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$63,080,606

Monthly Payment
$398,752

Down Payment

$-80,800,000

Total Loan

$88,800,000

Total int. paid

$54,750,606

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-80,470,000

Base on DTI ratio

$797,503

Budget of property purchase

HK$-80,470,000

Down Payment

$-80,800,000
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

$797,503

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 LA COSTA BLK 02

thumb_up

LA COSTA BLK 02

465 ft²

@16,774

GFA

635 ft²

@12,283

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7.8 M

465 ft²

@16,774

GFA

635 ft²

@12,283

Sale$7.8 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG PARK MEDITERRANEAN

704 ft²

@11,790

local_offer Good Catch

Sale$8.3 M

704 ft²

@11,790

Sale$8.3 M

local_offer Good Catch

KOL VR

Shatin CITY ONE SHATIN SITE 01 BLK 05

thumb_up

CITY ONE SHATIN

819 ft²

@10,989

GFA

980 ft²

@9,184

local_offer Good Catch

Sale$9 M

819 ft²

@10,989

GFA

980 ft²

@9,184

Sale$9 M

local_offer Good Catch

Ma On Shan LAKE SILVER

thumb_up

高層山景向南

549 ft²

@14,754

GFA

718 ft²

@11,281

local_fire_department HIT directions_run Sale

Sale$8.1 M

549 ft²

@14,754

GFA

718 ft²

@11,281

Sale$8.1 M

local_fire_department HIT directions_run Sale

Ma On Shan LA COSTA BLK 01

thumb_up

LA COSTA BLK 01

513 ft²

@13,996

GFA

722 ft²

@9,945

hotel_class King

Sale$7.18 M

513 ft²

@13,996

GFA

722 ft²

@9,945

Sale$7.18 M

hotel_class King

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 DOUBLE COVE

thumb_up

迎海駿岸 2房

512 ft²

@16,992

local_fire_department HIT directions_run Sale real_estate_agent Rare pets Pet Friendly

Sale$8.7 M

512 ft²

@16,992

Sale$8.7 M

local_fire_department HIT directions_run Sale real_estate_agent Rare pets Pet Friendly

Sai Kung PARK MEDITERRANEAN TWR 02

thumb_up

Managed Complex Close to Sai Kung

586 ft²

@12,457

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7.3 M

586 ft²

@12,457

Sale$7.3 M

local_fire_department HIT hotel_class King pets Pet Friendly

Ma On Shan LA COSTA BLK 01

thumb_up

LA COSTA BLK 01

515 ft²

@14,951

GFA

724 ft²

@10,635

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$7.7 M

515 ft²

@14,951

GFA

724 ft²

@10,635

Sale$7.7 M

local_fire_department HIT real_estate_agent Rare hotel_class King

Shatin GRANDVILLE

thumb_up

GRANDVILLE

602 ft²

@13,621

GFA

756 ft²

@10,847

local_fire_department HIT

Sale$8.2 M

602 ft²

@13,621

GFA

756 ft²

@10,847

Sale$8.2 M

local_fire_department HIT

Tai Po ST MARTIN PH 01

thumb_up

ST MARTIN PH 01 TWR 02

455 ft²

@15,824

price_change 蝕讓盤

Sale$7.2 M

455 ft²

@15,824

Sale$7.2 M

price_change 蝕讓盤

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	$531,463	$408,386	$334,663	$285,616
1.500	$551,220	$428,500	$355,143	$306,467
2.000	$571,436	$449,224	$376,383	$328,222
2.500	$592,109	$470,554	$398,372	$350,867
3.000	$613,236	$492,483	$421,100	$374,384
3.500	$634,816	$515,004	$444,554	$398,752
4.000	$656,843	$538,111	$468,719	$423,945
4.500	$679,314	$561,793	$493,579	$449,937
5.000	$702,225	$586,041	$519,116	$476,698
5.500	$725,570	$610,844	$545,310	$504,197
6.000	$749,345	$636,191	$572,140	$532,401

