MORTGAGE & STAMP DUTY CALCULATOR
Property Price HKD
Loan Ratio %
Interest Ratio %
Loan Period Year(s)


Stamp Duties

(Scale 2) Ad Valorem Stamp Duty
(For First –time and Change* of Residential Property Buyer)

(New) Ad Valorem Stamp Duty
Applicable to all residential property (except that acquired by a Hong Kong Permanent Resident who does not own any other residential property in Hong Kong at the time of acquisition) either by an individual or a company.

(Scale 1) Ad Valorem Stamp Duty
Applicable to all non-residential property, either by an individual or a company.

BSD Buyer Stamp Duty
Applicable to all residential property acquired by any person (including a company incorporated) except a Hong Kong Permanent Resident

SSD Special Stamp Duty
if SSD is paid by vendor, please ignore this option



Remarks: *Change of Residential Property Case: A Hong Kong Permanent Resident may seek a refund of the stamp duty paid in excess of that computed under the old rates upon proof that his only other residential property has been disposed of within six months from the date of agreement to acquire a new residential property.
Reminder: The calculation is for reference only and subject to the latest announcement of Inland Revenue Department.
For details, please contact our Mortgage Consultant.
ESTIMATED INITIAL BUDGET
Down PaymentHK$ 112,000,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 114,800,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$112,000,000
 
Monthly Repayment (HKD)
$724,407
Loan Amount (HKD)
$168,000,000
+
Total Interest (HKD)
$49,322,233
=
Total Repayment (HKD)
$217,322,233
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $724,407 $301,000 $423,407 $167,576,593
1 2 $724,407 $300,241 $424,166 $167,152,427
1 3 $724,407 $299,481 $424,926 $166,727,500
1 4 $724,407 $298,720 $425,687 $166,301,813
1 5 $724,407 $297,957 $426,450 $165,875,363
1 6 $724,407 $297,193 $427,214 $165,448,149
1 7 $724,407 $296,428 $427,980 $165,020,170
1 8 $724,407 $295,661 $428,746 $164,591,423
1 9 $724,407 $294,893 $429,514 $164,161,909
1 10 $724,407 $294,123 $430,284 $163,731,625
1 11 $724,407 $293,352 $431,055 $163,300,570
1 12 $724,407 $292,580 $431,827 $162,868,743
2 13 $724,407 $291,806 $432,601 $162,436,142
2 14 $724,407 $291,031 $433,376 $162,002,766
2 15 $724,407 $290,255 $434,152 $161,568,613
2 16 $724,407 $289,477 $434,930 $161,133,683
2 17 $724,407 $288,698 $435,710 $160,697,973
2 18 $724,407 $287,917 $436,490 $160,261,483
2 19 $724,407 $287,135 $437,272 $159,824,211
2 20 $724,407 $286,352 $438,056 $159,386,155
2 21 $724,407 $285,567 $438,841 $158,947,314
2 22 $724,407 $284,781 $439,627 $158,507,687
2 23 $724,407 $283,993 $440,415 $158,067,273
2 24 $724,407 $283,204 $441,204 $157,626,069
3 25 $724,407 $282,413 $441,994 $157,184,075
3 26 $724,407 $281,621 $442,786 $156,741,289
3 27 $724,407 $280,828 $443,579 $156,297,710
3 28 $724,407 $280,033 $444,374 $155,853,336
3 29 $724,407 $279,237 $445,170 $155,408,166
3 30 $724,407 $278,440 $445,968 $154,962,198
3 31 $724,407 $277,641 $446,767 $154,515,431
