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$17,125,858

Monthly Payment
$64,061

Down Payment

$-6,266,000

Total Loan

$14,266,000

Total int. paid

$8,795,858

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-5,936,000

Base on DTI ratio

$128,121

Budget of property purchase

HK$-5,936,000

Down Payment

$-6,266,000
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

$128,121

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

Tai Po THE REGENT TWR 01

thumb_up

THE REGENT TWR 01

524 ft²

@16,794

local_fire_department HIT real_estate_agent Rare hotel_class King

Sale$8.8 M

524 ft²

@16,794

Sale$8.8 M

local_fire_department HIT real_estate_agent Rare hotel_class King

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 BAYSHORE

thumb_up

BAYSHORE

424 ft²

@17,217

GFA

573 ft²

@12,740

local_fire_department HIT verified 首置必買

Sale$7.3 M

424 ft²

@17,217

GFA

573 ft²

@12,740

Sale$7.3 M

local_fire_department HIT verified 首置必買

Ma On Shan DOUBLE COVE PH 01 BLK 03

thumb_up

迎海 2房海景

491 ft²

@14,257

GFA

638 ft²

@10,972

local_fire_department HIT

Sale$7 M

491 ft²

@14,257

GFA

638 ft²

@10,972

Sale$7 M

local_fire_department HIT

Shatin DRAGONS RANGE COURT A TWR 02

thumb_up

SHATIN DRAGONS RANGE

663 ft²

@11,237

local_fire_department HIT

Sale$7.45 M

663 ft²

@11,237

Sale$7.45 M

local_fire_department HIT

Ma On Shan MONTE VISTA

thumb_up

MONTE VISTA

765 ft²

@11,111

GFA

988 ft²

@8,603

local_fire_department HIT

Sale$8.5 M

765 ft²

@11,111

GFA

988 ft²

@8,603

Sale$8.5 M

local_fire_department HIT

Ma On Shan DOUBLE COVE PH 04 GRANDVIEW BLK 07

thumb_up

DOUBLE COVE PH 04 GRANDVIEW BLK 07

570 ft²

@15,579

real_estate_agent Rare hotel_class King pets Pet Friendly

Sale$8.88 M

570 ft²

@15,579

Sale$8.88 M

real_estate_agent Rare hotel_class King pets Pet Friendly

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO

480 ft²

@15,625

local_fire_department HIT

Sale$7.5 M

480 ft²

@15,625

Sale$7.5 M

local_fire_department HIT

Pak Shek Kok PROVIDENCE BAY TWR 20

thumb_up

PROVIDENCE BAY TWR 20

653 ft²

@13,476

GFA

832 ft²

@10,577

real_estate_agent Rare verified 首置必買

Sale$8.8 M

653 ft²

@13,476

GFA

832 ft²

@10,577

Sale$8.8 M

real_estate_agent Rare verified 首置必買

Ma On Shan ST BARTHS PH 01 MAPLE COURT TWR 01

thumb_up

ST BARTHS PH 01 MAPLE COURT TWR 01

392 ft²

@19,133

local_fire_department HIT

Sale$7.5 M

392 ft²

@19,133

Sale$7.5 M

local_fire_department HIT

Sai Kung TUI MIN HOI

thumb_up

Sai Kung Town Sea View village with Roof

GFA

700 ft²

@12,143

directions_run Sale real_estate_agent Rare vpn_key Key

Sale$8.5 M

GFA

700 ft²

@12,143

Sale$8.5 M

directions_run Sale real_estate_agent Rare vpn_key Key

Ma On Shan DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

thumb_up

DOUBLE COVE PH 03 STARVIEW PRIME BLK 23

479 ft²

@14,614

local_fire_department HIT

Sale$7 M

479 ft²

@14,614

Sale$7 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$85,381	$65,609	$53,765	$45,885
1.500	$88,555	$68,840	$57,055	$49,235
2.000	$91,803	$72,169	$60,467	$52,730
2.500	$95,124	$75,596	$64,000	$56,368
3.000	$98,518	$79,119	$67,651	$60,146
3.500	$101,985	$82,737	$71,419	$64,061
4.000	$105,524	$86,449	$75,301	$68,108
4.500	$109,134	$90,254	$79,295	$72,284
5.000	$112,815	$94,149	$83,398	$76,583
5.500	$116,565	$98,134	$87,606	$81,001
6.000	$120,385	$102,206	$91,916	$85,532

