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$19,076,657

Monthly Payment
$78,269

Down Payment

$-9,430,000

Total Loan

$17,430,000

Total int. paid

$10,746,657

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-9,100,000

Base on DTI ratio

$156,537

Budget of property purchase

HK$-9,100,000

Down Payment

$-9,430,000
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

$156,537

Repayment Schedule Clear

Disclaimer

This calculator is only applicable to the first residential property for personal use, with primary income derived from Hong Kong, and without other mortgages or guaranteed mortgages. The property purchased is intended for self-occupation. The above calculation results are for reference purposes only; we do not guarantee or make any representations regarding the accuracy, completeness, and/or suitability for any particular purpose of such information. For detailed calculations, please refer to the latest announcements/approvals from the Hong Kong Monetary Authority, mortgage companies, the Inland Revenue Department, and financial institutions. The information provided herein is solely for simulation purposes. The implied value data on this webpage are hypothetical and not applicable to individual circumstances. Please consult a relevant financial advisor before using and relying on such data. The data results on this webpage are for simulation reference only, and their accuracy is not guaranteed.

Recommended properties

Ma On Shan ALTISSIMO TWR 02

thumb_up

ALTISSIMO TWR 02

511 ft²

@16,047

real_estate_agent Rare verified 首置必買

Sale$8.2 M

511 ft²

@16,047

Sale$8.2 M

real_estate_agent Rare verified 首置必買

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

710 ft²

@10,563

GFA

880 ft²

@8,523

local_fire_department HIT

Sale$7.5 M

710 ft²

@10,563

GFA

880 ft²

@8,523

Sale$7.5 M

local_fire_department HIT

Clearwater Bay SHEUNG SZE WAN

thumb_up

Sea View Garden House

GFA

700 ft²

@12,857

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$9 M

GFA

700 ft²

@12,857

Sale$9 M

local_fire_department HIT hotel_class King pets Pet Friendly

Ma On Shan LA COSTA BLK 02

thumb_up

LA COSTA BLK 02

541 ft²

@15,157

GFA

736 ft²

@11,141

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$8.2 M

541 ft²

@15,157

GFA

736 ft²

@11,141

Sale$8.2 M

local_fire_department HIT hotel_class King pets Pet Friendly

Shatin CITY ONE SHATIN SITE 01 BLK 12

thumb_up

沙田第一城

504 ft²

@14,286

GFA

594 ft²

@12,121

hotel_class King verified 首置必買

Sale$7.2 M

504 ft²

@14,286

GFA

594 ft²

@12,121

Sale$7.2 M

hotel_class King verified 首置必買

Mongkok KINGLAND APT

thumb_up

KINGLAND APT

841 ft²

@9,512

local_fire_department HIT

Sale$8 M

841 ft²

@9,512

Sale$8 M

local_fire_department HIT

Ma On Shan VISTA PARADISO BLK 09

thumb_up

VISTA PARADISO BLK 09

788 ft²

@10,787

GFA

977 ft²

@8,700

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Sale$8.5 M

788 ft²

@10,787

GFA

977 ft²

@8,700

Sale$8.5 M

local_fire_department HIT directions_run Sale local_offer Good Catch verified 首置必買

