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$13,046,991

Monthly Payment
$35,253

Down Payment

$26,000

Total Loan

$7,974,000

Total int. paid

$4,716,991

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$356,000

Base on DTI ratio

$70,506

Budget of property purchase

HK$356,000

Down Payment

$26,000
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

$70,506

Repayment Schedule Clear

Disclaimer

This calculator is only applicable to the first residential property for personal use, with primary income derived from Hong Kong, and without other mortgages or guaranteed mortgages. The property purchased is intended for self-occupation. The above calculation results are for reference purposes only; we do not guarantee or make any representations regarding the accuracy, completeness, and/or suitability for any particular purpose of such information. For detailed calculations, please refer to the latest announcements/approvals from the Hong Kong Monetary Authority, mortgage companies, the Inland Revenue Department, and financial institutions. The information provided herein is solely for simulation purposes. The implied value data on this webpage are hypothetical and not applicable to individual circumstances. Please consult a relevant financial advisor before using and relying on such data. The data results on this webpage are for simulation reference only, and their accuracy is not guaranteed.

Recommended properties

Sai Kung Clear Water Bay

thumb_up

A LOVELY DUPLEX IN CLEAR WATER BAY

1,194 ft²

@6,281

GFA

1,194 ft²

@6,281

local_offer Good Catch verified 首置必買 pets Pet Friendly

Sale$7.5 M

1,194 ft²

@6,281

GFA

1,194 ft²

@6,281

Sale$7.5 M

local_offer Good Catch verified 首置必買 pets Pet Friendly

Shatin GARDEN VISTA BLK E

thumb_up

GARDEN VISTA BLK E

688 ft²

@11,337

GFA

854 ft²

@9,133

local_fire_department HIT

Sale$7.8 M

688 ft²

@11,337

GFA

854 ft²

@9,133

Sale$7.8 M

local_fire_department HIT

Ma On Shan LA COSTA

thumb_up

LA COSTA

516 ft²

@14,147

GFA

724 ft²

@10,083

hotel_class King local_offer Good Catch

Sale$7.3 M

516 ft²

@14,147

GFA

724 ft²

@10,083

Sale$7.3 M

hotel_class King local_offer Good Catch

Fanling GREENPARK VILLA BLK 06

thumb_up

GREENPARK VILLA BLK 06

716 ft²

@9,777

GFA

826 ft²

@8,475

Sale$7 M

716 ft²

@9,777

GFA

826 ft²

@8,475

Sale$7 M

Ma On Shan SUNSHINE CITY BLK K

thumb_up

SUNSHINE CITY BLK K

551 ft²

@12,704

GFA

750 ft²

@9,333

local_fire_department HIT directions_run Sale real_estate_agent Rare

Sale$7 M

551 ft²

@12,704

GFA

750 ft²

@9,333

Sale$7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare

Ma On Shan THE MET. BLOSSOM TWR 01

thumb_up

THE MET. BLOSSOM TWR 01

427 ft²

@19,906

local_fire_department HIT directions_run Sale real_estate_agent Rare pets Pet Friendly

Sale$8.5 M

427 ft²

@19,906

Sale$8.5 M

local_fire_department HIT directions_run Sale real_estate_agent Rare pets Pet Friendly

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

Shatin CASTELLO BLK 02

thumb_up

CASTELLO BLK 02

580 ft²

@13,448

GFA

726 ft²

@10,744

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Sale$7.8 M

580 ft²

@13,448

GFA

726 ft²

@10,744

Sale$7.8 M

local_fire_department HIT hotel_class King transfer_within_a_station Quality Migrant

