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$15,975,355

Monthly Payment
$55,682

Down Payment

$-4,400,000

Total Loan

$12,400,000

Total int. paid

$7,645,355

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-4,070,000

Base on DTI ratio

$111,363

Budget of property purchase

HK$-4,070,000

Down Payment

$-4,400,000
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

$111,363

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 THE MET. ACAPPELLA WING 1

thumb_up

THE MET. ACAPPELLA WING 1

413 ft²

@18,160

real_estate_agent Rare

Sale$7.5 M

413 ft²

@18,160

Sale$7.5 M

real_estate_agent Rare

Fanling MAGDALENE GDN

thumb_up

【3房2廁另加工人房、連車位、9成按揭】一次過滿足晒3個願望

681 ft²

@11,747

GFA

1,168 ft²

@6,849

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Sale$8 M

681 ft²

@11,747

GFA

1,168 ft²

@6,849

Sale$8 M

local_fire_department HIT directions_run Sale real_estate_agent Rare local_offer Good Catch

Ma On Shan DOUBLE COVE PH 01 BLK 03

thumb_up

海景1房+書房

512 ft²

@13,672

GFA

642 ft²

@10,903

local_fire_department HIT real_estate_agent Rare

Sale$7 M

512 ft²

@13,672

GFA

642 ft²

@10,903

Sale$7 M

local_fire_department HIT real_estate_agent Rare

Sai Kung KO TONG

thumb_up

KO TONG

GFA

1,500 ft²

@5,667

Sale$8.5 M

GFA

1,500 ft²

@5,667

Sale$8.5 M

Ma On Shan VISTA PARADISO BLK 07

thumb_up

聽濤雅苑 3房可加車位筍盤價

733 ft²

@11,596

GFA

906 ft²

@9,382

local_fire_department HIT directions_run Sale

Sale$8.5 M

733 ft²

@11,596

GFA

906 ft²

@9,382

Sale$8.5 M

local_fire_department HIT directions_run Sale

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 WATERSIDE TWR 02

thumb_up

WATERSIDE TWR 02

702 ft²

@10,897

GFA

935 ft²

@8,182

local_fire_department HIT

Sale$7.65 M

702 ft²

@10,897

GFA

935 ft²

@8,182

Sale$7.65 M

local_fire_department HIT

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

Tai Po CHEUNG SHU TAN

thumb_up

RAINBOW HEIGHT

GFA

612 ft²

@11,438

Sale$7 M

GFA

612 ft²

@11,438

Sale$7 M

Shatin RAVANA GDN

thumb_up

RAVANA GDN

645 ft²

@12,403

GFA

781 ft²

@10,243

local_fire_department HIT hotel_class King

Sale$8 M

645 ft²

@12,403

GFA

781 ft²

@10,243

Sale$8 M

local_fire_department HIT hotel_class King

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

688 ft²

@11,628

GFA

852 ft²

@9,390

local_fire_department HIT local_offer Good Catch

Sale$8 M

688 ft²

@11,628

GFA

852 ft²

@9,390

Sale$8 M

local_fire_department HIT local_offer Good Catch

Ma On Shan ST BARTHS PH 01 MAPLE COURT

thumb_up

ST BARTHS PH 01 MAPLE COURT

481 ft²

@18,711

local_fire_department HIT

Sale$9 M

481 ft²

@18,711

Sale$9 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$74,213	$57,027	$46,732	$39,883
1.500	$76,972	$59,836	$49,592	$42,795
2.000	$79,795	$62,730	$52,558	$45,833
2.500	$82,682	$65,708	$55,628	$48,995
3.000	$85,632	$68,770	$58,802	$52,279
3.500	$88,645	$71,915	$62,077	$55,682
4.000	$91,721	$75,142	$65,452	$59,199
4.500	$94,859	$78,449	$68,923	$62,829
5.000	$98,058	$81,835	$72,489	$66,566
5.500	$101,318	$85,298	$76,147	$70,406
6.000	$104,638	$88,837	$79,893	$74,344

