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$ 5,920,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 6,068,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$5,920,000
 
Monthly Repayment (HKD)
$38,290
Loan Amount (HKD)
$8,880,000
+
Total Interest (HKD)
$2,607,032
=
Total Repayment (HKD)
$11,487,032
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $38,290 $15,910 $22,380 $8,857,620
1 2 $38,290 $15,870 $22,420 $8,835,200
1 3 $38,290 $15,830 $22,460 $8,812,739
1 4 $38,290 $15,789 $22,501 $8,790,239
1 5 $38,290 $15,749 $22,541 $8,767,698
1 6 $38,290 $15,709 $22,581 $8,745,116
1 7 $38,290 $15,668 $22,622 $8,722,495
1 8 $38,290 $15,628 $22,662 $8,699,832
1 9 $38,290 $15,587 $22,703 $8,677,129
1 10 $38,290 $15,547 $22,744 $8,654,386
1 11 $38,290 $15,506 $22,784 $8,631,602
1 12 $38,290 $15,465 $22,825 $8,608,776
2 13 $38,290 $15,424 $22,866 $8,585,910
2 14 $38,290 $15,383 $22,907 $8,563,003
2 15 $38,290 $15,342 $22,948 $8,540,055
2 16 $38,290 $15,301 $22,989 $8,517,066
2 17 $38,290 $15,260 $23,030 $8,494,036
2 18 $38,290 $15,218 $23,072 $8,470,964
2 19 $38,290 $15,177 $23,113 $8,447,851
2 20 $38,290 $15,136 $23,154 $8,424,697
2 21 $38,290 $15,094 $23,196 $8,401,501
2 22 $38,290 $15,053 $23,237 $8,378,263
2 23 $38,290 $15,011 $23,279 $8,354,984
2 24 $38,290 $14,969 $23,321 $8,331,664
3 25 $38,290 $14,928 $23,363 $8,308,301
3 26 $38,290 $14,886 $23,404 $8,284,897
3 27 $38,290 $14,844 $23,446 $8,261,450
3 28 $38,290 $14,802 $23,488 $8,237,962
3 29 $38,290 $14,760 $23,530 $8,214,432
3 30 $38,290 $14,718 $23,573 $8,190,859
3 31 $38,290 $14,675 $23,615 $8,167,244
3 32 $38,290 $14,633 $23,657 $8,143,587
3 33 $38,290 $14,591 $23,700 $8,119,888
3 34 $38,290 $14,548 $23,742 $8,096,146
3 35 $38,290 $14,506 $23,785 $8,072,361
3 36 $38,290 $14,463 $23,827 $8,048,534
4 37 $38,290 $14,420 $23,870 $8,024,664
4 38 $38,290 $14,378 $23,913 $8,000,752
4 39 $38,290 $14,335 $23,955 $7,976,796
4 40 $38,290 $14,292 $23,998 $7,952,798
4 41 $38,290 $14,249 $24,041 $7,928,756
4 42 $38,290 $14,206 $24,084 $7,904,672
4 43 $38,290 $14,163 $24,128 $7,880,544
4 44 $38,290 $14,119 $24,171 $7,856,374
4 45 $38,290 $14,076 $24,214 $7,832,160
4 46 $38,290 $14,033 $24,257 $7,807,902
4 47 $38,290 $13,989 $24,301 $7,783,601
4 48 $38,290 $13,946 $24,344 $7,759,257
5 49 $38,290 $13,902 $24,388 $7,734,869
5 50 $38,290 $13,858 $24,432 $7,710,437
5 51 $38,290 $13,815 $24,476 $7,685,961
5 52 $38,290 $13,771 $24,519 $7,661,442
5 53 $38,290 $13,727 $24,563 $7,636,878
