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$15,736,130

Monthly Payment
$53,940

Down Payment

$-4,012,000

Total Loan

$12,012,000

Total int. paid

$7,406,130

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-3,682,000

Base on DTI ratio

$107,878

Budget of property purchase

HK$-3,682,000

Down Payment

$-4,012,000
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

$107,878

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 THE PAVILIA FARM II TWR 06B

thumb_up

THE PAVILIA FARM II TWR 06B

334 ft²

@23,653

hotel_class King

Sale$7.9 M

334 ft²

@23,653

Sale$7.9 M

hotel_class King

Tai Po THE REGENT

thumb_up

THE REGENT TWR 01

524 ft²

@14,313

local_fire_department HIT

Sale$7.5 M

524 ft²

@14,313

Sale$7.5 M

local_fire_department HIT

Tai Po MAYFAIR BY THE SEA 8 TWR 02

thumb_up

MAYFAIR BY THE SEA 8 TWR 02

701 ft²

@12,696

local_fire_department HIT price_change 蝕讓盤

Sale$8.9 M

701 ft²

@12,696

Sale$8.9 M

local_fire_department HIT price_change 蝕讓盤

Sai Kung Marina Cove

thumb_up

MARINA COVE NICE APARTMENT

533 ft²

@13,659

GFA

650 ft²

@11,200

local_fire_department HIT local_offer Good Catch

Sale$7.28 M

533 ft²

@13,659

GFA

650 ft²

@11,200

Sale$7.28 M

local_fire_department HIT local_offer Good Catch

Ma On Shan MONTE VISTA BLK 08

thumb_up

MONTE VISTA BLK 08

553 ft²

@12,658

GFA

720 ft²

@9,722

real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$7 M

553 ft²

@12,658

GFA

720 ft²

@9,722

Sale$7 M

real_estate_agent Rare hotel_class King local_offer Good Catch

Ngau Chi Wan SCENIC VIEW BLK 05

thumb_up

SCENIC VIEW BLK 05

686 ft²

@12,391

GFA

895 ft²

@9,497

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$8.5 M

686 ft²

@12,391

GFA

895 ft²

@9,497

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Ma On Shan OCEANAIRE

thumb_up

OCEANAIRE

666 ft²

@12,763

GFA

877 ft²

@9,692

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Sale$8.5 M

666 ft²

@12,763

GFA

877 ft²

@9,692

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Sole

Ma On Shan MOUNTAIN SHORE BLK 05

thumb_up

MOUNTAIN SHORE BLK 05

510 ft²

@14,706

GFA

643 ft²

@11,664

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

510 ft²

@14,706

GFA

643 ft²

@11,664

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

710 ft²

@10,563

GFA

880 ft²

@8,523

local_fire_department HIT

Sale$7.5 M

710 ft²

@10,563

GFA

880 ft²

@8,523

Sale$7.5 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

733 ft²

@11,460

GFA

906 ft²

@9,272

real_estate_agent Rare vpn_key Key transfer_within_a_station Quality Migrant

Sale$8.4 M

733 ft²

@11,460

GFA

906 ft²

@9,272

Sale$8.4 M

real_estate_agent Rare vpn_key Key transfer_within_a_station Quality Migrant

Shatin NEW TOWN PLAZA

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

578 ft²

@14,706

GFA

683 ft²

@12,445

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$8.5 M

578 ft²

@14,706

GFA

683 ft²

@12,445

Sale$8.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Ma On Shan VILLA ATHENA BLK 10

thumb_up

VILLA ATHENA BLK 10

775 ft²

@10,839

GFA

943 ft²

@8,908

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$8.4 M

775 ft²

@10,839

GFA

943 ft²

@8,908

Sale$8.4 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$71,891	$55,243	$45,270	$38,635
1.500	$74,564	$57,963	$48,040	$41,456
2.000	$77,298	$60,767	$50,913	$44,399
2.500	$80,095	$63,652	$53,888	$47,462
3.000	$82,953	$66,618	$56,962	$50,643
3.500	$85,872	$69,665	$60,135	$53,939
4.000	$88,851	$72,790	$63,404	$57,347
4.500	$91,891	$75,994	$66,767	$60,863
5.000	$94,990	$79,274	$70,221	$64,483
5.500	$98,148	$82,629	$73,764	$68,203
6.000	$101,364	$86,058	$77,393	$72,018

