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$17,270,133

Monthly Payment
$65,112

Down Payment

$-6,500,000

Total Loan

$14,500,000

Total int. paid

$8,940,133

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-6,170,000

Base on DTI ratio

$130,223

Budget of property purchase

HK$-6,170,000

Down Payment

$-6,500,000
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

$130,223

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

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

590 ft²

@15,085

local_offer Good Catch vpn_key Key

Sale$8.9 M

590 ft²

@15,085

Sale$8.9 M

local_offer Good Catch vpn_key Key

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

Shatin SUNSHINE GROVE

thumb_up

SUNSHINE GROVE

601 ft²

@12,978

GFA

782 ft²

@9,974

real_estate_agent Rare

Sale$7.8 M

601 ft²

@12,978

GFA

782 ft²

@9,974

Sale$7.8 M

real_estate_agent Rare

Ma On Shan VISTA PARADISO BLK 09

thumb_up

VISTA PARADISO BLK 09

788 ft²

@10,787

GFA

977 ft²

@8,700

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Sale$8.5 M

788 ft²

@10,787

GFA

977 ft²

@8,700

Sale$8.5 M

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Shatin DRAGONS RANGE COURT A TWR 02

thumb_up

SHATIN DRAGONS RANGE

663 ft²

@11,237

local_fire_department HIT

Sale$7.45 M

663 ft²

@11,237

Sale$7.45 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN 2 bedrooms +1 storage room

586 ft²

@13,140

local_offer Good Catch verified 首置必買

Sale$7.7 M

586 ft²

@13,140

Sale$7.7 M

local_offer Good Catch verified 首置必買

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO

788 ft²

@11,421

GFA

977 ft²

@9,212

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$9 M

788 ft²

@11,421

GFA

977 ft²

@9,212

Sale$9 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan OCEANAIRE TWR 05A

thumb_up

OCEANAIRE TWR 05A

797 ft²

@11,167

GFA

1,042 ft²

@8,541

local_fire_department HIT

Sale$8.9 M

797 ft²

@11,167

GFA

1,042 ft²

@8,541

Sale$8.9 M

local_fire_department HIT

Ma On Shan LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

604 ft²

@14,901

GFA

792 ft²

@11,364

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Sale$9 M

604 ft²

@14,901

GFA

792 ft²

@11,364

Sale$9 M

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

599 ft²

@13,689

local_offer Good Catch

Sale$8.2 M

599 ft²

@13,689

Sale$8.2 M

local_offer Good Catch

Shatin RAVANA GDN

thumb_up

RAVANA GDN

543 ft²

@14,144

GFA

659 ft²

@11,654

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Sale$7.68 M

543 ft²

@14,144

GFA

659 ft²

@11,654

Sale$7.68 M

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Ma On Shan MONTE VISTA

thumb_up

MONTE VISTA

702 ft²

@10,684

GFA

905 ft²

@8,287

local_fire_department HIT

Sale$7.5 M

702 ft²

@10,684

GFA

905 ft²

@8,287

Sale$7.5 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$86,782	$66,685	$54,647	$46,638
1.500	$90,008	$69,969	$57,991	$50,042
2.000	$93,309	$73,353	$61,459	$53,595
2.500	$96,684	$76,836	$65,049	$57,293
3.000	$100,134	$80,417	$68,761	$61,133
3.500	$103,658	$84,094	$72,590	$65,111
4.000	$107,255	$87,867	$76,536	$69,225
4.500	$110,924	$91,734	$80,596	$73,469
5.000	$114,665	$95,694	$84,766	$77,839
5.500	$118,477	$99,744	$89,043	$82,329
6.000	$122,359	$103,883	$93,424	$86,935

