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$23,694,698

Monthly Payment
$111,902

Down Payment

$-16,920,000

Total Loan

$24,920,000

Total int. paid

$15,364,698

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-16,590,000

Base on DTI ratio

$223,804

Budget of property purchase

HK$-16,590,000

Down Payment

$-16,920,000
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

$223,804

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 FOR SALE

666 ft²

@12,613

local_fire_department HIT local_offer Good Catch verified 首置必買 vpn_key Key

Sale$8.4 M

666 ft²

@12,613

Sale$8.4 M

local_fire_department HIT local_offer Good Catch verified 首置必買 vpn_key Key

Tai Po ST MARTIN PH 02 TWR 10

thumb_up

ST MARTIN PH 02 TWR 10

457 ft²

@17,899

local_offer Good Catch verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$8.18 M

457 ft²

@17,899

Sale$8.18 M

local_offer Good Catch verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

Pak Shek Kok PROVIDENCE BAY TWR 20

thumb_up

PROVIDENCE BAY TWR 20

653 ft²

@13,476

GFA

832 ft²

@10,577

real_estate_agent Rare verified 首置必買

Sale$8.8 M

653 ft²

@13,476

GFA

832 ft²

@10,577

Sale$8.8 M

real_estate_agent Rare verified 首置必買

Shatin DRAGONS RANGE COURT A TWR 02

thumb_up

SHATIN DRAGONS RANGE

663 ft²

@11,237

local_fire_department HIT

Sale$7.45 M

663 ft²

@11,237

Sale$7.45 M

local_fire_department HIT

Shatin THE PAVILIA FARM II TWR 07A

thumb_up

THE PAVILIA FARM II

264 ft²

@26,515

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7 M

264 ft²

@26,515

Sale$7 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Shatin MANLAI COURT

thumb_up

MANLAI COURT

622 ft²

@12,460

GFA

736 ft²

@10,530

local_fire_department HIT local_offer Good Catch

Sale$7.75 M

622 ft²

@12,460

GFA

736 ft²

@10,530

Sale$7.75 M

local_fire_department HIT local_offer Good Catch

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 JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

660 ft²

@12,121

GFA

1,094 ft²

@7,313

real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$8 M

660 ft²

@12,121

GFA

1,094 ft²

@7,313

Sale$8 M

real_estate_agent Rare hotel_class King pets Pet Friendly

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

Sai Kung THE MEDITERRANEAN TWR 05

thumb_up

THE MEDITERRANEAN

566 ft²

@13,781

local_fire_department HIT

Sale$7.8 M

566 ft²

@13,781

Sale$7.8 M

local_fire_department HIT

Fanling DAWNING VIEWS

thumb_up

DAWNING VIEWS

700 ft²

@12,857

GFA

955 ft²

@9,424

local_fire_department HIT hotel_class King local_offer Good Catch

Sale$9 M

700 ft²

@12,857

GFA

955 ft²

@9,424

Sale$9 M

local_fire_department HIT hotel_class King local_offer Good Catch

KOL VR

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA

414 ft²

@16,908

GFA

549 ft²

@12,750

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7 M

414 ft²

@16,908

GFA

549 ft²

@12,750

Sale$7 M

local_fire_department HIT hotel_class King pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$149,145	$114,606	$93,917	$80,153
1.500	$154,689	$120,250	$99,664	$86,004
2.000	$160,362	$126,066	$105,625	$92,109
2.500	$166,164	$132,052	$111,795	$98,464
3.000	$172,093	$138,206	$118,173	$105,064
3.500	$178,149	$144,526	$124,755	$111,902
4.000	$184,330	$151,010	$131,537	$118,972
4.500	$190,636	$157,656	$138,513	$126,266
5.000	$197,066	$164,461	$145,680	$133,776
5.500	$203,617	$171,422	$153,031	$141,493
6.000	$210,289	$178,535	$160,560	$149,408

