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$61,679,720

Monthly Payment
$362,083

Down Payment

$-69,000,000

Total Loan

$77,000,000

Total int. paid

$53,349,720

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-68,670,000

Base on DTI ratio

$724,165

Budget of property purchase

HK$-68,670,000

Down Payment

$-69,000,000
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

$724,165

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

Ma On Shan MONTE VISTA BLK 11

thumb_up

MONTE VISTA BLK 11

675 ft²

@10,370

GFA

868 ft²

@8,065

local_fire_department HIT

Sale$7 M

675 ft²

@10,370

GFA

868 ft²

@8,065

Sale$7 M

local_fire_department HIT

Mongkok KINGLAND APT

thumb_up

KINGLAND APT

841 ft²

@9,512

local_fire_department HIT

Sale$8 M

841 ft²

@9,512

Sale$8 M

local_fire_department HIT

Ma On Shan SUNSHINE CITY BLK K

thumb_up

SUNSHINE CITY BLK K

551 ft²

@14,882

GFA

750 ft²

@10,933

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$8.2 M

551 ft²

@14,882

GFA

750 ft²

@10,933

Sale$8.2 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan MONTE VISTA

thumb_up

MONTE VISTA

675 ft²

@10,489

GFA

868 ft²

@8,157

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$7.08 M

675 ft²

@10,489

GFA

868 ft²

@8,157

Sale$7.08 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Ma On Shan SILVERSANDS TWR 05A

thumb_up

SILVERSANDS TWR 05A

448 ft²

@20,067

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$8.99 M

448 ft²

@20,067

Sale$8.99 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

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

Pak Shek Kok PROVIDENCE BAY

thumb_up

TAI PO PROVIDENCE BAY

653 ft²

@11,485

GFA

832 ft²

@9,014

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$7.5 M

653 ft²

@11,485

GFA

832 ft²

@9,014

Sale$7.5 M

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Fanling SWALLOW GDN PH 02

thumb_up

SWALLOW GDN PH 02

630 ft²

@11,905

local_fire_department HIT

Sale$7.5 M

630 ft²

@11,905

Sale$7.5 M

local_fire_department HIT

Shatin CASTELLO BLK 02

thumb_up

GOOD DECO

547 ft²

@12,943

GFA

718 ft²

@9,861

local_fire_department HIT

Sale$7.08 M

547 ft²

@12,943

GFA

718 ft²

@9,861

Sale$7.08 M

local_fire_department HIT

Shatin GRANDVILLE

thumb_up

GRANDVILLE

612 ft²

@14,216

GFA

756 ft²

@11,508

local_fire_department HIT

Sale$8.7 M

612 ft²

@14,216

GFA

756 ft²

@11,508

Sale$8.7 M

local_fire_department HIT

Shatin CASTELLO

thumb_up

CASTELLO

580 ft²

@12,931

GFA

726 ft²

@10,331

local_fire_department HIT hotel_class King

Sale$7.5 M

580 ft²

@12,931

GFA

726 ft²

@10,331

Sale$7.5 M

local_fire_department HIT hotel_class King

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$460,841	$354,119	$290,192	$247,662
1.500	$477,972	$371,560	$307,951	$265,743
2.000	$495,502	$389,530	$326,368	$284,607
2.500	$513,428	$408,025	$345,435	$304,243
3.000	$531,748	$427,040	$365,143	$324,635
3.500	$550,460	$446,569	$385,480	$345,764
3.875	$564,748	$461,549	$401,139	$362,083
4.000	$569,560	$466,605	$406,434	$367,610
4.500	$589,045	$487,140	$427,991	$390,148
5.000	$608,911	$508,166	$450,134	$413,353
5.500	$629,154	$529,673	$472,847	$437,198
6.000	$649,770	$551,652	$496,112	$461,654

