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$13,792,661

Monthly Payment
$35,550

Down Payment

$665,000

Total Loan

$7,335,000

Total int. paid

$5,462,661

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$995,000

Base on DTI ratio

$71,098

Budget of property purchase

HK$995,000

Down Payment

$665,000
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

$71,098

Repayment Schedule Clear

Disclaimer

The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed.

Recommended properties

Ma On Shan BAYCREST BLK 05

thumb_up

BAYCREST BLK 05

586 ft²

@14,164

GFA

790 ft²

@10,506

local_fire_department HIT

Sale$8.3 M

586 ft²

@14,164

GFA

790 ft²

@10,506

Sale$8.3 M

local_fire_department HIT

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

415 ft²

@17,831

GFA

536 ft²

@13,806

local_fire_department HIT verified 首置必買 pets Pet Friendly

Sale$7.4 M

415 ft²

@17,831

GFA

536 ft²

@13,806

Sale$7.4 M

local_fire_department HIT verified 首置必買 pets Pet Friendly

KOL VR

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

504 ft²

@17,262

local_fire_department HIT real_estate_agent Rare local_offer Good Catch vpn_key Key

Sale$8.7 M

504 ft²

@17,262

Sale$8.7 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch vpn_key Key

Shatin GREENFIELD COURT

thumb_up

GREENFIELD COURT

633 ft²

@13,428

GFA

846 ft²

@10,047

local_fire_department HIT

Sale$8.5 M

633 ft²

@13,428

GFA

846 ft²

@10,047

Sale$8.5 M

local_fire_department HIT

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA

429 ft²

@19,114

GFA

562 ft²

@14,591

local_fire_department HIT

Sale$8.2 M

429 ft²

@19,114

GFA

562 ft²

@14,591

Sale$8.2 M

local_fire_department HIT

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

491 ft²

@17,515

local_fire_department HIT hotel_class King verified 首置必買 pets Pet Friendly

Sale$8.6 M

491 ft²

@17,515

Sale$8.6 M

local_fire_department HIT hotel_class King verified 首置必買 pets Pet Friendly

Ma On Shan VISTA PARADISO

thumb_up

VISTA PARADISO

650 ft²

@11,846

GFA

807 ft²

@9,542

local_fire_department HIT directions_run Sale verified 首置必買

Sale$7.7 M

650 ft²

@11,846

GFA

807 ft²

@9,542

Sale$7.7 M

local_fire_department HIT directions_run Sale verified 首置必買

Ma On Shan SUNSHINE CITY BLK A

thumb_up

SUNSHINE CITY TOWER A HIGH LEVEL 3 BED ROOM

568 ft²

@12,676

GFA

687 ft²

@10,480

local_fire_department HIT

Sale$7.2 M

568 ft²

@12,676

GFA

687 ft²

@10,480

Sale$7.2 M

local_fire_department HIT

Shatin PICTORIAL GDN

thumb_up

PICTORIAL GDN

812 ft²

@9,951

GFA

1,146 ft²

@7,051

local_fire_department HIT

Sale$8.08 M

812 ft²

@9,951

GFA

1,146 ft²

@7,051

Sale$8.08 M

local_fire_department HIT

Sai Kung PARK MEDITERRANEAN TWR 03

thumb_up

PARK MEDITERRANEAN TWR 03

589 ft²

@14,941

local_offer Good Catch

Sale$8.8 M

589 ft²

@14,941

Sale$8.8 M

local_offer Good Catch

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO TWR 03

518 ft²

@16,023

real_estate_agent Rare

Sale$8.3 M

518 ft²

@16,023

Sale$8.3 M

real_estate_agent Rare

Pak Shek Kok SOLARIA

thumb_up

SOLARIA

455 ft²

@15,385

pets Pet Friendly

Sale$7 M

455 ft²

@15,385

Sale$7 M

pets Pet Friendly

Interest Rate	15Year	20Year	25Year	30Year
1.000	$43,900	$33,733	$27,644	$23,592
1.500	$45,532	$35,395	$29,335	$25,315
2.000	$47,201	$37,107	$31,090	$27,112
2.500	$48,909	$38,868	$32,906	$28,982
3.000	$50,654	$40,680	$34,783	$30,925
3.500	$52,437	$42,540	$36,721	$32,937
4.000	$54,256	$44,449	$38,717	$35,018
4.125	$54,717	$44,933	$39,225	$35,549
4.500	$56,112	$46,405	$40,770	$37,165
5.000	$58,005	$48,408	$42,880	$39,376
5.500	$59,933	$50,457	$45,043	$41,647
6.000	$61,897	$52,550	$47,260	$43,977

