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$185,282,972

Monthly Payment
$1,288,759

Down Payment

$-279,000,000

Total Loan

$287,000,000

Total int. paid

$176,952,972

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-278,670,000

Base on DTI ratio

$2,577,517

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

$2,577,517

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 NEW TOWN PLAZA

thumb_up

新城市廣場,超方便,大商場新地樓罕有兩房放盤

578 ft²

@14,706

GFA

683 ft²

@12,445

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$8.5 M

578 ft²

@14,706

GFA

683 ft²

@12,445

Sale$8.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Ma On Shan LA COSTA BLK 01

thumb_up

LA COSTA BLK 01

466 ft²

@15,021

GFA

635 ft²

@11,024

local_fire_department HIT hotel_class King

Sale$7 M

466 ft²

@15,021

GFA

635 ft²

@11,024

Sale$7 M

local_fire_department HIT hotel_class King

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

654 ft²

@12,232

local_fire_department HIT local_offer Good Catch

Sale$8 M

654 ft²

@12,232

Sale$8 M

local_fire_department HIT local_offer Good Catch

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

788 ft²

@10,533

GFA

977 ft²

@8,495

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$8.3 M

788 ft²

@10,533

GFA

977 ft²

@8,495

Sale$8.3 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

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

Ma On Shan VISTA PARADISO BLK 07

thumb_up

聽濤雅苑 3房連車位筍盤價

733 ft²

@11,596

GFA

906 ft²

@9,382

local_fire_department HIT directions_run Sale

Sale$8.5 M

733 ft²

@11,596

GFA

906 ft²

@9,382

Sale$8.5 M

local_fire_department HIT directions_run Sale

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

467 ft²

@17,131

Sale$8 M

467 ft²

@17,131

Sale$8 M

Ma On Shan SILVERSANDS TWR 05A

thumb_up

SILVERSANDS TWR 05A

455 ft²

@18,681

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Sale$8.5 M

455 ft²

@18,681

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch

Ma On Shan VISTA PARADISO BLK 09

thumb_up

VISTA PARADISO BLK 09

650 ft²

@12,308

GFA

807 ft²

@9,913

local_fire_department HIT

Sale$8 M

650 ft²

@12,308

GFA

807 ft²

@9,913

Sale$8 M

local_fire_department HIT

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

665 ft²

@11,128

GFA

1,094 ft²

@6,764

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Sale$7.4 M

665 ft²

@11,128

GFA

1,094 ft²

@6,764

Sale$7.4 M

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN

598 ft²

@15,017

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$8.98 M

598 ft²

@15,017

Sale$8.98 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Ma On Shan MOUNTAIN SHORE

thumb_up

MOUNTAIN SHORE BLK 03

653 ft²

@11,485

GFA

862 ft²

@8,701

local_fire_department HIT

Sale$7.5 M

653 ft²

@11,485

GFA

862 ft²

@8,701

Sale$7.5 M

local_fire_department HIT

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
3.500	$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$1,288,759

Term

30Year

Loan amount

$287,000,000

Total int. paid

$176,952,972

Total Loan and Interest

$463,952,972

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$837,083	$451,675	$1,288,758	$286,548,325
2	$835,766	$452,992	$1,288,758	$286,095,333
3	$834,445	$454,314	$1,288,758	$285,641,019
4	$833,120	$455,639	$1,288,758	$285,185,381
5	$831,791	$456,968	$1,288,758	$284,728,413
6	$830,458	$458,300	$1,288,758	$284,270,113
7	$829,121	$459,637	$1,288,758	$283,810,476
8	$827,781	$460,978	$1,288,758	$283,349,498
9	$826,436	$462,322	$1,288,758	$282,887,176
10	$825,088	$463,671	$1,288,758	$282,423,505
11	$823,735	$465,023	$1,288,758	$281,958,482
12	$822,379	$466,379	$1,288,758	$281,492,103

