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$13,535,007

Monthly Payment
$37,909

Down Payment

$-442,000

Total Loan

$8,442,000

Total int. paid

$5,205,007

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-112,000

Base on DTI ratio

$75,817

Budget of property purchase

HK$-112,000

Down Payment

$-442,000
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

$75,817

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 BELAIR GDNS

thumb_up

BELAIR GDNS

725 ft²

@10,069

GFA

980 ft²

@7,449

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$7.3 M

725 ft²

@10,069

GFA

980 ft²

@7,449

Sale$7.3 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Sole

KOL VR

Ma On Shan SUNSHINE CITY BLK L

thumb_up

SUNSHINE CITY BLK L

618 ft²

@12,540

GFA

830 ft²

@9,337

local_fire_department HIT local_offer Good Catch vpn_key Key

Sale$7.75 M

618 ft²

@12,540

GFA

830 ft²

@9,337

Sale$7.75 M

local_fire_department HIT local_offer Good Catch vpn_key Key

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

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

Ma On Shan MONTE VISTA

thumb_up

MONTE VISTA BLK 09

751 ft²

@9,987

GFA

963 ft²

@7,788

directions_run Sale

Sale$7.5 M

751 ft²

@9,987

GFA

963 ft²

@7,788

Sale$7.5 M

directions_run Sale

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

496 ft²

@15,121

local_fire_department HIT local_offer Good Catch

Sale$7.5 M

496 ft²

@15,121

Sale$7.5 M

local_fire_department HIT local_offer Good Catch

Sai Kung SHEUNG SZE WAN

thumb_up

CLEAR WATER BAY

GFA

1,350 ft²

@6,667

local_fire_department HIT hotel_class King

Sale$9 M

GFA

1,350 ft²

@6,667

Sale$9 M

local_fire_department HIT hotel_class King

Shatin DRAGONS RANGE COURT A TWR 01

thumb_up

DRAGONS RANGE

662 ft²

@10,574

local_fire_department HIT local_offer Good Catch price_change 蝕讓盤

Sale$7 M

662 ft²

@10,574

Sale$7 M

local_fire_department HIT local_offer Good Catch price_change 蝕讓盤

Sai Kung THE MEDITERRANEAN TWR 03

thumb_up

THE MEDITERRANEAN

532 ft²

@13,662

local_fire_department HIT

Sale$7.268 M

532 ft²

@13,662

Sale$7.268 M

local_fire_department HIT

Ma On Shan SAI SHA VILLAGE HOUSE

thumb_up

TAI TUNG TSUEN

GFA

700 ft²

@10,714

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

Tseung Kwan O RESIDENCE OASIS

thumb_up

RESIDENCE OASIS TWR 02

533 ft²

@16,510

GFA

677 ft²

@12,999

Sale$8.8 M

533 ft²

@16,510

GFA

677 ft²

@12,999

Sale$8.8 M

Sole

Sai Kung Kap Pin Long

thumb_up

Sole Agent - Sai Kung Town, Ground Floor with 3 bedrooms

GFA

700 ft²

@10,543

real_estate_agent Rare

Sale$7.38 M

GFA

700 ft²

@10,543

Sale$7.38 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$50,525	$38,824	$31,816	$27,153
1.500	$52,403	$40,736	$33,763	$29,135
2.000	$54,325	$42,707	$35,782	$31,203
2.500	$56,290	$44,734	$37,872	$33,356
3.000	$58,299	$46,819	$40,033	$35,592
3.500	$60,350	$48,960	$42,263	$37,908
4.000	$62,444	$51,157	$44,560	$40,303
4.500	$64,581	$53,408	$46,923	$42,774
5.000	$66,759	$55,713	$49,351	$45,318
5.500	$68,978	$58,071	$51,841	$47,933
6.000	$71,238	$60,481	$54,392	$50,614

