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$12,738,204

Monthly Payment
$32,946

Down Payment

$548,000

Total Loan

$7,452,000

Total int. paid

$4,408,204

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$878,000

Base on DTI ratio

$65,890

Budget of property purchase

HK$878,000

Down Payment

$548,000
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

$65,890

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 BAYCREST

thumb_up

大廳大房

605 ft²

@13,207

GFA

808 ft²

@9,889

local_fire_department HIT

Sale$7.99 M

605 ft²

@13,207

GFA

808 ft²

@9,889

Sale$7.99 M

local_fire_department HIT

Ma On Shan MA ON SHAN CTR

thumb_up

MA ON SHAN CTR BLK 02

634 ft²

@13,407

GFA

848 ft²

@10,024

local_fire_department HIT real_estate_agent Rare hotel_class King transfer_within_a_station Quality Migrant

Sale$8.5 M

634 ft²

@13,407

GFA

848 ft²

@10,024

Sale$8.5 M

local_fire_department HIT real_estate_agent Rare hotel_class King transfer_within_a_station Quality Migrant

KOL VR

Shatin PRIMA VILLA

thumb_up

PRIMA VILLA

414 ft²

@16,908

GFA

549 ft²

@12,750

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7 M

414 ft²

@16,908

GFA

549 ft²

@12,750

Sale$7 M

local_fire_department HIT hotel_class King pets Pet Friendly

Sai Kung PARK MEDITERRANEAN

thumb_up

SAI KUNG PARK MEDITERRANEAN

704 ft²

@10,938

local_offer Good Catch

Sale$7.7 M

704 ft²

@10,938

Sale$7.7 M

local_offer Good Catch

Ma On Shan ALTISSIMO BLK H19-H20

thumb_up

ALTISSIMO BLK H19-H20

464 ft²

@16,810

local_fire_department HIT hotel_class King pets Pet Friendly

Sale$7.8 M

464 ft²

@16,810

Sale$7.8 M

local_fire_department HIT hotel_class King pets Pet Friendly

Ma On Shan DOUBLE COVE PH 02 STARVIEW

thumb_up

DOUBLE COVE PH 02 STARVIEW

497 ft²

@14,487

real_estate_agent Rare

Sale$7.2 M

497 ft²

@14,487

Sale$7.2 M

real_estate_agent Rare

Ma On Shan BAYCREST

thumb_up

BAYCREST

608 ft²

@14,638

GFA

777 ft²

@11,454

local_fire_department HIT hotel_class King

Sale$8.9 M

608 ft²

@14,638

GFA

777 ft²

@11,454

Sale$8.9 M

local_fire_department HIT hotel_class King

Ma On Shan ALTISSIMO TWR 03

thumb_up

ALTISSIMO

483 ft²

@15,114

local_fire_department HIT

Sale$7.3 M

483 ft²

@15,114

Sale$7.3 M

local_fire_department HIT

Sole

Sheung Shui Sheung Shui Fan Kam Highway

thumb_up

诚意推介....估凸价....🥰民宿feel.....全幢村屋🏡.... 🚙車泊門司

1,350 ft²

@5,467

GFA

1,500 ft²

@4,920

real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Sale$7.38 M

1,350 ft²

@5,467

GFA

1,500 ft²

@4,920

Sale$7.38 M

real_estate_agent Rare local_offer Good Catch pets Pet Friendly

Tai Po ST MARTIN PH 01 TWR 07

thumb_up

ST MARTIN PH 01 TWR 07

645 ft²

@13,488

local_fire_department HIT price_change 蝕讓盤

Sale$8.7 M

645 ft²

@13,488

Sale$8.7 M

local_fire_department HIT price_change 蝕讓盤

Ma On Shan MOUNTAIN SHORE BLK 04

thumb_up

MOUNTAIN SHORE BLK 04

646 ft²

@11,610

GFA

818 ft²

@9,169

real_estate_agent Rare

Sale$7.5 M

646 ft²

@11,610

GFA

818 ft²

@9,169

Sale$7.5 M

real_estate_agent Rare

