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$36,459,853

Monthly Payment
$190,917

Down Payment

$-32,600,000

Total Loan

$40,600,000

Total int. paid

$28,129,853

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-32,270,000

Base on DTI ratio

$381,833

Budget of property purchase

HK$-32,270,000

Down Payment

$-32,600,000
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

$381,833

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

Sole

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

497 ft²

@14,085

local_fire_department HIT

Sale$7 M

497 ft²

@14,085

Sale$7 M

local_fire_department HIT

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE PH 01 BLK 05

524 ft²

@14,885

GFA

645 ft²

@12,093

verified 首置必買

Sale$7.8 M

524 ft²

@14,885

GFA

645 ft²

@12,093

Sale$7.8 M

verified 首置必買

Ma On Shan WATERSIDE TWR 02

thumb_up

WATERSIDE TWR 02

702 ft²

@11,966

GFA

935 ft²

@8,984

real_estate_agent Rare hotel_class King

Sale$8.4 M

702 ft²

@11,966

GFA

935 ft²

@8,984

Sale$8.4 M

real_estate_agent Rare hotel_class King

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO TWR 03

498 ft²

@15,663

local_fire_department HIT directions_run Sale flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$7.8 M

498 ft²

@15,663

Sale$7.8 M

local_fire_department HIT directions_run Sale flight_takeoff 移民急讓 price_change 蝕讓盤

Ma On Shan DOUBLE COVE PH 01 BLK 01

thumb_up

DOUBLE COVE PH 01 BLK 01

511 ft²

@13,699

GFA

663 ft²

@10,558

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7 M

511 ft²

@13,699

GFA

663 ft²

@10,558

Sale$7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Shatin PICTORIAL GDN PH 02 BLK B FURUM CT

thumb_up

PICTORIAL GDN PH 02 BLK B FURUM CT

812 ft²

@10,567

GFA

1,146 ft²

@7,487

local_fire_department HIT directions_run Sale

Sale$8.58 M

812 ft²

@10,567

GFA

1,146 ft²

@7,487

Sale$8.58 M

local_fire_department HIT directions_run Sale

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 18

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 18

512 ft²

@13,672

local_fire_department HIT

Sale$7 M

512 ft²

@13,672

Sale$7 M

local_fire_department HIT

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO

517 ft²

@15,087

directions_run Sale

Sale$7.8 M

517 ft²

@15,087

Sale$7.8 M

directions_run Sale

Tseung Kwan O LOHAS PARK PH 05A MALIBU TWR 03B

thumb_up

LOHAS PARK PH 05A MALIBU TWR 03B

541 ft²

@14,787

local_fire_department HIT real_estate_agent Rare

Sale$8 M

541 ft²

@14,787

Sale$8 M

local_fire_department HIT real_estate_agent Rare

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG PARK MEDITERRANEAN WITH PARKING SPACE

598 ft²

@14,716

local_fire_department HIT

Sale$8.8 M

598 ft²

@14,716

Sale$8.8 M

local_fire_department HIT

Fanling ONE INNOVALE PH 02 TWR C

thumb_up

ONE INNOVALE PH 02 TWR C

477 ft²

@15,723

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.5 M

477 ft²

@15,723

Sale$7.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Tai Po THE REGENT TWR 01

thumb_up

THE REGENT TWR 01

524 ft²

@16,794

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$8.8 M

524 ft²

@16,794

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Interest Rate	15Year	20Year	25Year	30Year
1.000	$242,989	$186,717	$153,010	$130,586
1.500	$252,022	$195,913	$162,374	$140,119
2.000	$261,265	$205,389	$172,085	$150,066
2.500	$270,716	$215,141	$182,138	$160,419
3.000	$280,376	$225,167	$192,530	$171,171
3.500	$290,242	$235,464	$203,253	$182,312
3.875	$297,776	$243,362	$211,510	$190,916
4.000	$300,313	$246,028	$214,302	$193,831
4.500	$310,587	$256,856	$225,668	$205,714
5.000	$321,062	$267,942	$237,344	$217,950
5.500	$331,736	$279,282	$249,320	$230,522
6.000	$342,606	$290,871	$261,586	$243,418

