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$14,019,422

Monthly Payment
$40,429

Down Payment

$-865,000

Total Loan

$8,865,000

Total int. paid

$5,689,422

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-535,000

Base on DTI ratio

$80,858

Budget of property purchase

HK$-535,000

Down Payment

$-865,000
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

$80,858

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

Fanling GREENPARK VILLA BLK 02

thumb_up

GREENPARK VILLA BLK 02

716 ft²

@10,894

GFA

842 ft²

@9,264

local_fire_department HIT directions_run Sale

Sale$7.8 M

716 ft²

@10,894

GFA

842 ft²

@9,264

Sale$7.8 M

local_fire_department HIT directions_run Sale

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

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY

551 ft²

@13,067

GFA

749 ft²

@9,613

hotel_class King

Sale$7.2 M

551 ft²

@13,067

GFA

749 ft²

@9,613

Sale$7.2 M

hotel_class King

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 OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@12,462

GFA

878 ft²

@9,453

directions_run Sale real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Sale$8.3 M

666 ft²

@12,462

GFA

878 ft²

@9,453

Sale$8.3 M

directions_run Sale real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

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 PICTORIAL GDN

thumb_up

PICTORIAL GDN

662 ft²

@10,876

GFA

968 ft²

@7,438

local_fire_department HIT

Sale$7.2 M

662 ft²

@10,876

GFA

968 ft²

@7,438

Sale$7.2 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

733 ft²

@12,142

GFA

906 ft²

@9,823

local_fire_department HIT

Sale$8.9 M

733 ft²

@12,142

GFA

906 ft²

@9,823

Sale$8.9 M

local_fire_department HIT

Ma On Shan BAYSHORE TWR BLK 05

thumb_up

BAYSHORE TWR BLK 05

550 ft²

@14,545

GFA

739 ft²

@10,825

local_fire_department HIT pets Pet Friendly

Sale$8 M

550 ft²

@14,545

GFA

739 ft²

@10,825

Sale$8 M

local_fire_department HIT pets Pet Friendly

Sai Kung PARK MEDITERRANEAN

thumb_up

Best price lowise apartment for sale

669 ft²

@12,526

local_fire_department HIT verified 首置必買 price_change 蝕讓盤

Sale$8.38 M

669 ft²

@12,526

Sale$8.38 M

local_fire_department HIT verified 首置必買 price_change 蝕讓盤

Ma On Shan SUNSHINE CITY BLK N

thumb_up

SUNSHINE CITY BLK N

503 ft²

@13,917

GFA

671 ft²

@10,432

local_fire_department HIT

Sale$7 M

503 ft²

@13,917

GFA

671 ft²

@10,432

Sale$7 M

local_fire_department HIT

Tai Po THE REGENT TWR 01

thumb_up

THE REGENT TWR 01

524 ft²

@16,794

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$8.8 M

524 ft²

@16,794

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Interest Rate	15Year	20Year	25Year	30Year
1.000	$53,057	$40,770	$33,410	$28,513
1.500	$55,029	$42,778	$35,454	$30,595
2.000	$57,047	$44,847	$37,575	$32,767
2.500	$59,111	$46,976	$39,770	$35,027
3.000	$61,220	$49,165	$42,039	$37,375
3.500	$63,374	$51,413	$44,380	$39,808
3.625	$63,920	$51,985	$44,977	$40,429
4.000	$65,573	$53,720	$46,793	$42,323
4.500	$67,817	$56,084	$49,275	$44,918
5.000	$70,104	$58,505	$51,824	$47,589
5.500	$72,434	$60,981	$54,439	$50,334
6.000	$74,808	$63,512	$57,117	$53,150