Monthly Payment$65,112

Term

30Year

Loan amount

$14,500,000

Total int. paid

$8,940,133

Total Loan and Interest

$23,440,133

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$42,292	$22,820	$65,111	$14,477,180
2	$42,225	$22,886	$65,111	$14,454,294
3	$42,158	$22,953	$65,111	$14,431,341
4	$42,091	$23,020	$65,111	$14,408,321
5	$42,024	$23,087	$65,111	$14,385,233
6	$41,957	$23,155	$65,111	$14,362,079
7	$41,889	$23,222	$65,111	$14,338,857
8	$41,822	$23,290	$65,111	$14,315,567
9	$41,754	$23,358	$65,111	$14,292,209
10	$41,686	$23,426	$65,111	$14,268,783
11	$41,617	$23,494	$65,111	$14,245,289
12	$41,549	$23,563	$65,111	$14,221,726

第1年供款共

$781,338

第1年利息

$503,064

第1年共還本金

$278,274

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$41,480	$23,631	$65,111	$14,198,095
14	$41,411	$23,700	$65,111	$14,174,395
15	$41,342	$23,769	$65,111	$14,150,625
16	$41,273	$23,839	$65,111	$14,126,786
17	$41,203	$23,908	$65,111	$14,102,878
18	$41,133	$23,978	$65,111	$14,078,900
19	$41,063	$24,048	$65,111	$14,054,852
20	$40,993	$24,118	$65,111	$14,030,734
21	$40,923	$24,189	$65,111	$14,006,545
22	$40,852	$24,259	$65,111	$13,982,286
23	$40,782	$24,330	$65,111	$13,957,956
24	$40,711	$24,401	$65,111	$13,933,556

第2年供款共

$781,338

第2年利息

$493,167

第2年共還本金

$288,171

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$40,640	$24,472	$65,111	$13,909,084
26	$40,568	$24,543	$65,111	$13,884,540
27	$40,497	$24,615	$65,111	$13,859,925
28	$40,425	$24,687	$65,111	$13,835,239
29	$40,353	$24,759	$65,111	$13,810,480
30	$40,281	$24,831	$65,111	$13,785,649
31	$40,208	$24,903	$65,111	$13,760,746
32	$40,136	$24,976	$65,111	$13,735,770
33	$40,063	$25,049	$65,111	$13,710,721
34	$39,990	$25,122	$65,111	$13,685,599
35	$39,916	$25,195	$65,111	$13,660,404
36	$39,843	$25,269	$65,111	$13,635,135

第3年供款共

$781,338

第3年利息

$482,917

第3年共還本金

$298,420

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$39,769	$25,342	$65,111	$13,609,793
38	$39,695	$25,416	$65,111	$13,584,377
39	$39,621	$25,490	$65,111	$13,558,886
40	$39,547	$25,565	$65,111	$13,533,322
41	$39,472	$25,639	$65,111	$13,507,682
42	$39,397	$25,714	$65,111	$13,481,968
43	$39,322	$25,789	$65,111	$13,456,179
44	$39,247	$25,864	$65,111	$13,430,315
45	$39,172	$25,940	$65,111	$13,404,375
46	$39,096	$26,015	$65,111	$13,378,360
47	$39,020	$26,091	$65,111	$13,352,268
48	$38,944	$26,167	$65,111	$13,326,101

第4年供款共

$781,338

第4年利息

$472,304

第4年共還本金

$309,034

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$38,868	$26,244	$65,111	$13,299,857
50	$38,791	$26,320	$65,111	$13,273,537
51	$38,714	$26,397	$65,111	$13,247,140
52	$38,637	$26,474	$65,111	$13,220,666
53	$38,560	$26,551	$65,111	$13,194,115
54	$38,483	$26,629	$65,111	$13,167,486
55	$38,405	$26,706	$65,111	$13,140,780
56	$38,327	$26,784	$65,111	$13,113,996
57	$38,249	$26,862	$65,111	$13,087,134
58	$38,171	$26,941	$65,111	$13,060,193
59	$38,092	$27,019	$65,111	$13,033,174
60	$38,013	$27,098	$65,111	$13,006,076