Monthly Payment$55,682

Term

30Year

Loan amount

$12,400,000

Total int. paid

$7,645,355

Total Loan and Interest

$20,045,355

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$36,167	$19,515	$55,682	$12,380,485
2	$36,110	$19,572	$55,682	$12,360,913
3	$36,053	$19,629	$55,682	$12,341,284
4	$35,995	$19,686	$55,682	$12,321,598
5	$35,938	$19,744	$55,682	$12,301,855
6	$35,880	$19,801	$55,682	$12,282,054
7	$35,823	$19,859	$55,682	$12,262,195
8	$35,765	$19,917	$55,682	$12,242,278
9	$35,707	$19,975	$55,682	$12,222,303
10	$35,648	$20,033	$55,682	$12,202,270
11	$35,590	$20,092	$55,682	$12,182,178
12	$35,531	$20,150	$55,682	$12,162,028

第1年供款共

$668,178

第1年利息

$430,207

第1年共還本金

$237,972

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$35,473	$20,209	$55,682	$12,141,819
14	$35,414	$20,268	$55,682	$12,121,551
15	$35,355	$20,327	$55,682	$12,101,224
16	$35,295	$20,386	$55,682	$12,080,838
17	$35,236	$20,446	$55,682	$12,060,392
18	$35,176	$20,505	$55,682	$12,039,887
19	$35,116	$20,565	$55,682	$12,019,322
20	$35,056	$20,625	$55,682	$11,998,696
21	$34,996	$20,685	$55,682	$11,978,011
22	$34,936	$20,746	$55,682	$11,957,265
23	$34,875	$20,806	$55,682	$11,936,459
24	$34,815	$20,867	$55,682	$11,915,592

第2年供款共

$668,178

第2年利息

$421,743

第2年共還本金

$246,436

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$34,754	$20,928	$55,682	$11,894,665
26	$34,693	$20,989	$55,682	$11,873,676
27	$34,632	$21,050	$55,682	$11,852,626
28	$34,570	$21,111	$55,682	$11,831,514
29	$34,509	$21,173	$55,682	$11,810,341
30	$34,447	$21,235	$55,682	$11,789,107
31	$34,385	$21,297	$55,682	$11,767,810
32	$34,323	$21,359	$55,682	$11,746,451
33	$34,260	$21,421	$55,682	$11,725,030
34	$34,198	$21,484	$55,682	$11,703,547
35	$34,135	$21,546	$55,682	$11,682,001
36	$34,073	$21,609	$55,682	$11,660,392

第3年供款共

$668,178

第3年利息

$412,978

第3年共還本金

$255,201

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$34,009	$21,672	$55,682	$11,638,719
38	$33,946	$21,735	$55,682	$11,616,984
39	$33,883	$21,799	$55,682	$11,595,186
40	$33,819	$21,862	$55,682	$11,573,323
41	$33,756	$21,926	$55,682	$11,551,397
42	$33,692	$21,990	$55,682	$11,529,407
43	$33,627	$22,054	$55,682	$11,507,353
44	$33,563	$22,118	$55,682	$11,485,235
45	$33,499	$22,183	$55,682	$11,463,052
46	$33,434	$22,248	$55,682	$11,440,804
47	$33,369	$22,313	$55,682	$11,418,492
48	$33,304	$22,378	$55,682	$11,396,114

第4年供款共

$668,178

第4年利息

$403,901

第4年共還本金

$264,277

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$33,239	$22,443	$55,682	$11,373,671
50	$33,173	$22,508	$55,682	$11,351,163
51	$33,108	$22,574	$55,682	$11,328,589
52	$33,042	$22,640	$55,682	$11,305,949
53	$32,976	$22,706	$55,682	$11,283,243
54	$32,909	$22,772	$55,682	$11,260,471
55	$32,843	$22,839	$55,682	$11,237,633
56	$32,776	$22,905	$55,682	$11,214,727
57	$32,710	$22,972	$55,682	$11,191,756
58	$32,643	$23,039	$55,682	$11,168,717
59	$32,575	$23,106	$55,682	$11,145,611
60	$32,508	$23,174	$55,682	$11,122,437