Monthly Payment$190,917

Term

30Year

Loan amount

$40,600,000

Total int. paid

$28,129,853

Total Loan and Interest

$68,729,853

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$131,104	$59,812	$190,916	$40,540,188
2	$130,911	$60,005	$190,916	$40,480,183
3	$130,717	$60,199	$190,916	$40,419,984
4	$130,523	$60,393	$190,916	$40,359,590
5	$130,328	$60,588	$190,916	$40,299,002
6	$130,132	$60,784	$190,916	$40,238,218
7	$129,936	$60,980	$190,916	$40,177,237
8	$129,739	$61,177	$190,916	$40,116,060
9	$129,541	$61,375	$190,916	$40,054,685
10	$129,343	$61,573	$190,916	$39,993,112
11	$129,144	$61,772	$190,916	$39,931,341
12	$128,945	$61,971	$190,916	$39,869,369

第1年供款共

$2,290,995

第1年利息

$1,560,364

第1年共還本金

$730,631

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$128,745	$62,171	$190,916	$39,807,198
14	$128,544	$62,372	$190,916	$39,744,826
15	$128,343	$62,574	$190,916	$39,682,252
16	$128,141	$62,776	$190,916	$39,619,476
17	$127,938	$62,978	$190,916	$39,556,498
18	$127,735	$63,182	$190,916	$39,493,316
19	$127,531	$63,386	$190,916	$39,429,931
20	$127,326	$63,590	$190,916	$39,366,340
21	$127,120	$63,796	$190,916	$39,302,544
22	$126,914	$64,002	$190,916	$39,238,543
23	$126,708	$64,208	$190,916	$39,174,334
24	$126,500	$64,416	$190,916	$39,109,918

第2年供款共

$2,290,995

第2年利息

$1,531,544

第2年共還本金

$759,451

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$126,292	$64,624	$190,916	$39,045,294
26	$126,084	$64,832	$190,916	$38,980,462
27	$125,874	$65,042	$190,916	$38,915,420
28	$125,664	$65,252	$190,916	$38,850,168
29	$125,454	$65,463	$190,916	$38,784,706
30	$125,242	$65,674	$190,916	$38,719,032
31	$125,030	$65,886	$190,916	$38,653,146
32	$124,817	$66,099	$190,916	$38,587,047
33	$124,604	$66,312	$190,916	$38,520,735
34	$124,390	$66,526	$190,916	$38,454,208
35	$124,175	$66,741	$190,916	$38,387,467
36	$123,960	$66,957	$190,916	$38,320,510

第3年供款共

$2,290,995

第3年利息

$1,501,587

第3年共還本金

$789,408

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$123,743	$67,173	$190,916	$38,253,337
38	$123,526	$67,390	$190,916	$38,185,947
39	$123,309	$67,607	$190,916	$38,118,340
40	$123,090	$67,826	$190,916	$38,050,514
41	$122,871	$68,045	$190,916	$37,982,469
42	$122,652	$68,265	$190,916	$37,914,205
43	$122,431	$68,485	$190,916	$37,845,720
44	$122,210	$68,706	$190,916	$37,777,014
45	$121,988	$68,928	$190,916	$37,708,086
46	$121,766	$69,151	$190,916	$37,638,935
47	$121,542	$69,374	$190,916	$37,569,561
48	$121,318	$69,598	$190,916	$37,499,964

第4年供款共

$2,290,995

第4年利息

$1,470,448

第4年共還本金

$820,547

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$121,094	$69,823	$190,916	$37,430,141
50	$120,868	$70,048	$190,916	$37,360,093
51	$120,642	$70,274	$190,916	$37,289,819
52	$120,415	$70,501	$190,916	$37,219,317
53	$120,187	$70,729	$190,916	$37,148,588
54	$119,959	$70,957	$190,916	$37,077,631
55	$119,730	$71,186	$190,916	$37,006,445
56	$119,500	$71,416	$190,916	$36,935,028
57	$119,269	$71,647	$190,916	$36,863,382
58	$119,038	$71,878	$190,916	$36,791,503
59	$118,806	$72,110	$190,916	$36,719,393
60	$118,573	$72,343	$190,916	$36,647,050

