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$15,700,668

Monthly Payment
$55,086

Down Payment

$-4,460,000

Total Loan

$12,460,000

Total int. paid

$7,370,668

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-4,130,000

Base on DTI ratio

$110,170

Budget of property purchase

HK$-4,130,000

Down Payment

$-4,460,000
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

$110,170

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

thumb_up

迎海第1座最近鐵路

511 ft²

@15,264

GFA

663 ft²

@11,765

local_fire_department HIT

Sale$7.8 M

511 ft²

@15,264

GFA

663 ft²

@11,765

Sale$7.8 M

local_fire_department HIT

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 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

Sai Kung CLEAR WATER BAY

thumb_up

Clear Water Bay Nice duplex

GFA

1,400 ft²

@6,286

local_fire_department HIT

Sale$8.8 M

GFA

1,400 ft²

@6,286

Sale$8.8 M

local_fire_department HIT

Tseung Kwan O LA CITE NOBLE BLK 03

thumb_up

LA CITE NOBLE BLK 03

575 ft²

@14,261

GFA

774 ft²

@10,594

local_fire_department HIT

Sale$8.2 M

575 ft²

@14,261

GFA

774 ft²

@10,594

Sale$8.2 M

local_fire_department HIT

Fanling BELAIR MONTE BLK 07

thumb_up

BELAIR MONTE BLK 07

706 ft²

@10,765

GFA

1,010 ft²

@7,525

directions_run Sale hotel_class King

Sale$7.6 M

706 ft²

@10,765

GFA

1,010 ft²

@7,525

Sale$7.6 M

directions_run Sale hotel_class King

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

479 ft²

@14,614

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$7 M

479 ft²

@14,614

Sale$7 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Fanling SWALLOW GDN

thumb_up

激筍 *** 連天台 *** 連車位 *** 步行幾分鐘到港鐵

750 ft²

@10,067

GFA

972 ft²

@7,767

local_offer Good Catch

Sale$7.55 M

750 ft²

@10,067

GFA

972 ft²

@7,767

Sale$7.55 M

local_offer Good Catch

Fanling DAWNING VIEWS BLK 10

thumb_up

DAWNING VIEWS BLK 10

556 ft²

@12,590

GFA

758 ft²

@9,235

real_estate_agent Rare pets Pet Friendly

Sale$7 M

556 ft²

@12,590

GFA

758 ft²

@9,235

Sale$7 M

real_estate_agent Rare pets Pet Friendly

Sai Kung KO TONG

thumb_up

KO TONG

GFA

1,500 ft²

@5,667

Sale$8.5 M

GFA

1,500 ft²

@5,667

Sale$8.5 M

Ma On Shan MONTE VISTA

thumb_up

MONTE VISTA

675 ft²

@10,370

GFA

868 ft²

@8,065

local_fire_department HIT

Sale$7 M

675 ft²

@10,370

GFA

868 ft²

@8,065

Sale$7 M

local_fire_department HIT

KOL VR

Ma On Shan DOUBLE COVE PH 01 BLK 02

thumb_up

DOUBLE COVE PH 01 BLK 02

482 ft²

@16,390

GFA

605 ft²

@13,058

local_fire_department HIT

Sale$7.9 M

482 ft²

@16,390

GFA

605 ft²

@13,058

Sale$7.9 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$74,572	$57,303	$46,958	$40,076
1.500	$77,345	$60,125	$49,832	$43,002
2.000	$80,181	$63,033	$52,812	$46,055
2.500	$83,082	$66,026	$55,898	$49,232
3.000	$86,046	$69,103	$59,087	$52,532
3.375	$88,311	$71,465	$61,546	$55,085
3.500	$89,074	$72,263	$62,378	$55,951
4.000	$92,165	$75,505	$65,768	$59,486
4.500	$95,318	$78,828	$69,257	$63,133
5.000	$98,533	$82,230	$72,840	$66,888
5.500	$101,809	$85,711	$76,515	$70,747
6.000	$105,145	$89,267	$80,280	$74,704