第1年供款共

$15,465,099

第1年利息

$9,957,202

第1年共還本金

$5,507,897

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$821,019	$467,740	$1,288,758	$281,024,363
14	$819,654	$469,104	$1,288,758	$280,555,259
15	$818,286	$470,472	$1,288,758	$280,084,787
16	$816,914	$471,844	$1,288,758	$279,612,943
17	$815,538	$473,221	$1,288,758	$279,139,722
18	$814,158	$474,601	$1,288,758	$278,665,122
19	$812,773	$475,985	$1,288,758	$278,189,137
20	$811,385	$477,373	$1,288,758	$277,711,763
21	$809,993	$478,766	$1,288,758	$277,232,998
22	$808,596	$480,162	$1,288,758	$276,752,836
23	$807,196	$481,562	$1,288,758	$276,271,273
24	$805,791	$482,967	$1,288,758	$275,788,306

第2年供款共

$15,465,099

第2年利息

$9,761,303

第2年共還本金

$5,703,796

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$804,383	$484,376	$1,288,758	$275,303,930
26	$802,970	$485,788	$1,288,758	$274,818,142
27	$801,553	$487,205	$1,288,758	$274,330,937
28	$800,132	$488,626	$1,288,758	$273,842,310
29	$798,707	$490,052	$1,288,758	$273,352,259
30	$797,277	$491,481	$1,288,758	$272,860,778
31	$795,844	$492,914	$1,288,758	$272,367,864
32	$794,406	$494,352	$1,288,758	$271,873,512
33	$792,964	$495,794	$1,288,758	$271,377,718
34	$791,518	$497,240	$1,288,758	$270,880,478
35	$790,068	$498,690	$1,288,758	$270,381,788
36	$788,614	$500,145	$1,288,758	$269,881,643

第3年供款共

$15,465,099

第3年利息

$9,558,436

第3年共還本金

$5,906,663

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$787,155	$501,603	$1,288,758	$269,380,040
38	$785,692	$503,066	$1,288,758	$268,876,973
39	$784,225	$504,534	$1,288,758	$268,372,439
40	$782,753	$506,005	$1,288,758	$267,866,434
41	$781,277	$507,481	$1,288,758	$267,358,953
42	$779,797	$508,961	$1,288,758	$266,849,992
43	$778,312	$510,446	$1,288,758	$266,339,546
44	$776,824	$511,935	$1,288,758	$265,827,611
45	$775,331	$513,428	$1,288,758	$265,314,183
46	$773,833	$514,925	$1,288,758	$264,799,258
47	$772,331	$516,427	$1,288,758	$264,282,831
48	$770,825	$517,933	$1,288,758	$263,764,898

第4年供款共

$15,465,099

第4年利息

$9,348,354

第4年共還本金

$6,116,745

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$769,314	$519,444	$1,288,758	$263,245,454
50	$767,799	$520,959	$1,288,758	$262,724,495
51	$766,280	$522,478	$1,288,758	$262,202,016
52	$764,756	$524,002	$1,288,758	$261,678,014
53	$763,228	$525,531	$1,288,758	$261,152,483
54	$761,695	$527,064	$1,288,758	$260,625,420
55	$760,157	$528,601	$1,288,758	$260,096,819
56	$758,616	$530,143	$1,288,758	$259,566,676
57	$757,069	$531,689	$1,288,758	$259,034,988
58	$755,519	$533,240	$1,288,758	$258,501,748
59	$753,963	$534,795	$1,288,758	$257,966,953
60	$752,404	$536,355	$1,288,758	$257,430,599

第5年供款共

$15,465,099

第5年利息

$9,130,800

第5年共還本金

$6,334,299

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$750,839	$537,919	$1,288,758	$256,892,680
62	$749,270	$539,488	$1,288,758	$256,353,192
63	$747,697	$541,061	$1,288,758	$255,812,130
64	$746,119	$542,640	$1,288,758	$255,269,491
65	$744,536	$544,222	$1,288,758	$254,725,269
66	$742,949	$545,810	$1,288,758	$254,179,459
67	$741,357	$547,401	$1,288,758	$253,632,057
68	$739,760	$548,998	$1,288,758	$253,083,059
69	$738,159	$550,599	$1,288,758	$252,532,460
70	$736,553	$552,205	$1,288,758	$251,980,255
71	$734,942	$553,816	$1,288,758	$251,426,439
72	$733,327	$555,431	$1,288,758	$250,871,008

