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$17,954,516

Monthly Payment
$70,096

Down Payment

$-7,610,000

Total Loan

$15,610,000

Total int. paid

$9,624,516

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-7,280,000

Base on DTI ratio

$140,192

Budget of property purchase

HK$-7,280,000

Down Payment

$-7,610,000
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

$140,192

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

Clearwater Bay HENG MEI DENG

thumb_up

Spacious Village House

GFA

700 ft²

@10,714

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Tai Po MONT VERT

thumb_up

MONT VERT

942 ft²

@8,577

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Sale$8.08 M

942 ft²

@8,577

Sale$8.08 M

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

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

Shatin MANLAI COURT TWR 04

thumb_up

NICE DECORATION GARDEN VIEW

622 ft²

@13,666

GFA

736 ft²

@11,549

flight_takeoff 移民急讓

Sale$8.5 M

622 ft²

@13,666

GFA

736 ft²

@11,549

Sale$8.5 M

flight_takeoff 移民急讓

Shatin THE PAVILIA FARM I TWR 02A

thumb_up

THE PAVILIA FARM I TWR 02A

352 ft²

@25,426

real_estate_agent Rare

Sale$8.95 M

352 ft²

@25,426

Sale$8.95 M

real_estate_agent Rare

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

KOL VR

Ma On Shan MOUNTAIN SHORE

thumb_up

MOUNTAIN SHORE

684 ft²

@11,667

GFA

901 ft²

@8,857

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$7.98 M

684 ft²

@11,667

GFA

901 ft²

@8,857

Sale$7.98 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Shatin THE PAVILIA FARM I

thumb_up

THE PAVILIA FARM I

357 ft²

@22,129

local_fire_department HIT verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Sale$7.9 M

357 ft²

@22,129

Sale$7.9 M

local_fire_department HIT verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Shatin ROYAL ASCOT

thumb_up

ROYAL ASCOT

676 ft²

@13,284

GFA

822 ft²

@10,925

local_fire_department HIT local_offer Good Catch

Sale$8.98 M

676 ft²

@13,284

GFA

822 ft²

@10,925

Sale$8.98 M

local_fire_department HIT local_offer Good Catch

Pak Shek Kok PROVIDENCE BAY TWR 20

thumb_up

PROVIDENCE BAY TWR 20

653 ft²

@13,476

GFA

832 ft²

@10,577

real_estate_agent Rare verified 首置必買

Sale$8.8 M

653 ft²

@13,476

GFA

832 ft²

@10,577

Sale$8.8 M

real_estate_agent Rare verified 首置必買

Pak Shek Kok PROVIDENCE BAY

thumb_up

TAI PO PROVIDENCE BAY

653 ft²

@11,485

GFA

832 ft²

@9,014

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$7.5 M

653 ft²

@11,485

GFA

832 ft²

@9,014

Sale$7.5 M

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

496 ft²

@14,113

local_fire_department HIT local_offer Good Catch

Sale$7 M

496 ft²

@14,113

Sale$7 M

local_fire_department HIT local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$93,425	$71,790	$58,830	$50,208
1.500	$96,898	$75,325	$62,430	$53,873
2.000	$100,452	$78,968	$66,164	$57,698
2.500	$104,086	$82,718	$70,029	$61,678
3.000	$107,800	$86,573	$74,024	$65,812
3.500	$111,593	$90,532	$78,147	$70,096
4.000	$115,465	$94,594	$82,395	$74,525
4.500	$119,415	$98,757	$86,765	$79,094
5.000	$123,443	$103,019	$91,255	$83,798
5.500	$127,547	$107,379	$95,859	$88,632
6.000	$131,726	$111,835	$100,575	$93,590

