Property Price

HK$

Loan %

HK$

樓價$1,000萬以下，銀行按揭最高成數為90% (首置客)或80% (非首置客)

Term

Year

Interest Rate

Advance Calc. - Affordability Calc.

Other Monthly Payment

HK$

Monthly Income

HK$

Calculate

Advance Calc. - Step-up Interest Calc.

Range

Inc

Listing Table

Total Expense HK$33,038,711

Monthly Payment
$175,580

Down Payment

$-30,500,000

Total Loan

$38,500,000

Total int. paid

$24,708,711

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-30,170,000

Base on DTI ratio

$351,160

Budget of property purchase

HK$-30,170,000

Down Payment

$-30,500,000
Stamp Duty

$240,000
- AVD
  
  $240,000
Legal fee

$ 10,000
Agency Commission

$80,000
Mort. Insurance

Not applicable

Min. Monthly Income Requirement

Base on DTI ratio

$351,160

Repayment Schedule Clear

Disclaimer

This calculator is only applicable to the first residential property for personal use, with primary income derived from Hong Kong, and without other mortgages or guaranteed mortgages. The property purchased is intended for self-occupation. The above calculation results are for reference purposes only; we do not guarantee or make any representations regarding the accuracy, completeness, and/or suitability for any particular purpose of such information. For detailed calculations, please refer to the latest announcements/approvals from the Hong Kong Monetary Authority, mortgage companies, the Inland Revenue Department, and financial institutions. The information provided herein is solely for simulation purposes. The implied value data on this webpage are hypothetical and not applicable to individual circumstances. Please consult a relevant financial advisor before using and relying on such data. The data results on this webpage are for simulation reference only, and their accuracy is not guaranteed.

Recommended properties

KOL VR

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA BLK 01

414 ft²

@17,391

GFA

549 ft²

@13,115

local_fire_department HIT

Sale$7.2 M

414 ft²

@17,391

GFA

549 ft²

@13,115

Sale$7.2 M

local_fire_department HIT

Fanling DAWNING VIEWS BLK 11

thumb_up

DAWNING VIEWS BLK 11

616 ft²

@12,175

GFA

868 ft²

@8,641

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7.5 M

616 ft²

@12,175

GFA

868 ft²

@8,641

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Ma On Shan OCEAN VIEW TWR 01

thumb_up

OCEAN VIEW TWR 01

477 ft²

@15,723

GFA

637 ft²

@11,774

local_fire_department HIT

Sale$7.5 M

477 ft²

@15,723

GFA

637 ft²

@11,774

Sale$7.5 M

local_fire_department HIT

Tai Po ST MARTIN

thumb_up

ST MARTIN

645 ft²

@13,457

local_fire_department HIT real_estate_agent Rare

Sale$8.68 M

645 ft²

@13,457

Sale$8.68 M

local_fire_department HIT real_estate_agent Rare

Fanling MOUNT ONE

thumb_up

MOUNT ONE

597 ft²

@12,563

hotel_class King

Sale$7.5 M

597 ft²

@12,563

Sale$7.5 M

hotel_class King

Ma On Shan OCEAN VIEW TWR 05

thumb_up

OCEAN VIEW TWR 05

561 ft²

@14,260

GFA

756 ft²

@10,582

real_estate_agent Rare local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$8 M

