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$178,103,805

Monthly Payment
$1,268,817

Down Payment

$-279,000,000

Total Loan

$287,000,000

Total int. paid

$169,773,805

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-278,670,000

Base on DTI ratio

$2,537,632

Budget of property purchase

HK$-278,670,000

Down Payment

$-279,000,000
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

$2,537,632

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 PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN - Pet Friendly Apartment

491 ft²

@14,257

local_offer Good Catch

Sale$7 M

491 ft²

@14,257

Sale$7 M

local_offer Good Catch

Tai Po PROVIDENCE BAY TWR 21

thumb_up

PROVIDENCE BAY TWR 21

646 ft²

@13,158

GFA

822 ft²

@10,341

local_fire_department HIT local_offer Good Catch verified 首置必買

Sale$8.5 M

646 ft²

@13,158

GFA

822 ft²

@10,341

Sale$8.5 M

local_fire_department HIT local_offer Good Catch verified 首置必買

Sai Kung Marina Cove

thumb_up

MARINA COVE NICE APARTMENT

533 ft²

@13,659

GFA

650 ft²

@11,200

local_fire_department HIT local_offer Good Catch

Sale$7.28 M

533 ft²

@13,659

GFA

650 ft²

@11,200

Sale$7.28 M

local_fire_department HIT local_offer Good Catch

Ma On Shan DOUBLE COVE

thumb_up

迎海第1座最近鐵路

511 ft²

@15,264

GFA

663 ft²

@11,765

local_fire_department HIT

Sale$7.8 M

511 ft²

@15,264

GFA

663 ft²

@11,765

Sale$7.8 M

local_fire_department HIT

Shatin CITY ONE SHATIN SITE 01 BLK 12

thumb_up

沙田第一城

504 ft²

@14,286

GFA

594 ft²

@12,121

hotel_class King verified 首置必買

Sale$7.2 M

504 ft²

@14,286

GFA

594 ft²

@12,121

Sale$7.2 M

hotel_class King verified 首置必買

Ma On Shan VILLA OCEANIA BLK 02

thumb_up

VILLA OCEANIA BLK 02

558 ft²

@13,082

GFA

733 ft²

@9,959

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

Sale$7.3 M

558 ft²

@13,082

GFA

733 ft²

@9,959

Sale$7.3 M

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

KOL VR

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

504 ft²

@15,873

local_fire_department HIT real_estate_agent Rare local_offer Good Catch vpn_key Key

Sale$8 M

504 ft²

@15,873

Sale$8 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch vpn_key Key

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 08

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

512 ft²

@14,414

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

Sale$7.38 M

512 ft²

@14,414

Sale$7.38 M

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

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 BELAIR GDNS

thumb_up

BELAIR GDNS

919 ft²

@8,760

GFA

1,255 ft²

@6,414

local_fire_department HIT

Sale$8.05 M

919 ft²

@8,760

GFA

1,255 ft²

@6,414

Sale$8.05 M

local_fire_department HIT

Shatin DRAGONS RANGE COURT A

thumb_up

DRAGONS RANGE COURT A

663 ft²

@11,312

local_fire_department HIT

Sale$7.5 M

663 ft²

@11,312

Sale$7.5 M

local_fire_department HIT

Sole

KOL

Shatin CITY ONE SHATIN

thumb_up

CITY ONE SHATIN

819 ft²

@10,989

GFA

980 ft²

@9,184

vpn_key Key

Sale$9 M

819 ft²

@10,989

GFA

980 ft²

@9,184

Sale$9 M

vpn_key Key

Interest Rate	15Year	20Year	25Year	30Year
1.000	$1,717,679	$1,319,897	$1,081,624	$923,105
1.500	$1,781,532	$1,384,905	$1,147,817	$990,495
2.000	$1,846,870	$1,451,885	$1,216,462	$1,060,808
2.500	$1,913,685	$1,520,821	$1,287,530	$1,133,997
3.000	$1,981,969	$1,591,695	$1,360,986	$1,210,004
3.375	$2,034,141	$1,646,109	$1,417,621	$1,268,816
3.500	$2,051,713	$1,664,484	$1,436,790	$1,288,758
4.000	$2,122,904	$1,739,164	$1,514,892	$1,370,182
4.500	$2,195,531	$1,815,704	$1,595,239	$1,454,187
5.000	$2,269,578	$1,894,073	$1,677,773	$1,540,678
5.500	$2,345,030	$1,974,237	$1,762,431	$1,629,554
6.000	$2,421,869	$2,056,157	$1,849,145	$1,720,710