Monthly Payment$55,086

Term

30Year

Loan amount

$12,460,000

Total int. paid

$7,370,668

Total Loan and Interest

$19,830,668

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$35,044	$20,041	$55,085	$12,439,959
2	$34,987	$20,098	$55,085	$12,419,861
3	$34,931	$20,154	$55,085	$12,399,706
4	$34,874	$20,211	$55,085	$12,379,495
5	$34,817	$20,268	$55,085	$12,359,228
6	$34,760	$20,325	$55,085	$12,338,903
7	$34,703	$20,382	$55,085	$12,318,521
8	$34,646	$20,439	$55,085	$12,298,081
9	$34,588	$20,497	$55,085	$12,277,584
10	$34,531	$20,554	$55,085	$12,257,030
11	$34,473	$20,612	$55,085	$12,236,418
12	$34,415	$20,670	$55,085	$12,215,747

第1年供款共

$661,022

第1年利息

$416,770

第1年共還本金

$244,253

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$34,357	$20,728	$55,085	$12,195,019
14	$34,298	$20,787	$55,085	$12,174,232
15	$34,240	$20,845	$55,085	$12,153,387
16	$34,181	$20,904	$55,085	$12,132,483
17	$34,123	$20,963	$55,085	$12,111,521
18	$34,064	$21,022	$55,085	$12,090,499
19	$34,005	$21,081	$55,085	$12,069,419
20	$33,945	$21,140	$55,085	$12,048,279
21	$33,886	$21,199	$55,085	$12,027,079
22	$33,826	$21,259	$55,085	$12,005,820
23	$33,766	$21,319	$55,085	$11,984,501
24	$33,706	$21,379	$55,085	$11,963,123

第2年供款共

$661,022

第2年利息

$408,397

第2年共還本金

$252,625

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$33,646	$21,439	$55,085	$11,941,684
26	$33,586	$21,499	$55,085	$11,920,185
27	$33,526	$21,560	$55,085	$11,898,625
28	$33,465	$21,620	$55,085	$11,877,005
29	$33,404	$21,681	$55,085	$11,855,323
30	$33,343	$21,742	$55,085	$11,833,581
31	$33,282	$21,803	$55,085	$11,811,778
32	$33,221	$21,865	$55,085	$11,789,914
33	$33,159	$21,926	$55,085	$11,767,988
34	$33,097	$21,988	$55,085	$11,746,000
35	$33,036	$22,050	$55,085	$11,723,950
36	$32,974	$22,112	$55,085	$11,701,839

第3年供款共

$661,022

第3年利息

$399,738

第3年共還本金

$261,284

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$32,911	$22,174	$55,085	$11,679,665
38	$32,849	$22,236	$55,085	$11,657,429
39	$32,787	$22,299	$55,085	$11,635,130
40	$32,724	$22,361	$55,085	$11,612,769
41	$32,661	$22,424	$55,085	$11,590,344
42	$32,598	$22,487	$55,085	$11,567,857
43	$32,535	$22,551	$55,085	$11,545,307
44	$32,471	$22,614	$55,085	$11,522,692
45	$32,408	$22,678	$55,085	$11,500,015
46	$32,344	$22,741	$55,085	$11,477,273
47	$32,280	$22,805	$55,085	$11,454,468
48	$32,216	$22,869	$55,085	$11,431,599

第4年供款共

$661,022

第4年利息

$390,782

第4年共還本金

$270,240

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$32,151	$22,934	$55,085	$11,408,665
50	$32,087	$22,998	$55,085	$11,385,666
51	$32,022	$23,063	$55,085	$11,362,603
52	$31,957	$23,128	$55,085	$11,339,476
53	$31,892	$23,193	$55,085	$11,316,283
54	$31,827	$23,258	$55,085	$11,293,025
55	$31,762	$23,324	$55,085	$11,269,701
56	$31,696	$23,389	$55,085	$11,246,312
57	$31,630	$23,455	$55,085	$11,222,857
58	$31,564	$23,521	$55,085	$11,199,336
59	$31,498	$23,587	$55,085	$11,175,749
60	$31,432	$23,653	$55,085	$11,152,096

