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$13,124,644

Monthly Payment
$36,819

Down Payment

$-460,000

Total Loan

$8,460,000

Total int. paid

$4,794,644

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-130,000

Base on DTI ratio

$73,637

Budget of property purchase

HK$-130,000

Down Payment

$-460,000
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

$73,637

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 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

Shatin DRAGONS RANGE

thumb_up

SHATIN DRAGONS RANGE

660 ft²

@12,121

local_fire_department HIT

Sale$8 M

660 ft²

@12,121

Sale$8 M

local_fire_department HIT

Shatin DRAGONS RANGE

thumb_up

DRAGONS RANGE

662 ft²

@10,574

local_fire_department HIT

Sale$7 M

662 ft²

@10,574

Sale$7 M

local_fire_department HIT

Ma On Shan MOUNTAIN SHORE BLK 05

thumb_up

MOUNTAIN SHORE BLK 05

676 ft²

@12,574

GFA

855 ft²

@9,942

local_fire_department HIT real_estate_agent Rare

Sale$8.5 M

676 ft²

@12,574

GFA

855 ft²

@9,942

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare

Shatin THE MET. ACAPPELLA

thumb_up

THE MET. ACAPPELLA

516 ft²

@13,760

real_estate_agent Rare local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Sale$7.1 M

516 ft²

@13,760

Sale$7.1 M

real_estate_agent Rare local_offer Good Catch pets Pet Friendly price_change 蝕讓盤

Shatin JUBILEE GDN JUBILEE COURT

thumb_up

JUBILEE GDN JUBILEE COURT

665 ft²

@11,128

GFA

1,094 ft²

@6,764

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Sale$7.4 M

665 ft²

@11,128

GFA

1,094 ft²

@6,764

Sale$7.4 M

local_offer Good Catch verified 首置必買 vpn_key Key transfer_within_a_station Quality Migrant

Fanling SWALLOW GDN PH 02

thumb_up

SWALLOW GDN PH 02

630 ft²

@11,111

local_fire_department HIT

Sale$7 M

630 ft²

@11,111

Sale$7 M

local_fire_department HIT

Ma On Shan MONTE VISTA

thumb_up

MONTE VISTA BLK 09

751 ft²

@9,987

GFA

963 ft²

@7,788

directions_run Sale

Sale$7.5 M

751 ft²

@9,987

GFA

963 ft²

@7,788

Sale$7.5 M

directions_run Sale

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA

429 ft²

@17,016

GFA

562 ft²

@12,989

local_fire_department HIT real_estate_agent Rare pets Pet Friendly

Sale$7.3 M

429 ft²

@17,016

GFA

562 ft²

@12,989

Sale$7.3 M

local_fire_department HIT real_estate_agent Rare pets Pet Friendly

Pak Shek Kok PROVIDENCE BAY

thumb_up

TAI PO PROVIDENCE BAY

653 ft²

@11,485

GFA

832 ft²

@9,014

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Sale$7.5 M

653 ft²

@11,485

GFA

832 ft²

@9,014

Sale$7.5 M

local_fire_department HIT local_offer Good Catch flight_takeoff 移民急讓 price_change 蝕讓盤

Ma On Shan LAKE SILVER

thumb_up

LAKE SILVER TWR 08

541 ft²

@15,490

GFA

711 ft²

@11,786

local_fire_department HIT directions_run Sale verified 首置必買 pets Pet Friendly

Sale$8.38 M

541 ft²

@15,490

GFA

711 ft²

@11,786

Sale$8.38 M

local_fire_department HIT directions_run Sale verified 首置必買 pets Pet Friendly

Ma On Shan 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

Interest Rate	15Year	20Year	25Year	30Year
1.000	$50,633	$38,907	$31,883	$27,211
1.500	$52,515	$40,823	$33,835	$29,197
2.000	$54,441	$42,798	$35,858	$31,270
2.500	$56,410	$44,830	$37,953	$33,427
3.000	$58,423	$46,919	$40,118	$35,668
3.250	$59,446	$47,985	$41,227	$36,818
3.500	$60,479	$49,065	$42,353	$37,989
4.000	$62,578	$51,266	$44,655	$40,389
4.500	$64,718	$53,522	$47,023	$42,866
5.000	$66,901	$55,832	$49,456	$45,415
5.500	$69,125	$58,195	$51,952	$48,035
6.000	$71,390	$60,610	$54,508	$50,722

