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$23,867,335

Monthly Payment
$113,160

Down Payment

$-17,200,000

Total Loan

$25,200,000

Total int. paid

$15,537,335

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-16,870,000

Base on DTI ratio

$226,319

Budget of property purchase

HK$-16,870,000

Down Payment

$-17,200,000
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

$226,319

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

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

660 ft²

@12,879

GFA

819 ft²

@10,379

local_fire_department HIT

Sale$8.5 M

660 ft²

@12,879

GFA

819 ft²

@10,379

Sale$8.5 M

local_fire_department HIT

Ma On Shan MONTE VISTA BLK 08

thumb_up

MONTE VISTA BLK 08

787 ft²

@11,436

GFA

1,004 ft²

@8,964

local_fire_department HIT

Sale$9 M

787 ft²

@11,436

GFA

1,004 ft²

@8,964

Sale$9 M

local_fire_department HIT

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

555 ft²

@15,315

GFA

727 ft²

@11,692

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Sale$8.5 M

555 ft²

@15,315

GFA

727 ft²

@11,692

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Ma On Shan OCEANAIRE TWR 05B

thumb_up

OCEANAIRE TWR 05B

736 ft²

@11,413

GFA

967 ft²

@8,687

local_fire_department HIT

Sale$8.4 M

736 ft²

@11,413

GFA

967 ft²

@8,687

Sale$8.4 M

local_fire_department HIT

Ma On Shan LA COSTA

thumb_up

LA COSTA BLK 02

538 ft²

@13,011

GFA

736 ft²

@9,511

hotel_class King

Sale$7 M

538 ft²

@13,011

GFA

736 ft²

@9,511

Sale$7 M

hotel_class King

Shatin MANLAI COURT

thumb_up

MANLAI COURT TWR 03

637 ft²

@13,815

GFA

750 ft²

@11,733

local_fire_department HIT real_estate_agent Rare

Sale$8.8 M

637 ft²

@13,815

GFA

750 ft²

@11,733

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan BAYCREST BLK 05

thumb_up

BAYCREST BLK 05

605 ft²

@11,702

GFA

808 ft²

@8,762

local_fire_department HIT

Sale$7.08 M

605 ft²

@11,702

GFA

808 ft²

@8,762

Sale$7.08 M

local_fire_department HIT

Shatin HA WO CHE TSUEN

thumb_up

HA WO CHE TSUEN

GFA

700 ft²

@10,286

real_estate_agent Rare

Sale$7.2 M

GFA

700 ft²

@10,286

Sale$7.2 M

real_estate_agent Rare

Fanling DAWNING VIEWS BLK 12

thumb_up

DAWNING VIEWS BLK 12

714 ft²

@10,336

GFA

978 ft²

@7,546

real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$7.38 M

714 ft²

@10,336

GFA

978 ft²

@7,546

Sale$7.38 M

real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Ma On Shan VISTA PARADISO BLK 09

thumb_up

VISTA PARADISO BLK 09

733 ft²

@11,596

GFA

913 ft²

@9,310

local_fire_department HIT

Sale$8.5 M

733 ft²

@11,596

GFA

913 ft²

@9,310

Sale$8.5 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

564 ft²

@15,071

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8.5 M

564 ft²

@15,071

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sai Kung PARK MEDITERRANEAN WITH GARDEN

thumb_up

GROUND FLOOR WITH GARDEN

492 ft²

@17,886

local_fire_department HIT hotel_class King local_offer Good Catch pets Pet Friendly

Sale$8.8 M

492 ft²

@17,886

Sale$8.8 M

local_fire_department HIT hotel_class King local_offer Good Catch pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$150,821	$115,893	$94,972	$81,053
1.500	$156,427	$121,601	$100,784	$86,970
2.000	$162,164	$127,483	$106,811	$93,144
2.500	$168,031	$133,536	$113,051	$99,570
3.000	$174,027	$139,759	$119,501	$106,244
3.500	$180,150	$146,150	$126,157	$113,159
4.000	$186,401	$152,707	$133,015	$120,309
4.500	$192,778	$159,428	$140,070	$127,685
5.000	$199,280	$166,309	$147,317	$135,279
5.500	$205,905	$173,348	$154,750	$143,083
6.000	$212,652	$180,541	$162,364	$151,087

