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$39,272,838

Monthly Payment
$210,008

Down Payment

$-36,660,000

Total Loan

$44,660,000

Total int. paid

$30,942,838

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-36,330,000

Base on DTI ratio

$420,016

Budget of property purchase

HK$-36,330,000

Down Payment

$-36,660,000
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

$420,016

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

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

688 ft²

@12,355

GFA

870 ft²

@9,770

local_fire_department HIT

Sale$8.5 M

688 ft²

@12,355

GFA

870 ft²

@9,770

Sale$8.5 M

local_fire_department HIT

Shatin RAVANA GDN

thumb_up

RAVANA GDN BLK 03

543 ft²

@15,654

GFA

659 ft²

@12,898

local_fire_department HIT hotel_class King

Sale$8.5 M

543 ft²

@15,654

GFA

659 ft²

@12,898

Sale$8.5 M

local_fire_department HIT hotel_class King

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

733 ft²

@12,142

GFA

906 ft²

@9,823

local_fire_department HIT

Sale$8.9 M

733 ft²

@12,142

GFA

906 ft²

@9,823

Sale$8.9 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

512 ft²

@14,063

local_fire_department HIT

Sale$7.2 M

512 ft²

@14,063

Sale$7.2 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 21

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 21

472 ft²

@16,314

local_fire_department HIT verified 首置必買 pets Pet Friendly price_change 蝕讓盤

Sale$7.7 M

472 ft²

@16,314

Sale$7.7 M

local_fire_department HIT verified 首置必買 pets Pet Friendly price_change 蝕讓盤

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY B

519 ft²

@14,162

GFA

696 ft²

@10,560

hotel_class King

Sale$7.35 M

519 ft²

@14,162

GFA

696 ft²

@10,560

Sale$7.35 M

hotel_class King

Ma On Shan SUNSHINE CITY BLK E

thumb_up

SUNSHINE CITY BLK E

551 ft²

@13,612

GFA

744 ft²

@10,081

local_fire_department HIT directions_run Sale

Sale$7.5 M

551 ft²

@13,612

GFA

744 ft²

@10,081

Sale$7.5 M

local_fire_department HIT directions_run Sale

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 RAVANA GDN

thumb_up

RAVANA GDN

645 ft²

@13,178

GFA

781 ft²

@10,883

hotel_class King

Sale$8.5 M

645 ft²

@13,178

GFA

781 ft²

@10,883

Sale$8.5 M

hotel_class King

Ma On Shan DOUBLE COVE PH 02 STARVIEW

thumb_up

DOUBLE COVE PH 02 STARVIEW

496 ft²

@14,113

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7 M

496 ft²

@14,113

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 OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@13,514

GFA

878 ft²

@10,251

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$9 M

666 ft²

@13,514

GFA

878 ft²

@10,251

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Interest Rate	15Year	20Year	25Year	30Year
1.000	$267,288	$205,389	$168,311	$143,644
1.500	$277,224	$215,505	$178,612	$154,131
2.000	$287,391	$225,927	$189,293	$165,072
2.500	$297,788	$236,655	$200,352	$176,461
3.000	$308,414	$247,683	$211,783	$188,288
3.500	$319,267	$259,010	$223,578	$200,543
3.875	$327,554	$267,698	$232,660	$210,008
4.000	$330,345	$270,631	$235,732	$213,214
4.500	$341,646	$282,541	$248,235	$226,286
5.000	$353,168	$294,736	$261,078	$239,745
5.500	$364,909	$307,210	$274,251	$253,575
6.000	$376,866	$319,958	$287,745	$267,759

Monthly Payment$210,008

Term

30Year

Loan amount

$44,660,000

Total int. paid

$30,942,838

Total Loan and Interest

$75,602,838

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$144,215	$65,793	$210,008	$44,594,207
2	$144,002	$66,006	$210,008	$44,528,201
3	$143,789	$66,219	$210,008	$44,461,982
4	$143,575	$66,433	$210,008	$44,395,549
5	$143,361	$66,647	$210,008	$44,328,902
6	$143,145	$66,862	$210,008	$44,262,040
7	$142,930	$67,078	$210,008	$44,194,961
8	$142,713	$67,295	$210,008	$44,127,666
9	$142,496	$67,512	$210,008	$44,060,154
10	$142,278	$67,730	$210,008	$43,992,424
11	$142,059	$67,949	$210,008	$43,924,475
12	$141,839	$68,168	$210,008	$43,856,306

