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$36,818,873

Monthly Payment
$212,914

Down Payment

$-40,160,000

Total Loan

$48,160,000

Total int. paid

$28,488,873

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-39,830,000

Base on DTI ratio

$425,827

Budget of property purchase

HK$-39,830,000

Down Payment

$-40,160,000
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

$425,827

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 DOUBLE COVE PH 04 GRANDVIEW BLK 06

thumb_up

double cove

496 ft²

@17,742

local_fire_department HIT

Sale$8.8 M

496 ft²

@17,742

Sale$8.8 M

local_fire_department HIT

Tseung Kwan O RESIDENCE OASIS

thumb_up

RESIDENCE OASIS TWR 02

533 ft²

@16,510

GFA

677 ft²

@12,999

Sale$8.8 M

533 ft²

@16,510

GFA

677 ft²

@12,999

Sale$8.8 M

Ma On Shan ALTISSIMO BLK H19-H20

thumb_up

ALTISSIMO BLK H19-H20

464 ft²

@16,810

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7.8 M

464 ft²

@16,810

Sale$7.8 M

local_fire_department HIT hotel_class King pets Pet Friendly

Tai Po ST MARTIN PH 01 TWR 07

thumb_up

ST MARTIN PH 01 TWR 07

645 ft²

@13,488

local_fire_department HIT price_change 蝕讓盤

Sale$8.7 M

645 ft²

@13,488

Sale$8.7 M

local_fire_department HIT price_change 蝕讓盤

Ma On Shan DOUBLE COVE PH 01 BLK 03

thumb_up

海景1房+書房

512 ft²

@13,672

GFA

642 ft²

@10,903

local_fire_department HIT real_estate_agent Rare

Sale$7 M

512 ft²

@13,672

GFA

642 ft²

@10,903

Sale$7 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 01 BLK 05

thumb_up

DOUBLE COVE PH 01 BLK 05

483 ft²

@14,493

GFA

605 ft²

@11,570

local_fire_department HIT

Sale$7 M

483 ft²

@14,493

GFA

605 ft²

@11,570

Sale$7 M

local_fire_department HIT

Sai Kung SHEUNG SZE WAN

thumb_up

CLEAR WATER BAY

GFA

1,350 ft²

@6,667

local_fire_department HIT hotel_class King

Sale$9 M

GFA

1,350 ft²

@6,667

Sale$9 M

local_fire_department HIT hotel_class King

Video

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

PARK MEDITERRANEAN GROUND FLOOR WITH GARDEN

433 ft²

@16,813

local_fire_department HIT real_estate_agent Rare

Sale$7.28 M

433 ft²

@16,813

Sale$7.28 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

788 ft²

@10,533

GFA

977 ft²

@8,495

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$8.3 M

788 ft²

@10,533

GFA

977 ft²

@8,495

Sale$8.3 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

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

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

665 ft²

@11,128

GFA

1,094 ft²

@6,764

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Sale$7.4 M

665 ft²

@11,128

GFA

1,094 ft²

@6,764

Sale$7.4 M

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

511 ft²

@14,286

local_fire_department HIT

Sale$7.3 M

511 ft²

@14,286

Sale$7.3 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$288,235	$221,485	$181,502	$154,902
1.500	$298,950	$232,394	$192,609	$166,210
2.000	$309,914	$243,633	$204,128	$178,009
2.500	$321,126	$255,201	$216,054	$190,290
3.000	$332,584	$267,094	$228,380	$203,045
3.375	$341,339	$276,225	$237,884	$212,914
3.500	$344,287	$279,309	$241,100	$216,260
4.000	$356,234	$291,840	$254,206	$229,923
4.500	$368,421	$304,684	$267,689	$244,020
5.000	$380,846	$317,835	$281,539	$258,533
5.500	$393,507	$331,287	$295,745	$273,447
6.000	$406,401	$345,033	$310,296	$288,744

