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$32,346,783

Monthly Payment
$179,492

Down Payment

$-32,600,000

Total Loan

$40,600,000

Total int. paid

$24,016,783

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-32,270,000

Base on DTI ratio

$358,982

Budget of property purchase

HK$-32,270,000

Down Payment

$-32,600,000
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

$358,982

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 ALTISSIMO TWR 03

thumb_up

ALTISSIMO TWR 03

483 ft²

@16,563

local_fire_department HIT real_estate_agent Rare pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$8 M

483 ft²

@16,563

Sale$8 M

local_fire_department HIT real_estate_agent Rare pets Pet Friendly transfer_within_a_station Quality Migrant

Sole

KOL

Ma On Shan LAKE SILVER TWR 05

thumb_up

【Exclusive】Highest Quality 2 Bedroom property among LAKE SILVER

572 ft²

@15,385

GFA

752 ft²

@11,702

local_fire_department HIT real_estate_agent Rare hotel_class King price_change 蝕讓盤

Sale$8.8 M

572 ft²

@15,385

GFA

752 ft²

@11,702

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare hotel_class King price_change 蝕讓盤

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

KOL VR

Shatin PRISTINE VILLA

thumb_up

PRISTINE VILLA

817 ft²

@10,771

GFA

978 ft²

@8,998

local_fire_department HIT local_offer Good Catch vpn_key Key pets Pet Friendly

Sale$8.8 M

817 ft²

@10,771

GFA

978 ft²

@8,998

Sale$8.8 M

local_fire_department HIT local_offer Good Catch vpn_key Key pets Pet Friendly

Sai Kung THE MEDITERRANEAN TWR 03

thumb_up

THE MEDITERRANEAN

525 ft²

@13,524

local_fire_department HIT

Sale$7.1 M

525 ft²

@13,524

Sale$7.1 M

local_fire_department HIT

Ma On Shan MARBELLA BLK A

thumb_up

MARBELLA BLK A

736 ft²

@11,549

GFA

959 ft²

@8,863

hotel_class King verified 首置必買

Sale$8.5 M

736 ft²

@11,549

GFA

959 ft²

@8,863

Sale$8.5 M

hotel_class King verified 首置必買

Ma On Shan SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

660 ft²

@12,727

GFA

898 ft²

@9,354

local_fire_department HIT real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Sale$8.4 M

660 ft²

@12,727

GFA

898 ft²

@9,354

Sale$8.4 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

831 ft²

@9,386

GFA

1,125 ft²

@6,933

hotel_class King

Sale$7.8 M

831 ft²

@9,386

GFA

1,125 ft²

@6,933

Sale$7.8 M

hotel_class King

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 20

496 ft²

@14,718

local_fire_department HIT local_offer Good Catch

Sale$7.3 M

496 ft²

@14,718

Sale$7.3 M

local_fire_department HIT local_offer Good Catch

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

725 ft²

@10,069

GFA

980 ft²

@7,449

local_fire_department HIT transfer_within_a_station Quality Migrant

Sale$7.3 M

725 ft²

@10,069

GFA

980 ft²

@7,449

Sale$7.3 M

local_fire_department HIT transfer_within_a_station Quality Migrant

Ma On Shan BAYSHORE TWR BLK 04

thumb_up

BAYSHORE

567 ft²

@15,520

GFA

757 ft²

@11,625

local_fire_department HIT

Sale$8.8 M

567 ft²

@15,520

GFA

757 ft²

@11,625

Sale$8.8 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 07A

thumb_up

OCEANAIRE TWR 07A

755 ft²

@11,656

GFA

995 ft²

@8,844

local_fire_department HIT hotel_class King pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$8.8 M

755 ft²

@11,656

GFA

995 ft²

@8,844

Sale$8.8 M

local_fire_department HIT hotel_class King pets Pet Friendly transfer_within_a_station Quality Migrant