第5年供款共

$2,290,995

第5年利息

$1,438,081

第5年共還本金

$852,914

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$118,339	$72,577	$190,916	$36,574,473
62	$118,105	$72,811	$190,916	$36,501,662
63	$117,870	$73,046	$190,916	$36,428,615
64	$117,634	$73,282	$190,916	$36,355,333
65	$117,397	$73,519	$190,916	$36,281,814
66	$117,160	$73,756	$190,916	$36,208,058
67	$116,922	$73,994	$190,916	$36,134,064
68	$116,683	$74,233	$190,916	$36,059,830
69	$116,443	$74,473	$190,916	$35,985,357
70	$116,203	$74,714	$190,916	$35,910,644
71	$115,961	$74,955	$190,916	$35,835,689
72	$115,719	$75,197	$190,916	$35,760,492

第6年供款共

$2,290,995

第6年利息

$1,404,438

第6年共還本金

$886,558

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$115,477	$75,440	$190,916	$35,685,053
74	$115,233	$75,683	$190,916	$35,609,369
75	$114,989	$75,928	$190,916	$35,533,442
76	$114,743	$76,173	$190,916	$35,457,269
77	$114,497	$76,419	$190,916	$35,380,850
78	$114,251	$76,666	$190,916	$35,304,184
79	$114,003	$76,913	$190,916	$35,227,271
80	$113,755	$77,162	$190,916	$35,150,110
81	$113,506	$77,411	$190,916	$35,072,699
82	$113,256	$77,661	$190,916	$34,995,038
83	$113,005	$77,911	$190,916	$34,917,127
84	$112,753	$78,163	$190,916	$34,838,964

第7年供款共

$2,290,995

第7年利息

$1,369,467

第7年共還本金

$921,528

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$112,501	$78,415	$190,916	$34,760,548
86	$112,248	$78,669	$190,916	$34,681,880
87	$111,994	$78,923	$190,916	$34,602,957
88	$111,739	$79,178	$190,916	$34,523,779
89	$111,483	$79,433	$190,916	$34,444,346
90	$111,227	$79,690	$190,916	$34,364,657
91	$110,969	$79,947	$190,916	$34,284,709
92	$110,711	$80,205	$190,916	$34,204,504
93	$110,452	$80,464	$190,916	$34,124,040
94	$110,192	$80,724	$190,916	$34,043,316
95	$109,932	$80,985	$190,916	$33,962,331
96	$109,670	$81,246	$190,916	$33,881,085

第8年供款共

$2,290,995

第8年利息

$1,333,116

第8年共還本金

$957,879

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$109,408	$81,509	$190,916	$33,799,576
98	$109,144	$81,772	$190,916	$33,717,805
99	$108,880	$82,036	$190,916	$33,635,769
100	$108,616	$82,301	$190,916	$33,553,468
101	$108,350	$82,567	$190,916	$33,470,902
102	$108,083	$82,833	$190,916	$33,388,068
103	$107,816	$83,101	$190,916	$33,304,968
104	$107,547	$83,369	$190,916	$33,221,599
105	$107,278	$83,638	$190,916	$33,137,961
106	$107,008	$83,908	$190,916	$33,054,052
107	$106,737	$84,179	$190,916	$32,969,873
108	$106,465	$84,451	$190,916	$32,885,422

第9年供款共

$2,290,995

第9年利息

$1,295,332

第9年共還本金

$995,663

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$106,193	$84,724	$190,916	$32,800,698
110	$105,919	$84,997	$190,916	$32,715,701
111	$105,644	$85,272	$190,916	$32,630,429
112	$105,369	$85,547	$190,916	$32,544,882
113	$105,093	$85,823	$190,916	$32,459,059
114	$104,816	$86,101	$190,916	$32,372,958
115	$104,538	$86,379	$190,916	$32,286,580
116	$104,259	$86,658	$190,916	$32,199,922
117	$103,979	$86,937	$190,916	$32,112,985
118	$103,698	$87,218	$190,916	$32,025,767
119	$103,417	$87,500	$190,916	$31,938,267
120	$103,134	$87,782	$190,916	$31,850,485