Monthly Payment$64,061

Term

30Year

Loan amount

$14,266,000

Total int. paid

$8,795,858

Total Loan and Interest

$23,061,858

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$41,609	$22,452	$64,061	$14,243,548
2	$41,544	$22,517	$64,061	$14,221,031
3	$41,478	$22,583	$64,061	$14,198,449
4	$41,412	$22,649	$64,061	$14,175,800
5	$41,346	$22,715	$64,061	$14,153,086
6	$41,280	$22,781	$64,061	$14,130,305
7	$41,213	$22,847	$64,061	$14,107,457
8	$41,147	$22,914	$64,061	$14,084,543
9	$41,080	$22,981	$64,061	$14,061,563
10	$41,013	$23,048	$64,061	$14,038,515
11	$40,946	$23,115	$64,061	$14,015,400
12	$40,878	$23,182	$64,061	$13,992,217

第1年供款共

$768,729

第1年利息

$494,946

第1年共還本金

$273,783

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$40,811	$23,250	$64,061	$13,968,967
14	$40,743	$23,318	$64,061	$13,945,649
15	$40,675	$23,386	$64,061	$13,922,263
16	$40,607	$23,454	$64,061	$13,898,809
17	$40,538	$23,523	$64,061	$13,875,287
18	$40,470	$23,591	$64,061	$13,851,696
19	$40,401	$23,660	$64,061	$13,828,036
20	$40,332	$23,729	$64,061	$13,804,307
21	$40,263	$23,798	$64,061	$13,780,509
22	$40,193	$23,868	$64,061	$13,756,641
23	$40,124	$23,937	$64,061	$13,732,704
24	$40,054	$24,007	$64,061	$13,708,697

第2年供款共

$768,729

第2年利息

$485,208

第2年共還本金

$283,520

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$39,984	$24,077	$64,061	$13,684,620
26	$39,913	$24,147	$64,061	$13,660,473
27	$39,843	$24,218	$64,061	$13,636,255
28	$39,772	$24,288	$64,061	$13,611,967
29	$39,702	$24,359	$64,061	$13,587,607
30	$39,631	$24,430	$64,061	$13,563,177
31	$39,559	$24,501	$64,061	$13,538,676
32	$39,488	$24,573	$64,061	$13,514,103
33	$39,416	$24,645	$64,061	$13,489,458
34	$39,344	$24,716	$64,061	$13,464,742
35	$39,272	$24,789	$64,061	$13,439,953
36	$39,200	$24,861	$64,061	$13,415,092

第3年供款共

$768,729

第3年利息

$475,124

第3年共還本金

$293,604

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$39,127	$24,933	$64,061	$13,390,159
38	$39,055	$25,006	$64,061	$13,365,153
39	$38,982	$25,079	$64,061	$13,340,074
40	$38,909	$25,152	$64,061	$13,314,922
41	$38,835	$25,226	$64,061	$13,289,696
42	$38,762	$25,299	$64,061	$13,264,397
43	$38,688	$25,373	$64,061	$13,239,024
44	$38,614	$25,447	$64,061	$13,213,577
45	$38,540	$25,521	$64,061	$13,188,056
46	$38,465	$25,596	$64,061	$13,162,461
47	$38,391	$25,670	$64,061	$13,136,790
48	$38,316	$25,745	$64,061	$13,111,045

第4年供款共

$768,729

第4年利息

$464,682

第4年共還本金

$304,047

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$38,241	$25,820	$64,061	$13,085,225
50	$38,165	$25,895	$64,061	$13,059,330
51	$38,090	$25,971	$64,061	$13,033,359
52	$38,014	$26,047	$64,061	$13,007,312
53	$37,938	$26,123	$64,061	$12,981,189
54	$37,862	$26,199	$64,061	$12,954,990
55	$37,785	$26,275	$64,061	$12,928,715
56	$37,709	$26,352	$64,061	$12,902,363
57	$37,632	$26,429	$64,061	$12,875,934
58	$37,555	$26,506	$64,061	$12,849,428
59	$37,477	$26,583	$64,061	$12,822,845
60	$37,400	$26,661	$64,061	$12,796,184

