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$37,616,642

Monthly Payment
$213,297

Down Payment

$-39,500,000

Total Loan

$47,500,000

Total int. paid

$29,286,642

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-39,170,000

Base on DTI ratio

$426,592

Budget of property purchase

HK$-39,170,000

Down Payment

$-39,500,000
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

$426,592

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 PARK MEDITERRANEAN WITH GARDEN

thumb_up

GROUND FLOOR WITH GARDEN

492 ft²

@17,886

local_fire_department HIT hotel_class King local_offer Good Catch pets Pet Friendly

Sale$8.8 M

492 ft²

@17,886

Sale$8.8 M

local_fire_department HIT hotel_class King local_offer Good Catch pets Pet Friendly

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

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

467 ft²

@17,131

Sale$8 M

467 ft²

@17,131

Sale$8 M

Fanling SWALLOW GDN PH 02

thumb_up

SWALLOW GDN PH 02

630 ft²

@11,111

local_fire_department HIT

Sale$7 M

630 ft²

@11,111

Sale$7 M

local_fire_department HIT

Ma On Shan DOUBLE COVE

thumb_up

MA ON SHAN DOUBLE COVE

473 ft²

@14,799

local_fire_department HIT real_estate_agent Rare

Sale$7 M

473 ft²

@14,799

Sale$7 M

local_fire_department HIT real_estate_agent Rare

Shatin THE MET. ACAPPELLA

thumb_up

THE MET. ACAPPELLA

516 ft²

@15,116

real_estate_agent Rare local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Sale$7.8 M

516 ft²

@15,116

Sale$7.8 M

real_estate_agent Rare local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Ma On Shan LAKE SILVER TWR 02

thumb_up

銀湖天峰 2房1儲開揚景觀

605 ft²

@14,876

GFA

792 ft²

@11,364

local_fire_department HIT

Sale$9 M

605 ft²

@14,876

GFA

792 ft²

@11,364

Sale$9 M

local_fire_department HIT

Sole

Ma On Shan MOUNTAIN SHORE BLK 05

thumb_up

MOUNTAIN SHORE BLK 05

510 ft²

@14,706

GFA

643 ft²

@11,664

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

510 ft²

@14,706

GFA

643 ft²

@11,664

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN PH 02 BLK B FURUM CT

842 ft²

@10,095

GFA

1,190 ft²

@7,143

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

Sale$8.5 M

842 ft²

@10,095

GFA

1,190 ft²

@7,143

Sale$8.5 M

local_fire_department HIT directions_run Sale hotel_class King local_offer Good Catch

Fanling MAGDALENE GDN

thumb_up

【3房2廁另加工人房、連車位、9成按揭】一次過滿足晒3個願望

681 ft²

@11,747

GFA

1,168 ft²

@6,849

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$8 M

681 ft²

@11,747

GFA

1,168 ft²

@6,849

Sale$8 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Ma On Shan MONTE VISTA BLK 08

thumb_up

MONTE VISTA BLK 08

787 ft²

@11,182

GFA

1,004 ft²

@8,765

local_fire_department HIT

Sale$8.8 M

787 ft²

@11,182

GFA

1,004 ft²

@8,765

Sale$8.8 M

local_fire_department HIT

Fanling SWALLOW GDN

thumb_up

SWALLOW GDN

750 ft²

@11,067

GFA

972 ft²

@8,539

real_estate_agent Rare

Sale$8.3 M

750 ft²

@11,067

GFA

972 ft²

@8,539

Sale$8.3 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$284,285	$218,450	$179,014	$152,779
1.500	$294,853	$229,209	$189,970	$163,932
2.000	$305,667	$240,295	$201,331	$175,569
2.500	$316,725	$251,704	$213,093	$187,682
3.000	$328,026	$263,434	$225,250	$200,262
3.500	$339,569	$275,481	$237,796	$213,296
4.000	$351,352	$287,841	$250,722	$226,772
4.500	$363,372	$300,508	$264,020	$240,676
5.000	$375,627	$313,479	$277,680	$254,990
5.500	$388,115	$326,746	$291,692	$269,700
6.000	$400,832	$340,305	$306,043	$284,786

