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$33,323,356

Monthly Payment
$191,926

Down Payment

$-36,100,000

Total Loan

$44,100,000

Total int. paid

$24,993,356

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-35,770,000

Base on DTI ratio

$383,852

Budget of property purchase

HK$-35,770,000

Down Payment

$-36,100,000
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

$383,852

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

Fanling DAWNING VIEWS BLK 10

thumb_up

DAWNING VIEWS BLK 10

556 ft²

@12,590

GFA

758 ft²

@9,235

real_estate_agent Rare pets Pet Friendly

Sale$7 M

556 ft²

@12,590

GFA

758 ft²

@9,235

Sale$7 M

real_estate_agent Rare pets Pet Friendly

Ma On Shan OCEANAIRE TWR 06A

thumb_up

OCEANAIRE TWR 06A

694 ft²

@12,968

GFA

914 ft²

@9,847

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$9 M

694 ft²

@12,968

GFA

914 ft²

@9,847

Sale$9 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Tai Po ONTOLO

thumb_up

ONTOLO

421 ft²

@17,815

local_fire_department HIT real_estate_agent Rare hotel_class King transfer_within_a_station Quality Migrant

Sale$7.5 M

421 ft²

@17,815

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare hotel_class King transfer_within_a_station Quality Migrant

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

662 ft²

@10,574

local_fire_department HIT

Sale$7 M

662 ft²

@10,574

Sale$7 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 MARBELLA BLK B

thumb_up

MARBELLA BLK B

734 ft²

@10,218

GFA

973 ft²

@7,708

vpn_key Key

Sale$7.5 M

734 ft²

@10,218

GFA

973 ft²

@7,708

Sale$7.5 M

vpn_key Key

Shatin DRAGONS RANGE COURT A TWR 02

thumb_up

DRAGONS RANGE COURT A TWR 02

663 ft²

@11,312

local_fire_department HIT

Sale$7.5 M

663 ft²

@11,312

Sale$7.5 M

local_fire_department HIT

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

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 18

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 18

499 ft²

@14,228

local_fire_department HIT hotel_class King

Sale$7.1 M

499 ft²

@14,228

Sale$7.1 M

local_fire_department HIT hotel_class King

Ma On Shan OCEANAIRE TWR 02A

thumb_up

OCEANAIRE TWR 02A

665 ft²

@12,752

GFA

875 ft²

@9,691

local_fire_department HIT directions_run Sale

Sale$8.48 M

665 ft²

@12,752

GFA

875 ft²

@9,691

Sale$8.48 M

local_fire_department HIT directions_run Sale

Ma On Shan MOUNTAIN SHORE BLK 05

thumb_up

曉峰灣畔第05座頭排全海露台連約

510 ft²

@13,882

GFA

643 ft²

@11,011

local_fire_department HIT

Sale$7.08 M

510 ft²

@13,882

GFA

643 ft²

@11,011

Sale$7.08 M

local_fire_department HIT

Sai Kung THE MEDITERRANEAN

thumb_up

SAI KUNG THE MEDITERRANEAN

669 ft²

@13,453

local_offer Good Catch

Sale$9 M

669 ft²

@13,453

Sale$9 M

local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$263,936	$202,813	$166,201	$141,843
1.500	$273,748	$212,803	$176,372	$152,198
2.000	$283,787	$223,095	$186,920	$163,002
2.500	$294,054	$233,687	$197,840	$174,248
3.000	$304,547	$244,578	$209,127	$185,927
3.250	$309,877	$250,133	$214,906	$191,926
3.500	$315,263	$255,762	$220,775	$198,029
4.000	$326,202	$267,237	$232,776	$210,540
4.500	$337,362	$278,998	$245,122	$223,448
5.000	$348,740	$291,040	$257,804	$236,738
5.500	$360,334	$303,358	$270,813	$250,395
6.000	$372,141	$315,946	$284,137	$264,402

