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$14,121,466

Monthly Payment
$41,155

Down Payment

$-1,024,000

Total Loan

$9,024,000

Total int. paid

$5,791,466

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-694,000

Base on DTI ratio

$82,308

Budget of property purchase

HK$-694,000

Down Payment

$-1,024,000
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

$82,308

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 GRANDVILLE TWR B

thumb_up

GRANDVILLE TWR B

602 ft²

@14,452

GFA

756 ft²

@11,508

local_fire_department HIT local_offer Good Catch

Sale$8.7 M

602 ft²

@14,452

GFA

756 ft²

@11,508

Sale$8.7 M

local_fire_department HIT local_offer Good Catch

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

795 ft²

@10,063

GFA

1,102 ft²

@7,260

real_estate_agent Rare pets Pet Friendly

Sale$8 M

795 ft²

@10,063

GFA

1,102 ft²

@7,260

Sale$8 M

real_estate_agent Rare pets Pet Friendly

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

660 ft²

@13,333

GFA

1,094 ft²

@8,044

real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$8.8 M

660 ft²

@13,333

GFA

1,094 ft²

@8,044

Sale$8.8 M

real_estate_agent Rare hotel_class King pets Pet Friendly

Shatin PICTORIAL GDN PH 02 BLK B FURUM CT

thumb_up

PICTORIAL GDN

842 ft²

@9,857

GFA

1,190 ft²

@6,975

local_fire_department HIT

Sale$8.3 M

842 ft²

@9,857

GFA

1,190 ft²

@6,975

Sale$8.3 M

local_fire_department HIT

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

651 ft²

@11,982

GFA

920 ft²

@8,478

Sale$7.8 M

651 ft²

@11,982

GFA

920 ft²

@8,478

Sale$7.8 M

Ma On Shan OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@12,583

GFA

878 ft²

@9,544

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$8.38 M

666 ft²

@12,583

GFA

878 ft²

@9,544

Sale$8.38 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Tseung Kwan O LOHAS PARK PH 05A MALIBU TWR 02B

thumb_up

LOHAS PARK PH 05A MALIBU TWR 02B

552 ft²

@15,399

local_offer Good Catch vpn_key Key pets Pet Friendly

Sale$8.5 M

552 ft²

@15,399

Sale$8.5 M

local_offer Good Catch vpn_key Key pets Pet Friendly

Ma On Shan OCEANAIRE TWR 02A

thumb_up

OCEANAIRE TWR 02A

670 ft²

@12,687

GFA

881 ft²

@9,648

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Sale$8.5 M

670 ft²

@12,687

GFA

881 ft²

@9,648

Sale$8.5 M

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Shatin RAVANA GDN BLK 03

thumb_up

RAVANA GDN BLK 03

544 ft²

@13,419

GFA

659 ft²

@11,077

local_fire_department HIT hotel_class King

Sale$7.3 M

544 ft²

@13,419

GFA

659 ft²

@11,077

Sale$7.3 M

local_fire_department HIT hotel_class King

Fanling VIENNA GDN BLK 02

thumb_up

VIENNA GDN BLK 02

732 ft²

@9,836

GFA

976 ft²

@7,377

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$7.2 M

732 ft²

@9,836

GFA

976 ft²

@7,377

Sale$7.2 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY BLK M

618 ft²

@14,045

GFA

832 ft²

@10,433

local_fire_department HIT local_offer Good Catch vpn_key Key

Sale$8.68 M

618 ft²

@14,045

GFA

832 ft²

@10,433

Sale$8.68 M

local_fire_department HIT local_offer Good Catch vpn_key Key

Wanchai THE GLOUCESTER

thumb_up

THE GLOUCESTER

342 ft²

@26,316

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$9 M

342 ft²

@26,316

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Interest Rate	15Year	20Year	25Year	30Year
1.000	$54,008	$41,501	$34,009	$29,025
1.500	$56,016	$43,545	$36,090	$31,144
2.000	$58,070	$45,651	$38,249	$33,354
2.500	$60,171	$47,818	$40,483	$35,656
3.000	$62,318	$50,047	$42,793	$38,046
3.500	$64,511	$52,336	$45,176	$40,522
3.625	$65,066	$52,917	$45,783	$41,154
4.000	$66,749	$54,684	$47,632	$43,082
4.500	$69,033	$57,090	$50,158	$45,723
5.000	$71,361	$59,554	$52,753	$48,443
5.500	$73,734	$62,075	$55,415	$51,237
6.000	$76,150	$64,651	$58,142	$54,103

