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$35,284,957

Monthly Payment
$191,542

Down Payment

$-34,000,000

Total Loan

$42,000,000

Total int. paid

$26,954,957

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-33,670,000

Base on DTI ratio

$383,083

Budget of property purchase

HK$-33,670,000

Down Payment

$-34,000,000
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

$383,083

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

Tai Po SOLARIA

thumb_up

SOLARIA

519 ft²

@17,303

local_fire_department HIT directions_run Sale verified 首置必買 pets Pet Friendly

Sale$8.98 M

519 ft²

@17,303

Sale$8.98 M

local_fire_department HIT directions_run Sale verified 首置必買 pets Pet Friendly

Shatin THE MET. ACAPPELLA WING 1

thumb_up

THE MET. ACAPPELLA WING 1

413 ft²

@18,160

real_estate_agent Rare

Sale$7.5 M

413 ft²

@18,160

Sale$7.5 M

real_estate_agent Rare

Ma On Shan CHEUNG KANG VILLAGE

thumb_up

CHEUNG KANG VILLAGE

GFA

1,000 ft²

@8,500

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$8.5 M

GFA

1,000 ft²

@8,500

Sale$8.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

819 ft²

@10,745

GFA

980 ft²

@8,980

local_offer Good Catch

Sale$8.8 M

819 ft²

@10,745

GFA

980 ft²

@8,980

Sale$8.8 M

local_offer Good Catch

Fanling DAWNING VIEWS BLK 12

thumb_up

DAWNING VIEWS BLK 12

714 ft²

@11,036

GFA

978 ft²

@8,057

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Sale$7.88 M

714 ft²

@11,036

GFA

978 ft²

@8,057

Sale$7.88 M

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Tai Po PROVIDENCE BAY TWR 21

thumb_up

PROVIDENCE BAY TWR 21

646 ft²

@13,932

GFA

822 ft²

@10,949

local_fire_department HIT local_offer Good Catch verified 首置必買

Sale$9 M

646 ft²

@13,932

GFA

822 ft²

@10,949

Sale$9 M

local_fire_department HIT local_offer Good Catch verified 首置必買

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

Shatin RAVANA GDN BLK 03

thumb_up

RAVANA GDN BLK 03

544 ft²

@13,419

GFA

659 ft²

@11,077

local_fire_department HIT hotel_class King

Sale$7.3 M

544 ft²

@13,419

GFA

659 ft²

@11,077

Sale$7.3 M

local_fire_department HIT hotel_class King

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

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN BLK C

689 ft²

@11,901

GFA

852 ft²

@9,624

directions_run Sale hotel_class King local_offer Good Catch flight_takeoff 移民急讓

Sale$8.2 M

689 ft²

@11,901

GFA

852 ft²

@9,624

Sale$8.2 M

directions_run Sale hotel_class King local_offer Good Catch flight_takeoff 移民急讓

Mongkok KINGLAND APT

thumb_up

KINGLAND APT

841 ft²

@9,512

local_fire_department HIT

Sale$8 M

841 ft²

@9,512

Sale$8 M

local_fire_department HIT

Sai Kung PAK WAI SHEUNG TSUEN

thumb_up

PAK WAI SHEUNG TSUEN

GFA

700 ft²

@12,143

real_estate_agent Rare

Sale$8.5 M

GFA

700 ft²

@12,143

Sale$8.5 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$251,368	$193,156	$158,286	$135,089
1.500	$260,712	$202,669	$167,973	$144,950
2.000	$270,274	$212,471	$178,019	$155,240
2.500	$280,051	$222,559	$188,419	$165,951
3.000	$290,044	$232,931	$199,169	$177,074
3.500	$300,251	$243,583	$210,262	$188,599
3.625	$302,835	$246,289	$213,088	$191,542
4.000	$310,669	$254,512	$221,691	$200,514
4.500	$321,297	$265,713	$233,450	$212,808
5.000	$332,133	$277,181	$245,528	$225,465
5.500	$343,175	$288,913	$257,917	$238,471
6.000	$354,420	$300,901	$270,607	$251,811

