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$ 28,800,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 29,520,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$28,800,000
 
Monthly Repayment (HKD)
$186,276
Loan Amount (HKD)
$43,200,000
+
Total Interest (HKD)
$12,682,860
=
Total Repayment (HKD)
$55,882,860
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $186,276 $77,400 $108,876 $43,091,124
1 2 $186,276 $77,205 $109,071 $42,982,053
1 3 $186,276 $77,010 $109,267 $42,872,786
1 4 $186,276 $76,814 $109,462 $42,763,323
1 5 $186,276 $76,618 $109,659 $42,653,665
1 6 $186,276 $76,421 $109,855 $42,543,810
1 7 $186,276 $76,224 $110,052 $42,433,758
1 8 $186,276 $76,027 $110,249 $42,323,509
1 9 $186,276 $75,830 $110,447 $42,213,062
1 10 $186,276 $75,632 $110,644 $42,102,418
1 11 $186,276 $75,433 $110,843 $41,991,575
1 12 $186,276 $75,235 $111,041 $41,880,534
2 13 $186,276 $75,036 $111,240 $41,769,294
2 14 $186,276 $74,837 $111,440 $41,657,854
2 15 $186,276 $74,637 $111,639 $41,546,215
2 16 $186,276 $74,437 $111,839 $41,434,376
2 17 $186,276 $74,237 $112,040 $41,322,336
2 18 $186,276 $74,036 $112,240 $41,210,096
2 19 $186,276 $73,835 $112,441 $41,097,654
2 20 $186,276 $73,633 $112,643 $40,985,011
2 21 $186,276 $73,431 $112,845 $40,872,167
2 22 $186,276 $73,229 $113,047 $40,759,120
2 23 $186,276 $73,027 $113,249 $40,645,870
2 24 $186,276 $72,824 $113,452 $40,532,418
3 25 $186,276 $72,621 $113,656 $40,418,762
3 26 $186,276 $72,417 $113,859 $40,304,903
3 27 $186,276 $72,213 $114,063 $40,190,840
3 28 $186,276 $72,009 $114,268 $40,076,572
3 29 $186,276 $71,804 $114,472 $39,962,100
3 30 $186,276 $71,599 $114,677 $39,847,422
3 31 $186,276 $71,393 $114,883 $39,732,539
3 32 $186,276 $71,187 $115,089 $39,617,451
3 33 $186,276 $70,981 $115,295 $39,502,156
3 34 $186,276 $70,775 $115,502 $39,386,654
3 35 $186,276 $70,568 $115,708 $39,270,946
3 36 $186,276 $70,360 $115,916 $39,155,030
4 37 $186,276 $70,153 $116,123 $39,038,907
4 38 $186,276 $69,945 $116,331 $38,922,575
4 39 $186,276 $69,736 $116,540 $38,806,035
4 40 $186,276 $69,527 $116,749 $38,689,287
4 41 $186,276 $69,318 $116,958 $38,572,329
4 42 $186,276 $69,109 $117,167 $38,455,161
4 43 $186,276 $68,899 $117,377 $38,337,784
4 44 $186,276 $68,689 $117,588 $38,220,196
4 45 $186,276 $68,478 $117,798 $38,102,398
4 46 $186,276 $68,267 $118,009 $37,984,388
4 47 $186,276 $68,055 $118,221 $37,866,168
4 48 $186,276 $67,844 $118,433 $37,747,735
5 49 $186,276 $67,631 $118,645 $37,629,090
5 50 $186,276 $67,419 $118,857 $37,510,233
5 51 $186,276 $67,206 $119,070 $37,391,162
5 52 $186,276 $66,992 $119,284 $37,271,879
5 53 $186,276 $66,779 $119,497 $37,152,381
5 54 $186,276 $66,565 $119,712 $37,032,670
5 55 $186,276 $66,350 $119,926 $36,912,744
