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$ 6,400,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 6,560,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$6,400,000
 
Monthly Repayment (HKD)
$41,395
Loan Amount (HKD)
$9,600,000
+
Total Interest (HKD)
$2,818,413
=
Total Repayment (HKD)
$12,418,413
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $41,395 $17,200 $24,195 $9,575,805
1 2 $41,395 $17,157 $24,238 $9,551,567
1 3 $41,395 $17,113 $24,281 $9,527,286
1 4 $41,395 $17,070 $24,325 $9,502,961
1 5 $41,395 $17,026 $24,369 $9,478,592
1 6 $41,395 $16,982 $24,412 $9,454,180
1 7 $41,395 $16,939 $24,456 $9,429,724
1 8 $41,395 $16,895 $24,500 $9,405,224
1 9 $41,395 $16,851 $24,544 $9,380,681
1 10 $41,395 $16,807 $24,588 $9,356,093
1 11 $41,395 $16,763 $24,632 $9,331,461
1 12 $41,395 $16,719 $24,676 $9,306,785
2 13 $41,395 $16,675 $24,720 $9,282,065
2 14 $41,395 $16,630 $24,764 $9,257,301
2 15 $41,395 $16,586 $24,809 $9,232,492
2 16 $41,395 $16,542 $24,853 $9,207,639
2 17 $41,395 $16,497 $24,898 $9,182,741
2 18 $41,395 $16,452 $24,942 $9,157,799
2 19 $41,395 $16,408 $24,987 $9,132,812
2 20 $41,395 $16,363 $25,032 $9,107,780
2 21 $41,395 $16,318 $25,077 $9,082,704
2 22 $41,395 $16,273 $25,122 $9,057,582
2 23 $41,395 $16,228 $25,167 $9,032,416
2 24 $41,395 $16,183 $25,212 $9,007,204
3 25 $41,395 $16,138 $25,257 $8,981,947
3 26 $41,395 $16,093 $25,302 $8,956,645
3 27 $41,395 $16,047 $25,347 $8,931,298
3 28 $41,395 $16,002 $25,393 $8,905,905
3 29 $41,395 $15,956 $25,438 $8,880,467
3 30 $41,395 $15,911 $25,484 $8,854,983
3 31 $41,395 $15,865 $25,530 $8,829,453
3 32 $41,395 $15,819 $25,575 $8,803,878
3 33 $41,395 $15,774 $25,621 $8,778,257
3 34 $41,395 $15,728 $25,667 $8,752,590
3 35 $41,395 $15,682 $25,713 $8,726,877
3 36 $41,395 $15,636 $25,759 $8,701,118
4 37 $41,395 $15,590 $25,805 $8,675,313
4 38 $41,395 $15,543 $25,851 $8,649,461
4 39 $41,395 $15,497 $25,898 $8,623,563
4 40 $41,395 $15,451 $25,944 $8,597,619
4 41 $41,395 $15,404 $25,991 $8,571,629
4 42 $41,395 $15,358 $26,037 $8,545,591
4 43 $41,395 $15,311 $26,084 $8,519,508
4 44 $41,395 $15,264 $26,131 $8,493,377
4 45 $41,395 $15,217 $26,177 $8,467,200
4 46 $41,395 $15,170 $26,224 $8,440,975
4 47 $41,395 $15,123 $26,271 $8,414,704
4 48 $41,395 $15,076 $26,318 $8,388,386
5 49 $41,395 $15,029 $26,366 $8,362,020
5 50 $41,395 $14,982 $26,413 $8,335,607
5 51 $41,395 $14,935 $26,460 $8,309,147
5 52 $41,395 $14,887 $26,507 $8,282,640
5 53 $41,395 $14,840 $26,555 $8,256,085
5 54 $41,395 $14,792 $26,603 $8,229,482
