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$14,816,221

Monthly Payment
$47,240

Down Payment

$-2,520,000

Total Loan

$10,520,000

Total int. paid

$6,486,221

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-2,190,000

Base on DTI ratio

$94,479

Budget of property purchase

HK$-2,190,000

Down Payment

$-2,520,000
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

$94,479

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 GRANDVIEW BLK 06

thumb_up

double cove

496 ft²

@17,742

local_fire_department HIT

Sale$8.8 M

496 ft²

@17,742

Sale$8.8 M

local_fire_department HIT

Clearwater Bay TAI AU MUN

thumb_up

Nicely Renovated House

GFA

1,600 ft²

@5,500

Sale$8.8 M

GFA

1,600 ft²

@5,500

Sale$8.8 M

Ma On Shan ALTISSIMO BLK H19-H20

thumb_up

ALTISSIMO BLK H19-H20

477 ft²

@16,143

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.7 M

477 ft²

@16,143

Sale$7.7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE

511 ft²

@14,090

local_fire_department HIT pets Pet Friendly

Sale$7.2 M

511 ft²

@14,090

Sale$7.2 M

local_fire_department HIT pets Pet Friendly

Ma On Shan CHEUNG KANG VILLAGE

thumb_up

CHEUNG KANG VILLAGE

GFA

1,000 ft²

@7,800

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.8 M

GFA

1,000 ft²

@7,800

Sale$7.8 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sole

Shatin SUNSHINE GROVE

thumb_up

SUNSHINE GROVE

675 ft²

@11,822

GFA

879 ft²

@9,078

local_fire_department HIT real_estate_agent Rare verified 首置必買 vpn_key Key

Sale$7.98 M

675 ft²

@11,822

GFA

879 ft²

@9,078

Sale$7.98 M

local_fire_department HIT real_estate_agent Rare verified 首置必買 vpn_key Key

Shatin THE ARLES

thumb_up

THE ARLES TWR 05

552 ft²

@16,304

local_fire_department HIT real_estate_agent Rare vpn_key Key price_change 蝕讓盤

Sale$9 M

552 ft²

@16,304

Sale$9 M

local_fire_department HIT real_estate_agent Rare vpn_key Key price_change 蝕讓盤

Tai Po LUNG MEI

thumb_up

LUNG MEI

GFA

700 ft²

@10,000

Sale$7 M

GFA

700 ft²

@10,000

Sale$7 M

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

511 ft²

@15,225

verified 首置必買 pets Pet Friendly

Sale$7.78 M

511 ft²

@15,225

Sale$7.78 M

verified 首置必買 pets Pet Friendly

Ma On Shan LAKE SILVER TWR 03

thumb_up

LAKE SILVER TWR 03

564 ft²

@14,184

GFA

742 ft²

@10,782

local_fire_department HIT

Sale$8 M

564 ft²

@14,184

GFA

742 ft²

@10,782

Sale$8 M

local_fire_department HIT

Ma On Shan MOUNTAIN SHORE BLK 05

thumb_up

曉峰灣畔三房前排海必睇

653 ft²

@12,251

GFA

827 ft²

@9,674

local_fire_department HIT hotel_class King local_offer Good Catch flight_takeoff 移民急讓

Sale$8 M

653 ft²

@12,251

GFA

827 ft²

@9,674

Sale$8 M

local_fire_department HIT hotel_class King local_offer Good Catch flight_takeoff 移民急讓

Tai Po PROVIDENCE BAY TWR 21

thumb_up

PROVIDENCE BAY TWR 21

646 ft²

@13,158

GFA

822 ft²

@10,341

local_fire_department HIT local_offer Good Catch verified 首置必買

Sale$8.5 M

646 ft²

@13,158

GFA

822 ft²

@10,341

Sale$8.5 M

local_fire_department HIT local_offer Good Catch verified 首置必買

Interest Rate	15Year	20Year	25Year	30Year
1.000	$62,962	$48,381	$39,647	$33,836
1.500	$65,302	$50,764	$42,073	$36,307
2.000	$67,697	$53,219	$44,589	$38,884
2.500	$70,146	$55,746	$47,194	$41,567
3.000	$72,649	$58,344	$49,887	$44,353
3.500	$75,206	$61,012	$52,666	$47,240
4.000	$77,815	$63,749	$55,528	$50,224
4.500	$80,477	$66,555	$58,474	$53,303
5.000	$83,191	$69,427	$61,499	$56,474
5.500	$85,957	$72,366	$64,602	$59,731
6.000	$88,774	$75,369	$67,781	$63,073