3 32 $724,407 $276,840 $447,567 $154,067,864
3 33 $724,407 $276,038 $448,369 $153,619,495
3 34 $724,407 $275,235 $449,173 $153,170,322
3 35 $724,407 $274,430 $449,977 $152,720,345
3 36 $724,407 $273,624 $450,783 $152,269,561
4 37 $724,407 $272,816 $451,591 $151,817,970
4 38 $724,407 $272,007 $452,400 $151,365,570
4 39 $724,407 $271,197 $453,211 $150,912,359
4 40 $724,407 $270,385 $454,023 $150,458,336
4 41 $724,407 $269,571 $454,836 $150,003,500
4 42 $724,407 $268,756 $455,651 $149,547,849
4 43 $724,407 $267,940 $456,468 $149,091,381
4 44 $724,407 $267,122 $457,285 $148,634,096
4 45 $724,407 $266,303 $458,105 $148,175,991
4 46 $724,407 $265,482 $458,925 $147,717,066
4 47 $724,407 $264,660 $459,748 $147,257,318
4 48 $724,407 $263,836 $460,571 $146,796,747
5 49 $724,407 $263,011 $461,397 $146,335,350
5 50 $724,407 $262,184 $462,223 $145,873,127
5 51 $724,407 $261,356 $463,051 $145,410,075
5 52 $724,407 $260,526 $463,881 $144,946,194
5 53 $724,407 $259,695 $464,712 $144,481,482
5 54 $724,407 $258,863 $465,545 $144,015,937
5 55 $724,407 $258,029 $466,379 $143,549,559
5 56 $724,407 $257,193 $467,214 $143,082,344
5 57 $724,407 $256,356 $468,052 $142,614,293
5 58 $724,407 $255,517 $468,890 $142,145,402
5 59 $724,407 $254,677 $469,730 $141,675,672
5 60 $724,407 $253,836 $470,572 $141,205,100
6 61 $724,407 $252,992 $471,415 $140,733,685
6 62 $724,407 $252,148 $472,260 $140,261,426
6 63 $724,407 $251,302 $473,106 $139,788,320
6 64 $724,407 $250,454 $473,953 $139,314,367
6 65 $724,407 $249,605 $474,803 $138,839,564
6 66 $724,407 $248,754 $475,653 $138,363,911
6 67 $724,407 $247,902 $476,505 $137,887,405
6 68 $724,407 $247,048 $477,359 $137,410,046
6 69 $724,407 $246,193 $478,214 $136,931,832
6 70 $724,407 $245,336 $479,071 $136,452,761
6 71 $724,407 $244,478 $479,930 $135,972,831
6 72 $724,407 $243,618 $480,789 $135,492,041
7 73 $724,407 $242,757 $481,651 $135,010,391
7 74 $724,407 $241,894 $482,514 $134,527,877
7 75 $724,407 $241,029 $483,378 $134,044,498
7 76 $724,407 $240,163 $484,244 $133,560,254
7 77 $724,407 $239,295 $485,112 $133,075,142
7 78 $724,407 $238,426 $485,981 $132,589,161
7 79 $724,407 $237,556 $486,852 $132,102,309
7 80 $724,407 $236,683 $487,724 $131,614,585
7 81 $724,407 $235,809 $488,598 $131,125,987
7 82 $724,407 $234,934 $489,473 $130,636,514
7 83 $724,407 $234,057 $490,350 $130,146,163
7 84 $724,407 $233,179 $491,229 $129,654,934
8 85 $724,407 $232,298 $492,109 $129,162,825
8 86 $724,407 $231,417 $492,991 $128,669,835
8 87 $724,407 $230,533 $493,874 $128,175,961
8 88 $724,407 $229,649 $494,759 $127,681,202
8 89 $724,407 $228,762 $495,645 $127,185,556
8 90 $724,407 $227,874 $496,533 $126,689,023
8 91 $724,407 $226,984 $497,423 $126,191,600
8 92 $724,407 $226,093 $498,314 $125,693,286
8 93 $724,407 $225,200 $499,207 $125,194,079
8 94 $724,407 $224,306 $500,101 $124,693,978
8 95 $724,407 $223,410 $500,997 $124,192,980
8 96 $724,407 $222,512 $501,895 $123,691,085
9 97 $724,407 $221,613 $502,794 $123,188,291
9 98 $724,407 $220,712 $503,695 $122,684,596
9 99 $724,407 $219,810 $504,598 $122,179,998