Monthly Payment$191,926

Term

30Year

Loan amount

$44,100,000

Total int. paid

$24,993,356

Total Loan and Interest

$69,093,356

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$119,438	$72,488	$191,926	$44,027,512
2	$119,241	$72,685	$191,926	$43,954,827
3	$119,044	$72,882	$191,926	$43,881,945
4	$118,847	$73,079	$191,926	$43,808,866
5	$118,649	$73,277	$191,926	$43,735,589
6	$118,451	$73,475	$191,926	$43,662,114
7	$118,252	$73,674	$191,926	$43,588,439
8	$118,052	$73,874	$191,926	$43,514,565
9	$117,852	$74,074	$191,926	$43,440,491
10	$117,651	$74,275	$191,926	$43,366,216
11	$117,450	$74,476	$191,926	$43,291,741
12	$117,248	$74,678	$191,926	$43,217,063

第1年供款共

$2,303,112

第1年利息

$1,420,175

第1年共還本金

$882,937

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$117,046	$74,880	$191,926	$43,142,183
14	$116,843	$75,083	$191,926	$43,067,101
15	$116,640	$75,286	$191,926	$42,991,815
16	$116,436	$75,490	$191,926	$42,916,325
17	$116,232	$75,694	$191,926	$42,840,631
18	$116,027	$75,899	$191,926	$42,764,732
19	$115,821	$76,105	$191,926	$42,688,627
20	$115,615	$76,311	$191,926	$42,612,316
21	$115,408	$76,518	$191,926	$42,535,798
22	$115,201	$76,725	$191,926	$42,459,073
23	$114,993	$76,933	$191,926	$42,382,141
24	$114,785	$77,141	$191,926	$42,305,000

第2年供款共

$2,303,112

第2年利息

$1,391,048

第2年共還本金

$912,064

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$114,576	$77,350	$191,926	$42,227,650
26	$114,367	$77,559	$191,926	$42,150,090
27	$114,156	$77,769	$191,926	$42,072,321
28	$113,946	$77,980	$191,926	$41,994,341
29	$113,735	$78,191	$191,926	$41,916,149
30	$113,523	$78,403	$191,926	$41,837,746
31	$113,311	$78,615	$191,926	$41,759,131
32	$113,098	$78,828	$191,926	$41,680,302
33	$112,884	$79,042	$191,926	$41,601,261
34	$112,670	$79,256	$191,926	$41,522,005
35	$112,455	$79,471	$191,926	$41,442,534
36	$112,240	$79,686	$191,926	$41,362,848

第3年供款共

$2,303,112

第3年利息

$1,360,961

第3年共還本金

$942,151

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$112,024	$79,902	$191,926	$41,282,947
38	$111,808	$80,118	$191,926	$41,202,829
39	$111,591	$80,335	$191,926	$41,122,494
40	$111,373	$80,553	$191,926	$41,041,941
41	$111,155	$80,771	$191,926	$40,961,170
42	$110,937	$80,989	$191,926	$40,880,181
43	$110,717	$81,209	$191,926	$40,798,972
44	$110,497	$81,429	$191,926	$40,717,543
45	$110,277	$81,649	$191,926	$40,635,894
46	$110,056	$81,870	$191,926	$40,554,024
47	$109,834	$82,092	$191,926	$40,471,931
48	$109,611	$82,315	$191,926	$40,389,617

第4年供款共

$2,303,112

第4年利息

$1,329,880

第4年共還本金

$973,231

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$109,389	$82,537	$191,926	$40,307,079
50	$109,165	$82,761	$191,926	$40,224,318
51	$108,941	$82,985	$191,926	$40,141,333
52	$108,716	$83,210	$191,926	$40,058,123
53	$108,491	$83,435	$191,926	$39,974,688
54	$108,265	$83,661	$191,926	$39,891,027
55	$108,038	$83,888	$191,926	$39,807,139
56	$107,811	$84,115	$191,926	$39,723,024
57	$107,583	$84,343	$191,926	$39,638,681
58	$107,355	$84,571	$191,926	$39,554,110
59	$107,126	$84,800	$191,926	$39,469,310
60	$106,896	$85,030	$191,926	$39,384,280

