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$29,293,070

Monthly Payment
$152,676

Down Payment

$-26,000,000

Total Loan

$34,000,000

Total int. paid

$20,963,070

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-25,670,000

Base on DTI ratio

$305,350

Budget of property purchase

HK$-25,670,000

Down Payment

$-26,000,000
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

$305,350

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 GARDEN VISTA

thumb_up

GARDEN VISTA

819 ft²

@10,989

GFA

992 ft²

@9,073

local_fire_department HIT

Sale$9 M

819 ft²

@10,989

GFA

992 ft²

@9,073

Sale$9 M

local_fire_department HIT

Ma On Shan MARBELLA BLK A

thumb_up

MARBELLA BLK A

735 ft²

@10,340

GFA

959 ft²

@7,925

real_estate_agent Rare

Sale$7.6 M

735 ft²

@10,340

GFA

959 ft²

@7,925

Sale$7.6 M

real_estate_agent Rare

Ma On Shan SEANORAMA

thumb_up

海星灣 3房1套連儲物室

765 ft²

@11,765

local_fire_department HIT

Sale$9 M

765 ft²

@11,765

Sale$9 M

local_fire_department HIT

Shatin PEAK ONE PH 01 BLK 09

thumb_up

PEAK ONE PH 01 BLK 09

591 ft²

@14,890

GFA

797 ft²

@11,041

local_fire_department HIT

Sale$8.8 M

591 ft²

@14,890

GFA

797 ft²

@11,041

Sale$8.8 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

511 ft²

@13,699

local_fire_department HIT pets Pet Friendly

Sale$7 M

511 ft²

@13,699

Sale$7 M

local_fire_department HIT pets Pet Friendly

Ma On Shan MA ON SHAN CTR BLK 03

thumb_up

MA ON SHAN CTR BLK 03

541 ft²

@13,678

GFA

727 ft²

@10,179

local_fire_department HIT

Sale$7.4 M

541 ft²

@13,678

GFA

727 ft²

@10,179

Sale$7.4 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN

thumb_up

PARK MEDITERRANEAN 2 bedrooms +1 storage room

586 ft²

@13,140

local_offer Good Catch verified 首置必買

Sale$7.7 M

586 ft²

@13,140

Sale$7.7 M

local_offer Good Catch verified 首置必買

Ma On Shan SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

523 ft²

@14,340

GFA

699 ft²

@10,730

local_fire_department HIT

Sale$7.5 M

523 ft²

@14,340

GFA

699 ft²

@10,730

Sale$7.5 M

local_fire_department HIT

Sai Kung CLEAR WATER BAY

thumb_up

Clear Water Bay Nice duplex

GFA

1,400 ft²

@6,286

local_fire_department HIT

Sale$8.8 M

GFA

1,400 ft²

@6,286

Sale$8.8 M

local_fire_department HIT

Sole

Tai Po ST MARTIN PH 02 TWR 09

thumb_up

ST MARTIN PH 02 TWR 09

466 ft²

@16,695

real_estate_agent Rare hotel_class King vpn_key Key

Sale$7.78 M

466 ft²

@16,695

Sale$7.78 M

real_estate_agent Rare hotel_class King vpn_key Key

Sai Kung PARK MEDITERRANEAN WITH GARDEN

thumb_up

GROUND FLOOR WITH GARDEN

492 ft²

@17,886

local_fire_department HIT hotel_class King local_offer Good Catch pets Pet Friendly

Sale$8.8 M

492 ft²

@17,886

Sale$8.8 M

local_fire_department HIT hotel_class King local_offer Good Catch pets Pet Friendly

Video

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

PARK MEDITERRANEAN GROUND FLOOR WITH GARDEN

433 ft²

@17,321

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

433 ft²

@17,321

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$203,488	$156,364	$128,137	$109,357
1.500	$211,053	$164,065	$135,978	$117,341
2.000	$218,793	$172,000	$144,110	$125,671
2.500	$226,708	$180,167	$152,530	$134,341
3.000	$234,798	$188,563	$161,232	$143,345
3.500	$243,060	$197,186	$170,212	$152,675
4.000	$251,494	$206,033	$179,465	$162,321
4.500	$260,098	$215,101	$188,983	$172,273
5.000	$268,870	$224,385	$198,761	$182,519
5.500	$277,808	$233,882	$208,790	$193,048
6.000	$286,911	$243,587	$219,062	$203,847