9 100 $724,407 $218,906 $505,502 $121,674,497
9 101 $724,407 $218,000 $506,407 $121,168,089
9 102 $724,407 $217,093 $507,315 $120,660,775
9 103 $724,407 $216,184 $508,224 $120,152,551
9 104 $724,407 $215,273 $509,134 $119,643,417
9 105 $724,407 $214,361 $510,046 $119,133,371
9 106 $724,407 $213,447 $510,960 $118,622,411
9 107 $724,407 $212,532 $511,876 $118,110,535
9 108 $724,407 $211,615 $512,793 $117,597,742
10 109 $724,407 $210,696 $513,711 $117,084,031
10 110 $724,407 $209,776 $514,632 $116,569,399
10 111 $724,407 $208,854 $515,554 $116,053,845
10 112 $724,407 $207,930 $516,478 $115,537,367
10 113 $724,407 $207,004 $517,403 $115,019,964
10 114 $724,407 $206,077 $518,330 $114,501,634
10 115 $724,407 $205,149 $519,259 $113,982,376
10 116 $724,407 $204,218 $520,189 $113,462,187
10 117 $724,407 $203,286 $521,121 $112,941,066
10 118 $724,407 $202,353 $522,055 $112,419,011
10 119 $724,407 $201,417 $522,990 $111,896,021
10 120 $724,407 $200,480 $523,927 $111,372,094
11 121 $724,407 $199,542 $524,866 $110,847,228
11 122 $724,407 $198,601 $525,806 $110,321,422
11 123 $724,407 $197,659 $526,748 $109,794,674
11 124 $724,407 $196,715 $527,692 $109,266,982
11 125 $724,407 $195,770 $528,637 $108,738,344
11 126 $724,407 $194,823 $529,585 $108,208,760
11 127 $724,407 $193,874 $530,533 $107,678,226
11 128 $724,407 $192,923 $531,484 $107,146,742
11 129 $724,407 $191,971 $532,436 $106,614,306
11 130 $724,407 $191,017 $533,390 $106,080,916
11 131 $724,407 $190,062 $534,346 $105,546,570
11 132 $724,407 $189,104 $535,303 $105,011,267
12 133 $724,407 $188,145 $536,262 $104,475,005
12 134 $724,407 $187,184 $537,223 $103,937,782
12 135 $724,407 $186,222 $538,186 $103,399,596
12 136 $724,407 $185,258 $539,150 $102,860,446
12 137 $724,407 $184,292 $540,116 $102,320,331
12 138 $724,407 $183,324 $541,084 $101,779,247
12 139 $724,407 $182,354 $542,053 $101,237,194
12 140 $724,407 $181,383 $543,024 $100,694,170
12 141 $724,407 $180,410 $543,997 $100,150,173
12 142 $724,407 $179,436 $544,972 $99,605,201
12 143 $724,407 $178,459 $545,948 $99,059,253
12 144 $724,407 $177,481 $546,926 $98,512,327
13 145 $724,407 $176,501 $547,906 $97,964,421
13 146 $724,407 $175,520 $548,888 $97,415,533
13 147 $724,407 $174,536 $549,871 $96,865,661
13 148 $724,407 $173,551 $550,856 $96,314,805
13 149 $724,407 $172,564 $551,843 $95,762,962
13 150 $724,407 $171,575 $552,832 $95,210,129
13 151 $724,407 $170,585 $553,823 $94,656,307
13 152 $724,407 $169,593 $554,815 $94,101,492
13 153 $724,407 $168,599 $555,809 $93,545,683
13 154 $724,407 $167,603 $556,805 $92,988,878
13 155 $724,407 $166,605 $557,802 $92,431,076
13 156 $724,407 $165,606 $558,802 $91,872,274
14 157 $724,407 $164,604 $559,803 $91,312,471
14 158 $724,407 $163,602 $560,806 $90,751,665
14 159 $724,407 $162,597 $561,811 $90,189,854
14 160 $724,407 $161,590 $562,817 $89,627,037
14 161 $724,407 $160,582 $563,826 $89,063,212
14 162 $724,407 $159,572 $564,836 $88,498,376
14 163 $724,407 $158,560 $565,848 $87,932,528
14 164 $724,407 $157,546 $566,862 $87,365,666
14 165 $724,407 $156,530 $567,877 $86,797,789