第10年供款共

$2,290,995

第10年利息

$1,256,058

第10年共還本金

$1,034,937

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$102,851	$88,066	$190,916	$31,762,419
122	$102,566	$88,350	$190,916	$31,674,069
123	$102,281	$88,635	$190,916	$31,585,433
124	$101,995	$88,922	$190,916	$31,496,512
125	$101,707	$89,209	$190,916	$31,407,303
126	$101,419	$89,497	$190,916	$31,317,806
127	$101,130	$89,786	$190,916	$31,228,020
128	$100,840	$90,076	$190,916	$31,137,945
129	$100,550	$90,367	$190,916	$31,047,578
130	$100,258	$90,658	$190,916	$30,956,919
131	$99,965	$90,951	$190,916	$30,865,968
132	$99,671	$91,245	$190,916	$30,774,723

第11年供款共

$2,290,995

第11年利息

$1,215,234

第11年共還本金

$1,075,761

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$99,377	$91,540	$190,916	$30,683,184
134	$99,081	$91,835	$190,916	$30,591,349
135	$98,785	$92,132	$190,916	$30,499,217
136	$98,487	$92,429	$190,916	$30,406,788
137	$98,189	$92,728	$190,916	$30,314,060
138	$97,889	$93,027	$190,916	$30,221,033
139	$97,589	$93,328	$190,916	$30,127,706
140	$97,287	$93,629	$190,916	$30,034,077
141	$96,985	$93,931	$190,916	$29,940,145
142	$96,682	$94,235	$190,916	$29,845,911
143	$96,377	$94,539	$190,916	$29,751,372
144	$96,072	$94,844	$190,916	$29,656,528

第12年供款共

$2,290,995

第12年利息

$1,172,800

第12年共還本金

$1,118,195

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$95,766	$95,150	$190,916	$29,561,378
146	$95,459	$95,458	$190,916	$29,465,920
147	$95,150	$95,766	$190,916	$29,370,154
148	$94,841	$96,075	$190,916	$29,274,079
149	$94,531	$96,385	$190,916	$29,177,694
150	$94,220	$96,697	$190,916	$29,080,997
151	$93,907	$97,009	$190,916	$28,983,988
152	$93,594	$97,322	$190,916	$28,886,666
153	$93,280	$97,636	$190,916	$28,789,030
154	$92,965	$97,952	$190,916	$28,691,078
155	$92,648	$98,268	$190,916	$28,592,810
156	$92,331	$98,585	$190,916	$28,494,225

第13年供款共

$2,290,995

第13年利息

$1,128,692

第13年共還本金

$1,162,303

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$92,013	$98,904	$190,916	$28,395,321
158	$91,693	$99,223	$190,916	$28,296,098
159	$91,373	$99,543	$190,916	$28,196,554
160	$91,051	$99,865	$190,916	$28,096,690
161	$90,729	$100,187	$190,916	$27,996,502
162	$90,405	$100,511	$190,916	$27,895,991
163	$90,081	$100,835	$190,916	$27,795,156
164	$89,755	$101,161	$190,916	$27,693,995
165	$89,429	$101,488	$190,916	$27,592,507
166	$89,101	$101,815	$190,916	$27,490,692
167	$88,772	$102,144	$190,916	$27,388,547
168	$88,442	$102,474	$190,916	$27,286,073

第14年供款共

$2,290,995

第14年利息

$1,082,844

第14年共還本金

$1,208,151

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$88,111	$102,805	$190,916	$27,183,268
170	$87,779	$103,137	$190,916	$27,080,131
171	$87,446	$103,470	$190,916	$26,976,661
172	$87,112	$103,804	$190,916	$26,872,857
173	$86,777	$104,139	$190,916	$26,768,718
174	$86,441	$104,476	$190,916	$26,664,242
175	$86,103	$104,813	$190,916	$26,559,429
176	$85,765	$105,151	$190,916	$26,454,278
177	$85,425	$105,491	$190,916	$26,348,787
178	$85,085	$105,832	$190,916	$26,242,955
179	$84,743	$106,173	$190,916	$26,136,782
180	$84,400	$106,516	$190,916	$26,030,266