Monthly Payment$212,914

Term

30Year

Loan amount

$48,160,000

Total int. paid

$28,488,873

Total Loan and Interest

$76,648,873

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$135,450	$77,464	$212,914	$48,082,536
2	$135,232	$77,681	$212,914	$48,004,855
3	$135,014	$77,900	$212,914	$47,926,955
4	$134,795	$78,119	$212,914	$47,848,836
5	$134,575	$78,339	$212,914	$47,770,498
6	$134,355	$78,559	$212,914	$47,691,939
7	$134,134	$78,780	$212,914	$47,613,159
8	$133,912	$79,002	$212,914	$47,534,157
9	$133,690	$79,224	$212,914	$47,454,933
10	$133,467	$79,447	$212,914	$47,375,487
11	$133,244	$79,670	$212,914	$47,295,817
12	$133,019	$79,894	$212,914	$47,215,923

第1年供款共

$2,554,962

第1年利息

$1,610,885

第1年共還本金

$944,077

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$132,795	$80,119	$212,914	$47,135,804
14	$132,569	$80,344	$212,914	$47,055,460
15	$132,343	$80,570	$212,914	$46,974,890
16	$132,117	$80,797	$212,914	$46,894,093
17	$131,890	$81,024	$212,914	$46,813,069
18	$131,662	$81,252	$212,914	$46,731,818
19	$131,433	$81,480	$212,914	$46,650,337
20	$131,204	$81,709	$212,914	$46,568,628
21	$130,974	$81,939	$212,914	$46,486,688
22	$130,744	$82,170	$212,914	$46,404,519
23	$130,513	$82,401	$212,914	$46,322,118
24	$130,281	$82,633	$212,914	$46,239,485

第2年供款共

$2,554,962

第2年利息

$1,578,525

第2年共還本金

$976,437

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$130,049	$82,865	$212,914	$46,156,620
26	$129,815	$83,098	$212,914	$46,073,522
27	$129,582	$83,332	$212,914	$45,990,191
28	$129,347	$83,566	$212,914	$45,906,624
29	$129,112	$83,801	$212,914	$45,822,823
30	$128,877	$84,037	$212,914	$45,738,786
31	$128,640	$84,273	$212,914	$45,654,513
32	$128,403	$84,510	$212,914	$45,570,003
33	$128,166	$84,748	$212,914	$45,485,255
34	$127,927	$84,986	$212,914	$45,400,269
35	$127,688	$85,225	$212,914	$45,315,044
36	$127,449	$85,465	$212,914	$45,229,579

第3年供款共

$2,554,962

第3年利息

$1,545,056

第3年共還本金

$1,009,907

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$127,208	$85,705	$212,914	$45,143,873
38	$126,967	$85,946	$212,914	$45,057,927
39	$126,725	$86,188	$212,914	$44,971,739
40	$126,483	$86,431	$212,914	$44,885,308
41	$126,240	$86,674	$212,914	$44,798,635
42	$125,996	$86,917	$212,914	$44,711,717
43	$125,752	$87,162	$212,914	$44,624,555
44	$125,507	$87,407	$212,914	$44,537,148
45	$125,261	$87,653	$212,914	$44,449,496
46	$125,014	$87,899	$212,914	$44,361,596
47	$124,767	$88,147	$212,914	$44,273,450
48	$124,519	$88,394	$212,914	$44,185,055

第4年供款共

$2,554,962

第4年利息

$1,510,439

第4年共還本金

$1,044,523

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$124,270	$88,643	$212,914	$44,096,412
50	$124,021	$88,892	$212,914	$44,007,520
51	$123,771	$89,142	$212,914	$43,918,378
52	$123,520	$89,393	$212,914	$43,828,984
53	$123,269	$89,645	$212,914	$43,739,340
54	$123,017	$89,897	$212,914	$43,649,443
55	$122,764	$90,149	$212,914	$43,559,294
56	$122,511	$90,403	$212,914	$43,468,891
57	$122,256	$90,657	$212,914	$43,378,234
58	$122,001	$90,912	$212,914	$43,287,321
59	$121,746	$91,168	$212,914	$43,196,153
60	$121,489	$91,424	$212,914	$43,104,729