561 ft²

@14,260

GFA

756 ft²

@10,582

Sale$8 M

real_estate_agent Rare local_offer Good Catch verified 首置必買 pets Pet Friendly

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

560 ft²

@12,500

GFA

808 ft²

@8,663

local_fire_department HIT

Sale$7 M

560 ft²

@12,500

GFA

808 ft²

@8,663

Sale$7 M

local_fire_department HIT

Fanling DAWNING VIEWS BLK 12

thumb_up

DAWNING VIEWS BLK 12

714 ft²

@11,204

GFA

978 ft²

@8,180

real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8 M

714 ft²

@11,204

GFA

978 ft²

@8,180

Sale$8 M

real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

PARK MEDITERRANEAN TWR 02 WITH ROOF

571 ft²

@14,361

real_estate_agent Rare

Sale$8.2 M

571 ft²

@14,361

Sale$8.2 M

real_estate_agent Rare

Ma On Shan SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

738 ft²

@11,789

GFA

991 ft²

@8,779

local_offer Good Catch

Sale$8.7 M

738 ft²

@11,789

GFA

991 ft²

@8,779

Sale$8.7 M

local_offer Good Catch

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY

551 ft²

@12,795

GFA

744 ft²

@9,476

local_offer Good Catch transfer_within_a_station Quality Migrant

Sale$7.05 M

551 ft²

@12,795

GFA

744 ft²

@9,476

Sale$7.05 M

local_offer Good Catch transfer_within_a_station Quality Migrant

Ma On Shan BAYCREST

thumb_up

BAYCREST

608 ft²

@14,638

GFA

777 ft²

@11,454

real_estate_agent Rare hotel_class King

Sale$8.9 M

608 ft²

@14,638

GFA

777 ft²

@11,454

Sale$8.9 M

real_estate_agent Rare hotel_class King

Interest Rate	15Year	20Year	25Year	30Year
1.000	$230,420	$177,059	$145,096	$123,831
1.500	$238,986	$185,780	$153,975	$132,871
2.000	$247,751	$194,765	$163,184	$142,303
2.500	$256,714	$204,013	$172,717	$152,122
3.000	$265,874	$213,520	$182,571	$162,318
3.500	$275,230	$223,284	$192,740	$172,882
3.625	$277,599	$225,765	$195,331	$175,580
4.000	$284,780	$233,302	$203,217	$183,805
4.500	$294,522	$243,570	$213,996	$195,074
5.000	$304,456	$254,083	$225,067	$206,676
5.500	$314,577	$264,837	$236,424	$218,599
6.000	$324,885	$275,826	$248,056	$230,827

Monthly Payment$175,580

Term

30Year

Loan amount

$38,500,000

Total int. paid

$24,708,711

Total Loan and Interest

$63,208,711

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$116,302	$59,278	$175,580	$38,440,722
2	$116,123	$59,457	$175,580	$38,381,266
3	$115,943	$59,636	$175,580	$38,321,629
4	$115,763	$59,816	$175,580	$38,261,813
5	$115,583	$59,997	$175,580	$38,201,816
6	$115,401	$60,178	$175,580	$38,141,637
7	$115,220	$60,360	$175,580	$38,081,277
8	$115,037	$60,543	$175,580	$38,020,734
9	$114,854	$60,725	$175,580	$37,960,009
10	$114,671	$60,909	$175,580	$37,899,100
11	$114,487	$61,093	$175,580	$37,838,007
12	$114,302	$61,277	$175,580	$37,776,730

第1年供款共

$2,106,957

第1年利息

$1,383,687

第1年共還本金

$723,270

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$114,117	$61,463	$175,580	$37,715,267
14	$113,932	$61,648	$175,580	$37,653,619
15	$113,745	$61,834	$175,580	$37,591,784
16	$113,559	$62,021	$175,580	$37,529,763
17	$113,371	$62,209	$175,580	$37,467,555
18	$113,183	$62,397	$175,580	$37,405,158
19	$112,995	$62,585	$175,580	$37,342,573
20	$112,806	$62,774	$175,580	$37,279,799
21	$112,616	$62,964	$175,580	$37,216,835
22	$112,426	$63,154	$175,580	$37,153,681
23	$112,235	$63,345	$175,580	$37,090,337
24	$112,044	$63,536	$175,580	$37,026,801

第2年供款共

$2,106,957

第2年利息

$1,357,028

第2年共還本金

$749,929

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$111,852	$63,728	$175,580	$36,963,073
26	$111,659	$63,920	$175,580	$36,899,152
27	$111,466	$64,114	$175,580	$36,835,039
28	$111,273	$64,307	$175,580	$36,770,732
29	$111,078	$64,501	$175,580	$36,706,230
30	$110,883	$64,696	$175,580	$36,641,534
31	$110,688	$64,892	$175,580	$36,576,642
32	$110,492	$65,088	$175,580	$36,511,554
33	$110,295	$65,284	$175,580	$36,446,270
34	$110,098	$65,482	$175,580	$36,380,788
35	$109,900	$65,679	$175,580	$36,315,109
36	$109,702	$65,878	$175,580	$36,249,231