第1年供款共

$2,520,095

第1年利息

$1,716,401

第1年共還本金

$803,694

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$141,619	$68,389	$210,008	$43,787,918
14	$141,398	$68,609	$210,008	$43,719,308
15	$141,177	$68,831	$210,008	$43,650,477
16	$140,955	$69,053	$210,008	$43,581,424
17	$140,732	$69,276	$210,008	$43,512,148
18	$140,508	$69,500	$210,008	$43,442,648
19	$140,284	$69,724	$210,008	$43,372,924
20	$140,058	$69,949	$210,008	$43,302,974
21	$139,833	$70,175	$210,008	$43,232,799
22	$139,606	$70,402	$210,008	$43,162,397
23	$139,379	$70,629	$210,008	$43,091,768
24	$139,150	$70,857	$210,008	$43,020,910

第2年供款共

$2,520,095

第2年利息

$1,684,699

第2年共還本金

$835,396

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$138,922	$71,086	$210,008	$42,949,824
26	$138,692	$71,316	$210,008	$42,878,508
27	$138,462	$71,546	$210,008	$42,806,962
28	$138,231	$71,777	$210,008	$42,735,185
29	$137,999	$72,009	$210,008	$42,663,176
30	$137,767	$72,241	$210,008	$42,590,935
31	$137,533	$72,475	$210,008	$42,518,460
32	$137,299	$72,709	$210,008	$42,445,752
33	$137,064	$72,943	$210,008	$42,372,808
34	$136,829	$73,179	$210,008	$42,299,629
35	$136,593	$73,415	$210,008	$42,226,214
36	$136,355	$73,652	$210,008	$42,152,561

第3年供款共

$2,520,095

第3年利息

$1,651,746

第3年共還本金

$868,349

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$136,118	$73,890	$210,008	$42,078,671
38	$135,879	$74,129	$210,008	$42,004,542
39	$135,640	$74,368	$210,008	$41,930,174
40	$135,400	$74,608	$210,008	$41,855,566
41	$135,159	$74,849	$210,008	$41,780,716
42	$134,917	$75,091	$210,008	$41,705,625
43	$134,674	$75,333	$210,008	$41,630,292
44	$134,431	$75,577	$210,008	$41,554,715
45	$134,187	$75,821	$210,008	$41,478,894
46	$133,942	$76,066	$210,008	$41,402,829
47	$133,697	$76,311	$210,008	$41,326,518
48	$133,450	$76,558	$210,008	$41,249,960

第4年供款共

$2,520,095

第4年利息

$1,617,493

第4年共還本金

$902,601

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$133,203	$76,805	$210,008	$41,173,155
50	$132,955	$77,053	$210,008	$41,096,102
51	$132,706	$77,302	$210,008	$41,018,800
52	$132,457	$77,551	$210,008	$40,941,249
53	$132,206	$77,802	$210,008	$40,863,447
54	$131,955	$78,053	$210,008	$40,785,394
55	$131,703	$78,305	$210,008	$40,707,089
56	$131,450	$78,558	$210,008	$40,628,531
57	$131,196	$78,812	$210,008	$40,549,720
58	$130,942	$79,066	$210,008	$40,470,654
59	$130,686	$79,321	$210,008	$40,391,332
60	$130,430	$79,578	$210,008	$40,311,755

