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$13,956,789

Monthly Payment
$42,053

Down Payment

$-1,512,000

Total Loan

$9,512,000

Total int. paid

$5,626,789

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-1,182,000

Base on DTI ratio

$84,104

Budget of property purchase

HK$-1,182,000

Down Payment

$-1,512,000
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

$84,104

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

Fanling ONE INNOVALE PH 03 TWR E

thumb_up

ONE INNOVALE PH 03 TWR E

405 ft²

@17,284

local_fire_department HIT real_estate_agent Rare

Sale$7 M

405 ft²

@17,284

Sale$7 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan MOUNTAIN SHORE BLK 01

thumb_up

MOUNTAIN SHORE BLK 01

653 ft²

@13,783

GFA

862 ft²

@10,441

local_fire_department HIT

Sale$9 M

653 ft²

@13,783

GFA

862 ft²

@10,441

Sale$9 M

local_fire_department HIT

Ma On Shan MA ON SHAN CTR BLK 02

thumb_up

MA ON SHAN CTR BLK 02

609 ft²

@11,987

GFA

816 ft²

@8,946

local_fire_department HIT real_estate_agent Rare

Sale$7.3 M

609 ft²

@11,987

GFA

816 ft²

@8,946

Sale$7.3 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan DOUBLE COVE

thumb_up

迎海第1座最近鐵路

511 ft²

@15,264

GFA

663 ft²

@11,765

local_fire_department HIT

Sale$7.8 M

511 ft²

@15,264

GFA

663 ft²

@11,765

Sale$7.8 M

local_fire_department HIT

Ma On Shan OCEANAIRE TWR 05B

thumb_up

OCEANAIRE TWR 05B

666 ft²

@13,213

GFA

877 ft²

@10,034

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Sale$8.8 M

666 ft²

@13,213

GFA

877 ft²

@10,034

Sale$8.8 M

local_fire_department HIT local_offer Good Catch pets Pet Friendly

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 20

thumb_up

DOUBLE COVE PH 02 STARVIEW

510 ft²

@14,471

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

Sale$7.38 M

510 ft²

@14,471

Sale$7.38 M

local_offer Good Catch verified 首置必買 vpn_key Key pets Pet Friendly

Tai Po LUNG MEI

thumb_up

LUNG MEI

GFA

700 ft²

@10,000

Sale$7 M

GFA

700 ft²

@10,000

Sale$7 M

Ma On Shan SUNSHINE CITY BLK M

thumb_up

SUNSHINE CITY BLK M

618 ft²

@12,864

GFA

832 ft²

@9,555

local_fire_department HIT

Sale$7.95 M

618 ft²

@12,864

GFA

832 ft²

@9,555

Sale$7.95 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 02 STARVIEW

thumb_up

DOUBLE COVE PH 02 STARVIEW

497 ft²

@14,487

real_estate_agent Rare

Sale$7.2 M

497 ft²

@14,487

Sale$7.2 M

real_estate_agent Rare

Ma On Shan MONTE VISTA BLK 02

thumb_up

MONTE VISTA BLK 02

816 ft²

@9,804

GFA

1,052 ft²

@7,605

local_offer Good Catch verified 首置必買

Sale$8 M

816 ft²

@9,804

GFA

1,052 ft²

@7,605

Sale$8 M

local_offer Good Catch verified 首置必買

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG PARK MEDITERRANEAN

704 ft²

@10,938

local_offer Good Catch

Sale$7.7 M

704 ft²

@10,938

Sale$7.7 M

local_offer Good Catch

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	$56,929	$43,745	$35,848	$30,594
1.500	$59,045	$45,900	$38,042	$32,828
2.000	$61,211	$48,120	$40,317	$35,158
2.500	$63,425	$50,404	$42,672	$37,584
3.000	$65,688	$52,753	$45,107	$40,103
3.375	$67,417	$54,557	$46,984	$42,052
3.500	$68,000	$55,166	$47,619	$42,713
4.000	$70,359	$57,641	$50,208	$45,412
4.500	$72,766	$60,178	$52,871	$48,196
5.000	$75,220	$62,775	$55,606	$51,062
5.500	$77,721	$65,432	$58,412	$54,008
6.000	$80,268	$68,147	$61,286	$57,029