Monthly Payment$362,083

Term

30Year

Loan amount

$77,000,000

Total int. paid

$53,349,720

Total Loan and Interest

$130,349,720

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$248,646	$113,437	$362,083	$76,886,563
2	$248,280	$113,803	$362,083	$76,772,760
3	$247,912	$114,171	$362,083	$76,658,590
4	$247,543	$114,539	$362,083	$76,544,051
5	$247,173	$114,909	$362,083	$76,429,141
6	$246,802	$115,280	$362,083	$76,313,861
7	$246,430	$115,652	$362,083	$76,198,209
8	$246,057	$116,026	$362,083	$76,082,183
9	$245,682	$116,401	$362,083	$75,965,783
10	$245,306	$116,776	$362,083	$75,849,006
11	$244,929	$117,153	$362,083	$75,731,853
12	$244,551	$117,532	$362,083	$75,614,321

第1年供款共

$4,344,991

第1年利息

$2,959,312

第1年共還本金

$1,385,679

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$244,171	$117,911	$362,083	$75,496,410
14	$243,790	$118,292	$362,083	$75,378,118
15	$243,409	$118,674	$362,083	$75,259,444
16	$243,025	$119,057	$362,083	$75,140,386
17	$242,641	$119,442	$362,083	$75,020,945
18	$242,255	$119,827	$362,083	$74,901,117
19	$241,868	$120,214	$362,083	$74,780,903
20	$241,480	$120,603	$362,083	$74,660,300
21	$241,091	$120,992	$362,083	$74,539,308
22	$240,700	$121,383	$362,083	$74,417,926
23	$240,308	$121,775	$362,083	$74,296,151
24	$239,915	$122,168	$362,083	$74,173,983

第2年供款共

$4,344,991

第2年利息

$2,904,653

第2年共還本金

$1,440,338

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$239,520	$122,562	$362,083	$74,051,421
26	$239,124	$122,958	$362,083	$73,928,462
27	$238,727	$123,355	$362,083	$73,805,107
28	$238,329	$123,754	$362,083	$73,681,354
29	$237,929	$124,153	$362,083	$73,557,200
30	$237,528	$124,554	$362,083	$73,432,646
31	$237,126	$124,956	$362,083	$73,307,690
32	$236,723	$125,360	$362,083	$73,182,330
33	$236,318	$125,765	$362,083	$73,056,566
34	$235,912	$126,171	$362,083	$72,930,395
35	$235,504	$126,578	$362,083	$72,803,817
36	$235,096	$126,987	$362,083	$72,676,830

第3年供款共

$4,344,991

第3年利息

$2,847,838

第3年共還本金

$1,497,153

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$234,686	$127,397	$362,083	$72,549,433
38	$234,274	$127,808	$362,083	$72,421,625
39	$233,861	$128,221	$362,083	$72,293,403
40	$233,447	$128,635	$362,083	$72,164,768
41	$233,032	$129,050	$362,083	$72,035,718
42	$232,615	$129,467	$362,083	$71,906,251
43	$232,197	$129,885	$362,083	$71,776,365
44	$231,778	$130,305	$362,083	$71,646,061
45	$231,357	$130,725	$362,083	$71,515,335
46	$230,935	$131,148	$362,083	$71,384,188
47	$230,511	$131,571	$362,083	$71,252,616
48	$230,087	$131,996	$362,083	$71,120,620

第4年供款共

$4,344,991

第4年利息

$2,788,781

第4年共還本金

$1,556,209

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$229,660	$132,422	$362,083	$70,988,198
50	$229,233	$132,850	$362,083	$70,855,348
51	$228,804	$133,279	$362,083	$70,722,070
52	$228,373	$133,709	$362,083	$70,588,360
53	$227,942	$134,141	$362,083	$70,454,219
54	$227,508	$134,574	$362,083	$70,319,645
55	$227,074	$135,009	$362,083	$70,184,637
56	$226,638	$135,445	$362,083	$70,049,192
57	$226,201	$135,882	$362,083	$69,913,310
58	$225,762	$136,321	$362,083	$69,776,989
59	$225,322	$136,761	$362,083	$69,640,228
60	$224,880	$137,203	$362,083	$69,503,025

