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$41,503,826

Monthly Payment
$225,150

Down Payment

$-39,880,000

Total Loan

$47,880,000

Total int. paid

$33,173,826

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-39,550,000

Base on DTI ratio

$450,299

Budget of property purchase

HK$-39,550,000

Down Payment

$-39,880,000
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

$450,299

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 TWR 01

thumb_up

PARK MEDITERRANEAN

599 ft²

@14,190

local_offer Good Catch

Sale$8.5 M

599 ft²

@14,190

Sale$8.5 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

Ma On Shan WU KAI SHA

thumb_up

WU KAI SHA

GFA

700 ft²

@10,714

local_fire_department HIT

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

local_fire_department HIT

Ma On Shan MONTE VISTA BLK 03

thumb_up

MONTE VISTA BLK 03

702 ft²

@12,251

GFA

905 ft²

@9,503

local_fire_department HIT

Sale$8.6 M

702 ft²

@12,251

GFA

905 ft²

@9,503

Sale$8.6 M

local_fire_department HIT

Sole

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO

733 ft²

@11,187

GFA

906 ft²

@9,051

local_offer Good Catch

Sale$8.2 M

733 ft²

@11,187

GFA

906 ft²

@9,051

Sale$8.2 M

local_offer Good Catch

Sai Kung PARK MEDITERRANEAN T

thumb_up

PARK MEDITERRANEAN TWR 02

586 ft²

@14,300

local_fire_department HIT

Sale$8.38 M

586 ft²

@14,300

Sale$8.38 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 25

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 25

510 ft²

@16,667

local_fire_department HIT

Sale$8.5 M

510 ft²

@16,667

Sale$8.5 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 06B

thumb_up

OCEANAIRE TWR 06B

751 ft²

@11,851

GFA

990 ft²

@8,990

local_fire_department HIT directions_run Sale local_offer Good Catch

Sale$8.9 M

751 ft²

@11,851

GFA

990 ft²

@8,990

Sale$8.9 M

local_fire_department HIT directions_run Sale local_offer Good Catch

KOL VR

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

819 ft²

@10,989

GFA

980 ft²

@9,184

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$9 M

819 ft²

@10,989

GFA

980 ft²

@9,184

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Ma On Shan VISTA PARADISO BLK 07

thumb_up

聽濤雅苑 3房可加車位筍盤價

733 ft²

@11,596

GFA

906 ft²

@9,382

local_fire_department HIT directions_run Sale

Sale$8.5 M

733 ft²

@11,596

GFA

906 ft²

@9,382

Sale$8.5 M

local_fire_department HIT directions_run Sale

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

831 ft²

@9,868

GFA

1,125 ft²

@7,289

hotel_class King

Sale$8.2 M

831 ft²

@9,868

GFA

1,125 ft²

@7,289

Sale$8.2 M

hotel_class King

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

511 ft²

@16,634

real_estate_agent Rare verified 首置必買

Sale$8.5 M

511 ft²

@16,634

Sale$8.5 M

real_estate_agent Rare verified 首置必買

Interest Rate	15Year	20Year	25Year	30Year
1.000	$286,559	$220,197	$180,447	$154,001
1.500	$297,212	$231,043	$191,490	$165,244
2.000	$308,112	$242,217	$202,941	$176,974
2.500	$319,259	$253,718	$214,798	$189,184
3.000	$330,650	$265,541	$227,052	$201,864
3.500	$342,286	$277,685	$239,699	$215,003
3.875	$351,171	$286,999	$249,435	$225,150
4.000	$354,163	$290,143	$252,728	$228,586
4.500	$366,279	$302,913	$266,133	$242,601
5.000	$378,632	$315,987	$279,902	$257,030
5.500	$391,220	$329,360	$294,025	$271,857
6.000	$404,039	$343,027	$308,492	$287,065

