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$48,762,436

Monthly Payment
$287,313

Down Payment

$-55,000,000

Total Loan

$63,000,000

Total int. paid

$40,432,436

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-54,670,000

Base on DTI ratio

$574,625

Budget of property purchase

HK$-54,670,000

Down Payment

$-55,000,000
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

$574,625

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

Pak Shek Kok SOLARIA

thumb_up

SOLARIA

502 ft²

@17,530

local_fire_department HIT

Sale$8.8 M

502 ft²

@17,530

Sale$8.8 M

local_fire_department HIT

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 SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

660 ft²

@12,727

GFA

898 ft²

@9,354

local_fire_department HIT real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Sale$8.4 M

660 ft²

@12,727

GFA

898 ft²

@9,354

Sale$8.4 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

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

Tai Po SOLARIA

thumb_up

SOLARIA

519 ft²

@17,303

local_fire_department HIT directions_run Sale verified 首置必買 pets Pet Friendly

Sale$8.98 M

519 ft²

@17,303

Sale$8.98 M

local_fire_department HIT directions_run Sale verified 首置必買 pets Pet Friendly

Ma On Shan BAYSHORE

thumb_up

BAYSHORE

424 ft²

@17,689

GFA

573 ft²

@13,089

local_fire_department HIT verified 首置必買

Sale$7.5 M

424 ft²

@17,689

GFA

573 ft²

@13,089

Sale$7.5 M

local_fire_department HIT verified 首置必買

Sole

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

511 ft²

@15,264

verified 首置必買 pets Pet Friendly

Sale$7.8 M

511 ft²

@15,264

Sale$7.8 M

verified 首置必買 pets Pet Friendly

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

559 ft²

@16,100

GFA

730 ft²

@12,329

local_fire_department HIT directions_run Sale real_estate_agent Rare vpn_key Key

Sale$9 M

559 ft²

@16,100

GFA

730 ft²

@12,329

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare vpn_key Key

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY

551 ft²

@13,067

GFA

749 ft²

@9,613

hotel_class King

Sale$7.2 M

551 ft²

@13,067

GFA

749 ft²

@9,613

Sale$7.2 M

hotel_class King

Ma On Shan WATERSIDE TWR 02

thumb_up

WATERSIDE TWR 02

702 ft²

@11,396

GFA

935 ft²

@8,556

local_fire_department HIT

Sale$8 M

702 ft²

@11,396

GFA

935 ft²

@8,556

Sale$8 M

local_fire_department HIT

Shatin RAVANA GDN

thumb_up

RAVANA GDN

542 ft²

@13,284

GFA

659 ft²

@10,926

hotel_class King

Sale$7.2 M

542 ft²

@13,284

GFA

659 ft²

@10,926

Sale$7.2 M

hotel_class King

Sai Kung TAI WAN

thumb_up

TAI WAN GROUND FLOOR WITH SEA VIEW

GFA

700 ft²

@11,857

real_estate_agent Rare

Sale$8.3 M

GFA

700 ft²

@11,857

Sale$8.3 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$377,052	$289,733	$237,430	$202,633
1.500	$391,068	$304,004	$251,960	$217,426
2.000	$405,410	$318,707	$267,028	$232,860
2.500	$420,077	$333,839	$282,629	$248,926
3.000	$435,066	$349,396	$298,753	$265,611
3.500	$450,376	$365,375	$315,393	$282,898
3.625	$454,253	$369,434	$319,632	$287,312
4.000	$466,003	$381,768	$332,537	$300,772
4.500	$481,946	$398,569	$350,174	$319,212
5.000	$498,200	$415,772	$368,292	$338,198
5.500	$514,763	$433,369	$386,875	$357,707
6.000	$531,630	$451,352	$405,910	$377,717