第3年供款共

$2,106,957

第3年利息

$1,329,387

第3年共還本金

$777,570

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$109,503	$66,077	$175,580	$36,183,154
38	$109,303	$66,276	$175,580	$36,116,877
39	$109,103	$66,477	$175,580	$36,050,401
40	$108,902	$66,677	$175,580	$35,983,723
41	$108,701	$66,879	$175,580	$35,916,844
42	$108,499	$67,081	$175,580	$35,849,763
43	$108,296	$67,284	$175,580	$35,782,480
44	$108,093	$67,487	$175,580	$35,714,993
45	$107,889	$67,691	$175,580	$35,647,302
46	$107,685	$67,895	$175,580	$35,579,407
47	$107,479	$68,100	$175,580	$35,511,307
48	$107,274	$68,306	$175,580	$35,443,001

第4年供款共

$2,106,957

第4年利息

$1,300,727

第4年共還本金

$806,230

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$107,067	$68,512	$175,580	$35,374,488
50	$106,860	$68,719	$175,580	$35,305,769
51	$106,653	$68,927	$175,580	$35,236,842
52	$106,445	$69,135	$175,580	$35,167,707
53	$106,236	$69,344	$175,580	$35,098,363
54	$106,026	$69,553	$175,580	$35,028,810
55	$105,816	$69,764	$175,580	$34,959,046
56	$105,605	$69,974	$175,580	$34,889,072
57	$105,394	$70,186	$175,580	$34,818,886
58	$105,182	$70,398	$175,580	$34,748,488
59	$104,969	$70,610	$175,580	$34,677,878
60	$104,756	$70,824	$175,580	$34,607,054

第5年供款共

$2,106,957

第5年利息

$1,271,011

第5年共還本金

$835,946

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$104,542	$71,038	$175,580	$34,536,017
62	$104,328	$71,252	$175,580	$34,464,765
63	$104,112	$71,467	$175,580	$34,393,297
64	$103,896	$71,683	$175,580	$34,321,614
65	$103,680	$71,900	$175,580	$34,249,714
66	$103,463	$72,117	$175,580	$34,177,597
67	$103,245	$72,335	$175,580	$34,105,262
68	$103,026	$72,553	$175,580	$34,032,708
69	$102,807	$72,773	$175,580	$33,959,936
70	$102,587	$72,992	$175,580	$33,886,943
71	$102,367	$73,213	$175,580	$33,813,730
72	$102,146	$73,434	$175,580	$33,740,296

第6年供款共

$2,106,957

第6年利息

$1,240,199

第6年共還本金

$866,758

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$101,924	$73,656	$175,580	$33,666,640
74	$101,701	$73,878	$175,580	$33,592,762
75	$101,478	$74,102	$175,580	$33,518,660
76	$101,254	$74,325	$175,580	$33,444,335
77	$101,030	$74,550	$175,580	$33,369,785
78	$100,805	$74,775	$175,580	$33,295,010
79	$100,579	$75,001	$175,580	$33,220,009
80	$100,352	$75,228	$175,580	$33,144,781
81	$100,125	$75,455	$175,580	$33,069,326
82	$99,897	$75,683	$175,580	$32,993,643
83	$99,668	$75,911	$175,580	$32,917,732
84	$99,439	$76,141	$175,580	$32,841,591

第7年供款共

$2,106,957

第7年利息

$1,208,252

第7年共還本金

$898,705

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$99,209	$76,371	$175,580	$32,765,220
86	$98,978	$76,601	$175,580	$32,688,619
87	$98,747	$76,833	$175,580	$32,611,786
88	$98,515	$77,065	$175,580	$32,534,721
89	$98,282	$77,298	$175,580	$32,457,423
90	$98,048	$77,531	$175,580	$32,379,892
91	$97,814	$77,765	$175,580	$32,302,126
92	$97,579	$78,000	$175,580	$32,224,126
93	$97,344	$78,236	$175,580	$32,145,890
94	$97,107	$78,472	$175,580	$32,067,417
95	$96,870	$78,709	$175,580	$31,988,708
96	$96,633	$78,947	$175,580	$31,909,761

第8年供款共

$2,106,957

第8年利息

$1,175,127

第8年共還本金

$931,830

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$96,394	$79,186	$175,580	$31,830,575
98	$96,155	$79,425	$175,580	$31,751,150
99	$95,915	$79,665	$175,580	$31,671,485
100	$95,674	$79,905	$175,580	$31,591,580
101	$95,433	$80,147	$175,580	$31,511,433
102	$95,191	$80,389	$175,580	$31,431,044
103	$94,948	$80,632	$175,580	$31,350,412
104	$94,704	$80,875	$175,580	$31,269,537
105	$94,460	$81,120	$175,580	$31,188,417
106	$94,215	$81,365	$175,580	$31,107,053
107	$93,969	$81,611	$175,580	$31,025,442
108	$93,723	$81,857	$175,580	$30,943,585