Monthly Payment$53,940

Term

30Year

Loan amount

$12,012,000

Total int. paid

$7,406,130

Total Loan and Interest

$19,418,130

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$35,035	$18,904	$53,939	$11,993,096
2	$34,980	$18,959	$53,939	$11,974,136
3	$34,925	$19,015	$53,939	$11,955,122
4	$34,869	$19,070	$53,939	$11,936,052
5	$34,813	$19,126	$53,939	$11,916,926
6	$34,758	$19,182	$53,939	$11,897,744
7	$34,702	$19,237	$53,939	$11,878,507
8	$34,646	$19,294	$53,939	$11,859,213
9	$34,589	$19,350	$53,939	$11,839,863
10	$34,533	$19,406	$53,939	$11,820,457
11	$34,476	$19,463	$53,939	$11,800,994
12	$34,420	$19,520	$53,939	$11,781,474

第1年供款共

$647,271

第1年利息

$416,745

第1年共還本金

$230,526

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$34,363	$19,577	$53,939	$11,761,898
14	$34,306	$19,634	$53,939	$11,742,264
15	$34,248	$19,691	$53,939	$11,722,573
16	$34,191	$19,748	$53,939	$11,702,825
17	$34,133	$19,806	$53,939	$11,683,019
18	$34,075	$19,864	$53,939	$11,663,155
19	$34,018	$19,922	$53,939	$11,643,233
20	$33,959	$19,980	$53,939	$11,623,253
21	$33,901	$20,038	$53,939	$11,603,215
22	$33,843	$20,097	$53,939	$11,583,119
23	$33,784	$20,155	$53,939	$11,562,964
24	$33,725	$20,214	$53,939	$11,542,750

第2年供款共

$647,271

第2年利息

$408,546

第2年共還本金

$238,725

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$33,666	$20,273	$53,939	$11,522,477
26	$33,607	$20,332	$53,939	$11,502,145
27	$33,548	$20,391	$53,939	$11,481,753
28	$33,488	$20,451	$53,939	$11,461,303
29	$33,429	$20,510	$53,939	$11,440,792
30	$33,369	$20,570	$53,939	$11,420,222
31	$33,309	$20,630	$53,939	$11,399,592
32	$33,249	$20,690	$53,939	$11,378,901
33	$33,188	$20,751	$53,939	$11,358,150
34	$33,128	$20,811	$53,939	$11,337,339
35	$33,067	$20,872	$53,939	$11,316,467
36	$33,006	$20,933	$53,939	$11,295,534

第3年供款共

$647,271

第3年利息

$400,056

第3年共還本金

$247,215

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$32,945	$20,994	$53,939	$11,274,540
38	$32,884	$21,055	$53,939	$11,253,485
39	$32,823	$21,117	$53,939	$11,232,368
40	$32,761	$21,178	$53,939	$11,211,190
41	$32,699	$21,240	$53,939	$11,189,950
42	$32,637	$21,302	$53,939	$11,168,648
43	$32,575	$21,364	$53,939	$11,147,284
44	$32,513	$21,426	$53,939	$11,125,858
45	$32,450	$21,489	$53,939	$11,104,369
46	$32,388	$21,552	$53,939	$11,082,818
47	$32,325	$21,614	$53,939	$11,061,203
48	$32,262	$21,677	$53,939	$11,039,526

第4年供款共

$647,271

第4年利息

$391,263

第4年共還本金

$256,008

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$32,199	$21,741	$53,939	$11,017,785
50	$32,135	$21,804	$53,939	$10,995,981
51	$32,072	$21,868	$53,939	$10,974,114
52	$32,008	$21,931	$53,939	$10,952,182
53	$31,944	$21,995	$53,939	$10,930,187
54	$31,880	$22,060	$53,939	$10,908,127
55	$31,815	$22,124	$53,939	$10,886,003
56	$31,751	$22,188	$53,939	$10,863,815
57	$31,686	$22,253	$53,939	$10,841,562
58	$31,621	$22,318	$53,939	$10,819,244
59	$31,556	$22,383	$53,939	$10,796,861
60	$31,491	$22,448	$53,939	$10,774,412

