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$22,510,901

Monthly Payment
$103,281

Down Payment

$-15,000,000

Total Loan

$23,000,000

Total int. paid

$14,180,901

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-14,670,000

Base on DTI ratio

$206,561

Budget of property purchase

HK$-14,670,000

Down Payment

$-15,000,000
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

$206,561

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 DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW

510 ft²

@14,706

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

Sale$7.5 M

510 ft²

@14,706

Sale$7.5 M

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

Ma On Shan MONTE VISTA

thumb_up

MONTE VISTA

702 ft²

@10,684

GFA

905 ft²

@8,287

local_fire_department HIT

Sale$7.5 M

702 ft²

@10,684

GFA

905 ft²

@8,287

Sale$7.5 M

local_fire_department HIT

Sai Kung MOUNT PAVILIA TWR 23

thumb_up

sea view

457 ft²

@19,256

verified 首置必買

Sale$8.8 M

457 ft²

@19,256

Sale$8.8 M

verified 首置必買

Ma On Shan MOUNTAIN SHORE BLK 01

thumb_up

MOUNTAIN SHORE BLK 01

653 ft²

@11,026

GFA

862 ft²

@8,353

local_fire_department HIT

Sale$7.2 M

653 ft²

@11,026

GFA

862 ft²

@8,353

Sale$7.2 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN 2 bedrooms +1 storage room

586 ft²

@13,140

local_offer Good Catch verified 首置必買

Sale$7.7 M

586 ft²

@13,140

Sale$7.7 M

local_offer Good Catch verified 首置必買

Ma On Shan SUNSHINE CITY BLK K

thumb_up

SUNSHINE CITY BLK K

551 ft²

@13,067

GFA

750 ft²

@9,600

local_fire_department HIT

Sale$7.2 M

551 ft²

@13,067

GFA

750 ft²

@9,600

Sale$7.2 M

local_fire_department HIT

Ma On Shan LA COSTA BLK 01

thumb_up

LA COSTA BLK 01

466 ft²

@15,021

GFA

635 ft²

@11,024

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$7 M

466 ft²

@15,021

GFA

635 ft²

@11,024

Sale$7 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Shatin BELAIR GDNS

thumb_up

富豪花園

919 ft²

@8,923

GFA

1,255 ft²

@6,534

local_fire_department HIT hotel_class King

Sale$8.2 M

919 ft²

@8,923

GFA

1,255 ft²

@6,534

Sale$8.2 M

local_fire_department HIT hotel_class King

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 02

thumb_up

ST BARTHS PH 01 MAPLE COURT TWR 02

598 ft²

@14,381

directions_run Sale real_estate_agent Rare

Sale$8.6 M

598 ft²

@14,381

Sale$8.6 M

directions_run Sale real_estate_agent Rare

Ma On Shan OCEANAIRE

thumb_up

MA ON SHAN OCEANAIRE

760 ft²

@11,316

GFA

1,001 ft²

@8,591

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Sale$8.6 M

760 ft²

@11,316

GFA

1,001 ft²

@8,591

Sale$8.6 M

local_fire_department HIT directions_run Sale real_estate_agent Rare hotel_class King

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE COURT A TWR 01

681 ft²

@10,279

local_fire_department HIT

Sale$7 M

681 ft²

@10,279

Sale$7 M

local_fire_department HIT

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO

480 ft²

@16,458

local_fire_department HIT

Sale$7.9 M

480 ft²

@16,458

Sale$7.9 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$137,654	$105,776	$86,681	$73,977
1.500	$142,771	$110,985	$91,985	$79,378
2.000	$148,007	$116,353	$97,486	$85,012
2.500	$153,362	$121,878	$103,182	$90,878
3.000	$158,834	$127,557	$109,069	$96,969
3.500	$164,423	$133,391	$115,143	$103,280
4.000	$170,128	$139,375	$121,402	$109,806
4.500	$175,948	$145,509	$127,841	$116,538
5.000	$181,883	$151,790	$134,456	$123,469
5.500	$187,929	$158,214	$141,240	$130,591
6.000	$194,087	$164,779	$148,189	$137,897

