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$43,730,844

Monthly Payment
$251,558

Down Payment

$-47,160,000

Total Loan

$55,160,000

Total int. paid

$35,400,844

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-46,830,000

Base on DTI ratio

$503,116

Budget of property purchase

HK$-46,830,000

Down Payment

$-47,160,000
Stamp Duty

$240,000
- AVD
  
  $240,000
Legal fee

$ 10,000
Agency Commission

$80,000
Mort. Insurance

Not applicable

Min. Monthly Income Requirement

Base on DTI ratio

$503,116

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

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

thumb_up

特色單位 (Rented)

480 ft²

@15,625

local_fire_department HIT

Sale$7.5 M

480 ft²

@15,625

Sale$7.5 M

local_fire_department HIT

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

579 ft²

@15,199

GFA

715 ft²

@12,308

real_estate_agent Rare hotel_class King flight_takeoff 移民急讓 transfer_within_a_station Quality Migrant

Sale$8.8 M

579 ft²

@15,199

GFA

715 ft²

@12,308

Sale$8.8 M

real_estate_agent Rare hotel_class King flight_takeoff 移民急讓 transfer_within_a_station Quality Migrant

Ma On Shan SILVERSANDS TWR 05B

thumb_up

SILVERSANDS TWR 05B

455 ft²

@18,681

local_fire_department HIT directions_run Sale local_offer Good Catch price_change 蝕讓盤

Sale$8.5 M

455 ft²

@18,681

Sale$8.5 M

local_fire_department HIT directions_run Sale local_offer Good Catch price_change 蝕讓盤

Ngau Chi Wan SCENIC VIEW BLK 05

thumb_up

SCENIC VIEW BLK 05

686 ft²

@12,974

GFA

895 ft²

@9,944

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$8.9 M

686 ft²

@12,974

GFA

895 ft²

@9,944

Sale$8.9 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

707 ft²

@12,447

GFA

872 ft²

@10,092

real_estate_agent Rare hotel_class King

Sale$8.8 M

707 ft²

@12,447

GFA

872 ft²

@10,092

Sale$8.8 M

real_estate_agent Rare hotel_class King

KOL

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

705 ft²

@11,348

local_fire_department HIT hotel_class King pets Pet Friendly price_change 蝕讓盤

Sale$8 M

705 ft²

@11,348

Sale$8 M

local_fire_department HIT hotel_class King pets Pet Friendly price_change 蝕讓盤

Tai Po SOLARIA TWR 08

thumb_up

SOLARIA

461 ft²

@17,354

local_fire_department HIT

Sale$8 M

461 ft²

@17,354

Sale$8 M

local_fire_department HIT

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

555 ft²

@14,414

GFA

727 ft²

@11,004

real_estate_agent Rare hotel_class King pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$8 M

555 ft²

@14,414

GFA

727 ft²

@11,004

Sale$8 M

real_estate_agent Rare hotel_class King pets Pet Friendly transfer_within_a_station Quality Migrant

Sai Kung THE MEDITERRANEAN TWR 03

thumb_up

THE MEDITERRANEAN

532 ft²

@13,662

local_fire_department HIT

Sale$7.268 M

532 ft²

@13,662

Sale$7.268 M

local_fire_department HIT

Fanling DAWNING VIEWS

thumb_up

DAWNING VIEWS

634 ft²

@13,407

GFA

868 ft²

@9,793

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$8.5 M

634 ft²

@13,407

GFA

868 ft²

@9,793

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

Fanling VIENNA GDN BLK 02

thumb_up

VIENNA GDN BLK 02

732 ft²

@9,836

GFA

976 ft²

@7,377

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$7.2 M

732 ft²

@9,836

GFA

976 ft²

@7,377

Sale$7.2 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$330,130	$253,678	$207,883	$177,416
1.500	$342,402	$266,172	$220,605	$190,368
2.000	$354,959	$279,045	$233,798	$203,882
2.500	$367,801	$292,294	$247,457	$217,949
3.000	$380,925	$305,916	$261,575	$232,557
3.500	$394,329	$319,906	$276,144	$247,693
3.625	$397,724	$323,460	$279,856	$251,558
4.000	$408,012	$334,259	$291,155	$263,342
4.500	$421,970	$348,969	$306,597	$279,488
5.000	$436,202	$364,032	$322,460	$296,111
5.500	$450,703	$379,439	$338,731	$313,192
6.000	$465,471	$395,183	$355,397	$330,712