Monthly Payment$42,053

Term

30Year

Loan amount

$9,512,000

Total int. paid

$5,626,789

Total Loan and Interest

$15,138,789

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$26,753	$15,300	$42,052	$9,496,700
2	$26,709	$15,343	$42,052	$9,481,358
3	$26,666	$15,386	$42,052	$9,465,972
4	$26,623	$15,429	$42,052	$9,450,543
5	$26,580	$15,473	$42,052	$9,435,070
6	$26,536	$15,516	$42,052	$9,419,554
7	$26,492	$15,560	$42,052	$9,403,994
8	$26,449	$15,603	$42,052	$9,388,391
9	$26,405	$15,647	$42,052	$9,372,743
10	$26,361	$15,691	$42,052	$9,357,052
11	$26,317	$15,735	$42,052	$9,341,317
12	$26,272	$15,780	$42,052	$9,325,537

第1年供款共

$504,626

第1年利息

$318,163

第1年共還本金

$186,463

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$26,228	$15,824	$42,052	$9,309,713
14	$26,184	$15,869	$42,052	$9,293,844
15	$26,139	$15,913	$42,052	$9,277,931
16	$26,094	$15,958	$42,052	$9,261,973
17	$26,049	$16,003	$42,052	$9,245,970
18	$26,004	$16,048	$42,052	$9,229,922
19	$25,959	$16,093	$42,052	$9,213,829
20	$25,914	$16,138	$42,052	$9,197,691
21	$25,869	$16,184	$42,052	$9,181,507
22	$25,823	$16,229	$42,052	$9,165,278
23	$25,777	$16,275	$42,052	$9,149,003
24	$25,732	$16,321	$42,052	$9,132,682

第2年供款共

$504,626

第2年利息

$311,772

第2年共還本金

$192,854

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$25,686	$16,367	$42,052	$9,116,316
26	$25,640	$16,413	$42,052	$9,099,903
27	$25,593	$16,459	$42,052	$9,083,445
28	$25,547	$16,505	$42,052	$9,066,940
29	$25,501	$16,551	$42,052	$9,050,388
30	$25,454	$16,598	$42,052	$9,033,790
31	$25,408	$16,645	$42,052	$9,017,146
32	$25,361	$16,691	$42,052	$9,000,454
33	$25,314	$16,738	$42,052	$8,983,716
34	$25,267	$16,785	$42,052	$8,966,930
35	$25,219	$16,833	$42,052	$8,950,097
36	$25,172	$16,880	$42,052	$8,933,217

第3年供款共

$504,626

第3年利息

$305,161

第3年共還本金

$199,465

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$25,125	$16,928	$42,052	$8,916,290
38	$25,077	$16,975	$42,052	$8,899,315
39	$25,029	$17,023	$42,052	$8,882,292
40	$24,981	$17,071	$42,052	$8,865,221
41	$24,933	$17,119	$42,052	$8,848,102
42	$24,885	$17,167	$42,052	$8,830,936
43	$24,837	$17,215	$42,052	$8,813,720
44	$24,789	$17,264	$42,052	$8,796,457
45	$24,740	$17,312	$42,052	$8,779,145
46	$24,691	$17,361	$42,052	$8,761,784
47	$24,643	$17,410	$42,052	$8,744,374
48	$24,594	$17,459	$42,052	$8,726,915

第4年供款共

$504,626

第4年利息

$298,324

第4年共還本金

$206,302

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$24,544	$17,508	$42,052	$8,709,408
50	$24,495	$17,557	$42,052	$8,691,851
51	$24,446	$17,606	$42,052	$8,674,244
52	$24,396	$17,656	$42,052	$8,656,588
53	$24,347	$17,706	$42,052	$8,638,883
54	$24,297	$17,755	$42,052	$8,621,128
55	$24,247	$17,805	$42,052	$8,603,322
56	$24,197	$17,855	$42,052	$8,585,467
57	$24,147	$17,906	$42,052	$8,567,561
58	$24,096	$17,956	$42,052	$8,549,605
59	$24,046	$18,006	$42,052	$8,531,599
60	$23,995	$18,057	$42,052	$8,513,542