Sole

Ma On Shan VISTA PARADISO BLK 04

thumb_up

VISTA PARADISO BLK 04

733 ft²

@10,914

GFA

906 ft²

@8,830

local_fire_department HIT

Sale$8 M

733 ft²

@10,914

GFA

906 ft²

@8,830

Sale$8 M

local_fire_department HIT

Interest Rate	15Year	20Year	25Year	30Year
1.000	$44,600	$34,271	$28,085	$23,969
1.500	$46,258	$35,959	$29,803	$25,718
2.000	$47,954	$37,698	$31,586	$27,544
2.500	$49,689	$39,488	$33,431	$29,444
3.000	$51,462	$41,329	$35,338	$31,418
3.375	$52,817	$42,741	$36,809	$32,945
3.500	$53,273	$43,219	$37,306	$33,463
4.000	$55,122	$45,158	$39,334	$35,577
4.500	$57,007	$47,145	$41,421	$37,758
5.000	$58,930	$49,180	$43,564	$40,004
5.500	$60,889	$51,261	$45,762	$42,312
6.000	$62,884	$53,388	$48,013	$44,679

Monthly Payment$32,946

Term

30Year

Loan amount

$7,452,000

Total int. paid

$4,408,204

Total Loan and Interest

$11,860,204

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$20,959	$11,986	$32,945	$7,440,014
2	$20,925	$12,020	$32,945	$7,427,994
3	$20,891	$12,054	$32,945	$7,415,940
4	$20,857	$12,088	$32,945	$7,403,852
5	$20,823	$12,122	$32,945	$7,391,731
6	$20,789	$12,156	$32,945	$7,379,575
7	$20,755	$12,190	$32,945	$7,367,385
8	$20,721	$12,224	$32,945	$7,355,161
9	$20,686	$12,259	$32,945	$7,342,902
10	$20,652	$12,293	$32,945	$7,330,609
11	$20,617	$12,328	$32,945	$7,318,281
12	$20,583	$12,362	$32,945	$7,305,919

第1年供款共

$395,340

第1年利息

$249,259

第1年共還本金

$146,081

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$20,548	$12,397	$32,945	$7,293,522
14	$20,513	$12,432	$32,945	$7,281,090
15	$20,478	$12,467	$32,945	$7,268,623
16	$20,443	$12,502	$32,945	$7,256,121
17	$20,408	$12,537	$32,945	$7,243,584
18	$20,373	$12,572	$32,945	$7,231,011
19	$20,337	$12,608	$32,945	$7,218,404
20	$20,302	$12,643	$32,945	$7,205,760
21	$20,266	$12,679	$32,945	$7,193,081
22	$20,231	$12,714	$32,945	$7,180,367
23	$20,195	$12,750	$32,945	$7,167,617
24	$20,159	$12,786	$32,945	$7,154,831

第2年供款共

$395,340

第2年利息

$244,252

第2年共還本金

$151,088

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$20,123	$12,822	$32,945	$7,142,009
26	$20,087	$12,858	$32,945	$7,129,151
27	$20,051	$12,894	$32,945	$7,116,256
28	$20,014	$12,931	$32,945	$7,103,326
29	$19,978	$12,967	$32,945	$7,090,359
30	$19,942	$13,003	$32,945	$7,077,355
31	$19,905	$13,040	$32,945	$7,064,315
32	$19,868	$13,077	$32,945	$7,051,239
33	$19,832	$13,113	$32,945	$7,038,125
34	$19,795	$13,150	$32,945	$7,024,975
35	$19,758	$13,187	$32,945	$7,011,788
36	$19,721	$13,224	$32,945	$6,998,564

第3年供款共

$395,340

第3年利息

$239,073

第3年共還本金

$156,267

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$19,683	$13,262	$32,945	$6,985,302
38	$19,646	$13,299	$32,945	$6,972,003
39	$19,609	$13,336	$32,945	$6,958,667
40	$19,571	$13,374	$32,945	$6,945,293
41	$19,534	$13,411	$32,945	$6,931,882
42	$19,496	$13,449	$32,945	$6,918,433
43	$19,458	$13,487	$32,945	$6,904,946
44	$19,420	$13,525	$32,945	$6,891,421
45	$19,382	$13,563	$32,945	$6,877,858
46	$19,344	$13,601	$32,945	$6,864,257
47	$19,306	$13,639	$32,945	$6,850,618
48	$19,267	$13,678	$32,945	$6,836,940