Monthly Payment$113,160

Term

30Year

Loan amount

$25,200,000

Total int. paid

$15,537,335

Total Loan and Interest

$40,737,335

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$73,500	$39,659	$113,159	$25,160,341
2	$73,384	$39,775	$113,159	$25,120,566
3	$73,268	$39,891	$113,159	$25,080,675
4	$73,152	$40,007	$113,159	$25,040,668
5	$73,035	$40,124	$113,159	$25,000,544
6	$72,918	$40,241	$113,159	$24,960,303
7	$72,801	$40,358	$113,159	$24,919,944
8	$72,683	$40,476	$113,159	$24,879,468
9	$72,565	$40,594	$113,159	$24,838,874
10	$72,447	$40,713	$113,159	$24,798,161
11	$72,328	$40,831	$113,159	$24,757,330
12	$72,209	$40,950	$113,159	$24,716,380

第1年供款共

$1,357,911

第1年利息

$874,291

第1年共還本金

$483,620

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$72,089	$41,070	$113,159	$24,675,310
14	$71,970	$41,190	$113,159	$24,634,120
15	$71,850	$41,310	$113,159	$24,592,811
16	$71,729	$41,430	$113,159	$24,551,380
17	$71,608	$41,551	$113,159	$24,509,829
18	$71,487	$41,672	$113,159	$24,468,157
19	$71,365	$41,794	$113,159	$24,426,363
20	$71,244	$41,916	$113,159	$24,384,448
21	$71,121	$42,038	$113,159	$24,342,410
22	$70,999	$42,161	$113,159	$24,300,249
23	$70,876	$42,284	$113,159	$24,257,965
24	$70,752	$42,407	$113,159	$24,215,559

第2年供款共

$1,357,911

第2年利息

$857,090

第2年共還本金

$500,821

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$70,629	$42,531	$113,159	$24,173,028
26	$70,505	$42,655	$113,159	$24,130,373
27	$70,380	$42,779	$113,159	$24,087,594
28	$70,255	$42,904	$113,159	$24,044,691
29	$70,130	$43,029	$113,159	$24,001,662
30	$70,005	$43,154	$113,159	$23,958,507
31	$69,879	$43,280	$113,159	$23,915,227
32	$69,753	$43,407	$113,159	$23,871,821
33	$69,626	$43,533	$113,159	$23,828,287
34	$69,499	$43,660	$113,159	$23,784,627
35	$69,372	$43,787	$113,159	$23,740,840
36	$69,244	$43,915	$113,159	$23,696,925

第3年供款共

$1,357,911

第3年利息

$839,277

第3年共還本金

$518,634

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$69,116	$44,043	$113,159	$23,652,882
38	$68,988	$44,172	$113,159	$23,608,710
39	$68,859	$44,301	$113,159	$23,564,409
40	$68,730	$44,430	$113,159	$23,519,980
41	$68,600	$44,559	$113,159	$23,475,420
42	$68,470	$44,689	$113,159	$23,430,731
43	$68,340	$44,820	$113,159	$23,385,911
44	$68,209	$44,950	$113,159	$23,340,961
45	$68,078	$45,081	$113,159	$23,295,880
46	$67,946	$45,213	$113,159	$23,250,667
47	$67,814	$45,345	$113,159	$23,205,322
48	$67,682	$45,477	$113,159	$23,159,845

第4年供款共

$1,357,911

第4年利息

$820,831

第4年共還本金

$537,080

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$67,550	$45,610	$113,159	$23,114,235
50	$67,417	$45,743	$113,159	$23,068,492
51	$67,283	$45,876	$113,159	$23,022,616
52	$67,149	$46,010	$113,159	$22,976,606
53	$67,015	$46,144	$113,159	$22,930,462
54	$66,881	$46,279	$113,159	$22,884,183
55	$66,746	$46,414	$113,159	$22,837,769
56	$66,610	$46,549	$113,159	$22,791,220
57	$66,474	$46,685	$113,159	$22,744,536
58	$66,338	$46,821	$113,159	$22,697,714
59	$66,202	$46,958	$113,159	$22,650,757
60	$66,065	$47,095	$113,159	$22,603,662