Monthly Payment$37,909

Term

30Year

Loan amount

$8,442,000

Total int. paid

$5,205,007

Total Loan and Interest

$13,647,007

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$24,623	$13,286	$37,908	$8,428,714
2	$24,584	$13,325	$37,908	$8,415,390
3	$24,545	$13,363	$37,908	$8,402,026
4	$24,506	$13,402	$37,908	$8,388,624
5	$24,467	$13,442	$37,908	$8,375,182
6	$24,428	$13,481	$37,908	$8,361,701
7	$24,388	$13,520	$37,908	$8,348,181
8	$24,349	$13,559	$37,908	$8,334,622
9	$24,309	$13,599	$37,908	$8,321,023
10	$24,270	$13,639	$37,908	$8,307,384
11	$24,230	$13,678	$37,908	$8,293,706
12	$24,190	$13,718	$37,908	$8,279,987

第1年供款共

$454,900

第1年利息

$292,887

第1年共還本金

$162,013

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$24,150	$13,758	$37,908	$8,266,229
14	$24,110	$13,799	$37,908	$8,252,430
15	$24,070	$13,839	$37,908	$8,238,592
16	$24,029	$13,879	$37,908	$8,224,712
17	$23,989	$13,920	$37,908	$8,210,793
18	$23,948	$13,960	$37,908	$8,196,833
19	$23,907	$14,001	$37,908	$8,182,832
20	$23,867	$14,042	$37,908	$8,168,790
21	$23,826	$14,083	$37,908	$8,154,707
22	$23,785	$14,124	$37,908	$8,140,583
23	$23,743	$14,165	$37,908	$8,126,418
24	$23,702	$14,206	$37,908	$8,112,212

第2年供款共

$454,900

第2年利息

$287,125

第2年共還本金

$167,775

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$23,661	$14,248	$37,908	$8,097,964
26	$23,619	$14,289	$37,908	$8,083,675
27	$23,577	$14,331	$37,908	$8,069,344
28	$23,536	$14,373	$37,908	$8,054,971
29	$23,494	$14,415	$37,908	$8,040,557
30	$23,452	$14,457	$37,908	$8,026,100
31	$23,409	$14,499	$37,908	$8,011,601
32	$23,367	$14,541	$37,908	$7,997,060
33	$23,325	$14,584	$37,908	$7,982,476
34	$23,282	$14,626	$37,908	$7,967,850
35	$23,240	$14,669	$37,908	$7,953,181
36	$23,197	$14,712	$37,908	$7,938,470

第3年供款共

$454,900

第3年利息

$281,158

第3年共還本金

$173,742

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$23,154	$14,754	$37,908	$7,923,715
38	$23,111	$14,798	$37,908	$7,908,918
39	$23,068	$14,841	$37,908	$7,894,077
40	$23,024	$14,884	$37,908	$7,879,193
41	$22,981	$14,927	$37,908	$7,864,266
42	$22,937	$14,971	$37,908	$7,849,295
43	$22,894	$15,015	$37,908	$7,834,280
44	$22,850	$15,058	$37,908	$7,819,222
45	$22,806	$15,102	$37,908	$7,804,120
46	$22,762	$15,146	$37,908	$7,788,973
47	$22,718	$15,191	$37,908	$7,773,783
48	$22,674	$15,235	$37,908	$7,758,548

第4年供款共

$454,900

第4年利息

$274,978

第4年共還本金

$179,922

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$22,629	$15,279	$37,908	$7,743,269
50	$22,585	$15,324	$37,908	$7,727,945
51	$22,540	$15,369	$37,908	$7,712,576
52	$22,495	$15,413	$37,908	$7,697,163
53	$22,450	$15,458	$37,908	$7,681,705
54	$22,405	$15,503	$37,908	$7,666,201
55	$22,360	$15,549	$37,908	$7,650,653
56	$22,314	$15,594	$37,908	$7,635,059
57	$22,269	$15,639	$37,908	$7,619,419
58	$22,223	$15,685	$37,908	$7,603,734
59	$22,178	$15,731	$37,908	$7,588,004
60	$22,132	$15,777	$37,908	$7,572,227