第4年供款共

$395,340

第4年利息

$233,717

第4年共還本金

$161,623

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$19,229	$13,716	$32,945	$6,823,224
50	$19,190	$13,755	$32,945	$6,809,469
51	$19,152	$13,793	$32,945	$6,795,676
52	$19,113	$13,832	$32,945	$6,781,844
53	$19,074	$13,871	$32,945	$6,767,973
54	$19,035	$13,910	$32,945	$6,754,063
55	$18,996	$13,949	$32,945	$6,740,113
56	$18,957	$13,988	$32,945	$6,726,125
57	$18,917	$14,028	$32,945	$6,712,097
58	$18,878	$14,067	$32,945	$6,698,030
59	$18,838	$14,107	$32,945	$6,683,923
60	$18,799	$14,146	$32,945	$6,669,777

第5年供款共

$395,340

第5年利息

$228,177

第5年共還本金

$167,163

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$18,759	$14,186	$32,945	$6,655,590
62	$18,719	$14,226	$32,945	$6,641,364
63	$18,679	$14,266	$32,945	$6,627,098
64	$18,639	$14,306	$32,945	$6,612,792
65	$18,598	$14,347	$32,945	$6,598,445
66	$18,558	$14,387	$32,945	$6,584,058
67	$18,518	$14,427	$32,945	$6,569,631
68	$18,477	$14,468	$32,945	$6,555,163
69	$18,436	$14,509	$32,945	$6,540,654
70	$18,396	$14,549	$32,945	$6,526,105
71	$18,355	$14,590	$32,945	$6,511,515
72	$18,314	$14,631	$32,945	$6,496,883

第6年供款共

$395,340

第6年利息

$222,447

第6年共還本金

$172,893

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$18,272	$14,673	$32,945	$6,482,211
74	$18,231	$14,714	$32,945	$6,467,497
75	$18,190	$14,755	$32,945	$6,452,742
76	$18,148	$14,797	$32,945	$6,437,945
77	$18,107	$14,838	$32,945	$6,423,107
78	$18,065	$14,880	$32,945	$6,408,227
79	$18,023	$14,922	$32,945	$6,393,305
80	$17,981	$14,964	$32,945	$6,378,341
81	$17,939	$15,006	$32,945	$6,363,335
82	$17,897	$15,048	$32,945	$6,348,287
83	$17,855	$15,090	$32,945	$6,333,197
84	$17,812	$15,133	$32,945	$6,318,064

第7年供款共

$395,340

第7年利息

$216,521

第7年共還本金

$178,820

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$17,770	$15,175	$32,945	$6,302,888
86	$17,727	$15,218	$32,945	$6,287,670
87	$17,684	$15,261	$32,945	$6,272,409
88	$17,641	$15,304	$32,945	$6,257,105
89	$17,598	$15,347	$32,945	$6,241,758
90	$17,555	$15,390	$32,945	$6,226,368
91	$17,512	$15,433	$32,945	$6,210,935
92	$17,468	$15,477	$32,945	$6,195,458
93	$17,425	$15,520	$32,945	$6,179,938
94	$17,381	$15,564	$32,945	$6,164,374
95	$17,337	$15,608	$32,945	$6,148,766
96	$17,293	$15,652	$32,945	$6,133,115

第8年供款共

$395,340

第8年利息

$210,391

第8年共還本金

$184,949

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$17,249	$15,696	$32,945	$6,117,419
98	$17,205	$15,740	$32,945	$6,101,679
99	$17,161	$15,784	$32,945	$6,085,895
100	$17,117	$15,828	$32,945	$6,070,067
101	$17,072	$15,873	$32,945	$6,054,194
102	$17,027	$15,918	$32,945	$6,038,276
103	$16,983	$15,962	$32,945	$6,022,314
104	$16,938	$16,007	$32,945	$6,006,307
105	$16,893	$16,052	$32,945	$5,990,254
106	$16,848	$16,097	$32,945	$5,974,157
107	$16,802	$16,143	$32,945	$5,958,014
108	$16,757	$16,188	$32,945	$5,941,826

