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$ 26,800,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 27,470,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$26,800,000
 
Monthly Repayment (HKD)
$173,340
Loan Amount (HKD)
$40,200,000
+
Total Interest (HKD)
$11,802,106
=
Total Repayment (HKD)
$52,002,106
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $173,340 $72,025 $101,315 $40,098,685
1 2 $173,340 $71,843 $101,497 $39,997,188
1 3 $173,340 $71,662 $101,679 $39,895,509
1 4 $173,340 $71,479 $101,861 $39,793,648
1 5 $173,340 $71,297 $102,043 $39,691,605
1 6 $173,340 $71,114 $102,226 $39,589,379
1 7 $173,340 $70,931 $102,409 $39,486,969
1 8 $173,340 $70,747 $102,593 $39,384,376
1 9 $173,340 $70,564 $102,777 $39,281,600
1 10 $173,340 $70,380 $102,961 $39,178,639
1 11 $173,340 $70,195 $103,145 $39,075,493
1 12 $173,340 $70,010 $103,330 $38,972,163
2 13 $173,340 $69,825 $103,515 $38,868,648
2 14 $173,340 $69,640 $103,701 $38,764,947
2 15 $173,340 $69,454 $103,886 $38,661,061
2 16 $173,340 $69,268 $104,073 $38,556,988
2 17 $173,340 $69,081 $104,259 $38,452,729
2 18 $173,340 $68,894 $104,446 $38,348,283
2 19 $173,340 $68,707 $104,633 $38,243,650
2 20 $173,340 $68,520 $104,820 $38,138,830
2 21 $173,340 $68,332 $105,008 $38,033,822
2 22 $173,340 $68,144 $105,196 $37,928,625
2 23 $173,340 $67,955 $105,385 $37,823,240
2 24 $173,340 $67,767 $105,574 $37,717,667
3 25 $173,340 $67,577 $105,763 $37,611,904
3 26 $173,340 $67,388 $105,952 $37,505,951
3 27 $173,340 $67,198 $106,142 $37,399,809
3 28 $173,340 $67,008 $106,332 $37,293,477
3 29 $173,340 $66,817 $106,523 $37,186,954
3 30 $173,340 $66,627 $106,714 $37,080,240
3 31 $173,340 $66,435 $106,905 $36,973,335
3 32 $173,340 $66,244 $107,096 $36,866,239
3 33 $173,340 $66,052 $107,288 $36,758,951
3 34 $173,340 $65,860 $107,481 $36,651,470
3 35 $173,340 $65,667 $107,673 $36,543,797
3 36 $173,340 $65,474 $107,866 $36,435,931
4 37 $173,340 $65,281 $108,059 $36,327,871
4 38 $173,340 $65,087 $108,253 $36,219,619
4 39 $173,340 $64,893 $108,447 $36,111,172
4 40 $173,340 $64,699 $108,641 $36,002,530
4 41 $173,340 $64,505 $108,836 $35,893,695
4 42 $173,340 $64,310 $109,031 $35,784,664
4 43 $173,340 $64,114 $109,226 $35,675,438
4 44 $173,340 $63,918 $109,422 $35,566,016
4 45 $173,340 $63,722 $109,618 $35,456,398
4 46 $173,340 $63,526 $109,814 $35,346,584
4 47 $173,340 $63,329 $110,011 $35,236,573
4 48 $173,340 $63,132 $110,208 $35,126,364
5 49 $173,340 $62,935 $110,406 $35,015,959
5 50 $173,340 $62,737 $110,603 $34,905,355
5 51 $173,340 $62,539 $110,802 $34,794,554
5 52 $173,340 $62,340 $111,000 $34,683,554
5 53 $173,340 $62,141 $111,199 $34,572,355
5 54 $173,340 $61,942 $111,398 $34,460,956
5 55 $173,340 $61,743 $111,598 $34,349,359
