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$12,874,671

Monthly Payment
$33,100

Down Payment

$629,000

Total Loan

$7,371,000

Total int. paid

$4,544,671

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$959,000

Base on DTI ratio

$66,198

Budget of property purchase

HK$959,000

Down Payment

$629,000
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

$66,198

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

Shatin GARDEN VISTA

thumb_up

GARDEN VISTA

694 ft²

@11,787

GFA

862 ft²

@9,490

local_fire_department HIT

Sale$8.18 M

694 ft²

@11,787

GFA

862 ft²

@9,490

Sale$8.18 M

local_fire_department HIT

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 SAUSALITO TWR 01

thumb_up

SAUSALITO TWR 01

794 ft²

@11,335

GFA

1,078 ft²

@8,349

local_fire_department HIT

Sale$9 M

794 ft²

@11,335

GFA

1,078 ft²

@8,349

Sale$9 M

local_fire_department HIT

Tai Po ONTOLO TWR 07B

thumb_up

ONTOLO TWR 07B

553 ft²

@13,888

Sale$7.68 M

553 ft²

@13,888

Sale$7.68 M

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

725 ft²

@10,345

GFA

980 ft²

@7,653

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$7.5 M

725 ft²

@10,345

GFA

980 ft²

@7,653

Sale$7.5 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Ma On Shan DOUBLE COVE PH 04

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

513 ft²

@14,581

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Sale$7.48 M

513 ft²

@14,581

Sale$7.48 M

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

526 ft²

@15,171

GFA

688 ft²

@11,599

local_fire_department HIT verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$7.98 M

526 ft²

@15,171

GFA

688 ft²

@11,599

Sale$7.98 M

local_fire_department HIT verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

Shatin HA WO CHE TSUEN

thumb_up

HA WO CHE TSUEN

GFA

700 ft²

@10,286

real_estate_agent Rare

Sale$7.2 M

GFA

700 ft²

@10,286

Sale$7.2 M

real_estate_agent Rare

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

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE COURT A TWR 01

681 ft²

@10,279

local_fire_department HIT

Sale$7 M

681 ft²

@10,279

Sale$7 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

467 ft²

@18,201

Sale$8.5 M

467 ft²

@18,201

Sale$8.5 M

KOL VR

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA

414 ft²

@16,908

GFA

549 ft²

@12,750

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7 M

414 ft²

@16,908

GFA

549 ft²

@12,750

Sale$7 M

local_fire_department HIT hotel_class King pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$44,115	$33,899	$27,779	$23,708
1.500	$45,755	$35,568	$29,479	$25,439
2.000	$47,433	$37,289	$31,242	$27,245
2.500	$49,149	$39,059	$33,068	$29,124
3.000	$50,903	$40,879	$34,954	$31,076
3.500	$52,694	$42,749	$36,901	$33,099
4.000	$54,522	$44,667	$38,907	$35,190
4.500	$56,388	$46,633	$40,970	$37,348
5.000	$58,289	$48,645	$43,090	$39,569
5.500	$60,227	$50,704	$45,264	$41,852
6.000	$62,201	$52,808	$47,491	$44,193

Monthly Payment$33,100

Term

30Year

Loan amount

$7,371,000

Total int. paid

$4,544,671

Total Loan and Interest

$11,915,671

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$21,499	$11,600	$33,099	$7,359,400
2	$21,465	$11,634	$33,099	$7,347,765
3	$21,431	$11,668	$33,099	$7,336,097
4	$21,397	$11,702	$33,099	$7,324,395
5	$21,363	$11,736	$33,099	$7,312,659
6	$21,329	$11,770	$33,099	$7,300,889
7	$21,294	$11,805	$33,099	$7,289,084
8	$21,260	$11,839	$33,099	$7,277,244
9	$21,225	$11,874	$33,099	$7,265,371
10	$21,191	$11,908	$33,099	$7,253,462
11	$21,156	$11,943	$33,099	$7,241,519
12	$21,121	$11,978	$33,099	$7,229,541