Monthly Payment$36,819

Term

30Year

Loan amount

$8,460,000

Total int. paid

$4,794,644

Total Loan and Interest

$13,254,644

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$22,913	$13,906	$36,818	$8,446,094
2	$22,875	$13,944	$36,818	$8,432,150
3	$22,837	$13,981	$36,818	$8,418,169
4	$22,799	$14,019	$36,818	$8,404,150
5	$22,761	$14,057	$36,818	$8,390,093
6	$22,723	$14,095	$36,818	$8,375,997
7	$22,685	$14,133	$36,818	$8,361,864
8	$22,647	$14,172	$36,818	$8,347,692
9	$22,608	$14,210	$36,818	$8,333,482
10	$22,570	$14,249	$36,818	$8,319,233
11	$22,531	$14,287	$36,818	$8,304,946
12	$22,493	$14,326	$36,818	$8,290,620

第1年供款共

$441,821

第1年利息

$272,442

第1年共還本金

$169,380

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$22,454	$14,365	$36,818	$8,276,256
14	$22,415	$14,404	$36,818	$8,261,852
15	$22,376	$14,443	$36,818	$8,247,409
16	$22,337	$14,482	$36,818	$8,232,928
17	$22,298	$14,521	$36,818	$8,218,407
18	$22,258	$14,560	$36,818	$8,203,846
19	$22,219	$14,600	$36,818	$8,189,247
20	$22,179	$14,639	$36,818	$8,174,608
21	$22,140	$14,679	$36,818	$8,159,929
22	$22,100	$14,719	$36,818	$8,145,210
23	$22,060	$14,759	$36,818	$8,130,451
24	$22,020	$14,798	$36,818	$8,115,653

第2年供款共

$441,821

第2年利息

$266,854

第2年共還本金

$174,967

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$21,980	$14,839	$36,818	$8,100,814
26	$21,940	$14,879	$36,818	$8,085,936
27	$21,899	$14,919	$36,818	$8,071,017
28	$21,859	$14,959	$36,818	$8,056,057
29	$21,818	$15,000	$36,818	$8,041,057
30	$21,778	$15,041	$36,818	$8,026,017
31	$21,737	$15,081	$36,818	$8,010,935
32	$21,696	$15,122	$36,818	$7,995,813
33	$21,655	$15,163	$36,818	$7,980,650
34	$21,614	$15,204	$36,818	$7,965,446
35	$21,573	$15,245	$36,818	$7,950,200
36	$21,532	$15,287	$36,818	$7,934,914

第3年供款共

$441,821

第3年利息

$261,082

第3年共還本金

$180,739

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$21,490	$15,328	$36,818	$7,919,586
38	$21,449	$15,370	$36,818	$7,904,216
39	$21,407	$15,411	$36,818	$7,888,805
40	$21,366	$15,453	$36,818	$7,873,352
41	$21,324	$15,495	$36,818	$7,857,857
42	$21,282	$15,537	$36,818	$7,842,320
43	$21,240	$15,579	$36,818	$7,826,742
44	$21,197	$15,621	$36,818	$7,811,121
45	$21,155	$15,663	$36,818	$7,795,457
46	$21,113	$15,706	$36,818	$7,779,751
47	$21,070	$15,748	$36,818	$7,764,003
48	$21,028	$15,791	$36,818	$7,748,212

第4年供款共

$441,821

第4年利息

$255,120

第4年共還本金

$186,702

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$20,985	$15,834	$36,818	$7,732,379
50	$20,942	$15,877	$36,818	$7,716,502
51	$20,899	$15,920	$36,818	$7,700,582
52	$20,856	$15,963	$36,818	$7,684,620
53	$20,813	$16,006	$36,818	$7,668,614
54	$20,769	$16,049	$36,818	$7,652,564
55	$20,726	$16,093	$36,818	$7,636,472
56	$20,682	$16,136	$36,818	$7,620,335
57	$20,638	$16,180	$36,818	$7,604,155
58	$20,595	$16,224	$36,818	$7,587,931
59	$20,551	$16,268	$36,818	$7,571,664
60	$20,507	$16,312	$36,818	$7,555,352

