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$14,283,066

Monthly Payment
$45,715

Down Payment

$-2,504,000

Total Loan

$10,504,000

Total int. paid

$5,953,066

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-2,174,000

Base on DTI ratio

$91,428

Budget of property purchase

HK$-2,174,000

Down Payment

$-2,504,000
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

$91,428

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 DOUBLE COVE PH 04

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

513 ft²

@14,581

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Sale$7.48 M

513 ft²

@14,581

Sale$7.48 M

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

KOL

Shatin PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

thumb_up

PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

849 ft²

@9,305

GFA

1,217 ft²

@6,491

local_fire_department HIT flight_takeoff 移民急讓

Sale$7.9 M

849 ft²

@9,305

GFA

1,217 ft²

@6,491

Sale$7.9 M

local_fire_department HIT flight_takeoff 移民急讓

Sai Kung THE MEDITERRANEAN TWR 01

thumb_up

The Mediterranean

691 ft²

@12,301

local_fire_department HIT

Sale$8.5 M

691 ft²

@12,301

Sale$8.5 M

local_fire_department HIT

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

831 ft²

@9,386

GFA

1,125 ft²

@6,933

hotel_class King

Sale$7.8 M

831 ft²

@9,386

GFA

1,125 ft²

@6,933

Sale$7.8 M

hotel_class King

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

654 ft²

@12,232

local_fire_department HIT local_offer Good Catch

Sale$8 M

654 ft²

@12,232

Sale$8 M

local_fire_department HIT local_offer Good Catch

Ma On Shan DOUBLE COVE PH 01 BLK 05

thumb_up

DOUBLE COVE PH 01

582 ft²

@15,464

GFA

753 ft²

@11,952

local_fire_department HIT real_estate_agent Rare

Sale$9 M

582 ft²

@15,464

GFA

753 ft²

@11,952

Sale$9 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan LAKE SILVER TWR 07

thumb_up

LAKE SILVER TWR 07

564 ft²

@15,071

GFA

739 ft²

@11,502

directions_run Sale real_estate_agent Rare vpn_key Key

Sale$8.5 M

564 ft²

@15,071

GFA

739 ft²

@11,502

Sale$8.5 M

directions_run Sale real_estate_agent Rare vpn_key Key

Ma On Shan MA ON SHAN CTR BLK 02

thumb_up

MA ON SHAN CTR BLK 02

522 ft²

@13,793

GFA

701 ft²

@10,271

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$7.2 M

522 ft²

@13,793

GFA

701 ft²

@10,271

Sale$7.2 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Ma On Shan MONTE VISTA BLK 09

thumb_up

MONTE VISTA BLK 09

814 ft²

@10,811

GFA

1,051 ft²

@8,373

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$8.8 M

814 ft²

@10,811

GFA

1,051 ft²

@8,373

Sale$8.8 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Shatin THE PAVILIA FARM I TWR 02A

thumb_up

THE PAVILIA FARM I TWR 02A

352 ft²

@25,170

real_estate_agent Rare

Sale$8.86 M

352 ft²

@25,170

Sale$8.86 M

real_estate_agent Rare

Ma On Shan WATERSIDE TWR 02

thumb_up

WATERSIDE TWR 02

779 ft²

@10,911

GFA

1,053 ft²

@8,072

vpn_key Key

Sale$8.5 M

779 ft²

@10,911

GFA

1,053 ft²

@8,072

Sale$8.5 M

vpn_key Key

Fanling PARKFORD GDN

thumb_up

PARKFORD GDN

790 ft²

@10,759

GFA

1,075 ft²

@7,907

real_estate_agent Rare

Sale$8.5 M

790 ft²

@10,759

GFA

1,075 ft²

@7,907

Sale$8.5 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$62,866	$48,307	$39,587	$33,785
1.500	$65,203	$50,687	$42,009	$36,251
2.000	$67,594	$53,138	$44,522	$38,825
2.500	$70,040	$55,661	$47,123	$41,503
3.000	$72,539	$58,255	$49,811	$44,285
3.250	$73,808	$59,578	$51,188	$45,714
3.500	$75,091	$60,919	$52,585	$47,168
4.000	$77,697	$63,652	$55,444	$50,148
4.500	$80,355	$66,453	$58,385	$53,222
5.000	$83,065	$69,322	$61,405	$56,388
5.500	$85,826	$72,256	$64,504	$59,641
6.000	$88,639	$75,254	$67,677	$62,977