Monthly Payment$1,268,817

Term

30Year

Loan amount

$287,000,000

Total int. paid

$169,773,805

Total Loan and Interest

$456,773,805

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$807,188	$461,629	$1,268,816	$286,538,371
2	$805,889	$462,927	$1,268,816	$286,075,444
3	$804,587	$464,229	$1,268,816	$285,611,215
4	$803,282	$465,535	$1,268,816	$285,145,681
5	$801,972	$466,844	$1,268,816	$284,678,837
6	$800,659	$468,157	$1,268,816	$284,210,680
7	$799,343	$469,474	$1,268,816	$283,741,207
8	$798,022	$470,794	$1,268,816	$283,270,413
9	$796,698	$472,118	$1,268,816	$282,798,294
10	$795,370	$473,446	$1,268,816	$282,324,849
11	$794,039	$474,777	$1,268,816	$281,850,071
12	$792,703	$476,113	$1,268,816	$281,373,958

第1年供款共

$15,225,793

第1年利息

$9,599,752

第1年共還本金

$5,626,042

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$791,364	$477,452	$1,268,816	$280,896,506
14	$790,021	$478,795	$1,268,816	$280,417,712
15	$788,675	$480,141	$1,268,816	$279,937,570
16	$787,324	$481,492	$1,268,816	$279,456,079
17	$785,970	$482,846	$1,268,816	$278,973,233
18	$784,612	$484,204	$1,268,816	$278,489,029
19	$783,250	$485,566	$1,268,816	$278,003,463
20	$781,885	$486,931	$1,268,816	$277,516,532
21	$780,515	$488,301	$1,268,816	$277,028,231
22	$779,142	$489,674	$1,268,816	$276,538,557
23	$777,765	$491,051	$1,268,816	$276,047,505
24	$776,384	$492,433	$1,268,816	$275,555,073

第2年供款共

$15,225,793

第2年利息

$9,406,908

第2年共還本金

$5,818,886

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$774,999	$493,817	$1,268,816	$275,061,255
26	$773,610	$495,206	$1,268,816	$274,566,049
27	$772,217	$496,599	$1,268,816	$274,069,450
28	$770,820	$497,996	$1,268,816	$273,571,454
29	$769,420	$499,396	$1,268,816	$273,072,058
30	$768,015	$500,801	$1,268,816	$272,571,257
31	$766,607	$502,209	$1,268,816	$272,069,047
32	$765,194	$503,622	$1,268,816	$271,565,425
33	$763,778	$505,038	$1,268,816	$271,060,387
34	$762,357	$506,459	$1,268,816	$270,553,928
35	$760,933	$507,883	$1,268,816	$270,046,045
36	$759,505	$509,312	$1,268,816	$269,536,733

第3年供款共

$15,225,793

第3年利息

$9,207,454

第3年共還本金

$6,018,339

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$758,072	$510,744	$1,268,816	$269,025,989
38	$756,636	$512,181	$1,268,816	$268,513,809
39	$755,195	$513,621	$1,268,816	$268,000,188
40	$753,751	$515,066	$1,268,816	$267,485,122
41	$752,302	$516,514	$1,268,816	$266,968,608
42	$750,849	$517,967	$1,268,816	$266,450,641
43	$749,392	$519,424	$1,268,816	$265,931,217
44	$747,932	$520,885	$1,268,816	$265,410,333
45	$746,467	$522,350	$1,268,816	$264,887,983
46	$744,997	$523,819	$1,268,816	$264,364,164
47	$743,524	$525,292	$1,268,816	$263,838,872
48	$742,047	$526,769	$1,268,816	$263,312,103

