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$33,707,646

Monthly Payment
$184,827

Down Payment

$-33,160,000

Total Loan

$41,160,000

Total int. paid

$25,377,646

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-32,830,000

Base on DTI ratio

$369,654

Budget of property purchase

HK$-32,830,000

Down Payment

$-33,160,000
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

$369,654

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

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN TWR 03

542 ft²

@13,469

local_fire_department HIT local_offer Good Catch

Sale$7.3 M

542 ft²

@13,469

Sale$7.3 M

local_fire_department HIT local_offer Good Catch

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

496 ft²

@14,718

local_fire_department HIT local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$7.3 M

496 ft²

@14,718

Sale$7.3 M

local_fire_department HIT local_offer Good Catch verified 首置必買 pets Pet Friendly

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

511 ft²

@16,204

local_fire_department HIT verified 首置必買 vpn_key Key pets Pet Friendly

Sale$8.28 M

511 ft²

@16,204

Sale$8.28 M

local_fire_department HIT verified 首置必買 vpn_key Key pets Pet Friendly

Shatin NEW TOWN PLAZA PH 03

thumb_up

NEW TOWN PLAZA PH 03

583 ft²

@14,202

GFA

688 ft²

@12,035

local_fire_department HIT directions_run Sale hotel_class King verified 首置必買

Sale$8.28 M

583 ft²

@14,202

GFA

688 ft²

@12,035

Sale$8.28 M

local_fire_department HIT directions_run Sale hotel_class King verified 首置必買

Ma On Shan SUNSHINE CITY BLK M

thumb_up

SUNSHINE CITY BLK M

625 ft²

@13,760

GFA

832 ft²

@10,337

local_fire_department HIT

Sale$8.6 M

625 ft²

@13,760

GFA

832 ft²

@10,337

Sale$8.6 M

local_fire_department HIT

Sai Kung KO TONG

thumb_up

KO TONG

GFA

1,500 ft²

@5,667

Sale$8.5 M

GFA

1,500 ft²

@5,667

Sale$8.5 M

KOL VR

Shatin CITY ONE SHATIN SITE 02

thumb_up

CITY ONE SHATIN

504 ft²

@15,238

GFA

622 ft²

@12,347

hotel_class King vpn_key Key

Sale$7.68 M

504 ft²

@15,238

GFA

622 ft²

@12,347

Sale$7.68 M

hotel_class King vpn_key Key

Ma On Shan SAI KENG

thumb_up

MA ON SHAN SAI KENG

GFA

1,400 ft²

@6,414

Sale$8.98 M

GFA

1,400 ft²

@6,414

Sale$8.98 M

Ma On Shan VISTA PARADISO BLK 02

thumb_up

VISTA PARADISO BLK 02

733 ft²

@11,596

GFA

906 ft²

@9,382

hotel_class King

Sale$8.5 M

733 ft²

@11,596

GFA

906 ft²

@9,382

Sale$8.5 M

hotel_class King

Shatin GRANVILLE GDN

thumb_up

GRANVILLE GDN

638 ft²

@11,755

GFA

826 ft²

@9,080

real_estate_agent Rare

Sale$7.5 M

638 ft²

@11,755

GFA

826 ft²

@9,080

Sale$7.5 M

real_estate_agent Rare

Fanling DAWNING VIEWS BLK 10

thumb_up

DAWNING VIEWS BLK 10

556 ft²

@14,388

GFA

758 ft²

@10,554

pets Pet Friendly

Sale$8 M

556 ft²

@14,388

GFA

758 ft²

@10,554

Sale$8 M

pets Pet Friendly

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

919 ft²

@9,119

GFA

1,255 ft²

@6,677

local_fire_department HIT

Sale$8.38 M

919 ft²

@9,119

GFA

1,255 ft²

@6,677

Sale$8.38 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$246,340	$189,292	$155,121	$132,387
1.500	$255,498	$198,616	$164,614	$142,051
2.000	$264,868	$208,222	$174,458	$152,135
2.500	$274,450	$218,108	$184,651	$162,632
3.000	$284,243	$228,272	$195,185	$173,532
3.500	$294,246	$238,711	$206,057	$184,827
4.000	$304,456	$249,422	$217,258	$196,504
4.500	$314,871	$260,398	$228,781	$208,552
5.000	$325,491	$271,638	$240,617	$220,956
5.500	$336,312	$283,134	$252,758	$233,702
6.000	$347,331	$294,883	$265,194	$246,775