第5年供款共

$647,271

第5年利息

$382,157

第5年共還本金

$265,114

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$31,425	$22,514	$53,939	$10,751,898
62	$31,360	$22,580	$53,939	$10,729,319
63	$31,294	$22,645	$53,939	$10,706,674
64	$31,228	$22,711	$53,939	$10,683,962
65	$31,162	$22,778	$53,939	$10,661,184
66	$31,095	$22,844	$53,939	$10,638,340
67	$31,028	$22,911	$53,939	$10,615,430
68	$30,962	$22,978	$53,939	$10,592,452
69	$30,895	$23,045	$53,939	$10,569,407
70	$30,827	$23,112	$53,939	$10,546,296
71	$30,760	$23,179	$53,939	$10,523,116
72	$30,692	$23,247	$53,939	$10,499,869

第6年供款共

$647,271

第6年利息

$372,728

第6年共還本金

$274,543

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$30,625	$23,315	$53,939	$10,476,555
74	$30,557	$23,383	$53,939	$10,453,172
75	$30,488	$23,451	$53,939	$10,429,721
76	$30,420	$23,519	$53,939	$10,406,202
77	$30,351	$23,588	$53,939	$10,382,614
78	$30,283	$23,657	$53,939	$10,358,958
79	$30,214	$23,726	$53,939	$10,335,232
80	$30,144	$23,795	$53,939	$10,311,437
81	$30,075	$23,864	$53,939	$10,287,573
82	$30,005	$23,934	$53,939	$10,263,639
83	$29,936	$24,004	$53,939	$10,239,636
84	$29,866	$24,074	$53,939	$10,215,562

第7年供款共

$647,271

第7年利息

$362,963

第7年共還本金

$284,308

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$29,795	$24,144	$53,939	$10,191,418
86	$29,725	$24,214	$53,939	$10,167,204
87	$29,654	$24,285	$53,939	$10,142,919
88	$29,584	$24,356	$53,939	$10,118,563
89	$29,512	$24,427	$53,939	$10,094,136
90	$29,441	$24,498	$53,939	$10,069,638
91	$29,370	$24,569	$53,939	$10,045,069
92	$29,298	$24,641	$53,939	$10,020,428
93	$29,226	$24,713	$53,939	$9,995,715
94	$29,154	$24,785	$53,939	$9,970,930
95	$29,082	$24,857	$53,939	$9,946,072
96	$29,009	$24,930	$53,939	$9,921,142

第8年供款共

$647,271

第8年利息

$352,851

第8年共還本金

$294,419

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$28,937	$25,003	$53,939	$9,896,140
98	$28,864	$25,076	$53,939	$9,871,064
99	$28,791	$25,149	$53,939	$9,845,916
100	$28,717	$25,222	$53,939	$9,820,694
101	$28,644	$25,296	$53,939	$9,795,398
102	$28,570	$25,369	$53,939	$9,770,029
103	$28,496	$25,443	$53,939	$9,744,586
104	$28,422	$25,518	$53,939	$9,719,068
105	$28,347	$25,592	$53,939	$9,693,476
106	$28,273	$25,667	$53,939	$9,667,809
107	$28,198	$25,741	$53,939	$9,642,068
108	$28,123	$25,817	$53,939	$9,616,251

第9年供款共

$647,271

第9年利息

$342,380

第9年共還本金

$304,891

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$28,047	$25,892	$53,939	$9,590,360
110	$27,972	$25,967	$53,939	$9,564,392
111	$27,896	$26,043	$53,939	$9,538,349
112	$27,820	$26,119	$53,939	$9,512,230
113	$27,744	$26,195	$53,939	$9,486,035
114	$27,668	$26,272	$53,939	$9,459,763
115	$27,591	$26,348	$53,939	$9,433,415
116	$27,514	$26,425	$53,939	$9,406,990
117	$27,437	$26,502	$53,939	$9,380,488
118	$27,360	$26,579	$53,939	$9,353,908
119	$27,282	$26,657	$53,939	$9,327,251
120	$27,204	$26,735	$53,939	$9,300,516