第5年供款共

$2,554,962

第5年利息

$1,474,636

第5年共還本金

$1,080,326

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$121,232	$91,681	$212,914	$43,013,047
62	$120,974	$91,939	$212,914	$42,921,108
63	$120,716	$92,198	$212,914	$42,828,910
64	$120,456	$92,457	$212,914	$42,736,453
65	$120,196	$92,717	$212,914	$42,643,736
66	$119,936	$92,978	$212,914	$42,550,758
67	$119,674	$93,240	$212,914	$42,457,518
68	$119,412	$93,502	$212,914	$42,364,016
69	$119,149	$93,765	$212,914	$42,270,252
70	$118,885	$94,028	$212,914	$42,176,223
71	$118,621	$94,293	$212,914	$42,081,930
72	$118,355	$94,558	$212,914	$41,987,372

第6年供款共

$2,554,962

第6年利息

$1,437,606

第6年共還本金

$1,117,357

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$118,089	$94,824	$212,914	$41,892,548
74	$117,823	$95,091	$212,914	$41,797,457
75	$117,555	$95,358	$212,914	$41,702,099
76	$117,287	$95,626	$212,914	$41,606,473
77	$117,018	$95,895	$212,914	$41,510,578
78	$116,748	$96,165	$212,914	$41,414,412
79	$116,478	$96,435	$212,914	$41,317,977
80	$116,207	$96,707	$212,914	$41,221,270
81	$115,935	$96,979	$212,914	$41,124,292
82	$115,662	$97,251	$212,914	$41,027,040
83	$115,389	$97,525	$212,914	$40,929,515
84	$115,114	$97,799	$212,914	$40,831,716

第7年供款共

$2,554,962

第7年利息

$1,399,306

第7年共還本金

$1,155,656

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$114,839	$98,074	$212,914	$40,733,641
86	$114,563	$98,350	$212,914	$40,635,291
87	$114,287	$98,627	$212,914	$40,536,665
88	$114,009	$98,904	$212,914	$40,437,760
89	$113,731	$99,182	$212,914	$40,338,578
90	$113,452	$99,461	$212,914	$40,239,117
91	$113,173	$99,741	$212,914	$40,139,376
92	$112,892	$100,022	$212,914	$40,039,354
93	$112,611	$100,303	$212,914	$39,939,051
94	$112,329	$100,585	$212,914	$39,838,466
95	$112,046	$100,868	$212,914	$39,737,599
96	$111,762	$101,152	$212,914	$39,636,447

第8年供款共

$2,554,962

第8年利息

$1,359,694

第8年共還本金

$1,195,269

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$111,478	$101,436	$212,914	$39,535,011
98	$111,192	$101,721	$212,914	$39,433,290
99	$110,906	$102,007	$212,914	$39,331,282
100	$110,619	$102,294	$212,914	$39,228,988
101	$110,332	$102,582	$212,914	$39,126,406
102	$110,043	$102,871	$212,914	$39,023,535
103	$109,754	$103,160	$212,914	$38,920,376
104	$109,464	$103,450	$212,914	$38,816,926
105	$109,173	$103,741	$212,914	$38,713,185
106	$108,881	$104,033	$212,914	$38,609,152
107	$108,588	$104,325	$212,914	$38,504,827
108	$108,295	$104,619	$212,914	$38,400,208

第9年供款共

$2,554,962

第9年利息

$1,318,723

第9年共還本金

$1,236,239

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$108,001	$104,913	$212,914	$38,295,295
110	$107,706	$105,208	$212,914	$38,190,087
111	$107,410	$105,504	$212,914	$38,084,583
112	$107,113	$105,801	$212,914	$37,978,782
113	$106,815	$106,098	$212,914	$37,872,684
114	$106,517	$106,397	$212,914	$37,766,288
115	$106,218	$106,696	$212,914	$37,659,592
116	$105,918	$106,996	$212,914	$37,552,596
117	$105,617	$107,297	$212,914	$37,445,299
118	$105,315	$107,599	$212,914	$37,337,700
119	$105,012	$107,901	$212,914	$37,229,799
120	$104,709	$108,205	$212,914	$37,121,594

