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$ 15,200,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 15,580,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$15,200,000
 
Monthly Repayment (HKD)
$98,312
Loan Amount (HKD)
$22,800,000
+
Total Interest (HKD)
$6,693,732
=
Total Repayment (HKD)
$29,493,732
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $98,312 $40,850 $57,462 $22,742,538
1 2 $98,312 $40,747 $57,565 $22,684,972
1 3 $98,312 $40,644 $57,669 $22,627,304
1 4 $98,312 $40,541 $57,772 $22,569,532
1 5 $98,312 $40,437 $57,875 $22,511,656
1 6 $98,312 $40,333 $57,979 $22,453,677
1 7 $98,312 $40,230 $58,083 $22,395,594
1 8 $98,312 $40,125 $58,187 $22,337,407
1 9 $98,312 $40,021 $58,291 $22,279,116
1 10 $98,312 $39,917 $58,396 $22,220,721
1 11 $98,312 $39,812 $58,500 $22,162,220
1 12 $98,312 $39,707 $58,605 $22,103,615
2 13 $98,312 $39,602 $58,710 $22,044,905
2 14 $98,312 $39,497 $58,815 $21,986,090
2 15 $98,312 $39,392 $58,921 $21,927,169
2 16 $98,312 $39,286 $59,026 $21,868,143
2 17 $98,312 $39,180 $59,132 $21,809,011
2 18 $98,312 $39,074 $59,238 $21,749,773
2 19 $98,312 $38,968 $59,344 $21,690,429
2 20 $98,312 $38,862 $59,450 $21,630,978
2 21 $98,312 $38,756 $59,557 $21,571,421
2 22 $98,312 $38,649 $59,664 $21,511,758
2 23 $98,312 $38,542 $59,771 $21,451,987
2 24 $98,312 $38,435 $59,878 $21,392,109
3 25 $98,312 $38,328 $59,985 $21,332,125
3 26 $98,312 $38,220 $60,092 $21,272,032
3 27 $98,312 $38,112 $60,200 $21,211,832
3 28 $98,312 $38,005 $60,308 $21,151,524
3 29 $98,312 $37,896 $60,416 $21,091,108
3 30 $98,312 $37,788 $60,524 $21,030,584
3 31 $98,312 $37,680 $60,633 $20,969,951
3 32 $98,312 $37,571 $60,741 $20,909,210
3 33 $98,312 $37,462 $60,850 $20,848,360
3 34 $98,312 $37,353 $60,959 $20,787,401
3 35 $98,312 $37,244 $61,068 $20,726,333
3 36 $98,312 $37,135 $61,178 $20,665,155
4 37 $98,312 $37,025 $61,287 $20,603,867
4 38 $98,312 $36,915 $61,397 $20,542,470
4 39 $98,312 $36,805 $61,507 $20,480,963
4 40 $98,312 $36,695 $61,617 $20,419,346
4 41 $98,312 $36,585 $61,728 $20,357,618
4 42 $98,312 $36,474 $61,838 $20,295,780
4 43 $98,312 $36,363 $61,949 $20,233,830
4 44 $98,312 $36,252 $62,060 $20,171,770
4 45 $98,312 $36,141 $62,171 $20,109,599
4 46 $98,312 $36,030 $62,283 $20,047,316
4 47 $98,312 $35,918 $62,394 $19,984,922
4 48 $98,312 $35,806 $62,506 $19,922,416
5 49 $98,312 $35,694 $62,618 $19,859,798
5 50 $98,312 $35,582 $62,730 $19,797,067
5 51 $98,312 $35,470 $62,843 $19,734,225
5 52 $98,312 $35,357 $62,955 $19,671,269
5 53 $98,312 $35,244 $63,068 $19,608,201
5 54 $98,312 $35,131 $63,181 $19,545,020
