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$24,397,157

Monthly Payment
$123,381

Down Payment

$-20,350,000

Total Loan

$28,350,000

Total int. paid

$16,067,157

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-20,020,000

Base on DTI ratio

$246,762

Budget of property purchase

HK$-20,020,000

Down Payment

$-20,350,000
Stamp Duty

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

$ 10,000
Agency Commission

$80,000
Mort. Insurance

Not applicable

Min. Monthly Income Requirement

Base on DTI ratio

$246,762

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 LAKE SILVER TWR 07

thumb_up

LAKE SILVER TWR 07

570 ft²

@15,439

GFA

748 ft²

@11,765

local_fire_department HIT

Sale$8.8 M

570 ft²

@15,439

GFA

748 ft²

@11,765

Sale$8.8 M

local_fire_department HIT

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 02

thumb_up

ST BARTHS PH 01 MAPLE COURT TWR 02

446 ft²

@19,058

local_fire_department HIT

Sale$8.5 M

446 ft²

@19,058

Sale$8.5 M

local_fire_department HIT

Fanling GREENPARK VILLA BLK 04

thumb_up

靚裝連車位

716 ft²

@12,291

GFA

826 ft²

@10,654

local_fire_department HIT

Sale$8.8 M

716 ft²

@12,291

GFA

826 ft²

@10,654

Sale$8.8 M

local_fire_department HIT

Fanling SWALLOW GDN PH 02

thumb_up

SWALLOW GDN PH 02

630 ft²

@11,111

local_fire_department HIT

Sale$7 M

630 ft²

@11,111

Sale$7 M

local_fire_department HIT

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

Shatin THE MET. ACAPPELLA

thumb_up

THE MET. ACAPPELLA

507 ft²

@17,751

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$9 M

507 ft²

@17,751

Sale$9 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

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

Clearwater Bay CHAN UK VILLAGE

thumb_up

Nicely Renovated House

700 ft²

@10,000

GFA

700 ft²

@10,000

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7 M

700 ft²

@10,000

GFA

700 ft²

@10,000

Sale$7 M

local_fire_department HIT hotel_class King pets Pet Friendly

Sai Kung THE MEDITERRANEAN TWR 02

thumb_up

THE MEDITERRANEAN

699 ft²

@12,160

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

Sale$8.5 M

699 ft²

@12,160

Sale$8.5 M

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

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO BLK 03

788 ft²

@9,645

GFA

977 ft²

@7,779

verified 首置必買

Sale$7.6 M

788 ft²

@9,645

GFA

977 ft²

@7,779

Sale$7.6 M

verified 首置必買

Tseung Kwan O RESIDENCE OASIS

thumb_up

RESIDENCE OASIS TWR 02

533 ft²

@16,510

GFA

677 ft²

@12,999

Sale$8.8 M

533 ft²

@16,510

GFA

677 ft²

@12,999

Sale$8.8 M

Ma On Shan MOUNTAIN SHORE BLK 05

thumb_up

MOUNTAIN SHORE BLK 05

676 ft²

@12,574

GFA

855 ft²

@9,942

local_fire_department HIT real_estate_agent Rare

Sale$8.5 M

676 ft²

@12,574

GFA

855 ft²

@9,942

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$169,673	$130,380	$106,843	$91,185
1.500	$175,981	$136,802	$113,382	$97,842
2.000	$182,435	$143,418	$120,163	$104,787
2.500	$189,035	$150,227	$127,183	$112,017
3.000	$195,780	$157,228	$134,439	$119,525
3.250	$199,207	$160,800	$138,154	$123,381
3.500	$202,669	$164,419	$141,927	$127,304
4.000	$209,702	$171,795	$149,642	$135,347
4.500	$216,876	$179,356	$157,579	$143,645
5.000	$224,190	$187,097	$165,731	$152,189
5.500	$231,643	$195,016	$174,094	$160,968
6.000	$239,233	$203,108	$182,659	$169,973