Monthly Payment$213,297

Term

30Year

Loan amount

$47,500,000

Total int. paid

$29,286,642

Total Loan and Interest

$76,786,642

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$138,542	$74,755	$213,296	$47,425,245
2	$138,324	$74,973	$213,296	$47,350,273
3	$138,105	$75,191	$213,296	$47,275,082
4	$137,886	$75,411	$213,296	$47,199,671
5	$137,666	$75,631	$213,296	$47,124,040
6	$137,445	$75,851	$213,296	$47,048,189
7	$137,224	$76,072	$213,296	$46,972,117
8	$137,002	$76,294	$213,296	$46,895,823
9	$136,779	$76,517	$213,296	$46,819,306
10	$136,556	$76,740	$213,296	$46,742,566
11	$136,332	$76,964	$213,296	$46,665,602
12	$136,108	$77,188	$213,296	$46,588,414

第1年供款共

$2,559,555

第1年利息

$1,647,969

第1年共還本金

$911,586

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$135,883	$77,413	$213,296	$46,511,001
14	$135,657	$77,639	$213,296	$46,433,362
15	$135,431	$77,866	$213,296	$46,355,496
16	$135,204	$78,093	$213,296	$46,277,403
17	$134,976	$78,320	$213,296	$46,199,083
18	$134,747	$78,549	$213,296	$46,120,534
19	$134,518	$78,778	$213,296	$46,041,756
20	$134,288	$79,008	$213,296	$45,962,748
21	$134,058	$79,238	$213,296	$45,883,510
22	$133,827	$79,469	$213,296	$45,804,041
23	$133,595	$79,701	$213,296	$45,724,340
24	$133,363	$79,934	$213,296	$45,644,406

第2年供款共

$2,559,555

第2年利息

$1,615,547

第2年共還本金

$944,008

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$133,130	$80,167	$213,296	$45,564,239
26	$132,896	$80,401	$213,296	$45,483,839
27	$132,661	$80,635	$213,296	$45,403,204
28	$132,426	$80,870	$213,296	$45,322,334
29	$132,190	$81,106	$213,296	$45,241,227
30	$131,954	$81,343	$213,296	$45,159,885
31	$131,716	$81,580	$213,296	$45,078,305
32	$131,478	$81,818	$213,296	$44,996,487
33	$131,240	$82,056	$213,296	$44,914,431
34	$131,000	$82,296	$213,296	$44,832,135
35	$130,760	$82,536	$213,296	$44,749,599
36	$130,520	$82,777	$213,296	$44,666,822

第3年供款共

$2,559,555

第3年利息

$1,581,971

第3年共還本金

$977,584

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$130,278	$83,018	$213,296	$44,583,804
38	$130,036	$83,260	$213,296	$44,500,544
39	$129,793	$83,503	$213,296	$44,417,041
40	$129,550	$83,747	$213,296	$44,333,295
41	$129,305	$83,991	$213,296	$44,249,304
42	$129,060	$84,236	$213,296	$44,165,068
43	$128,815	$84,481	$213,296	$44,080,587
44	$128,568	$84,728	$213,296	$43,995,859
45	$128,321	$84,975	$213,296	$43,910,884
46	$128,073	$85,223	$213,296	$43,825,661
47	$127,825	$85,471	$213,296	$43,740,190
48	$127,576	$85,721	$213,296	$43,654,469

第4年供款共

$2,559,555

第4年利息

$1,547,201

第4年共還本金

$1,012,353

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$127,326	$85,971	$213,296	$43,568,498
50	$127,075	$86,221	$213,296	$43,482,277
51	$126,823	$86,473	$213,296	$43,395,804
52	$126,571	$86,725	$213,296	$43,309,079
53	$126,318	$86,978	$213,296	$43,222,101
54	$126,064	$87,232	$213,296	$43,134,869
55	$125,810	$87,486	$213,296	$43,047,383
56	$125,555	$87,741	$213,296	$42,959,642
57	$125,299	$87,997	$213,296	$42,871,644
58	$125,042	$88,254	$213,296	$42,783,390
59	$124,785	$88,511	$213,296	$42,694,879
60	$124,527	$88,769	$213,296	$42,606,110