Monthly Payment$191,542

Term

30Year

Loan amount

$42,000,000

Total int. paid

$26,954,957

Total Loan and Interest

$68,954,957

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$126,875	$64,667	$191,542	$41,935,333
2	$126,680	$64,862	$191,542	$41,870,472
3	$126,484	$65,058	$191,542	$41,805,414
4	$126,287	$65,254	$191,542	$41,740,159
5	$126,090	$65,451	$191,542	$41,674,708
6	$125,892	$65,649	$191,542	$41,609,059
7	$125,694	$65,848	$191,542	$41,543,211
8	$125,495	$66,046	$191,542	$41,477,165
9	$125,296	$66,246	$191,542	$41,410,919
10	$125,095	$66,446	$191,542	$41,344,473
11	$124,895	$66,647	$191,542	$41,277,826
12	$124,693	$66,848	$191,542	$41,210,978

第1年供款共

$2,298,499

第1年利息

$1,509,476

第1年共還本金

$789,022

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$124,491	$67,050	$191,542	$41,143,928
14	$124,289	$67,253	$191,542	$41,076,675
15	$124,086	$67,456	$191,542	$41,009,219
16	$123,882	$67,660	$191,542	$40,941,560
17	$123,678	$67,864	$191,542	$40,873,696
18	$123,473	$68,069	$191,542	$40,805,627
19	$123,267	$68,275	$191,542	$40,737,353
20	$123,061	$68,481	$191,542	$40,668,872
21	$122,854	$68,688	$191,542	$40,600,184
22	$122,646	$68,895	$191,542	$40,531,289
23	$122,438	$69,103	$191,542	$40,462,186
24	$122,230	$69,312	$191,542	$40,392,874

第2年供款共

$2,298,499

第2年利息

$1,480,394

第2年共還本金

$818,104

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$122,020	$69,521	$191,542	$40,323,352
26	$121,810	$69,731	$191,542	$40,253,621
27	$121,599	$69,942	$191,542	$40,183,679
28	$121,388	$70,153	$191,542	$40,113,525
29	$121,176	$70,365	$191,542	$40,043,160
30	$120,964	$70,578	$191,542	$39,972,582
31	$120,751	$70,791	$191,542	$39,901,791
32	$120,537	$71,005	$191,542	$39,830,786
33	$120,322	$71,219	$191,542	$39,759,567
34	$120,107	$71,435	$191,542	$39,688,132
35	$119,891	$71,650	$191,542	$39,616,482
36	$119,675	$71,867	$191,542	$39,544,615

第3年供款共

$2,298,499

第3年利息

$1,450,240

第3年共還本金

$848,258

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$119,458	$72,084	$191,542	$39,472,531
38	$119,240	$72,302	$191,542	$39,400,230
39	$119,022	$72,520	$191,542	$39,327,710
40	$118,802	$72,739	$191,542	$39,254,971
41	$118,583	$72,959	$191,542	$39,182,012
42	$118,362	$73,179	$191,542	$39,108,833
43	$118,141	$73,400	$191,542	$39,035,432
44	$117,920	$73,622	$191,542	$38,961,810
45	$117,697	$73,844	$191,542	$38,887,966
46	$117,474	$74,067	$191,542	$38,813,899
47	$117,250	$74,291	$191,542	$38,739,607
48	$117,026	$74,516	$191,542	$38,665,092

第4年供款共

$2,298,499

第4年利息

$1,418,975

第4年共還本金

$879,524

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$116,801	$74,741	$191,542	$38,590,351
50	$116,575	$74,967	$191,542	$38,515,384
51	$116,349	$75,193	$191,542	$38,440,191
52	$116,121	$75,420	$191,542	$38,364,771
53	$115,894	$75,648	$191,542	$38,289,123
54	$115,665	$75,876	$191,542	$38,213,247
55	$115,436	$76,106	$191,542	$38,137,141
56	$115,206	$76,336	$191,542	$38,060,806
57	$114,975	$76,566	$191,542	$37,984,239
58	$114,744	$76,797	$191,542	$37,907,442
59	$114,512	$77,029	$191,542	$37,830,412
60	$114,279	$77,262	$191,542	$37,753,150