第5年供款共

$1,357,911

第5年利息

$801,729

第5年共還本金

$556,182

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$65,927	$47,232	$113,159	$22,556,430
62	$65,790	$47,370	$113,159	$22,509,061
63	$65,651	$47,508	$113,159	$22,461,553
64	$65,513	$47,646	$113,159	$22,413,907
65	$65,374	$47,785	$113,159	$22,366,121
66	$65,235	$47,925	$113,159	$22,318,196
67	$65,095	$48,065	$113,159	$22,270,132
68	$64,955	$48,205	$113,159	$22,221,927
69	$64,814	$48,345	$113,159	$22,173,582
70	$64,673	$48,486	$113,159	$22,125,096
71	$64,532	$48,628	$113,159	$22,076,468
72	$64,390	$48,770	$113,159	$22,027,698

第6年供款共

$1,357,911

第6年利息

$781,947

第6年共還本金

$575,964

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$64,247	$48,912	$113,159	$21,978,786
74	$64,105	$49,054	$113,159	$21,929,732
75	$63,962	$49,198	$113,159	$21,880,534
76	$63,818	$49,341	$113,159	$21,831,193
77	$63,674	$49,485	$113,159	$21,781,708
78	$63,530	$49,629	$113,159	$21,732,079
79	$63,385	$49,774	$113,159	$21,682,305
80	$63,240	$49,919	$113,159	$21,632,386
81	$63,094	$50,065	$113,159	$21,582,321
82	$62,948	$50,211	$113,159	$21,532,110
83	$62,802	$50,357	$113,159	$21,481,753
84	$62,655	$50,504	$113,159	$21,431,249

第7年供款共

$1,357,911

第7年利息

$761,462

第7年共還本金

$596,449

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$62,508	$50,651	$113,159	$21,380,597
86	$62,360	$50,799	$113,159	$21,329,798
87	$62,212	$50,947	$113,159	$21,278,851
88	$62,063	$51,096	$113,159	$21,227,755
89	$61,914	$51,245	$113,159	$21,176,510
90	$61,765	$51,394	$113,159	$21,125,116
91	$61,615	$51,544	$113,159	$21,073,571
92	$61,465	$51,695	$113,159	$21,021,877
93	$61,314	$51,845	$113,159	$20,970,031
94	$61,163	$51,997	$113,159	$20,918,034
95	$61,011	$52,148	$113,159	$20,865,886
96	$60,859	$52,300	$113,159	$20,813,586

第8年供款共

$1,357,911

第8年利息

$740,248

第8年共還本金

$617,663

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$60,706	$52,453	$113,159	$20,761,133
98	$60,553	$52,606	$113,159	$20,708,527
99	$60,400	$52,759	$113,159	$20,655,767
100	$60,246	$52,913	$113,159	$20,602,854
101	$60,092	$53,068	$113,159	$20,549,786
102	$59,937	$53,222	$113,159	$20,496,564
103	$59,782	$53,378	$113,159	$20,443,186
104	$59,626	$53,533	$113,159	$20,389,653
105	$59,470	$53,689	$113,159	$20,335,964
106	$59,313	$53,846	$113,159	$20,282,118
107	$59,156	$54,003	$113,159	$20,228,115
108	$58,999	$54,161	$113,159	$20,173,954

第9年供款共

$1,357,911

第9年利息

$718,279

第9年共還本金

$639,632

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$58,841	$54,319	$113,159	$20,119,635
110	$58,682	$54,477	$113,159	$20,065,158
111	$58,523	$54,636	$113,159	$20,010,523
112	$58,364	$54,795	$113,159	$19,955,727
113	$58,204	$54,955	$113,159	$19,900,772
114	$58,044	$55,115	$113,159	$19,845,657
115	$57,883	$55,276	$113,159	$19,790,381
116	$57,722	$55,437	$113,159	$19,734,943
117	$57,560	$55,599	$113,159	$19,679,344
118	$57,398	$55,761	$113,159	$19,623,583
119	$57,235	$55,924	$113,159	$19,567,660
120	$57,072	$56,087	$113,159	$19,511,573

