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$31,657,132

Monthly Payment
$179,131

Down Payment

$-33,160,000

Total Loan

$41,160,000

Total int. paid

$23,327,132

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-32,830,000

Base on DTI ratio

$358,262

Budget of property purchase

HK$-32,830,000

Down Payment

$-33,160,000
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

$358,262

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

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

Shatin RAVANA GDN

thumb_up

RAVANA GDN

543 ft²

@14,144

GFA

659 ft²

@11,654

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Sale$7.68 M

543 ft²

@14,144

GFA

659 ft²

@11,654

Sale$7.68 M

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 17

thumb_up

【Symbol of Wealth】Unique property at Double Cove

546 ft²

@14,652

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

Sale$8 M

546 ft²

@14,652

Sale$8 M

local_fire_department HIT real_estate_agent Rare hotel_class King local_offer Good Catch

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

Clearwater Bay HENG MEI DENG

thumb_up

Spacious Village House

GFA

700 ft²

@10,714

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sale$7.5 M

GFA

700 ft²

@10,714

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare vpn_key Key

Sai Kung THE MEDITERRANEAN TWR 01

thumb_up

Nice View and Deco, Can buy or rent

695 ft²

@12,950

local_fire_department HIT

Sale$9 M

695 ft²

@12,950

Sale$9 M

local_fire_department HIT

Shatin THE PAVILIA FARM I

thumb_up

THE PAVILIA FARM I

357 ft²

@22,129

local_fire_department HIT verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Sale$7.9 M

357 ft²

@22,129

Sale$7.9 M

local_fire_department HIT verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME

496 ft²

@14,113

local_fire_department HIT directions_run Sale vpn_key Key

Sale$7 M

496 ft²

@14,113

Sale$7 M

local_fire_department HIT directions_run Sale vpn_key Key

KOL

Sai Kung THE MEDITERRANEAN TWR 01

thumb_up

THE MEDITERRANEAN TWR 01

691 ft²

@11,505

directions_run Sale pets Pet Friendly

Sale$7.95 M

691 ft²

@11,505

Sale$7.95 M

directions_run Sale pets Pet Friendly

Ma On Shan MONTE VISTA

thumb_up

MONTE VISTA

675 ft²

@10,370

GFA

868 ft²

@8,065

local_fire_department HIT

Sale$7 M

675 ft²

@10,370

GFA

868 ft²

@8,065

Sale$7 M

local_fire_department HIT

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO

483 ft²

@15,114

local_fire_department HIT

Sale$7.3 M

483 ft²

@15,114

Sale$7.3 M

local_fire_department HIT

Ma On Shan LAKE SILVER TWR 07

thumb_up

LAKE SILVER TWR 07

564 ft²

@14,326

GFA

739 ft²

@10,934

local_fire_department HIT directions_run Sale transfer_within_a_station Quality Migrant

Sale$8.08 M

564 ft²

@14,326

GFA

739 ft²

@10,934

Sale$8.08 M

local_fire_department HIT directions_run Sale transfer_within_a_station Quality Migrant

Interest Rate	15Year	20Year	25Year	30Year
1.000	$246,340	$189,292	$155,121	$132,387
1.500	$255,498	$198,616	$164,614	$142,051
2.000	$264,868	$208,222	$174,458	$152,135
2.500	$274,450	$218,108	$184,651	$162,632
3.000	$284,243	$228,272	$195,185	$173,532
3.250	$289,218	$233,458	$200,579	$179,131
3.500	$294,246	$238,711	$206,057	$184,827
4.000	$304,456	$249,422	$217,258	$196,504
4.500	$314,871	$260,398	$228,781	$208,552
5.000	$325,491	$271,638	$240,617	$220,956
5.500	$336,312	$283,134	$252,758	$233,702
6.000	$347,331	$294,883	$265,194	$246,775