5 55 $98,312 $35,018 $63,294 $19,481,726
5 56 $98,312 $34,905 $63,408 $19,418,318
5 57 $98,312 $34,791 $63,521 $19,354,797
5 58 $98,312 $34,677 $63,635 $19,291,162
5 59 $98,312 $34,563 $63,749 $19,227,413
5 60 $98,312 $34,449 $63,863 $19,163,549
6 61 $98,312 $34,335 $63,978 $19,099,572
6 62 $98,312 $34,220 $64,092 $19,035,479
6 63 $98,312 $34,105 $64,207 $18,971,272
6 64 $98,312 $33,990 $64,322 $18,906,950
6 65 $98,312 $33,875 $64,437 $18,842,512
6 66 $98,312 $33,760 $64,553 $18,777,959
6 67 $98,312 $33,644 $64,669 $18,713,291
6 68 $98,312 $33,528 $64,784 $18,648,506
6 69 $98,312 $33,412 $64,901 $18,583,606
6 70 $98,312 $33,296 $65,017 $18,518,589
6 71 $98,312 $33,179 $65,133 $18,453,456
6 72 $98,312 $33,062 $65,250 $18,388,206
7 73 $98,312 $32,946 $65,367 $18,322,839
7 74 $98,312 $32,828 $65,484 $18,257,355
7 75 $98,312 $32,711 $65,601 $18,191,753
7 76 $98,312 $32,594 $65,719 $18,126,034
7 77 $98,312 $32,476 $65,837 $18,060,198
7 78 $98,312 $32,358 $65,955 $17,994,243
7 79 $98,312 $32,240 $66,073 $17,928,171
7 80 $98,312 $32,121 $66,191 $17,861,979
7 81 $98,312 $32,003 $66,310 $17,795,670
7 82 $98,312 $31,884 $66,429 $17,729,241
7 83 $98,312 $31,765 $66,548 $17,662,694
7 84 $98,312 $31,646 $66,667 $17,596,027
8 85 $98,312 $31,526 $66,786 $17,529,241
8 86 $98,312 $31,407 $66,906 $17,462,335
8 87 $98,312 $31,287 $67,026 $17,395,309
8 88 $98,312 $31,167 $67,146 $17,328,163
8 89 $98,312 $31,046 $67,266 $17,260,897
8 90 $98,312 $30,926 $67,387 $17,193,510
8 91 $98,312 $30,805 $67,507 $17,126,003
8 92 $98,312 $30,684 $67,628 $17,058,375
8 93 $98,312 $30,563 $67,750 $16,990,625
8 94 $98,312 $30,442 $67,871 $16,922,754
8 95 $98,312 $30,320 $67,993 $16,854,762
8 96 $98,312 $30,198 $68,114 $16,786,647
9 97 $98,312 $30,076 $68,236 $16,718,411
9 98 $98,312 $29,954 $68,359 $16,650,052
9 99 $98,312 $29,831 $68,481 $16,581,571
9 100 $98,312 $29,709 $68,604 $16,512,967
9 101 $98,312 $29,586 $68,727 $16,444,241
9 102 $98,312 $29,463 $68,850 $16,375,391
9 103 $98,312 $29,339 $68,973 $16,306,418
9 104 $98,312 $29,216 $69,097 $16,237,321
9 105 $98,312 $29,092 $69,221 $16,168,100
9 106 $98,312 $28,968 $69,345 $16,098,756
9 107 $98,312 $28,844 $69,469 $16,029,287
9 108 $98,312 $28,719 $69,593 $15,959,694
10 109 $98,312 $28,594 $69,718 $15,889,976
10 110 $98,312 $28,470 $69,843 $15,820,133
10 111 $98,312 $28,344 $69,968 $15,750,165
10 112 $98,312 $28,219 $70,093 $15,680,071
10 113 $98,312 $28,093 $70,219 $15,609,852
10 114 $98,312 $27,968 $70,345 $15,539,508
10 115 $98,312 $27,842 $70,471 $15,469,037
10 116 $98,312 $27,715 $70,597 $15,398,440
