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$55,859,751

Monthly Payment
$322,583

Down Payment

$-60,600,000

Total Loan

$68,600,000

Total int. paid

$47,529,751

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-60,270,000

Base on DTI ratio

$645,165

Budget of property purchase

HK$-60,270,000

Down Payment

$-60,600,000
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

$645,165

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

Tai Po KO TONG 16B

thumb_up

Nicely Renovated House

GFA

1,000 ft²

@9,000

local_fire_department HIT hotel_class King

Sale$9 M

GFA

1,000 ft²

@9,000

Sale$9 M

local_fire_department HIT hotel_class King

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE COURT B TWR 03

657 ft²

@12,177

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$8 M

657 ft²

@12,177

Sale$8 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

PARK MEDITERRANEAN TWR 02 WITH ROOF

571 ft²

@14,361

real_estate_agent Rare

Sale$8.2 M

571 ft²

@14,361

Sale$8.2 M

real_estate_agent Rare

Tai Po THE REGENT TWR 01

thumb_up

THE REGENT TWR 01

524 ft²

@16,794

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$8.8 M

524 ft²

@16,794

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Sai Kung SAI SHA WHOLE BLOCK HSE

thumb_up

SAI KENG

GFA

1,200 ft²

@6,658

real_estate_agent Rare

Sale$7.99 M

GFA

1,200 ft²

@6,658

Sale$7.99 M

real_estate_agent Rare

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY BLK M

618 ft²

@14,045

GFA

832 ft²

@10,433

local_fire_department HIT local_offer Good Catch vpn_key Key

Sale$8.68 M

618 ft²

@14,045

GFA

832 ft²

@10,433

Sale$8.68 M

local_fire_department HIT local_offer Good Catch vpn_key Key

Ma On Shan DOUBLE COVE PH 01 BLK 01

thumb_up

DOUBLE COVE PH 01 BLK 01

511 ft²

@13,699

GFA

663 ft²

@10,558

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7 M

511 ft²

@13,699

GFA

663 ft²

@10,558

Sale$7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

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

Fanling DAWNING VIEWS BLK 12

thumb_up

DAWNING VIEWS BLK 12

714 ft²

@11,204

GFA

978 ft²

@8,180

real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8 M

714 ft²

@11,204

GFA

978 ft²

@8,180

Sale$8 M

real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

812 ft²

@9,951

GFA

1,146 ft²

@7,051

local_fire_department HIT

Sale$8.08 M

812 ft²

@9,951

GFA

1,146 ft²

@7,051

Sale$8.08 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

467 ft²

@16,381

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$7.65 M

467 ft²

@16,381

Sale$7.65 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO

480 ft²

@16,667

local_fire_department HIT

Sale$8 M

480 ft²

@16,667

Sale$8 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$410,567	$315,487	$258,535	$220,645
1.500	$425,830	$331,026	$274,356	$236,752
2.000	$441,447	$347,036	$290,764	$253,559
2.500	$457,417	$363,513	$307,751	$271,053
3.000	$473,739	$380,454	$325,309	$289,220
3.500	$490,409	$397,852	$343,428	$308,045
3.875	$503,140	$411,198	$357,378	$322,583
4.000	$507,426	$415,703	$362,096	$327,507
4.500	$524,785	$433,997	$381,301	$347,586
5.000	$542,484	$452,730	$401,029	$368,260
5.500	$560,519	$471,891	$421,264	$389,503
6.000	$578,886	$491,472	$441,991	$411,292

Monthly Payment$322,583

Term

30Year

Loan amount

$68,600,000

Total int. paid

$47,529,751

Total Loan and Interest

$116,129,751

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$221,521	$101,062	$322,583	$68,498,938
2	$221,194	$101,388	$322,583	$68,397,550
3	$220,867	$101,716	$322,583	$68,295,834
4	$220,539	$102,044	$322,583	$68,193,790
5	$220,209	$102,374	$322,583	$68,091,417
6	$219,879	$102,704	$322,583	$67,988,713
7	$219,547	$103,036	$322,583	$67,885,677
8	$219,214	$103,368	$322,583	$67,782,309
9	$218,880	$103,702	$322,583	$67,678,606
10	$218,545	$104,037	$322,583	$67,574,569
11	$218,210	$104,373	$322,583	$67,470,196
12	$217,873	$104,710	$322,583	$67,365,486