Monthly Payment$179,131

Term

30Year

Loan amount

$41,160,000

Total int. paid

$23,327,132

Total Loan and Interest

$64,487,132

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$111,475	$67,656	$179,131	$41,092,344
2	$111,292	$67,839	$179,131	$41,024,505
3	$111,108	$68,023	$179,131	$40,956,482
4	$110,924	$68,207	$179,131	$40,888,275
5	$110,739	$68,392	$179,131	$40,819,883
6	$110,554	$68,577	$179,131	$40,751,306
7	$110,368	$68,763	$179,131	$40,682,543
8	$110,182	$68,949	$179,131	$40,613,594
9	$109,995	$69,136	$179,131	$40,544,458
10	$109,808	$69,323	$179,131	$40,475,135
11	$109,620	$69,511	$179,131	$40,405,625
12	$109,432	$69,699	$179,131	$40,335,926

第1年供款共

$2,149,571

第1年利息

$1,325,497

第1年共還本金

$824,074

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$109,243	$69,888	$179,131	$40,266,038
14	$109,054	$70,077	$179,131	$40,195,961
15	$108,864	$70,267	$179,131	$40,125,694
16	$108,674	$70,457	$179,131	$40,055,237
17	$108,483	$70,648	$179,131	$39,984,589
18	$108,292	$70,839	$179,131	$39,913,749
19	$108,100	$71,031	$179,131	$39,842,718
20	$107,907	$71,224	$179,131	$39,771,495
21	$107,714	$71,416	$179,131	$39,700,078
22	$107,521	$71,610	$179,131	$39,628,468
23	$107,327	$71,804	$179,131	$39,556,665
24	$107,133	$71,998	$179,131	$39,484,666

第2年供款共

$2,149,571

第2年利息

$1,298,312

第2年共還本金

$851,259

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$106,938	$72,193	$179,131	$39,412,473
26	$106,742	$72,389	$179,131	$39,340,084
27	$106,546	$72,585	$179,131	$39,267,499
28	$106,349	$72,781	$179,131	$39,194,718
29	$106,152	$72,979	$179,131	$39,121,739
30	$105,955	$73,176	$179,131	$39,048,563
31	$105,757	$73,374	$179,131	$38,975,189
32	$105,558	$73,573	$179,131	$38,901,616
33	$105,359	$73,772	$179,131	$38,827,843
34	$105,159	$73,972	$179,131	$38,753,871
35	$104,958	$74,173	$179,131	$38,679,698
36	$104,758	$74,373	$179,131	$38,605,325

第3年供款共

$2,149,571

第3年利息

$1,270,230

第3年共還本金

$879,341

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$104,556	$74,575	$179,131	$38,530,750
38	$104,354	$74,777	$179,131	$38,455,973
39	$104,152	$74,979	$179,131	$38,380,994
40	$103,949	$75,182	$179,131	$38,305,812
41	$103,745	$75,386	$179,131	$38,230,426
42	$103,541	$75,590	$179,131	$38,154,836
43	$103,336	$75,795	$179,131	$38,079,041
44	$103,131	$76,000	$179,131	$38,003,040
45	$102,925	$76,206	$179,131	$37,926,834
46	$102,719	$76,412	$179,131	$37,850,422
47	$102,512	$76,619	$179,131	$37,773,803
48	$102,304	$76,827	$179,131	$37,696,976

第4年供款共

$2,149,571

第4年利息

$1,241,222

第4年共還本金

$908,349

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$102,096	$77,035	$179,131	$37,619,941
50	$101,887	$77,244	$179,131	$37,542,697
51	$101,678	$77,453	$179,131	$37,465,244
52	$101,468	$77,663	$179,131	$37,387,582
53	$101,258	$77,873	$179,131	$37,309,709
54	$101,047	$78,084	$179,131	$37,231,625
55	$100,836	$78,295	$179,131	$37,153,330
56	$100,624	$78,507	$179,131	$37,074,823
57	$100,411	$78,720	$179,131	$36,996,103
58	$100,198	$78,933	$179,131	$36,917,170
59	$99,984	$79,147	$179,131	$36,838,023
60	$99,770	$79,361	$179,131	$36,758,661