Interest Rate	15Year	20Year	25Year	30Year
1.000	$242,989	$186,717	$153,010	$130,586
1.500	$252,022	$195,913	$162,374	$140,119
2.000	$261,265	$205,389	$172,085	$150,066
2.500	$270,716	$215,141	$182,138	$160,419
3.000	$280,376	$225,167	$192,530	$171,171
3.375	$287,757	$232,864	$200,542	$179,491
3.500	$290,242	$235,464	$203,253	$182,312
4.000	$300,313	$246,028	$214,302	$193,831
4.500	$310,587	$256,856	$225,668	$205,714
5.000	$321,062	$267,942	$237,344	$217,950
5.500	$331,736	$279,282	$249,320	$230,522
6.000	$342,606	$290,871	$261,586	$243,418

Monthly Payment$179,492

Term

30Year

Loan amount

$40,600,000

Total int. paid

$24,016,783

Total Loan and Interest

$64,616,783

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$114,188	$65,304	$179,491	$40,534,696
2	$114,004	$65,487	$179,491	$40,469,209
3	$113,820	$65,671	$179,491	$40,403,538
4	$113,635	$65,856	$179,491	$40,337,682
5	$113,450	$66,041	$179,491	$40,271,640
6	$113,264	$66,227	$179,491	$40,205,413
7	$113,078	$66,413	$179,491	$40,139,000
8	$112,891	$66,600	$179,491	$40,072,400
9	$112,704	$66,787	$179,491	$40,005,612
10	$112,516	$66,975	$179,491	$39,938,637
11	$112,327	$67,164	$179,491	$39,871,473
12	$112,139	$67,353	$179,491	$39,804,121

第1年供款共

$2,153,893

第1年利息

$1,358,014

第1年共還本金

$795,879

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$111,949	$67,542	$179,491	$39,736,579
14	$111,759	$67,732	$179,491	$39,668,847
15	$111,569	$67,922	$179,491	$39,600,925
16	$111,378	$68,113	$179,491	$39,532,811
17	$111,186	$68,305	$179,491	$39,464,506
18	$110,994	$68,497	$179,491	$39,396,009
19	$110,801	$68,690	$179,491	$39,327,319
20	$110,608	$68,883	$179,491	$39,258,436
21	$110,414	$69,077	$179,491	$39,189,359
22	$110,220	$69,271	$179,491	$39,120,089
23	$110,025	$69,466	$179,491	$39,050,623
24	$109,830	$69,661	$179,491	$38,980,962

第2年供款共

$2,153,893

第2年利息

$1,330,733

第2年共還本金

$823,159

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$109,634	$69,857	$179,491	$38,911,104
26	$109,437	$70,054	$179,491	$38,841,051
27	$109,240	$70,251	$179,491	$38,770,800
28	$109,043	$70,448	$179,491	$38,700,352
29	$108,845	$70,646	$179,491	$38,629,706
30	$108,646	$70,845	$179,491	$38,558,861
31	$108,447	$71,044	$179,491	$38,487,816
32	$108,247	$71,244	$179,491	$38,416,572
33	$108,047	$71,444	$179,491	$38,345,128
34	$107,846	$71,645	$179,491	$38,273,483
35	$107,644	$71,847	$179,491	$38,201,636
36	$107,442	$72,049	$179,491	$38,129,587

第3年供款共

$2,153,893

第3年利息

$1,302,518

第3年共還本金

$851,375

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$107,239	$72,252	$179,491	$38,057,335
38	$107,036	$72,455	$179,491	$37,984,880
39	$106,832	$72,659	$179,491	$37,912,222
40	$106,628	$72,863	$179,491	$37,839,359
41	$106,423	$73,068	$179,491	$37,766,291
42	$106,218	$73,273	$179,491	$37,693,017
43	$106,012	$73,479	$179,491	$37,619,538
44	$105,805	$73,686	$179,491	$37,545,852
45	$105,598	$73,893	$179,491	$37,471,959
46	$105,390	$74,101	$179,491	$37,397,857
47	$105,181	$74,310	$179,491	$37,323,548
48	$104,972	$74,519	$179,491	$37,249,029

第4年供款共

$2,153,893

第4年利息

$1,273,335

第4年共還本金

$880,557

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$104,763	$74,728	$179,491	$37,174,301
50	$104,553	$74,938	$179,491	$37,099,363
51	$104,342	$75,149	$179,491	$37,024,214
52	$104,131	$75,360	$179,491	$36,948,853
53	$103,919	$75,572	$179,491	$36,873,281
54	$103,706	$75,785	$179,491	$36,797,496
55	$103,493	$75,998	$179,491	$36,721,498
56	$103,279	$76,212	$179,491	$36,645,286
57	$103,065	$76,426	$179,491	$36,568,860
58	$102,850	$76,641	$179,491	$36,492,218
59	$102,634	$76,857	$179,491	$36,415,362
60	$102,418	$77,073	$179,491	$36,338,289