Monthly Payment$103,281

Term

30Year

Loan amount

$23,000,000

Total int. paid

$14,180,901

Total Loan and Interest

$37,180,901

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$67,083	$36,197	$103,280	$22,963,803
2	$66,978	$36,303	$103,280	$22,927,501
3	$66,872	$36,408	$103,280	$22,891,092
4	$66,766	$36,515	$103,280	$22,854,578
5	$66,659	$36,621	$103,280	$22,817,956
6	$66,552	$36,728	$103,280	$22,781,229
7	$66,445	$36,835	$103,280	$22,744,394
8	$66,338	$36,942	$103,280	$22,707,451
9	$66,230	$37,050	$103,280	$22,670,401
10	$66,122	$37,158	$103,280	$22,633,243
11	$66,014	$37,267	$103,280	$22,595,976
12	$65,905	$37,375	$103,280	$22,558,601

第1年供款共

$1,239,363

第1年利息

$797,964

第1年共還本金

$441,399

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$65,796	$37,484	$103,280	$22,521,116
14	$65,687	$37,594	$103,280	$22,483,523
15	$65,577	$37,703	$103,280	$22,445,819
16	$65,467	$37,813	$103,280	$22,408,006
17	$65,357	$37,924	$103,280	$22,370,082
18	$65,246	$38,034	$103,280	$22,332,048
19	$65,135	$38,145	$103,280	$22,293,903
20	$65,024	$38,256	$103,280	$22,255,647
21	$64,912	$38,368	$103,280	$22,217,279
22	$64,800	$38,480	$103,280	$22,178,799
23	$64,688	$38,592	$103,280	$22,140,207
24	$64,576	$38,705	$103,280	$22,101,502

第2年供款共

$1,239,363

第2年利息

$782,265

第2年共還本金

$457,099

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$64,463	$38,818	$103,280	$22,062,684
26	$64,349	$38,931	$103,280	$22,023,754
27	$64,236	$39,044	$103,280	$21,984,709
28	$64,122	$39,158	$103,280	$21,945,551
29	$64,008	$39,272	$103,280	$21,906,279
30	$63,893	$39,387	$103,280	$21,866,892
31	$63,778	$39,502	$103,280	$21,827,390
32	$63,663	$39,617	$103,280	$21,787,773
33	$63,548	$39,733	$103,280	$21,748,040
34	$63,432	$39,848	$103,280	$21,708,192
35	$63,316	$39,965	$103,280	$21,668,227
36	$63,199	$40,081	$103,280	$21,628,146

第3年供款共

$1,239,363

第3年利息

$766,007

第3年共還本金

$473,356

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$63,082	$40,198	$103,280	$21,587,947
38	$62,965	$40,315	$103,280	$21,547,632
39	$62,847	$40,433	$103,280	$21,507,199
40	$62,729	$40,551	$103,280	$21,466,648
41	$62,611	$40,669	$103,280	$21,425,979
42	$62,492	$40,788	$103,280	$21,385,191
43	$62,373	$40,907	$103,280	$21,344,284
44	$62,254	$41,026	$103,280	$21,303,258
45	$62,135	$41,146	$103,280	$21,262,112
46	$62,014	$41,266	$103,280	$21,220,846
47	$61,894	$41,386	$103,280	$21,179,460
48	$61,773	$41,507	$103,280	$21,137,953

第4年供款共

$1,239,363

第4年利息

$749,171

第4年共還本金

$490,192

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$61,652	$41,628	$103,280	$21,096,326
50	$61,531	$41,749	$103,280	$21,054,576
51	$61,409	$41,871	$103,280	$21,012,705
52	$61,287	$41,993	$103,280	$20,970,712
53	$61,165	$42,116	$103,280	$20,928,596
54	$61,042	$42,239	$103,280	$20,886,358
55	$60,919	$42,362	$103,280	$20,843,996
56	$60,795	$42,485	$103,280	$20,801,511
57	$60,671	$42,609	$103,280	$20,758,901
58	$60,547	$42,733	$103,280	$20,716,168
59	$60,422	$42,858	$103,280	$20,673,310
60	$60,297	$42,983	$103,280	$20,630,327