第5年供款共

$2,149,571

第5年利息

$1,211,257

第5年共還本金

$938,314

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$99,555	$79,576	$179,131	$36,679,085
62	$99,339	$79,792	$179,131	$36,599,293
63	$99,123	$80,008	$179,131	$36,519,286
64	$98,906	$80,225	$179,131	$36,439,061
65	$98,689	$80,442	$179,131	$36,358,619
66	$98,471	$80,660	$179,131	$36,277,960
67	$98,253	$80,878	$179,131	$36,197,081
68	$98,034	$81,097	$179,131	$36,115,984
69	$97,814	$81,317	$179,131	$36,034,668
70	$97,594	$81,537	$179,131	$35,953,130
71	$97,373	$81,758	$179,131	$35,871,373
72	$97,152	$81,979	$179,131	$35,789,393

第6年供款共

$2,149,571

第6年利息

$1,180,303

第6年共還本金

$969,268

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$96,930	$82,201	$179,131	$35,707,192
74	$96,707	$82,424	$179,131	$35,624,768
75	$96,484	$82,647	$179,131	$35,542,121
76	$96,260	$82,871	$179,131	$35,459,250
77	$96,035	$83,095	$179,131	$35,376,154
78	$95,810	$83,321	$179,131	$35,292,834
79	$95,585	$83,546	$179,131	$35,209,288
80	$95,358	$83,772	$179,131	$35,125,515
81	$95,132	$83,999	$179,131	$35,041,516
82	$94,904	$84,227	$179,131	$34,957,289
83	$94,676	$84,455	$179,131	$34,872,834
84	$94,447	$84,684	$179,131	$34,788,151

第7年供款共

$2,149,571

第7年利息

$1,148,328

第7年共還本金

$1,001,243

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$94,218	$84,913	$179,131	$34,703,238
86	$93,988	$85,143	$179,131	$34,618,095
87	$93,757	$85,374	$179,131	$34,532,721
88	$93,526	$85,605	$179,131	$34,447,116
89	$93,294	$85,837	$179,131	$34,361,280
90	$93,062	$86,069	$179,131	$34,275,210
91	$92,829	$86,302	$179,131	$34,188,908
92	$92,595	$86,536	$179,131	$34,102,372
93	$92,361	$86,770	$179,131	$34,015,602
94	$92,126	$87,005	$179,131	$33,928,597
95	$91,890	$87,241	$179,131	$33,841,356
96	$91,654	$87,477	$179,131	$33,753,878

第8年供款共

$2,149,571

第8年利息

$1,115,299

第8年共還本金

$1,034,272

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$91,417	$87,714	$179,131	$33,666,164
98	$91,179	$87,952	$179,131	$33,578,213
99	$90,941	$88,190	$179,131	$33,490,023
100	$90,702	$88,429	$179,131	$33,401,594
101	$90,463	$88,668	$179,131	$33,312,926
102	$90,223	$88,908	$179,131	$33,224,017
103	$89,982	$89,149	$179,131	$33,134,868
104	$89,740	$89,391	$179,131	$33,045,477
105	$89,498	$89,633	$179,131	$32,955,845
106	$89,255	$89,876	$179,131	$32,865,969
107	$89,012	$90,119	$179,131	$32,775,850
108	$88,768	$90,363	$179,131	$32,685,487

第9年供款共

$2,149,571

第9年利息

$1,081,180

第9年共還本金

$1,068,391

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$88,523	$90,608	$179,131	$32,594,879
110	$88,278	$90,853	$179,131	$32,504,026
111	$88,032	$91,099	$179,131	$32,412,927
112	$87,785	$91,346	$179,131	$32,321,581
113	$87,538	$91,593	$179,131	$32,229,988
114	$87,290	$91,841	$179,131	$32,138,146
115	$87,041	$92,090	$179,131	$32,046,056
116	$86,791	$92,340	$179,131	$31,953,717
117	$86,541	$92,590	$179,131	$31,861,127
118	$86,291	$92,840	$179,131	$31,768,287
119	$86,039	$93,092	$179,131	$31,675,195
120	$85,787	$93,344	$179,131	$31,581,851