第15年供款共

$2,290,995

第15年利息

$1,035,187

第15年共還本金

$1,255,808

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$84,056	$106,860	$190,916	$25,923,405
182	$83,711	$107,205	$190,916	$25,816,200
183	$83,365	$107,551	$190,916	$25,708,649
184	$83,018	$107,899	$190,916	$25,600,750
185	$82,669	$108,247	$190,916	$25,492,503
186	$82,320	$108,597	$190,916	$25,383,906
187	$81,969	$108,947	$190,916	$25,274,959
188	$81,617	$109,299	$190,916	$25,165,660
189	$81,264	$109,652	$190,916	$25,056,007
190	$80,910	$110,006	$190,916	$24,946,001
191	$80,555	$110,361	$190,916	$24,835,640
192	$80,198	$110,718	$190,916	$24,724,922

第16年供款共

$2,290,995

第16年利息

$985,651

第16年共還本金

$1,305,344

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$79,841	$111,075	$190,916	$24,613,847
194	$79,482	$111,434	$190,916	$24,502,412
195	$79,122	$111,794	$190,916	$24,390,619
196	$78,761	$112,155	$190,916	$24,278,464
197	$78,399	$112,517	$190,916	$24,165,947
198	$78,036	$112,880	$190,916	$24,053,066
199	$77,671	$113,245	$190,916	$23,939,821
200	$77,306	$113,611	$190,916	$23,826,211
201	$76,939	$113,977	$190,916	$23,712,233
202	$76,571	$114,346	$190,916	$23,597,888
203	$76,202	$114,715	$190,916	$23,483,173
204	$75,831	$115,085	$190,916	$23,368,088

第17年供款共

$2,290,995

第17年利息

$934,161

第17年共還本金

$1,356,834

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$75,459	$115,457	$190,916	$23,252,631
206	$75,087	$115,830	$190,916	$23,136,801
207	$74,713	$116,204	$190,916	$23,020,598
208	$74,337	$116,579	$190,916	$22,904,019
209	$73,961	$116,955	$190,916	$22,787,064
210	$73,583	$117,333	$190,916	$22,669,731
211	$73,204	$117,712	$190,916	$22,552,019
212	$72,824	$118,092	$190,916	$22,433,927
213	$72,443	$118,473	$190,916	$22,315,453
214	$72,060	$118,856	$190,916	$22,196,597
215	$71,677	$119,240	$190,916	$22,077,358
216	$71,291	$119,625	$190,916	$21,957,733

第18年供款共

$2,290,995

第18年利息

$880,640

第18年共還本金

$1,410,355

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$70,905	$120,011	$190,916	$21,837,722
218	$70,518	$120,399	$190,916	$21,717,323
219	$70,129	$120,787	$190,916	$21,596,536
220	$69,739	$121,177	$190,916	$21,475,358
221	$69,348	$121,569	$190,916	$21,353,789
222	$68,955	$121,961	$190,916	$21,231,828
223	$68,561	$122,355	$190,916	$21,109,473
224	$68,166	$122,750	$190,916	$20,986,723
225	$67,770	$123,147	$190,916	$20,863,576
226	$67,372	$123,544	$190,916	$20,740,032
227	$66,973	$123,943	$190,916	$20,616,089
228	$66,573	$124,343	$190,916	$20,491,745

第19年供款共

$2,290,995

第19年利息

$825,007

第19年共還本金

$1,465,988

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$66,171	$124,745	$190,916	$20,367,000
230	$65,768	$125,148	$190,916	$20,241,852
231	$65,364	$125,552	$190,916	$20,116,300
232	$64,959	$125,957	$190,916	$19,990,343
233	$64,552	$126,364	$190,916	$19,863,979
234	$64,144	$126,772	$190,916	$19,737,207
235	$63,735	$127,182	$190,916	$19,610,025
236	$63,324	$127,592	$190,916	$19,482,433
237	$62,912	$128,004	$190,916	$19,354,429
238	$62,499	$128,418	$190,916	$19,226,011
239	$62,084	$128,832	$190,916	$19,097,179
240	$61,668	$129,248	$190,916	$18,967,931