第6年供款共

$15,465,099

第6年利息

$8,905,508

第6年共還本金

$6,559,591

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$731,707	$557,051	$1,288,758	$250,313,957
74	$730,082	$558,676	$1,288,758	$249,755,281
75	$728,453	$560,305	$1,288,758	$249,194,975
76	$726,819	$561,940	$1,288,758	$248,633,036
77	$725,180	$563,579	$1,288,758	$248,069,457
78	$723,536	$565,222	$1,288,758	$247,504,235
79	$721,887	$566,871	$1,288,758	$246,937,364
80	$720,234	$568,524	$1,288,758	$246,368,840
81	$718,576	$570,182	$1,288,758	$245,798,657
82	$716,913	$571,846	$1,288,758	$245,226,812
83	$715,245	$573,513	$1,288,758	$244,653,298
84	$713,572	$575,186	$1,288,758	$244,078,112

第7年供款共

$15,465,099

第7年利息

$8,672,204

第7年共還本金

$6,792,896

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$711,894	$576,864	$1,288,758	$243,501,249
86	$710,212	$578,546	$1,288,758	$242,922,702
87	$708,525	$580,234	$1,288,758	$242,342,469
88	$706,832	$581,926	$1,288,758	$241,760,542
89	$705,135	$583,623	$1,288,758	$241,176,919
90	$703,433	$585,326	$1,288,758	$240,591,594
91	$701,725	$587,033	$1,288,758	$240,004,561
92	$700,013	$588,745	$1,288,758	$239,415,816
93	$698,296	$590,462	$1,288,758	$238,825,354
94	$696,574	$592,184	$1,288,758	$238,233,169
95	$694,847	$593,912	$1,288,758	$237,639,258
96	$693,115	$595,644	$1,288,758	$237,043,614

第8年供款共

$15,465,099

第8年利息

$8,430,601

第8年共還本金

$7,034,498

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$691,377	$597,381	$1,288,758	$236,446,233
98	$689,635	$599,123	$1,288,758	$235,847,110
99	$687,887	$600,871	$1,288,758	$235,246,239
100	$686,135	$602,623	$1,288,758	$234,643,615
101	$684,377	$604,381	$1,288,758	$234,039,234
102	$682,614	$606,144	$1,288,758	$233,433,091
103	$680,847	$607,912	$1,288,758	$232,825,179
104	$679,073	$609,685	$1,288,758	$232,215,494
105	$677,295	$611,463	$1,288,758	$231,604,031
106	$675,512	$613,246	$1,288,758	$230,990,784
107	$673,723	$615,035	$1,288,758	$230,375,749
108	$671,929	$616,829	$1,288,758	$229,758,920

第9年供款共

$15,465,099

第9年利息

$8,180,405

第9年共還本金

$7,284,694

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$670,130	$618,628	$1,288,758	$229,140,292
110	$668,326	$620,432	$1,288,758	$228,519,860
111	$666,516	$622,242	$1,288,758	$227,897,618
112	$664,701	$624,057	$1,288,758	$227,273,561
113	$662,881	$625,877	$1,288,758	$226,647,684
114	$661,056	$627,703	$1,288,758	$226,019,981
115	$659,225	$629,533	$1,288,758	$225,390,448
116	$657,389	$631,369	$1,288,758	$224,759,079
117	$655,547	$633,211	$1,288,758	$224,125,868
118	$653,700	$635,058	$1,288,758	$223,490,810
119	$651,848	$636,910	$1,288,758	$222,853,900
120	$649,991	$638,768	$1,288,758	$222,215,132

第10年供款共

$15,465,099

第10年利息

$7,921,311

第10年共還本金

$7,543,788

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$648,127	$640,631	$1,288,758	$221,574,501
122	$646,259	$642,499	$1,288,758	$220,932,002
123	$644,385	$644,373	$1,288,758	$220,287,629
124	$642,506	$646,253	$1,288,758	$219,641,376
125	$640,621	$648,138	$1,288,758	$218,993,239
126	$638,730	$650,028	$1,288,758	$218,343,211
127	$636,834	$651,924	$1,288,758	$217,691,287
128	$634,933	$653,825	$1,288,758	$217,037,461
129	$633,026	$655,732	$1,288,758	$216,381,729
130	$631,113	$657,645	$1,288,758	$215,724,084
131	$629,195	$659,563	$1,288,758	$215,064,521
132	$627,272	$661,487	$1,288,758	$214,403,034