第5年供款共

$441,821

第5年利息

$248,961

第5年共還本金

$192,861

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$20,462	$16,356	$36,818	$7,538,996
62	$20,418	$16,400	$36,818	$7,522,595
63	$20,374	$16,445	$36,818	$7,506,151
64	$20,329	$16,489	$36,818	$7,489,661
65	$20,284	$16,534	$36,818	$7,473,127
66	$20,240	$16,579	$36,818	$7,456,549
67	$20,195	$16,624	$36,818	$7,439,925
68	$20,150	$16,669	$36,818	$7,423,256
69	$20,105	$16,714	$36,818	$7,406,542
70	$20,059	$16,759	$36,818	$7,389,783
71	$20,014	$16,804	$36,818	$7,372,979
72	$19,968	$16,850	$36,818	$7,356,129

第6年供款共

$441,821

第6年利息

$242,599

第6年共還本金

$199,223

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$19,923	$16,896	$36,818	$7,339,233
74	$19,877	$16,941	$36,818	$7,322,292
75	$19,831	$16,987	$36,818	$7,305,305
76	$19,785	$17,033	$36,818	$7,288,271
77	$19,739	$17,079	$36,818	$7,271,192
78	$19,693	$17,126	$36,818	$7,254,066
79	$19,646	$17,172	$36,818	$7,236,894
80	$19,600	$17,219	$36,818	$7,219,676
81	$19,553	$17,265	$36,818	$7,202,411
82	$19,507	$17,312	$36,818	$7,185,099
83	$19,460	$17,359	$36,818	$7,167,740
84	$19,413	$17,406	$36,818	$7,150,334

第7年供款共

$441,821

第7年利息

$236,027

第7年共還本金

$205,795

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$19,365	$17,453	$36,818	$7,132,881
86	$19,318	$17,500	$36,818	$7,115,381
87	$19,271	$17,548	$36,818	$7,097,833
88	$19,223	$17,595	$36,818	$7,080,238
89	$19,176	$17,643	$36,818	$7,062,595
90	$19,128	$17,691	$36,818	$7,044,905
91	$19,080	$17,739	$36,818	$7,027,166
92	$19,032	$17,787	$36,818	$7,009,380
93	$18,984	$17,835	$36,818	$6,991,545
94	$18,935	$17,883	$36,818	$6,973,662
95	$18,887	$17,931	$36,818	$6,955,731
96	$18,838	$17,980	$36,818	$6,937,751

第8年供款共

$441,821

第8年利息

$229,238

第8年共還本金

$212,584

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$18,790	$18,029	$36,818	$6,919,722
98	$18,741	$18,078	$36,818	$6,901,644
99	$18,692	$18,127	$36,818	$6,883,518
100	$18,643	$18,176	$36,818	$6,865,342
101	$18,594	$18,225	$36,818	$6,847,117
102	$18,544	$18,274	$36,818	$6,828,843
103	$18,495	$18,324	$36,818	$6,810,519
104	$18,445	$18,373	$36,818	$6,792,146
105	$18,395	$18,423	$36,818	$6,773,723
106	$18,346	$18,473	$36,818	$6,755,250
107	$18,295	$18,523	$36,818	$6,736,727
108	$18,245	$18,573	$36,818	$6,718,154

第9年供款共

$441,821

第9年利息

$222,225

第9年共還本金

$219,596

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$18,195	$18,623	$36,818	$6,699,531
110	$18,145	$18,674	$36,818	$6,680,857
111	$18,094	$18,724	$36,818	$6,662,132
112	$18,043	$18,775	$36,818	$6,643,357
113	$17,992	$18,826	$36,818	$6,624,531
114	$17,941	$18,877	$36,818	$6,605,654
115	$17,890	$18,928	$36,818	$6,586,726
116	$17,839	$18,979	$36,818	$6,567,746
117	$17,788	$19,031	$36,818	$6,548,716
118	$17,736	$19,082	$36,818	$6,529,633
119	$17,684	$19,134	$36,818	$6,510,499
120	$17,633	$19,186	$36,818	$6,491,313