5 55 $41,395 $14,744 $26,650 $8,202,832
5 56 $41,395 $14,697 $26,698 $8,176,134
5 57 $41,395 $14,649 $26,746 $8,149,388
5 58 $41,395 $14,601 $26,794 $8,122,594
5 59 $41,395 $14,553 $26,842 $8,095,753
5 60 $41,395 $14,505 $26,890 $8,068,863
6 61 $41,395 $14,457 $26,938 $8,041,925
6 62 $41,395 $14,408 $26,986 $8,014,939
6 63 $41,395 $14,360 $27,035 $7,987,904
6 64 $41,395 $14,312 $27,083 $7,960,821
6 65 $41,395 $14,263 $27,132 $7,933,689
6 66 $41,395 $14,215 $27,180 $7,906,509
6 67 $41,395 $14,166 $27,229 $7,879,280
6 68 $41,395 $14,117 $27,278 $7,852,003
6 69 $41,395 $14,068 $27,327 $7,824,676
6 70 $41,395 $14,019 $27,375 $7,797,301
6 71 $41,395 $13,970 $27,425 $7,769,876
6 72 $41,395 $13,921 $27,474 $7,742,402
7 73 $41,395 $13,872 $27,523 $7,714,879
7 74 $41,395 $13,822 $27,572 $7,687,307
7 75 $41,395 $13,773 $27,622 $7,659,686
7 76 $41,395 $13,724 $27,671 $7,632,015
7 77 $41,395 $13,674 $27,721 $7,604,294
7 78 $41,395 $13,624 $27,770 $7,576,523
7 79 $41,395 $13,575 $27,820 $7,548,703
7 80 $41,395 $13,525 $27,870 $7,520,833
7 81 $41,395 $13,475 $27,920 $7,492,914
7 82 $41,395 $13,425 $27,970 $7,464,944
7 83 $41,395 $13,375 $28,020 $7,436,924
7 84 $41,395 $13,324 $28,070 $7,408,853
8 85 $41,395 $13,274 $28,121 $7,380,733
8 86 $41,395 $13,224 $28,171 $7,352,562
8 87 $41,395 $13,173 $28,221 $7,324,341
8 88 $41,395 $13,123 $28,272 $7,296,069
8 89 $41,395 $13,072 $28,323 $7,267,746
8 90 $41,395 $13,021 $28,373 $7,239,373
8 91 $41,395 $12,971 $28,424 $7,210,949
8 92 $41,395 $12,920 $28,475 $7,182,473
8 93 $41,395 $12,869 $28,526 $7,153,947
8 94 $41,395 $12,817 $28,577 $7,125,370
8 95 $41,395 $12,766 $28,628 $7,096,742
8 96 $41,395 $12,715 $28,680 $7,068,062
9 97 $41,395 $12,664 $28,731 $7,039,331
9 98 $41,395 $12,612 $28,783 $7,010,548
9 99 $41,395 $12,561 $28,834 $6,981,714
9 100 $41,395 $12,509 $28,886 $6,952,828
9 101 $41,395 $12,457 $28,938 $6,923,891
9 102 $41,395 $12,405 $28,989 $6,894,901
9 103 $41,395 $12,353 $29,041 $6,865,860
9 104 $41,395 $12,301 $29,093 $6,836,767
9 105 $41,395 $12,249 $29,146 $6,807,621
9 106 $41,395 $12,197 $29,198 $6,778,423
9 107 $41,395 $12,145 $29,250 $6,749,173
9 108 $41,395 $12,092 $29,302 $6,719,871
10 109 $41,395 $12,040 $29,355 $6,690,516
10 110 $41,395 $11,987 $29,408 $6,661,109
10 111 $41,395 $11,934 $29,460 $6,631,648
10 112 $41,395 $11,882 $29,513 $6,602,135
10 113 $41,395 $11,829 $29,566 $6,572,569
10 114 $41,395 $11,776 $29,619 $6,542,951
10 115 $41,395 $11,723 $29,672 $6,513,279
10 116 $41,395 $11,670 $29,725 $6,483,554
