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$ 10,800,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 11,070,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$10,800,000
 
Monthly Repayment (HKD)
$69,854
Loan Amount (HKD)
$16,200,000
+
Total Interest (HKD)
$4,756,072
=
Total Repayment (HKD)
$20,956,072
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $69,854 $29,025 $40,829 $16,159,171
1 2 $69,854 $28,952 $40,902 $16,118,270
1 3 $69,854 $28,879 $40,975 $16,077,295
1 4 $69,854 $28,805 $41,048 $16,036,246
1 5 $69,854 $28,732 $41,122 $15,995,124
1 6 $69,854 $28,658 $41,196 $15,953,929
1 7 $69,854 $28,584 $41,269 $15,912,659
1 8 $69,854 $28,510 $41,343 $15,871,316
1 9 $69,854 $28,436 $41,417 $15,829,898
1 10 $69,854 $28,362 $41,492 $15,788,407
1 11 $69,854 $28,288 $41,566 $15,746,841
1 12 $69,854 $28,213 $41,640 $15,705,200
2 13 $69,854 $28,138 $41,715 $15,663,485
2 14 $69,854 $28,064 $41,790 $15,621,695
2 15 $69,854 $27,989 $41,865 $15,579,831
2 16 $69,854 $27,914 $41,940 $15,537,891
2 17 $69,854 $27,839 $42,015 $15,495,876
2 18 $69,854 $27,763 $42,090 $15,453,786
2 19 $69,854 $27,688 $42,166 $15,411,620
2 20 $69,854 $27,612 $42,241 $15,369,379
2 21 $69,854 $27,537 $42,317 $15,327,062
2 22 $69,854 $27,461 $42,393 $15,284,670
2 23 $69,854 $27,385 $42,469 $15,242,201
2 24 $69,854 $27,309 $42,545 $15,199,657
3 25 $69,854 $27,233 $42,621 $15,157,036
3 26 $69,854 $27,156 $42,697 $15,114,339
3 27 $69,854 $27,080 $42,774 $15,071,565
3 28 $69,854 $27,003 $42,850 $15,028,715
3 29 $69,854 $26,926 $42,927 $14,985,787
3 30 $69,854 $26,850 $43,004 $14,942,783
3 31 $69,854 $26,772 $43,081 $14,899,702
3 32 $69,854 $26,695 $43,158 $14,856,544
3 33 $69,854 $26,618 $43,236 $14,813,308
3 34 $69,854 $26,541 $43,313 $14,769,995
3 35 $69,854 $26,463 $43,391 $14,726,605
3 36 $69,854 $26,385 $43,468 $14,683,136
4 37 $69,854 $26,307 $43,546 $14,639,590
4 38 $69,854 $26,229 $43,624 $14,595,966
4 39 $69,854 $26,151 $43,702 $14,552,263
4 40 $69,854 $26,073 $43,781 $14,508,482
4 41 $69,854 $25,994 $43,859 $14,464,623
4 42 $69,854 $25,916 $43,938 $14,420,685
4 43 $69,854 $25,837 $44,017 $14,376,669
4 44 $69,854 $25,758 $44,095 $14,332,574
4 45 $69,854 $25,679 $44,174 $14,288,399
4 46 $69,854 $25,600 $44,254 $14,244,146
4 47 $69,854 $25,521 $44,333 $14,199,813
4 48 $69,854 $25,441 $44,412 $14,155,401
5 49 $69,854 $25,362 $44,492 $14,110,909
5 50 $69,854 $25,282 $44,572 $14,066,337
5 51 $69,854 $25,202 $44,651 $14,021,686
5 52 $69,854 $25,122 $44,731 $13,976,954
5 53 $69,854 $25,042 $44,812 $13,932,143