Monthly Payment$123,381

Term

30Year

Loan amount

$28,350,000

Total int. paid

$16,067,157

Total Loan and Interest

$44,417,157

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$76,781	$46,600	$123,381	$28,303,400
2	$76,655	$46,726	$123,381	$28,256,674
3	$76,528	$46,852	$123,381	$28,209,822
4	$76,402	$46,979	$123,381	$28,162,842
5	$76,274	$47,107	$123,381	$28,115,736
6	$76,147	$47,234	$123,381	$28,068,502
7	$76,019	$47,362	$123,381	$28,021,139
8	$75,891	$47,490	$123,381	$27,973,649
9	$75,762	$47,619	$123,381	$27,926,030
10	$75,633	$47,748	$123,381	$27,878,282
11	$75,504	$47,877	$123,381	$27,830,405
12	$75,374	$48,007	$123,381	$27,782,398

第1年供款共

$1,480,572

第1年利息

$912,970

第1年共還本金

$567,602

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$75,244	$48,137	$123,381	$27,734,261
14	$75,114	$48,267	$123,381	$27,685,993
15	$74,983	$48,398	$123,381	$27,637,595
16	$74,852	$48,529	$123,381	$27,589,066
17	$74,720	$48,661	$123,381	$27,540,406
18	$74,589	$48,792	$123,381	$27,491,613
19	$74,456	$48,925	$123,381	$27,442,689
20	$74,324	$49,057	$123,381	$27,393,632
21	$74,191	$49,190	$123,381	$27,344,442
22	$74,058	$49,323	$123,381	$27,295,118
23	$73,924	$49,457	$123,381	$27,245,662
24	$73,790	$49,591	$123,381	$27,196,071

第2年供款共

$1,480,572

第2年利息

$894,245

第2年共還本金

$586,327

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$73,656	$49,725	$123,381	$27,146,346
26	$73,521	$49,860	$123,381	$27,096,487
27	$73,386	$49,995	$123,381	$27,046,492
28	$73,251	$50,130	$123,381	$26,996,362
29	$73,115	$50,266	$123,381	$26,946,096
30	$72,979	$50,402	$123,381	$26,895,694
31	$72,843	$50,538	$123,381	$26,845,155
32	$72,706	$50,675	$123,381	$26,794,480
33	$72,568	$50,813	$123,381	$26,743,667
34	$72,431	$50,950	$123,381	$26,692,717
35	$72,293	$51,088	$123,381	$26,641,629
36	$72,154	$51,227	$123,381	$26,590,402

第3年供款共

$1,480,572

第3年利息

$874,903

第3年共還本金

$605,669

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$72,016	$51,365	$123,381	$26,539,037
38	$71,877	$51,504	$123,381	$26,487,533
39	$71,737	$51,644	$123,381	$26,435,889
40	$71,597	$51,784	$123,381	$26,384,105
41	$71,457	$51,924	$123,381	$26,332,181
42	$71,316	$52,065	$123,381	$26,280,116
43	$71,175	$52,206	$123,381	$26,227,911
44	$71,034	$52,347	$123,381	$26,175,564
45	$70,892	$52,489	$123,381	$26,123,075
46	$70,750	$52,631	$123,381	$26,070,444
47	$70,607	$52,774	$123,381	$26,017,670
48	$70,465	$52,916	$123,381	$25,964,754

第4年供款共

$1,480,572

第4年利息

$854,923

第4年共還本金

$625,649

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$70,321	$53,060	$123,381	$25,911,694
50	$70,178	$53,203	$123,381	$25,858,490
51	$70,033	$53,348	$123,381	$25,805,143
52	$69,889	$53,492	$123,381	$25,751,651
53	$69,744	$53,637	$123,381	$25,698,014
54	$69,599	$53,782	$123,381	$25,644,232
55	$69,453	$53,928	$123,381	$25,590,304
56	$69,307	$54,074	$123,381	$25,536,230
57	$69,161	$54,220	$123,381	$25,482,009
58	$69,014	$54,367	$123,381	$25,427,642
59	$68,867	$54,514	$123,381	$25,373,128
60	$68,719	$54,662	$123,381	$25,318,466

