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$20,152,254

Monthly Payment
$90,785

Down Payment

$-12,860,000

Total Loan

$20,860,000

Total int. paid

$11,822,254

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-12,530,000

Base on DTI ratio

$181,568

Budget of property purchase

HK$-12,530,000

Down Payment

$-12,860,000
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

$181,568

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 ALTISSIMO TWR 03

thumb_up

ALTISSIMO

483 ft²

@15,114

local_fire_department HIT

Sale$7.3 M

483 ft²

@15,114

Sale$7.3 M

local_fire_department HIT

Tai Po KO TONG 16B

thumb_up

Nicely Renovated House

GFA

1,000 ft²

@9,000

local_fire_department HIT hotel_class King

Sale$9 M

GFA

1,000 ft²

@9,000

Sale$9 M

local_fire_department HIT hotel_class King

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

496 ft²

@14,718

local_fire_department HIT local_offer Good Catch

Sale$7.3 M

496 ft²

@14,718

Sale$7.3 M

local_fire_department HIT local_offer Good Catch

KOL

Shatin THE PAVILIA FARM II

thumb_up

THE PAVILIA FARM II

324 ft²

@22,469

local_fire_department HIT directions_run Sale vpn_key Key pets Pet Friendly

Sale$7.28 M

324 ft²

@22,469

Sale$7.28 M

local_fire_department HIT directions_run Sale vpn_key Key pets Pet Friendly

Sai Kung THE MEDITERRANEAN

thumb_up

SAI KUNG THE MEDITERRANEAN

669 ft²

@13,453

local_offer Good Catch

Sale$9 M

669 ft²

@13,453

Sale$9 M

local_offer Good Catch

Fanling GREENPARK VILLA BLK 06

thumb_up

GREENPARK VILLA BLK 06

716 ft²

@9,777

GFA

826 ft²

@8,475

Sale$7 M

716 ft²

@9,777

GFA

826 ft²

@8,475

Sale$7 M

Shatin PARK VIEW GDN

thumb_up

PARK VIEW GDN BLK 01

662 ft²

@11,329

GFA

850 ft²

@8,824

local_fire_department HIT

Sale$7.5 M

662 ft²

@11,329

GFA

850 ft²

@8,824

Sale$7.5 M

local_fire_department HIT

Ma On Shan ALTISSIMO TWR 01

thumb_up

泓碧

520 ft²

@15,385

local_fire_department HIT local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Sale$8 M

520 ft²

@15,385

Sale$8 M

local_fire_department HIT local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 01

thumb_up

ST BARTHS PH 01 MAPLE COURT TWR 01

392 ft²

@18,622

local_fire_department HIT

Sale$7.3 M

392 ft²

@18,622

Sale$7.3 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

Best price lowise apartment for sale

669 ft²

@12,526

local_fire_department HIT verified 首置必買 price_change 蝕讓盤

Sale$8.38 M

669 ft²

@12,526

Sale$8.38 M

local_fire_department HIT verified 首置必買 price_change 蝕讓盤

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 THE MEDITERRANEAN TWR 03

thumb_up

THE MEDITERRANEAN

525 ft²

@13,524

local_fire_department HIT

Sale$7.1 M

525 ft²

@13,524

Sale$7.1 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$124,846	$95,934	$78,616	$67,094
1.500	$129,487	$100,659	$83,427	$71,992
2.000	$134,236	$105,527	$88,416	$77,103
2.500	$139,092	$110,538	$93,581	$82,422
3.000	$144,055	$115,689	$98,920	$87,947
3.250	$146,577	$118,317	$101,654	$90,784
3.500	$149,124	$120,980	$104,430	$93,671
4.000	$154,299	$126,407	$110,107	$99,589
4.500	$159,578	$131,971	$115,947	$105,695
5.000	$164,960	$137,667	$121,945	$111,981
5.500	$170,444	$143,493	$128,099	$118,441
6.000	$176,029	$149,448	$134,401	$125,066