第5年供款共

$781,338

第5年利息

$461,312

第5年共還本金

$320,026

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$37,934	$27,177	$65,111	$12,978,898
62	$37,855	$27,256	$65,111	$12,951,642
63	$37,776	$27,336	$65,111	$12,924,306
64	$37,696	$27,416	$65,111	$12,896,891
65	$37,616	$27,496	$65,111	$12,869,395
66	$37,536	$27,576	$65,111	$12,841,819
67	$37,455	$27,656	$65,111	$12,814,163
68	$37,375	$27,737	$65,111	$12,786,426
69	$37,294	$27,818	$65,111	$12,758,609
70	$37,213	$27,899	$65,111	$12,730,710
71	$37,131	$27,980	$65,111	$12,702,729
72	$37,050	$28,062	$65,111	$12,674,668

第6年供款共

$781,338

第6年利息

$449,930

第6年共還本金

$331,408

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$36,968	$28,144	$65,111	$12,646,524
74	$36,886	$28,226	$65,111	$12,618,298
75	$36,803	$28,308	$65,111	$12,589,990
76	$36,721	$28,391	$65,111	$12,561,599
77	$36,638	$28,473	$65,111	$12,533,126
78	$36,555	$28,557	$65,111	$12,504,569
79	$36,472	$28,640	$65,111	$12,475,930
80	$36,388	$28,723	$65,111	$12,447,206
81	$36,304	$28,807	$65,111	$12,418,399
82	$36,220	$28,891	$65,111	$12,389,508
83	$36,136	$28,975	$65,111	$12,360,532
84	$36,052	$29,060	$65,111	$12,331,473

第7年供款共

$781,338

第7年利息

$438,143

第7年共還本金

$343,195

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$35,967	$29,145	$65,111	$12,302,328
86	$35,882	$29,230	$65,111	$12,273,098
87	$35,797	$29,315	$65,111	$12,243,783
88	$35,711	$29,400	$65,111	$12,214,383
89	$35,625	$29,486	$65,111	$12,184,897
90	$35,539	$29,572	$65,111	$12,155,324
91	$35,453	$29,658	$65,111	$12,125,666
92	$35,367	$29,745	$65,111	$12,095,921
93	$35,280	$29,832	$65,111	$12,066,089
94	$35,193	$29,919	$65,111	$12,036,171
95	$35,105	$30,006	$65,111	$12,006,165
96	$35,018	$30,093	$65,111	$11,976,071

第8年供款共

$781,338

第8年利息

$425,936

第8年共還本金

$355,401

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$34,930	$30,181	$65,111	$11,945,890
98	$34,842	$30,269	$65,111	$11,915,621
99	$34,754	$30,358	$65,111	$11,885,263
100	$34,665	$30,446	$65,111	$11,854,817
101	$34,577	$30,535	$65,111	$11,824,282
102	$34,487	$30,624	$65,111	$11,793,658
103	$34,398	$30,713	$65,111	$11,762,945
104	$34,309	$30,803	$65,111	$11,732,142
105	$34,219	$30,893	$65,111	$11,701,249
106	$34,129	$30,983	$65,111	$11,670,266
107	$34,038	$31,073	$65,111	$11,639,193
108	$33,948	$31,164	$65,111	$11,608,029

第9年供款共

$781,338

第9年利息

$413,296

第9年共還本金

$368,042

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$33,857	$31,255	$65,111	$11,576,774
110	$33,766	$31,346	$65,111	$11,545,428
111	$33,674	$31,437	$65,111	$11,513,991
112	$33,582	$31,529	$65,111	$11,482,462
113	$33,491	$31,621	$65,111	$11,450,841
114	$33,398	$31,713	$65,111	$11,419,128
115	$33,306	$31,806	$65,111	$11,387,322
116	$33,213	$31,898	$65,111	$11,355,424
117	$33,120	$31,991	$65,111	$11,323,432
118	$33,027	$32,085	$65,111	$11,291,348
119	$32,933	$32,178	$65,111	$11,259,169
120	$32,839	$32,272	$65,111	$11,226,897

