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$12,748,852

Monthly Payment
$33,025

Down Payment

$530,000

Total Loan

$7,470,000

Total int. paid

$4,418,852

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$860,000

Base on DTI ratio

$66,049

Budget of property purchase

HK$860,000

Down Payment

$530,000
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

$66,049

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 ALTISSIMO TWR 03

thumb_up

ALTISSIMO

483 ft²

@15,114

local_fire_department HIT

Sale$7.3 M

483 ft²

@15,114

Sale$7.3 M

local_fire_department HIT

Ma On Shan MA ON SHAN CTR BLK 02

thumb_up

MA ON SHAN CTR BLK 02 (Rented)

522 ft²

@14,368

GFA

701 ft²

@10,699

real_estate_agent Rare

Sale$7.5 M

522 ft²

@14,368

GFA

701 ft²

@10,699

Sale$7.5 M

real_estate_agent Rare

Ma On Shan OCEANAIRE

thumb_up

OCEANAIRE

733 ft²

@12,005

GFA

964 ft²

@9,129

local_fire_department HIT

Sale$8.8 M

733 ft²

@12,005

GFA

964 ft²

@9,129

Sale$8.8 M

local_fire_department HIT

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 01

thumb_up

ST BARTHS PH 01 MAPLE COURT TWR 01

392 ft²

@18,622

local_fire_department HIT

Sale$7.3 M

392 ft²

@18,622

Sale$7.3 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 19

thumb_up

DOUBLE COVE

511 ft²

@14,677

local_fire_department HIT

Sale$7.5 M

511 ft²

@14,677

Sale$7.5 M

local_fire_department HIT

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

@11,013

GFA

1,168 ft²

@6,421

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$7.5 M

681 ft²

@11,013

GFA

1,168 ft²

@6,421

Sale$7.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME

496 ft²

@14,113

local_fire_department HIT directions_run Sale vpn_key Key

Sale$7 M

496 ft²

@14,113

Sale$7 M

local_fire_department HIT directions_run Sale vpn_key Key

Shatin CASTELLO BLK 06

thumb_up

CASTELLO

580 ft²

@13,448

GFA

726 ft²

@10,744

local_fire_department HIT hotel_class King

Sale$7.8 M

580 ft²

@13,448

GFA

726 ft²

@10,744

Sale$7.8 M

local_fire_department HIT hotel_class King

Sai Kung HA YEUNG

thumb_up

Clear Water Bay 2nd Floor with Sea View Rooftop

GFA

700 ft²

@12,857

real_estate_agent Rare

Sale$9 M

GFA

700 ft²

@12,857

Sale$9 M

real_estate_agent Rare

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

Sole

KOL

Ma On Shan LAKE SILVER TWR 05

thumb_up

【Exclusive】Highest Quality 2 Bedroom property among LAKE SILVER

572 ft²

@15,385

GFA

752 ft²

@11,702

local_fire_department HIT real_estate_agent Rare hotel_class King price_change 蝕讓盤

Sale$8.8 M

572 ft²

@15,385

GFA

752 ft²

@11,702

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare hotel_class King price_change 蝕讓盤

Sai Kung THE MEDITERRANEAN TWR 01

thumb_up

The Mediterranean

691 ft²

@13,025

local_fire_department HIT

Sale$9 M

691 ft²

@13,025

Sale$9 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$44,708	$34,354	$28,152	$24,026
1.500	$46,370	$36,046	$29,875	$25,780
2.000	$48,070	$37,789	$31,662	$27,611
2.500	$49,809	$39,584	$33,512	$29,516
3.000	$51,586	$41,428	$35,424	$31,494
3.375	$52,944	$42,845	$36,898	$33,025
3.500	$53,402	$43,323	$37,397	$33,544
4.000	$55,255	$45,267	$39,429	$35,663
4.500	$57,145	$47,259	$41,521	$37,849
5.000	$59,072	$49,299	$43,669	$40,101
5.500	$61,036	$51,385	$45,872	$42,414
6.000	$63,036	$53,517	$48,129	$44,786