Monthly Payment$287,313

Term

30Year

Loan amount

$63,000,000

Total int. paid

$40,432,436

Total Loan and Interest

$103,432,436

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$190,313	$97,000	$287,312	$62,903,000
2	$190,019	$97,293	$287,312	$62,805,707
3	$189,726	$97,587	$287,312	$62,708,121
4	$189,431	$97,882	$287,312	$62,610,239
5	$189,135	$98,177	$287,312	$62,512,062
6	$188,839	$98,474	$287,312	$62,413,588
7	$188,541	$98,771	$287,312	$62,314,817
8	$188,243	$99,070	$287,312	$62,215,747
9	$187,943	$99,369	$287,312	$62,116,378
10	$187,643	$99,669	$287,312	$62,016,709
11	$187,342	$99,970	$287,312	$61,916,739
12	$187,040	$100,272	$287,312	$61,816,467

第1年供款共

$3,447,748

第1年利息

$2,264,215

第1年共還本金

$1,183,533

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$186,737	$100,575	$287,312	$61,715,892
14	$186,433	$100,879	$287,312	$61,615,013
15	$186,129	$101,184	$287,312	$61,513,829
16	$185,823	$101,489	$287,312	$61,412,340
17	$185,516	$101,796	$287,312	$61,310,544
18	$185,209	$102,103	$287,312	$61,208,441
19	$184,900	$102,412	$287,312	$61,106,029
20	$184,591	$102,721	$287,312	$61,003,308
21	$184,281	$103,031	$287,312	$60,900,276
22	$183,970	$103,343	$287,312	$60,796,933
23	$183,657	$103,655	$287,312	$60,693,278
24	$183,344	$103,968	$287,312	$60,589,310

第2年供款共

$3,447,748

第2年利息

$2,220,591

第2年共還本金

$1,227,156

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$183,030	$104,282	$287,312	$60,485,028
26	$182,715	$104,597	$287,312	$60,380,431
27	$182,399	$104,913	$287,312	$60,275,518
28	$182,082	$105,230	$287,312	$60,170,288
29	$181,764	$105,548	$287,312	$60,064,740
30	$181,446	$105,867	$287,312	$59,958,873
31	$181,126	$106,187	$287,312	$59,852,687
32	$180,805	$106,507	$287,312	$59,746,179
33	$180,483	$106,829	$287,312	$59,639,350
34	$180,161	$107,152	$287,312	$59,532,199
35	$179,837	$107,475	$287,312	$59,424,723
36	$179,512	$107,800	$287,312	$59,316,923

第3年供款共

$3,447,748

第3年利息

$2,175,360

第3年共還本金

$1,272,387

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$179,187	$108,126	$287,312	$59,208,797
38	$178,860	$108,452	$287,312	$59,100,345
39	$178,532	$108,780	$287,312	$58,991,565
40	$178,204	$109,109	$287,312	$58,882,456
41	$177,874	$109,438	$287,312	$58,773,018
42	$177,543	$109,769	$287,312	$58,663,249
43	$177,212	$110,100	$287,312	$58,553,149
44	$176,879	$110,433	$287,312	$58,442,716
45	$176,546	$110,767	$287,312	$58,331,949
46	$176,211	$111,101	$287,312	$58,220,848
47	$175,875	$111,437	$287,312	$58,109,411
48	$175,539	$111,773	$287,312	$57,997,637

第4年供款共

$3,447,748

第4年利息

$2,128,462

第4年共還本金

$1,319,286

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$175,201	$112,111	$287,312	$57,885,526
50	$174,863	$112,450	$287,312	$57,773,077
51	$174,523	$112,789	$287,312	$57,660,287
52	$174,182	$113,130	$287,312	$57,547,157
53	$173,840	$113,472	$287,312	$57,433,685
54	$173,498	$113,815	$287,312	$57,319,870
55	$173,154	$114,159	$287,312	$57,205,712
56	$172,809	$114,503	$287,312	$57,091,208
57	$172,463	$114,849	$287,312	$56,976,359
58	$172,116	$115,196	$287,312	$56,861,163
59	$171,768	$115,544	$287,312	$56,745,619
60	$171,419	$115,893	$287,312	$56,629,725