Monthly Payment$40,429

Term

30Year

Loan amount

$8,865,000

Total int. paid

$5,689,422

Total Loan and Interest

$14,554,422

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$26,780	$13,649	$40,429	$8,851,351
2	$26,738	$13,690	$40,429	$8,837,660
3	$26,697	$13,732	$40,429	$8,823,928
4	$26,656	$13,773	$40,429	$8,810,155
5	$26,614	$13,815	$40,429	$8,796,340
6	$26,572	$13,857	$40,429	$8,782,483
7	$26,530	$13,899	$40,429	$8,768,585
8	$26,488	$13,941	$40,429	$8,754,644
9	$26,446	$13,983	$40,429	$8,740,662
10	$26,404	$14,025	$40,429	$8,726,637
11	$26,362	$14,067	$40,429	$8,712,570
12	$26,319	$14,110	$40,429	$8,698,460

第1年供款共

$485,147

第1年利息

$318,607

第1年共還本金

$166,540

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$26,277	$14,152	$40,429	$8,684,308
14	$26,234	$14,195	$40,429	$8,670,113
15	$26,191	$14,238	$40,429	$8,655,875
16	$26,148	$14,281	$40,429	$8,641,594
17	$26,105	$14,324	$40,429	$8,627,269
18	$26,062	$14,367	$40,429	$8,612,902
19	$26,018	$14,411	$40,429	$8,598,491
20	$25,975	$14,454	$40,429	$8,584,037
21	$25,931	$14,498	$40,429	$8,569,539
22	$25,887	$14,542	$40,429	$8,554,997
23	$25,843	$14,586	$40,429	$8,540,411
24	$25,799	$14,630	$40,429	$8,525,782

第2年供款共

$485,147

第2年利息

$312,469

第2年共還本金

$172,678

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$25,755	$14,674	$40,429	$8,511,108
26	$25,711	$14,718	$40,429	$8,496,389
27	$25,666	$14,763	$40,429	$8,481,626
28	$25,622	$14,807	$40,429	$8,466,819
29	$25,577	$14,852	$40,429	$8,451,967
30	$25,532	$14,897	$40,429	$8,437,070
31	$25,487	$14,942	$40,429	$8,422,128
32	$25,442	$14,987	$40,429	$8,407,141
33	$25,397	$15,032	$40,429	$8,392,109
34	$25,351	$15,078	$40,429	$8,377,031
35	$25,306	$15,123	$40,429	$8,361,907
36	$25,260	$15,169	$40,429	$8,346,738

第3年供款共

$485,147

第3年利息

$306,104

第3年共還本金

$179,043

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$25,214	$15,215	$40,429	$8,331,524
38	$25,168	$15,261	$40,429	$8,316,263
39	$25,122	$15,307	$40,429	$8,300,956
40	$25,076	$15,353	$40,429	$8,285,603
41	$25,029	$15,400	$40,429	$8,270,203
42	$24,983	$15,446	$40,429	$8,254,757
43	$24,936	$15,493	$40,429	$8,239,264
44	$24,889	$15,540	$40,429	$8,223,725
45	$24,843	$15,586	$40,429	$8,208,139
46	$24,795	$15,634	$40,429	$8,192,505
47	$24,748	$15,681	$40,429	$8,176,824
48	$24,701	$15,728	$40,429	$8,161,096

第4年供款共

$485,147

第4年利息

$299,505

第4年共還本金

$185,642

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$24,653	$15,776	$40,429	$8,145,320
50	$24,606	$15,823	$40,429	$8,129,497
51	$24,558	$15,871	$40,429	$8,113,626
52	$24,510	$15,919	$40,429	$8,097,707
53	$24,462	$15,967	$40,429	$8,081,740
54	$24,414	$16,015	$40,429	$8,065,725
55	$24,365	$16,064	$40,429	$8,049,661
56	$24,317	$16,112	$40,429	$8,033,549
57	$24,268	$16,161	$40,429	$8,017,388
58	$24,219	$16,210	$40,429	$8,001,178
59	$24,170	$16,259	$40,429	$7,984,919
60	$24,121	$16,308	$40,429	$7,968,611