第10年供款共

$2,149,571

第10年利息

$1,045,935

第10年共還本金

$1,103,636

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$85,534	$93,597	$179,131	$31,488,254
122	$85,281	$93,850	$179,131	$31,394,404
123	$85,027	$94,104	$179,131	$31,300,300
124	$84,772	$94,359	$179,131	$31,205,940
125	$84,516	$94,615	$179,131	$31,111,326
126	$84,260	$94,871	$179,131	$31,016,455
127	$84,003	$95,128	$179,131	$30,921,327
128	$83,745	$95,386	$179,131	$30,825,941
129	$83,487	$95,644	$179,131	$30,730,297
130	$83,228	$95,903	$179,131	$30,634,394
131	$82,968	$96,163	$179,131	$30,538,231
132	$82,708	$96,423	$179,131	$30,441,808

第11年供款共

$2,149,571

第11年利息

$1,009,528

第11年共還本金

$1,140,043

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$82,447	$96,684	$179,131	$30,345,123
134	$82,185	$96,946	$179,131	$30,248,177
135	$81,922	$97,209	$179,131	$30,150,969
136	$81,659	$97,472	$179,131	$30,053,496
137	$81,395	$97,736	$179,131	$29,955,760
138	$81,130	$98,001	$179,131	$29,857,760
139	$80,865	$98,266	$179,131	$29,759,494
140	$80,599	$98,532	$179,131	$29,660,961
141	$80,332	$98,799	$179,131	$29,562,162
142	$80,064	$99,067	$179,131	$29,463,095
143	$79,796	$99,335	$179,131	$29,363,760
144	$79,527	$99,604	$179,131	$29,264,156

第12年供款共

$2,149,571

第12年利息

$971,919

第12年共還本金

$1,177,652

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$79,257	$99,874	$179,131	$29,164,282
146	$78,987	$100,144	$179,131	$29,064,138
147	$78,715	$100,416	$179,131	$28,963,723
148	$78,443	$100,688	$179,131	$28,863,035
149	$78,171	$100,960	$179,131	$28,762,075
150	$77,897	$101,234	$179,131	$28,660,841
151	$77,623	$101,508	$179,131	$28,559,333
152	$77,348	$101,783	$179,131	$28,457,551
153	$77,073	$102,058	$179,131	$28,355,492
154	$76,796	$102,335	$179,131	$28,253,157
155	$76,519	$102,612	$179,131	$28,150,546
156	$76,241	$102,890	$179,131	$28,047,656

第13年供款共

$2,149,571

第13年利息

$933,070

第13年共還本金

$1,216,501

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$75,962	$103,169	$179,131	$27,944,487
158	$75,683	$103,448	$179,131	$27,841,039
159	$75,403	$103,728	$179,131	$27,737,311
160	$75,122	$104,009	$179,131	$27,633,302
161	$74,840	$104,291	$179,131	$27,529,011
162	$74,558	$104,573	$179,131	$27,424,438
163	$74,275	$104,856	$179,131	$27,319,582
164	$73,991	$105,140	$179,131	$27,214,441
165	$73,706	$105,425	$179,131	$27,109,016
166	$73,420	$105,711	$179,131	$27,003,306
167	$73,134	$105,997	$179,131	$26,897,309
168	$72,847	$106,284	$179,131	$26,791,025

第14年供款共

$2,149,571

第14年利息

$892,940

第14年共還本金

$1,256,631

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$72,559	$106,572	$179,131	$26,684,453
170	$72,270	$106,861	$179,131	$26,577,592
171	$71,981	$107,150	$179,131	$26,470,442
172	$71,691	$107,440	$179,131	$26,363,002
173	$71,400	$107,731	$179,131	$26,255,271
174	$71,108	$108,023	$179,131	$26,147,248
175	$70,815	$108,315	$179,131	$26,038,933
176	$70,522	$108,609	$179,131	$25,930,324
177	$70,228	$108,903	$179,131	$25,821,421
178	$69,933	$109,198	$179,131	$25,712,223
179	$69,637	$109,494	$179,131	$25,602,729
180	$69,341	$109,790	$179,131	$25,492,939