第5年供款共

$454,900

第5年利息

$268,579

第5年共還本金

$186,321

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$22,086	$15,823	$37,908	$7,556,404
62	$22,040	$15,869	$37,908	$7,540,535
63	$21,993	$15,915	$37,908	$7,524,620
64	$21,947	$15,962	$37,908	$7,508,659
65	$21,900	$16,008	$37,908	$7,492,651
66	$21,854	$16,055	$37,908	$7,476,596
67	$21,807	$16,102	$37,908	$7,460,494
68	$21,760	$16,149	$37,908	$7,444,346
69	$21,713	$16,196	$37,908	$7,428,150
70	$21,665	$16,243	$37,908	$7,411,907
71	$21,618	$16,290	$37,908	$7,395,617
72	$21,571	$16,338	$37,908	$7,379,279

第6年供款共

$454,900

第6年利息

$261,952

第6年共還本金

$192,948

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$21,523	$16,385	$37,908	$7,362,893
74	$21,475	$16,433	$37,908	$7,346,460
75	$21,427	$16,481	$37,908	$7,329,979
76	$21,379	$16,529	$37,908	$7,313,450
77	$21,331	$16,577	$37,908	$7,296,872
78	$21,283	$16,626	$37,908	$7,280,247
79	$21,234	$16,674	$37,908	$7,263,572
80	$21,185	$16,723	$37,908	$7,246,849
81	$21,137	$16,772	$37,908	$7,230,078
82	$21,088	$16,821	$37,908	$7,213,257
83	$21,039	$16,870	$37,908	$7,196,387
84	$20,989	$16,919	$37,908	$7,179,468

第7年供款共

$454,900

第7年利息

$255,090

第7年共還本金

$199,811

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$20,940	$16,968	$37,908	$7,162,500
86	$20,891	$17,018	$37,908	$7,145,482
87	$20,841	$17,067	$37,908	$7,128,415
88	$20,791	$17,117	$37,908	$7,111,298
89	$20,741	$17,167	$37,908	$7,094,131
90	$20,691	$17,217	$37,908	$7,076,914
91	$20,641	$17,267	$37,908	$7,059,646
92	$20,591	$17,318	$37,908	$7,042,329
93	$20,540	$17,368	$37,908	$7,024,960
94	$20,489	$17,419	$37,908	$7,007,542
95	$20,439	$17,470	$37,908	$6,990,072
96	$20,388	$17,521	$37,908	$6,972,551

第8年供款共

$454,900

第8年利息

$247,983

第8年共還本金

$206,917

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$20,337	$17,572	$37,908	$6,954,979
98	$20,285	$17,623	$37,908	$6,937,356
99	$20,234	$17,674	$37,908	$6,919,682
100	$20,182	$17,726	$37,908	$6,901,956
101	$20,131	$17,778	$37,908	$6,884,178
102	$20,079	$17,829	$37,908	$6,866,349
103	$20,027	$17,882	$37,908	$6,848,467
104	$19,975	$17,934	$37,908	$6,830,534
105	$19,922	$17,986	$37,908	$6,812,548
106	$19,870	$18,038	$37,908	$6,794,509
107	$19,817	$18,091	$37,908	$6,776,418
108	$19,765	$18,144	$37,908	$6,758,275

第9年供款共

$454,900

第9年利息

$240,624

第9年共還本金

$214,277

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$19,712	$18,197	$37,908	$6,740,078
110	$19,659	$18,250	$37,908	$6,721,828
111	$19,605	$18,303	$37,908	$6,703,525
112	$19,552	$18,356	$37,908	$6,685,169
113	$19,498	$18,410	$37,908	$6,666,759
114	$19,445	$18,464	$37,908	$6,648,295
115	$19,391	$18,517	$37,908	$6,629,778
116	$19,337	$18,572	$37,908	$6,611,206
117	$19,283	$18,626	$37,908	$6,592,580
118	$19,228	$18,680	$37,908	$6,573,900
119	$19,174	$18,734	$37,908	$6,555,166
120	$19,119	$18,789	$37,908	$6,536,377