第5年供款共

$768,729

第5年利息

$453,868

第5年共還本金

$314,861

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$37,322	$26,739	$64,061	$12,769,446
62	$37,244	$26,816	$64,061	$12,742,629
63	$37,166	$26,895	$64,061	$12,715,735
64	$37,088	$26,973	$64,061	$12,688,762
65	$37,009	$27,052	$64,061	$12,661,710
66	$36,930	$27,131	$64,061	$12,634,579
67	$36,851	$27,210	$64,061	$12,607,369
68	$36,771	$27,289	$64,061	$12,580,080
69	$36,692	$27,369	$64,061	$12,552,711
70	$36,612	$27,449	$64,061	$12,525,262
71	$36,532	$27,529	$64,061	$12,497,734
72	$36,452	$27,609	$64,061	$12,470,125

第6年供款共

$768,729

第6年利息

$442,669

第6年共還本金

$326,060

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$36,371	$27,690	$64,061	$12,442,435
74	$36,290	$27,770	$64,061	$12,414,665
75	$36,209	$27,851	$64,061	$12,386,814
76	$36,128	$27,933	$64,061	$12,358,881
77	$36,047	$28,014	$64,061	$12,330,867
78	$35,965	$28,096	$64,061	$12,302,771
79	$35,883	$28,178	$64,061	$12,274,594
80	$35,801	$28,260	$64,061	$12,246,334
81	$35,718	$28,342	$64,061	$12,217,992
82	$35,636	$28,425	$64,061	$12,189,567
83	$35,553	$28,508	$64,061	$12,161,059
84	$35,470	$28,591	$64,061	$12,132,468

第7年供款共

$768,729

第7年利息

$431,072

第7年共還本金

$337,657

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$35,386	$28,674	$64,061	$12,103,794
86	$35,303	$28,758	$64,061	$12,075,036
87	$35,219	$28,842	$64,061	$12,046,194
88	$35,135	$28,926	$64,061	$12,017,268
89	$35,050	$29,010	$64,061	$11,988,258
90	$34,966	$29,095	$64,061	$11,959,163
91	$34,881	$29,180	$64,061	$11,929,983
92	$34,796	$29,265	$64,061	$11,900,718
93	$34,710	$29,350	$64,061	$11,871,368
94	$34,625	$29,436	$64,061	$11,841,932
95	$34,539	$29,522	$64,061	$11,812,410
96	$34,453	$29,608	$64,061	$11,782,802

第8年供款共

$768,729

第8年利息

$419,063

第8年共還本金

$349,666

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$34,367	$29,694	$64,061	$11,753,108
98	$34,280	$29,781	$64,061	$11,723,327
99	$34,193	$29,868	$64,061	$11,693,459
100	$34,106	$29,955	$64,061	$11,663,505
101	$34,019	$30,042	$64,061	$11,633,462
102	$33,931	$30,130	$64,061	$11,603,333
103	$33,843	$30,218	$64,061	$11,573,115
104	$33,755	$30,306	$64,061	$11,542,809
105	$33,667	$30,394	$64,061	$11,512,415
106	$33,578	$30,483	$64,061	$11,481,932
107	$33,489	$30,572	$64,061	$11,451,360
108	$33,400	$30,661	$64,061	$11,420,700

第9年供款共

$768,729

第9年利息

$406,626

第9年共還本金

$362,103

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$33,310	$30,750	$64,061	$11,389,949
110	$33,221	$30,840	$64,061	$11,359,109
111	$33,131	$30,930	$64,061	$11,328,179
112	$33,041	$31,020	$64,061	$11,297,159
113	$32,950	$31,111	$64,061	$11,266,048
114	$32,859	$31,201	$64,061	$11,234,847
115	$32,768	$31,292	$64,061	$11,203,554
116	$32,677	$31,384	$64,061	$11,172,171
117	$32,585	$31,475	$64,061	$11,140,696
118	$32,494	$31,567	$64,061	$11,109,129
119	$32,402	$31,659	$64,061	$11,077,469
120	$32,309	$31,751	$64,061	$11,045,718