第10年供款共

$781,338

第10年利息

$400,206

第10年共還本金

$381,132

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$32,745	$32,366	$65,111	$11,194,531
122	$32,651	$32,461	$65,111	$11,162,070
123	$32,556	$32,555	$65,111	$11,129,514
124	$32,461	$32,650	$65,111	$11,096,864
125	$32,366	$32,746	$65,111	$11,064,118
126	$32,270	$32,841	$65,111	$11,031,277
127	$32,175	$32,937	$65,111	$10,998,340
128	$32,078	$33,033	$65,111	$10,965,307
129	$31,982	$33,129	$65,111	$10,932,178
130	$31,886	$33,226	$65,111	$10,898,952
131	$31,789	$33,323	$65,111	$10,865,629
132	$31,691	$33,420	$65,111	$10,832,209

第11年供款共

$781,338

第11年利息

$386,650

第11年共還本金

$394,688

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$31,594	$33,518	$65,111	$10,798,692
134	$31,496	$33,615	$65,111	$10,765,076
135	$31,398	$33,713	$65,111	$10,731,363
136	$31,300	$33,812	$65,111	$10,697,551
137	$31,201	$33,910	$65,111	$10,663,641
138	$31,102	$34,009	$65,111	$10,629,632
139	$31,003	$34,108	$65,111	$10,595,523
140	$30,904	$34,208	$65,111	$10,561,315
141	$30,804	$34,308	$65,111	$10,527,008
142	$30,704	$34,408	$65,111	$10,492,600
143	$30,603	$34,508	$65,111	$10,458,092
144	$30,503	$34,609	$65,111	$10,423,483

第12年供款共

$781,338

第12年利息

$372,612

第12年共還本金

$408,726

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$30,402	$34,710	$65,111	$10,388,774
146	$30,301	$34,811	$65,111	$10,353,963
147	$30,199	$34,912	$65,111	$10,319,050
148	$30,097	$35,014	$65,111	$10,284,036
149	$29,995	$35,116	$65,111	$10,248,920
150	$29,893	$35,219	$65,111	$10,213,701
151	$29,790	$35,322	$65,111	$10,178,379
152	$29,687	$35,425	$65,111	$10,142,955
153	$29,584	$35,528	$65,111	$10,107,427
154	$29,480	$35,631	$65,111	$10,071,796
155	$29,376	$35,735	$65,111	$10,036,060
156	$29,272	$35,840	$65,111	$10,000,221

第13年供款共

$781,338

第13年利息

$358,075

第13年共還本金

$423,263

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$29,167	$35,944	$65,111	$9,964,276
158	$29,062	$36,049	$65,111	$9,928,227
159	$28,957	$36,154	$65,111	$9,892,073
160	$28,852	$36,260	$65,111	$9,855,814
161	$28,746	$36,365	$65,111	$9,819,448
162	$28,640	$36,471	$65,111	$9,782,977
163	$28,534	$36,578	$65,111	$9,746,399
164	$28,427	$36,684	$65,111	$9,709,715
165	$28,320	$36,791	$65,111	$9,672,923
166	$28,213	$36,899	$65,111	$9,636,024
167	$28,105	$37,006	$65,111	$9,599,018
168	$27,997	$37,114	$65,111	$9,561,904

第14年供款共

$781,338

第14年利息

$343,021

第14年共還本金

$438,317

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$27,889	$37,223	$65,111	$9,524,681
170	$27,780	$37,331	$65,111	$9,487,350
171	$27,671	$37,440	$65,111	$9,449,910
172	$27,562	$37,549	$65,111	$9,412,360
173	$27,453	$37,659	$65,111	$9,374,702
174	$27,343	$37,769	$65,111	$9,336,933
175	$27,233	$37,879	$65,111	$9,299,054
176	$27,122	$37,989	$65,111	$9,261,065
177	$27,011	$38,100	$65,111	$9,222,965
178	$26,900	$38,211	$65,111	$9,184,754
179	$26,789	$38,323	$65,111	$9,146,431
180	$26,677	$38,434	$65,111	$9,107,997