第1年供款共

$3,870,992

第1年利息

$2,636,478

第1年共還本金

$1,234,514

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$217,534	$105,048	$322,583	$67,260,438
14	$217,195	$105,387	$322,583	$67,155,050
15	$216,855	$105,728	$322,583	$67,049,322
16	$216,513	$106,069	$322,583	$66,943,253
17	$216,171	$106,412	$322,583	$66,836,842
18	$215,827	$106,755	$322,583	$66,730,086
19	$215,483	$107,100	$322,583	$66,622,986
20	$215,137	$107,446	$322,583	$66,515,540
21	$214,790	$107,793	$322,583	$66,407,747
22	$214,442	$108,141	$322,583	$66,299,606
23	$214,092	$108,490	$322,583	$66,191,116
24	$213,742	$108,840	$322,583	$66,082,276

第2年供款共

$3,870,992

第2年利息

$2,587,781

第2年共還本金

$1,283,210

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$213,391	$109,192	$322,583	$65,973,084
26	$213,038	$109,545	$322,583	$65,863,539
27	$212,684	$109,898	$322,583	$65,753,641
28	$212,329	$110,253	$322,583	$65,643,388
29	$211,973	$110,609	$322,583	$65,532,779
30	$211,616	$110,966	$322,583	$65,421,812
31	$211,258	$111,325	$322,583	$65,310,487
32	$210,898	$111,684	$322,583	$65,198,803
33	$210,538	$112,045	$322,583	$65,086,758
34	$210,176	$112,407	$322,583	$64,974,352
35	$209,813	$112,770	$322,583	$64,861,582
36	$209,449	$113,134	$322,583	$64,748,448

第3年供款共

$3,870,992

第3年利息

$2,537,164

第3年共還本金

$1,333,827

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$209,084	$113,499	$322,583	$64,634,949
38	$208,717	$113,866	$322,583	$64,521,084
39	$208,349	$114,233	$322,583	$64,406,850
40	$207,980	$114,602	$322,583	$64,292,248
41	$207,610	$114,972	$322,583	$64,177,276
42	$207,239	$115,344	$322,583	$64,061,932
43	$206,867	$115,716	$322,583	$63,946,216
44	$206,493	$116,090	$322,583	$63,830,127
45	$206,118	$116,465	$322,583	$63,713,662
46	$205,742	$116,841	$322,583	$63,596,822
47	$205,365	$117,218	$322,583	$63,479,604
48	$204,986	$117,596	$322,583	$63,362,007

第4年供款共

$3,870,992

第4年利息

$2,484,551

第4年共還本金

$1,386,441

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$204,606	$117,976	$322,583	$63,244,031
50	$204,226	$118,357	$322,583	$63,125,674
51	$203,843	$118,739	$322,583	$63,006,935
52	$203,460	$119,123	$322,583	$62,887,812
53	$203,075	$119,507	$322,583	$62,768,305
54	$202,689	$119,893	$322,583	$62,648,411
55	$202,302	$120,280	$322,583	$62,528,131
56	$201,914	$120,669	$322,583	$62,407,462
57	$201,524	$121,059	$322,583	$62,286,403
58	$201,133	$121,449	$322,583	$62,164,954
59	$200,741	$121,842	$322,583	$62,043,112
60	$200,348	$122,235	$322,583	$61,920,877

第5年供款共

$3,870,992

第5年利息

$2,429,861

第5年共還本金

$1,441,130

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$199,953	$122,630	$322,583	$61,798,247
62	$199,557	$123,026	$322,583	$61,675,222
63	$199,160	$123,423	$322,583	$61,551,798
64	$198,761	$123,822	$322,583	$61,427,977
65	$198,361	$124,221	$322,583	$61,303,755
66	$197,960	$124,623	$322,583	$61,179,133
67	$197,558	$125,025	$322,583	$61,054,108
68	$197,154	$125,429	$322,583	$60,928,679
69	$196,749	$125,834	$322,583	$60,802,845
70	$196,343	$126,240	$322,583	$60,676,605
71	$195,935	$126,648	$322,583	$60,549,957
72	$195,526	$127,057	$322,583	$60,422,901

