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$29,034,123

Monthly Payment
$154,734

Down Payment

$-27,000,000

Total Loan

$35,000,000

Total int. paid

$20,704,123

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-26,670,000

Base on DTI ratio

$309,467

Budget of property purchase

HK$-26,670,000

Down Payment

$-27,000,000
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

$309,467

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 MONTE VISTA

thumb_up

MONTE VISTA BLK 12

765 ft²

@10,196

GFA

988 ft²

@7,895

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7.8 M

765 ft²

@10,196

GFA

988 ft²

@7,895

Sale$7.8 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan BAYCREST BLK 05

thumb_up

BAYCREST BLK 05 (Sold or Rented)

601 ft²

@11,814

GFA

815 ft²

@8,712

local_fire_department HIT price_change 蝕讓盤

Sale$7.1 M

601 ft²

@11,814

GFA

815 ft²

@8,712

Sale$7.1 M

local_fire_department HIT price_change 蝕讓盤

Shatin CITY ONE SHATIN SITE 01 BLK 12

thumb_up

CITY ONE SHATIN

484 ft²

@15,496

GFA

570 ft²

@13,158

local_fire_department HIT hotel_class King

Sale$7.5 M

484 ft²

@15,496

GFA

570 ft²

@13,158

Sale$7.5 M

local_fire_department HIT hotel_class King

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

662 ft²

@10,876

GFA

968 ft²

@7,438

local_fire_department HIT

Sale$7.2 M

662 ft²

@10,876

GFA

968 ft²

@7,438

Sale$7.2 M

local_fire_department HIT

Fanling DAWNING VIEWS BLK 12

thumb_up

孟母三遷，業主割愛賣樓【世紀21奇豐獨家代理】

714 ft²

@12,185

GFA

978 ft²

@8,896

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$8.7 M

714 ft²

@12,185

GFA

978 ft²

@8,896

Sale$8.7 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Shatin GRANDVILLE

thumb_up

GRANDVILLE

602 ft²

@14,784

GFA

756 ft²

@11,772

local_fire_department HIT local_offer Good Catch

Sale$8.9 M

602 ft²

@14,784

GFA

756 ft²

@11,772

Sale$8.9 M

local_fire_department HIT local_offer Good Catch

Ma On Shan LA COSTA BLK 01

thumb_up

嘉華星濤灣

541 ft²

@15,712

GFA

736 ft²

@11,549

pets Pet Friendly

Sale$8.5 M

541 ft²

@15,712

GFA

736 ft²

@11,549

Sale$8.5 M

pets Pet Friendly

Ma On Shan VISTA PARADISO BLK 06

thumb_up

VISTA PARADISO BLK 06

526 ft²

@13,688

GFA

656 ft²

@10,976

local_fire_department HIT

Sale$7.2 M

526 ft²

@13,688

GFA

656 ft²

@10,976

Sale$7.2 M

local_fire_department HIT

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

689 ft²

@12,337

GFA

852 ft²

@9,977

real_estate_agent Rare vpn_key Key

Sale$8.5 M

689 ft²

@12,337

GFA

852 ft²

@9,977

Sale$8.5 M

real_estate_agent Rare vpn_key Key

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

Sai Kung THE MEDITERRANEAN TWR 03

thumb_up

THE MEDITERRANEAN TWR 03

530 ft²

@13,736

verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$7.28 M

530 ft²

@13,736

Sale$7.28 M

verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

Sole

Tai Po ST MARTIN PH 02 TWR 09

thumb_up

ST MARTIN PH 02 TWR 09

466 ft²

@16,416

real_estate_agent Rare hotel_class King vpn_key Key

Sale$7.65 M

466 ft²

@16,416

Sale$7.65 M

real_estate_agent Rare hotel_class King vpn_key Key

Interest Rate	15Year	20Year	25Year	30Year
1.000	$209,473	$160,963	$131,905	$112,574
1.500	$217,260	$168,891	$139,978	$120,792
2.000	$225,228	$177,059	$148,349	$129,367
2.500	$233,376	$185,466	$157,016	$138,292
3.000	$241,704	$194,109	$165,974	$147,561
3.375	$248,066	$200,745	$172,881	$154,734
3.500	$250,209	$202,986	$175,218	$157,166
4.000	$258,891	$212,093	$184,743	$167,095
4.500	$267,748	$221,427	$194,541	$177,340
5.000	$276,778	$230,985	$204,607	$187,888
5.500	$285,979	$240,761	$214,931	$198,726
6.000	$295,350	$250,751	$225,505	$209,843