5 56 $173,340 $61,543 $111,798 $34,237,561
5 57 $173,340 $61,342 $111,998 $34,125,563
5 58 $173,340 $61,142 $112,199 $34,013,364
5 59 $173,340 $60,941 $112,400 $33,900,964
5 60 $173,340 $60,739 $112,601 $33,788,363
6 61 $173,340 $60,537 $112,803 $33,675,560
6 62 $173,340 $60,335 $113,005 $33,562,555
6 63 $173,340 $60,133 $113,207 $33,449,348
6 64 $173,340 $59,930 $113,410 $33,335,938
6 65 $173,340 $59,727 $113,613 $33,222,324
6 66 $173,340 $59,523 $113,817 $33,108,507
6 67 $173,340 $59,319 $114,021 $32,994,486
6 68 $173,340 $59,115 $114,225 $32,880,261
6 69 $173,340 $58,910 $114,430 $32,765,831
6 70 $173,340 $58,705 $114,635 $32,651,196
6 71 $173,340 $58,500 $114,840 $32,536,356
6 72 $173,340 $58,294 $115,046 $32,421,310
7 73 $173,340 $58,088 $115,252 $32,306,058
7 74 $173,340 $57,882 $115,459 $32,190,599
7 75 $173,340 $57,675 $115,666 $32,074,934
7 76 $173,340 $57,468 $115,873 $31,959,061
7 77 $173,340 $57,260 $116,080 $31,842,980
7 78 $173,340 $57,052 $116,288 $31,726,692
7 79 $173,340 $56,844 $116,497 $31,610,195
7 80 $173,340 $56,635 $116,705 $31,493,490
7 81 $173,340 $56,426 $116,915 $31,376,575
7 82 $173,340 $56,216 $117,124 $31,259,451
7 83 $173,340 $56,007 $117,334 $31,142,118
7 84 $173,340 $55,796 $117,544 $31,024,574
8 85 $173,340 $55,586 $117,755 $30,906,819
8 86 $173,340 $55,375 $117,966 $30,788,853
8 87 $173,340 $55,163 $118,177 $30,670,676
8 88 $173,340 $54,952 $118,389 $30,552,288
8 89 $173,340 $54,740 $118,601 $30,433,687
8 90 $173,340 $54,527 $118,813 $30,314,873
8 91 $173,340 $54,314 $119,026 $30,195,847
8 92 $173,340 $54,101 $119,239 $30,076,608
8 93 $173,340 $53,887 $119,453 $29,957,155
8 94 $173,340 $53,673 $119,667 $29,837,488
8 95 $173,340 $53,459 $119,882 $29,717,606
8 96 $173,340 $53,244 $120,096 $29,597,510
9 97 $173,340 $53,029 $120,311 $29,477,198
9 98 $173,340 $52,813 $120,527 $29,356,671
9 99 $173,340 $52,597 $120,743 $29,235,928
9 100 $173,340 $52,381 $120,959 $29,114,969
9 101 $173,340 $52,164 $121,176 $28,993,793
9 102 $173,340 $51,947 $121,393 $28,872,400
9 103 $173,340 $51,730 $121,611 $28,750,789
9 104 $173,340 $51,512 $121,829 $28,628,961
9 105 $173,340 $51,294 $122,047 $28,506,914
9 106 $173,340 $51,075 $122,265 $28,384,648
9 107 $173,340 $50,856 $122,485 $28,262,164
9 108 $173,340 $50,636 $122,704 $28,139,460
10 109 $173,340 $50,417 $122,924 $28,016,536
10 110 $173,340 $50,196 $123,144 $27,893,392
10 111 $173,340 $49,976 $123,365 $27,770,027
10 112 $173,340 $49,755 $123,586 $27,646,441
10 113 $173,340 $49,533 $123,807 $27,522,634
10 114 $173,340 $49,311 $124,029 $27,398,605
10 115 $173,340 $49,089 $124,251 $27,274,354
10 116 $173,340 $48,867 $124,474 $27,149,880
10 117 $173,340 $48,644 $124,697 $27,025,184