5 54 $69,854 $24,962 $44,892 $13,887,251
5 55 $69,854 $24,881 $44,972 $13,842,279
5 56 $69,854 $24,801 $45,053 $13,797,226
5 57 $69,854 $24,720 $45,134 $13,752,092
5 58 $69,854 $24,639 $45,214 $13,706,878
5 59 $69,854 $24,558 $45,295 $13,661,583
5 60 $69,854 $24,477 $45,377 $13,616,206
6 61 $69,854 $24,396 $45,458 $13,570,748
6 62 $69,854 $24,314 $45,539 $13,525,209
6 63 $69,854 $24,233 $45,621 $13,479,588
6 64 $69,854 $24,151 $45,703 $13,433,885
6 65 $69,854 $24,069 $45,785 $13,388,101
6 66 $69,854 $23,987 $45,867 $13,342,234
6 67 $69,854 $23,905 $45,949 $13,296,286
6 68 $69,854 $23,823 $46,031 $13,250,254
6 69 $69,854 $23,740 $46,114 $13,204,141
6 70 $69,854 $23,657 $46,196 $13,157,945
6 71 $69,854 $23,575 $46,279 $13,111,666
6 72 $69,854 $23,492 $46,362 $13,065,304
7 73 $69,854 $23,409 $46,445 $13,018,859
7 74 $69,854 $23,325 $46,528 $12,972,331
7 75 $69,854 $23,242 $46,611 $12,925,719
7 76 $69,854 $23,159 $46,695 $12,879,025
7 77 $69,854 $23,075 $46,779 $12,832,246
7 78 $69,854 $22,991 $46,862 $12,785,383
7 79 $69,854 $22,907 $46,946 $12,738,437
7 80 $69,854 $22,823 $47,031 $12,691,406
7 81 $69,854 $22,739 $47,115 $12,644,292
7 82 $69,854 $22,654 $47,199 $12,597,092
7 83 $69,854 $22,570 $47,284 $12,549,809
7 84 $69,854 $22,485 $47,369 $12,502,440
8 85 $69,854 $22,400 $47,453 $12,454,987
8 86 $69,854 $22,315 $47,538 $12,407,448
8 87 $69,854 $22,230 $47,624 $12,359,825
8 88 $69,854 $22,145 $47,709 $12,312,116
8 89 $69,854 $22,059 $47,794 $12,264,322
8 90 $69,854 $21,974 $47,880 $12,216,442
8 91 $69,854 $21,888 $47,966 $12,168,476
8 92 $69,854 $21,802 $48,052 $12,120,424
8 93 $69,854 $21,716 $48,138 $12,072,286
8 94 $69,854 $21,630 $48,224 $12,024,062
8 95 $69,854 $21,543 $48,310 $11,975,752
8 96 $69,854 $21,457 $48,397 $11,927,355
9 97 $69,854 $21,370 $48,484 $11,878,871
9 98 $69,854 $21,283 $48,571 $11,830,300
9 99 $69,854 $21,196 $48,658 $11,781,643
9 100 $69,854 $21,109 $48,745 $11,732,898
9 101 $69,854 $21,021 $48,832 $11,684,066
9 102 $69,854 $20,934 $48,920 $11,635,146
9 103 $69,854 $20,846 $49,007 $11,586,139
9 104 $69,854 $20,758 $49,095 $11,537,044
9 105 $69,854 $20,671 $49,183 $11,487,861
9 106 $69,854 $20,582 $49,271 $11,438,590
9 107 $69,854 $20,494 $49,359 $11,389,230
9 108 $69,854 $20,406 $49,448 $11,339,782
10 109 $69,854 $20,317 $49,536 $11,290,246
10 110 $69,854 $20,228 $49,625 $11,240,621
10 111 $69,854 $20,139 $49,714 $11,190,906
10 112 $69,854 $20,050 $49,803 $11,141,103
10 113 $69,854 $19,961 $49,892 $11,091,211
10 114 $69,854 $19,872 $49,982 $11,041,229
10 115 $69,854 $19,782 $50,071 $10,991,158