第5年供款共

$1,480,572

第5年利息

$834,284

第5年共還本金

$646,288

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$68,571	$54,810	$123,381	$25,263,656
62	$68,422	$54,959	$123,381	$25,208,697
63	$68,274	$55,107	$123,381	$25,153,590
64	$68,124	$55,257	$123,381	$25,098,333
65	$67,975	$55,406	$123,381	$25,042,927
66	$67,825	$55,556	$123,381	$24,987,370
67	$67,674	$55,707	$123,381	$24,931,663
68	$67,523	$55,858	$123,381	$24,875,806
69	$67,372	$56,009	$123,381	$24,819,797
70	$67,220	$56,161	$123,381	$24,763,636
71	$67,068	$56,313	$123,381	$24,707,323
72	$66,916	$56,465	$123,381	$24,650,858

第6年供款共

$1,480,572

第6年利息

$812,964

第6年共還本金

$667,608

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$66,763	$56,618	$123,381	$24,594,239
74	$66,609	$56,772	$123,381	$24,537,468
75	$66,456	$56,925	$123,381	$24,480,542
76	$66,301	$57,080	$123,381	$24,423,463
77	$66,147	$57,234	$123,381	$24,366,229
78	$65,992	$57,389	$123,381	$24,308,840
79	$65,836	$57,545	$123,381	$24,251,295
80	$65,681	$57,700	$123,381	$24,193,595
81	$65,524	$57,857	$123,381	$24,135,738
82	$65,368	$58,013	$123,381	$24,077,725
83	$65,211	$58,170	$123,381	$24,019,554
84	$65,053	$58,328	$123,381	$23,961,226

第7年供款共

$1,480,572

第7年利息

$790,940

第7年共還本金

$689,631

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$64,895	$58,486	$123,381	$23,902,740
86	$64,737	$58,644	$123,381	$23,844,096
87	$64,578	$58,803	$123,381	$23,785,293
88	$64,419	$58,962	$123,381	$23,726,330
89	$64,259	$59,122	$123,381	$23,667,208
90	$64,099	$59,282	$123,381	$23,607,926
91	$63,938	$59,443	$123,381	$23,548,483
92	$63,777	$59,604	$123,381	$23,488,879
93	$63,616	$59,765	$123,381	$23,429,114
94	$63,454	$59,927	$123,381	$23,369,186
95	$63,292	$60,089	$123,381	$23,309,097
96	$63,129	$60,252	$123,381	$23,248,845

第8年供款共

$1,480,572

第8年利息

$768,191

第8年共還本金

$712,381

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$62,966	$60,415	$123,381	$23,188,429
98	$62,802	$60,579	$123,381	$23,127,850
99	$62,638	$60,743	$123,381	$23,067,107
100	$62,473	$60,908	$123,381	$23,006,200
101	$62,308	$61,073	$123,381	$22,945,127
102	$62,143	$61,238	$123,381	$22,883,889
103	$61,977	$61,404	$123,381	$22,822,486
104	$61,811	$61,570	$123,381	$22,760,915
105	$61,644	$61,737	$123,381	$22,699,179
106	$61,477	$61,904	$123,381	$22,637,275
107	$61,309	$62,072	$123,381	$22,575,203
108	$61,141	$62,240	$123,381	$22,512,963

第9年供款共

$1,480,572

第9年利息

$744,690

第9年共還本金

$735,882

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$60,973	$62,408	$123,381	$22,450,555
110	$60,804	$62,577	$123,381	$22,387,977
111	$60,634	$62,747	$123,381	$22,325,230
112	$60,464	$62,917	$123,381	$22,262,314
113	$60,294	$63,087	$123,381	$22,199,226
114	$60,123	$63,258	$123,381	$22,135,968
115	$59,952	$63,429	$123,381	$22,072,539
116	$59,780	$63,601	$123,381	$22,008,938
117	$59,608	$63,773	$123,381	$21,945,164
118	$59,435	$63,946	$123,381	$21,881,218
119	$59,262	$64,119	$123,381	$21,817,099
120	$59,088	$64,293	$123,381	$21,752,806