Monthly Payment$41,155

Term

30Year

Loan amount

$9,024,000

Total int. paid

$5,791,466

Total Loan and Interest

$14,815,466

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$27,260	$13,894	$41,154	$9,010,106
2	$27,218	$13,936	$41,154	$8,996,170
3	$27,176	$13,978	$41,154	$8,982,192
4	$27,134	$14,020	$41,154	$8,968,171
5	$27,091	$14,063	$41,154	$8,954,109
6	$27,049	$14,105	$41,154	$8,940,003
7	$27,006	$14,148	$41,154	$8,925,856
8	$26,964	$14,191	$41,154	$8,911,665
9	$26,921	$14,233	$41,154	$8,897,432
10	$26,878	$14,276	$41,154	$8,883,155
11	$26,835	$14,320	$41,154	$8,868,836
12	$26,791	$14,363	$41,154	$8,854,473

第1年供款共

$493,849

第1年利息

$324,322

第1年共還本金

$169,527

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$26,748	$14,406	$41,154	$8,840,067
14	$26,704	$14,450	$41,154	$8,825,617
15	$26,661	$14,493	$41,154	$8,811,124
16	$26,617	$14,537	$41,154	$8,796,587
17	$26,573	$14,581	$41,154	$8,782,006
18	$26,529	$14,625	$41,154	$8,767,380
19	$26,485	$14,669	$41,154	$8,752,711
20	$26,440	$14,714	$41,154	$8,737,998
21	$26,396	$14,758	$41,154	$8,723,240
22	$26,351	$14,803	$41,154	$8,708,437
23	$26,307	$14,847	$41,154	$8,693,590
24	$26,262	$14,892	$41,154	$8,678,697

第2年供款共

$493,849

第2年利息

$318,073

第2年共還本金

$175,776

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$26,217	$14,937	$41,154	$8,663,760
26	$26,172	$14,982	$41,154	$8,648,778
27	$26,127	$15,028	$41,154	$8,633,750
28	$26,081	$15,073	$41,154	$8,618,677
29	$26,036	$15,118	$41,154	$8,603,559
30	$25,990	$15,164	$41,154	$8,588,395
31	$25,944	$15,210	$41,154	$8,573,185
32	$25,898	$15,256	$41,154	$8,557,929
33	$25,852	$15,302	$41,154	$8,542,627
34	$25,806	$15,348	$41,154	$8,527,279
35	$25,759	$15,395	$41,154	$8,511,884
36	$25,713	$15,441	$41,154	$8,496,443

第3年供款共

$493,849

第3年利息

$311,594

第3年共還本金

$182,254

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$25,666	$15,488	$41,154	$8,480,955
38	$25,620	$15,535	$41,154	$8,465,421
39	$25,573	$15,581	$41,154	$8,449,839
40	$25,526	$15,629	$41,154	$8,434,211
41	$25,478	$15,676	$41,154	$8,418,535
42	$25,431	$15,723	$41,154	$8,402,812
43	$25,383	$15,771	$41,154	$8,387,041
44	$25,336	$15,818	$41,154	$8,371,223
45	$25,288	$15,866	$41,154	$8,355,357
46	$25,240	$15,914	$41,154	$8,339,443
47	$25,192	$15,962	$41,154	$8,323,481
48	$25,144	$16,010	$41,154	$8,307,471

第4年供款共

$493,849

第4年利息

$304,877

第4年共還本金

$188,972

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$25,095	$16,059	$41,154	$8,291,413
50	$25,047	$16,107	$41,154	$8,275,305
51	$24,998	$16,156	$41,154	$8,259,150
52	$24,950	$16,205	$41,154	$8,242,945
53	$24,901	$16,254	$41,154	$8,226,692
54	$24,851	$16,303	$41,154	$8,210,389
55	$24,802	$16,352	$41,154	$8,194,037
56	$24,753	$16,401	$41,154	$8,177,636
57	$24,703	$16,451	$41,154	$8,161,185
58	$24,654	$16,500	$41,154	$8,144,685
59	$24,604	$16,550	$41,154	$8,128,134
60	$24,554	$16,600	$41,154	$8,111,534