第5年供款共

$1,239,363

第5年利息

$731,737

第5年共還本金

$507,627

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$60,172	$43,108	$103,280	$20,587,218
62	$60,046	$43,234	$103,280	$20,543,984
63	$59,920	$43,360	$103,280	$20,500,624
64	$59,793	$43,487	$103,280	$20,457,137
65	$59,667	$43,614	$103,280	$20,413,523
66	$59,539	$43,741	$103,280	$20,369,782
67	$59,412	$43,868	$103,280	$20,325,914
68	$59,284	$43,996	$103,280	$20,281,918
69	$59,156	$44,125	$103,280	$20,237,793
70	$59,027	$44,253	$103,280	$20,193,540
71	$58,898	$44,382	$103,280	$20,149,157
72	$58,768	$44,512	$103,280	$20,104,645

第6年供款共

$1,239,363

第6年利息

$713,682

第6年共還本金

$525,681

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$58,639	$44,642	$103,280	$20,060,003
74	$58,508	$44,772	$103,280	$20,015,232
75	$58,378	$44,903	$103,280	$19,970,329
76	$58,247	$45,033	$103,280	$19,925,296
77	$58,115	$45,165	$103,280	$19,880,131
78	$57,984	$45,297	$103,280	$19,834,834
79	$57,852	$45,429	$103,280	$19,789,405
80	$57,719	$45,561	$103,280	$19,743,844
81	$57,586	$45,694	$103,280	$19,698,150
82	$57,453	$45,827	$103,280	$19,652,323
83	$57,319	$45,961	$103,280	$19,606,362
84	$57,185	$46,095	$103,280	$19,560,267

第7年供款共

$1,239,363

第7年利息

$694,985

第7年共還本金

$544,378

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$57,051	$46,229	$103,280	$19,514,037
86	$56,916	$46,364	$103,280	$19,467,673
87	$56,781	$46,500	$103,280	$19,421,173
88	$56,645	$46,635	$103,280	$19,374,538
89	$56,509	$46,771	$103,280	$19,327,767
90	$56,373	$46,908	$103,280	$19,280,859
91	$56,236	$47,044	$103,280	$19,233,815
92	$56,099	$47,182	$103,280	$19,186,633
93	$55,961	$47,319	$103,280	$19,139,314
94	$55,823	$47,457	$103,280	$19,091,857
95	$55,685	$47,596	$103,280	$19,044,261
96	$55,546	$47,735	$103,280	$18,996,527

第8年供款共

$1,239,363

第8年利息

$675,623

第8年共還本金

$563,740

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$55,407	$47,874	$103,280	$18,948,653
98	$55,267	$48,013	$103,280	$18,900,639
99	$55,127	$48,153	$103,280	$18,852,486
100	$54,986	$48,294	$103,280	$18,804,192
101	$54,846	$48,435	$103,280	$18,755,757
102	$54,704	$48,576	$103,280	$18,707,181
103	$54,563	$48,718	$103,280	$18,658,464
104	$54,421	$48,860	$103,280	$18,609,604
105	$54,278	$49,002	$103,280	$18,560,602
106	$54,135	$49,145	$103,280	$18,511,457
107	$53,992	$49,289	$103,280	$18,462,168
108	$53,848	$49,432	$103,280	$18,412,736

第9年供款共

$1,239,363

第9年利息

$655,573

第9年共還本金

$583,791

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$53,704	$49,576	$103,280	$18,363,159
110	$53,559	$49,721	$103,280	$18,313,438
111	$53,414	$49,866	$103,280	$18,263,572
112	$53,269	$50,012	$103,280	$18,213,561
113	$53,123	$50,157	$103,280	$18,163,403
114	$52,977	$50,304	$103,280	$18,113,100
115	$52,830	$50,450	$103,280	$18,062,649
116	$52,683	$50,598	$103,280	$18,012,052
117	$52,535	$50,745	$103,280	$17,961,306
118	$52,387	$50,893	$103,280	$17,910,413
119	$52,239	$51,042	$103,280	$17,859,372
120	$52,090	$51,190	$103,280	$17,808,181