第10年供款共

$1,480,572

第10年利息

$720,414

第10年共還本金

$760,157

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$58,914	$64,467	$123,381	$21,688,338
122	$58,739	$64,642	$123,381	$21,623,697
123	$58,564	$64,817	$123,381	$21,558,880
124	$58,389	$64,992	$123,381	$21,493,888
125	$58,213	$65,168	$123,381	$21,428,719
126	$58,036	$65,345	$123,381	$21,363,374
127	$57,859	$65,522	$123,381	$21,297,852
128	$57,682	$65,699	$123,381	$21,232,153
129	$57,504	$65,877	$123,381	$21,166,276
130	$57,325	$66,056	$123,381	$21,100,220
131	$57,146	$66,235	$123,381	$21,033,986
132	$56,967	$66,414	$123,381	$20,967,572

第11年供款共

$1,480,572

第11年利息

$695,338

第11年共還本金

$785,234

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$56,787	$66,594	$123,381	$20,900,978
134	$56,607	$66,774	$123,381	$20,834,204
135	$56,426	$66,955	$123,381	$20,767,249
136	$56,245	$67,136	$123,381	$20,700,112
137	$56,063	$67,318	$123,381	$20,632,794
138	$55,880	$67,501	$123,381	$20,565,294
139	$55,698	$67,683	$123,381	$20,497,610
140	$55,514	$67,867	$123,381	$20,429,744
141	$55,331	$68,050	$123,381	$20,361,693
142	$55,146	$68,235	$123,381	$20,293,459
143	$54,961	$68,420	$123,381	$20,225,039
144	$54,776	$68,605	$123,381	$20,156,434

第12年供款共

$1,480,572

第12年利息

$669,434

第12年共還本金

$811,138

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$54,590	$68,791	$123,381	$20,087,643
146	$54,404	$68,977	$123,381	$20,018,667
147	$54,217	$69,164	$123,381	$19,949,503
148	$54,030	$69,351	$123,381	$19,880,152
149	$53,842	$69,539	$123,381	$19,810,613
150	$53,654	$69,727	$123,381	$19,740,886
151	$53,465	$69,916	$123,381	$19,670,969
152	$53,276	$70,105	$123,381	$19,600,864
153	$53,086	$70,295	$123,381	$19,530,569
154	$52,895	$70,486	$123,381	$19,460,083
155	$52,704	$70,677	$123,381	$19,389,406
156	$52,513	$70,868	$123,381	$19,318,538

第13年供款共

$1,480,572

第13年利息

$642,676

第13年共還本金

$837,896

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$52,321	$71,060	$123,381	$19,247,478
158	$52,129	$71,252	$123,381	$19,176,226
159	$51,936	$71,445	$123,381	$19,104,781
160	$51,742	$71,639	$123,381	$19,033,142
161	$51,548	$71,833	$123,381	$18,961,309
162	$51,354	$72,027	$123,381	$18,889,281
163	$51,158	$72,223	$123,381	$18,817,059
164	$50,963	$72,418	$123,381	$18,744,641
165	$50,767	$72,614	$123,381	$18,672,026
166	$50,570	$72,811	$123,381	$18,599,216
167	$50,373	$73,008	$123,381	$18,526,207
168	$50,175	$73,206	$123,381	$18,453,002

第14年供款共

$1,480,572

第14年利息

$615,035

第14年共還本金

$865,537

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$49,977	$73,404	$123,381	$18,379,597
170	$49,778	$73,603	$123,381	$18,305,995
171	$49,579	$73,802	$123,381	$18,232,192
172	$49,379	$74,002	$123,381	$18,158,190
173	$49,178	$74,203	$123,381	$18,083,988
174	$48,977	$74,404	$123,381	$18,009,584
175	$48,776	$74,605	$123,381	$17,934,979
176	$48,574	$74,807	$123,381	$17,860,172
177	$48,371	$75,010	$123,381	$17,785,162
178	$48,168	$75,213	$123,381	$17,709,949
179	$47,964	$75,417	$123,381	$17,634,533
180	$47,760	$75,621	$123,381	$17,558,912

