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$15,556,094

Monthly Payment
$52,629

Down Payment

$-3,720,000

Total Loan

$11,720,000

Total int. paid

$7,226,094

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-3,390,000

Base on DTI ratio

$105,256

Budget of property purchase

HK$-3,390,000

Down Payment

$-3,720,000
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

$105,256

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

Shatin BELAIR GDNS

thumb_up

富豪花園

919 ft²

@8,923

GFA

1,255 ft²

@6,534

local_fire_department HIT hotel_class King

Sale$8.2 M

919 ft²

@8,923

GFA

1,255 ft²

@6,534

Sale$8.2 M

local_fire_department HIT hotel_class King

Ma On Shan OCEANAIRE

thumb_up

OCEANAIRE

724 ft²

@11,878

GFA

952 ft²

@9,034

local_fire_department HIT

Sale$8.6 M

724 ft²

@11,878

GFA

952 ft²

@9,034

Sale$8.6 M

local_fire_department HIT

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO TWR 03

483 ft²

@14,700

local_fire_department HIT verified 首置必買 pets Pet Friendly

Sale$7.1 M

483 ft²

@14,700

Sale$7.1 M

local_fire_department HIT verified 首置必買 pets Pet Friendly

Ma On Shan DOUBLE COVE

thumb_up

DOUBLE COVE

511 ft²

@14,090

local_fire_department HIT

Sale$7.2 M

511 ft²

@14,090

Sale$7.2 M

local_fire_department HIT

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

689 ft²

@11,611

GFA

852 ft²

@9,390

real_estate_agent Rare vpn_key Key

Sale$8 M

689 ft²

@11,611

GFA

852 ft²

@9,390

Sale$8 M

real_estate_agent Rare vpn_key Key

KOL VR

Shatin CITY ONE SHATIN SITE 02

thumb_up

CITY ONE SHATIN

504 ft²

@14,286

GFA

622 ft²

@11,576

hotel_class King vpn_key Key

Sale$7.2 M

504 ft²

@14,286

GFA

622 ft²

@11,576

Sale$7.2 M

hotel_class King vpn_key Key

Shatin BELAIR GDNS

thumb_up

BELAIR GDNS

919 ft²

@8,760

GFA

1,255 ft²

@6,414

local_fire_department HIT

Sale$8.05 M

919 ft²

@8,760

GFA

1,255 ft²

@6,414

Sale$8.05 M

local_fire_department HIT

Ma On Shan LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

604 ft²

@14,404

GFA

792 ft²

@10,985

local_fire_department HIT

Sale$8.7 M

604 ft²

@14,404

GFA

792 ft²

@10,985

Sale$8.7 M

local_fire_department HIT

Ma On Shan SAUSALITO TWR 05

thumb_up

SAUSALITO TWR 05

660 ft²

@12,727

GFA

898 ft²

@9,354

local_fire_department HIT real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

Sale$8.4 M

660 ft²

@12,727

GFA

898 ft²

@9,354

Sale$8.4 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch flight_takeoff 移民急讓

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 VISTA PARADISO BLK 08

thumb_up

聽濤雅苑第08座

660 ft²

@11,364

GFA

819 ft²

@9,158

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Sale$7.5 M

660 ft²

@11,364

GFA

819 ft²

@9,158

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare local_offer Good Catch verified 首置必買

Shatin PEAK ONE PH 02 SKY ONE

thumb_up

PEAK ONE PH 02 SKY ONE

415 ft²

@17,349

GFA

536 ft²

@13,433

local_fire_department HIT verified 首置必買 pets Pet Friendly price_change 蝕讓盤

Sale$7.2 M

415 ft²

@17,349

GFA

536 ft²

@13,433

Sale$7.2 M

local_fire_department HIT verified 首置必買 pets Pet Friendly price_change 蝕讓盤

Interest Rate	15Year	20Year	25Year	30Year
1.000	$70,144	$53,900	$44,169	$37,696
1.500	$72,751	$56,554	$46,873	$40,448
2.000	$75,419	$59,290	$49,676	$43,319
2.500	$78,148	$62,105	$52,578	$46,308
3.000	$80,936	$64,999	$55,578	$49,412
3.500	$83,784	$67,971	$58,673	$52,628
4.000	$86,691	$71,021	$61,862	$55,953
4.500	$89,657	$74,147	$65,144	$59,384
5.000	$92,681	$77,347	$68,514	$62,915
5.500	$95,762	$80,620	$71,971	$66,545
6.000	$98,900	$83,966	$75,512	$70,267