Monthly Payment$154,734

Term

30Year

Loan amount

$35,000,000

Total int. paid

$20,704,123

Total Loan and Interest

$55,704,123

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$98,438	$56,296	$154,734	$34,943,704
2	$98,279	$56,455	$154,734	$34,887,249
3	$98,120	$56,613	$154,734	$34,830,636
4	$97,961	$56,773	$154,734	$34,773,864
5	$97,801	$56,932	$154,734	$34,716,931
6	$97,641	$57,092	$154,734	$34,659,839
7	$97,481	$57,253	$154,734	$34,602,586
8	$97,320	$57,414	$154,734	$34,545,172
9	$97,158	$57,575	$154,734	$34,487,597
10	$96,996	$57,737	$154,734	$34,429,860
11	$96,834	$57,900	$154,734	$34,371,960
12	$96,671	$58,063	$154,734	$34,313,897

第1年供款共

$1,856,804

第1年利息

$1,170,701

第1年共還本金

$686,103

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$96,508	$58,226	$154,734	$34,255,672
14	$96,344	$58,390	$154,734	$34,197,282
15	$96,180	$58,554	$154,734	$34,138,728
16	$96,015	$58,719	$154,734	$34,080,010
17	$95,850	$58,884	$154,734	$34,021,126
18	$95,684	$59,049	$154,734	$33,962,077
19	$95,518	$59,215	$154,734	$33,902,861
20	$95,352	$59,382	$154,734	$33,843,479
21	$95,185	$59,549	$154,734	$33,783,931
22	$95,017	$59,716	$154,734	$33,724,214
23	$94,849	$59,884	$154,734	$33,664,330
24	$94,681	$60,053	$154,734	$33,604,277

第2年供款共

$1,856,804

第2年利息

$1,147,184

第2年共還本金

$709,620

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$94,512	$60,222	$154,734	$33,544,056
26	$94,343	$60,391	$154,734	$33,483,664
27	$94,173	$60,561	$154,734	$33,423,104
28	$94,002	$60,731	$154,734	$33,362,372
29	$93,832	$60,902	$154,734	$33,301,470
30	$93,660	$61,073	$154,734	$33,240,397
31	$93,489	$61,245	$154,734	$33,179,152
32	$93,316	$61,417	$154,734	$33,117,735
33	$93,144	$61,590	$154,734	$33,056,145
34	$92,970	$61,763	$154,734	$32,994,381
35	$92,797	$61,937	$154,734	$32,932,444
36	$92,623	$62,111	$154,734	$32,870,333

第3年供款共

$1,856,804

第3年利息

$1,122,860

第3年共還本金

$733,944

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$92,448	$62,286	$154,734	$32,808,047
38	$92,273	$62,461	$154,734	$32,745,586
39	$92,097	$62,637	$154,734	$32,682,950
40	$91,921	$62,813	$154,734	$32,620,137
41	$91,744	$62,990	$154,734	$32,557,147
42	$91,567	$63,167	$154,734	$32,493,981
43	$91,389	$63,344	$154,734	$32,430,636
44	$91,211	$63,523	$154,734	$32,367,114
45	$91,033	$63,701	$154,734	$32,303,413
46	$90,853	$63,880	$154,734	$32,239,532
47	$90,674	$64,060	$154,734	$32,175,472
48	$90,494	$64,240	$154,734	$32,111,232

第4年供款共

$1,856,804

第4年利息

$1,097,703

第4年共還本金

$759,101

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$90,313	$64,421	$154,734	$32,046,811
50	$90,132	$64,602	$154,734	$31,982,209
51	$89,950	$64,784	$154,734	$31,917,426
52	$89,768	$64,966	$154,734	$31,852,460
53	$89,585	$65,149	$154,734	$31,787,311
54	$89,402	$65,332	$154,734	$31,721,979
55	$89,218	$65,516	$154,734	$31,656,464
56	$89,034	$65,700	$154,734	$31,590,764
57	$88,849	$65,885	$154,734	$31,524,879
58	$88,664	$66,070	$154,734	$31,458,809
59	$88,478	$66,256	$154,734	$31,392,553
60	$88,292	$66,442	$154,734	$31,326,111