第15年供款共

$781,338

第15年利息

$327,431

第15年共還本金

$453,907

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$26,565	$38,546	$65,111	$9,069,450
182	$26,453	$38,659	$65,111	$9,030,791
183	$26,340	$38,772	$65,111	$8,992,020
184	$26,227	$38,885	$65,111	$8,953,135
185	$26,113	$38,998	$65,111	$8,914,137
186	$26,000	$39,112	$65,111	$8,875,025
187	$25,885	$39,226	$65,111	$8,835,799
188	$25,771	$39,340	$65,111	$8,796,459
189	$25,656	$39,455	$65,111	$8,757,003
190	$25,541	$39,570	$65,111	$8,717,433
191	$25,426	$39,686	$65,111	$8,677,748
192	$25,310	$39,801	$65,111	$8,637,946

第16年供款共

$781,338

第16年利息

$311,287

第16年共還本金

$470,051

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$25,194	$39,917	$65,111	$8,598,029
194	$25,078	$40,034	$65,111	$8,557,995
195	$24,961	$40,151	$65,111	$8,517,844
196	$24,844	$40,268	$65,111	$8,477,576
197	$24,726	$40,385	$65,111	$8,437,191
198	$24,608	$40,503	$65,111	$8,396,688
199	$24,490	$40,621	$65,111	$8,356,067
200	$24,372	$40,740	$65,111	$8,315,327
201	$24,253	$40,858	$65,111	$8,274,469
202	$24,134	$40,978	$65,111	$8,233,491
203	$24,014	$41,097	$65,111	$8,192,394
204	$23,894	$41,217	$65,111	$8,151,177

第17年供款共

$781,338

第17年利息

$294,569

第17年共還本金

$486,769

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$23,774	$41,337	$65,111	$8,109,840
206	$23,654	$41,458	$65,111	$8,068,382
207	$23,533	$41,579	$65,111	$8,026,804
208	$23,412	$41,700	$65,111	$7,985,104
209	$23,290	$41,822	$65,111	$7,943,282
210	$23,168	$41,944	$65,111	$7,901,338
211	$23,046	$42,066	$65,111	$7,859,273
212	$22,923	$42,189	$65,111	$7,817,084
213	$22,800	$42,312	$65,111	$7,774,772
214	$22,676	$42,435	$65,111	$7,732,337
215	$22,553	$42,559	$65,111	$7,689,778
216	$22,429	$42,683	$65,111	$7,647,095

第18年供款共

$781,338

第18年利息

$277,256

第18年共還本金

$504,082

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$22,304	$42,807	$65,111	$7,604,288
218	$22,179	$42,932	$65,111	$7,561,356
219	$22,054	$43,058	$65,111	$7,518,298
220	$21,928	$43,183	$65,111	$7,475,115
221	$21,802	$43,309	$65,111	$7,431,806
222	$21,676	$43,435	$65,111	$7,388,371
223	$21,549	$43,562	$65,111	$7,344,809
224	$21,422	$43,689	$65,111	$7,301,119
225	$21,295	$43,817	$65,111	$7,257,303
226	$21,167	$43,944	$65,111	$7,213,359
227	$21,039	$44,073	$65,111	$7,169,286
228	$20,910	$44,201	$65,111	$7,125,085

第19年供款共

$781,338

第19年利息

$259,327

第19年共還本金

$522,010

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$20,781	$44,330	$65,111	$7,080,755
230	$20,652	$44,459	$65,111	$7,036,296
231	$20,523	$44,589	$65,111	$6,991,707
232	$20,392	$44,719	$65,111	$6,946,988
233	$20,262	$44,849	$65,111	$6,902,138
234	$20,131	$44,980	$65,111	$6,857,158
235	$20,000	$45,111	$65,111	$6,812,047
236	$19,868	$45,243	$65,111	$6,766,804
237	$19,737	$45,375	$65,111	$6,721,429
238	$19,604	$45,507	$65,111	$6,675,921
239	$19,471	$45,640	$65,111	$6,630,281
240	$19,338	$45,773	$65,111	$6,584,508