第10年供款共

$647,271

第10年利息

$331,536

第10年共還本金

$315,735

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$27,127	$26,813	$53,939	$9,273,704
122	$27,048	$26,891	$53,939	$9,246,813
123	$26,970	$26,969	$53,939	$9,219,843
124	$26,891	$27,048	$53,939	$9,192,795
125	$26,812	$27,127	$53,939	$9,165,668
126	$26,733	$27,206	$53,939	$9,138,462
127	$26,654	$27,285	$53,939	$9,111,177
128	$26,574	$27,365	$53,939	$9,083,812
129	$26,494	$27,445	$53,939	$9,056,367
130	$26,414	$27,525	$53,939	$9,028,842
131	$26,334	$27,605	$53,939	$9,001,237
132	$26,254	$27,686	$53,939	$8,973,551

第11年供款共

$647,271

第11年利息

$320,306

第11年共還本金

$326,965

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$26,173	$27,766	$53,939	$8,945,785
134	$26,092	$27,847	$53,939	$8,917,938
135	$26,011	$27,929	$53,939	$8,890,009
136	$25,929	$28,010	$53,939	$8,861,999
137	$25,847	$28,092	$53,939	$8,833,907
138	$25,766	$28,174	$53,939	$8,805,734
139	$25,683	$28,256	$53,939	$8,777,478
140	$25,601	$28,338	$53,939	$8,749,139
141	$25,518	$28,421	$53,939	$8,720,718
142	$25,435	$28,504	$53,939	$8,692,215
143	$25,352	$28,587	$53,939	$8,663,628
144	$25,269	$28,670	$53,939	$8,634,957

第12年供款共

$647,271

第12年利息

$308,677

第12年共還本金

$338,594

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$25,185	$28,754	$53,939	$8,606,203
146	$25,101	$28,838	$53,939	$8,577,366
147	$25,017	$28,922	$53,939	$8,548,444
148	$24,933	$29,006	$53,939	$8,519,437
149	$24,848	$29,091	$53,939	$8,490,346
150	$24,764	$29,176	$53,939	$8,461,171
151	$24,678	$29,261	$53,939	$8,431,910
152	$24,593	$29,346	$53,939	$8,402,564
153	$24,507	$29,432	$53,939	$8,373,132
154	$24,422	$29,518	$53,939	$8,343,614
155	$24,336	$29,604	$53,939	$8,314,011
156	$24,249	$29,690	$53,939	$8,284,321

第13年供款共

$647,271

第13年利息

$296,634

第13年共還本金

$350,637

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$24,163	$29,777	$53,939	$8,254,544
158	$24,076	$29,863	$53,939	$8,224,680
159	$23,989	$29,951	$53,939	$8,194,730
160	$23,901	$30,038	$53,939	$8,164,692
161	$23,814	$30,126	$53,939	$8,134,566
162	$23,726	$30,213	$53,939	$8,104,353
163	$23,638	$30,302	$53,939	$8,074,051
164	$23,549	$30,390	$53,939	$8,043,661
165	$23,461	$30,479	$53,939	$8,013,183
166	$23,372	$30,567	$53,939	$7,982,615
167	$23,283	$30,657	$53,939	$7,951,959
168	$23,193	$30,746	$53,939	$7,921,213

第14年供款共

$647,271

第14年利息

$284,163

第14年共還本金

$363,108

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$23,104	$30,836	$53,939	$7,890,377
170	$23,014	$30,926	$53,939	$7,859,451
171	$22,923	$31,016	$53,939	$7,828,436
172	$22,833	$31,106	$53,939	$7,797,329
173	$22,742	$31,197	$53,939	$7,766,132
174	$22,651	$31,288	$53,939	$7,734,844
175	$22,560	$31,379	$53,939	$7,703,465
176	$22,468	$31,471	$53,939	$7,671,994
177	$22,377	$31,563	$53,939	$7,640,431
178	$22,285	$31,655	$53,939	$7,608,777
179	$22,192	$31,747	$53,939	$7,577,030
180	$22,100	$31,840	$53,939	$7,545,190