第5年供款共

$1,856,804

第5年利息

$1,071,683

第5年共還本金

$785,121

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$88,105	$66,629	$154,734	$31,259,482
62	$87,917	$66,816	$154,734	$31,192,666
63	$87,729	$67,004	$154,734	$31,125,661
64	$87,541	$67,193	$154,734	$31,058,469
65	$87,352	$67,382	$154,734	$30,991,087
66	$87,162	$67,571	$154,734	$30,923,516
67	$86,972	$67,761	$154,734	$30,855,754
68	$86,782	$67,952	$154,734	$30,787,803
69	$86,591	$68,143	$154,734	$30,719,660
70	$86,399	$68,335	$154,734	$30,651,325
71	$86,207	$68,527	$154,734	$30,582,798
72	$86,014	$68,720	$154,734	$30,514,079

第6年供款共

$1,856,804

第6年利息

$1,044,772

第6年共還本金

$812,033

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$85,821	$68,913	$154,734	$30,445,166
74	$85,627	$69,107	$154,734	$30,376,059
75	$85,433	$69,301	$154,734	$30,306,758
76	$85,238	$69,496	$154,734	$30,237,262
77	$85,042	$69,691	$154,734	$30,167,571
78	$84,846	$69,887	$154,734	$30,097,683
79	$84,650	$70,084	$154,734	$30,027,600
80	$84,453	$70,281	$154,734	$29,957,318
81	$84,255	$70,479	$154,734	$29,886,840
82	$84,057	$70,677	$154,734	$29,816,163
83	$83,858	$70,876	$154,734	$29,745,287
84	$83,659	$71,075	$154,734	$29,674,212

第7年供款共

$1,856,804

第7年利息

$1,016,938

第7年共還本金

$839,867

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$83,459	$71,275	$154,734	$29,602,937
86	$83,258	$71,475	$154,734	$29,531,462
87	$83,057	$71,676	$154,734	$29,459,785
88	$82,856	$71,878	$154,734	$29,387,907
89	$82,653	$72,080	$154,734	$29,315,827
90	$82,451	$72,283	$154,734	$29,243,544
91	$82,247	$72,486	$154,734	$29,171,058
92	$82,044	$72,690	$154,734	$29,098,368
93	$81,839	$72,895	$154,734	$29,025,473
94	$81,634	$73,100	$154,734	$28,952,374
95	$81,429	$73,305	$154,734	$28,879,069
96	$81,222	$73,511	$154,734	$28,805,557

第8年供款共

$1,856,804

第8年利息

$988,149

第8年共還本金

$868,655

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$81,016	$73,718	$154,734	$28,731,839
98	$80,808	$73,925	$154,734	$28,657,914
99	$80,600	$74,133	$154,734	$28,583,781
100	$80,392	$74,342	$154,734	$28,509,439
101	$80,183	$74,551	$154,734	$28,434,888
102	$79,973	$74,761	$154,734	$28,360,127
103	$79,763	$74,971	$154,734	$28,285,157
104	$79,552	$75,182	$154,734	$28,209,975
105	$79,341	$75,393	$154,734	$28,134,582
106	$79,129	$75,605	$154,734	$28,058,977
107	$78,916	$75,818	$154,734	$27,983,159
108	$78,703	$76,031	$154,734	$27,907,128

第9年供款共

$1,856,804

第9年利息

$958,375

第9年共還本金

$898,430

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$78,489	$76,245	$154,734	$27,830,883
110	$78,274	$76,459	$154,734	$27,754,424
111	$78,059	$76,674	$154,734	$27,677,749
112	$77,844	$76,890	$154,734	$27,600,859
113	$77,627	$77,106	$154,734	$27,523,753
114	$77,411	$77,323	$154,734	$27,446,430
115	$77,193	$77,541	$154,734	$27,368,889
116	$76,975	$77,759	$154,734	$27,291,131
117	$76,756	$77,977	$154,734	$27,213,153
118	$76,537	$78,197	$154,734	$27,134,957
119	$76,317	$78,417	$154,734	$27,056,540
120	$76,097	$78,637	$154,734	$26,977,903

