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$13,479,517

Monthly Payment
$37,505

Down Payment

$-352,000

Total Loan

$8,352,000

Total int. paid

$5,149,517

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-22,000

Base on DTI ratio

$75,008

Budget of property purchase

HK$-22,000

Down Payment

$-352,000
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

$75,008

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 VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

660 ft²

@11,515

GFA

819 ft²

@9,280

local_fire_department HIT

Sale$7.6 M

660 ft²

@11,515

GFA

819 ft²

@9,280

Sale$7.6 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 25

569 ft²

@15,606

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$8.88 M

569 ft²

@15,606

Sale$8.88 M

local_fire_department HIT real_estate_agent Rare hotel_class King pets Pet Friendly

Tseung Kwan O LA CITE NOBLE BLK 03

thumb_up

LA CITE NOBLE BLK 03

575 ft²

@14,261

GFA

774 ft²

@10,594

local_fire_department HIT

Sale$8.2 M

575 ft²

@14,261

GFA

774 ft²

@10,594

Sale$8.2 M

local_fire_department HIT

Shatin THE MET. ACAPPELLA

thumb_up

THE MET. ACAPPELLA

516 ft²

@17,054

real_estate_agent Rare local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Sale$8.8 M

516 ft²

@17,054

Sale$8.8 M

real_estate_agent Rare local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Sai Kung NAI CHUNG

thumb_up

NAI CHUNG

GFA

670 ft²

@11,791

local_fire_department HIT real_estate_agent Rare

Sale$7.9 M

GFA

670 ft²

@11,791

Sale$7.9 M

local_fire_department HIT real_estate_agent Rare

Sai Kung THE MEDITERRANEAN

thumb_up

SAI KUNG THE MEDITERRANEAN

699 ft²

@12,303

local_fire_department HIT local_offer Good Catch

Sale$8.6 M

699 ft²

@12,303

Sale$8.6 M

local_fire_department HIT local_offer Good Catch

Ma On Shan VISTA PARADISO BLK 06

thumb_up

VISTA PARADISO BLK 06

733 ft²

@11,596

GFA

906 ft²

@9,382

local_fire_department HIT

Sale$8.5 M

733 ft²

@11,596

GFA

906 ft²

@9,382

Sale$8.5 M

local_fire_department HIT

Fanling DAWNING VIEWS BLK 11

thumb_up

DAWNING VIEWS BLK 11

616 ft²

@12,175

GFA

868 ft²

@8,641

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7.5 M

616 ft²

@12,175

GFA

868 ft²

@8,641

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Tai Po CENTRA HORIZON

thumb_up

CENTRA HORIZON

616 ft²

@12,175

directions_run Sale real_estate_agent Rare local_offer Good Catch price_change 蝕讓盤

Sale$7.5 M

616 ft²

@12,175

Sale$7.5 M

directions_run Sale real_estate_agent Rare local_offer Good Catch price_change 蝕讓盤

Kam Fung Building

thumb_up

高层3房实用吕字厅

578 ft²

@12,111

GFA

696 ft²

@10,057

local_fire_department HIT real_estate_agent Rare

Sale$7 M

578 ft²

@12,111

GFA

696 ft²

@10,057

Sale$7 M

local_fire_department HIT real_estate_agent Rare

Sai Kung THE MEDITERRANEAN

thumb_up

Sai Kung Town Low-rise Apartment

525 ft²

@14,286

directions_run Sale hotel_class King local_offer Good Catch

Sale$7.5 M

525 ft²

@14,286

Sale$7.5 M

directions_run Sale hotel_class King local_offer Good Catch

Sai Kung PARK MEDITERRANEAN

thumb_up

open view ,club house

589 ft²

@14,601

local_offer Good Catch

Sale$8.6 M

589 ft²

@14,601

Sale$8.6 M

local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$49,986	$38,410	$31,476	$26,863
1.500	$51,844	$40,302	$33,403	$28,824
2.000	$53,746	$42,251	$35,400	$30,871
2.500	$55,690	$44,257	$37,468	$33,000
3.000	$57,677	$46,320	$39,606	$35,212
3.500	$59,707	$48,438	$41,812	$37,504
4.000	$61,779	$50,611	$44,085	$39,874
4.500	$63,892	$52,839	$46,423	$42,318
5.000	$66,047	$55,120	$48,825	$44,835
5.500	$68,243	$57,452	$51,289	$47,422
6.000	$70,479	$59,836	$53,812	$50,074

