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$46,516,189

Monthly Payment
$271,351

Down Payment

$-51,500,000

Total Loan

$59,500,000

Total int. paid

$38,186,189

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-51,170,000

Base on DTI ratio

$542,701

Budget of property purchase

HK$-51,170,000

Down Payment

$-51,500,000
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

$542,701

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 MONTE VISTA BLK 01

thumb_up

MONTE VISTA BLK 01

837 ft²

@10,753

GFA

1,078 ft²

@8,349

local_fire_department HIT

Sale$9 M

837 ft²

@10,753

GFA

1,078 ft²

@8,349

Sale$9 M

local_fire_department HIT

Tai Po THE REGENT TWR 08

thumb_up

THE REGENT TWR 08

551 ft²

@13,793

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.6 M

551 ft²

@13,793

Sale$7.6 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@12,462

GFA

878 ft²

@9,453

directions_run Sale real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Sale$8.3 M

666 ft²

@12,462

GFA

878 ft²

@9,453

Sale$8.3 M

directions_run Sale real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA

393 ft²

@18,321

GFA

526 ft²

@13,688

real_estate_agent Rare pets Pet Friendly

Sale$7.2 M

393 ft²

@18,321

GFA

526 ft²

@13,688

Sale$7.2 M

real_estate_agent Rare pets Pet Friendly

Tai Po SOLARIA TWR 09

thumb_up

SOLARIA TWR 09

495 ft²

@16,162

local_fire_department HIT directions_run Sale local_offer Good Catch

Sale$8 M

495 ft²

@16,162

Sale$8 M

local_fire_department HIT directions_run Sale local_offer Good Catch

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

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

527 ft²

@16,698

local_fire_department HIT

Sale$8.8 M

527 ft²

@16,698

Sale$8.8 M

local_fire_department HIT

Shatin GREENFIELD COURT

thumb_up

GREENFIELD COURT

633 ft²

@11,848

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

633 ft²

@11,848

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Sai Kung MAU PING SAN TSUEN

thumb_up

MAU PING SAN TSUEN

GFA

700 ft²

@11,000

local_offer Good Catch

Sale$7.7 M

GFA

700 ft²

@11,000

Sale$7.7 M

local_offer Good Catch

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 DOUBLE COVE

thumb_up

DOUBLE COVE

497 ft²

@15,694

local_fire_department HIT verified 首置必買

Sale$7.8 M

497 ft²

@15,694

Sale$7.8 M

local_fire_department HIT verified 首置必買

Shatin THE PAVILIA FARM I TWR 03B

thumb_up

PAVILIA FARM I TWR 03B

327 ft²

@22,936

local_fire_department HIT hotel_class King

Sale$7.5 M

327 ft²

@22,936

Sale$7.5 M

local_fire_department HIT hotel_class King

Interest Rate	15Year	20Year	25Year	30Year
1.000	$356,104	$273,637	$224,239	$191,376
1.500	$369,342	$287,115	$237,962	$205,347
2.000	$382,888	$301,001	$252,193	$219,924
2.500	$396,740	$315,292	$266,927	$235,097
3.000	$410,896	$329,986	$282,156	$250,854
3.500	$425,355	$345,076	$297,871	$267,182
3.625	$429,017	$348,910	$301,875	$271,351
4.000	$440,114	$360,558	$314,063	$284,062
4.500	$455,171	$376,426	$330,720	$301,478
5.000	$470,522	$392,674	$347,831	$319,409
5.500	$486,165	$409,293	$365,382	$337,834
6.000	$502,095	$426,276	$383,359	$356,733

Monthly Payment$271,351

Term

30Year

Loan amount

$59,500,000

Total int. paid

$38,186,189

Total Loan and Interest

$97,686,189

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$179,740	$91,611	$271,351	$59,408,389
2	$179,463	$91,888	$271,351	$59,316,501
3	$179,185	$92,165	$271,351	$59,224,336
4	$178,907	$92,444	$271,351	$59,131,892
5	$178,628	$92,723	$271,351	$59,039,170
6	$178,347	$93,003	$271,351	$58,946,166
7	$178,067	$93,284	$271,351	$58,852,882
8	$177,785	$93,566	$271,351	$58,759,317
9	$177,502	$93,848	$271,351	$58,665,468
10	$177,219	$94,132	$271,351	$58,571,336
11	$176,934	$94,416	$271,351	$58,476,920
12	$176,649	$94,701	$271,351	$58,382,219

