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$ 6,360,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 6,519,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$6,360,000
 
Monthly Repayment (HKD)
$41,136
Loan Amount (HKD)
$9,540,000
+
Total Interest (HKD)
$2,800,798
=
Total Repayment (HKD)
$12,340,798
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $41,136 $17,093 $24,043 $9,515,957
1 2 $41,136 $17,049 $24,087 $9,491,870
1 3 $41,136 $17,006 $24,130 $9,467,740
1 4 $41,136 $16,963 $24,173 $9,443,567
1 5 $41,136 $16,920 $24,216 $9,419,351
1 6 $41,136 $16,876 $24,260 $9,395,091
1 7 $41,136 $16,833 $24,303 $9,370,788
1 8 $41,136 $16,789 $24,347 $9,346,442
1 9 $41,136 $16,746 $24,390 $9,322,051
1 10 $41,136 $16,702 $24,434 $9,297,617
1 11 $41,136 $16,658 $24,478 $9,273,139
1 12 $41,136 $16,614 $24,522 $9,248,618
2 13 $41,136 $16,570 $24,566 $9,224,052
2 14 $41,136 $16,526 $24,610 $9,199,443
2 15 $41,136 $16,482 $24,654 $9,174,789
2 16 $41,136 $16,438 $24,698 $9,150,091
2 17 $41,136 $16,394 $24,742 $9,125,349
2 18 $41,136 $16,350 $24,786 $9,100,563
2 19 $41,136 $16,305 $24,831 $9,075,732
2 20 $41,136 $16,261 $24,875 $9,050,857
2 21 $41,136 $16,216 $24,920 $9,025,937
2 22 $41,136 $16,171 $24,965 $9,000,972
2 23 $41,136 $16,127 $25,009 $8,975,963
2 24 $41,136 $16,082 $25,054 $8,950,909
3 25 $41,136 $16,037 $25,099 $8,925,810
3 26 $41,136 $15,992 $25,144 $8,900,666
3 27 $41,136 $15,947 $25,189 $8,875,477
3 28 $41,136 $15,902 $25,234 $8,850,243
3 29 $41,136 $15,857 $25,279 $8,824,964
3 30 $41,136 $15,811 $25,325 $8,799,639
3 31 $41,136 $15,766 $25,370 $8,774,269
3 32 $41,136 $15,721 $25,415 $8,748,854
3 33 $41,136 $15,675 $25,461 $8,723,393
3 34 $41,136 $15,629 $25,507 $8,697,886
3 35 $41,136 $15,584 $25,552 $8,672,334
3 36 $41,136 $15,538 $25,598 $8,646,736
4 37 $41,136 $15,492 $25,644 $8,621,092
4 38 $41,136 $15,446 $25,690 $8,595,402
4 39 $41,136 $15,400 $25,736 $8,569,666
4 40 $41,136 $15,354 $25,782 $8,543,884
4 41 $41,136 $15,308 $25,828 $8,518,056
4 42 $41,136 $15,262 $25,874 $8,492,181
4 43 $41,136 $15,215 $25,921 $8,466,261
4 44 $41,136 $15,169 $25,967 $8,440,293
4 45 $41,136 $15,122 $26,014 $8,414,280
4 46 $41,136 $15,076 $26,060 $8,388,219
4 47 $41,136 $15,029 $26,107 $8,362,112
4 48 $41,136 $14,982 $26,154 $8,335,958
5 49 $41,136 $14,935 $26,201 $8,309,757
5 50 $41,136 $14,888 $26,248 $8,283,510
5 51 $41,136 $14,841 $26,295 $8,257,215
5 52 $41,136 $14,794 $26,342 $8,230,873
5 53 $41,136 $14,747 $26,389 $8,204,484
5 54 $41,136 $14,700 $26,436 $8,178,048
