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$ 8,800,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 9,020,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$8,800,000
 
Monthly Repayment (HKD)
$56,918
Loan Amount (HKD)
$13,200,000
+
Total Interest (HKD)
$3,875,318
=
Total Repayment (HKD)
$17,075,318
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $56,918 $23,650 $33,268 $13,166,732
1 2 $56,918 $23,590 $33,327 $13,133,405
1 3 $56,918 $23,531 $33,387 $13,100,018
1 4 $56,918 $23,471 $33,447 $13,066,571
1 5 $56,918 $23,411 $33,507 $13,033,064
1 6 $56,918 $23,351 $33,567 $12,999,497
1 7 $56,918 $23,291 $33,627 $12,965,870
1 8 $56,918 $23,231 $33,687 $12,932,183
1 9 $56,918 $23,170 $33,748 $12,898,436
1 10 $56,918 $23,110 $33,808 $12,864,628
1 11 $56,918 $23,049 $33,869 $12,830,759
1 12 $56,918 $22,988 $33,929 $12,796,830
2 13 $56,918 $22,928 $33,990 $12,762,840
2 14 $56,918 $22,867 $34,051 $12,728,789
2 15 $56,918 $22,806 $34,112 $12,694,677
2 16 $56,918 $22,745 $34,173 $12,660,504
2 17 $56,918 $22,683 $34,234 $12,626,269
2 18 $56,918 $22,622 $34,296 $12,591,974
2 19 $56,918 $22,561 $34,357 $12,557,617
2 20 $56,918 $22,499 $34,419 $12,523,198
2 21 $56,918 $22,437 $34,480 $12,488,718
2 22 $56,918 $22,376 $34,542 $12,454,175
2 23 $56,918 $22,314 $34,604 $12,419,571
2 24 $56,918 $22,252 $34,666 $12,384,905
3 25 $56,918 $22,190 $34,728 $12,350,177
3 26 $56,918 $22,127 $34,790 $12,315,387
3 27 $56,918 $22,065 $34,853 $12,280,534
3 28 $56,918 $22,003 $34,915 $12,245,619
3 29 $56,918 $21,940 $34,978 $12,210,642
3 30 $56,918 $21,877 $35,040 $12,175,601
3 31 $56,918 $21,815 $35,103 $12,140,498
3 32 $56,918 $21,752 $35,166 $12,105,332
3 33 $56,918 $21,689 $35,229 $12,070,103
3 34 $56,918 $21,626 $35,292 $12,034,811
3 35 $56,918 $21,562 $35,355 $11,999,456
3 36 $56,918 $21,499 $35,419 $11,964,037
4 37 $56,918 $21,436 $35,482 $11,928,555
4 38 $56,918 $21,372 $35,546 $11,893,009
4 39 $56,918 $21,308 $35,609 $11,857,400
4 40 $56,918 $21,245 $35,673 $11,821,726
4 41 $56,918 $21,181 $35,737 $11,785,989
4 42 $56,918 $21,117 $35,801 $11,750,188
4 43 $56,918 $21,052 $35,865 $11,714,323
4 44 $56,918 $20,988 $35,930 $11,678,393
4 45 $56,918 $20,924 $35,994 $11,642,399
4 46 $56,918 $20,859 $36,058 $11,606,341
4 47 $56,918 $20,795 $36,123 $11,570,218
4 48 $56,918 $20,730 $36,188 $11,534,030
5 49 $56,918 $20,665 $36,253 $11,497,778
5 50 $56,918 $20,600 $36,318 $11,461,460
5 51 $56,918 $20,535 $36,383 $11,425,077
5 52 $56,918 $20,470 $36,448 $11,388,630
5 53 $56,918 $20,405 $36,513 $11,352,116