10 118 $173,340 $48,420 $124,920 $26,900,263
10 119 $173,340 $48,196 $125,144 $26,775,119
10 120 $173,340 $47,972 $125,368 $26,649,751
11 121 $173,340 $47,747 $125,593 $26,524,158
11 122 $173,340 $47,522 $125,818 $26,398,340
11 123 $173,340 $47,297 $126,043 $26,272,297
11 124 $173,340 $47,071 $126,269 $26,146,028
11 125 $173,340 $46,845 $126,495 $26,019,532
11 126 $173,340 $46,618 $126,722 $25,892,810
11 127 $173,340 $46,391 $126,949 $25,765,861
11 128 $173,340 $46,164 $127,177 $25,638,685
11 129 $173,340 $45,936 $127,404 $25,511,280
11 130 $173,340 $45,708 $127,633 $25,383,648
11 131 $173,340 $45,479 $127,861 $25,255,786
11 132 $173,340 $45,250 $128,090 $25,127,696
12 133 $173,340 $45,020 $128,320 $24,999,376
12 134 $173,340 $44,791 $128,550 $24,870,826
12 135 $173,340 $44,560 $128,780 $24,742,046
12 136 $173,340 $44,329 $129,011 $24,613,035
12 137 $173,340 $44,098 $129,242 $24,483,793
12 138 $173,340 $43,867 $129,474 $24,354,320
12 139 $173,340 $43,635 $129,706 $24,224,614
12 140 $173,340 $43,402 $129,938 $24,094,676
12 141 $173,340 $43,170 $130,171 $23,964,506
12 142 $173,340 $42,936 $130,404 $23,834,102
12 143 $173,340 $42,703 $130,638 $23,703,464
12 144 $173,340 $42,469 $130,872 $23,572,592
13 145 $173,340 $42,234 $131,106 $23,441,486
13 146 $173,340 $41,999 $131,341 $23,310,145
13 147 $173,340 $41,764 $131,576 $23,178,569
13 148 $173,340 $41,528 $131,812 $23,046,757
13 149 $173,340 $41,292 $132,048 $22,914,709
13 150 $173,340 $41,056 $132,285 $22,782,424
13 151 $173,340 $40,819 $132,522 $22,649,902
13 152 $173,340 $40,581 $132,759 $22,517,143
13 153 $173,340 $40,343 $132,997 $22,384,146
13 154 $173,340 $40,105 $133,235 $22,250,910
13 155 $173,340 $39,866 $133,474 $22,117,436
13 156 $173,340 $39,627 $133,713 $21,983,723
14 157 $173,340 $39,388 $133,953 $21,849,770
14 158 $173,340 $39,148 $134,193 $21,715,577
14 159 $173,340 $38,907 $134,433 $21,581,144
14 160 $173,340 $38,666 $134,674 $21,446,470
14 161 $173,340 $38,425 $134,915 $21,311,554
14 162 $173,340 $38,183 $135,157 $21,176,397
14 163 $173,340 $37,941 $135,399 $21,040,998
14 164 $173,340 $37,698 $135,642 $20,905,356
14 165 $173,340 $37,455 $135,885 $20,769,471
14 166 $173,340 $37,212 $136,128 $20,633,343
14 167 $173,340 $36,968 $136,372 $20,496,970
14 168 $173,340 $36,724 $136,617 $20,360,354
15 169 $173,340 $36,479 $136,861 $20,223,492
15 170 $173,340 $36,234 $137,107 $20,086,386
15 171 $173,340 $35,988 $137,352 $19,949,033
15 172 $173,340 $35,742 $137,598 $19,811,435
15 173 $173,340 $35,495 $137,845 $19,673,590
15 174 $173,340 $35,249 $138,092 $19,535,498
15 175 $173,340 $35,001 $138,339 $19,397,159
15 176 $173,340 $34,753 $138,587 $19,258,572
15 177 $173,340 $34,505 $138,835 $19,119,737