Monthly Payment$90,785

Term

30Year

Loan amount

$20,860,000

Total int. paid

$11,822,254

Total Loan and Interest

$32,682,254

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$56,496	$34,288	$90,784	$20,825,712
2	$56,403	$34,381	$90,784	$20,791,331
3	$56,310	$34,474	$90,784	$20,756,857
4	$56,216	$34,568	$90,784	$20,722,289
5	$56,123	$34,661	$90,784	$20,687,628
6	$56,029	$34,755	$90,784	$20,652,873
7	$55,935	$34,849	$90,784	$20,618,024
8	$55,840	$34,944	$90,784	$20,583,080
9	$55,746	$35,038	$90,784	$20,548,042
10	$55,651	$35,133	$90,784	$20,512,909
11	$55,556	$35,228	$90,784	$20,477,681
12	$55,460	$35,324	$90,784	$20,442,357

第1年供款共

$1,089,408

第1年利息

$671,765

第1年共還本金

$417,643

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$55,365	$35,419	$90,784	$20,406,938
14	$55,269	$35,515	$90,784	$20,371,422
15	$55,173	$35,611	$90,784	$20,335,811
16	$55,076	$35,708	$90,784	$20,300,103
17	$54,979	$35,805	$90,784	$20,264,298
18	$54,882	$35,902	$90,784	$20,228,397
19	$54,785	$35,999	$90,784	$20,192,398
20	$54,688	$36,096	$90,784	$20,156,302
21	$54,590	$36,194	$90,784	$20,120,108
22	$54,492	$36,292	$90,784	$20,083,816
23	$54,394	$36,390	$90,784	$20,047,425
24	$54,295	$36,489	$90,784	$20,010,936

第2年供款共

$1,089,408

第2年利息

$657,988

第2年共還本金

$431,421

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$54,196	$36,588	$90,784	$19,974,349
26	$54,097	$36,687	$90,784	$19,937,662
27	$53,998	$36,786	$90,784	$19,900,875
28	$53,898	$36,886	$90,784	$19,863,990
29	$53,798	$36,986	$90,784	$19,827,004
30	$53,698	$37,086	$90,784	$19,789,918
31	$53,598	$37,186	$90,784	$19,752,732
32	$53,497	$37,287	$90,784	$19,715,445
33	$53,396	$37,388	$90,784	$19,678,057
34	$53,295	$37,489	$90,784	$19,640,567
35	$53,193	$37,591	$90,784	$19,602,976
36	$53,091	$37,693	$90,784	$19,565,284

第3年供款共

$1,089,408

第3年利息

$643,756

第3年共還本金

$445,652

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$52,989	$37,795	$90,784	$19,527,489
38	$52,887	$37,897	$90,784	$19,489,592
39	$52,784	$38,000	$90,784	$19,451,592
40	$52,681	$38,103	$90,784	$19,413,490
41	$52,578	$38,206	$90,784	$19,375,284
42	$52,475	$38,309	$90,784	$19,336,974
43	$52,371	$38,413	$90,784	$19,298,561
44	$52,267	$38,517	$90,784	$19,260,044
45	$52,163	$38,621	$90,784	$19,221,423
46	$52,058	$38,726	$90,784	$19,182,697
47	$51,953	$38,831	$90,784	$19,143,866
48	$51,848	$38,936	$90,784	$19,104,930

第4年供款共

$1,089,408

第4年利息

$629,055

第4年共還本金

$460,354

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$51,743	$39,042	$90,784	$19,065,888
50	$51,637	$39,147	$90,784	$19,026,741
51	$51,531	$39,253	$90,784	$18,987,488
52	$51,424	$39,360	$90,784	$18,948,128
53	$51,318	$39,466	$90,784	$18,908,662
54	$51,211	$39,573	$90,784	$18,869,089
55	$51,104	$39,680	$90,784	$18,829,409
56	$50,996	$39,788	$90,784	$18,789,621
57	$50,889	$39,895	$90,784	$18,749,726
58	$50,781	$40,004	$90,784	$18,709,722
59	$50,672	$40,112	$90,784	$18,669,610
60	$50,564	$40,221	$90,784	$18,629,390

