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$ 7,200,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 7,380,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$7,200,000
 
Monthly Repayment (HKD)
$46,569
Loan Amount (HKD)
$10,800,000
+
Total Interest (HKD)
$3,170,715
=
Total Repayment (HKD)
$13,970,715
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $46,569 $19,350 $27,219 $10,772,781
1 2 $46,569 $19,301 $27,268 $10,745,513
1 3 $46,569 $19,252 $27,317 $10,718,196
1 4 $46,569 $19,203 $27,366 $10,690,831
1 5 $46,569 $19,154 $27,415 $10,663,416
1 6 $46,569 $19,105 $27,464 $10,635,952
1 7 $46,569 $19,056 $27,513 $10,608,439
1 8 $46,569 $19,007 $27,562 $10,580,877
1 9 $46,569 $18,957 $27,612 $10,553,266
1 10 $46,569 $18,908 $27,661 $10,525,604
1 11 $46,569 $18,858 $27,711 $10,497,894
1 12 $46,569 $18,809 $27,760 $10,470,133
2 13 $46,569 $18,759 $27,810 $10,442,323
2 14 $46,569 $18,709 $27,860 $10,414,464
2 15 $46,569 $18,659 $27,910 $10,386,554
2 16 $46,569 $18,609 $27,960 $10,358,594
2 17 $46,569 $18,559 $28,010 $10,330,584
2 18 $46,569 $18,509 $28,060 $10,302,524
2 19 $46,569 $18,459 $28,110 $10,274,414
2 20 $46,569 $18,408 $28,161 $10,246,253
2 21 $46,569 $18,358 $28,211 $10,218,042
2 22 $46,569 $18,307 $28,262 $10,189,780
2 23 $46,569 $18,257 $28,312 $10,161,468
2 24 $46,569 $18,206 $28,363 $10,133,104
3 25 $46,569 $18,155 $28,414 $10,104,691
3 26 $46,569 $18,104 $28,465 $10,076,226
3 27 $46,569 $18,053 $28,516 $10,047,710
3 28 $46,569 $18,002 $28,567 $10,019,143
3 29 $46,569 $17,951 $28,618 $9,990,525
3 30 $46,569 $17,900 $28,669 $9,961,856
3 31 $46,569 $17,848 $28,721 $9,933,135
3 32 $46,569 $17,797 $28,772 $9,904,363
3 33 $46,569 $17,745 $28,824 $9,875,539
3 34 $46,569 $17,694 $28,875 $9,846,664
3 35 $46,569 $17,642 $28,927 $9,817,736
3 36 $46,569 $17,590 $28,979 $9,788,758
4 37 $46,569 $17,538 $29,031 $9,759,727
4 38 $46,569 $17,486 $29,083 $9,730,644
4 39 $46,569 $17,434 $29,135 $9,701,509
4 40 $46,569 $17,382 $29,187 $9,672,322
4 41 $46,569 $17,330 $29,239 $9,643,082
4 42 $46,569 $17,277 $29,292 $9,613,790
4 43 $46,569 $17,225 $29,344 $9,584,446
4 44 $46,569 $17,172 $29,397 $9,555,049
4 45 $46,569 $17,119 $29,450 $9,525,599
4 46 $46,569 $17,067 $29,502 $9,496,097
4 47 $46,569 $17,014 $29,555 $9,466,542
4 48 $46,569 $16,961 $29,608 $9,436,934
5 49 $46,569 $16,908 $29,661 $9,407,273
5 50 $46,569 $16,855 $29,714 $9,377,558
5 51 $46,569 $16,801 $29,768 $9,347,791
5 52 $46,569 $16,748 $29,821 $9,317,970
5 53 $46,569 $16,695 $29,874 $9,288,095
