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$13,281,244

Monthly Payment
$37,004

Down Payment

$-370,000

Total Loan

$8,370,000

Total int. paid

$4,951,244

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-40,000

Base on DTI ratio

$74,007

Budget of property purchase

HK$-40,000

Down Payment

$-370,000
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

$74,007

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 OCEANAIRE TWR 06A

thumb_up

OCEANAIRE TWR 06A

694 ft²

@12,968

GFA

914 ft²

@9,847

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$9 M

694 ft²

@12,968

GFA

914 ft²

@9,847

Sale$9 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sai Kung TAN CHEUNG

thumb_up

Open Sea View, Walking Distance to Down Town, Convenient

700 ft²

@10,429

GFA

700 ft²

@10,429

directions_run Sale real_estate_agent Rare hotel_class King

Sale$7.3 M

700 ft²

@10,429

GFA

700 ft²

@10,429

Sale$7.3 M

directions_run Sale real_estate_agent Rare hotel_class King

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

PARK MEDITERRANEAN TWR 02 WITH ROOF

571 ft²

@13,660

real_estate_agent Rare

Sale$7.8 M

571 ft²

@13,660

Sale$7.8 M

real_estate_agent Rare

Ma On Shan SAI KENG

thumb_up

MA ON SHAN SAI KENG

GFA

1,400 ft²

@6,214

local_fire_department HIT

Sale$8.7 M

GFA

1,400 ft²

@6,214

Sale$8.7 M

local_fire_department HIT

Ma On Shan ST BARTHS PH 01 CEDAR COURT TWR 02

thumb_up

ST BARTHS PH 01 CEDAR COURT TWR 02

493 ft²

@16,187

real_estate_agent Rare pets Pet Friendly price_change 蝕讓盤

Sale$7.98 M

493 ft²

@16,187

Sale$7.98 M

real_estate_agent Rare pets Pet Friendly price_change 蝕讓盤

Fanling BELAIR MONTE BLK 07

thumb_up

BELAIR MONTE BLK 07

706 ft²

@10,765

GFA

1,010 ft²

@7,525

directions_run Sale hotel_class King

Sale$7.6 M

706 ft²

@10,765

GFA

1,010 ft²

@7,525

Sale$7.6 M

directions_run Sale hotel_class King

Shatin MANLAI COURT

thumb_up

MANLAI COURT

622 ft²

@11,897

GFA

736 ft²

@10,054

local_offer Good Catch

Sale$7.4 M

622 ft²

@11,897

GFA

736 ft²

@10,054

Sale$7.4 M

local_offer Good Catch

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 08

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 08

512 ft²

@14,414

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

Sale$7.38 M

512 ft²

@14,414

Sale$7.38 M

local_fire_department HIT hotel_class King flight_takeoff 移民急讓 pets Pet Friendly

Tai Po ST MARTIN PH 02 TWR 10

thumb_up

ST MARTIN PH 02 TWR 10

457 ft²

@17,899

local_offer Good Catch verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

Sale$8.18 M

457 ft²

@17,899

Sale$8.18 M

local_offer Good Catch verified 首置必買 pets Pet Friendly transfer_within_a_station Quality Migrant

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

Ma On Shan OCEANAIRE TWR 02B

thumb_up

OCEANAIRE TWR 02B

666 ft²

@12,462

GFA

878 ft²

@9,453

local_fire_department HIT

Sale$8.3 M

666 ft²

@12,462

GFA

878 ft²

@9,453

Sale$8.3 M

local_fire_department HIT

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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$50,094	$38,493	$31,544	$26,921
1.500	$51,956	$40,389	$33,475	$28,887
2.000	$53,862	$42,342	$35,477	$30,937
2.500	$55,810	$44,353	$37,549	$33,072
3.000	$57,802	$46,420	$39,691	$35,288
3.375	$59,323	$48,007	$41,343	$37,003
3.500	$59,836	$48,543	$41,902	$37,585
4.000	$61,912	$50,721	$44,180	$39,960
4.500	$64,030	$52,953	$46,523	$42,410
5.000	$66,189	$55,238	$48,930	$44,932
5.500	$68,390	$57,576	$51,399	$47,524
6.000	$70,631	$59,965	$53,928	$50,182