Monthly Payment$47,240

Term

30Year

Loan amount

$10,520,000

Total int. paid

$6,486,221

Total Loan and Interest

$17,006,221

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$30,683	$16,556	$47,240	$10,503,444
2	$30,635	$16,604	$47,240	$10,486,839
3	$30,587	$16,653	$47,240	$10,470,186
4	$30,538	$16,701	$47,240	$10,453,485
5	$30,489	$16,750	$47,240	$10,436,735
6	$30,440	$16,799	$47,240	$10,419,936
7	$30,391	$16,848	$47,240	$10,403,088
8	$30,342	$16,897	$47,240	$10,386,191
9	$30,293	$16,946	$47,240	$10,369,244
10	$30,244	$16,996	$47,240	$10,352,248
11	$30,194	$17,045	$47,240	$10,335,203
12	$30,144	$17,095	$47,240	$10,318,108

第1年供款共

$566,874

第1年利息

$364,982

第1年共還本金

$201,892

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$30,094	$17,145	$47,240	$10,300,963
14	$30,044	$17,195	$47,240	$10,283,768
15	$29,994	$17,245	$47,240	$10,266,523
16	$29,944	$17,295	$47,240	$10,249,227
17	$29,894	$17,346	$47,240	$10,231,881
18	$29,843	$17,397	$47,240	$10,214,485
19	$29,792	$17,447	$47,240	$10,197,037
20	$29,741	$17,498	$47,240	$10,179,539
21	$29,690	$17,549	$47,240	$10,161,990
22	$29,639	$17,600	$47,240	$10,144,390
23	$29,588	$17,652	$47,240	$10,126,738
24	$29,536	$17,703	$47,240	$10,109,035

第2年供款共

$566,874

第2年利息

$357,801

第2年共還本金

$209,073

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$29,485	$17,755	$47,240	$10,091,280
26	$29,433	$17,807	$47,240	$10,073,473
27	$29,381	$17,859	$47,240	$10,055,615
28	$29,329	$17,911	$47,240	$10,037,704
29	$29,277	$17,963	$47,240	$10,019,741
30	$29,224	$18,015	$47,240	$10,001,726
31	$29,172	$18,068	$47,240	$9,983,658
32	$29,119	$18,120	$47,240	$9,965,538
33	$29,066	$18,173	$47,240	$9,947,364
34	$29,013	$18,226	$47,240	$9,929,138
35	$28,960	$18,280	$47,240	$9,910,859
36	$28,907	$18,333	$47,240	$9,892,526

第3年供款共

$566,874

第3年利息

$350,365

第3年共還本金

$216,509

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$28,853	$18,386	$47,240	$9,874,139
38	$28,800	$18,440	$47,240	$9,855,700
39	$28,746	$18,494	$47,240	$9,837,206
40	$28,692	$18,548	$47,240	$9,818,658
41	$28,638	$18,602	$47,240	$9,800,056
42	$28,583	$18,656	$47,240	$9,781,400
43	$28,529	$18,710	$47,240	$9,762,690
44	$28,475	$18,765	$47,240	$9,743,925
45	$28,420	$18,820	$47,240	$9,725,105
46	$28,365	$18,875	$47,240	$9,706,231
47	$28,310	$18,930	$47,240	$9,687,301
48	$28,255	$18,985	$47,240	$9,668,316

第4年供款共

$566,874

第4年利息

$342,664

第4年共還本金

$224,210

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$28,199	$19,040	$47,240	$9,649,276
50	$28,144	$19,096	$47,240	$9,630,180
51	$28,088	$19,151	$47,240	$9,611,029
52	$28,032	$19,207	$47,240	$9,591,821
53	$27,976	$19,263	$47,240	$9,572,558
54	$27,920	$19,320	$47,240	$9,553,238
55	$27,864	$19,376	$47,240	$9,533,862
56	$27,807	$19,432	$47,240	$9,514,430
57	$27,750	$19,489	$47,240	$9,494,941
58	$27,694	$19,546	$47,240	$9,475,395
59	$27,637	$19,603	$47,240	$9,455,792
60	$27,579	$19,660	$47,240	$9,436,132