Ma On Shan ALTISSIMO

thumb_up

ALTISSIMO

504 ft²

@16,865

local_fire_department HIT hotel_class King

Sale$8.5 M

504 ft²

@16,865

Sale$8.5 M

local_fire_department HIT hotel_class King

Shatin PARK VIEW GDN

thumb_up

PARK VIEW GDN

662 ft²

@11,480

GFA

850 ft²

@8,941

local_fire_department HIT price_change 蝕讓盤

Sale$7.6 M

662 ft²

@11,480

GFA

850 ft²

@8,941

Sale$7.6 M

local_fire_department HIT price_change 蝕讓盤

Sai Kung THE MEDITERRANEAN

thumb_up

SAI KUNG DELUXE LOW RISE APARTMENT

662 ft²

@13,595

local_fire_department HIT hotel_class King vpn_key Key pets Pet Friendly

Sale$9 M

662 ft²

@13,595

Sale$9 M

local_fire_department HIT hotel_class King vpn_key Key pets Pet Friendly

Ma On Shan VISTA PARADISO BLK 03

thumb_up

VISTA PARADISO BLK 03

733 ft²

@12,142

GFA

906 ft²

@9,823

local_fire_department HIT

Sale$8.9 M

733 ft²

@12,142

GFA

906 ft²

@9,823

Sale$8.9 M

local_fire_department HIT

Ma On Shan LAKE SILVER

thumb_up

高層山景向南

549 ft²

@14,754

GFA

718 ft²

@11,281

local_fire_department HIT directions_run Sale

Sale$8.1 M

549 ft²

@14,754

GFA

718 ft²

@11,281

Sale$8.1 M

local_fire_department HIT directions_run Sale

Interest Rate	15Year	20Year	25Year	30Year
1.000	$104,318	$80,160	$65,689	$56,062
1.500	$108,196	$84,108	$69,709	$60,154
2.000	$112,164	$88,175	$73,878	$64,425
2.500	$116,221	$92,362	$78,194	$68,870
3.000	$120,368	$96,666	$82,655	$73,486
3.500	$124,604	$101,087	$87,259	$78,268
4.000	$128,928	$105,622	$92,002	$83,213
4.500	$133,338	$110,271	$96,882	$88,315
5.000	$137,835	$115,030	$101,894	$93,568
5.500	$142,418	$119,899	$107,035	$98,966
6.000	$147,084	$124,874	$112,302	$104,502

Monthly Payment$78,269

Term

30Year

Loan amount

$17,430,000

Total int. paid

$10,746,657

Total Loan and Interest

$28,176,657

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$50,838	$27,431	$78,268	$17,402,569
2	$50,757	$27,511	$78,268	$17,375,058
3	$50,677	$27,591	$78,268	$17,347,467
4	$50,597	$27,672	$78,268	$17,319,795
5	$50,516	$27,752	$78,268	$17,292,043
6	$50,435	$27,833	$78,268	$17,264,209
7	$50,354	$27,915	$78,268	$17,236,295
8	$50,273	$27,996	$78,268	$17,208,299
9	$50,191	$28,078	$78,268	$17,180,221
10	$50,109	$28,160	$78,268	$17,152,062
11	$50,027	$28,242	$78,268	$17,123,820
12	$49,944	$28,324	$78,268	$17,095,496

第1年供款共

$939,222

第1年利息

$604,718

第1年共還本金

$334,504

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$49,862	$28,407	$78,268	$17,067,089
14	$49,779	$28,489	$78,268	$17,038,600
15	$49,696	$28,573	$78,268	$17,010,027
16	$49,613	$28,656	$78,268	$16,981,371
17	$49,529	$28,739	$78,268	$16,952,632
18	$49,445	$28,823	$78,268	$16,923,809
19	$49,361	$28,907	$78,268	$16,894,901
20	$49,277	$28,992	$78,268	$16,865,910
21	$49,192	$29,076	$78,268	$16,836,833
22	$49,107	$29,161	$78,268	$16,807,672
23	$49,022	$29,246	$78,268	$16,778,426
24	$48,937	$29,331	$78,268	$16,749,095

第2年供款共

$939,222

第2年利息

$592,821

第2年共還本金

$346,401

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$48,852	$29,417	$78,268	$16,719,678
26	$48,766	$29,503	$78,268	$16,690,175
27	$48,680	$29,589	$78,268	$16,660,586
28	$48,593	$29,675	$78,268	$16,630,911
29	$48,507	$29,762	$78,268	$16,601,149
30	$48,420	$29,848	$78,268	$16,571,301
31	$48,333	$29,936	$78,268	$16,541,365
32	$48,246	$30,023	$78,268	$16,511,343
33	$48,158	$30,110	$78,268	$16,481,232
34	$48,070	$30,198	$78,268	$16,451,034
35	$47,982	$30,286	$78,268	$16,420,748
36	$47,894	$30,375	$78,268	$16,390,373

第3年供款共

$939,222

第3年利息

$580,500

第3年共還本金

$358,722

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$47,805	$30,463	$78,268	$16,359,910
38	$47,716	$30,552	$78,268	$16,329,358
39	$47,627	$30,641	$78,268	$16,298,716
40	$47,538	$30,731	$78,268	$16,267,986
41	$47,448	$30,820	$78,268	$16,237,166
42	$47,358	$30,910	$78,268	$16,206,256
43	$47,268	$31,000	$78,268	$16,175,255
44	$47,178	$31,091	$78,268	$16,144,165
45	$47,087	$31,181	$78,268	$16,112,983
46	$46,996	$31,272	$78,268	$16,081,711
47	$46,905	$31,363	$78,268	$16,050,348
48	$46,814	$31,455	$78,268	$16,018,893