第6年供款共

$3,870,992

第6年利息

$2,373,015

第6年共還本金

$1,497,977

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$195,116	$127,467	$322,583	$60,295,434
74	$194,704	$127,879	$322,583	$60,167,555
75	$194,291	$128,292	$322,583	$60,039,263
76	$193,877	$128,706	$322,583	$59,910,558
77	$193,461	$129,121	$322,583	$59,781,436
78	$193,044	$129,538	$322,583	$59,651,898
79	$192,626	$129,957	$322,583	$59,521,941
80	$192,206	$130,376	$322,583	$59,391,565
81	$191,785	$130,797	$322,583	$59,260,767
82	$191,363	$131,220	$322,583	$59,129,547
83	$190,939	$131,643	$322,583	$58,997,904
84	$190,514	$132,069	$322,583	$58,865,835

第7年供款共

$3,870,992

第7年利息

$2,313,926

第7年共還本金

$1,557,065

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$190,088	$132,495	$322,583	$58,733,340
86	$189,660	$132,923	$322,583	$58,600,417
87	$189,231	$133,352	$322,583	$58,467,065
88	$188,800	$133,783	$322,583	$58,333,283
89	$188,368	$134,215	$322,583	$58,199,068
90	$187,934	$134,648	$322,583	$58,064,420
91	$187,500	$135,083	$322,583	$57,929,337
92	$187,063	$135,519	$322,583	$57,793,818
93	$186,626	$135,957	$322,583	$57,657,861
94	$186,187	$136,396	$322,583	$57,521,465
95	$185,746	$136,836	$322,583	$57,384,629
96	$185,305	$137,278	$322,583	$57,247,351

第8年供款共

$3,870,992

第8年利息

$2,252,507

第8年共還本金

$1,618,485

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$184,861	$137,721	$322,583	$57,109,629
98	$184,417	$138,166	$322,583	$56,971,463
99	$183,970	$138,612	$322,583	$56,832,851
100	$183,523	$139,060	$322,583	$56,693,791
101	$183,074	$139,509	$322,583	$56,554,282
102	$182,623	$139,959	$322,583	$56,414,323
103	$182,171	$140,411	$322,583	$56,273,911
104	$181,718	$140,865	$322,583	$56,133,046
105	$181,263	$141,320	$322,583	$55,991,727
106	$180,807	$141,776	$322,583	$55,849,951
107	$180,349	$142,234	$322,583	$55,707,717
108	$179,890	$142,693	$322,583	$55,565,024

第9年供款共

$3,870,992

第9年利息

$2,188,665

第9年共還本金

$1,682,327

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$179,429	$143,154	$322,583	$55,421,870
110	$178,966	$143,616	$322,583	$55,278,254
111	$178,503	$144,080	$322,583	$55,134,174
112	$178,037	$144,545	$322,583	$54,989,628
113	$177,571	$145,012	$322,583	$54,844,616
114	$177,102	$145,480	$322,583	$54,699,136
115	$176,633	$145,950	$322,583	$54,553,186
116	$176,161	$146,421	$322,583	$54,406,765
117	$175,689	$146,894	$322,583	$54,259,871
118	$175,214	$147,368	$322,583	$54,112,502
119	$174,738	$147,844	$322,583	$53,964,658
120	$174,261	$148,322	$322,583	$53,816,336