第5年供款共

$2,559,555

第5年利息

$1,511,195

第5年共還本金

$1,048,360

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$124,268	$89,028	$213,296	$42,517,081
62	$124,008	$89,288	$213,296	$42,427,793
63	$123,748	$89,548	$213,296	$42,338,245
64	$123,487	$89,810	$213,296	$42,248,435
65	$123,225	$90,072	$213,296	$42,158,363
66	$122,962	$90,334	$213,296	$42,068,029
67	$122,698	$90,598	$213,296	$41,977,431
68	$122,434	$90,862	$213,296	$41,886,569
69	$122,169	$91,127	$213,296	$41,795,442
70	$121,903	$91,393	$213,296	$41,704,049
71	$121,637	$91,659	$213,296	$41,612,390
72	$121,369	$91,927	$213,296	$41,520,463

第6年供款共

$2,559,555

第6年利息

$1,473,908

第6年共還本金

$1,085,647

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$121,101	$92,195	$213,296	$41,428,268
74	$120,832	$92,464	$213,296	$41,335,804
75	$120,563	$92,733	$213,296	$41,243,071
76	$120,292	$93,004	$213,296	$41,150,067
77	$120,021	$93,275	$213,296	$41,056,792
78	$119,749	$93,547	$213,296	$40,963,244
79	$119,476	$93,820	$213,296	$40,869,424
80	$119,202	$94,094	$213,296	$40,775,331
81	$118,928	$94,368	$213,296	$40,680,962
82	$118,653	$94,643	$213,296	$40,586,319
83	$118,377	$94,919	$213,296	$40,491,400
84	$118,100	$95,196	$213,296	$40,396,203

第7年供款共

$2,559,555

第7年利息

$1,435,295

第7年共還本金

$1,124,260

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$117,822	$95,474	$213,296	$40,300,729
86	$117,544	$95,752	$213,296	$40,204,977
87	$117,265	$96,032	$213,296	$40,108,945
88	$116,984	$96,312	$213,296	$40,012,633
89	$116,704	$96,593	$213,296	$39,916,041
90	$116,422	$96,874	$213,296	$39,819,166
91	$116,139	$97,157	$213,296	$39,722,009
92	$115,856	$97,440	$213,296	$39,624,569
93	$115,572	$97,725	$213,296	$39,526,844
94	$115,287	$98,010	$213,296	$39,428,835
95	$115,001	$98,295	$213,296	$39,330,539
96	$114,714	$98,582	$213,296	$39,231,957

第8年供款共

$2,559,555

第8年利息

$1,395,309

第8年共還本金

$1,164,246

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$114,427	$98,870	$213,296	$39,133,087
98	$114,138	$99,158	$213,296	$39,033,929
99	$113,849	$99,447	$213,296	$38,934,482
100	$113,559	$99,737	$213,296	$38,834,745
101	$113,268	$100,028	$213,296	$38,734,716
102	$112,976	$100,320	$213,296	$38,634,397
103	$112,684	$100,613	$213,296	$38,533,784
104	$112,390	$100,906	$213,296	$38,432,878
105	$112,096	$101,200	$213,296	$38,331,678
106	$111,801	$101,496	$213,296	$38,230,182
107	$111,505	$101,792	$213,296	$38,128,391
108	$111,208	$102,088	$213,296	$38,026,302

第9年供款共

$2,559,555

第9年利息

$1,353,900

第9年共還本金

$1,205,655

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$110,910	$102,386	$213,296	$37,923,916
110	$110,611	$102,685	$213,296	$37,821,231
111	$110,312	$102,984	$213,296	$37,718,247
112	$110,012	$103,285	$213,296	$37,614,962
113	$109,710	$103,586	$213,296	$37,511,376
114	$109,408	$103,888	$213,296	$37,407,488
115	$109,105	$104,191	$213,296	$37,303,297
116	$108,801	$104,495	$213,296	$37,198,802
117	$108,497	$104,800	$213,296	$37,094,003
118	$108,191	$105,105	$213,296	$36,988,897
119	$107,884	$105,412	$213,296	$36,883,485
120	$107,577	$105,719	$213,296	$36,777,766