第5年供款共

$668,178

第5年利息

$394,501

第5年共還本金

$273,677

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$32,440	$23,241	$55,682	$11,099,196
62	$32,373	$23,309	$55,682	$11,075,887
63	$32,305	$23,377	$55,682	$11,052,510
64	$32,236	$23,445	$55,682	$11,029,065
65	$32,168	$23,513	$55,682	$11,005,552
66	$32,100	$23,582	$55,682	$10,981,970
67	$32,031	$23,651	$55,682	$10,958,319
68	$31,962	$23,720	$55,682	$10,934,599
69	$31,893	$23,789	$55,682	$10,910,810
70	$31,823	$23,858	$55,682	$10,886,952
71	$31,754	$23,928	$55,682	$10,863,024
72	$31,684	$23,998	$55,682	$10,839,026

第6年供款共

$668,178

第6年利息

$384,768

第6年共還本金

$283,411

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$31,614	$24,068	$55,682	$10,814,958
74	$31,544	$24,138	$55,682	$10,790,820
75	$31,473	$24,208	$55,682	$10,766,612
76	$31,403	$24,279	$55,682	$10,742,333
77	$31,332	$24,350	$55,682	$10,717,984
78	$31,261	$24,421	$55,682	$10,693,563
79	$31,190	$24,492	$55,682	$10,669,071
80	$31,118	$24,563	$55,682	$10,644,507
81	$31,046	$24,635	$55,682	$10,619,872
82	$30,975	$24,707	$55,682	$10,595,165
83	$30,903	$24,779	$55,682	$10,570,386
84	$30,830	$24,851	$55,682	$10,545,535

第7年供款共

$668,178

第7年利息

$374,688

第7年共還本金

$293,491

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$30,758	$24,924	$55,682	$10,520,611
86	$30,685	$24,996	$55,682	$10,495,615
87	$30,612	$25,069	$55,682	$10,470,546
88	$30,539	$25,142	$55,682	$10,445,403
89	$30,466	$25,216	$55,682	$10,420,187
90	$30,392	$25,289	$55,682	$10,394,898
91	$30,318	$25,363	$55,682	$10,369,535
92	$30,244	$25,437	$55,682	$10,344,098
93	$30,170	$25,511	$55,682	$10,318,587
94	$30,096	$25,586	$55,682	$10,293,001
95	$30,021	$25,660	$55,682	$10,267,341
96	$29,946	$25,735	$55,682	$10,241,606

第8年供款共

$668,178

第8年利息

$364,249

第8年共還本金

$303,930

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$29,871	$25,810	$55,682	$10,215,795
98	$29,796	$25,885	$55,682	$10,189,910
99	$29,721	$25,961	$55,682	$10,163,949
100	$29,645	$26,037	$55,682	$10,137,912
101	$29,569	$26,113	$55,682	$10,111,800
102	$29,493	$26,189	$55,682	$10,085,611
103	$29,416	$26,265	$55,682	$10,059,346
104	$29,340	$26,342	$55,682	$10,033,004
105	$29,263	$26,419	$55,682	$10,006,585
106	$29,186	$26,496	$55,682	$9,980,090
107	$29,109	$26,573	$55,682	$9,953,517
108	$29,031	$26,650	$55,682	$9,926,866

第9年供款共

$668,178

第9年利息

$353,439

第9年共還本金

$314,739

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$28,953	$26,728	$55,682	$9,900,138
110	$28,875	$26,806	$55,682	$9,873,332
111	$28,797	$26,884	$55,682	$9,846,448
112	$28,719	$26,963	$55,682	$9,819,485
113	$28,640	$27,041	$55,682	$9,792,443
114	$28,561	$27,120	$55,682	$9,765,323
115	$28,482	$27,199	$55,682	$9,738,124
116	$28,403	$27,279	$55,682	$9,710,845
117	$28,323	$27,358	$55,682	$9,683,487
118	$28,244	$27,438	$55,682	$9,656,049
119	$28,163	$27,518	$55,682	$9,628,531
120	$28,083	$27,598	$55,682	$9,600,933

