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$24,810,482

Monthly Payment
$123,169

Down Payment

$-19,860,000

Total Loan

$27,860,000

Total int. paid

$16,480,482

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-19,530,000

Base on DTI ratio

$246,336

Budget of property purchase

HK$-19,530,000

Down Payment

$-19,860,000
Stamp Duty

$240,000
- AVD
  
  $240,000
Legal fee

$ 10,000
Agency Commission

$80,000
Mort. Insurance

Not applicable

Min. Monthly Income Requirement

Base on DTI ratio

$246,336

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

Shatin RAVANA GDN

thumb_up

RAVANA GDN

643 ft²

@13,219

GFA

781 ft²

@10,883

local_fire_department HIT

Sale$8.5 M

643 ft²

@13,219

GFA

781 ft²

@10,883

Sale$8.5 M

local_fire_department HIT

Sai Kung HIRAM'S VILLA

thumb_up

HIRAM

552 ft²

@15,036

GFA

759 ft²

@10,935

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$8.3 M

552 ft²

@15,036

GFA

759 ft²

@10,935

Sale$8.3 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

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

Sai Kung SHEUNG SZE WAN

thumb_up

CLEAR WATER BAY

GFA

1,350 ft²

@6,667

local_fire_department HIT hotel_class King

Sale$9 M

GFA

1,350 ft²

@6,667

Sale$9 M

local_fire_department HIT hotel_class King

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA

429 ft²

@17,016

GFA

562 ft²

@12,989

local_fire_department HIT real_estate_agent Rare pets Pet Friendly

Sale$7.3 M

429 ft²

@17,016

GFA

562 ft²

@12,989

Sale$7.3 M

local_fire_department HIT real_estate_agent Rare pets Pet Friendly

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

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

Shatin MANLAI COURT TWR 04

thumb_up

NICE DECORATION GARDEN VIEW

622 ft²

@13,666

GFA

736 ft²

@11,549

flight_takeoff 移民急讓

Sale$8.5 M

622 ft²

@13,666

GFA

736 ft²

@11,549

Sale$8.5 M

flight_takeoff 移民急讓

Ma On Shan BAYCREST

thumb_up

大廳大房

605 ft²

@13,207

GFA

808 ft²

@9,889

local_fire_department HIT

Sale$7.99 M

605 ft²

@13,207

GFA

808 ft²

@9,889

Sale$7.99 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

Tai Po LUNG MEI

thumb_up

LUNG MEI

GFA

700 ft²

@10,000

Sale$7 M

GFA

700 ft²

@10,000

Sale$7 M

Sole

Tai Po CHEUNG MUK TAU TSUEN

thumb_up

CHEUNG MUK TAU TSUEN

700 ft²

@10,857

GFA

700 ft²

@10,857

real_estate_agent Rare

Sale$7.6 M

700 ft²

@10,857

GFA

700 ft²

@10,857

Sale$7.6 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$166,741	$128,127	$104,997	$89,609
1.500	$172,939	$134,437	$111,422	$96,150
2.000	$179,282	$140,939	$118,086	$102,976
2.500	$185,767	$147,631	$124,985	$110,081
3.000	$192,396	$154,511	$132,115	$117,459
3.375	$197,460	$159,793	$137,613	$123,168
3.500	$199,166	$161,577	$139,474	$125,104
4.000	$206,077	$168,826	$147,055	$133,008
4.500	$213,127	$176,256	$154,855	$141,163
5.000	$220,315	$183,864	$162,867	$149,559
5.500	$227,639	$191,645	$171,085	$158,186
6.000	$235,099	$199,598	$179,502	$167,035

Monthly Payment$123,169

Term

30Year

Loan amount

$27,860,000

Total int. paid

$16,480,482

Total Loan and Interest

$44,340,482

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$78,356	$44,812	$123,168	$27,815,188
2	$78,230	$44,938	$123,168	$27,770,250
3	$78,104	$45,064	$123,168	$27,725,186
4	$77,977	$45,191	$123,168	$27,679,995
5	$77,850	$45,318	$123,168	$27,634,677
6	$77,723	$45,445	$123,168	$27,589,232
7	$77,595	$45,573	$123,168	$27,543,659
8	$77,467	$45,701	$123,168	$27,497,957
9	$77,338	$45,830	$123,168	$27,452,127
10	$77,209	$45,959	$123,168	$27,406,168
11	$77,080	$46,088	$123,168	$27,360,080
12	$76,950	$46,218	$123,168	$27,313,862