第15年供款共

$647,271

第15年利息

$271,248

第15年共還本金

$376,022

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$22,007	$31,932	$53,939	$7,513,258
182	$21,914	$32,026	$53,939	$7,481,232
183	$21,820	$32,119	$53,939	$7,449,113
184	$21,727	$32,213	$53,939	$7,416,901
185	$21,633	$32,307	$53,939	$7,384,594
186	$21,538	$32,401	$53,939	$7,352,193
187	$21,444	$32,495	$53,939	$7,319,698
188	$21,349	$32,590	$53,939	$7,287,108
189	$21,254	$32,685	$53,939	$7,254,422
190	$21,159	$32,781	$53,939	$7,221,642
191	$21,063	$32,876	$53,939	$7,188,766
192	$20,967	$32,972	$53,939	$7,155,794

第16年供款共

$647,271

第16年利息

$257,875

第16年共還本金

$389,396

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$20,871	$33,068	$53,939	$7,122,726
194	$20,775	$33,165	$53,939	$7,089,561
195	$20,678	$33,261	$53,939	$7,056,300
196	$20,581	$33,358	$53,939	$7,022,941
197	$20,484	$33,456	$53,939	$6,989,486
198	$20,386	$33,553	$53,939	$6,955,932
199	$20,288	$33,651	$53,939	$6,922,281
200	$20,190	$33,749	$53,939	$6,888,532
201	$20,092	$33,848	$53,939	$6,854,684
202	$19,993	$33,946	$53,939	$6,820,738
203	$19,894	$34,045	$53,939	$6,786,692
204	$19,795	$34,145	$53,939	$6,752,548

第17年供款共

$647,271

第17年利息

$244,025

第17年共還本金

$403,246

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$19,695	$34,244	$53,939	$6,718,303
206	$19,595	$34,344	$53,939	$6,683,959
207	$19,495	$34,444	$53,939	$6,649,515
208	$19,394	$34,545	$53,939	$6,614,970
209	$19,294	$34,646	$53,939	$6,580,324
210	$19,193	$34,747	$53,939	$6,545,578
211	$19,091	$34,848	$53,939	$6,510,730
212	$18,990	$34,950	$53,939	$6,475,780
213	$18,888	$35,052	$53,939	$6,440,729
214	$18,785	$35,154	$53,939	$6,405,575
215	$18,683	$35,256	$53,939	$6,370,318
216	$18,580	$35,359	$53,939	$6,334,959

第18年供款共

$647,271

第18年利息

$229,683

第18年共還本金

$417,588

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$18,477	$35,462	$53,939	$6,299,497
218	$18,374	$35,566	$53,939	$6,263,931
219	$18,270	$35,669	$53,939	$6,228,262
220	$18,166	$35,773	$53,939	$6,192,488
221	$18,061	$35,878	$53,939	$6,156,611
222	$17,957	$35,982	$53,939	$6,120,628
223	$17,852	$36,087	$53,939	$6,084,541
224	$17,747	$36,193	$53,939	$6,048,348
225	$17,641	$36,298	$53,939	$6,012,050
226	$17,535	$36,404	$53,939	$5,975,646
227	$17,429	$36,510	$53,939	$5,939,135
228	$17,322	$36,617	$53,939	$5,902,519

第19年供款共

$647,271

第19年利息

$214,830

第19年共還本金

$432,441

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$17,216	$36,724	$53,939	$5,865,795
230	$17,109	$36,831	$53,939	$5,828,964
231	$17,001	$36,938	$53,939	$5,792,026
232	$16,893	$37,046	$53,939	$5,754,980
233	$16,785	$37,154	$53,939	$5,717,827
234	$16,677	$37,262	$53,939	$5,680,564
235	$16,568	$37,371	$53,939	$5,643,193
236	$16,459	$37,480	$53,939	$5,605,713
237	$16,350	$37,589	$53,939	$5,568,124
238	$16,240	$37,699	$53,939	$5,530,425
239	$16,130	$37,809	$53,939	$5,492,616
240	$16,020	$37,919	$53,939	$5,454,697