第5年供款共

$2,298,499

第5年利息

$1,386,557

第5年共還本金

$911,942

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$114,046	$77,496	$191,542	$37,675,655
62	$113,812	$77,730	$191,542	$37,597,925
63	$113,577	$77,964	$191,542	$37,519,960
64	$113,342	$78,200	$191,542	$37,441,760
65	$113,105	$78,436	$191,542	$37,363,324
66	$112,868	$78,673	$191,542	$37,284,651
67	$112,631	$78,911	$191,542	$37,205,740
68	$112,392	$79,149	$191,542	$37,126,591
69	$112,153	$79,388	$191,542	$37,047,203
70	$111,913	$79,628	$191,542	$36,967,575
71	$111,673	$79,869	$191,542	$36,887,706
72	$111,432	$80,110	$191,542	$36,807,596

第6年供款共

$2,298,499

第6年利息

$1,352,944

第6年共還本金

$945,554

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$111,190	$80,352	$191,542	$36,727,244
74	$110,947	$80,595	$191,542	$36,646,649
75	$110,703	$80,838	$191,542	$36,565,811
76	$110,459	$81,082	$191,542	$36,484,729
77	$110,214	$81,327	$191,542	$36,403,402
78	$109,969	$81,573	$191,542	$36,321,829
79	$109,722	$81,819	$191,542	$36,240,009
80	$109,475	$82,067	$191,542	$36,157,943
81	$109,227	$82,314	$191,542	$36,075,628
82	$108,978	$82,563	$191,542	$35,993,065
83	$108,729	$82,812	$191,542	$35,910,253
84	$108,479	$83,063	$191,542	$35,827,190

第7年供款共

$2,298,499

第7年利息

$1,318,093

第7年共還本金

$980,406

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$108,228	$83,314	$191,542	$35,743,877
86	$107,976	$83,565	$191,542	$35,660,311
87	$107,724	$83,818	$191,542	$35,576,494
88	$107,471	$84,071	$191,542	$35,492,423
89	$107,217	$84,325	$191,542	$35,408,098
90	$106,962	$84,580	$191,542	$35,323,518
91	$106,706	$84,835	$191,542	$35,238,683
92	$106,450	$85,091	$191,542	$35,153,592
93	$106,193	$85,348	$191,542	$35,068,243
94	$105,935	$85,606	$191,542	$34,982,637
95	$105,677	$85,865	$191,542	$34,896,772
96	$105,417	$86,124	$191,542	$34,810,648

第8年供款共

$2,298,499

第8年利息

$1,281,957

第8年共還本金

$1,016,542

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$105,157	$86,384	$191,542	$34,724,264
98	$104,896	$86,645	$191,542	$34,637,618
99	$104,634	$86,907	$191,542	$34,550,711
100	$104,372	$87,170	$191,542	$34,463,542
101	$104,109	$87,433	$191,542	$34,376,109
102	$103,844	$87,697	$191,542	$34,288,412
103	$103,580	$87,962	$191,542	$34,200,450
104	$103,314	$88,228	$191,542	$34,112,222
105	$103,047	$88,494	$191,542	$34,023,728
106	$102,780	$88,762	$191,542	$33,934,966
107	$102,512	$89,030	$191,542	$33,845,937
108	$102,243	$89,299	$191,542	$33,756,638

第9年供款共

$2,298,499

第9年利息

$1,244,489

第9年共還本金

$1,054,010

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$101,973	$89,568	$191,542	$33,667,070
110	$101,703	$89,839	$191,542	$33,577,231
111	$101,431	$90,110	$191,542	$33,487,121
112	$101,159	$90,383	$191,542	$33,396,738
113	$100,886	$90,656	$191,542	$33,306,082
114	$100,612	$90,929	$191,542	$33,215,153
115	$100,337	$91,204	$191,542	$33,123,949
116	$100,062	$91,480	$191,542	$33,032,469
117	$99,786	$91,756	$191,542	$32,940,713
118	$99,508	$92,033	$191,542	$32,848,680
119	$99,230	$92,311	$191,542	$32,756,369
120	$98,952	$92,590	$191,542	$32,663,779