第4年供款共

$15,225,793

第4年利息

$9,001,163

第4年共還本金

$6,224,630

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$740,565	$528,251	$1,268,816	$262,783,852
50	$739,080	$529,737	$1,268,816	$262,254,116
51	$737,590	$531,226	$1,268,816	$261,722,889
52	$736,096	$532,720	$1,268,816	$261,190,169
53	$734,597	$534,219	$1,268,816	$260,655,950
54	$733,095	$535,721	$1,268,816	$260,120,229
55	$731,588	$537,228	$1,268,816	$259,583,001
56	$730,077	$538,739	$1,268,816	$259,044,262
57	$728,562	$540,254	$1,268,816	$258,504,008
58	$727,043	$541,774	$1,268,816	$257,962,234
59	$725,519	$543,297	$1,268,816	$257,418,937
60	$723,991	$544,825	$1,268,816	$256,874,111

第5年供款共

$15,225,793

第5年利息

$8,787,802

第5年共還本金

$6,437,992

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$722,458	$546,358	$1,268,816	$256,327,754
62	$720,922	$547,894	$1,268,816	$255,779,859
63	$719,381	$549,435	$1,268,816	$255,230,424
64	$717,836	$550,981	$1,268,816	$254,679,444
65	$716,286	$552,530	$1,268,816	$254,126,913
66	$714,732	$554,084	$1,268,816	$253,572,829
67	$713,174	$555,643	$1,268,816	$253,017,187
68	$711,611	$557,205	$1,268,816	$252,459,981
69	$710,044	$558,772	$1,268,816	$251,901,209
70	$708,472	$560,344	$1,268,816	$251,340,865
71	$706,896	$561,920	$1,268,816	$250,778,945
72	$705,316	$563,500	$1,268,816	$250,215,445

第6年供款共

$15,225,793

第6年利息

$8,567,127

第6年共還本金

$6,658,667

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$703,731	$565,085	$1,268,816	$249,650,360
74	$702,142	$566,674	$1,268,816	$249,083,685
75	$700,548	$568,268	$1,268,816	$248,515,417
76	$698,950	$569,867	$1,268,816	$247,945,550
77	$697,347	$571,469	$1,268,816	$247,374,081
78	$695,740	$573,077	$1,268,816	$246,801,005
79	$694,128	$574,688	$1,268,816	$246,226,316
80	$692,512	$576,305	$1,268,816	$245,650,012
81	$690,891	$577,925	$1,268,816	$245,072,086
82	$689,265	$579,551	$1,268,816	$244,492,535
83	$687,635	$581,181	$1,268,816	$243,911,354
84	$686,001	$582,815	$1,268,816	$243,328,539

第7年供款共

$15,225,793

第7年利息

$8,338,888

第7年共還本金

$6,886,906

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$684,362	$584,455	$1,268,816	$242,744,084
86	$682,718	$586,098	$1,268,816	$242,157,986
87	$681,069	$587,747	$1,268,816	$241,570,239
88	$679,416	$589,400	$1,268,816	$240,980,839
89	$677,759	$591,058	$1,268,816	$240,389,782
90	$676,096	$592,720	$1,268,816	$239,797,062
91	$674,429	$594,387	$1,268,816	$239,202,675
92	$672,758	$596,059	$1,268,816	$238,606,617
93	$671,081	$597,735	$1,268,816	$238,008,882
94	$669,400	$599,416	$1,268,816	$237,409,465
95	$667,714	$601,102	$1,268,816	$236,808,363
96	$666,024	$602,793	$1,268,816	$236,205,571

