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$13,747,947

Monthly Payment
$38,500

Down Payment

$-442,000

Total Loan

$8,442,000

Total int. paid

$5,417,947

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-112,000

Base on DTI ratio

$77,000

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

$77,000

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

Clearwater Bay CHAN UK VILLAGE

thumb_up

Nicely Renovated House

700 ft²

@10,000

GFA

700 ft²

@10,000

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7 M

700 ft²

@10,000

GFA

700 ft²

@10,000

Sale$7 M

local_fire_department HIT hotel_class King pets Pet Friendly

Tai Po SOLARIA TWR 08

thumb_up

SOLARIA

461 ft²

@17,354

local_fire_department HIT

Sale$8 M

461 ft²

@17,354

Sale$8 M

local_fire_department HIT

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

688 ft²

@11,483

GFA

870 ft²

@9,080

local_fire_department HIT

Sale$7.9 M

688 ft²

@11,483

GFA

870 ft²

@9,080

Sale$7.9 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN TWR 03

542 ft²

@13,469

local_fire_department HIT local_offer Good Catch

Sale$7.3 M

542 ft²

@13,469

Sale$7.3 M

local_fire_department HIT local_offer Good Catch

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA

393 ft²

@18,321

GFA

526 ft²

@13,688

real_estate_agent Rare pets Pet Friendly

Sale$7.2 M

393 ft²

@18,321

GFA

526 ft²

@13,688

Sale$7.2 M

real_estate_agent Rare pets Pet Friendly

Ma On Shan DOUBLE COVE PH 01 BLK 01

thumb_up

DOUBLE COVE PH 01 BLK 01

511 ft²

@13,699

GFA

663 ft²

@10,558

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7 M

511 ft²

@13,699

GFA

663 ft²

@10,558

Sale$7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan SUNSHINE CITY BLK H

thumb_up

SUNSHINE CITY BLK H

551 ft²

@13,612

GFA

749 ft²

@10,013

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Sale$7.5 M

551 ft²

@13,612

GFA

749 ft²

@10,013

Sale$7.5 M

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Ma On Shan DOUBLE COVE PH 01 BLK 03

thumb_up

DOUBLE COVE PH 01 BLK 03

491 ft²

@15,886

GFA

638 ft²

@12,226

directions_run Sale real_estate_agent Rare transfer_within_a_station Quality Migrant

Sale$7.8 M

491 ft²

@15,886

GFA

638 ft²

@12,226

Sale$7.8 M

directions_run Sale real_estate_agent Rare transfer_within_a_station Quality Migrant

Ma On Shan DOUBLE COVE PH 01 BLK 02

thumb_up

DOUBLE COVE PH 01 BLK 02

534 ft²

@14,944

GFA

677 ft²

@11,787

local_fire_department HIT local_offer Good Catch

Sale$7.98 M

534 ft²

@14,944

GFA

677 ft²

@11,787

Sale$7.98 M

local_fire_department HIT local_offer Good Catch

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 18

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 18

497 ft²

@16,298

local_fire_department HIT local_offer Good Catch

Sale$8.1 M

497 ft²

@16,298

Sale$8.1 M

local_fire_department HIT local_offer Good Catch

Fanling DAWNING VIEWS BLK 08

thumb_up

8座大單邊樓皇，三房一套大廳大房，罕有放租

714 ft²

@11,877

GFA

978 ft²

@8,671

hotel_class King

Sale$8.48 M

714 ft²

@11,877

GFA

978 ft²

@8,671

Sale$8.48 M

hotel_class King

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

526 ft²

@15,209

GFA

688 ft²

@11,628

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

Sale$8 M

526 ft²

@15,209

GFA

688 ft²

@11,628

Sale$8 M

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

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
3.625	$60,870	$49,504	$42,831	$38,500
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$38,500