Monthly Payment$152,676

Term

30Year

Loan amount

$34,000,000

Total int. paid

$20,963,070

Total Loan and Interest

$54,963,070

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$99,167	$53,509	$152,675	$33,946,491
2	$99,011	$53,665	$152,675	$33,892,827
3	$98,854	$53,821	$152,675	$33,839,006
4	$98,697	$53,978	$152,675	$33,785,028
5	$98,540	$54,136	$152,675	$33,730,892
6	$98,382	$54,293	$152,675	$33,676,599
7	$98,223	$54,452	$152,675	$33,622,147
8	$98,065	$54,611	$152,675	$33,567,536
9	$97,905	$54,770	$152,675	$33,512,766
10	$97,746	$54,930	$152,675	$33,457,837
11	$97,585	$55,090	$152,675	$33,402,747
12	$97,425	$55,251	$152,675	$33,347,496

第1年供款共

$1,832,102

第1年利息

$1,179,599

第1年共還本金

$652,504

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$97,264	$55,412	$152,675	$33,292,085
14	$97,102	$55,573	$152,675	$33,236,512
15	$96,940	$55,735	$152,675	$33,180,776
16	$96,777	$55,898	$152,675	$33,124,878
17	$96,614	$56,061	$152,675	$33,068,817
18	$96,451	$56,224	$152,675	$33,012,593
19	$96,287	$56,388	$152,675	$32,956,204
20	$96,122	$56,553	$152,675	$32,899,651
21	$95,957	$56,718	$152,675	$32,842,934
22	$95,792	$56,883	$152,675	$32,786,050
23	$95,626	$57,049	$152,675	$32,729,001
24	$95,460	$57,216	$152,675	$32,671,785

第2年供款共

$1,832,102

第2年利息

$1,156,391

第2年共還本金

$675,711

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$95,293	$57,382	$152,675	$32,614,403
26	$95,125	$57,550	$152,675	$32,556,853
27	$94,957	$57,718	$152,675	$32,499,135
28	$94,789	$57,886	$152,675	$32,441,249
29	$94,620	$58,055	$152,675	$32,383,194
30	$94,451	$58,224	$152,675	$32,324,970
31	$94,281	$58,394	$152,675	$32,266,576
32	$94,111	$58,564	$152,675	$32,208,012
33	$93,940	$58,735	$152,675	$32,149,277
34	$93,769	$58,906	$152,675	$32,090,370
35	$93,597	$59,078	$152,675	$32,031,292
36	$93,425	$59,251	$152,675	$31,972,041

第3年供款共

$1,832,102

第3年利息

$1,132,358

第3年共還本金

$699,744

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$93,252	$59,423	$152,675	$31,912,618
38	$93,078	$59,597	$152,675	$31,853,021
39	$92,905	$59,771	$152,675	$31,793,251
40	$92,730	$59,945	$152,675	$31,733,306
41	$92,555	$60,120	$152,675	$31,673,186
42	$92,380	$60,295	$152,675	$31,612,891
43	$92,204	$60,471	$152,675	$31,552,420
44	$92,028	$60,647	$152,675	$31,491,773
45	$91,851	$60,824	$152,675	$31,430,949
46	$91,674	$61,002	$152,675	$31,369,947
47	$91,496	$61,180	$152,675	$31,308,767
48	$91,317	$61,358	$152,675	$31,247,409

第4年供款共

$1,832,102

第4年利息

$1,107,470

第4年共還本金

$724,632

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$91,138	$61,537	$152,675	$31,185,873
50	$90,959	$61,716	$152,675	$31,124,156
51	$90,779	$61,896	$152,675	$31,062,260
52	$90,598	$62,077	$152,675	$31,000,183
53	$90,417	$62,258	$152,675	$30,937,925
54	$90,236	$62,440	$152,675	$30,875,485
55	$90,053	$62,622	$152,675	$30,812,864
56	$89,871	$62,804	$152,675	$30,750,059
57	$89,688	$62,988	$152,675	$30,687,072
58	$89,504	$63,171	$152,675	$30,623,900
59	$89,320	$63,355	$152,675	$30,560,545
60	$89,135	$63,540	$152,675	$30,497,005