第5年供款共

$4,344,991

第5年利息

$2,727,396

第5年共還本金

$1,617,595

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$224,437	$137,646	$362,083	$69,365,380
62	$223,992	$138,090	$362,083	$69,227,289
63	$223,546	$138,536	$362,083	$69,088,753
64	$223,099	$138,983	$362,083	$68,949,770
65	$222,650	$139,432	$362,083	$68,810,338
66	$222,200	$139,883	$362,083	$68,670,455
67	$221,748	$140,334	$362,083	$68,530,121
68	$221,295	$140,787	$362,083	$68,389,334
69	$220,841	$141,242	$362,083	$68,248,092
70	$220,384	$141,698	$362,083	$68,106,393
71	$219,927	$142,156	$362,083	$67,964,238
72	$219,468	$142,615	$362,083	$67,821,623

第6年供款共

$4,344,991

第6年利息

$2,663,588

第6年共還本金

$1,681,402

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$219,007	$143,075	$362,083	$67,678,548
74	$218,545	$143,537	$362,083	$67,535,011
75	$218,082	$144,001	$362,083	$67,391,010
76	$217,617	$144,466	$362,083	$67,246,544
77	$217,150	$144,932	$362,083	$67,101,612
78	$216,682	$145,400	$362,083	$66,956,212
79	$216,213	$145,870	$362,083	$66,810,342
80	$215,742	$146,341	$362,083	$66,664,001
81	$215,269	$146,813	$362,083	$66,517,188
82	$214,795	$147,287	$362,083	$66,369,900
83	$214,319	$147,763	$362,083	$66,222,137
84	$213,842	$148,240	$362,083	$66,073,897

第7年供款共

$4,344,991

第7年利息

$2,597,264

第7年共還本金

$1,747,726

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$213,364	$148,719	$362,083	$65,925,178
86	$212,883	$149,199	$362,083	$65,775,979
87	$212,402	$149,681	$362,083	$65,626,298
88	$211,918	$150,164	$362,083	$65,476,133
89	$211,433	$150,649	$362,083	$65,325,484
90	$210,947	$151,136	$362,083	$65,174,349
91	$210,459	$151,624	$362,083	$65,022,725
92	$209,969	$152,113	$362,083	$64,870,612
93	$209,478	$152,605	$362,083	$64,718,007
94	$208,985	$153,097	$362,083	$64,564,910
95	$208,491	$153,592	$362,083	$64,411,318
96	$207,995	$154,088	$362,083	$64,257,230

第8年供款共

$4,344,991

第8年利息

$2,528,324

第8年共還本金

$1,816,667

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$207,497	$154,585	$362,083	$64,102,645
98	$206,998	$155,084	$362,083	$63,947,561
99	$206,497	$155,585	$362,083	$63,791,975
100	$205,995	$156,088	$362,083	$63,635,888
101	$205,491	$156,592	$362,083	$63,479,296
102	$204,985	$157,097	$362,083	$63,322,199
103	$204,478	$157,605	$362,083	$63,164,594
104	$203,969	$158,114	$362,083	$63,006,481
105	$203,458	$158,624	$362,083	$62,847,856
106	$202,946	$159,136	$362,083	$62,688,720
107	$202,432	$159,650	$362,083	$62,529,070
108	$201,917	$160,166	$362,083	$62,368,904

第9年供款共

$4,344,991

第9年利息

$2,456,664

第9年共還本金

$1,888,326

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$201,400	$160,683	$362,083	$62,208,221
110	$200,881	$161,202	$362,083	$62,047,019
111	$200,360	$161,722	$362,083	$61,885,297
112	$199,838	$162,245	$362,083	$61,723,052
113	$199,314	$162,769	$362,083	$61,560,284
114	$198,788	$163,294	$362,083	$61,396,990
115	$198,261	$163,821	$362,083	$61,233,168
116	$197,732	$164,350	$362,083	$61,068,818
117	$197,201	$164,881	$362,083	$60,903,937
118	$196,669	$165,414	$362,083	$60,738,523
119	$196,135	$165,948	$362,083	$60,572,575
120	$195,599	$166,484	$362,083	$60,406,092