5 56 $186,276 $66,135 $120,141 $36,792,603
5 57 $186,276 $65,920 $120,356 $36,672,247
5 58 $186,276 $65,704 $120,572 $36,551,675
5 59 $186,276 $65,488 $120,788 $36,430,887
5 60 $186,276 $65,272 $121,004 $36,309,883
6 61 $186,276 $65,055 $121,221 $36,188,662
6 62 $186,276 $64,838 $121,438 $36,067,224
6 63 $186,276 $64,620 $121,656 $35,945,568
6 64 $186,276 $64,402 $121,874 $35,823,694
6 65 $186,276 $64,184 $122,092 $35,701,602
6 66 $186,276 $63,965 $122,311 $35,579,291
6 67 $186,276 $63,746 $122,530 $35,456,761
6 68 $186,276 $63,527 $122,750 $35,334,012
6 69 $186,276 $63,307 $122,969 $35,211,042
6 70 $186,276 $63,086 $123,190 $35,087,853
6 71 $186,276 $62,866 $123,410 $34,964,442
6 72 $186,276 $62,645 $123,632 $34,840,811
7 73 $186,276 $62,423 $123,853 $34,716,958
7 74 $186,276 $62,201 $124,075 $34,592,883
7 75 $186,276 $61,979 $124,297 $34,468,585
7 76 $186,276 $61,756 $124,520 $34,344,065
7 77 $186,276 $61,533 $124,743 $34,219,322
7 78 $186,276 $61,310 $124,967 $34,094,356
7 79 $186,276 $61,086 $125,190 $33,969,165
7 80 $186,276 $60,861 $125,415 $33,843,750
7 81 $186,276 $60,637 $125,639 $33,718,111
7 82 $186,276 $60,412 $125,865 $33,592,246
7 83 $186,276 $60,186 $126,090 $33,466,156
7 84 $186,276 $59,960 $126,316 $33,339,840
8 85 $186,276 $59,734 $126,542 $33,213,298
8 86 $186,276 $59,507 $126,769 $33,086,529
8 87 $186,276 $59,280 $126,996 $32,959,533
8 88 $186,276 $59,052 $127,224 $32,832,309
8 89 $186,276 $58,825 $127,452 $32,704,857
8 90 $186,276 $58,596 $127,680 $32,577,177
8 91 $186,276 $58,367 $127,909 $32,449,269
8 92 $186,276 $58,138 $128,138 $32,321,131
8 93 $186,276 $57,909 $128,368 $32,192,763
8 94 $186,276 $57,679 $128,597 $32,064,166
8 95 $186,276 $57,448 $128,828 $31,935,338
8 96 $186,276 $57,217 $129,059 $31,806,279
9 97 $186,276 $56,986 $129,290 $31,676,989
9 98 $186,276 $56,755 $129,522 $31,547,468
9 99 $186,276 $56,523 $129,754 $31,417,714
9 100 $186,276 $56,290 $129,986 $31,287,728
9 101 $186,276 $56,057 $130,219 $31,157,509
9 102 $186,276 $55,824 $130,452 $31,027,056
9 103 $186,276 $55,590 $130,686 $30,896,370
9 104 $186,276 $55,356 $130,920 $30,765,450
9 105 $186,276 $55,121 $131,155 $30,634,295
9 106 $186,276 $54,886 $131,390 $30,502,906
9 107 $186,276 $54,651 $131,625 $30,371,280
9 108 $186,276 $54,415 $131,861 $30,239,419
10 109 $186,276 $54,179 $132,097 $30,107,322
10 110 $186,276 $53,942 $132,334 $29,974,988
10 111 $186,276 $53,705 $132,571 $29,842,417
10 112 $186,276 $53,468 $132,809 $29,709,609
10 113 $186,276 $53,230 $133,046 $29,576,562
10 114 $186,276 $52,991 $133,285 $29,443,277
10 115 $186,276 $52,753 $133,524 $29,309,754
10 116 $186,276 $52,513 $133,763 $29,175,991
10 117 $186,276 $52,274 $134,003 $29,041,988