第5年供款共

$504,626

第5年利息

$291,253

第5年共還本金

$213,373

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$23,944	$18,108	$42,052	$8,495,434
62	$23,893	$18,159	$42,052	$8,477,275
63	$23,842	$18,210	$42,052	$8,459,065
64	$23,791	$18,261	$42,052	$8,440,804
65	$23,740	$18,312	$42,052	$8,422,492
66	$23,688	$18,364	$42,052	$8,404,128
67	$23,637	$18,416	$42,052	$8,385,712
68	$23,585	$18,467	$42,052	$8,367,245
69	$23,533	$18,519	$42,052	$8,348,726
70	$23,481	$18,571	$42,052	$8,330,154
71	$23,429	$18,624	$42,052	$8,311,531
72	$23,376	$18,676	$42,052	$8,292,855

第6年供款共

$504,626

第6年利息

$283,939

第6年共還本金

$220,687

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$23,324	$18,729	$42,052	$8,274,126
74	$23,271	$18,781	$42,052	$8,255,345
75	$23,218	$18,834	$42,052	$8,236,511
76	$23,165	$18,887	$42,052	$8,217,624
77	$23,112	$18,940	$42,052	$8,198,684
78	$23,059	$18,993	$42,052	$8,179,690
79	$23,005	$19,047	$42,052	$8,160,644
80	$22,952	$19,100	$42,052	$8,141,543
81	$22,898	$19,154	$42,052	$8,122,389
82	$22,844	$19,208	$42,052	$8,103,181
83	$22,790	$19,262	$42,052	$8,083,919
84	$22,736	$19,316	$42,052	$8,064,603

第7年供款共

$504,626

第7年利息

$276,375

第7年共還本金

$228,252

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$22,682	$19,370	$42,052	$8,045,233
86	$22,627	$19,425	$42,052	$8,025,808
87	$22,573	$19,480	$42,052	$8,006,328
88	$22,518	$19,534	$42,052	$7,986,794
89	$22,463	$19,589	$42,052	$7,967,204
90	$22,408	$19,644	$42,052	$7,947,560
91	$22,353	$19,700	$42,052	$7,927,860
92	$22,297	$19,755	$42,052	$7,908,105
93	$22,242	$19,811	$42,052	$7,888,294
94	$22,186	$19,866	$42,052	$7,868,428
95	$22,130	$19,922	$42,052	$7,848,506
96	$22,074	$19,978	$42,052	$7,828,527

第8年供款共

$504,626

第8年利息

$268,551

第8年共還本金

$236,076

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$22,018	$20,034	$42,052	$7,808,493
98	$21,961	$20,091	$42,052	$7,788,402
99	$21,905	$20,147	$42,052	$7,768,255
100	$21,848	$20,204	$42,052	$7,748,051
101	$21,791	$20,261	$42,052	$7,727,790
102	$21,734	$20,318	$42,052	$7,707,472
103	$21,677	$20,375	$42,052	$7,687,097
104	$21,620	$20,432	$42,052	$7,666,665
105	$21,562	$20,490	$42,052	$7,646,176
106	$21,505	$20,547	$42,052	$7,625,628
107	$21,447	$20,605	$42,052	$7,605,023
108	$21,389	$20,663	$42,052	$7,584,360

第9年供款共

$504,626

第9年利息

$260,459

第9年共還本金

$244,167

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$21,331	$20,721	$42,052	$7,563,639
110	$21,273	$20,779	$42,052	$7,542,859
111	$21,214	$20,838	$42,052	$7,522,021
112	$21,156	$20,897	$42,052	$7,501,125
113	$21,097	$20,955	$42,052	$7,480,170
114	$21,038	$21,014	$42,052	$7,459,155
115	$20,979	$21,073	$42,052	$7,438,082
116	$20,920	$21,133	$42,052	$7,416,950
117	$20,860	$21,192	$42,052	$7,395,758
118	$20,801	$21,252	$42,052	$7,374,506
119	$20,741	$21,311	$42,052	$7,353,195
120	$20,681	$21,371	$42,052	$7,331,823