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

472 ft²

@16,949

real_estate_agent Rare

Sale$8 M

472 ft²

@16,949

Sale$8 M

real_estate_agent Rare

Sole

Ma On Shan MOUNTAIN SHORE BLK 05

thumb_up

MOUNTAIN SHORE BLK 05

510 ft²

@14,706

GFA

643 ft²

@11,664

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

510 ft²

@14,706

GFA

643 ft²

@11,664

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 07

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 07

570 ft²

@14,912

real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$8.5 M

570 ft²

@14,912

Sale$8.5 M

real_estate_agent Rare hotel_class King pets Pet Friendly

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$47,724	$36,672	$30,052	$25,648
1.500	$49,498	$38,478	$31,891	$27,520
2.000	$51,313	$40,339	$33,798	$29,473
2.500	$53,170	$42,254	$35,773	$31,507
3.000	$55,067	$44,224	$37,814	$33,619
3.375	$56,517	$45,735	$39,387	$35,253
3.500	$57,005	$46,246	$39,920	$35,807
4.000	$58,983	$48,321	$42,090	$38,069
4.500	$61,001	$50,447	$44,322	$40,403
5.000	$63,058	$52,625	$46,615	$42,806
5.500	$65,154	$54,852	$48,967	$45,275
6.000	$67,289	$57,128	$51,377	$47,808

Monthly Payment$35,253

Term

30Year

Loan amount

$7,974,000

Total int. paid

$4,716,991

Total Loan and Interest

$12,690,991

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$22,427	$12,826	$35,253	$7,961,174
2	$22,391	$12,862	$35,253	$7,948,312
3	$22,355	$12,898	$35,253	$7,935,414
4	$22,318	$12,934	$35,253	$7,922,480
5	$22,282	$12,971	$35,253	$7,909,509
6	$22,245	$13,007	$35,253	$7,896,502
7	$22,209	$13,044	$35,253	$7,883,458
8	$22,172	$13,081	$35,253	$7,870,377
9	$22,135	$13,117	$35,253	$7,857,260
10	$22,099	$13,154	$35,253	$7,844,106
11	$22,062	$13,191	$35,253	$7,830,915
12	$22,024	$13,228	$35,253	$7,817,686

第1年供款共

$423,033

第1年利息

$266,719

第1年共還本金

$156,314

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$21,987	$13,266	$35,253	$7,804,421
14	$21,950	$13,303	$35,253	$7,791,118
15	$21,913	$13,340	$35,253	$7,777,778
16	$21,875	$13,378	$35,253	$7,764,400
17	$21,837	$13,415	$35,253	$7,750,985
18	$21,800	$13,453	$35,253	$7,737,531
19	$21,762	$13,491	$35,253	$7,724,040
20	$21,724	$13,529	$35,253	$7,710,512
21	$21,686	$13,567	$35,253	$7,696,945
22	$21,648	$13,605	$35,253	$7,683,340
23	$21,609	$13,643	$35,253	$7,669,696
24	$21,571	$13,682	$35,253	$7,656,014

第2年供款共

$423,033

第2年利息

$261,361

第2年共還本金

$161,672

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$21,533	$13,720	$35,253	$7,642,294
26	$21,494	$13,759	$35,253	$7,628,535
27	$21,455	$13,797	$35,253	$7,614,738
28	$21,416	$13,836	$35,253	$7,600,902
29	$21,378	$13,875	$35,253	$7,587,026
30	$21,339	$13,914	$35,253	$7,573,112
31	$21,299	$13,953	$35,253	$7,559,159
32	$21,260	$13,993	$35,253	$7,545,166
33	$21,221	$14,032	$35,253	$7,531,134
34	$21,181	$14,071	$35,253	$7,517,063
35	$21,142	$14,111	$35,253	$7,502,952
36	$21,102	$14,151	$35,253	$7,488,801

第3年供款共

$423,033

第3年利息

$255,820

第3年共還本金

$167,213

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$21,062	$14,190	$35,253	$7,474,611
38	$21,022	$14,230	$35,253	$7,460,380
39	$20,982	$14,270	$35,253	$7,446,110
40	$20,942	$14,311	$35,253	$7,431,799
41	$20,902	$14,351	$35,253	$7,417,448
42	$20,862	$14,391	$35,253	$7,403,057
43	$20,821	$14,432	$35,253	$7,388,626
44	$20,781	$14,472	$35,253	$7,374,153
45	$20,740	$14,513	$35,253	$7,359,640
46	$20,699	$14,554	$35,253	$7,345,087
47	$20,658	$14,595	$35,253	$7,330,492
48	$20,617	$14,636	$35,253	$7,315,856

