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$65,833,908

Monthly Payment
$408,622

Down Payment

$-81,600,000

Total Loan

$89,600,000

Total int. paid

$57,503,908

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-81,270,000

Base on DTI ratio

$817,244

Budget of property purchase

HK$-81,270,000

Down Payment

$-81,600,000
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

$817,244

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

荔枝角 / 美孚 MEI FOO PH 02 BROADWAY 37

thumb_up

MEI FOO PH 02 BROADWAY 37

869 ft²

@10,242

local_fire_department HIT

Sale$8.9 M

869 ft²

@10,242

Sale$8.9 M

local_fire_department HIT

Fanling DAWNING VIEWS BLK 12

thumb_up

DAWNING VIEWS BLK 12

714 ft²

@11,204

GFA

978 ft²

@8,180

real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8 M

714 ft²

@11,204

GFA

978 ft²

@8,180

Sale$8 M

real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Tseung Kwan O SAVANNAH

thumb_up

SAVANNAH

448 ft²

@18,973

local_fire_department HIT

Sale$8.5 M

448 ft²

@18,973

Sale$8.5 M

local_fire_department HIT

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

Sai Kung TAI WAN TAU

thumb_up

Village house nearby the beach with Rooftop

GFA

640 ft²

@12,500

real_estate_agent Rare

Sale$8 M

GFA

640 ft²

@12,500

Sale$8 M

real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 21

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 21 (Rented)

511 ft²

@15,656

verified 首置必買

Sale$8 M

511 ft²

@15,656

Sale$8 M

verified 首置必買

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

688 ft²

@12,355

GFA

870 ft²

@9,770

local_fire_department HIT

Sale$8.5 M

688 ft²

@12,355

GFA

870 ft²

@9,770

Sale$8.5 M

local_fire_department HIT

Shatin NEW TOWN PLAZA PH 03

thumb_up

NEW TOWN PLAZA PH 03

583 ft²

@14,237

GFA

688 ft²

@12,064

local_fire_department HIT directions_run Sale hotel_class King verified 首置必買

Sale$8.3 M

583 ft²

@14,237

GFA

688 ft²

@12,064

Sale$8.3 M

local_fire_department HIT directions_run Sale hotel_class King verified 首置必買

Sai Kung TAN CHEUNG

thumb_up

SAI KUNG TOWN GROUND FLOOR WITH NICE DECORATION

GFA

1,200 ft²

@6,567

real_estate_agent Rare local_offer Good Catch

Sale$7.88 M

GFA

1,200 ft²

@6,567

Sale$7.88 M

real_estate_agent Rare local_offer Good Catch

Sai Kung PAK WAI SHEUNG TSUEN

thumb_up

PAK WAI SHEUNG TSUEN

GFA

700 ft²

@12,143

real_estate_agent Rare

Sale$8.5 M

GFA

700 ft²

@12,143

Sale$8.5 M

real_estate_agent Rare

Ma On Shan ALTISSIMO BLK H19-H20

thumb_up

ALTISSIMO BLK H19-H20

477 ft²

@16,143

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.7 M

477 ft²

@16,143

Sale$7.7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan ALTISSIMO TWR 03

thumb_up

泓碧

518 ft²

@13,900

local_fire_department HIT

Sale$7.2 M

518 ft²

@13,900

Sale$7.2 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$536,251	$412,065	$337,678	$288,189
1.500	$556,186	$432,361	$358,343	$309,228
2.000	$576,584	$453,271	$379,773	$331,179
2.500	$597,443	$474,793	$401,961	$354,028
3.000	$618,761	$496,919	$424,893	$377,757
3.500	$640,535	$519,644	$448,559	$402,344
3.625	$646,049	$525,418	$454,588	$408,622
4.000	$662,760	$542,958	$472,942	$427,764
4.500	$685,434	$566,854	$498,026	$453,990
5.000	$708,551	$591,320	$523,793	$480,992
5.500	$732,107	$616,347	$550,222	$508,739
6.000	$756,096	$641,922	$577,294	$537,197