Monthly Payment$251,558

Term

30Year

Loan amount

$55,160,000

Total int. paid

$35,400,844

Total Loan and Interest

$90,560,844

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$166,629	$84,929	$251,558	$55,075,071
2	$166,373	$85,185	$251,558	$54,989,886
3	$166,115	$85,443	$251,558	$54,904,443
4	$165,857	$85,701	$251,558	$54,818,743
5	$165,598	$85,960	$251,558	$54,732,783
6	$165,339	$86,219	$251,558	$54,646,564
7	$165,078	$86,480	$251,558	$54,560,084
8	$164,817	$86,741	$251,558	$54,473,343
9	$164,555	$87,003	$251,558	$54,386,340
10	$164,292	$87,266	$251,558	$54,299,074
11	$164,028	$87,529	$251,558	$54,211,545
12	$163,764	$87,794	$251,558	$54,123,751

第1年供款共

$3,018,695

第1年利息

$1,982,446

第1年共還本金

$1,036,249

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$163,499	$88,059	$251,558	$54,035,692
14	$163,233	$88,325	$251,558	$53,947,367
15	$162,966	$88,592	$251,558	$53,858,775
16	$162,698	$88,860	$251,558	$53,769,915
17	$162,430	$89,128	$251,558	$53,680,787
18	$162,161	$89,397	$251,558	$53,591,390
19	$161,891	$89,667	$251,558	$53,501,723
20	$161,620	$89,938	$251,558	$53,411,785
21	$161,348	$90,210	$251,558	$53,321,575
22	$161,076	$90,482	$251,558	$53,231,093
23	$160,802	$90,756	$251,558	$53,140,337
24	$160,528	$91,030	$251,558	$53,049,307

第2年供款共

$3,018,695

第2年利息

$1,944,251

第2年共還本金

$1,074,444

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$160,253	$91,305	$251,558	$52,958,003
26	$159,977	$91,581	$251,558	$52,866,422
27	$159,701	$91,857	$251,558	$52,774,565
28	$159,423	$92,135	$251,558	$52,682,430
29	$159,145	$92,413	$251,558	$52,590,017
30	$158,866	$92,692	$251,558	$52,497,325
31	$158,586	$92,972	$251,558	$52,404,352
32	$158,305	$93,253	$251,558	$52,311,099
33	$158,023	$93,535	$251,558	$52,217,565
34	$157,741	$93,817	$251,558	$52,123,747
35	$157,457	$94,101	$251,558	$52,029,646
36	$157,173	$94,385	$251,558	$51,935,261

第3年供款共

$3,018,695

第3年利息

$1,904,649

第3年共還本金

$1,114,046

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$156,888	$94,670	$251,558	$51,840,591
38	$156,602	$94,956	$251,558	$51,745,635
39	$156,315	$95,243	$251,558	$51,650,392
40	$156,027	$95,531	$251,558	$51,554,862
41	$155,739	$95,819	$251,558	$51,459,042
42	$155,449	$96,109	$251,558	$51,362,934
43	$155,159	$96,399	$251,558	$51,266,535
44	$154,868	$96,690	$251,558	$51,169,844
45	$154,576	$96,982	$251,558	$51,072,862
46	$154,283	$97,275	$251,558	$50,975,587
47	$153,989	$97,569	$251,558	$50,878,018
48	$153,694	$97,864	$251,558	$50,780,154

第4年供款共

$3,018,695

第4年利息

$1,863,587

第4年共還本金

$1,155,108

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$153,398	$98,160	$251,558	$50,681,994
50	$153,102	$98,456	$251,558	$50,583,538
51	$152,804	$98,753	$251,558	$50,484,785
52	$152,506	$99,052	$251,558	$50,385,733
53	$152,207	$99,351	$251,558	$50,286,382
54	$151,907	$99,651	$251,558	$50,186,731
55	$151,606	$99,952	$251,558	$50,086,779
56	$151,304	$100,254	$251,558	$49,986,525
57	$151,001	$100,557	$251,558	$49,885,968
58	$150,697	$100,861	$251,558	$49,785,107
59	$150,393	$101,165	$251,558	$49,683,942
60	$150,087	$101,471	$251,558	$49,582,471