Monthly Payment$111,902

Term

30Year

Loan amount

$24,920,000

Total int. paid

$15,364,698

Total Loan and Interest

$40,284,698

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$72,683	$39,219	$111,902	$24,880,781
2	$72,569	$39,333	$111,902	$24,841,448
3	$72,454	$39,448	$111,902	$24,802,001
4	$72,339	$39,563	$111,902	$24,762,438
5	$72,224	$39,678	$111,902	$24,722,760
6	$72,108	$39,794	$111,902	$24,682,966
7	$71,992	$39,910	$111,902	$24,643,056
8	$71,876	$40,026	$111,902	$24,603,030
9	$71,759	$40,143	$111,902	$24,562,886
10	$71,642	$40,260	$111,902	$24,522,626
11	$71,524	$40,378	$111,902	$24,482,249
12	$71,407	$40,495	$111,902	$24,441,753

第1年供款共

$1,342,823

第1年利息

$864,577

第1年共還本金

$478,247

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$71,288	$40,613	$111,902	$24,401,140
14	$71,170	$40,732	$111,902	$24,360,408
15	$71,051	$40,851	$111,902	$24,319,557
16	$70,932	$40,970	$111,902	$24,278,587
17	$70,813	$41,089	$111,902	$24,237,498
18	$70,693	$41,209	$111,902	$24,196,289
19	$70,573	$41,329	$111,902	$24,154,959
20	$70,452	$41,450	$111,902	$24,113,509
21	$70,331	$41,571	$111,902	$24,071,938
22	$70,210	$41,692	$111,902	$24,030,246
23	$70,088	$41,814	$111,902	$23,988,433
24	$69,966	$41,936	$111,902	$23,946,497

第2年供款共

$1,342,823

第2年利息

$847,567

第2年共還本金

$495,256

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$69,844	$42,058	$111,902	$23,904,439
26	$69,721	$42,181	$111,902	$23,862,258
27	$69,598	$42,304	$111,902	$23,819,954
28	$69,475	$42,427	$111,902	$23,777,527
29	$69,351	$42,551	$111,902	$23,734,977
30	$69,227	$42,675	$111,902	$23,692,302
31	$69,103	$42,799	$111,902	$23,649,502
32	$68,978	$42,924	$111,902	$23,606,578
33	$68,853	$43,049	$111,902	$23,563,529
34	$68,727	$43,175	$111,902	$23,520,354
35	$68,601	$43,301	$111,902	$23,477,053
36	$68,475	$43,427	$111,902	$23,433,626

第3年供款共

$1,342,823

第3年利息

$829,952

第3年共還本金

$512,871

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$68,348	$43,554	$111,902	$23,390,072
38	$68,221	$43,681	$111,902	$23,346,391
39	$68,094	$43,808	$111,902	$23,302,583
40	$67,966	$43,936	$111,902	$23,258,646
41	$67,838	$44,064	$111,902	$23,214,582
42	$67,709	$44,193	$111,902	$23,170,390
43	$67,580	$44,322	$111,902	$23,126,068
44	$67,451	$44,451	$111,902	$23,081,617
45	$67,321	$44,581	$111,902	$23,037,036
46	$67,191	$44,711	$111,902	$22,992,326
47	$67,061	$44,841	$111,902	$22,947,485
48	$66,930	$44,972	$111,902	$22,902,513

第4年供款共

$1,342,823

第4年利息

$811,711

第4年共還本金

$531,113

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$66,799	$45,103	$111,902	$22,857,410
50	$66,667	$45,234	$111,902	$22,812,176
51	$66,536	$45,366	$111,902	$22,766,809
52	$66,403	$45,499	$111,902	$22,721,310
53	$66,270	$45,631	$111,902	$22,675,679
54	$66,137	$45,765	$111,902	$22,629,914
55	$66,004	$45,898	$111,902	$22,584,016
56	$65,870	$46,032	$111,902	$22,537,985
57	$65,736	$46,166	$111,902	$22,491,818
58	$65,601	$46,301	$111,902	$22,445,518
59	$65,466	$46,436	$111,902	$22,399,082
60	$65,331	$46,571	$111,902	$22,352,511