Term

30Year

Loan amount

$8,442,000

Total int. paid

$5,417,947

Total Loan and Interest

$13,859,947

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$25,502	$12,998	$38,500	$8,429,002
2	$25,463	$13,037	$38,500	$8,415,965
3	$25,423	$13,077	$38,500	$8,402,888
4	$25,384	$13,116	$38,500	$8,389,772
5	$25,344	$13,156	$38,500	$8,376,616
6	$25,304	$13,195	$38,500	$8,363,421
7	$25,265	$13,235	$38,500	$8,350,185
8	$25,225	$13,275	$38,500	$8,336,910
9	$25,184	$13,315	$38,500	$8,323,595
10	$25,144	$13,356	$38,500	$8,310,239
11	$25,104	$13,396	$38,500	$8,296,843
12	$25,063	$13,436	$38,500	$8,283,407

第1年供款共

$461,998

第1年利息

$303,405

第1年共還本金

$158,593

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$25,023	$13,477	$38,500	$8,269,929
14	$24,982	$13,518	$38,500	$8,256,412
15	$24,941	$13,559	$38,500	$8,242,853
16	$24,900	$13,600	$38,500	$8,229,254
17	$24,859	$13,641	$38,500	$8,215,613
18	$24,818	$13,682	$38,500	$8,201,931
19	$24,777	$13,723	$38,500	$8,188,208
20	$24,735	$13,765	$38,500	$8,174,443
21	$24,694	$13,806	$38,500	$8,160,637
22	$24,652	$13,848	$38,500	$8,146,789
23	$24,610	$13,890	$38,500	$8,132,899
24	$24,568	$13,932	$38,500	$8,118,968

第2年供款共

$461,998

第2年利息

$297,559

第2年共還本金

$164,439

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$24,526	$13,974	$38,500	$8,104,994
26	$24,484	$14,016	$38,500	$8,090,978
27	$24,441	$14,058	$38,500	$8,076,919
28	$24,399	$14,101	$38,500	$8,062,819
29	$24,356	$14,143	$38,500	$8,048,675
30	$24,314	$14,186	$38,500	$8,034,489
31	$24,271	$14,229	$38,500	$8,020,260
32	$24,228	$14,272	$38,500	$8,005,988
33	$24,185	$14,315	$38,500	$7,991,673
34	$24,142	$14,358	$38,500	$7,977,315
35	$24,098	$14,402	$38,500	$7,962,913
36	$24,055	$14,445	$38,500	$7,948,468

第3年供款共

$461,998

第3年利息

$291,498

第3年共還本金

$170,500

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$24,011	$14,489	$38,500	$7,933,979
38	$23,967	$14,533	$38,500	$7,919,446
39	$23,923	$14,577	$38,500	$7,904,870
40	$23,879	$14,621	$38,500	$7,890,249
41	$23,835	$14,665	$38,500	$7,875,584
42	$23,791	$14,709	$38,500	$7,860,875
43	$23,746	$14,753	$38,500	$7,846,122
44	$23,702	$14,798	$38,500	$7,831,324
45	$23,657	$14,843	$38,500	$7,816,481
46	$23,612	$14,888	$38,500	$7,801,594
47	$23,567	$14,933	$38,500	$7,786,661
48	$23,522	$14,978	$38,500	$7,771,683

第4年供款共

$461,998

第4年利息

$285,214

第4年共還本金

$176,784

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$23,477	$15,023	$38,500	$7,756,661
50	$23,432	$15,068	$38,500	$7,741,592
51	$23,386	$15,114	$38,500	$7,726,478
52	$23,340	$15,159	$38,500	$7,711,319
53	$23,295	$15,205	$38,500	$7,696,114
54	$23,249	$15,251	$38,500	$7,680,863
55	$23,203	$15,297	$38,500	$7,665,565
56	$23,156	$15,343	$38,500	$7,650,222
57	$23,110	$15,390	$38,500	$7,634,832
58	$23,064	$15,436	$38,500	$7,619,396
59	$23,017	$15,483	$38,500	$7,603,913
60	$22,970	$15,530	$38,500	$7,588,383

