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$ 5,800,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 5,945,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$5,800,000
 
Monthly Repayment (HKD)
$37,514
Loan Amount (HKD)
$8,700,000
+
Total Interest (HKD)
$2,554,187
=
Total Repayment (HKD)
$11,254,187
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $37,514 $15,588 $21,926 $8,678,074
1 2 $37,514 $15,548 $21,966 $8,656,108
1 3 $37,514 $15,509 $22,005 $8,634,103
1 4 $37,514 $15,469 $22,045 $8,612,058
1 5 $37,514 $15,430 $22,084 $8,589,974
1 6 $37,514 $15,390 $22,124 $8,567,851
1 7 $37,514 $15,351 $22,163 $8,545,687
1 8 $37,514 $15,311 $22,203 $8,523,484
1 9 $37,514 $15,271 $22,243 $8,501,242
1 10 $37,514 $15,231 $22,283 $8,478,959
1 11 $37,514 $15,191 $22,322 $8,456,637
1 12 $37,514 $15,151 $22,362 $8,434,274
2 13 $37,514 $15,111 $22,403 $8,411,872
2 14 $37,514 $15,071 $22,443 $8,389,429
2 15 $37,514 $15,031 $22,483 $8,366,946
2 16 $37,514 $14,991 $22,523 $8,344,423
2 17 $37,514 $14,950 $22,564 $8,321,859
2 18 $37,514 $14,910 $22,604 $8,299,255
2 19 $37,514 $14,869 $22,644 $8,276,611
2 20 $37,514 $14,829 $22,685 $8,253,926
2 21 $37,514 $14,788 $22,726 $8,231,200
2 22 $37,514 $14,748 $22,766 $8,208,434
2 23 $37,514 $14,707 $22,807 $8,185,627
2 24 $37,514 $14,666 $22,848 $8,162,779
3 25 $37,514 $14,625 $22,889 $8,139,890
3 26 $37,514 $14,584 $22,930 $8,116,960
3 27 $37,514 $14,543 $22,971 $8,093,989
3 28 $37,514 $14,502 $23,012 $8,070,976
3 29 $37,514 $14,460 $23,053 $8,047,923
3 30 $37,514 $14,419 $23,095 $8,024,828
3 31 $37,514 $14,378 $23,136 $8,001,692
3 32 $37,514 $14,336 $23,178 $7,978,514
3 33 $37,514 $14,295 $23,219 $7,955,295
3 34 $37,514 $14,253 $23,261 $7,932,035
3 35 $37,514 $14,212 $23,302 $7,908,732
3 36 $37,514 $14,170 $23,344 $7,885,388
4 37 $37,514 $14,128 $23,386 $7,862,002
4 38 $37,514 $14,086 $23,428 $7,838,574
4 39 $37,514 $14,044 $23,470 $7,815,104
4 40 $37,514 $14,002 $23,512 $7,791,592
4 41 $37,514 $13,960 $23,554 $7,768,038
4 42 $37,514 $13,918 $23,596 $7,744,442
4 43 $37,514 $13,875 $23,638 $7,720,804
4 44 $37,514 $13,833 $23,681 $7,697,123
4 45 $37,514 $13,791 $23,723 $7,673,400
4 46 $37,514 $13,748 $23,766 $7,649,634
4 47 $37,514 $13,706 $23,808 $7,625,825
4 48 $37,514 $13,663 $23,851 $7,601,974
5 49 $37,514 $13,620 $23,894 $7,578,081
5 50 $37,514 $13,577 $23,937 $7,554,144
5 51 $37,514 $13,535 $23,979 $7,530,165
5 52 $37,514 $13,492 $24,022 $7,506,142
5 53 $37,514 $13,449 $24,065 $7,482,077