第10年供款共

$4,344,991

第10年利息

$2,382,178

第10年共還本金

$1,962,812

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$195,061	$167,021	$362,083	$60,239,070
122	$194,522	$167,561	$362,083	$60,071,510
123	$193,981	$168,102	$362,083	$59,903,408
124	$193,438	$168,644	$362,083	$59,734,764
125	$192,894	$169,189	$362,083	$59,565,575
126	$192,347	$169,735	$362,083	$59,395,839
127	$191,799	$170,283	$362,083	$59,225,556
128	$191,249	$170,833	$362,083	$59,054,722
129	$190,698	$171,385	$362,083	$58,883,337
130	$190,144	$171,938	$362,083	$58,711,399
131	$189,589	$172,494	$362,083	$58,538,905
132	$189,032	$173,051	$362,083	$58,365,855

第11年供款共

$4,344,991

第11年利息

$2,304,754

第11年共還本金

$2,040,237

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$188,473	$173,609	$362,083	$58,192,245
134	$187,912	$174,170	$362,083	$58,018,075
135	$187,350	$174,733	$362,083	$57,843,343
136	$186,786	$175,297	$362,083	$57,668,046
137	$186,220	$175,863	$362,083	$57,492,183
138	$185,652	$176,431	$362,083	$57,315,752
139	$185,082	$177,000	$362,083	$57,138,752
140	$184,511	$177,572	$362,083	$56,961,180
141	$183,937	$178,145	$362,083	$56,783,034
142	$183,362	$178,721	$362,083	$56,604,314
143	$182,785	$179,298	$362,083	$56,425,016
144	$182,206	$179,877	$362,083	$56,245,139

第12年供款共

$4,344,991

第12年利息

$2,224,275

第12年共還本金

$2,120,715

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$181,625	$180,458	$362,083	$56,064,682
146	$181,042	$181,040	$362,083	$55,883,641
147	$180,458	$181,625	$362,083	$55,702,016
148	$179,871	$182,211	$362,083	$55,519,805
149	$179,283	$182,800	$362,083	$55,337,005
150	$178,692	$183,390	$362,083	$55,153,615
151	$178,100	$183,982	$362,083	$54,969,632
152	$177,506	$184,576	$362,083	$54,785,056
153	$176,910	$185,172	$362,083	$54,599,884
154	$176,312	$185,770	$362,083	$54,414,113
155	$175,712	$186,370	$362,083	$54,227,743
156	$175,110	$186,972	$362,083	$54,040,771

第13年供款共

$4,344,991

第13年利息

$2,140,622

第13年共還本金

$2,204,369

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$174,507	$187,576	$362,083	$53,853,195
158	$173,901	$188,182	$362,083	$53,665,013
159	$173,293	$188,789	$362,083	$53,476,224
160	$172,684	$189,399	$362,083	$53,286,825
161	$172,072	$190,011	$362,083	$53,096,814
162	$171,458	$190,624	$362,083	$52,906,190
163	$170,843	$191,240	$362,083	$52,714,951
164	$170,225	$191,857	$362,083	$52,523,094
165	$169,606	$192,477	$362,083	$52,330,617
166	$168,984	$193,098	$362,083	$52,137,519
167	$168,361	$193,722	$362,083	$51,943,797
168	$167,735	$194,347	$362,083	$51,749,449

第14年供款共

$4,344,991

第14年利息

$2,053,669

第14年共還本金

$2,291,321

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$167,108	$194,975	$362,083	$51,554,474
170	$166,478	$195,605	$362,083	$51,358,870
171	$165,846	$196,236	$362,083	$51,162,634
172	$165,213	$196,870	$362,083	$50,965,764
173	$164,577	$197,506	$362,083	$50,768,258
174	$163,939	$198,143	$362,083	$50,570,115
175	$163,299	$198,783	$362,083	$50,371,331
176	$162,657	$199,425	$362,083	$50,171,906
177	$162,013	$200,069	$362,083	$49,971,837
178	$161,367	$200,715	$362,083	$49,771,122
179	$160,719	$201,363	$362,083	$49,569,759
180	$160,069	$202,014	$362,083	$49,367,745