第5年供款共

$1,832,102

第5年利息

$1,081,698

第5年共還本金

$750,405

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$88,950	$63,726	$152,675	$30,433,279
62	$88,764	$63,911	$152,675	$30,369,368
63	$88,577	$64,098	$152,675	$30,305,270
64	$88,390	$64,285	$152,675	$30,240,985
65	$88,203	$64,472	$152,675	$30,176,513
66	$88,015	$64,660	$152,675	$30,111,852
67	$87,826	$64,849	$152,675	$30,047,003
68	$87,637	$65,038	$152,675	$29,981,965
69	$87,447	$65,228	$152,675	$29,916,737
70	$87,257	$65,418	$152,675	$29,851,319
71	$87,066	$65,609	$152,675	$29,785,711
72	$86,875	$65,800	$152,675	$29,719,910

第6年供款共

$1,832,102

第6年利息

$1,055,008

第6年共還本金

$777,094

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$86,683	$65,992	$152,675	$29,653,918
74	$86,491	$66,185	$152,675	$29,587,734
75	$86,298	$66,378	$152,675	$29,521,356
76	$86,104	$66,571	$152,675	$29,454,785
77	$85,910	$66,765	$152,675	$29,388,019
78	$85,715	$66,960	$152,675	$29,321,059
79	$85,520	$67,155	$152,675	$29,253,904
80	$85,324	$67,351	$152,675	$29,186,552
81	$85,127	$67,548	$152,675	$29,119,005
82	$84,930	$67,745	$152,675	$29,051,260
83	$84,733	$67,942	$152,675	$28,983,318
84	$84,535	$68,141	$152,675	$28,915,177

第7年供款共

$1,832,102

第7年利息

$1,027,369

第7年共還本金

$804,733

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$84,336	$68,339	$152,675	$28,846,838
86	$84,137	$68,539	$152,675	$28,778,299
87	$83,937	$68,738	$152,675	$28,709,561
88	$83,736	$68,939	$152,675	$28,640,622
89	$83,535	$69,140	$152,675	$28,571,482
90	$83,333	$69,342	$152,675	$28,502,140
91	$83,131	$69,544	$152,675	$28,432,596
92	$82,928	$69,747	$152,675	$28,362,849
93	$82,725	$69,950	$152,675	$28,292,899
94	$82,521	$70,154	$152,675	$28,222,745
95	$82,316	$70,359	$152,675	$28,152,386
96	$82,111	$70,564	$152,675	$28,081,822

第8年供款共

$1,832,102

第8年利息

$998,747

第8年共還本金

$833,355

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$81,905	$70,770	$152,675	$28,011,052
98	$81,699	$70,976	$152,675	$27,940,076
99	$81,492	$71,183	$152,675	$27,868,892
100	$81,284	$71,391	$152,675	$27,797,501
101	$81,076	$71,599	$152,675	$27,725,902
102	$80,867	$71,808	$152,675	$27,654,094
103	$80,658	$72,017	$152,675	$27,582,077
104	$80,448	$72,227	$152,675	$27,509,849
105	$80,237	$72,438	$152,675	$27,437,411
106	$80,026	$72,649	$152,675	$27,364,762
107	$79,814	$72,861	$152,675	$27,291,901
108	$79,601	$73,074	$152,675	$27,218,827

第9年供款共

$1,832,102

第9年利息

$969,107

第9年共還本金

$862,995

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$79,388	$73,287	$152,675	$27,145,540
110	$79,174	$73,501	$152,675	$27,072,039
111	$78,960	$73,715	$152,675	$26,998,324
112	$78,745	$73,930	$152,675	$26,924,394
113	$78,529	$74,146	$152,675	$26,850,248
114	$78,313	$74,362	$152,675	$26,775,886
115	$78,096	$74,579	$152,675	$26,701,307
116	$77,879	$74,796	$152,675	$26,626,511
117	$77,661	$75,015	$152,675	$26,551,497
118	$77,442	$75,233	$152,675	$26,476,263
119	$77,222	$75,453	$152,675	$26,400,810
120	$77,002	$75,673	$152,675	$26,325,138