Monthly Payment$184,827

Term

30Year

Loan amount

$41,160,000

Total int. paid

$25,377,646

Total Loan and Interest

$66,537,646

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$120,050	$64,777	$184,827	$41,095,223
2	$119,861	$64,966	$184,827	$41,030,257
3	$119,672	$65,155	$184,827	$40,965,102
4	$119,482	$65,345	$184,827	$40,899,757
5	$119,291	$65,536	$184,827	$40,834,221
6	$119,100	$65,727	$184,827	$40,768,494
7	$118,908	$65,919	$184,827	$40,702,576
8	$118,716	$66,111	$184,827	$40,636,465
9	$118,523	$66,304	$184,827	$40,570,161
10	$118,330	$66,497	$184,827	$40,503,664
11	$118,136	$66,691	$184,827	$40,436,973
12	$117,941	$66,886	$184,827	$40,370,087

第1年供款共

$2,217,922

第1年利息

$1,428,008

第1年共還本金

$789,913

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$117,746	$67,081	$184,827	$40,303,006
14	$117,550	$67,276	$184,827	$40,235,730
15	$117,354	$67,473	$184,827	$40,168,257
16	$117,157	$67,669	$184,827	$40,100,588
17	$116,960	$67,867	$184,827	$40,032,721
18	$116,762	$68,065	$184,827	$39,964,656
19	$116,564	$68,263	$184,827	$39,896,393
20	$116,364	$68,462	$184,827	$39,827,931
21	$116,165	$68,662	$184,827	$39,759,269
22	$115,965	$68,862	$184,827	$39,690,407
23	$115,764	$69,063	$184,827	$39,621,344
24	$115,562	$69,265	$184,827	$39,552,079

第2年供款共

$2,217,922

第2年利息

$1,399,914

第2年共還本金

$818,008

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$115,360	$69,467	$184,827	$39,482,612
26	$115,158	$69,669	$184,827	$39,412,943
27	$114,954	$69,872	$184,827	$39,343,071
28	$114,751	$70,076	$184,827	$39,272,995
29	$114,546	$70,281	$184,827	$39,202,714
30	$114,341	$70,486	$184,827	$39,132,229
31	$114,136	$70,691	$184,827	$39,061,538
32	$113,929	$70,897	$184,827	$38,990,640
33	$113,723	$71,104	$184,827	$38,919,536
34	$113,515	$71,311	$184,827	$38,848,225
35	$113,307	$71,519	$184,827	$38,776,705
36	$113,099	$71,728	$184,827	$38,704,977

第3年供款共

$2,217,922

第3年利息

$1,370,820

第3年共還本金

$847,102

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$112,890	$71,937	$184,827	$38,633,040
38	$112,680	$72,147	$184,827	$38,560,893
39	$112,469	$72,358	$184,827	$38,488,535
40	$112,258	$72,569	$184,827	$38,415,967
41	$112,047	$72,780	$184,827	$38,343,186
42	$111,834	$72,992	$184,827	$38,270,194
43	$111,621	$73,205	$184,827	$38,196,989
44	$111,408	$73,419	$184,827	$38,123,570
45	$111,194	$73,633	$184,827	$38,049,937
46	$110,979	$73,848	$184,827	$37,976,089
47	$110,764	$74,063	$184,827	$37,902,026
48	$110,548	$74,279	$184,827	$37,827,746

第4年供款共

$2,217,922

第4年利息

$1,340,691

第4年共還本金

$877,231

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$110,331	$74,496	$184,827	$37,753,250
50	$110,114	$74,713	$184,827	$37,678,537
51	$109,896	$74,931	$184,827	$37,603,606
52	$109,677	$75,150	$184,827	$37,528,457
53	$109,458	$75,369	$184,827	$37,453,088
54	$109,238	$75,589	$184,827	$37,377,499
55	$109,018	$75,809	$184,827	$37,301,690
56	$108,797	$76,030	$184,827	$37,225,660
57	$108,575	$76,252	$184,827	$37,149,408
58	$108,352	$76,474	$184,827	$37,072,934
59	$108,129	$76,697	$184,827	$36,996,236
60	$107,906	$76,921	$184,827	$36,919,315