第10年供款共

$1,239,363

第10年利息

$634,809

第10年共還本金

$604,554

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$51,941	$51,340	$103,280	$17,756,842
122	$51,791	$51,489	$103,280	$17,705,352
123	$51,641	$51,640	$103,280	$17,653,712
124	$51,490	$51,790	$103,280	$17,601,922
125	$51,339	$51,941	$103,280	$17,549,981
126	$51,187	$52,093	$103,280	$17,497,888
127	$51,036	$52,245	$103,280	$17,445,643
128	$50,883	$52,397	$103,280	$17,393,246
129	$50,730	$52,550	$103,280	$17,340,696
130	$50,577	$52,703	$103,280	$17,287,993
131	$50,423	$52,857	$103,280	$17,235,136
132	$50,269	$53,011	$103,280	$17,182,125

第11年供款共

$1,239,363

第11年利息

$613,307

第11年共還本金

$626,057

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$50,115	$53,166	$103,280	$17,128,959
134	$49,959	$53,321	$103,280	$17,075,638
135	$49,804	$53,476	$103,280	$17,022,162
136	$49,648	$53,632	$103,280	$16,968,530
137	$49,492	$53,789	$103,280	$16,914,741
138	$49,335	$53,946	$103,280	$16,860,795
139	$49,177	$54,103	$103,280	$16,806,692
140	$49,020	$54,261	$103,280	$16,752,431
141	$48,861	$54,419	$103,280	$16,698,012
142	$48,703	$54,578	$103,280	$16,643,435
143	$48,543	$54,737	$103,280	$16,588,698
144	$48,384	$54,897	$103,280	$16,533,801

第12年供款共

$1,239,363

第12年利息

$591,040

第12年共還本金

$648,324

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$48,224	$55,057	$103,280	$16,478,744
146	$48,063	$55,217	$103,280	$16,423,527
147	$47,902	$55,378	$103,280	$16,368,149
148	$47,740	$55,540	$103,280	$16,312,609
149	$47,578	$55,702	$103,280	$16,256,907
150	$47,416	$55,864	$103,280	$16,201,043
151	$47,253	$56,027	$103,280	$16,145,016
152	$47,090	$56,191	$103,280	$16,088,825
153	$46,926	$56,355	$103,280	$16,032,470
154	$46,761	$56,519	$103,280	$15,975,952
155	$46,597	$56,684	$103,280	$15,919,268
156	$46,431	$56,849	$103,280	$15,862,419

第13年供款共

$1,239,363

第13年利息

$567,981

第13年共還本金

$671,382

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$46,265	$57,015	$103,280	$15,805,404
158	$46,099	$57,181	$103,280	$15,748,223
159	$45,932	$57,348	$103,280	$15,690,875
160	$45,765	$57,515	$103,280	$15,633,359
161	$45,597	$57,683	$103,280	$15,575,677
162	$45,429	$57,851	$103,280	$15,517,825
163	$45,260	$58,020	$103,280	$15,459,805
164	$45,091	$58,189	$103,280	$15,401,616
165	$44,921	$58,359	$103,280	$15,343,257
166	$44,751	$58,529	$103,280	$15,284,728
167	$44,580	$58,700	$103,280	$15,226,028
168	$44,409	$58,871	$103,280	$15,167,157

第14年供款共

$1,239,363

第14年利息

$544,102

第14年共還本金

$695,261

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$44,238	$59,043	$103,280	$15,108,115
170	$44,065	$59,215	$103,280	$15,048,900
171	$43,893	$59,388	$103,280	$14,989,512
172	$43,719	$59,561	$103,280	$14,929,951
173	$43,546	$59,735	$103,280	$14,870,217
174	$43,371	$59,909	$103,280	$14,810,308
175	$43,197	$60,084	$103,280	$14,750,224
176	$43,021	$60,259	$103,280	$14,689,965
177	$42,846	$60,435	$103,280	$14,629,531
178	$42,669	$60,611	$103,280	$14,568,920
179	$42,493	$60,788	$103,280	$14,508,132
180	$42,315	$60,965	$103,280	$14,447,168