Monthly Payment$37,004

Term

30Year

Loan amount

$8,370,000

Total int. paid

$4,951,244

Total Loan and Interest

$13,321,244

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$23,541	$13,463	$37,003	$8,356,537
2	$23,503	$13,501	$37,003	$8,343,036
3	$23,465	$13,539	$37,003	$8,329,498
4	$23,427	$13,577	$37,003	$8,315,921
5	$23,389	$13,615	$37,003	$8,302,306
6	$23,350	$13,653	$37,003	$8,288,653
7	$23,312	$13,692	$37,003	$8,274,961
8	$23,273	$13,730	$37,003	$8,261,231
9	$23,235	$13,769	$37,003	$8,247,462
10	$23,196	$13,807	$37,003	$8,233,655
11	$23,157	$13,846	$37,003	$8,219,809
12	$23,118	$13,885	$37,003	$8,205,923

第1年供款共

$444,041

第1年利息

$279,965

第1年共還本金

$164,077

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$23,079	$13,924	$37,003	$8,191,999
14	$23,040	$13,963	$37,003	$8,178,036
15	$23,001	$14,003	$37,003	$8,164,033
16	$22,961	$14,042	$37,003	$8,149,991
17	$22,922	$14,082	$37,003	$8,135,909
18	$22,882	$14,121	$37,003	$8,121,788
19	$22,843	$14,161	$37,003	$8,107,627
20	$22,803	$14,201	$37,003	$8,093,426
21	$22,763	$14,241	$37,003	$8,079,186
22	$22,723	$14,281	$37,003	$8,064,905
23	$22,683	$14,321	$37,003	$8,050,584
24	$22,642	$14,361	$37,003	$8,036,223

第2年供款共

$444,041

第2年利息

$274,341

第2年共還本金

$169,701

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$22,602	$14,402	$37,003	$8,021,821
26	$22,561	$14,442	$37,003	$8,007,379
27	$22,521	$14,483	$37,003	$7,992,896
28	$22,480	$14,523	$37,003	$7,978,373
29	$22,439	$14,564	$37,003	$7,963,809
30	$22,398	$14,605	$37,003	$7,949,204
31	$22,357	$14,646	$37,003	$7,934,557
32	$22,316	$14,688	$37,003	$7,919,870
33	$22,275	$14,729	$37,003	$7,905,141
34	$22,233	$14,770	$37,003	$7,890,371
35	$22,192	$14,812	$37,003	$7,875,559
36	$22,150	$14,853	$37,003	$7,860,705

第3年供款共

$444,041

第3年利息

$268,524

第3年共還本金

$175,517

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$22,108	$14,895	$37,003	$7,845,810
38	$22,066	$14,937	$37,003	$7,830,873
39	$22,024	$14,979	$37,003	$7,815,894
40	$21,982	$15,021	$37,003	$7,800,873
41	$21,940	$15,063	$37,003	$7,785,809
42	$21,898	$15,106	$37,003	$7,770,703
43	$21,855	$15,148	$37,003	$7,755,555
44	$21,812	$15,191	$37,003	$7,740,364
45	$21,770	$15,234	$37,003	$7,725,130
46	$21,727	$15,277	$37,003	$7,709,854
47	$21,684	$15,319	$37,003	$7,694,534
48	$21,641	$15,363	$37,003	$7,679,172

第4年供款共

$444,041

第4年利息

$262,508

第4年共還本金

$181,534

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$21,598	$15,406	$37,003	$7,663,766
50	$21,554	$15,449	$37,003	$7,648,317
51	$21,511	$15,493	$37,003	$7,632,824
52	$21,467	$15,536	$37,003	$7,617,288
53	$21,424	$15,580	$37,003	$7,601,708
54	$21,380	$15,624	$37,003	$7,586,085
55	$21,336	$15,668	$37,003	$7,570,417
56	$21,292	$15,712	$37,003	$7,554,705
57	$21,248	$15,756	$37,003	$7,538,950
58	$21,203	$15,800	$37,003	$7,523,149
59	$21,159	$15,845	$37,003	$7,507,305
60	$21,114	$15,889	$37,003	$7,491,416