第5年供款共

$2,303,112

第5年利息

$1,297,775

第5年共還本金

$1,005,337

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$106,666	$85,260	$191,926	$39,299,020
62	$106,435	$85,491	$191,926	$39,213,529
63	$106,203	$85,723	$191,926	$39,127,806
64	$105,971	$85,955	$191,926	$39,041,851
65	$105,738	$86,188	$191,926	$38,955,663
66	$105,505	$86,421	$191,926	$38,869,242
67	$105,271	$86,655	$191,926	$38,782,587
68	$105,036	$86,890	$191,926	$38,695,697
69	$104,801	$87,125	$191,926	$38,608,572
70	$104,565	$87,361	$191,926	$38,521,211
71	$104,328	$87,598	$191,926	$38,433,614
72	$104,091	$87,835	$191,926	$38,345,779

第6年供款共

$2,303,112

第6年利息

$1,264,610

第6年共還本金

$1,038,501

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$103,853	$88,073	$191,926	$38,257,706
74	$103,615	$88,311	$191,926	$38,169,394
75	$103,375	$88,551	$191,926	$38,080,844
76	$103,136	$88,790	$191,926	$37,992,053
77	$102,895	$89,031	$191,926	$37,903,023
78	$102,654	$89,272	$191,926	$37,813,751
79	$102,412	$89,514	$191,926	$37,724,237
80	$102,170	$89,756	$191,926	$37,634,481
81	$101,927	$89,999	$191,926	$37,544,481
82	$101,683	$90,243	$191,926	$37,454,238
83	$101,439	$90,487	$191,926	$37,363,751
84	$101,193	$90,732	$191,926	$37,273,019

第7年供款共

$2,303,112

第7年利息

$1,230,352

第7年共還本金

$1,072,760

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$100,948	$90,978	$191,926	$37,182,040
86	$100,701	$91,225	$191,926	$37,090,816
87	$100,454	$91,472	$191,926	$36,999,344
88	$100,207	$91,719	$191,926	$36,907,625
89	$99,958	$91,968	$191,926	$36,815,657
90	$99,709	$92,217	$191,926	$36,723,440
91	$99,459	$92,467	$191,926	$36,630,973
92	$99,209	$92,717	$191,926	$36,538,256
93	$98,958	$92,968	$191,926	$36,445,288
94	$98,706	$93,220	$191,926	$36,352,068
95	$98,454	$93,472	$191,926	$36,258,595
96	$98,200	$93,726	$191,926	$36,164,870

第8年供款共

$2,303,112

第8年利息

$1,194,963

第8年共還本金

$1,108,149

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$97,947	$93,979	$191,926	$36,070,890
98	$97,692	$94,234	$191,926	$35,976,656
99	$97,437	$94,489	$191,926	$35,882,167
100	$97,181	$94,745	$191,926	$35,787,422
101	$96,924	$95,002	$191,926	$35,692,420
102	$96,667	$95,259	$191,926	$35,597,161
103	$96,409	$95,517	$191,926	$35,501,644
104	$96,150	$95,776	$191,926	$35,405,868
105	$95,891	$96,035	$191,926	$35,309,833
106	$95,631	$96,295	$191,926	$35,213,538
107	$95,370	$96,556	$191,926	$35,116,982
108	$95,108	$96,817	$191,926	$35,020,165

第9年供款共

$2,303,112

第9年利息

$1,158,407

第9年共還本金

$1,144,705

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$94,846	$97,080	$191,926	$34,923,085
110	$94,583	$97,343	$191,926	$34,825,742
111	$94,320	$97,606	$191,926	$34,728,136
112	$94,055	$97,871	$191,926	$34,630,266
113	$93,790	$98,136	$191,926	$34,532,130
114	$93,525	$98,401	$191,926	$34,433,728
115	$93,258	$98,668	$191,926	$34,335,060
116	$92,991	$98,935	$191,926	$34,236,125
117	$92,723	$99,203	$191,926	$34,136,922
118	$92,454	$99,472	$191,926	$34,037,450
119	$92,185	$99,741	$191,926	$33,937,709
120	$91,915	$100,011	$191,926	$33,837,698

