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$15,230,550

Monthly Payment
$50,258

Down Payment

$-3,192,000

Total Loan

$11,192,000

Total int. paid

$6,900,550

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-2,862,000

Base on DTI ratio

$100,514

Budget of property purchase

HK$-2,862,000

Down Payment

$-3,192,000
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

$100,514

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 08

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

512 ft²

@14,648

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

Sale$7.5 M

512 ft²

@14,648

Sale$7.5 M

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

581 ft²

@15,491

pets Pet Friendly

Sale$9 M

581 ft²

@15,491

Sale$9 M

pets Pet Friendly

Ma On Shan SILVERSANDS TWR 05A

thumb_up

SILVERSANDS TWR 05A

448 ft²

@19,978

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$8.95 M

448 ft²

@19,978

Sale$8.95 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Ma On Shan VISTA PARADISO BLK 07

thumb_up

VISTA PARADISO BLK 07

733 ft²

@12,005

GFA

906 ft²

@9,713

local_fire_department HIT

Sale$8.8 M

733 ft²

@12,005

GFA

906 ft²

@9,713

Sale$8.8 M

local_fire_department HIT

Sai Kung THE MEDITERRANEAN TWR 01

thumb_up

Nice View and Deco, Can buy or rent

695 ft²

@12,950

local_fire_department HIT

Sale$9 M

695 ft²

@12,950

Sale$9 M

local_fire_department HIT

Ma On Shan MA ON SHAN CTR BLK 01

thumb_up

MA ON SHAN CTR BLK 01

642 ft²

@13,240

GFA

848 ft²

@10,024

verified 首置必買

Sale$8.5 M

642 ft²

@13,240

GFA

848 ft²

@10,024

Sale$8.5 M

verified 首置必買

Ma On Shan DOUBLE COVE PH 01 BLK 05

thumb_up

DOUBLE COVE PH 01 BLK 05

495 ft²

@14,141

GFA

637 ft²

@10,989

local_fire_department HIT local_offer Good Catch

Sale$7 M

495 ft²

@14,141

GFA

637 ft²

@10,989

Sale$7 M

local_fire_department HIT local_offer Good Catch

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

Sole

KOL

Shatin PICTORIAL GDN PH 03

thumb_up

PICTORIAL GDN PH 03

770 ft²

@9,481

GFA

1,067 ft²

@6,842

local_fire_department HIT directions_run Sale verified 首置必買 transfer_within_a_station Quality Migrant

Sale$7.3 M

770 ft²

@9,481

GFA

1,067 ft²

@6,842

Sale$7.3 M

local_fire_department HIT directions_run Sale verified 首置必買 transfer_within_a_station Quality Migrant

Ma On Shan SAI KENG

thumb_up

MA ON SHAN SAI KENG

GFA

1,400 ft²

@6,414

local_fire_department HIT

Sale$8.98 M

GFA

1,400 ft²

@6,414

Sale$8.98 M

local_fire_department HIT

Shatin GARDEN VISTA

thumb_up

GARDEN VISTA

819 ft²

@10,989

GFA

992 ft²

@9,073

local_fire_department HIT

Sale$9 M

819 ft²

@10,989

GFA

992 ft²

@9,073

Sale$9 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 22

thumb_up

特色單位 (Rented)

480 ft²

@14,583

local_fire_department HIT

Sale$7 M

480 ft²

@14,583

Sale$7 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$66,984	$51,471	$42,180	$35,998
1.500	$69,474	$54,006	$44,761	$38,626
2.000	$72,021	$56,618	$47,438	$41,368
2.500	$74,627	$59,307	$50,209	$44,222
3.000	$77,290	$62,071	$53,074	$47,186
3.500	$80,010	$64,909	$56,030	$50,257
4.000	$82,786	$67,821	$59,075	$53,432
4.500	$85,618	$70,806	$62,209	$56,708
5.000	$88,506	$73,862	$65,427	$60,081
5.500	$91,448	$76,988	$68,729	$63,547
6.000	$94,444	$80,183	$72,110	$67,102