第9年供款共

$395,340

第9年利息

$204,052

第9年共還本金

$191,288

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$16,711	$16,234	$32,945	$5,925,593
110	$16,666	$16,279	$32,945	$5,909,313
111	$16,620	$16,325	$32,945	$5,892,988
112	$16,574	$16,371	$32,945	$5,876,617
113	$16,528	$16,417	$32,945	$5,860,200
114	$16,482	$16,463	$32,945	$5,843,737
115	$16,436	$16,509	$32,945	$5,827,228
116	$16,389	$16,556	$32,945	$5,810,672
117	$16,343	$16,602	$32,945	$5,794,069
118	$16,296	$16,649	$32,945	$5,777,420
119	$16,249	$16,696	$32,945	$5,760,724
120	$16,202	$16,743	$32,945	$5,743,981

第10年供款共

$395,340

第10年利息

$197,495

第10年共還本金

$197,845

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$16,155	$16,790	$32,945	$5,727,191
122	$16,108	$16,837	$32,945	$5,710,354
123	$16,060	$16,885	$32,945	$5,693,469
124	$16,013	$16,932	$32,945	$5,676,537
125	$15,965	$16,980	$32,945	$5,659,557
126	$15,918	$17,028	$32,945	$5,642,530
127	$15,870	$17,075	$32,945	$5,625,454
128	$15,822	$17,123	$32,945	$5,608,331
129	$15,773	$17,172	$32,945	$5,591,159
130	$15,725	$17,220	$32,945	$5,573,939
131	$15,677	$17,268	$32,945	$5,556,671
132	$15,628	$17,317	$32,945	$5,539,354

第11年供款共

$395,340

第11年利息

$190,713

第11年共還本金

$204,627

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$15,579	$17,366	$32,945	$5,521,989
134	$15,531	$17,414	$32,945	$5,504,574
135	$15,482	$17,463	$32,945	$5,487,111
136	$15,432	$17,513	$32,945	$5,469,598
137	$15,383	$17,562	$32,945	$5,452,036
138	$15,334	$17,611	$32,945	$5,434,425
139	$15,284	$17,661	$32,945	$5,416,765
140	$15,235	$17,710	$32,945	$5,399,054
141	$15,185	$17,760	$32,945	$5,381,294
142	$15,135	$17,810	$32,945	$5,363,484
143	$15,085	$17,860	$32,945	$5,345,624
144	$15,035	$17,910	$32,945	$5,327,713

第12年供款共

$395,340

第12年利息

$183,699

第12年共還本金

$211,641

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$14,984	$17,961	$32,945	$5,309,752
146	$14,934	$18,011	$32,945	$5,291,741
147	$14,883	$18,062	$32,945	$5,273,679
148	$14,832	$18,113	$32,945	$5,255,566
149	$14,781	$18,164	$32,945	$5,237,403
150	$14,730	$18,215	$32,945	$5,219,188
151	$14,679	$18,266	$32,945	$5,200,922
152	$14,628	$18,317	$32,945	$5,182,604
153	$14,576	$18,369	$32,945	$5,164,235
154	$14,524	$18,421	$32,945	$5,145,815
155	$14,473	$18,472	$32,945	$5,127,342
156	$14,421	$18,524	$32,945	$5,108,818

第13年供款共

$395,340

第13年利息

$176,445

第13年共還本金

$218,895

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$14,369	$18,576	$32,945	$5,090,242
158	$14,316	$18,629	$32,945	$5,071,613
159	$14,264	$18,681	$32,945	$5,052,932
160	$14,211	$18,734	$32,945	$5,034,198
161	$14,159	$18,786	$32,945	$5,015,412
162	$14,106	$18,839	$32,945	$4,996,573
163	$14,053	$18,892	$32,945	$4,977,681
164	$14,000	$18,945	$32,945	$4,958,735
165	$13,946	$18,999	$32,945	$4,939,737
166	$13,893	$19,052	$32,945	$4,920,685
167	$13,839	$19,106	$32,945	$4,901,579
168	$13,786	$19,159	$32,945	$4,882,420