Monthly Payment$398,752

Term

30Year

Loan amount

$88,800,000

Total int. paid

$54,750,606

Total Loan and Interest

$143,550,606

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$259,000	$139,752	$398,752	$88,660,248
2	$258,592	$140,159	$398,752	$88,520,089
3	$258,184	$140,568	$398,752	$88,379,521
4	$257,774	$140,978	$398,752	$88,238,543
5	$257,362	$141,389	$398,752	$88,097,154
6	$256,950	$141,802	$398,752	$87,955,352
7	$256,536	$142,215	$398,752	$87,813,137
8	$256,122	$142,630	$398,752	$87,670,507
9	$255,706	$143,046	$398,752	$87,527,461
10	$255,288	$143,463	$398,752	$87,383,997
11	$254,870	$143,882	$398,752	$87,240,116
12	$254,450	$144,301	$398,752	$87,095,814

第1年供款共

$4,785,020

第1年利息

$3,080,835

第1年共還本金

$1,704,186

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$254,029	$144,722	$398,752	$86,951,092
14	$253,607	$145,144	$398,752	$86,805,948
15	$253,184	$145,568	$398,752	$86,660,380
16	$252,759	$145,992	$398,752	$86,514,388
17	$252,334	$146,418	$398,752	$86,367,970
18	$251,907	$146,845	$398,752	$86,221,125
19	$251,478	$147,273	$398,752	$86,073,851
20	$251,049	$147,703	$398,752	$85,926,148
21	$250,618	$148,134	$398,752	$85,778,015
22	$250,186	$148,566	$398,752	$85,629,449
23	$249,753	$148,999	$398,752	$85,480,450
24	$249,318	$149,434	$398,752	$85,331,016

第2年供款共

$4,785,020

第2年利息

$3,020,222

第2年共還本金

$1,764,798

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$248,882	$149,870	$398,752	$85,181,146
26	$248,445	$150,307	$398,752	$85,030,840
27	$248,007	$150,745	$398,752	$84,880,095
28	$247,567	$151,185	$398,752	$84,728,910
29	$247,126	$151,626	$398,752	$84,577,284
30	$246,684	$152,068	$398,752	$84,425,216
31	$246,240	$152,511	$398,752	$84,272,705
32	$245,795	$152,956	$398,752	$84,119,749
33	$245,349	$153,402	$398,752	$83,966,346
34	$244,902	$153,850	$398,752	$83,812,496
35	$244,453	$154,299	$398,752	$83,658,198
36	$244,003	$154,749	$398,752	$83,503,449

第3年供款共

$4,785,020

第3年利息

$2,957,453

第3年共還本金

$1,827,567

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$243,552	$155,200	$398,752	$83,348,249
38	$243,099	$155,653	$398,752	$83,192,597
39	$242,645	$156,107	$398,752	$83,036,490
40	$242,190	$156,562	$398,752	$82,879,928
41	$241,733	$157,019	$398,752	$82,722,909
42	$241,275	$157,477	$398,752	$82,565,433
43	$240,816	$157,936	$398,752	$82,407,497
44	$240,355	$158,396	$398,752	$82,249,101
45	$239,893	$158,858	$398,752	$82,090,242
46	$239,430	$159,322	$398,752	$81,930,920
47	$238,965	$159,786	$398,752	$81,771,134
48	$238,499	$160,253	$398,752	$81,610,881

第4年供款共

$4,785,020

第4年利息

$2,892,452

第4年共還本金

$1,892,568

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$238,032	$160,720	$398,752	$81,450,161
50	$237,563	$161,189	$398,752	$81,288,973
51	$237,093	$161,659	$398,752	$81,127,314
52	$236,621	$162,130	$398,752	$80,965,183
53	$236,148	$162,603	$398,752	$80,802,580
54	$235,674	$163,077	$398,752	$80,639,503
55	$235,199	$163,553	$398,752	$80,475,950
56	$234,722	$164,030	$398,752	$80,311,919
57	$234,243	$164,509	$398,752	$80,147,411
58	$233,763	$164,988	$398,752	$79,982,422
59	$233,282	$165,470	$398,752	$79,816,953
60	$232,799	$165,952	$398,752	$79,651,001