第4年供款共

$939,222

第4年利息

$567,741

第4年共還本金

$371,480

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$46,722	$31,547	$78,268	$15,987,346
50	$46,630	$31,639	$78,268	$15,955,707
51	$46,537	$31,731	$78,268	$15,923,976
52	$46,445	$31,824	$78,268	$15,892,153
53	$46,352	$31,916	$78,268	$15,860,236
54	$46,259	$32,009	$78,268	$15,828,227
55	$46,166	$32,103	$78,268	$15,796,124
56	$46,072	$32,196	$78,268	$15,763,927
57	$45,978	$32,290	$78,268	$15,731,637
58	$45,884	$32,385	$78,268	$15,699,253
59	$45,789	$32,479	$78,268	$15,666,774
60	$45,695	$32,574	$78,268	$15,634,200

第5年供款共

$939,222

第5年利息

$554,529

第5年共還本金

$384,693

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$45,600	$32,669	$78,268	$15,601,531
62	$45,504	$32,764	$78,268	$15,568,767
63	$45,409	$32,860	$78,268	$15,535,907
64	$45,313	$32,955	$78,268	$15,502,952
65	$45,217	$33,052	$78,268	$15,469,900
66	$45,121	$33,148	$78,268	$15,436,753
67	$45,024	$33,245	$78,268	$15,403,508
68	$44,927	$33,342	$78,268	$15,370,166
69	$44,830	$33,439	$78,268	$15,336,727
70	$44,732	$33,536	$78,268	$15,303,191
71	$44,634	$33,634	$78,268	$15,269,557
72	$44,536	$33,732	$78,268	$15,235,825

第6年供款共

$939,222

第6年利息

$540,847

第6年共還本金

$398,375

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$44,438	$33,831	$78,268	$15,201,994
74	$44,339	$33,929	$78,268	$15,168,065
75	$44,240	$34,028	$78,268	$15,134,036
76	$44,141	$34,128	$78,268	$15,099,909
77	$44,041	$34,227	$78,268	$15,065,682
78	$43,942	$34,327	$78,268	$15,031,355
79	$43,841	$34,427	$78,268	$14,996,928
80	$43,741	$34,527	$78,268	$14,962,400
81	$43,640	$34,628	$78,268	$14,927,772
82	$43,539	$34,729	$78,268	$14,893,043
83	$43,438	$34,830	$78,268	$14,858,213
84	$43,336	$34,932	$78,268	$14,823,280

第7年供款共

$939,222

第7年利息

$526,678

第7年共還本金

$412,544

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$43,235	$35,034	$78,268	$14,788,247
86	$43,132	$35,136	$78,268	$14,753,110
87	$43,030	$35,239	$78,268	$14,717,872
88	$42,927	$35,341	$78,268	$14,682,531
89	$42,824	$35,444	$78,268	$14,647,086
90	$42,721	$35,548	$78,268	$14,611,538
91	$42,617	$35,652	$78,268	$14,575,887
92	$42,513	$35,755	$78,268	$14,540,131
93	$42,409	$35,860	$78,268	$14,504,271
94	$42,304	$35,964	$78,268	$14,468,307
95	$42,199	$36,069	$78,268	$14,432,238
96	$42,094	$36,174	$78,268	$14,396,063

第8年供款共

$939,222

第8年利息

$512,005

第8年共還本金

$427,217

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$41,989	$36,280	$78,268	$14,359,783
98	$41,883	$36,386	$78,268	$14,323,398
99	$41,777	$36,492	$78,268	$14,286,906
100	$41,670	$36,598	$78,268	$14,250,307
101	$41,563	$36,705	$78,268	$14,213,602
102	$41,456	$36,812	$78,268	$14,176,790
103	$41,349	$36,920	$78,268	$14,139,871
104	$41,241	$37,027	$78,268	$14,102,843
105	$41,133	$37,135	$78,268	$14,065,708
106	$41,025	$37,244	$78,268	$14,028,465
107	$40,916	$37,352	$78,268	$13,991,113
108	$40,807	$37,461	$78,268	$13,953,652