第5年供款共

$661,022

第5年利息

$381,519

第5年共還本金

$279,503

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$31,365	$23,720	$55,085	$11,128,376
62	$31,299	$23,787	$55,085	$11,104,589
63	$31,232	$23,854	$55,085	$11,080,735
64	$31,165	$23,921	$55,085	$11,056,815
65	$31,097	$23,988	$55,085	$11,032,827
66	$31,030	$24,055	$55,085	$11,008,772
67	$30,962	$24,123	$55,085	$10,984,649
68	$30,894	$24,191	$55,085	$10,960,458
69	$30,826	$24,259	$55,085	$10,936,199
70	$30,758	$24,327	$55,085	$10,911,872
71	$30,690	$24,396	$55,085	$10,887,476
72	$30,621	$24,464	$55,085	$10,863,012

第6年供款共

$661,022

第6年利息

$371,939

第6年共還本金

$289,084

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$30,552	$24,533	$55,085	$10,838,479
74	$30,483	$24,602	$55,085	$10,813,877
75	$30,414	$24,671	$55,085	$10,789,206
76	$30,345	$24,741	$55,085	$10,764,465
77	$30,275	$24,810	$55,085	$10,739,655
78	$30,205	$24,880	$55,085	$10,714,775
79	$30,135	$24,950	$55,085	$10,689,825
80	$30,065	$25,020	$55,085	$10,664,805
81	$29,995	$25,090	$55,085	$10,639,715
82	$29,924	$25,161	$55,085	$10,614,554
83	$29,853	$25,232	$55,085	$10,589,322
84	$29,782	$25,303	$55,085	$10,564,019

第7年供款共

$661,022

第7年利息

$362,030

第7年共還本金

$298,992

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$29,711	$25,374	$55,085	$10,538,646
86	$29,640	$25,445	$55,085	$10,513,200
87	$29,568	$25,517	$55,085	$10,487,684
88	$29,497	$25,589	$55,085	$10,462,095
89	$29,425	$25,661	$55,085	$10,436,434
90	$29,352	$25,733	$55,085	$10,410,702
91	$29,280	$25,805	$55,085	$10,384,897
92	$29,208	$25,878	$55,085	$10,359,019
93	$29,135	$25,950	$55,085	$10,333,069
94	$29,062	$26,023	$55,085	$10,307,045
95	$28,989	$26,097	$55,085	$10,280,948
96	$28,915	$26,170	$55,085	$10,254,778

第8年供款共

$661,022

第8年利息

$351,781

第8年共還本金

$309,241

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$28,842	$26,244	$55,085	$10,228,535
98	$28,768	$26,317	$55,085	$10,202,217
99	$28,694	$26,391	$55,085	$10,175,826
100	$28,620	$26,466	$55,085	$10,149,360
101	$28,545	$26,540	$55,085	$10,122,820
102	$28,470	$26,615	$55,085	$10,096,205
103	$28,396	$26,690	$55,085	$10,069,516
104	$28,321	$26,765	$55,085	$10,042,751
105	$28,245	$26,840	$55,085	$10,015,911
106	$28,170	$26,915	$55,085	$9,988,996
107	$28,094	$26,991	$55,085	$9,962,005
108	$28,018	$27,067	$55,085	$9,934,938

第9年供款共

$661,022

第9年利息

$341,181

第9年共還本金

$319,841

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$27,942	$27,143	$55,085	$9,907,794
110	$27,866	$27,220	$55,085	$9,880,575
111	$27,789	$27,296	$55,085	$9,853,279
112	$27,712	$27,373	$55,085	$9,825,906
113	$27,635	$27,450	$55,085	$9,798,456
114	$27,558	$27,527	$55,085	$9,770,929
115	$27,481	$27,604	$55,085	$9,743,325
116	$27,403	$27,682	$55,085	$9,715,643
117	$27,325	$27,760	$55,085	$9,687,883
118	$27,247	$27,838	$55,085	$9,660,045
119	$27,169	$27,916	$55,085	$9,632,128
120	$27,090	$27,995	$55,085	$9,604,133