第5年供款共

$485,147

第5年利息

$292,663

第5年共還本金

$192,485

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$24,072	$16,357	$40,429	$7,952,254
62	$24,022	$16,407	$40,429	$7,935,848
63	$23,973	$16,456	$40,429	$7,919,392
64	$23,923	$16,506	$40,429	$7,902,886
65	$23,873	$16,556	$40,429	$7,886,330
66	$23,823	$16,606	$40,429	$7,869,725
67	$23,773	$16,656	$40,429	$7,853,069
68	$23,723	$16,706	$40,429	$7,836,363
69	$23,672	$16,757	$40,429	$7,819,606
70	$23,622	$16,807	$40,429	$7,802,799
71	$23,571	$16,858	$40,429	$7,785,941
72	$23,520	$16,909	$40,429	$7,769,032

第6年供款共

$485,147

第6年利息

$285,568

第6年共還本金

$199,579

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$23,469	$16,960	$40,429	$7,752,072
74	$23,418	$17,011	$40,429	$7,735,061
75	$23,366	$17,063	$40,429	$7,717,998
76	$23,315	$17,114	$40,429	$7,700,884
77	$23,263	$17,166	$40,429	$7,683,718
78	$23,211	$17,218	$40,429	$7,666,500
79	$23,159	$17,270	$40,429	$7,649,231
80	$23,107	$17,322	$40,429	$7,631,909
81	$23,055	$17,374	$40,429	$7,614,534
82	$23,002	$17,427	$40,429	$7,597,108
83	$22,950	$17,479	$40,429	$7,579,628
84	$22,897	$17,532	$40,429	$7,562,096

第7年供款共

$485,147

第7年利息

$278,212

第7年共還本金

$206,936

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$22,844	$17,585	$40,429	$7,544,511
86	$22,791	$17,638	$40,429	$7,526,873
87	$22,737	$17,692	$40,429	$7,509,181
88	$22,684	$17,745	$40,429	$7,491,436
89	$22,630	$17,799	$40,429	$7,473,638
90	$22,577	$17,852	$40,429	$7,455,785
91	$22,523	$17,906	$40,429	$7,437,879
92	$22,469	$17,960	$40,429	$7,419,919
93	$22,414	$18,015	$40,429	$7,401,904
94	$22,360	$18,069	$40,429	$7,383,835
95	$22,305	$18,124	$40,429	$7,365,712
96	$22,251	$18,178	$40,429	$7,347,533

第8年供款共

$485,147

第8年利息

$270,584

第8年共還本金

$214,563

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$22,196	$18,233	$40,429	$7,329,300
98	$22,141	$18,288	$40,429	$7,311,012
99	$22,085	$18,344	$40,429	$7,292,668
100	$22,030	$18,399	$40,429	$7,274,269
101	$21,974	$18,455	$40,429	$7,255,814
102	$21,919	$18,510	$40,429	$7,237,304
103	$21,863	$18,566	$40,429	$7,218,738
104	$21,807	$18,622	$40,429	$7,200,115
105	$21,750	$18,679	$40,429	$7,181,437
106	$21,694	$18,735	$40,429	$7,162,702
107	$21,637	$18,792	$40,429	$7,143,910
108	$21,581	$18,848	$40,429	$7,125,062

第9年供款共

$485,147

第9年利息

$262,676

第9年共還本金

$222,471

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$21,524	$18,905	$40,429	$7,106,157
110	$21,467	$18,962	$40,429	$7,087,194
111	$21,409	$19,020	$40,429	$7,068,174
112	$21,352	$19,077	$40,429	$7,049,097
113	$21,294	$19,135	$40,429	$7,029,962
114	$21,236	$19,193	$40,429	$7,010,770
115	$21,178	$19,251	$40,429	$6,991,519
116	$21,120	$19,309	$40,429	$6,972,210
117	$21,062	$19,367	$40,429	$6,952,843
118	$21,003	$19,426	$40,429	$6,933,418
119	$20,945	$19,484	$40,429	$6,913,934
120	$20,886	$19,543	$40,429	$6,894,390