第5年供款共

$493,849

第5年利息

$297,912

第5年共還本金

$195,937

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$24,504	$16,650	$41,154	$8,094,883
62	$24,453	$16,701	$41,154	$8,078,183
63	$24,403	$16,751	$41,154	$8,061,431
64	$24,352	$16,802	$41,154	$8,044,630
65	$24,301	$16,853	$41,154	$8,027,777
66	$24,251	$16,903	$41,154	$8,010,874
67	$24,200	$16,955	$41,154	$7,993,919
68	$24,148	$17,006	$41,154	$7,976,913
69	$24,097	$17,057	$41,154	$7,959,856
70	$24,045	$17,109	$41,154	$7,942,747
71	$23,994	$17,160	$41,154	$7,925,587
72	$23,942	$17,212	$41,154	$7,908,375

第6年供款共

$493,849

第6年利息

$290,690

第6年共還本金

$203,159

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$23,890	$17,264	$41,154	$7,891,111
74	$23,838	$17,316	$41,154	$7,873,794
75	$23,785	$17,369	$41,154	$7,856,426
76	$23,733	$17,421	$41,154	$7,839,005
77	$23,680	$17,474	$41,154	$7,821,531
78	$23,628	$17,527	$41,154	$7,804,004
79	$23,575	$17,579	$41,154	$7,786,425
80	$23,521	$17,633	$41,154	$7,768,792
81	$23,468	$17,686	$41,154	$7,751,106
82	$23,415	$17,739	$41,154	$7,733,367
83	$23,361	$17,793	$41,154	$7,715,574
84	$23,307	$17,847	$41,154	$7,697,728

第7年供款共

$493,849

第7年利息

$283,202

第7年共還本金

$210,647

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$23,254	$17,901	$41,154	$7,679,827
86	$23,199	$17,955	$41,154	$7,661,873
87	$23,145	$18,009	$41,154	$7,643,864
88	$23,091	$18,063	$41,154	$7,625,801
89	$23,036	$18,118	$41,154	$7,607,683
90	$22,982	$18,173	$41,154	$7,589,510
91	$22,927	$18,227	$41,154	$7,571,283
92	$22,872	$18,282	$41,154	$7,553,000
93	$22,816	$18,338	$41,154	$7,534,663
94	$22,761	$18,393	$41,154	$7,516,269
95	$22,705	$18,449	$41,154	$7,497,821
96	$22,650	$18,504	$41,154	$7,479,316

第8年供款共

$493,849

第8年利息

$275,438

第8年共還本金

$218,411

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$22,594	$18,560	$41,154	$7,460,756
98	$22,538	$18,616	$41,154	$7,442,140
99	$22,481	$18,673	$41,154	$7,423,467
100	$22,425	$18,729	$41,154	$7,404,738
101	$22,368	$18,786	$41,154	$7,385,953
102	$22,312	$18,842	$41,154	$7,367,110
103	$22,255	$18,899	$41,154	$7,348,211
104	$22,198	$18,956	$41,154	$7,329,255
105	$22,140	$19,014	$41,154	$7,310,241
106	$22,083	$19,071	$41,154	$7,291,170
107	$22,025	$19,129	$41,154	$7,272,041
108	$21,968	$19,186	$41,154	$7,252,855

第9年供款共

$493,849

第9年利息

$267,387

第9年共還本金

$226,462

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$21,910	$19,244	$41,154	$7,233,610
110	$21,852	$19,303	$41,154	$7,214,308
111	$21,793	$19,361	$41,154	$7,194,947
112	$21,735	$19,419	$41,154	$7,175,528
113	$21,676	$19,478	$41,154	$7,156,050
114	$21,617	$19,537	$41,154	$7,136,513
115	$21,558	$19,596	$41,154	$7,116,917
116	$21,499	$19,655	$41,154	$7,097,262
117	$21,440	$19,714	$41,154	$7,077,548
118	$21,380	$19,774	$41,154	$7,057,774
119	$21,320	$19,834	$41,154	$7,037,940
120	$21,260	$19,894	$41,154	$7,018,046