Monthly Payment$50,258

Term

30Year

Loan amount

$11,192,000

Total int. paid

$6,900,550

Total Loan and Interest

$18,092,550

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$32,643	$17,614	$50,257	$11,174,386
2	$32,592	$17,665	$50,257	$11,156,721
3	$32,540	$17,717	$50,257	$11,139,004
4	$32,489	$17,768	$50,257	$11,121,236
5	$32,437	$17,820	$50,257	$11,103,416
6	$32,385	$17,872	$50,257	$11,085,544
7	$32,333	$17,924	$50,257	$11,067,620
8	$32,281	$17,977	$50,257	$11,049,643
9	$32,228	$18,029	$50,257	$11,031,614
10	$32,176	$18,082	$50,257	$11,013,533
11	$32,123	$18,134	$50,257	$10,995,398
12	$32,070	$18,187	$50,257	$10,977,211

第1年供款共

$603,085

第1年利息

$388,296

第1年共還本金

$214,789

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$32,017	$18,240	$50,257	$10,958,971
14	$31,964	$18,293	$50,257	$10,940,678
15	$31,910	$18,347	$50,257	$10,922,331
16	$31,857	$18,400	$50,257	$10,903,931
17	$31,803	$18,454	$50,257	$10,885,477
18	$31,749	$18,508	$50,257	$10,866,969
19	$31,695	$18,562	$50,257	$10,848,407
20	$31,641	$18,616	$50,257	$10,829,791
21	$31,587	$18,670	$50,257	$10,811,121
22	$31,532	$18,725	$50,257	$10,792,396
23	$31,478	$18,779	$50,257	$10,773,617
24	$31,423	$18,834	$50,257	$10,754,783

第2年供款共

$603,085

第2年利息

$380,657

第2年共還本金

$222,428

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$31,368	$18,889	$50,257	$10,735,894
26	$31,313	$18,944	$50,257	$10,716,950
27	$31,258	$18,999	$50,257	$10,697,951
28	$31,202	$19,055	$50,257	$10,678,896
29	$31,147	$19,110	$50,257	$10,659,786
30	$31,091	$19,166	$50,257	$10,640,620
31	$31,035	$19,222	$50,257	$10,621,398
32	$30,979	$19,278	$50,257	$10,602,120
33	$30,923	$19,334	$50,257	$10,582,785
34	$30,866	$19,391	$50,257	$10,563,395
35	$30,810	$19,447	$50,257	$10,543,948
36	$30,753	$19,504	$50,257	$10,524,444

第3年供款共

$603,085

第3年利息

$372,746

第3年共還本金

$230,339

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$30,696	$19,561	$50,257	$10,504,883
38	$30,639	$19,618	$50,257	$10,485,265
39	$30,582	$19,675	$50,257	$10,465,590
40	$30,525	$19,732	$50,257	$10,445,858
41	$30,467	$19,790	$50,257	$10,426,068
42	$30,409	$19,848	$50,257	$10,406,220
43	$30,351	$19,906	$50,257	$10,386,314
44	$30,293	$19,964	$50,257	$10,366,351
45	$30,235	$20,022	$50,257	$10,346,329
46	$30,177	$20,080	$50,257	$10,326,248
47	$30,118	$20,139	$50,257	$10,306,110
48	$30,059	$20,198	$50,257	$10,285,912

第4年供款共

$603,085

第4年利息

$364,553

第4年共還本金

$238,532

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$30,001	$20,257	$50,257	$10,265,655
50	$29,941	$20,316	$50,257	$10,245,340
51	$29,882	$20,375	$50,257	$10,224,965
52	$29,823	$20,434	$50,257	$10,204,531
53	$29,763	$20,494	$50,257	$10,184,037
54	$29,703	$20,554	$50,257	$10,163,483
55	$29,643	$20,614	$50,257	$10,142,870
56	$29,583	$20,674	$50,257	$10,122,196
57	$29,523	$20,734	$50,257	$10,101,462
58	$29,463	$20,794	$50,257	$10,080,667
59	$29,402	$20,855	$50,257	$10,059,812
60	$29,341	$20,916	$50,257	$10,038,896