第4年供款共

$423,033

第4年利息

$250,088

第4年共還本金

$172,945

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$20,576	$14,677	$35,253	$7,301,179
50	$20,535	$14,718	$35,253	$7,286,461
51	$20,493	$14,760	$35,253	$7,271,701
52	$20,452	$14,801	$35,253	$7,256,900
53	$20,410	$14,843	$35,253	$7,242,058
54	$20,368	$14,884	$35,253	$7,227,173
55	$20,326	$14,926	$35,253	$7,212,247
56	$20,284	$14,968	$35,253	$7,197,279
57	$20,242	$15,010	$35,253	$7,182,268
58	$20,200	$15,053	$35,253	$7,167,216
59	$20,158	$15,095	$35,253	$7,152,121
60	$20,115	$15,137	$35,253	$7,136,983

第5年供款共

$423,033

第5年利息

$244,160

第5年共還本金

$178,873

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$20,073	$15,180	$35,253	$7,121,803
62	$20,030	$15,223	$35,253	$7,106,580
63	$19,987	$15,265	$35,253	$7,091,315
64	$19,944	$15,308	$35,253	$7,076,007
65	$19,901	$15,351	$35,253	$7,060,655
66	$19,858	$15,395	$35,253	$7,045,260
67	$19,815	$15,438	$35,253	$7,029,822
68	$19,771	$15,481	$35,253	$7,014,341
69	$19,728	$15,525	$35,253	$6,998,816
70	$19,684	$15,569	$35,253	$6,983,248
71	$19,640	$15,612	$35,253	$6,967,635
72	$19,596	$15,656	$35,253	$6,951,979

第6年供款共

$423,033

第6年利息

$238,029

第6年共還本金

$185,004

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$19,552	$15,700	$35,253	$6,936,279
74	$19,508	$15,744	$35,253	$6,920,534
75	$19,464	$15,789	$35,253	$6,904,745
76	$19,420	$15,833	$35,253	$6,888,912
77	$19,375	$15,878	$35,253	$6,873,035
78	$19,330	$15,922	$35,253	$6,857,112
79	$19,286	$15,967	$35,253	$6,841,145
80	$19,241	$16,012	$35,253	$6,825,133
81	$19,196	$16,057	$35,253	$6,809,076
82	$19,151	$16,102	$35,253	$6,792,974
83	$19,105	$16,148	$35,253	$6,776,826
84	$19,060	$16,193	$35,253	$6,760,633

第7年供款共

$423,033

第7年利息

$231,687

第7年共還本金

$191,346

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$19,014	$16,238	$35,253	$6,744,395
86	$18,969	$16,284	$35,253	$6,728,111
87	$18,923	$16,330	$35,253	$6,711,781
88	$18,877	$16,376	$35,253	$6,695,405
89	$18,831	$16,422	$35,253	$6,678,983
90	$18,785	$16,468	$35,253	$6,662,515
91	$18,738	$16,514	$35,253	$6,646,000
92	$18,692	$16,561	$35,253	$6,629,440
93	$18,645	$16,607	$35,253	$6,612,832
94	$18,599	$16,654	$35,253	$6,596,178
95	$18,552	$16,701	$35,253	$6,579,477
96	$18,505	$16,748	$35,253	$6,562,729

第8年供款共

$423,033

第8年利息

$225,129

第8年共還本金

$197,904

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$18,458	$16,795	$35,253	$6,545,934
98	$18,410	$16,842	$35,253	$6,529,092
99	$18,363	$16,890	$35,253	$6,512,202
100	$18,316	$16,937	$35,253	$6,495,265
101	$18,268	$16,985	$35,253	$6,478,280
102	$18,220	$17,033	$35,253	$6,461,247
103	$18,172	$17,080	$35,253	$6,444,167
104	$18,124	$17,129	$35,253	$6,427,038
105	$18,076	$17,177	$35,253	$6,409,862
106	$18,028	$17,225	$35,253	$6,392,637
107	$17,979	$17,273	$35,253	$6,375,363
108	$17,931	$17,322	$35,253	$6,358,041