第5年供款共

$2,153,893

第5年利息

$1,243,152

第5年共還本金

$910,740

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$102,201	$77,290	$179,491	$36,260,999
62	$101,984	$77,507	$179,491	$36,183,492
63	$101,766	$77,725	$179,491	$36,105,767
64	$101,547	$77,944	$179,491	$36,027,824
65	$101,328	$78,163	$179,491	$35,949,661
66	$101,108	$78,383	$179,491	$35,871,278
67	$100,888	$78,603	$179,491	$35,792,675
68	$100,667	$78,824	$179,491	$35,713,851
69	$100,445	$79,046	$179,491	$35,634,805
70	$100,223	$79,268	$179,491	$35,555,537
71	$100,000	$79,491	$179,491	$35,476,046
72	$99,776	$79,715	$179,491	$35,396,331

第6年供款共

$2,153,893

第6年利息

$1,211,935

第6年共還本金

$941,958

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$99,552	$79,939	$179,491	$35,316,392
74	$99,327	$80,164	$179,491	$35,236,229
75	$99,102	$80,389	$179,491	$35,155,839
76	$98,876	$80,615	$179,491	$35,075,224
77	$98,649	$80,842	$179,491	$34,994,382
78	$98,422	$81,069	$179,491	$34,913,313
79	$98,194	$81,297	$179,491	$34,832,015
80	$97,965	$81,526	$179,491	$34,750,489
81	$97,736	$81,755	$179,491	$34,668,734
82	$97,506	$81,985	$179,491	$34,586,749
83	$97,275	$82,216	$179,491	$34,504,533
84	$97,044	$82,447	$179,491	$34,422,086

第7年供款共

$2,153,893

第7年利息

$1,179,648

第7年共還本金

$974,245

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$96,812	$82,679	$179,491	$34,339,407
86	$96,580	$82,911	$179,491	$34,256,496
87	$96,346	$83,145	$179,491	$34,173,351
88	$96,113	$83,379	$179,491	$34,089,972
89	$95,878	$83,613	$179,491	$34,006,359
90	$95,643	$83,848	$179,491	$33,922,511
91	$95,407	$84,084	$179,491	$33,838,427
92	$95,171	$84,320	$179,491	$33,754,107
93	$94,933	$84,558	$179,491	$33,669,549
94	$94,696	$84,795	$179,491	$33,584,754
95	$94,457	$85,034	$179,491	$33,499,720
96	$94,218	$85,273	$179,491	$33,414,447

第8年供款共

$2,153,893

第8年利息

$1,146,253

第8年共還本金

$1,007,639

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$93,978	$85,513	$179,491	$33,328,934
98	$93,738	$85,753	$179,491	$33,243,180
99	$93,496	$85,995	$179,491	$33,157,186
100	$93,255	$86,236	$179,491	$33,070,949
101	$93,012	$86,479	$179,491	$32,984,470
102	$92,769	$86,722	$179,491	$32,897,748
103	$92,525	$86,966	$179,491	$32,810,782
104	$92,280	$87,211	$179,491	$32,723,571
105	$92,035	$87,456	$179,491	$32,636,115
106	$91,789	$87,702	$179,491	$32,548,413
107	$91,542	$87,949	$179,491	$32,460,464
108	$91,295	$88,196	$179,491	$32,372,268

第9年供款共

$2,153,893

第9年利息

$1,111,714

第9年共還本金

$1,042,178

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$91,047	$88,444	$179,491	$32,283,824
110	$90,798	$88,693	$179,491	$32,195,131
111	$90,549	$88,942	$179,491	$32,106,189
112	$90,299	$89,192	$179,491	$32,016,997
113	$90,048	$89,443	$179,491	$31,927,554
114	$89,796	$89,695	$179,491	$31,837,859
115	$89,544	$89,947	$179,491	$31,747,912
116	$89,291	$90,200	$179,491	$31,657,712
117	$89,037	$90,454	$179,491	$31,567,258
118	$88,783	$90,708	$179,491	$31,476,550
119	$88,528	$90,963	$179,491	$31,385,586
120	$88,272	$91,219	$179,491	$31,294,367