Monthly Payment$408,622

Term

30Year

Loan amount

$89,600,000

Total int. paid

$57,503,908

Total Loan and Interest

$147,103,908

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$270,667	$137,955	$408,622	$89,462,045
2	$270,250	$138,372	$408,622	$89,323,673
3	$269,832	$138,790	$408,622	$89,184,883
4	$269,413	$139,209	$408,622	$89,045,673
5	$268,992	$139,630	$408,622	$88,906,043
6	$268,570	$140,052	$408,622	$88,765,992
7	$268,147	$140,475	$408,622	$88,625,517
8	$267,723	$140,899	$408,622	$88,484,618
9	$267,297	$141,325	$408,622	$88,343,293
10	$266,870	$141,752	$408,622	$88,201,542
11	$266,442	$142,180	$408,622	$88,059,362
12	$266,013	$142,609	$408,622	$87,916,753

第1年供款共

$4,903,464

第1年利息

$3,220,216

第1年共還本金

$1,683,247

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$265,582	$143,040	$408,622	$87,773,713
14	$265,150	$143,472	$408,622	$87,630,240
15	$264,716	$143,906	$408,622	$87,486,335
16	$264,282	$144,340	$408,622	$87,341,994
17	$263,846	$144,776	$408,622	$87,197,218
18	$263,408	$145,214	$408,622	$87,052,004
19	$262,970	$145,652	$408,622	$86,906,352
20	$262,530	$146,092	$408,622	$86,760,260
21	$262,088	$146,534	$408,622	$86,613,726
22	$261,646	$146,976	$408,622	$86,466,750
23	$261,202	$147,420	$408,622	$86,319,329
24	$260,756	$147,866	$408,622	$86,171,464

第2年供款共

$4,903,464

第2年利息

$3,158,175

第2年共還本金

$1,745,289

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$260,310	$148,312	$408,622	$86,023,151
26	$259,862	$148,760	$408,622	$85,874,391
27	$259,412	$149,210	$408,622	$85,725,181
28	$258,961	$149,660	$408,622	$85,575,521
29	$258,509	$150,113	$408,622	$85,425,408
30	$258,056	$150,566	$408,622	$85,274,842
31	$257,601	$151,021	$408,622	$85,123,821
32	$257,145	$151,477	$408,622	$84,972,344
33	$256,687	$151,935	$408,622	$84,820,409
34	$256,228	$152,394	$408,622	$84,668,016
35	$255,768	$152,854	$408,622	$84,515,162
36	$255,306	$153,316	$408,622	$84,361,846

第3年供款共

$4,903,464

第3年利息

$3,093,846

第3年共還本金

$1,809,618

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$254,843	$153,779	$408,622	$84,208,067
38	$254,379	$154,243	$408,622	$84,053,824
39	$253,913	$154,709	$408,622	$83,899,114
40	$253,445	$155,177	$408,622	$83,743,938
41	$252,976	$155,645	$408,622	$83,588,292
42	$252,506	$156,116	$408,622	$83,432,176
43	$252,035	$156,587	$408,622	$83,275,589
44	$251,562	$157,060	$408,622	$83,118,529
45	$251,087	$157,535	$408,622	$82,960,994
46	$250,611	$158,011	$408,622	$82,802,984
47	$250,134	$158,488	$408,622	$82,644,496
48	$249,655	$158,967	$408,622	$82,485,529

第4年供款共

$4,903,464

第4年利息

$3,027,146

第4年共還本金

$1,876,317

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$249,175	$159,447	$408,622	$82,326,082
50	$248,693	$159,929	$408,622	$82,166,153
51	$248,210	$160,412	$408,622	$82,005,742
52	$247,726	$160,896	$408,622	$81,844,845
53	$247,240	$161,382	$408,622	$81,683,463
54	$246,752	$161,870	$408,622	$81,521,593
55	$246,263	$162,359	$408,622	$81,359,234
56	$245,773	$162,849	$408,622	$81,196,385
57	$245,281	$163,341	$408,622	$81,033,044
58	$244,787	$163,835	$408,622	$80,869,209
59	$244,292	$164,330	$408,622	$80,704,880
60	$243,796	$164,826	$408,622	$80,540,054