5 54 $38,290 $13,683 $24,607 $7,612,271
5 55 $38,290 $13,639 $24,651 $7,587,620
5 56 $38,290 $13,594 $24,696 $7,562,924
5 57 $38,290 $13,550 $24,740 $7,538,184
5 58 $38,290 $13,506 $24,784 $7,513,400
5 59 $38,290 $13,462 $24,829 $7,488,571
5 60 $38,290 $13,417 $24,873 $7,463,698
6 61 $38,290 $13,372 $24,918 $7,438,781
6 62 $38,290 $13,328 $24,962 $7,413,818
6 63 $38,290 $13,283 $25,007 $7,388,811
6 64 $38,290 $13,238 $25,052 $7,363,759
6 65 $38,290 $13,193 $25,097 $7,338,663
6 66 $38,290 $13,148 $25,142 $7,313,521
6 67 $38,290 $13,103 $25,187 $7,288,334
6 68 $38,290 $13,058 $25,232 $7,263,102
6 69 $38,290 $13,013 $25,277 $7,237,825
6 70 $38,290 $12,968 $25,322 $7,212,503
6 71 $38,290 $12,922 $25,368 $7,187,135
6 72 $38,290 $12,877 $25,413 $7,161,722
7 73 $38,290 $12,831 $25,459 $7,136,264
7 74 $38,290 $12,786 $25,504 $7,110,759
7 75 $38,290 $12,740 $25,550 $7,085,209
7 76 $38,290 $12,694 $25,596 $7,059,613
7 77 $38,290 $12,648 $25,642 $7,033,972
7 78 $38,290 $12,603 $25,688 $7,008,284
7 79 $38,290 $12,557 $25,734 $6,982,551
7 80 $38,290 $12,510 $25,780 $6,956,771
7 81 $38,290 $12,464 $25,826 $6,930,945
7 82 $38,290 $12,418 $25,872 $6,905,073
7 83 $38,290 $12,372 $25,919 $6,879,154
7 84 $38,290 $12,325 $25,965 $6,853,189
8 85 $38,290 $12,279 $26,011 $6,827,178
8 86 $38,290 $12,232 $26,058 $6,801,120
8 87 $38,290 $12,185 $26,105 $6,775,015
8 88 $38,290 $12,139 $26,152 $6,748,864
8 89 $38,290 $12,092 $26,198 $6,722,665
8 90 $38,290 $12,045 $26,245 $6,696,420
8 91 $38,290 $11,998 $26,292 $6,670,127
8 92 $38,290 $11,951 $26,339 $6,643,788
8 93 $38,290 $11,903 $26,387 $6,617,401
8 94 $38,290 $11,856 $26,434 $6,590,967
8 95 $38,290 $11,809 $26,481 $6,564,486
8 96 $38,290 $11,761 $26,529 $6,537,957
9 97 $38,290 $11,714 $26,576 $6,511,381
9 98 $38,290 $11,666 $26,624 $6,484,757
9 99 $38,290 $11,619 $26,672 $6,458,086
9 100 $38,290 $11,571 $26,719 $6,431,366
9 101 $38,290 $11,523 $26,767 $6,404,599
9 102 $38,290 $11,475 $26,815 $6,377,784
9 103 $38,290 $11,427 $26,863 $6,350,921
9 104 $38,290 $11,379 $26,911 $6,324,009
9 105 $38,290 $11,331 $26,960 $6,297,050
9 106 $38,290 $11,282 $27,008 $6,270,042
9 107 $38,290 $11,234 $27,056 $6,242,985
9 108 $38,290 $11,185 $27,105 $6,215,881
10 109 $38,290 $11,137 $27,153 $6,188,727
10 110 $38,290 $11,088 $27,202 $6,161,525
10 111 $38,290 $11,039 $27,251 $6,134,275
10 112 $38,290 $10,991 $27,300 $6,106,975
10 113 $38,290 $10,942 $27,348 $6,079,627
10 114 $38,290 $10,893 $27,397 $6,052,229
10 115 $38,290 $10,844 $27,447 $6,024,783