第5年供款共

$566,874

第5年利息

$334,690

第5年共還本金

$232,184

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$27,522	$19,717	$47,240	$9,416,415
62	$27,465	$19,775	$47,240	$9,396,640
63	$27,407	$19,833	$47,240	$9,376,807
64	$27,349	$19,890	$47,240	$9,356,917
65	$27,291	$19,948	$47,240	$9,336,968
66	$27,233	$20,007	$47,240	$9,316,961
67	$27,174	$20,065	$47,240	$9,296,896
68	$27,116	$20,124	$47,240	$9,276,773
69	$27,057	$20,182	$47,240	$9,256,591
70	$26,998	$20,241	$47,240	$9,236,349
71	$26,939	$20,300	$47,240	$9,216,049
72	$26,880	$20,359	$47,240	$9,195,690

第6年供款共

$566,874

第6年利息

$326,432

第6年共還本金

$240,442

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$26,821	$20,419	$47,240	$9,175,271
74	$26,761	$20,478	$47,240	$9,154,793
75	$26,701	$20,538	$47,240	$9,134,255
76	$26,642	$20,598	$47,240	$9,113,657
77	$26,581	$20,658	$47,240	$9,092,999
78	$26,521	$20,718	$47,240	$9,072,281
79	$26,461	$20,779	$47,240	$9,051,502
80	$26,400	$20,839	$47,240	$9,030,663
81	$26,339	$20,900	$47,240	$9,009,763
82	$26,278	$20,961	$47,240	$8,988,802
83	$26,217	$21,022	$47,240	$8,967,779
84	$26,156	$21,083	$47,240	$8,946,696

第7年供款共

$566,874

第7年利息

$317,880

第7年共還本金

$248,994

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$26,095	$21,145	$47,240	$8,925,551
86	$26,033	$21,207	$47,240	$8,904,344
87	$25,971	$21,268	$47,240	$8,883,076
88	$25,909	$21,331	$47,240	$8,861,745
89	$25,847	$21,393	$47,240	$8,840,353
90	$25,784	$21,455	$47,240	$8,818,897
91	$25,722	$21,518	$47,240	$8,797,380
92	$25,659	$21,580	$47,240	$8,775,799
93	$25,596	$21,643	$47,240	$8,754,156
94	$25,533	$21,707	$47,240	$8,732,449
95	$25,470	$21,770	$47,240	$8,710,679
96	$25,406	$21,833	$47,240	$8,688,846

第8年供款共

$566,874

第8年利息

$309,024

第8年共還本金

$257,850

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$25,342	$21,897	$47,240	$8,666,949
98	$25,279	$21,961	$47,240	$8,644,988
99	$25,215	$22,025	$47,240	$8,622,963
100	$25,150	$22,089	$47,240	$8,600,874
101	$25,086	$22,154	$47,240	$8,578,720
102	$25,021	$22,218	$47,240	$8,556,502
103	$24,956	$22,283	$47,240	$8,534,219
104	$24,891	$22,348	$47,240	$8,511,871
105	$24,826	$22,413	$47,240	$8,489,458
106	$24,761	$22,479	$47,240	$8,466,979
107	$24,695	$22,544	$47,240	$8,444,435
108	$24,630	$22,610	$47,240	$8,421,825

第9年供款共

$566,874

第9年利息

$299,853

第9年共還本金

$267,021

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$24,564	$22,676	$47,240	$8,399,149
110	$24,498	$22,742	$47,240	$8,376,407
111	$24,431	$22,808	$47,240	$8,353,599
112	$24,365	$22,875	$47,240	$8,330,724
113	$24,298	$22,942	$47,240	$8,307,783
114	$24,231	$23,008	$47,240	$8,284,774
115	$24,164	$23,076	$47,240	$8,261,699
116	$24,097	$23,143	$47,240	$8,238,556
117	$24,029	$23,210	$47,240	$8,215,345
118	$23,961	$23,278	$47,240	$8,192,067
119	$23,894	$23,346	$47,240	$8,168,721
120	$23,825	$23,414	$47,240	$8,145,307