5 54 $37,514 $13,405 $24,109 $7,457,968
5 55 $37,514 $13,362 $24,152 $7,433,816
5 56 $37,514 $13,319 $24,195 $7,409,621
5 57 $37,514 $13,276 $24,238 $7,385,383
5 58 $37,514 $13,232 $24,282 $7,361,101
5 59 $37,514 $13,189 $24,325 $7,336,776
5 60 $37,514 $13,145 $24,369 $7,312,407
6 61 $37,514 $13,101 $24,413 $7,287,994
6 62 $37,514 $13,058 $24,456 $7,263,538
6 63 $37,514 $13,014 $24,500 $7,239,038
6 64 $37,514 $12,970 $24,544 $7,214,494
6 65 $37,514 $12,926 $24,588 $7,189,906
6 66 $37,514 $12,882 $24,632 $7,165,274
6 67 $37,514 $12,838 $24,676 $7,140,598
6 68 $37,514 $12,794 $24,720 $7,115,877
6 69 $37,514 $12,749 $24,765 $7,091,113
6 70 $37,514 $12,705 $24,809 $7,066,304
6 71 $37,514 $12,660 $24,853 $7,041,450
6 72 $37,514 $12,616 $24,898 $7,016,552
7 73 $37,514 $12,571 $24,943 $6,991,610
7 74 $37,514 $12,527 $24,987 $6,966,622
7 75 $37,514 $12,482 $25,032 $6,941,590
7 76 $37,514 $12,437 $25,077 $6,916,513
7 77 $37,514 $12,392 $25,122 $6,891,391
7 78 $37,514 $12,347 $25,167 $6,866,224
7 79 $37,514 $12,302 $25,212 $6,841,012
7 80 $37,514 $12,257 $25,257 $6,815,755
7 81 $37,514 $12,212 $25,302 $6,790,453
7 82 $37,514 $12,166 $25,348 $6,765,105
7 83 $37,514 $12,121 $25,393 $6,739,712
7 84 $37,514 $12,075 $25,439 $6,714,273
8 85 $37,514 $12,030 $25,484 $6,688,789
8 86 $37,514 $11,984 $25,530 $6,663,259
8 87 $37,514 $11,938 $25,576 $6,637,684
8 88 $37,514 $11,893 $25,621 $6,612,062
8 89 $37,514 $11,847 $25,667 $6,586,395
8 90 $37,514 $11,801 $25,713 $6,560,682
8 91 $37,514 $11,755 $25,759 $6,534,922
8 92 $37,514 $11,708 $25,806 $6,509,117
8 93 $37,514 $11,662 $25,852 $6,483,265
8 94 $37,514 $11,616 $25,898 $6,457,367
8 95 $37,514 $11,569 $25,945 $6,431,422
8 96 $37,514 $11,523 $25,991 $6,405,431
9 97 $37,514 $11,476 $26,038 $6,379,394
9 98 $37,514 $11,430 $26,084 $6,353,309
9 99 $37,514 $11,383 $26,131 $6,327,178
9 100 $37,514 $11,336 $26,178 $6,301,001
9 101 $37,514 $11,289 $26,225 $6,274,776
9 102 $37,514 $11,242 $26,272 $6,248,504
9 103 $37,514 $11,195 $26,319 $6,222,186
9 104 $37,514 $11,148 $26,366 $6,195,820
9 105 $37,514 $11,101 $26,413 $6,169,407
9 106 $37,514 $11,054 $26,460 $6,142,946
9 107 $37,514 $11,006 $26,508 $6,116,438
9 108 $37,514 $10,959 $26,555 $6,089,883
10 109 $37,514 $10,911 $26,603 $6,063,280
10 110 $37,514 $10,863 $26,651 $6,036,630
10 111 $37,514 $10,816 $26,698 $6,009,931
10 112 $37,514 $10,768 $26,746 $5,983,185
10 113 $37,514 $10,720 $26,794 $5,956,391
10 114 $37,514 $10,672 $26,842 $5,929,549
10 115 $37,514 $10,624 $26,890 $5,902,659