第5年供款共

$444,041

第5年利息

$256,285

第5年共還本金

$187,756

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$21,070	$15,934	$37,003	$7,475,482
62	$21,025	$15,979	$37,003	$7,459,503
63	$20,980	$16,024	$37,003	$7,443,480
64	$20,935	$16,069	$37,003	$7,427,411
65	$20,890	$16,114	$37,003	$7,411,297
66	$20,844	$16,159	$37,003	$7,395,138
67	$20,799	$16,205	$37,003	$7,378,933
68	$20,753	$16,250	$37,003	$7,362,683
69	$20,708	$16,296	$37,003	$7,346,387
70	$20,662	$16,342	$37,003	$7,330,045
71	$20,616	$16,388	$37,003	$7,313,658
72	$20,570	$16,434	$37,003	$7,297,224

第6年供款共

$444,041

第6年利息

$249,850

第6年共還本金

$194,192

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$20,523	$16,480	$37,003	$7,280,744
74	$20,477	$16,526	$37,003	$7,264,218
75	$20,431	$16,573	$37,003	$7,247,645
76	$20,384	$16,619	$37,003	$7,231,025
77	$20,337	$16,666	$37,003	$7,214,359
78	$20,290	$16,713	$37,003	$7,197,646
79	$20,243	$16,760	$37,003	$7,180,886
80	$20,196	$16,807	$37,003	$7,164,079
81	$20,149	$16,854	$37,003	$7,147,224
82	$20,102	$16,902	$37,003	$7,130,322
83	$20,054	$16,949	$37,003	$7,113,373
84	$20,006	$16,997	$37,003	$7,096,376

第7年供款共

$444,041

第7年利息

$243,193

第7年共還本金

$200,848

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$19,959	$17,045	$37,003	$7,079,331
86	$19,911	$17,093	$37,003	$7,062,238
87	$19,863	$17,141	$37,003	$7,045,097
88	$19,814	$17,189	$37,003	$7,027,908
89	$19,766	$17,237	$37,003	$7,010,671
90	$19,718	$17,286	$37,003	$6,993,385
91	$19,669	$17,335	$37,003	$6,976,050
92	$19,620	$17,383	$37,003	$6,958,667
93	$19,571	$17,432	$37,003	$6,941,235
94	$19,522	$17,481	$37,003	$6,923,753
95	$19,473	$17,530	$37,003	$6,906,223
96	$19,424	$17,580	$37,003	$6,888,643

第8年供款共

$444,041

第8年利息

$236,309

第8年共還本金

$207,733

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$19,374	$17,629	$37,003	$6,871,014
98	$19,325	$17,679	$37,003	$6,853,335
99	$19,275	$17,728	$37,003	$6,835,607
100	$19,225	$17,778	$37,003	$6,817,829
101	$19,175	$17,828	$37,003	$6,800,000
102	$19,125	$17,878	$37,003	$6,782,122
103	$19,075	$17,929	$37,003	$6,764,193
104	$19,024	$17,979	$37,003	$6,746,214
105	$18,974	$18,030	$37,003	$6,728,184
106	$18,923	$18,080	$37,003	$6,710,104
107	$18,872	$18,131	$37,003	$6,691,973
108	$18,821	$18,182	$37,003	$6,673,790

第9年供款共

$444,041

第9年利息

$229,188

第9年共還本金

$214,853

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$18,770	$18,233	$37,003	$6,655,557
110	$18,719	$18,285	$37,003	$6,637,272
111	$18,667	$18,336	$37,003	$6,618,936
112	$18,616	$18,388	$37,003	$6,600,548
113	$18,564	$18,439	$37,003	$6,582,109
114	$18,512	$18,491	$37,003	$6,563,618
115	$18,460	$18,543	$37,003	$6,545,074
116	$18,408	$18,595	$37,003	$6,526,479
117	$18,356	$18,648	$37,003	$6,507,831
118	$18,303	$18,700	$37,003	$6,489,131
119	$18,251	$18,753	$37,003	$6,470,378
120	$18,198	$18,806	$37,003	$6,451,573

