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$26,579,117

Monthly Payment
$140,137

Down Payment

$-24,200,000

Total Loan

$32,200,000

Total int. paid

$18,249,117

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-23,870,000

Base on DTI ratio

$280,273

Budget of property purchase

HK$-23,870,000

Down Payment

$-24,200,000
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

$280,273

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 VISTA PARADISO BLK 05清靜綠化景, 自住收租一流

thumb_up

VISTA PARADISO BLK 05清靜綠化景, 自住收租一流

650 ft²

@12,154

GFA

807 ft²

@9,789

local_fire_department HIT vpn_key Key

Sale$7.9 M

650 ft²

@12,154

GFA

807 ft²

@9,789

Sale$7.9 M

local_fire_department HIT vpn_key Key

Ma On Shan SEANORAMA TWR 03A

thumb_up

3 bedrooms with 1 suite, low dense quiet estate

780 ft²

@11,538

local_fire_department HIT price_change 蝕讓盤

Sale$9 M

780 ft²

@11,538

Sale$9 M

local_fire_department HIT price_change 蝕讓盤

Sai Kung HO CHUNG TSUEN

thumb_up

HO CHUNG TSUEN

GFA

1,350 ft²

@6,296

local_offer Good Catch

Sale$8.5 M

GFA

1,350 ft²

@6,296

Sale$8.5 M

local_offer Good Catch

Sai Kung KO TONG

thumb_up

KO TONG

GFA

1,500 ft²

@5,667

Sale$8.5 M

GFA

1,500 ft²

@5,667

Sale$8.5 M

Ma On Shan DOUBLE COVE PH 02 STARVIEW

thumb_up

DOUBLE COVE PH 02 STARVIEW

498 ft²

@14,659

local_fire_department HIT

Sale$7.3 M

498 ft²

@14,659

Sale$7.3 M

local_fire_department HIT

Ma On Shan MONTE VISTA BLK 10

thumb_up

MONTE VISTA BLK 10

765 ft²

@10,327

GFA

988 ft²

@7,996

real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$7.9 M

765 ft²

@10,327

GFA

988 ft²

@7,996

Sale$7.9 M

real_estate_agent Rare local_offer Good Catch verified 首置必買

Ma On Shan LAKE SILVER

thumb_up

LAKE SILVER

573 ft²

@14,747

GFA

753 ft²

@11,222

local_fire_department HIT verified 首置必買 pets Pet Friendly

Sale$8.45 M

573 ft²

@14,747

GFA

753 ft²

@11,222

Sale$8.45 M

local_fire_department HIT verified 首置必買 pets Pet Friendly

Ma On Shan OCEANAIRE TWR 03B

thumb_up

OCEANAIRE TWR 03B

757 ft²

@11,625

GFA

992 ft²

@8,871

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$8.8 M

757 ft²

@11,625

GFA

992 ft²

@8,871

Sale$8.8 M

local_fire_department HIT hotel_class King pets Pet Friendly

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 21

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 21

497 ft²

@14,487

local_fire_department HIT

Sale$7.2 M

497 ft²

@14,487

Sale$7.2 M

local_fire_department HIT

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

555 ft²

@14,919

GFA

727 ft²

@11,389

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Sale$8.28 M

555 ft²

@14,919

GFA

727 ft²

@11,389

Sale$8.28 M

local_fire_department HIT real_estate_agent Rare verified 首置必買 pets Pet Friendly

Shatin GRANDVILLE

thumb_up

***開揚企理兩房***

568 ft²

@14,754

GFA

718 ft²

@11,671

vpn_key Key

Sale$8.38 M

568 ft²

@14,754

GFA

718 ft²

@11,671

Sale$8.38 M

vpn_key Key

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$192,715	$148,086	$121,353	$103,568
1.500	$199,879	$155,380	$128,779	$111,129
2.000	$207,210	$162,894	$136,481	$119,017
2.500	$214,706	$170,629	$144,455	$127,229
3.000	$222,367	$178,580	$152,696	$135,756
3.250	$226,259	$182,637	$156,916	$140,136
3.500	$230,192	$186,747	$161,201	$144,592
4.000	$238,180	$195,126	$169,963	$153,728
4.500	$246,328	$203,713	$178,978	$163,153
5.000	$254,636	$212,506	$188,238	$172,857
5.500	$263,101	$221,500	$197,736	$182,828
6.000	$271,722	$230,691	$207,465	$193,055