第10年供款共

$661,022

第10年利息

$330,218

第10年共還本金

$330,804

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$27,012	$28,074	$55,085	$9,576,060
122	$26,933	$28,153	$55,085	$9,547,907
123	$26,853	$28,232	$55,085	$9,519,676
124	$26,774	$28,311	$55,085	$9,491,365
125	$26,694	$28,391	$55,085	$9,462,974
126	$26,615	$28,471	$55,085	$9,434,503
127	$26,535	$28,551	$55,085	$9,405,953
128	$26,454	$28,631	$55,085	$9,377,322
129	$26,374	$28,711	$55,085	$9,348,610
130	$26,293	$28,792	$55,085	$9,319,818
131	$26,212	$28,873	$55,085	$9,290,945
132	$26,131	$28,954	$55,085	$9,261,990

第11年供款共

$661,022

第11年利息

$318,879

第11年共還本金

$342,143

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$26,049	$29,036	$55,085	$9,232,955
134	$25,968	$29,118	$55,085	$9,203,837
135	$25,886	$29,199	$55,085	$9,174,638
136	$25,804	$29,282	$55,085	$9,145,356
137	$25,721	$29,364	$55,085	$9,115,992
138	$25,639	$29,446	$55,085	$9,086,546
139	$25,556	$29,529	$55,085	$9,057,016
140	$25,473	$29,612	$55,085	$9,027,404
141	$25,390	$29,696	$55,085	$8,997,709
142	$25,306	$29,779	$55,085	$8,967,929
143	$25,222	$29,863	$55,085	$8,938,067
144	$25,138	$29,947	$55,085	$8,908,120

第12年供款共

$661,022

第12年利息

$307,152

第12年共還本金

$353,871

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$25,054	$30,031	$55,085	$8,878,089
146	$24,970	$30,116	$55,085	$8,847,973
147	$24,885	$30,200	$55,085	$8,817,773
148	$24,800	$30,285	$55,085	$8,787,488
149	$24,715	$30,370	$55,085	$8,757,117
150	$24,629	$30,456	$55,085	$8,726,661
151	$24,544	$30,541	$55,085	$8,696,120
152	$24,458	$30,627	$55,085	$8,665,493
153	$24,372	$30,713	$55,085	$8,634,779
154	$24,285	$30,800	$55,085	$8,603,979
155	$24,199	$30,886	$55,085	$8,573,093
156	$24,112	$30,973	$55,085	$8,542,119

第13年供款共

$661,022

第13年利息

$295,022

第13年共還本金

$366,000

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$24,025	$31,060	$55,085	$8,511,059
158	$23,937	$31,148	$55,085	$8,479,911
159	$23,850	$31,235	$55,085	$8,448,676
160	$23,762	$31,323	$55,085	$8,417,352
161	$23,674	$31,411	$55,085	$8,385,941
162	$23,585	$31,500	$55,085	$8,354,441
163	$23,497	$31,588	$55,085	$8,322,853
164	$23,408	$31,677	$55,085	$8,291,176
165	$23,319	$31,766	$55,085	$8,259,409
166	$23,230	$31,856	$55,085	$8,227,554
167	$23,140	$31,945	$55,085	$8,195,609
168	$23,050	$32,035	$55,085	$8,163,574

第14年供款共

$661,022

第14年利息

$282,477

第14年共還本金

$378,546

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$22,960	$32,125	$55,085	$8,131,448
170	$22,870	$32,215	$55,085	$8,099,233
171	$22,779	$32,306	$55,085	$8,066,927
172	$22,688	$32,397	$55,085	$8,034,530
173	$22,597	$32,488	$55,085	$8,002,042
174	$22,506	$32,579	$55,085	$7,969,462
175	$22,414	$32,671	$55,085	$7,936,791
176	$22,322	$32,763	$55,085	$7,904,028
177	$22,230	$32,855	$55,085	$7,871,173
178	$22,138	$32,948	$55,085	$7,838,226
179	$22,045	$33,040	$55,085	$7,805,186
180	$21,952	$33,133	$55,085	$7,772,052