第9年供款共

$2,106,957

第9年利息

$1,140,781

第9年共還本金

$966,176

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$93,475	$82,104	$175,580	$30,861,481
110	$93,227	$82,352	$175,580	$30,779,128
111	$92,979	$82,601	$175,580	$30,696,527
112	$92,729	$82,851	$175,580	$30,613,676
113	$92,479	$83,101	$175,580	$30,530,576
114	$92,228	$83,352	$175,580	$30,447,224
115	$91,976	$83,604	$175,580	$30,363,620
116	$91,723	$83,856	$175,580	$30,279,763
117	$91,470	$84,110	$175,580	$30,195,654
118	$91,216	$84,364	$175,580	$30,111,290
119	$90,961	$84,619	$175,580	$30,026,672
120	$90,706	$84,874	$175,580	$29,941,797

第10年供款共

$2,106,957

第10年利息

$1,105,169

第10年共還本金

$1,001,788

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$90,449	$85,131	$175,580	$29,856,667
122	$90,192	$85,388	$175,580	$29,771,279
123	$89,934	$85,646	$175,580	$29,685,633
124	$89,675	$85,904	$175,580	$29,599,729
125	$89,416	$86,164	$175,580	$29,513,565
126	$89,156	$86,424	$175,580	$29,427,141
127	$88,894	$86,685	$175,580	$29,340,456
128	$88,633	$86,947	$175,580	$29,253,509
129	$88,370	$87,210	$175,580	$29,166,299
130	$88,107	$87,473	$175,580	$29,078,826
131	$87,842	$87,737	$175,580	$28,991,088
132	$87,577	$88,003	$175,580	$28,903,086

第11年供款共

$2,106,957

第11年利息

$1,068,245

第11年共還本金

$1,038,712

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$87,311	$88,268	$175,580	$28,814,817
134	$87,045	$88,535	$175,580	$28,726,282
135	$86,777	$88,802	$175,580	$28,637,480
136	$86,509	$89,071	$175,580	$28,548,409
137	$86,240	$89,340	$175,580	$28,459,069
138	$85,970	$89,610	$175,580	$28,369,460
139	$85,699	$89,880	$175,580	$28,279,579
140	$85,428	$90,152	$175,580	$28,189,427
141	$85,156	$90,424	$175,580	$28,099,003
142	$84,882	$90,697	$175,580	$28,008,306
143	$84,608	$90,971	$175,580	$27,917,335
144	$84,334	$91,246	$175,580	$27,826,088

第12年供款共

$2,106,957

第12年利息

$1,029,960

第12年共還本金

$1,076,997

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$84,058	$91,522	$175,580	$27,734,567
146	$83,782	$91,798	$175,580	$27,642,768
147	$83,504	$92,076	$175,580	$27,550,693
148	$83,226	$92,354	$175,580	$27,458,339
149	$82,947	$92,633	$175,580	$27,365,707
150	$82,667	$92,913	$175,580	$27,272,794
151	$82,387	$93,193	$175,580	$27,179,601
152	$82,105	$93,475	$175,580	$27,086,126
153	$81,823	$93,757	$175,580	$26,992,369
154	$81,539	$94,040	$175,580	$26,898,329
155	$81,255	$94,324	$175,580	$26,804,004
156	$80,970	$94,609	$175,580	$26,709,395

第13年供款共

$2,106,957

第13年利息

$990,264

第13年共還本金

$1,116,693

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$80,685	$94,895	$175,580	$26,614,500
158	$80,398	$95,182	$175,580	$26,519,318
159	$80,110	$95,469	$175,580	$26,423,849
160	$79,822	$95,758	$175,580	$26,328,091
161	$79,533	$96,047	$175,580	$26,232,044
162	$79,243	$96,337	$175,580	$26,135,707
163	$78,952	$96,628	$175,580	$26,039,079
164	$78,660	$96,920	$175,580	$25,942,159
165	$78,367	$97,213	$175,580	$25,844,946
166	$78,073	$97,506	$175,580	$25,747,440
167	$77,779	$97,801	$175,580	$25,649,639
168	$77,483	$98,096	$175,580	$25,551,542