10 116 $69,854 $19,692 $50,161 $10,940,997
10 117 $69,854 $19,603 $50,251 $10,890,746
10 118 $69,854 $19,513 $50,341 $10,840,405
10 119 $69,854 $19,422 $50,431 $10,789,973
10 120 $69,854 $19,332 $50,522 $10,739,452
11 121 $69,854 $19,242 $50,612 $10,688,840
11 122 $69,854 $19,151 $50,703 $10,638,137
11 123 $69,854 $19,060 $50,794 $10,587,344
11 124 $69,854 $18,969 $50,885 $10,536,459
11 125 $69,854 $18,878 $50,976 $10,485,483
11 126 $69,854 $18,786 $51,067 $10,434,416
11 127 $69,854 $18,695 $51,159 $10,383,258
11 128 $69,854 $18,603 $51,250 $10,332,007
11 129 $69,854 $18,512 $51,342 $10,280,665
11 130 $69,854 $18,420 $51,434 $10,229,231
11 131 $69,854 $18,327 $51,526 $10,177,705
11 132 $69,854 $18,235 $51,619 $10,126,086
12 133 $69,854 $18,143 $51,711 $10,074,375
12 134 $69,854 $18,050 $51,804 $10,022,572
12 135 $69,854 $17,957 $51,896 $9,970,675
12 136 $69,854 $17,864 $51,989 $9,918,686
12 137 $69,854 $17,771 $52,083 $9,866,603
12 138 $69,854 $17,678 $52,176 $9,814,427
12 139 $69,854 $17,584 $52,269 $9,762,158
12 140 $69,854 $17,491 $52,363 $9,709,795
12 141 $69,854 $17,397 $52,457 $9,657,338
12 142 $69,854 $17,303 $52,551 $9,604,787
12 143 $69,854 $17,209 $52,645 $9,552,142
12 144 $69,854 $17,114 $52,739 $9,499,403
13 145 $69,854 $17,020 $52,834 $9,446,569
13 146 $69,854 $16,925 $52,928 $9,393,641
13 147 $69,854 $16,830 $53,023 $9,340,617
13 148 $69,854 $16,735 $53,118 $9,287,499
13 149 $69,854 $16,640 $53,213 $9,234,286
13 150 $69,854 $16,545 $53,309 $9,180,977
13 151 $69,854 $16,449 $53,404 $9,127,572
13 152 $69,854 $16,354 $53,500 $9,074,072
13 153 $69,854 $16,258 $53,596 $9,020,477
13 154 $69,854 $16,162 $53,692 $8,966,785
13 155 $69,854 $16,065 $53,788 $8,912,997
13 156 $69,854 $15,969 $53,884 $8,859,112
14 157 $69,854 $15,873 $53,981 $8,805,131
14 158 $69,854 $15,776 $54,078 $8,751,053
14 159 $69,854 $15,679 $54,175 $8,696,879
14 160 $69,854 $15,582 $54,272 $8,642,607
14 161 $69,854 $15,485 $54,369 $8,588,238
14 162 $69,854 $15,387 $54,466 $8,533,772
14 163 $69,854 $15,290 $54,564 $8,479,208
14 164 $69,854 $15,192 $54,662 $8,424,546
14 165 $69,854 $15,094 $54,760 $8,369,787
14 166 $69,854 $14,996 $54,858 $8,314,929
14 167 $69,854 $14,898 $54,956 $8,259,973
14 168 $69,854 $14,799 $55,054 $8,204,919
15 169 $69,854 $14,700 $55,153 $8,149,766
15 170 $69,854 $14,602 $55,252 $8,094,514
15 171 $69,854 $14,503 $55,351 $8,039,163
15 172 $69,854 $14,403 $55,450 $7,983,713
15 173 $69,854 $14,304 $55,549 $7,928,163
15 174 $69,854 $14,205 $55,649 $7,872,514
15 175 $69,854 $14,105 $55,749 $7,816,766
