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$38,083,995

Monthly Payment
$228,484

Down Payment

$-44,500,000

Total Loan

$52,500,000

Total int. paid

$29,753,995

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-44,170,000

Base on DTI ratio

$456,967

Budget of property purchase

HK$-44,170,000

Down Payment

$-44,500,000
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

$456,967

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 SEANORAMA TWR 03A

thumb_up

3 bedrooms with 1 suite, low dense quiet estate

780 ft²

@11,538

local_fire_department HIT price_change 蝕讓盤

Sale$9 M

780 ft²

@11,538

Sale$9 M

local_fire_department HIT price_change 蝕讓盤

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

KOL VR

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

504 ft²

@15,873

local_fire_department HIT real_estate_agent Rare local_offer Good Catch vpn_key Key

Sale$8 M

504 ft²

@15,873

Sale$8 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch vpn_key Key

Ma On Shan SUNSHINE CITY PH 05 THE TOLO PLACE

thumb_up

SUNSHINE CITY PH 05 THE TOLO PLACE BLK 4

649 ft²

@13,251

GFA

824 ft²

@10,437

local_fire_department HIT real_estate_agent Rare

Sale$8.6 M

649 ft²

@13,251

GFA

824 ft²

@10,437

Sale$8.6 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan VISTA PARADISO BLK 08

thumb_up

VISTA PARADISO BLK 08

745 ft²

@10,470

GFA

927 ft²

@8,414

local_fire_department HIT

Sale$7.8 M

745 ft²

@10,470

GFA

927 ft²

@8,414

Sale$7.8 M

local_fire_department HIT

Fanling DAWNING VIEWS BLK 12

thumb_up

DAWNING VIEWS BLK 12

714 ft²

@11,204

GFA

978 ft²

@8,180

hotel_class King

Sale$8 M

714 ft²

@11,204

GFA

978 ft²

@8,180

Sale$8 M

hotel_class King

Sai Kung PARK MEDITERRANEAN T

thumb_up

PARK MEDITERRANEAN TWR 02

586 ft²

@14,300

local_fire_department HIT

Sale$8.38 M

586 ft²

@14,300

Sale$8.38 M

local_fire_department HIT

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 01

thumb_up

ST BARTHS PH 01 MAPLE COURT

383 ft²

@18,538

transfer_within_a_station Quality Migrant

Sale$7.1 M

383 ft²

@18,538

Sale$7.1 M

transfer_within_a_station Quality Migrant

Ma On Shan MONTE VISTA BLK 11

thumb_up

MONTE VISTA BLK 11

774 ft²

@10,207

GFA

988 ft²

@7,996

local_fire_department HIT hotel_class King verified 首置必買 transfer_within_a_station Quality Migrant

Sale$7.9 M

774 ft²

@10,207

GFA

988 ft²

@7,996

Sale$7.9 M

local_fire_department HIT hotel_class King verified 首置必買 transfer_within_a_station Quality Migrant

Ma On Shan LAKE SILVER

thumb_up

LAKE SILVER TWR 08

541 ft²

@15,490

GFA

711 ft²

@11,786

local_fire_department HIT directions_run Sale verified 首置必買 pets Pet Friendly

Sale$8.38 M

541 ft²

@15,490

GFA

711 ft²

@11,786

Sale$8.38 M

local_fire_department HIT directions_run Sale verified 首置必買 pets Pet Friendly

Ma On Shan MARBELLA BLK B

thumb_up

高層海景2房雅緻裝修

506 ft²

@13,834

GFA

683 ft²

@10,249

local_fire_department HIT

Sale$7 M

506 ft²

@13,834

GFA

683 ft²

@10,249

Sale$7 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME

546 ft²

@15,751

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$8.6 M

546 ft²

@15,751

Sale$8.6 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Interest Rate	15Year	20Year	25Year	30Year
1.000	$314,210	$241,445	$197,858	$168,861
1.500	$325,890	$253,336	$209,967	$181,188
2.000	$337,842	$265,589	$222,524	$194,050
2.500	$350,064	$278,199	$235,524	$207,438
3.000	$362,555	$291,164	$248,961	$221,342
3.250	$368,901	$297,778	$255,841	$228,483
3.500	$375,313	$304,479	$262,827	$235,748
4.000	$388,336	$318,140	$277,114	$250,643
4.500	$401,621	$332,141	$291,812	$266,010
5.000	$415,167	$346,477	$306,910	$281,831
5.500	$428,969	$361,141	$322,396	$298,089
6.000	$443,025	$376,126	$338,258	$314,764