第5年供款共

$4,903,464

第5年利息

$2,957,988

第5年共還本金

$1,945,475

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$243,298	$165,324	$408,622	$80,374,730
62	$242,799	$165,823	$408,622	$80,208,906
63	$242,298	$166,324	$408,622	$80,042,582
64	$241,795	$166,827	$408,622	$79,875,756
65	$241,291	$167,331	$408,622	$79,708,425
66	$240,786	$167,836	$408,622	$79,540,589
67	$240,279	$168,343	$408,622	$79,372,246
68	$239,770	$168,852	$408,622	$79,203,394
69	$239,260	$169,362	$408,622	$79,034,032
70	$238,749	$169,873	$408,622	$78,864,159
71	$238,235	$170,386	$408,622	$78,693,773
72	$237,721	$170,901	$408,622	$78,522,871

第6年供款共

$4,903,464

第6年利息

$2,886,281

第6年共還本金

$2,017,182

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$237,205	$171,417	$408,622	$78,351,454
74	$236,687	$171,935	$408,622	$78,179,519
75	$236,167	$172,455	$408,622	$78,007,064
76	$235,646	$172,976	$408,622	$77,834,088
77	$235,124	$173,498	$408,622	$77,660,590
78	$234,600	$174,022	$408,622	$77,486,568
79	$234,074	$174,548	$408,622	$77,312,020
80	$233,547	$175,075	$408,622	$77,136,945
81	$233,018	$175,604	$408,622	$76,961,341
82	$232,487	$176,135	$408,622	$76,785,206
83	$231,955	$176,667	$408,622	$76,608,539
84	$231,422	$177,200	$408,622	$76,431,339

第7年供款共

$4,903,464

第7年利息

$2,811,931

第7年共還本金

$2,091,532

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$230,886	$177,736	$408,622	$76,253,603
86	$230,349	$178,273	$408,622	$76,075,331
87	$229,811	$178,811	$408,622	$75,896,520
88	$229,271	$179,351	$408,622	$75,717,169
89	$228,729	$179,893	$408,622	$75,537,276
90	$228,186	$180,436	$408,622	$75,356,839
91	$227,640	$180,982	$408,622	$75,175,858
92	$227,094	$181,528	$408,622	$74,994,329
93	$226,545	$182,077	$408,622	$74,812,253
94	$225,995	$182,627	$408,622	$74,629,626
95	$225,444	$183,178	$408,622	$74,446,448
96	$224,890	$183,732	$408,622	$74,262,716

第8年供款共

$4,903,464

第8年利息

$2,734,841

第8年共還本金

$2,168,623

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$224,335	$184,287	$408,622	$74,078,430
98	$223,779	$184,843	$408,622	$73,893,586
99	$223,220	$185,402	$408,622	$73,708,184
100	$222,660	$185,962	$408,622	$73,522,223
101	$222,098	$186,524	$408,622	$73,335,699
102	$221,535	$187,087	$408,622	$73,148,612
103	$220,970	$187,652	$408,622	$72,960,960
104	$220,403	$188,219	$408,622	$72,772,741
105	$219,834	$188,788	$408,622	$72,583,953
106	$219,264	$189,358	$408,622	$72,394,595
107	$218,692	$189,930	$408,622	$72,204,665
108	$218,118	$190,504	$408,622	$72,014,161

第9年供款共

$4,903,464

第9年利息

$2,654,909

第9年共還本金

$2,248,555

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$217,543	$191,079	$408,622	$71,823,082
110	$216,966	$191,656	$408,622	$71,631,426
111	$216,387	$192,235	$408,622	$71,439,190
112	$215,806	$192,816	$408,622	$71,246,374
113	$215,223	$193,399	$408,622	$71,052,976
114	$214,639	$193,983	$408,622	$70,858,993
115	$214,053	$194,569	$408,622	$70,664,424
116	$213,465	$195,157	$408,622	$70,469,268
117	$212,876	$195,746	$408,622	$70,273,522
118	$212,285	$196,337	$408,622	$70,077,184
119	$211,691	$196,930	$408,622	$69,880,254
120	$211,097	$197,525	$408,622	$69,682,728