第5年供款共

$3,018,695

第5年利息

$1,821,012

第5年共還本金

$1,197,683

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$149,780	$101,778	$251,558	$49,480,693
62	$149,473	$102,085	$251,558	$49,378,608
63	$149,165	$102,393	$251,558	$49,276,215
64	$148,855	$102,703	$251,558	$49,173,512
65	$148,545	$103,013	$251,558	$49,070,499
66	$148,234	$103,324	$251,558	$48,967,175
67	$147,922	$103,636	$251,558	$48,863,539
68	$147,609	$103,949	$251,558	$48,759,590
69	$147,295	$104,263	$251,558	$48,655,326
70	$146,980	$104,578	$251,558	$48,550,748
71	$146,664	$104,894	$251,558	$48,445,854
72	$146,347	$105,211	$251,558	$48,340,643

第6年供款共

$3,018,695

第6年利息

$1,776,867

第6年共還本金

$1,241,828

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$146,029	$105,529	$251,558	$48,235,114
74	$145,710	$105,848	$251,558	$48,129,266
75	$145,390	$106,167	$251,558	$48,023,099
76	$145,070	$106,488	$251,558	$47,916,611
77	$144,748	$106,810	$251,558	$47,809,801
78	$144,425	$107,132	$251,558	$47,702,668
79	$144,102	$107,456	$251,558	$47,595,212
80	$143,777	$107,781	$251,558	$47,487,432
81	$143,452	$108,106	$251,558	$47,379,325
82	$143,125	$108,433	$251,558	$47,270,892
83	$142,797	$108,760	$251,558	$47,162,132
84	$142,469	$109,089	$251,558	$47,053,043

第7年供款共

$3,018,695

第7年利息

$1,731,095

第7年共還本金

$1,287,600

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$142,139	$109,418	$251,558	$46,943,625
86	$141,809	$109,749	$251,558	$46,833,876
87	$141,477	$110,081	$251,558	$46,723,795
88	$141,145	$110,413	$251,558	$46,613,382
89	$140,811	$110,747	$251,558	$46,502,635
90	$140,477	$111,081	$251,558	$46,391,554
91	$140,141	$111,417	$251,558	$46,280,137
92	$139,805	$111,753	$251,558	$46,168,384
93	$139,467	$112,091	$251,558	$46,056,293
94	$139,128	$112,430	$251,558	$45,943,864
95	$138,789	$112,769	$251,558	$45,831,094
96	$138,448	$113,110	$251,558	$45,717,985

第8年供款共

$3,018,695

第8年利息

$1,683,636

第8年共還本金

$1,335,058

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$138,106	$113,451	$251,558	$45,604,533
98	$137,764	$113,794	$251,558	$45,490,739
99	$137,420	$114,138	$251,558	$45,376,601
100	$137,075	$114,483	$251,558	$45,262,118
101	$136,729	$114,829	$251,558	$45,147,290
102	$136,382	$115,175	$251,558	$45,032,114
103	$136,035	$115,523	$251,558	$44,916,591
104	$135,686	$115,872	$251,558	$44,800,718
105	$135,336	$116,222	$251,558	$44,684,496
106	$134,984	$116,573	$251,558	$44,567,923
107	$134,632	$116,926	$251,558	$44,450,997
108	$134,279	$117,279	$251,558	$44,333,718

第9年供款共

$3,018,695

第9年利息

$1,634,428

第9年共還本金

$1,384,267

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$133,925	$117,633	$251,558	$44,216,085
110	$133,569	$117,988	$251,558	$44,098,097
111	$133,213	$118,345	$251,558	$43,979,752
112	$132,855	$118,702	$251,558	$43,861,049
113	$132,497	$119,061	$251,558	$43,741,988
114	$132,137	$119,421	$251,558	$43,622,568
115	$131,777	$119,781	$251,558	$43,502,786
116	$131,415	$120,143	$251,558	$43,382,643
117	$131,052	$120,506	$251,558	$43,262,137
118	$130,688	$120,870	$251,558	$43,141,267
119	$130,323	$121,235	$251,558	$43,020,031
120	$129,956	$121,602	$251,558	$42,898,430