Monthly Payment$37,505

Term

30Year

Loan amount

$8,352,000

Total int. paid

$5,149,517

Total Loan and Interest

$13,501,517

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$24,360	$13,144	$37,504	$8,338,856
2	$24,322	$13,183	$37,504	$8,325,673
3	$24,283	$13,221	$37,504	$8,312,452
4	$24,245	$13,260	$37,504	$8,299,193
5	$24,206	$13,298	$37,504	$8,285,894
6	$24,167	$13,337	$37,504	$8,272,557
7	$24,128	$13,376	$37,504	$8,259,182
8	$24,089	$13,415	$37,504	$8,245,767
9	$24,050	$13,454	$37,504	$8,232,313
10	$24,011	$13,493	$37,504	$8,218,819
11	$23,972	$13,533	$37,504	$8,205,287
12	$23,932	$13,572	$37,504	$8,191,714

第1年供款共

$450,051

第1年利息

$289,765

第1年共還本金

$160,286

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$23,893	$13,612	$37,504	$8,178,103
14	$23,853	$13,651	$37,504	$8,164,451
15	$23,813	$13,691	$37,504	$8,150,760
16	$23,773	$13,731	$37,504	$8,137,029
17	$23,733	$13,771	$37,504	$8,123,258
18	$23,693	$13,811	$37,504	$8,109,446
19	$23,653	$13,852	$37,504	$8,095,595
20	$23,612	$13,892	$37,504	$8,081,703
21	$23,572	$13,933	$37,504	$8,067,770
22	$23,531	$13,973	$37,504	$8,053,797
23	$23,490	$14,014	$37,504	$8,039,783
24	$23,449	$14,055	$37,504	$8,025,728

第2年供款共

$450,051

第2年利息

$284,064

第2年共還本金

$165,986

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$23,408	$14,096	$37,504	$8,011,632
26	$23,367	$14,137	$37,504	$7,997,495
27	$23,326	$14,178	$37,504	$7,983,317
28	$23,285	$14,220	$37,504	$7,969,097
29	$23,243	$14,261	$37,504	$7,954,836
30	$23,202	$14,303	$37,504	$7,940,534
31	$23,160	$14,344	$37,504	$7,926,190
32	$23,118	$14,386	$37,504	$7,911,803
33	$23,076	$14,428	$37,504	$7,897,375
34	$23,034	$14,470	$37,504	$7,882,905
35	$22,992	$14,512	$37,504	$7,868,393
36	$22,949	$14,555	$37,504	$7,853,838

第3年供款共

$450,051

第3年利息

$278,160

第3年共還本金

$171,890

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$22,907	$14,597	$37,504	$7,839,241
38	$22,864	$14,640	$37,504	$7,824,601
39	$22,822	$14,682	$37,504	$7,809,919
40	$22,779	$14,725	$37,504	$7,795,193
41	$22,736	$14,768	$37,504	$7,780,425
42	$22,693	$14,811	$37,504	$7,765,614
43	$22,650	$14,855	$37,504	$7,750,759
44	$22,606	$14,898	$37,504	$7,735,861
45	$22,563	$14,941	$37,504	$7,720,920
46	$22,519	$14,985	$37,504	$7,705,935
47	$22,476	$15,029	$37,504	$7,690,907
48	$22,432	$15,072	$37,504	$7,675,834

第4年供款共

$450,051

第4年利息

$272,047

第4年共還本金

$178,004

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$22,388	$15,116	$37,504	$7,660,718
50	$22,344	$15,160	$37,504	$7,645,557
51	$22,300	$15,205	$37,504	$7,630,353
52	$22,255	$15,249	$37,504	$7,615,104
53	$22,211	$15,293	$37,504	$7,599,810
54	$22,166	$15,338	$37,504	$7,584,472
55	$22,121	$15,383	$37,504	$7,569,089
56	$22,077	$15,428	$37,504	$7,553,662
57	$22,032	$15,473	$37,504	$7,538,189
58	$21,986	$15,518	$37,504	$7,522,671
59	$21,941	$15,563	$37,504	$7,507,108
60	$21,896	$15,608	$37,504	$7,491,500

