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$38,878,952

Monthly Payment
$217,081

Down Payment

$-39,600,000

Total Loan

$47,600,000

Total int. paid

$30,548,952

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-39,270,000

Base on DTI ratio

$434,161

Budget of property purchase

HK$-39,270,000

Down Payment

$-39,600,000
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

$434,161

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 CASTELLO

thumb_up

CASTELLO

580 ft²

@12,931

GFA

726 ft²

@10,331

local_fire_department HIT hotel_class King

Sale$7.5 M

580 ft²

@12,931

GFA

726 ft²

@10,331

Sale$7.5 M

local_fire_department HIT hotel_class King

Ma On Shan LAKE SILVER

thumb_up

LAKE SILVER TWR 06

615 ft²

@13,333

GFA

805 ft²

@10,186

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$8.2 M

615 ft²

@13,333

GFA

805 ft²

@10,186

Sale$8.2 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Ma On Shan MONTE VISTA BLK 11

thumb_up

MONTE VISTA BLK 11

675 ft²

@10,370

GFA

868 ft²

@8,065

local_fire_department HIT

Sale$7 M

675 ft²

@10,370

GFA

868 ft²

@8,065

Sale$7 M

local_fire_department HIT

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

478 ft²

@14,644

GFA

605 ft²

@11,570

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7 M

478 ft²

@14,644

GFA

605 ft²

@11,570

Sale$7 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW

510 ft²

@14,706

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

Sale$7.5 M

510 ft²

@14,706

Sale$7.5 M

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

Tai Po ST MARTIN

thumb_up

ST MARTIN

645 ft²

@13,457

local_fire_department HIT real_estate_agent Rare

Sale$8.68 M

645 ft²

@13,457

Sale$8.68 M

local_fire_department HIT real_estate_agent Rare

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

654 ft²

@12,997

local_fire_department HIT local_offer Good Catch

Sale$8.5 M

654 ft²

@12,997

Sale$8.5 M

local_fire_department HIT local_offer Good Catch

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

688 ft²

@11,628

GFA

852 ft²

@9,390

local_fire_department HIT local_offer Good Catch

Sale$8 M

688 ft²

@11,628

GFA

852 ft²

@9,390

Sale$8 M

local_fire_department HIT local_offer Good Catch

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

472 ft²

@16,949

real_estate_agent Rare verified 首置必買 pets Pet Friendly

Sale$8 M

472 ft²

@16,949

Sale$8 M

real_estate_agent Rare verified 首置必買 pets Pet Friendly

Wanchai THE GLOUCESTER

thumb_up

THE GLOUCESTER

342 ft²

@26,316

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$9 M

342 ft²

@26,316

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Ma On Shan BAYCREST BLK 04

thumb_up

BAYCREST BLK 04

586 ft²

@13,311

GFA

790 ft²

@9,873

local_fire_department HIT hotel_class King local_offer Good Catch

Sale$7.8 M

586 ft²

@13,311

GFA

790 ft²

@9,873

Sale$7.8 M

local_fire_department HIT hotel_class King local_offer Good Catch

Shatin PICTORIAL GDN PH 02 BLK B FURUM CT

thumb_up

PICTORIAL GDN PH 02 BLK B FURUM CT

812 ft²

@9,852

GFA

1,146 ft²

@6,981

local_fire_department HIT directions_run Sale

Sale$8 M

812 ft²

@9,852

GFA

1,146 ft²

@6,981

Sale$8 M

local_fire_department HIT directions_run Sale

Interest Rate	15Year	20Year	25Year	30Year
1.000	$284,883	$218,910	$179,391	$153,100
1.500	$295,474	$229,692	$190,370	$164,277
2.000	$306,310	$240,800	$201,755	$175,939
2.500	$317,392	$252,234	$213,542	$188,078
3.000	$328,717	$263,988	$225,725	$200,684
3.500	$340,284	$276,061	$238,297	$213,745
3.625	$343,213	$279,128	$241,500	$217,080
4.000	$352,091	$288,447	$251,250	$227,250
4.500	$364,137	$301,141	$264,576	$241,182
5.000	$376,418	$314,139	$278,265	$255,527
5.500	$388,932	$327,434	$292,306	$270,268
6.000	$401,676	$341,021	$306,687	$285,386