Monthly Payment$45,715

Term

30Year

Loan amount

$10,504,000

Total int. paid

$5,953,066

Total Loan and Interest

$16,457,066

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$28,448	$17,266	$45,714	$10,486,734
2	$28,402	$17,312	$45,714	$10,469,422
3	$28,355	$17,359	$45,714	$10,452,062
4	$28,308	$17,406	$45,714	$10,434,656
5	$28,261	$17,454	$45,714	$10,417,202
6	$28,213	$17,501	$45,714	$10,399,702
7	$28,166	$17,548	$45,714	$10,382,153
8	$28,118	$17,596	$45,714	$10,364,558
9	$28,071	$17,643	$45,714	$10,346,914
10	$28,023	$17,691	$45,714	$10,329,223
11	$27,975	$17,739	$45,714	$10,311,484
12	$27,927	$17,787	$45,714	$10,293,697

第1年供款共

$548,569

第1年利息

$338,266

第1年共還本金

$210,303

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$27,879	$17,835	$45,714	$10,275,862
14	$27,830	$17,884	$45,714	$10,257,978
15	$27,782	$17,932	$45,714	$10,240,046
16	$27,733	$17,981	$45,714	$10,222,065
17	$27,685	$18,029	$45,714	$10,204,036
18	$27,636	$18,078	$45,714	$10,185,958
19	$27,587	$18,127	$45,714	$10,167,831
20	$27,538	$18,176	$45,714	$10,149,655
21	$27,489	$18,225	$45,714	$10,131,429
22	$27,439	$18,275	$45,714	$10,113,154
23	$27,390	$18,324	$45,714	$10,094,830
24	$27,340	$18,374	$45,714	$10,076,456

第2年供款共

$548,569

第2年利息

$331,328

第2年共還本金

$217,241

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$27,290	$18,424	$45,714	$10,058,032
26	$27,241	$18,474	$45,714	$10,039,559
27	$27,190	$18,524	$45,714	$10,021,035
28	$27,140	$18,574	$45,714	$10,002,462
29	$27,090	$18,624	$45,714	$9,983,837
30	$27,040	$18,675	$45,714	$9,965,163
31	$26,989	$18,725	$45,714	$9,946,438
32	$26,938	$18,776	$45,714	$9,927,662
33	$26,887	$18,827	$45,714	$9,908,835
34	$26,836	$18,878	$45,714	$9,889,958
35	$26,785	$18,929	$45,714	$9,871,029
36	$26,734	$18,980	$45,714	$9,852,049

第3年供款共

$548,569

第3年利息

$324,162

第3年共還本金

$224,407

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$26,683	$19,031	$45,714	$9,833,018
38	$26,631	$19,083	$45,714	$9,813,935
39	$26,579	$19,135	$45,714	$9,794,800
40	$26,528	$19,186	$45,714	$9,775,613
41	$26,476	$19,238	$45,714	$9,756,375
42	$26,424	$19,291	$45,714	$9,737,084
43	$26,371	$19,343	$45,714	$9,717,742
44	$26,319	$19,395	$45,714	$9,698,346
45	$26,266	$19,448	$45,714	$9,678,899
46	$26,214	$19,500	$45,714	$9,659,398
47	$26,161	$19,553	$45,714	$9,639,845
48	$26,108	$19,606	$45,714	$9,620,239

第4年供款共

$548,569

第4年利息

$316,759

第4年共還本金

$231,810

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$26,055	$19,659	$45,714	$9,600,580
50	$26,002	$19,713	$45,714	$9,580,867
51	$25,948	$19,766	$45,714	$9,561,101
52	$25,895	$19,819	$45,714	$9,541,282
53	$25,841	$19,873	$45,714	$9,521,409
54	$25,787	$19,927	$45,714	$9,501,482
55	$25,733	$19,981	$45,714	$9,481,501
56	$25,679	$20,035	$45,714	$9,461,466
57	$25,625	$20,089	$45,714	$9,441,377
58	$25,570	$20,144	$45,714	$9,421,233
59	$25,516	$20,198	$45,714	$9,401,035
60	$25,461	$20,253	$45,714	$9,380,782