第15年供款共

$2,149,571

第15年利息

$851,486

第15年共還本金

$1,298,086

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$69,043	$110,088	$179,131	$25,382,851
182	$68,745	$110,386	$179,131	$25,272,466
183	$68,446	$110,685	$179,131	$25,161,781
184	$68,146	$110,984	$179,131	$25,050,797
185	$67,846	$111,285	$179,131	$24,939,512
186	$67,545	$111,586	$179,131	$24,827,925
187	$67,242	$111,889	$179,131	$24,716,037
188	$66,939	$112,192	$179,131	$24,603,845
189	$66,635	$112,496	$179,131	$24,491,350
190	$66,331	$112,800	$179,131	$24,378,549
191	$66,025	$113,106	$179,131	$24,265,444
192	$65,719	$113,412	$179,131	$24,152,032

第16年供款共

$2,149,571

第16年利息

$808,664

第16年共還本金

$1,340,907

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$65,412	$113,719	$179,131	$24,038,312
194	$65,104	$114,027	$179,131	$23,924,285
195	$64,795	$114,336	$179,131	$23,809,949
196	$64,485	$114,646	$179,131	$23,695,304
197	$64,175	$114,956	$179,131	$23,580,348
198	$63,863	$115,267	$179,131	$23,465,080
199	$63,551	$115,580	$179,131	$23,349,500
200	$63,238	$115,893	$179,131	$23,233,608
201	$62,924	$116,207	$179,131	$23,117,401
202	$62,610	$116,521	$179,131	$23,000,880
203	$62,294	$116,837	$179,131	$22,884,043
204	$61,978	$117,153	$179,131	$22,766,890

第17年供款共

$2,149,571

第17年利息

$764,429

第17年共還本金

$1,385,142

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$61,660	$117,471	$179,131	$22,649,419
206	$61,342	$117,789	$179,131	$22,531,630
207	$61,023	$118,108	$179,131	$22,413,523
208	$60,703	$118,428	$179,131	$22,295,095
209	$60,383	$118,748	$179,131	$22,176,347
210	$60,061	$119,070	$179,131	$22,057,277
211	$59,738	$119,392	$179,131	$21,937,884
212	$59,415	$119,716	$179,131	$21,818,168
213	$59,091	$120,040	$179,131	$21,698,128
214	$58,766	$120,365	$179,131	$21,577,763
215	$58,440	$120,691	$179,131	$21,457,072
216	$58,113	$121,018	$179,131	$21,336,054

第18年供款共

$2,149,571

第18年利息

$718,735

第18年共還本金

$1,430,836

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$57,785	$121,346	$179,131	$21,214,708
218	$57,457	$121,674	$179,131	$21,093,034
219	$57,127	$122,004	$179,131	$20,971,030
220	$56,797	$122,334	$179,131	$20,848,695
221	$56,465	$122,666	$179,131	$20,726,030
222	$56,133	$122,998	$179,131	$20,603,032
223	$55,800	$123,331	$179,131	$20,479,701
224	$55,466	$123,665	$179,131	$20,356,036
225	$55,131	$124,000	$179,131	$20,232,036
226	$54,795	$124,336	$179,131	$20,107,700
227	$54,458	$124,673	$179,131	$19,983,027
228	$54,121	$125,010	$179,131	$19,858,017

第19年供款共

$2,149,571

第19年利息

$671,534

第19年共還本金

$1,478,037

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$53,782	$125,349	$179,131	$19,732,668
230	$53,443	$125,688	$179,131	$19,606,980
231	$53,102	$126,029	$179,131	$19,480,951
232	$52,761	$126,370	$179,131	$19,354,581
233	$52,419	$126,712	$179,131	$19,227,869
234	$52,075	$127,055	$179,131	$19,100,814
235	$51,731	$127,400	$179,131	$18,973,414
236	$51,386	$127,745	$179,131	$18,845,669
237	$51,040	$128,091	$179,131	$18,717,579
238	$50,693	$128,437	$179,131	$18,589,141
239	$50,346	$128,785	$179,131	$18,460,356
240	$49,997	$129,134	$179,131	$18,331,222