第20年供款共

$647,271

第20年利息

$199,450

第20年共還本金

$447,821

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$15,910	$38,030	$53,939	$5,416,668
242	$15,799	$38,141	$53,939	$5,378,527
243	$15,687	$38,252	$53,939	$5,340,275
244	$15,576	$38,363	$53,939	$5,301,912
245	$15,464	$38,475	$53,939	$5,263,436
246	$15,352	$38,588	$53,939	$5,224,849
247	$15,239	$38,700	$53,939	$5,186,149
248	$15,126	$38,813	$53,939	$5,147,336
249	$15,013	$38,926	$53,939	$5,108,410
250	$14,900	$39,040	$53,939	$5,069,370
251	$14,786	$39,154	$53,939	$5,030,216
252	$14,671	$39,268	$53,939	$4,990,948

第21年供款共

$647,271

第21年利息

$183,522

第21年共還本金

$463,749

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$14,557	$39,382	$53,939	$4,951,566
254	$14,442	$39,497	$53,939	$4,912,069
255	$14,327	$39,612	$53,939	$4,872,457
256	$14,211	$39,728	$53,939	$4,832,729
257	$14,095	$39,844	$53,939	$4,792,885
258	$13,979	$39,960	$53,939	$4,752,925
259	$13,863	$40,077	$53,939	$4,712,848
260	$13,746	$40,193	$53,939	$4,672,655
261	$13,629	$40,311	$53,939	$4,632,344
262	$13,511	$40,428	$53,939	$4,591,916
263	$13,393	$40,546	$53,939	$4,551,370
264	$13,275	$40,664	$53,939	$4,510,705

第22年供款共

$647,271

第22年利息

$167,028

第22年共還本金

$480,243

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$13,156	$40,783	$53,939	$4,469,922
266	$13,037	$40,902	$53,939	$4,429,020
267	$12,918	$41,021	$53,939	$4,387,999
268	$12,798	$41,141	$53,939	$4,346,858
269	$12,678	$41,261	$53,939	$4,305,597
270	$12,558	$41,381	$53,939	$4,264,216
271	$12,437	$41,502	$53,939	$4,222,714
272	$12,316	$41,623	$53,939	$4,181,091
273	$12,195	$41,744	$53,939	$4,139,347
274	$12,073	$41,866	$53,939	$4,097,480
275	$11,951	$41,988	$53,939	$4,055,492
276	$11,829	$42,111	$53,939	$4,013,382

第23年供款共

$647,271

第23年利息

$149,947

第23年共還本金

$497,324

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$11,706	$42,234	$53,939	$3,971,148
278	$11,583	$42,357	$53,939	$3,928,791
279	$11,459	$42,480	$53,939	$3,886,311
280	$11,335	$42,604	$53,939	$3,843,707
281	$11,211	$42,728	$53,939	$3,800,978
282	$11,086	$42,853	$53,939	$3,758,125
283	$10,961	$42,978	$53,939	$3,715,147
284	$10,836	$43,103	$53,939	$3,672,044
285	$10,710	$43,229	$53,939	$3,628,815
286	$10,584	$43,355	$53,939	$3,585,459
287	$10,458	$43,482	$53,939	$3,541,978
288	$10,331	$43,608	$53,939	$3,498,369

第24年供款共

$647,271

第24年利息

$132,259

第24年共還本金

$515,012

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$10,204	$43,736	$53,939	$3,454,634
290	$10,076	$43,863	$53,939	$3,410,770
291	$9,948	$43,991	$53,939	$3,366,779
292	$9,820	$44,119	$53,939	$3,322,660
293	$9,691	$44,248	$53,939	$3,278,412
294	$9,562	$44,377	$53,939	$3,234,034
295	$9,433	$44,507	$53,939	$3,189,528
296	$9,303	$44,636	$53,939	$3,144,891
297	$9,173	$44,767	$53,939	$3,100,125
298	$9,042	$44,897	$53,939	$3,055,227
299	$8,911	$45,028	$53,939	$3,010,199
300	$8,780	$45,159	$53,939	$2,965,040

