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$21,506,518

Monthly Payment
$98,476

Down Payment

$-14,274,700

Total Loan

$22,274,700

Total int. paid

$13,176,518

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-13,944,700

Base on DTI ratio

$196,951

Budget of property purchase

HK$-13,944,700

Down Payment

$-14,274,700
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

$196,951

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 THE MEDITERRANEAN

thumb_up

Sai Kung Lowrise Apartment with Garden

538 ft²

@14,498

directions_run Sale real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$7.8 M

538 ft²

@14,498

Sale$7.8 M

directions_run Sale real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Ma On Shan ST BARTHS PH 01 MAPLE COURT

thumb_up

ST BARTHS PH 01 MAPLE COURT

481 ft²

@18,711

local_fire_department HIT

Sale$9 M

481 ft²

@18,711

Sale$9 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 01 BLK 03

thumb_up

迎海 2房海景

491 ft²

@14,257

GFA

638 ft²

@10,972

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7 M

491 ft²

@14,257

GFA

638 ft²

@10,972

Sale$7 M

local_fire_department HIT hotel_class King pets Pet Friendly

KOL

Shatin PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

thumb_up

PICTORIAL GDN PH 01 BLK 02 BELLEVE CT

849 ft²

@9,305

GFA

1,217 ft²

@6,491

local_fire_department HIT flight_takeoff 移民急讓

Sale$7.9 M

849 ft²

@9,305

GFA

1,217 ft²

@6,491

Sale$7.9 M

local_fire_department HIT flight_takeoff 移民急讓

Ma On Shan MONTE VISTA BLK 10

thumb_up

MONTE VISTA BLK 10

765 ft²

@10,458

GFA

988 ft²

@8,097

real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$8 M

765 ft²

@10,458

GFA

988 ft²

@8,097

Sale$8 M

real_estate_agent Rare local_offer Good Catch verified 首置必買

Ma On Shan DOUBLE COVE PH 02 STARVIEW

thumb_up

DOUBLE COVE PH 02 STARVIEW

497 ft²

@14,487

real_estate_agent Rare

Sale$7.2 M

497 ft²

@14,487

Sale$7.2 M

real_estate_agent Rare

Ma On Shan OCEANAIRE TWR 02A

thumb_up

OCEANAIRE TWR 02A

665 ft²

@12,752

GFA

875 ft²

@9,691

local_fire_department HIT directions_run Sale

Sale$8.48 M

665 ft²

@12,752

GFA

875 ft²

@9,691

Sale$8.48 M

local_fire_department HIT directions_run Sale

Ma On Shan MARBELLA BLK B

thumb_up

MARBELLA BLK B

734 ft²

@10,218

GFA

973 ft²

@7,708

vpn_key Key

Sale$7.5 M

734 ft²

@10,218

GFA

973 ft²

@7,708

Sale$7.5 M

vpn_key Key

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

Managed Complex Close to Sai Kung

586 ft²

@12,457

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7.3 M

586 ft²

@12,457

Sale$7.3 M

local_fire_department HIT hotel_class King pets Pet Friendly

Ma On Shan DOUBLE COVE PH 01 BLK 05

thumb_up

DOUBLE COVE PH 01 BLK 05

483 ft²

@14,596

GFA

605 ft²

@11,653

local_fire_department HIT

Sale$7.05 M

483 ft²

@14,596

GFA

605 ft²

@11,653

Sale$7.05 M

local_fire_department HIT

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

555 ft²

@14,919

GFA

727 ft²

@11,389

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Sale$8.28 M

555 ft²

@14,919

GFA

727 ft²

@11,389

Sale$8.28 M

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$133,313	$102,440	$83,947	$71,644
1.500	$138,269	$107,486	$89,085	$76,874
2.000	$143,340	$112,684	$94,412	$82,332
2.500	$148,525	$118,034	$99,928	$88,012
3.000	$153,825	$123,535	$105,629	$93,911
3.375	$157,874	$127,758	$110,025	$98,476
3.500	$159,238	$129,184	$111,512	$100,023
4.000	$164,763	$134,980	$117,574	$106,343
4.500	$170,400	$140,921	$123,810	$112,863
5.000	$176,147	$147,003	$130,216	$119,575
5.500	$182,003	$153,225	$136,786	$126,473
6.000	$187,967	$159,583	$143,516	$133,548