第8年供款共

$15,225,793

第8年利息

$8,102,825

第8年共還本金

$7,122,968

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$664,328	$604,488	$1,268,816	$235,601,083
98	$662,628	$606,188	$1,268,816	$234,994,895
99	$660,923	$607,893	$1,268,816	$234,387,002
100	$659,213	$609,603	$1,268,816	$233,777,399
101	$657,499	$611,317	$1,268,816	$233,166,082
102	$655,780	$613,037	$1,268,816	$232,553,045
103	$654,055	$614,761	$1,268,816	$231,938,285
104	$652,326	$616,490	$1,268,816	$231,321,795
105	$650,593	$618,224	$1,268,816	$230,703,571
106	$648,854	$619,962	$1,268,816	$230,083,609
107	$647,110	$621,706	$1,268,816	$229,461,903
108	$645,362	$623,455	$1,268,816	$228,838,449

第9年供款共

$15,225,793

第9年利息

$7,858,671

第9年共還本金

$7,367,122

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$643,608	$625,208	$1,268,816	$228,213,241
110	$641,850	$626,966	$1,268,816	$227,586,274
111	$640,086	$628,730	$1,268,816	$226,957,544
112	$638,318	$630,498	$1,268,816	$226,327,046
113	$636,545	$632,271	$1,268,816	$225,694,775
114	$634,767	$634,050	$1,268,816	$225,060,726
115	$632,983	$635,833	$1,268,816	$224,424,893
116	$631,195	$637,621	$1,268,816	$223,787,272
117	$629,402	$639,414	$1,268,816	$223,147,857
118	$627,603	$641,213	$1,268,816	$222,506,644
119	$625,800	$643,016	$1,268,816	$221,863,628
120	$623,991	$644,825	$1,268,816	$221,218,804

第10年供款共

$15,225,793

第10年利息

$7,606,148

第10年共還本金

$7,619,645

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$622,178	$646,638	$1,268,816	$220,572,165
122	$620,359	$648,457	$1,268,816	$219,923,708
123	$618,535	$650,281	$1,268,816	$219,273,428
124	$616,707	$652,110	$1,268,816	$218,621,318
125	$614,872	$653,944	$1,268,816	$217,967,374
126	$613,033	$655,783	$1,268,816	$217,311,592
127	$611,189	$657,627	$1,268,816	$216,653,964
128	$609,339	$659,477	$1,268,816	$215,994,487
129	$607,484	$661,332	$1,268,816	$215,333,156
130	$605,625	$663,192	$1,268,816	$214,669,964
131	$603,759	$665,057	$1,268,816	$214,004,907
132	$601,889	$666,927	$1,268,816	$213,337,980

第11年供款共

$15,225,793

第11年利息

$7,344,970

第11年共還本金

$7,880,824

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$600,013	$668,803	$1,268,816	$212,669,177
134	$598,132	$670,684	$1,268,816	$211,998,493
135	$596,246	$672,570	$1,268,816	$211,325,923
136	$594,354	$674,462	$1,268,816	$210,651,461
137	$592,457	$676,359	$1,268,816	$209,975,102
138	$590,555	$678,261	$1,268,816	$209,296,841
139	$588,647	$680,169	$1,268,816	$208,616,672
140	$586,734	$682,082	$1,268,816	$207,934,590
141	$584,816	$684,000	$1,268,816	$207,250,590
142	$582,892	$685,924	$1,268,816	$206,564,666
143	$580,963	$687,853	$1,268,816	$205,876,813
144	$579,029	$689,788	$1,268,816	$205,187,026

第12年供款共

$15,225,793

第12年利息

$7,074,839

第12年共還本金

$8,150,954

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$577,089	$691,728	$1,268,816	$204,495,298
146	$575,143	$693,673	$1,268,816	$203,801,625
147	$573,192	$695,624	$1,268,816	$203,106,001
148	$571,236	$697,580	$1,268,816	$202,408,420
149	$569,274	$699,542	$1,268,816	$201,708,878
150	$567,306	$701,510	$1,268,816	$201,007,368
151	$565,333	$703,483	$1,268,816	$200,303,885
152	$563,355	$705,461	$1,268,816	$199,598,424
153	$561,371	$707,446	$1,268,816	$198,890,978
154	$559,381	$709,435	$1,268,816	$198,181,543
155	$557,386	$711,431	$1,268,816	$197,470,112
156	$555,385	$713,431	$1,268,816	$196,756,681