Monthly Payment$35,550

Term

30Year

Loan amount

$7,335,000

Total int. paid

$5,462,661

Total Loan and Interest

$12,797,661

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$25,214	$10,335	$35,549	$7,324,665
2	$25,179	$10,371	$35,549	$7,314,294
3	$25,143	$10,406	$35,549	$7,303,888
4	$25,107	$10,442	$35,549	$7,293,446
5	$25,071	$10,478	$35,549	$7,282,969
6	$25,035	$10,514	$35,549	$7,272,455
7	$24,999	$10,550	$35,549	$7,261,905
8	$24,963	$10,586	$35,549	$7,251,318
9	$24,926	$10,623	$35,549	$7,240,696
10	$24,890	$10,659	$35,549	$7,230,037
11	$24,853	$10,696	$35,549	$7,219,341
12	$24,816	$10,733	$35,549	$7,208,608

第1年供款共

$426,589

第1年利息

$300,197

第1年共還本金

$126,392

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$24,780	$10,769	$35,549	$7,197,839
14	$24,743	$10,806	$35,549	$7,187,032
15	$24,705	$10,844	$35,549	$7,176,189
16	$24,668	$10,881	$35,549	$7,165,308
17	$24,631	$10,918	$35,549	$7,154,389
18	$24,593	$10,956	$35,549	$7,143,434
19	$24,556	$10,994	$35,549	$7,132,440
20	$24,518	$11,031	$35,549	$7,121,409
21	$24,480	$11,069	$35,549	$7,110,340
22	$24,442	$11,107	$35,549	$7,099,232
23	$24,404	$11,145	$35,549	$7,088,087
24	$24,365	$11,184	$35,549	$7,076,903

第2年供款共

$426,589

第2年利息

$294,884

第2年共還本金

$131,705

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$24,327	$11,222	$35,549	$7,065,681
26	$24,288	$11,261	$35,549	$7,054,420
27	$24,250	$11,299	$35,549	$7,043,121
28	$24,211	$11,338	$35,549	$7,031,782
29	$24,172	$11,377	$35,549	$7,020,405
30	$24,133	$11,416	$35,549	$7,008,989
31	$24,093	$11,456	$35,549	$6,997,533
32	$24,054	$11,495	$35,549	$6,986,038
33	$24,015	$11,535	$35,549	$6,974,503
34	$23,975	$11,574	$35,549	$6,962,929
35	$23,935	$11,614	$35,549	$6,951,315
36	$23,895	$11,654	$35,549	$6,939,661

第3年供款共

$426,589

第3年利息

$289,347

第3年共還本金

$137,242

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$23,855	$11,694	$35,549	$6,927,967
38	$23,815	$11,734	$35,549	$6,916,233
39	$23,775	$11,775	$35,549	$6,904,459
40	$23,734	$11,815	$35,549	$6,892,644
41	$23,693	$11,856	$35,549	$6,880,788
42	$23,653	$11,896	$35,549	$6,868,892
43	$23,612	$11,937	$35,549	$6,856,954
44	$23,571	$11,978	$35,549	$6,844,976
45	$23,530	$12,019	$35,549	$6,832,957
46	$23,488	$12,061	$35,549	$6,820,896
47	$23,447	$12,102	$35,549	$6,808,794
48	$23,405	$12,144	$35,549	$6,796,650