Monthly Payment$225,150

Term

30Year

Loan amount

$47,880,000

Total int. paid

$33,173,826

Total Loan and Interest

$81,053,826

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$154,613	$70,537	$225,150	$47,809,463
2	$154,385	$70,765	$225,150	$47,738,698
3	$154,156	$70,993	$225,150	$47,667,705
4	$153,927	$71,223	$225,150	$47,596,482
5	$153,697	$71,453	$225,150	$47,525,030
6	$153,466	$71,683	$225,150	$47,453,347
7	$153,235	$71,915	$225,150	$47,381,432
8	$153,003	$72,147	$225,150	$47,309,285
9	$152,770	$72,380	$225,150	$47,236,905
10	$152,536	$72,614	$225,150	$47,164,291
11	$152,301	$72,848	$225,150	$47,091,443
12	$152,066	$73,083	$225,150	$47,018,360

第1年供款共

$2,701,794

第1年利息

$1,840,154

第1年共還本金

$861,640

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$151,830	$73,319	$225,150	$46,945,040
14	$151,593	$73,556	$225,150	$46,871,484
15	$151,356	$73,794	$225,150	$46,797,690
16	$151,118	$74,032	$225,150	$46,723,658
17	$150,878	$74,271	$225,150	$46,649,387
18	$150,639	$74,511	$225,150	$46,574,876
19	$150,398	$74,751	$225,150	$46,500,125
20	$150,157	$74,993	$225,150	$46,425,132
21	$149,914	$75,235	$225,150	$46,349,897
22	$149,672	$75,478	$225,150	$46,274,419
23	$149,428	$75,722	$225,150	$46,198,697
24	$149,183	$75,966	$225,150	$46,122,731

第2年供款共

$2,701,794

第2年利息

$1,806,166

第2年共還本金

$895,628

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$148,938	$76,212	$225,150	$46,046,520
26	$148,692	$76,458	$225,150	$45,970,062
27	$148,445	$76,705	$225,150	$45,893,358
28	$148,197	$76,952	$225,150	$45,816,405
29	$147,949	$77,201	$225,150	$45,739,205
30	$147,700	$77,450	$225,150	$45,661,755
31	$147,449	$77,700	$225,150	$45,584,055
32	$147,199	$77,951	$225,150	$45,506,104
33	$146,947	$78,203	$225,150	$45,427,901
34	$146,694	$78,455	$225,150	$45,349,446
35	$146,441	$78,709	$225,150	$45,270,737
36	$146,187	$78,963	$225,150	$45,191,774

第3年供款共

$2,701,794

第3年利息

$1,770,837

第3年共還本金

$930,957

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$145,932	$79,218	$225,150	$45,112,556
38	$145,676	$79,474	$225,150	$45,033,083
39	$145,419	$79,730	$225,150	$44,953,353
40	$145,162	$79,988	$225,150	$44,873,365
41	$144,904	$80,246	$225,150	$44,793,119
42	$144,644	$80,505	$225,150	$44,712,614
43	$144,384	$80,765	$225,150	$44,631,849
44	$144,124	$81,026	$225,150	$44,550,823
45	$143,862	$81,287	$225,150	$44,469,536
46	$143,600	$81,550	$225,150	$44,387,986
47	$143,336	$81,813	$225,150	$44,306,172
48	$143,072	$82,078	$225,150	$44,224,095

第4年供款共

$2,701,794

第4年利息

$1,734,115

第4年共還本金

$967,679

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$142,807	$82,343	$225,150	$44,141,752
50	$142,541	$82,608	$225,150	$44,059,144
51	$142,274	$82,875	$225,150	$43,976,269
52	$142,007	$83,143	$225,150	$43,893,126
53	$141,738	$83,411	$225,150	$43,809,715
54	$141,469	$83,681	$225,150	$43,726,034
55	$141,199	$83,951	$225,150	$43,642,083
56	$140,928	$84,222	$225,150	$43,557,861
57	$140,656	$84,494	$225,150	$43,473,367
58	$140,383	$84,767	$225,150	$43,388,600
59	$140,109	$85,040	$225,150	$43,303,560
60	$139,834	$85,315	$225,150	$43,218,245