10 117 $41,395 $11,616 $29,778 $6,453,775
10 118 $41,395 $11,563 $29,832 $6,423,943
10 119 $41,395 $11,510 $29,885 $6,394,058
10 120 $41,395 $11,456 $29,939 $6,364,120
11 121 $41,395 $11,402 $29,992 $6,334,127
11 122 $41,395 $11,349 $30,046 $6,304,081
11 123 $41,395 $11,295 $30,100 $6,273,981
11 124 $41,395 $11,241 $30,154 $6,243,828
11 125 $41,395 $11,187 $30,208 $6,213,620
11 126 $41,395 $11,133 $30,262 $6,183,358
11 127 $41,395 $11,079 $30,316 $6,153,042
11 128 $41,395 $11,024 $30,371 $6,122,671
11 129 $41,395 $10,970 $30,425 $6,092,246
11 130 $41,395 $10,915 $30,479 $6,061,767
11 131 $41,395 $10,861 $30,534 $6,031,233
11 132 $41,395 $10,806 $30,589 $6,000,644
12 133 $41,395 $10,751 $30,644 $5,970,000
12 134 $41,395 $10,696 $30,698 $5,939,302
12 135 $41,395 $10,641 $30,753 $5,908,548
12 136 $41,395 $10,586 $30,809 $5,877,740
12 137 $41,395 $10,531 $30,864 $5,846,876
12 138 $41,395 $10,476 $30,919 $5,815,957
12 139 $41,395 $10,420 $30,974 $5,784,983
12 140 $41,395 $10,365 $31,030 $5,753,953
12 141 $41,395 $10,309 $31,086 $5,722,867
12 142 $41,395 $10,253 $31,141 $5,691,726
12 143 $41,395 $10,198 $31,197 $5,660,529
12 144 $41,395 $10,142 $31,253 $5,629,276
13 145 $41,395 $10,086 $31,309 $5,597,967
13 146 $41,395 $10,030 $31,365 $5,566,602
13 147 $41,395 $9,973 $31,421 $5,535,181
13 148 $41,395 $9,917 $31,478 $5,503,703
13 149 $41,395 $9,861 $31,534 $5,472,169
13 150 $41,395 $9,804 $31,590 $5,440,579
13 151 $41,395 $9,748 $31,647 $5,408,932
13 152 $41,395 $9,691 $31,704 $5,377,228
13 153 $41,395 $9,634 $31,761 $5,345,468
13 154 $41,395 $9,577 $31,817 $5,313,650
13 155 $41,395 $9,520 $31,874 $5,281,776
13 156 $41,395 $9,463 $31,932 $5,249,844
14 157 $41,395 $9,406 $31,989 $5,217,855
14 158 $41,395 $9,349 $32,046 $5,185,809
14 159 $41,395 $9,291 $32,103 $5,153,706
14 160 $41,395 $9,234 $32,161 $5,121,545
14 161 $41,395 $9,176 $32,219 $5,089,326
14 162 $41,395 $9,118 $32,276 $5,057,050
14 163 $41,395 $9,061 $32,334 $5,024,716
14 164 $41,395 $9,003 $32,392 $4,992,324
14 165 $41,395 $8,945 $32,450 $4,959,874
14 166 $41,395 $8,886 $32,508 $4,927,365
14 167 $41,395 $8,828 $32,567 $4,894,799
14 168 $41,395 $8,770 $32,625 $4,862,174
15 169 $41,395 $8,711 $32,683 $4,829,491
15 170 $41,395 $8,653 $32,742 $4,796,749
15 171 $41,395 $8,594 $32,801 $4,763,948
15 172 $41,395 $8,535 $32,859 $4,731,089
15 173 $41,395 $8,477 $32,918 $4,698,171
15 174 $41,395 $8,418 $32,977 $4,665,194
15 175 $41,395 $8,358 $33,036 $4,632,157
15 176 $41,395 $8,299 $33,095 $4,599,062