第10年供款共

$2,153,893

第10年利息

$1,075,992

第10年共還本金

$1,077,901

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$88,015	$91,476	$179,491	$31,202,892
122	$87,758	$91,733	$179,491	$31,111,159
123	$87,500	$91,991	$179,491	$31,019,168
124	$87,241	$92,250	$179,491	$30,926,918
125	$86,982	$92,509	$179,491	$30,834,409
126	$86,722	$92,769	$179,491	$30,741,640
127	$86,461	$93,030	$179,491	$30,648,610
128	$86,199	$93,292	$179,491	$30,555,318
129	$85,937	$93,554	$179,491	$30,461,764
130	$85,674	$93,817	$179,491	$30,367,946
131	$85,410	$94,081	$179,491	$30,273,865
132	$85,145	$94,346	$179,491	$30,179,519

第11年供款共

$2,153,893

第11年利息

$1,039,045

第11年共還本金

$1,114,848

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$84,880	$94,611	$179,491	$30,084,908
134	$84,614	$94,877	$179,491	$29,990,031
135	$84,347	$95,144	$179,491	$29,894,887
136	$84,079	$95,412	$179,491	$29,799,475
137	$83,811	$95,680	$179,491	$29,703,795
138	$83,542	$95,949	$179,491	$29,607,846
139	$83,272	$96,219	$179,491	$29,511,627
140	$83,001	$96,490	$179,491	$29,415,137
141	$82,730	$96,761	$179,491	$29,318,376
142	$82,458	$97,033	$179,491	$29,221,343
143	$82,185	$97,306	$179,491	$29,124,037
144	$81,911	$97,580	$179,491	$29,026,457

第12年供款共

$2,153,893

第12年利息

$1,000,831

第12年共還本金

$1,153,062

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$81,637	$97,854	$179,491	$28,928,603
146	$81,362	$98,129	$179,491	$28,830,474
147	$81,086	$98,405	$179,491	$28,732,068
148	$80,809	$98,682	$179,491	$28,633,386
149	$80,531	$98,960	$179,491	$28,534,427
150	$80,253	$99,238	$179,491	$28,435,189
151	$79,974	$99,517	$179,491	$28,335,672
152	$79,694	$99,797	$179,491	$28,235,875
153	$79,413	$100,078	$179,491	$28,135,797
154	$79,132	$100,359	$179,491	$28,035,438
155	$78,850	$100,641	$179,491	$27,934,796
156	$78,567	$100,924	$179,491	$27,833,872

第13年供款共

$2,153,893

第13年利息

$961,307

第13年共還本金

$1,192,585

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$78,283	$101,208	$179,491	$27,732,664
158	$77,998	$101,493	$179,491	$27,631,171
159	$77,713	$101,778	$179,491	$27,529,392
160	$77,426	$102,065	$179,491	$27,427,328
161	$77,139	$102,352	$179,491	$27,324,976
162	$76,851	$102,640	$179,491	$27,222,336
163	$76,563	$102,928	$179,491	$27,119,408
164	$76,273	$103,218	$179,491	$27,016,190
165	$75,983	$103,508	$179,491	$26,912,682
166	$75,692	$103,799	$179,491	$26,808,883
167	$75,400	$104,091	$179,491	$26,704,792
168	$75,107	$104,384	$179,491	$26,600,408

第14年供款共

$2,153,893

第14年利息

$920,429

第14年共還本金

$1,233,464

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$74,814	$104,677	$179,491	$26,495,731
170	$74,519	$104,972	$179,491	$26,390,759
171	$74,224	$105,267	$179,491	$26,285,492
172	$73,928	$105,563	$179,491	$26,179,929
173	$73,631	$105,860	$179,491	$26,074,069
174	$73,333	$106,158	$179,491	$25,967,911
175	$73,035	$106,456	$179,491	$25,861,455
176	$72,735	$106,756	$179,491	$25,754,699
177	$72,435	$107,056	$179,491	$25,647,643
178	$72,134	$107,357	$179,491	$25,540,286
179	$71,832	$107,659	$179,491	$25,432,627
180	$71,529	$107,962	$179,491	$25,324,665