第5年供款共

$4,785,020

第5年利息

$2,825,139

第5年共還本金

$1,959,881

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$232,315	$166,436	$398,752	$79,484,564
62	$231,830	$166,922	$398,752	$79,317,643
63	$231,343	$167,409	$398,752	$79,150,234
64	$230,855	$167,897	$398,752	$78,982,337
65	$230,365	$168,387	$398,752	$78,813,951
66	$229,874	$168,878	$398,752	$78,645,073
67	$229,381	$169,370	$398,752	$78,475,703
68	$228,887	$169,864	$398,752	$78,305,839
69	$228,392	$170,360	$398,752	$78,135,479
70	$227,895	$170,857	$398,752	$77,964,622
71	$227,397	$171,355	$398,752	$77,793,268
72	$226,897	$171,855	$398,752	$77,621,413

第6年供款共

$4,785,020

第6年利息

$2,755,432

第6年共還本金

$2,029,588

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$226,396	$172,356	$398,752	$77,449,057
74	$225,893	$172,859	$398,752	$77,276,198
75	$225,389	$173,363	$398,752	$77,102,836
76	$224,883	$173,868	$398,752	$76,928,967
77	$224,376	$174,376	$398,752	$76,754,592
78	$223,868	$174,884	$398,752	$76,579,708
79	$223,357	$175,394	$398,752	$76,404,313
80	$222,846	$175,906	$398,752	$76,228,408
81	$222,333	$176,419	$398,752	$76,051,989
82	$221,818	$176,933	$398,752	$75,875,055
83	$221,302	$177,449	$398,752	$75,697,606
84	$220,785	$177,967	$398,752	$75,519,639

第7年供款共

$4,785,020

第7年利息

$2,683,246

第7年共還本金

$2,101,774

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$220,266	$178,486	$398,752	$75,341,153
86	$219,745	$179,007	$398,752	$75,162,146
87	$219,223	$179,529	$398,752	$74,982,617
88	$218,699	$180,052	$398,752	$74,802,565
89	$218,174	$180,578	$398,752	$74,621,988
90	$217,647	$181,104	$398,752	$74,440,883
91	$217,119	$181,632	$398,752	$74,259,251
92	$216,589	$182,162	$398,752	$74,077,089
93	$216,058	$182,694	$398,752	$73,894,395
94	$215,525	$183,226	$398,752	$73,711,169
95	$214,991	$183,761	$398,752	$73,527,408
96	$214,455	$184,297	$398,752	$73,343,111

第8年供款共

$4,785,020

第8年利息

$2,608,493

第8年共還本金

$2,176,528

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$213,917	$184,834	$398,752	$73,158,277
98	$213,378	$185,373	$398,752	$72,972,904
99	$212,838	$185,914	$398,752	$72,786,990
100	$212,295	$186,456	$398,752	$72,600,533
101	$211,752	$187,000	$398,752	$72,413,533
102	$211,206	$187,546	$398,752	$72,225,988
103	$210,659	$188,093	$398,752	$72,037,895
104	$210,111	$188,641	$398,752	$71,849,254
105	$209,560	$189,191	$398,752	$71,660,063
106	$209,009	$189,743	$398,752	$71,470,319
107	$208,455	$190,297	$398,752	$71,280,023
108	$207,900	$190,852	$398,752	$71,089,171

第9年供款共

$4,785,020

第9年利息

$2,531,080

第9年共還本金

$2,253,940

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$207,343	$191,408	$398,752	$70,897,763
110	$206,785	$191,967	$398,752	$70,705,796
111	$206,225	$192,526	$398,752	$70,513,270
112	$205,664	$193,088	$398,752	$70,320,182
113	$205,101	$193,651	$398,752	$70,126,531
114	$204,536	$194,216	$398,752	$69,932,315
115	$203,969	$194,782	$398,752	$69,737,532
116	$203,401	$195,351	$398,752	$69,542,182
117	$202,831	$195,920	$398,752	$69,346,262
118	$202,260	$196,492	$398,752	$69,149,770
119	$201,687	$197,065	$398,752	$68,952,705
120	$201,112	$197,640	$398,752	$68,755,065