第15年供款共

$1,480,572

第15年利息

$586,482

第15年共還本金

$894,090

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$47,555	$75,826	$123,381	$17,483,086
182	$47,350	$76,031	$123,381	$17,407,056
183	$47,144	$76,237	$123,381	$17,330,819
184	$46,938	$76,443	$123,381	$17,254,375
185	$46,731	$76,650	$123,381	$17,177,725
186	$46,523	$76,858	$123,381	$17,100,867
187	$46,315	$77,066	$123,381	$17,023,801
188	$46,106	$77,275	$123,381	$16,946,526
189	$45,897	$77,484	$123,381	$16,869,042
190	$45,687	$77,694	$123,381	$16,791,348
191	$45,477	$77,904	$123,381	$16,713,443
192	$45,266	$78,115	$123,381	$16,635,328

第16年供款共

$1,480,572

第16年利息

$556,988

第16年共還本金

$923,584

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$45,054	$78,327	$123,381	$16,557,001
194	$44,842	$78,539	$123,381	$16,478,462
195	$44,629	$78,752	$123,381	$16,399,710
196	$44,416	$78,965	$123,381	$16,320,745
197	$44,202	$79,179	$123,381	$16,241,566
198	$43,988	$79,393	$123,381	$16,162,172
199	$43,773	$79,608	$123,381	$16,082,564
200	$43,557	$79,824	$123,381	$16,002,740
201	$43,341	$80,040	$123,381	$15,922,700
202	$43,124	$80,257	$123,381	$15,842,443
203	$42,907	$80,474	$123,381	$15,761,968
204	$42,689	$80,692	$123,381	$15,681,276

第17年供款共

$1,480,572

第17年利息

$526,520

第17年共還本金

$954,052

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$42,470	$80,911	$123,381	$15,600,365
206	$42,251	$81,130	$123,381	$15,519,235
207	$42,031	$81,350	$123,381	$15,437,885
208	$41,811	$81,570	$123,381	$15,356,315
209	$41,590	$81,791	$123,381	$15,274,524
210	$41,369	$82,012	$123,381	$15,192,512
211	$41,146	$82,235	$123,381	$15,110,277
212	$40,924	$82,457	$123,381	$15,027,820
213	$40,700	$82,681	$123,381	$14,945,139
214	$40,476	$82,905	$123,381	$14,862,235
215	$40,252	$83,129	$123,381	$14,779,106
216	$40,027	$83,354	$123,381	$14,695,751

第18年供款共

$1,480,572

第18年利息

$495,047

第18年共還本金

$985,525

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$39,801	$83,580	$123,381	$14,612,171
218	$39,575	$83,806	$123,381	$14,528,365
219	$39,348	$84,033	$123,381	$14,444,332
220	$39,120	$84,261	$123,381	$14,360,071
221	$38,892	$84,489	$123,381	$14,275,582
222	$38,663	$84,718	$123,381	$14,190,864
223	$38,434	$84,947	$123,381	$14,105,916
224	$38,204	$85,177	$123,381	$14,020,739
225	$37,973	$85,408	$123,381	$13,935,331
226	$37,742	$85,639	$123,381	$13,849,691
227	$37,510	$85,871	$123,381	$13,763,820
228	$37,277	$86,104	$123,381	$13,677,716

第19年供款共

$1,480,572

第19年利息

$462,536

第19年共還本金

$1,018,036

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$37,044	$86,337	$123,381	$13,591,379
230	$36,810	$86,571	$123,381	$13,504,808
231	$36,576	$86,805	$123,381	$13,418,002
232	$36,340	$87,041	$123,381	$13,330,962
233	$36,105	$87,276	$123,381	$13,243,685
234	$35,868	$87,513	$123,381	$13,156,173
235	$35,631	$87,750	$123,381	$13,068,423
236	$35,394	$87,987	$123,381	$12,980,436
237	$35,155	$88,226	$123,381	$12,892,210
238	$34,916	$88,465	$123,381	$12,803,745
239	$34,677	$88,704	$123,381	$12,715,041
240	$34,437	$88,944	$123,381	$12,626,097