第10年供款共

$3,018,695

第10年利息

$1,583,406

第10年共還本金

$1,435,288

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$129,589	$121,969	$251,558	$42,776,461
122	$129,221	$122,337	$251,558	$42,654,123
123	$128,851	$122,707	$251,558	$42,531,417
124	$128,480	$123,078	$251,558	$42,408,339
125	$128,109	$123,449	$251,558	$42,284,890
126	$127,736	$123,822	$251,558	$42,161,067
127	$127,362	$124,196	$251,558	$42,036,871
128	$126,986	$124,572	$251,558	$41,912,299
129	$126,610	$124,948	$251,558	$41,787,352
130	$126,233	$125,325	$251,558	$41,662,026
131	$125,854	$125,704	$251,558	$41,536,323
132	$125,474	$126,084	$251,558	$41,410,239

第11年供款共

$3,018,695

第11年利息

$1,530,504

第11年共還本金

$1,488,191

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$125,093	$126,464	$251,558	$41,283,774
134	$124,711	$126,846	$251,558	$41,156,928
135	$124,328	$127,230	$251,558	$41,029,698
136	$123,944	$127,614	$251,558	$40,902,084
137	$123,558	$128,000	$251,558	$40,774,085
138	$123,172	$128,386	$251,558	$40,645,699
139	$122,784	$128,774	$251,558	$40,516,925
140	$122,395	$129,163	$251,558	$40,387,762
141	$122,005	$129,553	$251,558	$40,258,208
142	$121,613	$129,945	$251,558	$40,128,264
143	$121,221	$130,337	$251,558	$39,997,927
144	$120,827	$130,731	$251,558	$39,867,196

第12年供款共

$3,018,695

第12年利息

$1,475,652

第12年共還本金

$1,543,043

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$120,432	$131,126	$251,558	$39,736,070
146	$120,036	$131,522	$251,558	$39,604,548
147	$119,639	$131,919	$251,558	$39,472,629
148	$119,240	$132,318	$251,558	$39,340,311
149	$118,841	$132,717	$251,558	$39,207,594
150	$118,440	$133,118	$251,558	$39,074,476
151	$118,037	$133,520	$251,558	$38,940,955
152	$117,634	$133,924	$251,558	$38,807,032
153	$117,230	$134,328	$251,558	$38,672,703
154	$116,824	$134,734	$251,558	$38,537,969
155	$116,417	$135,141	$251,558	$38,402,828
156	$116,009	$135,549	$251,558	$38,267,279

第13年供款共

$3,018,695

第13年利息

$1,418,778

第13年共還本金

$1,599,917

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$115,599	$135,959	$251,558	$38,131,320
158	$115,188	$136,370	$251,558	$37,994,950
159	$114,776	$136,781	$251,558	$37,858,169
160	$114,363	$137,195	$251,558	$37,720,974
161	$113,949	$137,609	$251,558	$37,583,365
162	$113,533	$138,025	$251,558	$37,445,340
163	$113,116	$138,442	$251,558	$37,306,898
164	$112,698	$138,860	$251,558	$37,168,038
165	$112,278	$139,279	$251,558	$37,028,759
166	$111,858	$139,700	$251,558	$36,889,059
167	$111,436	$140,122	$251,558	$36,748,937
168	$111,012	$140,545	$251,558	$36,608,391

第14年供款共

$3,018,695

第14年利息

$1,359,807

第14年共還本金

$1,658,888

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$110,588	$140,970	$251,558	$36,467,421
170	$110,162	$141,396	$251,558	$36,326,025
171	$109,735	$141,823	$251,558	$36,184,202
172	$109,306	$142,251	$251,558	$36,041,951
173	$108,877	$142,681	$251,558	$35,899,270
174	$108,446	$143,112	$251,558	$35,756,157
175	$108,013	$143,545	$251,558	$35,612,613
176	$107,580	$143,978	$251,558	$35,468,635
177	$107,145	$144,413	$251,558	$35,324,222
178	$106,709	$144,849	$251,558	$35,179,372
179	$106,271	$145,287	$251,558	$35,034,085
180	$105,832	$145,726	$251,558	$34,888,360