第9年供款共

$939,222

第9年利息

$496,810

第9年共還本金

$442,412

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$40,698	$37,570	$78,268	$13,916,081
110	$40,589	$37,680	$78,268	$13,878,401
111	$40,479	$37,790	$78,268	$13,840,611
112	$40,368	$37,900	$78,268	$13,802,711
113	$40,258	$38,011	$78,268	$13,764,701
114	$40,147	$38,121	$78,268	$13,726,579
115	$40,036	$38,233	$78,268	$13,688,347
116	$39,924	$38,344	$78,268	$13,650,003
117	$39,813	$38,456	$78,268	$13,611,547
118	$39,700	$38,568	$78,268	$13,572,978
119	$39,588	$38,681	$78,268	$13,534,298
120	$39,475	$38,793	$78,268	$13,495,504

第10年供款共

$939,222

第10年利息

$481,075

第10年共還本金

$458,147

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$39,362	$38,907	$78,268	$13,456,598
122	$39,248	$39,020	$78,268	$13,417,578
123	$39,135	$39,134	$78,268	$13,378,444
124	$39,020	$39,248	$78,268	$13,339,196
125	$38,906	$39,363	$78,268	$13,299,833
126	$38,791	$39,477	$78,268	$13,260,356
127	$38,676	$39,592	$78,268	$13,220,764
128	$38,561	$39,708	$78,268	$13,181,056
129	$38,445	$39,824	$78,268	$13,141,232
130	$38,329	$39,940	$78,268	$13,101,292
131	$38,212	$40,056	$78,268	$13,061,236
132	$38,095	$40,173	$78,268	$13,021,062

第11年供款共

$939,222

第11年利息

$464,780

第11年共還本金

$474,442

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$37,978	$40,290	$78,268	$12,980,772
134	$37,861	$40,408	$78,268	$12,940,364
135	$37,743	$40,526	$78,268	$12,899,838
136	$37,625	$40,644	$78,268	$12,859,194
137	$37,506	$40,763	$78,268	$12,818,432
138	$37,387	$40,881	$78,268	$12,777,550
139	$37,268	$41,001	$78,268	$12,736,550
140	$37,148	$41,120	$78,268	$12,695,430
141	$37,028	$41,240	$78,268	$12,654,189
142	$36,908	$41,360	$78,268	$12,612,829
143	$36,787	$41,481	$78,268	$12,571,348
144	$36,666	$41,602	$78,268	$12,529,746

第12年供款共

$939,222

第12年利息

$447,905

第12年共還本金

$491,316

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$36,545	$41,723	$78,268	$12,488,022
146	$36,423	$41,845	$78,268	$12,446,177
147	$36,301	$41,967	$78,268	$12,404,210
148	$36,179	$42,090	$78,268	$12,362,121
149	$36,056	$42,212	$78,268	$12,319,908
150	$35,933	$42,335	$78,268	$12,277,573
151	$35,810	$42,459	$78,268	$12,235,114
152	$35,686	$42,583	$78,268	$12,192,531
153	$35,562	$42,707	$78,268	$12,149,824
154	$35,437	$42,832	$78,268	$12,106,993
155	$35,312	$42,956	$78,268	$12,064,036
156	$35,187	$43,082	$78,268	$12,020,955

第13年供款共

$939,222

第13年利息

$430,431

第13年共還本金

$508,791

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$35,061	$43,207	$78,268	$11,977,747
158	$34,935	$43,333	$78,268	$11,934,414
159	$34,809	$43,460	$78,268	$11,890,954
160	$34,682	$43,587	$78,268	$11,847,368
161	$34,555	$43,714	$78,268	$11,803,654
162	$34,427	$43,841	$78,268	$11,759,813
163	$34,299	$43,969	$78,268	$11,715,844
164	$34,171	$44,097	$78,268	$11,671,747
165	$34,043	$44,226	$78,268	$11,627,521
166	$33,914	$44,355	$78,268	$11,583,166
167	$33,784	$44,484	$78,268	$11,538,681
168	$33,654	$44,614	$78,268	$11,494,067