第20年供款共

$2,290,995

第20年利息

$767,181

第20年共還本金

$1,523,814

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$61,251	$129,666	$190,916	$18,838,265
242	$60,832	$130,084	$190,916	$18,708,181
243	$60,412	$130,504	$190,916	$18,577,676
244	$59,990	$130,926	$190,916	$18,446,750
245	$59,568	$131,349	$190,916	$18,315,402
246	$59,143	$131,773	$190,916	$18,183,629
247	$58,718	$132,198	$190,916	$18,051,431
248	$58,291	$132,625	$190,916	$17,918,805
249	$57,863	$133,053	$190,916	$17,785,752
250	$57,433	$133,483	$190,916	$17,652,269
251	$57,002	$133,914	$190,916	$17,518,355
252	$56,570	$134,347	$190,916	$17,384,008

第21年供款共

$2,290,995

第21年利息

$707,073

第21年共還本金

$1,583,922

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$56,136	$134,780	$190,916	$17,249,228
254	$55,701	$135,216	$190,916	$17,114,012
255	$55,264	$135,652	$190,916	$16,978,360
256	$54,826	$136,090	$190,916	$16,842,270
257	$54,386	$136,530	$190,916	$16,705,740
258	$53,946	$136,971	$190,916	$16,568,769
259	$53,503	$137,413	$190,916	$16,431,356
260	$53,060	$137,857	$190,916	$16,293,500
261	$52,614	$138,302	$190,916	$16,155,198
262	$52,168	$138,748	$190,916	$16,016,449
263	$51,720	$139,196	$190,916	$15,877,253
264	$51,270	$139,646	$190,916	$15,737,607

第22年供款共

$2,290,995

第22年利息

$644,594

第22年共還本金

$1,646,401

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$50,819	$140,097	$190,916	$15,597,510
266	$50,367	$140,549	$190,916	$15,456,961
267	$49,913	$141,003	$190,916	$15,315,958
268	$49,458	$141,458	$190,916	$15,174,499
269	$49,001	$141,915	$190,916	$15,032,584
270	$48,543	$142,374	$190,916	$14,890,210
271	$48,083	$142,833	$190,916	$14,747,377
272	$47,622	$143,295	$190,916	$14,604,083
273	$47,159	$143,757	$190,916	$14,460,325
274	$46,695	$144,221	$190,916	$14,316,104
275	$46,229	$144,687	$190,916	$14,171,417
276	$45,762	$145,154	$190,916	$14,026,262

第23年供款共

$2,290,995

第23年利息

$579,650

第23年共還本金

$1,711,345

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$45,293	$145,623	$190,916	$13,880,639
278	$44,823	$146,093	$190,916	$13,734,546
279	$44,351	$146,565	$190,916	$13,587,981
280	$43,878	$147,038	$190,916	$13,440,942
281	$43,403	$147,513	$190,916	$13,293,429
282	$42,927	$147,990	$190,916	$13,145,439
283	$42,449	$148,467	$190,916	$12,996,972
284	$41,969	$148,947	$190,916	$12,848,025
285	$41,488	$149,428	$190,916	$12,698,597
286	$41,006	$149,910	$190,916	$12,548,687
287	$40,522	$150,394	$190,916	$12,398,293
288	$40,036	$150,880	$190,916	$12,247,412

第24年供款共

$2,290,995

第24年利息

$512,145

第24年共還本金

$1,778,850

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$39,549	$151,367	$190,916	$12,096,045
290	$39,060	$151,856	$190,916	$11,944,189
291	$38,570	$152,346	$190,916	$11,791,843
292	$38,078	$152,838	$190,916	$11,639,004
293	$37,584	$153,332	$190,916	$11,485,672
294	$37,089	$153,827	$190,916	$11,331,845
295	$36,592	$154,324	$190,916	$11,177,521
296	$36,094	$154,822	$190,916	$11,022,699
297	$35,594	$155,322	$190,916	$10,867,377
298	$35,093	$155,824	$190,916	$10,711,553
299	$34,589	$156,327	$190,916	$10,555,226
300	$34,085	$156,832	$190,916	$10,398,395