Monthly Payment$33,025

Term

30Year

Loan amount

$7,470,000

Total int. paid

$4,418,852

Total Loan and Interest

$11,888,852

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$21,009	$12,015	$33,025	$7,457,985
2	$20,976	$12,049	$33,025	$7,445,936
3	$20,942	$12,083	$33,025	$7,433,853
4	$20,908	$12,117	$33,025	$7,421,736
5	$20,874	$12,151	$33,025	$7,409,585
6	$20,839	$12,185	$33,025	$7,397,400
7	$20,805	$12,219	$33,025	$7,385,181
8	$20,771	$12,254	$33,025	$7,372,927
9	$20,736	$12,288	$33,025	$7,360,639
10	$20,702	$12,323	$33,025	$7,348,316
11	$20,667	$12,357	$33,025	$7,335,958
12	$20,632	$12,392	$33,025	$7,323,566

第1年供款共

$396,295

第1年利息

$249,861

第1年共還本金

$146,434

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$20,598	$12,427	$33,025	$7,311,139
14	$20,563	$12,462	$33,025	$7,298,677
15	$20,528	$12,497	$33,025	$7,286,180
16	$20,492	$12,532	$33,025	$7,273,648
17	$20,457	$12,567	$33,025	$7,261,080
18	$20,422	$12,603	$33,025	$7,248,478
19	$20,386	$12,638	$33,025	$7,235,839
20	$20,351	$12,674	$33,025	$7,223,165
21	$20,315	$12,709	$33,025	$7,210,456
22	$20,279	$12,745	$33,025	$7,197,711
23	$20,244	$12,781	$33,025	$7,184,930
24	$20,208	$12,817	$33,025	$7,172,113

第2年供款共

$396,295

第2年利息

$244,842

第2年共還本金

$151,453

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$20,172	$12,853	$33,025	$7,159,260
26	$20,135	$12,889	$33,025	$7,146,371
27	$20,099	$12,925	$33,025	$7,133,445
28	$20,063	$12,962	$33,025	$7,120,483
29	$20,026	$12,998	$33,025	$7,107,485
30	$19,990	$13,035	$33,025	$7,094,450
31	$19,953	$13,071	$33,025	$7,081,379
32	$19,916	$13,108	$33,025	$7,068,271
33	$19,880	$13,145	$33,025	$7,055,126
34	$19,843	$13,182	$33,025	$7,041,944
35	$19,805	$13,219	$33,025	$7,028,725
36	$19,768	$13,256	$33,025	$7,015,468

第3年供款共

$396,295

第3年利息

$239,650

第3年共還本金

$156,645

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$19,731	$13,294	$33,025	$7,002,175
38	$19,694	$13,331	$33,025	$6,988,844
39	$19,656	$13,368	$33,025	$6,975,475
40	$19,619	$13,406	$33,025	$6,962,069
41	$19,581	$13,444	$33,025	$6,948,625
42	$19,543	$13,482	$33,025	$6,935,144
43	$19,505	$13,519	$33,025	$6,921,624
44	$19,467	$13,558	$33,025	$6,908,067
45	$19,429	$13,596	$33,025	$6,894,471
46	$19,391	$13,634	$33,025	$6,880,837
47	$19,352	$13,672	$33,025	$6,867,165
48	$19,314	$13,711	$33,025	$6,853,454

第4年供款共

$396,295

第4年利息

$234,281

第4年共還本金

$162,014

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$19,275	$13,749	$33,025	$6,839,705
50	$19,237	$13,788	$33,025	$6,825,917
51	$19,198	$13,827	$33,025	$6,812,091
52	$19,159	$13,866	$33,025	$6,798,225
53	$19,120	$13,905	$33,025	$6,784,320
54	$19,081	$13,944	$33,025	$6,770,377
55	$19,042	$13,983	$33,025	$6,756,394
56	$19,002	$14,022	$33,025	$6,742,372
57	$18,963	$14,062	$33,025	$6,728,310
58	$18,923	$14,101	$33,025	$6,714,209
59	$18,884	$14,141	$33,025	$6,700,068
60	$18,844	$14,181	$33,025	$6,685,887