Monthly Payment$52,629

Term

30Year

Loan amount

$11,720,000

Total int. paid

$7,226,094

Total Loan and Interest

$18,946,094

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$34,183	$18,445	$52,628	$11,701,555
2	$34,130	$18,499	$52,628	$11,683,057
3	$34,076	$18,552	$52,628	$11,664,504
4	$34,021	$18,607	$52,628	$11,645,898
5	$33,967	$18,661	$52,628	$11,627,237
6	$33,913	$18,715	$52,628	$11,608,522
7	$33,858	$18,770	$52,628	$11,589,752
8	$33,803	$18,825	$52,628	$11,570,927
9	$33,749	$18,879	$52,628	$11,552,048
10	$33,693	$18,935	$52,628	$11,533,113
11	$33,638	$18,990	$52,628	$11,514,123
12	$33,583	$19,045	$52,628	$11,495,078

第1年供款共

$631,536

第1年利息

$406,615

第1年共還本金

$224,922

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$33,527	$19,101	$52,628	$11,475,977
14	$33,472	$19,156	$52,628	$11,456,821
15	$33,416	$19,212	$52,628	$11,437,609
16	$33,360	$19,268	$52,628	$11,418,340
17	$33,303	$19,325	$52,628	$11,399,016
18	$33,247	$19,381	$52,628	$11,379,635
19	$33,191	$19,437	$52,628	$11,360,197
20	$33,134	$19,494	$52,628	$11,340,703
21	$33,077	$19,551	$52,628	$11,321,152
22	$33,020	$19,608	$52,628	$11,301,544
23	$32,963	$19,665	$52,628	$11,281,879
24	$32,905	$19,723	$52,628	$11,262,157

第2年供款共

$631,536

第2年利息

$398,615

第2年共還本金

$232,922

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$32,848	$19,780	$52,628	$11,242,377
26	$32,790	$19,838	$52,628	$11,222,539
27	$32,732	$19,896	$52,628	$11,202,643
28	$32,674	$19,954	$52,628	$11,182,689
29	$32,616	$20,012	$52,628	$11,162,678
30	$32,558	$20,070	$52,628	$11,142,607
31	$32,499	$20,129	$52,628	$11,122,479
32	$32,441	$20,187	$52,628	$11,102,291
33	$32,382	$20,246	$52,628	$11,082,045
34	$32,323	$20,305	$52,628	$11,061,739
35	$32,263	$20,365	$52,628	$11,041,375
36	$32,204	$20,424	$52,628	$11,020,951

第3年供款共

$631,536

第3年利息

$390,331

第3年共還本金

$241,206

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$32,144	$20,484	$52,628	$11,000,467
38	$32,085	$20,543	$52,628	$10,979,924
39	$32,025	$20,603	$52,628	$10,959,321
40	$31,965	$20,663	$52,628	$10,938,657
41	$31,904	$20,724	$52,628	$10,917,934
42	$31,844	$20,784	$52,628	$10,897,149
43	$31,783	$20,845	$52,628	$10,876,305
44	$31,723	$20,905	$52,628	$10,855,399
45	$31,662	$20,966	$52,628	$10,834,433
46	$31,600	$21,028	$52,628	$10,813,405
47	$31,539	$21,089	$52,628	$10,792,316
48	$31,478	$21,150	$52,628	$10,771,166

第4年供款共

$631,536

第4年利息

$381,752

第4年共還本金

$249,785

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$31,416	$21,212	$52,628	$10,749,954
50	$31,354	$21,274	$52,628	$10,728,680
51	$31,292	$21,336	$52,628	$10,707,344
52	$31,230	$21,398	$52,628	$10,685,945
53	$31,167	$21,461	$52,628	$10,664,485
54	$31,105	$21,523	$52,628	$10,642,961
55	$31,042	$21,586	$52,628	$10,621,375
56	$30,979	$21,649	$52,628	$10,599,726
57	$30,916	$21,712	$52,628	$10,578,014
58	$30,853	$21,775	$52,628	$10,556,239
59	$30,789	$21,839	$52,628	$10,534,400
60	$30,725	$21,903	$52,628	$10,512,497