第20年供款共

$1,480,572

第20年利息

$428,953

第20年共還本金

$1,051,619

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$34,196	$89,185	$123,381	$12,536,911
242	$33,954	$89,427	$123,381	$12,447,485
243	$33,712	$89,669	$123,381	$12,357,816
244	$33,469	$89,912	$123,381	$12,267,904
245	$33,226	$90,155	$123,381	$12,177,748
246	$32,981	$90,400	$123,381	$12,087,349
247	$32,737	$90,644	$123,381	$11,996,704
248	$32,491	$90,890	$123,381	$11,905,814
249	$32,245	$91,136	$123,381	$11,814,678
250	$31,998	$91,383	$123,381	$11,723,295
251	$31,751	$91,630	$123,381	$11,631,665
252	$31,502	$91,879	$123,381	$11,539,786

第21年供款共

$1,480,572

第21年利息

$394,261

第21年共還本金

$1,086,310

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$31,254	$92,127	$123,381	$11,447,659
254	$31,004	$92,377	$123,381	$11,355,282
255	$30,754	$92,627	$123,381	$11,262,655
256	$30,503	$92,878	$123,381	$11,169,777
257	$30,251	$93,130	$123,381	$11,076,647
258	$29,999	$93,382	$123,381	$10,983,266
259	$29,746	$93,635	$123,381	$10,889,631
260	$29,493	$93,888	$123,381	$10,795,743
261	$29,238	$94,143	$123,381	$10,701,600
262	$28,984	$94,397	$123,381	$10,607,203
263	$28,728	$94,653	$123,381	$10,512,550
264	$28,471	$94,910	$123,381	$10,417,640

第22年供款共

$1,480,572

第22年利息

$358,426

第22年共還本金

$1,122,146

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$28,214	$95,167	$123,381	$10,322,474
266	$27,957	$95,424	$123,381	$10,227,049
267	$27,698	$95,683	$123,381	$10,131,367
268	$27,439	$95,942	$123,381	$10,035,425
269	$27,179	$96,202	$123,381	$9,939,223
270	$26,919	$96,462	$123,381	$9,842,761
271	$26,657	$96,724	$123,381	$9,746,037
272	$26,396	$96,985	$123,381	$9,649,052
273	$26,133	$97,248	$123,381	$9,551,804
274	$25,869	$97,512	$123,381	$9,454,292
275	$25,605	$97,776	$123,381	$9,356,516
276	$25,341	$98,040	$123,381	$9,258,476

第23年供款共

$1,480,572

第23年利息

$321,408

第23年共還本金

$1,159,164

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$25,075	$98,306	$123,381	$9,160,170
278	$24,809	$98,572	$123,381	$9,061,598
279	$24,542	$98,839	$123,381	$8,962,759
280	$24,274	$99,107	$123,381	$8,863,652
281	$24,006	$99,375	$123,381	$8,764,277
282	$23,737	$99,644	$123,381	$8,664,632
283	$23,467	$99,914	$123,381	$8,564,718
284	$23,196	$100,185	$123,381	$8,464,533
285	$22,925	$100,456	$123,381	$8,364,077
286	$22,653	$100,728	$123,381	$8,263,349
287	$22,380	$101,001	$123,381	$8,162,347
288	$22,106	$101,275	$123,381	$8,061,073

第24年供款共

$1,480,572

第24年利息

$283,169

第24年共還本金

$1,197,403

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$21,832	$101,549	$123,381	$7,959,524
290	$21,557	$101,824	$123,381	$7,857,700
291	$21,281	$102,100	$123,381	$7,755,600
292	$21,005	$102,376	$123,381	$7,653,224
293	$20,727	$102,654	$123,381	$7,550,570
294	$20,449	$102,932	$123,381	$7,447,639
295	$20,171	$103,210	$123,381	$7,344,429
296	$19,891	$103,490	$123,381	$7,240,939
297	$19,611	$103,770	$123,381	$7,137,169
298	$19,330	$104,051	$123,381	$7,033,118
299	$19,048	$104,333	$123,381	$6,928,785
300	$18,765	$104,616	$123,381	$6,824,169