第5年供款共

$396,295

第5年利息

$228,728

第5年共還本金

$167,567

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$18,804	$14,221	$33,025	$6,671,667
62	$18,764	$14,261	$33,025	$6,657,406
63	$18,724	$14,301	$33,025	$6,643,105
64	$18,684	$14,341	$33,025	$6,628,765
65	$18,643	$14,381	$33,025	$6,614,383
66	$18,603	$14,422	$33,025	$6,599,962
67	$18,562	$14,462	$33,025	$6,585,500
68	$18,522	$14,503	$33,025	$6,570,997
69	$18,481	$14,544	$33,025	$6,556,453
70	$18,440	$14,585	$33,025	$6,541,869
71	$18,399	$14,626	$33,025	$6,527,243
72	$18,358	$14,667	$33,025	$6,512,576

第6年供款共

$396,295

第6年利息

$222,984

第6年共還本金

$173,311

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$18,317	$14,708	$33,025	$6,497,868
74	$18,275	$14,749	$33,025	$6,483,119
75	$18,234	$14,791	$33,025	$6,468,328
76	$18,192	$14,832	$33,025	$6,453,496
77	$18,150	$14,874	$33,025	$6,438,622
78	$18,109	$14,916	$33,025	$6,423,706
79	$18,067	$14,958	$33,025	$6,408,748
80	$18,025	$15,000	$33,025	$6,393,748
81	$17,982	$15,042	$33,025	$6,378,706
82	$17,940	$15,084	$33,025	$6,363,621
83	$17,898	$15,127	$33,025	$6,348,494
84	$17,855	$15,169	$33,025	$6,333,325

第7年供款共

$396,295

第7年利息

$217,044

第7年共還本金

$179,252

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$17,812	$15,212	$33,025	$6,318,113
86	$17,770	$15,255	$33,025	$6,302,858
87	$17,727	$15,298	$33,025	$6,287,560
88	$17,684	$15,341	$33,025	$6,272,219
89	$17,641	$15,384	$33,025	$6,256,835
90	$17,597	$15,427	$33,025	$6,241,408
91	$17,554	$15,471	$33,025	$6,225,937
92	$17,510	$15,514	$33,025	$6,210,423
93	$17,467	$15,558	$33,025	$6,194,865
94	$17,423	$15,602	$33,025	$6,179,264
95	$17,379	$15,645	$33,025	$6,163,618
96	$17,335	$15,689	$33,025	$6,147,929

第8年供款共

$396,295

第8年利息

$210,899

第8年共還本金

$185,396

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$17,291	$15,734	$33,025	$6,132,195
98	$17,247	$15,778	$33,025	$6,116,418
99	$17,202	$15,822	$33,025	$6,100,595
100	$17,158	$15,867	$33,025	$6,084,729
101	$17,113	$15,911	$33,025	$6,068,818
102	$17,069	$15,956	$33,025	$6,052,861
103	$17,024	$16,001	$33,025	$6,036,861
104	$16,979	$16,046	$33,025	$6,020,815
105	$16,934	$16,091	$33,025	$6,004,724
106	$16,888	$16,136	$33,025	$5,988,587
107	$16,843	$16,182	$33,025	$5,972,406
108	$16,797	$16,227	$33,025	$5,956,178

第9年供款共

$396,295

第9年利息

$204,545

第9年共還本金

$191,751

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$16,752	$16,273	$33,025	$5,939,906
110	$16,706	$16,319	$33,025	$5,923,587
111	$16,660	$16,364	$33,025	$5,907,222
112	$16,614	$16,411	$33,025	$5,890,812
113	$16,568	$16,457	$33,025	$5,874,355
114	$16,522	$16,503	$33,025	$5,857,852
115	$16,475	$16,549	$33,025	$5,841,303
116	$16,429	$16,596	$33,025	$5,824,707
117	$16,382	$16,643	$33,025	$5,808,064
118	$16,335	$16,689	$33,025	$5,791,375
119	$16,288	$16,736	$33,025	$5,774,639
120	$16,241	$16,783	$33,025	$5,757,855