第10年供款共

$2,298,499

第10年利息

$1,205,639

第10年共還本金

$1,092,859

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$98,672	$92,870	$191,542	$32,570,909
122	$98,391	$93,150	$191,542	$32,477,759
123	$98,110	$93,432	$191,542	$32,384,327
124	$97,828	$93,714	$191,542	$32,290,613
125	$97,545	$93,997	$191,542	$32,196,616
126	$97,261	$94,281	$191,542	$32,102,336
127	$96,976	$94,566	$191,542	$32,007,770
128	$96,690	$94,851	$191,542	$31,912,918
129	$96,404	$95,138	$191,542	$31,817,780
130	$96,116	$95,425	$191,542	$31,722,355
131	$95,828	$95,714	$191,542	$31,626,642
132	$95,539	$96,003	$191,542	$31,530,639

第11年供款共

$2,298,499

第11年利息

$1,165,358

第11年共還本金

$1,133,140

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$95,249	$96,293	$191,542	$31,434,346
134	$94,958	$96,584	$191,542	$31,337,762
135	$94,666	$96,875	$191,542	$31,240,887
136	$94,374	$97,168	$191,542	$31,143,719
137	$94,080	$97,462	$191,542	$31,046,257
138	$93,786	$97,756	$191,542	$30,948,501
139	$93,490	$98,051	$191,542	$30,850,450
140	$93,194	$98,347	$191,542	$30,752,103
141	$92,897	$98,645	$191,542	$30,653,458
142	$92,599	$98,943	$191,542	$30,554,516
143	$92,300	$99,241	$191,542	$30,455,274
144	$92,000	$99,541	$191,542	$30,355,733

第12年供款共

$2,298,499

第12年利息

$1,123,593

第12年共還本金

$1,174,906

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$91,700	$99,842	$191,542	$30,255,891
146	$91,398	$100,144	$191,542	$30,155,747
147	$91,095	$100,446	$191,542	$30,055,301
148	$90,792	$100,749	$191,542	$29,954,552
149	$90,488	$101,054	$191,542	$29,853,498
150	$90,182	$101,359	$191,542	$29,752,139
151	$89,876	$101,665	$191,542	$29,650,474
152	$89,569	$101,972	$191,542	$29,548,501
153	$89,261	$102,280	$191,542	$29,446,221
154	$88,952	$102,589	$191,542	$29,343,631
155	$88,642	$102,899	$191,542	$29,240,732
156	$88,331	$103,210	$191,542	$29,137,522

第13年供款共

$2,298,499

第13年利息

$1,080,288

第13年共還本金

$1,218,211

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$88,020	$103,522	$191,542	$29,034,000
158	$87,707	$103,835	$191,542	$28,930,165
159	$87,393	$104,148	$191,542	$28,826,017
160	$87,079	$104,463	$191,542	$28,721,554
161	$86,763	$104,779	$191,542	$28,616,775
162	$86,447	$105,095	$191,542	$28,511,680
163	$86,129	$105,413	$191,542	$28,406,268
164	$85,811	$105,731	$191,542	$28,300,537
165	$85,491	$106,050	$191,542	$28,194,487
166	$85,171	$106,371	$191,542	$28,088,116
167	$84,850	$106,692	$191,542	$27,981,424
168	$84,527	$107,014	$191,542	$27,874,410

第14年供款共

$2,298,499

第14年利息

$1,035,386

第14年共還本金

$1,263,112

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$84,204	$107,338	$191,542	$27,767,072
170	$83,880	$107,662	$191,542	$27,659,410
171	$83,554	$107,987	$191,542	$27,551,423
172	$83,228	$108,313	$191,542	$27,443,110
173	$82,901	$108,640	$191,542	$27,334,469
174	$82,573	$108,969	$191,542	$27,225,501
175	$82,244	$109,298	$191,542	$27,116,203
176	$81,914	$109,628	$191,542	$27,006,575
177	$81,582	$109,959	$191,542	$26,896,615
178	$81,250	$110,291	$191,542	$26,786,324
179	$80,917	$110,625	$191,542	$26,675,700
180	$80,583	$110,959	$191,542	$26,564,741