第10年供款共

$566,874

第10年利息

$290,356

第10年共還本金

$276,518

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$23,757	$23,482	$47,240	$8,121,825
122	$23,689	$23,551	$47,240	$8,098,274
123	$23,620	$23,620	$47,240	$8,074,655
124	$23,551	$23,688	$47,240	$8,050,966
125	$23,482	$23,758	$47,240	$8,027,209
126	$23,413	$23,827	$47,240	$8,003,382
127	$23,343	$23,896	$47,240	$7,979,485
128	$23,273	$23,966	$47,240	$7,955,519
129	$23,204	$24,036	$47,240	$7,931,484
130	$23,133	$24,106	$47,240	$7,907,378
131	$23,063	$24,176	$47,240	$7,883,201
132	$22,993	$24,247	$47,240	$7,858,954

第11年供款共

$566,874

第11年利息

$280,521

第11年共還本金

$286,353

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$22,922	$24,318	$47,240	$7,834,637
134	$22,851	$24,388	$47,240	$7,810,248
135	$22,780	$24,460	$47,240	$7,785,789
136	$22,709	$24,531	$47,240	$7,761,258
137	$22,637	$24,602	$47,240	$7,736,655
138	$22,565	$24,674	$47,240	$7,711,981
139	$22,493	$24,746	$47,240	$7,687,235
140	$22,421	$24,818	$47,240	$7,662,416
141	$22,349	$24,891	$47,240	$7,637,526
142	$22,276	$24,963	$47,240	$7,612,562
143	$22,203	$25,036	$47,240	$7,587,526
144	$22,130	$25,109	$47,240	$7,562,417

第12年供款共

$566,874

第12年利息

$270,336

第12年共還本金

$296,538

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$22,057	$25,182	$47,240	$7,537,234
146	$21,984	$25,256	$47,240	$7,511,979
147	$21,910	$25,330	$47,240	$7,486,649
148	$21,836	$25,403	$47,240	$7,461,246
149	$21,762	$25,478	$47,240	$7,435,768
150	$21,688	$25,552	$47,240	$7,410,216
151	$21,613	$25,626	$47,240	$7,384,590
152	$21,538	$25,701	$47,240	$7,358,889
153	$21,463	$25,776	$47,240	$7,333,113
154	$21,388	$25,851	$47,240	$7,307,261
155	$21,313	$25,927	$47,240	$7,281,335
156	$21,237	$26,002	$47,240	$7,255,332

第13年供款共

$566,874

第13年利息

$259,790

第13年共還本金

$307,084

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$21,161	$26,078	$47,240	$7,229,254
158	$21,085	$26,154	$47,240	$7,203,100
159	$21,009	$26,230	$47,240	$7,176,870
160	$20,933	$26,307	$47,240	$7,150,563
161	$20,856	$26,384	$47,240	$7,124,179
162	$20,779	$26,461	$47,240	$7,097,718
163	$20,702	$26,538	$47,240	$7,071,181
164	$20,624	$26,615	$47,240	$7,044,565
165	$20,547	$26,693	$47,240	$7,017,872
166	$20,469	$26,771	$47,240	$6,991,102
167	$20,391	$26,849	$47,240	$6,964,253
168	$20,312	$26,927	$47,240	$6,937,326

第14年供款共

$566,874

第14年利息

$248,867

第14年共還本金

$318,007

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$20,234	$27,006	$47,240	$6,910,320
170	$20,155	$27,084	$47,240	$6,883,236
171	$20,076	$27,163	$47,240	$6,856,072
172	$19,997	$27,243	$47,240	$6,828,830
173	$19,917	$27,322	$47,240	$6,801,508
174	$19,838	$27,402	$47,240	$6,774,106
175	$19,758	$27,482	$47,240	$6,746,624
176	$19,678	$27,562	$47,240	$6,719,062
177	$19,597	$27,642	$47,240	$6,691,420
178	$19,517	$27,723	$47,240	$6,663,697
179	$19,436	$27,804	$47,240	$6,635,894
180	$19,355	$27,885	$47,240	$6,608,009