第5年供款共

$1,342,823

第5年利息

$792,821

第5年共還本金

$550,003

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$65,195	$46,707	$111,902	$22,305,803
62	$65,059	$46,843	$111,902	$22,258,960
63	$64,922	$46,980	$111,902	$22,211,980
64	$64,785	$47,117	$111,902	$22,164,863
65	$64,648	$47,254	$111,902	$22,117,609
66	$64,510	$47,392	$111,902	$22,070,216
67	$64,371	$47,530	$111,902	$22,022,686
68	$64,233	$47,669	$111,902	$21,975,017
69	$64,094	$47,808	$111,902	$21,927,209
70	$63,954	$47,948	$111,902	$21,879,261
71	$63,815	$48,087	$111,902	$21,831,174
72	$63,674	$48,228	$111,902	$21,782,946

第6年供款共

$1,342,823

第6年利息

$773,259

第6年共還本金

$569,564

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$63,534	$48,368	$111,902	$21,734,578
74	$63,393	$48,509	$111,902	$21,686,068
75	$63,251	$48,651	$111,902	$21,637,417
76	$63,109	$48,793	$111,902	$21,588,625
77	$62,967	$48,935	$111,902	$21,539,689
78	$62,824	$49,078	$111,902	$21,490,612
79	$62,681	$49,221	$111,902	$21,441,391
80	$62,537	$49,365	$111,902	$21,392,026
81	$62,393	$49,509	$111,902	$21,342,518
82	$62,249	$49,653	$111,902	$21,292,865
83	$62,104	$49,798	$111,902	$21,243,067
84	$61,959	$49,943	$111,902	$21,193,124

第7年供款共

$1,342,823

第7年利息

$753,001

第7年共還本金

$589,822

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$61,813	$50,089	$111,902	$21,143,035
86	$61,667	$50,235	$111,902	$21,092,800
87	$61,521	$50,381	$111,902	$21,042,419
88	$61,374	$50,528	$111,902	$20,991,891
89	$61,226	$50,676	$111,902	$20,941,215
90	$61,079	$50,823	$111,902	$20,890,392
91	$60,930	$50,972	$111,902	$20,839,420
92	$60,782	$51,120	$111,902	$20,788,300
93	$60,633	$51,269	$111,902	$20,737,031
94	$60,483	$51,419	$111,902	$20,685,612
95	$60,333	$51,569	$111,902	$20,634,043
96	$60,183	$51,719	$111,902	$20,582,324

第8年供款共

$1,342,823

第8年利息

$732,023

第8年共還本金

$610,800

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$60,032	$51,870	$111,902	$20,530,453
98	$59,880	$52,021	$111,902	$20,478,432
99	$59,729	$52,173	$111,902	$20,426,259
100	$59,577	$52,325	$111,902	$20,373,933
101	$59,424	$52,478	$111,902	$20,321,455
102	$59,271	$52,631	$111,902	$20,268,824
103	$59,117	$52,785	$111,902	$20,216,040
104	$58,963	$52,938	$111,902	$20,163,101
105	$58,809	$53,093	$111,902	$20,110,009
106	$58,654	$53,248	$111,902	$20,056,761
107	$58,499	$53,403	$111,902	$20,003,358
108	$58,343	$53,559	$111,902	$19,949,799

第9年供款共

$1,342,823

第9年利息

$710,299

第9年共還本金

$632,525

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$58,187	$53,715	$111,902	$19,896,084
110	$58,030	$53,872	$111,902	$19,842,212
111	$57,873	$54,029	$111,902	$19,788,183
112	$57,716	$54,186	$111,902	$19,733,997
113	$57,557	$54,344	$111,902	$19,679,653
114	$57,399	$54,503	$111,902	$19,625,150
115	$57,240	$54,662	$111,902	$19,570,488
116	$57,081	$54,821	$111,902	$19,515,666
117	$56,921	$54,981	$111,902	$19,460,685
118	$56,760	$55,142	$111,902	$19,405,543
119	$56,600	$55,302	$111,902	$19,350,241
120	$56,438	$55,464	$111,902	$19,294,777