第1年供款共

$1,478,016

第1年利息

$931,878

第1年共還本金

$546,138

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$76,820	$46,348	$123,168	$27,267,515
14	$76,690	$46,478	$123,168	$27,221,036
15	$76,559	$46,609	$123,168	$27,174,428
16	$76,428	$46,740	$123,168	$27,127,688
17	$76,297	$46,871	$123,168	$27,080,816
18	$76,165	$47,003	$123,168	$27,033,813
19	$76,033	$47,135	$123,168	$26,986,678
20	$75,900	$47,268	$123,168	$26,939,410
21	$75,767	$47,401	$123,168	$26,892,009
22	$75,634	$47,534	$123,168	$26,844,475
23	$75,500	$47,668	$123,168	$26,796,807
24	$75,366	$47,802	$123,168	$26,749,005

第2年供款共

$1,478,016

第2年利息

$913,158

第2年共還本金

$564,858

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$75,232	$47,936	$123,168	$26,701,068
26	$75,097	$48,071	$123,168	$26,652,997
27	$74,962	$48,206	$123,168	$26,604,790
28	$74,826	$48,342	$123,168	$26,556,448
29	$74,690	$48,478	$123,168	$26,507,970
30	$74,554	$48,614	$123,168	$26,459,356
31	$74,417	$48,751	$123,168	$26,410,605
32	$74,280	$48,888	$123,168	$26,361,717
33	$74,142	$49,026	$123,168	$26,312,691
34	$74,004	$49,164	$123,168	$26,263,528
35	$73,866	$49,302	$123,168	$26,214,226
36	$73,728	$49,440	$123,168	$26,164,785

第3年供款共

$1,478,016

第3年利息

$893,797

第3年共還本金

$584,219

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$73,588	$49,580	$123,168	$26,115,206
38	$73,449	$49,719	$123,168	$26,065,487
39	$73,309	$49,859	$123,168	$26,015,628
40	$73,169	$49,999	$123,168	$25,965,629
41	$73,028	$50,140	$123,168	$25,915,489
42	$72,887	$50,281	$123,168	$25,865,209
43	$72,746	$50,422	$123,168	$25,814,786
44	$72,604	$50,564	$123,168	$25,764,223
45	$72,462	$50,706	$123,168	$25,713,516
46	$72,319	$50,849	$123,168	$25,662,668
47	$72,176	$50,992	$123,168	$25,611,676
48	$72,033	$51,135	$123,168	$25,560,541

第4年供款共

$1,478,016

第4年利息

$873,771

第4年共還本金

$604,245

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$71,889	$51,279	$123,168	$25,509,262
50	$71,745	$51,423	$123,168	$25,457,839
51	$71,600	$51,568	$123,168	$25,406,271
52	$71,455	$51,713	$123,168	$25,354,558
53	$71,310	$51,858	$123,168	$25,302,700
54	$71,164	$52,004	$123,168	$25,250,695
55	$71,018	$52,150	$123,168	$25,198,545
56	$70,871	$52,297	$123,168	$25,146,248
57	$70,724	$52,444	$123,168	$25,093,804
58	$70,576	$52,592	$123,168	$25,041,212
59	$70,428	$52,740	$123,168	$24,988,472
60	$70,280	$52,888	$123,168	$24,935,584