第13年供款共

$15,225,793

第13年利息

$6,795,449

第13年共還本金

$8,430,345

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$553,378	$715,438	$1,268,816	$196,041,243
158	$551,366	$717,450	$1,268,816	$195,323,793
159	$549,348	$719,468	$1,268,816	$194,604,325
160	$547,325	$721,491	$1,268,816	$193,882,833
161	$545,295	$723,521	$1,268,816	$193,159,313
162	$543,261	$725,556	$1,268,816	$192,433,757
163	$541,220	$727,596	$1,268,816	$191,706,161
164	$539,174	$729,643	$1,268,816	$190,976,518
165	$537,121	$731,695	$1,268,816	$190,244,824
166	$535,064	$733,753	$1,268,816	$189,511,071
167	$533,000	$735,816	$1,268,816	$188,775,255
168	$530,930	$737,886	$1,268,816	$188,037,369

第14年供款共

$15,225,793

第14年利息

$6,506,482

第14年共還本金

$8,719,312

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$528,855	$739,961	$1,268,816	$187,297,408
170	$526,774	$742,042	$1,268,816	$186,555,366
171	$524,687	$744,129	$1,268,816	$185,811,237
172	$522,594	$746,222	$1,268,816	$185,065,015
173	$520,495	$748,321	$1,268,816	$184,316,694
174	$518,391	$750,425	$1,268,816	$183,566,269
175	$516,280	$752,536	$1,268,816	$182,813,733
176	$514,164	$754,653	$1,268,816	$182,059,080
177	$512,041	$756,775	$1,268,816	$181,302,305
178	$509,913	$758,903	$1,268,816	$180,543,402
179	$507,778	$761,038	$1,268,816	$179,782,364
180	$505,638	$763,178	$1,268,816	$179,019,186

第15年供款共

$15,225,793

第15年利息

$6,207,610

第15年共還本金

$9,018,183

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$503,491	$765,325	$1,268,816	$178,253,861
182	$501,339	$767,477	$1,268,816	$177,486,384
183	$499,180	$769,636	$1,268,816	$176,716,748
184	$497,016	$771,800	$1,268,816	$175,944,948
185	$494,845	$773,971	$1,268,816	$175,170,977
186	$492,668	$776,148	$1,268,816	$174,394,829
187	$490,485	$778,331	$1,268,816	$173,616,499
188	$488,296	$780,520	$1,268,816	$172,835,979
189	$486,101	$782,715	$1,268,816	$172,053,264
190	$483,900	$784,916	$1,268,816	$171,268,348
191	$481,692	$787,124	$1,268,816	$170,481,224
192	$479,478	$789,338	$1,268,816	$169,691,886

第16年供款共

$15,225,793

第16年利息

$5,898,494

第16年共還本金

$9,327,300

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$477,258	$791,558	$1,268,816	$168,900,328
194	$475,032	$793,784	$1,268,816	$168,106,544
195	$472,800	$796,016	$1,268,816	$167,310,528
196	$470,561	$798,255	$1,268,816	$166,512,273
197	$468,316	$800,500	$1,268,816	$165,711,772
198	$466,064	$802,752	$1,268,816	$164,909,021
199	$463,807	$805,010	$1,268,816	$164,104,011
200	$461,543	$807,274	$1,268,816	$163,296,738
201	$459,272	$809,544	$1,268,816	$162,487,193
202	$456,995	$811,821	$1,268,816	$161,675,373
203	$454,712	$814,104	$1,268,816	$160,861,268
204	$452,422	$816,394	$1,268,816	$160,044,875

