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$20,959,515

Monthly Payment
$94,388

Down Payment

$-13,350,000

Total Loan

$21,350,000

Total int. paid

$12,629,515

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-13,020,000

Base on DTI ratio

$188,775

Budget of property purchase

HK$-13,020,000

Down Payment

$-13,350,000
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

$188,775

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 LA COSTA BLK 01

thumb_up

LA COSTA BLK 01

513 ft²

@13,996

GFA

722 ft²

@9,945

hotel_class King

Sale$7.18 M

513 ft²

@13,996

GFA

722 ft²

@9,945

Sale$7.18 M

hotel_class King

Shatin GRANDVILLE

thumb_up

GRANDVILLE

602 ft²

@14,784

GFA

756 ft²

@11,772

local_fire_department HIT local_offer Good Catch

Sale$8.9 M

602 ft²

@14,784

GFA

756 ft²

@11,772

Sale$8.9 M

local_fire_department HIT local_offer Good Catch

Shatin CITY ONE SHATIN SITE 01 BLK 12

thumb_up

CITY ONE SHATIN

484 ft²

@15,496

GFA

570 ft²

@13,158

local_fire_department HIT hotel_class King

Sale$7.5 M

484 ft²

@15,496

GFA

570 ft²

@13,158

Sale$7.5 M

local_fire_department HIT hotel_class King

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

665 ft²

@11,128

GFA

1,094 ft²

@6,764

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Sale$7.4 M

665 ft²

@11,128

GFA

1,094 ft²

@6,764

Sale$7.4 M

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Ma On Shan MOUNTAIN SHORE BLK 02

thumb_up

MOUNTAIN SHORE

653 ft²

@11,761

GFA

862 ft²

@8,910

local_fire_department HIT

Sale$7.68 M

653 ft²

@11,761

GFA

862 ft²

@8,910

Sale$7.68 M

local_fire_department HIT

Shatin PALAZZO

thumb_up

PALAZZO

543 ft²

@15,838

GFA

697 ft²

@12,339

local_fire_department HIT

Sale$8.6 M

543 ft²

@15,838

GFA

697 ft²

@12,339

Sale$8.6 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 MA ON SHAN CTR BLK 02

thumb_up

MA ON SHAN CTR BLK 02

609 ft²

@11,987

GFA

816 ft²

@8,946

local_fire_department HIT real_estate_agent Rare

Sale$7.3 M

609 ft²

@11,987

GFA

816 ft²

@8,946

Sale$7.3 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan BAYCREST

thumb_up

BAYCREST

586 ft²

@15,017

GFA

790 ft²

@11,139

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$8.8 M

586 ft²

@15,017

GFA

790 ft²

@11,139

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Ma On Shan SUNSHINE CITY PH 05 THE TOLO PLACE

thumb_up

SUNSHINE CITY PH 05 THE TOLO PLACE BLK 4

649 ft²

@13,251

GFA

824 ft²

@10,437

local_fire_department HIT real_estate_agent Rare

Sale$8.6 M

649 ft²

@13,251

GFA

824 ft²

@10,437

Sale$8.6 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan BAYCREST BLK 05

thumb_up

BAYCREST BLK 05 (Sold or Rented)

601 ft²

@11,814

GFA

815 ft²

@8,712

local_fire_department HIT price_change 蝕讓盤

Sale$7.1 M

601 ft²

@11,814

GFA

815 ft²

@8,712

Sale$7.1 M

local_fire_department HIT price_change 蝕讓盤

Shatin DRAGONS RANGE

thumb_up

SHATIN DRAGONS RANGE

660 ft²

@12,121

local_fire_department HIT

Sale$8 M

660 ft²

@12,121

Sale$8 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$127,779	$98,187	$80,462	$68,670
1.500	$132,529	$103,023	$85,386	$73,683
2.000	$137,389	$108,006	$90,493	$78,914
2.500	$142,359	$113,134	$95,780	$84,358
3.000	$147,439	$118,407	$101,244	$90,012
3.375	$151,320	$122,454	$105,457	$94,388
3.500	$152,627	$123,821	$106,883	$95,871
4.000	$157,923	$129,377	$112,693	$101,928
4.500	$163,326	$135,071	$118,670	$108,177
5.000	$168,834	$140,901	$124,810	$114,611
5.500	$174,447	$146,864	$131,108	$121,223
6.000	$180,163	$152,958	$137,558	$128,004