第5年供款共

$3,447,748

第5年利息

$2,079,836

第5年共還本金

$1,367,912

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$171,069	$116,243	$287,312	$56,513,482
62	$170,718	$116,595	$287,312	$56,396,887
63	$170,366	$116,947	$287,312	$56,279,941
64	$170,012	$117,300	$287,312	$56,162,641
65	$169,658	$117,654	$287,312	$56,044,986
66	$169,303	$118,010	$287,312	$55,926,977
67	$168,946	$118,366	$287,312	$55,808,610
68	$168,589	$118,724	$287,312	$55,689,886
69	$168,230	$119,082	$287,312	$55,570,804
70	$167,870	$119,442	$287,312	$55,451,362
71	$167,509	$119,803	$287,312	$55,331,559
72	$167,147	$120,165	$287,312	$55,211,394

第6年供款共

$3,447,748

第6年利息

$2,029,417

第6年共還本金

$1,418,331

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$166,784	$120,528	$287,312	$55,090,866
74	$166,420	$120,892	$287,312	$54,969,974
75	$166,055	$121,257	$287,312	$54,848,717
76	$165,689	$121,623	$287,312	$54,727,093
77	$165,321	$121,991	$287,312	$54,605,102
78	$164,953	$122,359	$287,312	$54,482,743
79	$164,583	$122,729	$287,312	$54,360,014
80	$164,213	$123,100	$287,312	$54,236,914
81	$163,841	$123,472	$287,312	$54,113,443
82	$163,468	$123,845	$287,312	$53,989,598
83	$163,094	$124,219	$287,312	$53,865,379
84	$162,718	$124,594	$287,312	$53,740,785

第7年供款共

$3,447,748

第7年利息

$1,977,139

第7年共還本金

$1,470,609

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$162,342	$124,970	$287,312	$53,615,815
86	$161,964	$125,348	$287,312	$53,490,467
87	$161,586	$125,727	$287,312	$53,364,740
88	$161,206	$126,106	$287,312	$53,238,634
89	$160,825	$126,487	$287,312	$53,112,147
90	$160,443	$126,869	$287,312	$52,985,277
91	$160,060	$127,253	$287,312	$52,858,025
92	$159,675	$127,637	$287,312	$52,730,388
93	$159,290	$128,023	$287,312	$52,602,365
94	$158,903	$128,409	$287,312	$52,473,956
95	$158,515	$128,797	$287,312	$52,345,159
96	$158,126	$129,186	$287,312	$52,215,972

第8年供款共

$3,447,748

第8年利息

$1,922,935

第8年共還本金

$1,524,813

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$157,736	$129,577	$287,312	$52,086,396
98	$157,344	$129,968	$287,312	$51,956,428
99	$156,952	$130,361	$287,312	$51,826,067
100	$156,558	$130,754	$287,312	$51,695,313
101	$156,163	$131,149	$287,312	$51,564,163
102	$155,767	$131,546	$287,312	$51,432,618
103	$155,369	$131,943	$287,312	$51,300,675
104	$154,971	$132,342	$287,312	$51,168,333
105	$154,571	$132,741	$287,312	$51,035,592
106	$154,170	$133,142	$287,312	$50,902,450
107	$153,768	$133,545	$287,312	$50,768,905
108	$153,364	$133,948	$287,312	$50,634,957

第9年供款共

$3,447,748

第9年利息

$1,866,733

第9年共還本金

$1,581,015

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$152,960	$134,353	$287,312	$50,500,605
110	$152,554	$134,758	$287,312	$50,365,846
111	$152,147	$135,165	$287,312	$50,230,681
112	$151,739	$135,574	$287,312	$50,095,107
113	$151,329	$135,983	$287,312	$49,959,124
114	$150,918	$136,394	$287,312	$49,822,729
115	$150,506	$136,806	$287,312	$49,685,923
116	$150,093	$137,219	$287,312	$49,548,704
117	$149,678	$137,634	$287,312	$49,411,070
118	$149,263	$138,050	$287,312	$49,273,020
119	$148,846	$138,467	$287,312	$49,134,553
120	$148,427	$138,885	$287,312	$48,995,668