第10年供款共

$2,559,555

第10年利息

$1,311,018

第10年共還本金

$1,248,536

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$107,268	$106,028	$213,296	$36,671,738
122	$106,959	$106,337	$213,296	$36,565,401
123	$106,649	$106,647	$213,296	$36,458,754
124	$106,338	$106,958	$213,296	$36,351,796
125	$106,026	$107,270	$213,296	$36,244,526
126	$105,713	$107,583	$213,296	$36,136,943
127	$105,399	$107,897	$213,296	$36,029,046
128	$105,085	$108,212	$213,296	$35,920,834
129	$104,769	$108,527	$213,296	$35,812,307
130	$104,453	$108,844	$213,296	$35,703,463
131	$104,135	$109,161	$213,296	$35,594,302
132	$103,817	$109,480	$213,296	$35,484,823

第11年供款共

$2,559,555

第11年利息

$1,266,612

第11年共還本金

$1,292,943

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$103,497	$109,799	$213,296	$35,375,024
134	$103,177	$110,119	$213,296	$35,264,905
135	$102,856	$110,440	$213,296	$35,154,465
136	$102,534	$110,762	$213,296	$35,043,702
137	$102,211	$111,085	$213,296	$34,932,617
138	$101,887	$111,409	$213,296	$34,821,207
139	$101,562	$111,734	$213,296	$34,709,473
140	$101,236	$112,060	$213,296	$34,597,413
141	$100,909	$112,387	$213,296	$34,485,026
142	$100,581	$112,715	$213,296	$34,372,311
143	$100,253	$113,044	$213,296	$34,259,267
144	$99,923	$113,373	$213,296	$34,145,894

第12年供款共

$2,559,555

第12年利息

$1,220,626

第12年共還本金

$1,338,929

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$99,592	$113,704	$213,296	$34,032,190
146	$99,261	$114,036	$213,296	$33,918,154
147	$98,928	$114,368	$213,296	$33,803,786
148	$98,594	$114,702	$213,296	$33,689,084
149	$98,260	$115,036	$213,296	$33,574,047
150	$97,924	$115,372	$213,296	$33,458,676
151	$97,588	$115,708	$213,296	$33,342,967
152	$97,250	$116,046	$213,296	$33,226,921
153	$96,912	$116,384	$213,296	$33,110,537
154	$96,572	$116,724	$213,296	$32,993,813
155	$96,232	$117,064	$213,296	$32,876,749
156	$95,891	$117,406	$213,296	$32,759,343

第13年供款共

$2,559,555

第13年利息

$1,173,004

第13年共還本金

$1,386,551

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$95,548	$117,748	$213,296	$32,641,595
158	$95,205	$118,092	$213,296	$32,523,503
159	$94,860	$118,436	$213,296	$32,405,067
160	$94,515	$118,781	$213,296	$32,286,286
161	$94,168	$119,128	$213,296	$32,167,158
162	$93,821	$119,475	$213,296	$32,047,683
163	$93,472	$119,824	$213,296	$31,927,859
164	$93,123	$120,173	$213,296	$31,807,686
165	$92,772	$120,524	$213,296	$31,687,162
166	$92,421	$120,875	$213,296	$31,566,286
167	$92,068	$121,228	$213,296	$31,445,058
168	$91,715	$121,581	$213,296	$31,323,477

第14年供款共

$2,559,555

第14年利息

$1,123,689

第14年共還本金

$1,435,866

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$91,360	$121,936	$213,296	$31,201,541
170	$91,004	$122,292	$213,296	$31,079,249
171	$90,648	$122,648	$213,296	$30,956,601
172	$90,290	$123,006	$213,296	$30,833,595
173	$89,931	$123,365	$213,296	$30,710,230
174	$89,572	$123,725	$213,296	$30,586,505
175	$89,211	$124,086	$213,296	$30,462,419
176	$88,849	$124,448	$213,296	$30,337,972
177	$88,486	$124,810	$213,296	$30,213,161
178	$88,122	$125,175	$213,296	$30,087,987
179	$87,757	$125,540	$213,296	$29,962,447
180	$87,390	$125,906	$213,296	$29,836,542