第25年供款共

$647,271

第25年利息

$113,941

第25年共還本金

$533,330

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,648	$45,291	$53,939	$2,919,749
302	$8,516	$45,423	$53,939	$2,874,325
303	$8,383	$45,556	$53,939	$2,828,769
304	$8,251	$45,689	$53,939	$2,783,081
305	$8,117	$45,822	$53,939	$2,737,259
306	$7,984	$45,956	$53,939	$2,691,303
307	$7,850	$46,090	$53,939	$2,645,214
308	$7,715	$46,224	$53,939	$2,598,990
309	$7,580	$46,359	$53,939	$2,552,631
310	$7,445	$46,494	$53,939	$2,506,137
311	$7,310	$46,630	$53,939	$2,459,507
312	$7,174	$46,766	$53,939	$2,412,741

第26年供款共

$647,271

第26年利息

$94,973

第26年共還本金

$552,298

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$7,037	$46,902	$53,939	$2,365,839
314	$6,900	$47,039	$53,939	$2,318,800
315	$6,763	$47,176	$53,939	$2,271,624
316	$6,626	$47,314	$53,939	$2,224,311
317	$6,488	$47,452	$53,939	$2,176,859
318	$6,349	$47,590	$53,939	$2,129,269
319	$6,210	$47,729	$53,939	$2,081,540
320	$6,071	$47,868	$53,939	$2,033,672
321	$5,932	$48,008	$53,939	$1,985,664
322	$5,792	$48,148	$53,939	$1,937,516
323	$5,651	$48,288	$53,939	$1,889,228
324	$5,510	$48,429	$53,939	$1,840,799

第27年供款共

$647,271

第27年利息

$75,329

第27年共還本金

$571,942

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,369	$48,570	$53,939	$1,792,229
326	$5,227	$48,712	$53,939	$1,743,517
327	$5,085	$48,854	$53,939	$1,694,663
328	$4,943	$48,996	$53,939	$1,645,667
329	$4,800	$49,139	$53,939	$1,596,527
330	$4,657	$49,283	$53,939	$1,547,245
331	$4,513	$49,426	$53,939	$1,497,818
332	$4,369	$49,571	$53,939	$1,448,248
333	$4,224	$49,715	$53,939	$1,398,532
334	$4,079	$49,860	$53,939	$1,348,672
335	$3,934	$50,006	$53,939	$1,298,667
336	$3,788	$50,151	$53,939	$1,248,515

第28年供款共

$647,271

第28年利息

$54,987

第28年共還本金

$592,284

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,642	$50,298	$53,939	$1,198,217
338	$3,495	$50,444	$53,939	$1,147,773
339	$3,348	$50,592	$53,939	$1,097,181
340	$3,200	$50,739	$53,939	$1,046,442
341	$3,052	$50,887	$53,939	$995,555
342	$2,904	$51,036	$53,939	$944,519
343	$2,755	$51,184	$53,939	$893,335
344	$2,606	$51,334	$53,939	$842,001
345	$2,456	$51,483	$53,939	$790,518
346	$2,306	$51,634	$53,939	$738,884
347	$2,155	$51,784	$53,939	$687,100
348	$2,004	$51,935	$53,939	$635,165

第29年供款共

$647,271

第29年利息

$33,921

第29年共還本金

$613,350

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,853	$52,087	$53,939	$583,078
350	$1,701	$52,239	$53,939	$530,840
351	$1,548	$52,391	$53,939	$478,449
352	$1,395	$52,544	$53,939	$425,905
353	$1,242	$52,697	$53,939	$373,208
354	$1,089	$52,851	$53,939	$320,357
355	$934	$53,005	$53,939	$267,352
356	$780	$53,159	$53,939	$214,193
357	$625	$53,315	$53,939	$160,878
358	$469	$53,470	$53,939	$107,408
359	$313	$53,626	$53,939	$53,782
360	$157	$53,782	$53,939	$0

第30年供款共

$647,271

第30年利息

$12,106

第30年共還本金

$635,165

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$15,736,130

Disclaimer

Recommended properties

Mort. Insurance
info