第10年供款共

$444,041

第10年利息

$221,824

第10年共還本金

$222,218

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$18,145	$18,858	$37,003	$6,432,714
122	$18,092	$18,911	$37,003	$6,413,803
123	$18,039	$18,965	$37,003	$6,394,838
124	$17,985	$19,018	$37,003	$6,375,820
125	$17,932	$19,071	$37,003	$6,356,749
126	$17,878	$19,125	$37,003	$6,337,624
127	$17,825	$19,179	$37,003	$6,318,445
128	$17,771	$19,233	$37,003	$6,299,212
129	$17,717	$19,287	$37,003	$6,279,925
130	$17,662	$19,341	$37,003	$6,260,584
131	$17,608	$19,396	$37,003	$6,241,188
132	$17,553	$19,450	$37,003	$6,221,738

第11年供款共

$444,041

第11年利息

$214,207

第11年共還本金

$229,834

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$17,499	$19,505	$37,003	$6,202,233
134	$17,444	$19,560	$37,003	$6,182,674
135	$17,389	$19,615	$37,003	$6,163,059
136	$17,334	$19,670	$37,003	$6,143,389
137	$17,278	$19,725	$37,003	$6,123,664
138	$17,223	$19,781	$37,003	$6,103,883
139	$17,167	$19,836	$37,003	$6,084,047
140	$17,111	$19,892	$37,003	$6,064,155
141	$17,055	$19,948	$37,003	$6,044,207
142	$16,999	$20,004	$37,003	$6,024,203
143	$16,943	$20,060	$37,003	$6,004,143
144	$16,887	$20,117	$37,003	$5,984,026

第12年供款共

$444,041

第12年利息

$206,329

第12年共還本金

$237,713

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$16,830	$20,173	$37,003	$5,963,852
146	$16,773	$20,230	$37,003	$5,943,622
147	$16,716	$20,287	$37,003	$5,923,335
148	$16,659	$20,344	$37,003	$5,902,991
149	$16,602	$20,401	$37,003	$5,882,590
150	$16,545	$20,459	$37,003	$5,862,131
151	$16,487	$20,516	$37,003	$5,841,615
152	$16,430	$20,574	$37,003	$5,821,041
153	$16,372	$20,632	$37,003	$5,800,409
154	$16,314	$20,690	$37,003	$5,779,720
155	$16,255	$20,748	$37,003	$5,758,972
156	$16,197	$20,806	$37,003	$5,738,165

第13年供款共

$444,041

第13年利息

$198,181

第13年共還本金

$245,861

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$16,139	$20,865	$37,003	$5,717,300
158	$16,080	$20,924	$37,003	$5,696,377
159	$16,021	$20,982	$37,003	$5,675,394
160	$15,962	$21,041	$37,003	$5,654,353
161	$15,903	$21,101	$37,003	$5,633,252
162	$15,844	$21,160	$37,003	$5,612,092
163	$15,784	$21,219	$37,003	$5,590,873
164	$15,724	$21,279	$37,003	$5,569,594
165	$15,664	$21,339	$37,003	$5,548,255
166	$15,604	$21,399	$37,003	$5,526,856
167	$15,544	$21,459	$37,003	$5,505,397
168	$15,484	$21,520	$37,003	$5,483,877

第14年供款共

$444,041

第14年利息

$189,753

第14年共還本金

$254,288

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$15,423	$21,580	$37,003	$5,462,297
170	$15,363	$21,641	$37,003	$5,440,656
171	$15,302	$21,702	$37,003	$5,418,955
172	$15,241	$21,763	$37,003	$5,397,192
173	$15,180	$21,824	$37,003	$5,375,368
174	$15,118	$21,885	$37,003	$5,353,483
175	$15,057	$21,947	$37,003	$5,331,536
176	$14,995	$22,009	$37,003	$5,309,528
177	$14,933	$22,070	$37,003	$5,287,457
178	$14,871	$22,132	$37,003	$5,265,325
179	$14,809	$22,195	$37,003	$5,243,130
180	$14,746	$22,257	$37,003	$5,220,873