第15年供款共

$1,239,363

第15年利息

$519,374

第15年共還本金

$719,990

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$42,138	$61,143	$103,280	$14,386,025
182	$41,959	$61,321	$103,280	$14,324,704
183	$41,780	$61,500	$103,280	$14,263,204
184	$41,601	$61,679	$103,280	$14,201,525
185	$41,421	$61,859	$103,280	$14,139,665
186	$41,241	$62,040	$103,280	$14,077,626
187	$41,060	$62,221	$103,280	$14,015,405
188	$40,878	$62,402	$103,280	$13,953,003
189	$40,696	$62,584	$103,280	$13,890,419
190	$40,514	$62,767	$103,280	$13,827,653
191	$40,331	$62,950	$103,280	$13,764,703
192	$40,147	$63,133	$103,280	$13,701,570

第16年供款共

$1,239,363

第16年利息

$493,766

第16年共還本金

$745,598

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$39,963	$63,317	$103,280	$13,638,253
194	$39,778	$63,502	$103,280	$13,574,750
195	$39,593	$63,687	$103,280	$13,511,063
196	$39,407	$63,873	$103,280	$13,447,190
197	$39,221	$64,059	$103,280	$13,383,131
198	$39,034	$64,246	$103,280	$13,318,885
199	$38,847	$64,434	$103,280	$13,254,451
200	$38,659	$64,621	$103,280	$13,189,830
201	$38,470	$64,810	$103,280	$13,125,020
202	$38,281	$64,999	$103,280	$13,060,021
203	$38,092	$65,189	$103,280	$12,994,832
204	$37,902	$65,379	$103,280	$12,929,454

第17年供款共

$1,239,363

第17年利息

$467,247

第17年共還本金

$772,116

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$37,711	$65,569	$103,280	$12,863,884
206	$37,520	$65,761	$103,280	$12,798,124
207	$37,328	$65,952	$103,280	$12,732,171
208	$37,135	$66,145	$103,280	$12,666,026
209	$36,943	$66,338	$103,280	$12,599,689
210	$36,749	$66,531	$103,280	$12,533,158
211	$36,555	$66,725	$103,280	$12,466,432
212	$36,360	$66,920	$103,280	$12,399,512
213	$36,165	$67,115	$103,280	$12,332,397
214	$35,969	$67,311	$103,280	$12,265,087
215	$35,773	$67,507	$103,280	$12,197,580
216	$35,576	$67,704	$103,280	$12,129,876

第18年供款共

$1,239,363

第18年利息

$439,785

第18年共還本金

$799,578

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$35,379	$67,901	$103,280	$12,061,974
218	$35,181	$68,100	$103,280	$11,993,875
219	$34,982	$68,298	$103,280	$11,925,576
220	$34,783	$68,497	$103,280	$11,857,079
221	$34,583	$68,697	$103,280	$11,788,382
222	$34,383	$68,897	$103,280	$11,719,484
223	$34,182	$69,098	$103,280	$11,650,386
224	$33,980	$69,300	$103,280	$11,581,086
225	$33,778	$69,502	$103,280	$11,511,584
226	$33,575	$69,705	$103,280	$11,441,879
227	$33,372	$69,908	$103,280	$11,371,971
228	$33,168	$70,112	$103,280	$11,301,859

第19年供款共

$1,239,363

第19年利息

$411,347

第19年共還本金

$828,017

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$32,964	$70,317	$103,280	$11,231,542
230	$32,759	$70,522	$103,280	$11,161,021
231	$32,553	$70,727	$103,280	$11,090,293
232	$32,347	$70,934	$103,280	$11,019,360
233	$32,140	$71,140	$103,280	$10,948,219
234	$31,932	$71,348	$103,280	$10,876,871
235	$31,724	$71,556	$103,280	$10,805,315
236	$31,516	$71,765	$103,280	$10,733,551
237	$31,306	$71,974	$103,280	$10,661,576
238	$31,096	$72,184	$103,280	$10,589,392
239	$30,886	$72,395	$103,280	$10,516,998
240	$30,675	$72,606	$103,280	$10,444,392