第10年供款共

$485,147

第10年利息

$254,476

第10年共還本金

$230,671

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$20,827	$19,602	$40,429	$6,874,788
122	$20,768	$19,661	$40,429	$6,855,127
123	$20,708	$19,721	$40,429	$6,835,406
124	$20,649	$19,780	$40,429	$6,815,626
125	$20,589	$19,840	$40,429	$6,795,786
126	$20,529	$19,900	$40,429	$6,775,886
127	$20,469	$19,960	$40,429	$6,755,926
128	$20,409	$20,020	$40,429	$6,735,905
129	$20,348	$20,081	$40,429	$6,715,824
130	$20,287	$20,142	$40,429	$6,695,683
131	$20,227	$20,202	$40,429	$6,675,480
132	$20,166	$20,263	$40,429	$6,655,217

第11年供款共

$485,147

第11年利息

$245,974

第11年共還本金

$239,174

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$20,104	$20,325	$40,429	$6,634,892
134	$20,043	$20,386	$40,429	$6,614,506
135	$19,981	$20,448	$40,429	$6,594,059
136	$19,920	$20,509	$40,429	$6,573,549
137	$19,858	$20,571	$40,429	$6,552,978
138	$19,795	$20,633	$40,429	$6,532,344
139	$19,733	$20,696	$40,429	$6,511,649
140	$19,671	$20,758	$40,429	$6,490,890
141	$19,608	$20,821	$40,429	$6,470,069
142	$19,545	$20,884	$40,429	$6,449,185
143	$19,482	$20,947	$40,429	$6,428,238
144	$19,419	$21,010	$40,429	$6,407,228

第12年供款共

$485,147

第12年利息

$237,158

第12年共還本金

$247,989

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$19,355	$21,074	$40,429	$6,386,154
146	$19,292	$21,137	$40,429	$6,365,017
147	$19,228	$21,201	$40,429	$6,343,815
148	$19,164	$21,265	$40,429	$6,322,550
149	$19,099	$21,330	$40,429	$6,301,220
150	$19,035	$21,394	$40,429	$6,279,826
151	$18,970	$21,459	$40,429	$6,258,368
152	$18,905	$21,523	$40,429	$6,236,844
153	$18,840	$21,588	$40,429	$6,215,256
154	$18,775	$21,654	$40,429	$6,193,602
155	$18,710	$21,719	$40,429	$6,171,883
156	$18,644	$21,785	$40,429	$6,150,098

第13年供款共

$485,147

第13年利息

$228,018

第13年共還本金

$257,130

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$18,578	$21,851	$40,429	$6,128,248
158	$18,512	$21,917	$40,429	$6,106,331
159	$18,446	$21,983	$40,429	$6,084,349
160	$18,380	$22,049	$40,429	$6,062,299
161	$18,313	$22,116	$40,429	$6,040,184
162	$18,246	$22,183	$40,429	$6,018,001
163	$18,179	$22,250	$40,429	$5,995,752
164	$18,112	$22,317	$40,429	$5,973,435
165	$18,045	$22,384	$40,429	$5,951,051
166	$17,977	$22,452	$40,429	$5,928,599
167	$17,909	$22,520	$40,429	$5,906,079
168	$17,841	$22,588	$40,429	$5,883,491

第14年供款共

$485,147

第14年利息

$218,540

第14年共還本金

$266,607

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$17,773	$22,656	$40,429	$5,860,836
170	$17,705	$22,724	$40,429	$5,838,111
171	$17,636	$22,793	$40,429	$5,815,318
172	$17,567	$22,862	$40,429	$5,792,456
173	$17,498	$22,931	$40,429	$5,769,525
174	$17,429	$23,000	$40,429	$5,746,525
175	$17,359	$23,070	$40,429	$5,723,456
176	$17,290	$23,139	$40,429	$5,700,316
177	$17,220	$23,209	$40,429	$5,677,107
178	$17,150	$23,279	$40,429	$5,653,828
179	$17,079	$23,350	$40,429	$5,630,478
180	$17,009	$23,420	$40,429	$5,607,058