第10年供款共

$1,357,911

第10年利息

$695,530

第10年共還本金

$662,381

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$56,909	$56,251	$113,159	$19,455,322
122	$56,745	$56,415	$113,159	$19,398,908
123	$56,580	$56,579	$113,159	$19,342,328
124	$56,415	$56,744	$113,159	$19,285,584
125	$56,250	$56,910	$113,159	$19,228,675
126	$56,084	$57,076	$113,159	$19,171,599
127	$55,917	$57,242	$113,159	$19,114,357
128	$55,750	$57,409	$113,159	$19,056,948
129	$55,583	$57,576	$113,159	$18,999,371
130	$55,415	$57,744	$113,159	$18,941,627
131	$55,246	$57,913	$113,159	$18,883,714
132	$55,077	$58,082	$113,159	$18,825,632

第11年供款共

$1,357,911

第11年利息

$671,971

第11年共還本金

$685,940

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$54,908	$58,251	$113,159	$18,767,381
134	$54,738	$58,421	$113,159	$18,708,960
135	$54,568	$58,591	$113,159	$18,650,369
136	$54,397	$58,762	$113,159	$18,591,606
137	$54,226	$58,934	$113,159	$18,532,673
138	$54,054	$59,106	$113,159	$18,473,567
139	$53,881	$59,278	$113,159	$18,414,289
140	$53,708	$59,451	$113,159	$18,354,838
141	$53,535	$59,624	$113,159	$18,295,214
142	$53,361	$59,798	$113,159	$18,235,415
143	$53,187	$59,973	$113,159	$18,175,443
144	$53,012	$60,148	$113,159	$18,115,295

第12年供款共

$1,357,911

第12年利息

$647,574

第12年共還本金

$710,337

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$52,836	$60,323	$113,159	$18,054,972
146	$52,660	$60,499	$113,159	$17,994,473
147	$52,484	$60,675	$113,159	$17,933,798
148	$52,307	$60,852	$113,159	$17,872,946
149	$52,129	$61,030	$113,159	$17,811,916
150	$51,951	$61,208	$113,159	$17,750,708
151	$51,773	$61,386	$113,159	$17,689,322
152	$51,594	$61,565	$113,159	$17,627,756
153	$51,414	$61,745	$113,159	$17,566,011
154	$51,234	$61,925	$113,159	$17,504,086
155	$51,054	$62,106	$113,159	$17,441,980
156	$50,872	$62,287	$113,159	$17,379,694

第13年供款共

$1,357,911

第13年利息

$622,310

第13年共還本金

$735,602

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$50,691	$62,468	$113,159	$17,317,225
158	$50,509	$62,651	$113,159	$17,254,574
159	$50,326	$62,833	$113,159	$17,191,741
160	$50,143	$63,017	$113,159	$17,128,724
161	$49,959	$63,200	$113,159	$17,065,524
162	$49,774	$63,385	$113,159	$17,002,139
163	$49,590	$63,570	$113,159	$16,938,569
164	$49,404	$63,755	$113,159	$16,874,814
165	$49,218	$63,941	$113,159	$16,810,873
166	$49,032	$64,128	$113,159	$16,746,746
167	$48,845	$64,315	$113,159	$16,682,431
168	$48,657	$64,502	$113,159	$16,617,929

第14年供款共

$1,357,911

第14年利息

$596,146

第14年共還本金

$761,765

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$48,469	$64,690	$113,159	$16,553,239
170	$48,280	$64,879	$113,159	$16,488,360
171	$48,091	$65,068	$113,159	$16,423,291
172	$47,901	$65,258	$113,159	$16,358,033
173	$47,711	$65,448	$113,159	$16,292,585
174	$47,520	$65,639	$113,159	$16,226,946
175	$47,329	$65,831	$113,159	$16,161,115
176	$47,137	$66,023	$113,159	$16,095,092
177	$46,944	$66,215	$113,159	$16,028,877
178	$46,751	$66,408	$113,159	$15,962,469
179	$46,557	$66,602	$113,159	$15,895,867
180	$46,363	$66,796	$113,159	$15,829,070