第15年供款共

$4,344,991

第15年利息

$1,963,287

第15年共還本金

$2,381,704

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$159,417	$202,666	$362,083	$49,165,079
182	$158,762	$203,320	$362,083	$48,961,759
183	$158,106	$203,977	$362,083	$48,757,782
184	$157,447	$204,636	$362,083	$48,553,147
185	$156,786	$205,296	$362,083	$48,347,850
186	$156,123	$205,959	$362,083	$48,141,891
187	$155,458	$206,624	$362,083	$47,935,267
188	$154,791	$207,292	$362,083	$47,727,975
189	$154,122	$207,961	$362,083	$47,520,014
190	$153,450	$208,633	$362,083	$47,311,382
191	$152,776	$209,306	$362,083	$47,102,075
192	$152,100	$209,982	$362,083	$46,892,093

第16年供款共

$4,344,991

第16年利息

$1,869,339

第16年共還本金

$2,475,652

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$151,422	$210,660	$362,083	$46,681,433
194	$150,742	$211,340	$362,083	$46,470,093
195	$150,060	$212,023	$362,083	$46,258,070
196	$149,375	$212,708	$362,083	$46,045,362
197	$148,688	$213,394	$362,083	$45,831,968
198	$147,999	$214,083	$362,083	$45,617,884
199	$147,308	$214,775	$362,083	$45,403,109
200	$146,614	$215,468	$362,083	$45,187,641
201	$145,918	$216,164	$362,083	$44,971,477
202	$145,220	$216,862	$362,083	$44,754,615
203	$144,520	$217,562	$362,083	$44,537,052
204	$143,818	$218,265	$362,083	$44,318,787

第17年供款共

$4,344,991

第17年利息

$1,771,685

第17年共還本金

$2,573,306

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$143,113	$218,970	$362,083	$44,099,818
206	$142,406	$219,677	$362,083	$43,880,141
207	$141,696	$220,386	$362,083	$43,659,754
208	$140,985	$221,098	$362,083	$43,438,657
209	$140,271	$221,812	$362,083	$43,216,845
210	$139,554	$222,528	$362,083	$42,994,316
211	$138,836	$223,247	$362,083	$42,771,070
212	$138,115	$223,968	$362,083	$42,547,102
213	$137,392	$224,691	$362,083	$42,322,411
214	$136,666	$225,416	$362,083	$42,096,995
215	$135,938	$226,144	$362,083	$41,870,850
216	$135,208	$226,875	$362,083	$41,643,976

第18年供款共

$4,344,991

第18年利息

$1,670,179

第18年共還本金

$2,674,812

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$134,475	$227,607	$362,083	$41,416,369
218	$133,740	$228,342	$362,083	$41,188,026
219	$133,003	$229,080	$362,083	$40,958,947
220	$132,263	$229,819	$362,083	$40,729,128
221	$131,521	$230,561	$362,083	$40,498,566
222	$130,777	$231,306	$362,083	$40,267,260
223	$130,030	$232,053	$362,083	$40,035,207
224	$129,280	$232,802	$362,083	$39,802,405
225	$128,529	$233,554	$362,083	$39,568,851
226	$127,774	$234,308	$362,083	$39,334,543
227	$127,018	$235,065	$362,083	$39,099,478
228	$126,259	$235,824	$362,083	$38,863,655

第19年供款共

$4,344,991

第19年利息

$1,564,669

第19年共還本金

$2,780,321

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$125,497	$236,585	$362,083	$38,627,069
230	$124,733	$237,349	$362,083	$38,389,720
231	$123,967	$238,116	$362,083	$38,151,604
232	$123,198	$238,885	$362,083	$37,912,719
233	$122,426	$239,656	$362,083	$37,673,063
234	$121,653	$240,430	$362,083	$37,432,633
235	$120,876	$241,206	$362,083	$37,191,427
236	$120,097	$241,985	$362,083	$36,949,442
237	$119,316	$242,767	$362,083	$36,706,675
238	$118,532	$243,551	$362,083	$36,463,125
239	$117,746	$244,337	$362,083	$36,218,788
240	$116,957	$245,126	$362,083	$35,973,662