Monthly Payment$94,388

Term

30Year

Loan amount

$21,350,000

Total int. paid

$12,629,515

Total Loan and Interest

$33,979,515

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$60,047	$34,341	$94,388	$21,315,659
2	$59,950	$34,437	$94,388	$21,281,222
3	$59,853	$34,534	$94,388	$21,246,688
4	$59,756	$34,631	$94,388	$21,212,057
5	$59,659	$34,729	$94,388	$21,177,328
6	$59,561	$34,826	$94,388	$21,142,502
7	$59,463	$34,924	$94,388	$21,107,578
8	$59,365	$35,022	$94,388	$21,072,555
9	$59,267	$35,121	$94,388	$21,037,434
10	$59,168	$35,220	$94,388	$21,002,214
11	$59,069	$35,319	$94,388	$20,966,896
12	$58,969	$35,418	$94,388	$20,931,477

第1年供款共

$1,132,650

第1年利息

$714,128

第1年共還本金

$418,523

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$58,870	$35,518	$94,388	$20,895,960
14	$58,770	$35,618	$94,388	$20,860,342
15	$58,670	$35,718	$94,388	$20,824,624
16	$58,569	$35,818	$94,388	$20,788,806
17	$58,469	$35,919	$94,388	$20,752,887
18	$58,367	$36,020	$94,388	$20,716,867
19	$58,266	$36,121	$94,388	$20,680,745
20	$58,165	$36,223	$94,388	$20,644,522
21	$58,063	$36,325	$94,388	$20,608,198
22	$57,961	$36,427	$94,388	$20,571,771
23	$57,858	$36,529	$94,388	$20,535,241
24	$57,755	$36,632	$94,388	$20,498,609

第2年供款共

$1,132,650

第2年利息

$699,782

第2年共還本金

$432,868

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$57,652	$36,735	$94,388	$20,461,874
26	$57,549	$36,839	$94,388	$20,425,035
27	$57,445	$36,942	$94,388	$20,388,093
28	$57,342	$37,046	$94,388	$20,351,047
29	$57,237	$37,150	$94,388	$20,313,897
30	$57,133	$37,255	$94,388	$20,276,642
31	$57,028	$37,359	$94,388	$20,239,283
32	$56,923	$37,465	$94,388	$20,201,818
33	$56,818	$37,570	$94,388	$20,164,248
34	$56,712	$37,676	$94,388	$20,126,573
35	$56,606	$37,782	$94,388	$20,088,791
36	$56,500	$37,888	$94,388	$20,050,903

第3年供款共

$1,132,650

第3年利息

$684,945

第3年共還本金

$447,706

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$56,393	$37,994	$94,388	$20,012,909
38	$56,286	$38,101	$94,388	$19,974,808
39	$56,179	$38,208	$94,388	$19,936,599
40	$56,072	$38,316	$94,388	$19,898,283
41	$55,964	$38,424	$94,388	$19,859,860
42	$55,856	$38,532	$94,388	$19,821,328
43	$55,747	$38,640	$94,388	$19,782,688
44	$55,639	$38,749	$94,388	$19,743,939
45	$55,530	$38,858	$94,388	$19,705,082
46	$55,421	$38,967	$94,388	$19,666,115
47	$55,311	$39,077	$94,388	$19,627,038
48	$55,201	$39,186	$94,388	$19,587,852

第4年供款共

$1,132,650

第4年利息

$669,599

第4年共還本金

$463,052

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$55,091	$39,297	$94,388	$19,548,555
50	$54,980	$39,407	$94,388	$19,509,148
51	$54,869	$39,518	$94,388	$19,469,630
52	$54,758	$39,629	$94,388	$19,430,000
53	$54,647	$39,741	$94,388	$19,390,260
54	$54,535	$39,852	$94,388	$19,350,407
55	$54,423	$39,965	$94,388	$19,310,443
56	$54,311	$40,077	$94,388	$19,270,366
57	$54,198	$40,190	$94,388	$19,230,176
58	$54,085	$40,303	$94,388	$19,189,874
59	$53,972	$40,416	$94,388	$19,149,457
60	$53,858	$40,530	$94,388	$19,108,928

