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$47,863,937

Monthly Payment
$280,928

Down Payment

$-53,600,000

Total Loan

$61,600,000

Total int. paid

$39,533,937

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-53,270,000

Base on DTI ratio

$561,855

Budget of property purchase

HK$-53,270,000

Down Payment

$-53,600,000
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

$561,855

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 SUNSHINE CITY BLK E

thumb_up

SUNSHINE CITY BLK E

551 ft²

@13,612

GFA

744 ft²

@10,081

local_fire_department HIT directions_run Sale

Sale$7.5 M

551 ft²

@13,612

GFA

744 ft²

@10,081

Sale$7.5 M

local_fire_department HIT directions_run Sale

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME

496 ft²

@14,113

local_fire_department HIT local_offer Good Catch

Sale$7 M

496 ft²

@14,113

Sale$7 M

local_fire_department HIT local_offer Good Catch

Shatin RAVANA GDN

thumb_up

RAVANA GDN

544 ft²

@13,419

GFA

659 ft²

@11,077

real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$7.3 M

544 ft²

@13,419

GFA

659 ft²

@11,077

Sale$7.3 M

real_estate_agent Rare hotel_class King pets Pet Friendly

Ma On Shan MONTE VISTA BLK 02

thumb_up

MONTE VISTA BLK 02

816 ft²

@9,926

GFA

1,052 ft²

@7,700

local_offer Good Catch verified 首置必買

Sale$8.1 M

816 ft²

@9,926

GFA

1,052 ft²

@7,700

Sale$8.1 M

local_offer Good Catch verified 首置必買

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG TOWN NEW APARTMENT WITH GARDEN

457 ft²

@17,462

local_fire_department HIT

Sale$7.98 M

457 ft²

@17,462

Sale$7.98 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 06

thumb_up

VISTA PARADISO BLK 06

733 ft²

@11,596

GFA

906 ft²

@9,382

local_fire_department HIT

Sale$8.5 M

733 ft²

@11,596

GFA

906 ft²

@9,382

Sale$8.5 M

local_fire_department HIT

Ma On Shan LAKE SILVER TWR 08

thumb_up

LAKE SILVER TWR 08

539 ft²

@14,657

GFA

710 ft²

@11,127

local_fire_department HIT

Sale$7.9 M

539 ft²

@14,657

GFA

710 ft²

@11,127

Sale$7.9 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY BLK N

thumb_up

SUNSHINE CITY BLK N

503 ft²

@13,917

GFA

671 ft²

@10,432

local_fire_department HIT

Sale$7 M

503 ft²

@13,917

GFA

671 ft²

@10,432

Sale$7 M

local_fire_department HIT

Ma On Shan TSENG TAU TSUEN

thumb_up

TSENG TAU TSUEN

GFA

700 ft²

@10,000

local_fire_department HIT

Sale$7 M

GFA

700 ft²

@10,000

Sale$7 M

local_fire_department HIT

Ma On Shan MOUNTAIN SHORE BLK 01

thumb_up

MOUNTAIN SHORE BLK 01

653 ft²

@13,783

GFA

862 ft²

@10,441

local_fire_department HIT

Sale$9 M

653 ft²

@13,783

GFA

862 ft²

@10,441

Sale$9 M

local_fire_department HIT

Ma On Shan OCEAN VIEW TWR 05

thumb_up

OCEAN VIEW TWR 05

688 ft²

@11,483

GFA

925 ft²

@8,541

local_fire_department HIT

Sale$7.9 M

688 ft²

@11,483

GFA

925 ft²

@8,541

Sale$7.9 M

local_fire_department HIT

Ma On Shan SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

738 ft²

@11,789

GFA

991 ft²

@8,779

local_offer Good Catch

Sale$8.7 M

738 ft²

@11,789

GFA

991 ft²

@8,779

Sale$8.7 M

local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$368,673	$283,295	$232,153	$198,130
1.500	$382,378	$297,248	$246,361	$212,594
2.000	$396,401	$311,624	$261,094	$227,686
2.500	$410,742	$326,420	$276,348	$243,394
3.000	$425,398	$341,632	$292,114	$259,708
3.500	$440,368	$357,255	$308,384	$276,612
3.625	$444,159	$361,225	$312,529	$280,928
4.000	$455,648	$373,284	$325,147	$294,088
4.500	$471,236	$389,712	$342,393	$312,118
5.000	$487,129	$406,533	$360,107	$330,682
5.500	$503,323	$423,739	$378,278	$349,758
6.000	$519,816	$441,322	$396,890	$369,323