第10年供款共

$768,729

第10年利息

$393,747

第10年共還本金

$374,981

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$32,217	$31,844	$64,061	$11,013,874
122	$32,124	$31,937	$64,061	$10,981,937
123	$32,031	$32,030	$64,061	$10,949,907
124	$31,937	$32,123	$64,061	$10,917,784
125	$31,844	$32,217	$64,061	$10,885,566
126	$31,750	$32,311	$64,061	$10,853,255
127	$31,655	$32,405	$64,061	$10,820,850
128	$31,561	$32,500	$64,061	$10,788,350
129	$31,466	$32,595	$64,061	$10,755,755
130	$31,371	$32,690	$64,061	$10,723,065
131	$31,276	$32,785	$64,061	$10,690,280
132	$31,180	$32,881	$64,061	$10,657,400

第11年供款共

$768,729

第11年利息

$380,410

第11年共還本金

$388,318

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$31,084	$32,977	$64,061	$10,624,423
134	$30,988	$33,073	$64,061	$10,591,350
135	$30,891	$33,169	$64,061	$10,558,181
136	$30,795	$33,266	$64,061	$10,524,915
137	$30,698	$33,363	$64,061	$10,491,552
138	$30,600	$33,460	$64,061	$10,458,091
139	$30,503	$33,558	$64,061	$10,424,534
140	$30,405	$33,656	$64,061	$10,390,878
141	$30,307	$33,754	$64,061	$10,357,124
142	$30,208	$33,852	$64,061	$10,323,271
143	$30,110	$33,951	$64,061	$10,289,320
144	$30,011	$34,050	$64,061	$10,255,270

第12年供款共

$768,729

第12年利息

$366,599

第12年共還本金

$402,130

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$29,911	$34,150	$64,061	$10,221,120
146	$29,812	$34,249	$64,061	$10,186,871
147	$29,712	$34,349	$64,061	$10,152,522
148	$29,612	$34,449	$64,061	$10,118,073
149	$29,511	$34,550	$64,061	$10,083,523
150	$29,410	$34,650	$64,061	$10,048,873
151	$29,309	$34,752	$64,061	$10,014,121
152	$29,208	$34,853	$64,061	$9,979,269
153	$29,106	$34,955	$64,061	$9,944,314
154	$29,004	$35,056	$64,061	$9,909,258
155	$28,902	$35,159	$64,061	$9,874,099
156	$28,799	$35,261	$64,061	$9,838,838

第13年供款共

$768,729

第13年利息

$352,296

第13年共還本金

$416,432

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$28,697	$35,364	$64,061	$9,803,474
158	$28,593	$35,467	$64,061	$9,768,006
159	$28,490	$35,571	$64,061	$9,732,436
160	$28,386	$35,674	$64,061	$9,696,761
161	$28,282	$35,778	$64,061	$9,660,983
162	$28,178	$35,883	$64,061	$9,625,100
163	$28,073	$35,988	$64,061	$9,589,112
164	$27,968	$36,092	$64,061	$9,553,020
165	$27,863	$36,198	$64,061	$9,516,822
166	$27,757	$36,303	$64,061	$9,480,519
167	$27,652	$36,409	$64,061	$9,444,110
168	$27,545	$36,515	$64,061	$9,407,594

第14年供款共

$768,729

第14年利息

$337,485

第14年共還本金

$431,243

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$27,439	$36,622	$64,061	$9,370,972
170	$27,332	$36,729	$64,061	$9,334,244
171	$27,225	$36,836	$64,061	$9,297,408
172	$27,117	$36,943	$64,061	$9,260,464
173	$27,010	$37,051	$64,061	$9,223,413
174	$26,902	$37,159	$64,061	$9,186,254
175	$26,793	$37,267	$64,061	$9,148,987
176	$26,685	$37,376	$64,061	$9,111,611
177	$26,576	$37,485	$64,061	$9,074,125
178	$26,466	$37,595	$64,061	$9,036,531
179	$26,357	$37,704	$64,061	$8,998,827
180	$26,247	$37,814	$64,061	$8,961,013