第5年供款共

$1,089,408

第5年利息

$613,868

第5年共還本金

$475,540

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$50,455	$40,329	$90,784	$18,589,060
62	$50,345	$40,439	$90,784	$18,548,621
63	$50,236	$40,548	$90,784	$18,508,073
64	$50,126	$40,658	$90,784	$18,467,415
65	$50,016	$40,768	$90,784	$18,426,647
66	$49,906	$40,879	$90,784	$18,385,769
67	$49,795	$40,989	$90,784	$18,344,779
68	$49,684	$41,100	$90,784	$18,303,679
69	$49,572	$41,212	$90,784	$18,262,468
70	$49,461	$41,323	$90,784	$18,221,144
71	$49,349	$41,435	$90,784	$18,179,709
72	$49,237	$41,547	$90,784	$18,138,162

第6年供款共

$1,089,408

第6年利息

$598,181

第6年共還本金

$491,228

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$49,124	$41,660	$90,784	$18,096,502
74	$49,011	$41,773	$90,784	$18,054,729
75	$48,898	$41,886	$90,784	$18,012,844
76	$48,785	$41,999	$90,784	$17,970,844
77	$48,671	$42,113	$90,784	$17,928,731
78	$48,557	$42,227	$90,784	$17,886,504
79	$48,443	$42,341	$90,784	$17,844,163
80	$48,328	$42,456	$90,784	$17,801,707
81	$48,213	$42,571	$90,784	$17,759,136
82	$48,098	$42,686	$90,784	$17,716,449
83	$47,982	$42,802	$90,784	$17,673,647
84	$47,866	$42,918	$90,784	$17,630,729

第7年供款共

$1,089,408

第7年利息

$581,976

第7年共還本金

$507,433

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$47,750	$43,034	$90,784	$17,587,695
86	$47,633	$43,151	$90,784	$17,544,545
87	$47,516	$43,268	$90,784	$17,501,277
88	$47,399	$43,385	$90,784	$17,457,892
89	$47,282	$43,502	$90,784	$17,414,390
90	$47,164	$43,620	$90,784	$17,370,770
91	$47,046	$43,738	$90,784	$17,327,032
92	$46,927	$43,857	$90,784	$17,283,175
93	$46,809	$43,975	$90,784	$17,239,200
94	$46,689	$44,095	$90,784	$17,195,105
95	$46,570	$44,214	$90,784	$17,150,891
96	$46,450	$44,334	$90,784	$17,106,557

第8年供款共

$1,089,408

第8年利息

$565,236

第8年共還本金

$524,172

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$46,330	$44,454	$90,784	$17,062,104
98	$46,210	$44,574	$90,784	$17,017,529
99	$46,089	$44,695	$90,784	$16,972,835
100	$45,968	$44,816	$90,784	$16,928,019
101	$45,847	$44,937	$90,784	$16,883,081
102	$45,725	$45,059	$90,784	$16,838,022
103	$45,603	$45,181	$90,784	$16,792,841
104	$45,481	$45,303	$90,784	$16,747,538
105	$45,358	$45,426	$90,784	$16,702,112
106	$45,235	$45,549	$90,784	$16,656,563
107	$45,112	$45,673	$90,784	$16,610,890
108	$44,988	$45,796	$90,784	$16,565,094

第9年供款共

$1,089,408

第9年利息

$547,945

第9年共還本金

$541,464

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$44,864	$45,920	$90,784	$16,519,174
110	$44,739	$46,045	$90,784	$16,473,129
111	$44,615	$46,169	$90,784	$16,426,960
112	$44,490	$46,294	$90,784	$16,380,665
113	$44,364	$46,420	$90,784	$16,334,246
114	$44,239	$46,545	$90,784	$16,287,700
115	$44,113	$46,672	$90,784	$16,241,029
116	$43,986	$46,798	$90,784	$16,194,231
117	$43,859	$46,925	$90,784	$16,147,306
118	$43,732	$47,052	$90,784	$16,100,254
119	$43,605	$47,179	$90,784	$16,053,075
120	$43,477	$47,307	$90,784	$16,005,768