5 55 $41,136 $14,652 $26,484 $8,151,564
5 56 $41,136 $14,605 $26,531 $8,125,033
5 57 $41,136 $14,557 $26,579 $8,098,454
5 58 $41,136 $14,510 $26,626 $8,071,828
5 59 $41,136 $14,462 $26,674 $8,045,154
5 60 $41,136 $14,414 $26,722 $8,018,432
6 61 $41,136 $14,366 $26,770 $7,991,663
6 62 $41,136 $14,318 $26,818 $7,964,845
6 63 $41,136 $14,270 $26,866 $7,937,980
6 64 $41,136 $14,222 $26,914 $7,911,066
6 65 $41,136 $14,174 $26,962 $7,884,104
6 66 $41,136 $14,126 $27,010 $7,857,094
6 67 $41,136 $14,077 $27,059 $7,830,035
6 68 $41,136 $14,029 $27,107 $7,802,928
6 69 $41,136 $13,980 $27,156 $7,775,772
6 70 $41,136 $13,932 $27,204 $7,748,567
6 71 $41,136 $13,883 $27,253 $7,721,314
6 72 $41,136 $13,834 $27,302 $7,694,012
7 73 $41,136 $13,785 $27,351 $7,666,661
7 74 $41,136 $13,736 $27,400 $7,639,262
7 75 $41,136 $13,687 $27,449 $7,611,813
7 76 $41,136 $13,638 $27,498 $7,584,314
7 77 $41,136 $13,589 $27,547 $7,556,767
7 78 $41,136 $13,539 $27,597 $7,529,170
7 79 $41,136 $13,490 $27,646 $7,501,524
7 80 $41,136 $13,440 $27,696 $7,473,828
7 81 $41,136 $13,391 $27,745 $7,446,083
7 82 $41,136 $13,341 $27,795 $7,418,288
7 83 $41,136 $13,291 $27,845 $7,390,443
7 84 $41,136 $13,241 $27,895 $7,362,548
8 85 $41,136 $13,191 $27,945 $7,334,603
8 86 $41,136 $13,141 $27,995 $7,306,608
8 87 $41,136 $13,091 $28,045 $7,278,563
8 88 $41,136 $13,041 $28,095 $7,250,468
8 89 $41,136 $12,990 $28,146 $7,222,323
8 90 $41,136 $12,940 $28,196 $7,194,127
8 91 $41,136 $12,889 $28,247 $7,165,880
8 92 $41,136 $12,839 $28,297 $7,137,583
8 93 $41,136 $12,788 $28,348 $7,109,235
8 94 $41,136 $12,737 $28,399 $7,080,837
8 95 $41,136 $12,686 $28,449 $7,052,387
8 96 $41,136 $12,636 $28,500 $7,023,887
9 97 $41,136 $12,584 $28,552 $6,995,335
9 98 $41,136 $12,533 $28,603 $6,966,732
9 99 $41,136 $12,482 $28,654 $6,938,078
9 100 $41,136 $12,431 $28,705 $6,909,373
9 101 $41,136 $12,379 $28,757 $6,880,617
9 102 $41,136 $12,328 $28,808 $6,851,808
9 103 $41,136 $12,276 $28,860 $6,822,948
9 104 $41,136 $12,224 $28,912 $6,794,037
9 105 $41,136 $12,173 $28,963 $6,765,074
9 106 $41,136 $12,121 $29,015 $6,736,058
9 107 $41,136 $12,069 $29,067 $6,706,991
9 108 $41,136 $12,017 $29,119 $6,677,872
10 109 $41,136 $11,965 $29,171 $6,648,700
10 110 $41,136 $11,912 $29,224 $6,619,477
10 111 $41,136 $11,860 $29,276 $6,590,200
10 112 $41,136 $11,807 $29,329 $6,560,872
10 113 $41,136 $11,755 $29,381 $6,531,491
10 114 $41,136 $11,702 $29,434 $6,502,057
10 115 $41,136 $11,650 $29,486 $6,472,571
10 116 $41,136 $11,597 $29,539 $6,443,031