第4年供款共

$426,589

第4年利息

$283,577

第4年共還本金

$143,011

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$23,363	$12,186	$35,549	$6,784,464
50	$23,322	$12,227	$35,549	$6,772,237
51	$23,280	$12,269	$35,549	$6,759,967
52	$23,237	$12,312	$35,549	$6,747,656
53	$23,195	$12,354	$35,549	$6,735,302
54	$23,153	$12,396	$35,549	$6,722,905
55	$23,110	$12,439	$35,549	$6,710,466
56	$23,067	$12,482	$35,549	$6,697,984
57	$23,024	$12,525	$35,549	$6,685,460
58	$22,981	$12,568	$35,549	$6,672,892
59	$22,938	$12,611	$35,549	$6,660,281
60	$22,895	$12,654	$35,549	$6,647,626

第5年供款共

$426,589

第5年利息

$277,565

第5年共還本金

$149,023

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$22,851	$12,698	$35,549	$6,634,929
62	$22,808	$12,741	$35,549	$6,622,187
63	$22,764	$12,785	$35,549	$6,609,402
64	$22,720	$12,829	$35,549	$6,596,573
65	$22,676	$12,873	$35,549	$6,583,699
66	$22,631	$12,918	$35,549	$6,570,782
67	$22,587	$12,962	$35,549	$6,557,820
68	$22,543	$13,007	$35,549	$6,544,813
69	$22,498	$13,051	$35,549	$6,531,762
70	$22,453	$13,096	$35,549	$6,518,666
71	$22,408	$13,141	$35,549	$6,505,525
72	$22,363	$13,186	$35,549	$6,492,338

第6年供款共

$426,589

第6年利息

$271,301

第6年共還本金

$155,288

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$22,317	$13,232	$35,549	$6,479,107
74	$22,272	$13,277	$35,549	$6,465,829
75	$22,226	$13,323	$35,549	$6,452,507
76	$22,180	$13,369	$35,549	$6,439,138
77	$22,135	$13,415	$35,549	$6,425,724
78	$22,088	$13,461	$35,549	$6,412,263
79	$22,042	$13,507	$35,549	$6,398,756
80	$21,996	$13,553	$35,549	$6,385,203
81	$21,949	$13,600	$35,549	$6,371,603
82	$21,902	$13,647	$35,549	$6,357,956
83	$21,855	$13,694	$35,549	$6,344,263
84	$21,808	$13,741	$35,549	$6,330,522

第7年供款共

$426,589

第7年利息

$264,772

第7年共還本金

$161,816

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$21,761	$13,788	$35,549	$6,316,734
86	$21,714	$13,835	$35,549	$6,302,899
87	$21,666	$13,883	$35,549	$6,289,016
88	$21,618	$13,931	$35,549	$6,275,085
89	$21,571	$13,978	$35,549	$6,261,107
90	$21,523	$14,027	$35,549	$6,247,080
91	$21,474	$14,075	$35,549	$6,233,006
92	$21,426	$14,123	$35,549	$6,218,883
93	$21,377	$14,172	$35,549	$6,204,711
94	$21,329	$14,220	$35,549	$6,190,491
95	$21,280	$14,269	$35,549	$6,176,221
96	$21,231	$14,318	$35,549	$6,161,903

第8年供款共

$426,589

第8年利息

$257,970

第8年共還本金

$168,619

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$21,182	$14,368	$35,549	$6,147,535
98	$21,132	$14,417	$35,549	$6,133,119
99	$21,083	$14,466	$35,549	$6,118,652
100	$21,033	$14,516	$35,549	$6,104,136
101	$20,983	$14,566	$35,549	$6,089,570
102	$20,933	$14,616	$35,549	$6,074,954
103	$20,883	$14,666	$35,549	$6,060,287
104	$20,832	$14,717	$35,549	$6,045,570
105	$20,782	$14,767	$35,549	$6,030,803
106	$20,731	$14,818	$35,549	$6,015,985
107	$20,680	$14,869	$35,549	$6,001,116
108	$20,629	$14,920	$35,549	$5,986,195

第9年供款共

$426,589

第9年利息

$250,881

第9年共還本金

$175,707

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$20,578	$14,972	$35,549	$5,971,224
110	$20,526	$15,023	$35,549	$5,956,201
111	$20,474	$15,075	$35,549	$5,941,126
112	$20,423	$15,126	$35,549	$5,926,000
113	$20,371	$15,178	$35,549	$5,910,822
114	$20,318	$15,231	$35,549	$5,895,591
115	$20,266	$15,283	$35,549	$5,880,308
116	$20,214	$15,335	$35,549	$5,864,972
117	$20,161	$15,388	$35,549	$5,849,584
118	$20,108	$15,441	$35,549	$5,834,143
119	$20,055	$15,494	$35,549	$5,818,649
120	$20,002	$15,547	$35,549	$5,803,101