第10年供款共

$3,870,992

第10年利息

$2,122,304

第10年共還本金

$1,748,687

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$173,782	$148,801	$322,583	$53,667,535
122	$173,301	$149,281	$322,583	$53,518,254
123	$172,819	$149,763	$322,583	$53,368,491
124	$172,336	$150,247	$322,583	$53,218,244
125	$171,851	$150,732	$322,583	$53,067,512
126	$171,364	$151,219	$322,583	$52,916,293
127	$170,876	$151,707	$322,583	$52,764,586
128	$170,386	$152,197	$322,583	$52,612,389
129	$169,894	$152,688	$322,583	$52,459,701
130	$169,401	$153,182	$322,583	$52,306,519
131	$168,906	$153,676	$322,583	$52,152,843
132	$168,410	$154,172	$322,583	$51,998,671

第11年供款共

$3,870,992

第11年利息

$2,053,326

第11年共還本金

$1,817,666

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$167,912	$154,670	$322,583	$51,844,000
134	$167,413	$155,170	$322,583	$51,688,831
135	$166,912	$155,671	$322,583	$51,533,160
136	$166,409	$156,173	$322,583	$51,376,986
137	$165,905	$156,678	$322,583	$51,220,309
138	$165,399	$157,184	$322,583	$51,063,125
139	$164,891	$157,691	$322,583	$50,905,433
140	$164,382	$158,201	$322,583	$50,747,233
141	$163,871	$158,711	$322,583	$50,588,522
142	$163,359	$159,224	$322,583	$50,429,298
143	$162,845	$159,738	$322,583	$50,269,560
144	$162,329	$160,254	$322,583	$50,109,306

第12年供款共

$3,870,992

第12年利息

$1,981,627

第12年共還本金

$1,889,365

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$161,811	$160,771	$322,583	$49,948,535
146	$161,292	$161,290	$322,583	$49,787,244
147	$160,771	$161,811	$322,583	$49,625,433
148	$160,249	$162,334	$322,583	$49,463,099
149	$159,725	$162,858	$322,583	$49,300,241
150	$159,199	$163,384	$322,583	$49,136,857
151	$158,671	$163,912	$322,583	$48,972,945
152	$158,142	$164,441	$322,583	$48,808,504
153	$157,611	$164,972	$322,583	$48,643,533
154	$157,078	$165,505	$322,583	$48,478,028
155	$156,544	$166,039	$322,583	$48,311,989
156	$156,007	$166,575	$322,583	$48,145,414

第13年供款共

$3,870,992

第13年利息

$1,907,100

第13年共還本金

$1,963,892

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$155,470	$167,113	$322,583	$47,978,301
158	$154,930	$167,653	$322,583	$47,810,648
159	$154,389	$168,194	$322,583	$47,642,454
160	$153,845	$168,737	$322,583	$47,473,717
161	$153,301	$169,282	$322,583	$47,304,435
162	$152,754	$169,829	$322,583	$47,134,606
163	$152,205	$170,377	$322,583	$46,964,229
164	$151,655	$170,927	$322,583	$46,793,301
165	$151,103	$171,479	$322,583	$46,621,822
166	$150,550	$172,033	$322,583	$46,449,789
167	$149,994	$172,589	$322,583	$46,277,201
168	$149,437	$173,146	$322,583	$46,104,055

第14年供款共

$3,870,992

第14年利息

$1,829,633

第14年共還本金

$2,041,359

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$148,878	$173,705	$322,583	$45,930,350
170	$148,317	$174,266	$322,583	$45,756,084
171	$147,754	$174,829	$322,583	$45,581,255
172	$147,189	$175,393	$322,583	$45,405,862
173	$146,623	$175,960	$322,583	$45,229,903
174	$146,055	$176,528	$322,583	$45,053,375
175	$145,485	$177,098	$322,583	$44,876,277
176	$144,913	$177,670	$322,583	$44,698,607
177	$144,339	$178,243	$322,583	$44,520,364
178	$143,764	$178,819	$322,583	$44,341,545
179	$143,186	$179,396	$322,583	$44,162,149
180	$142,607	$179,976	$322,583	$43,982,173