第15年供款共

$485,147

第15年利息

$208,714

第15年共還本金

$276,434

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$16,938	$23,491	$40,429	$5,583,567
182	$16,867	$23,562	$40,429	$5,560,005
183	$16,796	$23,633	$40,429	$5,536,372
184	$16,724	$23,704	$40,429	$5,512,667
185	$16,653	$23,776	$40,429	$5,488,891
186	$16,581	$23,848	$40,429	$5,465,043
187	$16,509	$23,920	$40,429	$5,441,123
188	$16,437	$23,992	$40,429	$5,417,131
189	$16,364	$24,065	$40,429	$5,393,066
190	$16,292	$24,137	$40,429	$5,368,929
191	$16,219	$24,210	$40,429	$5,344,719
192	$16,146	$24,283	$40,429	$5,320,435

第16年供款共

$485,147

第16年利息

$198,525

第16年共還本金

$286,623

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$16,072	$24,357	$40,429	$5,296,078
194	$15,999	$24,430	$40,429	$5,271,648
195	$15,925	$24,504	$40,429	$5,247,144
196	$15,851	$24,578	$40,429	$5,222,566
197	$15,777	$24,652	$40,429	$5,197,913
198	$15,702	$24,727	$40,429	$5,173,186
199	$15,627	$24,802	$40,429	$5,148,385
200	$15,552	$24,877	$40,429	$5,123,508
201	$15,477	$24,952	$40,429	$5,098,557
202	$15,402	$25,027	$40,429	$5,073,529
203	$15,326	$25,103	$40,429	$5,048,427
204	$15,250	$25,178	$40,429	$5,023,248

第17年供款共

$485,147

第17年利息

$187,960

第17年共還本金

$297,187

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$15,174	$25,255	$40,429	$4,997,994
206	$15,098	$25,331	$40,429	$4,972,663
207	$15,022	$25,407	$40,429	$4,947,256
208	$14,945	$25,484	$40,429	$4,921,771
209	$14,868	$25,561	$40,429	$4,896,210
210	$14,791	$25,638	$40,429	$4,870,572
211	$14,713	$25,716	$40,429	$4,844,856
212	$14,636	$25,793	$40,429	$4,819,063
213	$14,558	$25,871	$40,429	$4,793,191
214	$14,479	$25,950	$40,429	$4,767,242
215	$14,401	$26,028	$40,429	$4,741,214
216	$14,322	$26,107	$40,429	$4,715,108

第18年供款共

$485,147

第18年利息

$177,007

第18年共還本金

$308,141

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$14,244	$26,185	$40,429	$4,688,922
218	$14,164	$26,264	$40,429	$4,662,658
219	$14,085	$26,344	$40,429	$4,636,314
220	$14,006	$26,423	$40,429	$4,609,890
221	$13,926	$26,503	$40,429	$4,583,387
222	$13,846	$26,583	$40,429	$4,556,804
223	$13,765	$26,664	$40,429	$4,530,140
224	$13,685	$26,744	$40,429	$4,503,396
225	$13,604	$26,825	$40,429	$4,476,571
226	$13,523	$26,906	$40,429	$4,449,665
227	$13,442	$26,987	$40,429	$4,422,678
228	$13,360	$27,069	$40,429	$4,395,609

第19年供款共

$485,147

第19年利息

$165,649

第19年共還本金

$319,498

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$13,278	$27,151	$40,429	$4,368,459
230	$13,196	$27,233	$40,429	$4,341,226
231	$13,114	$27,315	$40,429	$4,313,911
232	$13,032	$27,397	$40,429	$4,286,514
233	$12,949	$27,480	$40,429	$4,259,034
234	$12,866	$27,563	$40,429	$4,231,471
235	$12,783	$27,646	$40,429	$4,203,824
236	$12,699	$27,730	$40,429	$4,176,094
237	$12,615	$27,814	$40,429	$4,148,281
238	$12,531	$27,898	$40,429	$4,120,383
239	$12,447	$27,982	$40,429	$4,092,401
240	$12,362	$28,066	$40,429	$4,064,335