第10年供款共

$1,342,823

第10年利息

$687,802

第10年共還本金

$655,022

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$56,276	$55,626	$111,902	$19,239,152
122	$56,114	$55,788	$111,902	$19,183,364
123	$55,951	$55,950	$111,902	$19,127,414
124	$55,788	$56,114	$111,902	$19,071,300
125	$55,625	$56,277	$111,902	$19,015,023
126	$55,460	$56,441	$111,902	$18,958,581
127	$55,296	$56,606	$111,902	$18,901,975
128	$55,131	$56,771	$111,902	$18,845,204
129	$54,965	$56,937	$111,902	$18,788,267
130	$54,799	$57,103	$111,902	$18,731,164
131	$54,633	$57,269	$111,902	$18,673,895
132	$54,466	$57,436	$111,902	$18,616,459

第11年供款共

$1,342,823

第11年利息

$664,505

第11年共還本金

$678,319

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$54,298	$57,604	$111,902	$18,558,855
134	$54,130	$57,772	$111,902	$18,501,083
135	$53,961	$57,940	$111,902	$18,443,142
136	$53,792	$58,109	$111,902	$18,385,033
137	$53,623	$58,279	$111,902	$18,326,754
138	$53,453	$58,449	$111,902	$18,268,305
139	$53,283	$58,619	$111,902	$18,209,686
140	$53,112	$58,790	$111,902	$18,150,895
141	$52,940	$58,962	$111,902	$18,091,933
142	$52,768	$59,134	$111,902	$18,032,800
143	$52,596	$59,306	$111,902	$17,973,493
144	$52,423	$59,479	$111,902	$17,914,014

第12年供款共

$1,342,823

第12年利息

$640,379

第12年共還本金

$702,444

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$52,249	$59,653	$111,902	$17,854,361
146	$52,075	$59,827	$111,902	$17,794,535
147	$51,901	$60,001	$111,902	$17,734,533
148	$51,726	$60,176	$111,902	$17,674,357
149	$51,550	$60,352	$111,902	$17,614,006
150	$51,374	$60,528	$111,902	$17,553,478
151	$51,198	$60,704	$111,902	$17,492,774
152	$51,021	$60,881	$111,902	$17,431,892
153	$50,843	$61,059	$111,902	$17,370,833
154	$50,665	$61,237	$111,902	$17,309,596
155	$50,486	$61,416	$111,902	$17,248,181
156	$50,307	$61,595	$111,902	$17,186,586

第13年供款共

$1,342,823

第13年利息

$615,395

第13年共還本金

$727,428

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$50,128	$61,774	$111,902	$17,124,811
158	$49,947	$61,955	$111,902	$17,062,857
159	$49,767	$62,135	$111,902	$17,000,722
160	$49,585	$62,316	$111,902	$16,938,405
161	$49,404	$62,498	$111,902	$16,875,907
162	$49,221	$62,681	$111,902	$16,813,226
163	$49,039	$62,863	$111,902	$16,750,363
164	$48,855	$63,047	$111,902	$16,687,316
165	$48,671	$63,231	$111,902	$16,624,086
166	$48,487	$63,415	$111,902	$16,560,671
167	$48,302	$63,600	$111,902	$16,497,071
168	$48,116	$63,785	$111,902	$16,433,285

第14年供款共

$1,342,823

第14年利息

$589,523

第14年共還本金

$753,301

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$47,930	$63,972	$111,902	$16,369,314
170	$47,744	$64,158	$111,902	$16,305,156
171	$47,557	$64,345	$111,902	$16,240,810
172	$47,369	$64,533	$111,902	$16,176,277
173	$47,181	$64,721	$111,902	$16,111,556
174	$46,992	$64,910	$111,902	$16,046,646
175	$46,803	$65,099	$111,902	$15,981,547
176	$46,613	$65,289	$111,902	$15,916,258
177	$46,422	$65,480	$111,902	$15,850,779
178	$46,231	$65,670	$111,902	$15,785,108
179	$46,040	$65,862	$111,902	$15,719,246
180	$45,848	$66,054	$111,902	$15,653,192