第15年供款共

$2,298,499

第15年利息

$988,830

第15年共還本金

$1,309,669

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$80,248	$111,294	$191,542	$26,453,447
182	$79,911	$111,630	$191,542	$26,341,817
183	$79,574	$111,967	$191,542	$26,229,850
184	$79,236	$112,306	$191,542	$26,117,544
185	$78,897	$112,645	$191,542	$26,004,899
186	$78,556	$112,985	$191,542	$25,891,914
187	$78,215	$113,326	$191,542	$25,778,588
188	$77,873	$113,669	$191,542	$25,664,919
189	$77,529	$114,012	$191,542	$25,550,907
190	$77,185	$114,357	$191,542	$25,436,550
191	$76,840	$114,702	$191,542	$25,321,848
192	$76,493	$115,048	$191,542	$25,206,800

第16年供款共

$2,298,499

第16年利息

$940,558

第16年共還本金

$1,357,941

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$76,146	$115,396	$191,542	$25,091,404
194	$75,797	$115,745	$191,542	$24,975,659
195	$75,447	$116,094	$191,542	$24,859,565
196	$75,097	$116,445	$191,542	$24,743,120
197	$74,745	$116,797	$191,542	$24,626,324
198	$74,392	$117,150	$191,542	$24,509,174
199	$74,038	$117,503	$191,542	$24,391,671
200	$73,683	$117,858	$191,542	$24,273,812
201	$73,327	$118,214	$191,542	$24,155,598
202	$72,970	$118,572	$191,542	$24,037,026
203	$72,612	$118,930	$191,542	$23,918,097
204	$72,253	$119,289	$191,542	$23,798,808

第17年供款共

$2,298,499

第17年利息

$890,506

第17年共還本金

$1,407,992

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$71,892	$119,649	$191,542	$23,679,158
206	$71,531	$120,011	$191,542	$23,559,148
207	$71,168	$120,373	$191,542	$23,438,774
208	$70,805	$120,737	$191,542	$23,318,037
209	$70,440	$121,102	$191,542	$23,196,936
210	$70,074	$121,467	$191,542	$23,075,468
211	$69,707	$121,834	$191,542	$22,953,634
212	$69,339	$122,202	$191,542	$22,831,431
213	$68,970	$122,572	$191,542	$22,708,860
214	$68,600	$122,942	$191,542	$22,585,918
215	$68,228	$123,313	$191,542	$22,462,605
216	$67,856	$123,686	$191,542	$22,338,919

第18年供款共

$2,298,499

第18年利息

$838,610

第18年共還本金

$1,459,889

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$67,482	$124,059	$191,542	$22,214,860
218	$67,107	$124,434	$191,542	$22,090,425
219	$66,731	$124,810	$191,542	$21,965,615
220	$66,354	$125,187	$191,542	$21,840,428
221	$65,976	$125,565	$191,542	$21,714,863
222	$65,597	$125,945	$191,542	$21,588,918
223	$65,217	$126,325	$191,542	$21,462,593
224	$64,835	$126,707	$191,542	$21,335,887
225	$64,452	$127,089	$191,542	$21,208,797
226	$64,068	$127,473	$191,542	$21,081,324
227	$63,683	$127,858	$191,542	$20,953,466
228	$63,297	$128,245	$191,542	$20,825,221

第19年供款共

$2,298,499

第19年利息

$784,801

第19年共還本金

$1,513,698

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$62,910	$128,632	$191,542	$20,696,589
230	$62,521	$129,021	$191,542	$20,567,568
231	$62,131	$129,410	$191,542	$20,438,158
232	$61,740	$129,801	$191,542	$20,308,357
233	$61,348	$130,193	$191,542	$20,178,163
234	$60,955	$130,587	$191,542	$20,047,577
235	$60,560	$130,981	$191,542	$19,916,596
236	$60,165	$131,377	$191,542	$19,785,219
237	$59,768	$131,774	$191,542	$19,653,445
238	$59,370	$132,172	$191,542	$19,521,273
239	$58,971	$132,571	$191,542	$19,388,702
240	$58,570	$132,972	$191,542	$19,255,731