Monthly Payment$280,928

Term

30Year

Loan amount

$61,600,000

Total int. paid

$39,533,937

Total Loan and Interest

$101,133,937

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$186,083	$94,844	$280,928	$61,505,156
2	$185,797	$95,131	$280,928	$61,410,025
3	$185,509	$95,418	$280,928	$61,314,607
4	$185,221	$95,706	$280,928	$61,218,900
5	$184,932	$95,996	$280,928	$61,122,905
6	$184,642	$96,285	$280,928	$61,026,619
7	$184,351	$96,576	$280,928	$60,930,043
8	$184,060	$96,868	$280,928	$60,833,175
9	$183,767	$97,161	$280,928	$60,736,014
10	$183,473	$97,454	$280,928	$60,638,560
11	$183,179	$97,749	$280,928	$60,540,811
12	$182,884	$98,044	$280,928	$60,442,767

第1年供款共

$3,371,131

第1年利息

$2,213,899

第1年共還本金

$1,157,233

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$182,588	$98,340	$280,928	$60,344,427
14	$182,290	$98,637	$280,928	$60,245,790
15	$181,992	$98,935	$280,928	$60,146,855
16	$181,694	$99,234	$280,928	$60,047,621
17	$181,394	$99,534	$280,928	$59,948,087
18	$181,093	$99,834	$280,928	$59,848,253
19	$180,792	$100,136	$280,928	$59,748,117
20	$180,489	$100,438	$280,928	$59,647,679
21	$180,186	$100,742	$280,928	$59,546,937
22	$179,881	$101,046	$280,928	$59,445,890
23	$179,576	$101,351	$280,928	$59,344,539
24	$179,270	$101,658	$280,928	$59,242,881

第2年供款共

$3,371,131

第2年利息

$2,171,245

第2年共還本金

$1,199,886

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$178,963	$101,965	$280,928	$59,140,917
26	$178,655	$102,273	$280,928	$59,038,644
27	$178,346	$102,582	$280,928	$58,936,062
28	$178,036	$102,892	$280,928	$58,833,170
29	$177,725	$103,202	$280,928	$58,729,968
30	$177,413	$103,514	$280,928	$58,626,454
31	$177,101	$103,827	$280,928	$58,522,627
32	$176,787	$104,140	$280,928	$58,418,487
33	$176,473	$104,455	$280,928	$58,314,031
34	$176,157	$104,771	$280,928	$58,209,261
35	$175,840	$105,087	$280,928	$58,104,174
36	$175,523	$105,405	$280,928	$57,998,769

第3年供款共

$3,371,131

第3年利息

$2,127,019

第3年共還本金

$1,244,112

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$175,205	$105,723	$280,928	$57,893,046
38	$174,885	$106,042	$280,928	$57,787,004
39	$174,565	$106,363	$280,928	$57,680,641
40	$174,244	$106,684	$280,928	$57,573,957
41	$173,921	$107,006	$280,928	$57,466,951
42	$173,598	$107,330	$280,928	$57,359,621
43	$173,274	$107,654	$280,928	$57,251,968
44	$172,949	$107,979	$280,928	$57,143,989
45	$172,622	$108,305	$280,928	$57,035,683
46	$172,295	$108,632	$280,928	$56,927,051
47	$171,967	$108,960	$280,928	$56,818,091
48	$171,638	$109,290	$280,928	$56,708,801

第4年供款共

$3,371,131

第4年利息

$2,081,163

第4年共還本金

$1,289,968

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$171,308	$109,620	$280,928	$56,599,181
50	$170,977	$109,951	$280,928	$56,489,230
51	$170,645	$110,283	$280,928	$56,378,947
52	$170,311	$110,616	$280,928	$56,268,331
53	$169,977	$110,950	$280,928	$56,157,381
54	$169,642	$111,286	$280,928	$56,046,095
55	$169,306	$111,622	$280,928	$55,934,474
56	$168,969	$111,959	$280,928	$55,822,515
57	$168,631	$112,297	$280,928	$55,710,218
58	$168,291	$112,636	$280,928	$55,597,581
59	$167,951	$112,977	$280,928	$55,484,605
60	$167,610	$113,318	$280,928	$55,371,287