第10年供款共

$2,554,962

第10年利息

$1,276,349

第10年共還本金

$1,278,614

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$104,404	$108,509	$212,914	$37,013,085
122	$104,099	$108,814	$212,914	$36,904,271
123	$103,793	$109,120	$212,914	$36,795,151
124	$103,486	$109,427	$212,914	$36,685,724
125	$103,179	$109,735	$212,914	$36,575,989
126	$102,870	$110,044	$212,914	$36,465,945
127	$102,560	$110,353	$212,914	$36,355,592
128	$102,250	$110,663	$212,914	$36,244,929
129	$101,939	$110,975	$212,914	$36,133,954
130	$101,627	$111,287	$212,914	$36,022,667
131	$101,314	$111,600	$212,914	$35,911,067
132	$101,000	$111,914	$212,914	$35,799,154

第11年供款共

$2,554,962

第11年利息

$1,232,522

第11年共還本金

$1,322,441

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$100,685	$112,228	$212,914	$35,686,925
134	$100,369	$112,544	$212,914	$35,574,381
135	$100,053	$112,861	$212,914	$35,461,521
136	$99,736	$113,178	$212,914	$35,348,343
137	$99,417	$113,496	$212,914	$35,234,846
138	$99,098	$113,816	$212,914	$35,121,031
139	$98,778	$114,136	$212,914	$35,006,895
140	$98,457	$114,457	$212,914	$34,892,439
141	$98,135	$114,779	$212,914	$34,777,660
142	$97,812	$115,101	$212,914	$34,662,559
143	$97,488	$115,425	$212,914	$34,547,134
144	$97,164	$115,750	$212,914	$34,431,384

第12年供款共

$2,554,962

第12年利息

$1,187,192

第12年共還本金

$1,367,770

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$96,838	$116,075	$212,914	$34,315,309
146	$96,512	$116,402	$212,914	$34,198,907
147	$96,184	$116,729	$212,914	$34,082,178
148	$95,856	$117,057	$212,914	$33,965,120
149	$95,527	$117,387	$212,914	$33,847,734
150	$95,197	$117,717	$212,914	$33,730,017
151	$94,866	$118,048	$212,914	$33,611,969
152	$94,534	$118,380	$212,914	$33,493,589
153	$94,201	$118,713	$212,914	$33,374,876
154	$93,867	$119,047	$212,914	$33,255,830
155	$93,532	$119,382	$212,914	$33,136,448
156	$93,196	$119,717	$212,914	$33,016,731

第13年供款共

$2,554,962

第13年利息

$1,140,309

第13年共還本金

$1,414,653

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$92,860	$120,054	$212,914	$32,896,677
158	$92,522	$120,392	$212,914	$32,776,285
159	$92,183	$120,730	$212,914	$32,655,555
160	$91,844	$121,070	$212,914	$32,534,485
161	$91,503	$121,410	$212,914	$32,413,075
162	$91,162	$121,752	$212,914	$32,291,323
163	$90,819	$122,094	$212,914	$32,169,229
164	$90,476	$122,438	$212,914	$32,046,791
165	$90,132	$122,782	$212,914	$31,924,009
166	$89,786	$123,127	$212,914	$31,800,882
167	$89,440	$123,474	$212,914	$31,677,409
168	$89,093	$123,821	$212,914	$31,553,588

第14年供款共

$2,554,962

第14年利息

$1,091,819

第14年共還本金

$1,463,143

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$88,744	$124,169	$212,914	$31,429,419
170	$88,395	$124,518	$212,914	$31,304,900
171	$88,045	$124,869	$212,914	$31,180,032
172	$87,694	$125,220	$212,914	$31,054,812
173	$87,342	$125,572	$212,914	$30,929,240
174	$86,988	$125,925	$212,914	$30,803,315
175	$86,634	$126,279	$212,914	$30,677,036
176	$86,279	$126,634	$212,914	$30,550,402
177	$85,923	$126,991	$212,914	$30,423,411
178	$85,566	$127,348	$212,914	$30,296,064
179	$85,208	$127,706	$212,914	$30,168,358
180	$84,849	$128,065	$212,914	$30,040,293