第10年供款共

$504,626

第10年利息

$252,089

第10年共還本金

$252,537

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$20,621	$21,431	$42,052	$7,310,392
122	$20,560	$21,492	$42,052	$7,288,900
123	$20,500	$21,552	$42,052	$7,267,348
124	$20,439	$21,613	$42,052	$7,245,735
125	$20,379	$21,674	$42,052	$7,224,062
126	$20,318	$21,735	$42,052	$7,202,327
127	$20,257	$21,796	$42,052	$7,180,531
128	$20,195	$21,857	$42,052	$7,158,674
129	$20,134	$21,918	$42,052	$7,136,756
130	$20,072	$21,980	$42,052	$7,114,776
131	$20,010	$22,042	$42,052	$7,092,734
132	$19,948	$22,104	$42,052	$7,070,630

第11年供款共

$504,626

第11年利息

$243,433

第11年共還本金

$261,193

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$19,886	$22,166	$42,052	$7,048,464
134	$19,824	$22,228	$42,052	$7,026,236
135	$19,761	$22,291	$42,052	$7,003,945
136	$19,699	$22,354	$42,052	$6,981,591
137	$19,636	$22,416	$42,052	$6,959,175
138	$19,573	$22,480	$42,052	$6,936,695
139	$19,509	$22,543	$42,052	$6,914,153
140	$19,446	$22,606	$42,052	$6,891,546
141	$19,382	$22,670	$42,052	$6,868,877
142	$19,319	$22,733	$42,052	$6,846,143
143	$19,255	$22,797	$42,052	$6,823,346
144	$19,191	$22,862	$42,052	$6,800,484

第12年供款共

$504,626

第12年利息

$234,480

第12年共還本金

$270,146

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$19,126	$22,926	$42,052	$6,777,558
146	$19,062	$22,990	$42,052	$6,754,568
147	$18,997	$23,055	$42,052	$6,731,513
148	$18,932	$23,120	$42,052	$6,708,393
149	$18,867	$23,185	$42,052	$6,685,209
150	$18,802	$23,250	$42,052	$6,661,958
151	$18,737	$23,315	$42,052	$6,638,643
152	$18,671	$23,381	$42,052	$6,615,262
153	$18,605	$23,447	$42,052	$6,591,815
154	$18,539	$23,513	$42,052	$6,568,303
155	$18,473	$23,579	$42,052	$6,544,724
156	$18,407	$23,645	$42,052	$6,521,079

第13年供款共

$504,626

第13年利息

$225,221

第13年共還本金

$279,406

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$18,341	$23,712	$42,052	$6,497,367
158	$18,274	$23,778	$42,052	$6,473,589
159	$18,207	$23,845	$42,052	$6,449,743
160	$18,140	$23,912	$42,052	$6,425,831
161	$18,073	$23,980	$42,052	$6,401,852
162	$18,005	$24,047	$42,052	$6,377,805
163	$17,938	$24,115	$42,052	$6,353,690
164	$17,870	$24,182	$42,052	$6,329,507
165	$17,802	$24,250	$42,052	$6,305,257
166	$17,734	$24,319	$42,052	$6,280,938
167	$17,665	$24,387	$42,052	$6,256,551
168	$17,597	$24,456	$42,052	$6,232,096

第14年供款共

$504,626

第14年利息

$215,643

第14年共還本金

$288,983

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$17,528	$24,524	$42,052	$6,207,571
170	$17,459	$24,593	$42,052	$6,182,978
171	$17,390	$24,663	$42,052	$6,158,315
172	$17,320	$24,732	$42,052	$6,133,583
173	$17,251	$24,801	$42,052	$6,108,782
174	$17,181	$24,871	$42,052	$6,083,911
175	$17,111	$24,941	$42,052	$6,058,969
176	$17,041	$25,011	$42,052	$6,033,958
177	$16,971	$25,082	$42,052	$6,008,876
178	$16,900	$25,152	$42,052	$5,983,724
179	$16,829	$25,223	$42,052	$5,958,501
180	$16,758	$25,294	$42,052	$5,933,207