第10年供款共

$2,303,112

第10年利息

$1,120,645

第10年共還本金

$1,182,467

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$91,644	$100,282	$191,926	$33,737,415
122	$91,372	$100,554	$191,926	$33,636,862
123	$91,100	$100,826	$191,926	$33,536,035
124	$90,827	$101,099	$191,926	$33,434,936
125	$90,553	$101,373	$191,926	$33,333,563
126	$90,278	$101,648	$191,926	$33,231,916
127	$90,003	$101,923	$191,926	$33,129,993
128	$89,727	$102,199	$191,926	$33,027,794
129	$89,450	$102,476	$191,926	$32,925,318
130	$89,173	$102,753	$191,926	$32,822,565
131	$88,894	$103,032	$191,926	$32,719,533
132	$88,615	$103,311	$191,926	$32,616,223

第11年供款共

$2,303,112

第11年利息

$1,081,637

第11年共還本金

$1,221,475

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$88,336	$103,590	$191,926	$32,512,632
134	$88,055	$103,871	$191,926	$32,408,761
135	$87,774	$104,152	$191,926	$32,304,609
136	$87,492	$104,434	$191,926	$32,200,175
137	$87,209	$104,717	$191,926	$32,095,458
138	$86,925	$105,001	$191,926	$31,990,457
139	$86,641	$105,285	$191,926	$31,885,172
140	$86,356	$105,570	$191,926	$31,779,601
141	$86,070	$105,856	$191,926	$31,673,745
142	$85,783	$106,143	$191,926	$31,567,602
143	$85,496	$106,430	$191,926	$31,461,172
144	$85,207	$106,719	$191,926	$31,354,453

第12年供款共

$2,303,112

第12年利息

$1,041,342

第12年共還本金

$1,261,770

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$84,918	$107,008	$191,926	$31,247,445
146	$84,628	$107,297	$191,926	$31,140,148
147	$84,338	$107,588	$191,926	$31,032,560
148	$84,047	$107,879	$191,926	$30,924,680
149	$83,754	$108,172	$191,926	$30,816,509
150	$83,461	$108,465	$191,926	$30,708,044
151	$83,168	$108,758	$191,926	$30,599,286
152	$82,873	$109,053	$191,926	$30,490,233
153	$82,578	$109,348	$191,926	$30,380,885
154	$82,282	$109,644	$191,926	$30,271,240
155	$81,985	$109,941	$191,926	$30,161,299
156	$81,687	$110,239	$191,926	$30,051,060

第13年供款共

$2,303,112

第13年利息

$999,718

第13年共還本金

$1,303,393

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$81,388	$110,538	$191,926	$29,940,522
158	$81,089	$110,837	$191,926	$29,829,685
159	$80,789	$111,137	$191,926	$29,718,548
160	$80,488	$111,438	$191,926	$29,607,109
161	$80,186	$111,740	$191,926	$29,495,369
162	$79,883	$112,043	$191,926	$29,383,327
163	$79,580	$112,346	$191,926	$29,270,980
164	$79,276	$112,650	$191,926	$29,158,330
165	$78,970	$112,956	$191,926	$29,045,375
166	$78,665	$113,261	$191,926	$28,932,113
167	$78,358	$113,568	$191,926	$28,818,545
168	$78,050	$113,876	$191,926	$28,704,669

第14年供款共

$2,303,112

第14年利息

$956,721

第14年共還本金

$1,346,390

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$77,742	$114,184	$191,926	$28,590,485
170	$77,433	$114,493	$191,926	$28,475,992
171	$77,122	$114,804	$191,926	$28,361,188
172	$76,812	$115,114	$191,926	$28,246,074
173	$76,500	$115,426	$191,926	$28,130,647
174	$76,187	$115,739	$191,926	$28,014,909
175	$75,874	$116,052	$191,926	$27,898,856
176	$75,559	$116,367	$191,926	$27,782,490
177	$75,244	$116,682	$191,926	$27,665,808
178	$74,928	$116,998	$191,926	$27,548,810
179	$74,611	$117,315	$191,926	$27,431,496
180	$74,294	$117,632	$191,926	$27,313,863