第1年供款共

$397,189

第1年利息

$255,730

第1年共還本金

$141,459

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$21,086	$12,013	$33,099	$7,217,528
14	$21,051	$12,048	$33,099	$7,205,480
15	$21,016	$12,083	$33,099	$7,193,397
16	$20,981	$12,118	$33,099	$7,181,279
17	$20,945	$12,154	$33,099	$7,169,125
18	$20,910	$12,189	$33,099	$7,156,936
19	$20,874	$12,225	$33,099	$7,144,711
20	$20,839	$12,260	$33,099	$7,132,451
21	$20,803	$12,296	$33,099	$7,120,155
22	$20,767	$12,332	$33,099	$7,107,823
23	$20,731	$12,368	$33,099	$7,095,455
24	$20,695	$12,404	$33,099	$7,083,051

第2年供款共

$397,189

第2年利息

$250,699

第2年共還本金

$146,490

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$20,659	$12,440	$33,099	$7,070,611
26	$20,623	$12,476	$33,099	$7,058,134
27	$20,586	$12,513	$33,099	$7,045,621
28	$20,550	$12,549	$33,099	$7,033,072
29	$20,513	$12,586	$33,099	$7,020,486
30	$20,476	$12,623	$33,099	$7,007,863
31	$20,440	$12,659	$33,099	$6,995,204
32	$20,403	$12,696	$33,099	$6,982,508
33	$20,366	$12,733	$33,099	$6,969,774
34	$20,329	$12,771	$33,099	$6,957,003
35	$20,291	$12,808	$33,099	$6,944,196
36	$20,254	$12,845	$33,099	$6,931,350

第3年供款共

$397,189

第3年利息

$245,489

第3年共還本金

$151,700

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$20,216	$12,883	$33,099	$6,918,468
38	$20,179	$12,920	$33,099	$6,905,548
39	$20,141	$12,958	$33,099	$6,892,590
40	$20,103	$12,996	$33,099	$6,879,594
41	$20,065	$13,034	$33,099	$6,866,560
42	$20,027	$13,072	$33,099	$6,853,489
43	$19,989	$13,110	$33,099	$6,840,379
44	$19,951	$13,148	$33,099	$6,827,231
45	$19,913	$13,186	$33,099	$6,814,045
46	$19,874	$13,225	$33,099	$6,800,820
47	$19,836	$13,263	$33,099	$6,787,557
48	$19,797	$13,302	$33,099	$6,774,255

第4年供款共

$397,189

第4年利息

$240,093

第4年共還本金

$157,096

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$19,758	$13,341	$33,099	$6,760,914
50	$19,719	$13,380	$33,099	$6,747,534
51	$19,680	$13,419	$33,099	$6,734,115
52	$19,641	$13,458	$33,099	$6,720,657
53	$19,602	$13,497	$33,099	$6,707,160
54	$19,563	$13,537	$33,099	$6,693,624
55	$19,523	$13,576	$33,099	$6,680,048
56	$19,483	$13,616	$33,099	$6,666,432
57	$19,444	$13,655	$33,099	$6,652,777
58	$19,404	$13,695	$33,099	$6,639,081
59	$19,364	$13,735	$33,099	$6,625,346
60	$19,324	$13,775	$33,099	$6,611,571

第5年供款共

$397,189

第5年利息

$234,506

第5年共還本金

$162,683

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$19,284	$13,815	$33,099	$6,597,756
62	$19,243	$13,856	$33,099	$6,583,900
63	$19,203	$13,896	$33,099	$6,570,004
64	$19,163	$13,937	$33,099	$6,556,068
65	$19,122	$13,977	$33,099	$6,542,090
66	$19,081	$14,018	$33,099	$6,528,072
67	$19,040	$14,059	$33,099	$6,514,014
68	$18,999	$14,100	$33,099	$6,499,914
69	$18,958	$14,141	$33,099	$6,485,773
70	$18,917	$14,182	$33,099	$6,471,590
71	$18,875	$14,224	$33,099	$6,457,367
72	$18,834	$14,265	$33,099	$6,443,102