Monthly Payment$70,096

Term

30Year

Loan amount

$15,610,000

Total int. paid

$9,624,516

Total Loan and Interest

$25,234,516

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$45,529	$24,567	$70,096	$15,585,433
2	$45,458	$24,638	$70,096	$15,560,795
3	$45,386	$24,710	$70,096	$15,536,085
4	$45,314	$24,782	$70,096	$15,511,302
5	$45,241	$24,855	$70,096	$15,486,448
6	$45,169	$24,927	$70,096	$15,461,521
7	$45,096	$25,000	$70,096	$15,436,521
8	$45,023	$25,073	$70,096	$15,411,448
9	$44,950	$25,146	$70,096	$15,386,302
10	$44,877	$25,219	$70,096	$15,361,083
11	$44,803	$25,293	$70,096	$15,335,791
12	$44,729	$25,366	$70,096	$15,310,424

第1年供款共

$841,151

第1年利息

$541,575

第1年共還本金

$299,576

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$44,655	$25,440	$70,096	$15,284,984
14	$44,581	$25,515	$70,096	$15,259,469
15	$44,507	$25,589	$70,096	$15,233,880
16	$44,432	$25,664	$70,096	$15,208,216
17	$44,357	$25,739	$70,096	$15,182,478
18	$44,282	$25,814	$70,096	$15,156,664
19	$44,207	$25,889	$70,096	$15,130,775
20	$44,131	$25,964	$70,096	$15,104,811
21	$44,056	$26,040	$70,096	$15,078,770
22	$43,980	$26,116	$70,096	$15,052,654
23	$43,904	$26,192	$70,096	$15,026,462
24	$43,827	$26,269	$70,096	$15,000,193

第2年供款共

$841,151

第2年利息

$530,920

第2年共還本金

$310,231

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$43,751	$26,345	$70,096	$14,973,848
26	$43,674	$26,422	$70,096	$14,947,426
27	$43,597	$26,499	$70,096	$14,920,927
28	$43,519	$26,577	$70,096	$14,894,350
29	$43,442	$26,654	$70,096	$14,867,696
30	$43,364	$26,732	$70,096	$14,840,964
31	$43,286	$26,810	$70,096	$14,814,155
32	$43,208	$26,888	$70,096	$14,787,267
33	$43,130	$26,966	$70,096	$14,760,300
34	$43,051	$27,045	$70,096	$14,733,255
35	$42,972	$27,124	$70,096	$14,706,131
36	$42,893	$27,203	$70,096	$14,678,928

第3年供款共

$841,151

第3年利息

$519,886

第3年共還本金

$321,265

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$42,814	$27,282	$70,096	$14,651,646
38	$42,734	$27,362	$70,096	$14,624,284
39	$42,654	$27,442	$70,096	$14,596,842
40	$42,574	$27,522	$70,096	$14,569,321
41	$42,494	$27,602	$70,096	$14,541,719
42	$42,413	$27,683	$70,096	$14,514,036
43	$42,333	$27,763	$70,096	$14,486,273
44	$42,252	$27,844	$70,096	$14,458,429
45	$42,170	$27,925	$70,096	$14,430,503
46	$42,089	$28,007	$70,096	$14,402,496
47	$42,007	$28,089	$70,096	$14,374,408
48	$41,925	$28,171	$70,096	$14,346,237

第4年供款共

$841,151

第4年利息

$508,459

第4年共還本金

$332,691

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$41,843	$28,253	$70,096	$14,317,984
50	$41,761	$28,335	$70,096	$14,289,649
51	$41,678	$28,418	$70,096	$14,261,232
52	$41,595	$28,501	$70,096	$14,232,731
53	$41,512	$28,584	$70,096	$14,204,147
54	$41,429	$28,667	$70,096	$14,175,480
55	$41,345	$28,751	$70,096	$14,146,729
56	$41,261	$28,835	$70,096	$14,117,895
57	$41,177	$28,919	$70,096	$14,088,976
58	$41,093	$29,003	$70,096	$14,059,973
59	$41,008	$29,088	$70,096	$14,030,886
60	$40,923	$29,172	$70,096	$14,001,713