第5年供款共

$2,701,794

第5年利息

$1,695,944

第5年共還本金

$1,005,850

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$139,559	$85,591	$225,150	$43,132,654
62	$139,283	$85,867	$225,150	$43,046,787
63	$139,005	$86,144	$225,150	$42,960,643
64	$138,727	$86,422	$225,150	$42,874,221
65	$138,448	$86,702	$225,150	$42,787,519
66	$138,168	$86,981	$225,150	$42,700,538
67	$137,887	$87,262	$225,150	$42,613,275
68	$137,605	$87,544	$225,150	$42,525,731
69	$137,323	$87,827	$225,150	$42,437,904
70	$137,039	$88,110	$225,150	$42,349,794
71	$136,755	$88,395	$225,150	$42,261,399
72	$136,469	$88,680	$225,150	$42,172,718

第6年供款共

$2,701,794

第6年利息

$1,656,268

第6年共還本金

$1,045,526

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$136,183	$88,967	$225,150	$42,083,752
74	$135,895	$89,254	$225,150	$41,994,498
75	$135,607	$89,542	$225,150	$41,904,955
76	$135,318	$89,831	$225,150	$41,815,124
77	$135,028	$90,122	$225,150	$41,725,002
78	$134,737	$90,413	$225,150	$41,634,590
79	$134,445	$90,704	$225,150	$41,543,885
80	$134,152	$90,997	$225,150	$41,452,888
81	$133,858	$91,291	$225,150	$41,361,597
82	$133,563	$91,586	$225,150	$41,270,011
83	$133,268	$91,882	$225,150	$41,178,129
84	$132,971	$92,178	$225,150	$41,085,950

第7年供款共

$2,701,794

第7年利息

$1,615,026

第7年共還本金

$1,086,768

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$132,673	$92,476	$225,150	$40,993,474
86	$132,375	$92,775	$225,150	$40,900,700
87	$132,075	$93,074	$225,150	$40,807,625
88	$131,775	$93,375	$225,150	$40,714,250
89	$131,473	$93,676	$225,150	$40,620,574
90	$131,171	$93,979	$225,150	$40,526,595
91	$130,867	$94,282	$225,150	$40,432,313
92	$130,563	$94,587	$225,150	$40,337,726
93	$130,257	$94,892	$225,150	$40,242,833
94	$129,951	$95,199	$225,150	$40,147,635
95	$129,643	$95,506	$225,150	$40,052,129
96	$129,335	$95,815	$225,150	$39,956,314

第8年供款共

$2,701,794

第8年利息

$1,572,158

第8年共還本金

$1,129,636

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$129,026	$96,124	$225,150	$39,860,190
98	$128,715	$96,434	$225,150	$39,763,756
99	$128,404	$96,746	$225,150	$39,667,010
100	$128,091	$97,058	$225,150	$39,569,952
101	$127,778	$97,372	$225,150	$39,472,580
102	$127,464	$97,686	$225,150	$39,374,895
103	$127,148	$98,001	$225,150	$39,276,893
104	$126,832	$98,318	$225,150	$39,178,575
105	$126,514	$98,635	$225,150	$39,079,940
106	$126,196	$98,954	$225,150	$38,980,986
107	$125,876	$99,273	$225,150	$38,881,713
108	$125,556	$99,594	$225,150	$38,782,119

第9年供款共

$2,701,794

第9年利息

$1,527,599

第9年共還本金

$1,174,196

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$125,234	$99,916	$225,150	$38,682,203
110	$124,911	$100,238	$225,150	$38,581,965
111	$124,588	$100,562	$225,150	$38,481,403
112	$124,263	$100,887	$225,150	$38,380,516
113	$123,937	$101,212	$225,150	$38,279,304
114	$123,610	$101,539	$225,150	$38,177,764
115	$123,282	$101,867	$225,150	$38,075,897
116	$122,953	$102,196	$225,150	$37,973,701
117	$122,623	$102,526	$225,150	$37,871,175
118	$122,292	$102,857	$225,150	$37,768,318
119	$121,960	$103,189	$225,150	$37,665,129
120	$121,627	$103,523	$225,150	$37,561,606