第10年供款共

$3,447,748

第10年利息

$1,808,459

第10年共還本金

$1,639,289

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$148,008	$139,305	$287,312	$48,856,364
122	$147,587	$139,725	$287,312	$48,716,639
123	$147,165	$140,147	$287,312	$48,576,491
124	$146,741	$140,571	$287,312	$48,435,920
125	$146,317	$140,995	$287,312	$48,294,925
126	$145,891	$141,421	$287,312	$48,153,503
127	$145,464	$141,849	$287,312	$48,011,655
128	$145,035	$142,277	$287,312	$47,869,378
129	$144,605	$142,707	$287,312	$47,726,671
130	$144,174	$143,138	$287,312	$47,583,533
131	$143,742	$143,570	$287,312	$47,439,962
132	$143,308	$144,004	$287,312	$47,295,958

第11年供款共

$3,447,748

第11年利息

$1,748,038

第11年共還本金

$1,699,710

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$142,873	$144,439	$287,312	$47,151,519
134	$142,437	$144,875	$287,312	$47,006,644
135	$141,999	$145,313	$287,312	$46,861,331
136	$141,560	$145,752	$287,312	$46,715,578
137	$141,120	$146,192	$287,312	$46,569,386
138	$140,678	$146,634	$287,312	$46,422,752
139	$140,235	$147,077	$287,312	$46,275,675
140	$139,791	$147,521	$287,312	$46,128,154
141	$139,345	$147,967	$287,312	$45,980,187
142	$138,898	$148,414	$287,312	$45,831,773
143	$138,450	$148,862	$287,312	$45,682,911
144	$138,000	$149,312	$287,312	$45,533,599

第12年供款共

$3,447,748

第12年利息

$1,685,389

第12年共還本金

$1,762,359

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$137,549	$149,763	$287,312	$45,383,836
146	$137,097	$150,215	$287,312	$45,233,621
147	$136,643	$150,669	$287,312	$45,082,952
148	$136,188	$151,124	$287,312	$44,931,828
149	$135,732	$151,581	$287,312	$44,780,247
150	$135,274	$152,039	$287,312	$44,628,208
151	$134,814	$152,498	$287,312	$44,475,710
152	$134,354	$152,959	$287,312	$44,322,752
153	$133,892	$153,421	$287,312	$44,169,331
154	$133,428	$153,884	$287,312	$44,015,447
155	$132,963	$154,349	$287,312	$43,861,098
156	$132,497	$154,815	$287,312	$43,706,283

第13年供款共

$3,447,748

第13年利息

$1,620,431

第13年共還本金

$1,827,317

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$132,029	$155,283	$287,312	$43,551,000
158	$131,560	$155,752	$287,312	$43,395,248
159	$131,090	$156,223	$287,312	$43,239,025
160	$130,618	$156,694	$287,312	$43,082,331
161	$130,145	$157,168	$287,312	$42,925,163
162	$129,670	$157,643	$287,312	$42,767,521
163	$129,194	$158,119	$287,312	$42,609,402
164	$128,716	$158,596	$287,312	$42,450,805
165	$128,237	$159,076	$287,312	$42,291,730
166	$127,756	$159,556	$287,312	$42,132,174
167	$127,274	$160,038	$287,312	$41,972,136
168	$126,791	$160,521	$287,312	$41,811,614

第14年供款共

$3,447,748

第14年利息

$1,553,079

第14年共還本金

$1,894,669

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$126,306	$161,006	$287,312	$41,650,608
170	$125,820	$161,493	$287,312	$41,489,115
171	$125,332	$161,981	$287,312	$41,327,134
172	$124,842	$162,470	$287,312	$41,164,665
173	$124,352	$162,961	$287,312	$41,001,704
174	$123,859	$163,453	$287,312	$40,838,251
175	$123,366	$163,947	$287,312	$40,674,304
176	$122,870	$164,442	$287,312	$40,509,862
177	$122,374	$164,939	$287,312	$40,344,923
178	$121,875	$165,437	$287,312	$40,179,486
179	$121,376	$165,937	$287,312	$40,013,549
180	$120,874	$166,438	$287,312	$39,847,111