Monthly Payment$228,484

Term

30Year

Loan amount

$52,500,000

Total int. paid

$29,753,995

Total Loan and Interest

$82,253,995

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$142,188	$86,296	$228,483	$52,413,704
2	$141,954	$86,530	$228,483	$52,327,175
3	$141,719	$86,764	$228,483	$52,240,411
4	$141,484	$86,999	$228,483	$52,153,412
5	$141,249	$87,234	$228,483	$52,066,177
6	$141,013	$87,471	$228,483	$51,978,707
7	$140,776	$87,708	$228,483	$51,890,999
8	$140,538	$87,945	$228,483	$51,803,054
9	$140,300	$88,183	$228,483	$51,714,870
10	$140,061	$88,422	$228,483	$51,626,448
11	$139,822	$88,662	$228,483	$51,537,787
12	$139,582	$88,902	$228,483	$51,448,885

第1年供款共

$2,741,800

第1年利息

$1,690,685

第1年共還本金

$1,051,115

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$139,341	$89,143	$228,483	$51,359,742
14	$139,099	$89,384	$228,483	$51,270,358
15	$138,857	$89,626	$228,483	$51,180,732
16	$138,614	$89,869	$228,483	$51,090,863
17	$138,371	$90,112	$228,483	$51,000,751
18	$138,127	$90,356	$228,483	$50,910,395
19	$137,882	$90,601	$228,483	$50,819,794
20	$137,637	$90,846	$228,483	$50,728,947
21	$137,391	$91,092	$228,483	$50,637,855
22	$137,144	$91,339	$228,483	$50,546,516
23	$136,897	$91,587	$228,483	$50,454,929
24	$136,649	$91,835	$228,483	$50,363,095

第2年供款共

$2,741,800

第2年利息

$1,656,010

第2年共還本金

$1,085,790

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$136,400	$92,083	$228,483	$50,271,011
26	$136,151	$92,333	$228,483	$50,178,679
27	$135,901	$92,583	$228,483	$50,086,096
28	$135,650	$92,833	$228,483	$49,993,263
29	$135,398	$93,085	$228,483	$49,900,178
30	$135,146	$93,337	$228,483	$49,806,841
31	$134,894	$93,590	$228,483	$49,713,251
32	$134,640	$93,843	$228,483	$49,619,408
33	$134,386	$94,097	$228,483	$49,525,310
34	$134,131	$94,352	$228,483	$49,430,958
35	$133,876	$94,608	$228,483	$49,336,350
36	$133,619	$94,864	$228,483	$49,241,486

第3年供款共

$2,741,800

第3年利息

$1,620,191

第3年共還本金

$1,121,609

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$133,362	$95,121	$228,483	$49,146,365
38	$133,105	$95,379	$228,483	$49,050,987
39	$132,846	$95,637	$228,483	$48,955,350
40	$132,587	$95,896	$228,483	$48,859,454
41	$132,328	$96,156	$228,483	$48,763,298
42	$132,067	$96,416	$228,483	$48,666,882
43	$131,806	$96,677	$228,483	$48,570,205
44	$131,544	$96,939	$228,483	$48,473,266
45	$131,282	$97,202	$228,483	$48,376,064
46	$131,019	$97,465	$228,483	$48,278,599
47	$130,755	$97,729	$228,483	$48,180,871
48	$130,490	$97,993	$228,483	$48,082,877

第4年供款共

$2,741,800

第4年利息

$1,583,191

第4年共還本金

$1,158,609

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$130,224	$98,259	$228,483	$47,984,618
50	$129,958	$98,525	$228,483	$47,886,093
51	$129,692	$98,792	$228,483	$47,787,302
52	$129,424	$99,059	$228,483	$47,688,242
53	$129,156	$99,328	$228,483	$47,588,915
54	$128,887	$99,597	$228,483	$47,489,318
55	$128,617	$99,866	$228,483	$47,389,451
56	$128,346	$100,137	$228,483	$47,289,315
57	$128,075	$100,408	$228,483	$47,188,906
58	$127,803	$100,680	$228,483	$47,088,226
59	$127,531	$100,953	$228,483	$46,987,274
60	$127,257	$101,226	$228,483	$46,886,048