第10年供款共

$668,178

第10年利息

$342,245

第10年共還本金

$325,934

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$28,003	$27,679	$55,682	$9,573,254
122	$27,922	$27,760	$55,682	$9,545,494
123	$27,841	$27,841	$55,682	$9,517,654
124	$27,760	$27,922	$55,682	$9,489,732
125	$27,678	$28,003	$55,682	$9,461,729
126	$27,597	$28,085	$55,682	$9,433,644
127	$27,515	$28,167	$55,682	$9,405,477
128	$27,433	$28,249	$55,682	$9,377,228
129	$27,350	$28,331	$55,682	$9,348,897
130	$27,268	$28,414	$55,682	$9,320,483
131	$27,185	$28,497	$55,682	$9,291,986
132	$27,102	$28,580	$55,682	$9,263,406

第11年供款共

$668,178

第11年利息

$330,652

第11年共還本金

$337,526

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$27,018	$28,663	$55,682	$9,234,743
134	$26,935	$28,747	$55,682	$9,205,996
135	$26,851	$28,831	$55,682	$9,177,166
136	$26,767	$28,915	$55,682	$9,148,251
137	$26,682	$28,999	$55,682	$9,119,252
138	$26,598	$29,084	$55,682	$9,090,168
139	$26,513	$29,169	$55,682	$9,060,999
140	$26,428	$29,254	$55,682	$9,031,746
141	$26,343	$29,339	$55,682	$9,002,407
142	$26,257	$29,425	$55,682	$8,972,982
143	$26,171	$29,510	$55,682	$8,943,472
144	$26,085	$29,596	$55,682	$8,913,875

第12年供款共

$668,178

第12年利息

$318,648

第12年共還本金

$349,531

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$25,999	$29,683	$55,682	$8,884,193
146	$25,912	$29,769	$55,682	$8,854,423
147	$25,825	$29,856	$55,682	$8,824,567
148	$25,738	$29,943	$55,682	$8,794,624
149	$25,651	$30,031	$55,682	$8,764,593
150	$25,563	$30,118	$55,682	$8,734,475
151	$25,476	$30,206	$55,682	$8,704,269
152	$25,387	$30,294	$55,682	$8,673,975
153	$25,299	$30,382	$55,682	$8,643,593
154	$25,210	$30,471	$55,682	$8,613,122
155	$25,122	$30,560	$55,682	$8,582,562
156	$25,032	$30,649	$55,682	$8,551,913

第13年供款共

$668,178

第13年利息

$306,216

第13年共還本金

$361,963

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$24,943	$30,738	$55,682	$8,521,174
158	$24,853	$30,828	$55,682	$8,490,346
159	$24,764	$30,918	$55,682	$8,459,428
160	$24,673	$31,008	$55,682	$8,428,420
161	$24,583	$31,099	$55,682	$8,397,321
162	$24,492	$31,189	$55,682	$8,366,132
163	$24,401	$31,280	$55,682	$8,334,852
164	$24,310	$31,372	$55,682	$8,303,480
165	$24,218	$31,463	$55,682	$8,272,017
166	$24,127	$31,555	$55,682	$8,240,462
167	$24,035	$31,647	$55,682	$8,208,815
168	$23,942	$31,739	$55,682	$8,177,076

第14年供款共

$668,178

第14年利息

$293,342

第14年共還本金

$374,837

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$23,850	$31,832	$55,682	$8,145,244
170	$23,757	$31,925	$55,682	$8,113,320
171	$23,664	$32,018	$55,682	$8,081,302
172	$23,570	$32,111	$55,682	$8,049,191
173	$23,477	$32,205	$55,682	$8,016,986
174	$23,383	$32,299	$55,682	$7,984,688
175	$23,289	$32,393	$55,682	$7,952,295
176	$23,194	$32,487	$55,682	$7,919,807
177	$23,099	$32,582	$55,682	$7,887,225
178	$23,004	$32,677	$55,682	$7,854,548
179	$22,909	$32,772	$55,682	$7,821,776
180	$22,814	$32,868	$55,682	$7,788,908