第5年供款共

$1,478,016

第5年利息

$853,060

第5年共還本金

$624,956

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$70,131	$53,037	$123,168	$24,882,548
62	$69,982	$53,186	$123,168	$24,829,362
63	$69,833	$53,335	$123,168	$24,776,027
64	$69,683	$53,485	$123,168	$24,722,541
65	$69,532	$53,636	$123,168	$24,668,905
66	$69,381	$53,787	$123,168	$24,615,119
67	$69,230	$53,938	$123,168	$24,561,181
68	$69,078	$54,090	$123,168	$24,507,091
69	$68,926	$54,242	$123,168	$24,452,849
70	$68,774	$54,394	$123,168	$24,398,455
71	$68,621	$54,547	$123,168	$24,343,907
72	$68,467	$54,701	$123,168	$24,289,207

第6年供款共

$1,478,016

第6年利息

$831,638

第6年共還本金

$646,378

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$68,313	$54,855	$123,168	$24,234,352
74	$68,159	$55,009	$123,168	$24,179,343
75	$68,004	$55,164	$123,168	$24,124,179
76	$67,849	$55,319	$123,168	$24,068,861
77	$67,694	$55,474	$123,168	$24,013,386
78	$67,538	$55,630	$123,168	$23,957,756
79	$67,381	$55,787	$123,168	$23,901,969
80	$67,224	$55,944	$123,168	$23,846,026
81	$67,067	$56,101	$123,168	$23,789,924
82	$66,909	$56,259	$123,168	$23,733,666
83	$66,751	$56,417	$123,168	$23,677,249
84	$66,592	$56,576	$123,168	$23,620,673

第7年供款共

$1,478,016

第7年利息

$809,482

第7年共還本金

$668,534

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$66,433	$56,735	$123,168	$23,563,938
86	$66,274	$56,894	$123,168	$23,507,044
87	$66,114	$57,054	$123,168	$23,449,989
88	$65,953	$57,215	$123,168	$23,392,774
89	$65,792	$57,376	$123,168	$23,335,398
90	$65,631	$57,537	$123,168	$23,277,861
91	$65,469	$57,699	$123,168	$23,220,162
92	$65,307	$57,861	$123,168	$23,162,301
93	$65,144	$58,024	$123,168	$23,104,277
94	$64,981	$58,187	$123,168	$23,046,090
95	$64,817	$58,351	$123,168	$22,987,739
96	$64,653	$58,515	$123,168	$22,929,224

第8年供款共

$1,478,016

第8年利息

$786,567

第8年共還本金

$691,449

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$64,488	$58,680	$123,168	$22,870,544
98	$64,323	$58,845	$123,168	$22,811,700
99	$64,158	$59,010	$123,168	$22,752,689
100	$63,992	$59,176	$123,168	$22,693,513
101	$63,826	$59,342	$123,168	$22,634,171
102	$63,659	$59,509	$123,168	$22,574,661
103	$63,491	$59,677	$123,168	$22,514,985
104	$63,323	$59,845	$123,168	$22,455,140
105	$63,155	$60,013	$123,168	$22,395,127
106	$62,986	$60,182	$123,168	$22,334,945
107	$62,817	$60,351	$123,168	$22,274,594
108	$62,647	$60,521	$123,168	$22,214,074

第9年供款共

$1,478,016

第9年利息

$762,866

第9年共還本金

$715,150

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$62,477	$60,691	$123,168	$22,153,383
110	$62,306	$60,862	$123,168	$22,092,521
111	$62,135	$61,033	$123,168	$22,031,488
112	$61,964	$61,204	$123,168	$21,970,284
113	$61,791	$61,377	$123,168	$21,908,907
114	$61,619	$61,549	$123,168	$21,847,358
115	$61,446	$61,722	$123,168	$21,785,636
116	$61,272	$61,896	$123,168	$21,723,740
117	$61,098	$62,070	$123,168	$21,661,670
118	$60,923	$62,245	$123,168	$21,599,425
119	$60,748	$62,420	$123,168	$21,537,006
120	$60,573	$62,595	$123,168	$21,474,411