第14年供款共

$2,106,957

第14年利息

$949,104

第14年共還本金

$1,157,853

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$77,187	$98,393	$175,580	$25,453,149
170	$76,890	$98,690	$175,580	$25,354,459
171	$76,592	$98,988	$175,580	$25,255,471
172	$76,293	$99,287	$175,580	$25,156,184
173	$75,993	$99,587	$175,580	$25,056,597
174	$75,692	$99,888	$175,580	$24,956,709
175	$75,390	$100,190	$175,580	$24,856,519
176	$75,087	$100,492	$175,580	$24,756,027
177	$74,784	$100,796	$175,580	$24,655,231
178	$74,479	$101,100	$175,580	$24,554,130
179	$74,174	$101,406	$175,580	$24,452,725
180	$73,868	$101,712	$175,580	$24,351,012

第15年供款共

$2,106,957

第15年利息

$906,427

第15年共還本金

$1,200,530

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$73,560	$102,019	$175,580	$24,248,993
182	$73,252	$102,328	$175,580	$24,146,665
183	$72,943	$102,637	$175,580	$24,044,029
184	$72,633	$102,947	$175,580	$23,941,082
185	$72,322	$103,258	$175,580	$23,837,824
186	$72,010	$103,570	$175,580	$23,734,255
187	$71,697	$103,883	$175,580	$23,630,372
188	$71,383	$104,196	$175,580	$23,526,176
189	$71,069	$104,511	$175,580	$23,421,665
190	$70,753	$104,827	$175,580	$23,316,838
191	$70,436	$105,143	$175,580	$23,211,694
192	$70,119	$105,461	$175,580	$23,106,233

第16年供款共

$2,106,957

第16年利息

$862,178

第16年共還本金

$1,244,779

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$69,800	$105,780	$175,580	$23,000,454
194	$69,481	$106,099	$175,580	$22,894,354
195	$69,160	$106,420	$175,580	$22,787,935
196	$68,839	$106,741	$175,580	$22,681,194
197	$68,516	$107,064	$175,580	$22,574,130
198	$68,193	$107,387	$175,580	$22,466,743
199	$67,868	$107,711	$175,580	$22,359,031
200	$67,543	$108,037	$175,580	$22,250,995
201	$67,217	$108,363	$175,580	$22,142,631
202	$66,889	$108,691	$175,580	$22,033,941
203	$66,561	$109,019	$175,580	$21,924,922
204	$66,232	$109,348	$175,580	$21,815,574

第17年供款共

$2,106,957

第17年利息

$816,297

第17年共還本金

$1,290,660

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$65,901	$109,679	$175,580	$21,705,895
206	$65,570	$110,010	$175,580	$21,595,885
207	$65,238	$110,342	$175,580	$21,485,543
208	$64,904	$110,676	$175,580	$21,374,868
209	$64,570	$111,010	$175,580	$21,263,858
210	$64,235	$111,345	$175,580	$21,152,513
211	$63,898	$111,682	$175,580	$21,040,831
212	$63,561	$112,019	$175,580	$20,928,812
213	$63,222	$112,357	$175,580	$20,816,455
214	$62,883	$112,697	$175,580	$20,703,758
215	$62,543	$113,037	$175,580	$20,590,721
216	$62,201	$113,379	$175,580	$20,477,342

第18年供款共

$2,106,957

第18年利息

$768,726

第18年共還本金

$1,338,231

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$61,859	$113,721	$175,580	$20,363,621
218	$61,515	$114,065	$175,580	$20,249,557
219	$61,171	$114,409	$175,580	$20,135,147
220	$60,825	$114,755	$175,580	$20,020,393
221	$60,478	$115,101	$175,580	$19,905,291
222	$60,131	$115,449	$175,580	$19,789,842
223	$59,782	$115,798	$175,580	$19,674,044
224	$59,432	$116,148	$175,580	$19,557,896
225	$59,081	$116,499	$175,580	$19,441,398
226	$58,729	$116,851	$175,580	$19,324,547
227	$58,376	$117,204	$175,580	$19,207,344
228	$58,022	$117,558	$175,580	$19,089,786

第19年供款共

$2,106,957

第19年利息

$719,401

第19年共還本金

$1,387,556

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$57,667	$117,913	$175,580	$18,971,873
230	$57,311	$118,269	$175,580	$18,853,604
231	$56,954	$118,626	$175,580	$18,734,978
232	$56,595	$118,985	$175,580	$18,615,994
233	$56,236	$119,344	$175,580	$18,496,650
234	$55,875	$119,704	$175,580	$18,376,945
235	$55,514	$120,066	$175,580	$18,256,879
236	$55,151	$120,429	$175,580	$18,136,451
237	$54,787	$120,793	$175,580	$18,015,658
238	$54,422	$121,157	$175,580	$17,894,500
239	$54,056	$121,523	$175,580	$17,772,977
240	$53,689	$121,891	$175,580	$17,651,087