第10年供款共

$1,832,102

第10年利息

$938,413

第10年共還本金

$893,689

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$76,782	$75,894	$152,675	$26,249,244
122	$76,560	$76,115	$152,675	$26,173,129
123	$76,338	$76,337	$152,675	$26,096,792
124	$76,116	$76,560	$152,675	$26,020,233
125	$75,892	$76,783	$152,675	$25,943,450
126	$75,668	$77,007	$152,675	$25,866,443
127	$75,444	$77,231	$152,675	$25,789,212
128	$75,219	$77,457	$152,675	$25,711,755
129	$74,993	$77,683	$152,675	$25,634,072
130	$74,766	$77,909	$152,675	$25,556,163
131	$74,539	$78,136	$152,675	$25,478,027
132	$74,311	$78,364	$152,675	$25,399,663

第11年供款共

$1,832,102

第11年利息

$906,627

第11年共還本金

$925,475

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$74,082	$78,593	$152,675	$25,321,070
134	$73,853	$78,822	$152,675	$25,242,248
135	$73,623	$79,052	$152,675	$25,163,196
136	$73,393	$79,283	$152,675	$25,083,913
137	$73,161	$79,514	$152,675	$25,004,399
138	$72,929	$79,746	$152,675	$24,924,654
139	$72,697	$79,978	$152,675	$24,844,675
140	$72,464	$80,212	$152,675	$24,764,464
141	$72,230	$80,446	$152,675	$24,684,018
142	$71,995	$80,680	$152,675	$24,603,338
143	$71,760	$80,915	$152,675	$24,522,423
144	$71,524	$81,151	$152,675	$24,441,271

第12年供款共

$1,832,102

第12年利息

$873,711

第12年共還本金

$958,391

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$71,287	$81,388	$152,675	$24,359,883
146	$71,050	$81,626	$152,675	$24,278,258
147	$70,812	$81,864	$152,675	$24,196,394
148	$70,573	$82,102	$152,675	$24,114,292
149	$70,333	$82,342	$152,675	$24,031,950
150	$70,093	$82,582	$152,675	$23,949,368
151	$69,852	$82,823	$152,675	$23,866,545
152	$69,611	$83,064	$152,675	$23,783,480
153	$69,368	$83,307	$152,675	$23,700,174
154	$69,126	$83,550	$152,675	$23,616,624
155	$68,882	$83,793	$152,675	$23,532,831
156	$68,637	$84,038	$152,675	$23,448,793

第13年供款共

$1,832,102

第13年利息

$839,624

第13年共還本金

$992,478

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$68,392	$84,283	$152,675	$23,364,510
158	$68,146	$84,529	$152,675	$23,279,981
159	$67,900	$84,775	$152,675	$23,195,206
160	$67,653	$85,023	$152,675	$23,110,184
161	$67,405	$85,270	$152,675	$23,024,913
162	$67,156	$85,519	$152,675	$22,939,394
163	$66,907	$85,769	$152,675	$22,853,625
164	$66,656	$86,019	$152,675	$22,767,606
165	$66,406	$86,270	$152,675	$22,681,337
166	$66,154	$86,521	$152,675	$22,594,816
167	$65,902	$86,774	$152,675	$22,508,042
168	$65,648	$87,027	$152,675	$22,421,015

第14年供款共

$1,832,102

第14年利息

$804,325

第14年共還本金

$1,027,778

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$65,395	$87,281	$152,675	$22,333,735
170	$65,140	$87,535	$152,675	$22,246,199
171	$64,885	$87,790	$152,675	$22,158,409
172	$64,629	$88,047	$152,675	$22,070,362
173	$64,372	$88,303	$152,675	$21,982,059
174	$64,114	$88,561	$152,675	$21,893,498
175	$63,856	$88,819	$152,675	$21,804,679
176	$63,597	$89,078	$152,675	$21,715,601
177	$63,337	$89,338	$152,675	$21,626,263
178	$63,077	$89,599	$152,675	$21,536,664
179	$62,815	$89,860	$152,675	$21,446,804
180	$62,553	$90,122	$152,675	$21,356,682