第10年供款共

$493,849

第10年利息

$259,040

第10年共還本金

$234,809

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$21,200	$19,954	$41,154	$6,998,093
122	$21,140	$20,014	$41,154	$6,978,079
123	$21,080	$20,074	$41,154	$6,958,004
124	$21,019	$20,135	$41,154	$6,937,869
125	$20,958	$20,196	$41,154	$6,917,673
126	$20,897	$20,257	$41,154	$6,897,416
127	$20,836	$20,318	$41,154	$6,877,098
128	$20,775	$20,380	$41,154	$6,856,718
129	$20,713	$20,441	$41,154	$6,836,277
130	$20,651	$20,503	$41,154	$6,815,775
131	$20,589	$20,565	$41,154	$6,795,210
132	$20,527	$20,627	$41,154	$6,774,583

第11年供款共

$493,849

第11年利息

$250,386

第11年共還本金

$243,463

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$20,465	$20,689	$41,154	$6,753,894
134	$20,402	$20,752	$41,154	$6,733,142
135	$20,340	$20,814	$41,154	$6,712,328
136	$20,277	$20,877	$41,154	$6,691,450
137	$20,214	$20,940	$41,154	$6,670,510
138	$20,150	$21,004	$41,154	$6,649,507
139	$20,087	$21,067	$41,154	$6,628,440
140	$20,023	$21,131	$41,154	$6,607,309
141	$19,960	$21,194	$41,154	$6,586,114
142	$19,896	$21,259	$41,154	$6,564,856
143	$19,831	$21,323	$41,154	$6,543,533
144	$19,767	$21,387	$41,154	$6,522,146

第12年供款共

$493,849

第12年利息

$241,412

第12年共還本金

$252,437

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$19,702	$21,452	$41,154	$6,500,694
146	$19,638	$21,517	$41,154	$6,479,178
147	$19,573	$21,582	$41,154	$6,457,596
148	$19,507	$21,647	$41,154	$6,435,949
149	$19,442	$21,712	$41,154	$6,414,237
150	$19,376	$21,778	$41,154	$6,392,460
151	$19,311	$21,844	$41,154	$6,370,616
152	$19,245	$21,910	$41,154	$6,348,707
153	$19,178	$21,976	$41,154	$6,326,731
154	$19,112	$22,042	$41,154	$6,304,689
155	$19,045	$22,109	$41,154	$6,282,580
156	$18,979	$22,175	$41,154	$6,260,405

第13年供款共

$493,849

第13年利息

$232,107

第13年共還本金

$261,741

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$18,912	$22,242	$41,154	$6,238,162
158	$18,844	$22,310	$41,154	$6,215,853
159	$18,777	$22,377	$41,154	$6,193,476
160	$18,709	$22,445	$41,154	$6,171,031
161	$18,642	$22,512	$41,154	$6,148,519
162	$18,574	$22,580	$41,154	$6,125,938
163	$18,505	$22,649	$41,154	$6,103,290
164	$18,437	$22,717	$41,154	$6,080,573
165	$18,368	$22,786	$41,154	$6,057,787
166	$18,300	$22,855	$41,154	$6,034,932
167	$18,231	$22,924	$41,154	$6,012,009
168	$18,161	$22,993	$41,154	$5,989,016

第14年供款共

$493,849

第14年利息

$222,460

第14年共還本金

$271,389

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$18,092	$23,062	$41,154	$5,965,954
170	$18,022	$23,132	$41,154	$5,942,822
171	$17,952	$23,202	$41,154	$5,919,620
172	$17,882	$23,272	$41,154	$5,896,348
173	$17,812	$23,342	$41,154	$5,873,006
174	$17,741	$23,413	$41,154	$5,849,593
175	$17,671	$23,483	$41,154	$5,826,110
176	$17,600	$23,554	$41,154	$5,802,555
177	$17,529	$23,626	$41,154	$5,778,930
178	$17,457	$23,697	$41,154	$5,755,233
179	$17,386	$23,768	$41,154	$5,731,465
180	$17,314	$23,840	$41,154	$5,707,624