第20年供款共

$2,106,957

第20年利息

$668,258

第20年共還本金

$1,438,699

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$53,321	$122,259	$175,580	$17,528,828
242	$52,952	$122,628	$175,580	$17,406,200
243	$52,581	$122,999	$175,580	$17,283,201
244	$52,210	$123,370	$175,580	$17,159,831
245	$51,837	$123,743	$175,580	$17,036,088
246	$51,463	$124,117	$175,580	$16,911,972
247	$51,088	$124,492	$175,580	$16,787,480
248	$50,712	$124,868	$175,580	$16,662,613
249	$50,335	$125,245	$175,580	$16,537,368
250	$49,957	$125,623	$175,580	$16,411,745
251	$49,577	$126,003	$175,580	$16,285,742
252	$49,197	$126,383	$175,580	$16,159,359

第21年供款共

$2,106,957

第21年利息

$615,229

第21年共還本金

$1,491,728

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$48,815	$126,765	$175,580	$16,032,594
254	$48,432	$127,148	$175,580	$15,905,446
255	$48,048	$127,532	$175,580	$15,777,914
256	$47,662	$127,917	$175,580	$15,649,997
257	$47,276	$128,304	$175,580	$15,521,693
258	$46,888	$128,691	$175,580	$15,393,002
259	$46,500	$129,080	$175,580	$15,263,921
260	$46,110	$129,470	$175,580	$15,134,452
261	$45,719	$129,861	$175,580	$15,004,590
262	$45,326	$130,253	$175,580	$14,874,337
263	$44,933	$130,647	$175,580	$14,743,690
264	$44,538	$131,042	$175,580	$14,612,649

第22年供款共

$2,106,957

第22年利息

$560,247

第22年共還本金

$1,546,710

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$44,142	$131,437	$175,580	$14,481,211
266	$43,745	$131,834	$175,580	$14,349,377
267	$43,347	$132,233	$175,580	$14,217,144
268	$42,948	$132,632	$175,580	$14,084,512
269	$42,547	$133,033	$175,580	$13,951,479
270	$42,145	$133,435	$175,580	$13,818,045
271	$41,742	$133,838	$175,580	$13,684,207
272	$41,338	$134,242	$175,580	$13,549,965
273	$40,932	$134,648	$175,580	$13,415,317
274	$40,525	$135,054	$175,580	$13,280,263
275	$40,117	$135,462	$175,580	$13,144,801
276	$39,708	$135,871	$175,580	$13,008,929

第23年供款共

$2,106,957

第23年利息

$503,238

第23年共還本金

$1,603,720

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$39,298	$136,282	$175,580	$12,872,647
278	$38,886	$136,694	$175,580	$12,735,954
279	$38,473	$137,107	$175,580	$12,598,847
280	$38,059	$137,521	$175,580	$12,461,326
281	$37,644	$137,936	$175,580	$12,323,390
282	$37,227	$138,353	$175,580	$12,185,037
283	$36,809	$138,771	$175,580	$12,046,266
284	$36,390	$139,190	$175,580	$11,907,076
285	$35,969	$139,610	$175,580	$11,767,466
286	$35,548	$140,032	$175,580	$11,627,434
287	$35,125	$140,455	$175,580	$11,486,979
288	$34,700	$140,880	$175,580	$11,346,099

第24年供款共

$2,106,957

第24年利息

$444,127

第24年共還本金

$1,662,830

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$34,275	$141,305	$175,580	$11,204,794
290	$33,848	$141,732	$175,580	$11,063,062
291	$33,420	$142,160	$175,580	$10,920,902
292	$32,990	$142,590	$175,580	$10,778,313
293	$32,559	$143,020	$175,580	$10,635,292
294	$32,127	$143,452	$175,580	$10,491,840
295	$31,694	$143,886	$175,580	$10,347,954
296	$31,259	$144,320	$175,580	$10,203,634
297	$30,823	$144,756	$175,580	$10,058,878
298	$30,386	$145,194	$175,580	$9,913,684
299	$29,948	$145,632	$175,580	$9,768,052
300	$29,508	$146,072	$175,580	$9,621,980