第9年供款共

$423,033

第9年利息

$218,345

第9年共還本金

$204,688

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$17,882	$17,371	$35,253	$6,340,670
110	$17,833	$17,420	$35,253	$6,323,251
111	$17,784	$17,469	$35,253	$6,305,782
112	$17,735	$17,518	$35,253	$6,288,264
113	$17,686	$17,567	$35,253	$6,270,697
114	$17,636	$17,616	$35,253	$6,253,081
115	$17,587	$17,666	$35,253	$6,235,415
116	$17,537	$17,716	$35,253	$6,217,699
117	$17,487	$17,765	$35,253	$6,199,934
118	$17,437	$17,815	$35,253	$6,182,118
119	$17,387	$17,866	$35,253	$6,164,253
120	$17,337	$17,916	$35,253	$6,146,337

第10年供款共

$423,033

第10年利息

$211,329

第10年共還本金

$211,704

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$17,287	$17,966	$35,253	$6,128,371
122	$17,236	$18,017	$35,253	$6,110,354
123	$17,185	$18,067	$35,253	$6,092,287
124	$17,135	$18,118	$35,253	$6,074,169
125	$17,084	$18,169	$35,253	$6,055,999
126	$17,032	$18,220	$35,253	$6,037,779
127	$16,981	$18,271	$35,253	$6,019,508
128	$16,930	$18,323	$35,253	$6,001,185
129	$16,878	$18,374	$35,253	$5,982,810
130	$16,827	$18,426	$35,253	$5,964,384
131	$16,775	$18,478	$35,253	$5,945,906
132	$16,723	$18,530	$35,253	$5,927,376

第11年供款共

$423,033

第11年利息

$204,072

第11年共還本金

$218,961

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$16,671	$18,582	$35,253	$5,908,794
134	$16,618	$18,634	$35,253	$5,890,160
135	$16,566	$18,687	$35,253	$5,871,474
136	$16,514	$18,739	$35,253	$5,852,734
137	$16,461	$18,792	$35,253	$5,833,942
138	$16,408	$18,845	$35,253	$5,815,098
139	$16,355	$18,898	$35,253	$5,796,200
140	$16,302	$18,951	$35,253	$5,777,249
141	$16,249	$19,004	$35,253	$5,758,245
142	$16,195	$19,058	$35,253	$5,739,187
143	$16,141	$19,111	$35,253	$5,720,076
144	$16,088	$19,165	$35,253	$5,700,911

第12年供款共

$423,033

第12年利息

$196,567

第12年共還本金

$226,466

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$16,034	$19,219	$35,253	$5,681,692
146	$15,980	$19,273	$35,253	$5,662,419
147	$15,926	$19,327	$35,253	$5,643,091
148	$15,871	$19,382	$35,253	$5,623,710
149	$15,817	$19,436	$35,253	$5,604,274
150	$15,762	$19,491	$35,253	$5,584,783
151	$15,707	$19,546	$35,253	$5,565,238
152	$15,652	$19,601	$35,253	$5,545,637
153	$15,597	$19,656	$35,253	$5,525,981
154	$15,542	$19,711	$35,253	$5,506,270
155	$15,486	$19,766	$35,253	$5,486,504
156	$15,431	$19,822	$35,253	$5,466,682

第13年供款共

$423,033

第13年利息

$188,805

第13年共還本金

$234,228

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$15,375	$19,878	$35,253	$5,446,804
158	$15,319	$19,934	$35,253	$5,426,871
159	$15,263	$19,990	$35,253	$5,406,881
160	$15,207	$20,046	$35,253	$5,386,835
161	$15,150	$20,102	$35,253	$5,366,733
162	$15,094	$20,159	$35,253	$5,346,574
163	$15,037	$20,216	$35,253	$5,326,359
164	$14,980	$20,272	$35,253	$5,306,086
165	$14,923	$20,329	$35,253	$5,285,757
166	$14,866	$20,387	$35,253	$5,265,370
167	$14,809	$20,444	$35,253	$5,244,926
168	$14,751	$20,501	$35,253	$5,224,425