第5年供款共

$1,132,650

第5年利息

$653,727

第5年共還本金

$478,924

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$53,744	$40,644	$94,388	$19,068,284
62	$53,630	$40,758	$94,388	$19,027,526
63	$53,515	$40,873	$94,388	$18,986,654
64	$53,400	$40,988	$94,388	$18,945,666
65	$53,285	$41,103	$94,388	$18,904,563
66	$53,169	$41,218	$94,388	$18,863,345
67	$53,053	$41,334	$94,388	$18,822,010
68	$52,937	$41,451	$94,388	$18,780,560
69	$52,820	$41,567	$94,388	$18,738,992
70	$52,703	$41,684	$94,388	$18,697,308
71	$52,586	$41,801	$94,388	$18,655,507
72	$52,469	$41,919	$94,388	$18,613,588

第6年供款共

$1,132,650

第6年利息

$637,311

第6年共還本金

$495,340

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$52,351	$42,037	$94,388	$18,571,551
74	$52,232	$42,155	$94,388	$18,529,396
75	$52,114	$42,274	$94,388	$18,487,122
76	$51,995	$42,393	$94,388	$18,444,730
77	$51,876	$42,512	$94,388	$18,402,218
78	$51,756	$42,631	$94,388	$18,359,587
79	$51,636	$42,751	$94,388	$18,316,836
80	$51,516	$42,871	$94,388	$18,273,964
81	$51,396	$42,992	$94,388	$18,230,972
82	$51,275	$43,113	$94,388	$18,187,859
83	$51,153	$43,234	$94,388	$18,144,625
84	$51,032	$43,356	$94,388	$18,101,269

第7年供款共

$1,132,650

第7年利息

$620,332

第7年共還本金

$512,319

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$50,910	$43,478	$94,388	$18,057,792
86	$50,788	$43,600	$94,388	$18,014,192
87	$50,665	$43,723	$94,388	$17,970,469
88	$50,542	$43,846	$94,388	$17,926,623
89	$50,419	$43,969	$94,388	$17,882,655
90	$50,295	$44,093	$94,388	$17,838,562
91	$50,171	$44,217	$94,388	$17,794,345
92	$50,047	$44,341	$94,388	$17,750,004
93	$49,922	$44,466	$94,388	$17,705,539
94	$49,797	$44,591	$94,388	$17,660,948
95	$49,671	$44,716	$94,388	$17,616,232
96	$49,546	$44,842	$94,388	$17,571,390

第8年供款共

$1,132,650

第8年利息

$602,771

第8年共還本金

$529,879

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$49,420	$44,968	$94,388	$17,526,422
98	$49,293	$45,094	$94,388	$17,481,328
99	$49,166	$45,221	$94,388	$17,436,106
100	$49,039	$45,348	$94,388	$17,390,758
101	$48,912	$45,476	$94,388	$17,345,282
102	$48,784	$45,604	$94,388	$17,299,678
103	$48,655	$45,732	$94,388	$17,253,946
104	$48,527	$45,861	$94,388	$17,208,085
105	$48,398	$45,990	$94,388	$17,162,095
106	$48,268	$46,119	$94,388	$17,115,976
107	$48,139	$46,249	$94,388	$17,069,727
108	$48,009	$46,379	$94,388	$17,023,348

第9年供款共

$1,132,650

第9年利息

$584,608

第9年共還本金

$548,042

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$47,878	$46,509	$94,388	$16,976,839
110	$47,747	$46,640	$94,388	$16,930,198
111	$47,616	$46,771	$94,388	$16,883,427
112	$47,485	$46,903	$94,388	$16,836,524
113	$47,353	$47,035	$94,388	$16,789,489
114	$47,220	$47,167	$94,388	$16,742,322
115	$47,088	$47,300	$94,388	$16,695,023
116	$46,955	$47,433	$94,388	$16,647,590
117	$46,821	$47,566	$94,388	$16,600,024
118	$46,688	$47,700	$94,388	$16,552,324
119	$46,553	$47,834	$94,388	$16,504,489
120	$46,419	$47,969	$94,388	$16,456,521