第10年供款共

$4,785,020

第10年利息

$2,450,914

第10年共還本金

$2,334,106

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$200,536	$198,216	$398,752	$68,556,849
122	$199,957	$198,794	$398,752	$68,358,055
123	$199,378	$199,374	$398,752	$68,158,681
124	$198,796	$199,956	$398,752	$67,958,725
125	$198,213	$200,539	$398,752	$67,758,187
126	$197,628	$201,124	$398,752	$67,557,063
127	$197,041	$201,710	$398,752	$67,355,353
128	$196,453	$202,299	$398,752	$67,153,054
129	$195,863	$202,889	$398,752	$66,950,166
130	$195,271	$203,480	$398,752	$66,746,685
131	$194,678	$204,074	$398,752	$66,542,611
132	$194,083	$204,669	$398,752	$66,337,942

第11年供款共

$4,785,020

第11年利息

$2,367,897

第11年共還本金

$2,417,123

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$193,486	$205,266	$398,752	$66,132,676
134	$192,887	$205,865	$398,752	$65,926,812
135	$192,287	$206,465	$398,752	$65,720,347
136	$191,684	$207,067	$398,752	$65,513,279
137	$191,080	$207,671	$398,752	$65,305,608
138	$190,475	$208,277	$398,752	$65,097,331
139	$189,867	$208,884	$398,752	$64,888,446
140	$189,258	$209,494	$398,752	$64,678,953
141	$188,647	$210,105	$398,752	$64,468,848
142	$188,034	$210,718	$398,752	$64,258,130
143	$187,420	$211,332	$398,752	$64,046,798
144	$186,803	$211,949	$398,752	$63,834,850

第12年供款共

$4,785,020

第12年利息

$2,281,928

第12年共還本金

$2,503,093

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$186,185	$212,567	$398,752	$63,622,283
146	$185,565	$213,187	$398,752	$63,409,096
147	$184,943	$213,808	$398,752	$63,195,288
148	$184,320	$214,432	$398,752	$62,980,856
149	$183,694	$215,058	$398,752	$62,765,798
150	$183,067	$215,685	$398,752	$62,550,114
151	$182,438	$216,314	$398,752	$62,333,800
152	$181,807	$216,945	$398,752	$62,116,855
153	$181,174	$217,578	$398,752	$61,899,277
154	$180,540	$218,212	$398,752	$61,681,065
155	$179,903	$218,849	$398,752	$61,462,217
156	$179,265	$219,487	$398,752	$61,242,730

第13年供款共

$4,785,020

第13年利息

$2,192,900

第13年共還本金

$2,592,120

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$178,625	$220,127	$398,752	$61,022,603
158	$177,983	$220,769	$398,752	$60,801,834
159	$177,339	$221,413	$398,752	$60,580,421
160	$176,693	$222,059	$398,752	$60,358,362
161	$176,045	$222,706	$398,752	$60,135,655
162	$175,396	$223,356	$398,752	$59,912,299
163	$174,744	$224,007	$398,752	$59,688,292
164	$174,091	$224,661	$398,752	$59,463,631
165	$173,436	$225,316	$398,752	$59,238,315
166	$172,778	$225,973	$398,752	$59,012,342
167	$172,119	$226,632	$398,752	$58,785,709
168	$171,458	$227,293	$398,752	$58,558,416

第14年供款共

$4,785,020

第14年利息

$2,100,706

第14年共還本金

$2,684,314

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$170,795	$227,956	$398,752	$58,330,460
170	$170,131	$228,621	$398,752	$58,101,838
171	$169,464	$229,288	$398,752	$57,872,551
172	$168,795	$229,957	$398,752	$57,642,594
173	$168,124	$230,627	$398,752	$57,411,966
174	$167,452	$231,300	$398,752	$57,180,666
175	$166,777	$231,975	$398,752	$56,948,691
176	$166,100	$232,651	$398,752	$56,716,040
177	$165,422	$233,330	$398,752	$56,482,710
178	$164,741	$234,010	$398,752	$56,248,700
179	$164,059	$234,693	$398,752	$56,014,007
180	$163,374	$235,377	$398,752	$55,778,629