第15年供款共

$1,357,911

第15年利息

$569,053

第15年共還本金

$788,858

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$46,168	$66,991	$113,159	$15,762,079
182	$45,973	$67,187	$113,159	$15,694,893
183	$45,777	$67,382	$113,159	$15,627,510
184	$45,580	$67,579	$113,159	$15,559,931
185	$45,383	$67,776	$113,159	$15,492,155
186	$45,185	$67,974	$113,159	$15,424,181
187	$44,987	$68,172	$113,159	$15,356,009
188	$44,788	$68,371	$113,159	$15,287,638
189	$44,589	$68,570	$113,159	$15,219,068
190	$44,389	$68,770	$113,159	$15,150,298
191	$44,188	$68,971	$113,159	$15,081,327
192	$43,987	$69,172	$113,159	$15,012,155

第16年供款共

$1,357,911

第16年利息

$540,995

第16年共還本金

$816,916

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$43,785	$69,374	$113,159	$14,942,781
194	$43,583	$69,576	$113,159	$14,873,205
195	$43,380	$69,779	$113,159	$14,803,426
196	$43,177	$69,983	$113,159	$14,733,443
197	$42,973	$70,187	$113,159	$14,663,256
198	$42,768	$70,391	$113,159	$14,592,865
199	$42,563	$70,597	$113,159	$14,522,268
200	$42,357	$70,803	$113,159	$14,451,466
201	$42,150	$71,009	$113,159	$14,380,456
202	$41,943	$71,216	$113,159	$14,309,240
203	$41,735	$71,424	$113,159	$14,237,816
204	$41,527	$71,632	$113,159	$14,166,184

第17年供款共

$1,357,911

第17年利息

$511,940

第17年共還本金

$845,971

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$41,318	$71,841	$113,159	$14,094,343
206	$41,108	$72,051	$113,159	$14,022,292
207	$40,898	$72,261	$113,159	$13,950,031
208	$40,688	$72,472	$113,159	$13,877,559
209	$40,476	$72,683	$113,159	$13,804,876
210	$40,264	$72,895	$113,159	$13,731,981
211	$40,052	$73,108	$113,159	$13,658,874
212	$39,838	$73,321	$113,159	$13,585,553
213	$39,625	$73,535	$113,159	$13,512,018
214	$39,410	$73,749	$113,159	$13,438,269
215	$39,195	$73,964	$113,159	$13,364,305
216	$38,979	$74,180	$113,159	$13,290,124

第18年供款共

$1,357,911

第18年利息

$481,852

第18年共還本金

$876,059

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$38,763	$74,396	$113,159	$13,215,728
218	$38,546	$74,613	$113,159	$13,141,115
219	$38,328	$74,831	$113,159	$13,066,284
220	$38,110	$75,049	$113,159	$12,991,234
221	$37,891	$75,268	$113,159	$12,915,966
222	$37,672	$75,488	$113,159	$12,840,479
223	$37,451	$75,708	$113,159	$12,764,771
224	$37,231	$75,929	$113,159	$12,688,842
225	$37,009	$76,150	$113,159	$12,612,692
226	$36,787	$76,372	$113,159	$12,536,320
227	$36,564	$76,595	$113,159	$12,459,725
228	$36,341	$76,818	$113,159	$12,382,906

第19年供款共

$1,357,911

第19年利息

$450,693

第19年共還本金

$907,218

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$36,117	$77,042	$113,159	$12,305,864
230	$35,892	$77,267	$113,159	$12,228,597
231	$35,667	$77,493	$113,159	$12,151,104
232	$35,441	$77,719	$113,159	$12,073,386
233	$35,214	$77,945	$113,159	$11,995,440
234	$34,987	$78,173	$113,159	$11,917,268
235	$34,759	$78,401	$113,159	$11,838,867
236	$34,530	$78,629	$113,159	$11,760,238
237	$34,301	$78,859	$113,159	$11,681,379
238	$34,071	$79,089	$113,159	$11,602,291
239	$33,840	$79,319	$113,159	$11,522,972
240	$33,609	$79,551	$113,159	$11,443,421