10 116 $38,290 $10,794 $27,496 $5,997,287
10 117 $38,290 $10,745 $27,545 $5,969,742
10 118 $38,290 $10,696 $27,594 $5,942,148
10 119 $38,290 $10,646 $27,644 $5,914,504
10 120 $38,290 $10,597 $27,693 $5,886,811
11 121 $38,290 $10,547 $27,743 $5,859,068
11 122 $38,290 $10,497 $27,793 $5,831,275
11 123 $38,290 $10,448 $27,842 $5,803,433
11 124 $38,290 $10,398 $27,892 $5,775,540
11 125 $38,290 $10,348 $27,942 $5,747,598
11 126 $38,290 $10,298 $27,992 $5,719,606
11 127 $38,290 $10,248 $28,042 $5,691,563
11 128 $38,290 $10,197 $28,093 $5,663,471
11 129 $38,290 $10,147 $28,143 $5,635,328
11 130 $38,290 $10,097 $28,193 $5,607,134
11 131 $38,290 $10,046 $28,244 $5,578,890
11 132 $38,290 $9,996 $28,295 $5,550,596
12 133 $38,290 $9,945 $28,345 $5,522,250
12 134 $38,290 $9,894 $28,396 $5,493,854
12 135 $38,290 $9,843 $28,447 $5,465,407
12 136 $38,290 $9,792 $28,498 $5,436,909
12 137 $38,290 $9,741 $28,549 $5,408,360
12 138 $38,290 $9,690 $28,600 $5,379,760
12 139 $38,290 $9,639 $28,651 $5,351,109
12 140 $38,290 $9,587 $28,703 $5,322,406
12 141 $38,290 $9,536 $28,754 $5,293,652
12 142 $38,290 $9,484 $28,806 $5,264,846
12 143 $38,290 $9,433 $28,857 $5,235,989
12 144 $38,290 $9,381 $28,909 $5,207,080
13 145 $38,290 $9,329 $28,961 $5,178,119
13 146 $38,290 $9,277 $29,013 $5,149,107
13 147 $38,290 $9,225 $29,065 $5,120,042
13 148 $38,290 $9,173 $29,117 $5,090,925
13 149 $38,290 $9,121 $29,169 $5,061,757
13 150 $38,290 $9,069 $29,221 $5,032,535
13 151 $38,290 $9,017 $29,273 $5,003,262
13 152 $38,290 $8,964 $29,326 $4,973,936
13 153 $38,290 $8,912 $29,378 $4,944,558
13 154 $38,290 $8,859 $29,431 $4,915,126
13 155 $38,290 $8,806 $29,484 $4,885,643
13 156 $38,290 $8,753 $29,537 $4,856,106
14 157 $38,290 $8,701 $29,590 $4,826,516
14 158 $38,290 $8,648 $29,643 $4,796,874
14 159 $38,290 $8,594 $29,696 $4,767,178
14 160 $38,290 $8,541 $29,749 $4,737,429
14 161 $38,290 $8,488 $29,802 $4,707,627
14 162 $38,290 $8,434 $29,856 $4,677,771
14 163 $38,290 $8,381 $29,909 $4,647,862
14 164 $38,290 $8,327 $29,963 $4,617,899
14 165 $38,290 $8,274 $30,016 $4,587,883
14 166 $38,290 $8,220 $30,070 $4,557,813
14 167 $38,290 $8,166 $30,124 $4,527,689
14 168 $38,290 $8,112 $30,178 $4,497,511
15 169 $38,290 $8,058 $30,232 $4,467,279
15 170 $38,290 $8,004 $30,286 $4,436,993
15 171 $38,290 $7,950 $30,340 $4,406,652
15 172 $38,290 $7,895 $30,395 $4,376,257
15 173 $38,290 $7,841 $30,449 $4,345,808
15 174 $38,290 $7,786 $30,504 $4,315,304
15 175 $38,290 $7,732 $30,559 $4,284,746
15 176 $38,290 $7,677 $30,613 $4,254,132