5 54 $56,918 $20,339 $36,579 $11,315,538
5 55 $56,918 $20,274 $36,644 $11,278,894
5 56 $56,918 $20,208 $36,710 $11,242,184
5 57 $56,918 $20,142 $36,775 $11,205,409
5 58 $56,918 $20,076 $36,841 $11,168,567
5 59 $56,918 $20,010 $36,907 $11,131,660
5 60 $56,918 $19,944 $36,974 $11,094,686
6 61 $56,918 $19,878 $37,040 $11,057,647
6 62 $56,918 $19,812 $37,106 $11,020,541
6 63 $56,918 $19,745 $37,173 $10,983,368
6 64 $56,918 $19,679 $37,239 $10,946,129
6 65 $56,918 $19,612 $37,306 $10,908,823
6 66 $56,918 $19,545 $37,373 $10,871,450
6 67 $56,918 $19,478 $37,440 $10,834,010
6 68 $56,918 $19,411 $37,507 $10,796,504
6 69 $56,918 $19,344 $37,574 $10,758,930
6 70 $56,918 $19,276 $37,641 $10,721,288
6 71 $56,918 $19,209 $37,709 $10,683,580
6 72 $56,918 $19,141 $37,776 $10,645,803
7 73 $56,918 $19,074 $37,844 $10,607,959
7 74 $56,918 $19,006 $37,912 $10,570,047
7 75 $56,918 $18,938 $37,980 $10,532,068
7 76 $56,918 $18,870 $38,048 $10,494,020
7 77 $56,918 $18,802 $38,116 $10,455,904
7 78 $56,918 $18,733 $38,184 $10,417,720
7 79 $56,918 $18,665 $38,253 $10,379,467
7 80 $56,918 $18,597 $38,321 $10,341,146
7 81 $56,918 $18,528 $38,390 $10,302,756
7 82 $56,918 $18,459 $38,459 $10,264,297
7 83 $56,918 $18,390 $38,528 $10,225,770
7 84 $56,918 $18,321 $38,597 $10,187,173
8 85 $56,918 $18,252 $38,666 $10,148,508
8 86 $56,918 $18,183 $38,735 $10,109,773
8 87 $56,918 $18,113 $38,804 $10,070,968
8 88 $56,918 $18,044 $38,874 $10,032,094
8 89 $56,918 $17,974 $38,944 $9,993,151
8 90 $56,918 $17,904 $39,013 $9,954,138
8 91 $56,918 $17,834 $39,083 $9,915,054
8 92 $56,918 $17,764 $39,153 $9,875,901
8 93 $56,918 $17,694 $39,223 $9,836,678
8 94 $56,918 $17,624 $39,294 $9,797,384
8 95 $56,918 $17,554 $39,364 $9,758,020
8 96 $56,918 $17,483 $39,435 $9,718,585
9 97 $56,918 $17,412 $39,505 $9,679,080
9 98 $56,918 $17,342 $39,576 $9,639,504
9 99 $56,918 $17,271 $39,647 $9,599,857
9 100 $56,918 $17,200 $39,718 $9,560,139
9 101 $56,918 $17,129 $39,789 $9,520,350
9 102 $56,918 $17,057 $39,860 $9,480,489
9 103 $56,918 $16,986 $39,932 $9,440,558
9 104 $56,918 $16,914 $40,003 $9,400,554
9 105 $56,918 $16,843 $40,075 $9,360,479
9 106 $56,918 $16,771 $40,147 $9,320,332
9 107 $56,918 $16,699 $40,219 $9,280,113
9 108 $56,918 $16,627 $40,291 $9,239,823
10 109 $56,918 $16,555 $40,363 $9,199,460
10 110 $56,918 $16,482 $40,435 $9,159,024
10 111 $56,918 $16,410 $40,508 $9,118,516
10 112 $56,918 $16,337 $40,580 $9,077,936
10 113 $56,918 $16,265 $40,653 $9,037,283
10 114 $56,918 $16,192 $40,726 $8,996,557
10 115 $56,918 $16,119 $40,799 $8,955,758