第20年供款共

$2,149,571

第20年利息

$622,776

第20年共還本金

$1,526,795

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$49,647	$129,484	$179,131	$18,201,738
242	$49,296	$129,835	$179,131	$18,071,904
243	$48,945	$130,186	$179,131	$17,941,717
244	$48,592	$130,539	$179,131	$17,811,179
245	$48,239	$130,892	$179,131	$17,680,286
246	$47,884	$131,247	$179,131	$17,549,039
247	$47,529	$131,602	$179,131	$17,417,437
248	$47,172	$131,959	$179,131	$17,285,479
249	$46,815	$132,316	$179,131	$17,153,162
250	$46,456	$132,674	$179,131	$17,020,488
251	$46,097	$133,034	$179,131	$16,887,454
252	$45,737	$133,394	$179,131	$16,754,060

第21年供款共

$2,149,571

第21年利息

$572,409

第21年共還本金

$1,577,162

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$45,376	$133,755	$179,131	$16,620,305
254	$45,013	$134,118	$179,131	$16,486,187
255	$44,650	$134,481	$179,131	$16,351,706
256	$44,286	$134,845	$179,131	$16,216,861
257	$43,921	$135,210	$179,131	$16,081,651
258	$43,554	$135,576	$179,131	$15,946,075
259	$43,187	$135,944	$179,131	$15,810,131
260	$42,819	$136,312	$179,131	$15,673,819
261	$42,450	$136,681	$179,131	$15,537,138
262	$42,080	$137,051	$179,131	$15,400,087
263	$41,709	$137,422	$179,131	$15,262,665
264	$41,336	$137,795	$179,131	$15,124,870

第22年供款共

$2,149,571

第22年利息

$520,381

第22年共還本金

$1,629,190

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$40,963	$138,168	$179,131	$14,986,702
266	$40,589	$138,542	$179,131	$14,848,160
267	$40,214	$138,917	$179,131	$14,709,243
268	$39,838	$139,293	$179,131	$14,569,950
269	$39,460	$139,671	$179,131	$14,430,279
270	$39,082	$140,049	$179,131	$14,290,230
271	$38,703	$140,428	$179,131	$14,149,802
272	$38,322	$140,809	$179,131	$14,008,994
273	$37,941	$141,190	$179,131	$13,867,804
274	$37,559	$141,572	$179,131	$13,726,231
275	$37,175	$141,956	$179,131	$13,584,276
276	$36,791	$142,340	$179,131	$13,441,936

第23年供款共

$2,149,571

第23年利息

$466,636

第23年共還本金

$1,682,935

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$36,405	$142,726	$179,131	$13,299,210
278	$36,019	$143,112	$179,131	$13,156,098
279	$35,631	$143,500	$179,131	$13,012,598
280	$35,242	$143,888	$179,131	$12,868,709
281	$34,853	$144,278	$179,131	$12,724,431
282	$34,462	$144,669	$179,131	$12,579,762
283	$34,070	$145,061	$179,131	$12,434,702
284	$33,677	$145,454	$179,131	$12,289,248
285	$33,283	$145,848	$179,131	$12,143,400
286	$32,888	$146,243	$179,131	$11,997,158
287	$32,492	$146,639	$179,131	$11,850,519
288	$32,095	$147,036	$179,131	$11,703,483

第24年供款共

$2,149,571

第24年利息

$411,119

第24年共還本金

$1,738,452

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$31,697	$147,434	$179,131	$11,556,049
290	$31,298	$147,833	$179,131	$11,408,216
291	$30,897	$148,234	$179,131	$11,259,983
292	$30,496	$148,635	$179,131	$11,111,347
293	$30,093	$149,038	$179,131	$10,962,310
294	$29,690	$149,441	$179,131	$10,812,868
295	$29,285	$149,846	$179,131	$10,663,022
296	$28,879	$150,252	$179,131	$10,512,770
297	$28,472	$150,659	$179,131	$10,362,112
298	$28,064	$151,067	$179,131	$10,211,045
299	$27,655	$151,476	$179,131	$10,059,569
300	$27,245	$151,886	$179,131	$9,907,682