Monthly Payment$217,081

Term

30Year

Loan amount

$47,600,000

Total int. paid

$30,548,952

Total Loan and Interest

$78,148,952

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$143,792	$73,289	$217,080	$47,526,711
2	$143,570	$73,510	$217,080	$47,453,201
3	$143,348	$73,732	$217,080	$47,379,469
4	$143,125	$73,955	$217,080	$47,305,514
5	$142,902	$74,178	$217,080	$47,231,336
6	$142,678	$74,402	$217,080	$47,156,933
7	$142,453	$74,627	$217,080	$47,082,306
8	$142,228	$74,853	$217,080	$47,007,453
9	$142,002	$75,079	$217,080	$46,932,375
10	$141,775	$75,306	$217,080	$46,857,069
11	$141,547	$75,533	$217,080	$46,781,536
12	$141,319	$75,761	$217,080	$46,705,775

第1年供款共

$2,604,965

第1年利息

$1,710,740

第1年共還本金

$894,225

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$141,090	$75,990	$217,080	$46,629,785
14	$140,861	$76,220	$217,080	$46,553,565
15	$140,631	$76,450	$217,080	$46,477,115
16	$140,400	$76,681	$217,080	$46,400,435
17	$140,168	$76,912	$217,080	$46,323,522
18	$139,936	$77,145	$217,080	$46,246,377
19	$139,703	$77,378	$217,080	$46,169,000
20	$139,469	$77,612	$217,080	$46,091,388
21	$139,234	$77,846	$217,080	$46,013,542
22	$138,999	$78,081	$217,080	$45,935,461
23	$138,763	$78,317	$217,080	$45,857,144
24	$138,527	$78,554	$217,080	$45,778,590

第2年供款共

$2,604,965

第2年利息

$1,677,780

第2年共還本金

$927,185

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$138,289	$78,791	$217,080	$45,699,799
26	$138,051	$79,029	$217,080	$45,620,770
27	$137,813	$79,268	$217,080	$45,541,503
28	$137,573	$79,507	$217,080	$45,461,995
29	$137,333	$79,747	$217,080	$45,382,248
30	$137,092	$79,988	$217,080	$45,302,260
31	$136,851	$80,230	$217,080	$45,222,030
32	$136,608	$80,472	$217,080	$45,141,558
33	$136,365	$80,715	$217,080	$45,060,843
34	$136,121	$80,959	$217,080	$44,979,883
35	$135,877	$81,204	$217,080	$44,898,680
36	$135,631	$81,449	$217,080	$44,817,231

第3年供款共

$2,604,965

第3年利息

$1,643,606

第3年共還本金

$961,359

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$135,385	$81,695	$217,080	$44,735,536
38	$135,139	$81,942	$217,080	$44,653,594
39	$134,891	$82,189	$217,080	$44,571,405
40	$134,643	$82,438	$217,080	$44,488,967
41	$134,394	$82,687	$217,080	$44,406,280
42	$134,144	$82,936	$217,080	$44,323,344
43	$133,893	$83,187	$217,080	$44,240,157
44	$133,642	$83,438	$217,080	$44,156,718
45	$133,390	$83,690	$217,080	$44,073,028
46	$133,137	$83,943	$217,080	$43,989,085
47	$132,884	$84,197	$217,080	$43,904,888
48	$132,629	$84,451	$217,080	$43,820,437

第4年供款共

$2,604,965

第4年利息

$1,608,172

第4年共還本金

$996,794

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$132,374	$84,706	$217,080	$43,735,731
50	$132,118	$84,962	$217,080	$43,650,769
51	$131,862	$85,219	$217,080	$43,565,550
52	$131,604	$85,476	$217,080	$43,480,074
53	$131,346	$85,734	$217,080	$43,394,340
54	$131,087	$85,993	$217,080	$43,308,346
55	$130,827	$86,253	$217,080	$43,222,093
56	$130,567	$86,514	$217,080	$43,135,580
57	$130,305	$86,775	$217,080	$43,048,805
58	$130,043	$87,037	$217,080	$42,961,767
59	$129,780	$87,300	$217,080	$42,874,467
60	$129,517	$87,564	$217,080	$42,786,904