第15年供款共

$504,626

第15年利息

$205,738

第15年共還本金

$298,888

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$16,687	$25,365	$42,052	$5,907,842
182	$16,616	$25,436	$42,052	$5,882,406
183	$16,544	$25,508	$42,052	$5,856,898
184	$16,473	$25,580	$42,052	$5,831,318
185	$16,401	$25,652	$42,052	$5,805,667
186	$16,328	$25,724	$42,052	$5,779,943
187	$16,256	$25,796	$42,052	$5,754,147
188	$16,184	$25,869	$42,052	$5,728,278
189	$16,111	$25,941	$42,052	$5,702,337
190	$16,038	$26,014	$42,052	$5,676,322
191	$15,965	$26,088	$42,052	$5,650,235
192	$15,891	$26,161	$42,052	$5,624,074

第16年供款共

$504,626

第16年利息

$195,493

第16年共還本金

$309,133

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$15,818	$26,234	$42,052	$5,597,839
194	$15,744	$26,308	$42,052	$5,571,531
195	$15,670	$26,382	$42,052	$5,545,149
196	$15,596	$26,456	$42,052	$5,518,692
197	$15,521	$26,531	$42,052	$5,492,162
198	$15,447	$26,605	$42,052	$5,465,556
199	$15,372	$26,680	$42,052	$5,438,876
200	$15,297	$26,755	$42,052	$5,412,120
201	$15,222	$26,831	$42,052	$5,385,290
202	$15,146	$26,906	$42,052	$5,358,384
203	$15,070	$26,982	$42,052	$5,331,402
204	$14,995	$27,058	$42,052	$5,304,344

第17年供款共

$504,626

第17年利息

$184,897

第17年共還本金

$319,730

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$14,918	$27,134	$42,052	$5,277,211
206	$14,842	$27,210	$42,052	$5,250,001
207	$14,766	$27,287	$42,052	$5,222,714
208	$14,689	$27,363	$42,052	$5,195,351
209	$14,612	$27,440	$42,052	$5,167,911
210	$14,535	$27,517	$42,052	$5,140,393
211	$14,457	$27,595	$42,052	$5,112,798
212	$14,380	$27,672	$42,052	$5,085,126
213	$14,302	$27,750	$42,052	$5,057,376
214	$14,224	$27,828	$42,052	$5,029,547
215	$14,146	$27,907	$42,052	$5,001,641
216	$14,067	$27,985	$42,052	$4,973,656

第18年供款共

$504,626

第18年利息

$173,937

第18年共還本金

$330,689

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$13,988	$28,064	$42,052	$4,945,592
218	$13,909	$28,143	$42,052	$4,917,449
219	$13,830	$28,222	$42,052	$4,889,227
220	$13,751	$28,301	$42,052	$4,860,926
221	$13,671	$28,381	$42,052	$4,832,545
222	$13,592	$28,461	$42,052	$4,804,084
223	$13,511	$28,541	$42,052	$4,775,544
224	$13,431	$28,621	$42,052	$4,746,923
225	$13,351	$28,701	$42,052	$4,718,221
226	$13,270	$28,782	$42,052	$4,689,439
227	$13,189	$28,863	$42,052	$4,660,576
228	$13,108	$28,944	$42,052	$4,631,632

第19年供款共

$504,626

第19年利息

$162,602

第19年共還本金

$342,024

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$13,026	$29,026	$42,052	$4,602,606
230	$12,945	$29,107	$42,052	$4,573,499
231	$12,863	$29,189	$42,052	$4,544,309
232	$12,781	$29,271	$42,052	$4,515,038
233	$12,699	$29,354	$42,052	$4,485,684
234	$12,616	$29,436	$42,052	$4,456,248
235	$12,533	$29,519	$42,052	$4,426,729
236	$12,450	$29,602	$42,052	$4,397,127
237	$12,367	$29,685	$42,052	$4,367,442
238	$12,283	$29,769	$42,052	$4,337,673
239	$12,200	$29,852	$42,052	$4,307,821
240	$12,116	$29,936	$42,052	$4,277,884