第5年供款共

$461,998

第5年利息

$278,698

第5年共還本金

$183,300

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$22,923	$15,577	$38,500	$7,572,807
62	$22,876	$15,624	$38,500	$7,557,183
63	$22,829	$15,671	$38,500	$7,541,512
64	$22,782	$15,718	$38,500	$7,525,794
65	$22,734	$15,766	$38,500	$7,510,028
66	$22,687	$15,813	$38,500	$7,494,215
67	$22,639	$15,861	$38,500	$7,478,354
68	$22,591	$15,909	$38,500	$7,462,445
69	$22,543	$15,957	$38,500	$7,446,488
70	$22,495	$16,005	$38,500	$7,430,482
71	$22,446	$16,054	$38,500	$7,414,429
72	$22,398	$16,102	$38,500	$7,398,327

第6年供款共

$461,998

第6年利息

$271,942

第6年共還本金

$190,056

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$22,349	$16,151	$38,500	$7,382,176
74	$22,300	$16,200	$38,500	$7,365,977
75	$22,251	$16,248	$38,500	$7,349,728
76	$22,202	$16,298	$38,500	$7,333,431
77	$22,153	$16,347	$38,500	$7,317,084
78	$22,104	$16,396	$38,500	$7,300,688
79	$22,054	$16,446	$38,500	$7,284,242
80	$22,004	$16,495	$38,500	$7,267,747
81	$21,955	$16,545	$38,500	$7,251,201
82	$21,905	$16,595	$38,500	$7,234,606
83	$21,855	$16,645	$38,500	$7,217,961
84	$21,804	$16,696	$38,500	$7,201,265

第7年供款共

$461,998

第7年利息

$264,937

第7年共還本金

$197,062

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$21,754	$16,746	$38,500	$7,184,519
86	$21,703	$16,797	$38,500	$7,167,723
87	$21,652	$16,847	$38,500	$7,150,875
88	$21,602	$16,898	$38,500	$7,133,977
89	$21,551	$16,949	$38,500	$7,117,028
90	$21,499	$17,000	$38,500	$7,100,027
91	$21,448	$17,052	$38,500	$7,082,975
92	$21,396	$17,103	$38,500	$7,065,872
93	$21,345	$17,155	$38,500	$7,048,717
94	$21,293	$17,207	$38,500	$7,031,510
95	$21,241	$17,259	$38,500	$7,014,251
96	$21,189	$17,311	$38,500	$6,996,940

第8年供款共

$461,998

第8年利息

$257,673

第8年共還本金

$204,325

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$21,137	$17,363	$38,500	$6,979,577
98	$21,084	$17,416	$38,500	$6,962,161
99	$21,032	$17,468	$38,500	$6,944,693
100	$20,979	$17,521	$38,500	$6,927,172
101	$20,926	$17,574	$38,500	$6,909,598
102	$20,873	$17,627	$38,500	$6,891,971
103	$20,819	$17,680	$38,500	$6,874,290
104	$20,766	$17,734	$38,500	$6,856,557
105	$20,713	$17,787	$38,500	$6,838,769
106	$20,659	$17,841	$38,500	$6,820,928
107	$20,605	$17,895	$38,500	$6,803,033
108	$20,551	$17,949	$38,500	$6,785,084

第9年供款共

$461,998

第9年利息

$250,142

第9年共還本金

$211,856

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$20,497	$18,003	$38,500	$6,767,081
110	$20,442	$18,058	$38,500	$6,749,023
111	$20,388	$18,112	$38,500	$6,730,911
112	$20,333	$18,167	$38,500	$6,712,744
113	$20,278	$18,222	$38,500	$6,694,523
114	$20,223	$18,277	$38,500	$6,676,246
115	$20,168	$18,332	$38,500	$6,657,914
116	$20,112	$18,387	$38,500	$6,639,526
117	$20,057	$18,443	$38,500	$6,621,083
118	$20,001	$18,499	$38,500	$6,602,585
119	$19,945	$18,555	$38,500	$6,584,030
120	$19,889	$18,611	$38,500	$6,565,420