第15年供款共

$2,303,112

第15年利息

$912,306

第15年共還本金

$1,390,806

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$73,975	$117,951	$191,926	$27,195,912
182	$73,656	$118,270	$191,926	$27,077,642
183	$73,335	$118,591	$191,926	$26,959,051
184	$73,014	$118,912	$191,926	$26,840,139
185	$72,692	$119,234	$191,926	$26,720,905
186	$72,369	$119,557	$191,926	$26,601,349
187	$72,045	$119,881	$191,926	$26,481,468
188	$71,721	$120,205	$191,926	$26,361,263
189	$71,395	$120,531	$191,926	$26,240,732
190	$71,069	$120,857	$191,926	$26,119,874
191	$70,741	$121,185	$191,926	$25,998,690
192	$70,413	$121,513	$191,926	$25,877,177

第16年供款共

$2,303,112

第16年利息

$866,425

第16年共還本金

$1,436,687

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$70,084	$121,842	$191,926	$25,755,335
194	$69,754	$122,172	$191,926	$25,633,163
195	$69,423	$122,503	$191,926	$25,510,660
196	$69,091	$122,835	$191,926	$25,387,825
197	$68,759	$123,167	$191,926	$25,264,658
198	$68,425	$123,501	$191,926	$25,141,157
199	$68,091	$123,835	$191,926	$25,017,322
200	$67,755	$124,171	$191,926	$24,893,151
201	$67,419	$124,507	$191,926	$24,768,644
202	$67,082	$124,844	$191,926	$24,643,800
203	$66,744	$125,182	$191,926	$24,518,617
204	$66,405	$125,521	$191,926	$24,393,096

第17年供款共

$2,303,112

第17年利息

$819,031

第17年共還本金

$1,484,081

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$66,065	$125,861	$191,926	$24,267,235
206	$65,724	$126,202	$191,926	$24,141,032
207	$65,382	$126,544	$191,926	$24,014,488
208	$65,039	$126,887	$191,926	$23,887,602
209	$64,696	$127,230	$191,926	$23,760,371
210	$64,351	$127,575	$191,926	$23,632,796
211	$64,005	$127,920	$191,926	$23,504,876
212	$63,659	$128,267	$191,926	$23,376,609
213	$63,312	$128,614	$191,926	$23,247,995
214	$62,963	$128,963	$191,926	$23,119,032
215	$62,614	$129,312	$191,926	$22,989,720
216	$62,264	$129,662	$191,926	$22,860,058

第18年供款共

$2,303,112

第18年利息

$770,074

第18年共還本金

$1,533,038

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$61,913	$130,013	$191,926	$22,730,044
218	$61,561	$130,365	$191,926	$22,599,679
219	$61,207	$130,719	$191,926	$22,468,960
220	$60,853	$131,073	$191,926	$22,337,888
221	$60,498	$131,428	$191,926	$22,206,460
222	$60,142	$131,783	$191,926	$22,074,677
223	$59,786	$132,140	$191,926	$21,942,537
224	$59,428	$132,498	$191,926	$21,810,038
225	$59,069	$132,857	$191,926	$21,677,181
226	$58,709	$133,217	$191,926	$21,543,964
227	$58,348	$133,578	$191,926	$21,410,386
228	$57,986	$133,940	$191,926	$21,276,447

第19年供款共

$2,303,112

第19年利息

$719,501

第19年共還本金

$1,583,611

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$57,624	$134,302	$191,926	$21,142,145
230	$57,260	$134,666	$191,926	$21,007,479
231	$56,895	$135,031	$191,926	$20,872,448
232	$56,530	$135,396	$191,926	$20,737,051
233	$56,163	$135,763	$191,926	$20,601,288
234	$55,795	$136,131	$191,926	$20,465,157
235	$55,426	$136,500	$191,926	$20,328,658
236	$55,057	$136,869	$191,926	$20,191,789
237	$54,686	$137,240	$191,926	$20,054,549
238	$54,314	$137,612	$191,926	$19,916,937
239	$53,942	$137,984	$191,926	$19,778,953
240	$53,568	$138,358	$191,926	$19,640,595