第10年供款共

$454,900

第10年利息

$233,002

第10年共還本金

$221,898

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$19,064	$18,844	$37,908	$6,517,533
122	$19,009	$18,899	$37,908	$6,498,634
123	$18,954	$18,954	$37,908	$6,479,680
124	$18,899	$19,009	$37,908	$6,460,671
125	$18,844	$19,065	$37,908	$6,441,606
126	$18,788	$19,120	$37,908	$6,422,486
127	$18,732	$19,176	$37,908	$6,403,310
128	$18,676	$19,232	$37,908	$6,384,078
129	$18,620	$19,288	$37,908	$6,364,789
130	$18,564	$19,344	$37,908	$6,345,445
131	$18,508	$19,401	$37,908	$6,326,044
132	$18,451	$19,457	$37,908	$6,306,587

第11年供款共

$454,900

第11年利息

$225,110

第11年共還本金

$229,790

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$18,394	$19,514	$37,908	$6,287,073
134	$18,337	$19,571	$37,908	$6,267,502
135	$18,280	$19,628	$37,908	$6,247,873
136	$18,223	$19,685	$37,908	$6,228,188
137	$18,166	$19,743	$37,908	$6,208,445
138	$18,108	$19,800	$37,908	$6,188,645
139	$18,050	$19,858	$37,908	$6,168,787
140	$17,992	$19,916	$37,908	$6,148,871
141	$17,934	$19,974	$37,908	$6,128,897
142	$17,876	$20,032	$37,908	$6,108,864
143	$17,818	$20,091	$37,908	$6,088,773
144	$17,759	$20,149	$37,908	$6,068,624

第12年供款共

$454,900

第12年利息

$216,937

第12年共還本金

$237,963

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$17,700	$20,208	$37,908	$6,048,416
146	$17,641	$20,267	$37,908	$6,028,149
147	$17,582	$20,326	$37,908	$6,007,822
148	$17,523	$20,386	$37,908	$5,987,437
149	$17,463	$20,445	$37,908	$5,966,992
150	$17,404	$20,505	$37,908	$5,946,487
151	$17,344	$20,564	$37,908	$5,925,923
152	$17,284	$20,624	$37,908	$5,905,298
153	$17,224	$20,685	$37,908	$5,884,614
154	$17,163	$20,745	$37,908	$5,863,869
155	$17,103	$20,805	$37,908	$5,843,063
156	$17,042	$20,866	$37,908	$5,822,197

第13年供款共

$454,900

第13年利息

$208,474

第13年共還本金

$246,427

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$16,981	$20,927	$37,908	$5,801,270
158	$16,920	$20,988	$37,908	$5,780,282
159	$16,859	$21,049	$37,908	$5,759,233
160	$16,798	$21,111	$37,908	$5,738,123
161	$16,736	$21,172	$37,908	$5,716,950
162	$16,674	$21,234	$37,908	$5,695,717
163	$16,613	$21,296	$37,908	$5,674,421
164	$16,550	$21,358	$37,908	$5,653,063
165	$16,488	$21,420	$37,908	$5,631,643
166	$16,426	$21,483	$37,908	$5,610,160
167	$16,363	$21,545	$37,908	$5,588,614
168	$16,300	$21,608	$37,908	$5,567,006

第14年供款共

$454,900

第14年利息

$199,709

第14年共還本金

$255,191

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$16,237	$21,671	$37,908	$5,545,335
170	$16,174	$21,734	$37,908	$5,523,600
171	$16,111	$21,798	$37,908	$5,501,803
172	$16,047	$21,861	$37,908	$5,479,941
173	$15,983	$21,925	$37,908	$5,458,016
174	$15,919	$21,989	$37,908	$5,436,027
175	$15,855	$22,053	$37,908	$5,413,974
176	$15,791	$22,118	$37,908	$5,391,856
177	$15,726	$22,182	$37,908	$5,369,674
178	$15,662	$22,247	$37,908	$5,347,427
179	$15,597	$22,312	$37,908	$5,325,115
180	$15,532	$22,377	$37,908	$5,302,739