第5年供款共

$2,520,095

第5年利息

$1,581,889

第5年共還本金

$938,205

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$130,173	$79,835	$210,008	$40,231,920
62	$129,916	$80,092	$210,008	$40,151,828
63	$129,657	$80,351	$210,008	$40,071,477
64	$129,397	$80,610	$210,008	$39,990,867
65	$129,137	$80,871	$210,008	$39,909,996
66	$128,876	$81,132	$210,008	$39,828,864
67	$128,614	$81,394	$210,008	$39,747,470
68	$128,351	$81,657	$210,008	$39,665,813
69	$128,088	$81,920	$210,008	$39,583,893
70	$127,823	$82,185	$210,008	$39,501,708
71	$127,558	$82,450	$210,008	$39,419,258
72	$127,291	$82,717	$210,008	$39,336,541

第6年供款共

$2,520,095

第6年利息

$1,544,881

第6年共還本金

$975,213

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$127,024	$82,984	$210,008	$39,253,558
74	$126,756	$83,252	$210,008	$39,170,306
75	$126,487	$83,520	$210,008	$39,086,786
76	$126,218	$83,790	$210,008	$39,002,996
77	$125,947	$84,061	$210,008	$38,918,935
78	$125,676	$84,332	$210,008	$38,834,603
79	$125,403	$84,604	$210,008	$38,749,998
80	$125,130	$84,878	$210,008	$38,665,121
81	$124,856	$85,152	$210,008	$38,579,969
82	$124,581	$85,427	$210,008	$38,494,542
83	$124,305	$85,703	$210,008	$38,408,840
84	$124,029	$85,979	$210,008	$38,322,860

第7年供款共

$2,520,095

第7年利息

$1,506,413

第7年共還本金

$1,013,681

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$123,751	$86,257	$210,008	$38,236,603
86	$123,472	$86,536	$210,008	$38,150,068
87	$123,193	$86,815	$210,008	$38,063,253
88	$122,913	$87,095	$210,008	$37,976,157
89	$122,631	$87,377	$210,008	$37,888,781
90	$122,349	$87,659	$210,008	$37,801,122
91	$122,066	$87,942	$210,008	$37,713,180
92	$121,782	$88,226	$210,008	$37,624,955
93	$121,497	$88,511	$210,008	$37,536,444
94	$121,211	$88,796	$210,008	$37,447,648
95	$120,925	$89,083	$210,008	$37,358,564
96	$120,637	$89,371	$210,008	$37,269,194

第8年供款共

$2,520,095

第8年利息

$1,466,428

第8年共還本金

$1,053,667

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$120,348	$89,659	$210,008	$37,179,534
98	$120,059	$89,949	$210,008	$37,089,585
99	$119,768	$90,239	$210,008	$36,999,346
100	$119,477	$90,531	$210,008	$36,908,815
101	$119,185	$90,823	$210,008	$36,817,992
102	$118,891	$91,116	$210,008	$36,726,875
103	$118,597	$91,411	$210,008	$36,635,465
104	$118,302	$91,706	$210,008	$36,543,759
105	$118,006	$92,002	$210,008	$36,451,757
106	$117,709	$92,299	$210,008	$36,359,458
107	$117,411	$92,597	$210,008	$36,266,861
108	$117,112	$92,896	$210,008	$36,173,964

第9年供款共

$2,520,095

第9年利息

$1,424,865

第9年共還本金

$1,095,229

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$116,812	$93,196	$210,008	$36,080,768
110	$116,511	$93,497	$210,008	$35,987,271
111	$116,209	$93,799	$210,008	$35,893,472
112	$115,906	$94,102	$210,008	$35,799,370
113	$115,602	$94,406	$210,008	$35,704,965
114	$115,297	$94,711	$210,008	$35,610,254
115	$114,991	$95,016	$210,008	$35,515,238
116	$114,685	$95,323	$210,008	$35,419,914
117	$114,377	$95,631	$210,008	$35,324,283
118	$114,068	$95,940	$210,008	$35,228,343
119	$113,758	$96,250	$210,008	$35,132,094
120	$113,447	$96,560	$210,008	$35,035,533