第5年供款共

$3,371,131

第5年利息

$2,033,617

第5年共還本金

$1,337,514

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$167,267	$113,660	$280,928	$55,257,627
62	$166,924	$114,004	$280,928	$55,143,623
63	$166,580	$114,348	$280,928	$55,029,275
64	$166,234	$114,693	$280,928	$54,914,582
65	$165,888	$115,040	$280,928	$54,799,542
66	$165,540	$115,387	$280,928	$54,684,155
67	$165,192	$115,736	$280,928	$54,568,419
68	$164,842	$116,086	$280,928	$54,452,333
69	$164,491	$116,436	$280,928	$54,335,897
70	$164,140	$116,788	$280,928	$54,219,109
71	$163,787	$117,141	$280,928	$54,101,969
72	$163,433	$117,495	$280,928	$53,984,474

第6年供款共

$3,371,131

第6年利息

$1,984,318

第6年共還本金

$1,386,813

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$163,078	$117,850	$280,928	$53,866,625
74	$162,722	$118,206	$280,928	$53,748,419
75	$162,365	$118,563	$280,928	$53,629,856
76	$162,007	$118,921	$280,928	$53,510,936
77	$161,648	$119,280	$280,928	$53,391,656
78	$161,287	$119,640	$280,928	$53,272,015
79	$160,926	$120,002	$280,928	$53,152,014
80	$160,563	$120,364	$280,928	$53,031,650
81	$160,200	$120,728	$280,928	$52,910,922
82	$159,835	$121,093	$280,928	$52,789,829
83	$159,469	$121,458	$280,928	$52,668,371
84	$159,102	$121,825	$280,928	$52,546,546

第7年供款共

$3,371,131

第7年利息

$1,933,203

第7年共還本金

$1,437,928

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$158,734	$122,193	$280,928	$52,424,352
86	$158,365	$122,562	$280,928	$52,301,790
87	$157,995	$122,933	$280,928	$52,178,857
88	$157,624	$123,304	$280,928	$52,055,553
89	$157,251	$123,676	$280,928	$51,931,877
90	$156,878	$124,050	$280,928	$51,807,827
91	$156,503	$124,425	$280,928	$51,683,402
92	$156,127	$124,801	$280,928	$51,558,601
93	$155,750	$125,178	$280,928	$51,433,424
94	$155,372	$125,556	$280,928	$51,307,868
95	$154,993	$125,935	$280,928	$51,181,933
96	$154,612	$126,316	$280,928	$51,055,617

第8年供款共

$3,371,131

第8年利息

$1,880,203

第8年共還本金

$1,490,928

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$154,231	$126,697	$280,928	$50,928,920
98	$153,848	$127,080	$280,928	$50,801,840
99	$153,464	$127,464	$280,928	$50,674,377
100	$153,079	$127,849	$280,928	$50,546,528
101	$152,693	$128,235	$280,928	$50,418,293
102	$152,305	$128,622	$280,928	$50,289,671
103	$151,917	$129,011	$280,928	$50,160,660
104	$151,527	$129,401	$280,928	$50,031,259
105	$151,136	$129,792	$280,928	$49,901,468
106	$150,744	$130,184	$280,928	$49,771,284
107	$150,351	$130,577	$280,928	$49,640,707
108	$149,956	$130,971	$280,928	$49,509,736

第9年供款共

$3,371,131

第9年利息

$1,825,250

第9年共還本金

$1,545,881

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$149,561	$131,367	$280,928	$49,378,369
110	$149,164	$131,764	$280,928	$49,246,605
111	$148,766	$132,162	$280,928	$49,114,443
112	$148,367	$132,561	$280,928	$48,981,882
113	$147,966	$132,961	$280,928	$48,848,921
114	$147,564	$133,363	$280,928	$48,715,558
115	$147,162	$133,766	$280,928	$48,581,792
116	$146,757	$134,170	$280,928	$48,447,622
117	$146,352	$134,575	$280,928	$48,313,046
118	$145,946	$134,982	$280,928	$48,178,064
119	$145,538	$135,390	$280,928	$48,042,675
120	$145,129	$135,799	$280,928	$47,906,876