第1年供款共

$3,256,206

第1年利息

$2,138,425

第1年共還本金

$1,117,781

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$176,363	$94,988	$271,351	$58,287,231
14	$176,076	$95,275	$271,351	$58,191,957
15	$175,788	$95,562	$271,351	$58,096,394
16	$175,500	$95,851	$271,351	$58,000,543
17	$175,210	$96,141	$271,351	$57,904,403
18	$174,920	$96,431	$271,351	$57,807,972
19	$174,628	$96,722	$271,351	$57,711,249
20	$174,336	$97,014	$271,351	$57,614,235
21	$174,043	$97,308	$271,351	$57,516,927
22	$173,749	$97,601	$271,351	$57,419,326
23	$173,454	$97,896	$271,351	$57,321,430
24	$173,158	$98,192	$271,351	$57,223,238

第2年供款共

$3,256,206

第2年利息

$2,097,225

第2年共還本金

$1,158,981

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$172,862	$98,489	$271,351	$57,124,749
26	$172,564	$98,786	$271,351	$57,025,963
27	$172,266	$99,085	$271,351	$56,926,878
28	$171,967	$99,384	$271,351	$56,827,494
29	$171,666	$99,684	$271,351	$56,727,810
30	$171,365	$99,985	$271,351	$56,627,825
31	$171,063	$100,287	$271,351	$56,527,538
32	$170,760	$100,590	$271,351	$56,426,947
33	$170,456	$100,894	$271,351	$56,326,053
34	$170,152	$101,199	$271,351	$56,224,854
35	$169,846	$101,505	$271,351	$56,123,350
36	$169,539	$101,811	$271,351	$56,021,538

第3年供款共

$3,256,206

第3年利息

$2,054,507

第3年共還本金

$1,201,699

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$169,232	$102,119	$271,351	$55,919,420
38	$168,923	$102,427	$271,351	$55,816,992
39	$168,614	$102,737	$271,351	$55,714,256
40	$168,303	$103,047	$271,351	$55,611,209
41	$167,992	$103,358	$271,351	$55,507,850
42	$167,680	$103,671	$271,351	$55,404,180
43	$167,367	$103,984	$271,351	$55,300,196
44	$167,053	$104,298	$271,351	$55,195,898
45	$166,738	$104,613	$271,351	$55,091,285
46	$166,422	$104,929	$271,351	$54,986,356
47	$166,105	$105,246	$271,351	$54,881,110
48	$165,787	$105,564	$271,351	$54,775,547

第4年供款共

$3,256,206

第4年利息

$2,010,214

第4年共還本金

$1,245,992

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$165,468	$105,883	$271,351	$54,669,664
50	$165,148	$106,203	$271,351	$54,563,461
51	$164,827	$106,523	$271,351	$54,456,938
52	$164,505	$106,845	$271,351	$54,350,093
53	$164,183	$107,168	$271,351	$54,242,925
54	$163,859	$107,492	$271,351	$54,135,433
55	$163,534	$107,816	$271,351	$54,027,617
56	$163,208	$108,142	$271,351	$53,919,474
57	$162,882	$108,469	$271,351	$53,811,006
58	$162,554	$108,796	$271,351	$53,702,209
59	$162,225	$109,125	$271,351	$53,593,084
60	$161,896	$109,455	$271,351	$53,483,629