第5年供款共

$841,151

第5年利息

$496,626

第5年共還本金

$344,524

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$40,838	$29,258	$70,096	$13,972,456
62	$40,753	$29,343	$70,096	$13,943,113
63	$40,667	$29,428	$70,096	$13,913,684
64	$40,582	$29,514	$70,096	$13,884,170
65	$40,495	$29,600	$70,096	$13,854,569
66	$40,409	$29,687	$70,096	$13,824,883
67	$40,323	$29,773	$70,096	$13,795,109
68	$40,236	$29,860	$70,096	$13,765,249
69	$40,149	$29,947	$70,096	$13,735,302
70	$40,061	$30,035	$70,096	$13,705,268
71	$39,974	$30,122	$70,096	$13,675,145
72	$39,886	$30,210	$70,096	$13,644,935

第6年供款共

$841,151

第6年利息

$484,373

第6年共還本金

$356,778

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$39,798	$30,298	$70,096	$13,614,637
74	$39,709	$30,387	$70,096	$13,584,251
75	$39,621	$30,475	$70,096	$13,553,775
76	$39,532	$30,564	$70,096	$13,523,211
77	$39,443	$30,653	$70,096	$13,492,558
78	$39,353	$30,743	$70,096	$13,461,816
79	$39,264	$30,832	$70,096	$13,430,983
80	$39,174	$30,922	$70,096	$13,400,061
81	$39,084	$31,012	$70,096	$13,369,049
82	$38,993	$31,103	$70,096	$13,337,946
83	$38,902	$31,194	$70,096	$13,306,753
84	$38,811	$31,285	$70,096	$13,275,468

第7年供款共

$841,151

第7年利息

$471,683

第7年共還本金

$369,467

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$38,720	$31,376	$70,096	$13,244,092
86	$38,629	$31,467	$70,096	$13,212,625
87	$38,537	$31,559	$70,096	$13,181,066
88	$38,445	$31,651	$70,096	$13,149,415
89	$38,352	$31,743	$70,096	$13,117,671
90	$38,260	$31,836	$70,096	$13,085,835
91	$38,167	$31,929	$70,096	$13,053,907
92	$38,074	$32,022	$70,096	$13,021,885
93	$37,980	$32,115	$70,096	$12,989,769
94	$37,887	$32,209	$70,096	$12,957,560
95	$37,793	$32,303	$70,096	$12,925,257
96	$37,699	$32,397	$70,096	$12,892,860

第8年供款共

$841,151

第8年利息

$458,542

第8年共還本金

$382,608

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$37,604	$32,492	$70,096	$12,860,368
98	$37,509	$32,586	$70,096	$12,827,782
99	$37,414	$32,682	$70,096	$12,795,100
100	$37,319	$32,777	$70,096	$12,762,323
101	$37,223	$32,872	$70,096	$12,729,451
102	$37,128	$32,968	$70,096	$12,696,483
103	$37,031	$33,064	$70,096	$12,663,418
104	$36,935	$33,161	$70,096	$12,630,257
105	$36,838	$33,258	$70,096	$12,597,000
106	$36,741	$33,355	$70,096	$12,563,645
107	$36,644	$33,452	$70,096	$12,530,193
108	$36,546	$33,549	$70,096	$12,496,644

第9年供款共

$841,151

第9年利息

$444,934

第9年共還本金

$396,216

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$36,449	$33,647	$70,096	$12,462,996
110	$36,350	$33,745	$70,096	$12,429,251
111	$36,252	$33,844	$70,096	$12,395,407
112	$36,153	$33,943	$70,096	$12,361,464
113	$36,054	$34,042	$70,096	$12,327,423
114	$35,955	$34,141	$70,096	$12,293,282
115	$35,855	$34,240	$70,096	$12,259,041
116	$35,756	$34,340	$70,096	$12,224,701
117	$35,655	$34,440	$70,096	$12,190,261
118	$35,555	$34,541	$70,096	$12,155,720
119	$35,454	$34,642	$70,096	$12,121,078
120	$35,353	$34,743	$70,096	$12,086,335