第10年供款共

$1,856,804

第10年利息

$927,579

第10年共還本金

$929,225

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$75,875	$78,858	$154,734	$26,899,045
122	$75,654	$79,080	$154,734	$26,819,964
123	$75,431	$79,303	$154,734	$26,740,662
124	$75,208	$79,526	$154,734	$26,661,136
125	$74,984	$79,749	$154,734	$26,581,387
126	$74,760	$79,974	$154,734	$26,501,414
127	$74,535	$80,198	$154,734	$26,421,215
128	$74,310	$80,424	$154,734	$26,340,791
129	$74,083	$80,650	$154,734	$26,260,141
130	$73,857	$80,877	$154,734	$26,179,264
131	$73,629	$81,104	$154,734	$26,098,159
132	$73,401	$81,333	$154,734	$26,016,827

第11年供款共

$1,856,804

第11年利息

$895,728

第11年共還本金

$961,076

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$73,172	$81,561	$154,734	$25,935,265
134	$72,943	$81,791	$154,734	$25,853,475
135	$72,713	$82,021	$154,734	$25,771,454
136	$72,482	$82,251	$154,734	$25,689,203
137	$72,251	$82,483	$154,734	$25,606,720
138	$72,019	$82,715	$154,734	$25,524,005
139	$71,786	$82,947	$154,734	$25,441,058
140	$71,553	$83,181	$154,734	$25,357,877
141	$71,319	$83,415	$154,734	$25,274,462
142	$71,084	$83,649	$154,734	$25,190,813
143	$70,849	$83,885	$154,734	$25,106,928
144	$70,613	$84,120	$154,734	$25,022,808

第12年供款共

$1,856,804

第12年利息

$862,785

第12年共還本金

$994,019

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$70,377	$84,357	$154,734	$24,938,451
146	$70,139	$84,594	$154,734	$24,853,857
147	$69,901	$84,832	$154,734	$24,769,024
148	$69,663	$85,071	$154,734	$24,683,954
149	$69,424	$85,310	$154,734	$24,598,644
150	$69,184	$85,550	$154,734	$24,513,094
151	$68,943	$85,791	$154,734	$24,427,303
152	$68,702	$86,032	$154,734	$24,341,271
153	$68,460	$86,274	$154,734	$24,254,997
154	$68,217	$86,516	$154,734	$24,168,481
155	$67,974	$86,760	$154,734	$24,081,721
156	$67,730	$87,004	$154,734	$23,994,717

第13年供款共

$1,856,804

第13年利息

$828,713

第13年共還本金

$1,028,091

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$67,485	$87,249	$154,734	$23,907,469
158	$67,240	$87,494	$154,734	$23,819,975
159	$66,994	$87,740	$154,734	$23,732,235
160	$66,747	$87,987	$154,734	$23,644,248
161	$66,499	$88,234	$154,734	$23,556,014
162	$66,251	$88,482	$154,734	$23,467,531
163	$66,002	$88,731	$154,734	$23,378,800
164	$65,753	$88,981	$154,734	$23,289,819
165	$65,503	$89,231	$154,734	$23,200,588
166	$65,252	$89,482	$154,734	$23,111,106
167	$65,000	$89,734	$154,734	$23,021,373
168	$64,748	$89,986	$154,734	$22,931,386

第14年供款共

$1,856,804

第14年利息

$793,473

第14年共還本金

$1,063,331

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$64,495	$90,239	$154,734	$22,841,147
170	$64,241	$90,493	$154,734	$22,750,654
171	$63,986	$90,747	$154,734	$22,659,907
172	$63,731	$91,003	$154,734	$22,568,904
173	$63,475	$91,259	$154,734	$22,477,646
174	$63,218	$91,515	$154,734	$22,386,130
175	$62,961	$91,773	$154,734	$22,294,358
176	$62,703	$92,031	$154,734	$22,202,327
177	$62,444	$92,290	$154,734	$22,110,037
178	$62,184	$92,549	$154,734	$22,017,488
179	$61,924	$92,809	$154,734	$21,924,679
180	$61,663	$93,071	$154,734	$21,831,608