第5年供款共

$3,256,206

第5年利息

$1,964,289

第5年共還本金

$1,291,917

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$161,565	$109,785	$271,351	$53,373,844
62	$161,233	$110,117	$271,351	$53,263,727
63	$160,901	$110,450	$271,351	$53,153,277
64	$160,567	$110,783	$271,351	$53,042,494
65	$160,233	$111,118	$271,351	$52,931,376
66	$159,897	$111,454	$271,351	$52,819,922
67	$159,560	$111,790	$271,351	$52,708,132
68	$159,222	$112,128	$271,351	$52,596,004
69	$158,884	$112,467	$271,351	$52,483,537
70	$158,544	$112,807	$271,351	$52,370,731
71	$158,203	$113,147	$271,351	$52,257,583
72	$157,861	$113,489	$271,351	$52,144,094

第6年供款共

$3,256,206

第6年利息

$1,916,671

第6年共還本金

$1,339,535

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$157,519	$113,832	$271,351	$52,030,262
74	$157,175	$114,176	$271,351	$51,916,087
75	$156,830	$114,521	$271,351	$51,801,566
76	$156,484	$114,867	$271,351	$51,686,699
77	$156,137	$115,214	$271,351	$51,571,486
78	$155,789	$115,562	$271,351	$51,455,924
79	$155,440	$115,911	$271,351	$51,340,013
80	$155,090	$116,261	$271,351	$51,223,752
81	$154,738	$116,612	$271,351	$51,107,140
82	$154,386	$116,964	$271,351	$50,990,176
83	$154,033	$117,318	$271,351	$50,872,858
84	$153,678	$117,672	$271,351	$50,755,186

第7年供款共

$3,256,206

第7年利息

$1,867,298

第7年共還本金

$1,388,908

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$153,323	$118,028	$271,351	$50,637,159
86	$152,966	$118,384	$271,351	$50,518,774
87	$152,609	$118,742	$271,351	$50,400,033
88	$152,250	$119,100	$271,351	$50,280,932
89	$151,890	$119,460	$271,351	$50,161,472
90	$151,529	$119,821	$271,351	$50,041,651
91	$151,167	$120,183	$271,351	$49,921,468
92	$150,804	$120,546	$271,351	$49,800,922
93	$150,440	$120,910	$271,351	$49,680,012
94	$150,075	$121,275	$271,351	$49,558,736
95	$149,709	$121,642	$271,351	$49,437,094
96	$149,341	$122,009	$271,351	$49,315,085

第8年供款共

$3,256,206

第8年利息

$1,816,105

第8年共還本金

$1,440,101

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$148,973	$122,378	$271,351	$49,192,707
98	$148,603	$122,748	$271,351	$49,069,960
99	$148,232	$123,118	$271,351	$48,946,841
100	$147,860	$123,490	$271,351	$48,823,351
101	$147,487	$123,863	$271,351	$48,699,488
102	$147,113	$124,237	$271,351	$48,575,250
103	$146,738	$124,613	$271,351	$48,450,637
104	$146,361	$124,989	$271,351	$48,325,648
105	$145,984	$125,367	$271,351	$48,200,281
106	$145,605	$125,746	$271,351	$48,074,536
107	$145,225	$126,125	$271,351	$47,948,410
108	$144,844	$126,506	$271,351	$47,821,904

第9年供款共

$3,256,206

第9年利息

$1,763,025

第9年共還本金

$1,493,181

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$144,462	$126,889	$271,351	$47,695,016
110	$144,079	$127,272	$271,351	$47,567,744
111	$143,694	$127,656	$271,351	$47,440,087
112	$143,309	$128,042	$271,351	$47,312,045
113	$142,922	$128,429	$271,351	$47,183,617
114	$142,534	$128,817	$271,351	$47,054,800
115	$142,145	$129,206	$271,351	$46,925,594
116	$141,754	$129,596	$271,351	$46,795,998
117	$141,363	$129,988	$271,351	$46,666,011
118	$140,970	$130,380	$271,351	$46,535,630
119	$140,576	$130,774	$271,351	$46,404,856
120	$140,181	$131,169	$271,351	$46,273,687