第10年供款共

$841,151

第10年利息

$430,842

第10年共還本金

$410,308

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$35,252	$34,844	$70,096	$12,051,491
122	$35,150	$34,946	$70,096	$12,016,545
123	$35,048	$35,048	$70,096	$11,981,498
124	$34,946	$35,150	$70,096	$11,946,348
125	$34,844	$35,252	$70,096	$11,911,096
126	$34,741	$35,355	$70,096	$11,875,740
127	$34,638	$35,458	$70,096	$11,840,282
128	$34,534	$35,562	$70,096	$11,804,720
129	$34,430	$35,665	$70,096	$11,769,055
130	$34,326	$35,769	$70,096	$11,733,286
131	$34,222	$35,874	$70,096	$11,697,412
132	$34,117	$35,978	$70,096	$11,661,433

第11年供款共

$841,151

第11年利息

$416,249

第11年共還本金

$424,902

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$34,013	$36,083	$70,096	$11,625,350
134	$33,907	$36,189	$70,096	$11,589,161
135	$33,802	$36,294	$70,096	$11,552,867
136	$33,696	$36,400	$70,096	$11,516,467
137	$33,590	$36,506	$70,096	$11,479,961
138	$33,483	$36,613	$70,096	$11,443,348
139	$33,376	$36,719	$70,096	$11,406,629
140	$33,269	$36,827	$70,096	$11,369,802
141	$33,162	$36,934	$70,096	$11,332,868
142	$33,054	$37,042	$70,096	$11,295,827
143	$32,946	$37,150	$70,096	$11,258,677
144	$32,838	$37,258	$70,096	$11,221,419

第12年供款共

$841,151

第12年利息

$401,136

第12年共還本金

$440,014

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$32,729	$37,367	$70,096	$11,184,052
146	$32,620	$37,476	$70,096	$11,146,577
147	$32,511	$37,585	$70,096	$11,108,991
148	$32,401	$37,695	$70,096	$11,071,297
149	$32,291	$37,805	$70,096	$11,033,492
150	$32,181	$37,915	$70,096	$10,995,577
151	$32,070	$38,025	$70,096	$10,957,552
152	$31,960	$38,136	$70,096	$10,919,416
153	$31,848	$38,248	$70,096	$10,881,168
154	$31,737	$38,359	$70,096	$10,842,809
155	$31,625	$38,471	$70,096	$10,804,338
156	$31,513	$38,583	$70,096	$10,765,755

第13年供款共

$841,151

第13年利息

$385,486

第13年共還本金

$455,664

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$31,400	$38,696	$70,096	$10,727,059
158	$31,287	$38,809	$70,096	$10,688,250
159	$31,174	$38,922	$70,096	$10,649,328
160	$31,061	$39,035	$70,096	$10,610,293
161	$30,947	$39,149	$70,096	$10,571,144
162	$30,833	$39,263	$70,096	$10,531,881
163	$30,718	$39,378	$70,096	$10,492,503
164	$30,603	$39,493	$70,096	$10,453,010
165	$30,488	$39,608	$70,096	$10,413,402
166	$30,372	$39,723	$70,096	$10,373,679
167	$30,257	$39,839	$70,096	$10,333,839
168	$30,140	$39,956	$70,096	$10,293,884

第14年供款共

$841,151

第14年利息

$369,280

第14年共還本金

$471,871

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$30,024	$40,072	$70,096	$10,253,812
170	$29,907	$40,189	$70,096	$10,213,623
171	$29,790	$40,306	$70,096	$10,173,317
172	$29,672	$40,424	$70,096	$10,132,893
173	$29,554	$40,542	$70,096	$10,092,351
174	$29,436	$40,660	$70,096	$10,051,691
175	$29,317	$40,778	$70,096	$10,010,913
176	$29,198	$40,897	$70,096	$9,970,016
177	$29,079	$41,017	$70,096	$9,928,999
178	$28,960	$41,136	$70,096	$9,887,863
179	$28,840	$41,256	$70,096	$9,846,606
180	$28,719	$41,377	$70,096	$9,805,230