第15年供款共

$444,041

第15年利息

$181,037

第15年共還本金

$263,004

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$14,684	$22,320	$37,003	$5,198,553
182	$14,621	$22,383	$37,003	$5,176,171
183	$14,558	$22,445	$37,003	$5,153,725
184	$14,495	$22,509	$37,003	$5,131,217
185	$14,432	$22,572	$37,003	$5,108,645
186	$14,368	$22,635	$37,003	$5,086,009
187	$14,304	$22,699	$37,003	$5,063,310
188	$14,241	$22,763	$37,003	$5,040,548
189	$14,177	$22,827	$37,003	$5,017,721
190	$14,112	$22,891	$37,003	$4,994,830
191	$14,048	$22,955	$37,003	$4,971,874
192	$13,983	$23,020	$37,003	$4,948,854

第16年供款共

$444,041

第16年利息

$172,022

第16年共還本金

$272,019

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$13,919	$23,085	$37,003	$4,925,769
194	$13,854	$23,150	$37,003	$4,902,619
195	$13,789	$23,215	$37,003	$4,879,405
196	$13,723	$23,280	$37,003	$4,856,124
197	$13,658	$23,346	$37,003	$4,832,779
198	$13,592	$23,411	$37,003	$4,809,368
199	$13,526	$23,477	$37,003	$4,785,890
200	$13,460	$23,543	$37,003	$4,762,347
201	$13,394	$23,609	$37,003	$4,738,738
202	$13,328	$23,676	$37,003	$4,715,062
203	$13,261	$23,742	$37,003	$4,691,320
204	$13,194	$23,809	$37,003	$4,667,511

第17年供款共

$444,041

第17年利息

$162,698

第17年共還本金

$281,343

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$13,127	$23,876	$37,003	$4,643,635
206	$13,060	$23,943	$37,003	$4,619,691
207	$12,993	$24,011	$37,003	$4,595,681
208	$12,925	$24,078	$37,003	$4,571,603
209	$12,858	$24,146	$37,003	$4,547,457
210	$12,790	$24,214	$37,003	$4,523,243
211	$12,722	$24,282	$37,003	$4,498,961
212	$12,653	$24,350	$37,003	$4,474,611
213	$12,585	$24,419	$37,003	$4,450,193
214	$12,516	$24,487	$37,003	$4,425,705
215	$12,447	$24,556	$37,003	$4,401,149
216	$12,378	$24,625	$37,003	$4,376,524

第18年供款共

$444,041

第18年利息

$153,055

第18年共還本金

$290,987

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$12,309	$24,694	$37,003	$4,351,830
218	$12,240	$24,764	$37,003	$4,327,066
219	$12,170	$24,834	$37,003	$4,302,232
220	$12,100	$24,903	$37,003	$4,277,329
221	$12,030	$24,973	$37,003	$4,252,355
222	$11,960	$25,044	$37,003	$4,227,311
223	$11,889	$25,114	$37,003	$4,202,197
224	$11,819	$25,185	$37,003	$4,177,013
225	$11,748	$25,256	$37,003	$4,151,757
226	$11,677	$25,327	$37,003	$4,126,430
227	$11,606	$25,398	$37,003	$4,101,032
228	$11,534	$25,469	$37,003	$4,075,563

第19年供款共

$444,041

第19年利息

$143,081

第19年共還本金

$300,961

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$11,463	$25,541	$37,003	$4,050,022
230	$11,391	$25,613	$37,003	$4,024,409
231	$11,319	$25,685	$37,003	$3,998,725
232	$11,246	$25,757	$37,003	$3,972,968
233	$11,174	$25,829	$37,003	$3,947,138
234	$11,101	$25,902	$37,003	$3,921,236
235	$11,028	$25,975	$37,003	$3,895,261
236	$10,955	$26,048	$37,003	$3,869,213
237	$10,882	$26,121	$37,003	$3,843,092
238	$10,809	$26,195	$37,003	$3,816,897
239	$10,735	$26,268	$37,003	$3,790,629
240	$10,661	$26,342	$37,003	$3,764,286