第20年供款共

$1,239,363

第20年利息

$381,897

第20年共還本金

$857,467

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$30,463	$72,817	$103,280	$10,371,575
242	$30,250	$73,030	$103,280	$10,298,545
243	$30,037	$73,243	$103,280	$10,225,302
244	$29,824	$73,456	$103,280	$10,151,846
245	$29,610	$73,671	$103,280	$10,078,175
246	$29,395	$73,886	$103,280	$10,004,289
247	$29,179	$74,101	$103,280	$9,930,188
248	$28,963	$74,317	$103,280	$9,855,871
249	$28,746	$74,534	$103,280	$9,781,337
250	$28,529	$74,751	$103,280	$9,706,586
251	$28,311	$74,969	$103,280	$9,631,616
252	$28,092	$75,188	$103,280	$9,556,428

第21年供款共

$1,239,363

第21年利息

$351,399

第21年共還本金

$887,964

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$27,873	$75,407	$103,280	$9,481,021
254	$27,653	$75,627	$103,280	$9,405,393
255	$27,432	$75,848	$103,280	$9,329,545
256	$27,211	$76,069	$103,280	$9,253,476
257	$26,989	$76,291	$103,280	$9,177,185
258	$26,767	$76,513	$103,280	$9,100,672
259	$26,544	$76,737	$103,280	$9,023,935
260	$26,320	$76,960	$103,280	$8,946,975
261	$26,095	$77,185	$103,280	$8,869,790
262	$25,870	$77,410	$103,280	$8,792,380
263	$25,644	$77,636	$103,280	$8,714,744
264	$25,418	$77,862	$103,280	$8,636,882

第22年供款共

$1,239,363

第22年利息

$319,817

第22年共還本金

$919,546

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$25,191	$78,089	$103,280	$8,558,792
266	$24,963	$78,317	$103,280	$8,480,475
267	$24,735	$78,546	$103,280	$8,401,930
268	$24,506	$78,775	$103,280	$8,323,155
269	$24,276	$79,004	$103,280	$8,244,151
270	$24,045	$79,235	$103,280	$8,164,916
271	$23,814	$79,466	$103,280	$8,085,450
272	$23,583	$79,698	$103,280	$8,005,752
273	$23,350	$79,930	$103,280	$7,925,822
274	$23,117	$80,163	$103,280	$7,845,659
275	$22,883	$80,397	$103,280	$7,765,262
276	$22,649	$80,632	$103,280	$7,684,630

第23年供款共

$1,239,363

第23年利息

$287,112

第23年共還本金

$952,252

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$22,414	$80,867	$103,280	$7,603,763
278	$22,178	$81,103	$103,280	$7,522,661
279	$21,941	$81,339	$103,280	$7,441,321
280	$21,704	$81,576	$103,280	$7,359,745
281	$21,466	$81,814	$103,280	$7,277,931
282	$21,227	$82,053	$103,280	$7,195,878
283	$20,988	$82,292	$103,280	$7,113,585
284	$20,748	$82,532	$103,280	$7,031,053
285	$20,507	$82,773	$103,280	$6,948,280
286	$20,266	$83,014	$103,280	$6,865,265
287	$20,024	$83,257	$103,280	$6,782,009
288	$19,781	$83,499	$103,280	$6,698,509

第24年供款共

$1,239,363

第24年利息

$253,243

第24年共還本金

$986,120

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$19,537	$83,743	$103,280	$6,614,766
290	$19,293	$83,987	$103,280	$6,530,779
291	$19,048	$84,232	$103,280	$6,446,547
292	$18,802	$84,478	$103,280	$6,362,069
293	$18,556	$84,724	$103,280	$6,277,345
294	$18,309	$84,971	$103,280	$6,192,374
295	$18,061	$85,219	$103,280	$6,107,154
296	$17,813	$85,468	$103,280	$6,021,687
297	$17,563	$85,717	$103,280	$5,935,970
298	$17,313	$85,967	$103,280	$5,850,003
299	$17,063	$86,218	$103,280	$5,763,785
300	$16,811	$86,469	$103,280	$5,677,316