第14年供款共

$423,033

第14年利息

$180,776

第14年共還本金

$242,257

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$14,694	$20,559	$35,253	$5,203,866
170	$14,636	$20,617	$35,253	$5,183,249
171	$14,578	$20,675	$35,253	$5,162,574
172	$14,520	$20,733	$35,253	$5,141,841
173	$14,461	$20,791	$35,253	$5,121,050
174	$14,403	$20,850	$35,253	$5,100,200
175	$14,344	$20,908	$35,253	$5,079,292
176	$14,286	$20,967	$35,253	$5,058,324
177	$14,227	$21,026	$35,253	$5,037,298
178	$14,167	$21,085	$35,253	$5,016,213
179	$14,108	$21,145	$35,253	$4,995,068
180	$14,049	$21,204	$35,253	$4,973,864

第15年供款共

$423,033

第15年利息

$172,472

第15年共還本金

$250,561

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$13,989	$21,264	$35,253	$4,952,600
182	$13,929	$21,324	$35,253	$4,931,277
183	$13,869	$21,384	$35,253	$4,909,893
184	$13,809	$21,444	$35,253	$4,888,450
185	$13,749	$21,504	$35,253	$4,866,946
186	$13,688	$21,564	$35,253	$4,845,381
187	$13,628	$21,625	$35,253	$4,823,756
188	$13,567	$21,686	$35,253	$4,802,070
189	$13,506	$21,747	$35,253	$4,780,323
190	$13,445	$21,808	$35,253	$4,758,515
191	$13,383	$21,869	$35,253	$4,736,646
192	$13,322	$21,931	$35,253	$4,714,715

第16年供款共

$423,033

第16年利息

$163,884

第16年共還本金

$259,149

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$13,260	$21,993	$35,253	$4,692,722
194	$13,198	$22,054	$35,253	$4,670,668
195	$13,136	$22,116	$35,253	$4,648,551
196	$13,074	$22,179	$35,253	$4,626,372
197	$13,012	$22,241	$35,253	$4,604,131
198	$12,949	$22,304	$35,253	$4,581,828
199	$12,886	$22,366	$35,253	$4,559,461
200	$12,823	$22,429	$35,253	$4,537,032
201	$12,760	$22,492	$35,253	$4,514,540
202	$12,697	$22,556	$35,253	$4,491,984
203	$12,634	$22,619	$35,253	$4,469,365
204	$12,570	$22,683	$35,253	$4,446,682

第17年供款共

$423,033

第17年利息

$155,001

第17年共還本金

$268,032

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$12,506	$22,746	$35,253	$4,423,936
206	$12,442	$22,810	$35,253	$4,401,125
207	$12,378	$22,875	$35,253	$4,378,251
208	$12,314	$22,939	$35,253	$4,355,312
209	$12,249	$23,003	$35,253	$4,332,309
210	$12,185	$23,068	$35,253	$4,309,240
211	$12,120	$23,133	$35,253	$4,286,107
212	$12,055	$23,198	$35,253	$4,262,909
213	$11,989	$23,263	$35,253	$4,239,646
214	$11,924	$23,329	$35,253	$4,216,317
215	$11,858	$23,394	$35,253	$4,192,923
216	$11,793	$23,460	$35,253	$4,169,463

第18年供款共

$423,033

第18年利息

$145,813

第18年共還本金

$277,220

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$11,727	$23,526	$35,253	$4,145,937
218	$11,660	$23,592	$35,253	$4,122,344
219	$11,594	$23,659	$35,253	$4,098,686
220	$11,528	$23,725	$35,253	$4,074,960
221	$11,461	$23,792	$35,253	$4,051,168
222	$11,394	$23,859	$35,253	$4,027,310
223	$11,327	$23,926	$35,253	$4,003,384
224	$11,260	$23,993	$35,253	$3,979,390
225	$11,192	$24,061	$35,253	$3,955,330
226	$11,124	$24,128	$35,253	$3,931,201
227	$11,057	$24,196	$35,253	$3,907,005
228	$10,988	$24,264	$35,253	$3,882,741

第19年供款共

$423,033

第19年利息

$136,311

第19年共還本金

$286,722

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$10,920	$24,333	$35,253	$3,858,408
230	$10,852	$24,401	$35,253	$3,834,007
231	$10,783	$24,470	$35,253	$3,809,538
232	$10,714	$24,538	$35,253	$3,784,999
233	$10,645	$24,607	$35,253	$3,760,392
234	$10,576	$24,677	$35,253	$3,735,715
235	$10,507	$24,746	$35,253	$3,710,969
236	$10,437	$24,816	$35,253	$3,686,153
237	$10,367	$24,885	$35,253	$3,661,268
238	$10,297	$24,955	$35,253	$3,636,313
239	$10,227	$25,026	$35,253	$3,611,287
240	$10,157	$25,096	$35,253	$3,586,191