第5年供款共

$2,604,965

第5年利息

$1,571,431

第5年共還本金

$1,033,534

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$129,252	$87,828	$217,080	$42,699,075
62	$128,987	$88,094	$217,080	$42,610,982
63	$128,721	$88,360	$217,080	$42,522,622
64	$128,454	$88,627	$217,080	$42,433,995
65	$128,186	$88,894	$217,080	$42,345,101
66	$127,917	$89,163	$217,080	$42,255,938
67	$127,648	$89,432	$217,080	$42,166,506
68	$127,378	$89,702	$217,080	$42,076,803
69	$127,107	$89,973	$217,080	$41,986,830
70	$126,835	$90,245	$217,080	$41,896,585
71	$126,563	$90,518	$217,080	$41,806,067
72	$126,289	$90,791	$217,080	$41,715,275

第6年供款共

$2,604,965

第6年利息

$1,533,337

第6年共還本金

$1,071,628

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$126,015	$91,066	$217,080	$41,624,210
74	$125,740	$91,341	$217,080	$41,532,869
75	$125,464	$91,617	$217,080	$41,441,253
76	$125,187	$91,893	$217,080	$41,349,359
77	$124,910	$92,171	$217,080	$41,257,189
78	$124,631	$92,449	$217,080	$41,164,739
79	$124,352	$92,729	$217,080	$41,072,011
80	$124,072	$93,009	$217,080	$40,979,002
81	$123,791	$93,290	$217,080	$40,885,712
82	$123,509	$93,571	$217,080	$40,792,141
83	$123,226	$93,854	$217,080	$40,698,287
84	$122,943	$94,138	$217,080	$40,604,149

第7年供款共

$2,604,965

第7年利息

$1,493,838

第7年共還本金

$1,111,127

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$122,658	$94,422	$217,080	$40,509,727
86	$122,373	$94,707	$217,080	$40,415,020
87	$122,087	$94,993	$217,080	$40,320,026
88	$121,800	$95,280	$217,080	$40,224,746
89	$121,512	$95,568	$217,080	$40,129,178
90	$121,224	$95,857	$217,080	$40,033,321
91	$120,934	$96,146	$217,080	$39,937,174
92	$120,644	$96,437	$217,080	$39,840,737
93	$120,352	$96,728	$217,080	$39,744,009
94	$120,060	$97,020	$217,080	$39,646,989
95	$119,767	$97,313	$217,080	$39,549,675
96	$119,473	$97,607	$217,080	$39,452,068

第8年供款共

$2,604,965

第8年利息

$1,452,884

第8年共還本金

$1,152,081

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$119,178	$97,902	$217,080	$39,354,166
98	$118,882	$98,198	$217,080	$39,255,968
99	$118,586	$98,495	$217,080	$39,157,473
100	$118,288	$98,792	$217,080	$39,058,681
101	$117,990	$99,091	$217,080	$38,959,590
102	$117,690	$99,390	$217,080	$38,860,200
103	$117,390	$99,690	$217,080	$38,760,510
104	$117,089	$99,991	$217,080	$38,660,518
105	$116,787	$100,293	$217,080	$38,560,225
106	$116,484	$100,596	$217,080	$38,459,629
107	$116,180	$100,900	$217,080	$38,358,728
108	$115,875	$101,205	$217,080	$38,257,523

第9年供款共

$2,604,965

第9年利息

$1,410,420

第9年共還本金

$1,194,545

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$115,570	$101,511	$217,080	$38,156,012
110	$115,263	$101,817	$217,080	$38,054,195
111	$114,955	$102,125	$217,080	$37,952,070
112	$114,647	$102,434	$217,080	$37,849,636
113	$114,337	$102,743	$217,080	$37,746,893
114	$114,027	$103,053	$217,080	$37,643,840
115	$113,716	$103,365	$217,080	$37,540,475
116	$113,404	$103,677	$217,080	$37,436,798
117	$113,090	$103,990	$217,080	$37,332,808
118	$112,776	$104,304	$217,080	$37,228,504
119	$112,461	$104,619	$217,080	$37,123,885
120	$112,145	$104,935	$217,080	$37,018,950