第6年供款共

$397,189

第6年利息

$228,720

第6年共還本金

$168,469

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$18,792	$14,307	$33,099	$6,428,795
74	$18,751	$14,348	$33,099	$6,414,447
75	$18,709	$14,390	$33,099	$6,400,056
76	$18,667	$14,432	$33,099	$6,385,624
77	$18,625	$14,474	$33,099	$6,371,150
78	$18,583	$14,517	$33,099	$6,356,633
79	$18,540	$14,559	$33,099	$6,342,074
80	$18,498	$14,601	$33,099	$6,327,473
81	$18,455	$14,644	$33,099	$6,312,829
82	$18,412	$14,687	$33,099	$6,298,142
83	$18,370	$14,730	$33,099	$6,283,413
84	$18,327	$14,772	$33,099	$6,268,640

第7年供款共

$397,189

第7年利息

$222,728

第7年共還本金

$174,461

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$18,284	$14,816	$33,099	$6,253,825
86	$18,240	$14,859	$33,099	$6,238,966
87	$18,197	$14,902	$33,099	$6,224,064
88	$18,154	$14,946	$33,099	$6,209,118
89	$18,110	$14,989	$33,099	$6,194,129
90	$18,066	$15,033	$33,099	$6,179,096
91	$18,022	$15,077	$33,099	$6,164,020
92	$17,978	$15,121	$33,099	$6,148,899
93	$17,934	$15,165	$33,099	$6,133,734
94	$17,890	$15,209	$33,099	$6,118,525
95	$17,846	$15,253	$33,099	$6,103,272
96	$17,801	$15,298	$33,099	$6,087,974

第8年供款共

$397,189

第8年利息

$216,523

第8年共還本金

$180,667

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$17,757	$15,342	$33,099	$6,072,631
98	$17,712	$15,387	$33,099	$6,057,244
99	$17,667	$15,432	$33,099	$6,041,812
100	$17,622	$15,477	$33,099	$6,026,335
101	$17,577	$15,522	$33,099	$6,010,813
102	$17,532	$15,568	$33,099	$5,995,245
103	$17,486	$15,613	$33,099	$5,979,632
104	$17,441	$15,658	$33,099	$5,963,974
105	$17,395	$15,704	$33,099	$5,948,269
106	$17,349	$15,750	$33,099	$5,932,519
107	$17,303	$15,796	$33,099	$5,916,724
108	$17,257	$15,842	$33,099	$5,900,882

第9年供款共

$397,189

第9年利息

$210,097

第9年共還本金

$187,092

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$17,211	$15,888	$33,099	$5,884,993
110	$17,165	$15,935	$33,099	$5,869,059
111	$17,118	$15,981	$33,099	$5,853,078
112	$17,071	$16,028	$33,099	$5,837,050
113	$17,025	$16,074	$33,099	$5,820,976
114	$16,978	$16,121	$33,099	$5,804,855
115	$16,931	$16,168	$33,099	$5,788,686
116	$16,884	$16,215	$33,099	$5,772,471
117	$16,836	$16,263	$33,099	$5,756,208
118	$16,789	$16,310	$33,099	$5,739,898
119	$16,741	$16,358	$33,099	$5,723,540
120	$16,694	$16,405	$33,099	$5,707,135

第10年供款共

$397,189

第10年利息

$203,442

第10年共還本金

$193,747

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$16,646	$16,453	$33,099	$5,690,682
122	$16,598	$16,501	$33,099	$5,674,180
123	$16,550	$16,549	$33,099	$5,657,631
124	$16,501	$16,598	$33,099	$5,641,033
125	$16,453	$16,646	$33,099	$5,624,387
126	$16,404	$16,695	$33,099	$5,607,693
127	$16,356	$16,743	$33,099	$5,590,949
128	$16,307	$16,792	$33,099	$5,574,157
129	$16,258	$16,841	$33,099	$5,557,316
130	$16,209	$16,890	$33,099	$5,540,426
131	$16,160	$16,940	$33,099	$5,523,486
132	$16,110	$16,989	$33,099	$5,506,497