第17年供款共

$15,225,793

第17年利息

$5,578,782

第17年共還本金

$9,647,011

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$450,126	$818,690	$1,268,816	$159,226,185
206	$447,824	$820,992	$1,268,816	$158,405,192
207	$445,515	$823,302	$1,268,816	$157,581,891
208	$443,199	$825,617	$1,268,816	$156,756,274
209	$440,877	$827,939	$1,268,816	$155,928,335
210	$438,548	$830,268	$1,268,816	$155,098,067
211	$436,213	$832,603	$1,268,816	$154,265,464
212	$433,872	$834,945	$1,268,816	$153,430,520
213	$431,523	$837,293	$1,268,816	$152,593,227
214	$429,168	$839,648	$1,268,816	$151,753,579
215	$426,807	$842,009	$1,268,816	$150,911,570
216	$424,439	$844,377	$1,268,816	$150,067,193

第18年供款共

$15,225,793

第18年利息

$5,248,111

第18年共還本金

$9,977,682

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$422,064	$846,752	$1,268,816	$149,220,440
218	$419,682	$849,134	$1,268,816	$148,371,307
219	$417,294	$851,522	$1,268,816	$147,519,785
220	$414,899	$853,917	$1,268,816	$146,665,868
221	$412,498	$856,318	$1,268,816	$145,809,550
222	$410,089	$858,727	$1,268,816	$144,950,823
223	$407,674	$861,142	$1,268,816	$144,089,681
224	$405,252	$863,564	$1,268,816	$143,226,117
225	$402,823	$865,993	$1,268,816	$142,360,125
226	$400,388	$868,428	$1,268,816	$141,491,696
227	$397,945	$870,871	$1,268,816	$140,620,826
228	$395,496	$873,320	$1,268,816	$139,747,506

第19年供款共

$15,225,793

第19年利息

$4,906,106

第19年共還本金

$10,319,687

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$393,040	$875,776	$1,268,816	$138,871,729
230	$390,577	$878,239	$1,268,816	$137,993,490
231	$388,107	$880,709	$1,268,816	$137,112,781
232	$385,630	$883,186	$1,268,816	$136,229,594
233	$383,146	$885,670	$1,268,816	$135,343,924
234	$380,655	$888,161	$1,268,816	$134,455,762
235	$378,157	$890,659	$1,268,816	$133,565,103
236	$375,652	$893,164	$1,268,816	$132,671,939
237	$373,140	$895,676	$1,268,816	$131,776,262
238	$370,621	$898,195	$1,268,816	$130,878,067
239	$368,095	$900,722	$1,268,816	$129,977,346
240	$365,561	$903,255	$1,268,816	$129,074,091

第20年供款共

$15,225,793

第20年利息

$4,552,379

第20年共還本金

$10,673,415

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$363,021	$905,795	$1,268,816	$128,168,295
242	$360,473	$908,343	$1,268,816	$127,259,953
243	$357,919	$910,898	$1,268,816	$126,349,055
244	$355,357	$913,459	$1,268,816	$125,435,596
245	$352,788	$916,029	$1,268,816	$124,519,567
246	$350,211	$918,605	$1,268,816	$123,600,962
247	$347,628	$921,188	$1,268,816	$122,679,774
248	$345,037	$923,779	$1,268,816	$121,755,995
249	$342,439	$926,377	$1,268,816	$120,829,617
250	$339,833	$928,983	$1,268,816	$119,900,635
251	$337,221	$931,596	$1,268,816	$118,969,039
252	$334,600	$934,216	$1,268,816	$118,034,823

第21年供款共

$15,225,793

第21年利息

$4,186,526

第21年共還本金

$11,039,267

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$331,973	$936,843	$1,268,816	$117,097,980
254	$329,338	$939,478	$1,268,816	$116,158,502
255	$326,696	$942,120	$1,268,816	$115,216,382
256	$324,046	$944,770	$1,268,816	$114,271,612
257	$321,389	$947,427	$1,268,816	$113,324,184
258	$318,724	$950,092	$1,268,816	$112,374,093
259	$316,052	$952,764	$1,268,816	$111,421,329
260	$313,372	$955,444	$1,268,816	$110,465,885
261	$310,685	$958,131	$1,268,816	$109,507,754
262	$307,991	$960,826	$1,268,816	$108,546,929
263	$305,288	$963,528	$1,268,816	$107,583,401
264	$302,578	$966,238	$1,268,816	$106,617,163