第20年供款共

$485,147

第20年利息

$153,873

第20年共還本金

$331,275

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$12,278	$28,151	$40,429	$4,036,183
242	$12,193	$28,236	$40,429	$4,007,947
243	$12,107	$28,322	$40,429	$3,979,625
244	$12,022	$28,407	$40,429	$3,951,218
245	$11,936	$28,493	$40,429	$3,922,725
246	$11,850	$28,579	$40,429	$3,894,146
247	$11,764	$28,665	$40,429	$3,865,481
248	$11,677	$28,752	$40,429	$3,836,729
249	$11,590	$28,839	$40,429	$3,807,890
250	$11,503	$28,926	$40,429	$3,778,964
251	$11,416	$29,013	$40,429	$3,749,951
252	$11,328	$29,101	$40,429	$3,720,850

第21年供款共

$485,147

第21年利息

$141,663

第21年共還本金

$343,485

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$11,240	$29,189	$40,429	$3,691,661
254	$11,152	$29,277	$40,429	$3,662,384
255	$11,063	$29,365	$40,429	$3,633,018
256	$10,975	$29,454	$40,429	$3,603,564
257	$10,886	$29,543	$40,429	$3,574,021
258	$10,797	$29,632	$40,429	$3,544,389
259	$10,707	$29,722	$40,429	$3,514,667
260	$10,617	$29,812	$40,429	$3,484,855
261	$10,527	$29,902	$40,429	$3,454,953
262	$10,437	$29,992	$40,429	$3,424,961
263	$10,346	$30,083	$40,429	$3,394,878
264	$10,255	$30,174	$40,429	$3,364,705

第22年供款共

$485,147

第22年利息

$129,002

第22年共還本金

$356,145

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$10,164	$30,265	$40,429	$3,334,440
266	$10,073	$30,356	$40,429	$3,304,084
267	$9,981	$30,448	$40,429	$3,273,636
268	$9,889	$30,540	$40,429	$3,243,096
269	$9,797	$30,632	$40,429	$3,212,464
270	$9,704	$30,725	$40,429	$3,181,739
271	$9,612	$30,817	$40,429	$3,150,922
272	$9,518	$30,911	$40,429	$3,120,011
273	$9,425	$31,004	$40,429	$3,089,007
274	$9,331	$31,098	$40,429	$3,057,910
275	$9,237	$31,192	$40,429	$3,026,718
276	$9,143	$31,286	$40,429	$2,995,433

第23年供款共

$485,147

第23年利息

$115,875

第23年共還本金

$369,272

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$9,049	$31,380	$40,429	$2,964,052
278	$8,954	$31,475	$40,429	$2,932,577
279	$8,859	$31,570	$40,429	$2,901,007
280	$8,763	$31,665	$40,429	$2,869,342
281	$8,668	$31,761	$40,429	$2,837,581
282	$8,572	$31,857	$40,429	$2,805,724
283	$8,476	$31,953	$40,429	$2,773,770
284	$8,379	$32,050	$40,429	$2,741,720
285	$8,282	$32,147	$40,429	$2,709,574
286	$8,185	$32,244	$40,429	$2,677,330
287	$8,088	$32,341	$40,429	$2,644,989
288	$7,990	$32,439	$40,429	$2,612,550

第24年供款共

$485,147

第24年利息

$102,265

第24年共還本金

$382,883

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$7,892	$32,537	$40,429	$2,580,013
290	$7,794	$32,635	$40,429	$2,547,378
291	$7,695	$32,734	$40,429	$2,514,644
292	$7,596	$32,833	$40,429	$2,481,811
293	$7,497	$32,932	$40,429	$2,448,880
294	$7,398	$33,031	$40,429	$2,415,848
295	$7,298	$33,131	$40,429	$2,382,717
296	$7,198	$33,231	$40,429	$2,349,486
297	$7,097	$33,332	$40,429	$2,316,155
298	$6,997	$33,432	$40,429	$2,282,722
299	$6,896	$33,533	$40,429	$2,249,189
300	$6,794	$33,635	$40,429	$2,215,555