第10年供款共

$4,903,464

第10年利息

$2,572,031

第10年共還本金

$2,331,433

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$210,500	$198,122	$408,622	$69,484,606
122	$209,901	$198,721	$408,622	$69,285,886
123	$209,301	$199,321	$408,622	$69,086,565
124	$208,699	$199,923	$408,622	$68,886,642
125	$208,095	$200,527	$408,622	$68,686,115
126	$207,489	$201,133	$408,622	$68,484,983
127	$206,882	$201,740	$408,622	$68,283,242
128	$206,272	$202,350	$408,622	$68,080,893
129	$205,661	$202,961	$408,622	$67,877,932
130	$205,048	$203,574	$408,622	$67,674,358
131	$204,433	$204,189	$408,622	$67,470,169
132	$203,816	$204,806	$408,622	$67,265,363

第11年供款共

$4,903,464

第11年利息

$2,486,098

第11年共還本金

$2,417,366

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$203,197	$205,425	$408,622	$67,059,938
134	$202,577	$206,045	$408,622	$66,853,893
135	$201,954	$206,667	$408,622	$66,647,226
136	$201,330	$207,292	$408,622	$66,439,934
137	$200,704	$207,918	$408,622	$66,232,016
138	$200,076	$208,546	$408,622	$66,023,470
139	$199,446	$209,176	$408,622	$65,814,294
140	$198,814	$209,808	$408,622	$65,604,486
141	$198,180	$210,442	$408,622	$65,394,044
142	$197,545	$211,077	$408,622	$65,182,967
143	$196,907	$211,715	$408,622	$64,971,251
144	$196,267	$212,355	$408,622	$64,758,897

第12年供款共

$4,903,464

第12年利息

$2,396,998

第12年共還本金

$2,506,466

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$195,626	$212,996	$408,622	$64,545,901
146	$194,982	$213,640	$408,622	$64,332,261
147	$194,337	$214,285	$408,622	$64,117,976
148	$193,690	$214,932	$408,622	$63,903,044
149	$193,040	$215,582	$408,622	$63,687,462
150	$192,389	$216,233	$408,622	$63,471,230
151	$191,736	$216,886	$408,622	$63,254,344
152	$191,081	$217,541	$408,622	$63,036,803
153	$190,424	$218,198	$408,622	$62,818,604
154	$189,765	$218,857	$408,622	$62,599,747
155	$189,103	$219,519	$408,622	$62,380,228
156	$188,440	$220,182	$408,622	$62,160,047

第13年供款共

$4,903,464

第13年利息

$2,304,613

第13年共還本金

$2,598,850

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$187,775	$220,847	$408,622	$61,939,200
158	$187,108	$221,514	$408,622	$61,717,686
159	$186,439	$222,183	$408,622	$61,495,503
160	$185,768	$222,854	$408,622	$61,272,648
161	$185,094	$223,528	$408,622	$61,049,121
162	$184,419	$224,203	$408,622	$60,824,918
163	$183,742	$224,880	$408,622	$60,600,038
164	$183,063	$225,559	$408,622	$60,374,479
165	$182,381	$226,241	$408,622	$60,148,238
166	$181,698	$226,924	$408,622	$59,921,314
167	$181,012	$227,610	$408,622	$59,693,704
168	$180,325	$228,297	$408,622	$59,465,407

第14年供款共

$4,903,464

第14年利息

$2,208,824

第14年共還本金

$2,694,640

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$179,635	$228,987	$408,622	$59,236,420
170	$178,943	$229,679	$408,622	$59,006,741
171	$178,250	$230,372	$408,622	$58,776,369
172	$177,554	$231,068	$408,622	$58,545,301
173	$176,856	$231,766	$408,622	$58,313,534
174	$176,155	$232,466	$408,622	$58,081,068
175	$175,453	$233,169	$408,622	$57,847,899
176	$174,749	$233,873	$408,622	$57,614,026
177	$174,042	$234,580	$408,622	$57,379,446
178	$173,334	$235,288	$408,622	$57,144,158
179	$172,623	$235,999	$408,622	$56,908,159
180	$171,910	$236,712	$408,622	$56,671,447