10 116 $56,918 $16,046 $40,872 $8,914,886
10 117 $56,918 $15,973 $40,945 $8,873,941
10 118 $56,918 $15,899 $41,019 $8,832,922
10 119 $56,918 $15,826 $41,092 $8,791,830
10 120 $56,918 $15,752 $41,166 $8,750,665
11 121 $56,918 $15,678 $41,239 $8,709,425
11 122 $56,918 $15,604 $41,313 $8,668,112
11 123 $56,918 $15,530 $41,387 $8,626,724
11 124 $56,918 $15,456 $41,462 $8,585,263
11 125 $56,918 $15,382 $41,536 $8,543,727
11 126 $56,918 $15,308 $41,610 $8,502,117
11 127 $56,918 $15,233 $41,685 $8,460,432
11 128 $56,918 $15,158 $41,759 $8,418,673
11 129 $56,918 $15,083 $41,834 $8,376,838
11 130 $56,918 $15,009 $41,909 $8,334,929
11 131 $56,918 $14,933 $41,984 $8,292,945
11 132 $56,918 $14,858 $42,060 $8,250,885
12 133 $56,918 $14,783 $42,135 $8,208,750
12 134 $56,918 $14,707 $42,210 $8,166,540
12 135 $56,918 $14,632 $42,286 $8,124,254
12 136 $56,918 $14,556 $42,362 $8,081,892
12 137 $56,918 $14,480 $42,438 $8,039,455
12 138 $56,918 $14,404 $42,514 $7,996,941
12 139 $56,918 $14,328 $42,590 $7,954,351
12 140 $56,918 $14,252 $42,666 $7,911,685
12 141 $56,918 $14,175 $42,743 $7,868,942
12 142 $56,918 $14,099 $42,819 $7,826,123
12 143 $56,918 $14,022 $42,896 $7,783,227
12 144 $56,918 $13,945 $42,973 $7,740,254
13 145 $56,918 $13,868 $43,050 $7,697,204
13 146 $56,918 $13,791 $43,127 $7,654,078
13 147 $56,918 $13,714 $43,204 $7,610,873
13 148 $56,918 $13,636 $43,282 $7,567,592
13 149 $56,918 $13,559 $43,359 $7,524,233
13 150 $56,918 $13,481 $43,437 $7,480,796
13 151 $56,918 $13,403 $43,515 $7,437,281
13 152 $56,918 $13,325 $43,593 $7,393,689
13 153 $56,918 $13,247 $43,671 $7,350,018
13 154 $56,918 $13,169 $43,749 $7,306,269
13 155 $56,918 $13,090 $43,827 $7,262,442
13 156 $56,918 $13,012 $43,906 $7,218,536
14 157 $56,918 $12,933 $43,985 $7,174,551
14 158 $56,918 $12,854 $44,063 $7,130,488
14 159 $56,918 $12,775 $44,142 $7,086,346
14 160 $56,918 $12,696 $44,221 $7,042,124
14 161 $56,918 $12,617 $44,301 $6,997,824
14 162 $56,918 $12,538 $44,380 $6,953,444
14 163 $56,918 $12,458 $44,459 $6,908,984
14 164 $56,918 $12,379 $44,539 $6,864,445
14 165 $56,918 $12,299 $44,619 $6,819,826
14 166 $56,918 $12,219 $44,699 $6,775,127
14 167 $56,918 $12,139 $44,779 $6,730,348
14 168 $56,918 $12,059 $44,859 $6,685,489
15 169 $56,918 $11,978 $44,940 $6,640,550
15 170 $56,918 $11,898 $45,020 $6,595,530
15 171 $56,918 $11,817 $45,101 $6,550,429
15 172 $56,918 $11,736 $45,182 $6,505,247
15 173 $56,918 $11,655 $45,262 $6,459,985
15 174 $56,918 $11,574 $45,344 $6,414,641
15 175 $56,918 $11,493 $45,425 $6,369,216