第20年供款共

$444,041

第20年利息

$132,764

第20年共還本金

$311,277

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$10,587	$26,416	$37,003	$3,737,870
242	$10,513	$26,491	$37,003	$3,711,379
243	$10,438	$26,565	$37,003	$3,684,814
244	$10,364	$26,640	$37,003	$3,658,174
245	$10,289	$26,715	$37,003	$3,631,459
246	$10,213	$26,790	$37,003	$3,604,669
247	$10,138	$26,865	$37,003	$3,577,804
248	$10,063	$26,941	$37,003	$3,550,863
249	$9,987	$27,017	$37,003	$3,523,846
250	$9,911	$27,093	$37,003	$3,496,754
251	$9,835	$27,169	$37,003	$3,469,585
252	$9,758	$27,245	$37,003	$3,442,340

第21年供款共

$444,041

第21年利息

$122,095

第21年共還本金

$321,947

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$9,682	$27,322	$37,003	$3,415,018
254	$9,605	$27,399	$37,003	$3,387,619
255	$9,528	$27,476	$37,003	$3,360,143
256	$9,450	$27,553	$37,003	$3,332,590
257	$9,373	$27,631	$37,003	$3,304,960
258	$9,295	$27,708	$37,003	$3,277,251
259	$9,217	$27,786	$37,003	$3,249,465
260	$9,139	$27,864	$37,003	$3,221,601
261	$9,061	$27,943	$37,003	$3,193,658
262	$8,982	$28,021	$37,003	$3,165,637
263	$8,903	$28,100	$37,003	$3,137,537
264	$8,824	$28,179	$37,003	$3,109,358

第22年供款共

$444,041

第22年利息

$111,059

第22年共還本金

$332,982

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$8,745	$28,258	$37,003	$3,081,099
266	$8,666	$28,338	$37,003	$3,052,761
267	$8,586	$28,418	$37,003	$3,024,344
268	$8,506	$28,497	$37,003	$2,995,846
269	$8,426	$28,578	$37,003	$2,967,269
270	$8,345	$28,658	$37,003	$2,938,611
271	$8,265	$28,739	$37,003	$2,909,872
272	$8,184	$28,819	$37,003	$2,881,053
273	$8,103	$28,900	$37,003	$2,852,152
274	$8,022	$28,982	$37,003	$2,823,170
275	$7,940	$29,063	$37,003	$2,794,107
276	$7,858	$29,145	$37,003	$2,764,962

第23年供款共

$444,041

第23年利息

$99,646

第23年共還本金

$344,396

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$7,776	$29,227	$37,003	$2,735,735
278	$7,694	$29,309	$37,003	$2,706,426
279	$7,612	$29,392	$37,003	$2,677,034
280	$7,529	$29,474	$37,003	$2,647,560
281	$7,446	$29,557	$37,003	$2,618,003
282	$7,363	$29,640	$37,003	$2,588,362
283	$7,280	$29,724	$37,003	$2,558,639
284	$7,196	$29,807	$37,003	$2,528,832
285	$7,112	$29,891	$37,003	$2,498,940
286	$7,028	$29,975	$37,003	$2,468,965
287	$6,944	$30,059	$37,003	$2,438,906
288	$6,859	$30,144	$37,003	$2,408,762

第24年供款共

$444,041

第24年利息

$87,841

第24年共還本金

$356,200

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$6,775	$30,229	$37,003	$2,378,533
290	$6,690	$30,314	$37,003	$2,348,219
291	$6,604	$30,399	$37,003	$2,317,820
292	$6,519	$30,485	$37,003	$2,287,335
293	$6,433	$30,570	$37,003	$2,256,765
294	$6,347	$30,656	$37,003	$2,226,109
295	$6,261	$30,743	$37,003	$2,195,366
296	$6,174	$30,829	$37,003	$2,164,537
297	$6,088	$30,916	$37,003	$2,133,622
298	$6,001	$31,003	$37,003	$2,102,619
299	$5,914	$31,090	$37,003	$2,071,529
300	$5,826	$31,177	$37,003	$2,040,352