第15年供款共

$2,559,555

第15年利息

$1,072,619

第15年共還本金

$1,486,935

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$87,023	$126,273	$213,296	$29,710,269
182	$86,655	$126,641	$213,296	$29,583,627
183	$86,286	$127,011	$213,296	$29,456,617
184	$85,915	$127,381	$213,296	$29,329,236
185	$85,544	$127,753	$213,296	$29,201,483
186	$85,171	$128,125	$213,296	$29,073,358
187	$84,797	$128,499	$213,296	$28,944,859
188	$84,423	$128,874	$213,296	$28,815,985
189	$84,047	$129,250	$213,296	$28,686,735
190	$83,670	$129,627	$213,296	$28,557,109
191	$83,292	$130,005	$213,296	$28,427,104
192	$82,912	$130,384	$213,296	$28,296,720

第16年供款共

$2,559,555

第16年利息

$1,019,734

第16年共還本金

$1,539,821

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$82,532	$130,764	$213,296	$28,165,956
194	$82,151	$131,146	$213,296	$28,034,811
195	$81,768	$131,528	$213,296	$27,903,283
196	$81,385	$131,912	$213,296	$27,771,371
197	$81,000	$132,296	$213,296	$27,639,075
198	$80,614	$132,682	$213,296	$27,506,392
199	$80,227	$133,069	$213,296	$27,373,323
200	$79,839	$133,457	$213,296	$27,239,866
201	$79,450	$133,847	$213,296	$27,106,019
202	$79,059	$134,237	$213,296	$26,971,782
203	$78,668	$134,629	$213,296	$26,837,154
204	$78,275	$135,021	$213,296	$26,702,132

第17年供款共

$2,559,555

第17年利息

$964,967

第17年共還本金

$1,594,588

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$77,881	$135,415	$213,296	$26,566,717
206	$77,486	$135,810	$213,296	$26,430,907
207	$77,090	$136,206	$213,296	$26,294,701
208	$76,693	$136,603	$213,296	$26,158,098
209	$76,294	$137,002	$213,296	$26,021,096
210	$75,895	$137,401	$213,296	$25,883,695
211	$75,494	$137,802	$213,296	$25,745,893
212	$75,092	$138,204	$213,296	$25,607,689
213	$74,689	$138,607	$213,296	$25,469,082
214	$74,285	$139,011	$213,296	$25,330,070
215	$73,879	$139,417	$213,296	$25,190,653
216	$73,473	$139,823	$213,296	$25,050,830

第18年供款共

$2,559,555

第18年利息

$908,252

第18年共還本金

$1,651,303

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$73,065	$140,231	$213,296	$24,910,599
218	$72,656	$140,640	$213,296	$24,769,958
219	$72,246	$141,051	$213,296	$24,628,908
220	$71,834	$141,462	$213,296	$24,487,446
221	$71,422	$141,875	$213,296	$24,345,571
222	$71,008	$142,288	$213,296	$24,203,283
223	$70,593	$142,703	$213,296	$24,060,580
224	$70,177	$143,120	$213,296	$23,917,460
225	$69,759	$143,537	$213,296	$23,773,923
226	$69,341	$143,956	$213,296	$23,629,968
227	$68,921	$144,375	$213,296	$23,485,592
228	$68,500	$144,797	$213,296	$23,340,795

第19年供款共

$2,559,555

第19年利息

$849,520

第19年共還本金

$1,710,034

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$68,077	$145,219	$213,296	$23,195,577
230	$67,654	$145,642	$213,296	$23,049,934
231	$67,229	$146,067	$213,296	$22,903,867
232	$66,803	$146,493	$213,296	$22,757,374
233	$66,376	$146,921	$213,296	$22,610,453
234	$65,947	$147,349	$213,296	$22,463,104
235	$65,517	$147,779	$213,296	$22,315,325
236	$65,086	$148,210	$213,296	$22,167,115
237	$64,654	$148,642	$213,296	$22,018,473
238	$64,221	$149,076	$213,296	$21,869,397
239	$63,786	$149,510	$213,296	$21,719,887
240	$63,350	$149,947	$213,296	$21,569,940