第10年供款共

$441,821

第10年利息

$214,981

第10年共還本金

$226,841

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$17,581	$19,238	$36,818	$6,472,076
122	$17,529	$19,290	$36,818	$6,452,786
123	$17,476	$19,342	$36,818	$6,433,444
124	$17,424	$19,395	$36,818	$6,414,049
125	$17,371	$19,447	$36,818	$6,394,602
126	$17,319	$19,500	$36,818	$6,375,102
127	$17,266	$19,553	$36,818	$6,355,550
128	$17,213	$19,606	$36,818	$6,335,944
129	$17,160	$19,659	$36,818	$6,316,286
130	$17,107	$19,712	$36,818	$6,296,574
131	$17,053	$19,765	$36,818	$6,276,808
132	$17,000	$19,819	$36,818	$6,256,990

第11年供款共

$441,821

第11年利息

$207,498

第11年共還本金

$234,324

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$16,946	$19,872	$36,818	$6,237,117
134	$16,892	$19,926	$36,818	$6,217,191
135	$16,838	$19,980	$36,818	$6,197,211
136	$16,784	$20,034	$36,818	$6,177,176
137	$16,730	$20,089	$36,818	$6,157,088
138	$16,675	$20,143	$36,818	$6,136,945
139	$16,621	$20,198	$36,818	$6,116,747
140	$16,566	$20,252	$36,818	$6,096,495
141	$16,511	$20,307	$36,818	$6,076,188
142	$16,456	$20,362	$36,818	$6,055,826
143	$16,401	$20,417	$36,818	$6,035,408
144	$16,346	$20,473	$36,818	$6,014,936

第12年供款共

$441,821

第12年利息

$199,768

第12年共還本金

$242,054

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$16,290	$20,528	$36,818	$5,994,408
146	$16,235	$20,584	$36,818	$5,973,824
147	$16,179	$20,639	$36,818	$5,953,185
148	$16,123	$20,695	$36,818	$5,932,490
149	$16,067	$20,751	$36,818	$5,911,738
150	$16,011	$20,807	$36,818	$5,890,931
151	$15,955	$20,864	$36,818	$5,870,067
152	$15,898	$20,920	$36,818	$5,849,147
153	$15,841	$20,977	$36,818	$5,828,170
154	$15,785	$21,034	$36,818	$5,807,136
155	$15,728	$21,091	$36,818	$5,786,045
156	$15,671	$21,148	$36,818	$5,764,897

第13年供款共

$441,821

第13年利息

$191,783

第13年共還本金

$250,039

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$15,613	$21,205	$36,818	$5,743,692
158	$15,556	$21,263	$36,818	$5,722,429
159	$15,498	$21,320	$36,818	$5,701,109
160	$15,441	$21,378	$36,818	$5,679,731
161	$15,383	$21,436	$36,818	$5,658,295
162	$15,325	$21,494	$36,818	$5,636,801
163	$15,266	$21,552	$36,818	$5,615,249
164	$15,208	$21,610	$36,818	$5,593,639
165	$15,149	$21,669	$36,818	$5,571,970
166	$15,091	$21,728	$36,818	$5,550,242
167	$15,032	$21,787	$36,818	$5,528,456
168	$14,973	$21,846	$36,818	$5,506,610

第14年供款共

$441,821

第14年利息

$183,534

第14年共還本金

$258,287

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$14,914	$21,905	$36,818	$5,484,705
170	$14,854	$21,964	$36,818	$5,462,741
171	$14,795	$22,024	$36,818	$5,440,718
172	$14,735	$22,083	$36,818	$5,418,635
173	$14,675	$22,143	$36,818	$5,396,492
174	$14,615	$22,203	$36,818	$5,374,289
175	$14,555	$22,263	$36,818	$5,352,025
176	$14,495	$22,323	$36,818	$5,329,702
177	$14,435	$22,384	$36,818	$5,307,318
178	$14,374	$22,444	$36,818	$5,284,874
179	$14,313	$22,505	$36,818	$5,262,369
180	$14,252	$22,566	$36,818	$5,239,802