10 117 $98,312 $27,589 $70,724 $15,327,716
10 118 $98,312 $27,462 $70,850 $15,256,866
10 119 $98,312 $27,335 $70,977 $15,185,889
10 120 $98,312 $27,208 $71,104 $15,114,784
11 121 $98,312 $27,081 $71,232 $15,043,552
11 122 $98,312 $26,953 $71,359 $14,972,193
11 123 $98,312 $26,825 $71,487 $14,900,706
11 124 $98,312 $26,697 $71,615 $14,829,090
11 125 $98,312 $26,569 $71,744 $14,757,347
11 126 $98,312 $26,440 $71,872 $14,685,475
11 127 $98,312 $26,311 $72,001 $14,613,474
11 128 $98,312 $26,182 $72,130 $14,541,344
11 129 $98,312 $26,053 $72,259 $14,469,084
11 130 $98,312 $25,924 $72,389 $14,396,696
11 131 $98,312 $25,794 $72,518 $14,324,177
11 132 $98,312 $25,664 $72,648 $14,251,529
12 133 $98,312 $25,534 $72,778 $14,178,751
12 134 $98,312 $25,404 $72,909 $14,105,842
12 135 $98,312 $25,273 $73,039 $14,032,802
12 136 $98,312 $25,142 $73,170 $13,959,632
12 137 $98,312 $25,011 $73,301 $13,886,331
12 138 $98,312 $24,880 $73,433 $13,812,898
12 139 $98,312 $24,748 $73,564 $13,739,333
12 140 $98,312 $24,616 $73,696 $13,665,637
12 141 $98,312 $24,484 $73,828 $13,591,809
12 142 $98,312 $24,352 $73,960 $13,517,849
12 143 $98,312 $24,219 $74,093 $13,443,756
12 144 $98,312 $24,087 $74,226 $13,369,530
13 145 $98,312 $23,954 $74,359 $13,295,171
13 146 $98,312 $23,821 $74,492 $13,220,679
13 147 $98,312 $23,687 $74,625 $13,146,054
13 148 $98,312 $23,553 $74,759 $13,071,295
13 149 $98,312 $23,419 $74,893 $12,996,402
13 150 $98,312 $23,285 $75,027 $12,921,375
13 151 $98,312 $23,151 $75,162 $12,846,213
13 152 $98,312 $23,016 $75,296 $12,770,917
13 153 $98,312 $22,881 $75,431 $12,695,486
13 154 $98,312 $22,746 $75,566 $12,619,919
13 155 $98,312 $22,611 $75,702 $12,544,217
13 156 $98,312 $22,475 $75,837 $12,468,380
14 157 $98,312 $22,339 $75,973 $12,392,407
14 158 $98,312 $22,203 $76,109 $12,316,297
14 159 $98,312 $22,067 $76,246 $12,240,052
14 160 $98,312 $21,930 $76,382 $12,163,669
14 161 $98,312 $21,793 $76,519 $12,087,150
14 162 $98,312 $21,656 $76,656 $12,010,494
14 163 $98,312 $21,519 $76,794 $11,933,700
14 164 $98,312 $21,381 $76,931 $11,856,769
14 165 $98,312 $21,243 $77,069 $11,779,700
14 166 $98,312 $21,105 $77,207 $11,702,493
14 167 $98,312 $20,967 $77,345 $11,625,147
14 168 $98,312 $20,828 $77,484 $11,547,663
15 169 $98,312 $20,690 $77,623 $11,470,040
15 170 $98,312 $20,550 $77,762 $11,392,278
15 171 $98,312 $20,411 $77,901 $11,314,377
15 172 $98,312 $20,272 $78,041 $11,236,336
15 173 $98,312 $20,132 $78,181 $11,158,156
15 174 $98,312 $19,992 $78,321 $11,079,835
15 175 $98,312 $19,851 $78,461 $11,001,374
15 176 $98,312 $19,711 $78,602 $10,922,772