第15年供款共

$3,018,695

第15年利息

$1,298,663

第15年共還本金

$1,720,031

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$105,392	$146,166	$251,558	$34,742,194
182	$104,950	$146,608	$251,558	$34,595,586
183	$104,507	$147,050	$251,558	$34,448,536
184	$104,063	$147,495	$251,558	$34,301,041
185	$103,618	$147,940	$251,558	$34,153,101
186	$103,171	$148,387	$251,558	$34,004,714
187	$102,723	$148,835	$251,558	$33,855,879
188	$102,273	$149,285	$251,558	$33,706,594
189	$101,822	$149,736	$251,558	$33,556,858
190	$101,370	$150,188	$251,558	$33,406,670
191	$100,916	$150,642	$251,558	$33,256,028
192	$100,461	$151,097	$251,558	$33,104,931

第16年供款共

$3,018,695

第16年利息

$1,235,266

第16年共還本金

$1,783,429

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$100,004	$151,553	$251,558	$32,953,377
194	$99,547	$152,011	$251,558	$32,801,366
195	$99,087	$152,470	$251,558	$32,648,896
196	$98,627	$152,931	$251,558	$32,495,965
197	$98,165	$153,393	$251,558	$32,342,572
198	$97,702	$153,856	$251,558	$32,188,715
199	$97,237	$154,321	$251,558	$32,034,394
200	$96,771	$154,787	$251,558	$31,879,607
201	$96,303	$155,255	$251,558	$31,724,352
202	$95,834	$155,724	$251,558	$31,568,628
203	$95,364	$156,194	$251,558	$31,412,434
204	$94,892	$156,666	$251,558	$31,255,767

第17年供款共

$3,018,695

第17年利息

$1,169,531

第17年共還本金

$1,849,163

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$94,418	$157,139	$251,558	$31,098,628
206	$93,944	$157,614	$251,558	$30,941,014
207	$93,468	$158,090	$251,558	$30,782,924
208	$92,990	$158,568	$251,558	$30,624,356
209	$92,511	$159,047	$251,558	$30,465,309
210	$92,031	$159,527	$251,558	$30,305,782
211	$91,549	$160,009	$251,558	$30,145,772
212	$91,065	$160,493	$251,558	$29,985,280
213	$90,581	$160,977	$251,558	$29,824,303
214	$90,094	$161,464	$251,558	$29,662,839
215	$89,606	$161,951	$251,558	$29,500,887
216	$89,117	$162,441	$251,558	$29,338,447

第18年供款共

$3,018,695

第18年利息

$1,101,374

第18年共還本金

$1,917,321

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$88,627	$162,931	$251,558	$29,175,515
218	$88,134	$163,424	$251,558	$29,012,092
219	$87,641	$163,917	$251,558	$28,848,175
220	$87,146	$164,412	$251,558	$28,683,762
221	$86,649	$164,909	$251,558	$28,518,853
222	$86,151	$165,407	$251,558	$28,353,446
223	$85,651	$165,907	$251,558	$28,187,539
224	$85,150	$166,408	$251,558	$28,021,131
225	$84,647	$166,911	$251,558	$27,854,221
226	$84,143	$167,415	$251,558	$27,686,806
227	$83,637	$167,921	$251,558	$27,518,885
228	$83,130	$168,428	$251,558	$27,350,457

第19年供款共

$3,018,695

第19年利息

$1,030,705

第19年共還本金

$1,987,990

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$82,621	$168,937	$251,558	$27,181,520
230	$82,111	$169,447	$251,558	$27,012,073
231	$81,599	$169,959	$251,558	$26,842,114
232	$81,086	$170,472	$251,558	$26,671,642
233	$80,571	$170,987	$251,558	$26,500,655
234	$80,054	$171,504	$251,558	$26,329,151
235	$79,536	$172,022	$251,558	$26,157,129
236	$79,016	$172,542	$251,558	$25,984,587
237	$78,495	$173,063	$251,558	$25,811,524
238	$77,972	$173,586	$251,558	$25,637,939
239	$77,448	$174,110	$251,558	$25,463,829
240	$76,922	$174,636	$251,558	$25,289,193