第11年供款共

$15,465,099

第11年利息

$7,653,001

第11年共還本金

$7,812,098

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$625,342	$663,416	$1,288,758	$213,739,618
134	$623,407	$665,351	$1,288,758	$213,074,267
135	$621,467	$667,292	$1,288,758	$212,406,976
136	$619,520	$669,238	$1,288,758	$211,737,738
137	$617,568	$671,190	$1,288,758	$211,066,548
138	$615,611	$673,147	$1,288,758	$210,393,400
139	$613,647	$675,111	$1,288,758	$209,718,290
140	$611,678	$677,080	$1,288,758	$209,041,210
141	$609,704	$679,055	$1,288,758	$208,362,155
142	$607,723	$681,035	$1,288,758	$207,681,120
143	$605,737	$683,022	$1,288,758	$206,998,098
144	$603,744	$685,014	$1,288,758	$206,313,084

第12年供款共

$15,465,099

第12年利息

$7,375,149

第12年共還本金

$8,089,950

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$601,746	$687,012	$1,288,758	$205,626,073
146	$599,743	$689,016	$1,288,758	$204,937,057
147	$597,733	$691,025	$1,288,758	$204,246,032
148	$595,718	$693,041	$1,288,758	$203,552,991
149	$593,696	$695,062	$1,288,758	$202,857,929
150	$591,669	$697,089	$1,288,758	$202,160,840
151	$589,636	$699,122	$1,288,758	$201,461,717
152	$587,597	$701,162	$1,288,758	$200,760,556
153	$585,552	$703,207	$1,288,758	$200,057,349
154	$583,501	$705,258	$1,288,758	$199,352,091
155	$581,444	$707,315	$1,288,758	$198,644,777
156	$579,381	$709,378	$1,288,758	$197,935,399

第13年供款共

$15,465,099

第13年利息

$7,087,414

第13年共還本金

$8,377,685

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$577,312	$711,447	$1,288,758	$197,223,952
158	$575,237	$713,522	$1,288,758	$196,510,431
159	$573,155	$715,603	$1,288,758	$195,794,828
160	$571,068	$717,690	$1,288,758	$195,077,138
161	$568,975	$719,783	$1,288,758	$194,357,355
162	$566,876	$721,883	$1,288,758	$193,635,472
163	$564,770	$723,988	$1,288,758	$192,911,484
164	$562,658	$726,100	$1,288,758	$192,185,384
165	$560,541	$728,218	$1,288,758	$191,457,167
166	$558,417	$730,342	$1,288,758	$190,726,825
167	$556,287	$732,472	$1,288,758	$189,994,353
168	$554,150	$734,608	$1,288,758	$189,259,745

第14年供款共

$15,465,099

第14年利息

$6,789,445

第14年共還本金

$8,675,654

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$552,008	$736,751	$1,288,758	$188,522,995
170	$549,859	$738,900	$1,288,758	$187,784,095
171	$547,704	$741,055	$1,288,758	$187,043,041
172	$545,542	$743,216	$1,288,758	$186,299,824
173	$543,374	$745,384	$1,288,758	$185,554,441
174	$541,200	$747,558	$1,288,758	$184,806,883
175	$539,020	$749,738	$1,288,758	$184,057,145
176	$536,833	$751,925	$1,288,758	$183,305,220
177	$534,640	$754,118	$1,288,758	$182,551,102
178	$532,441	$756,318	$1,288,758	$181,794,784
179	$530,235	$758,523	$1,288,758	$181,036,261
180	$528,022	$760,736	$1,288,758	$180,275,525

第15年供款共

$15,465,099

第15年利息

$6,480,879

第15年共還本金

$8,984,220

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$525,804	$762,955	$1,288,758	$179,512,570
182	$523,578	$765,180	$1,288,758	$178,747,390
183	$521,347	$767,412	$1,288,758	$177,979,979
184	$519,108	$769,650	$1,288,758	$177,210,329
185	$516,863	$771,895	$1,288,758	$176,438,434
186	$514,612	$774,146	$1,288,758	$175,664,288
187	$512,354	$776,404	$1,288,758	$174,887,884
188	$510,090	$778,669	$1,288,758	$174,109,215
189	$507,819	$780,940	$1,288,758	$173,328,275
190	$505,541	$783,217	$1,288,758	$172,545,058
191	$503,256	$785,502	$1,288,758	$171,759,556
192	$500,965	$787,793	$1,288,758	$170,971,763