第10年供款共

$461,998

第10年利息

$242,334

第10年共還本金

$219,665

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$19,833	$18,667	$38,500	$6,546,753
122	$19,777	$18,723	$38,500	$6,528,030
123	$19,720	$18,780	$38,500	$6,509,250
124	$19,663	$18,836	$38,500	$6,490,413
125	$19,606	$18,893	$38,500	$6,471,520
126	$19,549	$18,950	$38,500	$6,452,569
127	$19,492	$19,008	$38,500	$6,433,562
128	$19,435	$19,065	$38,500	$6,414,497
129	$19,377	$19,123	$38,500	$6,395,374
130	$19,319	$19,180	$38,500	$6,376,193
131	$19,261	$19,238	$38,500	$6,356,955
132	$19,203	$19,297	$38,500	$6,337,658

第11年供款共

$461,998

第11年利息

$234,237

第11年共還本金

$227,761

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$19,145	$19,355	$38,500	$6,318,304
134	$19,087	$19,413	$38,500	$6,298,890
135	$19,028	$19,472	$38,500	$6,279,418
136	$18,969	$19,531	$38,500	$6,259,888
137	$18,910	$19,590	$38,500	$6,240,298
138	$18,851	$19,649	$38,500	$6,220,649
139	$18,792	$19,708	$38,500	$6,200,940
140	$18,732	$19,768	$38,500	$6,181,173
141	$18,672	$19,828	$38,500	$6,161,345
142	$18,612	$19,887	$38,500	$6,141,458
143	$18,552	$19,948	$38,500	$6,121,510
144	$18,492	$20,008	$38,500	$6,101,502

第12年供款共

$461,998

第12年利息

$225,842

第12年共還本金

$236,156

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$18,432	$20,068	$38,500	$6,081,434
146	$18,371	$20,129	$38,500	$6,061,305
147	$18,310	$20,190	$38,500	$6,041,116
148	$18,249	$20,251	$38,500	$6,020,865
149	$18,188	$20,312	$38,500	$6,000,553
150	$18,127	$20,373	$38,500	$5,980,180
151	$18,065	$20,435	$38,500	$5,959,745
152	$18,003	$20,496	$38,500	$5,939,249
153	$17,941	$20,558	$38,500	$5,918,690
154	$17,879	$20,620	$38,500	$5,898,070
155	$17,817	$20,683	$38,500	$5,877,387
156	$17,755	$20,745	$38,500	$5,856,642

第13年供款共

$461,998

第13年利息

$217,138

第13年共還本金

$244,860

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$17,692	$20,808	$38,500	$5,835,834
158	$17,629	$20,871	$38,500	$5,814,963
159	$17,566	$20,934	$38,500	$5,794,029
160	$17,503	$20,997	$38,500	$5,773,032
161	$17,439	$21,060	$38,500	$5,751,972
162	$17,376	$21,124	$38,500	$5,730,848
163	$17,312	$21,188	$38,500	$5,709,660
164	$17,248	$21,252	$38,500	$5,688,408
165	$17,184	$21,316	$38,500	$5,667,092
166	$17,119	$21,381	$38,500	$5,645,711
167	$17,055	$21,445	$38,500	$5,624,266
168	$16,990	$21,510	$38,500	$5,602,756

第14年供款共

$461,998

第14年利息

$208,113

第14年共還本金

$253,886

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$16,925	$21,575	$38,500	$5,581,181
170	$16,860	$21,640	$38,500	$5,559,541
171	$16,794	$21,705	$38,500	$5,537,836
172	$16,729	$21,771	$38,500	$5,516,065
173	$16,663	$21,837	$38,500	$5,494,228
174	$16,597	$21,903	$38,500	$5,472,326
175	$16,531	$21,969	$38,500	$5,450,357
176	$16,465	$22,035	$38,500	$5,428,322
177	$16,398	$22,102	$38,500	$5,406,220
178	$16,331	$22,169	$38,500	$5,384,051
179	$16,264	$22,236	$38,500	$5,361,816
180	$16,197	$22,303	$38,500	$5,339,513