第15年供款共

$4,903,464

第15年利息

$2,109,504

第15年共還本金

$2,793,960

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$171,195	$237,427	$408,622	$56,434,020
182	$170,478	$238,144	$408,622	$56,195,876
183	$169,758	$238,864	$408,622	$55,957,012
184	$169,037	$239,585	$408,622	$55,717,427
185	$168,313	$240,309	$408,622	$55,477,118
186	$167,587	$241,035	$408,622	$55,236,084
187	$166,859	$241,763	$408,622	$54,994,321
188	$166,129	$242,493	$408,622	$54,751,827
189	$165,396	$243,226	$408,622	$54,508,602
190	$164,661	$243,961	$408,622	$54,264,641
191	$163,924	$244,698	$408,622	$54,019,943
192	$163,185	$245,437	$408,622	$53,774,507

第16年供款共

$4,903,464

第16年利息

$2,006,523

第16年共還本金

$2,896,941

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$162,444	$246,178	$408,622	$53,528,329
194	$161,700	$246,922	$408,622	$53,281,407
195	$160,954	$247,668	$408,622	$53,033,739
196	$160,206	$248,416	$408,622	$52,785,323
197	$159,456	$249,166	$408,622	$52,536,157
198	$158,703	$249,919	$408,622	$52,286,238
199	$157,948	$250,674	$408,622	$52,035,564
200	$157,191	$251,431	$408,622	$51,784,133
201	$156,431	$252,191	$408,622	$51,531,942
202	$155,669	$252,953	$408,622	$51,278,989
203	$154,905	$253,717	$408,622	$51,025,273
204	$154,139	$254,483	$408,622	$50,770,790

第17年供款共

$4,903,464

第17年利息

$1,899,746

第17年共還本金

$3,003,717

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$153,370	$255,252	$408,622	$50,515,538
206	$152,599	$256,023	$408,622	$50,259,515
207	$151,826	$256,796	$408,622	$50,002,718
208	$151,050	$257,572	$408,622	$49,745,146
209	$150,272	$258,350	$408,622	$49,486,796
210	$149,491	$259,131	$408,622	$49,227,666
211	$148,709	$259,913	$408,622	$48,967,752
212	$147,923	$260,699	$408,622	$48,707,054
213	$147,136	$261,486	$408,622	$48,445,568
214	$146,346	$262,276	$408,622	$48,183,292
215	$145,554	$263,068	$408,622	$47,920,223
216	$144,759	$263,863	$408,622	$47,656,360

第18年供款共

$4,903,464

第18年利息

$1,789,034

第18年共還本金

$3,114,429

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$143,962	$264,660	$408,622	$47,391,700
218	$143,162	$265,460	$408,622	$47,126,241
219	$142,361	$266,261	$408,622	$46,859,979
220	$141,556	$267,066	$408,622	$46,592,914
221	$140,749	$267,873	$408,622	$46,325,041
222	$139,940	$268,682	$408,622	$46,056,359
223	$139,129	$269,493	$408,622	$45,786,866
224	$138,314	$270,307	$408,622	$45,516,558
225	$137,498	$271,124	$408,622	$45,245,434
226	$136,679	$271,943	$408,622	$44,973,491
227	$135,857	$272,765	$408,622	$44,700,727
228	$135,033	$273,589	$408,622	$44,427,138

第19年供款共

$4,903,464

第19年利息

$1,674,242

第19年共還本金

$3,229,222

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$134,207	$274,415	$408,622	$44,152,723
230	$133,378	$275,244	$408,622	$43,877,479
231	$132,547	$276,075	$408,622	$43,601,404
232	$131,713	$276,909	$408,622	$43,324,494
233	$130,876	$277,746	$408,622	$43,046,749
234	$130,037	$278,585	$408,622	$42,768,164
235	$129,195	$279,426	$408,622	$42,488,737
236	$128,351	$280,271	$408,622	$42,208,467
237	$127,505	$281,117	$408,622	$41,927,349
238	$126,656	$281,966	$408,622	$41,645,383
239	$125,804	$282,818	$408,622	$41,362,565
240	$124,949	$283,673	$408,622	$41,078,892