15 177 $98,312 $19,570 $78,742 $10,844,030
15 178 $98,312 $19,429 $78,884 $10,765,146
15 179 $98,312 $19,288 $79,025 $10,686,121
15 180 $98,312 $19,146 $79,166 $10,606,955
16 181 $98,312 $19,004 $79,308 $10,527,646
16 182 $98,312 $18,862 $79,450 $10,448,196
16 183 $98,312 $18,720 $79,593 $10,368,603
16 184 $98,312 $18,577 $79,735 $10,288,868
16 185 $98,312 $18,434 $79,878 $10,208,990
16 186 $98,312 $18,291 $80,021 $10,128,968
16 187 $98,312 $18,148 $80,165 $10,048,804
16 188 $98,312 $18,004 $80,308 $9,968,495
16 189 $98,312 $17,860 $80,452 $9,888,043
16 190 $98,312 $17,716 $80,596 $9,807,447
16 191 $98,312 $17,572 $80,741 $9,726,706
16 192 $98,312 $17,427 $80,885 $9,645,821
17 193 $98,312 $17,282 $81,030 $9,564,790
17 194 $98,312 $17,137 $81,176 $9,483,615
17 195 $98,312 $16,991 $81,321 $9,402,294
17 196 $98,312 $16,846 $81,467 $9,320,827
17 197 $98,312 $16,700 $81,613 $9,239,215
17 198 $98,312 $16,554 $81,759 $9,157,456
17 199 $98,312 $16,407 $81,905 $9,075,550
17 200 $98,312 $16,260 $82,052 $8,993,498
17 201 $98,312 $16,113 $82,199 $8,911,299
17 202 $98,312 $15,966 $82,346 $8,828,953
17 203 $98,312 $15,819 $82,494 $8,746,459
17 204 $98,312 $15,671 $82,642 $8,663,817
18 205 $98,312 $15,523 $82,790 $8,581,027
18 206 $98,312 $15,374 $82,938 $8,498,089
18 207 $98,312 $15,226 $83,087 $8,415,003
18 208 $98,312 $15,077 $83,236 $8,331,767
18 209 $98,312 $14,928 $83,385 $8,248,382
18 210 $98,312 $14,778 $83,534 $8,164,848
18 211 $98,312 $14,629 $83,684 $8,081,165
18 212 $98,312 $14,479 $83,834 $7,997,331
18 213 $98,312 $14,329 $83,984 $7,913,347
18 214 $98,312 $14,178 $84,134 $7,829,213
18 215 $98,312 $14,027 $84,285 $7,744,928
18 216 $98,312 $13,876 $84,436 $7,660,491
19 217 $98,312 $13,725 $84,587 $7,575,904
19 218 $98,312 $13,573 $84,739 $7,491,165
19 219 $98,312 $13,422 $84,891 $7,406,274
19 220 $98,312 $13,270 $85,043 $7,321,231
19 221 $98,312 $13,117 $85,195 $7,236,036
19 222 $98,312 $12,965 $85,348 $7,150,688
19 223 $98,312 $12,812 $85,501 $7,065,188
19 224 $98,312 $12,658 $85,654 $6,979,534
19 225 $98,312 $12,505 $85,807 $6,893,726
19 226 $98,312 $12,351 $85,961 $6,807,765
19 227 $98,312 $12,197 $86,115 $6,721,650
19 228 $98,312 $12,043 $86,269 $6,635,380
20 229 $98,312 $11,888 $86,424 $6,548,956
20 230 $98,312 $11,734 $86,579 $6,462,377
20 231 $98,312 $11,578 $86,734 $6,375,643
20 232 $98,312 $11,423 $86,889 $6,288,754
20 233 $98,312 $11,267 $87,045 $6,201,709
20 234 $98,312 $11,111 $87,201 $6,114,508
20 235 $98,312 $10,955 $87,357 $6,027,151
20 236 $98,312 $10,799 $87,514 $5,939,637