第15年供款共

$461,998

第15年利息

$198,755

第15年共還本金

$263,243

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$16,130	$22,370	$38,500	$5,317,143
182	$16,062	$22,438	$38,500	$5,294,705
183	$15,994	$22,505	$38,500	$5,272,200
184	$15,926	$22,573	$38,500	$5,249,626
185	$15,858	$22,642	$38,500	$5,226,985
186	$15,790	$22,710	$38,500	$5,204,275
187	$15,721	$22,779	$38,500	$5,181,496
188	$15,652	$22,847	$38,500	$5,158,649
189	$15,583	$22,916	$38,500	$5,135,732
190	$15,514	$22,986	$38,500	$5,112,747
191	$15,445	$23,055	$38,500	$5,089,692
192	$15,375	$23,125	$38,500	$5,066,567

第16年供款共

$461,998

第16年利息

$189,052

第16年共還本金

$272,946

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$15,305	$23,195	$38,500	$5,043,372
194	$15,235	$23,265	$38,500	$5,020,108
195	$15,165	$23,335	$38,500	$4,996,773
196	$15,094	$23,405	$38,500	$4,973,367
197	$15,024	$23,476	$38,500	$4,949,891
198	$14,953	$23,547	$38,500	$4,926,344
199	$14,882	$23,618	$38,500	$4,902,726
200	$14,810	$23,690	$38,500	$4,879,036
201	$14,739	$23,761	$38,500	$4,855,275
202	$14,667	$23,833	$38,500	$4,831,442
203	$14,595	$23,905	$38,500	$4,807,537
204	$14,523	$23,977	$38,500	$4,783,560

第17年供款共

$461,998

第17年利息

$178,992

第17年共還本金

$283,006

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$14,450	$24,050	$38,500	$4,759,511
206	$14,378	$24,122	$38,500	$4,735,389
207	$14,305	$24,195	$38,500	$4,711,194
208	$14,232	$24,268	$38,500	$4,686,926
209	$14,158	$24,341	$38,500	$4,662,584
210	$14,085	$24,415	$38,500	$4,638,169
211	$14,011	$24,489	$38,500	$4,613,680
212	$13,937	$24,563	$38,500	$4,589,118
213	$13,863	$24,637	$38,500	$4,564,481
214	$13,789	$24,711	$38,500	$4,539,770
215	$13,714	$24,786	$38,500	$4,514,984
216	$13,639	$24,861	$38,500	$4,490,123

第18年供款共

$461,998

第18年利息

$168,561

第18年共還本金

$293,438

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$13,564	$24,936	$38,500	$4,465,187
218	$13,489	$25,011	$38,500	$4,440,175
219	$13,413	$25,087	$38,500	$4,415,089
220	$13,337	$25,163	$38,500	$4,389,926
221	$13,261	$25,239	$38,500	$4,364,687
222	$13,185	$25,315	$38,500	$4,339,373
223	$13,109	$25,391	$38,500	$4,313,981
224	$13,032	$25,468	$38,500	$4,288,513
225	$12,955	$25,545	$38,500	$4,262,968
226	$12,878	$25,622	$38,500	$4,237,346
227	$12,800	$25,700	$38,500	$4,211,647
228	$12,723	$25,777	$38,500	$4,185,869

第19年供款共

$461,998

第19年利息

$157,745

第19年共還本金

$304,253

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$12,645	$25,855	$38,500	$4,160,014
230	$12,567	$25,933	$38,500	$4,134,081
231	$12,488	$26,011	$38,500	$4,108,070
232	$12,410	$26,090	$38,500	$4,081,980
233	$12,331	$26,169	$38,500	$4,055,811
234	$12,252	$26,248	$38,500	$4,029,563
235	$12,173	$26,327	$38,500	$4,003,236
236	$12,093	$26,407	$38,500	$3,976,829
237	$12,013	$26,487	$38,500	$3,950,342
238	$11,933	$26,567	$38,500	$3,923,776
239	$11,853	$26,647	$38,500	$3,897,129
240	$11,773	$26,727	$38,500	$3,870,402