第10年供款共

$1,132,650

第10年利息

$565,823

第10年共還本金

$566,827

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$46,284	$48,104	$94,388	$16,408,417
122	$46,149	$48,239	$94,388	$16,360,178
123	$46,013	$48,375	$94,388	$16,311,804
124	$45,877	$48,511	$94,388	$16,263,293
125	$45,741	$48,647	$94,388	$16,214,646
126	$45,604	$48,784	$94,388	$16,165,862
127	$45,466	$48,921	$94,388	$16,116,941
128	$45,329	$49,059	$94,388	$16,067,883
129	$45,191	$49,197	$94,388	$16,018,686
130	$45,053	$49,335	$94,388	$15,969,351
131	$44,914	$49,474	$94,388	$15,919,877
132	$44,775	$49,613	$94,388	$15,870,264

第11年供款共

$1,132,650

第11年利息

$546,394

第11年共還本金

$586,256

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$44,635	$49,752	$94,388	$15,820,512
134	$44,495	$49,892	$94,388	$15,770,620
135	$44,355	$50,033	$94,388	$15,720,587
136	$44,214	$50,173	$94,388	$15,670,414
137	$44,073	$50,315	$94,388	$15,620,099
138	$43,932	$50,456	$94,388	$15,569,643
139	$43,790	$50,598	$94,388	$15,519,045
140	$43,647	$50,740	$94,388	$15,468,305
141	$43,505	$50,883	$94,388	$15,417,422
142	$43,361	$51,026	$94,388	$15,366,396
143	$43,218	$51,170	$94,388	$15,315,226
144	$43,074	$51,313	$94,388	$15,263,913

第12年供款共

$1,132,650

第12年利息

$526,299

第12年共還本金

$606,351

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$42,930	$51,458	$94,388	$15,212,455
146	$42,785	$51,603	$94,388	$15,160,853
147	$42,640	$51,748	$94,388	$15,109,105
148	$42,494	$51,893	$94,388	$15,057,212
149	$42,348	$52,039	$94,388	$15,005,173
150	$42,202	$52,185	$94,388	$14,952,987
151	$42,055	$52,332	$94,388	$14,900,655
152	$41,908	$52,479	$94,388	$14,848,175
153	$41,760	$52,627	$94,388	$14,795,548
154	$41,612	$52,775	$94,388	$14,742,773
155	$41,464	$52,923	$94,388	$14,689,850
156	$41,315	$53,072	$94,388	$14,636,777

第13年供款共

$1,132,650

第13年利息

$505,515

第13年共還本金

$627,135

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$41,166	$53,222	$94,388	$14,583,556
158	$41,016	$53,371	$94,388	$14,530,185
159	$40,866	$53,521	$94,388	$14,476,663
160	$40,716	$53,672	$94,388	$14,422,991
161	$40,565	$53,823	$94,388	$14,369,168
162	$40,413	$53,974	$94,388	$14,315,194
163	$40,261	$54,126	$94,388	$14,261,068
164	$40,109	$54,278	$94,388	$14,206,790
165	$39,957	$54,431	$94,388	$14,152,359
166	$39,804	$54,584	$94,388	$14,097,775
167	$39,650	$54,738	$94,388	$14,043,037
168	$39,496	$54,891	$94,388	$13,988,146

第14年供款共

$1,132,650

第14年利息

$484,019

第14年共還本金

$648,632

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$39,342	$55,046	$94,388	$13,933,100
170	$39,187	$55,201	$94,388	$13,877,899
171	$39,032	$55,356	$94,388	$13,822,543
172	$38,876	$55,512	$94,388	$13,767,032
173	$38,720	$55,668	$94,388	$13,711,364
174	$38,563	$55,824	$94,388	$13,655,539
175	$38,406	$55,981	$94,388	$13,599,558
176	$38,249	$56,139	$94,388	$13,543,419
177	$38,091	$56,297	$94,388	$13,487,123
178	$37,933	$56,455	$94,388	$13,430,668
179	$37,774	$56,614	$94,388	$13,374,054
180	$37,615	$56,773	$94,388	$13,317,281