5 54 $46,569 $16,641 $29,928 $9,258,167
5 55 $46,569 $16,588 $29,981 $9,228,186
5 56 $46,569 $16,534 $30,035 $9,198,151
5 57 $46,569 $16,480 $30,089 $9,168,062
5 58 $46,569 $16,426 $30,143 $9,137,919
5 59 $46,569 $16,372 $30,197 $9,107,722
5 60 $46,569 $16,318 $30,251 $9,077,471
6 61 $46,569 $16,264 $30,305 $9,047,165
6 62 $46,569 $16,210 $30,360 $9,016,806
6 63 $46,569 $16,155 $30,414 $8,986,392
6 64 $46,569 $16,101 $30,468 $8,955,924
6 65 $46,569 $16,046 $30,523 $8,925,401
6 66 $46,569 $15,991 $30,578 $8,894,823
6 67 $46,569 $15,937 $30,632 $8,864,190
6 68 $46,569 $15,882 $30,687 $8,833,503
6 69 $46,569 $15,827 $30,742 $8,802,761
6 70 $46,569 $15,772 $30,797 $8,771,963
6 71 $46,569 $15,716 $30,853 $8,741,111
6 72 $46,569 $15,661 $30,908 $8,710,203
7 73 $46,569 $15,606 $30,963 $8,679,239
7 74 $46,569 $15,550 $31,019 $8,648,221
7 75 $46,569 $15,495 $31,074 $8,617,146
7 76 $46,569 $15,439 $31,130 $8,586,016
7 77 $46,569 $15,383 $31,186 $8,554,831
7 78 $46,569 $15,327 $31,242 $8,523,589
7 79 $46,569 $15,271 $31,298 $8,492,291
7 80 $46,569 $15,215 $31,354 $8,460,938
7 81 $46,569 $15,159 $31,410 $8,429,528
7 82 $46,569 $15,103 $31,466 $8,398,062
7 83 $46,569 $15,047 $31,523 $8,366,539
7 84 $46,569 $14,990 $31,579 $8,334,960
8 85 $46,569 $14,933 $31,636 $8,303,324
8 86 $46,569 $14,877 $31,692 $8,271,632
8 87 $46,569 $14,820 $31,749 $8,239,883
8 88 $46,569 $14,763 $31,806 $8,208,077
8 89 $46,569 $14,706 $31,863 $8,176,214
8 90 $46,569 $14,649 $31,920 $8,144,294
8 91 $46,569 $14,592 $31,977 $8,112,317
8 92 $46,569 $14,535 $32,034 $8,080,283
8 93 $46,569 $14,477 $32,092 $8,048,191
8 94 $46,569 $14,420 $32,149 $8,016,041
8 95 $46,569 $14,362 $32,207 $7,983,834
8 96 $46,569 $14,304 $32,265 $7,951,570
9 97 $46,569 $14,247 $32,322 $7,919,247
9 98 $46,569 $14,189 $32,380 $7,886,867
9 99 $46,569 $14,131 $32,438 $7,854,428
9 100 $46,569 $14,073 $32,497 $7,821,932
9 101 $46,569 $14,014 $32,555 $7,789,377
9 102 $46,569 $13,956 $32,613 $7,756,764
9 103 $46,569 $13,898 $32,672 $7,724,093
9 104 $46,569 $13,839 $32,730 $7,691,363
9 105 $46,569 $13,780 $32,789 $7,658,574
9 106 $46,569 $13,722 $32,847 $7,625,726
9 107 $46,569 $13,663 $32,906 $7,592,820
9 108 $46,569 $13,604 $32,965 $7,559,855
10 109 $46,569 $13,545 $33,024 $7,526,831
10 110 $46,569 $13,486 $33,083 $7,493,747
10 111 $46,569 $13,426 $33,143 $7,460,604
10 112 $46,569 $13,367 $33,202 $7,427,402
10 113 $46,569 $13,307 $33,262 $7,394,141
10 114 $46,569 $13,248 $33,321 $7,360,819
10 115 $46,569 $13,188 $33,381 $7,327,438