第15年供款共

$1,856,804

第15年利息

$757,026

第15年共還本金

$1,099,778

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$61,401	$93,332	$154,734	$21,738,276
182	$61,139	$93,595	$154,734	$21,644,681
183	$60,876	$93,858	$154,734	$21,550,823
184	$60,612	$94,122	$154,734	$21,456,701
185	$60,347	$94,387	$154,734	$21,362,314
186	$60,082	$94,652	$154,734	$21,267,662
187	$59,815	$94,918	$154,734	$21,172,744
188	$59,548	$95,185	$154,734	$21,077,558
189	$59,281	$95,453	$154,734	$20,982,105
190	$59,012	$95,722	$154,734	$20,886,384
191	$58,743	$95,991	$154,734	$20,790,393
192	$58,473	$96,261	$154,734	$20,694,132

第16年供款共

$1,856,804

第16年利息

$719,329

第16年共還本金

$1,137,476

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$58,202	$96,531	$154,734	$20,597,601
194	$57,931	$96,803	$154,734	$20,500,798
195	$57,658	$97,075	$154,734	$20,403,723
196	$57,385	$97,348	$154,734	$20,306,375
197	$57,112	$97,622	$154,734	$20,208,753
198	$56,837	$97,897	$154,734	$20,110,856
199	$56,562	$98,172	$154,734	$20,012,684
200	$56,286	$98,448	$154,734	$19,914,236
201	$56,009	$98,725	$154,734	$19,815,511
202	$55,731	$99,003	$154,734	$19,716,509
203	$55,453	$99,281	$154,734	$19,617,228
204	$55,173	$99,560	$154,734	$19,517,668

第17年供款共

$1,856,804

第17年利息

$680,339

第17年共還本金

$1,176,465

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$54,893	$99,840	$154,734	$19,417,827
206	$54,613	$100,121	$154,734	$19,317,706
207	$54,331	$100,403	$154,734	$19,217,304
208	$54,049	$100,685	$154,734	$19,116,619
209	$53,765	$100,968	$154,734	$19,015,651
210	$53,482	$101,252	$154,734	$18,914,398
211	$53,197	$101,537	$154,734	$18,812,861
212	$52,911	$101,823	$154,734	$18,711,039
213	$52,625	$102,109	$154,734	$18,608,930
214	$52,338	$102,396	$154,734	$18,506,534
215	$52,050	$102,684	$154,734	$18,403,850
216	$51,761	$102,973	$154,734	$18,300,877

第18年供款共

$1,856,804

第18年利息

$640,014

第18年共還本金

$1,216,790

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$51,471	$103,262	$154,734	$18,197,615
218	$51,181	$103,553	$154,734	$18,094,062
219	$50,890	$103,844	$154,734	$17,990,218
220	$50,597	$104,136	$154,734	$17,886,081
221	$50,305	$104,429	$154,734	$17,781,652
222	$50,011	$104,723	$154,734	$17,676,930
223	$49,716	$105,017	$154,734	$17,571,912
224	$49,421	$105,313	$154,734	$17,466,600
225	$49,125	$105,609	$154,734	$17,360,991
226	$48,828	$105,906	$154,734	$17,255,085
227	$48,530	$106,204	$154,734	$17,148,881
228	$48,231	$106,502	$154,734	$17,042,379

第19年供款共

$1,856,804

第19年利息

$598,306

第19年共還本金

$1,258,498

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$47,932	$106,802	$154,734	$16,935,577
230	$47,631	$107,102	$154,734	$16,828,474
231	$47,330	$107,404	$154,734	$16,721,071
232	$47,028	$107,706	$154,734	$16,613,365
233	$46,725	$108,009	$154,734	$16,505,357
234	$46,421	$108,312	$154,734	$16,397,044
235	$46,117	$108,617	$154,734	$16,288,427
236	$45,811	$108,922	$154,734	$16,179,505
237	$45,505	$109,229	$154,734	$16,070,276
238	$45,198	$109,536	$154,734	$15,960,740
239	$44,890	$109,844	$154,734	$15,850,896
240	$44,581	$110,153	$154,734	$15,740,743