第5年供款共

$450,051

第5年利息

$265,716

第5年共還本金

$184,335

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$21,850	$15,654	$37,504	$7,475,846
62	$21,805	$15,700	$37,504	$7,460,146
63	$21,759	$15,745	$37,504	$7,444,400
64	$21,713	$15,791	$37,504	$7,428,609
65	$21,667	$15,837	$37,504	$7,412,772
66	$21,621	$15,884	$37,504	$7,396,888
67	$21,574	$15,930	$37,504	$7,380,958
68	$21,528	$15,976	$37,504	$7,364,982
69	$21,481	$16,023	$37,504	$7,348,959
70	$21,434	$16,070	$37,504	$7,332,889
71	$21,388	$16,117	$37,504	$7,316,772
72	$21,341	$16,164	$37,504	$7,300,609

第6年供款共

$450,051

第6年利息

$259,160

第6年共還本金

$190,891

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$21,293	$16,211	$37,504	$7,284,398
74	$21,246	$16,258	$37,504	$7,268,140
75	$21,199	$16,305	$37,504	$7,251,834
76	$21,151	$16,353	$37,504	$7,235,481
77	$21,103	$16,401	$37,504	$7,219,081
78	$21,056	$16,449	$37,504	$7,202,632
79	$21,008	$16,497	$37,504	$7,186,135
80	$20,960	$16,545	$37,504	$7,169,591
81	$20,911	$16,593	$37,504	$7,152,998
82	$20,863	$16,641	$37,504	$7,136,357
83	$20,814	$16,690	$37,504	$7,119,667
84	$20,766	$16,739	$37,504	$7,102,928

第7年供款共

$450,051

第7年利息

$252,370

第7年共還本金

$197,680

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$20,717	$16,787	$37,504	$7,086,141
86	$20,668	$16,836	$37,504	$7,069,305
87	$20,619	$16,885	$37,504	$7,052,419
88	$20,570	$16,935	$37,504	$7,035,484
89	$20,520	$16,984	$37,504	$7,018,500
90	$20,471	$17,034	$37,504	$7,001,467
91	$20,421	$17,083	$37,504	$6,984,384
92	$20,371	$17,133	$37,504	$6,967,251
93	$20,321	$17,183	$37,504	$6,950,067
94	$20,271	$17,233	$37,504	$6,932,834
95	$20,221	$17,283	$37,504	$6,915,551
96	$20,170	$17,334	$37,504	$6,898,217

第8年供款共

$450,051

第8年利息

$245,339

第8年共還本金

$204,711

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$20,120	$17,384	$37,504	$6,880,833
98	$20,069	$17,435	$37,504	$6,863,397
99	$20,018	$17,486	$37,504	$6,845,911
100	$19,967	$17,537	$37,504	$6,828,374
101	$19,916	$17,588	$37,504	$6,810,786
102	$19,865	$17,639	$37,504	$6,793,147
103	$19,813	$17,691	$37,504	$6,775,456
104	$19,762	$17,742	$37,504	$6,757,714
105	$19,710	$17,794	$37,504	$6,739,919
106	$19,658	$17,846	$37,504	$6,722,073
107	$19,606	$17,898	$37,504	$6,704,175
108	$19,554	$17,950	$37,504	$6,686,225

第9年供款共

$450,051

第9年利息

$238,058

第9年共還本金

$211,992

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$19,501	$18,003	$37,504	$6,668,222
110	$19,449	$18,055	$37,504	$6,650,167
111	$19,396	$18,108	$37,504	$6,632,059
112	$19,344	$18,161	$37,504	$6,613,898
113	$19,291	$18,214	$37,504	$6,595,685
114	$19,237	$18,267	$37,504	$6,577,418
115	$19,184	$18,320	$37,504	$6,559,098
116	$19,131	$18,374	$37,504	$6,540,724
117	$19,077	$18,427	$37,504	$6,522,297
118	$19,023	$18,481	$37,504	$6,503,816
119	$18,969	$18,535	$37,504	$6,485,281
120	$18,915	$18,589	$37,504	$6,466,693