第11年供款共

$397,189

第11年利息

$196,551

第11年共還本金

$200,638

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$16,061	$17,038	$33,099	$5,489,459
134	$16,011	$17,088	$33,099	$5,472,371
135	$15,961	$17,138	$33,099	$5,455,233
136	$15,911	$17,188	$33,099	$5,438,045
137	$15,861	$17,238	$33,099	$5,420,807
138	$15,811	$17,288	$33,099	$5,403,518
139	$15,760	$17,339	$33,099	$5,386,179
140	$15,710	$17,389	$33,099	$5,368,790
141	$15,659	$17,440	$33,099	$5,351,350
142	$15,608	$17,491	$33,099	$5,333,859
143	$15,557	$17,542	$33,099	$5,316,317
144	$15,506	$17,593	$33,099	$5,298,724

第12年供款共

$397,189

第12年利息

$189,415

第12年共還本金

$207,774

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$15,455	$17,644	$33,099	$5,281,079
146	$15,403	$17,696	$33,099	$5,263,383
147	$15,352	$17,748	$33,099	$5,245,636
148	$15,300	$17,799	$33,099	$5,227,837
149	$15,248	$17,851	$33,099	$5,209,985
150	$15,196	$17,903	$33,099	$5,192,082
151	$15,144	$17,956	$33,099	$5,174,127
152	$15,091	$18,008	$33,099	$5,156,119
153	$15,039	$18,060	$33,099	$5,138,058
154	$14,986	$18,113	$33,099	$5,119,945
155	$14,933	$18,166	$33,099	$5,101,779
156	$14,880	$18,219	$33,099	$5,083,560

第13年供款共

$397,189

第13年利息

$182,026

第13年共還本金

$215,163

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$14,827	$18,272	$33,099	$5,065,288
158	$14,774	$18,325	$33,099	$5,046,963
159	$14,720	$18,379	$33,099	$5,028,584
160	$14,667	$18,432	$33,099	$5,010,152
161	$14,613	$18,486	$33,099	$4,991,666
162	$14,559	$18,540	$33,099	$4,973,126
163	$14,505	$18,594	$33,099	$4,954,532
164	$14,451	$18,648	$33,099	$4,935,883
165	$14,396	$18,703	$33,099	$4,917,180
166	$14,342	$18,757	$33,099	$4,898,423
167	$14,287	$18,812	$33,099	$4,879,611
168	$14,232	$18,867	$33,099	$4,860,744

第14年供款共

$397,189

第14年利息

$174,373

第14年共還本金

$222,816

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$14,177	$18,922	$33,099	$4,841,822
170	$14,122	$18,977	$33,099	$4,822,845
171	$14,067	$19,032	$33,099	$4,803,813
172	$14,011	$19,088	$33,099	$4,784,725
173	$13,955	$19,144	$33,099	$4,765,581
174	$13,900	$19,199	$33,099	$4,746,382
175	$13,844	$19,255	$33,099	$4,727,126
176	$13,787	$19,312	$33,099	$4,707,815
177	$13,731	$19,368	$33,099	$4,688,447
178	$13,675	$19,424	$33,099	$4,669,022
179	$13,618	$19,481	$33,099	$4,649,541
180	$13,561	$19,538	$33,099	$4,630,003