第15年供款共

$668,178

第15年利息

$280,010

第15年共還本金

$388,168

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$22,718	$32,964	$55,682	$7,755,944
182	$22,622	$33,060	$55,682	$7,722,884
183	$22,525	$33,156	$55,682	$7,689,727
184	$22,428	$33,253	$55,682	$7,656,474
185	$22,331	$33,350	$55,682	$7,623,124
186	$22,234	$33,447	$55,682	$7,589,677
187	$22,137	$33,545	$55,682	$7,556,132
188	$22,039	$33,643	$55,682	$7,522,489
189	$21,941	$33,741	$55,682	$7,488,748
190	$21,842	$33,839	$55,682	$7,454,908
191	$21,743	$33,938	$55,682	$7,420,970
192	$21,644	$34,037	$55,682	$7,386,933

第16年供款共

$668,178

第16年利息

$266,204

第16年共還本金

$401,974

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$21,545	$34,136	$55,682	$7,352,797
194	$21,446	$34,236	$55,682	$7,318,561
195	$21,346	$34,336	$55,682	$7,284,225
196	$21,246	$34,436	$55,682	$7,249,789
197	$21,145	$34,536	$55,682	$7,215,253
198	$21,044	$34,637	$55,682	$7,180,616
199	$20,943	$34,738	$55,682	$7,145,878
200	$20,842	$34,839	$55,682	$7,111,039
201	$20,741	$34,941	$55,682	$7,076,098
202	$20,639	$35,043	$55,682	$7,041,055
203	$20,536	$35,145	$55,682	$7,005,910
204	$20,434	$35,248	$55,682	$6,970,662

第17年供款共

$668,178

第17年利息

$251,907

第17年共還本金

$416,271

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$20,331	$35,350	$55,682	$6,935,311
206	$20,228	$35,454	$55,682	$6,899,858
207	$20,125	$35,557	$55,682	$6,864,301
208	$20,021	$35,661	$55,682	$6,828,640
209	$19,917	$35,765	$55,682	$6,792,876
210	$19,813	$35,869	$55,682	$6,757,007
211	$19,708	$35,974	$55,682	$6,721,033
212	$19,603	$36,079	$55,682	$6,684,955
213	$19,498	$36,184	$55,682	$6,648,771
214	$19,392	$36,289	$55,682	$6,612,481
215	$19,286	$36,395	$55,682	$6,576,086
216	$19,180	$36,501	$55,682	$6,539,585

第18年供款共

$668,178

第18年利息

$237,102

第18年共還本金

$431,077

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$19,074	$36,608	$55,682	$6,502,977
218	$18,967	$36,715	$55,682	$6,466,263
219	$18,860	$36,822	$55,682	$6,429,441
220	$18,753	$36,929	$55,682	$6,392,512
221	$18,645	$37,037	$55,682	$6,355,475
222	$18,537	$37,145	$55,682	$6,318,331
223	$18,428	$37,253	$55,682	$6,281,078
224	$18,320	$37,362	$55,682	$6,243,716
225	$18,211	$37,471	$55,682	$6,206,245
226	$18,102	$37,580	$55,682	$6,168,665
227	$17,992	$37,690	$55,682	$6,130,976
228	$17,882	$37,800	$55,682	$6,093,176

第19年供款共

$668,178

第19年利息

$221,770

第19年共還本金

$446,409

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$17,772	$37,910	$55,682	$6,055,266
230	$17,661	$38,020	$55,682	$6,017,246
231	$17,550	$38,131	$55,682	$5,979,115
232	$17,439	$38,242	$55,682	$5,940,872
233	$17,328	$38,354	$55,682	$5,902,518
234	$17,216	$38,466	$55,682	$5,864,052
235	$17,103	$38,578	$55,682	$5,825,474
236	$16,991	$38,691	$55,682	$5,786,784
237	$16,878	$38,803	$55,682	$5,747,980
238	$16,765	$38,917	$55,682	$5,709,064
239	$16,651	$39,030	$55,682	$5,670,034
240	$16,538	$39,144	$55,682	$5,630,890