第20年供款共

$423,033

第20年利息

$126,483

第20年共還本金

$296,550

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$10,086	$25,167	$35,253	$3,561,024
242	$10,015	$25,237	$35,253	$3,535,787
243	$9,944	$25,308	$35,253	$3,510,479
244	$9,873	$25,380	$35,253	$3,485,099
245	$9,802	$25,451	$35,253	$3,459,648
246	$9,730	$25,522	$35,253	$3,434,126
247	$9,658	$25,594	$35,253	$3,408,531
248	$9,586	$25,666	$35,253	$3,382,865
249	$9,514	$25,738	$35,253	$3,357,127
250	$9,442	$25,811	$35,253	$3,331,316
251	$9,369	$25,883	$35,253	$3,305,432
252	$9,297	$25,956	$35,253	$3,279,476

第21年供款共

$423,033

第21年利息

$116,318

第21年共還本金

$306,715

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$9,224	$26,029	$35,253	$3,253,447
254	$9,150	$26,102	$35,253	$3,227,345
255	$9,077	$26,176	$35,253	$3,201,169
256	$9,003	$26,249	$35,253	$3,174,919
257	$8,929	$26,323	$35,253	$3,148,596
258	$8,855	$26,397	$35,253	$3,122,199
259	$8,781	$26,472	$35,253	$3,095,727
260	$8,707	$26,546	$35,253	$3,069,181
261	$8,632	$26,621	$35,253	$3,042,560
262	$8,557	$26,696	$35,253	$3,015,865
263	$8,482	$26,771	$35,253	$2,989,094
264	$8,407	$26,846	$35,253	$2,962,248

第22年供款共

$423,033

第22年利息

$105,805

第22年共還本金

$317,228

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$8,331	$26,921	$35,253	$2,935,327
266	$8,256	$26,997	$35,253	$2,908,330
267	$8,180	$27,073	$35,253	$2,881,257
268	$8,104	$27,149	$35,253	$2,854,107
269	$8,027	$27,226	$35,253	$2,826,882
270	$7,951	$27,302	$35,253	$2,799,580
271	$7,874	$27,379	$35,253	$2,772,201
272	$7,797	$27,456	$35,253	$2,744,745
273	$7,720	$27,533	$35,253	$2,717,212
274	$7,642	$27,611	$35,253	$2,689,601
275	$7,565	$27,688	$35,253	$2,661,913
276	$7,487	$27,766	$35,253	$2,634,147

第23年供款共

$423,033

第23年利息

$94,931

第23年共還本金

$328,102

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$7,409	$27,844	$35,253	$2,606,302
278	$7,330	$27,923	$35,253	$2,578,380
279	$7,252	$28,001	$35,253	$2,550,379
280	$7,173	$28,080	$35,253	$2,522,299
281	$7,094	$28,159	$35,253	$2,494,140
282	$7,015	$28,238	$35,253	$2,465,902
283	$6,935	$28,317	$35,253	$2,437,585
284	$6,856	$28,397	$35,253	$2,409,188
285	$6,776	$28,477	$35,253	$2,380,711
286	$6,696	$28,557	$35,253	$2,352,154
287	$6,615	$28,637	$35,253	$2,323,517
288	$6,535	$28,718	$35,253	$2,294,799

第24年供款共

$423,033

第24年利息

$83,685

第24年共還本金

$339,348

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$6,454	$28,799	$35,253	$2,266,000
290	$6,373	$28,880	$35,253	$2,237,121
291	$6,292	$28,961	$35,253	$2,208,160
292	$6,210	$29,042	$35,253	$2,179,117
293	$6,129	$29,124	$35,253	$2,149,993
294	$6,047	$29,206	$35,253	$2,120,787
295	$5,965	$29,288	$35,253	$2,091,499
296	$5,882	$29,370	$35,253	$2,062,129
297	$5,800	$29,453	$35,253	$2,032,676
298	$5,717	$29,536	$35,253	$2,003,140
299	$5,634	$29,619	$35,253	$1,973,521
300	$5,551	$29,702	$35,253	$1,943,819