10 118 $186,276 $52,034 $134,243 $28,907,746
10 119 $186,276 $51,793 $134,483 $28,773,263
10 120 $186,276 $51,552 $134,724 $28,638,538
11 121 $186,276 $51,311 $134,965 $28,503,573
11 122 $186,276 $51,069 $135,207 $28,368,366
11 123 $186,276 $50,827 $135,450 $28,232,916
11 124 $186,276 $50,584 $135,692 $28,097,224
11 125 $186,276 $50,341 $135,935 $27,961,289
11 126 $186,276 $50,097 $136,179 $27,825,110
11 127 $186,276 $49,853 $136,423 $27,688,687
11 128 $186,276 $49,609 $136,667 $27,552,019
11 129 $186,276 $49,364 $136,912 $27,415,107
11 130 $186,276 $49,119 $137,157 $27,277,950
11 131 $186,276 $48,873 $137,403 $27,140,547
11 132 $186,276 $48,627 $137,649 $27,002,897
12 133 $186,276 $48,380 $137,896 $26,865,001
12 134 $186,276 $48,133 $138,143 $26,726,858
12 135 $186,276 $47,886 $138,391 $26,588,468
12 136 $186,276 $47,638 $138,639 $26,449,829
12 137 $186,276 $47,389 $138,887 $26,310,942
12 138 $186,276 $47,140 $139,136 $26,171,806
12 139 $186,276 $46,891 $139,385 $26,032,421
12 140 $186,276 $46,641 $139,635 $25,892,787
12 141 $186,276 $46,391 $139,885 $25,752,902
12 142 $186,276 $46,141 $140,136 $25,612,766
12 143 $186,276 $45,890 $140,387 $25,472,379
12 144 $186,276 $45,638 $140,638 $25,331,741
13 145 $186,276 $45,386 $140,890 $25,190,851
13 146 $186,276 $45,134 $141,143 $25,049,708
13 147 $186,276 $44,881 $141,395 $24,908,313
13 148 $186,276 $44,627 $141,649 $24,766,664
13 149 $186,276 $44,374 $141,903 $24,624,762
13 150 $186,276 $44,119 $142,157 $24,482,605
13 151 $186,276 $43,865 $142,412 $24,340,193
13 152 $186,276 $43,610 $142,667 $24,197,526
13 153 $186,276 $43,354 $142,922 $24,054,604
13 154 $186,276 $43,098 $143,178 $23,911,426
13 155 $186,276 $42,841 $143,435 $23,767,991
13 156 $186,276 $42,584 $143,692 $23,624,299
14 157 $186,276 $42,327 $143,949 $23,480,350
14 158 $186,276 $42,069 $144,207 $23,336,142
14 159 $186,276 $41,811 $144,466 $23,191,677
14 160 $186,276 $41,552 $144,724 $23,046,952
14 161 $186,276 $41,292 $144,984 $22,901,969
14 162 $186,276 $41,033 $145,244 $22,756,725
14 163 $186,276 $40,772 $145,504 $22,611,221
14 164 $186,276 $40,512 $145,764 $22,465,457
14 165 $186,276 $40,251 $146,026 $22,319,431
14 166 $186,276 $39,989 $146,287 $22,173,144
14 167 $186,276 $39,727 $146,549 $22,026,595
14 168 $186,276 $39,464 $146,812 $21,879,783
15 169 $186,276 $39,201 $147,075 $21,732,708
15 170 $186,276 $38,938 $147,338 $21,585,370
15 171 $186,276 $38,674 $147,602 $21,437,767
15 172 $186,276 $38,409 $147,867 $21,289,900
15 173 $186,276 $38,144 $148,132 $21,141,769
15 174 $186,276 $37,879 $148,397 $20,993,371
15 175 $186,276 $37,613 $148,663 $20,844,708
15 176 $186,276 $37,347 $148,929 $20,695,779
15 177 $186,276 $37,080 $149,196 $20,546,583