第10年供款共

$1,089,408

第10年利息

$530,083

第10年共還本金

$559,326

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$43,349	$47,435	$90,784	$15,958,333
122	$43,220	$47,564	$90,784	$15,910,769
123	$43,092	$47,692	$90,784	$15,863,077
124	$42,963	$47,822	$90,784	$15,815,256
125	$42,833	$47,951	$90,784	$15,767,304
126	$42,703	$48,081	$90,784	$15,719,224
127	$42,573	$48,211	$90,784	$15,671,012
128	$42,442	$48,342	$90,784	$15,622,671
129	$42,311	$48,473	$90,784	$15,574,198
130	$42,180	$48,604	$90,784	$15,525,594
131	$42,048	$48,736	$90,784	$15,476,859
132	$41,916	$48,868	$90,784	$15,427,991

第11年供款共

$1,089,408

第11年利息

$511,631

第11年共還本金

$577,777

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$41,784	$49,000	$90,784	$15,378,991
134	$41,651	$49,133	$90,784	$15,329,859
135	$41,518	$49,266	$90,784	$15,280,593
136	$41,385	$49,399	$90,784	$15,231,194
137	$41,251	$49,533	$90,784	$15,181,661
138	$41,117	$49,667	$90,784	$15,131,994
139	$40,982	$49,802	$90,784	$15,082,192
140	$40,848	$49,936	$90,784	$15,032,256
141	$40,712	$50,072	$90,784	$14,982,184
142	$40,577	$50,207	$90,784	$14,931,977
143	$40,441	$50,343	$90,784	$14,881,634
144	$40,304	$50,480	$90,784	$14,831,154

第12年供款共

$1,089,408

第12年利息

$492,571

第12年共還本金

$596,837

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$40,168	$50,616	$90,784	$14,780,538
146	$40,031	$50,753	$90,784	$14,729,784
147	$39,893	$50,891	$90,784	$14,678,893
148	$39,755	$51,029	$90,784	$14,627,865
149	$39,617	$51,167	$90,784	$14,576,698
150	$39,479	$51,305	$90,784	$14,525,392
151	$39,340	$51,444	$90,784	$14,473,948
152	$39,200	$51,584	$90,784	$14,422,364
153	$39,061	$51,723	$90,784	$14,370,641
154	$38,920	$51,864	$90,784	$14,318,777
155	$38,780	$52,004	$90,784	$14,266,773
156	$38,639	$52,145	$90,784	$14,214,628

第13年供款共

$1,089,408

第13年利息

$472,883

第13年共還本金

$616,526

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$38,498	$52,286	$90,784	$14,162,342
158	$38,356	$52,428	$90,784	$14,109,914
159	$38,214	$52,570	$90,784	$14,057,345
160	$38,072	$52,712	$90,784	$14,004,633
161	$37,929	$52,855	$90,784	$13,951,778
162	$37,786	$52,998	$90,784	$13,898,780
163	$37,643	$53,142	$90,784	$13,845,638
164	$37,499	$53,285	$90,784	$13,792,353
165	$37,354	$53,430	$90,784	$13,738,923
166	$37,210	$53,574	$90,784	$13,685,349
167	$37,064	$53,720	$90,784	$13,631,629
168	$36,919	$53,865	$90,784	$13,577,764

第14年供款共

$1,089,408

第14年利息

$452,544

第14年共還本金

$636,864

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$36,773	$54,011	$90,784	$13,523,753
170	$36,627	$54,157	$90,784	$13,469,596
171	$36,480	$54,304	$90,784	$13,415,292
172	$36,333	$54,451	$90,784	$13,360,841
173	$36,186	$54,598	$90,784	$13,306,243
174	$36,038	$54,746	$90,784	$13,251,496
175	$35,889	$54,895	$90,784	$13,196,602
176	$35,741	$55,043	$90,784	$13,141,559
177	$35,592	$55,192	$90,784	$13,086,366
178	$35,442	$55,342	$90,784	$13,031,025
179	$35,292	$55,492	$90,784	$12,975,533
180	$35,142	$55,642	$90,784	$12,919,891