第10年供款共

$450,051

第10年利息

$230,518

第10年共還本金

$219,532

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$18,861	$18,643	$37,504	$6,448,050
122	$18,807	$18,697	$37,504	$6,429,352
123	$18,752	$18,752	$37,504	$6,410,600
124	$18,698	$18,807	$37,504	$6,391,794
125	$18,643	$18,861	$37,504	$6,372,932
126	$18,588	$18,916	$37,504	$6,354,016
127	$18,533	$18,972	$37,504	$6,335,044
128	$18,477	$19,027	$37,504	$6,316,017
129	$18,422	$19,082	$37,504	$6,296,935
130	$18,366	$19,138	$37,504	$6,277,796
131	$18,310	$19,194	$37,504	$6,258,602
132	$18,254	$19,250	$37,504	$6,239,352

第11年供款共

$450,051

第11年利息

$222,710

第11年共還本金

$227,340

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$18,198	$19,306	$37,504	$6,220,046
134	$18,142	$19,362	$37,504	$6,200,684
135	$18,085	$19,419	$37,504	$6,181,265
136	$18,029	$19,476	$37,504	$6,161,789
137	$17,972	$19,532	$37,504	$6,142,257
138	$17,915	$19,589	$37,504	$6,122,668
139	$17,858	$19,646	$37,504	$6,103,021
140	$17,800	$19,704	$37,504	$6,083,318
141	$17,743	$19,761	$37,504	$6,063,557
142	$17,685	$19,819	$37,504	$6,043,738
143	$17,628	$19,877	$37,504	$6,023,861
144	$17,570	$19,935	$37,504	$6,003,926

第12年供款共

$450,051

第12年利息

$214,625

第12年共還本金

$235,426

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$17,511	$19,993	$37,504	$5,983,934
146	$17,453	$20,051	$37,504	$5,963,883
147	$17,395	$20,110	$37,504	$5,943,773
148	$17,336	$20,168	$37,504	$5,923,605
149	$17,277	$20,227	$37,504	$5,903,378
150	$17,218	$20,286	$37,504	$5,883,092
151	$17,159	$20,345	$37,504	$5,862,747
152	$17,100	$20,405	$37,504	$5,842,342
153	$17,040	$20,464	$37,504	$5,821,878
154	$16,980	$20,524	$37,504	$5,801,354
155	$16,921	$20,584	$37,504	$5,780,771
156	$16,861	$20,644	$37,504	$5,760,127

第13年供款共

$450,051

第13年利息

$206,251

第13年共還本金

$243,799

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$16,800	$20,704	$37,504	$5,739,423
158	$16,740	$20,764	$37,504	$5,718,659
159	$16,679	$20,825	$37,504	$5,697,834
160	$16,619	$20,886	$37,504	$5,676,949
161	$16,558	$20,946	$37,504	$5,656,002
162	$16,497	$21,008	$37,504	$5,634,995
163	$16,435	$21,069	$37,504	$5,613,926
164	$16,374	$21,130	$37,504	$5,592,796
165	$16,312	$21,192	$37,504	$5,571,604
166	$16,251	$21,254	$37,504	$5,550,350
167	$16,189	$21,316	$37,504	$5,529,034
168	$16,126	$21,378	$37,504	$5,507,656

第14年供款共

$450,051

第14年利息

$197,580

第14年共還本金

$252,471

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$16,064	$21,440	$37,504	$5,486,216
170	$16,001	$21,503	$37,504	$5,464,713
171	$15,939	$21,565	$37,504	$5,443,148
172	$15,876	$21,628	$37,504	$5,421,520
173	$15,813	$21,691	$37,504	$5,399,828
174	$15,749	$21,755	$37,504	$5,378,073
175	$15,686	$21,818	$37,504	$5,356,255
176	$15,622	$21,882	$37,504	$5,334,374
177	$15,559	$21,946	$37,504	$5,312,428
178	$15,495	$22,010	$37,504	$5,290,418
179	$15,430	$22,074	$37,504	$5,268,344
180	$15,366	$22,138	$37,504	$5,246,206