10 116 $46,569 $13,128 $33,441 $7,293,998
10 117 $46,569 $13,068 $33,501 $7,260,497
10 118 $46,569 $13,008 $33,561 $7,226,936
10 119 $46,569 $12,948 $33,621 $7,193,316
10 120 $46,569 $12,888 $33,681 $7,159,635
11 121 $46,569 $12,828 $33,741 $7,125,893
11 122 $46,569 $12,767 $33,802 $7,092,091
11 123 $46,569 $12,707 $33,862 $7,058,229
11 124 $46,569 $12,646 $33,923 $7,024,306
11 125 $46,569 $12,585 $33,984 $6,990,322
11 126 $46,569 $12,524 $34,045 $6,956,277
11 127 $46,569 $12,463 $34,106 $6,922,172
11 128 $46,569 $12,402 $34,167 $6,888,005
11 129 $46,569 $12,341 $34,228 $6,853,777
11 130 $46,569 $12,280 $34,289 $6,819,487
11 131 $46,569 $12,218 $34,351 $6,785,137
11 132 $46,569 $12,157 $34,412 $6,750,724
12 133 $46,569 $12,095 $34,474 $6,716,250
12 134 $46,569 $12,033 $34,536 $6,681,715
12 135 $46,569 $11,971 $34,598 $6,647,117
12 136 $46,569 $11,909 $34,660 $6,612,457
12 137 $46,569 $11,847 $34,722 $6,577,736
12 138 $46,569 $11,785 $34,784 $6,542,952
12 139 $46,569 $11,723 $34,846 $6,508,105
12 140 $46,569 $11,660 $34,909 $6,473,197
12 141 $46,569 $11,598 $34,971 $6,438,225
12 142 $46,569 $11,535 $35,034 $6,403,192
12 143 $46,569 $11,472 $35,097 $6,368,095
12 144 $46,569 $11,410 $35,160 $6,332,935
13 145 $46,569 $11,347 $35,223 $6,297,713
13 146 $46,569 $11,283 $35,286 $6,262,427
13 147 $46,569 $11,220 $35,349 $6,227,078
13 148 $46,569 $11,157 $35,412 $6,191,666
13 149 $46,569 $11,093 $35,476 $6,156,190
13 150 $46,569 $11,030 $35,539 $6,120,651
13 151 $46,569 $10,966 $35,603 $6,085,048
13 152 $46,569 $10,902 $35,667 $6,049,382
13 153 $46,569 $10,838 $35,731 $6,013,651
13 154 $46,569 $10,774 $35,795 $5,977,856
13 155 $46,569 $10,710 $35,859 $5,941,998
13 156 $46,569 $10,646 $35,923 $5,906,075
14 157 $46,569 $10,582 $35,987 $5,870,087
14 158 $46,569 $10,517 $36,052 $5,834,036
14 159 $46,569 $10,453 $36,116 $5,797,919
14 160 $46,569 $10,388 $36,181 $5,761,738
14 161 $46,569 $10,323 $36,246 $5,725,492
14 162 $46,569 $10,258 $36,311 $5,689,181
14 163 $46,569 $10,193 $36,376 $5,652,805
14 164 $46,569 $10,128 $36,441 $5,616,364
14 165 $46,569 $10,063 $36,506 $5,579,858
14 166 $46,569 $9,997 $36,572 $5,543,286
14 167 $46,569 $9,932 $36,637 $5,506,649
14 168 $46,569 $9,866 $36,703 $5,469,946
15 169 $46,569 $9,800 $36,769 $5,433,177
15 170 $46,569 $9,734 $36,835 $5,396,342
15 171 $46,569 $9,668 $36,901 $5,359,442
15 172 $46,569 $9,602 $36,967 $5,322,475
15 173 $46,569 $9,536 $37,033 $5,285,442
15 174 $46,569 $9,470 $37,099 $5,248,343
15 175 $46,569 $9,403 $37,166 $5,211,177