第5年供款共

$2,217,922

第5年利息

$1,309,490

第5年共還本金

$908,431

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$107,681	$77,145	$184,827	$36,842,170
62	$107,456	$77,370	$184,827	$36,764,799
63	$107,231	$77,596	$184,827	$36,687,203
64	$107,004	$77,822	$184,827	$36,609,381
65	$106,777	$78,049	$184,827	$36,531,331
66	$106,550	$78,277	$184,827	$36,453,054
67	$106,321	$78,505	$184,827	$36,374,549
68	$106,092	$78,734	$184,827	$36,295,814
69	$105,863	$78,964	$184,827	$36,216,850
70	$105,632	$79,194	$184,827	$36,137,656
71	$105,401	$79,425	$184,827	$36,058,231
72	$105,170	$79,657	$184,827	$35,978,574

第6年供款共

$2,217,922

第6年利息

$1,277,180

第6年共還本金

$940,741

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$104,938	$79,889	$184,827	$35,898,685
74	$104,704	$80,122	$184,827	$35,818,562
75	$104,471	$80,356	$184,827	$35,738,206
76	$104,236	$80,590	$184,827	$35,657,616
77	$104,001	$80,825	$184,827	$35,576,790
78	$103,766	$81,061	$184,827	$35,495,729
79	$103,529	$81,298	$184,827	$35,414,432
80	$103,292	$81,535	$184,827	$35,332,897
81	$103,054	$81,773	$184,827	$35,251,125
82	$102,816	$82,011	$184,827	$35,169,113
83	$102,577	$82,250	$184,827	$35,086,863
84	$102,337	$82,490	$184,827	$35,004,373

第7年供款共

$2,217,922

第7年利息

$1,243,721

第7年共還本金

$974,201

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$102,096	$82,731	$184,827	$34,921,642
86	$101,855	$82,972	$184,827	$34,838,670
87	$101,613	$83,214	$184,827	$34,755,456
88	$101,370	$83,457	$184,827	$34,672,000
89	$101,127	$83,700	$184,827	$34,588,300
90	$100,883	$83,944	$184,827	$34,504,355
91	$100,638	$84,189	$184,827	$34,420,166
92	$100,392	$84,435	$184,827	$34,335,732
93	$100,146	$84,681	$184,827	$34,251,051
94	$99,899	$84,928	$184,827	$34,166,123
95	$99,651	$85,176	$184,827	$34,080,947
96	$99,403	$85,424	$184,827	$33,995,523

第8年供款共

$2,217,922

第8年利息

$1,209,072

第8年共還本金

$1,008,850

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$99,154	$85,673	$184,827	$33,909,850
98	$98,904	$85,923	$184,827	$33,823,927
99	$98,653	$86,174	$184,827	$33,737,753
100	$98,402	$86,425	$184,827	$33,651,328
101	$98,150	$86,677	$184,827	$33,564,651
102	$97,897	$86,930	$184,827	$33,477,721
103	$97,643	$87,183	$184,827	$33,390,538
104	$97,389	$87,438	$184,827	$33,303,100
105	$97,134	$87,693	$184,827	$33,215,407
106	$96,878	$87,949	$184,827	$33,127,459
107	$96,622	$88,205	$184,827	$33,039,254
108	$96,364	$88,462	$184,827	$32,950,792

第9年供款共

$2,217,922

第9年利息

$1,173,190

第9年共還本金

$1,044,732

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$96,106	$88,720	$184,827	$32,862,071
110	$95,848	$88,979	$184,827	$32,773,092
111	$95,588	$89,239	$184,827	$32,683,853
112	$95,328	$89,499	$184,827	$32,594,355
113	$95,067	$89,760	$184,827	$32,504,595
114	$94,805	$90,022	$184,827	$32,414,573
115	$94,543	$90,284	$184,827	$32,324,289
116	$94,279	$90,548	$184,827	$32,233,741
117	$94,015	$90,812	$184,827	$32,142,929
118	$93,750	$91,077	$184,827	$32,051,853
119	$93,485	$91,342	$184,827	$31,960,511
120	$93,218	$91,609	$184,827	$31,868,902

