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$51,057,669

Monthly Payment
$311,188

Down Payment

$-61,300,000

Total Loan

$69,300,000

Total int. paid

$42,727,669

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-60,970,000

Base on DTI ratio

$622,376

Budget of property purchase

HK$-60,970,000

Down Payment

$-61,300,000
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

$622,376

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

Sai Kung TUI MIN HOI

thumb_up

Sai Kung Town Sea View village with Roof

GFA

700 ft²

@12,143

directions_run Sale real_estate_agent Rare vpn_key Key

Sale$8.5 M

GFA

700 ft²

@12,143

Sale$8.5 M

directions_run Sale real_estate_agent Rare vpn_key Key

Shatin GRANVILLE GDN

thumb_up

GRANVILLE GDN

638 ft²

@11,755

GFA

826 ft²

@9,080

real_estate_agent Rare

Sale$7.5 M

638 ft²

@11,755

GFA

826 ft²

@9,080

Sale$7.5 M

real_estate_agent Rare

Ma On Shan LAKE SILVER

thumb_up

高層山景向南

549 ft²

@14,754

GFA

718 ft²

@11,281

local_fire_department HIT directions_run Sale

Sale$8.1 M

549 ft²

@14,754

GFA

718 ft²

@11,281

Sale$8.1 M

local_fire_department HIT directions_run Sale

Fanling DAWNING VIEWS BLK 11

thumb_up

DAWNING VIEWS BLK 11

616 ft²

@11,818

GFA

868 ft²

@8,387

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7.28 M

616 ft²

@11,818

GFA

868 ft²

@8,387

Sale$7.28 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Ma On Shan DOUBLE COVE PH 01 BLK 02

thumb_up

2房海景有裝修還價即成有鎖匙睇

491 ft²

@15,275

GFA

638 ft²

@11,755

directions_run Sale

Sale$7.5 M

491 ft²

@15,275

GFA

638 ft²

@11,755

Sale$7.5 M

directions_run Sale

Sole

KOL

Shatin THE PAVILIA FARM II

thumb_up

THE PAVILIA FARM II

324 ft²

@22,469

local_fire_department HIT directions_run Sale vpn_key Key pets Pet Friendly

Sale$7.28 M

324 ft²

@22,469

Sale$7.28 M

local_fire_department HIT directions_run Sale vpn_key Key pets Pet Friendly

Shatin RAVANA GDN

thumb_up

RAVANA GDN

542 ft²

@13,100

GFA

659 ft²

@10,774

hotel_class King

Sale$7.1 M

542 ft²

@13,100

GFA

659 ft²

@10,774

Sale$7.1 M

hotel_class King

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 19

496 ft²

@14,113

local_fire_department HIT

Sale$7 M

496 ft²

@14,113

Sale$7 M

local_fire_department HIT

Sai Kung Clear Water Bay

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

1,194 ft²

@6,281

GFA

1,194 ft²

@6,281

local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$7.5 M

1,194 ft²

@6,281

GFA

1,194 ft²

@6,281

Sale$7.5 M

local_offer Good Catch verified 首置必買 pets Pet Friendly

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG PARK MEDITERRANEAN

704 ft²

@11,790

local_offer Good Catch

Sale$8.3 M

704 ft²

@11,790

Sale$8.3 M

local_offer Good Catch

KOL VR

Ma On Shan DOUBLE COVE PH 01 BLK 02

thumb_up

DOUBLE COVE PH 01 BLK 02

482 ft²

@15,560

GFA

605 ft²

@12,397

local_fire_department HIT

Sale$7.5 M

482 ft²

@15,560

GFA

605 ft²

@12,397

Sale$7.5 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 06

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 06

514 ft²

@14,008

local_fire_department HIT

Sale$7.2 M

514 ft²

@14,008

Sale$7.2 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$414,757	$318,707	$261,173	$222,896
1.500	$430,175	$334,404	$277,156	$239,168
2.000	$445,952	$350,577	$293,731	$256,146
2.500	$462,085	$367,223	$310,891	$273,819
3.000	$478,573	$384,336	$328,628	$292,172
3.500	$495,414	$401,912	$346,932	$311,188
4.000	$512,604	$419,944	$365,791	$330,849
4.500	$530,140	$438,426	$385,192	$351,133
5.000	$548,020	$457,349	$405,121	$372,017
5.500	$566,239	$476,706	$425,563	$393,478
6.000	$584,793	$496,487	$446,501	$415,489