第20年供款共

$461,998

第20年利息

$146,531

第20年共還本金

$315,468

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$11,692	$26,808	$38,500	$3,843,594
242	$11,611	$26,889	$38,500	$3,816,705
243	$11,530	$26,970	$38,500	$3,789,735
244	$11,448	$27,052	$38,500	$3,762,683
245	$11,366	$27,133	$38,500	$3,735,550
246	$11,284	$27,215	$38,500	$3,708,334
247	$11,202	$27,298	$38,500	$3,681,037
248	$11,120	$27,380	$38,500	$3,653,657
249	$11,037	$27,463	$38,500	$3,626,194
250	$10,954	$27,546	$38,500	$3,598,648
251	$10,871	$27,629	$38,500	$3,571,019
252	$10,787	$27,712	$38,500	$3,543,307

第21年供款共

$461,998

第21年利息

$134,903

第21年共還本金

$327,095

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$10,704	$27,796	$38,500	$3,515,511
254	$10,620	$27,880	$38,500	$3,487,631
255	$10,536	$27,964	$38,500	$3,459,666
256	$10,451	$28,049	$38,500	$3,431,617
257	$10,366	$28,134	$38,500	$3,403,484
258	$10,281	$28,218	$38,500	$3,375,265
259	$10,196	$28,304	$38,500	$3,346,962
260	$10,111	$28,389	$38,500	$3,318,572
261	$10,025	$28,475	$38,500	$3,290,097
262	$9,939	$28,561	$38,500	$3,261,536
263	$9,853	$28,647	$38,500	$3,232,889
264	$9,766	$28,734	$38,500	$3,204,155

第22年供款共

$461,998

第22年利息

$122,847

第22年共還本金

$339,151

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$9,679	$28,821	$38,500	$3,175,335
266	$9,592	$28,908	$38,500	$3,146,427
267	$9,505	$28,995	$38,500	$3,117,432
268	$9,417	$29,083	$38,500	$3,088,349
269	$9,329	$29,170	$38,500	$3,059,179
270	$9,241	$29,259	$38,500	$3,029,920
271	$9,153	$29,347	$38,500	$3,000,573
272	$9,064	$29,436	$38,500	$2,971,138
273	$8,975	$29,525	$38,500	$2,941,613
274	$8,886	$29,614	$38,500	$2,911,999
275	$8,797	$29,703	$38,500	$2,882,296
276	$8,707	$29,793	$38,500	$2,852,503

第23年供款共

$461,998

第23年利息

$110,346

第23年共還本金

$351,652

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$8,617	$29,883	$38,500	$2,822,620
278	$8,527	$29,973	$38,500	$2,792,647
279	$8,436	$30,064	$38,500	$2,762,584
280	$8,345	$30,155	$38,500	$2,732,429
281	$8,254	$30,246	$38,500	$2,702,183
282	$8,163	$30,337	$38,500	$2,671,846
283	$8,071	$30,429	$38,500	$2,641,418
284	$7,979	$30,521	$38,500	$2,610,897
285	$7,887	$30,613	$38,500	$2,580,284
286	$7,795	$30,705	$38,500	$2,549,579
287	$7,702	$30,798	$38,500	$2,518,781
288	$7,609	$30,891	$38,500	$2,487,890

第24年供款共

$461,998

第24年利息

$97,385

第24年共還本金

$364,613

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$7,516	$30,984	$38,500	$2,456,906
290	$7,422	$31,078	$38,500	$2,425,828
291	$7,328	$31,172	$38,500	$2,394,656
292	$7,234	$31,266	$38,500	$2,363,390
293	$7,139	$31,360	$38,500	$2,332,030
294	$7,045	$31,455	$38,500	$2,300,574
295	$6,950	$31,550	$38,500	$2,269,024
296	$6,854	$31,646	$38,500	$2,237,379
297	$6,759	$31,741	$38,500	$2,205,638
298	$6,663	$31,837	$38,500	$2,173,801
299	$6,567	$31,933	$38,500	$2,141,867
300	$6,470	$32,030	$38,500	$2,109,838