第10年供款共

$2,701,794

第10年利息

$1,481,282

第10年共還本金

$1,220,512

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$121,293	$103,857	$225,150	$37,457,749
122	$120,957	$104,192	$225,150	$37,353,557
123	$120,621	$104,529	$225,150	$37,249,028
124	$120,283	$104,866	$225,150	$37,144,162
125	$119,945	$105,205	$225,150	$37,038,957
126	$119,605	$105,545	$225,150	$36,933,413
127	$119,264	$105,885	$225,150	$36,827,527
128	$118,922	$106,227	$225,150	$36,721,300
129	$118,579	$106,570	$225,150	$36,614,730
130	$118,235	$106,914	$225,150	$36,507,815
131	$117,890	$107,260	$225,150	$36,400,556
132	$117,543	$107,606	$225,150	$36,292,950

第11年供款共

$2,701,794

第11年利息

$1,433,138

第11年共還本金

$1,268,656

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$117,196	$107,954	$225,150	$36,184,996
134	$116,847	$108,302	$225,150	$36,076,694
135	$116,498	$108,652	$225,150	$35,968,042
136	$116,147	$109,003	$225,150	$35,859,039
137	$115,795	$109,355	$225,150	$35,749,685
138	$115,442	$109,708	$225,150	$35,639,977
139	$115,087	$110,062	$225,150	$35,529,915
140	$114,732	$110,417	$225,150	$35,419,497
141	$114,375	$110,774	$225,150	$35,308,723
142	$114,018	$111,132	$225,150	$35,197,591
143	$113,659	$111,491	$225,150	$35,086,101
144	$113,299	$111,851	$225,150	$34,974,250

第12年供款共

$2,701,794

第12年利息

$1,383,095

第12年共還本金

$1,318,699

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$112,938	$112,212	$225,150	$34,862,038
146	$112,575	$112,574	$225,150	$34,749,464
147	$112,212	$112,938	$225,150	$34,636,526
148	$111,847	$113,302	$225,150	$34,523,224
149	$111,481	$113,668	$225,150	$34,409,556
150	$111,114	$114,035	$225,150	$34,295,520
151	$110,746	$114,404	$225,150	$34,181,117
152	$110,377	$114,773	$225,150	$34,066,344
153	$110,006	$115,144	$225,150	$33,951,200
154	$109,634	$115,515	$225,150	$33,835,685
155	$109,261	$115,888	$225,150	$33,719,796
156	$108,887	$116,263	$225,150	$33,603,534

第13年供款共

$2,701,794

第13年利息

$1,331,078

第13年共還本金

$1,370,716

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$108,511	$116,638	$225,150	$33,486,896
158	$108,135	$117,015	$225,150	$33,369,881
159	$107,757	$117,393	$225,150	$33,252,488
160	$107,378	$117,772	$225,150	$33,134,717
161	$106,998	$118,152	$225,150	$33,016,565
162	$106,616	$118,534	$225,150	$32,898,031
163	$106,233	$118,916	$225,150	$32,779,115
164	$105,849	$119,300	$225,150	$32,659,815
165	$105,464	$119,686	$225,150	$32,540,129
166	$105,077	$120,072	$225,150	$32,420,057
167	$104,690	$120,460	$225,150	$32,299,597
168	$104,301	$120,849	$225,150	$32,178,748

第14年供款共

$2,701,794

第14年利息

$1,277,009

第14年共還本金

$1,424,785

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$103,911	$121,239	$225,150	$32,057,510
170	$103,519	$121,630	$225,150	$31,935,879
171	$103,126	$122,023	$225,150	$31,813,856
172	$102,732	$122,417	$225,150	$31,691,439
173	$102,337	$122,813	$225,150	$31,568,626
174	$101,940	$123,209	$225,150	$31,445,417
175	$101,542	$123,607	$225,150	$31,321,810
176	$101,143	$124,006	$225,150	$31,197,804
177	$100,743	$124,407	$225,150	$31,073,397
178	$100,341	$124,808	$225,150	$30,948,589
179	$99,938	$125,211	$225,150	$30,823,377
180	$99,534	$125,616	$225,150	$30,697,762