Monthly Payment$311,188

Term

30Year

Loan amount

$69,300,000

Total int. paid

$42,727,669

Total Loan and Interest

$112,027,669

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$202,125	$109,063	$311,188	$69,190,937
2	$201,807	$109,381	$311,188	$69,081,556
3	$201,488	$109,700	$311,188	$68,971,856
4	$201,168	$110,020	$311,188	$68,861,836
5	$200,847	$110,341	$311,188	$68,751,495
6	$200,525	$110,663	$311,188	$68,640,832
7	$200,202	$110,986	$311,188	$68,529,847
8	$199,879	$111,309	$311,188	$68,418,537
9	$199,554	$111,634	$311,188	$68,306,903
10	$199,228	$111,960	$311,188	$68,194,944
11	$198,902	$112,286	$311,188	$68,082,658
12	$198,574	$112,614	$311,188	$67,970,044

第1年供款共

$3,734,256

第1年利息

$2,404,300

第1年共還本金

$1,329,956

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$198,246	$112,942	$311,188	$67,857,102
14	$197,917	$113,271	$311,188	$67,743,831
15	$197,586	$113,602	$311,188	$67,630,229
16	$197,255	$113,933	$311,188	$67,516,296
17	$196,923	$114,265	$311,188	$67,402,031
18	$196,589	$114,599	$311,188	$67,287,432
19	$196,255	$114,933	$311,188	$67,172,499
20	$195,920	$115,268	$311,188	$67,057,231
21	$195,584	$115,604	$311,188	$66,941,626
22	$195,246	$115,942	$311,188	$66,825,685
23	$194,908	$116,280	$311,188	$66,709,405
24	$194,569	$116,619	$311,188	$66,592,786

第2年供款共

$3,734,256

第2年利息

$2,356,997

第2年共還本金

$1,377,258

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$194,229	$116,959	$311,188	$66,475,827
26	$193,888	$117,300	$311,188	$66,358,527
27	$193,546	$117,642	$311,188	$66,240,885
28	$193,203	$117,985	$311,188	$66,122,899
29	$192,858	$118,330	$311,188	$66,004,570
30	$192,513	$118,675	$311,188	$65,885,895
31	$192,167	$119,021	$311,188	$65,766,874
32	$191,820	$119,368	$311,188	$65,647,506
33	$191,472	$119,716	$311,188	$65,527,790
34	$191,123	$120,065	$311,188	$65,407,725
35	$190,773	$120,415	$311,188	$65,287,310
36	$190,421	$120,767	$311,188	$65,166,543

第3年供款共

$3,734,256

第3年利息

$2,308,013

第3年共還本金

$1,426,243

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$190,069	$121,119	$311,188	$65,045,424
38	$189,716	$121,472	$311,188	$64,923,952
39	$189,362	$121,826	$311,188	$64,802,126
40	$189,006	$122,182	$311,188	$64,679,944
41	$188,650	$122,538	$311,188	$64,557,406
42	$188,292	$122,896	$311,188	$64,434,510
43	$187,934	$123,254	$311,188	$64,311,256
44	$187,574	$123,613	$311,188	$64,187,643
45	$187,214	$123,974	$311,188	$64,063,669
46	$186,852	$124,336	$311,188	$63,939,333
47	$186,490	$124,698	$311,188	$63,814,635
48	$186,126	$125,062	$311,188	$63,689,573

第4年供款共

$3,734,256

第4年利息

$2,257,285

第4年共還本金

$1,476,970

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$185,761	$125,427	$311,188	$63,564,146
50	$185,395	$125,793	$311,188	$63,438,354
51	$185,029	$126,159	$311,188	$63,312,194
52	$184,661	$126,527	$311,188	$63,185,667
53	$184,292	$126,896	$311,188	$63,058,770
54	$183,921	$127,267	$311,188	$62,931,504
55	$183,550	$127,638	$311,188	$62,803,866
56	$183,178	$128,010	$311,188	$62,675,856
57	$182,805	$128,383	$311,188	$62,547,473
58	$182,430	$128,758	$311,188	$62,418,715
59	$182,055	$129,133	$311,188	$62,289,581
60	$181,678	$129,510	$311,188	$62,160,071