第10年供款共

$426,589

第10年利息

$243,495

第10年共還本金

$183,094

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$19,948	$15,601	$35,549	$5,787,501
122	$19,895	$15,655	$35,549	$5,771,846
123	$19,841	$15,708	$35,549	$5,756,138
124	$19,787	$15,762	$35,549	$5,740,375
125	$19,733	$15,817	$35,549	$5,724,559
126	$19,678	$15,871	$35,549	$5,708,688
127	$19,624	$15,925	$35,549	$5,692,763
128	$19,569	$15,980	$35,549	$5,676,782
129	$19,514	$16,035	$35,549	$5,660,747
130	$19,459	$16,090	$35,549	$5,644,657
131	$19,404	$16,146	$35,549	$5,628,511
132	$19,348	$16,201	$35,549	$5,612,310

第11年供款共

$426,589

第11年利息

$235,798

第11年共還本金

$190,791

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$19,292	$16,257	$35,549	$5,596,054
134	$19,236	$16,313	$35,549	$5,579,741
135	$19,180	$16,369	$35,549	$5,563,372
136	$19,124	$16,425	$35,549	$5,546,947
137	$19,068	$16,481	$35,549	$5,530,466
138	$19,011	$16,538	$35,549	$5,513,928
139	$18,954	$16,595	$35,549	$5,497,333
140	$18,897	$16,652	$35,549	$5,480,681
141	$18,840	$16,709	$35,549	$5,463,972
142	$18,782	$16,767	$35,549	$5,447,205
143	$18,725	$16,824	$35,549	$5,430,381
144	$18,667	$16,882	$35,549	$5,413,499

第12年供款共

$426,589

第12年利息

$227,777

第12年共還本金

$198,812

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$18,609	$16,940	$35,549	$5,396,559
146	$18,551	$16,998	$35,549	$5,379,560
147	$18,492	$17,057	$35,549	$5,362,503
148	$18,434	$17,115	$35,549	$5,345,388
149	$18,375	$17,174	$35,549	$5,328,214
150	$18,316	$17,233	$35,549	$5,310,980
151	$18,256	$17,293	$35,549	$5,293,688
152	$18,197	$17,352	$35,549	$5,276,336
153	$18,137	$17,412	$35,549	$5,258,924
154	$18,078	$17,472	$35,549	$5,241,453
155	$18,017	$17,532	$35,549	$5,223,921
156	$17,957	$17,592	$35,549	$5,206,329

第13年供款共

$426,589

第13年利息

$219,419

第13年共還本金

$207,170

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$17,897	$17,652	$35,549	$5,188,677
158	$17,836	$17,713	$35,549	$5,170,964
159	$17,775	$17,774	$35,549	$5,153,190
160	$17,714	$17,835	$35,549	$5,135,355
161	$17,653	$17,896	$35,549	$5,117,459
162	$17,591	$17,958	$35,549	$5,099,501
163	$17,530	$18,020	$35,549	$5,081,481
164	$17,468	$18,081	$35,549	$5,063,400
165	$17,405	$18,144	$35,549	$5,045,256
166	$17,343	$18,206	$35,549	$5,027,050
167	$17,280	$18,269	$35,549	$5,008,782
168	$17,218	$18,331	$35,549	$4,990,450

第14年供款共

$426,589

第14年利息

$210,710

第14年共還本金

$215,879

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$17,155	$18,394	$35,549	$4,972,056
170	$17,091	$18,458	$35,549	$4,953,598
171	$17,028	$18,521	$35,549	$4,935,077
172	$16,964	$18,585	$35,549	$4,916,493
173	$16,900	$18,649	$35,549	$4,897,844
174	$16,836	$18,713	$35,549	$4,879,131
175	$16,772	$18,777	$35,549	$4,860,354
176	$16,707	$18,842	$35,549	$4,841,513
177	$16,643	$18,906	$35,549	$4,822,606
178	$16,578	$18,971	$35,549	$4,803,635
179	$16,512	$19,037	$35,549	$4,784,598
180	$16,447	$19,102	$35,549	$4,765,496