第15年供款共

$454,900

第15年利息

$190,633

第15年共還本金

$264,268

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$15,466	$22,442	$37,908	$5,280,297
182	$15,401	$22,507	$37,908	$5,257,789
183	$15,335	$22,573	$37,908	$5,235,216
184	$15,269	$22,639	$37,908	$5,212,577
185	$15,203	$22,705	$37,908	$5,189,872
186	$15,137	$22,771	$37,908	$5,167,101
187	$15,071	$22,838	$37,908	$5,144,263
188	$15,004	$22,904	$37,908	$5,121,359
189	$14,937	$22,971	$37,908	$5,098,388
190	$14,870	$23,038	$37,908	$5,075,350
191	$14,803	$23,105	$37,908	$5,052,245
192	$14,736	$23,173	$37,908	$5,029,072

第16年供款共

$454,900

第16年利息

$181,233

第16年共還本金

$273,667

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$14,668	$23,240	$37,908	$5,005,832
194	$14,600	$23,308	$37,908	$4,982,524
195	$14,532	$23,376	$37,908	$4,959,148
196	$14,464	$23,444	$37,908	$4,935,703
197	$14,396	$23,513	$37,908	$4,912,191
198	$14,327	$23,581	$37,908	$4,888,610
199	$14,258	$23,650	$37,908	$4,864,960
200	$14,189	$23,719	$37,908	$4,841,241
201	$14,120	$23,788	$37,908	$4,817,453
202	$14,051	$23,857	$37,908	$4,793,595
203	$13,981	$23,927	$37,908	$4,769,668
204	$13,912	$23,997	$37,908	$4,745,672

第17年供款共

$454,900

第17年利息

$171,500

第17年共還本金

$283,400

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$13,842	$24,067	$37,908	$4,721,605
206	$13,771	$24,137	$37,908	$4,697,468
207	$13,701	$24,207	$37,908	$4,673,260
208	$13,630	$24,278	$37,908	$4,648,982
209	$13,560	$24,349	$37,908	$4,624,634
210	$13,489	$24,420	$37,908	$4,600,214
211	$13,417	$24,491	$37,908	$4,575,723
212	$13,346	$24,562	$37,908	$4,551,160
213	$13,274	$24,634	$37,908	$4,526,526
214	$13,202	$24,706	$37,908	$4,501,820
215	$13,130	$24,778	$37,908	$4,477,042
216	$13,058	$24,850	$37,908	$4,452,192

第18年供款共

$454,900

第18年利息

$161,420

第18年共還本金

$293,480

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$12,986	$24,923	$37,908	$4,427,269
218	$12,913	$24,995	$37,908	$4,402,273
219	$12,840	$25,068	$37,908	$4,377,205
220	$12,767	$25,142	$37,908	$4,352,064
221	$12,694	$25,215	$37,908	$4,326,849
222	$12,620	$25,288	$37,908	$4,301,560
223	$12,546	$25,362	$37,908	$4,276,198
224	$12,472	$25,436	$37,908	$4,250,762
225	$12,398	$25,510	$37,908	$4,225,252
226	$12,324	$25,585	$37,908	$4,199,667
227	$12,249	$25,659	$37,908	$4,174,008
228	$12,174	$25,734	$37,908	$4,148,274

第19年供款共

$454,900

第19年利息

$150,982

第19年共還本金

$303,918

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$12,099	$25,809	$37,908	$4,122,464
230	$12,024	$25,884	$37,908	$4,096,580
231	$11,948	$25,960	$37,908	$4,070,620
232	$11,873	$26,036	$37,908	$4,044,584
233	$11,797	$26,112	$37,908	$4,018,473
234	$11,721	$26,188	$37,908	$3,992,285
235	$11,644	$26,264	$37,908	$3,966,021
236	$11,568	$26,341	$37,908	$3,939,680
237	$11,491	$26,418	$37,908	$3,913,262
238	$11,414	$26,495	$37,908	$3,886,767
239	$11,336	$26,572	$37,908	$3,860,195
240	$11,259	$26,649	$37,908	$3,833,546