第15年供款共

$566,874

第15年利息

$237,557

第15年共還本金

$329,317

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$19,273	$27,966	$47,240	$6,580,043
182	$19,192	$28,048	$47,240	$6,551,995
183	$19,110	$28,130	$47,240	$6,523,865
184	$19,028	$28,212	$47,240	$6,495,654
185	$18,946	$28,294	$47,240	$6,467,360
186	$18,863	$28,376	$47,240	$6,438,984
187	$18,780	$28,459	$47,240	$6,410,525
188	$18,697	$28,542	$47,240	$6,381,982
189	$18,614	$28,625	$47,240	$6,353,357
190	$18,531	$28,709	$47,240	$6,324,648
191	$18,447	$28,793	$47,240	$6,295,856
192	$18,363	$28,877	$47,240	$6,266,979

第16年供款共

$566,874

第16年利息

$225,844

第16年共還本金

$341,030

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$18,279	$28,961	$47,240	$6,238,018
194	$18,194	$29,045	$47,240	$6,208,973
195	$18,110	$29,130	$47,240	$6,179,843
196	$18,025	$29,215	$47,240	$6,150,628
197	$17,939	$29,300	$47,240	$6,121,328
198	$17,854	$29,386	$47,240	$6,091,942
199	$17,768	$29,471	$47,240	$6,062,471
200	$17,682	$29,557	$47,240	$6,032,913
201	$17,596	$29,644	$47,240	$6,003,270
202	$17,510	$29,730	$47,240	$5,973,540
203	$17,423	$29,817	$47,240	$5,943,723
204	$17,336	$29,904	$47,240	$5,913,820

第17年供款共

$566,874

第17年利息

$213,715

第17年共還本金

$353,159

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$17,249	$29,991	$47,240	$5,883,829
206	$17,161	$30,078	$47,240	$5,853,750
207	$17,073	$30,166	$47,240	$5,823,584
208	$16,985	$30,254	$47,240	$5,793,330
209	$16,897	$30,342	$47,240	$5,762,988
210	$16,809	$30,431	$47,240	$5,732,557
211	$16,720	$30,520	$47,240	$5,702,038
212	$16,631	$30,609	$47,240	$5,671,429
213	$16,542	$30,698	$47,240	$5,640,731
214	$16,452	$30,787	$47,240	$5,609,944
215	$16,362	$30,877	$47,240	$5,579,067
216	$16,272	$30,967	$47,240	$5,548,100

第18年供款共

$566,874

第18年利息

$201,154

第18年共還本金

$365,720

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$16,182	$31,058	$47,240	$5,517,042
218	$16,091	$31,148	$47,240	$5,485,894
219	$16,001	$31,239	$47,240	$5,454,655
220	$15,909	$31,330	$47,240	$5,423,325
221	$15,818	$31,421	$47,240	$5,391,903
222	$15,726	$31,513	$47,240	$5,360,390
223	$15,634	$31,605	$47,240	$5,328,785
224	$15,542	$31,697	$47,240	$5,297,088
225	$15,450	$31,790	$47,240	$5,265,298
226	$15,357	$31,882	$47,240	$5,233,416
227	$15,264	$31,975	$47,240	$5,201,441
228	$15,171	$32,069	$47,240	$5,169,372

第19年供款共

$566,874

第19年利息

$188,146

第19年共還本金

$378,728

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$15,077	$32,162	$47,240	$5,137,210
230	$14,984	$32,256	$47,240	$5,104,954
231	$14,889	$32,350	$47,240	$5,072,604
232	$14,795	$32,444	$47,240	$5,040,159
233	$14,700	$32,539	$47,240	$5,007,620
234	$14,606	$32,634	$47,240	$4,974,986
235	$14,510	$32,729	$47,240	$4,942,257
236	$14,415	$32,825	$47,240	$4,909,433
237	$14,319	$32,920	$47,240	$4,876,512
238	$14,223	$33,016	$47,240	$4,843,496
239	$14,127	$33,113	$47,240	$4,810,383
240	$14,030	$33,209	$47,240	$4,777,174