第20年供款共

$781,338

第20年利息

$240,761

第20年共還本金

$540,577

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$19,205	$45,907	$65,111	$6,538,601
242	$19,071	$46,041	$65,111	$6,492,561
243	$18,937	$46,175	$65,111	$6,446,386
244	$18,802	$46,310	$65,111	$6,400,077
245	$18,667	$46,445	$65,111	$6,353,632
246	$18,531	$46,580	$65,111	$6,307,052
247	$18,396	$46,716	$65,111	$6,260,336
248	$18,259	$46,852	$65,111	$6,213,484
249	$18,123	$46,989	$65,111	$6,166,495
250	$17,986	$47,126	$65,111	$6,119,369
251	$17,848	$47,263	$65,111	$6,072,106
252	$17,710	$47,401	$65,111	$6,024,705

第21年供款共

$781,338

第21年利息

$221,534

第21年共還本金

$559,803

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$17,572	$47,539	$65,111	$5,977,165
254	$17,433	$47,678	$65,111	$5,929,487
255	$17,294	$47,817	$65,111	$5,881,670
256	$17,155	$47,957	$65,111	$5,833,713
257	$17,015	$48,096	$65,111	$5,785,617
258	$16,875	$48,237	$65,111	$5,737,380
259	$16,734	$48,377	$65,111	$5,689,003
260	$16,593	$48,519	$65,111	$5,640,484
261	$16,451	$48,660	$65,111	$5,591,824
262	$16,309	$48,802	$65,111	$5,543,022
263	$16,167	$48,944	$65,111	$5,494,078
264	$16,024	$49,087	$65,111	$5,444,991

第22年供款共

$781,338

第22年利息

$201,624

第22年共還本金

$579,714

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$15,881	$49,230	$65,111	$5,395,760
266	$15,738	$49,374	$65,111	$5,346,387
267	$15,594	$49,518	$65,111	$5,296,869
268	$15,449	$49,662	$65,111	$5,247,206
269	$15,304	$49,807	$65,111	$5,197,399
270	$15,159	$49,952	$65,111	$5,147,447
271	$15,013	$50,098	$65,111	$5,097,349
272	$14,867	$50,244	$65,111	$5,047,105
273	$14,721	$50,391	$65,111	$4,996,714
274	$14,574	$50,538	$65,111	$4,946,176
275	$14,426	$50,685	$65,111	$4,895,491
276	$14,279	$50,833	$65,111	$4,844,658

第23年供款共

$781,338

第23年利息

$181,005

第23年共還本金

$600,333

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$14,130	$50,981	$65,111	$4,793,677
278	$13,982	$51,130	$65,111	$4,742,547
279	$13,832	$51,279	$65,111	$4,691,268
280	$13,683	$51,429	$65,111	$4,639,839
281	$13,533	$51,579	$65,111	$4,588,261
282	$13,382	$51,729	$65,111	$4,536,532
283	$13,232	$51,880	$65,111	$4,484,652
284	$13,080	$52,031	$65,111	$4,432,620
285	$12,928	$52,183	$65,111	$4,380,437
286	$12,776	$52,335	$65,111	$4,328,102
287	$12,624	$52,488	$65,111	$4,275,614
288	$12,471	$52,641	$65,111	$4,222,973

第24年供款共

$781,338

第24年利息

$159,653

第24年共還本金

$621,685

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$12,317	$52,794	$65,111	$4,170,179
290	$12,163	$52,948	$65,111	$4,117,230
291	$12,009	$53,103	$65,111	$4,064,128
292	$11,854	$53,258	$65,111	$4,010,870
293	$11,698	$53,413	$65,111	$3,957,457
294	$11,543	$53,569	$65,111	$3,903,888
295	$11,386	$53,725	$65,111	$3,850,163
296	$11,230	$53,882	$65,111	$3,796,281
297	$11,072	$54,039	$65,111	$3,742,242
298	$10,915	$54,197	$65,111	$3,688,045
299	$10,757	$54,355	$65,111	$3,633,690
300	$10,598	$54,513	$65,111	$3,579,177