第16年供款共

$15,465,099

第16年利息

$6,161,337

第16年共還本金

$9,303,762

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$498,668	$790,091	$1,288,758	$170,181,673
194	$496,363	$792,395	$1,288,758	$169,389,278
195	$494,052	$794,706	$1,288,758	$168,594,571
196	$491,734	$797,024	$1,288,758	$167,797,547
197	$489,410	$799,349	$1,288,758	$166,998,198
198	$487,078	$801,680	$1,288,758	$166,196,518
199	$484,740	$804,018	$1,288,758	$165,392,500
200	$482,395	$806,363	$1,288,758	$164,586,136
201	$480,043	$808,715	$1,288,758	$163,777,421
202	$477,684	$811,074	$1,288,758	$162,966,347
203	$475,319	$813,440	$1,288,758	$162,152,907
204	$472,946	$815,812	$1,288,758	$161,337,095

第17年供款共

$15,465,099

第17年利息

$5,830,431

第17年共還本金

$9,634,668

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$470,567	$818,192	$1,288,758	$160,518,903
206	$468,180	$820,578	$1,288,758	$159,698,325
207	$465,787	$822,971	$1,288,758	$158,875,354
208	$463,386	$825,372	$1,288,758	$158,049,982
209	$460,979	$827,779	$1,288,758	$157,222,203
210	$458,565	$830,193	$1,288,758	$156,392,009
211	$456,143	$832,615	$1,288,758	$155,559,394
212	$453,715	$835,043	$1,288,758	$154,724,351
213	$451,279	$837,479	$1,288,758	$153,886,872
214	$448,837	$839,922	$1,288,758	$153,046,951
215	$446,387	$842,371	$1,288,758	$152,204,579
216	$443,930	$844,828	$1,288,758	$151,359,751

第18年供款共

$15,465,099

第18年利息

$5,487,755

第18年共還本金

$9,977,344

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$441,466	$847,292	$1,288,758	$150,512,459
218	$438,995	$849,764	$1,288,758	$149,662,695
219	$436,516	$852,242	$1,288,758	$148,810,453
220	$434,030	$854,728	$1,288,758	$147,955,725
221	$431,538	$857,221	$1,288,758	$147,098,505
222	$429,037	$859,721	$1,288,758	$146,238,784
223	$426,530	$862,228	$1,288,758	$145,376,555
224	$424,015	$864,743	$1,288,758	$144,511,812
225	$421,493	$867,265	$1,288,758	$143,644,546
226	$418,963	$869,795	$1,288,758	$142,774,751
227	$416,426	$872,332	$1,288,758	$141,902,419
228	$413,882	$874,876	$1,288,758	$141,027,543

第19年供款共

$15,465,099

第19年利息

$5,132,891

第19年共還本金

$10,332,208

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$411,330	$877,428	$1,288,758	$140,150,115
230	$408,771	$879,987	$1,288,758	$139,270,128
231	$406,205	$882,554	$1,288,758	$138,387,575
232	$403,630	$885,128	$1,288,758	$137,502,447
233	$401,049	$887,709	$1,288,758	$136,614,737
234	$398,460	$890,299	$1,288,758	$135,724,439
235	$395,863	$892,895	$1,288,758	$134,831,543
236	$393,259	$895,500	$1,288,758	$133,936,044
237	$390,647	$898,111	$1,288,758	$133,037,932
238	$388,027	$900,731	$1,288,758	$132,137,201
239	$385,400	$903,358	$1,288,758	$131,233,843
240	$382,765	$905,993	$1,288,758	$130,327,850

第20年供款共

$15,465,099

第20年利息

$4,765,406

第20年共還本金

$10,699,693

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$380,123	$908,635	$1,288,758	$129,419,215
242	$377,473	$911,286	$1,288,758	$128,507,929
243	$374,815	$913,943	$1,288,758	$127,593,986
244	$372,149	$916,609	$1,288,758	$126,677,377
245	$369,476	$919,283	$1,288,758	$125,758,094
246	$366,794	$921,964	$1,288,758	$124,836,131
247	$364,105	$924,653	$1,288,758	$123,911,478
248	$361,408	$927,350	$1,288,758	$122,984,128
249	$358,704	$930,055	$1,288,758	$122,054,073
250	$355,991	$932,767	$1,288,758	$121,121,306
251	$353,270	$935,488	$1,288,758	$120,185,818
252	$350,542	$938,216	$1,288,758	$119,247,602