第15年供款共

$4,785,020

第15年利息

$2,005,234

第15年共還本金

$2,779,787

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$162,688	$236,064	$398,752	$55,542,565
182	$161,999	$236,753	$398,752	$55,305,813
183	$161,309	$237,443	$398,752	$55,068,370
184	$160,616	$238,136	$398,752	$54,830,234
185	$159,922	$238,830	$398,752	$54,591,404
186	$159,225	$239,527	$398,752	$54,351,877
187	$158,526	$240,225	$398,752	$54,111,652
188	$157,826	$240,926	$398,752	$53,870,726
189	$157,123	$241,629	$398,752	$53,629,097
190	$156,418	$242,333	$398,752	$53,386,764
191	$155,711	$243,040	$398,752	$53,143,723
192	$155,003	$243,749	$398,752	$52,899,974

第16年供款共

$4,785,020

第16年利息

$1,906,365

第16年共還本金

$2,878,655

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$154,292	$244,460	$398,752	$52,655,514
194	$153,579	$245,173	$398,752	$52,410,341
195	$152,863	$245,888	$398,752	$52,164,453
196	$152,146	$246,605	$398,752	$51,917,847
197	$151,427	$247,325	$398,752	$51,670,523
198	$150,706	$248,046	$398,752	$51,422,477
199	$149,982	$248,769	$398,752	$51,173,707
200	$149,257	$249,495	$398,752	$50,924,212
201	$148,529	$250,223	$398,752	$50,673,990
202	$147,799	$250,953	$398,752	$50,423,037
203	$147,067	$251,684	$398,752	$50,171,352
204	$146,333	$252,419	$398,752	$49,918,934

第17年供款共

$4,785,020

第17年利息

$1,803,980

第17年共還本金

$2,981,040

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$145,597	$253,155	$398,752	$49,665,779
206	$144,859	$253,893	$398,752	$49,411,886
207	$144,118	$254,634	$398,752	$49,157,252
208	$143,375	$255,376	$398,752	$48,901,876
209	$142,630	$256,121	$398,752	$48,645,755
210	$141,883	$256,868	$398,752	$48,388,886
211	$141,134	$257,617	$398,752	$48,131,269
212	$140,383	$258,369	$398,752	$47,872,900
213	$139,629	$259,122	$398,752	$47,613,778
214	$138,874	$259,878	$398,752	$47,353,900
215	$138,116	$260,636	$398,752	$47,093,264
216	$137,355	$261,396	$398,752	$46,831,867

第18年供款共

$4,785,020

第18年利息

$1,697,953

第18年共還本金

$3,087,067

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$136,593	$262,159	$398,752	$46,569,708
218	$135,828	$262,923	$398,752	$46,306,785
219	$135,061	$263,690	$398,752	$46,043,095
220	$134,292	$264,459	$398,752	$45,778,636
221	$133,521	$265,231	$398,752	$45,513,405
222	$132,747	$266,004	$398,752	$45,247,401
223	$131,972	$266,780	$398,752	$44,980,621
224	$131,193	$267,558	$398,752	$44,713,062
225	$130,413	$268,339	$398,752	$44,444,724
226	$129,630	$269,121	$398,752	$44,175,603
227	$128,846	$269,906	$398,752	$43,905,696
228	$128,058	$270,693	$398,752	$43,635,003

第19年供款共

$4,785,020

第19年利息

$1,588,156

第19年共還本金

$3,196,864

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$127,269	$271,483	$398,752	$43,363,520
230	$126,477	$272,275	$398,752	$43,091,245
231	$125,683	$273,069	$398,752	$42,818,176
232	$124,886	$273,865	$398,752	$42,544,311
233	$124,088	$274,664	$398,752	$42,269,647
234	$123,286	$275,465	$398,752	$41,994,182
235	$122,483	$276,269	$398,752	$41,717,913
236	$121,677	$277,074	$398,752	$41,440,839
237	$120,869	$277,883	$398,752	$41,162,956
238	$120,059	$278,693	$398,752	$40,884,263
239	$119,246	$279,506	$398,752	$40,604,757
240	$118,431	$280,321	$398,752	$40,324,436