第5年供款共

$603,085

第5年利息

$356,069

第5年共還本金

$247,016

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$29,280	$20,977	$50,257	$10,017,919
62	$29,219	$21,038	$50,257	$9,996,881
63	$29,158	$21,100	$50,257	$9,975,782
64	$29,096	$21,161	$50,257	$9,954,621
65	$29,034	$21,223	$50,257	$9,933,398
66	$28,972	$21,285	$50,257	$9,912,113
67	$28,910	$21,347	$50,257	$9,890,767
68	$28,848	$21,409	$50,257	$9,869,357
69	$28,786	$21,471	$50,257	$9,847,886
70	$28,723	$21,534	$50,257	$9,826,352
71	$28,660	$21,597	$50,257	$9,804,755
72	$28,597	$21,660	$50,257	$9,783,095

第6年供款共

$603,085

第6年利息

$347,284

第6年共還本金

$255,801

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$28,534	$21,723	$50,257	$9,761,372
74	$28,471	$21,786	$50,257	$9,739,586
75	$28,407	$21,850	$50,257	$9,717,736
76	$28,343	$21,914	$50,257	$9,695,822
77	$28,279	$21,978	$50,257	$9,673,844
78	$28,215	$22,042	$50,257	$9,651,803
79	$28,151	$22,106	$50,257	$9,629,697
80	$28,087	$22,170	$50,257	$9,607,526
81	$28,022	$22,235	$50,257	$9,585,291
82	$27,957	$22,300	$50,257	$9,562,991
83	$27,892	$22,365	$50,257	$9,540,626
84	$27,827	$22,430	$50,257	$9,518,196

第7年供款共

$603,085

第7年利息

$338,186

第7年共還本金

$264,899

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$27,761	$22,496	$50,257	$9,495,700
86	$27,696	$22,561	$50,257	$9,473,139
87	$27,630	$22,627	$50,257	$9,450,512
88	$27,564	$22,693	$50,257	$9,427,819
89	$27,498	$22,759	$50,257	$9,405,060
90	$27,431	$22,826	$50,257	$9,382,234
91	$27,365	$22,892	$50,257	$9,359,342
92	$27,298	$22,959	$50,257	$9,336,383
93	$27,231	$23,026	$50,257	$9,313,357
94	$27,164	$23,093	$50,257	$9,290,264
95	$27,097	$23,160	$50,257	$9,267,103
96	$27,029	$23,228	$50,257	$9,243,875

第8年供款共

$603,085

第8年利息

$328,764

第8年共還本金

$274,321

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$26,961	$23,296	$50,257	$9,220,579
98	$26,893	$23,364	$50,257	$9,197,216
99	$26,825	$23,432	$50,257	$9,173,784
100	$26,757	$23,500	$50,257	$9,150,283
101	$26,688	$23,569	$50,257	$9,126,715
102	$26,620	$23,637	$50,257	$9,103,077
103	$26,551	$23,706	$50,257	$9,079,371
104	$26,481	$23,776	$50,257	$9,055,595
105	$26,412	$23,845	$50,257	$9,031,750
106	$26,343	$23,914	$50,257	$9,007,836
107	$26,273	$23,984	$50,257	$8,983,852
108	$26,203	$24,054	$50,257	$8,959,797

第9年供款共

$603,085

第9年利息

$319,007

第9年共還本金

$284,078

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$26,133	$24,124	$50,257	$8,935,673
110	$26,062	$24,195	$50,257	$8,911,478
111	$25,992	$24,265	$50,257	$8,887,213
112	$25,921	$24,336	$50,257	$8,862,877
113	$25,850	$24,407	$50,257	$8,838,470
114	$25,779	$24,478	$50,257	$8,813,992
115	$25,707	$24,550	$50,257	$8,789,442
116	$25,636	$24,621	$50,257	$8,764,821
117	$25,564	$24,693	$50,257	$8,740,128
118	$25,492	$24,765	$50,257	$8,715,363
119	$25,420	$24,837	$50,257	$8,690,526
120	$25,347	$24,910	$50,257	$8,665,616