第15年供款共

$1,132,650

第15年利息

$461,786

第15年共還本金

$670,865

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$37,455	$56,933	$94,388	$13,260,348
182	$37,295	$57,093	$94,388	$13,203,255
183	$37,134	$57,253	$94,388	$13,146,002
184	$36,973	$57,414	$94,388	$13,088,588
185	$36,812	$57,576	$94,388	$13,031,012
186	$36,650	$57,738	$94,388	$12,973,274
187	$36,487	$57,900	$94,388	$12,915,374
188	$36,324	$58,063	$94,388	$12,857,311
189	$36,161	$58,226	$94,388	$12,799,084
190	$35,997	$58,390	$94,388	$12,740,694
191	$35,833	$58,554	$94,388	$12,682,140
192	$35,669	$58,719	$94,388	$12,623,421

第16年供款共

$1,132,650

第16年利息

$438,790

第16年共還本金

$693,860

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$35,503	$58,884	$94,388	$12,564,537
194	$35,338	$59,050	$94,388	$12,505,487
195	$35,172	$59,216	$94,388	$12,446,271
196	$35,005	$59,382	$94,388	$12,386,889
197	$34,838	$59,549	$94,388	$12,327,339
198	$34,671	$59,717	$94,388	$12,267,622
199	$34,503	$59,885	$94,388	$12,207,737
200	$34,334	$60,053	$94,388	$12,147,684
201	$34,165	$60,222	$94,388	$12,087,462
202	$33,996	$60,392	$94,388	$12,027,070
203	$33,826	$60,561	$94,388	$11,966,509
204	$33,656	$60,732	$94,388	$11,905,777

第17年供款共

$1,132,650

第17年利息

$415,007

第17年共還本金

$717,644

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$33,485	$60,903	$94,388	$11,844,875
206	$33,314	$61,074	$94,388	$11,783,801
207	$33,142	$61,246	$94,388	$11,722,555
208	$32,970	$61,418	$94,388	$11,661,137
209	$32,797	$61,591	$94,388	$11,599,547
210	$32,624	$61,764	$94,388	$11,537,783
211	$32,450	$61,938	$94,388	$11,475,845
212	$32,276	$62,112	$94,388	$11,413,734
213	$32,101	$62,286	$94,388	$11,351,447
214	$31,926	$62,462	$94,388	$11,288,986
215	$31,750	$62,637	$94,388	$11,226,348
216	$31,574	$62,813	$94,388	$11,163,535

第18年供款共

$1,132,650

第18年利息

$390,408

第18年共還本金

$742,242

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$31,397	$62,990	$94,388	$11,100,545
218	$31,220	$63,167	$94,388	$11,037,378
219	$31,043	$63,345	$94,388	$10,974,033
220	$30,864	$63,523	$94,388	$10,910,510
221	$30,686	$63,702	$94,388	$10,846,808
222	$30,507	$63,881	$94,388	$10,782,927
223	$30,327	$64,061	$94,388	$10,718,867
224	$30,147	$64,241	$94,388	$10,654,626
225	$29,966	$64,421	$94,388	$10,590,204
226	$29,785	$64,603	$94,388	$10,525,602
227	$29,603	$64,784	$94,388	$10,460,818
228	$29,421	$64,966	$94,388	$10,395,851

第19年供款共

$1,132,650

第19年利息

$364,966

第19年共還本金

$767,684

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$29,238	$65,149	$94,388	$10,330,702
230	$29,055	$65,332	$94,388	$10,265,369
231	$28,871	$65,516	$94,388	$10,199,853
232	$28,687	$65,700	$94,388	$10,134,153
233	$28,502	$65,885	$94,388	$10,068,267
234	$28,317	$66,071	$94,388	$10,002,197
235	$28,131	$66,256	$94,388	$9,935,941
236	$27,945	$66,443	$94,388	$9,869,498
237	$27,758	$66,630	$94,388	$9,802,868
238	$27,571	$66,817	$94,388	$9,736,051
239	$27,383	$67,005	$94,388	$9,669,046
240	$27,194	$67,193	$94,388	$9,601,853