第15年供款共

$1,342,823

第15年利息

$562,730

第15年共還本金

$780,093

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$45,655	$66,247	$111,902	$15,586,945
182	$45,462	$66,440	$111,902	$15,520,505
183	$45,268	$66,634	$111,902	$15,453,871
184	$45,074	$66,828	$111,902	$15,387,043
185	$44,879	$67,023	$111,902	$15,320,020
186	$44,683	$67,219	$111,902	$15,252,802
187	$44,487	$67,415	$111,902	$15,185,387
188	$44,291	$67,611	$111,902	$15,117,776
189	$44,094	$67,808	$111,902	$15,049,967
190	$43,896	$68,006	$111,902	$14,981,961
191	$43,697	$68,205	$111,902	$14,913,757
192	$43,498	$68,403	$111,902	$14,845,353

第16年供款共

$1,342,823

第16年利息

$534,984

第16年共還本金

$807,839

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$43,299	$68,603	$111,902	$14,776,750
194	$43,099	$68,803	$111,902	$14,707,947
195	$42,898	$69,004	$111,902	$14,638,943
196	$42,697	$69,205	$111,902	$14,569,738
197	$42,495	$69,407	$111,902	$14,500,331
198	$42,293	$69,609	$111,902	$14,430,722
199	$42,090	$69,812	$111,902	$14,360,910
200	$41,886	$70,016	$111,902	$14,290,894
201	$41,682	$70,220	$111,902	$14,220,674
202	$41,477	$70,425	$111,902	$14,150,249
203	$41,272	$70,630	$111,902	$14,079,618
204	$41,066	$70,836	$111,902	$14,008,782

第17年供款共

$1,342,823

第17年利息

$506,252

第17年共還本金

$836,571

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$40,859	$71,043	$111,902	$13,937,739
206	$40,652	$71,250	$111,902	$13,866,489
207	$40,444	$71,458	$111,902	$13,795,031
208	$40,236	$71,666	$111,902	$13,723,364
209	$40,026	$71,875	$111,902	$13,651,489
210	$39,817	$72,085	$111,902	$13,579,404
211	$39,607	$72,295	$111,902	$13,507,108
212	$39,396	$72,506	$111,902	$13,434,602
213	$39,184	$72,718	$111,902	$13,361,885
214	$38,972	$72,930	$111,902	$13,288,955
215	$38,759	$73,142	$111,902	$13,215,812
216	$38,546	$73,356	$111,902	$13,142,456

第18年供款共

$1,342,823

第18年利息

$476,498

第18年共還本金

$866,325

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$38,332	$73,570	$111,902	$13,068,887
218	$38,118	$73,784	$111,902	$12,995,102
219	$37,902	$74,000	$111,902	$12,921,103
220	$37,687	$74,215	$111,902	$12,846,887
221	$37,470	$74,432	$111,902	$12,772,456
222	$37,253	$74,649	$111,902	$12,697,807
223	$37,035	$74,867	$111,902	$12,622,940
224	$36,817	$75,085	$111,902	$12,547,855
225	$36,598	$75,304	$111,902	$12,472,551
226	$36,378	$75,524	$111,902	$12,397,027
227	$36,158	$75,744	$111,902	$12,321,283
228	$35,937	$75,965	$111,902	$12,245,318

第19年供款共

$1,342,823

第19年利息

$445,685

第19年共還本金

$897,138

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$35,716	$76,186	$111,902	$12,169,132
230	$35,493	$76,409	$111,902	$12,092,723
231	$35,270	$76,631	$111,902	$12,016,092
232	$35,047	$76,855	$111,902	$11,939,237
233	$34,823	$77,079	$111,902	$11,862,158
234	$34,598	$77,304	$111,902	$11,784,854
235	$34,372	$77,529	$111,902	$11,707,324
236	$34,146	$77,756	$111,902	$11,629,569
237	$33,920	$77,982	$111,902	$11,551,586
238	$33,692	$78,210	$111,902	$11,473,377
239	$33,464	$78,438	$111,902	$11,394,939
240	$33,235	$78,667	$111,902	$11,316,272