15 178 $186,276 $36,813 $149,464 $20,397,119
15 179 $186,276 $36,545 $149,731 $20,247,388
15 180 $186,276 $36,277 $150,000 $20,097,388
16 181 $186,276 $36,008 $150,268 $19,947,120
16 182 $186,276 $35,739 $150,538 $19,796,582
16 183 $186,276 $35,469 $150,807 $19,645,775
16 184 $186,276 $35,199 $151,078 $19,494,697
16 185 $186,276 $34,928 $151,348 $19,343,349
16 186 $186,276 $34,657 $151,619 $19,191,730
16 187 $186,276 $34,385 $151,891 $19,039,839
16 188 $186,276 $34,113 $152,163 $18,887,675
16 189 $186,276 $33,840 $152,436 $18,735,240
16 190 $186,276 $33,567 $152,709 $18,582,531
16 191 $186,276 $33,294 $152,982 $18,429,548
16 192 $186,276 $33,020 $153,257 $18,276,292
17 193 $186,276 $32,745 $153,531 $18,122,761
17 194 $186,276 $32,470 $153,806 $17,968,954
17 195 $186,276 $32,194 $154,082 $17,814,872
17 196 $186,276 $31,918 $154,358 $17,660,515
17 197 $186,276 $31,642 $154,634 $17,505,880
17 198 $186,276 $31,365 $154,911 $17,350,969
17 199 $186,276 $31,087 $155,189 $17,195,780
17 200 $186,276 $30,809 $155,467 $17,040,312
17 201 $186,276 $30,531 $155,746 $16,884,567
17 202 $186,276 $30,252 $156,025 $16,728,542
17 203 $186,276 $29,972 $156,304 $16,572,238
17 204 $186,276 $29,692 $156,584 $16,415,654
18 205 $186,276 $29,411 $156,865 $16,258,789
18 206 $186,276 $29,130 $157,146 $16,101,643
18 207 $186,276 $28,849 $157,427 $15,944,216
18 208 $186,276 $28,567 $157,709 $15,786,506
18 209 $186,276 $28,284 $157,992 $15,628,514
18 210 $186,276 $28,001 $158,275 $15,470,239
18 211 $186,276 $27,718 $158,559 $15,311,680
18 212 $186,276 $27,433 $158,843 $15,152,837
18 213 $186,276 $27,149 $159,127 $14,993,710
18 214 $186,276 $26,864 $159,412 $14,834,298
18 215 $186,276 $26,578 $159,698 $14,674,600
18 216 $186,276 $26,292 $159,984 $14,514,615
19 217 $186,276 $26,005 $160,271 $14,354,344
19 218 $186,276 $25,718 $160,558 $14,193,786
19 219 $186,276 $25,431 $160,846 $14,032,941
19 220 $186,276 $25,142 $161,134 $13,871,807
19 221 $186,276 $24,854 $161,423 $13,710,384
19 222 $186,276 $24,564 $161,712 $13,548,673
19 223 $186,276 $24,275 $162,001 $13,386,671
19 224 $186,276 $23,984 $162,292 $13,224,379
19 225 $186,276 $23,694 $162,583 $13,061,797
19 226 $186,276 $23,402 $162,874 $12,898,923
19 227 $186,276 $23,111 $163,166 $12,735,757
19 228 $186,276 $22,818 $163,458 $12,572,299
20 229 $186,276 $22,525 $163,751 $12,408,549
20 230 $186,276 $22,232 $164,044 $12,244,504
20 231 $186,276 $21,938 $164,338 $12,080,166
20 232 $186,276 $21,644 $164,633 $11,915,534
20 233 $186,276 $21,349 $164,928 $11,750,606
20 234 $186,276 $21,053 $165,223 $11,585,383
20 235 $186,276 $20,757 $165,519 $11,419,864
20 236 $186,276 $20,461 $165,816 $11,254,049
20 237 $186,276 $20,164 $166,113 $11,087,936