第22年供款共

$15,225,793

第22年利息

$3,808,133

第22年共還本金

$11,417,660

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$299,861	$968,955	$1,268,816	$105,648,207
266	$297,136	$971,681	$1,268,816	$104,676,527
267	$294,403	$974,413	$1,268,816	$103,702,114
268	$291,662	$977,154	$1,268,816	$102,724,960
269	$288,914	$979,902	$1,268,816	$101,745,057
270	$286,158	$982,658	$1,268,816	$100,762,399
271	$283,394	$985,422	$1,268,816	$99,776,977
272	$280,623	$988,193	$1,268,816	$98,788,784
273	$277,843	$990,973	$1,268,816	$97,797,811
274	$275,056	$993,760	$1,268,816	$96,804,052
275	$272,261	$996,555	$1,268,816	$95,807,497
276	$269,459	$999,358	$1,268,816	$94,808,139

第23年供款共

$15,225,793

第23年利息

$3,416,770

第23年共還本金

$11,809,024

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$266,648	$1,002,168	$1,268,816	$93,805,971
278	$263,829	$1,004,987	$1,268,816	$92,800,984
279	$261,003	$1,007,813	$1,268,816	$91,793,171
280	$258,168	$1,010,648	$1,268,816	$90,782,523
281	$255,326	$1,013,490	$1,268,816	$89,769,033
282	$252,475	$1,016,341	$1,268,816	$88,752,692
283	$249,617	$1,019,199	$1,268,816	$87,733,493
284	$246,750	$1,022,066	$1,268,816	$86,711,427
285	$243,876	$1,024,940	$1,268,816	$85,686,487
286	$240,993	$1,027,823	$1,268,816	$84,658,664
287	$238,102	$1,030,714	$1,268,816	$83,627,950
288	$235,204	$1,033,613	$1,268,816	$82,594,338

第24年供款共

$15,225,793

第24年利息

$3,011,992

第24年共還本金

$12,213,801

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$232,297	$1,036,520	$1,268,816	$81,557,818
290	$229,381	$1,039,435	$1,268,816	$80,518,384
291	$226,458	$1,042,358	$1,268,816	$79,476,025
292	$223,526	$1,045,290	$1,268,816	$78,430,736
293	$220,586	$1,048,230	$1,268,816	$77,382,506
294	$217,638	$1,051,178	$1,268,816	$76,331,328
295	$214,682	$1,054,134	$1,268,816	$75,277,194
296	$211,717	$1,057,099	$1,268,816	$74,220,095
297	$208,744	$1,060,072	$1,268,816	$73,160,023
298	$205,763	$1,063,054	$1,268,816	$72,096,969
299	$202,773	$1,066,043	$1,268,816	$71,030,926
300	$199,774	$1,069,042	$1,268,816	$69,961,884

第25年供款共

$15,225,793

第25年利息

$2,593,340

第25年共還本金

$12,632,454

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$196,768	$1,072,048	$1,268,816	$68,889,836
302	$193,753	$1,075,063	$1,268,816	$67,814,772
303	$190,729	$1,078,087	$1,268,816	$66,736,685
304	$187,697	$1,081,119	$1,268,816	$65,655,566
305	$184,656	$1,084,160	$1,268,816	$64,571,406
306	$181,607	$1,087,209	$1,268,816	$63,484,197
307	$178,549	$1,090,267	$1,268,816	$62,393,930
308	$175,483	$1,093,333	$1,268,816	$61,300,597
309	$172,408	$1,096,408	$1,268,816	$60,204,189
310	$169,324	$1,099,492	$1,268,816	$59,104,697
311	$166,232	$1,102,584	$1,268,816	$58,002,113
312	$163,131	$1,105,685	$1,268,816	$56,896,428