第10年供款共

$3,371,131

第10年利息

$1,768,271

第10年共還本金

$1,602,860

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$144,719	$136,209	$280,928	$47,770,667
122	$144,307	$136,620	$280,928	$47,634,047
123	$143,895	$137,033	$280,928	$47,497,013
124	$143,481	$137,447	$280,928	$47,359,566
125	$143,065	$137,862	$280,928	$47,221,704
126	$142,649	$138,279	$280,928	$47,083,425
127	$142,231	$138,696	$280,928	$46,944,729
128	$141,812	$139,115	$280,928	$46,805,614
129	$141,392	$139,536	$280,928	$46,666,078
130	$140,970	$139,957	$280,928	$46,526,121
131	$140,548	$140,380	$280,928	$46,385,741
132	$140,124	$140,804	$280,928	$46,244,937

第11年供款共

$3,371,131

第11年利息

$1,709,192

第11年共還本金

$1,661,939

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$139,698	$141,229	$280,928	$46,103,708
134	$139,272	$141,656	$280,928	$45,962,052
135	$138,844	$142,084	$280,928	$45,819,968
136	$138,414	$142,513	$280,928	$45,677,455
137	$137,984	$142,944	$280,928	$45,534,511
138	$137,552	$143,375	$280,928	$45,391,135
139	$137,119	$143,809	$280,928	$45,247,327
140	$136,685	$144,243	$280,928	$45,103,084
141	$136,249	$144,679	$280,928	$44,958,405
142	$135,812	$145,116	$280,928	$44,813,290
143	$135,373	$145,554	$280,928	$44,667,735
144	$134,934	$145,994	$280,928	$44,521,742

第12年供款共

$3,371,131

第12年利息

$1,647,936

第12年共還本金

$1,723,195

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$134,493	$146,435	$280,928	$44,375,307
146	$134,050	$146,877	$280,928	$44,228,430
147	$133,607	$147,321	$280,928	$44,081,109
148	$133,162	$147,766	$280,928	$43,933,343
149	$132,715	$148,212	$280,928	$43,785,130
150	$132,268	$148,660	$280,928	$43,636,470
151	$131,819	$149,109	$280,928	$43,487,361
152	$131,368	$149,560	$280,928	$43,337,802
153	$130,916	$150,011	$280,928	$43,187,790
154	$130,463	$150,464	$280,928	$43,037,326
155	$130,009	$150,919	$280,928	$42,886,407
156	$129,553	$151,375	$280,928	$42,735,032

第13年供款共

$3,371,131

第13年利息

$1,584,422

第13年共還本金

$1,786,710

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$129,095	$151,832	$280,928	$42,583,200
158	$128,637	$152,291	$280,928	$42,430,909
159	$128,177	$152,751	$280,928	$42,278,158
160	$127,715	$153,212	$280,928	$42,124,946
161	$127,252	$153,675	$280,928	$41,971,271
162	$126,788	$154,139	$280,928	$41,817,131
163	$126,323	$154,605	$280,928	$41,662,526
164	$125,856	$155,072	$280,928	$41,507,454
165	$125,387	$155,541	$280,928	$41,351,914
166	$124,917	$156,010	$280,928	$41,195,903
167	$124,446	$156,482	$280,928	$41,039,422
168	$123,973	$156,954	$280,928	$40,882,467

第14年供款共

$3,371,131

第14年利息

$1,518,566

第14年共還本金

$1,852,565

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$123,499	$157,428	$280,928	$40,725,039
170	$123,024	$157,904	$280,928	$40,567,135
171	$122,547	$158,381	$280,928	$40,408,754
172	$122,068	$158,859	$280,928	$40,249,894
173	$121,588	$159,339	$280,928	$40,090,555
174	$121,107	$159,821	$280,928	$39,930,734
175	$120,624	$160,304	$280,928	$39,770,431
176	$120,140	$160,788	$280,928	$39,609,643
177	$119,654	$161,273	$280,928	$39,448,369
178	$119,167	$161,761	$280,928	$39,286,609
179	$118,678	$162,249	$280,928	$39,124,359
180	$118,188	$162,739	$280,928	$38,961,620