第5年供款共

$548,569

第5年利息

$309,112

第5年共還本金

$239,457

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$25,406	$20,308	$45,714	$9,360,474
62	$25,351	$20,363	$45,714	$9,340,111
63	$25,296	$20,418	$45,714	$9,319,693
64	$25,241	$20,473	$45,714	$9,299,220
65	$25,185	$20,529	$45,714	$9,278,691
66	$25,130	$20,584	$45,714	$9,258,107
67	$25,074	$20,640	$45,714	$9,237,467
68	$25,018	$20,696	$45,714	$9,216,771
69	$24,962	$20,752	$45,714	$9,196,019
70	$24,906	$20,808	$45,714	$9,175,211
71	$24,850	$20,865	$45,714	$9,154,346
72	$24,793	$20,921	$45,714	$9,133,425

第6年供款共

$548,569

第6年利息

$301,212

第6年共還本金

$247,356

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$24,736	$20,978	$45,714	$9,112,448
74	$24,680	$21,035	$45,714	$9,091,413
75	$24,623	$21,091	$45,714	$9,070,322
76	$24,565	$21,149	$45,714	$9,049,173
77	$24,508	$21,206	$45,714	$9,027,967
78	$24,451	$21,263	$45,714	$9,006,704
79	$24,393	$21,321	$45,714	$8,985,383
80	$24,335	$21,379	$45,714	$8,964,004
81	$24,278	$21,437	$45,714	$8,942,568
82	$24,219	$21,495	$45,714	$8,921,073
83	$24,161	$21,553	$45,714	$8,899,520
84	$24,103	$21,611	$45,714	$8,877,909

第7年供款共

$548,569

第7年利息

$293,052

第7年共還本金

$255,516

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$24,044	$21,670	$45,714	$8,856,239
86	$23,986	$21,728	$45,714	$8,834,511
87	$23,927	$21,787	$45,714	$8,812,724
88	$23,868	$21,846	$45,714	$8,790,877
89	$23,809	$21,905	$45,714	$8,768,972
90	$23,749	$21,965	$45,714	$8,747,007
91	$23,690	$22,024	$45,714	$8,724,983
92	$23,630	$22,084	$45,714	$8,702,899
93	$23,570	$22,144	$45,714	$8,680,755
94	$23,510	$22,204	$45,714	$8,658,551
95	$23,450	$22,264	$45,714	$8,636,288
96	$23,390	$22,324	$45,714	$8,613,964

第8年供款共

$548,569

第8年利息

$284,623

第8年共還本金

$263,945

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$23,329	$22,385	$45,714	$8,591,579
98	$23,269	$22,445	$45,714	$8,569,134
99	$23,208	$22,506	$45,714	$8,546,628
100	$23,147	$22,567	$45,714	$8,524,061
101	$23,086	$22,628	$45,714	$8,501,433
102	$23,025	$22,689	$45,714	$8,478,743
103	$22,963	$22,751	$45,714	$8,455,993
104	$22,902	$22,812	$45,714	$8,433,180
105	$22,840	$22,874	$45,714	$8,410,306
106	$22,778	$22,936	$45,714	$8,387,370
107	$22,716	$22,998	$45,714	$8,364,371
108	$22,654	$23,061	$45,714	$8,341,311

第9年供款共

$548,569

第9年利息

$275,916

第9年共還本金

$272,653

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$22,591	$23,123	$45,714	$8,318,188
110	$22,528	$23,186	$45,714	$8,295,002
111	$22,466	$23,248	$45,714	$8,271,754
112	$22,403	$23,311	$45,714	$8,248,442
113	$22,340	$23,375	$45,714	$8,225,068
114	$22,276	$23,438	$45,714	$8,201,630
115	$22,213	$23,501	$45,714	$8,178,129
116	$22,149	$23,565	$45,714	$8,154,564
117	$22,085	$23,629	$45,714	$8,130,935
118	$22,021	$23,693	$45,714	$8,107,242
119	$21,957	$23,757	$45,714	$8,083,485
120	$21,893	$23,821	$45,714	$8,059,664