Monthly Payment$98,476

Term

30Year

Loan amount

$22,274,700

Total int. paid

$13,176,518

Total Loan and Interest

$35,451,218

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$62,648	$35,828	$98,476	$22,238,872
2	$62,547	$35,929	$98,476	$22,202,943
3	$62,446	$36,030	$98,476	$22,166,913
4	$62,344	$36,131	$98,476	$22,130,782
5	$62,243	$36,233	$98,476	$22,094,549
6	$62,141	$36,335	$98,476	$22,058,215
7	$62,039	$36,437	$98,476	$22,021,778
8	$61,936	$36,539	$98,476	$21,985,239
9	$61,833	$36,642	$98,476	$21,948,596
10	$61,730	$36,745	$98,476	$21,911,851
11	$61,627	$36,849	$98,476	$21,875,003
12	$61,523	$36,952	$98,476	$21,838,051

第1年供款共

$1,181,707

第1年利息

$745,058

第1年共還本金

$436,649

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$61,420	$37,056	$98,476	$21,800,994
14	$61,315	$37,160	$98,476	$21,763,834
15	$61,211	$37,265	$98,476	$21,726,569
16	$61,106	$37,370	$98,476	$21,689,200
17	$61,001	$37,475	$98,476	$21,651,725
18	$60,895	$37,580	$98,476	$21,614,145
19	$60,790	$37,686	$98,476	$21,576,459
20	$60,684	$37,792	$98,476	$21,538,667
21	$60,578	$37,898	$98,476	$21,500,769
22	$60,471	$38,005	$98,476	$21,462,764
23	$60,364	$38,112	$98,476	$21,424,653
24	$60,257	$38,219	$98,476	$21,386,434

第2年供款共

$1,181,707

第2年利息

$730,091

第2年共還本金

$451,616

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$60,149	$38,326	$98,476	$21,348,108
26	$60,042	$38,434	$98,476	$21,309,674
27	$59,933	$38,542	$98,476	$21,271,132
28	$59,825	$38,651	$98,476	$21,232,481
29	$59,716	$38,759	$98,476	$21,193,722
30	$59,607	$38,868	$98,476	$21,154,854
31	$59,498	$38,978	$98,476	$21,115,876
32	$59,388	$39,087	$98,476	$21,076,789
33	$59,278	$39,197	$98,476	$21,037,592
34	$59,168	$39,307	$98,476	$20,998,284
35	$59,058	$39,418	$98,476	$20,958,866
36	$58,947	$39,529	$98,476	$20,919,338

第3年供款共

$1,181,707

第3年利息

$714,611

第3年共還本金

$467,097

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$58,836	$39,640	$98,476	$20,879,698
38	$58,724	$39,751	$98,476	$20,839,946
39	$58,612	$39,863	$98,476	$20,800,083
40	$58,500	$39,975	$98,476	$20,760,107
41	$58,388	$40,088	$98,476	$20,720,020
42	$58,275	$40,201	$98,476	$20,679,819
43	$58,162	$40,314	$98,476	$20,639,506
44	$58,049	$40,427	$98,476	$20,599,079
45	$57,935	$40,541	$98,476	$20,558,538
46	$57,821	$40,655	$98,476	$20,517,883
47	$57,707	$40,769	$98,476	$20,477,114
48	$57,592	$40,884	$98,476	$20,436,230

第4年供款共

$1,181,707

第4年利息

$698,600

第4年共還本金

$483,107

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$57,477	$40,999	$98,476	$20,395,232
50	$57,362	$41,114	$98,476	$20,354,118
51	$57,246	$41,230	$98,476	$20,312,888
52	$57,130	$41,346	$98,476	$20,271,542
53	$57,014	$41,462	$98,476	$20,230,080
54	$56,897	$41,579	$98,476	$20,188,502
55	$56,780	$41,695	$98,476	$20,146,807
56	$56,663	$41,813	$98,476	$20,104,994
57	$56,545	$41,930	$98,476	$20,063,063
58	$56,427	$42,048	$98,476	$20,021,015
59	$56,309	$42,166	$98,476	$19,978,849
60	$56,191	$42,285	$98,476	$19,936,564