第15年供款共

$441,821

第15年利息

$175,014

第15年共還本金

$266,808

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$14,191	$22,627	$36,818	$5,217,175
182	$14,130	$22,689	$36,818	$5,194,486
183	$14,068	$22,750	$36,818	$5,171,736
184	$14,007	$22,812	$36,818	$5,148,925
185	$13,945	$22,873	$36,818	$5,126,051
186	$13,883	$22,935	$36,818	$5,103,116
187	$13,821	$22,998	$36,818	$5,080,118
188	$13,759	$23,060	$36,818	$5,057,059
189	$13,696	$23,122	$36,818	$5,033,936
190	$13,634	$23,185	$36,818	$5,010,751
191	$13,571	$23,248	$36,818	$4,987,504
192	$13,508	$23,311	$36,818	$4,964,193

第16年供款共

$441,821

第16年利息

$166,212

第16年共還本金

$275,609

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$13,445	$23,374	$36,818	$4,940,819
194	$13,381	$23,437	$36,818	$4,917,382
195	$13,318	$23,501	$36,818	$4,893,882
196	$13,254	$23,564	$36,818	$4,870,318
197	$13,190	$23,628	$36,818	$4,846,690
198	$13,126	$23,692	$36,818	$4,822,998
199	$13,062	$23,756	$36,818	$4,799,241
200	$12,998	$23,821	$36,818	$4,775,421
201	$12,933	$23,885	$36,818	$4,751,536
202	$12,869	$23,950	$36,818	$4,727,586
203	$12,804	$24,015	$36,818	$4,703,572
204	$12,739	$24,080	$36,818	$4,679,492

第17年供款共

$441,821

第17年利息

$157,120

第17年共還本金

$284,701

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$12,674	$24,145	$36,818	$4,655,347
206	$12,608	$24,210	$36,818	$4,631,137
207	$12,543	$24,276	$36,818	$4,606,861
208	$12,477	$24,342	$36,818	$4,582,520
209	$12,411	$24,407	$36,818	$4,558,112
210	$12,345	$24,474	$36,818	$4,533,638
211	$12,279	$24,540	$36,818	$4,509,099
212	$12,212	$24,606	$36,818	$4,484,492
213	$12,146	$24,673	$36,818	$4,459,819
214	$12,079	$24,740	$36,818	$4,435,080
215	$12,012	$24,807	$36,818	$4,410,273
216	$11,944	$24,874	$36,818	$4,385,399

第18年供款共

$441,821

第18年利息

$147,728

第18年共還本金

$294,093

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$11,877	$24,941	$36,818	$4,360,458
218	$11,810	$25,009	$36,818	$4,335,449
219	$11,742	$25,077	$36,818	$4,310,372
220	$11,674	$25,145	$36,818	$4,285,227
221	$11,606	$25,213	$36,818	$4,260,015
222	$11,538	$25,281	$36,818	$4,234,734
223	$11,469	$25,349	$36,818	$4,209,385
224	$11,400	$25,418	$36,818	$4,183,967
225	$11,332	$25,487	$36,818	$4,158,480
226	$11,263	$25,556	$36,818	$4,132,924
227	$11,193	$25,625	$36,818	$4,107,299
228	$11,124	$25,695	$36,818	$4,081,604

第19年供款共

$441,821

第19年利息

$138,027

第19年共還本金

$303,795

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$11,054	$25,764	$36,818	$4,055,840
230	$10,985	$25,834	$36,818	$4,030,006
231	$10,915	$25,904	$36,818	$4,004,102
232	$10,844	$25,974	$36,818	$3,978,128
233	$10,774	$26,044	$36,818	$3,952,084
234	$10,704	$26,115	$36,818	$3,925,969
235	$10,633	$26,186	$36,818	$3,899,783
236	$10,562	$26,257	$36,818	$3,873,527
237	$10,491	$26,328	$36,818	$3,847,199
238	$10,419	$26,399	$36,818	$3,820,800
239	$10,348	$26,470	$36,818	$3,794,330
240	$10,276	$26,542	$36,818	$3,767,788