第10年供款共

$603,085

第10年利息

$308,904

第10年共還本金

$294,181

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$25,275	$24,982	$50,257	$8,640,634
122	$25,202	$25,055	$50,257	$8,615,578
123	$25,129	$25,128	$50,257	$8,590,450
124	$25,055	$25,202	$50,257	$8,565,248
125	$24,982	$25,275	$50,257	$8,539,973
126	$24,908	$25,349	$50,257	$8,514,624
127	$24,834	$25,423	$50,257	$8,489,202
128	$24,760	$25,497	$50,257	$8,463,705
129	$24,686	$25,571	$50,257	$8,438,133
130	$24,611	$25,646	$50,257	$8,412,488
131	$24,536	$25,721	$50,257	$8,386,767
132	$24,461	$25,796	$50,257	$8,360,971

第11年供款共

$603,085

第11年利息

$298,440

第11年共還本金

$304,645

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$24,386	$25,871	$50,257	$8,335,100
134	$24,311	$25,946	$50,257	$8,309,154
135	$24,235	$26,022	$50,257	$8,283,132
136	$24,159	$26,098	$50,257	$8,257,034
137	$24,083	$26,174	$50,257	$8,230,860
138	$24,007	$26,250	$50,257	$8,204,610
139	$23,930	$26,327	$50,257	$8,178,283
140	$23,853	$26,404	$50,257	$8,151,879
141	$23,776	$26,481	$50,257	$8,125,398
142	$23,699	$26,558	$50,257	$8,098,840
143	$23,622	$26,635	$50,257	$8,072,205
144	$23,544	$26,713	$50,257	$8,045,491

第12年供款共

$603,085

第12年利息

$287,605

第12年共還本金

$315,480

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$23,466	$26,791	$50,257	$8,018,700
146	$23,388	$26,869	$50,257	$7,991,831
147	$23,310	$26,948	$50,257	$7,964,884
148	$23,231	$27,026	$50,257	$7,937,857
149	$23,152	$27,105	$50,257	$7,910,752
150	$23,073	$27,184	$50,257	$7,883,568
151	$22,994	$27,263	$50,257	$7,856,305
152	$22,914	$27,343	$50,257	$7,828,962
153	$22,834	$27,423	$50,257	$7,801,540
154	$22,754	$27,503	$50,257	$7,774,037
155	$22,674	$27,583	$50,257	$7,746,454
156	$22,594	$27,663	$50,257	$7,718,791

第13年供款共

$603,085

第13年利息

$276,384

第13年共還本金

$326,701

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$22,513	$27,744	$50,257	$7,691,047
158	$22,432	$27,825	$50,257	$7,663,222
159	$22,351	$27,906	$50,257	$7,635,316
160	$22,270	$27,987	$50,257	$7,607,329
161	$22,188	$28,069	$50,257	$7,579,260
162	$22,106	$28,151	$50,257	$7,551,109
163	$22,024	$28,233	$50,257	$7,522,876
164	$21,942	$28,315	$50,257	$7,494,560
165	$21,859	$28,398	$50,257	$7,466,162
166	$21,776	$28,481	$50,257	$7,437,682
167	$21,693	$28,564	$50,257	$7,409,118
168	$21,610	$28,647	$50,257	$7,380,471

第14年供款共

$603,085

第14年利息

$264,765

第14年共還本金

$338,320

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$21,526	$28,731	$50,257	$7,351,740
170	$21,443	$28,815	$50,257	$7,322,925
171	$21,359	$28,899	$50,257	$7,294,027
172	$21,274	$28,983	$50,257	$7,265,044
173	$21,190	$29,067	$50,257	$7,235,977
174	$21,105	$29,152	$50,257	$7,206,825
175	$21,020	$29,237	$50,257	$7,177,587
176	$20,935	$29,322	$50,257	$7,148,265
177	$20,849	$29,408	$50,257	$7,118,857
178	$20,763	$29,494	$50,257	$7,089,363
179	$20,677	$29,580	$50,257	$7,059,783
180	$20,591	$29,666	$50,257	$7,030,117