第20年供款共

$2,559,555

第20年利息

$788,700

第20年共還本金

$1,770,855

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$62,912	$150,384	$213,296	$21,419,556
242	$62,474	$150,823	$213,296	$21,268,734
243	$62,034	$151,262	$213,296	$21,117,472
244	$61,593	$151,704	$213,296	$20,965,768
245	$61,150	$152,146	$213,296	$20,813,622
246	$60,706	$152,590	$213,296	$20,661,032
247	$60,261	$153,035	$213,296	$20,507,997
248	$59,815	$153,481	$213,296	$20,354,516
249	$59,367	$153,929	$213,296	$20,200,587
250	$58,918	$154,378	$213,296	$20,046,209
251	$58,468	$154,828	$213,296	$19,891,381
252	$58,017	$155,280	$213,296	$19,736,101

第21年供款共

$2,559,555

第21年利息

$725,716

第21年共還本金

$1,833,839

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$57,564	$155,733	$213,296	$19,580,369
254	$57,109	$156,187	$213,296	$19,424,182
255	$56,654	$156,642	$213,296	$19,267,540
256	$56,197	$157,099	$213,296	$19,110,440
257	$55,739	$157,557	$213,296	$18,952,883
258	$55,279	$158,017	$213,296	$18,794,866
259	$54,818	$158,478	$213,296	$18,636,388
260	$54,356	$158,940	$213,296	$18,477,448
261	$53,893	$159,404	$213,296	$18,318,044
262	$53,428	$159,869	$213,296	$18,158,176
263	$52,961	$160,335	$213,296	$17,997,841
264	$52,494	$160,803	$213,296	$17,837,038

第22年供款共

$2,559,555

第22年利息

$660,492

第22年共還本金

$1,899,063

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$52,025	$161,272	$213,296	$17,675,767
266	$51,554	$161,742	$213,296	$17,514,025
267	$51,083	$162,214	$213,296	$17,351,811
268	$50,609	$162,687	$213,296	$17,189,124
269	$50,135	$163,161	$213,296	$17,025,963
270	$49,659	$163,637	$213,296	$16,862,326
271	$49,182	$164,114	$213,296	$16,698,212
272	$48,703	$164,593	$213,296	$16,533,618
273	$48,223	$165,073	$213,296	$16,368,545
274	$47,742	$165,555	$213,296	$16,202,991
275	$47,259	$166,038	$213,296	$16,036,953
276	$46,774	$166,522	$213,296	$15,870,431

第23年供款共

$2,559,555

第23年利息

$592,948

第23年共還本金

$1,966,607

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$46,289	$167,007	$213,296	$15,703,424
278	$45,802	$167,495	$213,296	$15,535,929
279	$45,313	$167,983	$213,296	$15,367,946
280	$44,823	$168,473	$213,296	$15,199,473
281	$44,332	$168,964	$213,296	$15,030,509
282	$43,839	$169,457	$213,296	$14,861,051
283	$43,345	$169,951	$213,296	$14,691,100
284	$42,849	$170,447	$213,296	$14,520,653
285	$42,352	$170,944	$213,296	$14,349,708
286	$41,853	$171,443	$213,296	$14,178,266
287	$41,353	$171,943	$213,296	$14,006,323
288	$40,852	$172,444	$213,296	$13,833,878

第24年供款共

$2,559,555

第24年利息

$523,002

第24年共還本金

$2,036,553

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$40,349	$172,947	$213,296	$13,660,931
290	$39,844	$173,452	$213,296	$13,487,479
291	$39,338	$173,958	$213,296	$13,313,521
292	$38,831	$174,465	$213,296	$13,139,056
293	$38,322	$174,974	$213,296	$12,964,082
294	$37,812	$175,484	$213,296	$12,788,598
295	$37,300	$175,996	$213,296	$12,612,602
296	$36,787	$176,509	$213,296	$12,436,092
297	$36,272	$177,024	$213,296	$12,259,068
298	$35,756	$177,541	$213,296	$12,081,527
299	$35,238	$178,058	$213,296	$11,903,469
300	$34,718	$178,578	$213,296	$11,724,891