第10年供款共

$2,604,965

第10年利息

$1,366,391

第10年共還本金

$1,238,574

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$111,828	$105,252	$217,080	$36,913,697
122	$111,510	$105,570	$217,080	$36,808,127
123	$111,191	$105,889	$217,080	$36,702,238
124	$110,871	$106,209	$217,080	$36,596,029
125	$110,551	$106,530	$217,080	$36,489,499
126	$110,229	$106,852	$217,080	$36,382,647
127	$109,906	$107,175	$217,080	$36,275,472
128	$109,582	$107,498	$217,080	$36,167,974
129	$109,257	$107,823	$217,080	$36,060,151
130	$108,932	$108,149	$217,080	$35,952,002
131	$108,605	$108,475	$217,080	$35,843,527
132	$108,277	$108,803	$217,080	$35,734,724

第11年供款共

$2,604,965

第11年利息

$1,320,739

第11年共還本金

$1,284,226

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$107,949	$109,132	$217,080	$35,625,592
134	$107,619	$109,461	$217,080	$35,516,131
135	$107,288	$109,792	$217,080	$35,406,339
136	$106,957	$110,124	$217,080	$35,296,215
137	$106,624	$110,456	$217,080	$35,185,758
138	$106,290	$110,790	$217,080	$35,074,968
139	$105,956	$111,125	$217,080	$34,963,844
140	$105,620	$111,460	$217,080	$34,852,383
141	$105,283	$111,797	$217,080	$34,740,586
142	$104,946	$112,135	$217,080	$34,628,451
143	$104,607	$112,474	$217,080	$34,515,977
144	$104,267	$112,813	$217,080	$34,403,164

第12年供款共

$2,604,965

第12年利息

$1,273,405

第12年共還本金

$1,331,560

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$103,926	$113,154	$217,080	$34,290,010
146	$103,584	$113,496	$217,080	$34,176,514
147	$103,242	$113,839	$217,080	$34,062,675
148	$102,898	$114,183	$217,080	$33,948,492
149	$102,553	$114,528	$217,080	$33,833,964
150	$102,207	$114,874	$217,080	$33,719,091
151	$101,860	$115,221	$217,080	$33,603,870
152	$101,512	$115,569	$217,080	$33,488,301
153	$101,163	$115,918	$217,080	$33,372,384
154	$100,812	$116,268	$217,080	$33,256,116
155	$100,461	$116,619	$217,080	$33,139,496
156	$100,109	$116,972	$217,080	$33,022,525

第13年供款共

$2,604,965

第13年利息

$1,224,326

第13年共還本金

$1,380,639

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$99,756	$117,325	$217,080	$32,905,200
158	$99,401	$117,679	$217,080	$32,787,521
159	$99,046	$118,035	$217,080	$32,669,486
160	$98,689	$118,391	$217,080	$32,551,094
161	$98,331	$118,749	$217,080	$32,432,345
162	$97,973	$119,108	$217,080	$32,313,238
163	$97,613	$119,468	$217,080	$32,193,770
164	$97,252	$119,828	$217,080	$32,073,942
165	$96,890	$120,190	$217,080	$31,953,751
166	$96,527	$120,553	$217,080	$31,833,198
167	$96,163	$120,918	$217,080	$31,712,280
168	$95,798	$121,283	$217,080	$31,590,997

第14年供款共

$2,604,965

第14年利息

$1,173,438

第14年共還本金

$1,431,527

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$95,431	$121,649	$217,080	$31,469,348
170	$95,064	$122,017	$217,080	$31,347,331
171	$94,695	$122,385	$217,080	$31,224,946
172	$94,325	$122,755	$217,080	$31,102,191
173	$93,955	$123,126	$217,080	$30,979,065
174	$93,583	$123,498	$217,080	$30,855,567
175	$93,210	$123,871	$217,080	$30,731,696
176	$92,835	$124,245	$217,080	$30,607,451
177	$92,460	$124,620	$217,080	$30,482,831
178	$92,084	$124,997	$217,080	$30,357,834
179	$91,706	$125,374	$217,080	$30,232,460
180	$91,327	$125,753	$217,080	$30,106,706