第20年供款共

$2,303,112

第20年利息

$667,260

第20年共還本金

$1,635,852

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$53,193	$138,733	$191,926	$19,501,862
242	$52,818	$139,108	$191,926	$19,362,754
243	$52,441	$139,485	$191,926	$19,223,269
244	$52,063	$139,863	$191,926	$19,083,406
245	$51,684	$140,242	$191,926	$18,943,164
246	$51,304	$140,622	$191,926	$18,802,542
247	$50,924	$141,002	$191,926	$18,661,540
248	$50,542	$141,384	$191,926	$18,520,156
249	$50,159	$141,767	$191,926	$18,378,388
250	$49,775	$142,151	$191,926	$18,236,237
251	$49,390	$142,536	$191,926	$18,093,701
252	$49,004	$142,922	$191,926	$17,950,779

第21年供款共

$2,303,112

第21年利息

$613,296

第21年共還本金

$1,689,816

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$48,617	$143,309	$191,926	$17,807,469
254	$48,229	$143,697	$191,926	$17,663,772
255	$47,839	$144,087	$191,926	$17,519,685
256	$47,449	$144,477	$191,926	$17,375,209
257	$47,058	$144,868	$191,926	$17,230,340
258	$46,666	$145,260	$191,926	$17,085,080
259	$46,272	$145,654	$191,926	$16,939,426
260	$45,878	$146,048	$191,926	$16,793,378
261	$45,482	$146,444	$191,926	$16,646,934
262	$45,085	$146,841	$191,926	$16,500,093
263	$44,688	$147,238	$191,926	$16,352,855
264	$44,289	$147,637	$191,926	$16,205,218

第22年供款共

$2,303,112

第22年利息

$557,551

第22年共還本金

$1,745,561

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$43,889	$148,037	$191,926	$16,057,181
266	$43,488	$148,438	$191,926	$15,908,743
267	$43,086	$148,840	$191,926	$15,759,904
268	$42,683	$149,243	$191,926	$15,610,661
269	$42,279	$149,647	$191,926	$15,461,014
270	$41,874	$150,052	$191,926	$15,310,961
271	$41,467	$150,459	$191,926	$15,160,502
272	$41,060	$150,866	$191,926	$15,009,636
273	$40,651	$151,275	$191,926	$14,858,361
274	$40,241	$151,685	$191,926	$14,706,677
275	$39,831	$152,095	$191,926	$14,554,581
276	$39,419	$152,507	$191,926	$14,402,074

第23年供款共

$2,303,112

第23年利息

$499,968

第23年共還本金

$1,803,144

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$39,006	$152,920	$191,926	$14,249,153
278	$38,591	$153,335	$191,926	$14,095,819
279	$38,176	$153,750	$191,926	$13,942,069
280	$37,760	$154,166	$191,926	$13,787,903
281	$37,342	$154,584	$191,926	$13,633,319
282	$36,924	$155,002	$191,926	$13,478,317
283	$36,504	$155,422	$191,926	$13,322,894
284	$36,083	$155,843	$191,926	$13,167,051
285	$35,661	$156,265	$191,926	$13,010,786
286	$35,238	$156,688	$191,926	$12,854,098
287	$34,813	$157,113	$191,926	$12,696,985
288	$34,388	$157,538	$191,926	$12,539,447

第24年供款共

$2,303,112

第24年利息

$440,485

第24年共還本金

$1,862,627

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$33,961	$157,965	$191,926	$12,381,482
290	$33,533	$158,393	$191,926	$12,223,089
291	$33,104	$158,822	$191,926	$12,064,267
292	$32,674	$159,252	$191,926	$11,905,015
293	$32,243	$159,683	$191,926	$11,745,332
294	$31,810	$160,116	$191,926	$11,585,216
295	$31,377	$160,549	$191,926	$11,424,667
296	$30,942	$160,984	$191,926	$11,263,683
297	$30,506	$161,420	$191,926	$11,102,262
298	$30,069	$161,857	$191,926	$10,940,405
299	$29,630	$162,296	$191,926	$10,778,109
300	$29,191	$162,735	$191,926	$10,615,374