第10年供款共

$1,478,016

第10年利息

$738,353

第10年共還本金

$739,663

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$60,397	$62,771	$123,168	$21,411,639
122	$60,220	$62,948	$123,168	$21,348,692
123	$60,043	$63,125	$123,168	$21,285,567
124	$59,866	$63,302	$123,168	$21,222,265
125	$59,688	$63,480	$123,168	$21,158,784
126	$59,509	$63,659	$123,168	$21,095,125
127	$59,330	$63,838	$123,168	$21,031,287
128	$59,150	$64,018	$123,168	$20,967,270
129	$58,970	$64,198	$123,168	$20,903,072
130	$58,790	$64,378	$123,168	$20,838,694
131	$58,609	$64,559	$123,168	$20,774,135
132	$58,427	$64,741	$123,168	$20,709,394

第11年供款共

$1,478,016

第11年利息

$713,000

第11年共還本金

$765,017

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$58,245	$64,923	$123,168	$20,644,471
134	$58,063	$65,105	$123,168	$20,579,366
135	$57,879	$65,289	$123,168	$20,514,077
136	$57,696	$65,472	$123,168	$20,448,605
137	$57,512	$65,656	$123,168	$20,382,949
138	$57,327	$65,841	$123,168	$20,317,108
139	$57,142	$66,026	$123,168	$20,251,082
140	$56,956	$66,212	$123,168	$20,184,870
141	$56,770	$66,398	$123,168	$20,118,472
142	$56,583	$66,585	$123,168	$20,051,887
143	$56,396	$66,772	$123,168	$19,985,115
144	$56,208	$66,960	$123,168	$19,918,155

第12年供款共

$1,478,016

第12年利息

$686,777

第12年共還本金

$791,239

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$56,020	$67,148	$123,168	$19,851,007
146	$55,831	$67,337	$123,168	$19,783,670
147	$55,642	$67,526	$123,168	$19,716,143
148	$55,452	$67,716	$123,168	$19,648,427
149	$55,261	$67,907	$123,168	$19,580,520
150	$55,070	$68,098	$123,168	$19,512,423
151	$54,879	$68,289	$123,168	$19,444,133
152	$54,687	$68,481	$123,168	$19,375,652
153	$54,494	$68,674	$123,168	$19,306,978
154	$54,301	$68,867	$123,168	$19,238,111
155	$54,107	$69,061	$123,168	$19,169,050
156	$53,913	$69,255	$123,168	$19,099,795

第13年供款共

$1,478,016

第13年利息

$659,656

第13年共還本金

$818,360

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$53,718	$69,450	$123,168	$19,030,345
158	$53,523	$69,645	$123,168	$18,960,700
159	$53,327	$69,841	$123,168	$18,890,859
160	$53,131	$70,037	$123,168	$18,820,821
161	$52,934	$70,234	$123,168	$18,750,587
162	$52,736	$70,432	$123,168	$18,680,155
163	$52,538	$70,630	$123,168	$18,609,525
164	$52,339	$70,829	$123,168	$18,538,696
165	$52,140	$71,028	$123,168	$18,467,668
166	$51,940	$71,228	$123,168	$18,396,441
167	$51,740	$71,428	$123,168	$18,325,013
168	$51,539	$71,629	$123,168	$18,253,384

第14年供款共

$1,478,016

第14年利息

$631,605

第14年共還本金

$846,411

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$51,338	$71,830	$123,168	$18,181,553
170	$51,136	$72,032	$123,168	$18,109,521
171	$50,933	$72,235	$123,168	$18,037,286
172	$50,730	$72,438	$123,168	$17,964,848
173	$50,526	$72,642	$123,168	$17,892,206
174	$50,322	$72,846	$123,168	$17,819,360
175	$50,117	$73,051	$123,168	$17,746,309
176	$49,911	$73,257	$123,168	$17,673,052
177	$49,705	$73,463	$123,168	$17,599,590
178	$49,499	$73,669	$123,168	$17,525,920
179	$49,292	$73,876	$123,168	$17,452,044
180	$49,084	$74,084	$123,168	$17,377,960