第10年供款共

$548,569

第10年利息

$266,922

第10年共還本金

$281,647

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$21,828	$23,886	$45,714	$8,035,778
122	$21,764	$23,951	$45,714	$8,011,828
123	$21,699	$24,015	$45,714	$7,987,812
124	$21,634	$24,080	$45,714	$7,963,732
125	$21,568	$24,146	$45,714	$7,939,586
126	$21,503	$24,211	$45,714	$7,915,375
127	$21,437	$24,277	$45,714	$7,891,098
128	$21,372	$24,342	$45,714	$7,866,756
129	$21,306	$24,408	$45,714	$7,842,348
130	$21,240	$24,474	$45,714	$7,817,873
131	$21,173	$24,541	$45,714	$7,793,333
132	$21,107	$24,607	$45,714	$7,768,726

第11年供款共

$548,569

第11年利息

$257,631

第11年共還本金

$290,938

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$21,040	$24,674	$45,714	$7,744,052
134	$20,973	$24,741	$45,714	$7,719,311
135	$20,906	$24,808	$45,714	$7,694,504
136	$20,839	$24,875	$45,714	$7,669,629
137	$20,772	$24,942	$45,714	$7,644,687
138	$20,704	$25,010	$45,714	$7,619,677
139	$20,637	$25,077	$45,714	$7,594,600
140	$20,569	$25,145	$45,714	$7,569,454
141	$20,501	$25,213	$45,714	$7,544,241
142	$20,432	$25,282	$45,714	$7,518,959
143	$20,364	$25,350	$45,714	$7,493,609
144	$20,295	$25,419	$45,714	$7,468,190

第12年供款共

$548,569

第12年利息

$248,033

第12年共還本金

$300,536

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$20,226	$25,488	$45,714	$7,442,702
146	$20,157	$25,557	$45,714	$7,417,145
147	$20,088	$25,626	$45,714	$7,391,519
148	$20,019	$25,695	$45,714	$7,365,824
149	$19,949	$25,765	$45,714	$7,340,059
150	$19,879	$25,835	$45,714	$7,314,224
151	$19,809	$25,905	$45,714	$7,288,320
152	$19,739	$25,975	$45,714	$7,262,345
153	$19,669	$26,045	$45,714	$7,236,300
154	$19,598	$26,116	$45,714	$7,210,184
155	$19,528	$26,186	$45,714	$7,183,997
156	$19,457	$26,257	$45,714	$7,157,740

第13年供款共

$548,569

第13年利息

$238,119

第13年共還本金

$310,450

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$19,386	$26,329	$45,714	$7,131,411
158	$19,314	$26,400	$45,714	$7,105,012
159	$19,243	$26,471	$45,714	$7,078,540
160	$19,171	$26,543	$45,714	$7,051,997
161	$19,099	$26,615	$45,714	$7,025,382
162	$19,027	$26,687	$45,714	$6,998,695
163	$18,955	$26,759	$45,714	$6,971,936
164	$18,882	$26,832	$45,714	$6,945,104
165	$18,810	$26,904	$45,714	$6,918,200
166	$18,737	$26,977	$45,714	$6,891,223
167	$18,664	$27,050	$45,714	$6,864,172
168	$18,590	$27,124	$45,714	$6,837,049

第14年供款共

$548,569

第14年利息

$227,878

第14年共還本金

$320,691

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$18,517	$27,197	$45,714	$6,809,852
170	$18,443	$27,271	$45,714	$6,782,581
171	$18,369	$27,345	$45,714	$6,755,236
172	$18,295	$27,419	$45,714	$6,727,818
173	$18,221	$27,493	$45,714	$6,700,325
174	$18,147	$27,567	$45,714	$6,672,757
175	$18,072	$27,642	$45,714	$6,645,115
176	$17,997	$27,717	$45,714	$6,617,398
177	$17,922	$27,792	$45,714	$6,589,607
178	$17,847	$27,867	$45,714	$6,561,739
179	$17,771	$27,943	$45,714	$6,533,797
180	$17,696	$28,018	$45,714	$6,505,778