第5年供款共

$1,181,707

第5年利息

$682,041

第5年共還本金

$499,667

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$56,072	$42,404	$98,476	$19,894,160
62	$55,952	$42,523	$98,476	$19,851,636
63	$55,833	$42,643	$98,476	$19,808,993
64	$55,713	$42,763	$98,476	$19,766,231
65	$55,593	$42,883	$98,476	$19,723,348
66	$55,472	$43,004	$98,476	$19,680,344
67	$55,351	$43,125	$98,476	$19,637,219
68	$55,230	$43,246	$98,476	$19,593,973
69	$55,108	$43,368	$98,476	$19,550,606
70	$54,986	$43,490	$98,476	$19,507,116
71	$54,864	$43,612	$98,476	$19,463,504
72	$54,741	$43,734	$98,476	$19,419,770

第6年供款共

$1,181,707

第6年利息

$664,914

第6年共還本金

$516,794

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$54,618	$43,858	$98,476	$19,375,912
74	$54,495	$43,981	$98,476	$19,331,932
75	$54,371	$44,105	$98,476	$19,287,827
76	$54,247	$44,229	$98,476	$19,243,598
77	$54,123	$44,353	$98,476	$19,199,245
78	$53,998	$44,478	$98,476	$19,154,768
79	$53,873	$44,603	$98,476	$19,110,165
80	$53,747	$44,728	$98,476	$19,065,437
81	$53,622	$44,854	$98,476	$19,020,583
82	$53,495	$44,980	$98,476	$18,975,602
83	$53,369	$45,107	$98,476	$18,930,496
84	$53,242	$45,234	$98,476	$18,885,262

第7年供款共

$1,181,707

第7年利息

$647,199

第7年共還本金

$534,508

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$53,115	$45,361	$98,476	$18,839,901
86	$52,987	$45,488	$98,476	$18,794,413
87	$52,859	$45,616	$98,476	$18,748,797
88	$52,731	$45,745	$98,476	$18,703,052
89	$52,602	$45,873	$98,476	$18,657,179
90	$52,473	$46,002	$98,476	$18,611,176
91	$52,344	$46,132	$98,476	$18,565,045
92	$52,214	$46,261	$98,476	$18,518,783
93	$52,084	$46,392	$98,476	$18,472,392
94	$51,954	$46,522	$98,476	$18,425,870
95	$51,823	$46,653	$98,476	$18,379,217
96	$51,692	$46,784	$98,476	$18,332,433

第8年供款共

$1,181,707

第8年利息

$628,878

第8年共還本金

$552,829

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$51,560	$46,916	$98,476	$18,285,517
98	$51,428	$47,048	$98,476	$18,238,470
99	$51,296	$47,180	$98,476	$18,191,290
100	$51,163	$47,313	$98,476	$18,143,977
101	$51,030	$47,446	$98,476	$18,096,531
102	$50,896	$47,579	$98,476	$18,048,952
103	$50,763	$47,713	$98,476	$18,001,239
104	$50,628	$47,847	$98,476	$17,953,392
105	$50,494	$47,982	$98,476	$17,905,411
106	$50,359	$48,117	$98,476	$17,857,294
107	$50,224	$48,252	$98,476	$17,809,042
108	$50,088	$48,388	$98,476	$17,760,654

第9年供款共

$1,181,707

第9年利息

$609,929

第9年共還本金

$571,779

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$49,952	$48,524	$98,476	$17,712,131
110	$49,815	$48,660	$98,476	$17,663,470
111	$49,679	$48,797	$98,476	$17,614,673
112	$49,541	$48,934	$98,476	$17,565,739
113	$49,404	$49,072	$98,476	$17,516,667
114	$49,266	$49,210	$98,476	$17,467,457
115	$49,127	$49,348	$98,476	$17,418,109
116	$48,988	$49,487	$98,476	$17,368,621
117	$48,849	$49,626	$98,476	$17,318,995
118	$48,710	$49,766	$98,476	$17,269,229
119	$48,570	$49,906	$98,476	$17,219,323
120	$48,429	$50,046	$98,476	$17,169,277