第20年供款共

$1,342,823

第20年利息

$413,777

第20年共還本金

$929,047

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$33,006	$78,896	$111,902	$11,237,376
242	$32,776	$79,126	$111,902	$11,158,249
243	$32,545	$79,357	$111,902	$11,078,892
244	$32,313	$79,588	$111,902	$10,999,304
245	$32,081	$79,821	$111,902	$10,919,483
246	$31,848	$80,053	$111,902	$10,839,430
247	$31,615	$80,287	$111,902	$10,759,143
248	$31,381	$80,521	$111,902	$10,678,622
249	$31,146	$80,756	$111,902	$10,597,866
250	$30,910	$80,991	$111,902	$10,516,874
251	$30,674	$81,228	$111,902	$10,435,647
252	$30,437	$81,465	$111,902	$10,354,182

第21年供款共

$1,342,823

第21年利息

$380,733

第21年共還本金

$962,090

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$30,200	$81,702	$111,902	$10,272,480
254	$29,961	$81,941	$111,902	$10,190,539
255	$29,722	$82,180	$111,902	$10,108,360
256	$29,483	$82,419	$111,902	$10,025,941
257	$29,242	$82,660	$111,902	$9,943,281
258	$29,001	$82,901	$111,902	$9,860,380
259	$28,759	$83,142	$111,902	$9,777,238
260	$28,517	$83,385	$111,902	$9,693,853
261	$28,274	$83,628	$111,902	$9,610,225
262	$28,030	$83,872	$111,902	$9,526,352
263	$27,785	$84,117	$111,902	$9,442,236
264	$27,540	$84,362	$111,902	$9,357,874

第22年供款共

$1,342,823

第22年利息

$346,515

第22年共還本金

$996,308

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$27,294	$84,608	$111,902	$9,273,265
266	$27,047	$84,855	$111,902	$9,188,411
267	$26,800	$85,102	$111,902	$9,103,308
268	$26,551	$85,351	$111,902	$9,017,957
269	$26,302	$85,600	$111,902	$8,932,358
270	$26,053	$85,849	$111,902	$8,846,509
271	$25,802	$86,100	$111,902	$8,760,409
272	$25,551	$86,351	$111,902	$8,674,058
273	$25,299	$86,603	$111,902	$8,587,456
274	$25,047	$86,855	$111,902	$8,500,601
275	$24,793	$87,109	$111,902	$8,413,492
276	$24,539	$87,363	$111,902	$8,326,129

第23年供款共

$1,342,823

第23年利息

$311,079

第23年共還本金

$1,031,744

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$24,285	$87,617	$111,902	$8,238,512
278	$24,029	$87,873	$111,902	$8,150,639
279	$23,773	$88,129	$111,902	$8,062,510
280	$23,516	$88,386	$111,902	$7,974,124
281	$23,258	$88,644	$111,902	$7,885,480
282	$22,999	$88,903	$111,902	$7,796,577
283	$22,740	$89,162	$111,902	$7,707,415
284	$22,480	$89,422	$111,902	$7,617,993
285	$22,219	$89,683	$111,902	$7,528,310
286	$21,958	$89,944	$111,902	$7,438,366
287	$21,695	$90,207	$111,902	$7,348,159
288	$21,432	$90,470	$111,902	$7,257,689

第24年供款共

$1,342,823

第24年利息

$274,383

第24年共還本金

$1,068,440

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$21,168	$90,734	$111,902	$7,166,956
290	$20,904	$90,998	$111,902	$7,075,957
291	$20,638	$91,264	$111,902	$6,984,694
292	$20,372	$91,530	$111,902	$6,893,164
293	$20,105	$91,797	$111,902	$6,801,367
294	$19,837	$92,065	$111,902	$6,709,302
295	$19,569	$92,333	$111,902	$6,616,969
296	$19,299	$92,602	$111,902	$6,524,367
297	$19,029	$92,873	$111,902	$6,431,494
298	$18,759	$93,143	$111,902	$6,338,351
299	$18,487	$93,415	$111,902	$6,244,936
300	$18,214	$93,688	$111,902	$6,151,248