第10年供款共

$2,520,095

第10年利息

$1,381,663

第10年共還本金

$1,138,431

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$113,136	$96,872	$210,008	$34,938,661
122	$112,823	$97,185	$210,008	$34,841,476
123	$112,509	$97,499	$210,008	$34,743,977
124	$112,194	$97,814	$210,008	$34,646,163
125	$111,878	$98,130	$210,008	$34,548,033
126	$111,561	$98,447	$210,008	$34,449,587
127	$111,243	$98,764	$210,008	$34,350,822
128	$110,925	$99,083	$210,008	$34,251,739
129	$110,605	$99,403	$210,008	$34,152,336
130	$110,284	$99,724	$210,008	$34,052,611
131	$109,962	$100,046	$210,008	$33,952,565
132	$109,638	$100,369	$210,008	$33,852,196

第11年供款共

$2,520,095

第11年利息

$1,336,757

第11年共還本金

$1,183,337

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$109,314	$100,693	$210,008	$33,751,502
134	$108,989	$101,019	$210,008	$33,650,484
135	$108,663	$101,345	$210,008	$33,549,139
136	$108,336	$101,672	$210,008	$33,447,467
137	$108,007	$102,000	$210,008	$33,345,466
138	$107,678	$102,330	$210,008	$33,243,136
139	$107,348	$102,660	$210,008	$33,140,476
140	$107,016	$102,992	$210,008	$33,037,484
141	$106,684	$103,324	$210,008	$32,934,160
142	$106,350	$103,658	$210,008	$32,830,502
143	$106,015	$103,993	$210,008	$32,726,509
144	$105,679	$104,329	$210,008	$32,622,181

第12年供款共

$2,520,095

第12年利息

$1,290,080

第12年共還本金

$1,230,015

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$105,342	$104,665	$210,008	$32,517,515
146	$105,004	$105,003	$210,008	$32,412,512
147	$104,665	$105,342	$210,008	$32,307,169
148	$104,325	$105,683	$210,008	$32,201,487
149	$103,984	$106,024	$210,008	$32,095,463
150	$103,642	$106,366	$210,008	$31,989,097
151	$103,298	$106,710	$210,008	$31,882,387
152	$102,954	$107,054	$210,008	$31,775,332
153	$102,608	$107,400	$210,008	$31,667,932
154	$102,261	$107,747	$210,008	$31,560,186
155	$101,913	$108,095	$210,008	$31,452,091
156	$101,564	$108,444	$210,008	$31,343,647

第13年供款共

$2,520,095

第13年利息

$1,241,561

第13年共還本金

$1,278,534

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$101,214	$108,794	$210,008	$31,234,853
158	$100,863	$109,145	$210,008	$31,125,708
159	$100,510	$109,498	$210,008	$31,016,210
160	$100,157	$109,851	$210,008	$30,906,358
161	$99,802	$110,206	$210,008	$30,796,152
162	$99,446	$110,562	$210,008	$30,685,590
163	$99,089	$110,919	$210,008	$30,574,671
164	$98,731	$111,277	$210,008	$30,463,394
165	$98,371	$111,637	$210,008	$30,351,758
166	$98,011	$111,997	$210,008	$30,239,761
167	$97,649	$112,359	$210,008	$30,127,402
168	$97,286	$112,721	$210,008	$30,014,681

第14年供款共

$2,520,095

第14年利息

$1,191,128

第14年共還本金

$1,328,966

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$96,922	$113,085	$210,008	$29,901,595
170	$96,557	$113,451	$210,008	$29,788,144
171	$96,191	$113,817	$210,008	$29,674,327
172	$95,823	$114,185	$210,008	$29,560,143
173	$95,455	$114,553	$210,008	$29,445,590
174	$95,085	$114,923	$210,008	$29,330,667
175	$94,714	$115,294	$210,008	$29,215,372
176	$94,341	$115,667	$210,008	$29,099,706
177	$93,968	$116,040	$210,008	$28,983,666
178	$93,593	$116,415	$210,008	$28,867,251
179	$93,217	$116,791	$210,008	$28,750,460
180	$92,840	$117,168	$210,008	$28,633,292