第20年供款共

$1,856,804

第20年利息

$555,168

第20年共還本金

$1,301,636

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$44,271	$110,463	$154,734	$15,630,280
242	$43,960	$110,774	$154,734	$15,519,506
243	$43,649	$111,085	$154,734	$15,408,421
244	$43,336	$111,397	$154,734	$15,297,024
245	$43,023	$111,711	$154,734	$15,185,313
246	$42,709	$112,025	$154,734	$15,073,288
247	$42,394	$112,340	$154,734	$14,960,948
248	$42,078	$112,656	$154,734	$14,848,292
249	$41,761	$112,973	$154,734	$14,735,319
250	$41,443	$113,291	$154,734	$14,622,029
251	$41,124	$113,609	$154,734	$14,508,419
252	$40,805	$113,929	$154,734	$14,394,491

第21年供款共

$1,856,804

第21年利息

$510,552

第21年共還本金

$1,346,252

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$40,485	$114,249	$154,734	$14,280,241
254	$40,163	$114,570	$154,734	$14,165,671
255	$39,841	$114,893	$154,734	$14,050,778
256	$39,518	$115,216	$154,734	$13,935,562
257	$39,194	$115,540	$154,734	$13,820,022
258	$38,869	$115,865	$154,734	$13,704,158
259	$38,543	$116,191	$154,734	$13,587,967
260	$38,216	$116,518	$154,734	$13,471,449
261	$37,888	$116,845	$154,734	$13,354,604
262	$37,560	$117,174	$154,734	$13,237,430
263	$37,230	$117,503	$154,734	$13,119,927
264	$36,900	$117,834	$154,734	$13,002,093

第22年供款共

$1,856,804

第22年利息

$464,406

第22年共還本金

$1,392,398

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$36,568	$118,165	$154,734	$12,883,928
266	$36,236	$118,498	$154,734	$12,765,430
267	$35,903	$118,831	$154,734	$12,646,599
268	$35,569	$119,165	$154,734	$12,527,434
269	$35,233	$119,500	$154,734	$12,407,934
270	$34,897	$119,836	$154,734	$12,288,097
271	$34,560	$120,173	$154,734	$12,167,924
272	$34,222	$120,511	$154,734	$12,047,413
273	$33,883	$120,850	$154,734	$11,926,562
274	$33,543	$121,190	$154,734	$11,805,372
275	$33,203	$121,531	$154,734	$11,683,841
276	$32,861	$121,873	$154,734	$11,561,968

第23年供款共

$1,856,804

第23年利息

$416,679

第23年共還本金

$1,440,125

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$32,518	$122,216	$154,734	$11,439,753
278	$32,174	$122,559	$154,734	$11,317,193
279	$31,830	$122,904	$154,734	$11,194,289
280	$31,484	$123,250	$154,734	$11,071,039
281	$31,137	$123,596	$154,734	$10,947,443
282	$30,790	$123,944	$154,734	$10,823,499
283	$30,441	$124,293	$154,734	$10,699,206
284	$30,092	$124,642	$154,734	$10,574,564
285	$29,741	$124,993	$154,734	$10,449,572
286	$29,389	$125,344	$154,734	$10,324,227
287	$29,037	$125,697	$154,734	$10,198,531
288	$28,683	$126,050	$154,734	$10,072,480

第24年供款共

$1,856,804

第24年利息

$367,316

第24年共還本金

$1,489,488

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$28,329	$126,405	$154,734	$9,946,075
290	$27,973	$126,760	$154,734	$9,819,315
291	$27,617	$127,117	$154,734	$9,692,198
292	$27,259	$127,474	$154,734	$9,564,724
293	$26,901	$127,833	$154,734	$9,436,891
294	$26,541	$128,192	$154,734	$9,308,699
295	$26,181	$128,553	$154,734	$9,180,146
296	$25,819	$128,915	$154,734	$9,051,231
297	$25,457	$129,277	$154,734	$8,921,954
298	$25,093	$129,641	$154,734	$8,792,313
299	$24,728	$130,005	$154,734	$8,662,308
300	$24,363	$130,371	$154,734	$8,531,937