第20年供款共

$4,903,464

第20年利息

$1,555,218

第20年共還本金

$3,348,246

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$124,092	$284,529	$408,622	$40,794,363
242	$123,233	$285,389	$408,622	$40,508,974
243	$122,371	$286,251	$408,622	$40,222,723
244	$121,506	$287,116	$408,622	$39,935,607
245	$120,639	$287,983	$408,622	$39,647,624
246	$119,769	$288,853	$408,622	$39,358,771
247	$118,896	$289,726	$408,622	$39,069,045
248	$118,021	$290,601	$408,622	$38,778,444
249	$117,143	$291,479	$408,622	$38,486,965
250	$116,263	$292,359	$408,622	$38,194,606
251	$115,380	$293,242	$408,622	$37,901,364
252	$114,494	$294,128	$408,622	$37,607,235

第21年供款共

$4,903,464

第21年利息

$1,431,807

第21年共還本金

$3,471,657

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$113,605	$295,017	$408,622	$37,312,219
254	$112,714	$295,908	$408,622	$37,016,311
255	$111,820	$296,802	$408,622	$36,719,509
256	$110,924	$297,698	$408,622	$36,421,810
257	$110,024	$298,598	$408,622	$36,123,212
258	$109,122	$299,500	$408,622	$35,823,713
259	$108,217	$300,405	$408,622	$35,523,308
260	$107,310	$301,312	$408,622	$35,221,996
261	$106,400	$302,222	$408,622	$34,919,774
262	$105,487	$303,135	$408,622	$34,616,639
263	$104,571	$304,051	$408,622	$34,312,588
264	$103,653	$304,969	$408,622	$34,007,619

第22年供款共

$4,903,464

第22年利息

$1,303,847

第22年共還本金

$3,599,617

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$102,731	$305,891	$408,622	$33,701,728
266	$101,807	$306,815	$408,622	$33,394,913
267	$100,880	$307,741	$408,622	$33,087,172
268	$99,951	$308,671	$408,622	$32,778,501
269	$99,018	$309,604	$408,622	$32,468,897
270	$98,083	$310,539	$408,622	$32,158,358
271	$97,145	$311,477	$408,622	$31,846,881
272	$96,204	$312,418	$408,622	$31,534,464
273	$95,260	$313,362	$408,622	$31,221,102
274	$94,314	$314,308	$408,622	$30,906,794
275	$93,364	$315,258	$408,622	$30,591,536
276	$92,412	$316,210	$408,622	$30,275,326

第23年供款共

$4,903,464

第23年利息

$1,171,171

第23年共還本金

$3,732,293

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$91,457	$317,165	$408,622	$29,958,161
278	$90,499	$318,123	$408,622	$29,640,037
279	$89,538	$319,084	$408,622	$29,320,953
280	$88,574	$320,048	$408,622	$29,000,905
281	$87,607	$321,015	$408,622	$28,679,890
282	$86,637	$321,985	$408,622	$28,357,905
283	$85,665	$322,957	$408,622	$28,034,947
284	$84,689	$323,933	$408,622	$27,711,014
285	$83,710	$324,912	$408,622	$27,386,103
286	$82,729	$325,893	$408,622	$27,060,210
287	$81,744	$326,878	$408,622	$26,733,332
288	$80,757	$327,865	$408,622	$26,405,467

第24年供款共

$4,903,464

第24年利息

$1,033,605

第24年共還本金

$3,869,859

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$79,767	$328,855	$408,622	$26,076,612
290	$78,773	$329,849	$408,622	$25,746,763
291	$77,777	$330,845	$408,622	$25,415,917
292	$76,777	$331,845	$408,622	$25,084,073
293	$75,775	$332,847	$408,622	$24,751,226
294	$74,769	$333,853	$408,622	$24,417,373
295	$73,761	$334,861	$408,622	$24,082,512
296	$72,749	$335,873	$408,622	$23,746,639
297	$71,735	$336,887	$408,622	$23,409,752
298	$70,717	$337,905	$408,622	$23,071,847
299	$69,696	$338,926	$408,622	$22,732,921
300	$68,672	$339,950	$408,622	$22,392,971