第15年供款共

$3,371,131

第15年利息

$1,450,284

第15年共還本金

$1,920,847

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$117,697	$163,231	$280,928	$38,798,389
182	$117,203	$163,724	$280,928	$38,634,665
183	$116,709	$164,219	$280,928	$38,470,446
184	$116,213	$164,715	$280,928	$38,305,731
185	$115,715	$165,212	$280,928	$38,140,519
186	$115,216	$165,711	$280,928	$37,974,807
187	$114,716	$166,212	$280,928	$37,808,595
188	$114,213	$166,714	$280,928	$37,641,881
189	$113,710	$167,218	$280,928	$37,474,664
190	$113,205	$167,723	$280,928	$37,306,941
191	$112,698	$168,230	$280,928	$37,138,711
192	$112,190	$168,738	$280,928	$36,969,973

第16年供款共

$3,371,131

第16年利息

$1,379,485

第16年共還本金

$1,991,647

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$111,680	$169,247	$280,928	$36,800,726
194	$111,169	$169,759	$280,928	$36,630,967
195	$110,656	$170,272	$280,928	$36,460,696
196	$110,142	$170,786	$280,928	$36,289,910
197	$109,626	$171,302	$280,928	$36,118,608
198	$109,108	$171,819	$280,928	$35,946,789
199	$108,589	$172,338	$280,928	$35,774,450
200	$108,069	$172,859	$280,928	$35,601,591
201	$107,546	$173,381	$280,928	$35,428,210
202	$107,023	$173,905	$280,928	$35,254,305
203	$106,497	$174,430	$280,928	$35,079,875
204	$105,970	$174,957	$280,928	$34,904,918

第17年供款共

$3,371,131

第17年利息

$1,306,076

第17年共還本金

$2,065,056

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$105,442	$175,486	$280,928	$34,729,432
206	$104,912	$176,016	$280,928	$34,553,416
207	$104,380	$176,547	$280,928	$34,376,869
208	$103,847	$177,081	$280,928	$34,199,788
209	$103,312	$177,616	$280,928	$34,022,172
210	$102,775	$178,152	$280,928	$33,844,020
211	$102,237	$178,690	$280,928	$33,665,330
212	$101,697	$179,230	$280,928	$33,486,099
213	$101,156	$179,772	$280,928	$33,306,328
214	$100,613	$180,315	$280,928	$33,126,013
215	$100,068	$180,859	$280,928	$32,945,154
216	$99,522	$181,406	$280,928	$32,763,748

第18年供款共

$3,371,131

第18年利息

$1,229,961

第18年共還本金

$2,141,170

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$98,974	$181,954	$280,928	$32,581,794
218	$98,424	$182,503	$280,928	$32,399,291
219	$97,873	$183,055	$280,928	$32,216,236
220	$97,320	$183,608	$280,928	$32,032,628
221	$96,765	$184,162	$280,928	$31,848,466
222	$96,209	$184,719	$280,928	$31,663,747
223	$95,651	$185,277	$280,928	$31,478,470
224	$95,091	$185,836	$280,928	$31,292,634
225	$94,530	$186,398	$280,928	$31,106,236
226	$93,967	$186,961	$280,928	$30,919,275
227	$93,402	$187,526	$280,928	$30,731,750
228	$92,835	$188,092	$280,928	$30,543,658

第19年供款共

$3,371,131

第19年利息

$1,151,041

第19年共還本金

$2,220,090

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$92,267	$188,660	$280,928	$30,354,997
230	$91,697	$189,230	$280,928	$30,165,767
231	$91,126	$189,802	$280,928	$29,975,965
232	$90,552	$190,375	$280,928	$29,785,590
233	$89,977	$190,950	$280,928	$29,594,640
234	$89,400	$191,527	$280,928	$29,403,113
235	$88,822	$192,106	$280,928	$29,211,007
236	$88,242	$192,686	$280,928	$29,018,321
237	$87,660	$193,268	$280,928	$28,825,053
238	$87,076	$193,852	$280,928	$28,631,201
239	$86,490	$194,438	$280,928	$28,436,763
240	$85,903	$195,025	$280,928	$28,241,738