第10年供款共

$3,256,206

第10年利息

$1,707,989

第10年共還本金

$1,548,217

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$139,785	$131,565	$271,351	$46,142,121
122	$139,388	$131,963	$271,351	$46,010,159
123	$138,989	$132,362	$271,351	$45,877,797
124	$138,589	$132,761	$271,351	$45,745,036
125	$138,188	$133,162	$271,351	$45,611,873
126	$137,786	$133,565	$271,351	$45,478,309
127	$137,382	$133,968	$271,351	$45,344,341
128	$136,978	$134,373	$271,351	$45,209,968
129	$136,572	$134,779	$271,351	$45,075,189
130	$136,165	$135,186	$271,351	$44,940,003
131	$135,756	$135,594	$271,351	$44,804,409
132	$135,347	$136,004	$271,351	$44,668,405

第11年供款共

$3,256,206

第11年利息

$1,650,924

第11年共還本金

$1,605,282

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$134,936	$136,415	$271,351	$44,531,990
134	$134,524	$136,827	$271,351	$44,395,163
135	$134,110	$137,240	$271,351	$44,257,923
136	$133,696	$137,655	$271,351	$44,120,269
137	$133,280	$138,071	$271,351	$43,982,198
138	$132,863	$138,488	$271,351	$43,843,710
139	$132,445	$138,906	$271,351	$43,704,804
140	$132,025	$139,326	$271,351	$43,565,479
141	$131,604	$139,746	$271,351	$43,425,732
142	$131,182	$140,169	$271,351	$43,285,564
143	$130,758	$140,592	$271,351	$43,144,972
144	$130,334	$141,017	$271,351	$43,003,955

第12年供款共

$3,256,206

第12年利息

$1,591,756

第12年共還本金

$1,664,450

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$129,908	$141,443	$271,351	$42,862,512
146	$129,481	$141,870	$271,351	$42,720,642
147	$129,052	$142,299	$271,351	$42,578,344
148	$128,622	$142,728	$271,351	$42,435,615
149	$128,191	$143,160	$271,351	$42,292,456
150	$127,758	$143,592	$271,351	$42,148,863
151	$127,325	$144,026	$271,351	$42,004,838
152	$126,890	$144,461	$271,351	$41,860,377
153	$126,453	$144,897	$271,351	$41,715,479
154	$126,016	$145,335	$271,351	$41,570,144
155	$125,576	$145,774	$271,351	$41,424,370
156	$125,136	$146,214	$271,351	$41,278,156

第13年供款共

$3,256,206

第13年利息

$1,530,407

第13年共還本金

$1,725,799

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$124,694	$146,656	$271,351	$41,131,500
158	$124,251	$147,099	$271,351	$40,984,401
159	$123,807	$147,543	$271,351	$40,836,857
160	$123,361	$147,989	$271,351	$40,688,868
161	$122,914	$148,436	$271,351	$40,540,432
162	$122,466	$148,885	$271,351	$40,391,547
163	$122,016	$149,334	$271,351	$40,242,213
164	$121,565	$149,786	$271,351	$40,092,427
165	$121,113	$150,238	$271,351	$39,942,189
166	$120,659	$150,692	$271,351	$39,791,497
167	$120,203	$151,147	$271,351	$39,640,350
168	$119,747	$151,604	$271,351	$39,488,747

第14年供款共

$3,256,206

第14年利息

$1,466,797

第14年共還本金

$1,789,409

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$119,289	$152,062	$271,351	$39,336,685
170	$118,830	$152,521	$271,351	$39,184,164
171	$118,369	$152,982	$271,351	$39,031,183
172	$117,907	$153,444	$271,351	$38,877,739
173	$117,443	$153,907	$271,351	$38,723,831
174	$116,978	$154,372	$271,351	$38,569,459
175	$116,512	$154,839	$271,351	$38,414,620
176	$116,044	$155,306	$271,351	$38,259,314
177	$115,575	$155,776	$271,351	$38,103,539
178	$115,104	$156,246	$271,351	$37,947,293
179	$114,632	$156,718	$271,351	$37,790,574
180	$114,159	$157,191	$271,351	$37,633,383