第15年供款共

$450,051

第15年利息

$188,600

第15年共還本金

$261,450

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$15,301	$22,203	$37,504	$5,224,003
182	$15,237	$22,268	$37,504	$5,201,736
183	$15,172	$22,332	$37,504	$5,179,403
184	$15,107	$22,398	$37,504	$5,157,006
185	$15,041	$22,463	$37,504	$5,134,543
186	$14,976	$22,528	$37,504	$5,112,014
187	$14,910	$22,594	$37,504	$5,089,420
188	$14,844	$22,660	$37,504	$5,066,760
189	$14,778	$22,726	$37,504	$5,044,034
190	$14,712	$22,792	$37,504	$5,021,242
191	$14,645	$22,859	$37,504	$4,998,383
192	$14,579	$22,926	$37,504	$4,975,457

第16年供款共

$450,051

第16年利息

$179,301

第16年共還本金

$270,749

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$14,512	$22,992	$37,504	$4,952,465
194	$14,445	$23,060	$37,504	$4,929,405
195	$14,377	$23,127	$37,504	$4,906,278
196	$14,310	$23,194	$37,504	$4,883,084
197	$14,242	$23,262	$37,504	$4,859,822
198	$14,174	$23,330	$37,504	$4,836,492
199	$14,106	$23,398	$37,504	$4,813,095
200	$14,038	$23,466	$37,504	$4,789,629
201	$13,970	$23,534	$37,504	$4,766,094
202	$13,901	$23,603	$37,504	$4,742,491
203	$13,832	$23,672	$37,504	$4,718,819
204	$13,763	$23,741	$37,504	$4,695,078

第17年供款共

$450,051

第17年利息

$169,672

第17年共還本金

$280,379

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$13,694	$23,810	$37,504	$4,671,268
206	$13,625	$23,880	$37,504	$4,647,388
207	$13,555	$23,949	$37,504	$4,623,439
208	$13,485	$24,019	$37,504	$4,599,420
209	$13,415	$24,089	$37,504	$4,575,330
210	$13,345	$24,159	$37,504	$4,551,171
211	$13,274	$24,230	$37,504	$4,526,941
212	$13,204	$24,301	$37,504	$4,502,640
213	$13,133	$24,372	$37,504	$4,478,269
214	$13,062	$24,443	$37,504	$4,453,826
215	$12,990	$24,514	$37,504	$4,429,312
216	$12,919	$24,585	$37,504	$4,404,727

第18年供款共

$450,051

第18年利息

$159,699

第18年共還本金

$290,351

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$12,847	$24,657	$37,504	$4,380,070
218	$12,775	$24,729	$37,504	$4,355,341
219	$12,703	$24,801	$37,504	$4,330,540
220	$12,631	$24,873	$37,504	$4,305,666
221	$12,558	$24,946	$37,504	$4,280,720
222	$12,485	$25,019	$37,504	$4,255,701
223	$12,412	$25,092	$37,504	$4,230,610
224	$12,339	$25,165	$37,504	$4,205,445
225	$12,266	$25,238	$37,504	$4,180,206
226	$12,192	$25,312	$37,504	$4,154,895
227	$12,118	$25,386	$37,504	$4,129,509
228	$12,044	$25,460	$37,504	$4,104,049

第19年供款共

$450,051

第19年利息

$149,373

第19年共還本金

$300,678

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$11,970	$25,534	$37,504	$4,078,515
230	$11,896	$25,609	$37,504	$4,052,906
231	$11,821	$25,683	$37,504	$4,027,223
232	$11,746	$25,758	$37,504	$4,001,465
233	$11,671	$25,833	$37,504	$3,975,632
234	$11,596	$25,909	$37,504	$3,949,723
235	$11,520	$25,984	$37,504	$3,923,739
236	$11,444	$26,060	$37,504	$3,897,679
237	$11,368	$26,136	$37,504	$3,871,543
238	$11,292	$26,212	$37,504	$3,845,331
239	$11,216	$26,289	$37,504	$3,819,042
240	$11,139	$26,365	$37,504	$3,792,677