第25年供款共

$444,041

第25年利息

$75,632

第25年共還本金

$368,410

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$5,738	$31,265	$37,003	$2,009,087
302	$5,651	$31,353	$37,003	$1,977,734
303	$5,562	$31,441	$37,003	$1,946,293
304	$5,474	$31,530	$37,003	$1,914,763
305	$5,385	$31,618	$37,003	$1,883,145
306	$5,296	$31,707	$37,003	$1,851,438
307	$5,207	$31,796	$37,003	$1,819,642
308	$5,118	$31,886	$37,003	$1,787,756
309	$5,028	$31,975	$37,003	$1,755,781
310	$4,938	$32,065	$37,003	$1,723,715
311	$4,848	$32,156	$37,003	$1,691,560
312	$4,758	$32,246	$37,003	$1,659,314

第26年供款共

$444,041

第26年利息

$63,004

第26年共還本金

$381,038

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$4,667	$32,337	$37,003	$1,626,977
314	$4,576	$32,428	$37,003	$1,594,550
315	$4,485	$32,519	$37,003	$1,562,031
316	$4,393	$32,610	$37,003	$1,529,421
317	$4,301	$32,702	$37,003	$1,496,719
318	$4,210	$32,794	$37,003	$1,463,925
319	$4,117	$32,886	$37,003	$1,431,039
320	$4,025	$32,979	$37,003	$1,398,060
321	$3,932	$33,071	$37,003	$1,364,989
322	$3,839	$33,164	$37,003	$1,331,824
323	$3,746	$33,258	$37,003	$1,298,566
324	$3,652	$33,351	$37,003	$1,265,215

第27年供款共

$444,041

第27年利息

$49,943

第27年共還本金

$394,099

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,558	$33,445	$37,003	$1,231,770
326	$3,464	$33,539	$37,003	$1,198,231
327	$3,370	$33,633	$37,003	$1,164,598
328	$3,275	$33,728	$37,003	$1,130,870
329	$3,181	$33,823	$37,003	$1,097,047
330	$3,085	$33,918	$37,003	$1,063,129
331	$2,990	$34,013	$37,003	$1,029,115
332	$2,894	$34,109	$37,003	$995,006
333	$2,798	$34,205	$37,003	$960,801
334	$2,702	$34,301	$37,003	$926,500
335	$2,606	$34,398	$37,003	$892,102
336	$2,509	$34,494	$37,003	$857,608

第28年供款共

$444,041

第28年利息

$36,434

第28年共還本金

$407,607

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,412	$34,591	$37,003	$823,017
338	$2,315	$34,689	$37,003	$788,328
339	$2,217	$34,786	$37,003	$753,542
340	$2,119	$34,884	$37,003	$718,657
341	$2,021	$34,982	$37,003	$683,675
342	$1,923	$35,081	$37,003	$648,595
343	$1,824	$35,179	$37,003	$613,415
344	$1,725	$35,278	$37,003	$578,137
345	$1,626	$35,377	$37,003	$542,760
346	$1,527	$35,477	$37,003	$507,283
347	$1,427	$35,577	$37,003	$471,706
348	$1,327	$35,677	$37,003	$436,029

第29年供款共

$444,041

第29年利息

$22,463

第29年共還本金

$421,579

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,226	$35,777	$37,003	$400,252
350	$1,126	$35,878	$37,003	$364,374
351	$1,025	$35,979	$37,003	$328,396
352	$924	$36,080	$37,003	$292,316
353	$822	$36,181	$37,003	$256,135
354	$720	$36,283	$37,003	$219,851
355	$618	$36,385	$37,003	$183,466
356	$516	$36,487	$37,003	$146,979
357	$413	$36,590	$37,003	$110,389
358	$310	$36,693	$37,003	$73,696
359	$207	$36,796	$37,003	$36,900
360	$104	$36,900	$37,003	$0

第30年供款共

$444,041

第30年利息

$8,012

第30年共還本金

$436,029

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$13,281,244

Disclaimer

Recommended properties

Mort. Insurance
info