第15年供款共

$426,589

第15年利息

$201,635

第15年共還本金

$224,954

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$16,381	$19,168	$35,549	$4,746,329
182	$16,316	$19,234	$35,549	$4,727,095
183	$16,249	$19,300	$35,549	$4,707,795
184	$16,183	$19,366	$35,549	$4,688,429
185	$16,116	$19,433	$35,549	$4,668,997
186	$16,050	$19,499	$35,549	$4,649,497
187	$15,983	$19,566	$35,549	$4,629,931
188	$15,915	$19,634	$35,549	$4,610,297
189	$15,848	$19,701	$35,549	$4,590,596
190	$15,780	$19,769	$35,549	$4,570,827
191	$15,712	$19,837	$35,549	$4,550,991
192	$15,644	$19,905	$35,549	$4,531,086

第16年供款共

$426,589

第16年利息

$192,178

第16年共還本金

$234,411

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$15,576	$19,973	$35,549	$4,511,112
194	$15,507	$20,042	$35,549	$4,491,070
195	$15,438	$20,111	$35,549	$4,470,959
196	$15,369	$20,180	$35,549	$4,450,779
197	$15,300	$20,250	$35,549	$4,430,529
198	$15,230	$20,319	$35,549	$4,410,210
199	$15,160	$20,389	$35,549	$4,389,821
200	$15,090	$20,459	$35,549	$4,369,362
201	$15,020	$20,529	$35,549	$4,348,833
202	$14,949	$20,600	$35,549	$4,328,233
203	$14,878	$20,671	$35,549	$4,307,562
204	$14,807	$20,742	$35,549	$4,286,820

第17年供款共

$426,589

第17年利息

$182,323

第17年共還本金

$244,265

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$14,736	$20,813	$35,549	$4,266,007
206	$14,664	$20,885	$35,549	$4,245,123
207	$14,593	$20,956	$35,549	$4,224,166
208	$14,521	$21,028	$35,549	$4,203,138
209	$14,448	$21,101	$35,549	$4,182,037
210	$14,376	$21,173	$35,549	$4,160,864
211	$14,303	$21,246	$35,549	$4,139,617
212	$14,230	$21,319	$35,549	$4,118,298
213	$14,157	$21,392	$35,549	$4,096,906
214	$14,083	$21,466	$35,549	$4,075,440
215	$14,009	$21,540	$35,549	$4,053,900
216	$13,935	$21,614	$35,549	$4,032,286

第18年供款共

$426,589

第18年利息

$172,055

第18年共還本金

$254,534

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$13,861	$21,688	$35,549	$4,010,598
218	$13,786	$21,763	$35,549	$3,988,836
219	$13,712	$21,837	$35,549	$3,966,998
220	$13,637	$21,913	$35,549	$3,945,086
221	$13,561	$21,988	$35,549	$3,923,098
222	$13,486	$22,063	$35,549	$3,901,035
223	$13,410	$22,139	$35,549	$3,878,895
224	$13,334	$22,215	$35,549	$3,856,680
225	$13,257	$22,292	$35,549	$3,834,388
226	$13,181	$22,368	$35,549	$3,812,020
227	$13,104	$22,445	$35,549	$3,789,575
228	$13,027	$22,522	$35,549	$3,767,052

第19年供款共

$426,589

第19年利息

$161,355

第19年共還本金

$265,234

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$12,949	$22,600	$35,549	$3,744,452
230	$12,872	$22,678	$35,549	$3,721,775
231	$12,794	$22,755	$35,549	$3,699,019
232	$12,715	$22,834	$35,549	$3,676,186
233	$12,637	$22,912	$35,549	$3,653,274
234	$12,558	$22,991	$35,549	$3,630,283
235	$12,479	$23,070	$35,549	$3,607,213
236	$12,400	$23,149	$35,549	$3,584,063
237	$12,320	$23,229	$35,549	$3,560,835
238	$12,240	$23,309	$35,549	$3,537,526
239	$12,160	$23,389	$35,549	$3,514,137
240	$12,080	$23,469	$35,549	$3,490,668