10 116 $37,514 $10,576 $26,938 $5,875,720
10 117 $37,514 $10,527 $26,987 $5,848,734
10 118 $37,514 $10,479 $27,035 $5,821,699
10 119 $37,514 $10,431 $27,083 $5,794,615
10 120 $37,514 $10,382 $27,132 $5,767,483
11 121 $37,514 $10,333 $27,181 $5,740,303
11 122 $37,514 $10,285 $27,229 $5,713,074
11 123 $37,514 $10,236 $27,278 $5,685,796
11 124 $37,514 $10,187 $27,327 $5,658,469
11 125 $37,514 $10,138 $27,376 $5,631,093
11 126 $37,514 $10,089 $27,425 $5,603,668
11 127 $37,514 $10,040 $27,474 $5,576,194
11 128 $37,514 $9,991 $27,523 $5,548,671
11 129 $37,514 $9,941 $27,573 $5,521,098
11 130 $37,514 $9,892 $27,622 $5,493,476
11 131 $37,514 $9,842 $27,671 $5,465,805
11 132 $37,514 $9,793 $27,721 $5,438,083
12 133 $37,514 $9,743 $27,771 $5,410,313
12 134 $37,514 $9,693 $27,820 $5,382,492
12 135 $37,514 $9,644 $27,870 $5,354,622
12 136 $37,514 $9,594 $27,920 $5,326,702
12 137 $37,514 $9,544 $27,970 $5,298,731
12 138 $37,514 $9,494 $28,020 $5,270,711
12 139 $37,514 $9,443 $28,071 $5,242,640
12 140 $37,514 $9,393 $28,121 $5,214,520
12 141 $37,514 $9,343 $28,171 $5,186,348
12 142 $37,514 $9,292 $28,222 $5,158,126
12 143 $37,514 $9,242 $28,272 $5,129,854
12 144 $37,514 $9,191 $28,323 $5,101,531
13 145 $37,514 $9,140 $28,374 $5,073,157
13 146 $37,514 $9,089 $28,425 $5,044,733
13 147 $37,514 $9,038 $28,475 $5,016,257
13 148 $37,514 $8,987 $28,526 $4,987,731
13 149 $37,514 $8,936 $28,578 $4,959,153
13 150 $37,514 $8,885 $28,629 $4,930,525
13 151 $37,514 $8,834 $28,680 $4,901,844
13 152 $37,514 $8,782 $28,731 $4,873,113
13 153 $37,514 $8,731 $28,783 $4,844,330
13 154 $37,514 $8,679 $28,835 $4,815,495
13 155 $37,514 $8,628 $28,886 $4,786,609
13 156 $37,514 $8,576 $28,938 $4,757,671
14 157 $37,514 $8,524 $28,990 $4,728,682
14 158 $37,514 $8,472 $29,042 $4,699,640
14 159 $37,514 $8,420 $29,094 $4,670,546
14 160 $37,514 $8,368 $29,146 $4,641,400
14 161 $37,514 $8,316 $29,198 $4,612,202
14 162 $37,514 $8,264 $29,250 $4,582,952
14 163 $37,514 $8,211 $29,303 $4,553,649
14 164 $37,514 $8,159 $29,355 $4,524,293
14 165 $37,514 $8,106 $29,408 $4,494,885
14 166 $37,514 $8,053 $29,461 $4,465,425
14 167 $37,514 $8,001 $29,513 $4,435,911
14 168 $37,514 $7,948 $29,566 $4,406,345
15 169 $37,514 $7,895 $29,619 $4,376,726
15 170 $37,514 $7,842 $29,672 $4,347,054
15 171 $37,514 $7,788 $29,725 $4,317,328
15 172 $37,514 $7,735 $29,779 $4,287,549
15 173 $37,514 $7,682 $29,832 $4,257,717
15 174 $37,514 $7,628 $29,886 $4,227,832
15 175 $37,514 $7,575 $29,939 $4,197,893
15 176 $37,514 $7,521 $29,993 $4,167,900