第15年供款共

$1,478,016

第15年利息

$602,592

第15年共還本金

$875,424

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$48,876	$74,292	$123,168	$17,303,667
182	$48,667	$74,501	$123,168	$17,229,166
183	$48,457	$74,711	$123,168	$17,154,455
184	$48,247	$74,921	$123,168	$17,079,534
185	$48,036	$75,132	$123,168	$17,004,402
186	$47,825	$75,343	$123,168	$16,929,059
187	$47,613	$75,555	$123,168	$16,853,504
188	$47,400	$75,768	$123,168	$16,777,736
189	$47,187	$75,981	$123,168	$16,701,756
190	$46,974	$76,194	$123,168	$16,625,562
191	$46,759	$76,409	$123,168	$16,549,153
192	$46,544	$76,624	$123,168	$16,472,529

第16年供款共

$1,478,016

第16年利息

$572,585

第16年共還本金

$905,431

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$46,329	$76,839	$123,168	$16,395,690
194	$46,113	$77,055	$123,168	$16,318,635
195	$45,896	$77,272	$123,168	$16,241,363
196	$45,679	$77,489	$123,168	$16,163,874
197	$45,461	$77,707	$123,168	$16,086,167
198	$45,242	$77,926	$123,168	$16,008,242
199	$45,023	$78,145	$123,168	$15,930,097
200	$44,803	$78,365	$123,168	$15,851,732
201	$44,583	$78,585	$123,168	$15,773,147
202	$44,362	$78,806	$123,168	$15,694,341
203	$44,140	$79,028	$123,168	$15,615,313
204	$43,918	$79,250	$123,168	$15,536,063

第17年供款共

$1,478,016

第17年利息

$541,550

第17年共還本金

$936,466

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$43,695	$79,473	$123,168	$15,456,591
206	$43,472	$79,696	$123,168	$15,376,894
207	$43,248	$79,920	$123,168	$15,296,974
208	$43,023	$80,145	$123,168	$15,216,829
209	$42,797	$80,371	$123,168	$15,136,458
210	$42,571	$80,597	$123,168	$15,055,861
211	$42,345	$80,823	$123,168	$14,975,038
212	$42,117	$81,051	$123,168	$14,893,987
213	$41,889	$81,279	$123,168	$14,812,708
214	$41,661	$81,507	$123,168	$14,731,201
215	$41,432	$81,737	$123,168	$14,649,465
216	$41,202	$81,966	$123,168	$14,567,498

第18年供款共

$1,478,016

第18年利息

$509,451

第18年共還本金

$968,565

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$40,971	$82,197	$123,168	$14,485,301
218	$40,740	$82,428	$123,168	$14,402,873
219	$40,508	$82,660	$123,168	$14,320,213
220	$40,276	$82,892	$123,168	$14,237,321
221	$40,042	$83,126	$123,168	$14,154,195
222	$39,809	$83,359	$123,168	$14,070,836
223	$39,574	$83,594	$123,168	$13,987,242
224	$39,339	$83,829	$123,168	$13,903,413
225	$39,103	$84,065	$123,168	$13,819,349
226	$38,867	$84,301	$123,168	$13,735,048
227	$38,630	$84,538	$123,168	$13,650,509
228	$38,392	$84,776	$123,168	$13,565,733

第19年供款共

$1,478,016

第19年利息

$476,251

第19年共還本金

$1,001,765

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$38,154	$85,014	$123,168	$13,480,719
230	$37,915	$85,253	$123,168	$13,395,466
231	$37,675	$85,493	$123,168	$13,309,972
232	$37,434	$85,734	$123,168	$13,224,239
233	$37,193	$85,975	$123,168	$13,138,264
234	$36,951	$86,217	$123,168	$13,052,047
235	$36,709	$86,459	$123,168	$12,965,588
236	$36,466	$86,702	$123,168	$12,878,886
237	$36,222	$86,946	$123,168	$12,791,940
238	$35,977	$87,191	$123,168	$12,704,749
239	$35,732	$87,436	$123,168	$12,617,313
240	$35,486	$87,682	$123,168	$12,529,631