第25年供款共

$423,033

第25年利息

$72,053

第25年共還本金

$350,980

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$5,467	$29,786	$35,253	$1,914,033
302	$5,383	$29,870	$35,253	$1,884,164
303	$5,299	$29,954	$35,253	$1,854,210
304	$5,215	$30,038	$35,253	$1,824,172
305	$5,130	$30,122	$35,253	$1,794,050
306	$5,046	$30,207	$35,253	$1,763,843
307	$4,961	$30,292	$35,253	$1,733,551
308	$4,876	$30,377	$35,253	$1,703,174
309	$4,790	$30,463	$35,253	$1,672,712
310	$4,705	$30,548	$35,253	$1,642,163
311	$4,619	$30,634	$35,253	$1,611,529
312	$4,532	$30,720	$35,253	$1,580,809

第26年供款共

$423,033

第26年利息

$60,023

第26年共還本金

$363,010

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$4,446	$30,807	$35,253	$1,550,002
314	$4,359	$30,893	$35,253	$1,519,109
315	$4,272	$30,980	$35,253	$1,488,128
316	$4,185	$31,067	$35,253	$1,457,061
317	$4,098	$31,155	$35,253	$1,425,906
318	$4,010	$31,242	$35,253	$1,394,664
319	$3,922	$31,330	$35,253	$1,363,334
320	$3,834	$31,418	$35,253	$1,331,915
321	$3,746	$31,507	$35,253	$1,300,408
322	$3,657	$31,595	$35,253	$1,268,813
323	$3,569	$31,684	$35,253	$1,237,129
324	$3,479	$31,773	$35,253	$1,205,356

第27年供款共

$423,033

第27年利息

$47,580

第27年共還本金

$375,453

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,390	$31,863	$35,253	$1,173,493
326	$3,300	$31,952	$35,253	$1,141,541
327	$3,211	$32,042	$35,253	$1,109,498
328	$3,120	$32,132	$35,253	$1,077,366
329	$3,030	$32,223	$35,253	$1,045,143
330	$2,939	$32,313	$35,253	$1,012,830
331	$2,849	$32,404	$35,253	$980,426
332	$2,757	$32,495	$35,253	$947,931
333	$2,666	$32,587	$35,253	$915,344
334	$2,574	$32,678	$35,253	$882,666
335	$2,482	$32,770	$35,253	$849,895
336	$2,390	$32,862	$35,253	$817,033

第28年供款共

$423,033

第28年利息

$34,710

第28年共還本金

$388,323

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,298	$32,955	$35,253	$784,078
338	$2,205	$33,048	$35,253	$751,031
339	$2,112	$33,140	$35,253	$717,890
340	$2,019	$33,234	$35,253	$684,656
341	$1,926	$33,327	$35,253	$651,329
342	$1,832	$33,421	$35,253	$617,908
343	$1,738	$33,515	$35,253	$584,394
344	$1,644	$33,609	$35,253	$550,784
345	$1,549	$33,704	$35,253	$517,081
346	$1,454	$33,798	$35,253	$483,282
347	$1,359	$33,894	$35,253	$449,389
348	$1,264	$33,989	$35,253	$415,400

第29年供款共

$423,033

第29年利息

$21,400

第29年共還本金

$401,633

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,168	$34,084	$35,253	$381,315
350	$1,072	$34,180	$35,253	$347,135
351	$976	$34,276	$35,253	$312,859
352	$880	$34,373	$35,253	$278,486
353	$783	$34,470	$35,253	$244,016
354	$686	$34,566	$35,253	$209,450
355	$589	$34,664	$35,253	$174,786
356	$492	$34,761	$35,253	$140,025
357	$394	$34,859	$35,253	$105,166
358	$296	$34,957	$35,253	$70,209
359	$197	$35,055	$35,253	$35,154
360	$99	$35,154	$35,253	$0

第30年供款共

$423,033

第30年利息

$7,633

第30年共還本金

$415,400

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$13,046,991

Disclaimer

Recommended properties

Mort. Insurance
info