第15年供款共

$493,849

第15年利息

$212,457

第15年共還本金

$281,392

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$17,242	$23,912	$41,154	$5,683,712
182	$17,170	$23,985	$41,154	$5,659,728
183	$17,097	$24,057	$41,154	$5,635,671
184	$17,024	$24,130	$41,154	$5,611,541
185	$16,952	$24,203	$41,154	$5,587,338
186	$16,878	$24,276	$41,154	$5,563,063
187	$16,805	$24,349	$41,154	$5,538,714
188	$16,732	$24,423	$41,154	$5,514,291
189	$16,658	$24,496	$41,154	$5,489,795
190	$16,584	$24,570	$41,154	$5,465,225
191	$16,510	$24,645	$41,154	$5,440,580
192	$16,435	$24,719	$41,154	$5,415,861

第16年供款共

$493,849

第16年利息

$202,086

第16年共還本金

$291,763

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$16,360	$24,794	$41,154	$5,391,067
194	$16,286	$24,869	$41,154	$5,366,199
195	$16,210	$24,944	$41,154	$5,341,255
196	$16,135	$25,019	$41,154	$5,316,236
197	$16,059	$25,095	$41,154	$5,291,142
198	$15,984	$25,170	$41,154	$5,265,971
199	$15,908	$25,246	$41,154	$5,240,725
200	$15,831	$25,323	$41,154	$5,215,402
201	$15,755	$25,399	$41,154	$5,190,003
202	$15,678	$25,476	$41,154	$5,164,527
203	$15,601	$25,553	$41,154	$5,138,974
204	$15,524	$25,630	$41,154	$5,113,344

第17年供款共

$493,849

第17年利息

$191,332

第17年共還本金

$302,517

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$15,447	$25,708	$41,154	$5,087,636
206	$15,369	$25,785	$41,154	$5,061,851
207	$15,291	$25,863	$41,154	$5,035,988
208	$15,213	$25,941	$41,154	$5,010,047
209	$15,135	$26,020	$41,154	$4,984,027
210	$15,056	$26,098	$41,154	$4,957,929
211	$14,977	$26,177	$41,154	$4,931,752
212	$14,898	$26,256	$41,154	$4,905,496
213	$14,819	$26,335	$41,154	$4,879,161
214	$14,739	$26,415	$41,154	$4,852,746
215	$14,659	$26,495	$41,154	$4,826,251
216	$14,579	$26,575	$41,154	$4,799,676

第18年供款共

$493,849

第18年利息

$180,181

第18年共還本金

$313,668

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$14,499	$26,655	$41,154	$4,773,021
218	$14,419	$26,736	$41,154	$4,746,286
219	$14,338	$26,816	$41,154	$4,719,469
220	$14,257	$26,897	$41,154	$4,692,572
221	$14,175	$26,979	$41,154	$4,665,593
222	$14,094	$27,060	$41,154	$4,638,533
223	$14,012	$27,142	$41,154	$4,611,391
224	$13,930	$27,224	$41,154	$4,584,168
225	$13,848	$27,306	$41,154	$4,556,862
226	$13,766	$27,389	$41,154	$4,529,473
227	$13,683	$27,471	$41,154	$4,502,002
228	$13,600	$27,554	$41,154	$4,474,447

第19年供款共

$493,849

第19年利息

$168,620

第19年共還本金

$325,229

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$13,517	$27,638	$41,154	$4,446,810
230	$13,433	$27,721	$41,154	$4,419,089
231	$13,349	$27,805	$41,154	$4,391,284
232	$13,265	$27,889	$41,154	$4,363,396
233	$13,181	$27,973	$41,154	$4,335,423
234	$13,097	$28,057	$41,154	$4,307,365
235	$13,012	$28,142	$41,154	$4,279,223
236	$12,927	$28,227	$41,154	$4,250,996
237	$12,842	$28,313	$41,154	$4,222,683
238	$12,756	$28,398	$41,154	$4,194,285
239	$12,670	$28,484	$41,154	$4,165,801
240	$12,584	$28,570	$41,154	$4,137,231