第15年供款共

$603,085

第15年利息

$252,732

第15年共還本金

$350,353

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$20,505	$29,753	$50,257	$7,000,365
182	$20,418	$29,839	$50,257	$6,970,525
183	$20,331	$29,926	$50,257	$6,940,599
184	$20,243	$30,014	$50,257	$6,910,585
185	$20,156	$30,101	$50,257	$6,880,484
186	$20,068	$30,189	$50,257	$6,850,295
187	$19,980	$30,277	$50,257	$6,820,018
188	$19,892	$30,365	$50,257	$6,789,653
189	$19,803	$30,454	$50,257	$6,759,199
190	$19,714	$30,543	$50,257	$6,728,656
191	$19,625	$30,632	$50,257	$6,698,024
192	$19,536	$30,721	$50,257	$6,667,303

第16年供款共

$603,085

第16年利息

$240,271

第16年共還本金

$362,814

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$19,446	$30,811	$50,257	$6,636,492
194	$19,356	$30,901	$50,257	$6,605,592
195	$19,266	$30,991	$50,257	$6,574,601
196	$19,176	$31,081	$50,257	$6,543,520
197	$19,085	$31,172	$50,257	$6,512,348
198	$18,994	$31,263	$50,257	$6,481,085
199	$18,903	$31,354	$50,257	$6,449,731
200	$18,812	$31,445	$50,257	$6,418,286
201	$18,720	$31,537	$50,257	$6,386,749
202	$18,628	$31,629	$50,257	$6,355,120
203	$18,536	$31,721	$50,257	$6,323,398
204	$18,443	$31,814	$50,257	$6,291,585

第17年供款共

$603,085

第17年利息

$227,366

第17年共還本金

$375,718

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$18,350	$31,907	$50,257	$6,259,678
206	$18,257	$32,000	$50,257	$6,227,678
207	$18,164	$32,093	$50,257	$6,195,585
208	$18,070	$32,187	$50,257	$6,163,399
209	$17,977	$32,281	$50,257	$6,131,118
210	$17,882	$32,375	$50,257	$6,098,743
211	$17,788	$32,469	$50,257	$6,066,274
212	$17,693	$32,564	$50,257	$6,033,711
213	$17,598	$32,659	$50,257	$6,001,052
214	$17,503	$32,754	$50,257	$5,968,298
215	$17,408	$32,850	$50,257	$5,935,448
216	$17,312	$32,945	$50,257	$5,902,503

第18年供款共

$603,085

第18年利息

$214,003

第18年共還本金

$389,082

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$17,216	$33,041	$50,257	$5,869,461
218	$17,119	$33,138	$50,257	$5,836,324
219	$17,023	$33,234	$50,257	$5,803,089
220	$16,926	$33,331	$50,257	$5,769,758
221	$16,828	$33,429	$50,257	$5,736,329
222	$16,731	$33,526	$50,257	$5,702,803
223	$16,633	$33,624	$50,257	$5,669,179
224	$16,535	$33,722	$50,257	$5,635,457
225	$16,437	$33,820	$50,257	$5,601,637
226	$16,338	$33,919	$50,257	$5,567,718
227	$16,239	$34,018	$50,257	$5,533,700
228	$16,140	$34,117	$50,257	$5,499,583

第19年供款共

$603,085

第19年利息

$200,165

第19年共還本金

$402,920

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$16,040	$34,217	$50,257	$5,465,366
230	$15,941	$34,316	$50,257	$5,431,050
231	$15,841	$34,417	$50,257	$5,396,633
232	$15,740	$34,517	$50,257	$5,362,116
233	$15,640	$34,618	$50,257	$5,327,499
234	$15,539	$34,719	$50,257	$5,292,780
235	$15,437	$34,820	$50,257	$5,257,960
236	$15,336	$34,921	$50,257	$5,223,039
237	$15,234	$35,023	$50,257	$5,188,016
238	$15,132	$35,125	$50,257	$5,152,890
239	$15,029	$35,228	$50,257	$5,117,663
240	$14,927	$35,331	$50,257	$5,082,332