第15年供款共

$1,089,408

第15年利息

$431,535

第15年共還本金

$657,873

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$34,991	$55,793	$90,784	$12,864,098
182	$34,840	$55,944	$90,784	$12,808,154
183	$34,689	$56,095	$90,784	$12,752,059
184	$34,537	$56,247	$90,784	$12,695,812
185	$34,384	$56,400	$90,784	$12,639,412
186	$34,232	$56,552	$90,784	$12,582,860
187	$34,079	$56,705	$90,784	$12,526,155
188	$33,925	$56,859	$90,784	$12,469,296
189	$33,771	$57,013	$90,784	$12,412,283
190	$33,617	$57,167	$90,784	$12,355,115
191	$33,462	$57,322	$90,784	$12,297,793
192	$33,307	$57,478	$90,784	$12,240,315

第16年供款共

$1,089,408

第16年利息

$409,833

第16年共還本金

$679,576

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$33,151	$57,633	$90,784	$12,182,682
194	$32,995	$57,789	$90,784	$12,124,893
195	$32,838	$57,946	$90,784	$12,066,947
196	$32,681	$58,103	$90,784	$12,008,844
197	$32,524	$58,260	$90,784	$11,950,584
198	$32,366	$58,418	$90,784	$11,892,166
199	$32,208	$58,576	$90,784	$11,833,590
200	$32,049	$58,735	$90,784	$11,774,856
201	$31,890	$58,894	$90,784	$11,715,962
202	$31,731	$59,053	$90,784	$11,656,908
203	$31,571	$59,213	$90,784	$11,597,695
204	$31,410	$59,374	$90,784	$11,538,322

第17年供款共

$1,089,408

第17年利息

$387,415

第17年共還本金

$701,994

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$31,250	$59,534	$90,784	$11,478,787
206	$31,088	$59,696	$90,784	$11,419,092
207	$30,927	$59,857	$90,784	$11,359,234
208	$30,765	$60,019	$90,784	$11,299,215
209	$30,602	$60,182	$90,784	$11,239,033
210	$30,439	$60,345	$90,784	$11,178,688
211	$30,276	$60,508	$90,784	$11,118,179
212	$30,112	$60,672	$90,784	$11,057,507
213	$29,947	$60,837	$90,784	$10,996,670
214	$29,783	$61,001	$90,784	$10,935,669
215	$29,617	$61,167	$90,784	$10,874,502
216	$29,452	$61,332	$90,784	$10,813,170

第18年供款共

$1,089,408

第18年利息

$364,257

第18年共還本金

$725,151

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$29,286	$61,498	$90,784	$10,751,672
218	$29,119	$61,665	$90,784	$10,690,007
219	$28,952	$61,832	$90,784	$10,628,175
220	$28,785	$61,999	$90,784	$10,566,176
221	$28,617	$62,167	$90,784	$10,504,008
222	$28,448	$62,336	$90,784	$10,441,673
223	$28,280	$62,505	$90,784	$10,379,168
224	$28,110	$62,674	$90,784	$10,316,494
225	$27,941	$62,844	$90,784	$10,253,651
226	$27,770	$63,014	$90,784	$10,190,637
227	$27,600	$63,184	$90,784	$10,127,453
228	$27,429	$63,356	$90,784	$10,064,097

第19年供款共

$1,089,408

第19年利息

$340,335

第19年共還本金

$749,073

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$27,257	$63,527	$90,784	$10,000,570
230	$27,085	$63,699	$90,784	$9,936,871
231	$26,912	$63,872	$90,784	$9,872,999
232	$26,739	$64,045	$90,784	$9,808,954
233	$26,566	$64,218	$90,784	$9,744,736
234	$26,392	$64,392	$90,784	$9,680,344
235	$26,218	$64,566	$90,784	$9,615,778
236	$26,043	$64,741	$90,784	$9,551,037
237	$25,867	$64,917	$90,784	$9,486,120
238	$25,692	$65,092	$90,784	$9,421,027
239	$25,515	$65,269	$90,784	$9,355,759
240	$25,339	$65,446	$90,784	$9,290,313