第15年供款共

$548,569

第15年利息

$217,298

第15年共還本金

$331,270

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$17,620	$28,094	$45,714	$6,477,684
182	$17,544	$28,170	$45,714	$6,449,514
183	$17,467	$28,247	$45,714	$6,421,267
184	$17,391	$28,323	$45,714	$6,392,944
185	$17,314	$28,400	$45,714	$6,364,544
186	$17,237	$28,477	$45,714	$6,336,067
187	$17,160	$28,554	$45,714	$6,307,513
188	$17,083	$28,631	$45,714	$6,278,882
189	$17,005	$28,709	$45,714	$6,250,173
190	$16,928	$28,787	$45,714	$6,221,387
191	$16,850	$28,864	$45,714	$6,192,522
192	$16,771	$28,943	$45,714	$6,163,580

第16年供款共

$548,569

第16年利息

$206,370

第16年共還本金

$342,199

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$16,693	$29,021	$45,714	$6,134,559
194	$16,614	$29,100	$45,714	$6,105,459
195	$16,536	$29,178	$45,714	$6,076,281
196	$16,457	$29,257	$45,714	$6,047,023
197	$16,377	$29,337	$45,714	$6,017,686
198	$16,298	$29,416	$45,714	$5,988,270
199	$16,218	$29,496	$45,714	$5,958,774
200	$16,138	$29,576	$45,714	$5,929,199
201	$16,058	$29,656	$45,714	$5,899,543
202	$15,978	$29,736	$45,714	$5,869,807
203	$15,897	$29,817	$45,714	$5,839,990
204	$15,817	$29,897	$45,714	$5,810,093

第17年供款共

$548,569

第17年利息

$195,082

第17年共還本金

$353,487

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$15,736	$29,978	$45,714	$5,780,114
206	$15,654	$30,060	$45,714	$5,750,055
207	$15,573	$30,141	$45,714	$5,719,914
208	$15,491	$30,223	$45,714	$5,689,691
209	$15,410	$30,304	$45,714	$5,659,386
210	$15,328	$30,387	$45,714	$5,629,000
211	$15,245	$30,469	$45,714	$5,598,531
212	$15,163	$30,551	$45,714	$5,567,980
213	$15,080	$30,634	$45,714	$5,537,345
214	$14,997	$30,717	$45,714	$5,506,628
215	$14,914	$30,800	$45,714	$5,475,828
216	$14,830	$30,884	$45,714	$5,444,944

第18年供款共

$548,569

第18年利息

$183,421

第18年共還本金

$365,148

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$14,747	$30,967	$45,714	$5,413,977
218	$14,663	$31,051	$45,714	$5,382,926
219	$14,579	$31,135	$45,714	$5,351,790
220	$14,494	$31,220	$45,714	$5,320,571
221	$14,410	$31,304	$45,714	$5,289,267
222	$14,325	$31,389	$45,714	$5,257,878
223	$14,240	$31,474	$45,714	$5,226,404
224	$14,155	$31,559	$45,714	$5,194,844
225	$14,069	$31,645	$45,714	$5,163,200
226	$13,984	$31,730	$45,714	$5,131,469
227	$13,898	$31,816	$45,714	$5,099,653
228	$13,812	$31,903	$45,714	$5,067,751

第19年供款共

$548,569

第19年利息

$171,375

第19年共還本金

$377,194

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$13,725	$31,989	$45,714	$5,035,762
230	$13,639	$32,076	$45,714	$5,003,686
231	$13,552	$32,162	$45,714	$4,971,524
232	$13,465	$32,250	$45,714	$4,939,274
233	$13,377	$32,337	$45,714	$4,906,937
234	$13,290	$32,424	$45,714	$4,874,513
235	$13,202	$32,512	$45,714	$4,842,001
236	$13,114	$32,600	$45,714	$4,809,400
237	$13,025	$32,689	$45,714	$4,776,712
238	$12,937	$32,777	$45,714	$4,743,934
239	$12,848	$32,866	$45,714	$4,711,069
240	$12,759	$32,955	$45,714	$4,678,114