第10年供款共

$2,217,922

第10年利息

$1,136,032

第10年共還本金

$1,081,890

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$92,951	$91,876	$184,827	$31,777,026
122	$92,683	$92,144	$184,827	$31,684,882
123	$92,414	$92,413	$184,827	$31,592,470
124	$92,145	$92,682	$184,827	$31,499,788
125	$91,874	$92,952	$184,827	$31,406,835
126	$91,603	$93,224	$184,827	$31,313,612
127	$91,331	$93,495	$184,827	$31,220,116
128	$91,059	$93,768	$184,827	$31,126,348
129	$90,785	$94,042	$184,827	$31,032,307
130	$90,511	$94,316	$184,827	$30,937,991
131	$90,236	$94,591	$184,827	$30,843,400
132	$89,960	$94,867	$184,827	$30,748,533

第11年供款共

$2,217,922

第11年利息

$1,097,552

第11年共還本金

$1,120,369

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$89,683	$95,144	$184,827	$30,653,389
134	$89,406	$95,421	$184,827	$30,557,968
135	$89,127	$95,699	$184,827	$30,462,269
136	$88,848	$95,979	$184,827	$30,366,290
137	$88,568	$96,258	$184,827	$30,270,032
138	$88,288	$96,539	$184,827	$30,173,493
139	$88,006	$96,821	$184,827	$30,076,672
140	$87,724	$97,103	$184,827	$29,979,569
141	$87,440	$97,386	$184,827	$29,882,182
142	$87,156	$97,670	$184,827	$29,784,512
143	$86,871	$97,955	$184,827	$29,686,557
144	$86,586	$98,241	$184,827	$29,588,315

第12年供款共

$2,217,922

第12年利息

$1,057,704

第12年共還本金

$1,160,217

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$86,299	$98,528	$184,827	$29,489,788
146	$86,012	$98,815	$184,827	$29,390,973
147	$85,724	$99,103	$184,827	$29,291,870
148	$85,435	$99,392	$184,827	$29,192,478
149	$85,145	$99,682	$184,827	$29,092,796
150	$84,854	$99,973	$184,827	$28,992,823
151	$84,562	$100,264	$184,827	$28,892,558
152	$84,270	$100,557	$184,827	$28,792,002
153	$83,977	$100,850	$184,827	$28,691,152
154	$83,683	$101,144	$184,827	$28,590,007
155	$83,388	$101,439	$184,827	$28,488,568
156	$83,092	$101,735	$184,827	$28,386,833

第13年供款共

$2,217,922

第13年利息

$1,016,439

第13年共還本金

$1,201,483

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$82,795	$102,032	$184,827	$28,284,801
158	$82,497	$102,329	$184,827	$28,182,472
159	$82,199	$102,628	$184,827	$28,079,844
160	$81,900	$102,927	$184,827	$27,976,916
161	$81,599	$103,227	$184,827	$27,873,689
162	$81,298	$103,529	$184,827	$27,770,160
163	$80,996	$103,830	$184,827	$27,666,330
164	$80,693	$104,133	$184,827	$27,562,197
165	$80,390	$104,437	$184,827	$27,457,760
166	$80,085	$104,742	$184,827	$27,353,018
167	$79,780	$105,047	$184,827	$27,247,971
168	$79,473	$105,354	$184,827	$27,142,617

第14年供款共

$2,217,922

第14年利息

$973,706

第14年共還本金

$1,244,216

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$79,166	$105,661	$184,827	$27,036,956
170	$78,858	$105,969	$184,827	$26,930,987
171	$78,549	$106,278	$184,827	$26,824,709
172	$78,239	$106,588	$184,827	$26,718,121
173	$77,928	$106,899	$184,827	$26,611,222
174	$77,616	$107,211	$184,827	$26,504,011
175	$77,303	$107,523	$184,827	$26,396,488
176	$76,990	$107,837	$184,827	$26,288,651
177	$76,675	$108,152	$184,827	$26,180,499
178	$76,360	$108,467	$184,827	$26,072,032
179	$76,043	$108,783	$184,827	$25,963,249
180	$75,726	$109,101	$184,827	$25,854,148