14 166 $724,407 $155,513 $568,895 $86,228,894
14 167 $724,407 $154,493 $569,914 $85,658,980
14 168 $724,407 $153,472 $570,935 $85,088,045
15 169 $724,407 $152,449 $571,958 $84,516,087
15 170 $724,407 $151,425 $572,983 $83,943,104
15 171 $724,407 $150,398 $574,009 $83,369,095
15 172 $724,407 $149,370 $575,038 $82,794,057
15 173 $724,407 $148,339 $576,068 $82,217,989
15 174 $724,407 $147,307 $577,100 $81,640,889
15 175 $724,407 $146,273 $578,134 $81,062,755
15 176 $724,407 $145,237 $579,170 $80,483,585
15 177 $724,407 $144,200 $580,208 $79,903,377
15 178 $724,407 $143,160 $581,247 $79,322,130
15 179 $724,407 $142,119 $582,289 $78,739,841
15 180 $724,407 $141,076 $583,332 $78,156,509
16 181 $724,407 $140,030 $584,377 $77,572,132
16 182 $724,407 $138,983 $585,424 $76,986,708
16 183 $724,407 $137,935 $586,473 $76,400,235
16 184 $724,407 $136,884 $587,524 $75,812,711
16 185 $724,407 $135,831 $588,576 $75,224,135
16 186 $724,407 $134,777 $589,631 $74,634,504
16 187 $724,407 $133,720 $590,687 $74,043,817
16 188 $724,407 $132,662 $591,746 $73,452,071
16 189 $724,407 $131,602 $592,806 $72,859,265
16 190 $724,407 $130,540 $593,868 $72,265,398
16 191 $724,407 $129,476 $594,932 $71,670,466
16 192 $724,407 $128,410 $595,998 $71,074,468
17 193 $724,407 $127,342 $597,066 $70,477,402
17 194 $724,407 $126,272 $598,135 $69,879,267
17 195 $724,407 $125,200 $599,207 $69,280,060
17 196 $724,407 $124,127 $600,281 $68,679,779
17 197 $724,407 $123,051 $601,356 $68,078,423
17 198 $724,407 $121,974 $602,434 $67,475,989
17 199 $724,407 $120,894 $603,513 $66,872,476
17 200 $724,407 $119,813 $604,594 $66,267,882
17 201 $724,407 $118,730 $605,677 $65,662,204
17 202 $724,407 $117,645 $606,763 $65,055,442
17 203 $724,407 $116,558 $607,850 $64,447,592
17 204 $724,407 $115,469 $608,939 $63,838,653
18 205 $724,407 $114,378 $610,030 $63,228,623
18 206 $724,407 $113,285 $611,123 $62,617,500
18 207 $724,407 $112,190 $612,218 $62,005,283
18 208 $724,407 $111,093 $613,315 $61,391,968
18 209 $724,407 $109,994 $614,413 $60,777,555
18 210 $724,407 $108,893 $615,514 $60,162,040
18 211 $724,407 $107,790 $616,617 $59,545,423
18 212 $724,407 $106,686 $617,722 $58,927,701
18 213 $724,407 $105,579 $618,829 $58,308,873
18 214 $724,407 $104,470 $619,937 $57,688,935
18 215 $724,407 $103,359 $621,048 $57,067,887
18 216 $724,407 $102,247 $622,161 $56,445,726
19 217 $724,407 $101,132 $623,276 $55,822,451
19 218 $724,407 $100,015 $624,392 $55,198,059
19 219 $724,407 $98,897 $625,511 $54,572,548
19 220 $724,407 $97,776 $626,632 $53,945,916
19 221 $724,407 $96,653 $627,754 $53,318,162
19 222 $724,407 $95,528 $628,879 $52,689,283
19 223 $724,407 $94,402 $630,006 $52,059,277
19 224 $724,407 $93,273 $631,135 $51,428,142
19 225 $724,407 $92,142 $632,265 $50,795,877
19 226 $724,407 $91,009 $633,398 $50,162,479
19 227 $724,407 $89,874 $634,533 $49,527,946
19 228 $724,407 $88,738 $635,670 $48,892,276
20 229 $724,407 $87,599 $636,809 $48,255,467
20 230 $724,407 $86,458 $637,950 $47,617,517
20 231 $724,407 $85,315 $639,093 $46,978,425