第15年供款共

$2,153,893

第15年利息

$878,150

第15年共還本金

$1,275,743

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$71,226	$108,265	$179,491	$25,216,400
182	$70,921	$108,570	$179,491	$25,107,830
183	$70,616	$108,875	$179,491	$24,998,955
184	$70,310	$109,182	$179,491	$24,889,773
185	$70,002	$109,489	$179,491	$24,780,285
186	$69,695	$109,797	$179,491	$24,670,488
187	$69,386	$110,105	$179,491	$24,560,383
188	$69,076	$110,415	$179,491	$24,449,968
189	$68,766	$110,726	$179,491	$24,339,242
190	$68,454	$111,037	$179,491	$24,228,205
191	$68,142	$111,349	$179,491	$24,116,856
192	$67,829	$111,662	$179,491	$24,005,194

第16年供款共

$2,153,893

第16年利息

$834,421

第16年共還本金

$1,319,472

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$67,515	$111,976	$179,491	$23,893,217
194	$67,200	$112,291	$179,491	$23,780,926
195	$66,884	$112,607	$179,491	$23,668,319
196	$66,567	$112,924	$179,491	$23,555,395
197	$66,250	$113,242	$179,491	$23,442,153
198	$65,931	$113,560	$179,491	$23,328,593
199	$65,612	$113,879	$179,491	$23,214,714
200	$65,291	$114,200	$179,491	$23,100,514
201	$64,970	$114,521	$179,491	$22,985,993
202	$64,648	$114,843	$179,491	$22,871,150
203	$64,325	$115,166	$179,491	$22,755,984
204	$64,001	$115,490	$179,491	$22,640,494

第17年供款共

$2,153,893

第17年利息

$789,194

第17年共還本金

$1,364,699

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$63,676	$115,815	$179,491	$22,524,680
206	$63,351	$116,140	$179,491	$22,408,539
207	$63,024	$116,467	$179,491	$22,292,072
208	$62,696	$116,795	$179,491	$22,175,278
209	$62,368	$117,123	$179,491	$22,058,155
210	$62,039	$117,453	$179,491	$21,940,702
211	$61,708	$117,783	$179,491	$21,822,919
212	$61,377	$118,114	$179,491	$21,704,805
213	$61,045	$118,446	$179,491	$21,586,359
214	$60,712	$118,779	$179,491	$21,467,579
215	$60,378	$119,113	$179,491	$21,348,466
216	$60,043	$119,449	$179,491	$21,229,017

第18年供款共

$2,153,893

第18年利息

$742,416

第18年共還本金

$1,411,477

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$59,707	$119,784	$179,491	$21,109,233
218	$59,370	$120,121	$179,491	$20,989,112
219	$59,032	$120,459	$179,491	$20,868,653
220	$58,693	$120,798	$179,491	$20,747,855
221	$58,353	$121,138	$179,491	$20,626,717
222	$58,013	$121,478	$179,491	$20,505,238
223	$57,671	$121,820	$179,491	$20,383,418
224	$57,328	$122,163	$179,491	$20,261,256
225	$56,985	$122,506	$179,491	$20,138,749
226	$56,640	$122,851	$179,491	$20,015,899
227	$56,295	$123,196	$179,491	$19,892,702
228	$55,948	$123,543	$179,491	$19,769,159

第19年供款共

$2,153,893

第19年利息

$694,035

第19年共還本金

$1,459,858

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$55,601	$123,890	$179,491	$19,645,269
230	$55,252	$124,239	$179,491	$19,521,030
231	$54,903	$124,588	$179,491	$19,396,442
232	$54,552	$124,939	$179,491	$19,271,504
233	$54,201	$125,290	$179,491	$19,146,214
234	$53,849	$125,642	$179,491	$19,020,571
235	$53,495	$125,996	$179,491	$18,894,576
236	$53,141	$126,350	$179,491	$18,768,225
237	$52,786	$126,705	$179,491	$18,641,520
238	$52,429	$127,062	$179,491	$18,514,458
239	$52,072	$127,419	$179,491	$18,387,039
240	$51,714	$127,778	$179,491	$18,259,262