第15年供款共

$768,729

第15年利息

$322,147

第15年共還本金

$446,581

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$26,136	$37,924	$64,061	$8,923,088
182	$26,026	$38,035	$64,061	$8,885,053
183	$25,915	$38,146	$64,061	$8,846,907
184	$25,803	$38,257	$64,061	$8,808,650
185	$25,692	$38,369	$64,061	$8,770,281
186	$25,580	$38,481	$64,061	$8,731,800
187	$25,468	$38,593	$64,061	$8,693,207
188	$25,355	$38,706	$64,061	$8,654,502
189	$25,242	$38,818	$64,061	$8,615,684
190	$25,129	$38,932	$64,061	$8,576,752
191	$25,016	$39,045	$64,061	$8,537,707
192	$24,902	$39,159	$64,061	$8,498,548

第16年供款共

$768,729

第16年利息

$306,264

第16年共還本金

$462,465

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$24,787	$39,273	$64,061	$8,459,274
194	$24,673	$39,388	$64,061	$8,419,887
195	$24,558	$39,503	$64,061	$8,380,384
196	$24,443	$39,618	$64,061	$8,340,766
197	$24,327	$39,733	$64,061	$8,301,032
198	$24,211	$39,849	$64,061	$8,261,183
199	$24,095	$39,966	$64,061	$8,221,217
200	$23,979	$40,082	$64,061	$8,181,135
201	$23,862	$40,199	$64,061	$8,140,936
202	$23,744	$40,316	$64,061	$8,100,620
203	$23,627	$40,434	$64,061	$8,060,186
204	$23,509	$40,552	$64,061	$8,019,634

第17年供款共

$768,729

第17年利息

$289,815

第17年共還本金

$478,914

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$23,391	$40,670	$64,061	$7,978,964
206	$23,272	$40,789	$64,061	$7,938,175
207	$23,153	$40,908	$64,061	$7,897,268
208	$23,034	$41,027	$64,061	$7,856,241
209	$22,914	$41,147	$64,061	$7,815,094
210	$22,794	$41,267	$64,061	$7,773,827
211	$22,674	$41,387	$64,061	$7,732,440
212	$22,553	$41,508	$64,061	$7,690,932
213	$22,432	$41,629	$64,061	$7,649,304
214	$22,310	$41,750	$64,061	$7,607,553
215	$22,189	$41,872	$64,061	$7,565,681
216	$22,067	$41,994	$64,061	$7,523,687

第18年供款共

$768,729

第18年利息

$272,782

第18年共還本金

$495,947

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$21,944	$42,117	$64,061	$7,481,571
218	$21,821	$42,239	$64,061	$7,439,331
219	$21,698	$42,363	$64,061	$7,396,968
220	$21,574	$42,486	$64,061	$7,354,482
221	$21,451	$42,610	$64,061	$7,311,872
222	$21,326	$42,734	$64,061	$7,269,138
223	$21,202	$42,859	$64,061	$7,226,279
224	$21,077	$42,984	$64,061	$7,183,294
225	$20,951	$43,109	$64,061	$7,140,185
226	$20,826	$43,235	$64,061	$7,096,950
227	$20,699	$43,361	$64,061	$7,053,589
228	$20,573	$43,488	$64,061	$7,010,101

第19年供款共

$768,729

第19年利息

$255,142

第19年共還本金

$513,586

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$20,446	$43,615	$64,061	$6,966,486
230	$20,319	$43,742	$64,061	$6,922,744
231	$20,191	$43,869	$64,061	$6,878,875
232	$20,063	$43,997	$64,061	$6,834,878
233	$19,935	$44,126	$64,061	$6,790,752
234	$19,806	$44,254	$64,061	$6,746,498
235	$19,677	$44,383	$64,061	$6,702,114
236	$19,548	$44,513	$64,061	$6,657,601
237	$19,418	$44,643	$64,061	$6,612,959
238	$19,288	$44,773	$64,061	$6,568,186
239	$19,157	$44,904	$64,061	$6,523,282
240	$19,026	$45,034	$64,061	$6,478,248