第25年供款共

$1,342,823

第25年利息

$236,382

第25年共還本金

$1,106,441

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$17,941	$93,961	$111,902	$6,057,287
302	$17,667	$94,235	$111,902	$5,963,052
303	$17,392	$94,510	$111,902	$5,868,543
304	$17,117	$94,785	$111,902	$5,773,757
305	$16,840	$95,062	$111,902	$5,678,696
306	$16,563	$95,339	$111,902	$5,583,356
307	$16,285	$95,617	$111,902	$5,487,739
308	$16,006	$95,896	$111,902	$5,391,843
309	$15,726	$96,176	$111,902	$5,295,668
310	$15,446	$96,456	$111,902	$5,199,211
311	$15,164	$96,738	$111,902	$5,102,474
312	$14,882	$97,020	$111,902	$5,005,454

第26年供款共

$1,342,823

第26年利息

$197,029

第26年共還本金

$1,145,794

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$14,599	$97,303	$111,902	$4,908,151
314	$14,315	$97,586	$111,902	$4,810,565
315	$14,031	$97,871	$111,902	$4,712,694
316	$13,745	$98,157	$111,902	$4,614,537
317	$13,459	$98,443	$111,902	$4,516,094
318	$13,172	$98,730	$111,902	$4,417,364
319	$12,884	$99,018	$111,902	$4,318,346
320	$12,595	$99,307	$111,902	$4,219,040
321	$12,306	$99,596	$111,902	$4,119,443
322	$12,015	$99,887	$111,902	$4,019,556
323	$11,724	$100,178	$111,902	$3,919,378
324	$11,432	$100,470	$111,902	$3,818,908

第27年供款共

$1,342,823

第27年利息

$156,277

第27年共還本金

$1,186,546

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$11,138	$100,763	$111,902	$3,718,144
326	$10,845	$101,057	$111,902	$3,617,087
327	$10,550	$101,352	$111,902	$3,515,735
328	$10,254	$101,648	$111,902	$3,414,087
329	$9,958	$101,944	$111,902	$3,312,143
330	$9,660	$102,242	$111,902	$3,209,901
331	$9,362	$102,540	$111,902	$3,107,362
332	$9,063	$102,839	$111,902	$3,004,523
333	$8,763	$103,139	$111,902	$2,901,384
334	$8,462	$103,440	$111,902	$2,797,944
335	$8,161	$103,741	$111,902	$2,694,203
336	$7,858	$104,044	$111,902	$2,590,159

第28年供款共

$1,342,823

第28年利息

$114,075

第28年共還本金

$1,228,748

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$7,555	$104,347	$111,902	$2,485,812
338	$7,250	$104,652	$111,902	$2,381,160
339	$6,945	$104,957	$111,902	$2,276,204
340	$6,639	$105,263	$111,902	$2,170,941
341	$6,332	$105,570	$111,902	$2,065,371
342	$6,024	$105,878	$111,902	$1,959,493
343	$5,715	$106,187	$111,902	$1,853,306
344	$5,405	$106,496	$111,902	$1,746,809
345	$5,095	$106,807	$111,902	$1,640,002
346	$4,783	$107,119	$111,902	$1,532,884
347	$4,471	$107,431	$111,902	$1,425,453
348	$4,158	$107,744	$111,902	$1,317,708

第29年供款共

$1,342,823

第29年利息

$70,372

第29年共還本金

$1,272,451

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,843	$108,059	$111,902	$1,209,650
350	$3,528	$108,374	$111,902	$1,101,276
351	$3,212	$108,690	$111,902	$992,586
352	$2,895	$109,007	$111,902	$883,579
353	$2,577	$109,325	$111,902	$774,254
354	$2,258	$109,644	$111,902	$664,611
355	$1,938	$109,963	$111,902	$554,647
356	$1,618	$110,284	$111,902	$444,363
357	$1,296	$110,606	$111,902	$333,757
358	$973	$110,928	$111,902	$222,829
359	$650	$111,252	$111,902	$111,577
360	$325	$111,577	$111,902	$0

第30年供款共

$1,342,823

第30年利息

$25,115

第30年共還本金

$1,317,708

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$23,694,698

Disclaimer

Recommended properties

Mort. Insurance
info