第15年供款共

$1,832,102

第15年利息

$767,770

第15年共還本金

$1,064,333

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$62,290	$90,385	$152,675	$21,266,298
182	$62,027	$90,648	$152,675	$21,175,649
183	$61,762	$90,913	$152,675	$21,084,736
184	$61,497	$91,178	$152,675	$20,993,558
185	$61,231	$91,444	$152,675	$20,902,114
186	$60,964	$91,711	$152,675	$20,810,403
187	$60,697	$91,978	$152,675	$20,718,425
188	$60,429	$92,246	$152,675	$20,626,179
189	$60,160	$92,516	$152,675	$20,533,663
190	$59,890	$92,785	$152,675	$20,440,878
191	$59,619	$93,056	$152,675	$20,347,822
192	$59,348	$93,327	$152,675	$20,254,495

第16年供款共

$1,832,102

第16年利息

$729,915

第16年共還本金

$1,102,188

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$59,076	$93,600	$152,675	$20,160,895
194	$58,803	$93,873	$152,675	$20,067,022
195	$58,529	$94,146	$152,675	$19,972,876
196	$58,254	$94,421	$152,675	$19,878,455
197	$57,979	$94,696	$152,675	$19,783,759
198	$57,703	$94,973	$152,675	$19,688,786
199	$57,426	$95,250	$152,675	$19,593,537
200	$57,148	$95,527	$152,675	$19,498,009
201	$56,869	$95,806	$152,675	$19,402,203
202	$56,590	$96,085	$152,675	$19,306,118
203	$56,310	$96,366	$152,675	$19,209,752
204	$56,028	$96,647	$152,675	$19,113,105

第17年供款共

$1,832,102

第17年利息

$690,713

第17年共還本金

$1,141,389

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$55,747	$96,929	$152,675	$19,016,177
206	$55,464	$97,211	$152,675	$18,918,965
207	$55,180	$97,495	$152,675	$18,821,470
208	$54,896	$97,779	$152,675	$18,723,691
209	$54,611	$98,064	$152,675	$18,625,627
210	$54,325	$98,350	$152,675	$18,527,276
211	$54,038	$98,637	$152,675	$18,428,639
212	$53,750	$98,925	$152,675	$18,329,714
213	$53,462	$99,214	$152,675	$18,230,501
214	$53,172	$99,503	$152,675	$18,130,998
215	$52,882	$99,793	$152,675	$18,031,205
216	$52,591	$100,084	$152,675	$17,931,120

第18年供款共

$1,832,102

第18年利息

$650,117

第18年共還本金

$1,181,985

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$52,299	$100,376	$152,675	$17,830,744
218	$52,006	$100,669	$152,675	$17,730,075
219	$51,713	$100,962	$152,675	$17,629,113
220	$51,418	$101,257	$152,675	$17,527,856
221	$51,123	$101,552	$152,675	$17,426,304
222	$50,827	$101,848	$152,675	$17,324,455
223	$50,530	$102,146	$152,675	$17,222,310
224	$50,232	$102,443	$152,675	$17,119,866
225	$49,933	$102,742	$152,675	$17,017,124
226	$49,633	$103,042	$152,675	$16,914,082
227	$49,333	$103,342	$152,675	$16,810,740
228	$49,031	$103,644	$152,675	$16,707,096

第19年供款共

$1,832,102

第19年利息

$608,078

第19年共還本金

$1,224,025

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$48,729	$103,946	$152,675	$16,603,150
230	$48,426	$104,249	$152,675	$16,498,900
231	$48,122	$104,553	$152,675	$16,394,347
232	$47,817	$104,858	$152,675	$16,289,488
233	$47,511	$105,164	$152,675	$16,184,324
234	$47,204	$105,471	$152,675	$16,078,853
235	$46,897	$105,779	$152,675	$15,973,075
236	$46,588	$106,087	$152,675	$15,866,988
237	$46,279	$106,396	$152,675	$15,760,591
238	$45,968	$106,707	$152,675	$15,653,884
239	$45,657	$107,018	$152,675	$15,546,866
240	$45,345	$107,330	$152,675	$15,439,536