第5年供款共

$2,741,800

第5年利息

$1,544,970

第5年共還本金

$1,196,830

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$126,983	$101,500	$228,483	$46,784,547
62	$126,708	$101,775	$228,483	$46,682,772
63	$126,433	$102,051	$228,483	$46,580,721
64	$126,156	$102,327	$228,483	$46,478,394
65	$125,879	$102,604	$228,483	$46,375,790
66	$125,601	$102,882	$228,483	$46,272,908
67	$125,322	$103,161	$228,483	$46,169,747
68	$125,043	$103,440	$228,483	$46,066,307
69	$124,763	$103,720	$228,483	$45,962,586
70	$124,482	$104,001	$228,483	$45,858,585
71	$124,200	$104,283	$228,483	$45,754,302
72	$123,918	$104,565	$228,483	$45,649,736

第6年供款共

$2,741,800

第6年利息

$1,505,489

第6年共還本金

$1,236,311

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$123,635	$104,849	$228,483	$45,544,888
74	$123,351	$105,133	$228,483	$45,439,755
75	$123,066	$105,417	$228,483	$45,334,338
76	$122,780	$105,703	$228,483	$45,228,635
77	$122,494	$105,989	$228,483	$45,122,646
78	$122,207	$106,276	$228,483	$45,016,370
79	$121,919	$106,564	$228,483	$44,909,806
80	$121,631	$106,853	$228,483	$44,802,953
81	$121,341	$107,142	$228,483	$44,695,811
82	$121,051	$107,432	$228,483	$44,588,379
83	$120,760	$107,723	$228,483	$44,480,656
84	$120,468	$108,015	$228,483	$44,372,641

第7年供款共

$2,741,800

第7年利息

$1,464,705

第7年共還本金

$1,277,095

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$120,176	$108,307	$228,483	$44,264,334
86	$119,883	$108,601	$228,483	$44,155,733
87	$119,588	$108,895	$228,483	$44,046,838
88	$119,294	$109,190	$228,483	$43,937,648
89	$118,998	$109,486	$228,483	$43,828,163
90	$118,701	$109,782	$228,483	$43,718,381
91	$118,404	$110,079	$228,483	$43,608,301
92	$118,106	$110,378	$228,483	$43,497,924
93	$117,807	$110,676	$228,483	$43,387,247
94	$117,507	$110,976	$228,483	$43,276,271
95	$117,207	$111,277	$228,483	$43,164,994
96	$116,905	$111,578	$228,483	$43,053,416

第8年供款共

$2,741,800

第8年利息

$1,422,575

第8年共還本金

$1,319,225

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$116,603	$111,880	$228,483	$42,941,536
98	$116,300	$112,183	$228,483	$42,829,353
99	$115,996	$112,487	$228,483	$42,716,866
100	$115,692	$112,792	$228,483	$42,604,074
101	$115,386	$113,097	$228,483	$42,490,976
102	$115,080	$113,404	$228,483	$42,377,573
103	$114,773	$113,711	$228,483	$42,263,862
104	$114,465	$114,019	$228,483	$42,149,843
105	$114,156	$114,327	$228,483	$42,035,516
106	$113,846	$114,637	$228,483	$41,920,879
107	$113,536	$114,948	$228,483	$41,805,931
108	$113,224	$115,259	$228,483	$41,690,672

第9年供款共

$2,741,800

第9年利息

$1,379,056

第9年共還本金

$1,362,744

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$112,912	$115,571	$228,483	$41,575,101
110	$112,599	$115,884	$228,483	$41,459,217
111	$112,285	$116,198	$228,483	$41,343,019
112	$111,971	$116,513	$228,483	$41,226,507
113	$111,655	$116,828	$228,483	$41,109,678
114	$111,339	$117,145	$228,483	$40,992,534
115	$111,021	$117,462	$228,483	$40,875,072
116	$110,703	$117,780	$228,483	$40,757,292
117	$110,384	$118,099	$228,483	$40,639,193
118	$110,064	$118,419	$228,483	$40,520,774
119	$109,744	$118,740	$228,483	$40,402,035
120	$109,422	$119,061	$228,483	$40,282,973