第26年供款共

$15,225,793

第26年利息

$2,160,337

第26年共還本金

$13,065,456

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$160,021	$1,108,795	$1,268,816	$55,787,633
314	$156,903	$1,111,913	$1,268,816	$54,675,720
315	$153,775	$1,115,041	$1,268,816	$53,560,679
316	$150,639	$1,118,177	$1,268,816	$52,442,502
317	$147,495	$1,121,322	$1,268,816	$51,321,181
318	$144,341	$1,124,475	$1,268,816	$50,196,705
319	$141,178	$1,127,638	$1,268,816	$49,069,067
320	$138,007	$1,130,809	$1,268,816	$47,938,258
321	$134,826	$1,133,990	$1,268,816	$46,804,268
322	$131,637	$1,137,179	$1,268,816	$45,667,089
323	$128,439	$1,140,377	$1,268,816	$44,526,712
324	$125,231	$1,143,585	$1,268,816	$43,383,127

第27年供款共

$15,225,793

第27年利息

$1,712,493

第27年共還本金

$13,513,301

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$122,015	$1,146,801	$1,268,816	$42,236,326
326	$118,790	$1,150,026	$1,268,816	$41,086,299
327	$115,555	$1,153,261	$1,268,816	$39,933,038
328	$112,312	$1,156,504	$1,268,816	$38,776,534
329	$109,059	$1,159,757	$1,268,816	$37,616,777
330	$105,797	$1,163,019	$1,268,816	$36,453,758
331	$102,526	$1,166,290	$1,268,816	$35,287,468
332	$99,246	$1,169,570	$1,268,816	$34,117,898
333	$95,957	$1,172,860	$1,268,816	$32,945,038
334	$92,658	$1,176,158	$1,268,816	$31,768,880
335	$89,350	$1,179,466	$1,268,816	$30,589,414
336	$86,033	$1,182,783	$1,268,816	$29,406,631

第28年供款共

$15,225,793

第28年利息

$1,249,297

第28年共還本金

$13,976,496

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$82,706	$1,186,110	$1,268,816	$28,220,521
338	$79,370	$1,189,446	$1,268,816	$27,031,075
339	$76,025	$1,192,791	$1,268,816	$25,838,284
340	$72,670	$1,196,146	$1,268,816	$24,642,138
341	$69,306	$1,199,510	$1,268,816	$23,442,627
342	$65,932	$1,202,884	$1,268,816	$22,239,744
343	$62,549	$1,206,267	$1,268,816	$21,033,477
344	$59,157	$1,209,659	$1,268,816	$19,823,817
345	$55,754	$1,213,062	$1,268,816	$18,610,756
346	$52,343	$1,216,473	$1,268,816	$17,394,282
347	$48,921	$1,219,895	$1,268,816	$16,174,388
348	$45,490	$1,223,326	$1,268,816	$14,951,062

第29年供款共

$15,225,793

第29年利息

$770,225

第29年共還本金

$14,455,569

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$42,050	$1,226,766	$1,268,816	$13,724,296
350	$38,600	$1,230,217	$1,268,816	$12,494,079
351	$35,140	$1,233,677	$1,268,816	$11,260,403
352	$31,670	$1,237,146	$1,268,816	$10,023,256
353	$28,190	$1,240,626	$1,268,816	$8,782,631
354	$24,701	$1,244,115	$1,268,816	$7,538,516
355	$21,202	$1,247,614	$1,268,816	$6,290,902
356	$17,693	$1,251,123	$1,268,816	$5,039,779
357	$14,174	$1,254,642	$1,268,816	$3,785,137
358	$10,646	$1,258,170	$1,268,816	$2,526,967
359	$7,107	$1,261,709	$1,268,816	$1,265,258
360	$3,559	$1,265,258	$1,268,816	$0

第30年供款共

$15,225,793

第30年利息

$274,731

第30年共還本金

$14,951,062

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$178,103,805

Disclaimer

Recommended properties

Mort. Insurance
info