第5年供款共

$631,536

第5年利息

$372,868

第5年共還本金

$258,669

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$30,661	$21,967	$52,628	$10,490,530
62	$30,597	$22,031	$52,628	$10,468,500
63	$30,533	$22,095	$52,628	$10,446,405
64	$30,469	$22,159	$52,628	$10,424,245
65	$30,404	$22,224	$52,628	$10,402,021
66	$30,339	$22,289	$52,628	$10,379,733
67	$30,274	$22,354	$52,628	$10,357,379
68	$30,209	$22,419	$52,628	$10,334,960
69	$30,144	$22,484	$52,628	$10,312,475
70	$30,078	$22,550	$52,628	$10,289,925
71	$30,012	$22,616	$52,628	$10,267,310
72	$29,946	$22,682	$52,628	$10,244,628

第6年供款共

$631,536

第6年利息

$363,667

第6年共還本金

$267,869

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$29,880	$22,748	$52,628	$10,221,880
74	$29,814	$22,814	$52,628	$10,199,066
75	$29,747	$22,881	$52,628	$10,176,185
76	$29,681	$22,947	$52,628	$10,153,238
77	$29,614	$23,014	$52,628	$10,130,223
78	$29,546	$23,082	$52,628	$10,107,142
79	$29,479	$23,149	$52,628	$10,083,993
80	$29,412	$23,216	$52,628	$10,060,776
81	$29,344	$23,284	$52,628	$10,037,492
82	$29,276	$23,352	$52,628	$10,014,140
83	$29,208	$23,420	$52,628	$9,990,720
84	$29,140	$23,488	$52,628	$9,967,232

第7年供款共

$631,536

第7年利息

$354,140

第7年共還本金

$277,396

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$29,071	$23,557	$52,628	$9,943,675
86	$29,002	$23,626	$52,628	$9,920,049
87	$28,933	$23,695	$52,628	$9,896,354
88	$28,864	$23,764	$52,628	$9,872,591
89	$28,795	$23,833	$52,628	$9,848,758
90	$28,726	$23,902	$52,628	$9,824,855
91	$28,656	$23,972	$52,628	$9,800,883
92	$28,586	$24,042	$52,628	$9,776,841
93	$28,516	$24,112	$52,628	$9,752,729
94	$28,445	$24,183	$52,628	$9,728,546
95	$28,375	$24,253	$52,628	$9,704,293
96	$28,304	$24,324	$52,628	$9,679,969

第8年供款共

$631,536

第8年利息

$344,274

第8年共還本金

$287,262

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$28,233	$24,395	$52,628	$9,655,574
98	$28,162	$24,466	$52,628	$9,631,108
99	$28,091	$24,537	$52,628	$9,606,571
100	$28,019	$24,609	$52,628	$9,581,962
101	$27,947	$24,681	$52,628	$9,557,282
102	$27,875	$24,753	$52,628	$9,532,529
103	$27,803	$24,825	$52,628	$9,507,704
104	$27,731	$24,897	$52,628	$9,482,807
105	$27,658	$24,970	$52,628	$9,457,837
106	$27,585	$25,043	$52,628	$9,432,794
107	$27,512	$25,116	$52,628	$9,407,679
108	$27,439	$25,189	$52,628	$9,382,490

第9年供款共

$631,536

第9年利息

$334,057

第9年共還本金

$297,479

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$27,366	$25,262	$52,628	$9,357,227
110	$27,292	$25,336	$52,628	$9,331,891
111	$27,218	$25,410	$52,628	$9,306,481
112	$27,144	$25,484	$52,628	$9,280,997
113	$27,070	$25,558	$52,628	$9,255,439
114	$26,995	$25,633	$52,628	$9,229,806
115	$26,920	$25,708	$52,628	$9,204,098
116	$26,845	$25,783	$52,628	$9,178,315
117	$26,770	$25,858	$52,628	$9,152,457
118	$26,695	$25,933	$52,628	$9,126,524
119	$26,619	$26,009	$52,628	$9,100,515
120	$26,543	$26,085	$52,628	$9,074,430