第25年供款共

$1,856,804

第25年利息

$316,261

第25年共還本金

$1,540,543

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$23,996	$130,738	$154,734	$8,401,199
302	$23,628	$131,105	$154,734	$8,270,094
303	$23,260	$131,474	$154,734	$8,138,620
304	$22,890	$131,844	$154,734	$8,006,776
305	$22,519	$132,215	$154,734	$7,874,562
306	$22,147	$132,586	$154,734	$7,741,975
307	$21,774	$132,959	$154,734	$7,609,016
308	$21,400	$133,333	$154,734	$7,475,683
309	$21,025	$133,708	$154,734	$7,341,974
310	$20,649	$134,084	$154,734	$7,207,890
311	$20,272	$134,461	$154,734	$7,073,428
312	$19,894	$134,840	$154,734	$6,938,589

第26年供款共

$1,856,804

第26年利息

$263,456

第26年共還本金

$1,593,348

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$19,515	$135,219	$154,734	$6,803,370
314	$19,134	$135,599	$154,734	$6,667,771
315	$18,753	$135,981	$154,734	$6,531,790
316	$18,371	$136,363	$154,734	$6,395,427
317	$17,987	$136,747	$154,734	$6,258,681
318	$17,603	$137,131	$154,734	$6,121,549
319	$17,217	$137,517	$154,734	$5,984,033
320	$16,830	$137,904	$154,734	$5,846,129
321	$16,442	$138,291	$154,734	$5,707,838
322	$16,053	$138,680	$154,734	$5,569,157
323	$15,663	$139,070	$154,734	$5,430,087
324	$15,272	$139,462	$154,734	$5,290,625

第27年供款共

$1,856,804

第27年利息

$208,841

第27年共還本金

$1,647,964

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$14,880	$139,854	$154,734	$5,150,771
326	$14,487	$140,247	$154,734	$5,010,524
327	$14,092	$140,642	$154,734	$4,869,883
328	$13,697	$141,037	$154,734	$4,728,846
329	$13,300	$141,434	$154,734	$4,587,412
330	$12,902	$141,832	$154,734	$4,445,580
331	$12,503	$142,230	$154,734	$4,303,350
332	$12,103	$142,631	$154,734	$4,160,719
333	$11,702	$143,032	$154,734	$4,017,688
334	$11,300	$143,434	$154,734	$3,874,254
335	$10,896	$143,837	$154,734	$3,730,416
336	$10,492	$144,242	$154,734	$3,586,174

第28年供款共

$1,856,804

第28年利息

$152,353

第28年共還本金

$1,704,451

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$10,086	$144,648	$154,734	$3,441,527
338	$9,679	$145,054	$154,734	$3,296,473
339	$9,271	$145,462	$154,734	$3,151,010
340	$8,862	$145,871	$154,734	$3,005,139
341	$8,452	$146,282	$154,734	$2,858,857
342	$8,041	$146,693	$154,734	$2,712,164
343	$7,628	$147,106	$154,734	$2,565,058
344	$7,214	$147,519	$154,734	$2,417,539
345	$6,799	$147,934	$154,734	$2,269,604
346	$6,383	$148,350	$154,734	$2,121,254
347	$5,966	$148,768	$154,734	$1,972,486
348	$5,548	$149,186	$154,734	$1,823,300

第29年供款共

$1,856,804

第29年利息

$93,930

第29年共還本金

$1,762,874

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$5,128	$149,606	$154,734	$1,673,695
350	$4,707	$150,026	$154,734	$1,523,668
351	$4,285	$150,448	$154,734	$1,373,220
352	$3,862	$150,871	$154,734	$1,222,348
353	$3,438	$151,296	$154,734	$1,071,053
354	$3,012	$151,721	$154,734	$919,331
355	$2,586	$152,148	$154,734	$767,183
356	$2,158	$152,576	$154,734	$614,607
357	$1,729	$153,005	$154,734	$461,602
358	$1,298	$153,435	$154,734	$308,167
359	$867	$153,867	$154,734	$154,300
360	$434	$154,300	$154,734	$0

第30年供款共

$1,856,804

第30年利息

$33,504

第30年共還本金

$1,823,300

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$29,034,123

Disclaimer

Recommended properties

Mort. Insurance
info