第15年供款共

$2,701,794

第15年利息

$1,220,807

第15年共還本金

$1,480,987

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$99,128	$126,021	$225,150	$30,571,740
182	$98,721	$126,428	$225,150	$30,445,312
183	$98,313	$126,837	$225,150	$30,318,475
184	$97,903	$127,246	$225,150	$30,191,229
185	$97,493	$127,657	$225,150	$30,063,572
186	$97,080	$128,069	$225,150	$29,935,503
187	$96,667	$128,483	$225,150	$29,807,020
188	$96,252	$128,898	$225,150	$29,678,123
189	$95,836	$129,314	$225,150	$29,548,809
190	$95,418	$129,731	$225,150	$29,419,077
191	$94,999	$130,150	$225,150	$29,288,927
192	$94,579	$130,571	$225,150	$29,158,356

第16年供款共

$2,701,794

第16年利息

$1,162,389

第16年共還本金

$1,539,405

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$94,157	$130,992	$225,150	$29,027,364
194	$93,734	$131,415	$225,150	$28,895,949
195	$93,310	$131,840	$225,150	$28,764,109
196	$92,884	$132,265	$225,150	$28,631,843
197	$92,457	$132,693	$225,150	$28,499,151
198	$92,029	$133,121	$225,150	$28,366,030
199	$91,599	$133,551	$225,150	$28,232,479
200	$91,167	$133,982	$225,150	$28,098,497
201	$90,735	$134,415	$225,150	$27,964,082
202	$90,301	$134,849	$225,150	$27,829,233
203	$89,865	$135,284	$225,150	$27,693,949
204	$89,428	$135,721	$225,150	$27,558,228

第17年供款共

$2,701,794

第17年利息

$1,101,666

第17年共還本金

$1,600,128

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$88,990	$136,159	$225,150	$27,422,068
206	$88,550	$136,599	$225,150	$27,285,469
207	$88,109	$137,040	$225,150	$27,148,429
208	$87,667	$137,483	$225,150	$27,010,946
209	$87,223	$137,927	$225,150	$26,873,020
210	$86,777	$138,372	$225,150	$26,734,648
211	$86,331	$138,819	$225,150	$26,595,829
212	$85,882	$139,267	$225,150	$26,456,562
213	$85,433	$139,717	$225,150	$26,316,845
214	$84,981	$140,168	$225,150	$26,176,677
215	$84,529	$140,621	$225,150	$26,036,056
216	$84,075	$141,075	$225,150	$25,894,981

第18年供款共

$2,701,794

第18年利息

$1,038,548

第18年共還本金

$1,663,246

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$83,619	$141,530	$225,150	$25,753,451
218	$83,162	$141,987	$225,150	$25,611,464
219	$82,704	$142,446	$225,150	$25,469,018
220	$82,244	$142,906	$225,150	$25,326,112
221	$81,782	$143,367	$225,150	$25,182,745
222	$81,319	$143,830	$225,150	$25,038,915
223	$80,855	$144,295	$225,150	$24,894,620
224	$80,389	$144,761	$225,150	$24,749,859
225	$79,921	$145,228	$225,150	$24,604,631
226	$79,452	$145,697	$225,150	$24,458,934
227	$78,982	$146,168	$225,150	$24,312,767
228	$78,510	$146,640	$225,150	$24,166,127

第19年供款共

$2,701,794

第19年利息

$972,940

第19年共還本金

$1,728,854

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$78,036	$147,113	$225,150	$24,019,014
230	$77,561	$147,588	$225,150	$23,871,426
231	$77,085	$148,065	$225,150	$23,723,361
232	$76,607	$148,543	$225,150	$23,574,818
233	$76,127	$149,022	$225,150	$23,425,796
234	$75,646	$149,504	$225,150	$23,276,292
235	$75,163	$149,986	$225,150	$23,126,306
236	$74,679	$150,471	$225,150	$22,975,835
237	$74,193	$150,957	$225,150	$22,824,878
238	$73,705	$151,444	$225,150	$22,673,434
239	$73,216	$151,933	$225,150	$22,521,501
240	$72,726	$152,424	$225,150	$22,369,077