第10年供款共

$396,295

第10年利息

$197,972

第10年共還本金

$198,323

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$16,194	$16,831	$33,025	$5,741,025
122	$16,147	$16,878	$33,025	$5,724,147
123	$16,099	$16,925	$33,025	$5,707,221
124	$16,052	$16,973	$33,025	$5,690,248
125	$16,004	$17,021	$33,025	$5,673,227
126	$15,956	$17,069	$33,025	$5,656,159
127	$15,908	$17,117	$33,025	$5,639,042
128	$15,860	$17,165	$33,025	$5,621,877
129	$15,812	$17,213	$33,025	$5,604,664
130	$15,763	$17,261	$33,025	$5,587,403
131	$15,715	$17,310	$33,025	$5,570,093
132	$15,666	$17,359	$33,025	$5,552,734

第11年供款共

$396,295

第11年利息

$191,174

第11年共還本金

$205,121

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$15,617	$17,408	$33,025	$5,535,327
134	$15,568	$17,456	$33,025	$5,517,870
135	$15,519	$17,506	$33,025	$5,500,365
136	$15,470	$17,555	$33,025	$5,482,810
137	$15,420	$17,604	$33,025	$5,465,206
138	$15,371	$17,654	$33,025	$5,447,552
139	$15,321	$17,703	$33,025	$5,429,849
140	$15,271	$17,753	$33,025	$5,412,095
141	$15,222	$17,803	$33,025	$5,394,292
142	$15,171	$17,853	$33,025	$5,376,439
143	$15,121	$17,903	$33,025	$5,358,536
144	$15,071	$17,954	$33,025	$5,340,582

第12年供款共

$396,295

第12年利息

$184,143

第12年共還本金

$212,152

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$15,020	$18,004	$33,025	$5,322,578
146	$14,970	$18,055	$33,025	$5,304,523
147	$14,919	$18,106	$33,025	$5,286,418
148	$14,868	$18,157	$33,025	$5,268,261
149	$14,817	$18,208	$33,025	$5,250,053
150	$14,766	$18,259	$33,025	$5,231,795
151	$14,714	$18,310	$33,025	$5,213,484
152	$14,663	$18,362	$33,025	$5,195,123
153	$14,611	$18,413	$33,025	$5,176,709
154	$14,559	$18,465	$33,025	$5,158,244
155	$14,508	$18,517	$33,025	$5,139,727
156	$14,455	$18,569	$33,025	$5,121,158

第13年供款共

$396,295

第13年利息

$176,871

第13年共還本金

$219,424

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$14,403	$18,621	$33,025	$5,102,537
158	$14,351	$18,674	$33,025	$5,083,863
159	$14,298	$18,726	$33,025	$5,065,137
160	$14,246	$18,779	$33,025	$5,046,358
161	$14,193	$18,832	$33,025	$5,027,526
162	$14,140	$18,885	$33,025	$5,008,642
163	$14,087	$18,938	$33,025	$4,989,704
164	$14,034	$18,991	$33,025	$4,970,713
165	$13,980	$19,044	$33,025	$4,951,668
166	$13,927	$19,098	$33,025	$4,932,570
167	$13,873	$19,152	$33,025	$4,913,419
168	$13,819	$19,206	$33,025	$4,894,213

第14年供款共

$396,295

第14年利息

$169,350

第14年共還本金

$226,945

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$13,765	$19,260	$33,025	$4,874,953
170	$13,711	$19,314	$33,025	$4,855,640
171	$13,656	$19,368	$33,025	$4,836,272
172	$13,602	$19,423	$33,025	$4,816,849
173	$13,547	$19,477	$33,025	$4,797,372
174	$13,493	$19,532	$33,025	$4,777,840
175	$13,438	$19,587	$33,025	$4,758,253
176	$13,383	$19,642	$33,025	$4,738,611
177	$13,327	$19,697	$33,025	$4,718,914
178	$13,272	$19,753	$33,025	$4,699,161
179	$13,216	$19,808	$33,025	$4,679,353
180	$13,161	$19,864	$33,025	$4,659,489