第25年供款共

$2,106,957

第25年利息

$382,838

第25年共還本金

$1,724,119

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$29,066	$146,513	$175,580	$9,475,467
302	$28,624	$146,956	$175,580	$9,328,511
303	$28,180	$147,400	$175,580	$9,181,111
304	$27,735	$147,845	$175,580	$9,033,266
305	$27,288	$148,292	$175,580	$8,884,974
306	$26,840	$148,740	$175,580	$8,736,234
307	$26,391	$149,189	$175,580	$8,587,045
308	$25,940	$149,640	$175,580	$8,437,405
309	$25,488	$150,092	$175,580	$8,287,314
310	$25,035	$150,545	$175,580	$8,136,768
311	$24,580	$151,000	$175,580	$7,985,768
312	$24,124	$151,456	$175,580	$7,834,312

第26年供款共

$2,106,957

第26年利息

$319,290

第26年共還本金

$1,787,667

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$23,666	$151,914	$175,580	$7,682,399
314	$23,207	$152,373	$175,580	$7,530,026
315	$22,747	$152,833	$175,580	$7,377,193
316	$22,285	$153,294	$175,580	$7,223,899
317	$21,822	$153,758	$175,580	$7,070,141
318	$21,358	$154,222	$175,580	$6,915,919
319	$20,892	$154,688	$175,580	$6,761,232
320	$20,425	$155,155	$175,580	$6,606,076
321	$19,956	$155,624	$175,580	$6,450,452
322	$19,486	$156,094	$175,580	$6,294,358
323	$19,014	$156,566	$175,580	$6,137,793
324	$18,541	$157,039	$175,580	$5,980,754

第27年供款共

$2,106,957

第27年利息

$253,399

第27年共還本金

$1,853,558

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$18,067	$157,513	$175,580	$5,823,241
326	$17,591	$157,989	$175,580	$5,665,253
327	$17,114	$158,466	$175,580	$5,506,787
328	$16,635	$158,945	$175,580	$5,347,842
329	$16,155	$159,425	$175,580	$5,188,417
330	$15,673	$159,906	$175,580	$5,028,511
331	$15,190	$160,389	$175,580	$4,868,121
332	$14,706	$160,874	$175,580	$4,707,247
333	$14,220	$161,360	$175,580	$4,545,888
334	$13,732	$161,847	$175,580	$4,384,040
335	$13,243	$162,336	$175,580	$4,221,704
336	$12,753	$162,827	$175,580	$4,058,877

第28年供款共

$2,106,957

第28年利息

$185,080

第28年共還本金

$1,921,877

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$12,261	$163,319	$175,580	$3,895,559
338	$11,768	$163,812	$175,580	$3,731,747
339	$11,273	$164,307	$175,580	$3,567,440
340	$10,777	$164,803	$175,580	$3,402,637
341	$10,279	$165,301	$175,580	$3,237,336
342	$9,779	$165,800	$175,580	$3,071,536
343	$9,279	$166,301	$175,580	$2,905,234
344	$8,776	$166,804	$175,580	$2,738,431
345	$8,272	$167,307	$175,580	$2,571,123
346	$7,767	$167,813	$175,580	$2,403,311
347	$7,260	$168,320	$175,580	$2,234,991
348	$6,752	$168,828	$175,580	$2,066,163

第29年供款共

$2,106,957

第29年利息

$114,243

第29年共還本金

$1,992,714

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$6,242	$169,338	$175,580	$1,896,824
350	$5,730	$169,850	$175,580	$1,726,975
351	$5,217	$170,363	$175,580	$1,556,612
352	$4,702	$170,877	$175,580	$1,385,734
353	$4,186	$171,394	$175,580	$1,214,341
354	$3,668	$171,911	$175,580	$1,042,429
355	$3,149	$172,431	$175,580	$869,999
356	$2,628	$172,952	$175,580	$697,047
357	$2,106	$173,474	$175,580	$523,573
358	$1,582	$173,998	$175,580	$349,575
359	$1,056	$174,524	$175,580	$175,051
360	$529	$175,051	$175,580	$0

第30年供款共

$2,106,957

第30年利息

$40,794

第30年共還本金

$2,066,163

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

Online Listing Find Property

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$33,038,711

Disclaimer

Recommended properties

Mort. Insurance
info