第20年供款共

$441,821

第20年利息

$128,005

第20年共還本金

$313,816

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$10,204	$26,614	$36,818	$3,741,174
242	$10,132	$26,686	$36,818	$3,714,487
243	$10,060	$26,758	$36,818	$3,687,729
244	$9,988	$26,831	$36,818	$3,660,898
245	$9,915	$26,904	$36,818	$3,633,995
246	$9,842	$26,976	$36,818	$3,607,018
247	$9,769	$27,049	$36,818	$3,579,969
248	$9,696	$27,123	$36,818	$3,552,846
249	$9,622	$27,196	$36,818	$3,525,650
250	$9,549	$27,270	$36,818	$3,498,380
251	$9,475	$27,344	$36,818	$3,471,037
252	$9,401	$27,418	$36,818	$3,443,619

第21年供款共

$441,821

第21年利息

$117,653

第21年共還本金

$324,169

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$9,326	$27,492	$36,818	$3,416,127
254	$9,252	$27,566	$36,818	$3,388,560
255	$9,177	$27,641	$36,818	$3,360,919
256	$9,102	$27,716	$36,818	$3,333,203
257	$9,027	$27,791	$36,818	$3,305,412
258	$8,952	$27,866	$36,818	$3,277,546
259	$8,877	$27,942	$36,818	$3,249,604
260	$8,801	$28,017	$36,818	$3,221,587
261	$8,725	$28,093	$36,818	$3,193,493
262	$8,649	$28,169	$36,818	$3,165,324
263	$8,573	$28,246	$36,818	$3,137,078
264	$8,496	$28,322	$36,818	$3,108,756

第22年供款共

$441,821

第22年利息

$106,959

第22年共還本金

$334,863

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$8,420	$28,399	$36,818	$3,080,357
266	$8,343	$28,476	$36,818	$3,051,881
267	$8,266	$28,553	$36,818	$3,023,328
268	$8,188	$28,630	$36,818	$2,994,698
269	$8,111	$28,708	$36,818	$2,965,990
270	$8,033	$28,786	$36,818	$2,937,205
271	$7,955	$28,864	$36,818	$2,908,341
272	$7,877	$28,942	$36,818	$2,879,400
273	$7,798	$29,020	$36,818	$2,850,379
274	$7,720	$29,099	$36,818	$2,821,281
275	$7,641	$29,177	$36,818	$2,792,103
276	$7,562	$29,257	$36,818	$2,762,847

第23年供款共

$441,821

第23年利息

$95,912

第23年共還本金

$345,909

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$7,483	$29,336	$36,818	$2,733,511
278	$7,403	$29,415	$36,818	$2,704,096
279	$7,324	$29,495	$36,818	$2,674,601
280	$7,244	$29,575	$36,818	$2,645,026
281	$7,164	$29,655	$36,818	$2,615,371
282	$7,083	$29,735	$36,818	$2,585,636
283	$7,003	$29,816	$36,818	$2,555,821
284	$6,922	$29,896	$36,818	$2,525,924
285	$6,841	$29,977	$36,818	$2,495,947
286	$6,760	$30,059	$36,818	$2,465,888
287	$6,678	$30,140	$36,818	$2,435,748
288	$6,597	$30,222	$36,818	$2,405,526

第24年供款共

$441,821

第24年利息

$84,501

第24年共還本金

$357,320

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$6,515	$30,303	$36,818	$2,375,223
290	$6,433	$30,386	$36,818	$2,344,837
291	$6,351	$30,468	$36,818	$2,314,370
292	$6,268	$30,550	$36,818	$2,283,819
293	$6,185	$30,633	$36,818	$2,253,186
294	$6,102	$30,716	$36,818	$2,222,470
295	$6,019	$30,799	$36,818	$2,191,671
296	$5,936	$30,883	$36,818	$2,160,788
297	$5,852	$30,966	$36,818	$2,129,822
298	$5,768	$31,050	$36,818	$2,098,772
299	$5,684	$31,134	$36,818	$2,067,637
300	$5,600	$31,219	$36,818	$2,036,419