第21年供款共

$15,465,099

第21年利息

$4,384,851

第21年共還本金

$11,080,248

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$347,806	$940,953	$1,288,758	$118,306,649
254	$345,061	$943,697	$1,288,758	$117,362,952
255	$342,309	$946,450	$1,288,758	$116,416,502
256	$339,548	$949,210	$1,288,758	$115,467,292
257	$336,780	$951,979	$1,288,758	$114,515,314
258	$334,003	$954,755	$1,288,758	$113,560,558
259	$331,218	$957,540	$1,288,758	$112,603,018
260	$328,425	$960,333	$1,288,758	$111,642,686
261	$325,624	$963,134	$1,288,758	$110,679,552
262	$322,815	$965,943	$1,288,758	$109,713,609
263	$319,998	$968,760	$1,288,758	$108,744,849
264	$317,172	$971,586	$1,288,758	$107,773,263

第22年供款共

$15,465,099

第22年利息

$3,990,760

第22年共還本金

$11,474,339

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$314,339	$974,420	$1,288,758	$106,798,843
266	$311,497	$977,262	$1,288,758	$105,821,582
267	$308,646	$980,112	$1,288,758	$104,841,470
268	$305,788	$982,971	$1,288,758	$103,858,499
269	$302,921	$985,838	$1,288,758	$102,872,662
270	$300,045	$988,713	$1,288,758	$101,883,949
271	$297,162	$991,597	$1,288,758	$100,892,352
272	$294,269	$994,489	$1,288,758	$99,897,863
273	$291,369	$997,389	$1,288,758	$98,900,473
274	$288,460	$1,000,299	$1,288,758	$97,900,175
275	$285,542	$1,003,216	$1,288,758	$96,896,959
276	$282,616	$1,006,142	$1,288,758	$95,890,817

第23年供款共

$15,465,099

第23年利息

$3,582,653

第23年共還本金

$11,882,446

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$279,682	$1,009,077	$1,288,758	$94,881,740
278	$276,738	$1,012,020	$1,288,758	$93,869,720
279	$273,787	$1,014,972	$1,288,758	$92,854,749
280	$270,826	$1,017,932	$1,288,758	$91,836,817
281	$267,857	$1,020,901	$1,288,758	$90,815,916
282	$264,880	$1,023,878	$1,288,758	$89,792,037
283	$261,893	$1,026,865	$1,288,758	$88,765,173
284	$258,898	$1,029,860	$1,288,758	$87,735,313
285	$255,895	$1,032,864	$1,288,758	$86,702,449
286	$252,882	$1,035,876	$1,288,758	$85,666,573
287	$249,861	$1,038,897	$1,288,758	$84,627,676
288	$246,831	$1,041,928	$1,288,758	$83,585,748

第24年供款共

$15,465,099

第24年利息

$3,160,030

第24年共還本金

$12,305,069

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$243,792	$1,044,966	$1,288,758	$82,540,782
290	$240,744	$1,048,014	$1,288,758	$81,492,767
291	$237,687	$1,051,071	$1,288,758	$80,441,696
292	$234,622	$1,054,137	$1,288,758	$79,387,560
293	$231,547	$1,057,211	$1,288,758	$78,330,348
294	$228,464	$1,060,295	$1,288,758	$77,270,054
295	$225,371	$1,063,387	$1,288,758	$76,206,666
296	$222,269	$1,066,489	$1,288,758	$75,140,178
297	$219,159	$1,069,599	$1,288,758	$74,070,578
298	$216,039	$1,072,719	$1,288,758	$72,997,859
299	$212,910	$1,075,848	$1,288,758	$71,922,011
300	$209,773	$1,078,986	$1,288,758	$70,843,026

第25年供款共

$15,465,099

第25年利息

$2,722,377

第25年共還本金

$12,742,722

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$206,625	$1,082,133	$1,288,758	$69,760,893
302	$203,469	$1,085,289	$1,288,758	$68,675,604
303	$200,304	$1,088,454	$1,288,758	$67,587,149
304	$197,129	$1,091,629	$1,288,758	$66,495,520
305	$193,945	$1,094,813	$1,288,758	$65,400,707
306	$190,752	$1,098,006	$1,288,758	$64,302,701
307	$187,550	$1,101,209	$1,288,758	$63,201,492
308	$184,338	$1,104,421	$1,288,758	$62,097,072
309	$181,116	$1,107,642	$1,288,758	$60,989,430
310	$177,886	$1,110,872	$1,288,758	$59,878,558
311	$174,646	$1,114,112	$1,288,758	$58,764,445
312	$171,396	$1,117,362	$1,288,758	$57,647,083