第25年供款共

$485,147

第25年利息

$88,152

第25年共還本金

$396,995

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$6,693	$33,736	$40,429	$2,181,818
302	$6,591	$33,838	$40,429	$2,147,980
303	$6,489	$33,940	$40,429	$2,114,040
304	$6,386	$34,043	$40,429	$2,079,997
305	$6,283	$34,146	$40,429	$2,045,852
306	$6,180	$34,249	$40,429	$2,011,603
307	$6,077	$34,352	$40,429	$1,977,251
308	$5,973	$34,456	$40,429	$1,942,795
309	$5,869	$34,560	$40,429	$1,908,235
310	$5,764	$34,664	$40,429	$1,873,570
311	$5,660	$34,769	$40,429	$1,838,801
312	$5,555	$34,874	$40,429	$1,803,927

第26年供款共

$485,147

第26年利息

$73,520

第26年共還本金

$411,628

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$5,449	$34,980	$40,429	$1,768,947
314	$5,344	$35,085	$40,429	$1,733,862
315	$5,238	$35,191	$40,429	$1,698,671
316	$5,131	$35,298	$40,429	$1,663,373
317	$5,025	$35,404	$40,429	$1,627,969
318	$4,918	$35,511	$40,429	$1,592,458
319	$4,811	$35,618	$40,429	$1,556,839
320	$4,703	$35,726	$40,429	$1,521,113
321	$4,595	$35,834	$40,429	$1,485,279
322	$4,487	$35,942	$40,429	$1,449,337
323	$4,378	$36,051	$40,429	$1,413,287
324	$4,269	$36,160	$40,429	$1,377,127

第27年供款共

$485,147

第27年利息

$58,348

第27年共還本金

$426,800

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$4,160	$36,269	$40,429	$1,340,858
326	$4,051	$36,378	$40,429	$1,304,480
327	$3,941	$36,488	$40,429	$1,267,991
328	$3,830	$36,599	$40,429	$1,231,393
329	$3,720	$36,709	$40,429	$1,194,684
330	$3,609	$36,820	$40,429	$1,157,864
331	$3,498	$36,931	$40,429	$1,120,932
332	$3,386	$37,043	$40,429	$1,083,890
333	$3,274	$37,155	$40,429	$1,046,735
334	$3,162	$37,267	$40,429	$1,009,468
335	$3,049	$37,380	$40,429	$972,088
336	$2,937	$37,492	$40,429	$934,596

第28年供款共

$485,147

第28年利息

$42,616

第28年共還本金

$442,531

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,823	$37,606	$40,429	$896,990
338	$2,710	$37,719	$40,429	$859,271
339	$2,596	$37,833	$40,429	$821,438
340	$2,481	$37,948	$40,429	$783,490
341	$2,367	$38,062	$40,429	$745,428
342	$2,252	$38,177	$40,429	$707,251
343	$2,136	$38,292	$40,429	$668,959
344	$2,021	$38,408	$40,429	$630,550
345	$1,905	$38,524	$40,429	$592,026
346	$1,788	$38,641	$40,429	$553,386
347	$1,672	$38,757	$40,429	$514,628
348	$1,555	$38,874	$40,429	$475,754

第29年供款共

$485,147

第29年利息

$26,305

第29年共還本金

$458,842

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,437	$38,992	$40,429	$436,762
350	$1,319	$39,110	$40,429	$397,653
351	$1,201	$39,228	$40,429	$358,425
352	$1,083	$39,346	$40,429	$319,079
353	$964	$39,465	$40,429	$279,614
354	$845	$39,584	$40,429	$240,029
355	$725	$39,704	$40,429	$200,326
356	$605	$39,824	$40,429	$160,502
357	$485	$39,944	$40,429	$120,558
358	$364	$40,065	$40,429	$80,493
359	$243	$40,186	$40,429	$40,307
360	$122	$40,307	$40,429	$0

第30年供款共

$485,147

第30年利息

$9,393

第30年共還本金

$475,754

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$14,019,422

Disclaimer

Recommended properties

Mort. Insurance
info