第20年供款共

$1,089,408

第20年利息

$315,625

第20年共還本金

$773,784

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$25,161	$65,623	$90,784	$9,224,690
242	$24,984	$65,801	$90,784	$9,158,890
243	$24,805	$65,979	$90,784	$9,092,911
244	$24,627	$66,157	$90,784	$9,026,754
245	$24,447	$66,337	$90,784	$8,960,417
246	$24,268	$66,516	$90,784	$8,893,901
247	$24,088	$66,696	$90,784	$8,827,205
248	$23,907	$66,877	$90,784	$8,760,328
249	$23,726	$67,058	$90,784	$8,693,269
250	$23,544	$67,240	$90,784	$8,626,030
251	$23,362	$67,422	$90,784	$8,558,608
252	$23,180	$67,604	$90,784	$8,491,003

第21年供款共

$1,089,408

第21年利息

$290,099

第21年共還本金

$799,310

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$22,996	$67,788	$90,784	$8,423,216
254	$22,813	$67,971	$90,784	$8,355,245
255	$22,629	$68,155	$90,784	$8,287,089
256	$22,444	$68,340	$90,784	$8,218,749
257	$22,259	$68,525	$90,784	$8,150,225
258	$22,074	$68,711	$90,784	$8,081,514
259	$21,887	$68,897	$90,784	$8,012,617
260	$21,701	$69,083	$90,784	$7,943,534
261	$21,514	$69,270	$90,784	$7,874,264
262	$21,326	$69,458	$90,784	$7,804,806
263	$21,138	$69,646	$90,784	$7,735,160
264	$20,949	$69,835	$90,784	$7,665,325

第22年供款共

$1,089,408

第22年利息

$263,731

第22年共還本金

$825,678

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$20,760	$70,024	$90,784	$7,595,302
266	$20,571	$70,213	$90,784	$7,525,088
267	$20,380	$70,404	$90,784	$7,454,685
268	$20,190	$70,594	$90,784	$7,384,090
269	$19,999	$70,785	$90,784	$7,313,305
270	$19,807	$70,977	$90,784	$7,242,328
271	$19,615	$71,169	$90,784	$7,171,158
272	$19,422	$71,362	$90,784	$7,099,796
273	$19,229	$71,555	$90,784	$7,028,241
274	$19,035	$71,749	$90,784	$6,956,491
275	$18,840	$71,944	$90,784	$6,884,548
276	$18,646	$72,138	$90,784	$6,812,410

第23年供款共

$1,089,408

第23年利息

$236,493

第23年共還本金

$852,916

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$18,450	$72,334	$90,784	$6,740,076
278	$18,254	$72,530	$90,784	$6,667,546
279	$18,058	$72,726	$90,784	$6,594,820
280	$17,861	$72,923	$90,784	$6,521,897
281	$17,663	$73,121	$90,784	$6,448,776
282	$17,465	$73,319	$90,784	$6,375,458
283	$17,267	$73,517	$90,784	$6,301,941
284	$17,068	$73,716	$90,784	$6,228,224
285	$16,868	$73,916	$90,784	$6,154,308
286	$16,668	$74,116	$90,784	$6,080,192
287	$16,467	$74,317	$90,784	$6,005,875
288	$16,266	$74,518	$90,784	$5,931,357

第24年供款共

$1,089,408

第24年利息

$208,356

第24年共還本金

$881,052

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$16,064	$74,720	$90,784	$5,856,637
290	$15,862	$74,922	$90,784	$5,781,715
291	$15,659	$75,125	$90,784	$5,706,590
292	$15,455	$75,329	$90,784	$5,631,261
293	$15,251	$75,533	$90,784	$5,555,728
294	$15,047	$75,737	$90,784	$5,479,991
295	$14,842	$75,942	$90,784	$5,404,049
296	$14,636	$76,148	$90,784	$5,327,901
297	$14,430	$76,354	$90,784	$5,251,546
298	$14,223	$76,561	$90,784	$5,174,985
299	$14,016	$76,768	$90,784	$5,098,217
300	$13,808	$76,976	$90,784	$5,021,240