第15年供款共

$2,217,922

第15年利息

$929,453

第15年共還本金

$1,288,469

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$75,408	$109,419	$184,827	$25,744,730
182	$75,089	$109,738	$184,827	$25,634,992
183	$74,769	$110,058	$184,827	$25,524,934
184	$74,448	$110,379	$184,827	$25,414,554
185	$74,126	$110,701	$184,827	$25,303,853
186	$73,803	$111,024	$184,827	$25,192,830
187	$73,479	$111,348	$184,827	$25,081,482
188	$73,154	$111,672	$184,827	$24,969,809
189	$72,829	$111,998	$184,827	$24,857,811
190	$72,502	$112,325	$184,827	$24,745,486
191	$72,174	$112,652	$184,827	$24,632,834
192	$71,846	$112,981	$184,827	$24,519,853

第16年供款共

$2,217,922

第16年利息

$883,626

第16年共還本金

$1,334,296

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$71,516	$113,311	$184,827	$24,406,542
194	$71,186	$113,641	$184,827	$24,292,901
195	$70,854	$113,972	$184,827	$24,178,929
196	$70,522	$114,305	$184,827	$24,064,624
197	$70,188	$114,638	$184,827	$23,949,986
198	$69,854	$114,973	$184,827	$23,835,013
199	$69,519	$115,308	$184,827	$23,719,705
200	$69,182	$115,644	$184,827	$23,604,061
201	$68,845	$115,982	$184,827	$23,488,079
202	$68,507	$116,320	$184,827	$23,371,759
203	$68,168	$116,659	$184,827	$23,255,100
204	$67,827	$116,999	$184,827	$23,138,100

第17年供款共

$2,217,922

第17年利息

$836,169

第17年共還本金

$1,381,752

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$67,486	$117,341	$184,827	$23,020,760
206	$67,144	$117,683	$184,827	$22,903,077
207	$66,801	$118,026	$184,827	$22,785,051
208	$66,456	$118,370	$184,827	$22,666,680
209	$66,111	$118,716	$184,827	$22,547,965
210	$65,765	$119,062	$184,827	$22,428,903
211	$65,418	$119,409	$184,827	$22,309,494
212	$65,069	$119,757	$184,827	$22,189,736
213	$64,720	$120,107	$184,827	$22,069,629
214	$64,370	$120,457	$184,827	$21,949,172
215	$64,018	$120,808	$184,827	$21,828,364
216	$63,666	$121,161	$184,827	$21,707,203

第18年供款共

$2,217,922

第18年利息

$787,024

第18年共還本金

$1,430,897

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$63,313	$121,514	$184,827	$21,585,689
218	$62,958	$121,869	$184,827	$21,463,821
219	$62,603	$122,224	$184,827	$21,341,597
220	$62,246	$122,580	$184,827	$21,219,016
221	$61,889	$122,938	$184,827	$21,096,078
222	$61,530	$123,297	$184,827	$20,972,782
223	$61,171	$123,656	$184,827	$20,849,125
224	$60,810	$124,017	$184,827	$20,725,109
225	$60,448	$124,379	$184,827	$20,600,730
226	$60,085	$124,741	$184,827	$20,475,989
227	$59,722	$125,105	$184,827	$20,350,884
228	$59,357	$125,470	$184,827	$20,225,414

第19年供款共

$2,217,922

第19年利息

$736,132

第19年共還本金

$1,481,790

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$58,991	$125,836	$184,827	$20,099,578
230	$58,624	$126,203	$184,827	$19,973,374
231	$58,256	$126,571	$184,827	$19,846,803
232	$57,887	$126,940	$184,827	$19,719,863
233	$57,516	$127,311	$184,827	$19,592,553
234	$57,145	$127,682	$184,827	$19,464,871
235	$56,773	$128,054	$184,827	$19,336,816
236	$56,399	$128,428	$184,827	$19,208,389
237	$56,024	$128,802	$184,827	$19,079,586
238	$55,649	$129,178	$184,827	$18,950,408
239	$55,272	$129,555	$184,827	$18,820,854
240	$54,894	$129,933	$184,827	$18,690,921