第25年供款共

$441,821

第25年利息

$72,714

第25年共還本金

$369,108

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$5,515	$31,303	$36,818	$2,005,116
302	$5,431	$31,388	$36,818	$1,973,728
303	$5,346	$31,473	$36,818	$1,942,255
304	$5,260	$31,558	$36,818	$1,910,696
305	$5,175	$31,644	$36,818	$1,879,053
306	$5,089	$31,729	$36,818	$1,847,323
307	$5,003	$31,815	$36,818	$1,815,508
308	$4,917	$31,901	$36,818	$1,783,607
309	$4,831	$31,988	$36,818	$1,751,619
310	$4,744	$32,074	$36,818	$1,719,544
311	$4,657	$32,161	$36,818	$1,687,383
312	$4,570	$32,248	$36,818	$1,655,135

第26年供款共

$441,821

第26年利息

$60,537

第26年共還本金

$381,284

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$4,483	$32,336	$36,818	$1,622,799
314	$4,395	$32,423	$36,818	$1,590,375
315	$4,307	$32,511	$36,818	$1,557,864
316	$4,219	$32,599	$36,818	$1,525,265
317	$4,131	$32,688	$36,818	$1,492,577
318	$4,042	$32,776	$36,818	$1,459,801
319	$3,954	$32,865	$36,818	$1,426,937
320	$3,865	$32,954	$36,818	$1,393,983
321	$3,775	$33,043	$36,818	$1,360,940
322	$3,686	$33,133	$36,818	$1,327,807
323	$3,596	$33,222	$36,818	$1,294,585
324	$3,506	$33,312	$36,818	$1,261,272

第27年供款共

$441,821

第27年利息

$47,959

第27年共還本金

$393,862

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,416	$33,403	$36,818	$1,227,870
326	$3,325	$33,493	$36,818	$1,194,377
327	$3,235	$33,584	$36,818	$1,160,793
328	$3,144	$33,675	$36,818	$1,127,119
329	$3,053	$33,766	$36,818	$1,093,353
330	$2,961	$33,857	$36,818	$1,059,496
331	$2,869	$33,949	$36,818	$1,025,547
332	$2,778	$34,041	$36,818	$991,506
333	$2,685	$34,133	$36,818	$957,372
334	$2,593	$34,226	$36,818	$923,147
335	$2,500	$34,318	$36,818	$888,829
336	$2,407	$34,411	$36,818	$854,417

第28年供款共

$441,821

第28年利息

$34,966

第28年共還本金

$406,855

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,314	$34,504	$36,818	$819,913
338	$2,221	$34,598	$36,818	$785,315
339	$2,127	$34,692	$36,818	$750,624
340	$2,033	$34,786	$36,818	$715,838
341	$1,939	$34,880	$36,818	$680,958
342	$1,844	$34,974	$36,818	$645,984
343	$1,750	$35,069	$36,818	$610,915
344	$1,655	$35,164	$36,818	$575,751
345	$1,559	$35,259	$36,818	$540,492
346	$1,464	$35,355	$36,818	$505,138
347	$1,368	$35,450	$36,818	$469,687
348	$1,272	$35,546	$36,818	$434,141

第29年供款共

$441,821

第29年利息

$21,545

第29年共還本金

$420,277

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,176	$35,643	$36,818	$398,498
350	$1,079	$35,739	$36,818	$362,759
351	$982	$35,836	$36,818	$326,923
352	$885	$35,933	$36,818	$290,990
353	$788	$36,030	$36,818	$254,960
354	$691	$36,128	$36,818	$218,832
355	$593	$36,226	$36,818	$182,606
356	$495	$36,324	$36,818	$146,282
357	$396	$36,422	$36,818	$109,860
358	$298	$36,521	$36,818	$73,339
359	$199	$36,620	$36,818	$36,719
360	$99	$36,719	$36,818	$0

第30年供款共

$441,821

第30年利息

$7,681

第30年共還本金

$434,141

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$13,124,644

Disclaimer

Recommended properties

Mort. Insurance
info