第20年供款共

$4,344,991

第20年利息

$1,454,998

第20年共還本金

$2,889,993

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$116,165	$245,918	$362,083	$35,727,744
242	$115,371	$246,712	$362,083	$35,481,032
243	$114,574	$247,508	$362,083	$35,233,524
244	$113,775	$248,308	$362,083	$34,985,216
245	$112,973	$249,109	$362,083	$34,736,107
246	$112,169	$249,914	$362,083	$34,486,193
247	$111,362	$250,721	$362,083	$34,235,472
248	$110,552	$251,531	$362,083	$33,983,941
249	$109,740	$252,343	$362,083	$33,731,599
250	$108,925	$253,158	$362,083	$33,478,441
251	$108,107	$253,975	$362,083	$33,224,466
252	$107,287	$254,795	$362,083	$32,969,671

第21年供款共

$4,344,991

第21年利息

$1,341,000

第21年共還本金

$3,003,991

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$106,465	$255,618	$362,083	$32,714,053
254	$105,639	$256,443	$362,083	$32,457,609
255	$104,811	$257,272	$362,083	$32,200,338
256	$103,980	$258,102	$362,083	$31,942,236
257	$103,147	$258,936	$362,083	$31,683,300
258	$102,311	$259,772	$362,083	$31,423,528
259	$101,472	$260,611	$362,083	$31,162,917
260	$100,630	$261,452	$362,083	$30,901,465
261	$99,786	$262,297	$362,083	$30,639,168
262	$98,939	$263,144	$362,083	$30,376,025
263	$98,089	$263,993	$362,083	$30,112,031
264	$97,237	$264,846	$362,083	$29,847,186

第22年供款共

$4,344,991

第22年利息

$1,222,505

第22年共還本金

$3,122,485

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$96,382	$265,701	$362,083	$29,581,485
266	$95,524	$266,559	$362,083	$29,314,926
267	$94,663	$267,420	$362,083	$29,047,506
268	$93,799	$268,283	$362,083	$28,779,222
269	$92,933	$269,150	$362,083	$28,510,073
270	$92,064	$270,019	$362,083	$28,240,054
271	$91,192	$270,891	$362,083	$27,969,163
272	$90,317	$271,765	$362,083	$27,697,398
273	$89,440	$272,643	$362,083	$27,424,755
274	$88,559	$273,523	$362,083	$27,151,231
275	$87,676	$274,407	$362,083	$26,876,825
276	$86,790	$275,293	$362,083	$26,601,532

第23年供款共

$4,344,991

第23年利息

$1,099,337

第23年共還本金

$3,245,654

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$85,901	$276,182	$362,083	$26,325,350
278	$85,009	$277,074	$362,083	$26,048,276
279	$84,114	$277,968	$362,083	$25,770,308
280	$83,217	$278,866	$362,083	$25,491,442
281	$82,316	$279,766	$362,083	$25,211,676
282	$81,413	$280,670	$362,083	$24,931,006
283	$80,506	$281,576	$362,083	$24,649,430
284	$79,597	$282,485	$362,083	$24,366,944
285	$78,685	$283,398	$362,083	$24,083,547
286	$77,770	$284,313	$362,083	$23,799,234
287	$76,852	$285,231	$362,083	$23,514,003
288	$75,931	$286,152	$362,083	$23,227,851

第24年供款共

$4,344,991

第24年利息

$971,310

第24年共還本金

$3,373,681

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$75,007	$287,076	$362,083	$22,940,775
290	$74,080	$288,003	$362,083	$22,652,772
291	$73,150	$288,933	$362,083	$22,363,839
292	$72,217	$289,866	$362,083	$22,073,973
293	$71,281	$290,802	$362,083	$21,783,171
294	$70,341	$291,741	$362,083	$21,491,430
295	$69,399	$292,683	$362,083	$21,198,747
296	$68,454	$293,628	$362,083	$20,905,119
297	$67,506	$294,576	$362,083	$20,610,542
298	$66,555	$295,528	$362,083	$20,315,015
299	$65,601	$296,482	$362,083	$20,018,533
300	$64,643	$297,439	$362,083	$19,721,093