第15年供款共

$841,151

第15年利息

$352,497

第15年共還本金

$488,654

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$28,599	$41,497	$70,096	$9,763,732
182	$28,478	$41,618	$70,096	$9,722,114
183	$28,356	$41,740	$70,096	$9,680,374
184	$28,234	$41,861	$70,096	$9,638,513
185	$28,112	$41,984	$70,096	$9,596,529
186	$27,990	$42,106	$70,096	$9,554,423
187	$27,867	$42,229	$70,096	$9,512,195
188	$27,744	$42,352	$70,096	$9,469,843
189	$27,620	$42,476	$70,096	$9,427,367
190	$27,496	$42,599	$70,096	$9,384,768
191	$27,372	$42,724	$70,096	$9,342,044
192	$27,248	$42,848	$70,096	$9,299,196

第16年供款共

$841,151

第16年利息

$335,117

第16年共還本金

$506,034

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$27,123	$42,973	$70,096	$9,256,223
194	$26,997	$43,099	$70,096	$9,213,124
195	$26,872	$43,224	$70,096	$9,169,900
196	$26,746	$43,350	$70,096	$9,126,550
197	$26,619	$43,477	$70,096	$9,083,073
198	$26,492	$43,604	$70,096	$9,039,469
199	$26,365	$43,731	$70,096	$8,995,738
200	$26,238	$43,858	$70,096	$8,951,880
201	$26,110	$43,986	$70,096	$8,907,894
202	$25,981	$44,115	$70,096	$8,863,779
203	$25,853	$44,243	$70,096	$8,819,536
204	$25,724	$44,372	$70,096	$8,775,164

第17年供款共

$841,151

第17年利息

$317,119

第17年共還本金

$524,032

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$25,594	$44,502	$70,096	$8,730,662
206	$25,464	$44,631	$70,096	$8,686,031
207	$25,334	$44,762	$70,096	$8,641,269
208	$25,204	$44,892	$70,096	$8,596,377
209	$25,073	$45,023	$70,096	$8,551,354
210	$24,941	$45,154	$70,096	$8,506,200
211	$24,810	$45,286	$70,096	$8,460,913
212	$24,678	$45,418	$70,096	$8,415,495
213	$24,545	$45,551	$70,096	$8,369,945
214	$24,412	$45,684	$70,096	$8,324,261
215	$24,279	$45,817	$70,096	$8,278,444
216	$24,145	$45,950	$70,096	$8,232,494

第18年供款共

$841,151

第18年利息

$298,480

第18年共還本金

$542,670

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$24,011	$46,084	$70,096	$8,186,409
218	$23,877	$46,219	$70,096	$8,140,190
219	$23,742	$46,354	$70,096	$8,093,837
220	$23,607	$46,489	$70,096	$8,047,348
221	$23,471	$46,624	$70,096	$8,000,724
222	$23,335	$46,760	$70,096	$7,953,963
223	$23,199	$46,897	$70,096	$7,907,066
224	$23,062	$47,034	$70,096	$7,860,033
225	$22,925	$47,171	$70,096	$7,812,862
226	$22,788	$47,308	$70,096	$7,765,554
227	$22,650	$47,446	$70,096	$7,718,107
228	$22,511	$47,585	$70,096	$7,670,522

第19年供款共

$841,151

第19年利息

$279,179

第19年共還本金

$561,971

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$22,372	$47,724	$70,096	$7,622,799
230	$22,233	$47,863	$70,096	$7,574,936
231	$22,094	$48,002	$70,096	$7,526,934
232	$21,954	$48,142	$70,096	$7,478,792
233	$21,813	$48,283	$70,096	$7,430,509
234	$21,672	$48,424	$70,096	$7,382,085
235	$21,531	$48,565	$70,096	$7,333,521
236	$21,389	$48,706	$70,096	$7,284,814
237	$21,247	$48,849	$70,096	$7,235,966
238	$21,105	$48,991	$70,096	$7,186,975
239	$20,962	$49,134	$70,096	$7,137,841
240	$20,819	$49,277	$70,096	$7,088,564