第20年供款共

$426,589

第20年利息

$150,204

第20年共還本金

$276,384

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$11,999	$23,550	$35,549	$3,467,118
242	$11,918	$23,631	$35,549	$3,443,487
243	$11,837	$23,712	$35,549	$3,419,775
244	$11,755	$23,794	$35,549	$3,395,982
245	$11,674	$23,875	$35,549	$3,372,106
246	$11,592	$23,957	$35,549	$3,348,149
247	$11,509	$24,040	$35,549	$3,324,109
248	$11,427	$24,122	$35,549	$3,299,986
249	$11,344	$24,205	$35,549	$3,275,781
250	$11,260	$24,289	$35,549	$3,251,493
251	$11,177	$24,372	$35,549	$3,227,121
252	$11,093	$24,456	$35,549	$3,202,665

第21年供款共

$426,589

第21年利息

$138,585

第21年共還本金

$288,003

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$11,009	$24,540	$35,549	$3,178,125
254	$10,925	$24,624	$35,549	$3,153,501
255	$10,840	$24,709	$35,549	$3,128,792
256	$10,755	$24,794	$35,549	$3,103,998
257	$10,670	$24,879	$35,549	$3,079,119
258	$10,584	$24,965	$35,549	$3,054,154
259	$10,499	$25,050	$35,549	$3,029,104
260	$10,413	$25,137	$35,549	$3,003,967
261	$10,326	$25,223	$35,549	$2,978,744
262	$10,239	$25,310	$35,549	$2,953,435
263	$10,152	$25,397	$35,549	$2,928,038
264	$10,065	$25,484	$35,549	$2,902,554

第22年供款共

$426,589

第22年利息

$126,478

第22年共還本金

$300,111

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$9,978	$25,572	$35,549	$2,876,983
266	$9,890	$25,659	$35,549	$2,851,323
267	$9,801	$25,748	$35,549	$2,825,576
268	$9,713	$25,836	$35,549	$2,799,739
269	$9,624	$25,925	$35,549	$2,773,814
270	$9,535	$26,014	$35,549	$2,747,800
271	$9,446	$26,103	$35,549	$2,721,697
272	$9,356	$26,193	$35,549	$2,695,504
273	$9,266	$26,283	$35,549	$2,669,220
274	$9,175	$26,374	$35,549	$2,642,847
275	$9,085	$26,464	$35,549	$2,616,383
276	$8,994	$26,555	$35,549	$2,589,827

第23年供款共

$426,589

第23年利息

$113,862

第23年共還本金

$312,727

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$8,903	$26,647	$35,549	$2,563,181
278	$8,811	$26,738	$35,549	$2,536,443
279	$8,719	$26,830	$35,549	$2,509,613
280	$8,627	$26,922	$35,549	$2,482,690
281	$8,534	$27,015	$35,549	$2,455,676
282	$8,441	$27,108	$35,549	$2,428,568
283	$8,348	$27,201	$35,549	$2,401,367
284	$8,255	$27,294	$35,549	$2,374,073
285	$8,161	$27,388	$35,549	$2,346,684
286	$8,067	$27,482	$35,549	$2,319,202
287	$7,972	$27,577	$35,549	$2,291,625
288	$7,877	$27,672	$35,549	$2,263,954

第24年供款共

$426,589

第24年利息

$100,715

第24年共還本金

$325,874

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$7,782	$27,767	$35,549	$2,236,187
290	$7,687	$27,862	$35,549	$2,208,325
291	$7,591	$27,958	$35,549	$2,180,367
292	$7,495	$28,054	$35,549	$2,152,313
293	$7,399	$28,150	$35,549	$2,124,162
294	$7,302	$28,247	$35,549	$2,095,915
295	$7,205	$28,344	$35,549	$2,067,571
296	$7,107	$28,442	$35,549	$2,039,129
297	$7,010	$28,540	$35,549	$2,010,589
298	$6,911	$28,638	$35,549	$1,981,952
299	$6,813	$28,736	$35,549	$1,953,216
300	$6,714	$28,835	$35,549	$1,924,381