第5年供款共

$3,734,256

第5年利息

$2,204,754

第5年共還本金

$1,529,502

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$181,300	$129,888	$311,188	$62,030,184
62	$180,921	$130,267	$311,188	$61,899,917
63	$180,541	$130,647	$311,188	$61,769,270
64	$180,160	$131,028	$311,188	$61,638,243
65	$179,778	$131,410	$311,188	$61,506,833
66	$179,395	$131,793	$311,188	$61,375,040
67	$179,011	$132,177	$311,188	$61,242,863
68	$178,625	$132,563	$311,188	$61,110,300
69	$178,238	$132,950	$311,188	$60,977,350
70	$177,851	$133,337	$311,188	$60,844,013
71	$177,462	$133,726	$311,188	$60,710,286
72	$177,072	$134,116	$311,188	$60,576,170

第6年供款共

$3,734,256

第6年利息

$2,150,354

第6年共還本金

$1,583,901

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$176,680	$134,507	$311,188	$60,441,663
74	$176,288	$134,900	$311,188	$60,306,763
75	$175,895	$135,293	$311,188	$60,171,470
76	$175,500	$135,688	$311,188	$60,035,782
77	$175,104	$136,084	$311,188	$59,899,698
78	$174,707	$136,481	$311,188	$59,763,218
79	$174,309	$136,879	$311,188	$59,626,339
80	$173,910	$137,278	$311,188	$59,489,061
81	$173,510	$137,678	$311,188	$59,351,383
82	$173,108	$138,080	$311,188	$59,213,303
83	$172,705	$138,483	$311,188	$59,074,821
84	$172,302	$138,886	$311,188	$58,935,934

第7年供款共

$3,734,256

第7年利息

$2,094,020

第7年共還本金

$1,640,236

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$171,896	$139,291	$311,188	$58,796,643
86	$171,490	$139,698	$311,188	$58,656,945
87	$171,083	$140,105	$311,188	$58,516,840
88	$170,674	$140,514	$311,188	$58,376,326
89	$170,264	$140,924	$311,188	$58,235,402
90	$169,853	$141,335	$311,188	$58,094,068
91	$169,441	$141,747	$311,188	$57,952,321
92	$169,028	$142,160	$311,188	$57,810,160
93	$168,613	$142,575	$311,188	$57,667,585
94	$168,197	$142,991	$311,188	$57,524,595
95	$167,780	$143,408	$311,188	$57,381,187
96	$167,362	$143,826	$311,188	$57,237,360

第8年供款共

$3,734,256

第8年利息

$2,035,682

第8年共還本金

$1,698,574

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$166,942	$144,246	$311,188	$57,093,115
98	$166,522	$144,666	$311,188	$56,948,448
99	$166,100	$145,088	$311,188	$56,803,360
100	$165,676	$145,512	$311,188	$56,657,849
101	$165,252	$145,936	$311,188	$56,511,913
102	$164,826	$146,362	$311,188	$56,365,551
103	$164,400	$146,788	$311,188	$56,218,763
104	$163,971	$147,217	$311,188	$56,071,546
105	$163,542	$147,646	$311,188	$55,923,900
106	$163,111	$148,077	$311,188	$55,775,824
107	$162,679	$148,508	$311,188	$55,627,315
108	$162,246	$148,942	$311,188	$55,478,373

第9年供款共

$3,734,256

第9年利息

$1,975,269

第9年共還本金

$1,758,987

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$161,812	$149,376	$311,188	$55,328,997
110	$161,376	$149,812	$311,188	$55,179,186
111	$160,939	$150,249	$311,188	$55,028,937
112	$160,501	$150,687	$311,188	$54,878,250
113	$160,062	$151,126	$311,188	$54,727,124
114	$159,621	$151,567	$311,188	$54,575,557
115	$159,179	$152,009	$311,188	$54,423,547
116	$158,735	$152,453	$311,188	$54,271,095
117	$158,291	$152,897	$311,188	$54,118,197
118	$157,845	$153,343	$311,188	$53,964,854
119	$157,397	$153,790	$311,188	$53,811,064
120	$156,949	$154,239	$311,188	$53,656,825