20 238 $186,276 $19,866 $166,410 $10,921,526
20 239 $186,276 $19,568 $166,708 $10,754,817
20 240 $186,276 $19,269 $167,007 $10,587,810
21 241 $186,276 $18,970 $167,306 $10,420,504
21 242 $186,276 $18,670 $167,606 $10,252,897
21 243 $186,276 $18,370 $167,906 $10,084,991
21 244 $186,276 $18,069 $168,207 $9,916,784
21 245 $186,276 $17,768 $168,509 $9,748,275
21 246 $186,276 $17,466 $168,811 $9,579,465
21 247 $186,276 $17,163 $169,113 $9,410,352
21 248 $186,276 $16,860 $169,416 $9,240,936
21 249 $186,276 $16,557 $169,720 $9,071,216
21 250 $186,276 $16,253 $170,024 $8,901,192
21 251 $186,276 $15,948 $170,328 $8,730,864
21 252 $186,276 $15,643 $170,633 $8,560,231
22 253 $186,276 $15,337 $170,939 $8,389,292
22 254 $186,276 $15,031 $171,245 $8,218,046
22 255 $186,276 $14,724 $171,552 $8,046,494
22 256 $186,276 $14,417 $171,860 $7,874,635
22 257 $186,276 $14,109 $172,167 $7,702,467
22 258 $186,276 $13,800 $172,476 $7,529,991
22 259 $186,276 $13,491 $172,785 $7,357,206
22 260 $186,276 $13,182 $173,095 $7,184,112
22 261 $186,276 $12,872 $173,405 $7,010,707
22 262 $186,276 $12,561 $173,715 $6,836,992
22 263 $186,276 $12,250 $174,027 $6,662,965
22 264 $186,276 $11,938 $174,338 $6,488,627
23 265 $186,276 $11,625 $174,651 $6,313,976
23 266 $186,276 $11,313 $174,964 $6,139,012
23 267 $186,276 $10,999 $175,277 $5,963,735
23 268 $186,276 $10,685 $175,591 $5,788,144
23 269 $186,276 $10,370 $175,906 $5,612,238
23 270 $186,276 $10,055 $176,221 $5,436,017
23 271 $186,276 $9,740 $176,537 $5,259,481
23 272 $186,276 $9,423 $176,853 $5,082,628
23 273 $186,276 $9,106 $177,170 $4,905,458
23 274 $186,276 $8,789 $177,487 $4,727,970
23 275 $186,276 $8,471 $177,805 $4,550,165
23 276 $186,276 $8,152 $178,124 $4,372,041
24 277 $186,276 $7,833 $178,443 $4,193,598
24 278 $186,276 $7,514 $178,763 $4,014,836
24 279 $186,276 $7,193 $179,083 $3,835,753
24 280 $186,276 $6,872 $179,404 $3,656,349
24 281 $186,276 $6,551 $179,725 $3,476,624
24 282 $186,276 $6,229 $180,047 $3,296,577
24 283 $186,276 $5,906 $180,370 $3,116,207
24 284 $186,276 $5,583 $180,693 $2,935,514
24 285 $186,276 $5,259 $181,017 $2,754,497
24 286 $186,276 $4,935 $181,341 $2,573,156
24 287 $186,276 $4,610 $181,666 $2,391,490
24 288 $186,276 $4,285 $181,991 $2,209,498
25 289 $186,276 $3,959 $182,318 $2,027,181
25 290 $186,276 $3,632 $182,644 $1,844,537
25 291 $186,276 $3,305 $182,971 $1,661,565
25 292 $186,276 $2,977 $183,299 $1,478,266
25 293 $186,276 $2,649 $183,628 $1,294,639
25 294 $186,276 $2,320 $183,957 $1,110,682
25 295 $186,276 $1,990 $184,286 $926,396
25 296 $186,276 $1,660 $184,616 $741,779
25 297 $186,276 $1,329 $184,947 $556,832
25 298 $186,276 $998 $185,279 $371,554
25 299 $186,276 $666 $185,610 $185,943
25 300 $186,276 $333 $185,943 $0