第10年供款共

$1,181,707

第10年利息

$590,330

第10年共還本金

$591,377

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$48,289	$50,187	$98,476	$17,119,090
122	$48,147	$50,328	$98,476	$17,068,762
123	$48,006	$50,470	$98,476	$17,018,292
124	$47,864	$50,612	$98,476	$16,967,680
125	$47,722	$50,754	$98,476	$16,916,926
126	$47,579	$50,897	$98,476	$16,866,030
127	$47,436	$51,040	$98,476	$16,814,990
128	$47,292	$51,183	$98,476	$16,763,806
129	$47,148	$51,327	$98,476	$16,712,479
130	$47,004	$51,472	$98,476	$16,661,007
131	$46,859	$51,617	$98,476	$16,609,391
132	$46,714	$51,762	$98,476	$16,557,629

第11年供款共

$1,181,707

第11年利息

$570,059

第11年共還本金

$611,648

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$46,568	$51,907	$98,476	$16,505,722
134	$46,422	$52,053	$98,476	$16,453,668
135	$46,276	$52,200	$98,476	$16,401,469
136	$46,129	$52,346	$98,476	$16,349,122
137	$45,982	$52,494	$98,476	$16,296,629
138	$45,834	$52,641	$98,476	$16,243,987
139	$45,686	$52,789	$98,476	$16,191,198
140	$45,538	$52,938	$98,476	$16,138,260
141	$45,389	$53,087	$98,476	$16,085,173
142	$45,240	$53,236	$98,476	$16,031,937
143	$45,090	$53,386	$98,476	$15,978,551
144	$44,940	$53,536	$98,476	$15,925,015

第12年供款共

$1,181,707

第12年利息

$549,094

第12年共還本金

$632,613

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$44,789	$53,686	$98,476	$15,871,329
146	$44,638	$53,837	$98,476	$15,817,491
147	$44,487	$53,989	$98,476	$15,763,503
148	$44,335	$54,141	$98,476	$15,709,362
149	$44,183	$54,293	$98,476	$15,655,069
150	$44,030	$54,446	$98,476	$15,600,623
151	$43,877	$54,599	$98,476	$15,546,024
152	$43,723	$54,752	$98,476	$15,491,272
153	$43,569	$54,906	$98,476	$15,436,365
154	$43,415	$55,061	$98,476	$15,381,305
155	$43,260	$55,216	$98,476	$15,326,089
156	$43,105	$55,371	$98,476	$15,270,718

第13年供款共

$1,181,707

第13年利息

$527,410

第13年共還本金

$654,298

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$42,949	$55,527	$98,476	$15,215,191
158	$42,793	$55,683	$98,476	$15,159,508
159	$42,636	$55,839	$98,476	$15,103,669
160	$42,479	$55,997	$98,476	$15,047,672
161	$42,322	$56,154	$98,476	$14,991,518
162	$42,164	$56,312	$98,476	$14,935,206
163	$42,005	$56,470	$98,476	$14,878,736
164	$41,846	$56,629	$98,476	$14,822,107
165	$41,687	$56,788	$98,476	$14,765,318
166	$41,527	$56,948	$98,476	$14,708,370
167	$41,367	$57,108	$98,476	$14,651,262
168	$41,207	$57,269	$98,476	$14,593,993

第14年供款共

$1,181,707

第14年利息

$504,982

第14年共還本金

$676,725

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$41,046	$57,430	$98,476	$14,536,563
170	$40,884	$57,592	$98,476	$14,478,971
171	$40,722	$57,753	$98,476	$14,421,218
172	$40,560	$57,916	$98,476	$14,363,302
173	$40,397	$58,079	$98,476	$14,305,223
174	$40,233	$58,242	$98,476	$14,246,981
175	$40,070	$58,406	$98,476	$14,188,575
176	$39,905	$58,570	$98,476	$14,130,005
177	$39,741	$58,735	$98,476	$14,071,270
178	$39,575	$58,900	$98,476	$14,012,370
179	$39,410	$59,066	$98,476	$13,953,304
180	$39,244	$59,232	$98,476	$13,894,072