第10年供款共

$3,734,256

第10年利息

$1,912,707

第10年共還本金

$1,821,549

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$156,499	$154,689	$311,188	$53,502,136
122	$156,048	$155,140	$311,188	$53,346,996
123	$155,595	$155,593	$311,188	$53,191,403
124	$155,142	$156,046	$311,188	$53,035,357
125	$154,686	$156,502	$311,188	$52,878,855
126	$154,230	$156,958	$311,188	$52,721,897
127	$153,772	$157,416	$311,188	$52,564,481
128	$153,313	$157,875	$311,188	$52,406,607
129	$152,853	$158,335	$311,188	$52,248,271
130	$152,391	$158,797	$311,188	$52,089,474
131	$151,928	$159,260	$311,188	$51,930,214
132	$151,463	$159,725	$311,188	$51,770,489

第11年供款共

$3,734,256

第11年利息

$1,847,920

第11年共還本金

$1,886,336

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$150,997	$160,191	$311,188	$51,610,298
134	$150,530	$160,658	$311,188	$51,449,640
135	$150,061	$161,127	$311,188	$51,288,514
136	$149,591	$161,596	$311,188	$51,126,917
137	$149,120	$162,068	$311,188	$50,964,849
138	$148,647	$162,540	$311,188	$50,802,309
139	$148,173	$163,015	$311,188	$50,639,294
140	$147,698	$163,490	$311,188	$50,475,804
141	$147,221	$163,967	$311,188	$50,311,837
142	$146,743	$164,445	$311,188	$50,147,392
143	$146,263	$164,925	$311,188	$49,982,468
144	$145,782	$165,406	$311,188	$49,817,062

第12年供款共

$3,734,256

第12年利息

$1,780,829

第12年共還本金

$1,953,427

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$145,300	$165,888	$311,188	$49,651,174
146	$144,816	$166,372	$311,188	$49,484,802
147	$144,331	$166,857	$311,188	$49,317,944
148	$143,844	$167,344	$311,188	$49,150,600
149	$143,356	$167,832	$311,188	$48,982,768
150	$142,866	$168,322	$311,188	$48,814,447
151	$142,375	$168,812	$311,188	$48,645,634
152	$141,883	$169,305	$311,188	$48,476,329
153	$141,389	$169,799	$311,188	$48,306,531
154	$140,894	$170,294	$311,188	$48,136,237
155	$140,397	$170,791	$311,188	$47,965,446
156	$139,899	$171,289	$311,188	$47,794,157

第13年供款共

$3,734,256

第13年利息

$1,711,351

第13年共還本金

$2,022,904

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$139,400	$171,788	$311,188	$47,622,369
158	$138,899	$172,289	$311,188	$47,450,080
159	$138,396	$172,792	$311,188	$47,277,288
160	$137,892	$173,296	$311,188	$47,103,992
161	$137,387	$173,801	$311,188	$46,930,191
162	$136,880	$174,308	$311,188	$46,755,882
163	$136,371	$174,817	$311,188	$46,581,066
164	$135,861	$175,327	$311,188	$46,405,739
165	$135,350	$175,838	$311,188	$46,229,901
166	$134,837	$176,351	$311,188	$46,053,550
167	$134,323	$176,865	$311,188	$45,876,685
168	$133,807	$177,381	$311,188	$45,699,304

第14年供款共

$3,734,256

第14年利息

$1,639,403

第14年共還本金

$2,094,853

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$133,290	$177,898	$311,188	$45,521,406
170	$132,771	$178,417	$311,188	$45,342,989
171	$132,250	$178,938	$311,188	$45,164,051
172	$131,728	$179,459	$311,188	$44,984,592
173	$131,205	$179,983	$311,188	$44,804,609
174	$130,680	$180,508	$311,188	$44,624,101
175	$130,154	$181,034	$311,188	$44,443,067
176	$129,626	$181,562	$311,188	$44,261,504
177	$129,096	$182,092	$311,188	$44,079,412
178	$128,565	$182,623	$311,188	$43,896,789
179	$128,032	$183,156	$311,188	$43,713,634
180	$127,498	$183,690	$311,188	$43,529,944