第25年供款共

$2,559,555

第25年利息

$450,568

第25年共還本金

$2,108,987

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$34,198	$179,099	$213,296	$11,545,792
302	$33,675	$179,621	$213,296	$11,366,171
303	$33,151	$180,145	$213,296	$11,186,026
304	$32,626	$180,670	$213,296	$11,005,356
305	$32,099	$181,197	$213,296	$10,824,159
306	$31,570	$181,726	$213,296	$10,642,433
307	$31,040	$182,256	$213,296	$10,460,177
308	$30,509	$182,787	$213,296	$10,277,390
309	$29,976	$183,321	$213,296	$10,094,069
310	$29,441	$183,855	$213,296	$9,910,214
311	$28,905	$184,391	$213,296	$9,725,823
312	$28,367	$184,929	$213,296	$9,540,894

第26年供款共

$2,559,555

第26年利息

$375,557

第26年共還本金

$2,183,997

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$27,828	$185,469	$213,296	$9,355,425
314	$27,287	$186,010	$213,296	$9,169,415
315	$26,744	$186,552	$213,296	$8,982,863
316	$26,200	$187,096	$213,296	$8,795,767
317	$25,654	$187,642	$213,296	$8,608,125
318	$25,107	$188,189	$213,296	$8,419,936
319	$24,558	$188,738	$213,296	$8,231,198
320	$24,008	$189,289	$213,296	$8,041,909
321	$23,456	$189,841	$213,296	$7,852,069
322	$22,902	$190,394	$213,296	$7,661,674
323	$22,347	$190,950	$213,296	$7,470,725
324	$21,790	$191,507	$213,296	$7,279,218

第27年供款共

$2,559,555

第27年利息

$297,879

第27年共還本金

$2,261,676

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$21,231	$192,065	$213,296	$7,087,153
326	$20,671	$192,625	$213,296	$6,894,527
327	$20,109	$193,187	$213,296	$6,701,340
328	$19,546	$193,751	$213,296	$6,507,590
329	$18,980	$194,316	$213,296	$6,313,274
330	$18,414	$194,883	$213,296	$6,118,391
331	$17,845	$195,451	$213,296	$5,922,940
332	$17,275	$196,021	$213,296	$5,726,919
333	$16,704	$196,593	$213,296	$5,530,327
334	$16,130	$197,166	$213,296	$5,333,161
335	$15,555	$197,741	$213,296	$5,135,419
336	$14,978	$198,318	$213,296	$4,937,102

第28年供款共

$2,559,555

第28年利息

$217,438

第28年共還本金

$2,342,116

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$14,400	$198,896	$213,296	$4,738,205
338	$13,820	$199,476	$213,296	$4,538,729
339	$13,238	$200,058	$213,296	$4,338,670
340	$12,654	$200,642	$213,296	$4,138,029
341	$12,069	$201,227	$213,296	$3,936,802
342	$11,482	$201,814	$213,296	$3,734,988
343	$10,894	$202,403	$213,296	$3,532,585
344	$10,303	$202,993	$213,296	$3,329,592
345	$9,711	$203,585	$213,296	$3,126,008
346	$9,118	$204,179	$213,296	$2,921,829
347	$8,522	$204,774	$213,296	$2,717,055
348	$7,925	$205,371	$213,296	$2,511,683

第29年供款共

$2,559,555

第29年利息

$134,136

第29年共還本金

$2,425,418

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$7,326	$205,970	$213,296	$2,305,713
350	$6,725	$206,571	$213,296	$2,099,141
351	$6,122	$207,174	$213,296	$1,891,968
352	$5,518	$207,778	$213,296	$1,684,190
353	$4,912	$208,384	$213,296	$1,475,806
354	$4,304	$208,992	$213,296	$1,266,814
355	$3,695	$209,601	$213,296	$1,057,213
356	$3,084	$210,213	$213,296	$847,000
357	$2,470	$210,826	$213,296	$636,174
358	$1,856	$211,441	$213,296	$424,733
359	$1,239	$212,057	$213,296	$212,676
360	$620	$212,676	$213,296	$0

第30年供款共

$2,559,555

第30年利息

$47,872

第30年共還本金

$2,511,683

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$37,616,642

Disclaimer

Recommended properties

Mort. Insurance
info