第10年供款共

$631,536

第10年利息

$323,477

第10年共還本金

$308,060

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$26,467	$26,161	$52,628	$9,048,269
122	$26,391	$26,237	$52,628	$9,022,032
123	$26,314	$26,314	$52,628	$8,995,718
124	$26,238	$26,391	$52,628	$8,969,327
125	$26,161	$26,467	$52,628	$8,942,860
126	$26,083	$26,545	$52,628	$8,916,315
127	$26,006	$26,622	$52,628	$8,889,693
128	$25,928	$26,700	$52,628	$8,862,993
129	$25,850	$26,778	$52,628	$8,836,216
130	$25,772	$26,856	$52,628	$8,809,360
131	$25,694	$26,934	$52,628	$8,782,426
132	$25,615	$27,013	$52,628	$8,755,413

第11年供款共

$631,536

第11年利息

$312,520

第11年共還本金

$319,017

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$25,537	$27,091	$52,628	$8,728,322
134	$25,458	$27,170	$52,628	$8,701,151
135	$25,378	$27,250	$52,628	$8,673,902
136	$25,299	$27,329	$52,628	$8,646,572
137	$25,219	$27,409	$52,628	$8,619,164
138	$25,139	$27,489	$52,628	$8,591,675
139	$25,059	$27,569	$52,628	$8,564,106
140	$24,979	$27,649	$52,628	$8,536,456
141	$24,898	$27,730	$52,628	$8,508,726
142	$24,817	$27,811	$52,628	$8,480,915
143	$24,736	$27,892	$52,628	$8,453,023
144	$24,655	$27,973	$52,628	$8,425,050

第12年供款共

$631,536

第12年利息

$301,173

第12年共還本金

$330,363

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$24,573	$28,055	$52,628	$8,396,995
146	$24,491	$28,137	$52,628	$8,368,858
147	$24,409	$28,219	$52,628	$8,340,639
148	$24,327	$28,301	$52,628	$8,312,338
149	$24,244	$28,384	$52,628	$8,283,954
150	$24,162	$28,467	$52,628	$8,255,488
151	$24,079	$28,550	$52,628	$8,226,938
152	$23,995	$28,633	$52,628	$8,198,306
153	$23,912	$28,716	$52,628	$8,169,589
154	$23,828	$28,800	$52,628	$8,140,789
155	$23,744	$28,884	$52,628	$8,111,905
156	$23,660	$28,968	$52,628	$8,082,937

第13年供款共

$631,536

第13年利息

$289,423

第13年共還本金

$342,113

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$23,575	$29,053	$52,628	$8,053,884
158	$23,490	$29,138	$52,628	$8,024,747
159	$23,406	$29,223	$52,628	$7,995,524
160	$23,320	$29,308	$52,628	$7,966,216
161	$23,235	$29,393	$52,628	$7,936,823
162	$23,149	$29,479	$52,628	$7,907,344
163	$23,063	$29,565	$52,628	$7,877,779
164	$22,977	$29,651	$52,628	$7,848,128
165	$22,890	$29,738	$52,628	$7,818,390
166	$22,804	$29,824	$52,628	$7,788,566
167	$22,717	$29,911	$52,628	$7,758,654
168	$22,629	$29,999	$52,628	$7,728,656

第14年供款共

$631,536

第14年利息

$277,255

第14年共還本金

$354,281

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$22,542	$30,086	$52,628	$7,698,570
170	$22,454	$30,174	$52,628	$7,668,396
171	$22,366	$30,262	$52,628	$7,638,134
172	$22,278	$30,350	$52,628	$7,607,784
173	$22,189	$30,439	$52,628	$7,577,345
174	$22,101	$30,527	$52,628	$7,546,818
175	$22,012	$30,616	$52,628	$7,516,201
176	$21,922	$30,706	$52,628	$7,485,495
177	$21,833	$30,795	$52,628	$7,454,700
178	$21,743	$30,885	$52,628	$7,423,815
179	$21,653	$30,975	$52,628	$7,392,840
180	$21,562	$31,066	$52,628	$7,361,774