15 177 $41,395 $8,240 $33,155 $4,565,907
15 178 $41,395 $8,181 $33,214 $4,532,693
15 179 $41,395 $8,121 $33,274 $4,499,419
15 180 $41,395 $8,061 $33,333 $4,466,086
16 181 $41,395 $8,002 $33,393 $4,432,693
16 182 $41,395 $7,942 $33,453 $4,399,240
16 183 $41,395 $7,882 $33,513 $4,365,728
16 184 $41,395 $7,822 $33,573 $4,332,155
16 185 $41,395 $7,762 $33,633 $4,298,522
16 186 $41,395 $7,702 $33,693 $4,264,829
16 187 $41,395 $7,641 $33,754 $4,231,075
16 188 $41,395 $7,581 $33,814 $4,197,261
16 189 $41,395 $7,520 $33,875 $4,163,387
16 190 $41,395 $7,459 $33,935 $4,129,451
16 191 $41,395 $7,399 $33,996 $4,095,455
16 192 $41,395 $7,338 $34,057 $4,061,398
17 193 $41,395 $7,277 $34,118 $4,027,280
17 194 $41,395 $7,216 $34,179 $3,993,101
17 195 $41,395 $7,154 $34,240 $3,958,861
17 196 $41,395 $7,093 $34,302 $3,924,559
17 197 $41,395 $7,032 $34,363 $3,890,196
17 198 $41,395 $6,970 $34,425 $3,855,771
17 199 $41,395 $6,908 $34,486 $3,821,284
17 200 $41,395 $6,846 $34,548 $3,786,736
17 201 $41,395 $6,785 $34,610 $3,752,126
17 202 $41,395 $6,723 $34,672 $3,717,454
17 203 $41,395 $6,660 $34,734 $3,682,720
17 204 $41,395 $6,598 $34,797 $3,647,923
18 205 $41,395 $6,536 $34,859 $3,613,064
18 206 $41,395 $6,473 $34,921 $3,578,143
18 207 $41,395 $6,411 $34,984 $3,543,159
18 208 $41,395 $6,348 $35,047 $3,508,112
18 209 $41,395 $6,285 $35,109 $3,473,003
18 210 $41,395 $6,222 $35,172 $3,437,831
18 211 $41,395 $6,159 $35,235 $3,402,596
18 212 $41,395 $6,096 $35,298 $3,367,297
18 213 $41,395 $6,033 $35,362 $3,331,936
18 214 $41,395 $5,970 $35,425 $3,296,511
18 215 $41,395 $5,906 $35,488 $3,261,022
18 216 $41,395 $5,843 $35,552 $3,225,470
19 217 $41,395 $5,779 $35,616 $3,189,854
19 218 $41,395 $5,715 $35,680 $3,154,175
19 219 $41,395 $5,651 $35,743 $3,118,431
19 220 $41,395 $5,587 $35,808 $3,082,624
19 221 $41,395 $5,523 $35,872 $3,046,752
19 222 $41,395 $5,459 $35,936 $3,010,816
19 223 $41,395 $5,394 $36,000 $2,974,816
19 224 $41,395 $5,330 $36,065 $2,938,751
19 225 $41,395 $5,265 $36,129 $2,902,622
19 226 $41,395 $5,201 $36,194 $2,866,427
19 227 $41,395 $5,136 $36,259 $2,830,168
19 228 $41,395 $5,071 $36,324 $2,793,844
20 229 $41,395 $5,006 $36,389 $2,757,455
20 230 $41,395 $4,940 $36,454 $2,721,001
20 231 $41,395 $4,875 $36,520 $2,684,481
20 232 $41,395 $4,810 $36,585 $2,647,896
20 233 $41,395 $4,744 $36,651 $2,611,246
20 234 $41,395 $4,678 $36,716 $2,574,530
20 235 $41,395 $4,613 $36,782 $2,537,748
20 236 $41,395 $4,547 $36,848 $2,500,900
20 237 $41,395 $4,481 $36,914 $2,463,986