第20年供款共

$1,478,016

第20年利息

$441,914

第20年共還本金

$1,036,102

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$35,240	$87,928	$123,168	$12,441,703
242	$34,992	$88,176	$123,168	$12,353,527
243	$34,744	$88,424	$123,168	$12,265,103
244	$34,496	$88,672	$123,168	$12,176,431
245	$34,246	$88,922	$123,168	$12,087,509
246	$33,996	$89,172	$123,168	$11,998,337
247	$33,745	$89,423	$123,168	$11,908,915
248	$33,494	$89,674	$123,168	$11,819,240
249	$33,242	$89,926	$123,168	$11,729,314
250	$32,989	$90,179	$123,168	$11,639,135
251	$32,735	$90,433	$123,168	$11,548,702
252	$32,481	$90,687	$123,168	$11,458,015

第21年供款共

$1,478,016

第21年利息

$406,399

第21年共還本金

$1,071,617

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$32,226	$90,942	$123,168	$11,367,072
254	$31,970	$91,198	$123,168	$11,275,874
255	$31,713	$91,455	$123,168	$11,184,419
256	$31,456	$91,712	$123,168	$11,092,708
257	$31,198	$91,970	$123,168	$11,000,738
258	$30,940	$92,228	$123,168	$10,908,509
259	$30,680	$92,488	$123,168	$10,816,022
260	$30,420	$92,748	$123,168	$10,723,274
261	$30,159	$93,009	$123,168	$10,630,265
262	$29,898	$93,270	$123,168	$10,536,995
263	$29,635	$93,533	$123,168	$10,443,462
264	$29,372	$93,796	$123,168	$10,349,666

第22年供款共

$1,478,016

第22年利息

$369,668

第22年共還本金

$1,108,348

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$29,108	$94,060	$123,168	$10,255,606
266	$28,844	$94,324	$123,168	$10,161,282
267	$28,579	$94,589	$123,168	$10,066,693
268	$28,313	$94,855	$123,168	$9,971,838
269	$28,046	$95,122	$123,168	$9,876,715
270	$27,778	$95,390	$123,168	$9,781,326
271	$27,510	$95,658	$123,168	$9,685,668
272	$27,241	$95,927	$123,168	$9,589,740
273	$26,971	$96,197	$123,168	$9,493,544
274	$26,701	$96,467	$123,168	$9,397,076
275	$26,429	$96,739	$123,168	$9,300,337
276	$26,157	$97,011	$123,168	$9,203,327

第23年供款共

$1,478,016

第23年利息

$331,677

第23年共還本金

$1,146,339

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$25,884	$97,284	$123,168	$9,106,043
278	$25,611	$97,557	$123,168	$9,008,486
279	$25,336	$97,832	$123,168	$8,910,654
280	$25,061	$98,107	$123,168	$8,812,547
281	$24,785	$98,383	$123,168	$8,714,165
282	$24,509	$98,659	$123,168	$8,615,505
283	$24,231	$98,937	$123,168	$8,516,568
284	$23,953	$99,215	$123,168	$8,417,353
285	$23,674	$99,494	$123,168	$8,317,859
286	$23,394	$99,774	$123,168	$8,218,085
287	$23,113	$100,055	$123,168	$8,118,030
288	$22,832	$100,336	$123,168	$8,017,694

第24年供款共

$1,478,016

第24年利息

$292,384

第24年共還本金

$1,185,632

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$22,550	$100,618	$123,168	$7,917,076
290	$22,267	$100,901	$123,168	$7,816,175
291	$21,983	$101,185	$123,168	$7,714,990
292	$21,698	$101,470	$123,168	$7,613,520
293	$21,413	$101,755	$123,168	$7,511,765
294	$21,127	$102,041	$123,168	$7,409,724
295	$20,840	$102,328	$123,168	$7,307,396
296	$20,552	$102,616	$123,168	$7,204,780
297	$20,263	$102,905	$123,168	$7,101,875
298	$19,974	$103,194	$123,168	$6,998,681
299	$19,684	$103,484	$123,168	$6,895,197
300	$19,393	$103,775	$123,168	$6,791,422