Monthly Payment$140,137

Term

30Year

Loan amount

$32,200,000

Total int. paid

$18,249,117

Total Loan and Interest

$50,449,117

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$87,208	$52,928	$140,136	$32,147,072
2	$87,065	$53,071	$140,136	$32,094,000
3	$86,921	$53,215	$140,136	$32,040,785
4	$86,777	$53,359	$140,136	$31,987,426
5	$86,633	$53,504	$140,136	$31,933,922
6	$86,488	$53,649	$140,136	$31,880,273
7	$86,342	$53,794	$140,136	$31,826,479
8	$86,197	$53,940	$140,136	$31,772,540
9	$86,051	$54,086	$140,136	$31,718,454
10	$85,904	$54,232	$140,136	$31,664,222
11	$85,757	$54,379	$140,136	$31,609,842
12	$85,610	$54,526	$140,136	$31,555,316

第1年供款共

$1,681,637

第1年利息

$1,036,953

第1年共還本金

$644,684

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$85,462	$54,674	$140,136	$31,500,642
14	$85,314	$54,822	$140,136	$31,445,820
15	$85,166	$54,971	$140,136	$31,390,849
16	$85,017	$55,120	$140,136	$31,335,729
17	$84,868	$55,269	$140,136	$31,280,461
18	$84,718	$55,419	$140,136	$31,225,042
19	$84,568	$55,569	$140,136	$31,169,473
20	$84,417	$55,719	$140,136	$31,113,754
21	$84,266	$55,870	$140,136	$31,057,884
22	$84,115	$56,021	$140,136	$31,001,863
23	$83,963	$56,173	$140,136	$30,945,690
24	$83,811	$56,325	$140,136	$30,889,365

第2年供款共

$1,681,637

第2年利息

$1,015,686

第2年共還本金

$665,951

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$83,659	$56,478	$140,136	$30,832,887
26	$83,506	$56,631	$140,136	$30,776,256
27	$83,352	$56,784	$140,136	$30,719,472
28	$83,199	$56,938	$140,136	$30,662,534
29	$83,044	$57,092	$140,136	$30,605,442
30	$82,890	$57,247	$140,136	$30,548,196
31	$82,735	$57,402	$140,136	$30,490,794
32	$82,579	$57,557	$140,136	$30,433,237
33	$82,423	$57,713	$140,136	$30,375,524
34	$82,267	$57,869	$140,136	$30,317,654
35	$82,110	$58,026	$140,136	$30,259,628
36	$81,953	$58,183	$140,136	$30,201,445

第3年供款共

$1,681,637

第3年利息

$993,717

第3年共還本金

$687,920

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$81,796	$58,341	$140,136	$30,143,104
38	$81,638	$58,499	$140,136	$30,084,605
39	$81,479	$58,657	$140,136	$30,025,948
40	$81,320	$58,816	$140,136	$29,967,132
41	$81,161	$58,975	$140,136	$29,908,156
42	$81,001	$59,135	$140,136	$29,849,021
43	$80,841	$59,295	$140,136	$29,789,726
44	$80,681	$59,456	$140,136	$29,730,270
45	$80,519	$59,617	$140,136	$29,670,653
46	$80,358	$59,778	$140,136	$29,610,874
47	$80,196	$59,940	$140,136	$29,550,934
48	$80,034	$60,103	$140,136	$29,490,831

第4年供款共

$1,681,637

第4年利息

$971,024

第4年共還本金

$710,613

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$79,871	$60,265	$140,136	$29,430,566
50	$79,708	$60,429	$140,136	$29,370,137
51	$79,544	$60,592	$140,136	$29,309,545
52	$79,380	$60,756	$140,136	$29,248,789
53	$79,215	$60,921	$140,136	$29,187,868
54	$79,050	$61,086	$140,136	$29,126,782
55	$78,885	$61,251	$140,136	$29,065,530
56	$78,719	$61,417	$140,136	$29,004,113
57	$78,553	$61,584	$140,136	$28,942,529
58	$78,386	$61,750	$140,136	$28,880,779
59	$78,219	$61,918	$140,136	$28,818,861
60	$78,051	$62,085	$140,136	$28,756,776