第10年供款共

$2,741,800

第10年利息

$1,334,101

第10年共還本金

$1,407,699

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$109,100	$119,384	$228,483	$40,163,590
122	$108,776	$119,707	$228,483	$40,043,883
123	$108,452	$120,031	$228,483	$39,923,852
124	$108,127	$120,356	$228,483	$39,803,495
125	$107,801	$120,682	$228,483	$39,682,813
126	$107,474	$121,009	$228,483	$39,561,804
127	$107,147	$121,337	$228,483	$39,440,468
128	$106,818	$121,665	$228,483	$39,318,802
129	$106,488	$121,995	$228,483	$39,196,807
130	$106,158	$122,325	$228,483	$39,074,482
131	$105,827	$122,657	$228,483	$38,951,825
132	$105,495	$122,989	$228,483	$38,828,837

第11年供款共

$2,741,800

第11年利息

$1,287,663

第11年共還本金

$1,454,137

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$105,161	$123,322	$228,483	$38,705,515
134	$104,827	$123,656	$228,483	$38,581,859
135	$104,493	$123,991	$228,483	$38,457,868
136	$104,157	$124,327	$228,483	$38,333,541
137	$103,820	$124,663	$228,483	$38,208,878
138	$103,482	$125,001	$228,483	$38,083,877
139	$103,144	$125,339	$228,483	$37,958,538
140	$102,804	$125,679	$228,483	$37,832,859
141	$102,464	$126,019	$228,483	$37,706,839
142	$102,123	$126,361	$228,483	$37,580,479
143	$101,780	$126,703	$228,483	$37,453,776
144	$101,437	$127,046	$228,483	$37,326,730

第12年供款共

$2,741,800

第12年利息

$1,239,693

第12年共還本金

$1,502,107

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$101,093	$127,390	$228,483	$37,199,340
146	$100,748	$127,735	$228,483	$37,071,605
147	$100,402	$128,081	$228,483	$36,943,524
148	$100,055	$128,428	$228,483	$36,815,096
149	$99,708	$128,776	$228,483	$36,686,320
150	$99,359	$129,125	$228,483	$36,557,195
151	$99,009	$129,474	$228,483	$36,427,721
152	$98,658	$129,825	$228,483	$36,297,896
153	$98,307	$130,177	$228,483	$36,167,720
154	$97,954	$130,529	$228,483	$36,037,191
155	$97,601	$130,883	$228,483	$35,906,308
156	$97,246	$131,237	$228,483	$35,775,071

第13年供款共

$2,741,800

第13年利息

$1,190,141

第13年共還本金

$1,551,659

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$96,891	$131,593	$228,483	$35,643,479
158	$96,534	$131,949	$228,483	$35,511,530
159	$96,177	$132,306	$228,483	$35,379,223
160	$95,819	$132,665	$228,483	$35,246,559
161	$95,459	$133,024	$228,483	$35,113,535
162	$95,099	$133,384	$228,483	$34,980,151
163	$94,738	$133,745	$228,483	$34,846,405
164	$94,376	$134,108	$228,483	$34,712,298
165	$94,012	$134,471	$228,483	$34,577,827
166	$93,648	$134,835	$228,483	$34,442,992
167	$93,283	$135,200	$228,483	$34,307,792
168	$92,917	$135,566	$228,483	$34,172,225

第14年供款共

$2,741,800

第14年利息

$1,138,954

第14年共還本金

$1,602,846

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$92,550	$135,934	$228,483	$34,036,292
170	$92,182	$136,302	$228,483	$33,899,990
171	$91,812	$136,671	$228,483	$33,763,319
172	$91,442	$137,041	$228,483	$33,626,278
173	$91,071	$137,412	$228,483	$33,488,866
174	$90,699	$137,784	$228,483	$33,351,082
175	$90,326	$138,157	$228,483	$33,212,924
176	$89,952	$138,532	$228,483	$33,074,393
177	$89,576	$138,907	$228,483	$32,935,486
178	$89,200	$139,283	$228,483	$32,796,203
179	$88,823	$139,660	$228,483	$32,656,542
180	$88,445	$140,039	$228,483	$32,516,504