第25年供款共

$461,998

第25年利息

$83,946

第25年共還本金

$378,052

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$6,373	$32,126	$38,500	$2,077,711
302	$6,276	$32,223	$38,500	$2,045,488
303	$6,179	$32,321	$38,500	$2,013,167
304	$6,081	$32,418	$38,500	$1,980,749
305	$5,984	$32,516	$38,500	$1,948,232
306	$5,885	$32,615	$38,500	$1,915,618
307	$5,787	$32,713	$38,500	$1,882,905
308	$5,688	$32,812	$38,500	$1,850,093
309	$5,589	$32,911	$38,500	$1,817,182
310	$5,489	$33,010	$38,500	$1,784,171
311	$5,390	$33,110	$38,500	$1,751,061
312	$5,290	$33,210	$38,500	$1,717,851

第26年供款共

$461,998

第26年利息

$70,011

第26年共還本金

$391,987

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$5,189	$33,311	$38,500	$1,684,541
314	$5,089	$33,411	$38,500	$1,651,129
315	$4,988	$33,512	$38,500	$1,617,617
316	$4,887	$33,613	$38,500	$1,584,004
317	$4,785	$33,715	$38,500	$1,550,289
318	$4,683	$33,817	$38,500	$1,516,473
319	$4,581	$33,919	$38,500	$1,482,554
320	$4,479	$34,021	$38,500	$1,448,532
321	$4,376	$34,124	$38,500	$1,414,408
322	$4,273	$34,227	$38,500	$1,380,181
323	$4,169	$34,331	$38,500	$1,345,851
324	$4,066	$34,434	$38,500	$1,311,416

第27年供款共

$461,998

第27年利息

$55,563

第27年共還本金

$406,435

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,962	$34,538	$38,500	$1,276,878
326	$3,857	$34,643	$38,500	$1,242,235
327	$3,753	$34,747	$38,500	$1,207,488
328	$3,648	$34,852	$38,500	$1,172,636
329	$3,542	$34,958	$38,500	$1,137,678
330	$3,437	$35,063	$38,500	$1,102,615
331	$3,331	$35,169	$38,500	$1,067,446
332	$3,225	$35,275	$38,500	$1,032,171
333	$3,118	$35,382	$38,500	$996,789
334	$3,011	$35,489	$38,500	$961,300
335	$2,904	$35,596	$38,500	$925,705
336	$2,796	$35,703	$38,500	$890,001

第28年供款共

$461,998

第28年利息

$40,583

第28年共還本金

$421,415

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,689	$35,811	$38,500	$854,190
338	$2,580	$35,919	$38,500	$818,270
339	$2,472	$36,028	$38,500	$782,242
340	$2,363	$36,137	$38,500	$746,105
341	$2,254	$36,246	$38,500	$709,859
342	$2,144	$36,355	$38,500	$673,504
343	$2,035	$36,465	$38,500	$637,039
344	$1,924	$36,575	$38,500	$600,463
345	$1,814	$36,686	$38,500	$563,777
346	$1,703	$36,797	$38,500	$526,980
347	$1,592	$36,908	$38,500	$490,073
348	$1,480	$37,019	$38,500	$453,053

第29年供款共

$461,998

第29年利息

$25,050

第29年共還本金

$436,948

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,369	$37,131	$38,500	$415,922
350	$1,256	$37,243	$38,500	$378,678
351	$1,144	$37,356	$38,500	$341,323
352	$1,031	$37,469	$38,500	$303,854
353	$918	$37,582	$38,500	$266,272
354	$804	$37,695	$38,500	$228,576
355	$690	$37,809	$38,500	$190,767
356	$576	$37,924	$38,500	$152,843
357	$462	$38,038	$38,500	$114,805
358	$347	$38,153	$38,500	$76,652
359	$232	$38,268	$38,500	$38,384
360	$116	$38,384	$38,500	$0

第30年供款共

$461,998

第30年利息

$8,945

第30年共還本金

$453,053

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$13,747,947

Disclaimer

Recommended properties

Mort. Insurance
info