第25年供款共

$2,303,112

第25年利息

$379,039

第25年共還本金

$1,924,073

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$28,750	$163,176	$191,926	$10,452,198
302	$28,308	$163,618	$191,926	$10,288,580
303	$27,865	$164,061	$191,926	$10,124,519
304	$27,421	$164,505	$191,926	$9,960,014
305	$26,975	$164,951	$191,926	$9,795,063
306	$26,528	$165,398	$191,926	$9,629,665
307	$26,080	$165,846	$191,926	$9,463,819
308	$25,631	$166,295	$191,926	$9,297,524
309	$25,181	$166,745	$191,926	$9,130,779
310	$24,729	$167,197	$191,926	$8,963,582
311	$24,276	$167,650	$191,926	$8,795,933
312	$23,822	$168,104	$191,926	$8,627,829

第26年供款共

$2,303,112

第26年利息

$315,567

第26年共還本金

$1,987,545

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$23,367	$168,559	$191,926	$8,459,270
314	$22,911	$169,015	$191,926	$8,290,255
315	$22,453	$169,473	$191,926	$8,120,782
316	$21,994	$169,932	$191,926	$7,950,849
317	$21,534	$170,392	$191,926	$7,780,457
318	$21,072	$170,854	$191,926	$7,609,603
319	$20,609	$171,317	$191,926	$7,438,286
320	$20,145	$171,781	$191,926	$7,266,506
321	$19,680	$172,246	$191,926	$7,094,260
322	$19,214	$172,712	$191,926	$6,921,547
323	$18,746	$173,180	$191,926	$6,748,367
324	$18,277	$173,649	$191,926	$6,574,718

第27年供款共

$2,303,112

第27年利息

$250,001

第27年共還本金

$2,053,111

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$17,807	$174,119	$191,926	$6,400,599
326	$17,335	$174,591	$191,926	$6,226,008
327	$16,862	$175,064	$191,926	$6,050,944
328	$16,388	$175,538	$191,926	$5,875,406
329	$15,913	$176,013	$191,926	$5,699,392
330	$15,436	$176,490	$191,926	$5,522,902
331	$14,958	$176,968	$191,926	$5,345,934
332	$14,479	$177,447	$191,926	$5,168,487
333	$13,998	$177,928	$191,926	$4,990,559
334	$13,516	$178,410	$191,926	$4,812,149
335	$13,033	$178,893	$191,926	$4,633,256
336	$12,548	$179,378	$191,926	$4,453,878

第28年供款共

$2,303,112

第28年利息

$182,272

第28年共還本金

$2,120,840

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$12,063	$179,863	$191,926	$4,274,015
338	$11,575	$180,351	$191,926	$4,093,664
339	$11,087	$180,839	$191,926	$3,912,825
340	$10,597	$181,329	$191,926	$3,731,496
341	$10,106	$181,820	$191,926	$3,549,677
342	$9,614	$182,312	$191,926	$3,367,364
343	$9,120	$182,806	$191,926	$3,184,558
344	$8,625	$183,301	$191,926	$3,001,257
345	$8,128	$183,798	$191,926	$2,817,460
346	$7,631	$184,295	$191,926	$2,633,164
347	$7,131	$184,795	$191,926	$2,448,370
348	$6,631	$185,295	$191,926	$2,263,075

第29年供款共

$2,303,112

第29年利息

$112,308

第29年共還本金

$2,190,803

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$6,129	$185,797	$191,926	$2,077,278
350	$5,626	$186,300	$191,926	$1,890,978
351	$5,121	$186,805	$191,926	$1,704,173
352	$4,615	$187,311	$191,926	$1,516,863
353	$4,108	$187,818	$191,926	$1,329,045
354	$3,599	$188,326	$191,926	$1,140,718
355	$3,089	$188,837	$191,926	$951,882
356	$2,578	$189,348	$191,926	$762,534
357	$2,065	$189,861	$191,926	$572,673
358	$1,551	$190,375	$191,926	$382,298
359	$1,035	$190,891	$191,926	$191,408
360	$518	$191,408	$191,926	$0

第30年供款共

$2,303,112

第30年利息

$40,037

第30年共還本金

$2,263,075

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$33,323,356

Disclaimer

Recommended properties

Mort. Insurance
info