10 117 $41,136 $11,544 $29,592 $6,413,439
10 118 $41,136 $11,491 $29,645 $6,383,794
10 119 $41,136 $11,438 $29,698 $6,354,095
10 120 $41,136 $11,384 $29,752 $6,324,344
11 121 $41,136 $11,331 $29,805 $6,294,539
11 122 $41,136 $11,278 $29,858 $6,264,681
11 123 $41,136 $11,224 $29,912 $6,234,769
11 124 $41,136 $11,171 $29,965 $6,204,804
11 125 $41,136 $11,117 $30,019 $6,174,785
11 126 $41,136 $11,063 $30,073 $6,144,712
11 127 $41,136 $11,009 $30,127 $6,114,585
11 128 $41,136 $10,955 $30,181 $6,084,404
11 129 $41,136 $10,901 $30,235 $6,054,170
11 130 $41,136 $10,847 $30,289 $6,023,881
11 131 $41,136 $10,793 $30,343 $5,993,537
11 132 $41,136 $10,738 $30,398 $5,963,140
12 133 $41,136 $10,684 $30,452 $5,932,688
12 134 $41,136 $10,629 $30,507 $5,902,181
12 135 $41,136 $10,575 $30,561 $5,871,620
12 136 $41,136 $10,520 $30,616 $5,841,004
12 137 $41,136 $10,465 $30,671 $5,810,333
12 138 $41,136 $10,410 $30,726 $5,779,607
12 139 $41,136 $10,355 $30,781 $5,748,826
12 140 $41,136 $10,300 $30,836 $5,717,990
12 141 $41,136 $10,245 $30,891 $5,687,099
12 142 $41,136 $10,189 $30,947 $5,656,152
12 143 $41,136 $10,134 $31,002 $5,625,150
12 144 $41,136 $10,078 $31,058 $5,594,093
13 145 $41,136 $10,023 $31,113 $5,562,980
13 146 $41,136 $9,967 $31,169 $5,531,811
13 147 $41,136 $9,911 $31,225 $5,500,586
13 148 $41,136 $9,855 $31,281 $5,469,305
13 149 $41,136 $9,799 $31,337 $5,437,968
13 150 $41,136 $9,743 $31,393 $5,406,575
13 151 $41,136 $9,687 $31,449 $5,375,126
13 152 $41,136 $9,630 $31,506 $5,343,620
13 153 $41,136 $9,574 $31,562 $5,312,058
13 154 $41,136 $9,517 $31,619 $5,280,440
13 155 $41,136 $9,461 $31,675 $5,248,765
13 156 $41,136 $9,404 $31,732 $5,217,033
14 157 $41,136 $9,347 $31,789 $5,185,244
14 158 $41,136 $9,290 $31,846 $5,153,398
14 159 $41,136 $9,233 $31,903 $5,121,495
14 160 $41,136 $9,176 $31,960 $5,089,535
14 161 $41,136 $9,119 $32,017 $5,057,518
14 162 $41,136 $9,061 $32,075 $5,025,443
14 163 $41,136 $9,004 $32,132 $4,993,311
14 164 $41,136 $8,946 $32,190 $4,961,122
14 165 $41,136 $8,889 $32,247 $4,928,874
14 166 $41,136 $8,831 $32,305 $4,896,569
14 167 $41,136 $8,773 $32,363 $4,864,206
14 168 $41,136 $8,715 $32,421 $4,831,785
15 169 $41,136 $8,657 $32,479 $4,799,306
15 170 $41,136 $8,599 $32,537 $4,766,769
15 171 $41,136 $8,540 $32,596 $4,734,174
15 172 $41,136 $8,482 $32,654 $4,701,520
15 173 $41,136 $8,424 $32,712 $4,668,807
15 174 $41,136 $8,365 $32,771 $4,636,036
15 175 $41,136 $8,306 $32,830 $4,603,206
15 176 $41,136 $8,247 $32,889 $4,570,318