15 177 $37,514 $7,467 $30,046 $4,137,853
15 178 $37,514 $7,414 $30,100 $4,107,753
15 179 $37,514 $7,360 $30,154 $4,077,599
15 180 $37,514 $7,306 $30,208 $4,047,391
16 181 $37,514 $7,252 $30,262 $4,017,128
16 182 $37,514 $7,197 $30,317 $3,986,812
16 183 $37,514 $7,143 $30,371 $3,956,441
16 184 $37,514 $7,089 $30,425 $3,926,015
16 185 $37,514 $7,034 $30,480 $3,895,536
16 186 $37,514 $6,980 $30,534 $3,865,001
16 187 $37,514 $6,925 $30,589 $3,834,412
16 188 $37,514 $6,870 $30,644 $3,803,768
16 189 $37,514 $6,815 $30,699 $3,773,069
16 190 $37,514 $6,760 $30,754 $3,742,315
16 191 $37,514 $6,705 $30,809 $3,711,506
16 192 $37,514 $6,650 $30,864 $3,680,642
17 193 $37,514 $6,594 $30,919 $3,649,723
17 194 $37,514 $6,539 $30,975 $3,618,748
17 195 $37,514 $6,484 $31,030 $3,587,717
17 196 $37,514 $6,428 $31,086 $3,556,631
17 197 $37,514 $6,372 $31,142 $3,525,490
17 198 $37,514 $6,317 $31,197 $3,494,292
17 199 $37,514 $6,261 $31,253 $3,463,039
17 200 $37,514 $6,205 $31,309 $3,431,730
17 201 $37,514 $6,149 $31,365 $3,400,364
17 202 $37,514 $6,092 $31,422 $3,368,943
17 203 $37,514 $6,036 $31,478 $3,337,465
17 204 $37,514 $5,980 $31,534 $3,305,930
18 205 $37,514 $5,923 $31,591 $3,274,339
18 206 $37,514 $5,867 $31,647 $3,242,692
18 207 $37,514 $5,810 $31,704 $3,210,988
18 208 $37,514 $5,753 $31,761 $3,179,227
18 209 $37,514 $5,696 $31,818 $3,147,409
18 210 $37,514 $5,639 $31,875 $3,115,534
18 211 $37,514 $5,582 $31,932 $3,083,602
18 212 $37,514 $5,525 $31,989 $3,051,613
18 213 $37,514 $5,467 $32,046 $3,019,567
18 214 $37,514 $5,410 $32,104 $2,987,463
18 215 $37,514 $5,353 $32,161 $2,955,301
18 216 $37,514 $5,295 $32,219 $2,923,082
19 217 $37,514 $5,237 $32,277 $2,890,805
19 218 $37,514 $5,179 $32,335 $2,858,471
19 219 $37,514 $5,121 $32,393 $2,826,078
19 220 $37,514 $5,063 $32,451 $2,793,628
19 221 $37,514 $5,005 $32,509 $2,761,119
19 222 $37,514 $4,947 $32,567 $2,728,552
19 223 $37,514 $4,889 $32,625 $2,695,927
19 224 $37,514 $4,830 $32,684 $2,663,243
19 225 $37,514 $4,772 $32,742 $2,630,501
19 226 $37,514 $4,713 $32,801 $2,597,700
19 227 $37,514 $4,654 $32,860 $2,564,840
19 228 $37,514 $4,595 $32,919 $2,531,921
20 229 $37,514 $4,536 $32,978 $2,498,944
20 230 $37,514 $4,477 $33,037 $2,465,907
20 231 $37,514 $4,418 $33,096 $2,432,811
20 232 $37,514 $4,359 $33,155 $2,399,656
20 233 $37,514 $4,299 $33,215 $2,366,442
20 234 $37,514 $4,240 $33,274 $2,333,167
20 235 $37,514 $4,180 $33,334 $2,299,834
20 236 $37,514 $4,121 $33,393 $2,266,440
20 237 $37,514 $4,061 $33,453 $2,232,987