第15年供款共

$3,734,256

第15年利息

$1,564,895

第15年共還本金

$2,169,361

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$126,962	$184,226	$311,188	$43,345,718
182	$126,425	$184,763	$311,188	$43,160,955
183	$125,886	$185,302	$311,188	$42,975,653
184	$125,346	$185,842	$311,188	$42,789,811
185	$124,804	$186,384	$311,188	$42,603,427
186	$124,260	$186,928	$311,188	$42,416,499
187	$123,715	$187,473	$311,188	$42,229,026
188	$123,168	$188,020	$311,188	$42,041,006
189	$122,620	$188,568	$311,188	$41,852,437
190	$122,070	$189,118	$311,188	$41,663,319
191	$121,518	$189,670	$311,188	$41,473,649
192	$120,965	$190,223	$311,188	$41,283,426

第16年供款共

$3,734,256

第16年利息

$1,487,738

第16年共還本金

$2,246,518

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$120,410	$190,778	$311,188	$41,092,648
194	$119,854	$191,334	$311,188	$40,901,313
195	$119,295	$191,892	$311,188	$40,709,421
196	$118,736	$192,452	$311,188	$40,516,969
197	$118,174	$193,013	$311,188	$40,323,955
198	$117,612	$193,576	$311,188	$40,130,379
199	$117,047	$194,141	$311,188	$39,936,238
200	$116,481	$194,707	$311,188	$39,741,531
201	$115,913	$195,275	$311,188	$39,546,255
202	$115,343	$195,845	$311,188	$39,350,411
203	$114,772	$196,416	$311,188	$39,153,995
204	$114,199	$196,989	$311,188	$38,957,006

第17年供款共

$3,734,256

第17年利息

$1,407,836

第17年共還本金

$2,326,420

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$113,625	$197,563	$311,188	$38,759,442
206	$113,048	$198,140	$311,188	$38,561,303
207	$112,470	$198,718	$311,188	$38,362,585
208	$111,891	$199,297	$311,188	$38,163,288
209	$111,310	$199,878	$311,188	$37,963,410
210	$110,727	$200,461	$311,188	$37,762,949
211	$110,142	$201,046	$311,188	$37,561,903
212	$109,556	$201,632	$311,188	$37,360,270
213	$108,967	$202,221	$311,188	$37,158,050
214	$108,378	$202,810	$311,188	$36,955,239
215	$107,786	$203,402	$311,188	$36,751,837
216	$107,193	$203,995	$311,188	$36,547,842

第18年供款共

$3,734,256

第18年利息

$1,325,092

第18年共還本金

$2,409,164

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$106,598	$204,590	$311,188	$36,343,252
218	$106,001	$205,187	$311,188	$36,138,065
219	$105,403	$205,785	$311,188	$35,932,280
220	$104,802	$206,385	$311,188	$35,725,895
221	$104,201	$206,987	$311,188	$35,518,907
222	$103,597	$207,591	$311,188	$35,311,316
223	$102,991	$208,197	$311,188	$35,103,119
224	$102,384	$208,804	$311,188	$34,894,316
225	$101,775	$209,413	$311,188	$34,684,903
226	$101,164	$210,024	$311,188	$34,474,879
227	$100,552	$210,636	$311,188	$34,264,243
228	$99,937	$211,251	$311,188	$34,052,992

第19年供款共

$3,734,256

第19年利息

$1,239,405

第19年共還本金

$2,494,850

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$99,321	$211,867	$311,188	$33,841,125
230	$98,703	$212,485	$311,188	$33,628,641
231	$98,084	$213,104	$311,188	$33,415,536
232	$97,462	$213,726	$311,188	$33,201,810
233	$96,839	$214,349	$311,188	$32,987,461
234	$96,213	$214,975	$311,188	$32,772,486
235	$95,586	$215,602	$311,188	$32,556,885
236	$94,958	$216,230	$311,188	$32,340,654
237	$94,327	$216,861	$311,188	$32,123,793
238	$93,694	$217,494	$311,188	$31,906,300
239	$93,060	$218,128	$311,188	$31,688,172
240	$92,424	$218,764	$311,188	$31,469,408