第20年供款共

$454,900

第20年利息

$140,173

第20年共還本金

$314,728

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$11,181	$26,727	$37,908	$3,806,819
242	$11,103	$26,805	$37,908	$3,780,014
243	$11,025	$26,883	$37,908	$3,753,130
244	$10,947	$26,962	$37,908	$3,726,169
245	$10,868	$27,040	$37,908	$3,699,128
246	$10,789	$27,119	$37,908	$3,672,009
247	$10,710	$27,198	$37,908	$3,644,811
248	$10,631	$27,278	$37,908	$3,617,533
249	$10,551	$27,357	$37,908	$3,590,176
250	$10,471	$27,437	$37,908	$3,562,739
251	$10,391	$27,517	$37,908	$3,535,222
252	$10,311	$27,597	$37,908	$3,507,625

第21年供款共

$454,900

第21年利息

$128,979

第21年共還本金

$325,921

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$10,231	$27,678	$37,908	$3,479,947
254	$10,150	$27,759	$37,908	$3,452,188
255	$10,069	$27,839	$37,908	$3,424,349
256	$9,988	$27,921	$37,908	$3,396,428
257	$9,906	$28,002	$37,908	$3,368,426
258	$9,825	$28,084	$37,908	$3,340,342
259	$9,743	$28,166	$37,908	$3,312,177
260	$9,661	$28,248	$37,908	$3,283,929
261	$9,578	$28,330	$37,908	$3,255,599
262	$9,495	$28,413	$37,908	$3,227,186
263	$9,413	$28,496	$37,908	$3,198,690
264	$9,330	$28,579	$37,908	$3,170,111

第22年供款共

$454,900

第22年利息

$117,387

第22年共還本金

$337,513

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$9,246	$28,662	$37,908	$3,141,449
266	$9,163	$28,746	$37,908	$3,112,703
267	$9,079	$28,830	$37,908	$3,083,873
268	$8,995	$28,914	$37,908	$3,054,960
269	$8,910	$28,998	$37,908	$3,025,962
270	$8,826	$29,083	$37,908	$2,996,879
271	$8,741	$29,167	$37,908	$2,967,712
272	$8,656	$29,253	$37,908	$2,938,459
273	$8,571	$29,338	$37,908	$2,909,121
274	$8,485	$29,423	$37,908	$2,879,698
275	$8,399	$29,509	$37,908	$2,850,189
276	$8,313	$29,595	$37,908	$2,820,593

第23年供款共

$454,900

第23年利息

$105,382

第23年共還本金

$349,518

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$8,227	$29,682	$37,908	$2,790,912
278	$8,140	$29,768	$37,908	$2,761,143
279	$8,053	$29,855	$37,908	$2,731,288
280	$7,966	$29,942	$37,908	$2,701,346
281	$7,879	$30,029	$37,908	$2,671,317
282	$7,791	$30,117	$37,908	$2,641,200
283	$7,703	$30,205	$37,908	$2,610,995
284	$7,615	$30,293	$37,908	$2,580,702
285	$7,527	$30,381	$37,908	$2,550,321
286	$7,438	$30,470	$37,908	$2,519,851
287	$7,350	$30,559	$37,908	$2,489,292
288	$7,260	$30,648	$37,908	$2,458,644

第24年供款共

$454,900

第24年利息

$92,951

第24年共還本金

$361,949

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$7,171	$30,737	$37,908	$2,427,907
290	$7,081	$30,827	$37,908	$2,397,080
291	$6,991	$30,917	$37,908	$2,366,163
292	$6,901	$31,007	$37,908	$2,335,156
293	$6,811	$31,097	$37,908	$2,304,059
294	$6,720	$31,188	$37,908	$2,272,870
295	$6,629	$31,279	$37,908	$2,241,591
296	$6,538	$31,370	$37,908	$2,210,221
297	$6,446	$31,462	$37,908	$2,178,759
298	$6,355	$31,554	$37,908	$2,147,205
299	$6,263	$31,646	$37,908	$2,115,560
300	$6,170	$31,738	$37,908	$2,083,822