第20年供款共

$548,569

第20年利息

$158,932

第20年共還本金

$389,637

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$12,670	$33,044	$45,714	$4,645,069
242	$12,580	$33,134	$45,714	$4,611,936
243	$12,491	$33,223	$45,714	$4,578,712
244	$12,401	$33,313	$45,714	$4,545,399
245	$12,310	$33,404	$45,714	$4,511,995
246	$12,220	$33,494	$45,714	$4,478,501
247	$12,129	$33,585	$45,714	$4,444,916
248	$12,038	$33,676	$45,714	$4,411,241
249	$11,947	$33,767	$45,714	$4,377,474
250	$11,856	$33,858	$45,714	$4,343,615
251	$11,764	$33,950	$45,714	$4,309,665
252	$11,672	$34,042	$45,714	$4,275,623

第21年供款共

$548,569

第21年利息

$146,078

第21年共還本金

$402,490

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$11,580	$34,134	$45,714	$4,241,489
254	$11,487	$34,227	$45,714	$4,207,262
255	$11,395	$34,319	$45,714	$4,172,943
256	$11,302	$34,412	$45,714	$4,138,530
257	$11,209	$34,506	$45,714	$4,104,025
258	$11,115	$34,599	$45,714	$4,069,426
259	$11,021	$34,693	$45,714	$4,034,733
260	$10,927	$34,787	$45,714	$3,999,946
261	$10,833	$34,881	$45,714	$3,965,066
262	$10,739	$34,975	$45,714	$3,930,090
263	$10,644	$35,070	$45,714	$3,895,020
264	$10,549	$35,165	$45,714	$3,859,855

第22年供款共

$548,569

第22年利息

$132,801

第22年共還本金

$415,768

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$10,454	$35,260	$45,714	$3,824,595
266	$10,358	$35,356	$45,714	$3,789,239
267	$10,263	$35,452	$45,714	$3,753,787
268	$10,167	$35,548	$45,714	$3,718,240
269	$10,070	$35,644	$45,714	$3,682,596
270	$9,974	$35,740	$45,714	$3,646,856
271	$9,877	$35,837	$45,714	$3,611,019
272	$9,780	$35,934	$45,714	$3,575,084
273	$9,683	$36,032	$45,714	$3,539,053
274	$9,585	$36,129	$45,714	$3,502,924
275	$9,487	$36,227	$45,714	$3,466,697
276	$9,389	$36,325	$45,714	$3,430,371

第23年供款共

$548,569

第23年利息

$119,085

第23年共還本金

$429,484

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$9,291	$36,423	$45,714	$3,393,948
278	$9,192	$36,522	$45,714	$3,357,426
279	$9,093	$36,621	$45,714	$3,320,805
280	$8,994	$36,720	$45,714	$3,284,085
281	$8,894	$36,820	$45,714	$3,247,265
282	$8,795	$36,919	$45,714	$3,210,346
283	$8,695	$37,019	$45,714	$3,173,326
284	$8,594	$37,120	$45,714	$3,136,207
285	$8,494	$37,220	$45,714	$3,098,986
286	$8,393	$37,321	$45,714	$3,061,665
287	$8,292	$37,422	$45,714	$3,024,243
288	$8,191	$37,523	$45,714	$2,986,720

第24年供款共

$548,569

第24年利息

$104,917

第24年共還本金

$443,652

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$8,089	$37,625	$45,714	$2,949,095
290	$7,987	$37,727	$45,714	$2,911,368
291	$7,885	$37,829	$45,714	$2,873,539
292	$7,783	$37,932	$45,714	$2,835,607
293	$7,680	$38,034	$45,714	$2,797,573
294	$7,577	$38,137	$45,714	$2,759,436
295	$7,473	$38,241	$45,714	$2,721,195
296	$7,370	$38,344	$45,714	$2,682,851
297	$7,266	$38,448	$45,714	$2,644,403
298	$7,162	$38,552	$45,714	$2,605,851
299	$7,058	$38,657	$45,714	$2,567,194
300	$6,953	$38,761	$45,714	$2,528,433