第20年供款共

$566,874

第20年利息

$174,676

第20年共還本金

$392,198

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$13,933	$33,306	$47,240	$4,743,868
242	$13,836	$33,403	$47,240	$4,710,465
243	$13,739	$33,501	$47,240	$4,676,964
244	$13,641	$33,598	$47,240	$4,643,366
245	$13,543	$33,696	$47,240	$4,609,670
246	$13,445	$33,795	$47,240	$4,575,875
247	$13,346	$33,893	$47,240	$4,541,982
248	$13,247	$33,992	$47,240	$4,507,990
249	$13,148	$34,091	$47,240	$4,473,898
250	$13,049	$34,191	$47,240	$4,439,708
251	$12,949	$34,290	$47,240	$4,405,417
252	$12,849	$34,390	$47,240	$4,371,027

第21年供款共

$566,874

第21年利息

$160,727

第21年共還本金

$406,147

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$12,749	$34,491	$47,240	$4,336,536
254	$12,648	$34,591	$47,240	$4,301,945
255	$12,547	$34,692	$47,240	$4,267,253
256	$12,446	$34,793	$47,240	$4,232,460
257	$12,345	$34,895	$47,240	$4,197,565
258	$12,243	$34,997	$47,240	$4,162,568
259	$12,141	$35,099	$47,240	$4,127,470
260	$12,038	$35,201	$47,240	$4,092,268
261	$11,936	$35,304	$47,240	$4,056,965
262	$11,833	$35,407	$47,240	$4,021,558
263	$11,730	$35,510	$47,240	$3,986,048
264	$11,626	$35,614	$47,240	$3,950,435

第22年供款共

$566,874

第22年利息

$146,282

第22年共還本金

$420,592

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$11,522	$35,717	$47,240	$3,914,717
266	$11,418	$35,822	$47,240	$3,878,896
267	$11,313	$35,926	$47,240	$3,842,970
268	$11,209	$36,031	$47,240	$3,806,939
269	$11,104	$36,136	$47,240	$3,770,803
270	$10,998	$36,241	$47,240	$3,734,561
271	$10,892	$36,347	$47,240	$3,698,214
272	$10,786	$36,453	$47,240	$3,661,761
273	$10,680	$36,559	$47,240	$3,625,202
274	$10,574	$36,666	$47,240	$3,588,536
275	$10,467	$36,773	$47,240	$3,551,763
276	$10,359	$36,880	$47,240	$3,514,883

第23年供款共

$566,874

第23年利息

$131,322

第23年共還本金

$435,552

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$10,252	$36,988	$47,240	$3,477,895
278	$10,144	$37,096	$47,240	$3,440,800
279	$10,036	$37,204	$47,240	$3,403,596
280	$9,927	$37,312	$47,240	$3,366,283
281	$9,818	$37,421	$47,240	$3,328,862
282	$9,709	$37,530	$47,240	$3,291,332
283	$9,600	$37,640	$47,240	$3,253,692
284	$9,490	$37,750	$47,240	$3,215,942
285	$9,380	$37,860	$47,240	$3,178,083
286	$9,269	$37,970	$47,240	$3,140,113
287	$9,159	$38,081	$47,240	$3,102,032
288	$9,048	$38,192	$47,240	$3,063,840

第24年供款共

$566,874

第24年利息

$115,831

第24年共還本金

$451,043

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$8,936	$38,303	$47,240	$3,025,537
290	$8,824	$38,415	$47,240	$2,987,122
291	$8,712	$38,527	$47,240	$2,948,595
292	$8,600	$38,639	$47,240	$2,909,955
293	$8,487	$38,752	$47,240	$2,871,203
294	$8,374	$38,865	$47,240	$2,832,338
295	$8,261	$38,979	$47,240	$2,793,359
296	$8,147	$39,092	$47,240	$2,754,267
297	$8,033	$39,206	$47,240	$2,715,061
298	$7,919	$39,321	$47,240	$2,675,740
299	$7,804	$39,435	$47,240	$2,636,305
300	$7,689	$39,550	$47,240	$2,596,755