第5年供款共

$1,681,637

第5年利息

$947,582

第5年共還本金

$734,055

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$77,883	$62,254	$140,136	$28,694,522
62	$77,714	$62,422	$140,136	$28,632,100
63	$77,545	$62,591	$140,136	$28,569,509
64	$77,376	$62,761	$140,136	$28,506,748
65	$77,206	$62,931	$140,136	$28,443,818
66	$77,035	$63,101	$140,136	$28,380,717
67	$76,864	$63,272	$140,136	$28,317,445
68	$76,693	$63,443	$140,136	$28,254,001
69	$76,521	$63,615	$140,136	$28,190,386
70	$76,349	$63,787	$140,136	$28,126,599
71	$76,176	$63,960	$140,136	$28,062,638
72	$76,003	$64,133	$140,136	$27,998,505

第6年供款共

$1,681,637

第6年利息

$923,366

第6年共還本金

$758,271

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$75,829	$64,307	$140,136	$27,934,198
74	$75,655	$64,481	$140,136	$27,869,717
75	$75,480	$64,656	$140,136	$27,805,061
76	$75,305	$64,831	$140,136	$27,740,230
77	$75,130	$65,007	$140,136	$27,675,223
78	$74,954	$65,183	$140,136	$27,610,040
79	$74,777	$65,359	$140,136	$27,544,681
80	$74,600	$65,536	$140,136	$27,479,145
81	$74,423	$65,714	$140,136	$27,413,431
82	$74,245	$65,892	$140,136	$27,347,539
83	$74,066	$66,070	$140,136	$27,281,469
84	$73,887	$66,249	$140,136	$27,215,220

第7年供款共

$1,681,637

第7年利息

$898,352

第7年共還本金

$783,285

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$73,708	$66,429	$140,136	$27,148,791
86	$73,528	$66,608	$140,136	$27,082,183
87	$73,348	$66,789	$140,136	$27,015,394
88	$73,167	$66,970	$140,136	$26,948,424
89	$72,985	$67,151	$140,136	$26,881,273
90	$72,803	$67,333	$140,136	$26,813,940
91	$72,621	$67,515	$140,136	$26,746,425
92	$72,438	$67,698	$140,136	$26,678,727
93	$72,255	$67,882	$140,136	$26,610,845
94	$72,071	$68,065	$140,136	$26,542,780
95	$71,887	$68,250	$140,136	$26,474,530
96	$71,702	$68,435	$140,136	$26,406,095

第8年供款共

$1,681,637

第8年利息

$872,513

第8年共還本金

$809,125

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$71,517	$68,620	$140,136	$26,337,475
98	$71,331	$68,806	$140,136	$26,268,670
99	$71,144	$68,992	$140,136	$26,199,678
100	$70,957	$69,179	$140,136	$26,130,499
101	$70,770	$69,366	$140,136	$26,061,132
102	$70,582	$69,554	$140,136	$25,991,578
103	$70,394	$69,743	$140,136	$25,921,835
104	$70,205	$69,931	$140,136	$25,851,904
105	$70,016	$70,121	$140,136	$25,781,783
106	$69,826	$70,311	$140,136	$25,711,472
107	$69,635	$70,501	$140,136	$25,640,971
108	$69,444	$70,692	$140,136	$25,570,279

第9年供款共

$1,681,637

第9年利息

$845,821

第9年共還本金

$835,816

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$69,253	$70,884	$140,136	$25,499,395
110	$69,061	$71,076	$140,136	$25,428,320
111	$68,868	$71,268	$140,136	$25,357,052
112	$68,675	$71,461	$140,136	$25,285,591
113	$68,482	$71,655	$140,136	$25,213,936
114	$68,288	$71,849	$140,136	$25,142,087
115	$68,093	$72,043	$140,136	$25,070,044
116	$67,898	$72,238	$140,136	$24,997,806
117	$67,702	$72,434	$140,136	$24,925,372
118	$67,506	$72,630	$140,136	$24,852,741
119	$67,310	$72,827	$140,136	$24,779,914
120	$67,112	$73,024	$140,136	$24,706,890