第25年供款共

$4,903,464

第25年利息

$890,968

第25年共還本金

$4,012,496

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$67,645	$340,977	$408,622	$22,051,995
302	$66,615	$342,007	$408,622	$21,709,988
303	$65,582	$343,040	$408,622	$21,366,949
304	$64,546	$344,076	$408,622	$21,022,873
305	$63,507	$345,115	$408,622	$20,677,757
306	$62,464	$346,158	$408,622	$20,331,599
307	$61,418	$347,204	$408,622	$19,984,396
308	$60,370	$348,252	$408,622	$19,636,143
309	$59,318	$349,304	$408,622	$19,286,839
310	$58,262	$350,360	$408,622	$18,936,479
311	$57,204	$351,418	$408,622	$18,585,061
312	$56,142	$352,480	$408,622	$18,232,582

第26年供款共

$4,903,464

第26年利息

$743,074

第26年共還本金

$4,160,390

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$55,078	$353,544	$408,622	$17,879,037
314	$54,010	$354,612	$408,622	$17,524,425
315	$52,938	$355,684	$408,622	$17,168,741
316	$51,864	$356,758	$408,622	$16,811,983
317	$50,786	$357,836	$408,622	$16,454,147
318	$49,705	$358,917	$408,622	$16,095,231
319	$48,621	$360,001	$408,622	$15,735,230
320	$47,534	$361,088	$408,622	$15,374,141
321	$46,443	$362,179	$408,622	$15,011,962
322	$45,349	$363,273	$408,622	$14,648,689
323	$44,251	$364,371	$408,622	$14,284,318
324	$43,151	$365,471	$408,622	$13,918,847

第27年供款共

$4,903,464

第27年利息

$589,729

第27年共還本金

$4,313,735

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$42,047	$366,575	$408,622	$13,552,271
326	$40,939	$367,683	$408,622	$13,184,588
327	$39,828	$368,794	$408,622	$12,815,795
328	$38,714	$369,908	$408,622	$12,445,887
329	$37,597	$371,025	$408,622	$12,074,862
330	$36,476	$372,146	$408,622	$11,702,716
331	$35,352	$373,270	$408,622	$11,329,446
332	$34,224	$374,398	$408,622	$10,955,049
333	$33,093	$375,529	$408,622	$10,579,520
334	$31,959	$376,663	$408,622	$10,202,857
335	$30,821	$377,801	$408,622	$9,825,056
336	$29,680	$378,942	$408,622	$9,446,114

第28年供款共

$4,903,464

第28年利息

$430,731

第28年共還本金

$4,472,732

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$28,535	$380,087	$408,622	$9,066,027
338	$27,387	$381,235	$408,622	$8,684,792
339	$26,235	$382,387	$408,622	$8,302,406
340	$25,080	$383,542	$408,622	$7,918,864
341	$23,922	$384,700	$408,622	$7,534,163
342	$22,759	$385,863	$408,622	$7,148,301
343	$21,594	$387,028	$408,622	$6,761,273
344	$20,425	$388,197	$408,622	$6,373,076
345	$19,252	$389,370	$408,622	$5,983,706
346	$18,076	$390,546	$408,622	$5,593,159
347	$16,896	$391,726	$408,622	$5,201,433
348	$15,713	$392,909	$408,622	$4,808,524

第29年供款共

$4,903,464

第29年利息

$265,874

第29年共還本金

$4,637,590

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$14,526	$394,096	$408,622	$4,414,428
350	$13,335	$395,287	$408,622	$4,019,141
351	$12,141	$396,481	$408,622	$3,622,660
352	$10,943	$397,679	$408,622	$3,224,982
353	$9,742	$398,880	$408,622	$2,826,102
354	$8,537	$400,085	$408,622	$2,426,017
355	$7,329	$401,293	$408,622	$2,024,724
356	$6,116	$402,506	$408,622	$1,622,218
357	$4,900	$403,722	$408,622	$1,218,497
358	$3,681	$404,941	$408,622	$813,556
359	$2,458	$406,164	$408,622	$407,391
360	$1,231	$407,391	$408,622	$0

第30年供款共

$4,903,464

第30年利息

$94,939

第30年共還本金

$4,808,524

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$65,833,908

Disclaimer

Recommended properties

Mort. Insurance
info