第15年供款共

$396,295

第15年利息

$161,571

第15年共還本金

$234,724

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$13,105	$19,920	$33,025	$4,639,569
182	$13,049	$19,976	$33,025	$4,619,593
183	$12,993	$20,032	$33,025	$4,599,561
184	$12,936	$20,088	$33,025	$4,579,473
185	$12,880	$20,145	$33,025	$4,559,328
186	$12,823	$20,201	$33,025	$4,539,127
187	$12,766	$20,258	$33,025	$4,518,868
188	$12,709	$20,315	$33,025	$4,498,553
189	$12,652	$20,372	$33,025	$4,478,181
190	$12,595	$20,430	$33,025	$4,457,751
191	$12,537	$20,487	$33,025	$4,437,264
192	$12,480	$20,545	$33,025	$4,416,719

第16年供款共

$396,295

第16年利息

$153,525

第16年共還本金

$242,770

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$12,422	$20,603	$33,025	$4,396,117
194	$12,364	$20,661	$33,025	$4,375,456
195	$12,306	$20,719	$33,025	$4,354,737
196	$12,248	$20,777	$33,025	$4,333,961
197	$12,189	$20,835	$33,025	$4,313,125
198	$12,131	$20,894	$33,025	$4,292,231
199	$12,072	$20,953	$33,025	$4,271,279
200	$12,013	$21,012	$33,025	$4,250,267
201	$11,954	$21,071	$33,025	$4,229,196
202	$11,895	$21,130	$33,025	$4,208,066
203	$11,835	$21,189	$33,025	$4,186,877
204	$11,776	$21,249	$33,025	$4,165,628

第17年供款共

$396,295

第17年利息

$145,204

第17年共還本金

$251,091

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$11,716	$21,309	$33,025	$4,144,319
206	$11,656	$21,369	$33,025	$4,122,950
207	$11,596	$21,429	$33,025	$4,101,522
208	$11,536	$21,489	$33,025	$4,080,033
209	$11,475	$21,549	$33,025	$4,058,483
210	$11,414	$21,610	$33,025	$4,036,873
211	$11,354	$21,671	$33,025	$4,015,202
212	$11,293	$21,732	$33,025	$3,993,470
213	$11,232	$21,793	$33,025	$3,971,677
214	$11,170	$21,854	$33,025	$3,949,823
215	$11,109	$21,916	$33,025	$3,927,907
216	$11,047	$21,977	$33,025	$3,905,930

第18年供款共

$396,295

第18年利息

$136,597

第18年共還本金

$259,698

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$10,985	$22,039	$33,025	$3,883,891
218	$10,923	$22,101	$33,025	$3,861,790
219	$10,861	$22,163	$33,025	$3,839,626
220	$10,799	$22,226	$33,025	$3,817,401
221	$10,736	$22,288	$33,025	$3,795,113
222	$10,674	$22,351	$33,025	$3,772,762
223	$10,611	$22,414	$33,025	$3,750,348
224	$10,548	$22,477	$33,025	$3,727,871
225	$10,485	$22,540	$33,025	$3,705,331
226	$10,421	$22,603	$33,025	$3,682,728
227	$10,358	$22,667	$33,025	$3,660,061
228	$10,294	$22,731	$33,025	$3,637,331

第19年供款共

$396,295

第19年利息

$127,696

第19年共還本金

$268,600

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$10,230	$22,795	$33,025	$3,614,536
230	$10,166	$22,859	$33,025	$3,591,677
231	$10,102	$22,923	$33,025	$3,568,754
232	$10,037	$22,987	$33,025	$3,545,767
233	$9,972	$23,052	$33,025	$3,522,715
234	$9,908	$23,117	$33,025	$3,499,598
235	$9,843	$23,182	$33,025	$3,476,416
236	$9,777	$23,247	$33,025	$3,453,169
237	$9,712	$23,313	$33,025	$3,429,856
238	$9,646	$23,378	$33,025	$3,406,478
239	$9,581	$23,444	$33,025	$3,383,034
240	$9,515	$23,510	$33,025	$3,359,524