第15年供款共

$3,256,206

第15年利息

$1,400,842

第15年共還本金

$1,855,364

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$113,684	$157,666	$271,351	$37,475,717
182	$113,208	$158,143	$271,351	$37,317,574
183	$112,730	$158,620	$271,351	$37,158,954
184	$112,251	$159,100	$271,351	$36,999,854
185	$111,770	$159,580	$271,351	$36,840,274
186	$111,288	$160,062	$271,351	$36,680,212
187	$110,805	$160,546	$271,351	$36,519,666
188	$110,320	$161,031	$271,351	$36,358,635
189	$109,833	$161,517	$271,351	$36,197,118
190	$109,345	$162,005	$271,351	$36,035,113
191	$108,856	$162,494	$271,351	$35,872,619
192	$108,365	$162,985	$271,351	$35,709,633

第16年供款共

$3,256,206

第16年利息

$1,332,457

第16年共還本金

$1,923,750

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$107,873	$163,478	$271,351	$35,546,156
194	$107,379	$163,972	$271,351	$35,382,184
195	$106,884	$164,467	$271,351	$35,217,717
196	$106,387	$164,964	$271,351	$35,052,754
197	$105,889	$165,462	$271,351	$34,887,292
198	$105,389	$165,962	$271,351	$34,721,330
199	$104,887	$166,463	$271,351	$34,554,867
200	$104,384	$166,966	$271,351	$34,387,901
201	$103,880	$167,470	$271,351	$34,220,430
202	$103,374	$167,976	$271,351	$34,052,454
203	$102,867	$168,484	$271,351	$33,883,970
204	$102,358	$168,993	$271,351	$33,714,977

第17年供款共

$3,256,206

第17年利息

$1,261,550

第17年共還本金

$1,994,656

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$101,847	$169,503	$271,351	$33,545,474
206	$101,335	$170,015	$271,351	$33,375,459
207	$100,822	$170,529	$271,351	$33,204,930
208	$100,307	$171,044	$271,351	$33,033,886
209	$99,790	$171,561	$271,351	$32,862,326
210	$99,272	$172,079	$271,351	$32,690,247
211	$98,752	$172,599	$271,351	$32,517,648
212	$98,230	$173,120	$271,351	$32,344,528
213	$97,707	$173,643	$271,351	$32,170,885
214	$97,183	$174,168	$271,351	$31,996,717
215	$96,657	$174,694	$271,351	$31,822,023
216	$96,129	$175,221	$271,351	$31,646,802

第18年供款共

$3,256,206

第18年利息

$1,188,031

第18年共還本金

$2,068,176

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$95,600	$175,751	$271,351	$31,471,051
218	$95,069	$176,282	$271,351	$31,294,769
219	$94,536	$176,814	$271,351	$31,117,955
220	$94,002	$177,348	$271,351	$30,940,607
221	$93,466	$177,884	$271,351	$30,762,723
222	$92,929	$178,421	$271,351	$30,584,301
223	$92,390	$178,960	$271,351	$30,405,341
224	$91,849	$179,501	$271,351	$30,225,840
225	$91,307	$180,043	$271,351	$30,045,796
226	$90,763	$180,587	$271,351	$29,865,209
227	$90,218	$181,133	$271,351	$29,684,076
228	$89,671	$181,680	$271,351	$29,502,396

第19年供款共

$3,256,206

第19年利息

$1,111,801

第19年共還本金

$2,144,405

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$89,122	$182,229	$271,351	$29,320,168
230	$88,571	$182,779	$271,351	$29,137,389
231	$88,019	$183,331	$271,351	$28,954,057
232	$87,465	$183,885	$271,351	$28,770,172
233	$86,910	$184,441	$271,351	$28,585,731
234	$86,353	$184,998	$271,351	$28,400,734
235	$85,794	$185,557	$271,351	$28,215,177
236	$85,233	$186,117	$271,351	$28,029,060
237	$84,671	$186,679	$271,351	$27,842,380
238	$84,107	$187,243	$271,351	$27,655,137
239	$83,542	$187,809	$271,351	$27,467,328
240	$82,974	$188,376	$271,351	$27,278,952