第20年供款共

$2,217,922

第20年利息

$683,429

第20年共還本金

$1,534,493

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$54,515	$130,312	$184,827	$18,560,609
242	$54,135	$130,692	$184,827	$18,429,918
243	$53,754	$131,073	$184,827	$18,298,845
244	$53,372	$131,455	$184,827	$18,167,390
245	$52,988	$131,839	$184,827	$18,035,551
246	$52,604	$132,223	$184,827	$17,903,328
247	$52,218	$132,609	$184,827	$17,770,719
248	$51,831	$132,996	$184,827	$17,637,724
249	$51,443	$133,383	$184,827	$17,504,340
250	$51,054	$133,772	$184,827	$17,370,568
251	$50,664	$134,163	$184,827	$17,236,405
252	$50,273	$134,554	$184,827	$17,101,851

第21年供款共

$2,217,922

第21年利息

$628,852

第21年共還本金

$1,589,070

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$49,880	$134,946	$184,827	$16,966,905
254	$49,487	$135,340	$184,827	$16,831,565
255	$49,092	$135,735	$184,827	$16,695,830
256	$48,696	$136,131	$184,827	$16,559,699
257	$48,299	$136,528	$184,827	$16,423,172
258	$47,901	$136,926	$184,827	$16,286,246
259	$47,502	$137,325	$184,827	$16,148,921
260	$47,101	$137,726	$184,827	$16,011,195
261	$46,699	$138,127	$184,827	$15,873,067
262	$46,296	$138,530	$184,827	$15,734,537
263	$45,892	$138,934	$184,827	$15,595,603
264	$45,487	$139,340	$184,827	$15,456,263

第22年供款共

$2,217,922

第22年利息

$572,333

第22年共還本金

$1,645,588

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$45,081	$139,746	$184,827	$15,316,517
266	$44,673	$140,154	$184,827	$15,176,363
267	$44,264	$140,562	$184,827	$15,035,801
268	$43,854	$140,972	$184,827	$14,894,829
269	$43,443	$141,384	$184,827	$14,753,445
270	$43,031	$141,796	$184,827	$14,611,649
271	$42,617	$142,209	$184,827	$14,469,440
272	$42,203	$142,624	$184,827	$14,326,815
273	$41,787	$143,040	$184,827	$14,183,775
274	$41,369	$143,457	$184,827	$14,040,318
275	$40,951	$143,876	$184,827	$13,896,442
276	$40,531	$144,296	$184,827	$13,752,146

第23年供款共

$2,217,922

第23年利息

$513,805

第23年共還本金

$1,704,117

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$40,110	$144,716	$184,827	$13,607,430
278	$39,688	$145,138	$184,827	$13,462,292
279	$39,265	$145,562	$184,827	$13,316,730
280	$38,840	$145,986	$184,827	$13,170,743
281	$38,415	$146,412	$184,827	$13,024,331
282	$37,988	$146,839	$184,827	$12,877,492
283	$37,559	$147,267	$184,827	$12,730,225
284	$37,130	$147,697	$184,827	$12,582,528
285	$36,699	$148,128	$184,827	$12,434,400
286	$36,267	$148,560	$184,827	$12,285,840
287	$35,834	$148,993	$184,827	$12,136,847
288	$35,399	$149,428	$184,827	$11,987,419

第24年供款共

$2,217,922

第24年利息

$453,195

第24年共還本金

$1,764,727

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$34,963	$149,863	$184,827	$11,837,556
290	$34,526	$150,301	$184,827	$11,687,255
291	$34,088	$150,739	$184,827	$11,536,516
292	$33,648	$151,179	$184,827	$11,385,338
293	$33,207	$151,620	$184,827	$11,233,718
294	$32,765	$152,062	$184,827	$11,081,656
295	$32,321	$152,505	$184,827	$10,929,151
296	$31,877	$152,950	$184,827	$10,776,201
297	$31,431	$153,396	$184,827	$10,622,805
298	$30,983	$153,844	$184,827	$10,468,961
299	$30,534	$154,292	$184,827	$10,314,669
300	$30,084	$154,742	$184,827	$10,159,927