第25年供款共

$1,478,016

第25年利息

$251,744

第25年共還本金

$1,226,272

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$19,101	$104,067	$123,168	$6,687,355
302	$18,808	$104,360	$123,168	$6,582,995
303	$18,515	$104,653	$123,168	$6,478,342
304	$18,220	$104,948	$123,168	$6,373,394
305	$17,925	$105,243	$123,168	$6,268,151
306	$17,629	$105,539	$123,168	$6,162,612
307	$17,332	$105,836	$123,168	$6,056,777
308	$17,035	$106,133	$123,168	$5,950,643
309	$16,736	$106,432	$123,168	$5,844,212
310	$16,437	$106,731	$123,168	$5,737,480
311	$16,137	$107,031	$123,168	$5,630,449
312	$15,836	$107,332	$123,168	$5,523,117

第26年供款共

$1,478,016

第26年利息

$209,711

第26年共還本金

$1,268,305

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$15,534	$107,634	$123,168	$5,415,482
314	$15,231	$107,937	$123,168	$5,307,545
315	$14,927	$108,241	$123,168	$5,199,305
316	$14,623	$108,545	$123,168	$5,090,760
317	$14,318	$108,850	$123,168	$4,981,910
318	$14,012	$109,156	$123,168	$4,872,753
319	$13,705	$109,463	$123,168	$4,763,290
320	$13,397	$109,771	$123,168	$4,653,519
321	$13,088	$110,080	$123,168	$4,543,439
322	$12,778	$110,390	$123,168	$4,433,049
323	$12,468	$110,700	$123,168	$4,322,349
324	$12,157	$111,011	$123,168	$4,211,338

第27年供款共

$1,478,016

第27年利息

$166,237

第27年共還本金

$1,311,779

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$11,844	$111,324	$123,168	$4,100,014
326	$11,531	$111,637	$123,168	$3,988,377
327	$11,217	$111,951	$123,168	$3,876,427
328	$10,902	$112,266	$123,168	$3,764,161
329	$10,587	$112,581	$123,168	$3,651,580
330	$10,270	$112,898	$123,168	$3,538,682
331	$9,953	$113,215	$123,168	$3,425,466
332	$9,634	$113,534	$123,168	$3,311,933
333	$9,315	$113,853	$123,168	$3,198,079
334	$8,995	$114,173	$123,168	$3,083,906
335	$8,673	$114,495	$123,168	$2,969,411
336	$8,351	$114,817	$123,168	$2,854,595

第28年供款共

$1,478,016

第28年利息

$121,273

第28年共還本金

$1,356,743

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$8,029	$115,139	$123,168	$2,739,455
338	$7,705	$115,463	$123,168	$2,623,992
339	$7,380	$115,788	$123,168	$2,508,204
340	$7,054	$116,114	$123,168	$2,392,090
341	$6,728	$116,440	$123,168	$2,275,650
342	$6,400	$116,768	$123,168	$2,158,882
343	$6,072	$117,096	$123,168	$2,041,786
344	$5,743	$117,425	$123,168	$1,924,361
345	$5,412	$117,756	$123,168	$1,806,605
346	$5,081	$118,087	$123,168	$1,688,518
347	$4,749	$118,419	$123,168	$1,570,099
348	$4,416	$118,752	$123,168	$1,451,347

第29年供款共

$1,478,016

第29年利息

$74,768

第29年共還本金

$1,403,248

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$4,082	$119,086	$123,168	$1,332,261
350	$3,747	$119,421	$123,168	$1,212,840
351	$3,411	$119,757	$123,168	$1,093,083
352	$3,074	$120,094	$123,168	$972,989
353	$2,737	$120,431	$123,168	$852,558
354	$2,398	$120,770	$123,168	$731,788
355	$2,058	$121,110	$123,168	$610,678
356	$1,718	$121,450	$123,168	$489,227
357	$1,376	$121,792	$123,168	$367,435
358	$1,033	$122,135	$123,168	$245,301
359	$690	$122,478	$123,168	$122,823
360	$345	$122,823	$123,168	$0

第30年供款共

$1,478,016

第30年利息

$26,669

第30年共還本金

$1,451,347

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$24,810,482

Disclaimer

Recommended properties

Mort. Insurance
info