第25年供款共

$4,344,991

第25年利息

$838,233

第25年共還本金

$3,506,758

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$63,683	$298,400	$362,083	$19,422,693
302	$62,719	$299,363	$362,083	$19,123,330
303	$61,752	$300,330	$362,083	$18,823,000
304	$60,783	$301,300	$362,083	$18,521,700
305	$59,810	$302,273	$362,083	$18,219,427
306	$58,834	$303,249	$362,083	$17,916,178
307	$57,854	$304,228	$362,083	$17,611,950
308	$56,872	$305,211	$362,083	$17,306,739
309	$55,886	$306,196	$362,083	$17,000,543
310	$54,898	$307,185	$362,083	$16,693,358
311	$53,906	$308,177	$362,083	$16,385,181
312	$52,910	$309,172	$362,083	$16,076,009

第26年供款共

$4,344,991

第26年利息

$699,906

第26年共還本金

$3,645,084

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$51,912	$310,170	$362,083	$15,765,839
314	$50,911	$311,172	$362,083	$15,454,667
315	$49,906	$312,177	$362,083	$15,142,490
316	$48,898	$313,185	$362,083	$14,829,305
317	$47,886	$314,196	$362,083	$14,515,108
318	$46,872	$315,211	$362,083	$14,199,898
319	$45,854	$316,229	$362,083	$13,883,669
320	$44,833	$317,250	$362,083	$13,566,419
321	$43,808	$318,274	$362,083	$13,248,145
322	$42,780	$319,302	$362,083	$12,928,843
323	$41,749	$320,333	$362,083	$12,608,509
324	$40,715	$321,368	$362,083	$12,287,142

第27年供款共

$4,344,991

第27年利息

$556,124

第27年共還本金

$3,788,867

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$39,677	$322,405	$362,083	$11,964,737
326	$38,636	$323,446	$362,083	$11,641,290
327	$37,592	$324,491	$362,083	$11,316,799
328	$36,544	$325,539	$362,083	$10,991,260
329	$35,493	$326,590	$362,083	$10,664,671
330	$34,438	$327,645	$362,083	$10,337,026
331	$33,380	$328,703	$362,083	$10,008,323
332	$32,319	$329,764	$362,083	$9,678,559
333	$31,254	$330,829	$362,083	$9,347,731
334	$30,185	$331,897	$362,083	$9,015,833
335	$29,114	$332,969	$362,083	$8,682,864
336	$28,038	$334,044	$362,083	$8,348,820

第28年供款共

$4,344,991

第28年利息

$406,669

第28年共還本金

$3,938,322

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$26,960	$335,123	$362,083	$8,013,697
338	$25,878	$336,205	$362,083	$7,677,492
339	$24,792	$337,291	$362,083	$7,340,202
340	$23,703	$338,380	$362,083	$7,001,822
341	$22,610	$339,473	$362,083	$6,662,350
342	$21,514	$340,569	$362,083	$6,321,781
343	$20,414	$341,668	$362,083	$5,980,112
344	$19,311	$342,772	$362,083	$5,637,341
345	$18,204	$343,879	$362,083	$5,293,462
346	$17,093	$344,989	$362,083	$4,948,473
347	$15,979	$346,103	$362,083	$4,602,370
348	$14,862	$347,221	$362,083	$4,255,149

第29年供款共

$4,344,991

第29年利息

$251,319

第29年共還本金

$4,093,671

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$13,741	$348,342	$362,083	$3,906,807
350	$12,616	$349,467	$362,083	$3,557,340
351	$11,487	$350,595	$362,083	$3,206,745
352	$10,355	$351,727	$362,083	$2,855,017
353	$9,219	$352,863	$362,083	$2,502,154
354	$8,080	$354,003	$362,083	$2,148,152
355	$6,937	$355,146	$362,083	$1,793,006
356	$5,790	$356,293	$362,083	$1,436,713
357	$4,639	$357,443	$362,083	$1,079,270
358	$3,485	$358,597	$362,083	$720,672
359	$2,327	$359,755	$362,083	$360,917
360	$1,165	$360,917	$362,083	$0

第30年供款共

$4,344,991

第30年利息

$89,842

第30年共還本金

$4,255,149

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$61,679,720

Disclaimer

Recommended properties

Mort. Insurance
info