第15年供款共

$2,520,095

第15年利息

$1,138,706

第15年共還本金

$1,381,388

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$92,462	$117,546	$210,008	$28,515,746
182	$92,082	$117,926	$210,008	$28,397,820
183	$91,701	$118,307	$210,008	$28,279,514
184	$91,319	$118,689	$210,008	$28,160,825
185	$90,936	$119,072	$210,008	$28,041,753
186	$90,551	$119,456	$210,008	$27,922,297
187	$90,166	$119,842	$210,008	$27,802,455
188	$89,779	$120,229	$210,008	$27,682,226
189	$89,391	$120,617	$210,008	$27,561,608
190	$89,001	$121,007	$210,008	$27,440,601
191	$88,610	$121,398	$210,008	$27,319,204
192	$88,218	$121,790	$210,008	$27,197,414

第16年供款共

$2,520,095

第16年利息

$1,084,216

第16年共還本金

$1,435,878

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$87,825	$122,183	$210,008	$27,075,231
194	$87,430	$122,577	$210,008	$26,952,654
195	$87,035	$122,973	$210,008	$26,829,680
196	$86,638	$123,370	$210,008	$26,706,310
197	$86,239	$123,769	$210,008	$26,582,541
198	$85,839	$124,168	$210,008	$26,458,373
199	$85,438	$124,569	$210,008	$26,333,804
200	$85,036	$124,972	$210,008	$26,208,832
201	$84,633	$125,375	$210,008	$26,083,457
202	$84,228	$125,780	$210,008	$25,957,677
203	$83,822	$126,186	$210,008	$25,831,490
204	$83,414	$126,594	$210,008	$25,704,897

第17年供款共

$2,520,095

第17年利息

$1,027,577

第17年共還本金

$1,492,517

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$83,005	$127,002	$210,008	$25,577,894
206	$82,595	$127,413	$210,008	$25,450,482
207	$82,184	$127,824	$210,008	$25,322,658
208	$81,771	$128,237	$210,008	$25,194,421
209	$81,357	$128,651	$210,008	$25,065,770
210	$80,942	$129,066	$210,008	$24,936,704
211	$80,525	$129,483	$210,008	$24,807,220
212	$80,107	$129,901	$210,008	$24,677,319
213	$79,687	$130,321	$210,008	$24,546,999
214	$79,266	$130,742	$210,008	$24,416,257
215	$78,844	$131,164	$210,008	$24,285,093
216	$78,421	$131,587	$210,008	$24,153,506

第18年供款共

$2,520,095

第18年利息

$968,704

第18年共還本金

$1,551,391

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$77,996	$132,012	$210,008	$24,021,494
218	$77,569	$132,438	$210,008	$23,889,055
219	$77,142	$132,866	$210,008	$23,756,189
220	$76,713	$133,295	$210,008	$23,622,894
221	$76,282	$133,726	$210,008	$23,489,168
222	$75,850	$134,157	$210,008	$23,355,011
223	$75,417	$134,591	$210,008	$23,220,420
224	$74,983	$135,025	$210,008	$23,085,395
225	$74,547	$135,461	$210,008	$22,949,934
226	$74,109	$135,899	$210,008	$22,814,035
227	$73,670	$136,338	$210,008	$22,677,697
228	$73,230	$136,778	$210,008	$22,540,920

第19年供款共

$2,520,095

第19年利息

$907,508

第19年共還本金

$1,612,586

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$72,788	$137,219	$210,008	$22,403,700
230	$72,345	$137,663	$210,008	$22,266,038
231	$71,901	$138,107	$210,008	$22,127,930
232	$71,455	$138,553	$210,008	$21,989,377
233	$71,007	$139,001	$210,008	$21,850,377
234	$70,559	$139,449	$210,008	$21,710,927
235	$70,108	$139,900	$210,008	$21,571,028
236	$69,656	$140,351	$210,008	$21,430,676
237	$69,203	$140,805	$210,008	$21,289,872
238	$68,749	$141,259	$210,008	$21,148,612
239	$68,292	$141,715	$210,008	$21,006,897
240	$67,835	$142,173	$210,008	$20,864,724