第20年供款共

$4,785,020

第20年利息

$1,474,453

第20年共還本金

$3,310,567

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$117,613	$281,139	$398,752	$40,043,297
242	$116,793	$281,959	$398,752	$39,761,338
243	$115,971	$282,781	$398,752	$39,478,557
244	$115,146	$283,606	$398,752	$39,194,951
245	$114,319	$284,433	$398,752	$38,910,518
246	$113,489	$285,263	$398,752	$38,625,256
247	$112,657	$286,095	$398,752	$38,339,161
248	$111,823	$286,929	$398,752	$38,052,232
249	$110,986	$287,766	$398,752	$37,764,466
250	$110,146	$288,605	$398,752	$37,475,861
251	$109,305	$289,447	$398,752	$37,186,413
252	$108,460	$290,291	$398,752	$36,896,122

第21年供款共

$4,785,020

第21年利息

$1,356,706

第21年共還本金

$3,428,314

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$107,614	$291,138	$398,752	$36,604,984
254	$106,765	$291,987	$398,752	$36,312,997
255	$105,913	$292,839	$398,752	$36,020,158
256	$105,059	$293,693	$398,752	$35,726,465
257	$104,202	$294,549	$398,752	$35,431,916
258	$103,343	$295,409	$398,752	$35,136,507
259	$102,481	$296,270	$398,752	$34,840,237
260	$101,617	$297,134	$398,752	$34,543,103
261	$100,751	$298,001	$398,752	$34,245,102
262	$99,882	$298,870	$398,752	$33,946,232
263	$99,010	$299,742	$398,752	$33,646,490
264	$98,136	$300,616	$398,752	$33,345,874

第22年供款共

$4,785,020

第22年利息

$1,234,772

第22年共還本金

$3,550,248

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$97,259	$301,493	$398,752	$33,044,381
266	$96,379	$302,372	$398,752	$32,742,009
267	$95,498	$303,254	$398,752	$32,438,754
268	$94,613	$304,139	$398,752	$32,134,616
269	$93,726	$305,026	$398,752	$31,829,590
270	$92,836	$305,915	$398,752	$31,523,675
271	$91,944	$306,808	$398,752	$31,216,867
272	$91,049	$307,702	$398,752	$30,909,165
273	$90,152	$308,600	$398,752	$30,600,565
274	$89,252	$309,500	$398,752	$30,291,065
275	$88,349	$310,403	$398,752	$29,980,662
276	$87,444	$311,308	$398,752	$29,669,354

第23年供款共

$4,785,020

第23年利息

$1,108,500

第23年共還本金

$3,676,520

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$86,536	$312,216	$398,752	$29,357,138
278	$85,625	$313,127	$398,752	$29,044,011
279	$84,712	$314,040	$398,752	$28,729,971
280	$83,796	$314,956	$398,752	$28,415,015
281	$82,877	$315,875	$398,752	$28,099,141
282	$81,956	$316,796	$398,752	$27,782,345
283	$81,032	$317,720	$398,752	$27,464,625
284	$80,105	$318,647	$398,752	$27,145,978
285	$79,176	$319,576	$398,752	$26,826,402
286	$78,244	$320,508	$398,752	$26,505,894
287	$77,309	$321,443	$398,752	$26,184,452
288	$76,371	$322,380	$398,752	$25,862,071

第24年供款共

$4,785,020

第24年利息

$977,738

第24年共還本金

$3,807,283

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$75,431	$323,321	$398,752	$25,538,751
290	$74,488	$324,264	$398,752	$25,214,487
291	$73,542	$325,209	$398,752	$24,889,277
292	$72,594	$326,158	$398,752	$24,563,119
293	$71,642	$327,109	$398,752	$24,236,010
294	$70,688	$328,063	$398,752	$23,907,947
295	$69,732	$329,020	$398,752	$23,578,927
296	$68,772	$329,980	$398,752	$23,248,947
297	$67,809	$330,942	$398,752	$22,918,005
298	$66,844	$331,908	$398,752	$22,586,097
299	$65,876	$332,876	$398,752	$22,253,222
300	$64,905	$333,846	$398,752	$21,919,375