15 176 $46,569 $9,337 $37,232 $5,173,945
15 177 $46,569 $9,270 $37,299 $5,136,646
15 178 $46,569 $9,203 $37,366 $5,099,280
15 179 $46,569 $9,136 $37,433 $5,061,847
15 180 $46,569 $9,069 $37,500 $5,024,347
16 181 $46,569 $9,002 $37,567 $4,986,780
16 182 $46,569 $8,935 $37,634 $4,949,146
16 183 $46,569 $8,867 $37,702 $4,911,444
16 184 $46,569 $8,800 $37,769 $4,873,674
16 185 $46,569 $8,732 $37,837 $4,835,837
16 186 $46,569 $8,664 $37,905 $4,797,932
16 187 $46,569 $8,596 $37,973 $4,759,960
16 188 $46,569 $8,528 $38,041 $4,721,919
16 189 $46,569 $8,460 $38,109 $4,683,810
16 190 $46,569 $8,392 $38,177 $4,645,633
16 191 $46,569 $8,323 $38,246 $4,607,387
16 192 $46,569 $8,255 $38,314 $4,569,073
17 193 $46,569 $8,186 $38,383 $4,530,690
17 194 $46,569 $8,117 $38,452 $4,492,239
17 195 $46,569 $8,049 $38,520 $4,453,718
17 196 $46,569 $7,980 $38,589 $4,415,129
17 197 $46,569 $7,910 $38,659 $4,376,470
17 198 $46,569 $7,841 $38,728 $4,337,742
17 199 $46,569 $7,772 $38,797 $4,298,945
17 200 $46,569 $7,702 $38,867 $4,260,078
17 201 $46,569 $7,633 $38,936 $4,221,142
17 202 $46,569 $7,563 $39,006 $4,182,136
17 203 $46,569 $7,493 $39,076 $4,143,059
17 204 $46,569 $7,423 $39,146 $4,103,913
18 205 $46,569 $7,353 $39,216 $4,064,697
18 206 $46,569 $7,283 $39,286 $4,025,411
18 207 $46,569 $7,212 $39,357 $3,986,054
18 208 $46,569 $7,142 $39,427 $3,946,627
18 209 $46,569 $7,071 $39,498 $3,907,129
18 210 $46,569 $7,000 $39,569 $3,867,560
18 211 $46,569 $6,929 $39,640 $3,827,920
18 212 $46,569 $6,858 $39,711 $3,788,209
18 213 $46,569 $6,787 $39,782 $3,748,428
18 214 $46,569 $6,716 $39,853 $3,708,574
18 215 $46,569 $6,645 $39,925 $3,668,650
18 216 $46,569 $6,573 $39,996 $3,628,654
19 217 $46,569 $6,501 $40,068 $3,588,586
19 218 $46,569 $6,430 $40,139 $3,548,447
19 219 $46,569 $6,358 $40,211 $3,508,235
19 220 $46,569 $6,286 $40,283 $3,467,952
19 221 $46,569 $6,213 $40,356 $3,427,596
19 222 $46,569 $6,141 $40,428 $3,387,168
19 223 $46,569 $6,069 $40,500 $3,346,668
19 224 $46,569 $5,996 $40,573 $3,306,095
19 225 $46,569 $5,923 $40,646 $3,265,449
19 226 $46,569 $5,851 $40,718 $3,224,731
19 227 $46,569 $5,778 $40,791 $3,183,939
19 228 $46,569 $5,705 $40,864 $3,143,075
20 229 $46,569 $5,631 $40,938 $3,102,137
20 230 $46,569 $5,558 $41,011 $3,061,126
20 231 $46,569 $5,485 $41,085 $3,020,042
20 232 $46,569 $5,411 $41,158 $2,978,883
20 233 $46,569 $5,337 $41,232 $2,937,652
20 234 $46,569 $5,263 $41,306 $2,896,346
20 235 $46,569 $5,189 $41,380 $2,854,966
20 236 $46,569 $5,115 $41,454 $2,813,512
20 237 $46,569 $5,041 $41,528 $2,771,984