第20年供款共

$2,520,095

第20年利息

$843,899

第20年共還本金

$1,676,196

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$67,376	$142,632	$210,008	$20,722,091
242	$66,915	$143,093	$210,008	$20,578,999
243	$66,453	$143,555	$210,008	$20,435,444
244	$65,989	$144,018	$210,008	$20,291,425
245	$65,524	$144,483	$210,008	$20,146,942
246	$65,058	$144,950	$210,008	$20,001,992
247	$64,590	$145,418	$210,008	$19,856,574
248	$64,120	$145,888	$210,008	$19,710,686
249	$63,649	$146,359	$210,008	$19,564,327
250	$63,176	$146,831	$210,008	$19,417,496
251	$62,702	$147,306	$210,008	$19,270,190
252	$62,227	$147,781	$210,008	$19,122,409

第21年供款共

$2,520,095

第21年利息

$777,780

第21年共還本金

$1,742,315

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$61,749	$148,258	$210,008	$18,974,151
254	$61,271	$148,737	$210,008	$18,825,413
255	$60,790	$149,217	$210,008	$18,676,196
256	$60,309	$149,699	$210,008	$18,526,497
257	$59,825	$150,183	$210,008	$18,376,314
258	$59,340	$150,668	$210,008	$18,225,646
259	$58,854	$151,154	$210,008	$18,074,492
260	$58,366	$151,642	$210,008	$17,922,850
261	$57,876	$152,132	$210,008	$17,770,718
262	$57,385	$152,623	$210,008	$17,618,094
263	$56,892	$153,116	$210,008	$17,464,978
264	$56,397	$153,611	$210,008	$17,311,368

第22年供款共

$2,520,095

第22年利息

$709,053

第22年共還本金

$1,811,041

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$55,901	$154,107	$210,008	$17,157,261
266	$55,404	$154,604	$210,008	$17,002,657
267	$54,904	$155,103	$210,008	$16,847,553
268	$54,404	$155,604	$210,008	$16,691,949
269	$53,901	$156,107	$210,008	$16,535,842
270	$53,397	$156,611	$210,008	$16,379,231
271	$52,891	$157,117	$210,008	$16,222,115
272	$52,384	$157,624	$210,008	$16,064,491
273	$51,875	$158,133	$210,008	$15,906,358
274	$51,364	$158,644	$210,008	$15,747,714
275	$50,852	$159,156	$210,008	$15,588,558
276	$50,338	$159,670	$210,008	$15,428,888

第23年供款共

$2,520,095

第23年利息

$637,615

第23年共還本金

$1,882,479

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$49,822	$160,185	$210,008	$15,268,703
278	$49,305	$160,703	$210,008	$15,108,000
279	$48,786	$161,222	$210,008	$14,946,779
280	$48,266	$161,742	$210,008	$14,785,036
281	$47,743	$162,265	$210,008	$14,622,772
282	$47,219	$162,789	$210,008	$14,459,983
283	$46,694	$163,314	$210,008	$14,296,669
284	$46,166	$163,842	$210,008	$14,132,828
285	$45,637	$164,371	$210,008	$13,968,457
286	$45,106	$164,901	$210,008	$13,803,556
287	$44,574	$165,434	$210,008	$13,638,122
288	$44,040	$165,968	$210,008	$13,472,154

第24年供款共

$2,520,095

第24年利息

$563,360

第24年共還本金

$1,956,735

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$43,504	$166,504	$210,008	$13,305,650
290	$42,966	$167,042	$210,008	$13,138,608
291	$42,427	$167,581	$210,008	$12,971,027
292	$41,886	$168,122	$210,008	$12,802,904
293	$41,343	$168,665	$210,008	$12,634,239
294	$40,798	$169,210	$210,008	$12,465,030
295	$40,252	$169,756	$210,008	$12,295,273
296	$39,703	$170,304	$210,008	$12,124,969
297	$39,154	$170,854	$210,008	$11,954,115
298	$38,602	$171,406	$210,008	$11,782,708
299	$38,048	$171,960	$210,008	$11,610,749
300	$37,493	$172,515	$210,008	$11,438,234