第25年供款共

$1,480,572

第25年利息

$243,668

第25年共還本金

$1,236,904

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$18,482	$104,899	$123,381	$6,719,270
302	$18,198	$105,183	$123,381	$6,614,087
303	$17,913	$105,468	$123,381	$6,508,619
304	$17,628	$105,753	$123,381	$6,402,866
305	$17,341	$106,040	$123,381	$6,296,826
306	$17,054	$106,327	$123,381	$6,190,499
307	$16,766	$106,615	$123,381	$6,083,884
308	$16,477	$106,904	$123,381	$5,976,980
309	$16,188	$107,193	$123,381	$5,869,787
310	$15,897	$107,484	$123,381	$5,762,303
311	$15,606	$107,775	$123,381	$5,654,528
312	$15,314	$108,067	$123,381	$5,546,462

第26年供款共

$1,480,572

第26年利息

$202,865

第26年共還本金

$1,277,707

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$15,022	$108,359	$123,381	$5,438,102
314	$14,728	$108,653	$123,381	$5,329,449
315	$14,434	$108,947	$123,381	$5,220,502
316	$14,139	$109,242	$123,381	$5,111,260
317	$13,843	$109,538	$123,381	$5,001,722
318	$13,546	$109,835	$123,381	$4,891,888
319	$13,249	$110,132	$123,381	$4,781,756
320	$12,951	$110,430	$123,381	$4,671,325
321	$12,652	$110,729	$123,381	$4,560,596
322	$12,352	$111,029	$123,381	$4,449,566
323	$12,051	$111,330	$123,381	$4,338,236
324	$11,749	$111,632	$123,381	$4,226,605

第27年供款共

$1,480,572

第27年利息

$160,715

第27年共還本金

$1,319,857

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$11,447	$111,934	$123,381	$4,114,671
326	$11,144	$112,237	$123,381	$4,002,434
327	$10,840	$112,541	$123,381	$3,889,892
328	$10,535	$112,846	$123,381	$3,777,047
329	$10,230	$113,151	$123,381	$3,663,895
330	$9,923	$113,458	$123,381	$3,550,437
331	$9,616	$113,765	$123,381	$3,436,672
332	$9,308	$114,073	$123,381	$3,322,599
333	$8,999	$114,382	$123,381	$3,208,216
334	$8,689	$114,692	$123,381	$3,093,524
335	$8,378	$115,003	$123,381	$2,978,522
336	$8,067	$115,314	$123,381	$2,863,207

第28年供款共

$1,480,572

第28年利息

$117,175

第28年共還本金

$1,363,397

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$7,755	$115,626	$123,381	$2,747,581
338	$7,441	$115,940	$123,381	$2,631,641
339	$7,127	$116,254	$123,381	$2,515,388
340	$6,813	$116,568	$123,381	$2,398,819
341	$6,497	$116,884	$123,381	$2,281,935
342	$6,180	$117,201	$123,381	$2,164,734
343	$5,863	$117,518	$123,381	$2,047,216
344	$5,545	$117,836	$123,381	$1,929,380
345	$5,225	$118,156	$123,381	$1,811,224
346	$4,905	$118,476	$123,381	$1,692,748
347	$4,585	$118,796	$123,381	$1,573,952
348	$4,263	$119,118	$123,381	$1,454,834

第29年供款共

$1,480,572

第29年利息

$72,198

第29年共還本金

$1,408,374

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$3,940	$119,441	$123,381	$1,335,393
350	$3,617	$119,764	$123,381	$1,215,629
351	$3,292	$120,089	$123,381	$1,095,540
352	$2,967	$120,414	$123,381	$975,126
353	$2,641	$120,740	$123,381	$854,386
354	$2,314	$121,067	$123,381	$733,319
355	$1,986	$121,395	$123,381	$611,924
356	$1,657	$121,724	$123,381	$490,200
357	$1,328	$122,053	$123,381	$368,147
358	$997	$122,384	$123,381	$245,763
359	$666	$122,715	$123,381	$123,048
360	$333	$123,048	$123,381	$0

第30年供款共

$1,480,572

第30年利息

$25,738

第30年共還本金

$1,454,834

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$24,397,157

Disclaimer

Recommended properties

Mort. Insurance
info