第20年供款共

$3,734,256

第20年利息

$1,150,671

第20年共還本金

$2,583,584

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$91,786	$219,402	$311,188	$31,250,006
242	$91,146	$220,042	$311,188	$31,029,963
243	$90,504	$220,684	$311,188	$30,809,280
244	$89,860	$221,328	$311,188	$30,587,952
245	$89,215	$221,973	$311,188	$30,365,979
246	$88,567	$222,621	$311,188	$30,143,358
247	$87,918	$223,270	$311,188	$29,920,089
248	$87,267	$223,921	$311,188	$29,696,167
249	$86,614	$224,574	$311,188	$29,471,593
250	$85,959	$225,229	$311,188	$29,246,364
251	$85,302	$225,886	$311,188	$29,020,478
252	$84,643	$226,545	$311,188	$28,793,933

第21年供款共

$3,734,256

第21年利息

$1,058,781

第21年共還本金

$2,675,475

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$83,982	$227,206	$311,188	$28,566,728
254	$83,320	$227,868	$311,188	$28,338,859
255	$82,655	$228,533	$311,188	$28,110,326
256	$81,988	$229,200	$311,188	$27,881,127
257	$81,320	$229,868	$311,188	$27,651,259
258	$80,650	$230,538	$311,188	$27,420,720
259	$79,977	$231,211	$311,188	$27,189,509
260	$79,303	$231,885	$311,188	$26,957,624
261	$78,626	$232,562	$311,188	$26,725,063
262	$77,948	$233,240	$311,188	$26,491,823
263	$77,268	$233,920	$311,188	$26,257,903
264	$76,586	$234,602	$311,188	$26,023,300

第22年供款共

$3,734,256

第22年利息

$963,623

第22年共還本金

$2,770,633

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$75,901	$235,287	$311,188	$25,788,013
266	$75,215	$235,973	$311,188	$25,552,040
267	$74,527	$236,661	$311,188	$25,315,379
268	$73,837	$237,351	$311,188	$25,078,028
269	$73,144	$238,044	$311,188	$24,839,984
270	$72,450	$238,738	$311,188	$24,601,246
271	$71,754	$239,434	$311,188	$24,361,812
272	$71,055	$240,133	$311,188	$24,121,679
273	$70,355	$240,833	$311,188	$23,880,846
274	$69,652	$241,536	$311,188	$23,639,311
275	$68,948	$242,240	$311,188	$23,397,071
276	$68,241	$242,947	$311,188	$23,154,124

第23年供款共

$3,734,256

第23年利息

$865,080

第23年共還本金

$2,869,176

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$67,533	$243,655	$311,188	$22,910,469
278	$66,822	$244,366	$311,188	$22,666,103
279	$66,109	$245,079	$311,188	$22,421,025
280	$65,395	$245,793	$311,188	$22,175,231
281	$64,678	$246,510	$311,188	$21,928,721
282	$63,959	$247,229	$311,188	$21,681,492
283	$63,238	$247,950	$311,188	$21,433,542
284	$62,514	$248,673	$311,188	$21,184,868
285	$61,789	$249,399	$311,188	$20,935,469
286	$61,062	$250,126	$311,188	$20,685,343
287	$60,332	$250,856	$311,188	$20,434,488
288	$59,601	$251,587	$311,188	$20,182,900

第24年供款共

$3,734,256

第24年利息

$763,032

第24年共還本金

$2,971,224

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$58,867	$252,321	$311,188	$19,930,579
290	$58,131	$253,057	$311,188	$19,677,522
291	$57,393	$253,795	$311,188	$19,423,727
292	$56,653	$254,535	$311,188	$19,169,191
293	$55,910	$255,278	$311,188	$18,913,913
294	$55,166	$256,022	$311,188	$18,657,891
295	$54,419	$256,769	$311,188	$18,401,122
296	$53,670	$257,518	$311,188	$18,143,604
297	$52,919	$258,269	$311,188	$17,885,335
298	$52,166	$259,022	$311,188	$17,626,312
299	$51,410	$259,778	$311,188	$17,366,534
300	$50,652	$260,536	$311,188	$17,105,999