第15年供款共

$1,181,707

第15年利息

$481,786

第15年共還本金

$699,921

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$39,077	$59,399	$98,476	$13,834,673
182	$38,910	$59,566	$98,476	$13,775,108
183	$38,742	$59,733	$98,476	$13,715,375
184	$38,574	$59,901	$98,476	$13,655,474
185	$38,406	$60,070	$98,476	$13,595,404
186	$38,237	$60,239	$98,476	$13,535,166
187	$38,068	$60,408	$98,476	$13,474,758
188	$37,898	$60,578	$98,476	$13,414,180
189	$37,727	$60,748	$98,476	$13,353,431
190	$37,557	$60,919	$98,476	$13,292,512
191	$37,385	$61,090	$98,476	$13,231,422
192	$37,213	$61,262	$98,476	$13,170,160

第16年供款共

$1,181,707

第16年利息

$457,795

第16年共還本金

$723,912

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$37,041	$61,435	$98,476	$13,108,725
194	$36,868	$61,607	$98,476	$13,047,118
195	$36,695	$61,781	$98,476	$12,985,337
196	$36,521	$61,954	$98,476	$12,923,383
197	$36,347	$62,129	$98,476	$12,861,254
198	$36,172	$62,303	$98,476	$12,798,951
199	$35,997	$62,479	$98,476	$12,736,473
200	$35,821	$62,654	$98,476	$12,673,818
201	$35,645	$62,830	$98,476	$12,610,988
202	$35,468	$63,007	$98,476	$12,547,981
203	$35,291	$63,184	$98,476	$12,484,796
204	$35,113	$63,362	$98,476	$12,421,434

第17年供款共

$1,181,707

第17年利息

$432,982

第17年共還本金

$748,726

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$34,935	$63,540	$98,476	$12,357,894
206	$34,757	$63,719	$98,476	$12,294,175
207	$34,577	$63,898	$98,476	$12,230,276
208	$34,398	$64,078	$98,476	$12,166,198
209	$34,217	$64,258	$98,476	$12,101,940
210	$34,037	$64,439	$98,476	$12,037,501
211	$33,855	$64,620	$98,476	$11,972,881
212	$33,674	$64,802	$98,476	$11,908,079
213	$33,491	$64,984	$98,476	$11,843,095
214	$33,309	$65,167	$98,476	$11,777,928
215	$33,125	$65,350	$98,476	$11,712,578
216	$32,942	$65,534	$98,476	$11,647,044

第18年供款共

$1,181,707

第18年利息

$407,317

第18年共還本金

$774,390

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$32,757	$65,718	$98,476	$11,581,326
218	$32,572	$65,903	$98,476	$11,515,423
219	$32,387	$66,088	$98,476	$11,449,334
220	$32,201	$66,274	$98,476	$11,383,060
221	$32,015	$66,461	$98,476	$11,316,599
222	$31,828	$66,648	$98,476	$11,249,952
223	$31,640	$66,835	$98,476	$11,183,116
224	$31,453	$67,023	$98,476	$11,116,093
225	$31,264	$67,212	$98,476	$11,048,882
226	$31,075	$67,401	$98,476	$10,981,481
227	$30,885	$67,590	$98,476	$10,913,891
228	$30,695	$67,780	$98,476	$10,846,111

第19年供款共

$1,181,707

第19年利息

$380,774

第19年共還本金

$800,934

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$30,505	$67,971	$98,476	$10,778,140
230	$30,314	$68,162	$98,476	$10,709,978
231	$30,122	$68,354	$98,476	$10,641,624
232	$29,930	$68,546	$98,476	$10,573,078
233	$29,737	$68,739	$98,476	$10,504,339
234	$29,543	$68,932	$98,476	$10,435,407
235	$29,350	$69,126	$98,476	$10,366,281
236	$29,155	$69,320	$98,476	$10,296,960
237	$28,960	$69,515	$98,476	$10,227,445
238	$28,765	$69,711	$98,476	$10,157,734
239	$28,569	$69,907	$98,476	$10,087,827
240	$28,372	$70,104	$98,476	$10,017,724