第20年供款共

$1,132,650

第20年利息

$338,653

第20年共還本金

$793,998

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$27,005	$67,382	$94,388	$9,534,471
242	$26,816	$67,572	$94,388	$9,466,899
243	$26,626	$67,762	$94,388	$9,399,137
244	$26,435	$67,952	$94,388	$9,331,185
245	$26,244	$68,144	$94,388	$9,263,041
246	$26,052	$68,335	$94,388	$9,194,706
247	$25,860	$68,527	$94,388	$9,126,178
248	$25,667	$68,720	$94,388	$9,057,458
249	$25,474	$68,913	$94,388	$8,988,545
250	$25,280	$69,107	$94,388	$8,919,437
251	$25,086	$69,302	$94,388	$8,850,136
252	$24,891	$69,497	$94,388	$8,780,639

第21年供款共

$1,132,650

第21年利息

$311,437

第21年共還本金

$821,214

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$24,696	$69,692	$94,388	$8,710,947
254	$24,500	$69,888	$94,388	$8,641,059
255	$24,303	$70,085	$94,388	$8,570,975
256	$24,106	$70,282	$94,388	$8,500,693
257	$23,908	$70,479	$94,388	$8,430,214
258	$23,710	$70,678	$94,388	$8,359,536
259	$23,511	$70,876	$94,388	$8,288,660
260	$23,312	$71,076	$94,388	$8,217,584
261	$23,112	$71,276	$94,388	$8,146,309
262	$22,911	$71,476	$94,388	$8,074,832
263	$22,710	$71,677	$94,388	$8,003,155
264	$22,509	$71,879	$94,388	$7,931,277

第22年供款共

$1,132,650

第22年利息

$283,288

第22年共還本金

$849,363

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$22,307	$72,081	$94,388	$7,859,196
266	$22,104	$72,284	$94,388	$7,786,912
267	$21,901	$72,487	$94,388	$7,714,426
268	$21,697	$72,691	$94,388	$7,641,735
269	$21,492	$72,895	$94,388	$7,568,840
270	$21,287	$73,100	$94,388	$7,495,739
271	$21,082	$73,306	$94,388	$7,422,434
272	$20,876	$73,512	$94,388	$7,348,922
273	$20,669	$73,719	$94,388	$7,275,203
274	$20,462	$73,926	$94,388	$7,201,277
275	$20,254	$74,134	$94,388	$7,127,143
276	$20,045	$74,342	$94,388	$7,052,801

第23年供款共

$1,132,650

第23年利息

$254,174

第23年共還本金

$878,476

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$19,836	$74,552	$94,388	$6,978,249
278	$19,626	$74,761	$94,388	$6,903,488
279	$19,416	$74,971	$94,388	$6,828,516
280	$19,205	$75,182	$94,388	$6,753,334
281	$18,994	$75,394	$94,388	$6,677,940
282	$18,782	$75,606	$94,388	$6,602,334
283	$18,569	$75,818	$94,388	$6,526,516
284	$18,356	$76,032	$94,388	$6,450,484
285	$18,142	$76,246	$94,388	$6,374,239
286	$17,928	$76,460	$94,388	$6,297,779
287	$17,713	$76,675	$94,388	$6,221,104
288	$17,497	$76,891	$94,388	$6,144,213

第24年供款共

$1,132,650

第24年利息

$224,063

第24年共還本金

$908,588

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$17,281	$77,107	$94,388	$6,067,106
290	$17,064	$77,324	$94,388	$5,989,782
291	$16,846	$77,541	$94,388	$5,912,241
292	$16,628	$77,759	$94,388	$5,834,482
293	$16,409	$77,978	$94,388	$5,756,503
294	$16,190	$78,197	$94,388	$5,678,306
295	$15,970	$78,417	$94,388	$5,599,889
296	$15,750	$78,638	$94,388	$5,521,251
297	$15,529	$78,859	$94,388	$5,442,392
298	$15,307	$79,081	$94,388	$5,363,311
299	$15,084	$79,303	$94,388	$5,284,008
300	$14,861	$79,526	$94,388	$5,204,482