第20年供款共

$768,729

第20年利息

$236,876

第20年共還本金

$531,853

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$18,895	$45,166	$64,061	$6,433,082
242	$18,763	$45,298	$64,061	$6,387,784
243	$18,631	$45,430	$64,061	$6,342,355
244	$18,499	$45,562	$64,061	$6,296,793
245	$18,366	$45,695	$64,061	$6,251,097
246	$18,232	$45,828	$64,061	$6,205,269
247	$18,099	$45,962	$64,061	$6,159,307
248	$17,965	$46,096	$64,061	$6,113,211
249	$17,830	$46,231	$64,061	$6,066,981
250	$17,695	$46,365	$64,061	$6,020,615
251	$17,560	$46,501	$64,061	$5,974,115
252	$17,425	$46,636	$64,061	$5,927,478

第21年供款共

$768,729

第21年利息

$217,959

第21年共還本金

$550,769

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$17,288	$46,772	$64,061	$5,880,706
254	$17,152	$46,909	$64,061	$5,833,797
255	$17,015	$47,045	$64,061	$5,786,752
256	$16,878	$47,183	$64,061	$5,739,569
257	$16,740	$47,320	$64,061	$5,692,249
258	$16,602	$47,458	$64,061	$5,644,791
259	$16,464	$47,597	$64,061	$5,597,194
260	$16,325	$47,736	$64,061	$5,549,458
261	$16,186	$47,875	$64,061	$5,501,584
262	$16,046	$48,014	$64,061	$5,453,569
263	$15,906	$48,154	$64,061	$5,405,415
264	$15,766	$48,295	$64,061	$5,357,120

第22年供款共

$768,729

第22年利息

$198,370

第22年共還本金

$570,359

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$15,625	$48,436	$64,061	$5,308,684
266	$15,484	$48,577	$64,061	$5,260,107
267	$15,342	$48,719	$64,061	$5,211,388
268	$15,200	$48,861	$64,061	$5,162,527
269	$15,057	$49,003	$64,061	$5,113,524
270	$14,914	$49,146	$64,061	$5,064,378
271	$14,771	$49,290	$64,061	$5,015,088
272	$14,627	$49,433	$64,061	$4,965,655
273	$14,483	$49,578	$64,061	$4,916,077
274	$14,339	$49,722	$64,061	$4,866,355
275	$14,194	$49,867	$64,061	$4,816,488
276	$14,048	$50,013	$64,061	$4,766,475

第23年供款共

$768,729

第23年利息

$178,084

第23年共還本金

$590,645

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$13,902	$50,158	$64,061	$4,716,317
278	$13,756	$50,305	$64,061	$4,666,012
279	$13,609	$50,452	$64,061	$4,615,560
280	$13,462	$50,599	$64,061	$4,564,962
281	$13,314	$50,746	$64,061	$4,514,216
282	$13,166	$50,894	$64,061	$4,463,321
283	$13,018	$51,043	$64,061	$4,412,279
284	$12,869	$51,192	$64,061	$4,361,087
285	$12,720	$51,341	$64,061	$4,309,746
286	$12,570	$51,491	$64,061	$4,258,256
287	$12,420	$51,641	$64,061	$4,206,615
288	$12,269	$51,791	$64,061	$4,154,823

第24年供款共

$768,729

第24年利息

$157,077

第24年共還本金

$611,652

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$12,118	$51,942	$64,061	$4,102,881
290	$11,967	$52,094	$64,061	$4,050,787
291	$11,815	$52,246	$64,061	$3,998,541
292	$11,662	$52,398	$64,061	$3,946,143
293	$11,510	$52,551	$64,061	$3,893,591
294	$11,356	$52,704	$64,061	$3,840,887
295	$11,203	$52,858	$64,061	$3,788,029
296	$11,048	$53,012	$64,061	$3,735,017
297	$10,894	$53,167	$64,061	$3,681,850
298	$10,739	$53,322	$64,061	$3,628,528
299	$10,583	$53,478	$64,061	$3,575,050
300	$10,427	$53,633	$64,061	$3,521,417