第15年供款共

$2,741,800

第15年利息

$1,086,078

第15年共還本金

$1,655,721

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$88,066	$140,418	$228,483	$32,376,086
182	$87,685	$140,798	$228,483	$32,235,288
183	$87,304	$141,179	$228,483	$32,094,109
184	$86,922	$141,562	$228,483	$31,952,547
185	$86,538	$141,945	$228,483	$31,810,602
186	$86,154	$142,330	$228,483	$31,668,272
187	$85,768	$142,715	$228,483	$31,525,557
188	$85,382	$143,102	$228,483	$31,382,455
189	$84,994	$143,489	$228,483	$31,238,966
190	$84,606	$143,878	$228,483	$31,095,088
191	$84,216	$144,267	$228,483	$30,950,821
192	$83,825	$144,658	$228,483	$30,806,163

第16年供款共

$2,741,800

第16年利息

$1,031,459

第16年共還本金

$1,710,341

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$83,433	$145,050	$228,483	$30,661,113
194	$83,041	$145,443	$228,483	$30,515,670
195	$82,647	$145,837	$228,483	$30,369,833
196	$82,252	$146,232	$228,483	$30,223,602
197	$81,856	$146,628	$228,483	$30,076,974
198	$81,458	$147,025	$228,483	$29,929,949
199	$81,060	$147,423	$228,483	$29,782,526
200	$80,661	$147,822	$228,483	$29,634,704
201	$80,261	$148,223	$228,483	$29,486,481
202	$79,859	$148,624	$228,483	$29,337,857
203	$79,457	$149,027	$228,483	$29,188,830
204	$79,053	$149,430	$228,483	$29,039,400

第17年供款共

$2,741,800

第17年利息

$975,037

第17年共還本金

$1,766,763

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$78,648	$149,835	$228,483	$28,889,565
206	$78,243	$150,241	$228,483	$28,739,324
207	$77,836	$150,648	$228,483	$28,588,677
208	$77,428	$151,056	$228,483	$28,437,621
209	$77,019	$151,465	$228,483	$28,286,156
210	$76,608	$151,875	$228,483	$28,134,281
211	$76,197	$152,286	$228,483	$27,981,995
212	$75,785	$152,699	$228,483	$27,829,296
213	$75,371	$153,112	$228,483	$27,676,184
214	$74,956	$153,527	$228,483	$27,522,657
215	$74,541	$153,943	$228,483	$27,368,714
216	$74,124	$154,360	$228,483	$27,214,355

第18年供款共

$2,741,800

第18年利息

$916,754

第18年共還本金

$1,825,046

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$73,706	$154,778	$228,483	$27,059,577
218	$73,286	$155,197	$228,483	$26,904,380
219	$72,866	$155,617	$228,483	$26,748,762
220	$72,445	$156,039	$228,483	$26,592,724
221	$72,022	$156,461	$228,483	$26,436,262
222	$71,598	$156,885	$228,483	$26,279,377
223	$71,173	$157,310	$228,483	$26,122,067
224	$70,747	$157,736	$228,483	$25,964,331
225	$70,320	$158,163	$228,483	$25,806,168
226	$69,892	$158,592	$228,483	$25,647,576
227	$69,462	$159,021	$228,483	$25,488,555
228	$69,032	$159,452	$228,483	$25,329,103

第19年供款共

$2,741,800

第19年利息

$856,549

第19年共還本金

$1,885,251

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$68,600	$159,884	$228,483	$25,169,220
230	$68,167	$160,317	$228,483	$25,008,903
231	$67,732	$160,751	$228,483	$24,848,152
232	$67,297	$161,186	$228,483	$24,686,966
233	$66,861	$161,623	$228,483	$24,525,343
234	$66,423	$162,061	$228,483	$24,363,283
235	$65,984	$162,499	$228,483	$24,200,783
236	$65,544	$162,940	$228,483	$24,037,844
237	$65,102	$163,381	$228,483	$23,874,463
238	$64,660	$163,823	$228,483	$23,710,640
239	$64,216	$164,267	$228,483	$23,546,373
240	$63,771	$164,712	$228,483	$23,381,661