第20年供款共

$668,178

第20年利息

$205,892

第20年共還本金

$462,286

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$16,423	$39,258	$55,682	$5,591,632
242	$16,309	$39,373	$55,682	$5,552,259
243	$16,194	$39,487	$55,682	$5,512,772
244	$16,079	$39,603	$55,682	$5,473,169
245	$15,963	$39,718	$55,682	$5,433,451
246	$15,848	$39,834	$55,682	$5,393,617
247	$15,731	$39,950	$55,682	$5,353,667
248	$15,615	$40,067	$55,682	$5,313,600
249	$15,498	$40,184	$55,682	$5,273,416
250	$15,381	$40,301	$55,682	$5,233,116
251	$15,263	$40,418	$55,682	$5,192,697
252	$15,145	$40,536	$55,682	$5,152,161

第21年供款共

$668,178

第21年利息

$189,450

第21年共還本金

$478,728

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$15,027	$40,654	$55,682	$5,111,507
254	$14,909	$40,773	$55,682	$5,070,734
255	$14,790	$40,892	$55,682	$5,029,842
256	$14,670	$41,011	$55,682	$4,988,831
257	$14,551	$41,131	$55,682	$4,947,700
258	$14,431	$41,251	$55,682	$4,906,449
259	$14,310	$41,371	$55,682	$4,865,078
260	$14,190	$41,492	$55,682	$4,823,586
261	$14,069	$41,613	$55,682	$4,781,974
262	$13,947	$41,734	$55,682	$4,740,240
263	$13,826	$41,856	$55,682	$4,698,384
264	$13,704	$41,978	$55,682	$4,656,406

第22年供款共

$668,178

第22年利息

$172,423

第22年共還本金

$495,755

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$13,581	$42,100	$55,682	$4,614,305
266	$13,458	$42,223	$55,682	$4,572,082
267	$13,335	$42,346	$55,682	$4,529,736
268	$13,212	$42,470	$55,682	$4,487,266
269	$13,088	$42,594	$55,682	$4,444,672
270	$12,964	$42,718	$55,682	$4,401,955
271	$12,839	$42,843	$55,682	$4,359,112
272	$12,714	$42,967	$55,682	$4,316,145
273	$12,589	$43,093	$55,682	$4,273,052
274	$12,463	$43,218	$55,682	$4,229,833
275	$12,337	$43,345	$55,682	$4,186,489
276	$12,211	$43,471	$55,682	$4,143,018

第23年供款共

$668,178

第23年利息

$154,791

第23年共還本金

$513,388

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$12,084	$43,598	$55,682	$4,099,420
278	$11,957	$43,725	$55,682	$4,055,695
279	$11,829	$43,852	$55,682	$4,011,843
280	$11,701	$43,980	$55,682	$3,967,862
281	$11,573	$44,109	$55,682	$3,923,754
282	$11,444	$44,237	$55,682	$3,879,517
283	$11,315	$44,366	$55,682	$3,835,150
284	$11,186	$44,496	$55,682	$3,790,655
285	$11,056	$44,625	$55,682	$3,746,029
286	$10,926	$44,756	$55,682	$3,701,274
287	$10,795	$44,886	$55,682	$3,656,387
288	$10,664	$45,017	$55,682	$3,611,370

第24年供款共

$668,178

第24年利息

$136,531

第24年共還本金

$531,648

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$10,533	$45,148	$55,682	$3,566,222
290	$10,401	$45,280	$55,682	$3,520,942
291	$10,269	$45,412	$55,682	$3,475,530
292	$10,137	$45,545	$55,682	$3,429,985
293	$10,004	$45,677	$55,682	$3,384,308
294	$9,871	$45,811	$55,682	$3,338,497
295	$9,737	$45,944	$55,682	$3,292,553
296	$9,603	$46,078	$55,682	$3,246,475
297	$9,469	$46,213	$55,682	$3,200,262
298	$9,334	$46,347	$55,682	$3,153,914
299	$9,199	$46,483	$55,682	$3,107,432
300	$9,063	$46,618	$55,682	$3,060,814