第25年供款共

$454,900

第25年利息

$80,078

第25年共還本金

$374,823

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$6,078	$31,831	$37,908	$2,051,991
302	$5,985	$31,923	$37,908	$2,020,068
303	$5,892	$32,016	$37,908	$1,988,051
304	$5,798	$32,110	$37,908	$1,955,941
305	$5,705	$32,204	$37,908	$1,923,738
306	$5,611	$32,297	$37,908	$1,891,440
307	$5,517	$32,392	$37,908	$1,859,049
308	$5,422	$32,486	$37,908	$1,826,563
309	$5,327	$32,581	$37,908	$1,793,982
310	$5,232	$32,676	$37,908	$1,761,306
311	$5,137	$32,771	$37,908	$1,728,535
312	$5,042	$32,867	$37,908	$1,695,668

第26年供款共

$454,900

第26年利息

$66,746

第26年共還本金

$388,154

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$4,946	$32,963	$37,908	$1,662,705
314	$4,850	$33,059	$37,908	$1,629,646
315	$4,753	$33,155	$37,908	$1,596,491
316	$4,656	$33,252	$37,908	$1,563,239
317	$4,559	$33,349	$37,908	$1,529,890
318	$4,462	$33,446	$37,908	$1,496,444
319	$4,365	$33,544	$37,908	$1,462,900
320	$4,267	$33,642	$37,908	$1,429,259
321	$4,169	$33,740	$37,908	$1,395,519
322	$4,070	$33,838	$37,908	$1,361,681
323	$3,972	$33,937	$37,908	$1,327,744
324	$3,873	$34,036	$37,908	$1,293,709

第27年供款共

$454,900

第27年利息

$52,941

第27年共還本金

$401,959

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,773	$34,135	$37,908	$1,259,574
326	$3,674	$34,235	$37,908	$1,225,339
327	$3,574	$34,334	$37,908	$1,191,005
328	$3,474	$34,435	$37,908	$1,156,570
329	$3,373	$34,535	$37,908	$1,122,035
330	$3,273	$34,636	$37,908	$1,087,399
331	$3,172	$34,737	$37,908	$1,052,662
332	$3,070	$34,838	$37,908	$1,017,824
333	$2,969	$34,940	$37,908	$982,885
334	$2,867	$35,042	$37,908	$947,843
335	$2,765	$35,144	$37,908	$912,699
336	$2,662	$35,246	$37,908	$877,453

第28年供款共

$454,900

第28年利息

$38,645

第28年共還本金

$416,256

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,559	$35,349	$37,908	$842,104
338	$2,456	$35,452	$37,908	$806,652
339	$2,353	$35,556	$37,908	$771,096
340	$2,249	$35,659	$37,908	$735,437
341	$2,145	$35,763	$37,908	$699,673
342	$2,041	$35,868	$37,908	$663,806
343	$1,936	$35,972	$37,908	$627,833
344	$1,831	$36,077	$37,908	$591,756
345	$1,726	$36,182	$37,908	$555,574
346	$1,620	$36,288	$37,908	$519,286
347	$1,515	$36,394	$37,908	$482,892
348	$1,408	$36,500	$37,908	$446,392

第29年供款共

$454,900

第29年利息

$23,840

第29年共還本金

$431,061

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,302	$36,606	$37,908	$409,786
350	$1,195	$36,713	$37,908	$373,073
351	$1,088	$36,820	$37,908	$336,252
352	$981	$36,928	$37,908	$299,325
353	$873	$37,035	$37,908	$262,290
354	$765	$37,143	$37,908	$225,146
355	$657	$37,252	$37,908	$187,894
356	$548	$37,360	$37,908	$150,534
357	$439	$37,469	$37,908	$113,065
358	$330	$37,579	$37,908	$75,486
359	$220	$37,688	$37,908	$37,798
360	$110	$37,798	$37,908	$0

第30年供款共

$454,900

第30年利息

$8,508

第30年共還本金

$446,392

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$13,535,007

Disclaimer

Recommended properties

Mort. Insurance
info