第20年供款共

$493,849

第20年利息

$156,633

第20年共還本金

$337,216

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$12,498	$28,656	$41,154	$4,108,575
242	$12,411	$28,743	$41,154	$4,079,832
243	$12,324	$28,830	$41,154	$4,051,003
244	$12,237	$28,917	$41,154	$4,022,086
245	$12,150	$29,004	$41,154	$3,993,082
246	$12,062	$29,092	$41,154	$3,963,990
247	$11,975	$29,180	$41,154	$3,934,811
248	$11,886	$29,268	$41,154	$3,905,543
249	$11,798	$29,356	$41,154	$3,876,187
250	$11,709	$29,445	$41,154	$3,846,742
251	$11,620	$29,534	$41,154	$3,817,209
252	$11,531	$29,623	$41,154	$3,787,586

第21年供款共

$493,849

第21年利息

$144,203

第21年共還本金

$349,645

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$11,442	$29,712	$41,154	$3,757,873
254	$11,352	$29,802	$41,154	$3,728,071
255	$11,262	$29,892	$41,154	$3,698,179
256	$11,172	$29,982	$41,154	$3,668,197
257	$11,081	$30,073	$41,154	$3,638,124
258	$10,990	$30,164	$41,154	$3,607,960
259	$10,899	$30,255	$41,154	$3,577,705
260	$10,808	$30,346	$41,154	$3,547,358
261	$10,716	$30,438	$41,154	$3,516,920
262	$10,624	$30,530	$41,154	$3,486,390
263	$10,532	$30,622	$41,154	$3,455,768
264	$10,439	$30,715	$41,154	$3,425,053

第22年供款共

$493,849

第22年利息

$131,316

第22年共還本金

$362,533

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$10,347	$30,808	$41,154	$3,394,245
266	$10,253	$30,901	$41,154	$3,363,345
267	$10,160	$30,994	$41,154	$3,332,351
268	$10,066	$31,088	$41,154	$3,301,263
269	$9,973	$31,182	$41,154	$3,270,082
270	$9,878	$31,276	$41,154	$3,238,806
271	$9,784	$31,370	$41,154	$3,207,436
272	$9,689	$31,465	$41,154	$3,175,971
273	$9,594	$31,560	$41,154	$3,144,411
274	$9,499	$31,655	$41,154	$3,112,756
275	$9,403	$31,751	$41,154	$3,081,005
276	$9,307	$31,847	$41,154	$3,049,158

第23年供款共

$493,849

第23年利息

$117,954

第23年共還本金

$375,895

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$9,211	$31,943	$41,154	$3,017,215
278	$9,115	$32,040	$41,154	$2,985,175
279	$9,018	$32,136	$41,154	$2,953,039
280	$8,921	$32,233	$41,154	$2,920,805
281	$8,823	$32,331	$41,154	$2,888,475
282	$8,726	$32,428	$41,154	$2,856,046
283	$8,628	$32,526	$41,154	$2,823,520
284	$8,529	$32,625	$41,154	$2,790,895
285	$8,431	$32,723	$41,154	$2,758,172
286	$8,332	$32,822	$41,154	$2,725,350
287	$8,233	$32,921	$41,154	$2,692,428
288	$8,133	$33,021	$41,154	$2,659,408

第24年供款共

$493,849

第24年利息

$104,099

第24年共還本金

$389,750

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$8,034	$33,120	$41,154	$2,626,287
290	$7,934	$33,220	$41,154	$2,593,067
291	$7,833	$33,321	$41,154	$2,559,746
292	$7,733	$33,422	$41,154	$2,526,324
293	$7,632	$33,522	$41,154	$2,492,802
294	$7,530	$33,624	$41,154	$2,459,178
295	$7,429	$33,725	$41,154	$2,425,453
296	$7,327	$33,827	$41,154	$2,391,626
297	$7,225	$33,929	$41,154	$2,357,696
298	$7,122	$34,032	$41,154	$2,323,665
299	$7,019	$34,135	$41,154	$2,289,530
300	$6,916	$34,238	$41,154	$2,255,292