第10年供款共

$1,681,637

第10年利息

$818,249

第10年共還本金

$863,389

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$66,914	$73,222	$140,136	$24,633,668
122	$66,716	$73,420	$140,136	$24,560,248
123	$66,517	$73,619	$140,136	$24,486,629
124	$66,318	$73,818	$140,136	$24,412,811
125	$66,118	$74,018	$140,136	$24,338,792
126	$65,918	$74,219	$140,136	$24,264,573
127	$65,717	$74,420	$140,136	$24,190,153
128	$65,515	$74,621	$140,136	$24,115,532
129	$65,313	$74,824	$140,136	$24,040,708
130	$65,110	$75,026	$140,136	$23,965,682
131	$64,907	$75,229	$140,136	$23,890,453
132	$64,703	$75,433	$140,136	$23,815,020

第11年供款共

$1,681,637

第11年利息

$789,767

第11年共還本金

$891,871

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$64,499	$75,637	$140,136	$23,739,382
134	$64,294	$75,842	$140,136	$23,663,540
135	$64,089	$76,048	$140,136	$23,587,492
136	$63,883	$76,254	$140,136	$23,511,239
137	$63,676	$76,460	$140,136	$23,434,779
138	$63,469	$76,667	$140,136	$23,358,111
139	$63,262	$76,875	$140,136	$23,281,236
140	$63,053	$77,083	$140,136	$23,204,153
141	$62,845	$77,292	$140,136	$23,126,861
142	$62,635	$77,501	$140,136	$23,049,360
143	$62,425	$77,711	$140,136	$22,971,649
144	$62,215	$77,922	$140,136	$22,893,728

第12年供款共

$1,681,637

第12年利息

$760,345

第12年共還本金

$921,292

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$62,004	$78,133	$140,136	$22,815,595
146	$61,792	$78,344	$140,136	$22,737,251
147	$61,580	$78,556	$140,136	$22,658,695
148	$61,367	$78,769	$140,136	$22,579,925
149	$61,154	$78,982	$140,136	$22,500,943
150	$60,940	$79,196	$140,136	$22,421,747
151	$60,726	$79,411	$140,136	$22,342,336
152	$60,510	$79,626	$140,136	$22,262,710
153	$60,295	$79,842	$140,136	$22,182,868
154	$60,079	$80,058	$140,136	$22,102,810
155	$59,862	$80,275	$140,136	$22,022,536
156	$59,644	$80,492	$140,136	$21,942,044

第13年供款共

$1,681,637

第13年利息

$729,953

第13年共還本金

$951,684

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$59,426	$80,710	$140,136	$21,861,333
158	$59,208	$80,929	$140,136	$21,780,405
159	$58,989	$81,148	$140,136	$21,699,257
160	$58,769	$81,368	$140,136	$21,617,889
161	$58,548	$81,588	$140,136	$21,536,301
162	$58,327	$81,809	$140,136	$21,454,492
163	$58,106	$82,031	$140,136	$21,372,462
164	$57,884	$82,253	$140,136	$21,290,209
165	$57,661	$82,475	$140,136	$21,207,734
166	$57,438	$82,699	$140,136	$21,125,035
167	$57,214	$82,923	$140,136	$21,042,112
168	$56,989	$83,147	$140,136	$20,958,965

第14年供款共

$1,681,637

第14年利息

$698,558

第14年共還本金

$983,079

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$56,764	$83,373	$140,136	$20,875,592
170	$56,538	$83,598	$140,136	$20,791,994
171	$56,312	$83,825	$140,136	$20,708,169
172	$56,085	$84,052	$140,136	$20,624,117
173	$55,857	$84,279	$140,136	$20,539,838
174	$55,629	$84,508	$140,136	$20,455,330
175	$55,400	$84,737	$140,136	$20,370,594
176	$55,170	$84,966	$140,136	$20,285,627
177	$54,940	$85,196	$140,136	$20,200,431
178	$54,710	$85,427	$140,136	$20,115,004
179	$54,478	$85,658	$140,136	$20,029,346
180	$54,246	$85,890	$140,136	$19,943,456