第15年供款共

$3,447,748

第15年利息

$1,483,245

第15年共還本金

$1,964,503

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$120,371	$166,941	$287,312	$39,680,170
182	$119,867	$167,445	$287,312	$39,512,725
183	$119,361	$167,951	$287,312	$39,344,774
184	$118,854	$168,458	$287,312	$39,176,316
185	$118,345	$168,967	$287,312	$39,007,349
186	$117,835	$169,478	$287,312	$38,837,871
187	$117,323	$169,990	$287,312	$38,667,882
188	$116,809	$170,503	$287,312	$38,497,379
189	$116,294	$171,018	$287,312	$38,326,360
190	$115,778	$171,535	$287,312	$38,154,826
191	$115,259	$172,053	$287,312	$37,982,773
192	$114,740	$172,573	$287,312	$37,810,200

第16年供款共

$3,447,748

第16年利息

$1,410,837

第16年共還本金

$2,036,911

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$114,218	$173,094	$287,312	$37,637,106
194	$113,695	$173,617	$287,312	$37,463,489
195	$113,171	$174,141	$287,312	$37,289,348
196	$112,645	$174,667	$287,312	$37,114,680
197	$112,117	$175,195	$287,312	$36,939,485
198	$111,588	$175,724	$287,312	$36,763,761
199	$111,057	$176,255	$287,312	$36,587,506
200	$110,525	$176,788	$287,312	$36,410,718
201	$109,991	$177,322	$287,312	$36,233,397
202	$109,455	$177,857	$287,312	$36,055,539
203	$108,918	$178,395	$287,312	$35,877,145
204	$108,379	$178,933	$287,312	$35,698,211

第17年供款共

$3,447,748

第17年利息

$1,335,759

第17年共還本金

$2,111,989

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$107,838	$179,474	$287,312	$35,518,737
206	$107,296	$180,016	$287,312	$35,338,721
207	$106,752	$180,560	$287,312	$35,158,161
208	$106,207	$181,105	$287,312	$34,977,056
209	$105,660	$181,652	$287,312	$34,795,404
210	$105,111	$182,201	$287,312	$34,613,202
211	$104,561	$182,752	$287,312	$34,430,451
212	$104,009	$183,304	$287,312	$34,247,147
213	$103,455	$183,857	$287,312	$34,063,290
214	$102,900	$184,413	$287,312	$33,878,877
215	$102,342	$184,970	$287,312	$33,693,907
216	$101,784	$185,529	$287,312	$33,508,378

第18年供款共

$3,447,748

第18年利息

$1,257,915

第18年共還本金

$2,189,833

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$101,223	$186,089	$287,312	$33,322,289
218	$100,661	$186,651	$287,312	$33,135,638
219	$100,097	$187,215	$287,312	$32,948,423
220	$99,532	$187,781	$287,312	$32,760,642
221	$98,964	$188,348	$287,312	$32,572,294
222	$98,395	$188,917	$287,312	$32,383,378
223	$97,825	$189,488	$287,312	$32,193,890
224	$97,252	$190,060	$287,312	$32,003,830
225	$96,678	$190,634	$287,312	$31,813,196
226	$96,102	$191,210	$287,312	$31,621,986
227	$95,525	$191,788	$287,312	$31,430,198
228	$94,945	$192,367	$287,312	$31,237,832

第19年供款共

$3,447,748

第19年利息

$1,177,201

第19年共還本金

$2,270,547

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$94,364	$192,948	$287,312	$31,044,884
230	$93,781	$193,531	$287,312	$30,851,353
231	$93,197	$194,116	$287,312	$30,657,237
232	$92,610	$194,702	$287,312	$30,462,535
233	$92,022	$195,290	$287,312	$30,267,245
234	$91,432	$195,880	$287,312	$30,071,365
235	$90,841	$196,472	$287,312	$29,874,893
236	$90,247	$197,065	$287,312	$29,677,828
237	$89,652	$197,661	$287,312	$29,480,168
238	$89,055	$198,258	$287,312	$29,281,910
239	$88,456	$198,857	$287,312	$29,083,053
240	$87,855	$199,457	$287,312	$28,883,596