15 178 $173,340 $34,256 $139,084 $18,980,652
15 179 $173,340 $34,007 $139,333 $18,841,319
15 180 $173,340 $33,757 $139,583 $18,701,736
16 181 $173,340 $33,507 $139,833 $18,561,903
16 182 $173,340 $33,257 $140,084 $18,421,819
16 183 $173,340 $33,006 $140,335 $18,281,485
16 184 $173,340 $32,754 $140,586 $18,140,899
16 185 $173,340 $32,502 $140,838 $18,000,061
16 186 $173,340 $32,250 $141,090 $17,858,971
16 187 $173,340 $31,997 $141,343 $17,717,628
16 188 $173,340 $31,744 $141,596 $17,576,031
16 189 $173,340 $31,490 $141,850 $17,434,181
16 190 $173,340 $31,236 $142,104 $17,292,077
16 191 $173,340 $30,982 $142,359 $17,149,719
16 192 $173,340 $30,727 $142,614 $17,007,105
17 193 $173,340 $30,471 $142,869 $16,864,235
17 194 $173,340 $30,215 $143,125 $16,721,110
17 195 $173,340 $29,959 $143,382 $16,577,729
17 196 $173,340 $29,702 $143,639 $16,434,090
17 197 $173,340 $29,444 $143,896 $16,290,194
17 198 $173,340 $29,187 $144,154 $16,146,040
17 199 $173,340 $28,928 $144,412 $16,001,628
17 200 $173,340 $28,670 $144,671 $15,856,957
17 201 $173,340 $28,410 $144,930 $15,712,027
17 202 $173,340 $28,151 $145,190 $15,566,838
17 203 $173,340 $27,891 $145,450 $15,421,388
17 204 $173,340 $27,630 $145,710 $15,275,678
18 205 $173,340 $27,369 $145,971 $15,129,706
18 206 $173,340 $27,107 $146,233 $14,983,473
18 207 $173,340 $26,845 $146,495 $14,836,978
18 208 $173,340 $26,583 $146,757 $14,690,221
18 209 $173,340 $26,320 $147,020 $14,543,201
18 210 $173,340 $26,057 $147,284 $14,395,917
18 211 $173,340 $25,793 $147,548 $14,248,369
18 212 $173,340 $25,528 $147,812 $14,100,557
18 213 $173,340 $25,263 $148,077 $13,952,480
18 214 $173,340 $24,998 $148,342 $13,804,138
18 215 $173,340 $24,732 $148,608 $13,655,530
18 216 $173,340 $24,466 $148,874 $13,506,656
19 217 $173,340 $24,199 $149,141 $13,357,515
19 218 $173,340 $23,932 $149,408 $13,208,107
19 219 $173,340 $23,665 $149,676 $13,058,431
19 220 $173,340 $23,396 $149,944 $12,908,487
19 221 $173,340 $23,128 $150,213 $12,758,274
19 222 $173,340 $22,859 $150,482 $12,607,793
19 223 $173,340 $22,589 $150,751 $12,457,041
19 224 $173,340 $22,319 $151,021 $12,306,020
19 225 $173,340 $22,048 $151,292 $12,154,728
19 226 $173,340 $21,777 $151,563 $12,003,165
19 227 $173,340 $21,506 $151,835 $11,851,330
19 228 $173,340 $21,234 $152,107 $11,699,223
20 229 $173,340 $20,961 $152,379 $11,546,844
20 230 $173,340 $20,688 $152,652 $11,394,192
20 231 $173,340 $20,415 $152,926 $11,241,266
20 232 $173,340 $20,141 $153,200 $11,088,066
20 233 $173,340 $19,866 $153,474 $10,934,592
20 234 $173,340 $19,591 $153,749 $10,780,843
20 235 $173,340 $19,316 $154,025 $10,626,818
20 236 $173,340 $19,040 $154,301 $10,472,517
20 237 $173,340 $18,763 $154,577 $10,317,940