20 232 $724,407 $84,170 $640,238 $46,338,187
20 233 $724,407 $83,023 $641,385 $45,696,802
20 234 $724,407 $81,873 $642,534 $45,054,268
20 235 $724,407 $80,722 $643,685 $44,410,583
20 236 $724,407 $79,569 $644,838 $43,765,744
20 237 $724,407 $78,414 $645,994 $43,119,750
20 238 $724,407 $77,256 $647,151 $42,472,599
20 239 $724,407 $76,097 $648,311 $41,824,289
20 240 $724,407 $74,935 $649,472 $41,174,816
21 241 $724,407 $73,772 $650,636 $40,524,180
21 242 $724,407 $72,606 $651,802 $39,872,379
21 243 $724,407 $71,438 $652,969 $39,219,409
21 244 $724,407 $70,268 $654,139 $38,565,270
21 245 $724,407 $69,096 $655,311 $37,909,959
21 246 $724,407 $67,922 $656,485 $37,253,473
21 247 $724,407 $66,746 $657,662 $36,595,812
21 248 $724,407 $65,567 $658,840 $35,936,972
21 249 $724,407 $64,387 $660,020 $35,276,951
21 250 $724,407 $63,205 $661,203 $34,615,748
21 251 $724,407 $62,020 $662,388 $33,953,361
21 252 $724,407 $60,833 $663,574 $33,289,786
22 253 $724,407 $59,644 $664,763 $32,625,023
22 254 $724,407 $58,453 $665,954 $31,959,069
22 255 $724,407 $57,260 $667,147 $31,291,922
22 256 $724,407 $56,065 $668,343 $30,623,579
22 257 $724,407 $54,867 $669,540 $29,954,039
22 258 $724,407 $53,668 $670,740 $29,283,299
22 259 $724,407 $52,466 $671,942 $28,611,357
22 260 $724,407 $51,262 $673,145 $27,938,212
22 261 $724,407 $50,056 $674,351 $27,263,860
22 262 $724,407 $48,848 $675,560 $26,588,301
22 263 $724,407 $47,637 $676,770 $25,911,531
22 264 $724,407 $46,425 $677,983 $25,233,548
23 265 $724,407 $45,210 $679,197 $24,554,351
23 266 $724,407 $43,993 $680,414 $23,873,936
23 267 $724,407 $42,774 $681,633 $23,192,303
23 268 $724,407 $41,553 $682,855 $22,509,449
23 269 $724,407 $40,329 $684,078 $21,825,371
23 270 $724,407 $39,104 $685,304 $21,140,067
23 271 $724,407 $37,876 $686,531 $20,453,535
23 272 $724,407 $36,646 $687,762 $19,765,774
23 273 $724,407 $35,414 $688,994 $19,076,780
23 274 $724,407 $34,179 $690,228 $18,386,552
23 275 $724,407 $32,943 $691,465 $17,695,087
23 276 $724,407 $31,704 $692,704 $17,002,383
24 277 $724,407 $30,463 $693,945 $16,308,438
24 278 $724,407 $29,219 $695,188 $15,613,250
24 279 $724,407 $27,974 $696,434 $14,916,817
24 280 $724,407 $26,726 $697,681 $14,219,135
24 281 $724,407 $25,476 $698,931 $13,520,204
24 282 $724,407 $24,224 $700,184 $12,820,020
24 283 $724,407 $22,969 $701,438 $12,118,582
24 284 $724,407 $21,712 $702,695 $11,415,887
24 285 $724,407 $20,453 $703,954 $10,711,933
24 286 $724,407 $19,192 $705,215 $10,006,717
24 287 $724,407 $17,929 $706,479 $9,300,239
24 288 $724,407 $16,663 $707,745 $8,592,494
25 289 $724,407 $15,395 $709,013 $7,883,482
25 290 $724,407 $14,125 $710,283 $7,173,199
25 291 $724,407 $12,852 $711,555 $6,461,643
25 292 $724,407 $11,577 $712,830 $5,748,813
25 293 $724,407 $10,300 $714,107 $5,034,705
25 294 $724,407 $9,021 $715,387 $4,319,319
25 295 $724,407 $7,739 $716,669 $3,602,650
25 296 $724,407 $6,455 $717,953 $2,884,697
25 297 $724,407 $5,168 $719,239 $2,165,458
25 298 $724,407 $3,880 $720,528 $1,444,930
25 299 $724,407 $2,589 $721,819 $723,112
25 300 $724,407 $1,296 $723,112 $0