第25年供款共

$768,729

第25年利息

$135,322

第25年共還本金

$633,407

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$10,271	$53,790	$64,061	$3,467,627
302	$10,114	$53,947	$64,061	$3,413,680
303	$9,957	$54,104	$64,061	$3,359,576
304	$9,799	$54,262	$64,061	$3,305,314
305	$9,640	$54,420	$64,061	$3,250,894
306	$9,482	$54,579	$64,061	$3,196,315
307	$9,323	$54,738	$64,061	$3,141,577
308	$9,163	$54,898	$64,061	$3,086,679
309	$9,003	$55,058	$64,061	$3,031,621
310	$8,842	$55,218	$64,061	$2,976,402
311	$8,681	$55,380	$64,061	$2,921,023
312	$8,520	$55,541	$64,061	$2,865,482

第26年供款共

$768,729

第26年利息

$112,794

第26年共還本金

$655,935

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$8,358	$55,703	$64,061	$2,809,779
314	$8,195	$55,866	$64,061	$2,753,913
315	$8,032	$56,028	$64,061	$2,697,885
316	$7,869	$56,192	$64,061	$2,641,693
317	$7,705	$56,356	$64,061	$2,585,337
318	$7,541	$56,520	$64,061	$2,528,817
319	$7,376	$56,685	$64,061	$2,472,132
320	$7,210	$56,850	$64,061	$2,415,282
321	$7,045	$57,016	$64,061	$2,358,266
322	$6,878	$57,182	$64,061	$2,301,083
323	$6,711	$57,349	$64,061	$2,243,734
324	$6,544	$57,516	$64,061	$2,186,217

第27年供款共

$768,729

第27年利息

$89,464

第27年共還本金

$679,264

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$6,376	$57,684	$64,061	$2,128,533
326	$6,208	$57,852	$64,061	$2,070,681
327	$6,039	$58,021	$64,061	$2,012,659
328	$5,870	$58,190	$64,061	$1,954,469
329	$5,701	$58,360	$64,061	$1,896,109
330	$5,530	$58,530	$64,061	$1,837,578
331	$5,360	$58,701	$64,061	$1,778,877
332	$5,188	$58,872	$64,061	$1,720,005
333	$5,017	$59,044	$64,061	$1,660,961
334	$4,844	$59,216	$64,061	$1,601,745
335	$4,672	$59,389	$64,061	$1,542,356
336	$4,499	$59,562	$64,061	$1,482,793

第28年供款共

$768,729

第28年利息

$65,305

第28年共還本金

$703,424

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$4,325	$59,736	$64,061	$1,423,058
338	$4,151	$59,910	$64,061	$1,363,147
339	$3,976	$60,085	$64,061	$1,303,063
340	$3,801	$60,260	$64,061	$1,242,802
341	$3,625	$60,436	$64,061	$1,182,367
342	$3,449	$60,612	$64,061	$1,121,754
343	$3,272	$60,789	$64,061	$1,060,966
344	$3,094	$60,966	$64,061	$999,999
345	$2,917	$61,144	$64,061	$938,855
346	$2,738	$61,322	$64,061	$877,533
347	$2,559	$61,501	$64,061	$816,032
348	$2,380	$61,681	$64,061	$754,351

第29年供款共

$768,729

第29年利息

$40,286

第29年共還本金

$728,443

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,200	$61,861	$64,061	$692,490
350	$2,020	$62,041	$64,061	$630,450
351	$1,839	$62,222	$64,061	$568,228
352	$1,657	$62,403	$64,061	$505,824
353	$1,475	$62,585	$64,061	$443,239
354	$1,293	$62,768	$64,061	$380,471
355	$1,110	$62,951	$64,061	$317,520
356	$926	$63,135	$64,061	$254,385
357	$742	$63,319	$64,061	$191,067
358	$557	$63,503	$64,061	$127,563
359	$372	$63,689	$64,061	$63,874
360	$186	$63,874	$64,061	$0

第30年供款共

$768,729

第30年利息

$14,378

第30年共還本金

$754,351

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$17,125,858

Disclaimer

Recommended properties

Mort. Insurance
info