第25年供款共

$2,520,095

第25年利息

$486,175

第25年共還本金

$2,033,920

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$36,936	$173,072	$210,008	$11,265,162
302	$36,377	$173,631	$210,008	$11,091,531
303	$35,816	$174,191	$210,008	$10,917,340
304	$35,254	$174,754	$210,008	$10,742,586
305	$34,690	$175,318	$210,008	$10,567,268
306	$34,123	$175,884	$210,008	$10,391,383
307	$33,556	$176,452	$210,008	$10,214,931
308	$32,986	$177,022	$210,008	$10,037,909
309	$32,414	$177,594	$210,008	$9,860,315
310	$31,841	$178,167	$210,008	$9,682,148
311	$31,265	$178,743	$210,008	$9,503,405
312	$30,688	$179,320	$210,008	$9,324,085

第26年供款共

$2,520,095

第26年利息

$405,946

第26年共還本金

$2,114,149

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$30,109	$179,899	$210,008	$9,144,186
314	$29,528	$180,480	$210,008	$8,963,707
315	$28,945	$181,063	$210,008	$8,782,644
316	$28,361	$181,647	$210,008	$8,600,997
317	$27,774	$182,234	$210,008	$8,418,763
318	$27,186	$182,822	$210,008	$8,235,941
319	$26,595	$183,413	$210,008	$8,052,528
320	$26,003	$184,005	$210,008	$7,868,523
321	$25,409	$184,599	$210,008	$7,683,924
322	$24,813	$185,195	$210,008	$7,498,729
323	$24,215	$185,793	$210,008	$7,312,935
324	$23,615	$186,393	$210,008	$7,126,542

第27年供款共

$2,520,095

第27年利息

$322,552

第27年共還本金

$2,197,543

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$23,013	$186,995	$210,008	$6,939,547
326	$22,409	$187,599	$210,008	$6,751,948
327	$21,803	$188,205	$210,008	$6,563,744
328	$21,195	$188,812	$210,008	$6,374,931
329	$20,586	$189,422	$210,008	$6,185,509
330	$19,974	$190,034	$210,008	$5,995,475
331	$19,360	$190,647	$210,008	$5,804,828
332	$18,745	$191,263	$210,008	$5,613,564
333	$18,127	$191,881	$210,008	$5,421,684
334	$17,508	$192,500	$210,008	$5,229,183
335	$16,886	$193,122	$210,008	$5,036,061
336	$16,262	$193,746	$210,008	$4,842,316

第28年供款共

$2,520,095

第28年利息

$235,868

第28年共還本金

$2,284,227

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$15,637	$194,371	$210,008	$4,647,945
338	$15,009	$194,999	$210,008	$4,452,946
339	$14,379	$195,629	$210,008	$4,257,317
340	$13,748	$196,260	$210,008	$4,061,057
341	$13,114	$196,894	$210,008	$3,864,163
342	$12,478	$197,530	$210,008	$3,666,633
343	$11,840	$198,168	$210,008	$3,468,465
344	$11,200	$198,808	$210,008	$3,269,658
345	$10,558	$199,450	$210,008	$3,070,208
346	$9,914	$200,094	$210,008	$2,870,114
347	$9,268	$200,740	$210,008	$2,669,374
348	$8,620	$201,388	$210,008	$2,467,986

第29年供款共

$2,520,095

第29年利息

$145,765

第29年共還本金

$2,374,329

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$7,970	$202,038	$210,008	$2,265,948
350	$7,317	$202,691	$210,008	$2,063,257
351	$6,663	$203,345	$210,008	$1,859,912
352	$6,006	$204,002	$210,008	$1,655,910
353	$5,347	$204,661	$210,008	$1,451,249
354	$4,686	$205,322	$210,008	$1,245,928
355	$4,023	$205,985	$210,008	$1,039,943
356	$3,358	$206,650	$210,008	$833,294
357	$2,691	$207,317	$210,008	$625,977
358	$2,021	$207,986	$210,008	$417,990
359	$1,350	$208,658	$210,008	$209,332
360	$676	$209,332	$210,008	$0

第30年供款共

$2,520,095

第30年利息

$52,108

第30年共還本金

$2,467,986

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$39,272,838

Disclaimer

Recommended properties

Mort. Insurance
info