第20年供款共

$3,256,206

第20年利息

$1,032,762

第20年共還本金

$2,223,445

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$82,405	$188,945	$271,351	$27,090,007
242	$81,834	$189,516	$271,351	$26,900,490
243	$81,262	$190,089	$271,351	$26,710,402
244	$80,688	$190,663	$271,351	$26,519,739
245	$80,112	$191,239	$271,351	$26,328,500
246	$79,534	$191,817	$271,351	$26,136,684
247	$78,955	$192,396	$271,351	$25,944,288
248	$78,373	$192,977	$271,351	$25,751,310
249	$77,790	$193,560	$271,351	$25,557,750
250	$77,206	$194,145	$271,351	$25,363,606
251	$76,619	$194,731	$271,351	$25,168,874
252	$76,031	$195,320	$271,351	$24,973,555

第21年供款共

$3,256,206

第21年利息

$950,809

第21年共還本金

$2,305,397

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$75,441	$195,910	$271,351	$24,777,645
254	$74,849	$196,501	$271,351	$24,581,144
255	$74,256	$197,095	$271,351	$24,384,049
256	$73,660	$197,690	$271,351	$24,186,358
257	$73,063	$198,288	$271,351	$23,988,071
258	$72,464	$198,887	$271,351	$23,789,184
259	$71,863	$199,487	$271,351	$23,589,697
260	$71,261	$200,090	$271,351	$23,389,607
261	$70,656	$200,694	$271,351	$23,188,912
262	$70,050	$201,301	$271,351	$22,987,612
263	$69,442	$201,909	$271,351	$22,785,703
264	$68,832	$202,519	$271,351	$22,583,184

第22年供款共

$3,256,206

第22年利息

$865,836

第22年共還本金

$2,390,370

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$68,220	$203,130	$271,351	$22,380,054
266	$67,606	$203,744	$271,351	$22,176,310
267	$66,991	$204,360	$271,351	$21,971,950
268	$66,374	$204,977	$271,351	$21,766,973
269	$65,754	$205,596	$271,351	$21,561,377
270	$65,133	$206,217	$271,351	$21,355,160
271	$64,510	$206,840	$271,351	$21,148,320
272	$63,886	$207,465	$271,351	$20,940,855
273	$63,259	$208,092	$271,351	$20,732,763
274	$62,630	$208,720	$271,351	$20,524,043
275	$62,000	$209,351	$271,351	$20,314,692
276	$61,367	$209,983	$271,351	$20,104,709

第23年供款共

$3,256,206

第23年利息

$777,731

第23年共還本金

$2,478,476

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$60,733	$210,618	$271,351	$19,894,091
278	$60,097	$211,254	$271,351	$19,682,837
279	$59,459	$211,892	$271,351	$19,470,945
280	$58,818	$212,532	$271,351	$19,258,413
281	$58,176	$213,174	$271,351	$19,045,239
282	$57,532	$213,818	$271,351	$18,831,421
283	$56,887	$214,464	$271,351	$18,616,957
284	$56,239	$215,112	$271,351	$18,401,845
285	$55,589	$215,762	$271,351	$18,186,084
286	$54,937	$216,413	$271,351	$17,969,670
287	$54,283	$217,067	$271,351	$17,752,603
288	$53,628	$217,723	$271,351	$17,534,880

第24年供款共

$3,256,206

第24年利息

$686,378

第24年共還本金

$2,569,828

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$52,970	$218,381	$271,351	$17,316,500
290	$52,310	$219,040	$271,351	$17,097,460
291	$51,649	$219,702	$271,351	$16,877,758
292	$50,985	$220,366	$271,351	$16,657,392
293	$50,319	$221,031	$271,351	$16,436,361
294	$49,652	$221,699	$271,351	$16,214,662
295	$48,982	$222,369	$271,351	$15,992,293
296	$48,310	$223,040	$271,351	$15,769,253
297	$47,636	$223,714	$271,351	$15,545,538
298	$46,960	$224,390	$271,351	$15,321,148
299	$46,283	$225,068	$271,351	$15,096,080
300	$45,603	$225,748	$271,351	$14,870,333