第20年供款共

$603,085

第20年利息

$185,834

第20年共還本金

$417,251

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$14,823	$35,434	$50,257	$5,046,898
242	$14,720	$35,537	$50,257	$5,011,361
243	$14,616	$35,641	$50,257	$4,975,721
244	$14,513	$35,745	$50,257	$4,939,976
245	$14,408	$35,849	$50,257	$4,904,127
246	$14,304	$35,953	$50,257	$4,868,174
247	$14,199	$36,058	$50,257	$4,832,116
248	$14,094	$36,163	$50,257	$4,795,952
249	$13,988	$36,269	$50,257	$4,759,684
250	$13,882	$36,375	$50,257	$4,723,309
251	$13,776	$36,481	$50,257	$4,686,828
252	$13,670	$36,587	$50,257	$4,650,241

第21年供款共

$603,085

第21年利息

$170,994

第21年共還本金

$432,091

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$13,563	$36,694	$50,257	$4,613,547
254	$13,456	$36,801	$50,257	$4,576,746
255	$13,349	$36,908	$50,257	$4,539,838
256	$13,241	$37,016	$50,257	$4,502,822
257	$13,133	$37,124	$50,257	$4,465,698
258	$13,025	$37,232	$50,257	$4,428,466
259	$12,916	$37,341	$50,257	$4,391,125
260	$12,807	$37,450	$50,257	$4,353,676
261	$12,698	$37,559	$50,257	$4,316,117
262	$12,589	$37,668	$50,257	$4,278,448
263	$12,479	$37,778	$50,257	$4,240,670
264	$12,369	$37,888	$50,257	$4,202,782

第22年供款共

$603,085

第22年利息

$155,626

第22年共還本金

$447,459

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$12,258	$37,999	$50,257	$4,164,783
266	$12,147	$38,110	$50,257	$4,126,673
267	$12,036	$38,221	$50,257	$4,088,452
268	$11,925	$38,332	$50,257	$4,050,120
269	$11,813	$38,444	$50,257	$4,011,675
270	$11,701	$38,556	$50,257	$3,973,119
271	$11,588	$38,669	$50,257	$3,934,450
272	$11,475	$38,782	$50,257	$3,895,669
273	$11,362	$38,895	$50,257	$3,856,774
274	$11,249	$39,008	$50,257	$3,817,766
275	$11,135	$39,122	$50,257	$3,778,644
276	$11,021	$39,236	$50,257	$3,739,408

第23年供款共

$603,085

第23年利息

$139,711

第23年共還本金

$463,374

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$10,907	$39,350	$50,257	$3,700,057
278	$10,792	$39,465	$50,257	$3,660,592
279	$10,677	$39,580	$50,257	$3,621,012
280	$10,561	$39,696	$50,257	$3,581,316
281	$10,446	$39,812	$50,257	$3,541,504
282	$10,329	$39,928	$50,257	$3,501,577
283	$10,213	$40,044	$50,257	$3,461,532
284	$10,096	$40,161	$50,257	$3,421,371
285	$9,979	$40,278	$50,257	$3,381,093
286	$9,862	$40,396	$50,257	$3,340,698
287	$9,744	$40,513	$50,257	$3,300,184
288	$9,626	$40,632	$50,257	$3,259,553

第24年供款共

$603,085

第24年利息

$123,230

第24年共還本金

$479,855

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$9,507	$40,750	$50,257	$3,218,803
290	$9,388	$40,869	$50,257	$3,177,934
291	$9,269	$40,988	$50,257	$3,136,946
292	$9,149	$41,108	$50,257	$3,095,838
293	$9,030	$41,228	$50,257	$3,054,611
294	$8,909	$41,348	$50,257	$3,013,263
295	$8,789	$41,468	$50,257	$2,971,794
296	$8,668	$41,589	$50,257	$2,930,205
297	$8,546	$41,711	$50,257	$2,888,494
298	$8,425	$41,832	$50,257	$2,846,662
299	$8,303	$41,954	$50,257	$2,804,708
300	$8,180	$42,077	$50,257	$2,762,631