第15年供款共

$661,022

第15年利息

$269,501

第15年共還本金

$391,521

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$21,859	$33,226	$55,085	$7,738,826
182	$21,765	$33,320	$55,085	$7,705,506
183	$21,672	$33,413	$55,085	$7,672,093
184	$21,578	$33,507	$55,085	$7,638,586
185	$21,484	$33,602	$55,085	$7,604,984
186	$21,389	$33,696	$55,085	$7,571,288
187	$21,294	$33,791	$55,085	$7,537,497
188	$21,199	$33,886	$55,085	$7,503,611
189	$21,104	$33,981	$55,085	$7,469,630
190	$21,008	$34,077	$55,085	$7,435,553
191	$20,912	$34,173	$55,085	$7,401,380
192	$20,816	$34,269	$55,085	$7,367,111

第16年供款共

$661,022

第16年利息

$256,081

第16年共還本金

$404,941

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$20,720	$34,365	$55,085	$7,332,746
194	$20,623	$34,462	$55,085	$7,298,284
195	$20,526	$34,559	$55,085	$7,263,725
196	$20,429	$34,656	$55,085	$7,229,069
197	$20,332	$34,753	$55,085	$7,194,316
198	$20,234	$34,851	$55,085	$7,159,465
199	$20,136	$34,949	$55,085	$7,124,516
200	$20,038	$35,047	$55,085	$7,089,468
201	$19,939	$35,146	$55,085	$7,054,322
202	$19,840	$35,245	$55,085	$7,019,077
203	$19,741	$35,344	$55,085	$6,983,733
204	$19,642	$35,443	$55,085	$6,948,290

第17年供款共

$661,022

第17年利息

$242,201

第17年共還本金

$418,821

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$19,542	$35,543	$55,085	$6,912,747
206	$19,442	$35,643	$55,085	$6,877,103
207	$19,342	$35,743	$55,085	$6,841,360
208	$19,241	$35,844	$55,085	$6,805,516
209	$19,141	$35,945	$55,085	$6,769,572
210	$19,039	$36,046	$55,085	$6,733,526
211	$18,938	$36,147	$55,085	$6,697,379
212	$18,836	$36,249	$55,085	$6,661,130
213	$18,734	$36,351	$55,085	$6,624,779
214	$18,632	$36,453	$55,085	$6,588,326
215	$18,530	$36,556	$55,085	$6,551,771
216	$18,427	$36,658	$55,085	$6,515,112

第18年供款共

$661,022

第18年利息

$227,845

第18年共還本金

$433,177

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$18,324	$36,761	$55,085	$6,478,351
218	$18,220	$36,865	$55,085	$6,441,486
219	$18,117	$36,969	$55,085	$6,404,517
220	$18,013	$37,072	$55,085	$6,367,445
221	$17,908	$37,177	$55,085	$6,330,268
222	$17,804	$37,281	$55,085	$6,292,987
223	$17,699	$37,386	$55,085	$6,255,601
224	$17,594	$37,491	$55,085	$6,218,109
225	$17,488	$37,597	$55,085	$6,180,513
226	$17,383	$37,702	$55,085	$6,142,810
227	$17,277	$37,809	$55,085	$6,105,002
228	$17,170	$37,915	$55,085	$6,067,087

第19年供款共

$661,022

第19年利息

$212,997

第19年共還本金

$448,025

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$17,064	$38,022	$55,085	$6,029,065
230	$16,957	$38,128	$55,085	$5,990,937
231	$16,850	$38,236	$55,085	$5,952,701
232	$16,742	$38,343	$55,085	$5,914,358
233	$16,634	$38,451	$55,085	$5,875,907
234	$16,526	$38,559	$55,085	$5,837,348
235	$16,418	$38,668	$55,085	$5,798,680
236	$16,309	$38,776	$55,085	$5,759,904
237	$16,200	$38,885	$55,085	$5,721,018
238	$16,090	$38,995	$55,085	$5,682,023
239	$15,981	$39,104	$55,085	$5,642,919
240	$15,871	$39,214	$55,085	$5,603,704