第25年供款共

$426,589

第25年利息

$87,016

第25年共還本金

$339,573

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$6,615	$28,934	$35,549	$1,895,447
302	$6,516	$29,033	$35,549	$1,866,413
303	$6,416	$29,133	$35,549	$1,837,280
304	$6,316	$29,233	$35,549	$1,808,047
305	$6,215	$29,334	$35,549	$1,778,713
306	$6,114	$29,435	$35,549	$1,749,278
307	$6,013	$29,536	$35,549	$1,719,742
308	$5,912	$29,637	$35,549	$1,690,105
309	$5,810	$29,739	$35,549	$1,660,365
310	$5,708	$29,842	$35,549	$1,630,524
311	$5,605	$29,944	$35,549	$1,600,580
312	$5,502	$30,047	$35,549	$1,570,533

第26年供款共

$426,589

第26年利息

$72,741

第26年共還本金

$353,848

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$5,399	$30,150	$35,549	$1,540,382
314	$5,295	$30,254	$35,549	$1,510,128
315	$5,191	$30,358	$35,549	$1,479,770
316	$5,087	$30,462	$35,549	$1,449,308
317	$4,982	$30,567	$35,549	$1,418,741
318	$4,877	$30,672	$35,549	$1,388,069
319	$4,771	$30,778	$35,549	$1,357,291
320	$4,666	$30,883	$35,549	$1,326,408
321	$4,560	$30,990	$35,549	$1,295,418
322	$4,453	$31,096	$35,549	$1,264,322
323	$4,346	$31,203	$35,549	$1,233,119
324	$4,239	$31,310	$35,549	$1,201,809

第27年供款共

$426,589

第27年利息

$57,865

第27年共還本金

$368,724

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$4,131	$31,418	$35,549	$1,170,391
326	$4,023	$31,526	$35,549	$1,138,865
327	$3,915	$31,634	$35,549	$1,107,231
328	$3,806	$31,743	$35,549	$1,075,488
329	$3,697	$31,852	$35,549	$1,043,636
330	$3,587	$31,962	$35,549	$1,011,675
331	$3,478	$32,071	$35,549	$979,603
332	$3,367	$32,182	$35,549	$947,421
333	$3,257	$32,292	$35,549	$915,129
334	$3,146	$32,403	$35,549	$882,726
335	$3,034	$32,515	$35,549	$850,211
336	$2,923	$32,626	$35,549	$817,585

第28年供款共

$426,589

第28年利息

$42,364

第28年共還本金

$384,224

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,810	$32,739	$35,549	$784,846
338	$2,698	$32,851	$35,549	$751,995
339	$2,585	$32,964	$35,549	$719,031
340	$2,472	$33,077	$35,549	$685,953
341	$2,358	$33,191	$35,549	$652,762
342	$2,244	$33,305	$35,549	$619,457
343	$2,129	$33,420	$35,549	$586,038
344	$2,015	$33,535	$35,549	$552,503
345	$1,899	$33,650	$35,549	$518,853
346	$1,784	$33,766	$35,549	$485,088
347	$1,667	$33,882	$35,549	$451,206
348	$1,551	$33,998	$35,549	$417,208

第29年供款共

$426,589

第29年利息

$26,212

第29年共還本金

$400,377

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,434	$34,115	$35,549	$383,093
350	$1,317	$34,232	$35,549	$348,861
351	$1,199	$34,350	$35,549	$314,511
352	$1,081	$34,468	$35,549	$280,043
353	$963	$34,586	$35,549	$245,457
354	$844	$34,705	$35,549	$210,751
355	$724	$34,825	$35,549	$175,927
356	$605	$34,944	$35,549	$140,983
357	$485	$35,064	$35,549	$105,918
358	$364	$35,185	$35,549	$70,733
359	$243	$35,306	$35,549	$35,427
360	$122	$35,427	$35,549	$0

第30年供款共

$426,589

第30年利息

$9,381

第30年共還本金

$417,208

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$13,792,661

Disclaimer

Recommended properties

Mort. Insurance
info