15 176 $56,918 $11,412 $45,506 $6,323,710
15 177 $56,918 $11,330 $45,588 $6,278,122
15 178 $56,918 $11,248 $45,669 $6,232,453
15 179 $56,918 $11,166 $45,751 $6,186,702
15 180 $56,918 $11,085 $45,833 $6,140,869
16 181 $56,918 $11,002 $45,915 $6,094,953
16 182 $56,918 $10,920 $45,998 $6,048,956
16 183 $56,918 $10,838 $46,080 $6,002,876
16 184 $56,918 $10,755 $46,163 $5,956,713
16 185 $56,918 $10,672 $46,245 $5,910,468
16 186 $56,918 $10,590 $46,328 $5,864,140
16 187 $56,918 $10,507 $46,411 $5,817,728
16 188 $56,918 $10,423 $46,494 $5,771,234
16 189 $56,918 $10,340 $46,578 $5,724,657
16 190 $56,918 $10,257 $46,661 $5,677,996
16 191 $56,918 $10,173 $46,745 $5,631,251
16 192 $56,918 $10,089 $46,828 $5,584,422
17 193 $56,918 $10,005 $46,912 $5,537,510
17 194 $56,918 $9,921 $46,996 $5,490,514
17 195 $56,918 $9,837 $47,081 $5,443,433
17 196 $56,918 $9,753 $47,165 $5,396,268
17 197 $56,918 $9,668 $47,249 $5,349,019
17 198 $56,918 $9,584 $47,334 $5,301,685
17 199 $56,918 $9,499 $47,419 $5,254,266
17 200 $56,918 $9,414 $47,504 $5,206,762
17 201 $56,918 $9,329 $47,589 $5,159,173
17 202 $56,918 $9,244 $47,674 $5,111,499
17 203 $56,918 $9,158 $47,760 $5,063,739
17 204 $56,918 $9,073 $47,845 $5,015,894
18 205 $56,918 $8,987 $47,931 $4,967,963
18 206 $56,918 $8,901 $48,017 $4,919,946
18 207 $56,918 $8,815 $48,103 $4,871,844
18 208 $56,918 $8,729 $48,189 $4,823,655
18 209 $56,918 $8,642 $48,275 $4,775,379
18 210 $56,918 $8,556 $48,362 $4,727,017
18 211 $56,918 $8,469 $48,448 $4,678,569
18 212 $56,918 $8,382 $48,535 $4,630,034
18 213 $56,918 $8,295 $48,622 $4,581,411
18 214 $56,918 $8,208 $48,709 $4,532,702
18 215 $56,918 $8,121 $48,797 $4,483,905
18 216 $56,918 $8,034 $48,884 $4,435,021
19 217 $56,918 $7,946 $48,972 $4,386,050
19 218 $56,918 $7,858 $49,059 $4,336,990
19 219 $56,918 $7,770 $49,147 $4,287,843
19 220 $56,918 $7,682 $49,235 $4,238,608
19 221 $56,918 $7,594 $49,324 $4,189,284
19 222 $56,918 $7,506 $49,412 $4,139,872
19 223 $56,918 $7,417 $49,500 $4,090,372
19 224 $56,918 $7,329 $49,589 $4,040,783
19 225 $56,918 $7,240 $49,678 $3,991,105
19 226 $56,918 $7,151 $49,767 $3,941,338
19 227 $56,918 $7,062 $49,856 $3,891,481
19 228 $56,918 $6,972 $49,945 $3,841,536
20 229 $56,918 $6,883 $50,035 $3,791,501
20 230 $56,918 $6,793 $50,125 $3,741,376
20 231 $56,918 $6,703 $50,214 $3,691,162
20 232 $56,918 $6,613 $50,304 $3,640,858
20 233 $56,918 $6,523 $50,395 $3,590,463
20 234 $56,918 $6,433 $50,485 $3,539,978
20 235 $56,918 $6,342 $50,575 $3,489,403
20 236 $56,918 $6,252 $50,666 $3,438,737
20 237 $56,918 $6,161 $50,757 $3,387,980