第15年供款共

$397,189

第15年利息

$166,448

第15年共還本金

$230,741

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$13,504	$19,595	$33,099	$4,610,408
182	$13,447	$19,652	$33,099	$4,590,756
183	$13,390	$19,709	$33,099	$4,571,047
184	$13,332	$19,767	$33,099	$4,551,280
185	$13,275	$19,825	$33,099	$4,531,455
186	$13,217	$19,882	$33,099	$4,511,573
187	$13,159	$19,940	$33,099	$4,491,633
188	$13,101	$19,998	$33,099	$4,471,634
189	$13,042	$20,057	$33,099	$4,451,577
190	$12,984	$20,115	$33,099	$4,431,462
191	$12,925	$20,174	$33,099	$4,411,288
192	$12,866	$20,233	$33,099	$4,391,055

第16年供款共

$397,189

第16年利息

$158,241

第16年共還本金

$238,948

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$12,807	$20,292	$33,099	$4,370,763
194	$12,748	$20,351	$33,099	$4,350,412
195	$12,689	$20,410	$33,099	$4,330,002
196	$12,629	$20,470	$33,099	$4,309,532
197	$12,569	$20,530	$33,099	$4,289,003
198	$12,510	$20,589	$33,099	$4,268,413
199	$12,450	$20,650	$33,099	$4,247,763
200	$12,389	$20,710	$33,099	$4,227,054
201	$12,329	$20,770	$33,099	$4,206,284
202	$12,268	$20,831	$33,099	$4,185,453
203	$12,208	$20,892	$33,099	$4,164,561
204	$12,147	$20,952	$33,099	$4,143,609

第17年供款共

$397,189

第17年利息

$149,743

第17年共還本金

$247,446

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$12,086	$21,014	$33,099	$4,122,595
206	$12,024	$21,075	$33,099	$4,101,520
207	$11,963	$21,136	$33,099	$4,080,384
208	$11,901	$21,198	$33,099	$4,059,186
209	$11,839	$21,260	$33,099	$4,037,926
210	$11,777	$21,322	$33,099	$4,016,605
211	$11,715	$21,384	$33,099	$3,995,221
212	$11,653	$21,446	$33,099	$3,973,774
213	$11,590	$21,509	$33,099	$3,952,265
214	$11,527	$21,572	$33,099	$3,930,694
215	$11,465	$21,635	$33,099	$3,909,059
216	$11,401	$21,698	$33,099	$3,887,361

第18年供款共

$397,189

第18年利息

$140,942

第18年共還本金

$256,247

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$11,338	$21,761	$33,099	$3,865,600
218	$11,275	$21,824	$33,099	$3,843,776
219	$11,211	$21,888	$33,099	$3,821,888
220	$11,147	$21,952	$33,099	$3,799,936
221	$11,083	$22,016	$33,099	$3,777,920
222	$11,019	$22,080	$33,099	$3,755,840
223	$10,955	$22,145	$33,099	$3,733,695
224	$10,890	$22,209	$33,099	$3,711,486
225	$10,825	$22,274	$33,099	$3,689,212
226	$10,760	$22,339	$33,099	$3,666,873
227	$10,695	$22,404	$33,099	$3,644,469
228	$10,630	$22,469	$33,099	$3,622,000

第19年供款共

$397,189

第19年利息

$131,828

第19年共還本金

$265,361

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$10,564	$22,535	$33,099	$3,599,465
230	$10,498	$22,601	$33,099	$3,576,865
231	$10,433	$22,667	$33,099	$3,554,198
232	$10,366	$22,733	$33,099	$3,531,465
233	$10,300	$22,799	$33,099	$3,508,666
234	$10,234	$22,865	$33,099	$3,485,801
235	$10,167	$22,932	$33,099	$3,462,869
236	$10,100	$22,999	$33,099	$3,439,870
237	$10,033	$23,066	$33,099	$3,416,803
238	$9,966	$23,133	$33,099	$3,393,670
239	$9,898	$23,201	$33,099	$3,370,469
240	$9,831	$23,269	$33,099	$3,347,201