第15年供款共

$1,681,637

第15年利息

$666,128

第15年共還本金

$1,015,509

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$54,014	$86,123	$140,136	$19,857,333
182	$53,780	$86,356	$140,136	$19,770,977
183	$53,546	$86,590	$140,136	$19,684,387
184	$53,312	$86,825	$140,136	$19,597,562
185	$53,077	$87,060	$140,136	$19,510,502
186	$52,841	$87,295	$140,136	$19,423,207
187	$52,605	$87,532	$140,136	$19,335,675
188	$52,367	$87,769	$140,136	$19,247,906
189	$52,130	$88,007	$140,136	$19,159,899
190	$51,891	$88,245	$140,136	$19,071,654
191	$51,652	$88,484	$140,136	$18,983,170
192	$51,413	$88,724	$140,136	$18,894,447

第16年供款共

$1,681,637

第16年利息

$632,628

第16年共還本金

$1,049,009

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$51,172	$88,964	$140,136	$18,805,483
194	$50,932	$89,205	$140,136	$18,716,278
195	$50,690	$89,447	$140,136	$18,626,831
196	$50,448	$89,689	$140,136	$18,537,142
197	$50,205	$89,932	$140,136	$18,447,211
198	$49,961	$90,175	$140,136	$18,357,035
199	$49,717	$90,419	$140,136	$18,266,616
200	$49,472	$90,664	$140,136	$18,175,952
201	$49,227	$90,910	$140,136	$18,085,042
202	$48,980	$91,156	$140,136	$17,993,886
203	$48,733	$91,403	$140,136	$17,902,483
204	$48,486	$91,651	$140,136	$17,810,832

第17年供款共

$1,681,637

第17年利息

$598,023

第17年共還本金

$1,083,614

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$48,238	$91,899	$140,136	$17,718,933
206	$47,989	$92,148	$140,136	$17,626,786
207	$47,739	$92,397	$140,136	$17,534,388
208	$47,489	$92,647	$140,136	$17,441,741
209	$47,238	$92,898	$140,136	$17,348,843
210	$46,986	$93,150	$140,136	$17,255,693
211	$46,734	$93,402	$140,136	$17,162,290
212	$46,481	$93,655	$140,136	$17,068,635
213	$46,228	$93,909	$140,136	$16,974,726
214	$45,973	$94,163	$140,136	$16,880,563
215	$45,718	$94,418	$140,136	$16,786,145
216	$45,462	$94,674	$140,136	$16,691,471

第18年供款共

$1,681,637

第18年利息

$562,276

第18年共還本金

$1,119,361

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$45,206	$94,930	$140,136	$16,596,540
218	$44,949	$95,187	$140,136	$16,501,353
219	$44,691	$95,445	$140,136	$16,405,908
220	$44,433	$95,704	$140,136	$16,310,204
221	$44,173	$95,963	$140,136	$16,214,241
222	$43,914	$96,223	$140,136	$16,118,018
223	$43,653	$96,483	$140,136	$16,021,535
224	$43,392	$96,745	$140,136	$15,924,790
225	$43,130	$97,007	$140,136	$15,827,783
226	$42,867	$97,270	$140,136	$15,730,513
227	$42,603	$97,533	$140,136	$15,632,981
228	$42,339	$97,797	$140,136	$15,535,183

第19年供款共

$1,681,637

第19年利息

$525,350

第19年共還本金

$1,156,287

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$42,074	$98,062	$140,136	$15,437,121
230	$41,809	$98,328	$140,136	$15,338,794
231	$41,543	$98,594	$140,136	$15,240,200
232	$41,276	$98,861	$140,136	$15,141,339
233	$41,008	$99,129	$140,136	$15,042,210
234	$40,739	$99,397	$140,136	$14,942,813
235	$40,470	$99,666	$140,136	$14,843,147
236	$40,200	$99,936	$140,136	$14,743,211
237	$39,930	$100,207	$140,136	$14,643,004
238	$39,658	$100,478	$140,136	$14,542,526
239	$39,386	$100,750	$140,136	$14,441,775
240	$39,113	$101,023	$140,136	$14,340,752