第14年供款共

$939,222

第14年利息

$412,335

第14年共還本金

$526,887

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$33,524	$44,744	$78,268	$11,449,323
170	$33,394	$44,875	$78,268	$11,404,449
171	$33,263	$45,006	$78,268	$11,359,443
172	$33,132	$45,137	$78,268	$11,314,306
173	$33,000	$45,268	$78,268	$11,269,038
174	$32,868	$45,400	$78,268	$11,223,638
175	$32,736	$45,533	$78,268	$11,178,105
176	$32,603	$45,666	$78,268	$11,132,439
177	$32,470	$45,799	$78,268	$11,086,640
178	$32,336	$45,932	$78,268	$11,040,708
179	$32,202	$46,066	$78,268	$10,994,641
180	$32,068	$46,201	$78,268	$10,948,440

第15年供款共

$939,222

第15年利息

$393,595

第15年共還本金

$545,627

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$31,933	$46,336	$78,268	$10,902,105
182	$31,798	$46,471	$78,268	$10,855,634
183	$31,662	$46,606	$78,268	$10,809,028
184	$31,526	$46,742	$78,268	$10,762,286
185	$31,390	$46,878	$78,268	$10,715,407
186	$31,253	$47,015	$78,268	$10,668,392
187	$31,116	$47,152	$78,268	$10,621,240
188	$30,979	$47,290	$78,268	$10,573,950
189	$30,841	$47,428	$78,268	$10,526,522
190	$30,702	$47,566	$78,268	$10,478,956
191	$30,564	$47,705	$78,268	$10,431,251
192	$30,424	$47,844	$78,268	$10,383,407

第16年供款共

$939,222

第16年利息

$374,189

第16年共還本金

$565,033

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$30,285	$47,984	$78,268	$10,335,424
194	$30,145	$48,124	$78,268	$10,287,300
195	$30,005	$48,264	$78,268	$10,239,036
196	$29,864	$48,405	$78,268	$10,190,632
197	$29,723	$48,546	$78,268	$10,142,086
198	$29,581	$48,687	$78,268	$10,093,398
199	$29,439	$48,829	$78,268	$10,044,569
200	$29,297	$48,972	$78,268	$9,995,597
201	$29,154	$49,115	$78,268	$9,946,482
202	$29,011	$49,258	$78,268	$9,897,224
203	$28,867	$49,402	$78,268	$9,847,823
204	$28,723	$49,546	$78,268	$9,798,277

第17年供款共

$939,222

第17年利息

$354,092

第17年共還本金

$585,130

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$28,578	$49,690	$78,268	$9,748,587
206	$28,433	$49,835	$78,268	$9,698,752
207	$28,288	$49,980	$78,268	$9,648,771
208	$28,142	$50,126	$78,268	$9,598,645
209	$27,996	$50,272	$78,268	$9,548,373
210	$27,849	$50,419	$78,268	$9,497,954
211	$27,702	$50,566	$78,268	$9,447,388
212	$27,555	$50,714	$78,268	$9,396,674
213	$27,407	$50,862	$78,268	$9,345,812
214	$27,259	$51,010	$78,268	$9,294,803
215	$27,110	$51,159	$78,268	$9,243,644
216	$26,961	$51,308	$78,268	$9,192,336

第18年供款共

$939,222

第18年利息

$333,281

第18年共還本金

$605,941

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$26,811	$51,458	$78,268	$9,140,879
218	$26,661	$51,608	$78,268	$9,089,271
219	$26,510	$51,758	$78,268	$9,037,513
220	$26,359	$51,909	$78,268	$8,985,604
221	$26,208	$52,060	$78,268	$8,933,543
222	$26,056	$52,212	$78,268	$8,881,331
223	$25,904	$52,365	$78,268	$8,828,966
224	$25,751	$52,517	$78,268	$8,776,449
225	$25,598	$52,671	$78,268	$8,723,779
226	$25,444	$52,824	$78,268	$8,670,954
227	$25,290	$52,978	$78,268	$8,617,976
228	$25,136	$53,133	$78,268	$8,564,843

第19年供款共

$939,222

第19年利息

$311,729

第19年共還本金

$627,493

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$24,981	$53,288	$78,268	$8,511,556
230	$24,825	$53,443	$78,268	$8,458,113
231	$24,669	$53,599	$78,268	$8,404,514
232	$24,513	$53,755	$78,268	$8,350,758
233	$24,356	$53,912	$78,268	$8,296,846
234	$24,199	$54,069	$78,268	$8,242,777
235	$24,041	$54,227	$78,268	$8,188,550
236	$23,883	$54,385	$78,268	$8,134,165
237	$23,725	$54,544	$78,268	$8,079,621
238	$23,566	$54,703	$78,268	$8,024,918
239	$23,406	$54,862	$78,268	$7,970,055
240	$23,246	$55,022	$78,268	$7,915,033