第20年供款共

$2,153,893

第20年利息

$643,995

第20年共還本金

$1,509,898

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$51,354	$128,137	$179,491	$18,131,125
242	$50,994	$128,497	$179,491	$18,002,627
243	$50,632	$128,859	$179,491	$17,873,769
244	$50,270	$129,221	$179,491	$17,744,548
245	$49,907	$129,585	$179,491	$17,614,963
246	$49,542	$129,949	$179,491	$17,485,014
247	$49,177	$130,314	$179,491	$17,354,700
248	$48,810	$130,681	$179,491	$17,224,019
249	$48,443	$131,049	$179,491	$17,092,970
250	$48,074	$131,417	$179,491	$16,961,553
251	$47,704	$131,787	$179,491	$16,829,766
252	$47,334	$132,157	$179,491	$16,697,609

第21年供款共

$2,153,893

第21年利息

$592,240

第21年共還本金

$1,561,652

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$46,962	$132,529	$179,491	$16,565,080
254	$46,589	$132,902	$179,491	$16,432,178
255	$46,216	$133,276	$179,491	$16,298,903
256	$45,841	$133,650	$179,491	$16,165,252
257	$45,465	$134,026	$179,491	$16,031,226
258	$45,088	$134,403	$179,491	$15,896,823
259	$44,710	$134,781	$179,491	$15,762,042
260	$44,331	$135,160	$179,491	$15,626,881
261	$43,951	$135,540	$179,491	$15,491,341
262	$43,569	$135,922	$179,491	$15,355,419
263	$43,187	$136,304	$179,491	$15,219,115
264	$42,804	$136,687	$179,491	$15,082,428

第22年供款共

$2,153,893

第22年利息

$538,712

第22年共還本金

$1,615,181

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$42,419	$137,072	$179,491	$14,945,356
266	$42,034	$137,457	$179,491	$14,807,899
267	$41,647	$137,844	$179,491	$14,670,055
268	$41,260	$138,232	$179,491	$14,531,824
269	$40,871	$138,620	$179,491	$14,393,203
270	$40,481	$139,010	$179,491	$14,254,193
271	$40,090	$139,401	$179,491	$14,114,792
272	$39,698	$139,793	$179,491	$13,974,999
273	$39,305	$140,186	$179,491	$13,834,812
274	$38,910	$140,581	$179,491	$13,694,232
275	$38,515	$140,976	$179,491	$13,553,256
276	$38,119	$141,373	$179,491	$13,411,883

第23年供款共

$2,153,893

第23年利息

$483,348

第23年共還本金

$1,670,545

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$37,721	$141,770	$179,491	$13,270,113
278	$37,322	$142,169	$179,491	$13,127,944
279	$36,922	$142,569	$179,491	$12,985,375
280	$36,521	$142,970	$179,491	$12,842,406
281	$36,119	$143,372	$179,491	$12,699,034
282	$35,716	$143,775	$179,491	$12,555,259
283	$35,312	$144,179	$179,491	$12,411,079
284	$34,906	$144,585	$179,491	$12,266,495
285	$34,500	$144,992	$179,491	$12,121,503
286	$34,092	$145,399	$179,491	$11,976,104
287	$33,683	$145,808	$179,491	$11,830,295
288	$33,273	$146,218	$179,491	$11,684,077

第24年供款共

$2,153,893

第24年利息

$426,087

第24年共還本金

$1,727,806

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$32,861	$146,630	$179,491	$11,537,447
290	$32,449	$147,042	$179,491	$11,390,405
291	$32,036	$147,456	$179,491	$11,242,950
292	$31,621	$147,870	$179,491	$11,095,080
293	$31,205	$148,286	$179,491	$10,946,794
294	$30,788	$148,703	$179,491	$10,798,090
295	$30,370	$149,121	$179,491	$10,648,969
296	$29,950	$149,541	$179,491	$10,499,428
297	$29,530	$149,961	$179,491	$10,349,467
298	$29,108	$150,383	$179,491	$10,199,083
299	$28,685	$150,806	$179,491	$10,048,277
300	$28,261	$151,230	$179,491	$9,897,047