第25年供款共

$3,256,206

第25年利息

$591,658

第25年共還本金

$2,664,548

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$44,921	$226,430	$271,351	$14,643,903
302	$44,237	$227,114	$271,351	$14,416,789
303	$43,551	$227,800	$271,351	$14,188,989
304	$42,863	$228,488	$271,351	$13,960,501
305	$42,172	$229,178	$271,351	$13,731,323
306	$41,480	$229,870	$271,351	$13,501,453
307	$40,786	$230,565	$271,351	$13,270,888
308	$40,089	$231,261	$271,351	$13,039,626
309	$39,391	$231,960	$271,351	$12,807,666
310	$38,690	$232,661	$271,351	$12,575,006
311	$37,987	$233,364	$271,351	$12,341,642
312	$37,282	$234,068	$271,351	$12,107,574

第26年供款共

$3,256,206

第26年利息

$493,447

第26年共還本金

$2,762,759

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$36,575	$234,776	$271,351	$11,872,798
314	$35,866	$235,485	$271,351	$11,637,313
315	$35,154	$236,196	$271,351	$11,401,117
316	$34,441	$236,910	$271,351	$11,164,208
317	$33,725	$237,625	$271,351	$10,926,582
318	$33,007	$238,343	$271,351	$10,688,239
319	$32,287	$239,063	$271,351	$10,449,176
320	$31,565	$239,785	$271,351	$10,209,391
321	$30,841	$240,510	$271,351	$9,968,881
322	$30,114	$241,236	$271,351	$9,727,645
323	$29,386	$241,965	$271,351	$9,485,680
324	$28,655	$242,696	$271,351	$9,242,984

第27年供款共

$3,256,206

第27年利息

$391,617

第27年共還本金

$2,864,590

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$27,922	$243,429	$271,351	$8,999,555
326	$27,186	$244,164	$271,351	$8,755,391
327	$26,449	$244,902	$271,351	$8,510,489
328	$25,709	$245,642	$271,351	$8,264,847
329	$24,967	$246,384	$271,351	$8,018,463
330	$24,222	$247,128	$271,351	$7,771,335
331	$23,476	$247,875	$271,351	$7,523,460
332	$22,727	$248,623	$271,351	$7,274,837
333	$21,976	$249,374	$271,351	$7,025,463
334	$21,223	$250,128	$271,351	$6,775,335
335	$20,467	$250,883	$271,351	$6,524,451
336	$19,709	$251,641	$271,351	$6,272,810

第28年供款共

$3,256,206

第28年利息

$286,032

第28年共還本金

$2,970,174

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$18,949	$252,401	$271,351	$6,020,409
338	$18,187	$253,164	$271,351	$5,767,245
339	$17,422	$253,929	$271,351	$5,513,316
340	$16,655	$254,696	$271,351	$5,258,621
341	$15,885	$255,465	$271,351	$5,003,155
342	$15,114	$256,237	$271,351	$4,746,919
343	$14,340	$257,011	$271,351	$4,489,908
344	$13,563	$257,787	$271,351	$4,232,120
345	$12,785	$258,566	$271,351	$3,973,554
346	$12,003	$259,347	$271,351	$3,714,207
347	$11,220	$260,131	$271,351	$3,454,077
348	$10,434	$260,916	$271,351	$3,193,161

第29年供款共

$3,256,206

第29年利息

$176,557

第29年共還本金

$3,079,650

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$9,646	$261,705	$271,351	$2,931,456
350	$8,855	$262,495	$271,351	$2,668,961
351	$8,062	$263,288	$271,351	$2,405,673
352	$7,267	$264,083	$271,351	$2,141,590
353	$6,469	$264,881	$271,351	$1,876,708
354	$5,669	$265,681	$271,351	$1,611,027
355	$4,867	$266,484	$271,351	$1,344,543
356	$4,062	$267,289	$271,351	$1,077,254
357	$3,254	$268,096	$271,351	$809,158
358	$2,444	$268,906	$271,351	$540,252
359	$1,632	$269,719	$271,351	$270,533
360	$817	$270,533	$271,351	$0

第30年供款共

$3,256,206

第30年利息

$63,046

第30年共還本金

$3,193,161

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$46,516,189

Disclaimer

Recommended properties

Mort. Insurance
info