第20年供款共

$939,222

第20年利息

$289,411

第20年共還本金

$649,811

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$23,086	$55,183	$78,268	$7,859,850
242	$22,925	$55,344	$78,268	$7,804,506
243	$22,763	$55,505	$78,268	$7,749,001
244	$22,601	$55,667	$78,268	$7,693,333
245	$22,439	$55,830	$78,268	$7,637,504
246	$22,276	$55,992	$78,268	$7,581,511
247	$22,113	$56,156	$78,268	$7,525,356
248	$21,949	$56,320	$78,268	$7,469,036
249	$21,785	$56,484	$78,268	$7,412,552
250	$21,620	$56,649	$78,268	$7,355,904
251	$21,455	$56,814	$78,268	$7,299,090
252	$21,289	$56,979	$78,268	$7,242,110

第21年供款共

$939,222

第21年利息

$266,299

第21年共還本金

$672,922

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$21,123	$57,146	$78,268	$7,184,965
254	$20,956	$57,312	$78,268	$7,127,652
255	$20,789	$57,480	$78,268	$7,070,173
256	$20,621	$57,647	$78,268	$7,012,526
257	$20,453	$57,815	$78,268	$6,954,711
258	$20,285	$57,984	$78,268	$6,896,727
259	$20,115	$58,153	$78,268	$6,838,574
260	$19,946	$58,323	$78,268	$6,780,251
261	$19,776	$58,493	$78,268	$6,721,758
262	$19,605	$58,663	$78,268	$6,663,095
263	$19,434	$58,834	$78,268	$6,604,260
264	$19,262	$59,006	$78,268	$6,545,254

第22年供款共

$939,222

第22年利息

$242,366

第22年共還本金

$696,856

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$19,090	$59,178	$78,268	$6,486,076
266	$18,918	$59,351	$78,268	$6,426,725
267	$18,745	$59,524	$78,268	$6,367,201
268	$18,571	$59,697	$78,268	$6,307,504
269	$18,397	$59,872	$78,268	$6,247,632
270	$18,222	$60,046	$78,268	$6,187,586
271	$18,047	$60,221	$78,268	$6,127,365
272	$17,871	$60,397	$78,268	$6,066,968
273	$17,695	$60,573	$78,268	$6,006,395
274	$17,519	$60,750	$78,268	$5,945,645
275	$17,341	$60,927	$78,268	$5,884,718
276	$17,164	$61,105	$78,268	$5,823,613

第23年供款共

$939,222

第23年利息

$217,581

第23年共還本金

$721,641

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$16,986	$61,283	$78,268	$5,762,330
278	$16,807	$61,462	$78,268	$5,700,868
279	$16,628	$61,641	$78,268	$5,639,227
280	$16,448	$61,821	$78,268	$5,577,407
281	$16,267	$62,001	$78,268	$5,515,406
282	$16,087	$62,182	$78,268	$5,453,224
283	$15,905	$62,363	$78,268	$5,390,860
284	$15,723	$62,545	$78,268	$5,328,315
285	$15,541	$62,728	$78,268	$5,265,588
286	$15,358	$62,911	$78,268	$5,202,677
287	$15,174	$63,094	$78,268	$5,139,583
288	$14,990	$63,278	$78,268	$5,076,305

第24年供款共

$939,222

第24年利息

$191,914

第24年共還本金

$747,308

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$14,806	$63,463	$78,268	$5,012,843
290	$14,621	$63,648	$78,268	$4,949,195
291	$14,435	$63,833	$78,268	$4,885,362
292	$14,249	$64,020	$78,268	$4,821,342
293	$14,062	$64,206	$78,268	$4,757,136
294	$13,875	$64,394	$78,268	$4,692,742
295	$13,687	$64,581	$78,268	$4,628,161
296	$13,499	$64,770	$78,268	$4,563,391
297	$13,310	$64,959	$78,268	$4,498,433
298	$13,120	$65,148	$78,268	$4,433,285
299	$12,930	$65,338	$78,268	$4,367,947
300	$12,740	$65,529	$78,268	$4,302,418