第20年供款共

$3,371,131

第20年利息

$1,069,212

第20年共還本金

$2,301,919

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$85,314	$195,614	$280,928	$28,046,124
242	$84,723	$196,205	$280,928	$27,849,919
243	$84,130	$196,798	$280,928	$27,653,122
244	$83,535	$197,392	$280,928	$27,455,730
245	$82,939	$197,988	$280,928	$27,257,741
246	$82,341	$198,587	$280,928	$27,059,155
247	$81,741	$199,186	$280,928	$26,859,968
248	$81,139	$199,788	$280,928	$26,660,180
249	$80,536	$200,392	$280,928	$26,459,789
250	$79,931	$200,997	$280,928	$26,258,792
251	$79,323	$201,604	$280,928	$26,057,187
252	$78,714	$202,213	$280,928	$25,854,974

第21年供款共

$3,371,131

第21年利息

$984,367

第21年共還本金

$2,386,764

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$78,104	$202,824	$280,928	$25,652,150
254	$77,491	$203,437	$280,928	$25,448,713
255	$76,876	$204,051	$280,928	$25,244,662
256	$76,260	$204,668	$280,928	$25,039,995
257	$75,642	$205,286	$280,928	$24,834,709
258	$75,022	$205,906	$280,928	$24,628,802
259	$74,400	$206,528	$280,928	$24,422,274
260	$73,776	$207,152	$280,928	$24,215,122
261	$73,150	$207,778	$280,928	$24,007,345
262	$72,522	$208,405	$280,928	$23,798,939
263	$71,893	$209,035	$280,928	$23,589,904
264	$71,261	$209,666	$280,928	$23,380,238

第22年供款共

$3,371,131

第22年利息

$896,395

第22年共還本金

$2,474,736

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$70,628	$210,300	$280,928	$23,169,938
266	$69,993	$210,935	$280,928	$22,959,003
267	$69,355	$211,572	$280,928	$22,747,431
268	$68,716	$212,211	$280,928	$22,535,219
269	$68,075	$212,852	$280,928	$22,322,367
270	$67,432	$213,495	$280,928	$22,108,871
271	$66,787	$214,140	$280,928	$21,894,731
272	$66,140	$214,787	$280,928	$21,679,944
273	$65,491	$215,436	$280,928	$21,464,508
274	$64,841	$216,087	$280,928	$21,248,421
275	$64,188	$216,740	$280,928	$21,031,681
276	$63,533	$217,394	$280,928	$20,814,287

第23年供款共

$3,371,131

第23年利息

$805,180

第23年共還本金

$2,565,951

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$62,876	$218,051	$280,928	$20,596,236
278	$62,218	$218,710	$280,928	$20,377,526
279	$61,557	$219,370	$280,928	$20,158,155
280	$60,894	$220,033	$280,928	$19,938,122
281	$60,230	$220,698	$280,928	$19,717,424
282	$59,563	$221,365	$280,928	$19,496,060
283	$58,894	$222,033	$280,928	$19,274,026
284	$58,224	$222,704	$280,928	$19,051,322
285	$57,551	$223,377	$280,928	$18,827,946
286	$56,876	$224,052	$280,928	$18,603,894
287	$56,199	$224,728	$280,928	$18,379,166
288	$55,520	$225,407	$280,928	$18,153,759

第24年供款共

$3,371,131

第24年利息

$710,603

第24年共還本金

$2,660,528

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$54,839	$226,088	$280,928	$17,927,670
290	$54,157	$226,771	$280,928	$17,700,899
291	$53,471	$227,456	$280,928	$17,473,443
292	$52,784	$228,143	$280,928	$17,245,300
293	$52,095	$228,832	$280,928	$17,016,468
294	$51,404	$229,524	$280,928	$16,786,944
295	$50,711	$230,217	$280,928	$16,556,727
296	$50,015	$230,912	$280,928	$16,325,814
297	$49,318	$231,610	$280,928	$16,094,204
298	$48,618	$232,310	$280,928	$15,861,895
299	$47,916	$233,011	$280,928	$15,628,883
300	$47,212	$233,715	$280,928	$15,395,168