第25年供款共

$2,153,893

第25年利息

$366,863

第25年共還本金

$1,787,030

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$27,835	$151,656	$179,491	$9,745,391
302	$27,409	$152,082	$179,491	$9,593,309
303	$26,981	$152,510	$179,491	$9,440,799
304	$26,552	$152,939	$179,491	$9,287,861
305	$26,122	$153,369	$179,491	$9,134,492
306	$25,691	$153,800	$179,491	$8,980,691
307	$25,258	$154,233	$179,491	$8,826,458
308	$24,824	$154,667	$179,491	$8,671,792
309	$24,389	$155,102	$179,491	$8,516,690
310	$23,953	$155,538	$179,491	$8,361,152
311	$23,516	$155,975	$179,491	$8,205,177
312	$23,077	$156,414	$179,491	$8,048,763

第26年供款共

$2,153,893

第26年利息

$305,609

第26年共還本金

$1,848,284

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$22,637	$156,854	$179,491	$7,891,909
314	$22,196	$157,295	$179,491	$7,734,614
315	$21,754	$157,737	$179,491	$7,576,877
316	$21,310	$158,181	$179,491	$7,418,695
317	$20,865	$158,626	$179,491	$7,260,069
318	$20,419	$159,072	$179,491	$7,100,997
319	$19,972	$159,520	$179,491	$6,941,478
320	$19,523	$159,968	$179,491	$6,781,510
321	$19,073	$160,418	$179,491	$6,621,092
322	$18,622	$160,869	$179,491	$6,460,222
323	$18,169	$161,322	$179,491	$6,298,901
324	$17,716	$161,775	$179,491	$6,137,125

第27年供款共

$2,153,893

第27年利息

$242,255

第27年共還本金

$1,911,638

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$17,261	$162,230	$179,491	$5,974,895
326	$16,804	$162,687	$179,491	$5,812,208
327	$16,347	$163,144	$179,491	$5,649,064
328	$15,888	$163,603	$179,491	$5,485,461
329	$15,428	$164,063	$179,491	$5,321,398
330	$14,966	$164,525	$179,491	$5,156,873
331	$14,504	$164,987	$179,491	$4,991,886
332	$14,040	$165,451	$179,491	$4,826,434
333	$13,574	$165,917	$179,491	$4,660,518
334	$13,108	$166,383	$179,491	$4,494,134
335	$12,640	$166,851	$179,491	$4,327,283
336	$12,170	$167,321	$179,491	$4,159,962

第28年供款共

$2,153,893

第28年利息

$176,730

第28年共還本金

$1,977,163

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$11,700	$167,791	$179,491	$3,992,171
338	$11,228	$168,263	$179,491	$3,823,908
339	$10,755	$168,736	$179,491	$3,655,172
340	$10,280	$169,211	$179,491	$3,485,961
341	$9,804	$169,687	$179,491	$3,316,274
342	$9,327	$170,164	$179,491	$3,146,110
343	$8,848	$170,643	$179,491	$2,975,467
344	$8,369	$171,123	$179,491	$2,804,345
345	$7,887	$171,604	$179,491	$2,632,741
346	$7,405	$172,086	$179,491	$2,460,655
347	$6,921	$172,570	$179,491	$2,288,084
348	$6,435	$173,056	$179,491	$2,115,028

第29年供款共

$2,153,893

第29年利息

$108,959

第29年共還本金

$2,044,934

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$5,949	$173,543	$179,491	$1,941,486
350	$5,460	$174,031	$179,491	$1,767,455
351	$4,971	$174,520	$179,491	$1,592,935
352	$4,480	$175,011	$179,491	$1,417,924
353	$3,988	$175,503	$179,491	$1,242,421
354	$3,494	$175,997	$179,491	$1,066,424
355	$2,999	$176,492	$179,491	$889,932
356	$2,503	$176,988	$179,491	$712,944
357	$2,005	$177,486	$179,491	$535,458
358	$1,506	$177,985	$179,491	$357,473
359	$1,005	$178,486	$179,491	$178,988
360	$503	$178,988	$179,491	$0

第30年供款共

$2,153,893

第30年利息

$38,864

第30年共還本金

$2,115,028

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$32,346,783

Disclaimer

Recommended properties

Mort. Insurance
info