15 177 $41,136 $8,188 $32,948 $4,537,370
15 178 $41,136 $8,129 $33,007 $4,504,364
15 179 $41,136 $8,070 $33,066 $4,471,298
15 180 $41,136 $8,011 $33,125 $4,438,173
16 181 $41,136 $7,952 $33,184 $4,404,989
16 182 $41,136 $7,892 $33,244 $4,371,745
16 183 $41,136 $7,833 $33,303 $4,338,442
16 184 $41,136 $7,773 $33,363 $4,305,079
16 185 $41,136 $7,713 $33,423 $4,271,656
16 186 $41,136 $7,653 $33,483 $4,238,174
16 187 $41,136 $7,593 $33,543 $4,204,631
16 188 $41,136 $7,533 $33,603 $4,171,028
16 189 $41,136 $7,473 $33,663 $4,137,365
16 190 $41,136 $7,413 $33,723 $4,103,642
16 191 $41,136 $7,352 $33,784 $4,069,859
16 192 $41,136 $7,292 $33,844 $4,036,014
17 193 $41,136 $7,231 $33,905 $4,002,110
17 194 $41,136 $7,170 $33,966 $3,968,144
17 195 $41,136 $7,110 $34,026 $3,934,118
17 196 $41,136 $7,049 $34,087 $3,900,030
17 197 $41,136 $6,988 $34,148 $3,865,882
17 198 $41,136 $6,926 $34,210 $3,831,672
17 199 $41,136 $6,865 $34,271 $3,797,401
17 200 $41,136 $6,804 $34,332 $3,763,069
17 201 $41,136 $6,742 $34,394 $3,728,675
17 202 $41,136 $6,681 $34,455 $3,694,220
17 203 $41,136 $6,619 $34,517 $3,659,703
17 204 $41,136 $6,557 $34,579 $3,625,124
18 205 $41,136 $6,495 $34,641 $3,590,483
18 206 $41,136 $6,433 $34,703 $3,555,779
18 207 $41,136 $6,371 $34,765 $3,521,014
18 208 $41,136 $6,308 $34,828 $3,486,187
18 209 $41,136 $6,246 $34,890 $3,451,297
18 210 $41,136 $6,184 $34,952 $3,416,344
18 211 $41,136 $6,121 $35,015 $3,381,329
18 212 $41,136 $6,058 $35,078 $3,346,252
18 213 $41,136 $5,995 $35,141 $3,311,111
18 214 $41,136 $5,932 $35,204 $3,275,907
18 215 $41,136 $5,869 $35,267 $3,240,641
18 216 $41,136 $5,806 $35,330 $3,205,311
19 217 $41,136 $5,743 $35,393 $3,169,918
19 218 $41,136 $5,679 $35,457 $3,134,461
19 219 $41,136 $5,616 $35,520 $3,098,941
19 220 $41,136 $5,552 $35,584 $3,063,357
19 221 $41,136 $5,489 $35,647 $3,027,710
19 222 $41,136 $5,425 $35,711 $2,991,999
19 223 $41,136 $5,361 $35,775 $2,956,223
19 224 $41,136 $5,297 $35,839 $2,920,384
19 225 $41,136 $5,232 $35,904 $2,884,480
19 226 $41,136 $5,168 $35,968 $2,848,512
19 227 $41,136 $5,104 $36,032 $2,812,480
19 228 $41,136 $5,039 $36,097 $2,776,383
20 229 $41,136 $4,974 $36,162 $2,740,221
20 230 $41,136 $4,910 $36,226 $2,703,995
20 231 $41,136 $4,845 $36,291 $2,667,703
20 232 $41,136 $4,780 $36,356 $2,631,347
20 233 $41,136 $4,714 $36,421 $2,594,926
20 234 $41,136 $4,649 $36,487 $2,558,439
20 235 $41,136 $4,584 $36,552 $2,521,887
20 236 $41,136 $4,518 $36,618 $2,485,269
20 237 $41,136 $4,453 $36,683 $2,448,586