第25年供款共

$1,239,363

第25年利息

$218,170

第25年共還本金

$1,021,194

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$16,559	$86,721	$103,280	$5,590,594
302	$16,306	$86,974	$103,280	$5,503,620
303	$16,052	$87,228	$103,280	$5,416,392
304	$15,798	$87,482	$103,280	$5,328,909
305	$15,543	$87,738	$103,280	$5,241,172
306	$15,287	$87,994	$103,280	$5,153,178
307	$15,030	$88,250	$103,280	$5,064,928
308	$14,773	$88,508	$103,280	$4,976,420
309	$14,515	$88,766	$103,280	$4,887,655
310	$14,256	$89,025	$103,280	$4,798,630
311	$13,996	$89,284	$103,280	$4,709,346
312	$13,736	$89,545	$103,280	$4,619,801

第26年供款共

$1,239,363

第26年利息

$181,849

第26年共還本金

$1,057,515

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$13,474	$89,806	$103,280	$4,529,995
314	$13,212	$90,068	$103,280	$4,439,927
315	$12,950	$90,330	$103,280	$4,349,597
316	$12,686	$90,594	$103,280	$4,259,003
317	$12,422	$90,858	$103,280	$4,168,145
318	$12,157	$91,123	$103,280	$4,077,022
319	$11,891	$91,389	$103,280	$3,985,633
320	$11,625	$91,656	$103,280	$3,893,977
321	$11,357	$91,923	$103,280	$3,802,054
322	$11,089	$92,191	$103,280	$3,709,863
323	$10,820	$92,460	$103,280	$3,617,404
324	$10,551	$92,730	$103,280	$3,524,674

第27年供款共

$1,239,363

第27年利息

$144,236

第27年共還本金

$1,095,127

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$10,280	$93,000	$103,280	$3,431,674
326	$10,009	$93,271	$103,280	$3,338,403
327	$9,737	$93,543	$103,280	$3,244,860
328	$9,464	$93,816	$103,280	$3,151,043
329	$9,191	$94,090	$103,280	$3,056,954
330	$8,916	$94,364	$103,280	$2,962,590
331	$8,641	$94,639	$103,280	$2,867,950
332	$8,365	$94,915	$103,280	$2,773,035
333	$8,088	$95,192	$103,280	$2,677,842
334	$7,810	$95,470	$103,280	$2,582,373
335	$7,532	$95,748	$103,280	$2,486,624
336	$7,253	$96,028	$103,280	$2,390,597

第28年供款共

$1,239,363

第28年利息

$105,286

第28年共還本金

$1,134,077

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$6,973	$96,308	$103,280	$2,294,289
338	$6,692	$96,589	$103,280	$2,197,700
339	$6,410	$96,870	$103,280	$2,100,830
340	$6,127	$97,153	$103,280	$2,003,677
341	$5,844	$97,436	$103,280	$1,906,241
342	$5,560	$97,720	$103,280	$1,808,520
343	$5,275	$98,005	$103,280	$1,710,515
344	$4,989	$98,291	$103,280	$1,612,224
345	$4,702	$98,578	$103,280	$1,513,646
346	$4,415	$98,865	$103,280	$1,414,780
347	$4,126	$99,154	$103,280	$1,315,626
348	$3,837	$99,443	$103,280	$1,216,183

第29年供款共

$1,239,363

第29年利息

$64,950

第29年共還本金

$1,174,413

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,547	$99,733	$103,280	$1,116,450
350	$3,256	$100,024	$103,280	$1,016,426
351	$2,965	$100,316	$103,280	$916,111
352	$2,672	$100,608	$103,280	$815,502
353	$2,379	$100,902	$103,280	$714,601
354	$2,084	$101,196	$103,280	$613,405
355	$1,789	$101,491	$103,280	$511,913
356	$1,493	$101,787	$103,280	$410,126
357	$1,196	$102,084	$103,280	$308,042
358	$898	$102,382	$103,280	$205,660
359	$600	$102,680	$103,280	$102,980
360	$300	$102,980	$103,280	$0

第30年供款共

$1,239,363

第30年利息

$23,180

第30年共還本金

$1,216,183

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$22,510,901

Disclaimer

Recommended properties

Mort. Insurance
info