第20年供款共

$661,022

第20年利息

$197,640

第20年共還本金

$463,382

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$15,760	$39,325	$55,085	$5,564,380
242	$15,650	$39,435	$55,085	$5,524,944
243	$15,539	$39,546	$55,085	$5,485,398
244	$15,428	$39,658	$55,085	$5,445,740
245	$15,316	$39,769	$55,085	$5,405,971
246	$15,204	$39,881	$55,085	$5,366,091
247	$15,092	$39,993	$55,085	$5,326,098
248	$14,980	$40,106	$55,085	$5,285,992
249	$14,867	$40,218	$55,085	$5,245,774
250	$14,754	$40,331	$55,085	$5,205,442
251	$14,640	$40,445	$55,085	$5,164,997
252	$14,527	$40,559	$55,085	$5,124,439

第21年供款共

$661,022

第21年利息

$181,756

第21年共還本金

$479,266

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$14,412	$40,673	$55,085	$5,083,766
254	$14,298	$40,787	$55,085	$5,042,979
255	$14,183	$40,902	$55,085	$5,002,077
256	$14,068	$41,017	$55,085	$4,961,060
257	$13,953	$41,132	$55,085	$4,919,928
258	$13,837	$41,248	$55,085	$4,878,680
259	$13,721	$41,364	$55,085	$4,837,316
260	$13,605	$41,480	$55,085	$4,795,836
261	$13,488	$41,597	$55,085	$4,754,239
262	$13,371	$41,714	$55,085	$4,712,525
263	$13,254	$41,831	$55,085	$4,670,694
264	$13,136	$41,949	$55,085	$4,628,745

第22年供款共

$661,022

第22年利息

$165,329

第22年共還本金

$495,694

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$13,018	$42,067	$55,085	$4,586,678
266	$12,900	$42,185	$55,085	$4,544,493
267	$12,781	$42,304	$55,085	$4,502,189
268	$12,662	$42,423	$55,085	$4,459,767
269	$12,543	$42,542	$55,085	$4,417,224
270	$12,423	$42,662	$55,085	$4,374,563
271	$12,303	$42,782	$55,085	$4,331,781
272	$12,183	$42,902	$55,085	$4,288,879
273	$12,062	$43,023	$55,085	$4,245,856
274	$11,941	$43,144	$55,085	$4,202,712
275	$11,820	$43,265	$55,085	$4,159,447
276	$11,698	$43,387	$55,085	$4,116,061

第23年供款共

$661,022

第23年利息

$148,338

第23年共還本金

$512,684

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$11,576	$43,509	$55,085	$4,072,552
278	$11,454	$43,631	$55,085	$4,028,921
279	$11,331	$43,754	$55,085	$3,985,167
280	$11,208	$43,877	$55,085	$3,941,290
281	$11,085	$44,000	$55,085	$3,897,290
282	$10,961	$44,124	$55,085	$3,853,166
283	$10,837	$44,248	$55,085	$3,808,917
284	$10,713	$44,373	$55,085	$3,764,545
285	$10,588	$44,497	$55,085	$3,720,047
286	$10,463	$44,623	$55,085	$3,675,425
287	$10,337	$44,748	$55,085	$3,630,677
288	$10,211	$44,874	$55,085	$3,585,803

第24年供款共

$661,022

第24年利息

$130,765

第24年共還本金

$530,258

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$10,085	$45,000	$55,085	$3,540,803
290	$9,959	$45,127	$55,085	$3,495,676
291	$9,832	$45,254	$55,085	$3,450,423
292	$9,704	$45,381	$55,085	$3,405,042
293	$9,577	$45,509	$55,085	$3,359,533
294	$9,449	$45,637	$55,085	$3,313,897
295	$9,320	$45,765	$55,085	$3,268,132
296	$9,192	$45,894	$55,085	$3,222,238
297	$9,063	$46,023	$55,085	$3,176,216
298	$8,933	$46,152	$55,085	$3,130,064
299	$8,803	$46,282	$55,085	$3,083,782
300	$8,673	$46,412	$55,085	$3,037,370