第20年供款共

$1,357,911

第20年利息

$418,426

第20年共還本金

$939,485

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$33,377	$79,783	$113,159	$11,363,638
242	$33,144	$80,015	$113,159	$11,283,623
243	$32,911	$80,249	$113,159	$11,203,374
244	$32,677	$80,483	$113,159	$11,122,892
245	$32,442	$80,717	$113,159	$11,042,174
246	$32,206	$80,953	$113,159	$10,961,221
247	$31,970	$81,189	$113,159	$10,880,032
248	$31,733	$81,426	$113,159	$10,798,606
249	$31,496	$81,663	$113,159	$10,716,943
250	$31,258	$81,902	$113,159	$10,635,042
251	$31,019	$82,140	$113,159	$10,552,901
252	$30,779	$82,380	$113,159	$10,470,521

第21年供款共

$1,357,911

第21年利息

$385,011

第21年共還本金

$972,900

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$30,539	$82,620	$113,159	$10,387,901
254	$30,298	$82,861	$113,159	$10,305,040
255	$30,056	$83,103	$113,159	$10,221,937
256	$29,814	$83,345	$113,159	$10,138,592
257	$29,571	$83,588	$113,159	$10,055,003
258	$29,327	$83,832	$113,159	$9,971,171
259	$29,083	$84,077	$113,159	$9,887,094
260	$28,837	$84,322	$113,159	$9,802,772
261	$28,591	$84,568	$113,159	$9,718,205
262	$28,345	$84,814	$113,159	$9,633,390
263	$28,097	$85,062	$113,159	$9,548,328
264	$27,849	$85,310	$113,159	$9,463,018

第22年供款共

$1,357,911

第22年利息

$350,408

第22年共還本金

$1,007,503

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$27,600	$85,559	$113,159	$9,377,459
266	$27,351	$85,808	$113,159	$9,291,651
267	$27,101	$86,059	$113,159	$9,205,592
268	$26,850	$86,310	$113,159	$9,119,283
269	$26,598	$86,561	$113,159	$9,032,722
270	$26,345	$86,814	$113,159	$8,945,908
271	$26,092	$87,067	$113,159	$8,858,841
272	$25,838	$87,321	$113,159	$8,771,520
273	$25,584	$87,576	$113,159	$8,683,944
274	$25,328	$87,831	$113,159	$8,596,113
275	$25,072	$88,087	$113,159	$8,508,026
276	$24,815	$88,344	$113,159	$8,419,681

第23年供款共

$1,357,911

第23年利息

$314,574

第23年共還本金

$1,043,337

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$24,557	$88,602	$113,159	$8,331,080
278	$24,299	$88,860	$113,159	$8,242,219
279	$24,040	$89,119	$113,159	$8,153,100
280	$23,780	$89,379	$113,159	$8,063,720
281	$23,519	$89,640	$113,159	$7,974,080
282	$23,258	$89,902	$113,159	$7,884,179
283	$22,996	$90,164	$113,159	$7,794,015
284	$22,733	$90,427	$113,159	$7,703,588
285	$22,469	$90,690	$113,159	$7,612,898
286	$22,204	$90,955	$113,159	$7,521,943
287	$21,939	$91,220	$113,159	$7,430,723
288	$21,673	$91,486	$113,159	$7,339,236

第24年供款共

$1,357,911

第24年利息

$277,466

第24年共還本金

$1,080,445

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$21,406	$91,753	$113,159	$7,247,483
290	$21,138	$92,021	$113,159	$7,155,462
291	$20,870	$92,289	$113,159	$7,063,173
292	$20,601	$92,558	$113,159	$6,970,615
293	$20,331	$92,828	$113,159	$6,877,787
294	$20,060	$93,099	$113,159	$6,784,688
295	$19,789	$93,371	$113,159	$6,691,317
296	$19,516	$93,643	$113,159	$6,597,674
297	$19,243	$93,916	$113,159	$6,503,758
298	$18,969	$94,190	$113,159	$6,409,568
299	$18,695	$94,465	$113,159	$6,315,103
300	$18,419	$94,740	$113,159	$6,220,363