第15年供款共

$631,536

第15年利息

$264,655

第15年共還本金

$366,882

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$21,472	$31,156	$52,628	$7,330,618
182	$21,381	$31,247	$52,628	$7,299,371
183	$21,290	$31,338	$52,628	$7,268,033
184	$21,198	$31,430	$52,628	$7,236,603
185	$21,107	$31,521	$52,628	$7,205,082
186	$21,015	$31,613	$52,628	$7,173,468
187	$20,923	$31,705	$52,628	$7,141,763
188	$20,830	$31,798	$52,628	$7,109,965
189	$20,737	$31,891	$52,628	$7,078,075
190	$20,644	$31,984	$52,628	$7,046,091
191	$20,551	$32,077	$52,628	$7,014,014
192	$20,458	$32,170	$52,628	$6,981,843

第16年供款共

$631,536

第16年利息

$251,606

第16年共還本金

$379,931

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$20,364	$32,264	$52,628	$6,949,579
194	$20,270	$32,358	$52,628	$6,917,221
195	$20,175	$32,453	$52,628	$6,884,768
196	$20,081	$32,547	$52,628	$6,852,220
197	$19,986	$32,642	$52,628	$6,819,578
198	$19,890	$32,738	$52,628	$6,786,840
199	$19,795	$32,833	$52,628	$6,754,007
200	$19,699	$32,929	$52,628	$6,721,078
201	$19,603	$33,025	$52,628	$6,688,054
202	$19,507	$33,121	$52,628	$6,654,932
203	$19,410	$33,218	$52,628	$6,621,715
204	$19,313	$33,315	$52,628	$6,588,400

第17年供款共

$631,536

第17年利息

$238,093

第17年共還本金

$393,444

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$19,216	$33,412	$52,628	$6,554,988
206	$19,119	$33,509	$52,628	$6,521,479
207	$19,021	$33,607	$52,628	$6,487,872
208	$18,923	$33,705	$52,628	$6,454,167
209	$18,825	$33,803	$52,628	$6,420,363
210	$18,726	$33,902	$52,628	$6,386,461
211	$18,627	$34,001	$52,628	$6,352,460
212	$18,528	$34,100	$52,628	$6,318,360
213	$18,429	$34,199	$52,628	$6,284,161
214	$18,329	$34,299	$52,628	$6,249,862
215	$18,229	$34,399	$52,628	$6,215,462
216	$18,128	$34,500	$52,628	$6,180,963

第18年供款共

$631,536

第18年利息

$224,099

第18年共還本金

$407,437

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$18,028	$34,600	$52,628	$6,146,362
218	$17,927	$34,701	$52,628	$6,111,661
219	$17,826	$34,802	$52,628	$6,076,859
220	$17,724	$34,904	$52,628	$6,041,955
221	$17,622	$35,006	$52,628	$6,006,949
222	$17,520	$35,108	$52,628	$5,971,842
223	$17,418	$35,210	$52,628	$5,936,631
224	$17,315	$35,313	$52,628	$5,901,319
225	$17,212	$35,416	$52,628	$5,865,903
226	$17,109	$35,519	$52,628	$5,830,384
227	$17,005	$35,623	$52,628	$5,794,761
228	$16,901	$35,727	$52,628	$5,759,034

第19年供款共

$631,536

第19年利息

$209,608

第19年共還本金

$421,928

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$16,797	$35,831	$52,628	$5,723,203
230	$16,693	$35,935	$52,628	$5,687,268
231	$16,588	$36,040	$52,628	$5,651,228
232	$16,483	$36,145	$52,628	$5,615,082
233	$16,377	$36,251	$52,628	$5,578,832
234	$16,272	$36,356	$52,628	$5,542,475
235	$16,166	$36,462	$52,628	$5,506,013
236	$16,059	$36,569	$52,628	$5,469,444
237	$15,953	$36,675	$52,628	$5,432,769
238	$15,846	$36,782	$52,628	$5,395,986
239	$15,738	$36,890	$52,628	$5,359,096
240	$15,631	$36,997	$52,628	$5,322,099