第15年供款共

$3,870,992

第15年利息

$1,749,110

第15年共還本金

$2,121,882

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$142,026	$180,557	$322,583	$43,801,616
182	$141,443	$181,140	$322,583	$43,620,476
183	$140,858	$181,725	$322,583	$43,438,751
184	$140,271	$182,312	$322,583	$43,256,440
185	$139,682	$182,900	$322,583	$43,073,539
186	$139,092	$183,491	$322,583	$42,890,048
187	$138,499	$184,084	$322,583	$42,705,965
188	$137,905	$184,678	$322,583	$42,521,287
189	$137,308	$185,274	$322,583	$42,336,013
190	$136,710	$185,873	$322,583	$42,150,140
191	$136,110	$186,473	$322,583	$41,963,667
192	$135,508	$187,075	$322,583	$41,776,592

第16年供款共

$3,870,992

第16年利息

$1,665,411

第16年共還本金

$2,205,581

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$134,904	$187,679	$322,583	$41,588,913
194	$134,298	$188,285	$322,583	$41,400,628
195	$133,690	$188,893	$322,583	$41,211,735
196	$133,080	$189,503	$322,583	$41,022,232
197	$132,468	$190,115	$322,583	$40,832,117
198	$131,854	$190,729	$322,583	$40,641,388
199	$131,238	$191,345	$322,583	$40,450,043
200	$130,620	$191,963	$322,583	$40,258,080
201	$130,000	$192,583	$322,583	$40,065,498
202	$129,378	$193,204	$322,583	$39,872,293
203	$128,754	$193,828	$322,583	$39,678,465
204	$128,128	$194,454	$322,583	$39,484,011

第17年供款共

$3,870,992

第17年利息

$1,578,410

第17年共還本金

$2,292,582

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$127,500	$195,082	$322,583	$39,288,928
206	$126,870	$195,712	$322,583	$39,093,216
207	$126,239	$196,344	$322,583	$38,896,872
208	$125,604	$196,978	$322,583	$38,699,894
209	$124,968	$197,614	$322,583	$38,502,280
210	$124,330	$198,252	$322,583	$38,304,027
211	$123,690	$198,893	$322,583	$38,105,135
212	$123,048	$199,535	$322,583	$37,905,600
213	$122,404	$200,179	$322,583	$37,705,421
214	$121,757	$200,826	$322,583	$37,504,595
215	$121,109	$201,474	$322,583	$37,303,121
216	$120,458	$202,125	$322,583	$37,100,997

第18年供款共

$3,870,992

第18年利息

$1,487,978

第18年共還本金

$2,383,014

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$119,805	$202,777	$322,583	$36,898,219
218	$119,150	$203,432	$322,583	$36,694,787
219	$118,494	$204,089	$322,583	$36,490,698
220	$117,835	$204,748	$322,583	$36,285,950
221	$117,173	$205,409	$322,583	$36,080,541
222	$116,510	$206,073	$322,583	$35,874,468
223	$115,845	$206,738	$322,583	$35,667,730
224	$115,177	$207,406	$322,583	$35,460,325
225	$114,507	$208,075	$322,583	$35,252,249
226	$113,835	$208,747	$322,583	$35,043,502
227	$113,161	$209,421	$322,583	$34,834,081
228	$112,485	$210,098	$322,583	$34,623,983

第19年供款共

$3,870,992

第19年利息

$1,393,978

第19年共還本金

$2,477,014

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$111,807	$210,776	$322,583	$34,413,207
230	$111,126	$211,457	$322,583	$34,201,750
231	$110,443	$212,139	$322,583	$33,989,611
232	$109,758	$212,825	$322,583	$33,776,786
233	$109,071	$213,512	$322,583	$33,563,275
234	$108,381	$214,201	$322,583	$33,349,073
235	$107,690	$214,893	$322,583	$33,134,180
236	$106,996	$215,587	$322,583	$32,918,594
237	$106,300	$216,283	$322,583	$32,702,311
238	$105,601	$216,981	$322,583	$32,485,329
239	$104,901	$217,682	$322,583	$32,267,647
240	$104,198	$218,385	$322,583	$32,049,262