第14年供款共

$395,340

第14年利息

$168,942

第14年共還本金

$226,398

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$13,732	$19,213	$32,945	$4,863,207
170	$13,678	$19,267	$32,945	$4,843,939
171	$13,624	$19,321	$32,945	$4,824,618
172	$13,569	$19,376	$32,945	$4,805,242
173	$13,515	$19,430	$32,945	$4,785,812
174	$13,460	$19,485	$32,945	$4,766,327
175	$13,405	$19,540	$32,945	$4,746,787
176	$13,350	$19,595	$32,945	$4,727,193
177	$13,295	$19,650	$32,945	$4,707,543
178	$13,240	$19,705	$32,945	$4,687,838
179	$13,185	$19,760	$32,945	$4,668,077
180	$13,129	$19,816	$32,945	$4,648,261

第15年供款共

$395,340

第15年利息

$161,182

第15年共還本金

$234,159

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$13,073	$19,872	$32,945	$4,628,389
182	$13,017	$19,928	$32,945	$4,608,462
183	$12,961	$19,984	$32,945	$4,588,478
184	$12,905	$20,040	$32,945	$4,568,438
185	$12,849	$20,096	$32,945	$4,548,342
186	$12,792	$20,153	$32,945	$4,528,189
187	$12,736	$20,209	$32,945	$4,507,980
188	$12,679	$20,266	$32,945	$4,487,713
189	$12,622	$20,323	$32,945	$4,467,390
190	$12,565	$20,380	$32,945	$4,447,010
191	$12,507	$20,438	$32,945	$4,426,572
192	$12,450	$20,495	$32,945	$4,406,076

第16年供款共

$395,340

第16年利息

$153,155

第16年共還本金

$242,185

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$12,392	$20,553	$32,945	$4,385,524
194	$12,334	$20,611	$32,945	$4,364,913
195	$12,276	$20,669	$32,945	$4,344,244
196	$12,218	$20,727	$32,945	$4,323,517
197	$12,160	$20,785	$32,945	$4,302,732
198	$12,101	$20,844	$32,945	$4,281,889
199	$12,043	$20,902	$32,945	$4,260,986
200	$11,984	$20,961	$32,945	$4,240,025
201	$11,925	$21,020	$32,945	$4,219,005
202	$11,866	$21,079	$32,945	$4,197,926
203	$11,807	$21,138	$32,945	$4,176,788
204	$11,747	$21,198	$32,945	$4,155,590

第17年供款共

$395,340

第17年利息

$144,854

第17年共還本金

$250,486

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$11,688	$21,257	$32,945	$4,134,333
206	$11,628	$21,317	$32,945	$4,113,016
207	$11,568	$21,377	$32,945	$4,091,639
208	$11,508	$21,437	$32,945	$4,070,201
209	$11,447	$21,498	$32,945	$4,048,704
210	$11,387	$21,558	$32,945	$4,027,146
211	$11,326	$21,619	$32,945	$4,005,527
212	$11,266	$21,679	$32,945	$3,983,847
213	$11,205	$21,740	$32,945	$3,962,107
214	$11,143	$21,802	$32,945	$3,940,305
215	$11,082	$21,863	$32,945	$3,918,443
216	$11,021	$21,924	$32,945	$3,896,518

第18年供款共

$395,340

第18年利息

$136,268

第18年共還本金

$259,072

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$10,959	$21,986	$32,945	$3,874,532
218	$10,897	$22,048	$32,945	$3,852,484
219	$10,835	$22,110	$32,945	$3,830,374
220	$10,773	$22,172	$32,945	$3,808,202
221	$10,711	$22,234	$32,945	$3,785,968
222	$10,648	$22,297	$32,945	$3,763,671
223	$10,585	$22,360	$32,945	$3,741,311
224	$10,522	$22,423	$32,945	$3,718,889
225	$10,459	$22,486	$32,945	$3,696,403
226	$10,396	$22,549	$32,945	$3,673,854
227	$10,333	$22,612	$32,945	$3,651,242
228	$10,269	$22,676	$32,945	$3,628,566

第19年供款共

$395,340

第19年利息

$127,388

第19年共還本金

$267,952

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$10,205	$22,740	$32,945	$3,605,826
230	$10,141	$22,804	$32,945	$3,583,023
231	$10,077	$22,868	$32,945	$3,560,155
232	$10,013	$22,932	$32,945	$3,537,223
233	$9,948	$22,997	$32,945	$3,514,226
234	$9,884	$23,061	$32,945	$3,491,165
235	$9,819	$23,126	$32,945	$3,468,039
236	$9,754	$23,191	$32,945	$3,444,848
237	$9,689	$23,256	$32,945	$3,421,591
238	$9,623	$23,322	$32,945	$3,398,270
239	$9,558	$23,387	$32,945	$3,374,882
240	$9,492	$23,453	$32,945	$3,351,429