20 238 $37,514 $4,001 $33,513 $2,199,474
20 239 $37,514 $3,941 $33,573 $2,165,901
20 240 $37,514 $3,881 $33,633 $2,132,267
21 241 $37,514 $3,820 $33,694 $2,098,574
21 242 $37,514 $3,760 $33,754 $2,064,820
21 243 $37,514 $3,699 $33,814 $2,031,005
21 244 $37,514 $3,639 $33,875 $1,997,130
21 245 $37,514 $3,578 $33,936 $1,963,194
21 246 $37,514 $3,517 $33,997 $1,929,198
21 247 $37,514 $3,456 $34,057 $1,895,140
21 248 $37,514 $3,395 $34,118 $1,861,022
21 249 $37,514 $3,334 $34,180 $1,826,842
21 250 $37,514 $3,273 $34,241 $1,792,601
21 251 $37,514 $3,212 $34,302 $1,758,299
21 252 $37,514 $3,150 $34,364 $1,723,935
22 253 $37,514 $3,089 $34,425 $1,689,510
22 254 $37,514 $3,027 $34,487 $1,655,023
22 255 $37,514 $2,965 $34,549 $1,620,475
22 256 $37,514 $2,903 $34,611 $1,585,864
22 257 $37,514 $2,841 $34,673 $1,551,191
22 258 $37,514 $2,779 $34,735 $1,516,457
22 259 $37,514 $2,717 $34,797 $1,481,660
22 260 $37,514 $2,655 $34,859 $1,446,800
22 261 $37,514 $2,592 $34,922 $1,411,878
22 262 $37,514 $2,530 $34,984 $1,376,894
22 263 $37,514 $2,467 $35,047 $1,341,847
22 264 $37,514 $2,404 $35,110 $1,306,737
23 265 $37,514 $2,341 $35,173 $1,271,565
23 266 $37,514 $2,278 $35,236 $1,236,329
23 267 $37,514 $2,215 $35,299 $1,201,030
23 268 $37,514 $2,152 $35,362 $1,165,668
23 269 $37,514 $2,088 $35,425 $1,130,242
23 270 $37,514 $2,025 $35,489 $1,094,753
23 271 $37,514 $1,961 $35,553 $1,059,201
23 272 $37,514 $1,898 $35,616 $1,023,585
23 273 $37,514 $1,834 $35,680 $987,905
23 274 $37,514 $1,770 $35,744 $952,161
23 275 $37,514 $1,706 $35,808 $916,353
23 276 $37,514 $1,642 $35,872 $880,481
24 277 $37,514 $1,578 $35,936 $844,544
24 278 $37,514 $1,513 $36,001 $808,543
24 279 $37,514 $1,449 $36,065 $772,478
24 280 $37,514 $1,384 $36,130 $736,348
24 281 $37,514 $1,319 $36,195 $700,153
24 282 $37,514 $1,254 $36,260 $663,894
24 283 $37,514 $1,189 $36,324 $627,569
24 284 $37,514 $1,124 $36,390 $591,180
24 285 $37,514 $1,059 $36,455 $554,725
24 286 $37,514 $994 $36,520 $518,205
24 287 $37,514 $928 $36,586 $481,620
24 288 $37,514 $863 $36,651 $444,968
25 289 $37,514 $797 $36,717 $408,252
25 290 $37,514 $731 $36,783 $371,469
25 291 $37,514 $666 $36,848 $334,621
25 292 $37,514 $600 $36,914 $297,706
25 293 $37,514 $533 $36,981 $260,726
25 294 $37,514 $467 $37,047 $223,679
25 295 $37,514 $401 $37,113 $186,566
25 296 $37,514 $334 $37,180 $149,386
25 297 $37,514 $268 $37,246 $112,140
25 298 $37,514 $201 $37,313 $74,827
25 299 $37,514 $134 $37,380 $37,447
25 300 $37,514 $67 $37,447 $0