第25年供款共

$661,022

第25年利息

$112,589

第25年共還本金

$548,433

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,543	$46,543	$55,085	$2,990,827
302	$8,412	$46,673	$55,085	$2,944,154
303	$8,280	$46,805	$55,085	$2,897,349
304	$8,149	$46,936	$55,085	$2,850,412
305	$8,017	$47,068	$55,085	$2,803,344
306	$7,884	$47,201	$55,085	$2,756,143
307	$7,752	$47,334	$55,085	$2,708,810
308	$7,619	$47,467	$55,085	$2,661,343
309	$7,485	$47,600	$55,085	$2,613,743
310	$7,351	$47,734	$55,085	$2,566,009
311	$7,217	$47,868	$55,085	$2,518,141
312	$7,082	$48,003	$55,085	$2,470,138

第26年供款共

$661,022

第26年利息

$93,790

第26年共還本金

$567,232

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$6,947	$48,138	$55,085	$2,422,000
314	$6,812	$48,273	$55,085	$2,373,726
315	$6,676	$48,409	$55,085	$2,325,317
316	$6,540	$48,545	$55,085	$2,276,772
317	$6,403	$48,682	$55,085	$2,228,090
318	$6,267	$48,819	$55,085	$2,179,272
319	$6,129	$48,956	$55,085	$2,130,316
320	$5,992	$49,094	$55,085	$2,081,222
321	$5,853	$49,232	$55,085	$2,031,990
322	$5,715	$49,370	$55,085	$1,982,620
323	$5,576	$49,509	$55,085	$1,933,111
324	$5,437	$49,648	$55,085	$1,883,463

第27年供款共

$661,022

第27年利息

$74,347

第27年共還本金

$586,675

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,297	$49,788	$55,085	$1,833,675
326	$5,157	$49,928	$55,085	$1,783,747
327	$5,017	$50,068	$55,085	$1,733,678
328	$4,876	$50,209	$55,085	$1,683,469
329	$4,735	$50,350	$55,085	$1,633,119
330	$4,593	$50,492	$55,085	$1,582,627
331	$4,451	$50,634	$55,085	$1,531,993
332	$4,309	$50,776	$55,085	$1,481,216
333	$4,166	$50,919	$55,085	$1,430,297
334	$4,023	$51,062	$55,085	$1,379,234
335	$3,879	$51,206	$55,085	$1,328,028
336	$3,735	$51,350	$55,085	$1,276,678

第28年供款共

$661,022

第28年利息

$54,238

第28年共還本金

$606,784

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,591	$51,495	$55,085	$1,225,184
338	$3,446	$51,639	$55,085	$1,173,544
339	$3,301	$51,785	$55,085	$1,121,760
340	$3,155	$51,930	$55,085	$1,069,829
341	$3,009	$52,076	$55,085	$1,017,753
342	$2,862	$52,223	$55,085	$965,530
343	$2,716	$52,370	$55,085	$913,161
344	$2,568	$52,517	$55,085	$860,644
345	$2,421	$52,665	$55,085	$807,979
346	$2,272	$52,813	$55,085	$755,166
347	$2,124	$52,961	$55,085	$702,205
348	$1,975	$53,110	$55,085	$649,095

第29年供款共

$661,022

第29年利息

$33,439

第29年共還本金

$627,583

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,826	$53,260	$55,085	$595,835
350	$1,676	$53,409	$55,085	$542,426
351	$1,526	$53,560	$55,085	$488,866
352	$1,375	$53,710	$55,085	$435,156
353	$1,224	$53,861	$55,085	$381,295
354	$1,072	$54,013	$55,085	$327,282
355	$920	$54,165	$55,085	$273,117
356	$768	$54,317	$55,085	$218,800
357	$615	$54,470	$55,085	$164,330
358	$462	$54,623	$55,085	$109,707
359	$309	$54,777	$55,085	$54,931
360	$154	$54,931	$55,085	$0

第30年供款共

$661,022

第30年利息

$11,927

第30年共還本金

$649,095

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$15,700,668

Disclaimer

Recommended properties

Mort. Insurance
info