第25年供款共

$1,132,650

第25年利息

$192,919

第25年共還本金

$939,731

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$14,638	$79,750	$94,388	$5,124,732
302	$14,413	$79,974	$94,388	$5,044,757
303	$14,188	$80,199	$94,388	$4,964,558
304	$13,963	$80,425	$94,388	$4,884,134
305	$13,737	$80,651	$94,388	$4,803,483
306	$13,510	$80,878	$94,388	$4,722,605
307	$13,282	$81,105	$94,388	$4,641,500
308	$13,054	$81,333	$94,388	$4,560,166
309	$12,825	$81,562	$94,388	$4,478,604
310	$12,596	$81,791	$94,388	$4,396,813
311	$12,366	$82,022	$94,388	$4,314,791
312	$12,135	$82,252	$94,388	$4,232,539

第26年供款共

$1,132,650

第26年利息

$160,708

第26年共還本金

$971,942

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$11,904	$82,484	$94,388	$4,150,056
314	$11,672	$82,716	$94,388	$4,067,340
315	$11,439	$82,948	$94,388	$3,984,392
316	$11,206	$83,181	$94,388	$3,901,211
317	$10,972	$83,415	$94,388	$3,817,795
318	$10,738	$83,650	$94,388	$3,734,145
319	$10,502	$83,885	$94,388	$3,650,260
320	$10,266	$84,121	$94,388	$3,566,139
321	$10,030	$84,358	$94,388	$3,481,781
322	$9,793	$84,595	$94,388	$3,397,186
323	$9,555	$84,833	$94,388	$3,312,353
324	$9,316	$85,072	$94,388	$3,227,281

第27年供款共

$1,132,650

第27年利息

$127,393

第27年共還本金

$1,005,258

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$9,077	$85,311	$94,388	$3,141,971
326	$8,837	$85,551	$94,388	$3,056,420
327	$8,596	$85,791	$94,388	$2,970,628
328	$8,355	$86,033	$94,388	$2,884,596
329	$8,113	$86,275	$94,388	$2,798,321
330	$7,870	$86,517	$94,388	$2,711,804
331	$7,627	$86,761	$94,388	$2,625,043
332	$7,383	$87,005	$94,388	$2,538,039
333	$7,138	$87,249	$94,388	$2,450,789
334	$6,893	$87,495	$94,388	$2,363,295
335	$6,647	$87,741	$94,388	$2,275,554
336	$6,400	$87,988	$94,388	$2,187,566

第28年供款共

$1,132,650

第28年利息

$92,936

第28年共還本金

$1,039,715

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$6,153	$88,235	$94,388	$2,099,331
338	$5,904	$88,483	$94,388	$2,010,848
339	$5,656	$88,732	$94,388	$1,922,116
340	$5,406	$88,982	$94,388	$1,833,135
341	$5,156	$89,232	$94,388	$1,743,903
342	$4,905	$89,483	$94,388	$1,654,420
343	$4,653	$89,734	$94,388	$1,564,685
344	$4,401	$89,987	$94,388	$1,474,699
345	$4,148	$90,240	$94,388	$1,384,459
346	$3,894	$90,494	$94,388	$1,293,965
347	$3,639	$90,748	$94,388	$1,203,217
348	$3,384	$91,003	$94,388	$1,112,213

第29年供款共

$1,132,650

第29年利息

$57,297

第29年共還本金

$1,075,353

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,128	$91,259	$94,388	$1,020,954
350	$2,871	$91,516	$94,388	$929,438
351	$2,614	$91,773	$94,388	$837,664
352	$2,356	$92,032	$94,388	$745,632
353	$2,097	$92,290	$94,388	$653,342
354	$1,838	$92,550	$94,388	$560,792
355	$1,577	$92,810	$94,388	$467,982
356	$1,316	$93,071	$94,388	$374,910
357	$1,054	$93,333	$94,388	$281,577
358	$792	$93,596	$94,388	$187,982
359	$529	$93,859	$94,388	$94,123
360	$265	$94,123	$94,388	$0

第30年供款共

$1,132,650

第30年利息

$20,437

第30年共還本金

$1,112,213

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$20,959,515

Disclaimer

Recommended properties

Mort. Insurance
info