15 177 $38,290 $7,622 $30,668 $4,223,464
15 178 $38,290 $7,567 $30,723 $4,192,741
15 179 $38,290 $7,512 $30,778 $4,161,963
15 180 $38,290 $7,457 $30,833 $4,131,130
16 181 $38,290 $7,402 $30,889 $4,100,241
16 182 $38,290 $7,346 $30,944 $4,069,297
16 183 $38,290 $7,291 $30,999 $4,038,298
16 184 $38,290 $7,235 $31,055 $4,007,243
16 185 $38,290 $7,180 $31,110 $3,976,133
16 186 $38,290 $7,124 $31,166 $3,944,967
16 187 $38,290 $7,068 $31,222 $3,913,745
16 188 $38,290 $7,012 $31,278 $3,882,467
16 189 $38,290 $6,956 $31,334 $3,851,133
16 190 $38,290 $6,900 $31,390 $3,819,742
16 191 $38,290 $6,844 $31,446 $3,788,296
16 192 $38,290 $6,787 $31,503 $3,756,793
17 193 $38,290 $6,731 $31,559 $3,725,234
17 194 $38,290 $6,674 $31,616 $3,693,618
17 195 $38,290 $6,618 $31,672 $3,661,946
17 196 $38,290 $6,561 $31,729 $3,630,217
17 197 $38,290 $6,504 $31,786 $3,598,431
17 198 $38,290 $6,447 $31,843 $3,566,588
17 199 $38,290 $6,390 $31,900 $3,534,688
17 200 $38,290 $6,333 $31,957 $3,502,731
17 201 $38,290 $6,276 $32,014 $3,470,717
17 202 $38,290 $6,218 $32,072 $3,438,645
17 203 $38,290 $6,161 $32,129 $3,406,516
17 204 $38,290 $6,103 $32,187 $3,374,329
18 205 $38,290 $6,046 $32,244 $3,342,084
18 206 $38,290 $5,988 $32,302 $3,309,782
18 207 $38,290 $5,930 $32,360 $3,277,422
18 208 $38,290 $5,872 $32,418 $3,245,004
18 209 $38,290 $5,814 $32,476 $3,212,528
18 210 $38,290 $5,756 $32,534 $3,179,994
18 211 $38,290 $5,697 $32,593 $3,147,401
18 212 $38,290 $5,639 $32,651 $3,114,750
18 213 $38,290 $5,581 $32,710 $3,082,040
18 214 $38,290 $5,522 $32,768 $3,049,272
18 215 $38,290 $5,463 $32,827 $3,016,445
18 216 $38,290 $5,404 $32,886 $2,983,560
19 217 $38,290 $5,346 $32,945 $2,950,615
19 218 $38,290 $5,287 $33,004 $2,917,612
19 219 $38,290 $5,227 $33,063 $2,884,549
19 220 $38,290 $5,168 $33,122 $2,851,427
19 221 $38,290 $5,109 $33,181 $2,818,246
19 222 $38,290 $5,049 $33,241 $2,785,005
19 223 $38,290 $4,990 $33,300 $2,751,705
19 224 $38,290 $4,930 $33,360 $2,718,345
19 225 $38,290 $4,870 $33,420 $2,684,925
19 226 $38,290 $4,810 $33,480 $2,651,445
19 227 $38,290 $4,751 $33,540 $2,617,906
19 228 $38,290 $4,690 $33,600 $2,584,306
20 229 $38,290 $4,630 $33,660 $2,550,646
20 230 $38,290 $4,570 $33,720 $2,516,926
20 231 $38,290 $4,509 $33,781 $2,483,145
20 232 $38,290 $4,449 $33,841 $2,449,304
20 233 $38,290 $4,388 $33,902 $2,415,402
20 234 $38,290 $4,328 $33,963 $2,381,440
20 235 $38,290 $4,267 $34,023 $2,347,417
20 236 $38,290 $4,206 $34,084 $2,313,332
20 237 $38,290 $4,145 $34,145 $2,279,187