第20年供款共

$841,151

第20年利息

$259,192

第20年共還本金

$581,959

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$20,675	$49,421	$70,096	$7,039,143
242	$20,531	$49,565	$70,096	$6,989,578
243	$20,386	$49,710	$70,096	$6,939,868
244	$20,241	$49,855	$70,096	$6,890,013
245	$20,096	$50,000	$70,096	$6,840,013
246	$19,950	$50,146	$70,096	$6,789,868
247	$19,804	$50,292	$70,096	$6,739,575
248	$19,657	$50,439	$70,096	$6,689,137
249	$19,510	$50,586	$70,096	$6,638,551
250	$19,362	$50,733	$70,096	$6,587,817
251	$19,214	$50,881	$70,096	$6,536,936
252	$19,066	$51,030	$70,096	$6,485,906

第21年供款共

$841,151

第21年利息

$238,493

第21年共還本金

$602,657

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$18,917	$51,179	$70,096	$6,434,728
254	$18,768	$51,328	$70,096	$6,383,400
255	$18,618	$51,478	$70,096	$6,331,922
256	$18,468	$51,628	$70,096	$6,280,294
257	$18,318	$51,778	$70,096	$6,228,516
258	$18,167	$51,929	$70,096	$6,176,586
259	$18,015	$52,081	$70,096	$6,124,506
260	$17,863	$52,233	$70,096	$6,072,273
261	$17,711	$52,385	$70,096	$6,019,888
262	$17,558	$52,538	$70,096	$5,967,350
263	$17,405	$52,691	$70,096	$5,914,659
264	$17,251	$52,845	$70,096	$5,861,814

第22年供款共

$841,151

第22年利息

$217,058

第22年共還本金

$624,092

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$17,097	$52,999	$70,096	$5,808,815
266	$16,942	$53,153	$70,096	$5,755,662
267	$16,787	$53,309	$70,096	$5,702,353
268	$16,632	$53,464	$70,096	$5,648,889
269	$16,476	$53,620	$70,096	$5,595,269
270	$16,320	$53,776	$70,096	$5,541,493
271	$16,163	$53,933	$70,096	$5,487,560
272	$16,005	$54,090	$70,096	$5,433,469
273	$15,848	$54,248	$70,096	$5,379,221
274	$15,689	$54,406	$70,096	$5,324,814
275	$15,531	$54,565	$70,096	$5,270,249
276	$15,372	$54,724	$70,096	$5,215,525

第23年供款共

$841,151

第23年利息

$194,861

第23年共還本金

$646,289

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$15,212	$54,884	$70,096	$5,160,641
278	$15,052	$55,044	$70,096	$5,105,597
279	$14,891	$55,205	$70,096	$5,050,392
280	$14,730	$55,366	$70,096	$4,995,027
281	$14,569	$55,527	$70,096	$4,939,500
282	$14,407	$55,689	$70,096	$4,883,811
283	$14,244	$55,851	$70,096	$4,827,959
284	$14,082	$56,014	$70,096	$4,771,945
285	$13,918	$56,178	$70,096	$4,715,767
286	$13,754	$56,342	$70,096	$4,659,426
287	$13,590	$56,506	$70,096	$4,602,920
288	$13,425	$56,671	$70,096	$4,546,249

第24年供款共

$841,151

第24年利息

$171,875

第24年共還本金

$669,276

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$13,260	$56,836	$70,096	$4,489,413
290	$13,094	$57,002	$70,096	$4,432,411
291	$12,928	$57,168	$70,096	$4,375,243
292	$12,761	$57,335	$70,096	$4,317,909
293	$12,594	$57,502	$70,096	$4,260,407
294	$12,426	$57,670	$70,096	$4,202,737
295	$12,258	$57,838	$70,096	$4,144,899
296	$12,089	$58,007	$70,096	$4,086,893
297	$11,920	$58,176	$70,096	$4,028,717
298	$11,750	$58,345	$70,096	$3,970,371
299	$11,580	$58,516	$70,096	$3,911,856
300	$11,410	$58,686	$70,096	$3,853,169