第15年供款共

$2,604,965

第15年利息

$1,120,674

第15年共還本金

$1,484,291

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$90,947	$126,133	$217,080	$29,980,573
182	$90,566	$126,514	$217,080	$29,854,059
183	$90,184	$126,896	$217,080	$29,727,163
184	$89,801	$127,280	$217,080	$29,599,883
185	$89,416	$127,664	$217,080	$29,472,219
186	$89,031	$128,050	$217,080	$29,344,169
187	$88,644	$128,437	$217,080	$29,215,733
188	$88,256	$128,825	$217,080	$29,086,908
189	$87,867	$129,214	$217,080	$28,957,695
190	$87,476	$129,604	$217,080	$28,828,090
191	$87,085	$129,996	$217,080	$28,698,095
192	$86,692	$130,388	$217,080	$28,567,707

第16年供款共

$2,604,965

第16年利息

$1,065,965

第16年共還本金

$1,539,000

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$86,298	$130,782	$217,080	$28,436,925
194	$85,903	$131,177	$217,080	$28,305,747
195	$85,507	$131,573	$217,080	$28,174,174
196	$85,109	$131,971	$217,080	$28,042,203
197	$84,711	$132,370	$217,080	$27,909,833
198	$84,311	$132,769	$217,080	$27,777,064
199	$83,910	$133,171	$217,080	$27,643,893
200	$83,508	$133,573	$217,080	$27,510,320
201	$83,104	$133,976	$217,080	$27,376,344
202	$82,699	$134,381	$217,080	$27,241,963
203	$82,293	$134,787	$217,080	$27,107,176
204	$81,886	$135,194	$217,080	$26,971,982

第17年供款共

$2,604,965

第17年利息

$1,009,240

第17年共還本金

$1,595,725

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$81,478	$135,603	$217,080	$26,836,379
206	$81,068	$136,012	$217,080	$26,700,367
207	$80,657	$136,423	$217,080	$26,563,944
208	$80,245	$136,835	$217,080	$26,427,109
209	$79,832	$137,249	$217,080	$26,289,860
210	$79,417	$137,663	$217,080	$26,152,197
211	$79,001	$138,079	$217,080	$26,014,118
212	$78,584	$138,496	$217,080	$25,875,622
213	$78,166	$138,914	$217,080	$25,736,708
214	$77,746	$139,334	$217,080	$25,597,374
215	$77,325	$139,755	$217,080	$25,457,619
216	$76,903	$140,177	$217,080	$25,317,441

第18年供款共

$2,604,965

第18年利息

$950,424

第18年共還本金

$1,654,541

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$76,480	$140,601	$217,080	$25,176,841
218	$76,055	$141,025	$217,080	$25,035,815
219	$75,629	$141,451	$217,080	$24,894,364
220	$75,202	$141,879	$217,080	$24,752,485
221	$74,773	$142,307	$217,080	$24,610,178
222	$74,343	$142,737	$217,080	$24,467,441
223	$73,912	$143,168	$217,080	$24,324,272
224	$73,480	$143,601	$217,080	$24,180,672
225	$73,046	$144,035	$217,080	$24,036,637
226	$72,611	$144,470	$217,080	$23,892,167
227	$72,174	$144,906	$217,080	$23,747,261
228	$71,737	$145,344	$217,080	$23,601,917

第19年供款共

$2,604,965

第19年利息

$889,441

第19年共還本金

$1,715,524

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$71,297	$145,783	$217,080	$23,456,134
230	$70,857	$146,223	$217,080	$23,309,911
231	$70,415	$146,665	$217,080	$23,163,246
232	$69,972	$147,108	$217,080	$23,016,138
233	$69,528	$147,553	$217,080	$22,868,585
234	$69,082	$147,998	$217,080	$22,720,587
235	$68,635	$148,445	$217,080	$22,572,142
236	$68,187	$148,894	$217,080	$22,423,248
237	$67,737	$149,344	$217,080	$22,273,904
238	$67,286	$149,795	$217,080	$22,124,110
239	$66,833	$150,247	$217,080	$21,973,863
240	$66,379	$150,701	$217,080	$21,823,161