15 176 $69,854 $14,005 $55,849 $7,760,917
15 177 $69,854 $13,905 $55,949 $7,704,968
15 178 $69,854 $13,805 $56,049 $7,648,920
15 179 $69,854 $13,704 $56,149 $7,592,770
15 180 $69,854 $13,604 $56,250 $7,536,521
16 181 $69,854 $13,503 $56,351 $7,480,170
16 182 $69,854 $13,402 $56,452 $7,423,718
16 183 $69,854 $13,301 $56,553 $7,367,166
16 184 $69,854 $13,200 $56,654 $7,310,511
16 185 $69,854 $13,098 $56,756 $7,253,756
16 186 $69,854 $12,996 $56,857 $7,196,899
16 187 $69,854 $12,894 $56,959 $7,139,939
16 188 $69,854 $12,792 $57,061 $7,082,878
16 189 $69,854 $12,690 $57,163 $7,025,715
16 190 $69,854 $12,588 $57,266 $6,968,449
16 191 $69,854 $12,485 $57,368 $6,911,081
16 192 $69,854 $12,382 $57,471 $6,853,609
17 193 $69,854 $12,279 $57,574 $6,796,035
17 194 $69,854 $12,176 $57,677 $6,738,358
17 195 $69,854 $12,073 $57,781 $6,680,577
17 196 $69,854 $11,969 $57,884 $6,622,693
17 197 $69,854 $11,866 $57,988 $6,564,705
17 198 $69,854 $11,762 $58,092 $6,506,613
17 199 $69,854 $11,658 $58,196 $6,448,417
17 200 $69,854 $11,553 $58,300 $6,390,117
17 201 $69,854 $11,449 $58,405 $6,331,713
17 202 $69,854 $11,344 $58,509 $6,273,203
17 203 $69,854 $11,239 $58,614 $6,214,589
17 204 $69,854 $11,134 $58,719 $6,155,870
18 205 $69,854 $11,029 $58,824 $6,097,046
18 206 $69,854 $10,924 $58,930 $6,038,116
18 207 $69,854 $10,818 $59,035 $5,979,081
18 208 $69,854 $10,713 $59,141 $5,919,940
18 209 $69,854 $10,607 $59,247 $5,860,693
18 210 $69,854 $10,500 $59,353 $5,801,340
18 211 $69,854 $10,394 $59,460 $5,741,880
18 212 $69,854 $10,288 $59,566 $5,682,314
18 213 $69,854 $10,181 $59,673 $5,622,641
18 214 $69,854 $10,074 $59,780 $5,562,862
18 215 $69,854 $9,967 $59,887 $5,502,975
18 216 $69,854 $9,859 $59,994 $5,442,981
19 217 $69,854 $9,752 $60,102 $5,382,879
19 218 $69,854 $9,644 $60,209 $5,322,670
19 219 $69,854 $9,536 $60,317 $5,262,353
19 220 $69,854 $9,428 $60,425 $5,201,928
19 221 $69,854 $9,320 $60,533 $5,141,394
19 222 $69,854 $9,212 $60,642 $5,080,752
19 223 $69,854 $9,103 $60,751 $5,020,002
19 224 $69,854 $8,994 $60,859 $4,959,142
19 225 $69,854 $8,885 $60,968 $4,898,174
19 226 $69,854 $8,776 $61,078 $4,837,096
19 227 $69,854 $8,666 $61,187 $4,775,909
19 228 $69,854 $8,557 $61,297 $4,714,612
20 229 $69,854 $8,447 $61,407 $4,653,206
20 230 $69,854 $8,337 $61,517 $4,591,689
20 231 $69,854 $8,227 $61,627 $4,530,062
20 232 $69,854 $8,116 $61,737 $4,468,325
20 233 $69,854 $8,006 $61,848 $4,406,477
20 234 $69,854 $7,895 $61,959 $4,344,519
20 235 $69,854 $7,784 $62,070 $4,282,449
20 236 $69,854 $7,673 $62,181 $4,220,268