第25年供款共

$548,569

第25年利息

$90,282

第25年共還本金

$458,287

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$6,848	$38,866	$45,714	$2,489,567
302	$6,743	$38,971	$45,714	$2,450,595
303	$6,637	$39,077	$45,714	$2,411,518
304	$6,531	$39,183	$45,714	$2,372,335
305	$6,425	$39,289	$45,714	$2,333,046
306	$6,319	$39,395	$45,714	$2,293,651
307	$6,212	$39,502	$45,714	$2,254,149
308	$6,105	$39,609	$45,714	$2,214,540
309	$5,998	$39,716	$45,714	$2,174,823
310	$5,890	$39,824	$45,714	$2,134,999
311	$5,782	$39,932	$45,714	$2,095,068
312	$5,674	$40,040	$45,714	$2,055,028

第26年供款共

$548,569

第26年利息

$75,164

第26年共還本金

$473,405

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$5,566	$40,148	$45,714	$2,014,879
314	$5,457	$40,257	$45,714	$1,974,622
315	$5,348	$40,366	$45,714	$1,934,256
316	$5,239	$40,475	$45,714	$1,893,781
317	$5,129	$40,585	$45,714	$1,853,195
318	$5,019	$40,695	$45,714	$1,812,500
319	$4,909	$40,805	$45,714	$1,771,695
320	$4,798	$40,916	$45,714	$1,730,780
321	$4,688	$41,027	$45,714	$1,689,753
322	$4,576	$41,138	$45,714	$1,648,615
323	$4,465	$41,249	$45,714	$1,607,366
324	$4,353	$41,361	$45,714	$1,566,005

第27年供款共

$548,569

第27年利息

$59,547

第27年共還本金

$489,022

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$4,241	$41,473	$45,714	$1,524,533
326	$4,129	$41,585	$45,714	$1,482,948
327	$4,016	$41,698	$45,714	$1,441,250
328	$3,903	$41,811	$45,714	$1,399,439
329	$3,790	$41,924	$45,714	$1,357,515
330	$3,677	$42,037	$45,714	$1,315,478
331	$3,563	$42,151	$45,714	$1,273,326
332	$3,449	$42,265	$45,714	$1,231,061
333	$3,334	$42,380	$45,714	$1,188,681
334	$3,219	$42,495	$45,714	$1,146,186
335	$3,104	$42,610	$45,714	$1,103,576
336	$2,989	$42,725	$45,714	$1,060,851

第28年供款共

$548,569

第28年利息

$43,415

第28年共還本金

$505,154

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,873	$42,841	$45,714	$1,018,010
338	$2,757	$42,957	$45,714	$975,053
339	$2,641	$43,073	$45,714	$931,980
340	$2,524	$43,190	$45,714	$888,790
341	$2,407	$43,307	$45,714	$845,483
342	$2,290	$43,424	$45,714	$802,059
343	$2,172	$43,542	$45,714	$758,517
344	$2,054	$43,660	$45,714	$714,857
345	$1,936	$43,778	$45,714	$671,079
346	$1,818	$43,897	$45,714	$627,183
347	$1,699	$44,015	$45,714	$583,167
348	$1,579	$44,135	$45,714	$539,033

第29年供款共

$548,569

第29年利息

$26,750

第29年共還本金

$521,819

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,460	$44,254	$45,714	$494,778
350	$1,340	$44,374	$45,714	$450,404
351	$1,220	$44,494	$45,714	$405,910
352	$1,099	$44,615	$45,714	$361,295
353	$979	$44,736	$45,714	$316,560
354	$857	$44,857	$45,714	$271,703
355	$736	$44,978	$45,714	$226,725
356	$614	$45,100	$45,714	$181,625
357	$492	$45,222	$45,714	$136,403
358	$369	$45,345	$45,714	$91,058
359	$247	$45,467	$45,714	$45,591
360	$123	$45,591	$45,714	$0

第30年供款共

$548,569

第30年利息

$9,536

第30年共還本金

$539,033

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$14,283,066

Disclaimer

Recommended properties

Mort. Insurance
info