第20年供款共

$2,298,499

第20年利息

$729,008

第20年共還本金

$1,569,490

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$58,168	$133,373	$191,542	$19,122,358
242	$57,765	$133,776	$191,542	$18,988,581
243	$57,361	$134,180	$191,542	$18,854,401
244	$56,956	$134,586	$191,542	$18,719,816
245	$56,549	$134,992	$191,542	$18,584,824
246	$56,142	$135,400	$191,542	$18,449,424
247	$55,733	$135,809	$191,542	$18,313,615
248	$55,322	$136,219	$191,542	$18,177,396
249	$54,911	$136,631	$191,542	$18,040,765
250	$54,498	$137,043	$191,542	$17,903,722
251	$54,084	$137,457	$191,542	$17,766,264
252	$53,669	$137,873	$191,542	$17,628,392

第21年供款共

$2,298,499

第21年利息

$671,159

第21年共還本金

$1,627,339

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$53,252	$138,289	$191,542	$17,490,102
254	$52,835	$138,707	$191,542	$17,351,396
255	$52,416	$139,126	$191,542	$17,212,270
256	$51,995	$139,546	$191,542	$17,072,724
257	$51,574	$139,968	$191,542	$16,932,756
258	$51,151	$140,391	$191,542	$16,792,365
259	$50,727	$140,815	$191,542	$16,651,551
260	$50,302	$141,240	$191,542	$16,510,311
261	$49,875	$141,667	$191,542	$16,368,644
262	$49,447	$142,095	$191,542	$16,226,549
263	$49,018	$142,524	$191,542	$16,084,026
264	$48,587	$142,954	$191,542	$15,941,071

第22年供款共

$2,298,499

第22年利息

$611,178

第22年共還本金

$1,687,320

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$48,155	$143,386	$191,542	$15,797,685
266	$47,722	$143,819	$191,542	$15,653,866
267	$47,288	$144,254	$191,542	$15,509,612
268	$46,852	$144,690	$191,542	$15,364,922
269	$46,415	$145,127	$191,542	$15,219,796
270	$45,976	$145,565	$191,542	$15,074,230
271	$45,537	$146,005	$191,542	$14,928,226
272	$45,096	$146,446	$191,542	$14,781,780
273	$44,653	$146,888	$191,542	$14,634,892
274	$44,210	$147,332	$191,542	$14,487,560
275	$43,765	$147,777	$191,542	$14,339,783
276	$43,318	$148,223	$191,542	$14,191,559

第23年供款共

$2,298,499

第23年利息

$548,986

第23年共還本金

$1,749,512

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$42,870	$148,671	$191,542	$14,042,888
278	$42,421	$149,120	$191,542	$13,893,768
279	$41,971	$149,571	$191,542	$13,744,197
280	$41,519	$150,023	$191,542	$13,594,174
281	$41,066	$150,476	$191,542	$13,443,698
282	$40,611	$150,930	$191,542	$13,292,768
283	$40,155	$151,386	$191,542	$13,141,382
284	$39,698	$151,844	$191,542	$12,989,538
285	$39,239	$152,302	$191,542	$12,837,236
286	$38,779	$152,762	$191,542	$12,684,473
287	$38,318	$153,224	$191,542	$12,531,249
288	$37,855	$153,687	$191,542	$12,377,563

第24年供款共

$2,298,499

第24年利息

$484,502

第24年共還本金

$1,813,996

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$37,391	$154,151	$191,542	$12,223,412
290	$36,925	$154,617	$191,542	$12,068,795
291	$36,458	$155,084	$191,542	$11,913,711
292	$35,989	$155,552	$191,542	$11,758,159
293	$35,519	$156,022	$191,542	$11,602,137
294	$35,048	$156,493	$191,542	$11,445,644
295	$34,575	$156,966	$191,542	$11,288,677
296	$34,101	$157,440	$191,542	$11,131,237
297	$33,626	$157,916	$191,542	$10,973,321
298	$33,149	$158,393	$191,542	$10,814,928
299	$32,670	$158,871	$191,542	$10,656,057
300	$32,190	$159,351	$191,542	$10,496,705