第20年供款共

$395,340

第20年利息

$118,203

第20年共還本金

$277,137

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$9,426	$23,519	$32,945	$3,327,910
242	$9,360	$23,585	$32,945	$3,304,325
243	$9,293	$23,652	$32,945	$3,280,673
244	$9,227	$23,718	$32,945	$3,256,955
245	$9,160	$23,785	$32,945	$3,233,170
246	$9,093	$23,852	$32,945	$3,209,318
247	$9,026	$23,919	$32,945	$3,185,400
248	$8,959	$23,986	$32,945	$3,161,413
249	$8,891	$24,054	$32,945	$3,137,360
250	$8,824	$24,121	$32,945	$3,113,239
251	$8,756	$24,189	$32,945	$3,089,050
252	$8,688	$24,257	$32,945	$3,064,793

第21年供款共

$395,340

第21年利息

$108,704

第21年共還本金

$286,636

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$8,620	$24,325	$32,945	$3,040,467
254	$8,551	$24,394	$32,945	$3,016,074
255	$8,483	$24,462	$32,945	$2,991,611
256	$8,414	$24,531	$32,945	$2,967,080
257	$8,345	$24,600	$32,945	$2,942,480
258	$8,276	$24,669	$32,945	$2,917,811
259	$8,206	$24,739	$32,945	$2,893,072
260	$8,137	$24,808	$32,945	$2,868,264
261	$8,067	$24,878	$32,945	$2,843,386
262	$7,997	$24,948	$32,945	$2,818,438
263	$7,927	$25,018	$32,945	$2,793,420
264	$7,856	$25,089	$32,945	$2,768,331

第22年供款共

$395,340

第22年利息

$98,879

第22年共還本金

$296,461

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$7,786	$25,159	$32,945	$2,743,172
266	$7,715	$25,230	$32,945	$2,717,942
267	$7,644	$25,301	$32,945	$2,692,642
268	$7,573	$25,372	$32,945	$2,667,270
269	$7,502	$25,443	$32,945	$2,641,826
270	$7,430	$25,515	$32,945	$2,616,311
271	$7,358	$25,587	$32,945	$2,590,725
272	$7,286	$25,659	$32,945	$2,565,066
273	$7,214	$25,731	$32,945	$2,539,336
274	$7,142	$25,803	$32,945	$2,513,532
275	$7,069	$25,876	$32,945	$2,487,657
276	$6,997	$25,948	$32,945	$2,461,708

第23年供款共

$395,340

第23年利息

$88,717

第23年共還本金

$306,623

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$6,924	$26,021	$32,945	$2,435,687
278	$6,850	$26,095	$32,945	$2,409,592
279	$6,777	$26,168	$32,945	$2,383,424
280	$6,703	$26,242	$32,945	$2,357,182
281	$6,630	$26,315	$32,945	$2,330,867
282	$6,556	$26,389	$32,945	$2,304,478
283	$6,481	$26,464	$32,945	$2,278,014
284	$6,407	$26,538	$32,945	$2,251,476
285	$6,332	$26,613	$32,945	$2,224,863
286	$6,257	$26,688	$32,945	$2,198,175
287	$6,182	$26,763	$32,945	$2,171,413
288	$6,107	$26,838	$32,945	$2,144,575

第24年供款共

$395,340

第24年利息

$78,207

第24年共還本金

$317,133

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$6,032	$26,913	$32,945	$2,117,662
290	$5,956	$26,989	$32,945	$2,090,672
291	$5,880	$27,065	$32,945	$2,063,607
292	$5,804	$27,141	$32,945	$2,036,466
293	$5,728	$27,217	$32,945	$2,009,249
294	$5,651	$27,294	$32,945	$1,981,955
295	$5,574	$27,371	$32,945	$1,954,584
296	$5,497	$27,448	$32,945	$1,927,136
297	$5,420	$27,525	$32,945	$1,899,611
298	$5,343	$27,602	$32,945	$1,872,009
299	$5,265	$27,680	$32,945	$1,844,329
300	$5,187	$27,758	$32,945	$1,816,571