第20年供款共

$2,741,800

第20年利息

$794,357

第20年共還本金

$1,947,443

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$63,325	$165,158	$228,483	$23,216,503
242	$62,878	$165,605	$228,483	$23,050,897
243	$62,430	$166,054	$228,483	$22,884,844
244	$61,980	$166,504	$228,483	$22,718,340
245	$61,529	$166,954	$228,483	$22,551,386
246	$61,077	$167,407	$228,483	$22,383,979
247	$60,623	$167,860	$228,483	$22,216,119
248	$60,169	$168,315	$228,483	$22,047,804
249	$59,713	$168,771	$228,483	$21,879,034
250	$59,256	$169,228	$228,483	$21,709,806
251	$58,797	$169,686	$228,483	$21,540,120
252	$58,338	$170,145	$228,483	$21,369,975

第21年供款共

$2,741,800

第21年利息

$730,114

第21年共還本金

$2,011,686

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$57,877	$170,606	$228,483	$21,199,368
254	$57,415	$171,068	$228,483	$21,028,300
255	$56,952	$171,532	$228,483	$20,856,768
256	$56,487	$171,996	$228,483	$20,684,772
257	$56,021	$172,462	$228,483	$20,512,310
258	$55,554	$172,929	$228,483	$20,339,381
259	$55,086	$173,397	$228,483	$20,165,983
260	$54,616	$173,867	$228,483	$19,992,116
261	$54,145	$174,338	$228,483	$19,817,778
262	$53,673	$174,810	$228,483	$19,642,968
263	$53,200	$175,284	$228,483	$19,467,685
264	$52,725	$175,758	$228,483	$19,291,926

第22年供款共

$2,741,800

第22年利息

$663,751

第22年共還本金

$2,078,049

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$52,249	$176,234	$228,483	$19,115,692
266	$51,772	$176,712	$228,483	$18,938,980
267	$51,293	$177,190	$228,483	$18,761,790
268	$50,813	$177,670	$228,483	$18,584,120
269	$50,332	$178,151	$228,483	$18,405,968
270	$49,849	$178,634	$228,483	$18,227,335
271	$49,366	$179,118	$228,483	$18,048,217
272	$48,881	$179,603	$228,483	$17,868,614
273	$48,394	$180,089	$228,483	$17,688,525
274	$47,906	$180,577	$228,483	$17,507,948
275	$47,417	$181,066	$228,483	$17,326,882
276	$46,927	$181,556	$228,483	$17,145,326

第23年供款共

$2,741,800

第23年利息

$595,200

第23年共還本金

$2,146,600

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$46,435	$182,048	$228,483	$16,963,278
278	$45,942	$182,541	$228,483	$16,780,737
279	$45,448	$183,035	$228,483	$16,597,701
280	$44,952	$183,531	$228,483	$16,414,170
281	$44,455	$184,028	$228,483	$16,230,142
282	$43,957	$184,527	$228,483	$16,045,615
283	$43,457	$185,026	$228,483	$15,860,589
284	$42,956	$185,528	$228,483	$15,675,061
285	$42,453	$186,030	$228,483	$15,489,031
286	$41,949	$186,534	$228,483	$15,302,497
287	$41,444	$187,039	$228,483	$15,115,458
288	$40,938	$187,546	$228,483	$14,927,913

第24年供款共

$2,741,800

第24年利息

$524,386

第24年共還本金

$2,217,413

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$40,430	$188,054	$228,483	$14,739,859
290	$39,920	$188,563	$228,483	$14,551,296
291	$39,410	$189,074	$228,483	$14,362,223
292	$38,898	$189,586	$228,483	$14,172,637
293	$38,384	$190,099	$228,483	$13,982,538
294	$37,869	$190,614	$228,483	$13,791,924
295	$37,353	$191,130	$228,483	$13,600,794
296	$36,835	$191,648	$228,483	$13,409,146
297	$36,316	$192,167	$228,483	$13,216,979
298	$35,796	$192,687	$228,483	$13,024,292
299	$35,274	$193,209	$228,483	$12,831,082
300	$34,751	$193,732	$228,483	$12,637,350