第25年供款共

$668,178

第25年利息

$117,622

第25年共還本金

$550,557

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,927	$46,754	$55,682	$3,014,059
302	$8,791	$46,891	$55,682	$2,967,169
303	$8,654	$47,027	$55,682	$2,920,142
304	$8,517	$47,164	$55,682	$2,872,977
305	$8,380	$47,302	$55,682	$2,825,675
306	$8,242	$47,440	$55,682	$2,778,235
307	$8,103	$47,578	$55,682	$2,730,657
308	$7,964	$47,717	$55,682	$2,682,940
309	$7,825	$47,856	$55,682	$2,635,083
310	$7,686	$47,996	$55,682	$2,587,088
311	$7,546	$48,136	$55,682	$2,538,952
312	$7,405	$48,276	$55,682	$2,490,675

第26年供款共

$668,178

第26年利息

$98,040

第26年共還本金

$570,138

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$7,264	$48,417	$55,682	$2,442,258
314	$7,123	$48,558	$55,682	$2,393,700
315	$6,982	$48,700	$55,682	$2,345,000
316	$6,840	$48,842	$55,682	$2,296,158
317	$6,697	$48,984	$55,682	$2,247,174
318	$6,554	$49,127	$55,682	$2,198,046
319	$6,411	$49,271	$55,682	$2,148,776
320	$6,267	$49,414	$55,682	$2,099,362
321	$6,123	$49,558	$55,682	$2,049,803
322	$5,979	$49,703	$55,682	$2,000,100
323	$5,834	$49,848	$55,682	$1,950,252
324	$5,688	$49,993	$55,682	$1,900,259

第27年供款共

$668,178

第27年利息

$77,762

第27年共還本金

$590,416

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,542	$50,139	$55,682	$1,850,120
326	$5,396	$50,285	$55,682	$1,799,835
327	$5,250	$50,432	$55,682	$1,749,403
328	$5,102	$50,579	$55,682	$1,698,823
329	$4,955	$50,727	$55,682	$1,648,097
330	$4,807	$50,875	$55,682	$1,597,222
331	$4,659	$51,023	$55,682	$1,546,199
332	$4,510	$51,172	$55,682	$1,495,027
333	$4,360	$51,321	$55,682	$1,443,706
334	$4,211	$51,471	$55,682	$1,392,236
335	$4,061	$51,621	$55,682	$1,340,615
336	$3,910	$51,771	$55,682	$1,288,843

第28年供款共

$668,178

第28年利息

$56,763

第28年共還本金

$611,416

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,759	$51,922	$55,682	$1,236,921
338	$3,608	$52,074	$55,682	$1,184,847
339	$3,456	$52,226	$55,682	$1,132,621
340	$3,303	$52,378	$55,682	$1,080,243
341	$3,151	$52,531	$55,682	$1,027,712
342	$2,997	$52,684	$55,682	$975,028
343	$2,844	$52,838	$55,682	$922,191
344	$2,690	$52,992	$55,682	$869,199
345	$2,535	$53,146	$55,682	$816,053
346	$2,380	$53,301	$55,682	$762,751
347	$2,225	$53,457	$55,682	$709,294
348	$2,069	$53,613	$55,682	$655,681

第29年供款共

$668,178

第29年利息

$35,017

第29年共還本金

$633,162

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,912	$53,769	$55,682	$601,912
350	$1,756	$53,926	$55,682	$547,986
351	$1,598	$54,083	$55,682	$493,903
352	$1,441	$54,241	$55,682	$439,662
353	$1,282	$54,399	$55,682	$385,263
354	$1,124	$54,558	$55,682	$330,705
355	$965	$54,717	$55,682	$275,988
356	$805	$54,877	$55,682	$221,112
357	$645	$55,037	$55,682	$166,075
358	$484	$55,197	$55,682	$110,878
359	$323	$55,358	$55,682	$55,520
360	$162	$55,520	$55,682	$0

第30年供款共

$668,178

第30年利息

$12,497

第30年共還本金

$655,681

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$15,975,355

Disclaimer

Recommended properties

Mort. Insurance
info