第25年供款共

$3,734,256

第25年利息

$657,354

第25年共還本金

$3,076,901

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$49,892	$261,295	$311,188	$16,844,703
302	$49,130	$262,058	$311,188	$16,582,646
303	$48,366	$262,822	$311,188	$16,319,824
304	$47,599	$263,588	$311,188	$16,056,235
305	$46,831	$264,357	$311,188	$15,791,878
306	$46,060	$265,128	$311,188	$15,526,750
307	$45,286	$265,902	$311,188	$15,260,848
308	$44,511	$266,677	$311,188	$14,994,171
309	$43,733	$267,455	$311,188	$14,726,716
310	$42,953	$268,235	$311,188	$14,458,481
311	$42,171	$269,017	$311,188	$14,189,464
312	$41,386	$269,802	$311,188	$13,919,662

第26年供款共

$3,734,256

第26年利息

$547,918

第26年共還本金

$3,186,337

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$40,599	$270,589	$311,188	$13,649,073
314	$39,810	$271,378	$311,188	$13,377,694
315	$39,018	$272,170	$311,188	$13,105,525
316	$38,224	$272,964	$311,188	$12,832,561
317	$37,428	$273,760	$311,188	$12,558,802
318	$36,630	$274,558	$311,188	$12,284,243
319	$35,829	$275,359	$311,188	$12,008,885
320	$35,026	$276,162	$311,188	$11,732,722
321	$34,220	$276,968	$311,188	$11,455,755
322	$33,413	$277,775	$311,188	$11,177,980
323	$32,602	$278,586	$311,188	$10,899,394
324	$31,790	$279,398	$311,188	$10,619,996

第27年供款共

$3,734,256

第27年利息

$434,590

第27年共還本金

$3,299,666

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$30,975	$280,213	$311,188	$10,339,783
326	$30,158	$281,030	$311,188	$10,058,753
327	$29,338	$281,850	$311,188	$9,776,903
328	$28,516	$282,672	$311,188	$9,494,231
329	$27,692	$283,496	$311,188	$9,210,734
330	$26,865	$284,323	$311,188	$8,926,411
331	$26,035	$285,153	$311,188	$8,641,258
332	$25,204	$285,984	$311,188	$8,355,274
333	$24,370	$286,818	$311,188	$8,068,456
334	$23,533	$287,655	$311,188	$7,780,801
335	$22,694	$288,494	$311,188	$7,492,307
336	$21,853	$289,335	$311,188	$7,202,971

第28年供款共

$3,734,256

第28年利息

$317,231

第28年共還本金

$3,417,025

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$21,009	$290,179	$311,188	$6,912,792
338	$20,162	$291,026	$311,188	$6,621,766
339	$19,313	$291,874	$311,188	$6,329,892
340	$18,462	$292,726	$311,188	$6,037,166
341	$17,608	$293,580	$311,188	$5,743,587
342	$16,752	$294,436	$311,188	$5,449,151
343	$15,893	$295,295	$311,188	$5,153,856
344	$15,032	$296,156	$311,188	$4,857,700
345	$14,168	$297,020	$311,188	$4,560,681
346	$13,302	$297,886	$311,188	$4,262,795
347	$12,433	$298,755	$311,188	$3,964,040
348	$11,562	$299,626	$311,188	$3,664,414

第29年供款共

$3,734,256

第29年利息

$195,698

第29年共還本金

$3,538,558

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$10,688	$300,500	$311,188	$3,363,913
350	$9,811	$301,377	$311,188	$3,062,537
351	$8,932	$302,256	$311,188	$2,760,281
352	$8,051	$303,137	$311,188	$2,457,144
353	$7,167	$304,021	$311,188	$2,153,123
354	$6,280	$304,908	$311,188	$1,848,215
355	$5,391	$305,797	$311,188	$1,542,417
356	$4,499	$306,689	$311,188	$1,235,728
357	$3,604	$307,584	$311,188	$928,144
358	$2,707	$308,481	$311,188	$619,664
359	$1,807	$309,381	$311,188	$310,283
360	$905	$310,283	$311,188	$0

第30年供款共

$3,734,256

第30年利息

$69,842

第30年共還本金

$3,664,414

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$51,057,669

Disclaimer

Recommended properties

Mort. Insurance
info