第15年供款共

$2,554,962

第15年利息

$1,041,667

第15年共還本金

$1,513,295

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$84,488	$128,425	$212,914	$29,911,867
182	$84,127	$128,786	$212,914	$29,783,081
183	$83,765	$129,149	$212,914	$29,653,932
184	$83,402	$129,512	$212,914	$29,524,421
185	$83,037	$129,876	$212,914	$29,394,544
186	$82,672	$130,241	$212,914	$29,264,303
187	$82,306	$130,608	$212,914	$29,133,695
188	$81,939	$130,975	$212,914	$29,002,720
189	$81,570	$131,343	$212,914	$28,871,377
190	$81,201	$131,713	$212,914	$28,739,664
191	$80,830	$132,083	$212,914	$28,607,581
192	$80,459	$132,455	$212,914	$28,475,126

第16年供款共

$2,554,962

第16年利息

$989,796

第16年共還本金

$1,565,166

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$80,086	$132,827	$212,914	$28,342,299
194	$79,713	$133,201	$212,914	$28,209,098
195	$79,338	$133,575	$212,914	$28,075,523
196	$78,962	$133,951	$212,914	$27,941,572
197	$78,586	$134,328	$212,914	$27,807,244
198	$78,208	$134,706	$212,914	$27,672,538
199	$77,829	$135,085	$212,914	$27,537,454
200	$77,449	$135,464	$212,914	$27,401,989
201	$77,068	$135,845	$212,914	$27,266,144
202	$76,686	$136,228	$212,914	$27,129,916
203	$76,303	$136,611	$212,914	$26,993,306
204	$75,919	$136,995	$212,914	$26,856,311

第17年供款共

$2,554,962

第17年利息

$936,147

第17年共還本金

$1,618,816

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$75,533	$137,380	$212,914	$26,718,931
206	$75,147	$137,767	$212,914	$26,581,164
207	$74,760	$138,154	$212,914	$26,443,010
208	$74,371	$138,543	$212,914	$26,304,467
209	$73,981	$138,932	$212,914	$26,165,535
210	$73,591	$139,323	$212,914	$26,026,212
211	$73,199	$139,715	$212,914	$25,886,497
212	$72,806	$140,108	$212,914	$25,746,390
213	$72,412	$140,502	$212,914	$25,605,888
214	$72,017	$140,897	$212,914	$25,464,991
215	$71,620	$141,293	$212,914	$25,323,698
216	$71,223	$141,691	$212,914	$25,182,007

第18年供款共

$2,554,962

第18年利息

$880,659

第18年共還本金

$1,674,304

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$70,824	$142,089	$212,914	$25,039,918
218	$70,425	$142,489	$212,914	$24,897,429
219	$70,024	$142,890	$212,914	$24,754,540
220	$69,622	$143,291	$212,914	$24,611,248
221	$69,219	$143,694	$212,914	$24,467,554
222	$68,815	$144,099	$212,914	$24,323,455
223	$68,410	$144,504	$212,914	$24,178,951
224	$68,003	$144,910	$212,914	$24,034,041
225	$67,596	$145,318	$212,914	$23,888,723
226	$67,187	$145,727	$212,914	$23,742,997
227	$66,777	$146,136	$212,914	$23,596,860
228	$66,366	$146,547	$212,914	$23,450,313

第19年供款共

$2,554,962

第19年利息

$823,269

第19年共還本金

$1,731,694

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$65,954	$146,960	$212,914	$23,303,354
230	$65,541	$147,373	$212,914	$23,155,981
231	$65,126	$147,787	$212,914	$23,008,193
232	$64,711	$148,203	$212,914	$22,859,990
233	$64,294	$148,620	$212,914	$22,711,371
234	$63,876	$149,038	$212,914	$22,562,333
235	$63,457	$149,457	$212,914	$22,412,876
236	$63,036	$149,877	$212,914	$22,262,999
237	$62,615	$150,299	$212,914	$22,112,700
238	$62,192	$150,722	$212,914	$21,961,978
239	$61,768	$151,145	$212,914	$21,810,833
240	$61,343	$151,571	$212,914	$21,659,262