第25年供款共

$395,340

第25年利息

$67,336

第25年共還本金

$328,004

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$5,109	$27,836	$32,945	$1,788,735
302	$5,031	$27,914	$32,945	$1,760,821
303	$4,952	$27,993	$32,945	$1,732,828
304	$4,874	$28,071	$32,945	$1,704,757
305	$4,795	$28,150	$32,945	$1,676,607
306	$4,715	$28,230	$32,945	$1,648,377
307	$4,636	$28,309	$32,945	$1,620,068
308	$4,556	$28,389	$32,945	$1,591,680
309	$4,477	$28,468	$32,945	$1,563,211
310	$4,397	$28,548	$32,945	$1,534,663
311	$4,316	$28,629	$32,945	$1,506,034
312	$4,236	$28,709	$32,945	$1,477,325

第26年供款共

$395,340

第26年利息

$56,093

第26年共還本金

$339,247

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$4,155	$28,790	$32,945	$1,448,535
314	$4,074	$28,871	$32,945	$1,419,664
315	$3,993	$28,952	$32,945	$1,390,711
316	$3,911	$29,034	$32,945	$1,361,678
317	$3,830	$29,115	$32,945	$1,332,563
318	$3,748	$29,197	$32,945	$1,303,365
319	$3,666	$29,279	$32,945	$1,274,086
320	$3,583	$29,362	$32,945	$1,244,724
321	$3,501	$29,444	$32,945	$1,215,280
322	$3,418	$29,527	$32,945	$1,185,753
323	$3,335	$29,610	$32,945	$1,156,143
324	$3,252	$29,693	$32,945	$1,126,450

第27年供款共

$395,340

第27年利息

$44,465

第27年共還本金

$350,875

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$3,168	$29,777	$32,945	$1,096,673
326	$3,084	$29,861	$32,945	$1,066,812
327	$3,000	$29,945	$32,945	$1,036,868
328	$2,916	$30,029	$32,945	$1,006,839
329	$2,832	$30,113	$32,945	$976,726
330	$2,747	$30,198	$32,945	$946,528
331	$2,662	$30,283	$32,945	$916,245
332	$2,577	$30,368	$32,945	$885,877
333	$2,492	$30,453	$32,945	$855,423
334	$2,406	$30,539	$32,945	$824,884
335	$2,320	$30,625	$32,945	$794,259
336	$2,234	$30,711	$32,945	$763,548

第28年供款共

$395,340

第28年利息

$32,438

第28年共還本金

$362,902

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$2,147	$30,798	$32,945	$732,750
338	$2,061	$30,884	$32,945	$701,866
339	$1,974	$30,971	$32,945	$670,895
340	$1,887	$31,058	$32,945	$639,837
341	$1,800	$31,145	$32,945	$608,691
342	$1,712	$31,233	$32,945	$577,458
343	$1,624	$31,321	$32,945	$546,138
344	$1,536	$31,409	$32,945	$514,729
345	$1,448	$31,497	$32,945	$483,231
346	$1,359	$31,586	$32,945	$451,645
347	$1,270	$31,675	$32,945	$419,971
348	$1,181	$31,764	$32,945	$388,207

第29年供款共

$395,340

第29年利息

$19,999

第29年共還本金

$375,341

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,092	$31,853	$32,945	$356,353
350	$1,002	$31,943	$32,945	$324,411
351	$912	$32,033	$32,945	$292,378
352	$822	$32,123	$32,945	$260,255
353	$732	$32,213	$32,945	$228,042
354	$641	$32,304	$32,945	$195,739
355	$551	$32,394	$32,945	$163,344
356	$459	$32,486	$32,945	$130,859
357	$368	$32,577	$32,945	$98,282
358	$276	$32,669	$32,945	$65,613
359	$185	$32,760	$32,945	$32,853
360	$92	$32,853	$32,945	$0

第30年供款共

$395,340

第30年利息

$7,133

第30年共還本金

$388,207

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$12,738,204

Disclaimer

Recommended properties

Mort. Insurance
info