第20年供款共

$397,189

第20年利息

$122,390

第20年共還本金

$274,799

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$9,763	$23,336	$33,099	$3,323,864
242	$9,695	$23,404	$33,099	$3,300,460
243	$9,626	$23,473	$33,099	$3,276,987
244	$9,558	$23,541	$33,099	$3,253,446
245	$9,489	$23,610	$33,099	$3,229,836
246	$9,420	$23,679	$33,099	$3,206,157
247	$9,351	$23,748	$33,099	$3,182,409
248	$9,282	$23,817	$33,099	$3,158,592
249	$9,213	$23,887	$33,099	$3,134,706
250	$9,143	$23,956	$33,099	$3,110,750
251	$9,073	$24,026	$33,099	$3,086,724
252	$9,003	$24,096	$33,099	$3,062,627

第21年供款共

$397,189

第21年利息

$112,616

第21年共還本金

$284,573

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$8,933	$24,166	$33,099	$3,038,461
254	$8,862	$24,237	$33,099	$3,014,224
255	$8,791	$24,308	$33,099	$2,989,917
256	$8,721	$24,378	$33,099	$2,965,538
257	$8,649	$24,450	$33,099	$2,941,088
258	$8,578	$24,521	$33,099	$2,916,568
259	$8,507	$24,592	$33,099	$2,891,975
260	$8,435	$24,664	$33,099	$2,867,311
261	$8,363	$24,736	$33,099	$2,842,575
262	$8,291	$24,808	$33,099	$2,817,767
263	$8,218	$24,881	$33,099	$2,792,886
264	$8,146	$24,953	$33,099	$2,767,933

第22年供款共

$397,189

第22年利息

$102,494

第22年共還本金

$294,695

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$8,073	$25,026	$33,099	$2,742,907
266	$8,000	$25,099	$33,099	$2,717,808
267	$7,927	$25,172	$33,099	$2,692,636
268	$7,854	$25,246	$33,099	$2,667,390
269	$7,780	$25,319	$33,099	$2,642,071
270	$7,706	$25,393	$33,099	$2,616,678
271	$7,632	$25,467	$33,099	$2,591,211
272	$7,558	$25,541	$33,099	$2,565,670
273	$7,483	$25,616	$33,099	$2,540,054
274	$7,408	$25,691	$33,099	$2,514,363
275	$7,334	$25,766	$33,099	$2,488,598
276	$7,258	$25,841	$33,099	$2,462,757

第23年供款共

$397,189

第23年利息

$92,013

第23年共還本金

$305,176

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$7,183	$25,916	$33,099	$2,436,841
278	$7,107	$25,992	$33,099	$2,410,849
279	$7,032	$26,067	$33,099	$2,384,782
280	$6,956	$26,143	$33,099	$2,358,638
281	$6,879	$26,220	$33,099	$2,332,419
282	$6,803	$26,296	$33,099	$2,306,122
283	$6,726	$26,373	$33,099	$2,279,749
284	$6,649	$26,450	$33,099	$2,253,300
285	$6,572	$26,527	$33,099	$2,226,773
286	$6,495	$26,604	$33,099	$2,200,168
287	$6,417	$26,682	$33,099	$2,173,486
288	$6,339	$26,760	$33,099	$2,146,727

第24年供款共

$397,189

第24年利息

$81,159

第24年共還本金

$316,030

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$6,261	$26,838	$33,099	$2,119,889
290	$6,183	$26,916	$33,099	$2,092,973
291	$6,105	$26,995	$33,099	$2,065,978
292	$6,026	$27,073	$33,099	$2,038,905
293	$5,947	$27,152	$33,099	$2,011,753
294	$5,868	$27,231	$33,099	$1,984,521
295	$5,788	$27,311	$33,099	$1,957,210
296	$5,709	$27,391	$33,099	$1,929,820
297	$5,629	$27,470	$33,099	$1,902,349
298	$5,549	$27,551	$33,099	$1,874,799
299	$5,468	$27,631	$33,099	$1,847,168
300	$5,388	$27,712	$33,099	$1,819,456