第25年供款共

$1,357,911

第25年利息

$239,038

第25年共還本金

$1,118,873

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$18,143	$95,017	$113,159	$6,125,347
302	$17,866	$95,294	$113,159	$6,030,053
303	$17,588	$95,572	$113,159	$5,934,481
304	$17,309	$95,850	$113,159	$5,838,631
305	$17,029	$96,130	$113,159	$5,742,501
306	$16,749	$96,410	$113,159	$5,646,091
307	$16,468	$96,691	$113,159	$5,549,399
308	$16,186	$96,974	$113,159	$5,452,426
309	$15,903	$97,256	$113,159	$5,355,169
310	$15,619	$97,540	$113,159	$5,257,629
311	$15,335	$97,825	$113,159	$5,159,805
312	$15,049	$98,110	$113,159	$5,061,695

第26年供款共

$1,357,911

第26年利息

$199,243

第26年共還本金

$1,158,668

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$14,763	$98,396	$113,159	$4,963,299
314	$14,476	$98,683	$113,159	$4,864,616
315	$14,188	$98,971	$113,159	$4,765,645
316	$13,900	$99,259	$113,159	$4,666,386
317	$13,610	$99,549	$113,159	$4,566,837
318	$13,320	$99,839	$113,159	$4,466,998
319	$13,029	$100,131	$113,159	$4,366,867
320	$12,737	$100,423	$113,159	$4,266,445
321	$12,444	$100,715	$113,159	$4,165,729
322	$12,150	$101,009	$113,159	$4,064,720
323	$11,855	$101,304	$113,159	$3,963,416
324	$11,560	$101,599	$113,159	$3,861,817

第27年供款共

$1,357,911

第27年利息

$158,033

第27年共還本金

$1,199,878

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$11,264	$101,896	$113,159	$3,759,921
326	$10,966	$102,193	$113,159	$3,657,728
327	$10,668	$102,491	$113,159	$3,555,237
328	$10,369	$102,790	$113,159	$3,452,448
329	$10,070	$103,090	$113,159	$3,349,358
330	$9,769	$103,390	$113,159	$3,245,968
331	$9,467	$103,692	$113,159	$3,142,276
332	$9,165	$103,994	$113,159	$3,038,281
333	$8,862	$104,298	$113,159	$2,933,984
334	$8,557	$104,602	$113,159	$2,829,382
335	$8,252	$104,907	$113,159	$2,724,475
336	$7,946	$105,213	$113,159	$2,619,262

第28年供款共

$1,357,911

第28年利息

$115,357

第28年共還本金

$1,242,554

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$7,640	$105,520	$113,159	$2,513,743
338	$7,332	$105,828	$113,159	$2,407,915
339	$7,023	$106,136	$113,159	$2,301,779
340	$6,714	$106,446	$113,159	$2,195,333
341	$6,403	$106,756	$113,159	$2,088,577
342	$6,092	$107,068	$113,159	$1,981,509
343	$5,779	$107,380	$113,159	$1,874,129
344	$5,466	$107,693	$113,159	$1,766,436
345	$5,152	$108,007	$113,159	$1,658,429
346	$4,837	$108,322	$113,159	$1,550,107
347	$4,521	$108,638	$113,159	$1,441,469
348	$4,204	$108,955	$113,159	$1,332,514

第29年供款共

$1,357,911

第29年利息

$71,163

第29年共還本金

$1,286,748

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,886	$109,273	$113,159	$1,223,241
350	$3,568	$109,591	$113,159	$1,113,650
351	$3,248	$109,911	$113,159	$1,003,739
352	$2,928	$110,232	$113,159	$893,507
353	$2,606	$110,553	$113,159	$782,954
354	$2,284	$110,876	$113,159	$672,078
355	$1,960	$111,199	$113,159	$560,879
356	$1,636	$111,523	$113,159	$449,356
357	$1,311	$111,849	$113,159	$337,507
358	$984	$112,175	$113,159	$225,332
359	$657	$112,502	$113,159	$112,830
360	$329	$112,830	$113,159	$0

第30年供款共

$1,357,911

第30年利息

$25,397

第30年共還本金

$1,332,514

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$23,867,335

Disclaimer

Recommended properties

Mort. Insurance
info