第20年供款共

$2,701,794

第20年利息

$904,744

第20年共還本金

$1,797,050

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$72,233	$152,916	$225,150	$22,216,161
242	$71,740	$153,410	$225,150	$22,062,751
243	$71,244	$153,905	$225,150	$21,908,846
244	$70,747	$154,402	$225,150	$21,754,444
245	$70,249	$154,901	$225,150	$21,599,543
246	$69,749	$155,401	$225,150	$21,444,142
247	$69,247	$155,903	$225,150	$21,288,239
248	$68,743	$156,406	$225,150	$21,131,833
249	$68,238	$156,911	$225,150	$20,974,921
250	$67,732	$157,418	$225,150	$20,817,503
251	$67,223	$157,926	$225,150	$20,659,577
252	$66,713	$158,436	$225,150	$20,501,141

第21年供款共

$2,701,794

第21年利息

$833,858

第21年共還本金

$1,867,936

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$66,202	$158,948	$225,150	$20,342,193
254	$65,688	$159,461	$225,150	$20,182,732
255	$65,173	$159,976	$225,150	$20,022,756
256	$64,657	$160,493	$225,150	$19,862,263
257	$64,139	$161,011	$225,150	$19,701,252
258	$63,619	$161,531	$225,150	$19,539,721
259	$63,097	$162,053	$225,150	$19,377,668
260	$62,574	$162,576	$225,150	$19,215,093
261	$62,049	$163,101	$225,150	$19,051,992
262	$61,522	$163,627	$225,150	$18,888,364
263	$60,994	$164,156	$225,150	$18,724,209
264	$60,464	$164,686	$225,150	$18,559,523

第22年供款共

$2,701,794

第22年利息

$760,176

第22年共還本金

$1,941,618

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$59,932	$165,218	$225,150	$18,394,305
266	$59,398	$165,751	$225,150	$18,228,554
267	$58,863	$166,286	$225,150	$18,062,267
268	$58,326	$166,823	$225,150	$17,895,444
269	$57,787	$167,362	$225,150	$17,728,082
270	$57,247	$167,903	$225,150	$17,560,179
271	$56,705	$168,445	$225,150	$17,391,734
272	$56,161	$168,989	$225,150	$17,222,746
273	$55,615	$169,534	$225,150	$17,053,211
274	$55,068	$170,082	$225,150	$16,883,129
275	$54,518	$170,631	$225,150	$16,712,498
276	$53,967	$171,182	$225,150	$16,541,316

第23年供款共

$2,701,794

第23年利息

$683,588

第23年共還本金

$2,018,206

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$53,415	$171,735	$225,150	$16,369,581
278	$52,860	$172,289	$225,150	$16,197,292
279	$52,304	$172,846	$225,150	$16,024,446
280	$51,746	$173,404	$225,150	$15,851,042
281	$51,186	$173,964	$225,150	$15,677,078
282	$50,624	$174,526	$225,150	$15,502,553
283	$50,060	$175,089	$225,150	$15,327,464
284	$49,495	$175,655	$225,150	$15,151,809
285	$48,928	$176,222	$225,150	$14,975,587
286	$48,359	$176,791	$225,150	$14,798,796
287	$47,788	$177,362	$225,150	$14,621,435
288	$47,215	$177,934	$225,150	$14,443,500

第24年供款共

$2,701,794

第24年利息

$603,978

第24年共還本金

$2,097,816

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$46,640	$178,509	$225,150	$14,264,991
290	$46,064	$179,085	$225,150	$14,085,906
291	$45,486	$179,664	$225,150	$13,906,242
292	$44,906	$180,244	$225,150	$13,725,998
293	$44,324	$180,826	$225,150	$13,545,172
294	$43,740	$181,410	$225,150	$13,363,762
295	$43,154	$181,996	$225,150	$13,181,766
296	$42,566	$182,583	$225,150	$12,999,183
297	$41,977	$183,173	$225,150	$12,816,010
298	$41,385	$183,764	$225,150	$12,632,245
299	$40,792	$184,358	$225,150	$12,447,888
300	$40,196	$184,953	$225,150	$12,262,934