第20年供款共

$2,554,962

第20年利息

$763,911

第20年共還本金

$1,791,051

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$60,917	$151,997	$212,914	$21,507,265
242	$60,489	$152,424	$212,914	$21,354,841
243	$60,060	$152,853	$212,914	$21,201,988
244	$59,631	$153,283	$212,914	$21,048,705
245	$59,199	$153,714	$212,914	$20,894,991
246	$58,767	$154,146	$212,914	$20,740,844
247	$58,334	$154,580	$212,914	$20,586,265
248	$57,899	$155,015	$212,914	$20,431,250
249	$57,463	$155,451	$212,914	$20,275,799
250	$57,026	$155,888	$212,914	$20,119,911
251	$56,587	$156,326	$212,914	$19,963,585
252	$56,148	$156,766	$212,914	$19,806,819

第21年供款共

$2,554,962

第21年利息

$702,519

第21年共還本金

$1,852,443

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$55,707	$157,207	$212,914	$19,649,612
254	$55,265	$157,649	$212,914	$19,491,963
255	$54,821	$158,092	$212,914	$19,333,871
256	$54,377	$158,537	$212,914	$19,175,334
257	$53,931	$158,983	$212,914	$19,016,351
258	$53,483	$159,430	$212,914	$18,856,921
259	$53,035	$159,878	$212,914	$18,697,042
260	$52,585	$160,328	$212,914	$18,536,714
261	$52,135	$160,779	$212,914	$18,375,935
262	$51,682	$161,231	$212,914	$18,214,704
263	$51,229	$161,685	$212,914	$18,053,019
264	$50,774	$162,139	$212,914	$17,890,880

第22年供款共

$2,554,962

第22年利息

$639,023

第22年共還本金

$1,915,939

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$50,318	$162,595	$212,914	$17,728,285
266	$49,861	$163,053	$212,914	$17,565,232
267	$49,402	$163,511	$212,914	$17,401,721
268	$48,942	$163,971	$212,914	$17,237,749
269	$48,481	$164,432	$212,914	$17,073,317
270	$48,019	$164,895	$212,914	$16,908,422
271	$47,555	$165,359	$212,914	$16,743,064
272	$47,090	$165,824	$212,914	$16,577,240
273	$46,623	$166,290	$212,914	$16,410,950
274	$46,156	$166,758	$212,914	$16,244,192
275	$45,687	$167,227	$212,914	$16,076,965
276	$45,216	$167,697	$212,914	$15,909,268

第23年供款共

$2,554,962

第23年利息

$573,351

第23年共還本金

$1,981,612

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$44,745	$168,169	$212,914	$15,741,100
278	$44,272	$168,642	$212,914	$15,572,458
279	$43,798	$169,116	$212,914	$15,403,342
280	$43,322	$169,592	$212,914	$15,233,750
281	$42,845	$170,069	$212,914	$15,063,682
282	$42,367	$170,547	$212,914	$14,893,135
283	$41,887	$171,027	$212,914	$14,722,108
284	$41,406	$171,508	$212,914	$14,550,600
285	$40,924	$171,990	$212,914	$14,378,610
286	$40,440	$172,474	$212,914	$14,206,137
287	$39,955	$172,959	$212,914	$14,033,178
288	$39,468	$173,445	$212,914	$13,859,733

第24年供款共

$2,554,962

第24年利息

$505,427

第24年共還本金

$2,049,535

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$38,980	$173,933	$212,914	$13,685,800
290	$38,491	$174,422	$212,914	$13,511,378
291	$38,001	$174,913	$212,914	$13,336,465
292	$37,509	$175,405	$212,914	$13,161,060
293	$37,015	$175,898	$212,914	$12,985,162
294	$36,521	$176,393	$212,914	$12,808,769
295	$36,025	$176,889	$212,914	$12,631,880
296	$35,527	$177,386	$212,914	$12,454,494
297	$35,028	$177,885	$212,914	$12,276,609
298	$34,528	$178,386	$212,914	$12,098,223
299	$34,026	$178,887	$212,914	$11,919,336
300	$33,523	$179,390	$212,914	$11,739,945