第25年供款共

$2,290,995

第25年利息

$441,977

第25年共還本金

$1,849,018

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$33,578	$157,338	$190,916	$10,241,057
302	$33,070	$157,846	$190,916	$10,083,210
303	$32,560	$158,356	$190,916	$9,924,854
304	$32,049	$158,867	$190,916	$9,765,987
305	$31,536	$159,380	$190,916	$9,606,607
306	$31,021	$159,895	$190,916	$9,446,712
307	$30,505	$160,411	$190,916	$9,286,301
308	$29,987	$160,929	$190,916	$9,125,372
309	$29,467	$161,449	$190,916	$8,963,923
310	$28,946	$161,970	$190,916	$8,801,952
311	$28,423	$162,493	$190,916	$8,639,459
312	$27,898	$163,018	$190,916	$8,476,441

第26年供款共

$2,290,995

第26年利息

$369,042

第26年共還本金

$1,921,954

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$27,372	$163,544	$190,916	$8,312,897
314	$26,844	$164,073	$190,916	$8,148,824
315	$26,314	$164,602	$190,916	$7,984,222
316	$25,782	$165,134	$190,916	$7,819,088
317	$25,249	$165,667	$190,916	$7,653,421
318	$24,714	$166,202	$190,916	$7,487,219
319	$24,177	$166,739	$190,916	$7,320,480
320	$23,639	$167,277	$190,916	$7,153,203
321	$23,099	$167,817	$190,916	$6,985,385
322	$22,557	$168,359	$190,916	$6,817,026
323	$22,013	$168,903	$190,916	$6,648,123
324	$21,468	$169,448	$190,916	$6,478,675

第27年供款共

$2,290,995

第27年利息

$293,229

第27年共還本金

$1,997,766

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$20,921	$169,996	$190,916	$6,308,679
326	$20,372	$170,544	$190,916	$6,138,135
327	$19,821	$171,095	$190,916	$5,967,040
328	$19,269	$171,648	$190,916	$5,795,392
329	$18,714	$172,202	$190,916	$5,623,190
330	$18,158	$172,758	$190,916	$5,450,432
331	$17,600	$173,316	$190,916	$5,277,116
332	$17,041	$173,876	$190,916	$5,103,240
333	$16,479	$174,437	$190,916	$4,928,803
334	$15,916	$175,000	$190,916	$4,753,803
335	$15,351	$175,565	$190,916	$4,578,238
336	$14,784	$176,132	$190,916	$4,402,105

第28年供款共

$2,290,995

第28年利息

$214,426

第28年共還本金

$2,076,570

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$14,215	$176,701	$190,916	$4,225,404
338	$13,645	$177,272	$190,916	$4,048,132
339	$13,072	$177,844	$190,916	$3,870,288
340	$12,498	$178,418	$190,916	$3,691,870
341	$11,922	$178,995	$190,916	$3,512,875
342	$11,344	$179,573	$190,916	$3,333,303
343	$10,764	$180,152	$190,916	$3,153,150
344	$10,182	$180,734	$190,916	$2,972,416
345	$9,598	$181,318	$190,916	$2,791,098
346	$9,013	$181,903	$190,916	$2,609,195
347	$8,426	$182,491	$190,916	$2,426,704
348	$7,836	$183,080	$190,916	$2,243,624

第29年供款共

$2,290,995

第29年利息

$132,514

第29年共還本金

$2,158,481

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$7,245	$183,671	$190,916	$2,059,953
350	$6,652	$184,264	$190,916	$1,875,688
351	$6,057	$184,859	$190,916	$1,690,829
352	$5,460	$185,456	$190,916	$1,505,373
353	$4,861	$186,055	$190,916	$1,319,318
354	$4,260	$186,656	$190,916	$1,132,662
355	$3,658	$187,259	$190,916	$945,403
356	$3,053	$187,863	$190,916	$757,540
357	$2,446	$188,470	$190,916	$569,070
358	$1,838	$189,079	$190,916	$379,991
359	$1,227	$189,689	$190,916	$190,302
360	$615	$190,302	$190,916	$0

第30年供款共

$2,290,995

第30年利息

$47,371

第30年共還本金

$2,243,624

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$36,459,853

Disclaimer

Recommended properties

Mort. Insurance
info