第20年供款共

$1,181,707

第20年利息

$353,320

第20年共還本金

$828,387

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$28,175	$70,301	$98,476	$9,947,423
242	$27,977	$70,498	$98,476	$9,876,924
243	$27,779	$70,697	$98,476	$9,806,228
244	$27,580	$70,896	$98,476	$9,735,332
245	$27,381	$71,095	$98,476	$9,664,237
246	$27,181	$71,295	$98,476	$9,592,942
247	$26,980	$71,495	$98,476	$9,521,447
248	$26,779	$71,697	$98,476	$9,449,750
249	$26,577	$71,898	$98,476	$9,377,852
250	$26,375	$72,100	$98,476	$9,305,751
251	$26,172	$72,303	$98,476	$9,233,448
252	$25,969	$72,507	$98,476	$9,160,942

第21年供款共

$1,181,707

第21年利息

$324,925

第21年共還本金

$856,782

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$25,765	$72,710	$98,476	$9,088,231
254	$25,561	$72,915	$98,476	$9,015,316
255	$25,356	$73,120	$98,476	$8,942,196
256	$25,150	$73,326	$98,476	$8,868,871
257	$24,944	$73,532	$98,476	$8,795,339
258	$24,737	$73,739	$98,476	$8,721,600
259	$24,529	$73,946	$98,476	$8,647,654
260	$24,322	$74,154	$98,476	$8,573,500
261	$24,113	$74,363	$98,476	$8,499,137
262	$23,904	$74,572	$98,476	$8,424,565
263	$23,694	$74,782	$98,476	$8,349,784
264	$23,484	$74,992	$98,476	$8,274,792

第22年供款共

$1,181,707

第22年利息

$295,558

第22年共還本金

$886,150

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$23,273	$75,203	$98,476	$8,199,589
266	$23,061	$75,414	$98,476	$8,124,175
267	$22,849	$75,626	$98,476	$8,048,549
268	$22,637	$75,839	$98,476	$7,972,710
269	$22,423	$76,052	$98,476	$7,896,657
270	$22,209	$76,266	$98,476	$7,820,391
271	$21,995	$76,481	$98,476	$7,743,910
272	$21,780	$76,696	$98,476	$7,667,214
273	$21,564	$76,912	$98,476	$7,590,303
274	$21,348	$77,128	$98,476	$7,513,175
275	$21,131	$77,345	$98,476	$7,435,830
276	$20,913	$77,562	$98,476	$7,358,268

第23年供款共

$1,181,707

第23年利息

$265,183

第23年共還本金

$916,524

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$20,695	$77,780	$98,476	$7,280,487
278	$20,476	$77,999	$98,476	$7,202,488
279	$20,257	$78,219	$98,476	$7,124,269
280	$20,037	$78,439	$98,476	$7,045,831
281	$19,816	$78,659	$98,476	$6,967,172
282	$19,595	$78,880	$98,476	$6,888,291
283	$19,373	$79,102	$98,476	$6,809,189
284	$19,151	$79,325	$98,476	$6,729,864
285	$18,928	$79,548	$98,476	$6,650,316
286	$18,704	$79,772	$98,476	$6,570,545
287	$18,480	$79,996	$98,476	$6,490,549
288	$18,255	$80,221	$98,476	$6,410,328

第24年供款共

$1,181,707

第24年利息

$233,767

第24年共還本金

$947,940

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$18,029	$80,447	$98,476	$6,329,881
290	$17,803	$80,673	$98,476	$6,249,209
291	$17,576	$80,900	$98,476	$6,168,309
292	$17,348	$81,127	$98,476	$6,087,182
293	$17,120	$81,355	$98,476	$6,005,826
294	$16,891	$81,584	$98,476	$5,924,242
295	$16,662	$81,814	$98,476	$5,842,428
296	$16,432	$82,044	$98,476	$5,760,384
297	$16,201	$82,275	$98,476	$5,678,110
298	$15,970	$82,506	$98,476	$5,595,604
299	$15,738	$82,738	$98,476	$5,512,866
300	$15,505	$82,971	$98,476	$5,429,895