第20年供款共

$3,447,748

第20年利息

$1,093,512

第20年共還本金

$2,354,235

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$87,253	$200,060	$287,312	$28,683,536
242	$86,648	$200,664	$287,312	$28,482,872
243	$86,042	$201,270	$287,312	$28,281,602
244	$85,434	$201,878	$287,312	$28,079,724
245	$84,824	$202,488	$287,312	$27,877,235
246	$84,212	$203,100	$287,312	$27,674,136
247	$83,599	$203,713	$287,312	$27,470,422
248	$82,984	$204,329	$287,312	$27,266,093
249	$82,366	$204,946	$287,312	$27,061,147
250	$81,747	$205,565	$287,312	$26,855,582
251	$81,126	$206,186	$287,312	$26,649,396
252	$80,503	$206,809	$287,312	$26,442,587

第21年供款共

$3,447,748

第21年利息

$1,006,739

第21年共還本金

$2,441,009

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$79,879	$207,434	$287,312	$26,235,154
254	$79,252	$208,060	$287,312	$26,027,093
255	$78,624	$208,689	$287,312	$25,818,405
256	$77,993	$209,319	$287,312	$25,609,085
257	$77,361	$209,952	$287,312	$25,399,134
258	$76,727	$210,586	$287,312	$25,188,548
259	$76,090	$211,222	$287,312	$24,977,326
260	$75,452	$211,860	$287,312	$24,765,466
261	$74,812	$212,500	$287,312	$24,552,966
262	$74,170	$213,142	$287,312	$24,339,824
263	$73,527	$213,786	$287,312	$24,126,038
264	$72,881	$214,432	$287,312	$23,911,607

第22年供款共

$3,447,748

第22年利息

$916,767

第22年共還本金

$2,530,980

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$72,233	$215,079	$287,312	$23,696,528
266	$71,583	$215,729	$287,312	$23,480,798
267	$70,932	$216,381	$287,312	$23,264,418
268	$70,278	$217,034	$287,312	$23,047,383
269	$69,622	$217,690	$287,312	$22,829,693
270	$68,965	$218,348	$287,312	$22,611,346
271	$68,305	$219,007	$287,312	$22,392,338
272	$67,644	$219,669	$287,312	$22,172,670
273	$66,980	$220,332	$287,312	$21,952,337
274	$66,314	$220,998	$287,312	$21,731,339
275	$65,647	$221,666	$287,312	$21,509,674
276	$64,977	$222,335	$287,312	$21,287,339

第23年供款共

$3,447,748

第23年利息

$823,480

第23年共還本金

$2,624,268

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$64,306	$223,007	$287,312	$21,064,332
278	$63,632	$223,680	$287,312	$20,840,651
279	$62,956	$224,356	$287,312	$20,616,295
280	$62,278	$225,034	$287,312	$20,391,261
281	$61,599	$225,714	$287,312	$20,165,547
282	$60,917	$226,396	$287,312	$19,939,152
283	$60,233	$227,079	$287,312	$19,712,072
284	$59,547	$227,765	$287,312	$19,484,307
285	$58,859	$228,453	$287,312	$19,255,854
286	$58,169	$229,144	$287,312	$19,026,710
287	$57,477	$229,836	$287,312	$18,796,874
288	$56,782	$230,530	$287,312	$18,566,344

第24年供款共

$3,447,748

第24年利息

$726,753

第24年共還本金

$2,720,995

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$56,086	$231,226	$287,312	$18,335,118
290	$55,387	$231,925	$287,312	$18,103,193
291	$54,687	$232,626	$287,312	$17,870,567
292	$53,984	$233,328	$287,312	$17,637,239
293	$53,279	$234,033	$287,312	$17,403,205
294	$52,572	$234,740	$287,312	$17,168,465
295	$51,863	$235,449	$287,312	$16,933,016
296	$51,152	$236,161	$287,312	$16,696,856
297	$50,438	$236,874	$287,312	$16,459,982
298	$49,723	$237,589	$287,312	$16,222,392
299	$49,005	$238,307	$287,312	$15,984,085
300	$48,285	$239,027	$287,312	$15,745,058