第25年供款共

$603,085

第25年利息

$106,163

第25年共還本金

$496,922

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,058	$42,199	$50,257	$2,720,432
302	$7,935	$42,322	$50,257	$2,678,109
303	$7,811	$42,446	$50,257	$2,635,663
304	$7,687	$42,570	$50,257	$2,593,094
305	$7,563	$42,694	$50,257	$2,550,400
306	$7,439	$42,818	$50,257	$2,507,581
307	$7,314	$42,943	$50,257	$2,464,638
308	$7,189	$43,069	$50,257	$2,421,569
309	$7,063	$43,194	$50,257	$2,378,375
310	$6,937	$43,320	$50,257	$2,335,055
311	$6,811	$43,447	$50,257	$2,291,609
312	$6,684	$43,573	$50,257	$2,248,035

第26年供款共

$603,085

第26年利息

$88,489

第26年共還本金

$514,596

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$6,557	$43,700	$50,257	$2,204,335
314	$6,429	$43,828	$50,257	$2,160,507
315	$6,301	$43,956	$50,257	$2,116,552
316	$6,173	$44,084	$50,257	$2,072,468
317	$6,045	$44,212	$50,257	$2,028,256
318	$5,916	$44,341	$50,257	$1,983,914
319	$5,786	$44,471	$50,257	$1,939,444
320	$5,657	$44,600	$50,257	$1,894,843
321	$5,527	$44,730	$50,257	$1,850,113
322	$5,396	$44,861	$50,257	$1,805,252
323	$5,265	$44,992	$50,257	$1,760,260
324	$5,134	$45,123	$50,257	$1,715,137

第27年供款共

$603,085

第27年利息

$70,187

第27年共還本金

$532,898

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,002	$45,255	$50,257	$1,669,882
326	$4,870	$45,387	$50,257	$1,624,496
327	$4,738	$45,519	$50,257	$1,578,977
328	$4,605	$45,652	$50,257	$1,533,325
329	$4,472	$45,785	$50,257	$1,487,540
330	$4,339	$45,918	$50,257	$1,441,622
331	$4,205	$46,052	$50,257	$1,395,569
332	$4,070	$46,187	$50,257	$1,349,383
333	$3,936	$46,321	$50,257	$1,303,061
334	$3,801	$46,456	$50,257	$1,256,605
335	$3,665	$46,592	$50,257	$1,210,013
336	$3,529	$46,728	$50,257	$1,163,285

第28年供款共

$603,085

第28年利息

$51,233

第28年共還本金

$551,852

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,393	$46,864	$50,257	$1,116,421
338	$3,256	$47,001	$50,257	$1,069,420
339	$3,119	$47,138	$50,257	$1,022,282
340	$2,982	$47,275	$50,257	$975,007
341	$2,844	$47,413	$50,257	$927,593
342	$2,705	$47,552	$50,257	$880,042
343	$2,567	$47,690	$50,257	$832,351
344	$2,428	$47,829	$50,257	$784,522
345	$2,288	$47,969	$50,257	$736,553
346	$2,148	$48,109	$50,257	$688,444
347	$2,008	$48,249	$50,257	$640,195
348	$1,867	$48,390	$50,257	$591,805

第29年供款共

$603,085

第29年利息

$31,605

第29年共還本金

$571,480

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,726	$48,531	$50,257	$543,274
350	$1,585	$48,673	$50,257	$494,602
351	$1,443	$48,814	$50,257	$445,787
352	$1,300	$48,957	$50,257	$396,831
353	$1,157	$49,100	$50,257	$347,731
354	$1,014	$49,243	$50,257	$298,488
355	$871	$49,386	$50,257	$249,102
356	$727	$49,531	$50,257	$199,571
357	$582	$49,675	$50,257	$149,896
358	$437	$49,820	$50,257	$100,076
359	$292	$49,965	$50,257	$50,111
360	$146	$50,111	$50,257	$0

第30年供款共

$603,085

第30年利息

$11,280

第30年共還本金

$591,805

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$15,230,550

Disclaimer

Recommended properties

Mort. Insurance
info