第25年供款共

$3,371,131

第25年利息

$612,540

第25年共還本金

$2,758,591

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$46,506	$234,421	$280,928	$15,160,746
302	$45,798	$235,130	$280,928	$14,925,617
303	$45,088	$235,840	$280,928	$14,689,777
304	$44,375	$236,552	$280,928	$14,453,225
305	$43,661	$237,267	$280,928	$14,215,958
306	$42,944	$237,984	$280,928	$13,977,975
307	$42,225	$238,702	$280,928	$13,739,272
308	$41,504	$239,424	$280,928	$13,499,849
309	$40,781	$240,147	$280,928	$13,259,702
310	$40,055	$240,872	$280,928	$13,018,829
311	$39,328	$241,600	$280,928	$12,777,230
312	$38,598	$242,330	$280,928	$12,534,900

第26年供款共

$3,371,131

第26年利息

$510,863

第26年共還本金

$2,860,268

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$37,866	$243,062	$280,928	$12,291,838
314	$37,132	$243,796	$280,928	$12,048,042
315	$36,395	$244,532	$280,928	$11,803,510
316	$35,656	$245,271	$280,928	$11,558,238
317	$34,916	$246,012	$280,928	$11,312,226
318	$34,172	$246,755	$280,928	$11,065,471
319	$33,427	$247,501	$280,928	$10,817,970
320	$32,679	$248,248	$280,928	$10,569,722
321	$31,929	$248,998	$280,928	$10,320,724
322	$31,177	$249,750	$280,928	$10,070,973
323	$30,423	$250,505	$280,928	$9,820,469
324	$29,666	$251,262	$280,928	$9,569,207

第27年供款共

$3,371,131

第27年利息

$405,438

第27年共還本金

$2,965,693

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$28,907	$252,021	$280,928	$9,317,186
326	$28,146	$252,782	$280,928	$9,064,404
327	$27,382	$253,546	$280,928	$8,810,859
328	$26,616	$254,311	$280,928	$8,556,547
329	$25,848	$255,080	$280,928	$8,301,468
330	$25,077	$255,850	$280,928	$8,045,617
331	$24,304	$256,623	$280,928	$7,788,994
332	$23,529	$257,398	$280,928	$7,531,596
333	$22,752	$258,176	$280,928	$7,273,420
334	$21,972	$258,956	$280,928	$7,014,464
335	$21,190	$259,738	$280,928	$6,754,726
336	$20,405	$260,523	$280,928	$6,494,203

第28年供款共

$3,371,131

第28年利息

$296,128

第28年共還本金

$3,075,003

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$19,618	$261,310	$280,928	$6,232,894
338	$18,829	$262,099	$280,928	$5,970,795
339	$18,037	$262,891	$280,928	$5,707,904
340	$17,243	$263,685	$280,928	$5,444,219
341	$16,446	$264,482	$280,928	$5,179,737
342	$15,647	$265,280	$280,928	$4,914,457
343	$14,846	$266,082	$280,928	$4,648,375
344	$14,042	$266,886	$280,928	$4,381,489
345	$13,236	$267,692	$280,928	$4,113,798
346	$12,427	$268,501	$280,928	$3,845,297
347	$11,616	$269,312	$280,928	$3,575,985
348	$10,802	$270,125	$280,928	$3,305,860

第29年供款共

$3,371,131

第29年利息

$182,788

第29年共還本金

$3,188,343

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$9,986	$270,941	$280,928	$3,034,919
350	$9,168	$271,760	$280,928	$2,763,160
351	$8,347	$272,581	$280,928	$2,490,579
352	$7,524	$273,404	$280,928	$2,217,175
353	$6,698	$274,230	$280,928	$1,942,945
354	$5,869	$275,058	$280,928	$1,667,887
355	$5,038	$275,889	$280,928	$1,391,998
356	$4,205	$276,723	$280,928	$1,115,275
357	$3,369	$277,559	$280,928	$837,717
358	$2,531	$278,397	$280,928	$559,320
359	$1,690	$279,238	$280,928	$280,082
360	$846	$280,082	$280,928	$0

第30年供款共

$3,371,131

第30年利息

$65,271

第30年共還本金

$3,305,860

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$47,863,937

Disclaimer

Recommended properties

Mort. Insurance
info