第25年供款共

$781,338

第25年利息

$137,542

第25年共還本金

$643,796

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$10,439	$54,672	$65,111	$3,524,505
302	$10,280	$54,832	$65,111	$3,469,673
303	$10,120	$54,992	$65,111	$3,414,682
304	$9,959	$55,152	$65,111	$3,359,530
305	$9,799	$55,313	$65,111	$3,304,217
306	$9,637	$55,474	$65,111	$3,248,743
307	$9,475	$55,636	$65,111	$3,193,107
308	$9,313	$55,798	$65,111	$3,137,309
309	$9,150	$55,961	$65,111	$3,081,348
310	$8,987	$56,124	$65,111	$3,025,223
311	$8,824	$56,288	$65,111	$2,968,935
312	$8,659	$56,452	$65,111	$2,912,483

第26年供款共

$781,338

第26年利息

$114,644

第26年共還本金

$666,694

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$8,495	$56,617	$65,111	$2,855,867
314	$8,330	$56,782	$65,111	$2,799,085
315	$8,164	$56,947	$65,111	$2,742,137
316	$7,998	$57,114	$65,111	$2,685,024
317	$7,831	$57,280	$65,111	$2,627,743
318	$7,664	$57,447	$65,111	$2,570,296
319	$7,497	$57,615	$65,111	$2,512,681
320	$7,329	$57,783	$65,111	$2,454,899
321	$7,160	$57,951	$65,111	$2,396,947
322	$6,991	$58,120	$65,111	$2,338,827
323	$6,822	$58,290	$65,111	$2,280,537
324	$6,652	$58,460	$65,111	$2,222,077

第27年供款共

$781,338

第27年利息

$90,932

第27年共還本金

$690,406

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$6,481	$58,630	$65,111	$2,163,447
326	$6,310	$58,801	$65,111	$2,104,645
327	$6,139	$58,973	$65,111	$2,045,672
328	$5,967	$59,145	$65,111	$1,986,527
329	$5,794	$59,317	$65,111	$1,927,210
330	$5,621	$59,490	$65,111	$1,867,719
331	$5,448	$59,664	$65,111	$1,808,056
332	$5,273	$59,838	$65,111	$1,748,218
333	$5,099	$60,013	$65,111	$1,688,205
334	$4,924	$60,188	$65,111	$1,628,017
335	$4,748	$60,363	$65,111	$1,567,654
336	$4,572	$60,539	$65,111	$1,507,115

第28年供款共

$781,338

第28年利息

$66,376

第28年共還本金

$714,962

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$4,396	$60,716	$65,111	$1,446,399
338	$4,219	$60,893	$65,111	$1,385,507
339	$4,041	$61,070	$65,111	$1,324,436
340	$3,863	$61,249	$65,111	$1,263,188
341	$3,684	$61,427	$65,111	$1,201,761
342	$3,505	$61,606	$65,111	$1,140,154
343	$3,325	$61,786	$65,111	$1,078,368
344	$3,145	$61,966	$65,111	$1,016,402
345	$2,965	$62,147	$65,111	$954,255
346	$2,783	$62,328	$65,111	$891,927
347	$2,601	$62,510	$65,111	$829,417
348	$2,419	$62,692	$65,111	$766,724

第29年供款共

$781,338

第29年利息

$40,947

第29年共還本金

$740,391

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,236	$62,875	$65,111	$703,849
350	$2,053	$63,059	$65,111	$640,791
351	$1,869	$63,243	$65,111	$577,548
352	$1,685	$63,427	$65,111	$514,121
353	$1,500	$63,612	$65,111	$450,509
354	$1,314	$63,797	$65,111	$386,712
355	$1,128	$63,984	$65,111	$322,728
356	$941	$64,170	$65,111	$258,558
357	$754	$64,357	$65,111	$194,201
358	$566	$64,545	$65,111	$129,655
359	$378	$64,733	$65,111	$64,922
360	$189	$64,922	$65,111	$0

第30年供款共

$781,338

第30年利息

$14,613

第30年共還本金

$766,724

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$17,270,133

Disclaimer

Recommended properties

Mort. Insurance
info