第20年供款共

$3,870,992

第20年利息

$1,296,271

第20年共還本金

$2,574,721

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$103,492	$219,090	$322,583	$31,830,172
242	$102,785	$219,798	$322,583	$31,610,374
243	$102,075	$220,507	$322,583	$31,389,867
244	$101,363	$221,220	$322,583	$31,168,647
245	$100,649	$221,934	$322,583	$30,946,713
246	$99,932	$222,651	$322,583	$30,724,063
247	$99,213	$223,370	$322,583	$30,500,693
248	$98,492	$224,091	$322,583	$30,276,602
249	$97,768	$224,814	$322,583	$30,051,788
250	$97,042	$225,540	$322,583	$29,826,248
251	$96,314	$226,269	$322,583	$29,599,979
252	$95,583	$226,999	$322,583	$29,372,979

第21年供款共

$3,870,992

第21年利息

$1,194,709

第21年共還本金

$2,676,283

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$94,850	$227,732	$322,583	$29,145,247
254	$94,115	$228,468	$322,583	$28,916,779
255	$93,377	$229,206	$322,583	$28,687,574
256	$92,637	$229,946	$322,583	$28,457,628
257	$91,894	$230,688	$322,583	$28,226,940
258	$91,149	$231,433	$322,583	$27,995,507
259	$90,402	$232,180	$322,583	$27,763,326
260	$89,652	$232,930	$322,583	$27,530,396
261	$88,900	$233,682	$322,583	$27,296,714
262	$88,146	$234,437	$322,583	$27,062,277
263	$87,389	$235,194	$322,583	$26,827,083
264	$86,629	$235,954	$322,583	$26,591,129

第22年供款共

$3,870,992

第22年利息

$1,089,141

第22年共還本金

$2,781,850

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$85,867	$236,715	$322,583	$26,354,414
266	$85,103	$237,480	$322,583	$26,116,934
267	$84,336	$238,247	$322,583	$25,878,687
268	$83,567	$239,016	$322,583	$25,639,671
269	$82,795	$239,788	$322,583	$25,399,883
270	$82,020	$240,562	$322,583	$25,159,321
271	$81,244	$241,339	$322,583	$24,917,982
272	$80,464	$242,118	$322,583	$24,675,864
273	$79,682	$242,900	$322,583	$24,432,963
274	$78,898	$243,685	$322,583	$24,189,279
275	$78,111	$244,471	$322,583	$23,944,807
276	$77,322	$245,261	$322,583	$23,699,547

第23年供款共

$3,870,992

第23年利息

$979,409

第23年共還本金

$2,891,582

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$76,530	$246,053	$322,583	$23,453,494
278	$75,735	$246,847	$322,583	$23,206,646
279	$74,938	$247,645	$322,583	$22,959,002
280	$74,138	$248,444	$322,583	$22,710,558
281	$73,336	$249,246	$322,583	$22,461,311
282	$72,531	$250,051	$322,583	$22,211,260
283	$71,724	$250,859	$322,583	$21,960,401
284	$70,914	$251,669	$322,583	$21,708,732
285	$70,101	$252,482	$322,583	$21,456,251
286	$69,286	$253,297	$322,583	$21,202,954
287	$68,468	$254,115	$322,583	$20,948,839
288	$67,647	$254,935	$322,583	$20,693,904

第24年供款共

$3,870,992

第24年利息

$865,349

第24年共還本金

$3,005,643

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$66,824	$255,759	$322,583	$20,438,145
290	$65,998	$256,584	$322,583	$20,181,561
291	$65,170	$257,413	$322,583	$19,924,148
292	$64,338	$258,244	$322,583	$19,665,903
293	$63,504	$259,078	$322,583	$19,406,825
294	$62,668	$259,915	$322,583	$19,146,911
295	$61,829	$260,754	$322,583	$18,886,156
296	$60,987	$261,596	$322,583	$18,624,560
297	$60,142	$262,441	$322,583	$18,362,120
298	$59,294	$263,288	$322,583	$18,098,831
299	$58,444	$264,138	$322,583	$17,834,693
300	$57,591	$264,991	$322,583	$17,569,701