第20年供款共

$3,018,695

第20年利息

$957,431

第20年共還本金

$2,061,264

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$76,394	$175,163	$251,558	$25,114,030
242	$75,865	$175,693	$251,558	$24,938,337
243	$75,335	$176,223	$251,558	$24,762,114
244	$74,802	$176,756	$251,558	$24,585,358
245	$74,268	$177,290	$251,558	$24,408,068
246	$73,733	$177,825	$251,558	$24,230,243
247	$73,196	$178,362	$251,558	$24,051,881
248	$72,657	$178,901	$251,558	$23,872,980
249	$72,116	$179,442	$251,558	$23,693,538
250	$71,574	$179,984	$251,558	$23,513,554
251	$71,031	$180,527	$251,558	$23,333,027
252	$70,485	$181,073	$251,558	$23,151,954

第21年供款共

$3,018,695

第21年利息

$881,456

第21年共還本金

$2,137,239

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$69,938	$181,620	$251,558	$22,970,335
254	$69,390	$182,168	$251,558	$22,788,166
255	$68,839	$182,719	$251,558	$22,605,448
256	$68,287	$183,271	$251,558	$22,422,177
257	$67,734	$183,824	$251,558	$22,238,353
258	$67,178	$184,380	$251,558	$22,053,973
259	$66,621	$184,937	$251,558	$21,869,037
260	$66,063	$185,495	$251,558	$21,683,541
261	$65,502	$186,056	$251,558	$21,497,486
262	$64,940	$186,618	$251,558	$21,310,868
263	$64,377	$187,181	$251,558	$21,123,687
264	$63,811	$187,747	$251,558	$20,935,940

第22年供款共

$3,018,695

第22年利息

$802,681

第22年共還本金

$2,216,014

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$63,244	$188,314	$251,558	$20,747,626
266	$62,675	$188,883	$251,558	$20,558,744
267	$62,105	$189,453	$251,558	$20,369,290
268	$61,532	$190,026	$251,558	$20,179,265
269	$60,958	$190,600	$251,558	$19,988,665
270	$60,382	$191,175	$251,558	$19,797,489
271	$59,805	$191,753	$251,558	$19,605,736
272	$59,226	$192,332	$251,558	$19,413,404
273	$58,645	$192,913	$251,558	$19,220,491
274	$58,062	$193,496	$251,558	$19,026,995
275	$57,477	$194,081	$251,558	$18,832,914
276	$56,891	$194,667	$251,558	$18,638,248

第23年供款共

$3,018,695

第23年利息

$721,002

第23年共還本金

$2,297,693

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$56,303	$195,255	$251,558	$18,442,993
278	$55,713	$195,845	$251,558	$18,247,148
279	$55,122	$196,436	$251,558	$18,050,712
280	$54,528	$197,030	$251,558	$17,853,682
281	$53,933	$197,625	$251,558	$17,656,057
282	$53,336	$198,222	$251,558	$17,457,835
283	$52,737	$198,821	$251,558	$17,259,015
284	$52,137	$199,421	$251,558	$17,059,593
285	$51,534	$200,024	$251,558	$16,859,570
286	$50,930	$200,628	$251,558	$16,658,942
287	$50,324	$201,234	$251,558	$16,457,708
288	$49,716	$201,842	$251,558	$16,255,866

第24年供款共

$3,018,695

第24年利息

$636,313

第24年共還本金

$2,382,382

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$49,106	$202,452	$251,558	$16,053,414
290	$48,495	$203,063	$251,558	$15,850,351
291	$47,881	$203,677	$251,558	$15,646,674
292	$47,266	$204,292	$251,558	$15,442,382
293	$46,649	$204,909	$251,558	$15,237,473
294	$46,030	$205,528	$251,558	$15,031,945
295	$45,409	$206,149	$251,558	$14,825,796
296	$44,786	$206,772	$251,558	$14,619,025
297	$44,162	$207,396	$251,558	$14,411,628
298	$43,535	$208,023	$251,558	$14,203,606
299	$42,907	$208,651	$251,558	$13,994,954
300	$42,276	$209,281	$251,558	$13,785,673