第20年供款共

$450,051

第20年利息

$138,678

第20年共還本金

$311,372

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$11,062	$26,442	$37,504	$3,766,234
242	$10,985	$26,519	$37,504	$3,739,715
243	$10,908	$26,597	$37,504	$3,713,118
244	$10,830	$26,674	$37,504	$3,686,444
245	$10,752	$26,752	$37,504	$3,659,692
246	$10,674	$26,830	$37,504	$3,632,862
247	$10,596	$26,908	$37,504	$3,605,954
248	$10,517	$26,987	$37,504	$3,578,967
249	$10,439	$27,066	$37,504	$3,551,901
250	$10,360	$27,145	$37,504	$3,524,757
251	$10,281	$27,224	$37,504	$3,497,533
252	$10,201	$27,303	$37,504	$3,470,230

第21年供款共

$450,051

第21年利息

$127,604

第21年共還本金

$322,447

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$10,122	$27,383	$37,504	$3,442,847
254	$10,042	$27,463	$37,504	$3,415,385
255	$9,962	$27,543	$37,504	$3,387,842
256	$9,881	$27,623	$37,504	$3,360,219
257	$9,801	$27,704	$37,504	$3,332,515
258	$9,720	$27,784	$37,504	$3,304,731
259	$9,639	$27,865	$37,504	$3,276,866
260	$9,558	$27,947	$37,504	$3,248,919
261	$9,476	$28,028	$37,504	$3,220,891
262	$9,394	$28,110	$37,504	$3,192,781
263	$9,312	$28,192	$37,504	$3,164,589
264	$9,230	$28,274	$37,504	$3,136,315

第22年供款共

$450,051

第22年利息

$116,135

第22年共還本金

$333,915

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$9,148	$28,357	$37,504	$3,107,958
266	$9,065	$28,439	$37,504	$3,079,519
267	$8,982	$28,522	$37,504	$3,050,996
268	$8,899	$28,605	$37,504	$3,022,391
269	$8,815	$28,689	$37,504	$2,993,702
270	$8,732	$28,773	$37,504	$2,964,929
271	$8,648	$28,857	$37,504	$2,936,073
272	$8,564	$28,941	$37,504	$2,907,132
273	$8,479	$29,025	$37,504	$2,878,107
274	$8,394	$29,110	$37,504	$2,848,997
275	$8,310	$29,195	$37,504	$2,819,803
276	$8,224	$29,280	$37,504	$2,790,523

第23年供款共

$450,051

第23年利息

$104,259

第23年共還本金

$345,792

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$8,139	$29,365	$37,504	$2,761,158
278	$8,053	$29,451	$37,504	$2,731,707
279	$7,967	$29,537	$37,504	$2,702,170
280	$7,881	$29,623	$37,504	$2,672,547
281	$7,795	$29,709	$37,504	$2,642,838
282	$7,708	$29,796	$37,504	$2,613,042
283	$7,621	$29,883	$37,504	$2,583,159
284	$7,534	$29,970	$37,504	$2,553,189
285	$7,447	$30,057	$37,504	$2,523,132
286	$7,359	$30,145	$37,504	$2,492,987
287	$7,271	$30,233	$37,504	$2,462,754
288	$7,183	$30,321	$37,504	$2,432,433

第24年供款共

$450,051

第24年利息

$91,960

第24年共還本金

$358,090

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$7,095	$30,410	$37,504	$2,402,023
290	$7,006	$30,498	$37,504	$2,371,525
291	$6,917	$30,587	$37,504	$2,340,937
292	$6,828	$30,676	$37,504	$2,310,261
293	$6,738	$30,766	$37,504	$2,279,495
294	$6,649	$30,856	$37,504	$2,248,639
295	$6,559	$30,946	$37,504	$2,217,694
296	$6,468	$31,036	$37,504	$2,186,658
297	$6,378	$31,126	$37,504	$2,155,531
298	$6,287	$31,217	$37,504	$2,124,314
299	$6,196	$31,308	$37,504	$2,093,006
300	$6,105	$31,400	$37,504	$2,061,606