20 238 $41,395 $4,415 $36,980 $2,427,006
20 239 $41,395 $4,348 $37,046 $2,389,959
20 240 $41,395 $4,282 $37,113 $2,352,847
21 241 $41,395 $4,216 $37,179 $2,315,667
21 242 $41,395 $4,149 $37,246 $2,278,422
21 243 $41,395 $4,082 $37,313 $2,241,109
21 244 $41,395 $4,015 $37,379 $2,203,730
21 245 $41,395 $3,948 $37,446 $2,166,283
21 246 $41,395 $3,881 $37,513 $2,128,770
21 247 $41,395 $3,814 $37,581 $2,091,189
21 248 $41,395 $3,747 $37,648 $2,053,541
21 249 $41,395 $3,679 $37,715 $2,015,826
21 250 $41,395 $3,612 $37,783 $1,978,043
21 251 $41,395 $3,544 $37,851 $1,940,192
21 252 $41,395 $3,476 $37,919 $1,902,274
22 253 $41,395 $3,408 $37,986 $1,864,287
22 254 $41,395 $3,340 $38,055 $1,826,233
22 255 $41,395 $3,272 $38,123 $1,788,110
22 256 $41,395 $3,204 $38,191 $1,749,919
22 257 $41,395 $3,135 $38,259 $1,711,659
22 258 $41,395 $3,067 $38,328 $1,673,331
22 259 $41,395 $2,998 $38,397 $1,634,935
22 260 $41,395 $2,929 $38,465 $1,596,469
22 261 $41,395 $2,860 $38,534 $1,557,935
22 262 $41,395 $2,791 $38,603 $1,519,331
22 263 $41,395 $2,722 $38,673 $1,480,659
22 264 $41,395 $2,653 $38,742 $1,441,917
23 265 $41,395 $2,583 $38,811 $1,403,106
23 266 $41,395 $2,514 $38,881 $1,364,225
23 267 $41,395 $2,444 $38,950 $1,325,274
23 268 $41,395 $2,374 $39,020 $1,286,254
23 269 $41,395 $2,305 $39,090 $1,247,164
23 270 $41,395 $2,235 $39,160 $1,208,004
23 271 $41,395 $2,164 $39,230 $1,168,773
23 272 $41,395 $2,094 $39,301 $1,129,473
23 273 $41,395 $2,024 $39,371 $1,090,102
23 274 $41,395 $1,953 $39,442 $1,050,660
23 275 $41,395 $1,882 $39,512 $1,011,148
23 276 $41,395 $1,812 $39,583 $971,565
24 277 $41,395 $1,741 $39,654 $931,911
24 278 $41,395 $1,670 $39,725 $892,186
24 279 $41,395 $1,598 $39,796 $852,390
24 280 $41,395 $1,527 $39,868 $812,522
24 281 $41,395 $1,456 $39,939 $772,583
24 282 $41,395 $1,384 $40,010 $732,573
24 283 $41,395 $1,313 $40,082 $692,490
24 284 $41,395 $1,241 $40,154 $652,336
24 285 $41,395 $1,169 $40,226 $612,110
24 286 $41,395 $1,097 $40,298 $571,812
24 287 $41,395 $1,024 $40,370 $531,442
24 288 $41,395 $952 $40,443 $491,000
25 289 $41,395 $880 $40,515 $450,485
25 290 $41,395 $807 $40,588 $409,897
25 291 $41,395 $734 $40,660 $369,237
25 292 $41,395 $662 $40,733 $328,504
25 293 $41,395 $589 $40,806 $287,697
25 294 $41,395 $515 $40,879 $246,818
25 295 $41,395 $442 $40,952 $205,866
25 296 $41,395 $369 $41,026 $164,840
25 297 $41,395 $295 $41,099 $123,740
25 298 $41,395 $222 $41,173 $82,567
25 299 $41,395 $148 $41,247 $41,321
25 300 $41,395 $74 $41,321 $0