第20年供款共

$1,681,637

第20年利息

$487,206

第20年共還本金

$1,194,432

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$38,840	$101,297	$140,136	$14,239,455
242	$38,565	$101,571	$140,136	$14,137,884
243	$38,290	$101,846	$140,136	$14,036,037
244	$38,014	$102,122	$140,136	$13,933,915
245	$37,738	$102,399	$140,136	$13,831,516
246	$37,460	$102,676	$140,136	$13,728,840
247	$37,182	$102,954	$140,136	$13,625,886
248	$36,903	$103,233	$140,136	$13,522,653
249	$36,624	$103,513	$140,136	$13,419,141
250	$36,344	$103,793	$140,136	$13,315,348
251	$36,062	$104,074	$140,136	$13,211,274
252	$35,781	$104,356	$140,136	$13,106,918

第21年供款共

$1,681,637

第21年利息

$447,803

第21年共還本金

$1,233,834

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$35,498	$104,639	$140,136	$13,002,279
254	$35,215	$104,922	$140,136	$12,897,357
255	$34,930	$105,206	$140,136	$12,792,151
256	$34,645	$105,491	$140,136	$12,686,660
257	$34,360	$105,777	$140,136	$12,580,883
258	$34,073	$106,063	$140,136	$12,474,820
259	$33,786	$106,350	$140,136	$12,368,470
260	$33,498	$106,638	$140,136	$12,261,831
261	$33,209	$106,927	$140,136	$12,154,904
262	$32,920	$107,217	$140,136	$12,047,687
263	$32,629	$107,507	$140,136	$11,940,180
264	$32,338	$107,798	$140,136	$11,832,381

第22年供款共

$1,681,637

第22年利息

$407,101

第22年共還本金

$1,274,536

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$32,046	$108,090	$140,136	$11,724,291
266	$31,753	$108,383	$140,136	$11,615,908
267	$31,460	$108,677	$140,136	$11,507,231
268	$31,165	$108,971	$140,136	$11,398,260
269	$30,870	$109,266	$140,136	$11,288,994
270	$30,574	$109,562	$140,136	$11,179,432
271	$30,278	$109,859	$140,136	$11,069,573
272	$29,980	$110,156	$140,136	$10,959,417
273	$29,682	$110,455	$140,136	$10,848,962
274	$29,383	$110,754	$140,136	$10,738,208
275	$29,083	$111,054	$140,136	$10,627,154
276	$28,782	$111,355	$140,136	$10,515,800

第23年供款共

$1,681,637

第23年利息

$365,056

第23年共還本金

$1,316,581

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$28,480	$111,656	$140,136	$10,404,144
278	$28,178	$111,959	$140,136	$10,292,185
279	$27,875	$112,262	$140,136	$10,179,923
280	$27,571	$112,566	$140,136	$10,067,358
281	$27,266	$112,871	$140,136	$9,954,487
282	$26,960	$113,176	$140,136	$9,841,311
283	$26,654	$113,483	$140,136	$9,727,828
284	$26,346	$113,790	$140,136	$9,614,037
285	$26,038	$114,098	$140,136	$9,499,939
286	$25,729	$114,407	$140,136	$9,385,532
287	$25,419	$114,717	$140,136	$9,270,814
288	$25,108	$115,028	$140,136	$9,155,786

第24年供款共

$1,681,637

第24年利息

$321,624

第24年共還本金

$1,360,014

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$24,797	$115,340	$140,136	$9,040,447
290	$24,485	$115,652	$140,136	$8,924,795
291	$24,171	$115,965	$140,136	$8,808,830
292	$23,857	$116,279	$140,136	$8,692,551
293	$23,542	$116,594	$140,136	$8,575,957
294	$23,227	$116,910	$140,136	$8,459,047
295	$22,910	$117,227	$140,136	$8,341,820
296	$22,592	$117,544	$140,136	$8,224,276
297	$22,274	$117,862	$140,136	$8,106,414
298	$21,955	$118,182	$140,136	$7,988,232
299	$21,635	$118,502	$140,136	$7,869,731
300	$21,314	$118,823	$140,136	$7,750,908