第25年供款共

$939,222

第25年利息

$165,335

第25年共還本金

$773,887

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$12,549	$65,720	$78,268	$4,236,698
302	$12,357	$65,911	$78,268	$4,170,787
303	$12,165	$66,104	$78,268	$4,104,683
304	$11,972	$66,296	$78,268	$4,038,386
305	$11,779	$66,490	$78,268	$3,971,897
306	$11,585	$66,684	$78,268	$3,905,213
307	$11,390	$66,878	$78,268	$3,838,335
308	$11,195	$67,073	$78,268	$3,771,261
309	$11,000	$67,269	$78,268	$3,703,992
310	$10,803	$67,465	$78,268	$3,636,527
311	$10,607	$67,662	$78,268	$3,568,865
312	$10,409	$67,859	$78,268	$3,501,006

第26年供款共

$939,222

第26年利息

$137,810

第26年共還本金

$801,412

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$10,211	$68,057	$78,268	$3,432,949
314	$10,013	$68,256	$78,268	$3,364,693
315	$9,814	$68,455	$78,268	$3,296,238
316	$9,614	$68,654	$78,268	$3,227,584
317	$9,414	$68,855	$78,268	$3,158,729
318	$9,213	$69,056	$78,268	$3,089,673
319	$9,012	$69,257	$78,268	$3,020,416
320	$8,810	$69,459	$78,268	$2,950,957
321	$8,607	$69,662	$78,268	$2,881,296
322	$8,404	$69,865	$78,268	$2,811,431
323	$8,200	$70,068	$78,268	$2,741,363
324	$7,996	$70,273	$78,268	$2,671,090

第27年供款共

$939,222

第27年利息

$109,306

第27年共還本金

$829,916

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$7,791	$70,478	$78,268	$2,600,612
326	$7,585	$70,683	$78,268	$2,529,929
327	$7,379	$70,890	$78,268	$2,459,039
328	$7,172	$71,096	$78,268	$2,387,943
329	$6,965	$71,304	$78,268	$2,316,639
330	$6,757	$71,512	$78,268	$2,245,128
331	$6,548	$71,720	$78,268	$2,173,407
332	$6,339	$71,929	$78,268	$2,101,478
333	$6,129	$72,139	$78,268	$2,029,339
334	$5,919	$72,350	$78,268	$1,956,989
335	$5,708	$72,561	$78,268	$1,884,429
336	$5,496	$72,772	$78,268	$1,811,656

第28年供款共

$939,222

第28年利息

$79,788

第28年共還本金

$859,433

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$5,284	$72,984	$78,268	$1,738,672
338	$5,071	$73,197	$78,268	$1,665,475
339	$4,858	$73,411	$78,268	$1,592,064
340	$4,644	$73,625	$78,268	$1,518,439
341	$4,429	$73,840	$78,268	$1,444,599
342	$4,213	$74,055	$78,268	$1,370,544
343	$3,997	$74,271	$78,268	$1,296,273
344	$3,781	$74,488	$78,268	$1,221,785
345	$3,564	$74,705	$78,268	$1,147,080
346	$3,346	$74,923	$78,268	$1,072,157
347	$3,127	$75,141	$78,268	$997,016
348	$2,908	$75,361	$78,268	$921,656

第29年供款共

$939,222

第29年利息

$49,221

第29年共還本金

$890,001

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$2,688	$75,580	$78,268	$846,075
350	$2,468	$75,801	$78,268	$770,274
351	$2,247	$76,022	$78,268	$694,253
352	$2,025	$76,244	$78,268	$618,009
353	$1,803	$76,466	$78,268	$541,543
354	$1,580	$76,689	$78,268	$464,854
355	$1,356	$76,913	$78,268	$387,941
356	$1,131	$77,137	$78,268	$310,804
357	$907	$77,362	$78,268	$233,442
358	$681	$77,588	$78,268	$155,855
359	$455	$77,814	$78,268	$78,041
360	$228	$78,041	$78,268	$0

第30年供款共

$939,222

第30年利息

$17,566

第30年共還本金

$921,656

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$19,076,657

Disclaimer

Recommended properties

Mort. Insurance
info