20 238 $173,340 $18,486 $154,854 $10,163,086
20 239 $173,340 $18,209 $155,131 $10,007,955
20 240 $173,340 $17,931 $155,409 $9,852,545
21 241 $173,340 $17,652 $155,688 $9,696,857
21 242 $173,340 $17,374 $155,967 $9,540,891
21 243 $173,340 $17,094 $156,246 $9,384,644
21 244 $173,340 $16,814 $156,526 $9,228,118
21 245 $173,340 $16,534 $156,807 $9,071,312
21 246 $173,340 $16,253 $157,088 $8,914,224
21 247 $173,340 $15,971 $157,369 $8,756,855
21 248 $173,340 $15,689 $157,651 $8,599,204
21 249 $173,340 $15,407 $157,933 $8,441,270
21 250 $173,340 $15,124 $158,216 $8,283,054
21 251 $173,340 $14,840 $158,500 $8,124,554
21 252 $173,340 $14,556 $158,784 $7,965,770
22 253 $173,340 $14,272 $159,068 $7,806,702
22 254 $173,340 $13,987 $159,353 $7,647,349
22 255 $173,340 $13,701 $159,639 $7,487,710
22 256 $173,340 $13,415 $159,925 $7,327,785
22 257 $173,340 $13,129 $160,211 $7,167,574
22 258 $173,340 $12,842 $160,498 $7,007,075
22 259 $173,340 $12,554 $160,786 $6,846,289
22 260 $173,340 $12,266 $161,074 $6,685,215
22 261 $173,340 $11,978 $161,363 $6,523,852
22 262 $173,340 $11,689 $161,652 $6,362,201
22 263 $173,340 $11,399 $161,941 $6,200,259
22 264 $173,340 $11,109 $162,232 $6,038,028
23 265 $173,340 $10,818 $162,522 $5,875,505
23 266 $173,340 $10,527 $162,813 $5,712,692
23 267 $173,340 $10,235 $163,105 $5,549,587
23 268 $173,340 $9,943 $163,397 $5,386,189
23 269 $173,340 $9,650 $163,690 $5,222,499
23 270 $173,340 $9,357 $163,983 $5,058,516
23 271 $173,340 $9,063 $164,277 $4,894,239
23 272 $173,340 $8,769 $164,572 $4,729,667
23 273 $173,340 $8,474 $164,866 $4,564,801
23 274 $173,340 $8,179 $165,162 $4,399,639
23 275 $173,340 $7,883 $165,458 $4,234,182
23 276 $173,340 $7,586 $165,754 $4,068,427
24 277 $173,340 $7,289 $166,051 $3,902,376
24 278 $173,340 $6,992 $166,349 $3,736,028
24 279 $173,340 $6,694 $166,647 $3,569,381
24 280 $173,340 $6,395 $166,945 $3,402,436
24 281 $173,340 $6,096 $167,244 $3,235,192
24 282 $173,340 $5,796 $167,544 $3,067,648
24 283 $173,340 $5,496 $167,844 $2,899,803
24 284 $173,340 $5,195 $168,145 $2,731,659
24 285 $173,340 $4,894 $168,446 $2,563,212
24 286 $173,340 $4,592 $168,748 $2,394,465
24 287 $173,340 $4,290 $169,050 $2,225,414
24 288 $173,340 $3,987 $169,353 $2,056,061
25 289 $173,340 $3,684 $169,657 $1,886,405
25 290 $173,340 $3,380 $169,961 $1,716,444
25 291 $173,340 $3,075 $170,265 $1,546,179
25 292 $173,340 $2,770 $170,570 $1,375,609
25 293 $173,340 $2,465 $170,876 $1,204,733
25 294 $173,340 $2,158 $171,182 $1,033,551
25 295 $173,340 $1,852 $171,489 $862,063
25 296 $173,340 $1,545 $171,796 $690,267
25 297 $173,340 $1,237 $172,104 $518,163
25 298 $173,340 $928 $172,412 $345,751
25 299 $173,340 $619 $172,721 $173,030
25 300 $173,340 $310 $173,030 $0