第20年供款共

$1,832,102

第20年利息

$564,543

第20年共還本金

$1,267,559

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$45,032	$107,643	$152,675	$15,331,893
242	$44,718	$107,957	$152,675	$15,223,936
243	$44,403	$108,272	$152,675	$15,115,664
244	$44,087	$108,588	$152,675	$15,007,076
245	$43,771	$108,905	$152,675	$14,898,171
246	$43,453	$109,222	$152,675	$14,788,949
247	$43,134	$109,541	$152,675	$14,679,409
248	$42,815	$109,860	$152,675	$14,569,548
249	$42,495	$110,181	$152,675	$14,459,368
250	$42,173	$110,502	$152,675	$14,348,866
251	$41,851	$110,824	$152,675	$14,238,041
252	$41,528	$111,148	$152,675	$14,126,894

第21年供款共

$1,832,102

第21年利息

$519,460

第21年共還本金

$1,312,643

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$41,203	$111,472	$152,675	$14,015,422
254	$40,878	$111,797	$152,675	$13,903,625
255	$40,552	$112,123	$152,675	$13,791,502
256	$40,225	$112,450	$152,675	$13,679,052
257	$39,897	$112,778	$152,675	$13,566,274
258	$39,568	$113,107	$152,675	$13,453,167
259	$39,238	$113,437	$152,675	$13,339,730
260	$38,908	$113,768	$152,675	$13,225,963
261	$38,576	$114,099	$152,675	$13,111,863
262	$38,243	$114,432	$152,675	$12,997,431
263	$37,909	$114,766	$152,675	$12,882,665
264	$37,574	$115,101	$152,675	$12,767,564

第22年供款共

$1,832,102

第22年利息

$472,773

第22年共還本金

$1,359,329

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$37,239	$115,436	$152,675	$12,652,128
266	$36,902	$115,773	$152,675	$12,536,355
267	$36,564	$116,111	$152,675	$12,420,244
268	$36,226	$116,449	$152,675	$12,303,794
269	$35,886	$116,789	$152,675	$12,187,005
270	$35,545	$117,130	$152,675	$12,069,875
271	$35,204	$117,471	$152,675	$11,952,404
272	$34,861	$117,814	$152,675	$11,834,590
273	$34,518	$118,158	$152,675	$11,716,432
274	$34,173	$118,502	$152,675	$11,597,930
275	$33,827	$118,848	$152,675	$11,479,082
276	$33,481	$119,195	$152,675	$11,359,888

第23年供款共

$1,832,102

第23年利息

$424,426

第23年共還本金

$1,407,677

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$33,133	$119,542	$152,675	$11,240,346
278	$32,784	$119,891	$152,675	$11,120,455
279	$32,435	$120,241	$152,675	$11,000,214
280	$32,084	$120,591	$152,675	$10,879,623
281	$31,732	$120,943	$152,675	$10,758,680
282	$31,379	$121,296	$152,675	$10,637,384
283	$31,026	$121,649	$152,675	$10,515,735
284	$30,671	$122,004	$152,675	$10,393,730
285	$30,315	$122,360	$152,675	$10,271,370
286	$29,958	$122,717	$152,675	$10,148,653
287	$29,600	$123,075	$152,675	$10,025,578
288	$29,241	$123,434	$152,675	$9,902,144

第24年供款共

$1,832,102

第24年利息

$374,359

第24年共還本金

$1,457,743

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$28,881	$123,794	$152,675	$9,778,350
290	$28,520	$124,155	$152,675	$9,654,195
291	$28,158	$124,517	$152,675	$9,529,678
292	$27,795	$124,880	$152,675	$9,404,798
293	$27,431	$125,245	$152,675	$9,279,553
294	$27,065	$125,610	$152,675	$9,153,944
295	$26,699	$125,976	$152,675	$9,027,967
296	$26,332	$126,344	$152,675	$8,901,624
297	$25,963	$126,712	$152,675	$8,774,912
298	$25,593	$127,082	$152,675	$8,647,830
299	$25,223	$127,452	$152,675	$8,520,378
300	$24,851	$127,824	$152,675	$8,392,554