第25年供款共

$3,447,748

第25年利息

$626,462

第25年共還本金

$2,821,286

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$47,563	$239,749	$287,312	$15,505,309
302	$46,839	$240,473	$287,312	$15,264,836
303	$46,113	$241,200	$287,312	$15,023,636
304	$45,384	$241,928	$287,312	$14,781,707
305	$44,653	$242,659	$287,312	$14,539,048
306	$43,920	$243,392	$287,312	$14,295,656
307	$43,185	$244,128	$287,312	$14,051,528
308	$42,447	$244,865	$287,312	$13,806,663
309	$41,708	$245,605	$287,312	$13,561,059
310	$40,966	$246,347	$287,312	$13,314,712
311	$40,222	$247,091	$287,312	$13,067,621
312	$39,475	$247,837	$287,312	$12,819,784

第26年供款共

$3,447,748

第26年利息

$522,474

第26年共還本金

$2,925,274

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$38,726	$248,586	$287,312	$12,571,198
314	$37,975	$249,337	$287,312	$12,321,861
315	$37,222	$250,090	$287,312	$12,071,771
316	$36,467	$250,846	$287,312	$11,820,926
317	$35,709	$251,603	$287,312	$11,569,322
318	$34,949	$252,363	$287,312	$11,316,959
319	$34,187	$253,126	$287,312	$11,063,833
320	$33,422	$253,890	$287,312	$10,809,943
321	$32,655	$254,657	$287,312	$10,555,286
322	$31,886	$255,427	$287,312	$10,299,859
323	$31,114	$256,198	$287,312	$10,043,661
324	$30,340	$256,972	$287,312	$9,786,689

第27年供款共

$3,447,748

第27年利息

$414,653

第27年共還本金

$3,033,095

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$29,564	$257,748	$287,312	$9,528,941
326	$28,785	$258,527	$287,312	$9,270,414
327	$28,004	$259,308	$287,312	$9,011,106
328	$27,221	$260,091	$287,312	$8,751,014
329	$26,435	$260,877	$287,312	$8,490,137
330	$25,647	$261,665	$287,312	$8,228,472
331	$24,857	$262,455	$287,312	$7,966,017
332	$24,064	$263,248	$287,312	$7,702,769
333	$23,269	$264,044	$287,312	$7,438,725
334	$22,471	$264,841	$287,312	$7,173,884
335	$21,671	$265,641	$287,312	$6,908,243
336	$20,869	$266,444	$287,312	$6,641,799

第28年供款共

$3,447,748

第28年利息

$302,858

第28年共還本金

$3,144,890

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$20,064	$267,249	$287,312	$6,374,550
338	$19,256	$268,056	$287,312	$6,106,495
339	$18,447	$268,866	$287,312	$5,837,629
340	$17,635	$269,678	$287,312	$5,567,951
341	$16,820	$270,492	$287,312	$5,297,459
342	$16,003	$271,310	$287,312	$5,026,149
343	$15,183	$272,129	$287,312	$4,754,020
344	$14,361	$272,951	$287,312	$4,481,069
345	$13,537	$273,776	$287,312	$4,207,293
346	$12,710	$274,603	$287,312	$3,932,690
347	$11,880	$275,432	$287,312	$3,657,258
348	$11,048	$276,264	$287,312	$3,380,994

第29年供款共

$3,447,748

第29年利息

$186,942

第29年共還本金

$3,260,806

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$10,213	$277,099	$287,312	$3,103,895
350	$9,376	$277,936	$287,312	$2,825,959
351	$8,537	$278,776	$287,312	$2,547,183
352	$7,695	$279,618	$287,312	$2,267,565
353	$6,850	$280,462	$287,312	$1,987,103
354	$6,003	$281,310	$287,312	$1,705,793
355	$5,153	$282,159	$287,312	$1,423,634
356	$4,301	$283,012	$287,312	$1,140,622
357	$3,446	$283,867	$287,312	$856,756
358	$2,588	$284,724	$287,312	$572,031
359	$1,728	$285,584	$287,312	$286,447
360	$865	$286,447	$287,312	$0

第30年供款共

$3,447,748

第30年利息

$66,754

第30年共還本金

$3,380,994

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$48,762,436

Disclaimer

Recommended properties

Mort. Insurance
info