20 238 $56,918 $6,070 $50,848 $3,337,133
20 239 $56,918 $5,979 $50,939 $3,286,194
20 240 $56,918 $5,888 $51,030 $3,235,164
21 241 $56,918 $5,796 $51,121 $3,184,043
21 242 $56,918 $5,705 $51,213 $3,132,830
21 243 $56,918 $5,613 $51,305 $3,081,525
21 244 $56,918 $5,521 $51,397 $3,030,128
21 245 $56,918 $5,429 $51,489 $2,978,640
21 246 $56,918 $5,337 $51,581 $2,927,059
21 247 $56,918 $5,244 $51,673 $2,875,385
21 248 $56,918 $5,152 $51,766 $2,823,619
21 249 $56,918 $5,059 $51,859 $2,771,760
21 250 $56,918 $4,966 $51,952 $2,719,809
21 251 $56,918 $4,873 $52,045 $2,667,764
21 252 $56,918 $4,780 $52,138 $2,615,626
22 253 $56,918 $4,686 $52,231 $2,563,395
22 254 $56,918 $4,593 $52,325 $2,511,070
22 255 $56,918 $4,499 $52,419 $2,458,651
22 256 $56,918 $4,405 $52,513 $2,406,138
22 257 $56,918 $4,311 $52,607 $2,353,532
22 258 $56,918 $4,217 $52,701 $2,300,831
22 259 $56,918 $4,122 $52,795 $2,248,035
22 260 $56,918 $4,028 $52,890 $2,195,145
22 261 $56,918 $3,933 $52,985 $2,142,160
22 262 $56,918 $3,838 $53,080 $2,089,081
22 263 $56,918 $3,743 $53,175 $2,035,906
22 264 $56,918 $3,648 $53,270 $1,982,636
23 265 $56,918 $3,552 $53,366 $1,929,270
23 266 $56,918 $3,457 $53,461 $1,875,809
23 267 $56,918 $3,361 $53,557 $1,822,252
23 268 $56,918 $3,265 $53,653 $1,768,600
23 269 $56,918 $3,169 $53,749 $1,714,851
23 270 $56,918 $3,072 $53,845 $1,661,005
23 271 $56,918 $2,976 $53,942 $1,607,063
23 272 $56,918 $2,879 $54,038 $1,553,025
23 273 $56,918 $2,783 $54,135 $1,498,890
23 274 $56,918 $2,686 $54,232 $1,444,658
23 275 $56,918 $2,588 $54,329 $1,390,328
23 276 $56,918 $2,491 $54,427 $1,335,902
24 277 $56,918 $2,393 $54,524 $1,281,377
24 278 $56,918 $2,296 $54,622 $1,226,755
24 279 $56,918 $2,198 $54,720 $1,172,036
24 280 $56,918 $2,100 $54,818 $1,117,218
24 281 $56,918 $2,002 $54,916 $1,062,302
24 282 $56,918 $1,903 $55,014 $1,007,287
24 283 $56,918 $1,805 $55,113 $952,174
24 284 $56,918 $1,706 $55,212 $896,963
24 285 $56,918 $1,607 $55,311 $841,652
24 286 $56,918 $1,508 $55,410 $786,242
24 287 $56,918 $1,409 $55,509 $730,733
24 288 $56,918 $1,309 $55,608 $675,125
25 289 $56,918 $1,210 $55,708 $619,416
25 290 $56,918 $1,110 $55,808 $563,608
25 291 $56,918 $1,010 $55,908 $507,701
25 292 $56,918 $910 $56,008 $451,692
25 293 $56,918 $809 $56,108 $395,584
25 294 $56,918 $709 $56,209 $339,375
25 295 $56,918 $608 $56,310 $283,065
25 296 $56,918 $507 $56,411 $226,655
25 297 $56,918 $406 $56,512 $170,143
25 298 $56,918 $305 $56,613 $113,530
25 299 $56,918 $203 $56,714 $56,816
25 300 $56,918 $102 $56,816 $0