第20年供款共

$396,295

第20年利息

$118,489

第20年共還本金

$277,806

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$9,449	$23,576	$33,025	$3,335,948
242	$9,382	$23,642	$33,025	$3,312,306
243	$9,316	$23,709	$33,025	$3,288,597
244	$9,249	$23,775	$33,025	$3,264,822
245	$9,182	$23,842	$33,025	$3,240,980
246	$9,115	$23,909	$33,025	$3,217,070
247	$9,048	$23,977	$33,025	$3,193,094
248	$8,981	$24,044	$33,025	$3,169,050
249	$8,913	$24,112	$33,025	$3,144,938
250	$8,845	$24,179	$33,025	$3,120,759
251	$8,777	$24,247	$33,025	$3,096,511
252	$8,709	$24,316	$33,025	$3,072,196

第21年供款共

$396,295

第21年利息

$108,966

第21年共還本金

$287,329

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$8,641	$24,384	$33,025	$3,047,812
254	$8,572	$24,453	$33,025	$3,023,359
255	$8,503	$24,521	$33,025	$2,998,838
256	$8,434	$24,590	$33,025	$2,974,247
257	$8,365	$24,660	$33,025	$2,949,588
258	$8,296	$24,729	$33,025	$2,924,859
259	$8,226	$24,798	$33,025	$2,900,060
260	$8,156	$24,868	$33,025	$2,875,192
261	$8,086	$24,938	$33,025	$2,850,254
262	$8,016	$25,008	$33,025	$2,825,246
263	$7,946	$25,079	$33,025	$2,800,167
264	$7,875	$25,149	$33,025	$2,775,018

第22年供款共

$396,295

第22年利息

$99,118

第22年共還本金

$297,177

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$7,805	$25,220	$33,025	$2,749,798
266	$7,734	$25,291	$33,025	$2,724,508
267	$7,663	$25,362	$33,025	$2,699,146
268	$7,591	$25,433	$33,025	$2,673,712
269	$7,520	$25,505	$33,025	$2,648,208
270	$7,448	$25,577	$33,025	$2,622,631
271	$7,376	$25,648	$33,025	$2,596,983
272	$7,304	$25,721	$33,025	$2,571,262
273	$7,232	$25,793	$33,025	$2,545,469
274	$7,159	$25,865	$33,025	$2,519,604
275	$7,086	$25,938	$33,025	$2,493,666
276	$7,013	$26,011	$33,025	$2,467,654

第23年供款共

$396,295

第23年利息

$88,931

第23年共還本金

$307,364

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$6,940	$26,084	$33,025	$2,441,570
278	$6,867	$26,158	$33,025	$2,415,412
279	$6,793	$26,231	$33,025	$2,389,181
280	$6,720	$26,305	$33,025	$2,362,876
281	$6,646	$26,379	$33,025	$2,336,497
282	$6,571	$26,453	$33,025	$2,310,044
283	$6,497	$26,528	$33,025	$2,283,516
284	$6,422	$26,602	$33,025	$2,256,914
285	$6,348	$26,677	$33,025	$2,230,237
286	$6,273	$26,752	$33,025	$2,203,485
287	$6,197	$26,827	$33,025	$2,176,658
288	$6,122	$26,903	$33,025	$2,149,755

第24年供款共

$396,295

第24年利息

$78,396

第24年共還本金

$317,899

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$6,046	$26,978	$33,025	$2,122,777
290	$5,970	$27,054	$33,025	$2,095,722
291	$5,894	$27,130	$33,025	$2,068,592
292	$5,818	$27,207	$33,025	$2,041,385
293	$5,741	$27,283	$33,025	$2,014,102
294	$5,665	$27,360	$33,025	$1,986,742
295	$5,588	$27,437	$33,025	$1,959,305
296	$5,511	$27,514	$33,025	$1,931,791
297	$5,433	$27,591	$33,025	$1,904,200
298	$5,356	$27,669	$33,025	$1,876,531
299	$5,278	$27,747	$33,025	$1,848,784
300	$5,200	$27,825	$33,025	$1,820,959