第20年供款共

$2,604,965

第20年利息

$826,209

第20年共還本金

$1,778,756

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$65,924	$151,156	$217,080	$21,672,005
242	$65,468	$151,613	$217,080	$21,520,392
243	$65,010	$152,071	$217,080	$21,368,321
244	$64,550	$152,530	$217,080	$21,215,791
245	$64,089	$152,991	$217,080	$21,062,800
246	$63,627	$153,453	$217,080	$20,909,347
247	$63,164	$153,917	$217,080	$20,755,430
248	$62,699	$154,382	$217,080	$20,601,048
249	$62,232	$154,848	$217,080	$20,446,200
250	$61,765	$155,316	$217,080	$20,290,884
251	$61,295	$155,785	$217,080	$20,135,099
252	$60,825	$156,256	$217,080	$19,978,844

第21年供款共

$2,604,965

第21年利息

$760,647

第21年共還本金

$1,844,318

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$60,353	$156,728	$217,080	$19,822,116
254	$59,879	$157,201	$217,080	$19,664,915
255	$59,404	$157,676	$217,080	$19,507,239
256	$58,928	$158,152	$217,080	$19,349,087
257	$58,450	$158,630	$217,080	$19,190,457
258	$57,971	$159,109	$217,080	$19,031,347
259	$57,491	$159,590	$217,080	$18,871,757
260	$57,008	$160,072	$217,080	$18,711,685
261	$56,525	$160,556	$217,080	$18,551,130
262	$56,040	$161,041	$217,080	$18,390,089
263	$55,553	$161,527	$217,080	$18,228,562
264	$55,065	$162,015	$217,080	$18,066,547

第22年供款共

$2,604,965

第22年利息

$692,669

第22年共還本金

$1,912,296

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$54,576	$162,504	$217,080	$17,904,043
266	$54,085	$162,995	$217,080	$17,741,048
267	$53,593	$163,488	$217,080	$17,577,560
268	$53,099	$163,982	$217,080	$17,413,579
269	$52,604	$164,477	$217,080	$17,249,102
270	$52,107	$164,974	$217,080	$17,084,128
271	$51,608	$165,472	$217,080	$16,918,656
272	$51,108	$165,972	$217,080	$16,752,684
273	$50,607	$166,473	$217,080	$16,586,210
274	$50,104	$166,976	$217,080	$16,419,234
275	$49,600	$167,481	$217,080	$16,251,754
276	$49,094	$167,987	$217,080	$16,083,767

第23年供款共

$2,604,965

第23年利息

$622,185

第23年共還本金

$1,982,780

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$48,586	$168,494	$217,080	$15,915,273
278	$48,077	$169,003	$217,080	$15,746,270
279	$47,567	$169,514	$217,080	$15,576,756
280	$47,055	$170,026	$217,080	$15,406,731
281	$46,541	$170,539	$217,080	$15,236,191
282	$46,026	$171,054	$217,080	$15,065,137
283	$45,509	$171,571	$217,080	$14,893,566
284	$44,991	$172,089	$217,080	$14,721,476
285	$44,471	$172,609	$217,080	$14,548,867
286	$43,950	$173,131	$217,080	$14,375,736
287	$43,427	$173,654	$217,080	$14,202,083
288	$42,902	$174,178	$217,080	$14,027,904

第24年供款共

$2,604,965

第24年利息

$549,102

第24年共還本金

$2,055,863

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$42,376	$174,704	$217,080	$13,853,200
290	$41,848	$175,232	$217,080	$13,677,968
291	$41,319	$175,762	$217,080	$13,502,206
292	$40,788	$176,293	$217,080	$13,325,914
293	$40,255	$176,825	$217,080	$13,149,089
294	$39,721	$177,359	$217,080	$12,971,729
295	$39,185	$177,895	$217,080	$12,793,834
296	$38,648	$178,432	$217,080	$12,615,402
297	$38,109	$178,971	$217,080	$12,436,431
298	$37,568	$179,512	$217,080	$12,256,919
299	$37,026	$180,054	$217,080	$12,076,864
300	$36,482	$180,598	$217,080	$11,896,266