第25年供款共

$841,151

第25年利息

$148,071

第25年共還本金

$693,080

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$11,238	$58,857	$70,096	$3,794,312
302	$11,067	$59,029	$70,096	$3,735,283
303	$10,895	$59,201	$70,096	$3,676,082
304	$10,722	$59,374	$70,096	$3,616,708
305	$10,549	$59,547	$70,096	$3,557,160
306	$10,375	$59,721	$70,096	$3,497,440
307	$10,201	$59,895	$70,096	$3,437,545
308	$10,026	$60,070	$70,096	$3,377,475
309	$9,851	$60,245	$70,096	$3,317,230
310	$9,675	$60,421	$70,096	$3,256,809
311	$9,499	$60,597	$70,096	$3,196,213
312	$9,322	$60,774	$70,096	$3,135,439

第26年供款共

$841,151

第26年利息

$123,420

第26年共還本金

$717,731

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$9,145	$60,951	$70,096	$3,074,488
314	$8,967	$61,129	$70,096	$3,013,359
315	$8,789	$61,307	$70,096	$2,952,053
316	$8,610	$61,486	$70,096	$2,890,567
317	$8,431	$61,665	$70,096	$2,828,902
318	$8,251	$61,845	$70,096	$2,767,057
319	$8,071	$62,025	$70,096	$2,705,032
320	$7,890	$62,206	$70,096	$2,642,825
321	$7,708	$62,388	$70,096	$2,580,438
322	$7,526	$62,570	$70,096	$2,517,868
323	$7,344	$62,752	$70,096	$2,455,116
324	$7,161	$62,935	$70,096	$2,392,181

第27年供款共

$841,151

第27年利息

$97,893

第27年共還本金

$743,258

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$6,977	$63,119	$70,096	$2,329,062
326	$6,793	$63,303	$70,096	$2,265,759
327	$6,608	$63,487	$70,096	$2,202,272
328	$6,423	$63,673	$70,096	$2,138,599
329	$6,238	$63,858	$70,096	$2,074,741
330	$6,051	$64,045	$70,096	$2,010,697
331	$5,865	$64,231	$70,096	$1,946,465
332	$5,677	$64,419	$70,096	$1,882,047
333	$5,489	$64,607	$70,096	$1,817,440
334	$5,301	$64,795	$70,096	$1,752,645
335	$5,112	$64,984	$70,096	$1,687,661
336	$4,922	$65,174	$70,096	$1,622,487

第28年供款共

$841,151

第28年利息

$71,457

第28年共還本金

$769,693

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$4,732	$65,364	$70,096	$1,557,124
338	$4,542	$65,554	$70,096	$1,491,570
339	$4,350	$65,745	$70,096	$1,425,824
340	$4,159	$65,937	$70,096	$1,359,887
341	$3,966	$66,130	$70,096	$1,293,757
342	$3,773	$66,322	$70,096	$1,227,435
343	$3,580	$66,516	$70,096	$1,160,919
344	$3,386	$66,710	$70,096	$1,094,209
345	$3,191	$66,904	$70,096	$1,027,305
346	$2,996	$67,100	$70,096	$960,205
347	$2,801	$67,295	$70,096	$892,910
348	$2,604	$67,492	$70,096	$825,418

第29年供款共

$841,151

第29年利息

$44,081

第29年共還本金

$797,069

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,407	$67,688	$70,096	$757,730
350	$2,210	$67,886	$70,096	$689,844
351	$2,012	$68,084	$70,096	$621,760
352	$1,813	$68,282	$70,096	$553,478
353	$1,614	$68,482	$70,096	$484,996
354	$1,415	$68,681	$70,096	$416,315
355	$1,214	$68,882	$70,096	$347,433
356	$1,013	$69,083	$70,096	$278,351
357	$812	$69,284	$70,096	$209,067
358	$610	$69,486	$70,096	$139,581
359	$407	$69,689	$70,096	$69,892
360	$204	$69,892	$70,096	$0

第30年供款共

$841,151

第30年利息

$15,732

第30年共還本金

$825,418

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$17,954,516

Disclaimer

Recommended properties

Mort. Insurance
info