第20年供款共

$504,626

第20年利息

$150,879

第20年共還本金

$353,747

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$12,032	$30,021	$42,052	$4,247,864
242	$11,947	$30,105	$42,052	$4,217,758
243	$11,862	$30,190	$42,052	$4,187,569
244	$11,778	$30,275	$42,052	$4,157,294
245	$11,692	$30,360	$42,052	$4,126,934
246	$11,607	$30,445	$42,052	$4,096,489
247	$11,521	$30,531	$42,052	$4,065,958
248	$11,436	$30,617	$42,052	$4,035,342
249	$11,349	$30,703	$42,052	$4,004,639
250	$11,263	$30,789	$42,052	$3,973,850
251	$11,176	$30,876	$42,052	$3,942,974
252	$11,090	$30,963	$42,052	$3,912,011

第21年供款共

$504,626

第21年利息

$138,753

第21年共還本金

$365,873

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$11,003	$31,050	$42,052	$3,880,962
254	$10,915	$31,137	$42,052	$3,849,825
255	$10,828	$31,225	$42,052	$3,818,600
256	$10,740	$31,312	$42,052	$3,787,288
257	$10,652	$31,400	$42,052	$3,755,887
258	$10,563	$31,489	$42,052	$3,724,398
259	$10,475	$31,577	$42,052	$3,692,821
260	$10,386	$31,666	$42,052	$3,661,155
261	$10,297	$31,755	$42,052	$3,629,400
262	$10,208	$31,845	$42,052	$3,597,555
263	$10,118	$31,934	$42,052	$3,565,621
264	$10,028	$32,024	$42,052	$3,533,597

第22年供款共

$504,626

第22年利息

$126,212

第22年共還本金

$378,414

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$9,938	$32,114	$42,052	$3,501,483
266	$9,848	$32,204	$42,052	$3,469,279
267	$9,757	$32,295	$42,052	$3,436,984
268	$9,667	$32,386	$42,052	$3,404,599
269	$9,575	$32,477	$42,052	$3,372,122
270	$9,484	$32,568	$42,052	$3,339,554
271	$9,392	$32,660	$42,052	$3,306,894
272	$9,301	$32,752	$42,052	$3,274,143
273	$9,209	$32,844	$42,052	$3,241,299
274	$9,116	$32,936	$42,052	$3,208,363
275	$9,024	$33,029	$42,052	$3,175,334
276	$8,931	$33,122	$42,052	$3,142,213

第23年供款共

$504,626

第23年利息

$113,242

第23年共還本金

$391,385

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$8,837	$33,215	$42,052	$3,108,998
278	$8,744	$33,308	$42,052	$3,075,690
279	$8,650	$33,402	$42,052	$3,042,288
280	$8,556	$33,496	$42,052	$3,008,792
281	$8,462	$33,590	$42,052	$2,975,202
282	$8,368	$33,684	$42,052	$2,941,518
283	$8,273	$33,779	$42,052	$2,907,739
284	$8,178	$33,874	$42,052	$2,873,864
285	$8,083	$33,969	$42,052	$2,839,895
286	$7,987	$34,065	$42,052	$2,805,830
287	$7,891	$34,161	$42,052	$2,771,669
288	$7,795	$34,257	$42,052	$2,737,412

第24年供款共

$504,626

第24年利息

$99,826

第24年共還本金

$404,800

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$7,699	$34,353	$42,052	$2,703,059
290	$7,602	$34,450	$42,052	$2,668,609
291	$7,505	$34,547	$42,052	$2,634,063
292	$7,408	$34,644	$42,052	$2,599,419
293	$7,311	$34,741	$42,052	$2,564,677
294	$7,213	$34,839	$42,052	$2,529,838
295	$7,115	$34,937	$42,052	$2,494,901
296	$7,017	$35,035	$42,052	$2,459,866
297	$6,918	$35,134	$42,052	$2,424,732
298	$6,820	$35,233	$42,052	$2,389,500
299	$6,720	$35,332	$42,052	$2,354,168
300	$6,621	$35,431	$42,052	$2,318,737