20 237 $69,854 $7,561 $62,292 $4,157,976
20 238 $69,854 $7,450 $62,404 $4,095,572
20 239 $69,854 $7,338 $62,516 $4,033,056
20 240 $69,854 $7,226 $62,628 $3,970,429
21 241 $69,854 $7,114 $62,740 $3,907,689
21 242 $69,854 $7,001 $62,852 $3,844,837
21 243 $69,854 $6,889 $62,965 $3,781,872
21 244 $69,854 $6,776 $63,078 $3,718,794
21 245 $69,854 $6,663 $63,191 $3,655,603
21 246 $69,854 $6,550 $63,304 $3,592,299
21 247 $69,854 $6,436 $63,417 $3,528,882
21 248 $69,854 $6,323 $63,531 $3,465,351
21 249 $69,854 $6,209 $63,645 $3,401,706
21 250 $69,854 $6,095 $63,759 $3,337,947
21 251 $69,854 $5,980 $63,873 $3,274,074
21 252 $69,854 $5,866 $63,988 $3,210,087
22 253 $69,854 $5,751 $64,102 $3,145,984
22 254 $69,854 $5,637 $64,217 $3,081,767
22 255 $69,854 $5,521 $64,332 $3,017,435
22 256 $69,854 $5,406 $64,447 $2,952,988
22 257 $69,854 $5,291 $64,563 $2,888,425
22 258 $69,854 $5,175 $64,678 $2,823,747
22 259 $69,854 $5,059 $64,794 $2,758,952
22 260 $69,854 $4,943 $64,910 $2,694,042
22 261 $69,854 $4,827 $65,027 $2,629,015
22 262 $69,854 $4,710 $65,143 $2,563,872
22 263 $69,854 $4,594 $65,260 $2,498,612
22 264 $69,854 $4,477 $65,377 $2,433,235
23 265 $69,854 $4,360 $65,494 $2,367,741
23 266 $69,854 $4,242 $65,611 $2,302,130
23 267 $69,854 $4,125 $65,729 $2,236,401
23 268 $69,854 $4,007 $65,847 $2,170,554
23 269 $69,854 $3,889 $65,965 $2,104,589
23 270 $69,854 $3,771 $66,083 $2,038,506
23 271 $69,854 $3,652 $66,201 $1,972,305
23 272 $69,854 $3,534 $66,320 $1,905,985
23 273 $69,854 $3,415 $66,439 $1,839,547
23 274 $69,854 $3,296 $66,558 $1,772,989
23 275 $69,854 $3,177 $66,677 $1,706,312
23 276 $69,854 $3,057 $66,796 $1,639,516
24 277 $69,854 $2,937 $66,916 $1,572,599
24 278 $69,854 $2,818 $67,036 $1,505,563
24 279 $69,854 $2,697 $67,156 $1,438,407
24 280 $69,854 $2,577 $67,276 $1,371,131
24 281 $69,854 $2,457 $67,397 $1,303,734
24 282 $69,854 $2,336 $67,518 $1,236,216
24 283 $69,854 $2,215 $67,639 $1,168,578
24 284 $69,854 $2,094 $67,760 $1,100,818
24 285 $69,854 $1,972 $67,881 $1,032,936
24 286 $69,854 $1,851 $68,003 $964,933
24 287 $69,854 $1,729 $68,125 $896,809
24 288 $69,854 $1,607 $68,247 $828,562
25 289 $69,854 $1,485 $68,369 $760,193
25 290 $69,854 $1,362 $68,492 $691,701
25 291 $69,854 $1,239 $68,614 $623,087
25 292 $69,854 $1,116 $68,737 $554,350
25 293 $69,854 $993 $68,860 $485,489
25 294 $69,854 $870 $68,984 $416,506
25 295 $69,854 $746 $69,107 $347,398
25 296 $69,854 $622 $69,231 $278,167
25 297 $69,854 $498 $69,355 $208,812
25 298 $69,854 $374 $69,479 $139,333
25 299 $69,854 $250 $69,604 $69,729
25 300 $69,854 $125 $69,729 $0