第25年供款共

$2,554,962

第25年利息

$435,175

第25年共還本金

$2,119,787

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$33,019	$179,895	$212,914	$11,560,051
302	$32,513	$180,401	$212,914	$11,379,650
303	$32,005	$180,908	$212,914	$11,198,741
304	$31,496	$181,417	$212,914	$11,017,324
305	$30,986	$181,927	$212,914	$10,835,397
306	$30,475	$182,439	$212,914	$10,652,958
307	$29,961	$182,952	$212,914	$10,470,006
308	$29,447	$183,467	$212,914	$10,286,539
309	$28,931	$183,983	$212,914	$10,102,557
310	$28,413	$184,500	$212,914	$9,918,057
311	$27,895	$185,019	$212,914	$9,733,038
312	$27,374	$185,539	$212,914	$9,547,498

第26年供款共

$2,554,962

第26年利息

$362,515

第26年共還本金

$2,192,447

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$26,852	$186,061	$212,914	$9,361,437
314	$26,329	$186,584	$212,914	$9,174,852
315	$25,804	$187,109	$212,914	$8,987,743
316	$25,278	$187,636	$212,914	$8,800,108
317	$24,750	$188,163	$212,914	$8,611,944
318	$24,221	$188,692	$212,914	$8,423,252
319	$23,690	$189,223	$212,914	$8,234,029
320	$23,158	$189,755	$212,914	$8,044,274
321	$22,625	$190,289	$212,914	$7,853,985
322	$22,089	$190,824	$212,914	$7,663,160
323	$21,553	$191,361	$212,914	$7,471,799
324	$21,014	$191,899	$212,914	$7,279,900

第27年供款共

$2,554,962

第27年利息

$287,365

第27年共還本金

$2,267,598

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$20,475	$192,439	$212,914	$7,087,462
326	$19,933	$192,980	$212,914	$6,894,481
327	$19,391	$193,523	$212,914	$6,700,959
328	$18,846	$194,067	$212,914	$6,506,892
329	$18,301	$194,613	$212,914	$6,312,279
330	$17,753	$195,160	$212,914	$6,117,118
331	$17,204	$195,709	$212,914	$5,921,409
332	$16,654	$196,260	$212,914	$5,725,150
333	$16,102	$196,812	$212,914	$5,528,338
334	$15,548	$197,365	$212,914	$5,330,973
335	$14,993	$197,920	$212,914	$5,133,053
336	$14,437	$198,477	$212,914	$4,934,576

第28年供款共

$2,554,962

第28年利息

$209,638

第28年共還本金

$2,345,324

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$13,878	$199,035	$212,914	$4,735,541
338	$13,319	$199,595	$212,914	$4,535,946
339	$12,757	$200,156	$212,914	$4,335,790
340	$12,194	$200,719	$212,914	$4,135,071
341	$11,630	$201,284	$212,914	$3,933,787
342	$11,064	$201,850	$212,914	$3,731,937
343	$10,496	$202,417	$212,914	$3,529,520
344	$9,927	$202,987	$212,914	$3,326,533
345	$9,356	$203,558	$212,914	$3,122,976
346	$8,783	$204,130	$212,914	$2,918,845
347	$8,209	$204,704	$212,914	$2,714,141
348	$7,634	$205,280	$212,914	$2,508,861

第29年供款共

$2,554,962

第29年利息

$129,247

第29年共還本金

$2,425,715

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$7,056	$205,857	$212,914	$2,303,004
350	$6,477	$206,436	$212,914	$2,096,567
351	$5,897	$207,017	$212,914	$1,889,551
352	$5,314	$207,599	$212,914	$1,681,951
353	$4,730	$208,183	$212,914	$1,473,768
354	$4,145	$208,769	$212,914	$1,265,000
355	$3,558	$209,356	$212,914	$1,055,644
356	$2,969	$209,945	$212,914	$845,699
357	$2,379	$210,535	$212,914	$635,164
358	$1,786	$211,127	$212,914	$424,037
359	$1,193	$211,721	$212,914	$212,316
360	$597	$212,316	$212,914	$0

第30年供款共

$2,554,962

第30年利息

$46,101

第30年共還本金

$2,508,861

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$36,818,873

Disclaimer

Recommended properties

Mort. Insurance
info