20 237 $98,312 $10,642 $87,671 $5,851,966
20 238 $98,312 $10,485 $87,828 $5,764,138
20 239 $98,312 $10,327 $87,985 $5,676,153
20 240 $98,312 $10,170 $88,143 $5,588,011
21 241 $98,312 $10,012 $88,301 $5,499,710
21 242 $98,312 $9,854 $88,459 $5,411,251
21 243 $98,312 $9,695 $88,617 $5,322,634
21 244 $98,312 $9,536 $88,776 $5,233,858
21 245 $98,312 $9,377 $88,935 $5,144,923
21 246 $98,312 $9,218 $89,094 $5,055,829
21 247 $98,312 $9,058 $89,254 $4,966,574
21 248 $98,312 $8,898 $89,414 $4,877,160
21 249 $98,312 $8,738 $89,574 $4,787,586
21 250 $98,312 $8,578 $89,735 $4,697,852
21 251 $98,312 $8,417 $89,895 $4,607,956
21 252 $98,312 $8,256 $90,057 $4,517,900
22 253 $98,312 $8,095 $90,218 $4,427,682
22 254 $98,312 $7,933 $90,380 $4,337,302
22 255 $98,312 $7,771 $90,541 $4,246,761
22 256 $98,312 $7,609 $90,704 $4,156,057
22 257 $98,312 $7,446 $90,866 $4,065,191
22 258 $98,312 $7,283 $91,029 $3,974,162
22 259 $98,312 $7,120 $91,192 $3,882,970
22 260 $98,312 $6,957 $91,355 $3,791,614
22 261 $98,312 $6,793 $91,519 $3,700,095
22 262 $98,312 $6,629 $91,683 $3,608,412
22 263 $98,312 $6,465 $91,847 $3,516,565
22 264 $98,312 $6,301 $92,012 $3,424,553
23 265 $98,312 $6,136 $92,177 $3,332,376
23 266 $98,312 $5,971 $92,342 $3,240,034
23 267 $98,312 $5,805 $92,507 $3,147,527
23 268 $98,312 $5,639 $92,673 $3,054,854
23 269 $98,312 $5,473 $92,839 $2,962,015
23 270 $98,312 $5,307 $93,005 $2,869,009
23 271 $98,312 $5,140 $93,172 $2,775,837
23 272 $98,312 $4,973 $93,339 $2,682,498
23 273 $98,312 $4,806 $93,506 $2,588,992
23 274 $98,312 $4,639 $93,674 $2,495,318
23 275 $98,312 $4,471 $93,842 $2,401,476
23 276 $98,312 $4,303 $94,010 $2,307,466
24 277 $98,312 $4,134 $94,178 $2,213,288
24 278 $98,312 $3,965 $94,347 $2,118,941
24 279 $98,312 $3,796 $94,516 $2,024,425
24 280 $98,312 $3,627 $94,685 $1,929,740
24 281 $98,312 $3,457 $94,855 $1,834,885
24 282 $98,312 $3,288 $95,025 $1,739,860
24 283 $98,312 $3,117 $95,195 $1,644,665
24 284 $98,312 $2,947 $95,366 $1,549,299
24 285 $98,312 $2,776 $95,537 $1,453,762
24 286 $98,312 $2,605 $95,708 $1,358,055
24 287 $98,312 $2,433 $95,879 $1,262,175
24 288 $98,312 $2,261 $96,051 $1,166,124
25 289 $98,312 $2,089 $96,223 $1,069,901
25 290 $98,312 $1,917 $96,396 $973,506
25 291 $98,312 $1,744 $96,568 $876,937
25 292 $98,312 $1,571 $96,741 $780,196
25 293 $98,312 $1,398 $96,915 $683,281
25 294 $98,312 $1,224 $97,088 $586,193
25 295 $98,312 $1,050 $97,262 $488,931
25 296 $98,312 $876 $97,436 $391,495
25 297 $98,312 $701 $97,611 $293,884
25 298 $98,312 $527 $97,786 $196,098
25 299 $98,312 $351 $97,961 $98,137
25 300 $98,312 $176 $98,137 $0