第25年供款共

$3,018,695

第25年利息

$548,502

第25年共還本金

$2,470,193

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$41,644	$209,914	$251,558	$13,575,759
302	$41,010	$210,548	$251,558	$13,365,212
303	$40,374	$211,184	$251,558	$13,154,028
304	$39,736	$211,822	$251,558	$12,942,206
305	$39,096	$212,462	$251,558	$12,729,744
306	$38,454	$213,103	$251,558	$12,516,641
307	$37,811	$213,747	$251,558	$12,302,894
308	$37,165	$214,393	$251,558	$12,088,501
309	$36,517	$215,041	$251,558	$11,873,460
310	$35,868	$215,690	$251,558	$11,657,770
311	$35,216	$216,342	$251,558	$11,441,428
312	$34,563	$216,995	$251,558	$11,224,433

第26年供款共

$3,018,695

第26年利息

$457,455

第26年共還本金

$2,561,240

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$33,907	$217,651	$251,558	$11,006,782
314	$33,250	$218,308	$251,558	$10,788,474
315	$32,590	$218,968	$251,558	$10,569,506
316	$31,929	$219,629	$251,558	$10,349,877
317	$31,265	$220,293	$251,558	$10,129,584
318	$30,600	$220,958	$251,558	$9,908,626
319	$29,932	$221,626	$251,558	$9,687,001
320	$29,263	$222,295	$251,558	$9,464,706
321	$28,591	$222,967	$251,558	$9,241,739
322	$27,918	$223,640	$251,558	$9,018,099
323	$27,242	$224,316	$251,558	$8,793,783
324	$26,565	$224,993	$251,558	$8,568,790

第27年供款共

$3,018,695

第27年利息

$363,052

第27年共還本金

$2,655,643

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$25,885	$225,673	$251,558	$8,343,117
326	$25,203	$226,355	$251,558	$8,116,762
327	$24,519	$227,039	$251,558	$7,889,724
328	$23,834	$227,724	$251,558	$7,661,999
329	$23,146	$228,412	$251,558	$7,433,587
330	$22,456	$229,102	$251,558	$7,204,485
331	$21,764	$229,794	$251,558	$6,974,690
332	$21,069	$230,489	$251,558	$6,744,202
333	$20,373	$231,185	$251,558	$6,513,017
334	$19,675	$231,883	$251,558	$6,281,134
335	$18,974	$232,584	$251,558	$6,048,550
336	$18,272	$233,286	$251,558	$5,815,264

第28年供款共

$3,018,695

第28年利息

$265,169

第28年共還本金

$2,753,526

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$17,567	$233,991	$251,558	$5,581,273
338	$16,860	$234,698	$251,558	$5,346,575
339	$16,151	$235,407	$251,558	$5,111,168
340	$15,440	$236,118	$251,558	$4,875,051
341	$14,727	$236,831	$251,558	$4,638,219
342	$14,011	$237,547	$251,558	$4,400,673
343	$13,294	$238,264	$251,558	$4,162,409
344	$12,574	$238,984	$251,558	$3,923,425
345	$11,852	$239,706	$251,558	$3,683,719
346	$11,128	$240,430	$251,558	$3,443,289
347	$10,402	$241,156	$251,558	$3,202,132
348	$9,673	$241,885	$251,558	$2,960,248

第29年供款共

$3,018,695

第29年利息

$163,678

第29年共還本金

$2,855,016

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$8,942	$242,615	$251,558	$2,717,632
350	$8,210	$243,348	$251,558	$2,474,284
351	$7,474	$244,083	$251,558	$2,230,200
352	$6,737	$244,821	$251,558	$1,985,379
353	$5,998	$245,560	$251,558	$1,739,819
354	$5,256	$246,302	$251,558	$1,493,517
355	$4,512	$247,046	$251,558	$1,246,471
356	$3,765	$247,793	$251,558	$998,678
357	$3,017	$248,541	$251,558	$750,137
358	$2,266	$249,292	$251,558	$500,845
359	$1,513	$250,045	$251,558	$250,800
360	$758	$250,800	$251,558	$0

第30年供款共

$3,018,695

第30年利息

$58,447

第30年共還本金

$2,960,248

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$43,730,844

Disclaimer

Recommended properties

Mort. Insurance
info