第25年供款共

$1,832,102

第25年利息

$322,512

第25年共還本金

$1,509,591

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$24,478	$128,197	$152,675	$8,264,357
302	$24,104	$128,571	$152,675	$8,135,786
303	$23,729	$128,946	$152,675	$8,006,840
304	$23,353	$129,322	$152,675	$7,877,518
305	$22,976	$129,699	$152,675	$7,747,819
306	$22,598	$130,077	$152,675	$7,617,742
307	$22,218	$130,457	$152,675	$7,487,285
308	$21,838	$130,837	$152,675	$7,356,448
309	$21,456	$131,219	$152,675	$7,225,229
310	$21,074	$131,602	$152,675	$7,093,627
311	$20,690	$131,985	$152,675	$6,961,642
312	$20,305	$132,370	$152,675	$6,829,271

第26年供款共

$1,832,102

第26年利息

$268,820

第26年共還本金

$1,563,282

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$19,919	$132,756	$152,675	$6,696,515
314	$19,532	$133,144	$152,675	$6,563,371
315	$19,143	$133,532	$152,675	$6,429,839
316	$18,754	$133,921	$152,675	$6,295,917
317	$18,363	$134,312	$152,675	$6,161,605
318	$17,971	$134,704	$152,675	$6,026,902
319	$17,578	$135,097	$152,675	$5,891,805
320	$17,184	$135,491	$152,675	$5,756,314
321	$16,789	$135,886	$152,675	$5,620,428
322	$16,393	$136,282	$152,675	$5,484,146
323	$15,995	$136,680	$152,675	$5,347,466
324	$15,597	$137,078	$152,675	$5,210,388

第27年供款共

$1,832,102

第27年利息

$213,219

第27年共還本金

$1,618,884

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$15,197	$137,478	$152,675	$5,072,909
326	$14,796	$137,879	$152,675	$4,935,030
327	$14,394	$138,281	$152,675	$4,796,749
328	$13,991	$138,685	$152,675	$4,658,064
329	$13,586	$139,089	$152,675	$4,518,975
330	$13,180	$139,495	$152,675	$4,379,480
331	$12,773	$139,902	$152,675	$4,239,578
332	$12,365	$140,310	$152,675	$4,099,269
333	$11,956	$140,719	$152,675	$3,958,550
334	$11,546	$141,129	$152,675	$3,817,420
335	$11,134	$141,541	$152,675	$3,675,879
336	$10,721	$141,954	$152,675	$3,533,925

第28年供款共

$1,832,102

第28年利息

$155,640

第28年共還本金

$1,676,462

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$10,307	$142,368	$152,675	$3,391,557
338	$9,892	$142,783	$152,675	$3,248,774
339	$9,476	$143,200	$152,675	$3,105,575
340	$9,058	$143,617	$152,675	$2,961,957
341	$8,639	$144,036	$152,675	$2,817,921
342	$8,219	$144,456	$152,675	$2,673,465
343	$7,798	$144,878	$152,675	$2,528,587
344	$7,375	$145,300	$152,675	$2,383,287
345	$6,951	$145,724	$152,675	$2,237,563
346	$6,526	$146,149	$152,675	$2,091,414
347	$6,100	$146,575	$152,675	$1,944,839
348	$5,672	$147,003	$152,675	$1,797,836

第29年供款共

$1,832,102

第29年利息

$96,013

第29年共還本金

$1,736,089

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$5,244	$147,432	$152,675	$1,650,405
350	$4,814	$147,862	$152,675	$1,502,543
351	$4,382	$148,293	$152,675	$1,354,251
352	$3,950	$148,725	$152,675	$1,205,525
353	$3,516	$149,159	$152,675	$1,056,366
354	$3,081	$149,594	$152,675	$906,772
355	$2,645	$150,030	$152,675	$756,742
356	$2,207	$150,468	$152,675	$606,274
357	$1,768	$150,907	$152,675	$455,367
358	$1,328	$151,347	$152,675	$304,020
359	$887	$151,788	$152,675	$152,231
360	$444	$152,231	$152,675	$0

第30年供款共

$1,832,102

第30年利息

$34,266

第30年共還本金

$1,797,836

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$29,293,070

Disclaimer

Recommended properties

Mort. Insurance
info