第25年供款共

$504,626

第25年利息

$85,951

第25年共還本金

$418,676

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$6,521	$35,531	$42,052	$2,283,206
302	$6,422	$35,631	$42,052	$2,247,575
303	$6,321	$35,731	$42,052	$2,211,844
304	$6,221	$35,831	$42,052	$2,176,013
305	$6,120	$35,932	$42,052	$2,140,081
306	$6,019	$36,033	$42,052	$2,104,048
307	$5,918	$36,135	$42,052	$2,067,913
308	$5,816	$36,236	$42,052	$2,031,677
309	$5,714	$36,338	$42,052	$1,995,339
310	$5,612	$36,440	$42,052	$1,958,899
311	$5,509	$36,543	$42,052	$1,922,356
312	$5,407	$36,646	$42,052	$1,885,710

第26年供款共

$504,626

第26年利息

$71,600

第26年共還本金

$433,027

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$5,304	$36,749	$42,052	$1,848,962
314	$5,200	$36,852	$42,052	$1,812,110
315	$5,097	$36,956	$42,052	$1,775,154
316	$4,993	$37,060	$42,052	$1,738,094
317	$4,888	$37,164	$42,052	$1,700,931
318	$4,784	$37,268	$42,052	$1,663,662
319	$4,679	$37,373	$42,052	$1,626,289
320	$4,574	$37,478	$42,052	$1,588,811
321	$4,469	$37,584	$42,052	$1,551,227
322	$4,363	$37,689	$42,052	$1,513,538
323	$4,257	$37,795	$42,052	$1,475,742
324	$4,151	$37,902	$42,052	$1,437,841

第27年供款共

$504,626

第27年利息

$56,757

第27年共還本金

$447,869

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$4,044	$38,008	$42,052	$1,399,833
326	$3,937	$38,115	$42,052	$1,361,717
327	$3,830	$38,222	$42,052	$1,323,495
328	$3,722	$38,330	$42,052	$1,285,165
329	$3,615	$38,438	$42,052	$1,246,727
330	$3,506	$38,546	$42,052	$1,208,182
331	$3,398	$38,654	$42,052	$1,169,528
332	$3,289	$38,763	$42,052	$1,130,765
333	$3,180	$38,872	$42,052	$1,091,893
334	$3,071	$38,981	$42,052	$1,052,911
335	$2,961	$39,091	$42,052	$1,013,821
336	$2,851	$39,201	$42,052	$974,620

第28年供款共

$504,626

第28年利息

$41,405

第28年共還本金

$463,221

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,741	$39,311	$42,052	$935,309
338	$2,631	$39,422	$42,052	$895,887
339	$2,520	$39,533	$42,052	$856,355
340	$2,408	$39,644	$42,052	$816,711
341	$2,297	$39,755	$42,052	$776,956
342	$2,185	$39,867	$42,052	$737,089
343	$2,073	$39,979	$42,052	$697,110
344	$1,961	$40,092	$42,052	$657,018
345	$1,848	$40,204	$42,052	$616,814
346	$1,735	$40,317	$42,052	$576,496
347	$1,621	$40,431	$42,052	$536,065
348	$1,508	$40,545	$42,052	$495,521

第29年供款共

$504,626

第29年利息

$25,527

第29年共還本金

$479,099

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,394	$40,659	$42,052	$454,862
350	$1,279	$40,773	$42,052	$414,089
351	$1,165	$40,888	$42,052	$373,202
352	$1,050	$41,003	$42,052	$332,199
353	$934	$41,118	$42,052	$291,081
354	$819	$41,234	$42,052	$249,848
355	$703	$41,349	$42,052	$208,498
356	$586	$41,466	$42,052	$167,033
357	$470	$41,582	$42,052	$125,450
358	$353	$41,699	$42,052	$83,751
359	$236	$41,817	$42,052	$41,934
360	$118	$41,934	$42,052	$0

第30年供款共

$504,626

第30年利息

$9,105

第30年共還本金

$495,521

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$13,956,789

Disclaimer

Recommended properties

Mort. Insurance
info