第20年供款共

$631,536

第20年利息

$194,601

第20年共還本金

$436,935

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$15,523	$37,105	$52,628	$5,284,994
242	$15,415	$37,213	$52,628	$5,247,780
243	$15,306	$37,322	$52,628	$5,210,458
244	$15,197	$37,431	$52,628	$5,173,027
245	$15,088	$37,540	$52,628	$5,135,487
246	$14,979	$37,650	$52,628	$5,097,838
247	$14,869	$37,759	$52,628	$5,060,078
248	$14,759	$37,869	$52,628	$5,022,209
249	$14,648	$37,980	$52,628	$4,984,229
250	$14,537	$38,091	$52,628	$4,946,138
251	$14,426	$38,202	$52,628	$4,907,937
252	$14,315	$38,313	$52,628	$4,869,623

第21年供款共

$631,536

第21年利息

$179,061

第21年共還本金

$452,476

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$14,203	$38,425	$52,628	$4,831,198
254	$14,091	$38,537	$52,628	$4,792,661
255	$13,979	$38,649	$52,628	$4,754,012
256	$13,866	$38,762	$52,628	$4,715,250
257	$13,753	$38,875	$52,628	$4,676,374
258	$13,639	$38,989	$52,628	$4,637,386
259	$13,526	$39,102	$52,628	$4,598,284
260	$13,412	$39,216	$52,628	$4,559,067
261	$13,297	$39,331	$52,628	$4,519,736
262	$13,183	$39,445	$52,628	$4,480,291
263	$13,068	$39,561	$52,628	$4,440,730
264	$12,952	$39,676	$52,628	$4,401,055

第22年供款共

$631,536

第22年利息

$162,968

第22年共還本金

$468,569

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$12,836	$39,792	$52,628	$4,361,263
266	$12,720	$39,908	$52,628	$4,321,355
267	$12,604	$40,024	$52,628	$4,281,331
268	$12,487	$40,141	$52,628	$4,241,190
269	$12,370	$40,258	$52,628	$4,200,932
270	$12,253	$40,375	$52,628	$4,160,557
271	$12,135	$40,493	$52,628	$4,120,064
272	$12,017	$40,611	$52,628	$4,079,453
273	$11,898	$40,730	$52,628	$4,038,723
274	$11,780	$40,848	$52,628	$3,997,875
275	$11,660	$40,968	$52,628	$3,956,907
276	$11,541	$41,087	$52,628	$3,915,820

第23年供款共

$631,536

第23年利息

$146,302

第23年共還本金

$485,234

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$11,421	$41,207	$52,628	$3,874,613
278	$11,301	$41,327	$52,628	$3,833,286
279	$11,180	$41,448	$52,628	$3,791,839
280	$11,060	$41,569	$52,628	$3,750,270
281	$10,938	$41,690	$52,628	$3,708,580
282	$10,817	$41,811	$52,628	$3,666,769
283	$10,695	$41,933	$52,628	$3,624,836
284	$10,572	$42,056	$52,628	$3,582,780
285	$10,450	$42,178	$52,628	$3,540,602
286	$10,327	$42,301	$52,628	$3,498,300
287	$10,203	$42,425	$52,628	$3,455,876
288	$10,080	$42,548	$52,628	$3,413,327

第24年供款共

$631,536

第24年利息

$129,044

第24年共還本金

$502,493

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$9,956	$42,672	$52,628	$3,370,655
290	$9,831	$42,797	$52,628	$3,327,858
291	$9,706	$42,922	$52,628	$3,284,936
292	$9,581	$43,047	$52,628	$3,241,889
293	$9,456	$43,173	$52,628	$3,198,717
294	$9,330	$43,298	$52,628	$3,155,418
295	$9,203	$43,425	$52,628	$3,111,993
296	$9,077	$43,551	$52,628	$3,068,442
297	$8,950	$43,678	$52,628	$3,024,764
298	$8,822	$43,806	$52,628	$2,980,958
299	$8,694	$43,934	$52,628	$2,937,024
300	$8,566	$44,062	$52,628	$2,892,963