第26年供款共

$15,465,099

第26年利息

$2,269,157

第26年共還本金

$13,195,942

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$168,137	$1,120,621	$1,288,758	$56,526,462
314	$164,869	$1,123,889	$1,288,758	$55,402,573
315	$161,591	$1,127,167	$1,288,758	$54,275,406
316	$158,303	$1,130,455	$1,288,758	$53,144,951
317	$155,006	$1,133,752	$1,288,758	$52,011,198
318	$151,699	$1,137,059	$1,288,758	$50,874,139
319	$148,383	$1,140,375	$1,288,758	$49,733,764
320	$145,057	$1,143,701	$1,288,758	$48,590,063
321	$141,721	$1,147,037	$1,288,758	$47,443,025
322	$138,375	$1,150,383	$1,288,758	$46,292,643
323	$135,020	$1,153,738	$1,288,758	$45,138,905
324	$131,655	$1,157,103	$1,288,758	$43,981,801

第27年供款共

$15,465,099

第27年利息

$1,799,817

第27年共還本金

$13,665,282

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$128,280	$1,160,478	$1,288,758	$42,821,323
326	$124,896	$1,163,863	$1,288,758	$41,657,461
327	$121,501	$1,167,257	$1,288,758	$40,490,203
328	$118,096	$1,170,662	$1,288,758	$39,319,542
329	$114,682	$1,174,076	$1,288,758	$38,145,465
330	$111,258	$1,177,501	$1,288,758	$36,967,965
331	$107,823	$1,180,935	$1,288,758	$35,787,030
332	$104,379	$1,184,379	$1,288,758	$34,602,650
333	$100,924	$1,187,834	$1,288,758	$33,414,816
334	$97,460	$1,191,298	$1,288,758	$32,223,518
335	$93,985	$1,194,773	$1,288,758	$31,028,745
336	$90,501	$1,198,258	$1,288,758	$29,830,487

第28年供款共

$15,465,099

第28年利息

$1,313,785

第28年共還本金

$14,151,314

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$87,006	$1,201,753	$1,288,758	$28,628,735
338	$83,500	$1,205,258	$1,288,758	$27,423,477
339	$79,985	$1,208,773	$1,288,758	$26,214,704
340	$76,460	$1,212,299	$1,288,758	$25,002,405
341	$72,924	$1,215,835	$1,288,758	$23,786,570
342	$69,377	$1,219,381	$1,288,758	$22,567,190
343	$65,821	$1,222,937	$1,288,758	$21,344,252
344	$62,254	$1,226,504	$1,288,758	$20,117,748
345	$58,677	$1,230,081	$1,288,758	$18,887,667
346	$55,089	$1,233,669	$1,288,758	$17,653,998
347	$51,491	$1,237,267	$1,288,758	$16,416,730
348	$47,882	$1,240,876	$1,288,758	$15,175,854

第29年供款共

$15,465,099

第29年利息

$810,466

第29年共還本金

$14,654,633

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$44,263	$1,244,495	$1,288,758	$13,931,359
350	$40,633	$1,248,125	$1,288,758	$12,683,234
351	$36,993	$1,251,765	$1,288,758	$11,431,468
352	$33,342	$1,255,416	$1,288,758	$10,176,052
353	$29,680	$1,259,078	$1,288,758	$8,916,973
354	$26,008	$1,262,750	$1,288,758	$7,654,223
355	$22,325	$1,266,433	$1,288,758	$6,387,790
356	$18,631	$1,270,127	$1,288,758	$5,117,662
357	$14,927	$1,273,832	$1,288,758	$3,843,831
358	$11,211	$1,277,547	$1,288,758	$2,566,284
359	$7,485	$1,281,273	$1,288,758	$1,285,010
360	$3,748	$1,285,010	$1,288,758	$0

第30年供款共

$15,465,099

第30年利息

$289,245

第30年共還本金

$15,175,854

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$185,282,972

Disclaimer

Recommended properties

Mort. Insurance
info