第25年供款共

$397,189

第25年利息

$69,919

第25年共還本金

$327,270

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$5,307	$27,792	$33,099	$1,791,664
302	$5,226	$27,873	$33,099	$1,763,791
303	$5,144	$27,955	$33,099	$1,735,836
304	$5,063	$28,036	$33,099	$1,707,800
305	$4,981	$28,118	$33,099	$1,679,682
306	$4,899	$28,200	$33,099	$1,651,482
307	$4,817	$28,282	$33,099	$1,623,199
308	$4,734	$28,365	$33,099	$1,594,835
309	$4,652	$28,447	$33,099	$1,566,387
310	$4,569	$28,530	$33,099	$1,537,857
311	$4,485	$28,614	$33,099	$1,509,243
312	$4,402	$28,697	$33,099	$1,480,546

第26年供款共

$397,189

第26年利息

$58,279

第26年共還本金

$338,910

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$4,318	$28,781	$33,099	$1,451,765
314	$4,234	$28,865	$33,099	$1,422,900
315	$4,150	$28,949	$33,099	$1,393,951
316	$4,066	$29,033	$33,099	$1,364,918
317	$3,981	$29,118	$33,099	$1,335,800
318	$3,896	$29,203	$33,099	$1,306,597
319	$3,811	$29,288	$33,099	$1,277,309
320	$3,725	$29,374	$33,099	$1,247,935
321	$3,640	$29,459	$33,099	$1,218,476
322	$3,554	$29,545	$33,099	$1,188,931
323	$3,468	$29,631	$33,099	$1,159,299
324	$3,381	$29,718	$33,099	$1,129,581

第27年供款共

$397,189

第27年利息

$46,225

第27年共還本金

$350,964

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,295	$29,804	$33,099	$1,099,777
326	$3,208	$29,891	$33,099	$1,069,886
327	$3,120	$29,979	$33,099	$1,039,907
328	$3,033	$30,066	$33,099	$1,009,841
329	$2,945	$30,154	$33,099	$979,687
330	$2,857	$30,242	$33,099	$949,446
331	$2,769	$30,330	$33,099	$919,116
332	$2,681	$30,418	$33,099	$888,697
333	$2,592	$30,507	$33,099	$858,190
334	$2,503	$30,596	$33,099	$827,594
335	$2,414	$30,685	$33,099	$796,909
336	$2,324	$30,775	$33,099	$766,134

第28年供款共

$397,189

第28年利息

$33,742

第28年共還本金

$363,447

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,235	$30,865	$33,099	$735,270
338	$2,145	$30,955	$33,099	$704,315
339	$2,054	$31,045	$33,099	$673,270
340	$1,964	$31,135	$33,099	$642,135
341	$1,873	$31,226	$33,099	$610,909
342	$1,782	$31,317	$33,099	$579,591
343	$1,690	$31,409	$33,099	$548,183
344	$1,599	$31,500	$33,099	$516,683
345	$1,507	$31,592	$33,099	$485,091
346	$1,415	$31,684	$33,099	$453,406
347	$1,322	$31,777	$33,099	$421,630
348	$1,230	$31,869	$33,099	$389,760

第29年供款共

$397,189

第29年利息

$20,815

第29年共還本金

$376,374

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,137	$31,962	$33,099	$357,798
350	$1,044	$32,056	$33,099	$325,743
351	$950	$32,149	$33,099	$293,594
352	$856	$32,243	$33,099	$261,351
353	$762	$32,337	$33,099	$229,014
354	$668	$32,431	$33,099	$196,583
355	$573	$32,526	$33,099	$164,057
356	$478	$32,621	$33,099	$131,437
357	$383	$32,716	$33,099	$98,721
358	$288	$32,811	$33,099	$65,910
359	$192	$32,907	$33,099	$33,003
360	$96	$33,003	$33,099	$0

第30年供款共

$397,189

第30年利息

$7,429

第30年共還本金

$389,760

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$12,874,671

Disclaimer

Recommended properties

Mort. Insurance
info