第25年供款共

$566,874

第25年利息

$99,789

第25年共還本金

$467,085

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$7,574	$39,666	$47,240	$2,557,089
302	$7,458	$39,781	$47,240	$2,517,308
303	$7,342	$39,897	$47,240	$2,477,410
304	$7,226	$40,014	$47,240	$2,437,397
305	$7,109	$40,130	$47,240	$2,397,266
306	$6,992	$40,247	$47,240	$2,357,019
307	$6,875	$40,365	$47,240	$2,316,654
308	$6,757	$40,483	$47,240	$2,276,171
309	$6,639	$40,601	$47,240	$2,235,571
310	$6,520	$40,719	$47,240	$2,194,852
311	$6,402	$40,838	$47,240	$2,154,014
312	$6,283	$40,957	$47,240	$2,113,057

第26年供款共

$566,874

第26年利息

$83,176

第26年共還本金

$483,698

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$6,163	$41,076	$47,240	$2,071,980
314	$6,043	$41,196	$47,240	$2,030,784
315	$5,923	$41,316	$47,240	$1,989,468
316	$5,803	$41,437	$47,240	$1,948,031
317	$5,682	$41,558	$47,240	$1,906,473
318	$5,561	$41,679	$47,240	$1,864,794
319	$5,439	$41,801	$47,240	$1,822,994
320	$5,317	$41,922	$47,240	$1,781,071
321	$5,195	$42,045	$47,240	$1,739,027
322	$5,072	$42,167	$47,240	$1,696,859
323	$4,949	$42,290	$47,240	$1,654,569
324	$4,826	$42,414	$47,240	$1,612,155

第27年供款共

$566,874

第27年利息

$65,972

第27年共還本金

$500,902

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$4,702	$42,537	$47,240	$1,569,618
326	$4,578	$42,661	$47,240	$1,526,956
327	$4,454	$42,786	$47,240	$1,484,171
328	$4,329	$42,911	$47,240	$1,441,260
329	$4,204	$43,036	$47,240	$1,398,224
330	$4,078	$43,161	$47,240	$1,355,063
331	$3,952	$43,287	$47,240	$1,311,775
332	$3,826	$43,413	$47,240	$1,268,362
333	$3,699	$43,540	$47,240	$1,224,822
334	$3,572	$43,667	$47,240	$1,181,155
335	$3,445	$43,794	$47,240	$1,137,360
336	$3,317	$43,922	$47,240	$1,093,438

第28年供款共

$566,874

第28年利息

$48,157

第28年共還本金

$518,717

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,189	$44,050	$47,240	$1,049,388
338	$3,061	$44,179	$47,240	$1,005,209
339	$2,932	$44,308	$47,240	$960,901
340	$2,803	$44,437	$47,240	$916,464
341	$2,673	$44,566	$47,240	$871,898
342	$2,543	$44,696	$47,240	$827,202
343	$2,413	$44,827	$47,240	$782,375
344	$2,282	$44,958	$47,240	$737,417
345	$2,151	$45,089	$47,240	$692,328
346	$2,019	$45,220	$47,240	$647,108
347	$1,887	$45,352	$47,240	$601,756
348	$1,755	$45,484	$47,240	$556,272

第29年供款共

$566,874

第29年利息

$29,708

第29年共還本金

$537,166

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,622	$45,617	$47,240	$510,655
350	$1,489	$45,750	$47,240	$464,905
351	$1,356	$45,884	$47,240	$419,021
352	$1,222	$46,017	$47,240	$373,004
353	$1,088	$46,152	$47,240	$326,852
354	$953	$46,286	$47,240	$280,566
355	$818	$46,421	$47,240	$234,145
356	$683	$46,557	$47,240	$187,588
357	$547	$46,692	$47,240	$140,896
358	$411	$46,829	$47,240	$94,067
359	$274	$46,965	$47,240	$47,102
360	$137	$47,102	$47,240	$0

第30年供款共

$566,874

第30年利息

$10,602

第30年共還本金

$556,272

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$14,816,221

Disclaimer

Recommended properties

Mort. Insurance
info