第25年供款共

$1,181,707

第25年利息

$201,275

第25年共還本金

$980,432

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$15,272	$83,204	$98,476	$5,346,691
302	$15,038	$83,438	$98,476	$5,263,253
303	$14,803	$83,673	$98,476	$5,179,581
304	$14,568	$83,908	$98,476	$5,095,673
305	$14,332	$84,144	$98,476	$5,011,529
306	$14,095	$84,381	$98,476	$4,927,148
307	$13,858	$84,618	$98,476	$4,842,530
308	$13,620	$84,856	$98,476	$4,757,674
309	$13,381	$85,095	$98,476	$4,672,579
310	$13,142	$85,334	$98,476	$4,587,245
311	$12,902	$85,574	$98,476	$4,501,671
312	$12,661	$85,815	$98,476	$4,415,857

第26年供款共

$1,181,707

第26年利息

$167,669

第26年共還本金

$1,014,039

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$12,420	$86,056	$98,476	$4,329,801
314	$12,178	$86,298	$98,476	$4,243,503
315	$11,935	$86,541	$98,476	$4,156,962
316	$11,691	$86,784	$98,476	$4,070,178
317	$11,447	$87,028	$98,476	$3,983,149
318	$11,203	$87,273	$98,476	$3,895,876
319	$10,957	$87,518	$98,476	$3,808,358
320	$10,711	$87,765	$98,476	$3,720,593
321	$10,464	$88,011	$98,476	$3,632,582
322	$10,217	$88,259	$98,476	$3,544,323
323	$9,968	$88,507	$98,476	$3,455,816
324	$9,719	$88,756	$98,476	$3,367,060

第27年供款共

$1,181,707

第27年利息

$132,910

第27年共還本金

$1,048,797

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$9,470	$89,006	$98,476	$3,278,054
326	$9,220	$89,256	$98,476	$3,188,798
327	$8,968	$89,507	$98,476	$3,099,291
328	$8,717	$89,759	$98,476	$3,009,532
329	$8,464	$90,011	$98,476	$2,919,521
330	$8,211	$90,264	$98,476	$2,829,256
331	$7,957	$90,518	$98,476	$2,738,738
332	$7,703	$90,773	$98,476	$2,647,965
333	$7,447	$91,028	$98,476	$2,556,937
334	$7,191	$91,284	$98,476	$2,465,653
335	$6,935	$91,541	$98,476	$2,374,112
336	$6,677	$91,798	$98,476	$2,282,313

第28年供款共

$1,181,707

第28年利息

$96,961

第28年共還本金

$1,084,747

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$6,419	$92,057	$98,476	$2,190,257
338	$6,160	$92,316	$98,476	$2,097,941
339	$5,900	$92,575	$98,476	$2,005,366
340	$5,640	$92,836	$98,476	$1,912,530
341	$5,379	$93,097	$98,476	$1,819,434
342	$5,117	$93,358	$98,476	$1,726,075
343	$4,855	$93,621	$98,476	$1,632,454
344	$4,591	$93,884	$98,476	$1,538,570
345	$4,327	$94,148	$98,476	$1,444,422
346	$4,062	$94,413	$98,476	$1,350,008
347	$3,797	$94,679	$98,476	$1,255,330
348	$3,531	$94,945	$98,476	$1,160,385

第29年供款共

$1,181,707

第29年利息

$59,779

第29年共還本金

$1,121,928

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,264	$95,212	$98,476	$1,065,173
350	$2,996	$95,480	$98,476	$969,693
351	$2,727	$95,748	$98,476	$873,945
352	$2,458	$96,018	$98,476	$777,927
353	$2,188	$96,288	$98,476	$681,639
354	$1,917	$96,558	$98,476	$585,081
355	$1,646	$96,830	$98,476	$488,251
356	$1,373	$97,102	$98,476	$391,148
357	$1,100	$97,375	$98,476	$293,773
358	$826	$97,649	$98,476	$196,123
359	$552	$97,924	$98,476	$98,199
360	$276	$98,199	$98,476	$0

第30年供款共

$1,181,707

第30年利息

$21,323

第30年共還本金

$1,160,385

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$21,506,518

Disclaimer

Recommended properties

Mort. Insurance
info