20 238 $41,136 $4,387 $36,749 $2,411,837
20 239 $41,136 $4,321 $36,815 $2,375,022
20 240 $41,136 $4,255 $36,881 $2,338,141
21 241 $41,136 $4,189 $36,947 $2,301,195
21 242 $41,136 $4,123 $37,013 $2,264,182
21 243 $41,136 $4,057 $37,079 $2,227,102
21 244 $41,136 $3,990 $37,146 $2,189,956
21 245 $41,136 $3,924 $37,212 $2,152,744
21 246 $41,136 $3,857 $37,279 $2,115,465
21 247 $41,136 $3,790 $37,346 $2,078,119
21 248 $41,136 $3,723 $37,413 $2,040,707
21 249 $41,136 $3,656 $37,480 $2,003,227
21 250 $41,136 $3,589 $37,547 $1,965,680
21 251 $41,136 $3,522 $37,614 $1,928,066
21 252 $41,136 $3,454 $37,682 $1,890,384
22 253 $41,136 $3,387 $37,749 $1,852,635
22 254 $41,136 $3,319 $37,817 $1,814,819
22 255 $41,136 $3,252 $37,884 $1,776,934
22 256 $41,136 $3,184 $37,952 $1,738,982
22 257 $41,136 $3,116 $38,020 $1,700,961
22 258 $41,136 $3,048 $38,088 $1,662,873
22 259 $41,136 $2,979 $38,157 $1,624,716
22 260 $41,136 $2,911 $38,225 $1,586,491
22 261 $41,136 $2,842 $38,294 $1,548,198
22 262 $41,136 $2,774 $38,362 $1,509,836
22 263 $41,136 $2,705 $38,431 $1,471,405
22 264 $41,136 $2,636 $38,500 $1,432,905
23 265 $41,136 $2,567 $38,569 $1,394,336
23 266 $41,136 $2,498 $38,638 $1,355,699
23 267 $41,136 $2,429 $38,707 $1,316,991
23 268 $41,136 $2,360 $38,776 $1,278,215
23 269 $41,136 $2,290 $38,846 $1,239,369
23 270 $41,136 $2,221 $38,915 $1,200,454
23 271 $41,136 $2,151 $38,985 $1,161,469
23 272 $41,136 $2,081 $39,055 $1,122,414
23 273 $41,136 $2,011 $39,125 $1,083,289
23 274 $41,136 $1,941 $39,195 $1,044,093
23 275 $41,136 $1,871 $39,265 $1,004,828
23 276 $41,136 $1,800 $39,336 $965,492
24 277 $41,136 $1,730 $39,406 $926,086
24 278 $41,136 $1,659 $39,477 $886,610
24 279 $41,136 $1,589 $39,547 $847,062
24 280 $41,136 $1,518 $39,618 $807,444
24 281 $41,136 $1,447 $39,689 $767,754
24 282 $41,136 $1,376 $39,760 $727,994
24 283 $41,136 $1,304 $39,832 $688,162
24 284 $41,136 $1,233 $39,903 $648,259
24 285 $41,136 $1,161 $39,975 $608,285
24 286 $41,136 $1,090 $40,046 $568,239
24 287 $41,136 $1,018 $40,118 $528,121
24 288 $41,136 $946 $40,190 $487,931
25 289 $41,136 $874 $40,262 $447,669
25 290 $41,136 $802 $40,334 $407,335
25 291 $41,136 $730 $40,406 $366,929
25 292 $41,136 $657 $40,479 $326,450
25 293 $41,136 $585 $40,551 $285,899
25 294 $41,136 $512 $40,624 $245,276
25 295 $41,136 $439 $40,697 $204,579
25 296 $41,136 $367 $40,769 $163,810
25 297 $41,136 $293 $40,843 $122,967
25 298 $41,136 $220 $40,916 $82,051
25 299 $41,136 $147 $40,989 $41,062
25 300 $41,136 $74 $41,062 $0