第25年供款共

$631,536

第25年利息

$111,172

第25年共還本金

$520,365

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,438	$44,190	$52,628	$2,848,772
302	$8,309	$44,319	$52,628	$2,804,453
303	$8,180	$44,448	$52,628	$2,760,005
304	$8,050	$44,578	$52,628	$2,715,427
305	$7,920	$44,708	$52,628	$2,670,719
306	$7,790	$44,838	$52,628	$2,625,880
307	$7,659	$44,969	$52,628	$2,580,911
308	$7,528	$45,100	$52,628	$2,535,811
309	$7,396	$45,232	$52,628	$2,490,579
310	$7,264	$45,364	$52,628	$2,445,215
311	$7,132	$45,496	$52,628	$2,399,719
312	$6,999	$45,629	$52,628	$2,354,090

第26年供款共

$631,536

第26年利息

$92,664

第26年共還本金

$538,873

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$6,866	$45,762	$52,628	$2,308,328
314	$6,733	$45,895	$52,628	$2,262,433
315	$6,599	$46,029	$52,628	$2,216,403
316	$6,465	$46,164	$52,628	$2,170,240
317	$6,330	$46,298	$52,628	$2,123,942
318	$6,195	$46,433	$52,628	$2,077,508
319	$6,059	$46,569	$52,628	$2,030,940
320	$5,924	$46,704	$52,628	$1,984,235
321	$5,787	$46,841	$52,628	$1,937,395
322	$5,651	$46,977	$52,628	$1,890,417
323	$5,514	$47,114	$52,628	$1,843,303
324	$5,376	$47,252	$52,628	$1,796,051

第27年供款共

$631,536

第27年利息

$73,498

第27年共還本金

$558,039

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,238	$47,390	$52,628	$1,748,662
326	$5,100	$47,528	$52,628	$1,701,134
327	$4,962	$47,666	$52,628	$1,653,468
328	$4,823	$47,805	$52,628	$1,605,662
329	$4,683	$47,945	$52,628	$1,557,717
330	$4,543	$48,085	$52,628	$1,509,633
331	$4,403	$48,225	$52,628	$1,461,408
332	$4,262	$48,366	$52,628	$1,413,042
333	$4,121	$48,507	$52,628	$1,364,535
334	$3,980	$48,648	$52,628	$1,315,887
335	$3,838	$48,790	$52,628	$1,267,097
336	$3,696	$48,932	$52,628	$1,218,165

第28年供款共

$631,536

第28年利息

$53,650

第28年共還本金

$577,886

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,553	$49,075	$52,628	$1,169,090
338	$3,410	$49,218	$52,628	$1,119,872
339	$3,266	$49,362	$52,628	$1,070,510
340	$3,122	$49,506	$52,628	$1,021,004
341	$2,978	$49,650	$52,628	$971,354
342	$2,833	$49,795	$52,628	$921,559
343	$2,688	$49,940	$52,628	$871,619
344	$2,542	$50,086	$52,628	$821,533
345	$2,396	$50,232	$52,628	$771,301
346	$2,250	$50,378	$52,628	$720,923
347	$2,103	$50,525	$52,628	$670,397
348	$1,955	$50,673	$52,628	$619,725

第29年供款共

$631,536

第29年利息

$33,096

第29年共還本金

$598,440

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,808	$50,821	$52,628	$568,904
350	$1,659	$50,969	$52,628	$517,936
351	$1,511	$51,117	$52,628	$466,818
352	$1,362	$51,266	$52,628	$415,552
353	$1,212	$51,416	$52,628	$364,136
354	$1,062	$51,566	$52,628	$312,570
355	$912	$51,716	$52,628	$260,853
356	$761	$51,867	$52,628	$208,986
357	$610	$52,018	$52,628	$156,968
358	$458	$52,170	$52,628	$104,797
359	$306	$52,322	$52,628	$52,475
360	$153	$52,475	$52,628	$0

第30年供款共

$631,536

第30年利息

$11,812

第30年共還本金

$619,725

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$15,556,094

Disclaimer

Recommended properties

Mort. Insurance
info