第25年供款共

$2,217,922

第25年利息

$390,429

第25年共還本金

$1,827,493

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$29,633	$155,194	$184,827	$10,004,733
302	$29,180	$155,646	$184,827	$9,849,087
303	$28,727	$156,100	$184,827	$9,692,986
304	$28,271	$156,556	$184,827	$9,536,431
305	$27,815	$157,012	$184,827	$9,379,419
306	$27,357	$157,470	$184,827	$9,221,948
307	$26,897	$157,929	$184,827	$9,064,019
308	$26,437	$158,390	$184,827	$8,905,629
309	$25,975	$158,852	$184,827	$8,746,777
310	$25,511	$159,315	$184,827	$8,587,461
311	$25,047	$159,780	$184,827	$8,427,681
312	$24,581	$160,246	$184,827	$8,267,435

第26年供款共

$2,217,922

第26年利息

$325,430

第26年共還本金

$1,892,491

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$24,113	$160,713	$184,827	$8,106,722
314	$23,645	$161,182	$184,827	$7,945,540
315	$23,174	$161,652	$184,827	$7,783,887
316	$22,703	$162,124	$184,827	$7,621,764
317	$22,230	$162,597	$184,827	$7,459,167
318	$21,756	$163,071	$184,827	$7,296,096
319	$21,280	$163,547	$184,827	$7,132,550
320	$20,803	$164,024	$184,827	$6,968,526
321	$20,325	$164,502	$184,827	$6,804,024
322	$19,845	$164,982	$184,827	$6,639,042
323	$19,364	$165,463	$184,827	$6,473,579
324	$18,881	$165,946	$184,827	$6,307,634

第27年供款共

$2,217,922

第27年利息

$258,120

第27年共還本金

$1,959,801

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$18,397	$166,430	$184,827	$6,141,204
326	$17,912	$166,915	$184,827	$5,974,289
327	$17,425	$167,402	$184,827	$5,806,888
328	$16,937	$167,890	$184,827	$5,638,998
329	$16,447	$168,380	$184,827	$5,470,618
330	$15,956	$168,871	$184,827	$5,301,747
331	$15,463	$169,363	$184,827	$5,132,384
332	$14,969	$169,857	$184,827	$4,962,526
333	$14,474	$170,353	$184,827	$4,792,174
334	$13,977	$170,850	$184,827	$4,621,324
335	$13,479	$171,348	$184,827	$4,449,976
336	$12,979	$171,848	$184,827	$4,278,128

第28年供款共

$2,217,922

第28年利息

$188,416

第28年共還本金

$2,029,506

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$12,478	$172,349	$184,827	$4,105,780
338	$11,975	$172,852	$184,827	$3,932,928
339	$11,471	$173,356	$184,827	$3,759,572
340	$10,965	$173,861	$184,827	$3,585,711
341	$10,458	$174,368	$184,827	$3,411,342
342	$9,950	$174,877	$184,827	$3,236,465
343	$9,440	$175,387	$184,827	$3,061,078
344	$8,928	$175,899	$184,827	$2,885,180
345	$8,415	$176,412	$184,827	$2,708,768
346	$7,901	$176,926	$184,827	$2,531,842
347	$7,385	$177,442	$184,827	$2,354,399
348	$6,867	$177,960	$184,827	$2,176,440

第29年供款共

$2,217,922

第29年利息

$116,233

第29年共還本金

$2,101,689

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$6,348	$178,479	$184,827	$1,997,961
350	$5,827	$178,999	$184,827	$1,818,961
351	$5,305	$179,521	$184,827	$1,639,440
352	$4,782	$180,045	$184,827	$1,459,395
353	$4,257	$180,570	$184,827	$1,278,824
354	$3,730	$181,097	$184,827	$1,097,728
355	$3,202	$181,625	$184,827	$916,103
356	$2,672	$182,155	$184,827	$733,948
357	$2,141	$182,686	$184,827	$551,262
358	$1,608	$183,219	$184,827	$368,043
359	$1,073	$183,753	$184,827	$184,289
360	$538	$184,289	$184,827	$0

第30年供款共

$2,217,922

第30年利息

$41,482

第30年共還本金

$2,176,440

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$33,707,646

Disclaimer

Recommended properties

Mort. Insurance
info