第25年供款共

$493,849

第25年利息

$89,733

第25年共還本金

$404,116

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$6,813	$34,341	$41,154	$2,220,951
302	$6,709	$34,445	$41,154	$2,186,506
303	$6,605	$34,549	$41,154	$2,151,957
304	$6,501	$34,653	$41,154	$2,117,304
305	$6,396	$34,758	$41,154	$2,082,546
306	$6,291	$34,863	$41,154	$2,047,683
307	$6,186	$34,968	$41,154	$2,012,714
308	$6,080	$35,074	$41,154	$1,977,640
309	$5,974	$35,180	$41,154	$1,942,460
310	$5,868	$35,286	$41,154	$1,907,174
311	$5,761	$35,393	$41,154	$1,871,781
312	$5,654	$35,500	$41,154	$1,836,281

第26年供款共

$493,849

第26年利息

$74,838

第26年共還本金

$419,011

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$5,547	$35,607	$41,154	$1,800,674
314	$5,440	$35,715	$41,154	$1,764,960
315	$5,332	$35,822	$41,154	$1,729,138
316	$5,223	$35,931	$41,154	$1,693,207
317	$5,115	$36,039	$41,154	$1,657,168
318	$5,006	$36,148	$41,154	$1,621,020
319	$4,897	$36,257	$41,154	$1,584,762
320	$4,787	$36,367	$41,154	$1,548,396
321	$4,677	$36,477	$41,154	$1,511,919
322	$4,567	$36,587	$41,154	$1,475,332
323	$4,457	$36,697	$41,154	$1,438,635
324	$4,346	$36,808	$41,154	$1,401,827

第27年供款共

$493,849

第27年利息

$59,394

第27年共還本金

$434,455

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$4,235	$36,919	$41,154	$1,364,907
326	$4,123	$37,031	$41,154	$1,327,876
327	$4,011	$37,143	$41,154	$1,290,734
328	$3,899	$37,255	$41,154	$1,253,479
329	$3,787	$37,368	$41,154	$1,216,111
330	$3,674	$37,480	$41,154	$1,178,631
331	$3,560	$37,594	$41,154	$1,141,037
332	$3,447	$37,707	$41,154	$1,103,330
333	$3,333	$37,821	$41,154	$1,065,509
334	$3,219	$37,935	$41,154	$1,027,573
335	$3,104	$38,050	$41,154	$989,524
336	$2,989	$38,165	$41,154	$951,359

第28年供款共

$493,849

第28年利息

$43,381

第28年共還本金

$450,468

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,874	$38,280	$41,154	$913,078
338	$2,758	$38,396	$41,154	$874,683
339	$2,642	$38,512	$41,154	$836,171
340	$2,526	$38,628	$41,154	$797,543
341	$2,409	$38,745	$41,154	$758,798
342	$2,292	$38,862	$41,154	$719,936
343	$2,175	$38,979	$41,154	$680,957
344	$2,057	$39,097	$41,154	$641,860
345	$1,939	$39,215	$41,154	$602,645
346	$1,820	$39,334	$41,154	$563,311
347	$1,702	$39,452	$41,154	$523,859
348	$1,582	$39,572	$41,154	$484,287

第29年供款共

$493,849

第29年利息

$26,777

第29年共還本金

$467,072

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,463	$39,691	$41,154	$444,596
350	$1,343	$39,811	$41,154	$404,785
351	$1,223	$39,931	$41,154	$364,854
352	$1,102	$40,052	$41,154	$324,802
353	$981	$40,173	$41,154	$284,629
354	$860	$40,294	$41,154	$244,335
355	$738	$40,416	$41,154	$203,919
356	$616	$40,538	$41,154	$163,381
357	$494	$40,661	$41,154	$122,720
358	$371	$40,783	$41,154	$81,937
359	$248	$40,907	$41,154	$41,030
360	$124	$41,030	$41,154	$0

第30年供款共

$493,849

第30年利息

$9,562

第30年共還本金

$484,287

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$14,121,466

Disclaimer

Recommended properties

Mort. Insurance
info