第25年供款共

$3,870,992

第25年利息

$746,789

第25年共還本金

$3,124,202

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$56,735	$265,847	$322,583	$17,303,854
302	$55,877	$266,706	$322,583	$17,037,149
303	$55,016	$267,567	$322,583	$16,769,582
304	$54,152	$268,431	$322,583	$16,501,151
305	$53,285	$269,298	$322,583	$16,231,853
306	$52,415	$270,167	$322,583	$15,961,686
307	$51,543	$271,040	$322,583	$15,690,646
308	$50,668	$271,915	$322,583	$15,418,731
309	$49,790	$272,793	$322,583	$15,145,938
310	$48,909	$273,674	$322,583	$14,872,264
311	$48,025	$274,558	$322,583	$14,597,707
312	$47,138	$275,444	$322,583	$14,322,263

第26年供款共

$3,870,992

第26年利息

$623,553

第26年共還本金

$3,247,439

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$46,249	$276,334	$322,583	$14,045,929
314	$45,357	$277,226	$322,583	$13,768,703
315	$44,461	$278,121	$322,583	$13,490,582
316	$43,563	$279,019	$322,583	$13,211,562
317	$42,662	$279,920	$322,583	$12,931,642
318	$41,758	$280,824	$322,583	$12,650,818
319	$40,852	$281,731	$322,583	$12,369,087
320	$39,942	$282,641	$322,583	$12,086,446
321	$39,029	$283,553	$322,583	$11,802,893
322	$38,114	$284,469	$322,583	$11,518,423
323	$37,195	$285,388	$322,583	$11,233,036
324	$36,273	$286,309	$322,583	$10,946,726

第27年供款共

$3,870,992

第27年利息

$495,456

第27年共還本金

$3,375,536

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$35,349	$287,234	$322,583	$10,659,493
326	$34,421	$288,161	$322,583	$10,371,331
327	$33,491	$289,092	$322,583	$10,082,239
328	$32,557	$290,025	$322,583	$9,792,214
329	$31,621	$290,962	$322,583	$9,501,252
330	$30,681	$291,902	$322,583	$9,209,350
331	$29,739	$292,844	$322,583	$8,916,506
332	$28,793	$293,790	$322,583	$8,622,717
333	$27,844	$294,738	$322,583	$8,327,978
334	$26,892	$295,690	$322,583	$8,032,288
335	$25,938	$296,645	$322,583	$7,735,643
336	$24,980	$297,603	$322,583	$7,438,040

第28年供款共

$3,870,992

第28年利息

$362,305

第28年共還本金

$3,508,686

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$24,019	$298,564	$322,583	$7,139,476
338	$23,055	$299,528	$322,583	$6,839,948
339	$22,087	$300,495	$322,583	$6,539,453
340	$21,117	$301,466	$322,583	$6,237,987
341	$20,143	$302,439	$322,583	$5,935,548
342	$19,167	$303,416	$322,583	$5,632,132
343	$18,187	$304,396	$322,583	$5,327,736
344	$17,204	$305,378	$322,583	$5,022,358
345	$16,218	$306,365	$322,583	$4,715,993
346	$15,229	$307,354	$322,583	$4,408,639
347	$14,236	$308,346	$322,583	$4,100,293
348	$13,241	$309,342	$322,583	$3,790,951

第29年供款共

$3,870,992

第29年利息

$223,903

第29年共還本金

$3,647,089

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$12,242	$310,341	$322,583	$3,480,610
350	$11,239	$311,343	$322,583	$3,169,267
351	$10,234	$312,349	$322,583	$2,856,918
352	$9,225	$313,357	$322,583	$2,543,561
353	$8,214	$314,369	$322,583	$2,229,192
354	$7,198	$315,384	$322,583	$1,913,808
355	$6,180	$316,403	$322,583	$1,597,405
356	$5,158	$317,424	$322,583	$1,279,981
357	$4,133	$318,449	$322,583	$961,531
358	$3,105	$319,478	$322,583	$642,054
359	$2,073	$320,509	$322,583	$321,544
360	$1,038	$321,544	$322,583	$0

第30年供款共

$3,870,992

第30年利息

$80,041

第30年共還本金

$3,790,951

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$55,859,751

Disclaimer

Recommended properties

Mort. Insurance
info