第25年供款共

$2,741,800

第25年利息

$451,237

第25年共還本金

$2,290,563

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$34,226	$194,257	$228,483	$12,443,093
302	$33,700	$194,783	$228,483	$12,248,310
303	$33,173	$195,311	$228,483	$12,052,999
304	$32,644	$195,840	$228,483	$11,857,159
305	$32,113	$196,370	$228,483	$11,660,789
306	$31,581	$196,902	$228,483	$11,463,887
307	$31,048	$197,435	$228,483	$11,266,452
308	$30,513	$197,970	$228,483	$11,068,481
309	$29,977	$198,506	$228,483	$10,869,975
310	$29,440	$199,044	$228,483	$10,670,932
311	$28,900	$199,583	$228,483	$10,471,349
312	$28,360	$200,123	$228,483	$10,271,225

第26年供款共

$2,741,800

第26年利息

$375,675

第26年共還本金

$2,366,125

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$27,818	$200,665	$228,483	$10,070,560
314	$27,274	$201,209	$228,483	$9,869,351
315	$26,729	$201,754	$228,483	$9,667,597
316	$26,183	$202,300	$228,483	$9,465,297
317	$25,635	$202,848	$228,483	$9,262,449
318	$25,086	$203,398	$228,483	$9,059,051
319	$24,535	$203,948	$228,483	$8,855,103
320	$23,983	$204,501	$228,483	$8,650,602
321	$23,429	$205,055	$228,483	$8,445,547
322	$22,873	$205,610	$228,483	$8,239,937
323	$22,316	$206,167	$228,483	$8,033,771
324	$21,758	$206,725	$228,483	$7,827,045

第27年供款共

$2,741,800

第27年利息

$297,620

第27年共還本金

$2,444,180

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$21,198	$207,285	$228,483	$7,619,760
326	$20,637	$207,846	$228,483	$7,411,914
327	$20,074	$208,409	$228,483	$7,203,505
328	$19,509	$208,974	$228,483	$6,994,531
329	$18,944	$209,540	$228,483	$6,784,991
330	$18,376	$210,107	$228,483	$6,574,884
331	$17,807	$210,676	$228,483	$6,364,207
332	$17,236	$211,247	$228,483	$6,152,960
333	$16,664	$211,819	$228,483	$5,941,141
334	$16,091	$212,393	$228,483	$5,728,749
335	$15,515	$212,968	$228,483	$5,515,781
336	$14,939	$213,545	$228,483	$5,302,236

第28年供款共

$2,741,800

第28年利息

$216,990

第28年共還本金

$2,524,810

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$14,360	$214,123	$228,483	$5,088,113
338	$13,780	$214,703	$228,483	$4,873,410
339	$13,199	$215,284	$228,483	$4,658,125
340	$12,616	$215,868	$228,483	$4,442,258
341	$12,031	$216,452	$228,483	$4,225,806
342	$11,445	$217,038	$228,483	$4,008,767
343	$10,857	$217,626	$228,483	$3,791,141
344	$10,268	$218,216	$228,483	$3,572,925
345	$9,677	$218,807	$228,483	$3,354,119
346	$9,084	$219,399	$228,483	$3,134,719
347	$8,490	$219,993	$228,483	$2,914,726
348	$7,894	$220,589	$228,483	$2,694,137

第29年供款共

$2,741,800

第29年利息

$133,701

第29年共還本金

$2,608,099

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$7,297	$221,187	$228,483	$2,472,950
350	$6,698	$221,786	$228,483	$2,251,164
351	$6,097	$222,386	$228,483	$2,028,778
352	$5,495	$222,989	$228,483	$1,805,789
353	$4,891	$223,593	$228,483	$1,582,196
354	$4,285	$224,198	$228,483	$1,357,998
355	$3,678	$224,805	$228,483	$1,133,193
356	$3,069	$225,414	$228,483	$907,779
357	$2,459	$226,025	$228,483	$681,754
358	$1,846	$226,637	$228,483	$455,117
359	$1,233	$227,251	$228,483	$227,866
360	$617	$227,866	$228,483	$0

第30年供款共

$2,741,800

第30年利息

$47,663

第30年共還本金

$2,694,137

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$38,083,995

Disclaimer

Recommended properties

Mort. Insurance
info