20 238 $46,569 $4,966 $41,603 $2,730,381
20 239 $46,569 $4,892 $41,677 $2,688,704
20 240 $46,569 $4,817 $41,752 $2,646,952
21 241 $46,569 $4,742 $41,827 $2,605,126
21 242 $46,569 $4,668 $41,902 $2,563,224
21 243 $46,569 $4,592 $41,977 $2,521,248
21 244 $46,569 $4,517 $42,052 $2,479,196
21 245 $46,569 $4,442 $42,127 $2,437,069
21 246 $46,569 $4,366 $42,203 $2,394,866
21 247 $46,569 $4,291 $42,278 $2,352,588
21 248 $46,569 $4,215 $42,354 $2,310,234
21 249 $46,569 $4,139 $42,430 $2,267,804
21 250 $46,569 $4,063 $42,506 $2,225,298
21 251 $46,569 $3,987 $42,582 $2,182,716
21 252 $46,569 $3,911 $42,658 $2,140,058
22 253 $46,569 $3,834 $42,735 $2,097,323
22 254 $46,569 $3,758 $42,811 $2,054,512
22 255 $46,569 $3,681 $42,888 $2,011,624
22 256 $46,569 $3,604 $42,965 $1,968,659
22 257 $46,569 $3,527 $43,042 $1,925,617
22 258 $46,569 $3,450 $43,119 $1,882,498
22 259 $46,569 $3,373 $43,196 $1,839,302
22 260 $46,569 $3,295 $43,274 $1,796,028
22 261 $46,569 $3,218 $43,351 $1,752,677
22 262 $46,569 $3,140 $43,429 $1,709,248
22 263 $46,569 $3,062 $43,507 $1,665,741
22 264 $46,569 $2,984 $43,585 $1,622,157
23 265 $46,569 $2,906 $43,663 $1,578,494
23 266 $46,569 $2,828 $43,741 $1,534,753
23 267 $46,569 $2,750 $43,819 $1,490,934
23 268 $46,569 $2,671 $43,898 $1,447,036
23 269 $46,569 $2,593 $43,976 $1,403,060
23 270 $46,569 $2,514 $44,055 $1,359,004
23 271 $46,569 $2,435 $44,134 $1,314,870
23 272 $46,569 $2,356 $44,213 $1,270,657
23 273 $46,569 $2,277 $44,292 $1,226,364
23 274 $46,569 $2,197 $44,372 $1,181,993
23 275 $46,569 $2,118 $44,451 $1,137,541
23 276 $46,569 $2,038 $44,531 $1,093,010
24 277 $46,569 $1,958 $44,611 $1,048,400
24 278 $46,569 $1,878 $44,691 $1,003,709
24 279 $46,569 $1,798 $44,771 $958,938
24 280 $46,569 $1,718 $44,851 $914,087
24 281 $46,569 $1,638 $44,931 $869,156
24 282 $46,569 $1,557 $45,012 $824,144
24 283 $46,569 $1,477 $45,092 $779,052
24 284 $46,569 $1,396 $45,173 $733,878
24 285 $46,569 $1,315 $45,254 $688,624
24 286 $46,569 $1,234 $45,335 $643,289
24 287 $46,569 $1,153 $45,416 $597,872
24 288 $46,569 $1,071 $45,498 $552,375
25 289 $46,569 $990 $45,579 $506,795
25 290 $46,569 $908 $45,661 $461,134
25 291 $46,569 $826 $45,743 $415,391
25 292 $46,569 $744 $45,825 $369,567
25 293 $46,569 $662 $45,907 $323,660
25 294 $46,569 $580 $45,989 $277,670
25 295 $46,569 $497 $46,072 $231,599
25 296 $46,569 $415 $46,154 $185,445
25 297 $46,569 $332 $46,237 $139,208
25 298 $46,569 $249 $46,320 $92,888
25 299 $46,569 $166 $46,403 $46,486
25 300 $46,569 $83 $46,486 $0