第25年供款共

$2,298,499

第25年利息

$417,641

第25年共還本金

$1,880,857

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$31,709	$159,833	$191,542	$10,336,873
302	$31,226	$160,316	$191,542	$10,176,557
303	$30,742	$160,800	$191,542	$10,015,757
304	$30,256	$161,286	$191,542	$9,854,472
305	$29,769	$161,773	$191,542	$9,692,699
306	$29,280	$162,262	$191,542	$9,530,437
307	$28,790	$162,752	$191,542	$9,367,685
308	$28,298	$163,243	$191,542	$9,204,442
309	$27,805	$163,736	$191,542	$9,040,706
310	$27,310	$164,231	$191,542	$8,876,475
311	$26,814	$164,727	$191,542	$8,711,747
312	$26,317	$165,225	$191,542	$8,546,523

第26年供款共

$2,298,499

第26年利息

$348,316

第26年共還本金

$1,950,183

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$25,818	$165,724	$191,542	$8,380,799
314	$25,317	$166,225	$191,542	$8,214,574
315	$24,815	$166,727	$191,542	$8,047,847
316	$24,311	$167,230	$191,542	$7,880,617
317	$23,806	$167,736	$191,542	$7,712,882
318	$23,299	$168,242	$191,542	$7,544,639
319	$22,791	$168,750	$191,542	$7,375,889
320	$22,281	$169,260	$191,542	$7,206,629
321	$21,770	$169,772	$191,542	$7,036,857
322	$21,257	$170,284	$191,542	$6,866,573
323	$20,743	$170,799	$191,542	$6,695,774
324	$20,227	$171,315	$191,542	$6,524,459

第27年供款共

$2,298,499

第27年利息

$276,435

第27年共還本金

$2,022,063

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$19,709	$171,832	$191,542	$6,352,627
326	$19,190	$172,351	$191,542	$6,180,276
327	$18,670	$172,872	$191,542	$6,007,404
328	$18,147	$173,394	$191,542	$5,834,010
329	$17,624	$173,918	$191,542	$5,660,092
330	$17,098	$174,443	$191,542	$5,485,648
331	$16,571	$174,970	$191,542	$5,310,678
332	$16,043	$175,499	$191,542	$5,135,179
333	$15,513	$176,029	$191,542	$4,959,150
334	$14,981	$176,561	$191,542	$4,782,589
335	$14,447	$177,094	$191,542	$4,605,495
336	$13,912	$177,629	$191,542	$4,427,866

第28年供款共

$2,298,499

第28年利息

$201,905

第28年共還本金

$2,096,593

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$13,376	$178,166	$191,542	$4,249,700
338	$12,838	$178,704	$191,542	$4,070,996
339	$12,298	$179,244	$191,542	$3,891,753
340	$11,756	$179,785	$191,542	$3,711,967
341	$11,213	$180,328	$191,542	$3,531,639
342	$10,668	$180,873	$191,542	$3,350,766
343	$10,122	$181,419	$191,542	$3,169,347
344	$9,574	$181,967	$191,542	$2,987,379
345	$9,024	$182,517	$191,542	$2,804,862
346	$8,473	$183,069	$191,542	$2,621,793
347	$7,920	$183,622	$191,542	$2,438,172
348	$7,365	$184,176	$191,542	$2,253,996

第29年供款共

$2,298,499

第29年利息

$124,628

第29年共還本金

$2,173,870

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$6,809	$184,733	$191,542	$2,069,263
350	$6,251	$185,291	$191,542	$1,883,972
351	$5,691	$185,850	$191,542	$1,698,122
352	$5,130	$186,412	$191,542	$1,511,710
353	$4,567	$186,975	$191,542	$1,324,735
354	$4,002	$187,540	$191,542	$1,137,196
355	$3,435	$188,106	$191,542	$949,089
356	$2,867	$188,675	$191,542	$760,415
357	$2,297	$189,244	$191,542	$571,170
358	$1,725	$189,816	$191,542	$381,354
359	$1,152	$190,390	$191,542	$190,965
360	$577	$190,965	$191,542	$0

第30年供款共

$2,298,499

第30年利息

$44,503

第30年共還本金

$2,253,996

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$35,284,957

Disclaimer

Recommended properties

Mort. Insurance
info