第25年供款共

$450,051

第25年利息

$79,224

第25年共還本金

$370,827

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$6,013	$31,491	$37,504	$2,030,115
302	$5,921	$31,583	$37,504	$1,998,532
303	$5,829	$31,675	$37,504	$1,966,857
304	$5,737	$31,768	$37,504	$1,935,089
305	$5,644	$31,860	$37,504	$1,903,229
306	$5,551	$31,953	$37,504	$1,871,276
307	$5,458	$32,046	$37,504	$1,839,229
308	$5,364	$32,140	$37,504	$1,807,090
309	$5,271	$32,234	$37,504	$1,774,856
310	$5,177	$32,328	$37,504	$1,742,529
311	$5,082	$32,422	$37,504	$1,710,107
312	$4,988	$32,516	$37,504	$1,677,590

第26年供款共

$450,051

第26年利息

$66,035

第26年共還本金

$384,016

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$4,893	$32,611	$37,504	$1,644,979
314	$4,798	$32,706	$37,504	$1,612,273
315	$4,702	$32,802	$37,504	$1,579,471
316	$4,607	$32,897	$37,504	$1,546,574
317	$4,511	$32,993	$37,504	$1,513,580
318	$4,415	$33,090	$37,504	$1,480,491
319	$4,318	$33,186	$37,504	$1,447,305
320	$4,221	$33,283	$37,504	$1,414,022
321	$4,124	$33,380	$37,504	$1,380,642
322	$4,027	$33,477	$37,504	$1,347,164
323	$3,929	$33,575	$37,504	$1,313,589
324	$3,831	$33,673	$37,504	$1,279,916

第27年供款共

$450,051

第27年利息

$52,377

第27年共還本金

$397,674

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,733	$33,771	$37,504	$1,246,145
326	$3,635	$33,870	$37,504	$1,212,276
327	$3,536	$33,968	$37,504	$1,178,307
328	$3,437	$34,067	$37,504	$1,144,240
329	$3,337	$34,167	$37,504	$1,110,073
330	$3,238	$34,266	$37,504	$1,075,806
331	$3,138	$34,366	$37,504	$1,041,440
332	$3,038	$34,467	$37,504	$1,006,973
333	$2,937	$34,567	$37,504	$972,406
334	$2,836	$34,668	$37,504	$937,738
335	$2,735	$34,769	$37,504	$902,969
336	$2,634	$34,871	$37,504	$868,098

第28年供款共

$450,051

第28年利息

$38,233

第28年共還本金

$411,818

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,532	$34,972	$37,504	$833,126
338	$2,430	$35,074	$37,504	$798,052
339	$2,328	$35,177	$37,504	$762,875
340	$2,225	$35,279	$37,504	$727,596
341	$2,122	$35,382	$37,504	$692,214
342	$2,019	$35,485	$37,504	$656,729
343	$1,915	$35,589	$37,504	$621,140
344	$1,812	$35,693	$37,504	$585,448
345	$1,708	$35,797	$37,504	$549,651
346	$1,603	$35,901	$37,504	$513,750
347	$1,498	$36,006	$37,504	$477,744
348	$1,393	$36,111	$37,504	$441,633

第29年供款共

$450,051

第29年利息

$23,585

第29年共還本金

$426,465

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,288	$36,216	$37,504	$405,417
350	$1,182	$36,322	$37,504	$369,095
351	$1,077	$36,428	$37,504	$332,668
352	$970	$36,534	$37,504	$296,134
353	$864	$36,640	$37,504	$259,493
354	$757	$36,747	$37,504	$222,746
355	$650	$36,855	$37,504	$185,891
356	$542	$36,962	$37,504	$148,929
357	$434	$37,070	$37,504	$111,859
358	$326	$37,178	$37,504	$74,682
359	$218	$37,286	$37,504	$37,395
360	$109	$37,395	$37,504	$0

第30年供款共

$450,051

第30年利息

$8,417

第30年共還本金

$441,633

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$13,479,517

Disclaimer

Recommended properties

Mort. Insurance
info