20 238 $38,290 $4,084 $34,207 $2,244,980
20 239 $38,290 $4,022 $34,268 $2,210,712
20 240 $38,290 $3,961 $34,329 $2,176,383
21 241 $38,290 $3,899 $34,391 $2,141,992
21 242 $38,290 $3,838 $34,452 $2,107,540
21 243 $38,290 $3,776 $34,514 $2,073,026
21 244 $38,290 $3,714 $34,576 $2,038,450
21 245 $38,290 $3,652 $34,638 $2,003,812
21 246 $38,290 $3,590 $34,700 $1,969,112
21 247 $38,290 $3,528 $34,762 $1,934,350
21 248 $38,290 $3,466 $34,824 $1,899,526
21 249 $38,290 $3,403 $34,887 $1,864,639
21 250 $38,290 $3,341 $34,949 $1,829,690
21 251 $38,290 $3,278 $35,012 $1,794,678
21 252 $38,290 $3,215 $35,075 $1,759,603
22 253 $38,290 $3,153 $35,137 $1,724,466
22 254 $38,290 $3,090 $35,200 $1,689,265
22 255 $38,290 $3,027 $35,264 $1,654,002
22 256 $38,290 $2,963 $35,327 $1,618,675
22 257 $38,290 $2,900 $35,390 $1,583,285
22 258 $38,290 $2,837 $35,453 $1,547,832
22 259 $38,290 $2,773 $35,517 $1,512,315
22 260 $38,290 $2,710 $35,581 $1,476,734
22 261 $38,290 $2,646 $35,644 $1,441,090
22 262 $38,290 $2,582 $35,708 $1,405,382
22 263 $38,290 $2,518 $35,772 $1,369,609
22 264 $38,290 $2,454 $35,836 $1,333,773
23 265 $38,290 $2,390 $35,900 $1,297,873
23 266 $38,290 $2,325 $35,965 $1,261,908
23 267 $38,290 $2,261 $36,029 $1,225,879
23 268 $38,290 $2,196 $36,094 $1,189,785
23 269 $38,290 $2,132 $36,158 $1,153,627
23 270 $38,290 $2,067 $36,223 $1,117,404
23 271 $38,290 $2,002 $36,288 $1,081,115
23 272 $38,290 $1,937 $36,353 $1,044,762
23 273 $38,290 $1,872 $36,418 $1,008,344
23 274 $38,290 $1,807 $36,483 $971,861
23 275 $38,290 $1,741 $36,549 $935,312
23 276 $38,290 $1,676 $36,614 $898,697
24 277 $38,290 $1,610 $36,680 $862,017
24 278 $38,290 $1,544 $36,746 $825,272
24 279 $38,290 $1,479 $36,811 $788,460
24 280 $38,290 $1,413 $36,877 $751,583
24 281 $38,290 $1,347 $36,944 $714,639
24 282 $38,290 $1,280 $37,010 $677,630
24 283 $38,290 $1,214 $37,076 $640,554
24 284 $38,290 $1,148 $37,142 $603,411
24 285 $38,290 $1,081 $37,209 $566,202
24 286 $38,290 $1,014 $37,276 $528,926
24 287 $38,290 $948 $37,342 $491,584
24 288 $38,290 $881 $37,409 $454,175
25 289 $38,290 $814 $37,476 $416,698
25 290 $38,290 $747 $37,544 $379,155
25 291 $38,290 $679 $37,611 $341,544
25 292 $38,290 $612 $37,678 $303,866
25 293 $38,290 $544 $37,746 $266,120
25 294 $38,290 $477 $37,813 $228,307
25 295 $38,290 $409 $37,881 $190,426
25 296 $38,290 $341 $37,949 $152,477
25 297 $38,290 $273 $38,017 $114,460
25 298 $38,290 $205 $38,085 $76,375
25 299 $38,290 $137 $38,153 $38,222
25 300 $38,290 $68 $38,222 $0