第25年供款共

$2,149,571

第25年利息

$353,770

第25年共還本金

$1,795,801

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$26,833	$152,298	$179,131	$9,755,385
302	$26,421	$152,710	$179,131	$9,602,675
303	$26,007	$153,124	$179,131	$9,449,551
304	$25,593	$153,538	$179,131	$9,296,013
305	$25,177	$153,954	$179,131	$9,142,058
306	$24,760	$154,371	$179,131	$8,987,687
307	$24,342	$154,789	$179,131	$8,832,898
308	$23,922	$155,208	$179,131	$8,677,689
309	$23,502	$155,629	$179,131	$8,522,061
310	$23,081	$156,050	$179,131	$8,366,010
311	$22,658	$156,473	$179,131	$8,209,537
312	$22,234	$156,897	$179,131	$8,052,641

第26年供款共

$2,149,571

第26年利息

$294,529

第26年共還本金

$1,855,042

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$21,809	$157,322	$179,131	$7,895,319
314	$21,383	$157,748	$179,131	$7,737,571
315	$20,956	$158,175	$179,131	$7,579,396
316	$20,528	$158,603	$179,131	$7,420,793
317	$20,098	$159,033	$179,131	$7,261,760
318	$19,667	$159,464	$179,131	$7,102,296
319	$19,235	$159,896	$179,131	$6,942,401
320	$18,802	$160,329	$179,131	$6,782,072
321	$18,368	$160,763	$179,131	$6,621,309
322	$17,933	$161,198	$179,131	$6,460,111
323	$17,496	$161,635	$179,131	$6,298,476
324	$17,058	$162,073	$179,131	$6,136,404

第27年供款共

$2,149,571

第27年利息

$233,334

第27年共還本金

$1,916,237

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$16,619	$162,511	$179,131	$5,973,892
326	$16,179	$162,952	$179,131	$5,810,941
327	$15,738	$163,393	$179,131	$5,647,548
328	$15,295	$163,835	$179,131	$5,483,712
329	$14,852	$164,279	$179,131	$5,319,433
330	$14,407	$164,724	$179,131	$5,154,709
331	$13,961	$165,170	$179,131	$4,989,539
332	$13,513	$165,618	$179,131	$4,823,921
333	$13,065	$166,066	$179,131	$4,657,855
334	$12,615	$166,516	$179,131	$4,491,339
335	$12,164	$166,967	$179,131	$4,324,372
336	$11,712	$167,419	$179,131	$4,156,953

第28年供款共

$2,149,571

第28年利息

$170,120

第28年共還本金

$1,979,451

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$11,258	$167,873	$179,131	$3,989,080
338	$10,804	$168,327	$179,131	$3,820,753
339	$10,348	$168,783	$179,131	$3,651,970
340	$9,891	$169,240	$179,131	$3,482,730
341	$9,432	$169,699	$179,131	$3,313,032
342	$8,973	$170,158	$179,131	$3,142,873
343	$8,512	$170,619	$179,131	$2,972,254
344	$8,050	$171,081	$179,131	$2,801,173
345	$7,587	$171,544	$179,131	$2,629,629
346	$7,122	$172,009	$179,131	$2,457,620
347	$6,656	$172,475	$179,131	$2,285,145
348	$6,189	$172,942	$179,131	$2,112,203

第29年供款共

$2,149,571

第29年利息

$104,821

第29年共還本金

$2,044,750

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$5,721	$173,410	$179,131	$1,938,793
350	$5,251	$173,880	$179,131	$1,764,913
351	$4,780	$174,351	$179,131	$1,590,562
352	$4,308	$174,823	$179,131	$1,415,739
353	$3,834	$175,297	$179,131	$1,240,442
354	$3,360	$175,771	$179,131	$1,064,671
355	$2,883	$176,247	$179,131	$888,423
356	$2,406	$176,725	$179,131	$711,698
357	$1,928	$177,203	$179,131	$534,495
358	$1,448	$177,683	$179,131	$356,812
359	$966	$178,165	$179,131	$178,647
360	$484	$178,647	$179,131	$0

第30年供款共

$2,149,571

第30年利息

$37,368

第30年共還本金

$2,112,203

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$31,657,132

Disclaimer

Recommended properties

Mort. Insurance
info