第25年供款共

$2,604,965

第25年利息

$473,327

第25年共還本金

$2,131,638

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$35,937	$181,144	$217,080	$11,715,122
302	$35,389	$181,691	$217,080	$11,533,431
303	$34,841	$182,240	$217,080	$11,351,191
304	$34,290	$182,790	$217,080	$11,168,401
305	$33,738	$183,343	$217,080	$10,985,059
306	$33,184	$183,896	$217,080	$10,801,162
307	$32,629	$184,452	$217,080	$10,616,710
308	$32,071	$185,009	$217,080	$10,431,701
309	$31,512	$185,568	$217,080	$10,246,133
310	$30,952	$186,129	$217,080	$10,060,005
311	$30,390	$186,691	$217,080	$9,873,314
312	$29,826	$187,255	$217,080	$9,686,059

第26年供款共

$2,604,965

第26年利息

$394,758

第26年共還本金

$2,210,207

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$29,260	$187,820	$217,080	$9,498,239
314	$28,693	$188,388	$217,080	$9,309,851
315	$28,124	$188,957	$217,080	$9,120,894
316	$27,553	$189,528	$217,080	$8,931,366
317	$26,980	$190,100	$217,080	$8,741,266
318	$26,406	$190,675	$217,080	$8,550,591
319	$25,830	$191,251	$217,080	$8,359,341
320	$25,252	$191,828	$217,080	$8,167,513
321	$24,673	$192,408	$217,080	$7,975,105
322	$24,091	$192,989	$217,080	$7,782,116
323	$23,508	$193,572	$217,080	$7,588,544
324	$22,924	$194,157	$217,080	$7,394,387

第27年供款共

$2,604,965

第27年利息

$313,293

第27年共還本金

$2,291,672

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$22,337	$194,743	$217,080	$7,199,644
326	$21,749	$195,331	$217,080	$7,004,313
327	$21,159	$195,922	$217,080	$6,808,391
328	$20,567	$196,513	$217,080	$6,611,878
329	$19,973	$197,107	$217,080	$6,414,771
330	$19,378	$197,702	$217,080	$6,217,068
331	$18,781	$198,300	$217,080	$6,018,768
332	$18,182	$198,899	$217,080	$5,819,870
333	$17,581	$199,500	$217,080	$5,620,370
334	$16,978	$200,102	$217,080	$5,420,268
335	$16,374	$200,707	$217,080	$5,219,561
336	$15,767	$201,313	$217,080	$5,018,248

第28年供款共

$2,604,965

第28年利息

$228,826

第28年共還本金

$2,376,139

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$15,159	$201,921	$217,080	$4,816,327
338	$14,549	$202,531	$217,080	$4,613,796
339	$13,938	$203,143	$217,080	$4,410,653
340	$13,324	$203,757	$217,080	$4,206,896
341	$12,708	$204,372	$217,080	$4,002,524
342	$12,091	$204,989	$217,080	$3,797,535
343	$11,472	$205,609	$217,080	$3,591,926
344	$10,851	$206,230	$217,080	$3,385,696
345	$10,228	$206,853	$217,080	$3,178,844
346	$9,603	$207,478	$217,080	$2,971,366
347	$8,976	$208,104	$217,080	$2,763,262
348	$8,347	$208,733	$217,080	$2,554,528

第29年供款共

$2,604,965

第29年利息

$141,245

第29年共還本金

$2,463,720

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$7,717	$209,364	$217,080	$2,345,165
350	$7,084	$209,996	$217,080	$2,135,169
351	$6,450	$210,630	$217,080	$1,924,538
352	$5,814	$211,267	$217,080	$1,713,272
353	$5,176	$211,905	$217,080	$1,501,367
354	$4,535	$212,545	$217,080	$1,288,822
355	$3,893	$213,187	$217,080	$1,075,635
356	$3,249	$213,831	$217,080	$861,803
357	$2,603	$214,477	$217,080	$647,326
358	$1,955	$215,125	$217,080	$432,201
359	$1,306	$215,775	$217,080	$216,427
360	$654	$216,427	$217,080	$0

第30年供款共

$2,604,965

第30年利息

$50,437

第30年共還本金

$2,554,528

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$38,878,952

Disclaimer

Recommended properties

Mort. Insurance
info