第25年供款共

$4,785,020

第25年利息

$842,324

第25年共還本金

$3,942,696

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$63,932	$334,820	$398,752	$21,584,555
302	$62,955	$335,797	$398,752	$21,248,758
303	$61,976	$336,776	$398,752	$20,911,982
304	$60,993	$337,758	$398,752	$20,574,224
305	$60,008	$338,744	$398,752	$20,235,480
306	$59,020	$339,732	$398,752	$19,895,749
307	$58,029	$340,722	$398,752	$19,555,026
308	$57,035	$341,716	$398,752	$19,213,310
309	$56,039	$342,713	$398,752	$18,870,597
310	$55,039	$343,712	$398,752	$18,526,885
311	$54,037	$344,715	$398,752	$18,182,170
312	$53,031	$345,720	$398,752	$17,836,449

第26年供款共

$4,785,020

第26年利息

$702,094

第26年共還本金

$4,082,926

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$52,023	$346,729	$398,752	$17,489,721
314	$51,012	$347,740	$398,752	$17,141,981
315	$49,997	$348,754	$398,752	$16,793,227
316	$48,980	$349,771	$398,752	$16,443,455
317	$47,960	$350,792	$398,752	$16,092,663
318	$46,937	$351,815	$398,752	$15,740,849
319	$45,911	$352,841	$398,752	$15,388,008
320	$44,882	$353,870	$398,752	$15,034,138
321	$43,850	$354,902	$398,752	$14,679,236
322	$42,814	$355,937	$398,752	$14,323,298
323	$41,776	$356,975	$398,752	$13,966,323
324	$40,735	$358,017	$398,752	$13,608,307

第27年供款共

$4,785,020

第27年利息

$556,877

第27年共還本金

$4,228,143

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$39,691	$359,061	$398,752	$13,249,246
326	$38,644	$360,108	$398,752	$12,889,138
327	$37,593	$361,158	$398,752	$12,527,979
328	$36,540	$362,212	$398,752	$12,165,768
329	$35,483	$363,268	$398,752	$11,802,499
330	$34,424	$364,328	$398,752	$11,438,172
331	$33,361	$365,390	$398,752	$11,072,781
332	$32,296	$366,456	$398,752	$10,706,325
333	$31,227	$367,525	$398,752	$10,338,800
334	$30,155	$368,597	$398,752	$9,970,203
335	$29,080	$369,672	$398,752	$9,600,532
336	$28,002	$370,750	$398,752	$9,229,781

第28年供款共

$4,785,020

第28年利息

$406,495

第28年共還本金

$4,378,525

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$26,920	$371,831	$398,752	$8,857,950
338	$25,836	$372,916	$398,752	$8,485,034
339	$24,748	$374,004	$398,752	$8,111,030
340	$23,657	$375,095	$398,752	$7,735,936
341	$22,563	$376,189	$398,752	$7,359,747
342	$21,466	$377,286	$398,752	$6,982,461
343	$20,366	$378,386	$398,752	$6,604,075
344	$19,262	$379,490	$398,752	$6,224,586
345	$18,155	$380,597	$398,752	$5,843,989
346	$17,045	$381,707	$398,752	$5,462,282
347	$15,932	$382,820	$398,752	$5,079,462
348	$14,815	$383,937	$398,752	$4,695,526

第29年供款共

$4,785,020

第29年利息

$250,764

第29年共還本金

$4,534,256

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$13,695	$385,056	$398,752	$4,310,469
350	$12,572	$386,179	$398,752	$3,924,290
351	$11,446	$387,306	$398,752	$3,536,984
352	$10,316	$388,435	$398,752	$3,148,548
353	$9,183	$389,568	$398,752	$2,758,980
354	$8,047	$390,705	$398,752	$2,368,275
355	$6,907	$391,844	$398,752	$1,976,431
356	$5,765	$392,987	$398,752	$1,583,444
357	$4,618	$394,133	$398,752	$1,189,311
358	$3,469	$395,283	$398,752	$794,028
359	$2,316	$396,436	$398,752	$397,592
360	$1,160	$397,592	$398,752	$0

第30年供款共

$4,785,020

第30年利息

$89,495

第30年共還本金

$4,695,526

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$63,080,606

Disclaimer

Recommended properties

Mort. Insurance
info