第25年供款共

$396,295

第25年利息

$67,499

第25年共還本金

$328,796

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$5,121	$27,903	$33,025	$1,793,056
302	$5,043	$27,982	$33,025	$1,765,074
303	$4,964	$28,060	$33,025	$1,737,014
304	$4,885	$28,139	$33,025	$1,708,875
305	$4,806	$28,218	$33,025	$1,680,656
306	$4,727	$28,298	$33,025	$1,652,359
307	$4,647	$28,377	$33,025	$1,623,981
308	$4,567	$28,457	$33,025	$1,595,524
309	$4,487	$28,537	$33,025	$1,566,987
310	$4,407	$28,617	$33,025	$1,538,370
311	$4,327	$28,698	$33,025	$1,509,672
312	$4,246	$28,779	$33,025	$1,480,893

第26年供款共

$396,295

第26年利息

$56,229

第26年共還本金

$340,066

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$4,165	$28,860	$33,025	$1,452,034
314	$4,084	$28,941	$33,025	$1,423,093
315	$4,002	$29,022	$33,025	$1,394,071
316	$3,921	$29,104	$33,025	$1,364,967
317	$3,839	$29,186	$33,025	$1,335,781
318	$3,757	$29,268	$33,025	$1,306,514
319	$3,675	$29,350	$33,025	$1,277,164
320	$3,592	$29,433	$33,025	$1,247,731
321	$3,509	$29,515	$33,025	$1,218,216
322	$3,426	$29,598	$33,025	$1,188,617
323	$3,343	$29,682	$33,025	$1,158,936
324	$3,260	$29,765	$33,025	$1,129,171

第27年供款共

$396,295

第27年利息

$44,573

第27年共還本金

$351,723

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,176	$29,849	$33,025	$1,099,322
326	$3,092	$29,933	$33,025	$1,069,389
327	$3,008	$30,017	$33,025	$1,039,372
328	$2,923	$30,101	$33,025	$1,009,271
329	$2,839	$30,186	$33,025	$979,085
330	$2,754	$30,271	$33,025	$948,814
331	$2,669	$30,356	$33,025	$918,458
332	$2,583	$30,441	$33,025	$888,016
333	$2,498	$30,527	$33,025	$857,489
334	$2,412	$30,613	$33,025	$826,876
335	$2,326	$30,699	$33,025	$796,177
336	$2,239	$30,785	$33,025	$765,392

第28年供款共

$396,295

第28年利息

$32,517

第28年共還本金

$363,778

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,153	$30,872	$33,025	$734,520
338	$2,066	$30,959	$33,025	$703,561
339	$1,979	$31,046	$33,025	$672,516
340	$1,891	$31,133	$33,025	$641,382
341	$1,804	$31,221	$33,025	$610,162
342	$1,716	$31,309	$33,025	$578,853
343	$1,628	$31,397	$33,025	$547,457
344	$1,540	$31,485	$33,025	$515,972
345	$1,451	$31,573	$33,025	$484,398
346	$1,362	$31,662	$33,025	$452,736
347	$1,273	$31,751	$33,025	$420,985
348	$1,184	$31,841	$33,025	$389,144

第29年供款共

$396,295

第29年利息

$20,047

第29年共還本金

$376,248

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,094	$31,930	$33,025	$357,214
350	$1,005	$32,020	$33,025	$325,194
351	$915	$32,110	$33,025	$293,084
352	$824	$32,200	$33,025	$260,884
353	$734	$32,291	$33,025	$228,593
354	$643	$32,382	$33,025	$196,212
355	$552	$32,473	$33,025	$163,739
356	$461	$32,564	$33,025	$131,175
357	$369	$32,656	$33,025	$98,519
358	$277	$32,748	$33,025	$65,772
359	$185	$32,840	$33,025	$32,932
360	$93	$32,932	$33,025	$0

第30年供款共

$396,295

第30年利息

$7,151

第30年共還本金

$389,144

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$12,748,852

Disclaimer

Recommended properties

Mort. Insurance
info