第25年供款共

$1,089,408

第25年利息

$179,292

第25年共還本金

$910,117

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$13,599	$77,185	$90,784	$4,944,056
302	$13,390	$77,394	$90,784	$4,866,662
303	$13,181	$77,603	$90,784	$4,789,058
304	$12,970	$77,814	$90,784	$4,711,245
305	$12,760	$78,024	$90,784	$4,633,220
306	$12,548	$78,236	$90,784	$4,554,984
307	$12,336	$78,448	$90,784	$4,476,537
308	$12,124	$78,660	$90,784	$4,397,877
309	$11,911	$78,873	$90,784	$4,319,004
310	$11,697	$79,087	$90,784	$4,239,917
311	$11,483	$79,301	$90,784	$4,160,616
312	$11,268	$79,516	$90,784	$4,081,100

第26年供款共

$1,089,408

第26年利息

$149,268

第26年共還本金

$940,140

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$11,053	$79,731	$90,784	$4,001,369
314	$10,837	$79,947	$90,784	$3,921,422
315	$10,621	$80,164	$90,784	$3,841,259
316	$10,403	$80,381	$90,784	$3,760,878
317	$10,186	$80,598	$90,784	$3,680,280
318	$9,967	$80,817	$90,784	$3,599,463
319	$9,749	$81,035	$90,784	$3,518,428
320	$9,529	$81,255	$90,784	$3,437,173
321	$9,309	$81,475	$90,784	$3,355,698
322	$9,088	$81,696	$90,784	$3,274,002
323	$8,867	$81,917	$90,784	$3,192,085
324	$8,645	$82,139	$90,784	$3,109,946

第27年供款共

$1,089,408

第27年利息

$118,254

第27年共還本金

$971,154

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$8,423	$82,361	$90,784	$3,027,585
326	$8,200	$82,584	$90,784	$2,945,000
327	$7,976	$82,808	$90,784	$2,862,192
328	$7,752	$83,032	$90,784	$2,779,160
329	$7,527	$83,257	$90,784	$2,695,903
330	$7,301	$83,483	$90,784	$2,612,420
331	$7,075	$83,709	$90,784	$2,528,712
332	$6,849	$83,935	$90,784	$2,444,776
333	$6,621	$84,163	$90,784	$2,360,613
334	$6,393	$84,391	$90,784	$2,276,223
335	$6,165	$84,619	$90,784	$2,191,604
336	$5,936	$84,848	$90,784	$2,106,755

第28年供款共

$1,089,408

第28年利息

$86,217

第28年共還本金

$1,003,191

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$5,706	$85,078	$90,784	$2,021,677
338	$5,475	$85,309	$90,784	$1,936,368
339	$5,244	$85,540	$90,784	$1,850,828
340	$5,013	$85,771	$90,784	$1,765,057
341	$4,780	$86,004	$90,784	$1,679,053
342	$4,547	$86,237	$90,784	$1,592,817
343	$4,314	$86,470	$90,784	$1,506,347
344	$4,080	$86,704	$90,784	$1,419,642
345	$3,845	$86,939	$90,784	$1,332,703
346	$3,609	$87,175	$90,784	$1,245,528
347	$3,373	$87,411	$90,784	$1,158,118
348	$3,137	$87,647	$90,784	$1,070,470

第29年供款共

$1,089,408

第29年利息

$53,124

第29年共還本金

$1,036,285

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,899	$87,885	$90,784	$982,585
350	$2,661	$88,123	$90,784	$894,463
351	$2,423	$88,362	$90,784	$806,101
352	$2,183	$88,601	$90,784	$717,500
353	$1,943	$88,841	$90,784	$628,659
354	$1,703	$89,081	$90,784	$539,578
355	$1,461	$89,323	$90,784	$450,255
356	$1,219	$89,565	$90,784	$360,691
357	$977	$89,807	$90,784	$270,884
358	$734	$90,050	$90,784	$180,833
359	$490	$90,294	$90,784	$90,539
360	$245	$90,539	$90,784	$0

第30年供款共

$1,089,408

第30年利息

$18,938

第30年共還本金

$1,070,470

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$20,152,254

Disclaimer

Recommended properties

Mort. Insurance
info