第25年供款共

$1,681,637

第25年利息

$276,759

第25年共還本金

$1,404,878

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$20,992	$119,144	$140,136	$7,631,764
302	$20,669	$119,467	$140,136	$7,512,297
303	$20,346	$119,791	$140,136	$7,392,506
304	$20,021	$120,115	$140,136	$7,272,391
305	$19,696	$120,440	$140,136	$7,151,950
306	$19,370	$120,767	$140,136	$7,031,184
307	$19,043	$121,094	$140,136	$6,910,090
308	$18,715	$121,422	$140,136	$6,788,669
309	$18,386	$121,750	$140,136	$6,666,918
310	$18,056	$122,080	$140,136	$6,544,838
311	$17,726	$122,411	$140,136	$6,422,427
312	$17,394	$122,742	$140,136	$6,299,685

第26年供款共

$1,681,637

第26年利息

$230,414

第26年共還本金

$1,451,223

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$17,062	$123,075	$140,136	$6,176,610
314	$16,728	$123,408	$140,136	$6,053,202
315	$16,394	$123,742	$140,136	$5,929,460
316	$16,059	$124,077	$140,136	$5,805,382
317	$15,723	$124,414	$140,136	$5,680,969
318	$15,386	$124,750	$140,136	$5,556,218
319	$15,048	$125,088	$140,136	$5,431,130
320	$14,709	$125,427	$140,136	$5,305,703
321	$14,370	$125,767	$140,136	$5,179,936
322	$14,029	$126,107	$140,136	$5,053,828
323	$13,687	$126,449	$140,136	$4,927,379
324	$13,345	$126,791	$140,136	$4,800,588

第27年供款共

$1,681,637

第27年利息

$182,540

第27年共還本金

$1,499,097

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$13,002	$127,135	$140,136	$4,673,453
326	$12,657	$127,479	$140,136	$4,545,974
327	$12,312	$127,824	$140,136	$4,418,149
328	$11,966	$128,171	$140,136	$4,289,979
329	$11,619	$128,518	$140,136	$4,161,461
330	$11,271	$128,866	$140,136	$4,032,595
331	$10,922	$129,215	$140,136	$3,903,380
332	$10,572	$129,565	$140,136	$3,773,816
333	$10,221	$129,916	$140,136	$3,643,900
334	$9,869	$130,268	$140,136	$3,513,632
335	$9,516	$130,620	$140,136	$3,383,012
336	$9,162	$130,974	$140,136	$3,252,038

第28年供款共

$1,681,637

第28年利息

$133,087

第28年共還本金

$1,548,550

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$8,808	$131,329	$140,136	$3,120,709
338	$8,452	$131,685	$140,136	$2,989,025
339	$8,095	$132,041	$140,136	$2,856,984
340	$7,738	$132,399	$140,136	$2,724,585
341	$7,379	$132,757	$140,136	$2,591,827
342	$7,020	$133,117	$140,136	$2,458,710
343	$6,659	$133,477	$140,136	$2,325,233
344	$6,298	$133,839	$140,136	$2,191,394
345	$5,935	$134,201	$140,136	$2,057,193
346	$5,572	$134,565	$140,136	$1,922,628
347	$5,207	$134,929	$140,136	$1,787,699
348	$4,842	$135,295	$140,136	$1,652,404

第29年供款共

$1,681,637

第29年利息

$82,003

第29年共還本金

$1,599,634

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$4,475	$135,661	$140,136	$1,516,743
350	$4,108	$136,029	$140,136	$1,380,714
351	$3,739	$136,397	$140,136	$1,244,317
352	$3,370	$136,766	$140,136	$1,107,551
353	$3,000	$137,137	$140,136	$970,414
354	$2,628	$137,508	$140,136	$832,906
355	$2,256	$137,881	$140,136	$695,025
356	$1,882	$138,254	$140,136	$556,771
357	$1,508	$138,629	$140,136	$418,142
358	$1,132	$139,004	$140,136	$279,138
359	$756	$139,380	$140,136	$139,758
360	$379	$139,758	$140,136	$0

第30年供款共

$1,681,637

第30年利息

$29,233

第30年共還本金

$1,652,404

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$26,579,117

Disclaimer

Recommended properties

Mort. Insurance
info