第25年供款共

$2,701,794

第25年利息

$521,228

第25年共還本金

$2,180,566

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$39,599	$185,550	$225,150	$12,077,384
302	$39,000	$186,150	$225,150	$11,891,234
303	$38,399	$186,751	$225,150	$11,704,484
304	$37,796	$187,354	$225,150	$11,517,130
305	$37,191	$187,959	$225,150	$11,329,171
306	$36,584	$188,566	$225,150	$11,140,605
307	$35,975	$189,175	$225,150	$10,951,431
308	$35,364	$189,786	$225,150	$10,761,645
309	$34,751	$190,398	$225,150	$10,571,247
310	$34,136	$191,013	$225,150	$10,380,234
311	$33,520	$191,630	$225,150	$10,188,603
312	$32,901	$192,249	$225,150	$9,996,355

第26年供款共

$2,701,794

第26年利息

$435,214

第26年共還本金

$2,266,580

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$32,280	$192,870	$225,150	$9,803,485
314	$31,657	$193,492	$225,150	$9,609,993
315	$31,032	$194,117	$225,150	$9,415,875
316	$30,405	$194,744	$225,150	$9,221,131
317	$29,777	$195,373	$225,150	$9,025,758
318	$29,146	$196,004	$225,150	$8,829,755
319	$28,513	$196,637	$225,150	$8,633,118
320	$27,878	$197,272	$225,150	$8,435,846
321	$27,241	$197,909	$225,150	$8,237,937
322	$26,602	$198,548	$225,150	$8,039,389
323	$25,961	$199,189	$225,150	$7,840,200
324	$25,317	$199,832	$225,150	$7,640,368

第27年供款共

$2,701,794

第27年利息

$345,808

第27年共還本金

$2,355,986

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$24,672	$200,477	$225,150	$7,439,891
326	$24,025	$201,125	$225,150	$7,238,766
327	$23,375	$201,774	$225,150	$7,036,992
328	$22,724	$202,426	$225,150	$6,834,566
329	$22,070	$203,080	$225,150	$6,631,486
330	$21,414	$203,735	$225,150	$6,427,751
331	$20,756	$204,393	$225,150	$6,223,357
332	$20,096	$205,053	$225,150	$6,018,304
333	$19,434	$205,715	$225,150	$5,812,589
334	$18,770	$206,380	$225,150	$5,606,209
335	$18,103	$207,046	$225,150	$5,399,163
336	$17,435	$207,715	$225,150	$5,191,448

第28年供款共

$2,701,794

第28年利息

$252,874

第28年共還本金

$2,448,920

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$16,764	$208,385	$225,150	$4,983,063
338	$16,091	$209,058	$225,150	$4,774,004
339	$15,416	$209,733	$225,150	$4,564,271
340	$14,739	$210,411	$225,150	$4,353,860
341	$14,059	$211,090	$225,150	$4,142,770
342	$13,378	$211,772	$225,150	$3,930,998
343	$12,694	$212,456	$225,150	$3,718,543
344	$12,008	$213,142	$225,150	$3,505,401
345	$11,320	$213,830	$225,150	$3,291,571
346	$10,629	$214,520	$225,150	$3,077,050
347	$9,936	$215,213	$225,150	$2,861,837
348	$9,241	$215,908	$225,150	$2,645,929

第29年供款共

$2,701,794

第29年利息

$156,275

第29年共還本金

$2,545,519

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$8,544	$216,605	$225,150	$2,429,324
350	$7,845	$217,305	$225,150	$2,212,019
351	$7,143	$218,007	$225,150	$1,994,012
352	$6,439	$218,711	$225,150	$1,775,302
353	$5,733	$219,417	$225,150	$1,555,885
354	$5,024	$220,125	$225,150	$1,335,760
355	$4,313	$220,836	$225,150	$1,114,924
356	$3,600	$221,549	$225,150	$893,374
357	$2,885	$222,265	$225,150	$671,110
358	$2,167	$222,982	$225,150	$448,127
359	$1,447	$223,702	$225,150	$224,425
360	$725	$224,425	$225,150	$0

第30年供款共

$2,701,794

第30年利息

$55,865

第30年共還本金

$2,645,929

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$41,503,826

Disclaimer

Recommended properties

Mort. Insurance
info