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$ 10,720,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 10,988,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$10,720,000
 
Monthly Repayment (HKD)
$69,336
Loan Amount (HKD)
$16,080,000
+
Total Interest (HKD)
$4,720,842
=
Total Repayment (HKD)
$20,800,842
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $69,336 $28,810 $40,526 $16,039,474
1 2 $69,336 $28,737 $40,599 $15,998,875
1 3 $69,336 $28,665 $40,671 $15,958,204
1 4 $69,336 $28,592 $40,744 $15,917,459
1 5 $69,336 $28,519 $40,817 $15,876,642
1 6 $69,336 $28,446 $40,890 $15,835,751
1 7 $69,336 $28,372 $40,964 $15,794,788
1 8 $69,336 $28,299 $41,037 $15,753,751
1 9 $69,336 $28,225 $41,111 $15,712,640
1 10 $69,336 $28,152 $41,184 $15,671,456
1 11 $69,336 $28,078 $41,258 $15,630,197
1 12 $69,336 $28,004 $41,332 $15,588,865
2 13 $69,336 $27,930 $41,406 $15,547,459
2 14 $69,336 $27,856 $41,480 $15,505,979
2 15 $69,336 $27,782 $41,555 $15,464,424
2 16 $69,336 $27,707 $41,629 $15,422,795
2 17 $69,336 $27,633 $41,704 $15,381,092
2 18 $69,336 $27,558 $41,778 $15,339,313
2 19 $69,336 $27,483 $41,853 $15,297,460
2 20 $69,336 $27,408 $41,928 $15,255,532
2 21 $69,336 $27,333 $42,003 $15,213,529
2 22 $69,336 $27,258 $42,079 $15,171,450
2 23 $69,336 $27,182 $42,154 $15,129,296
2 24 $69,336 $27,107 $42,229 $15,087,067
3 25 $69,336 $27,031 $42,305 $15,044,761
3 26 $69,336 $26,955 $42,381 $15,002,381
3 27 $69,336 $26,879 $42,457 $14,959,924
3 28 $69,336 $26,803 $42,533 $14,917,391
3 29 $69,336 $26,727 $42,609 $14,874,782
3 30 $69,336 $26,651 $42,685 $14,832,096
3 31 $69,336 $26,574 $42,762 $14,789,334
3 32 $69,336 $26,498 $42,839 $14,746,496
3 33 $69,336 $26,421 $42,915 $14,703,580
3 34 $69,336 $26,344 $42,992 $14,660,588
3 35 $69,336 $26,267 $43,069 $14,617,519
3 36 $69,336 $26,190 $43,146 $14,574,372
4 37 $69,336 $26,112 $43,224 $14,531,149
4 38 $69,336 $26,035 $43,301 $14,487,847
4 39 $69,336 $25,957 $43,379 $14,444,469
4 40 $69,336 $25,880 $43,456 $14,401,012
4 41 $69,336 $25,802 $43,534 $14,357,478
4 42 $69,336 $25,724 $43,612 $14,313,866
4 43 $69,336 $25,646 $43,690 $14,270,175
4 44 $69,336 $25,567 $43,769 $14,226,406
4 45 $69,336 $25,489 $43,847 $14,182,559
4 46 $69,336 $25,410 $43,926 $14,138,633
4 47 $69,336 $25,332 $44,004 $14,094,629
4 48 $69,336 $25,253 $44,083 $14,050,546
5 49 $69,336 $25,174 $44,162 $14,006,384
5 50 $69,336 $25,095 $44,241 $13,962,142
5 51 $69,336 $25,016 $44,321 $13,917,822
5 52 $69,336 $24,936 $44,400 $13,873,421
5 53 $69,336 $24,857 $44,480 $13,828,942
5 54 $69,336 $24,777 $44,559 $13,784,383
5 55 $69,336 $24,697 $44,639 $13,739,743
5 56 $69,336 $24,617 $44,719 $13,695,024
5 57 $69,336 $24,537 $44,799 $13,650,225
5 58 $69,336 $24,457 $44,879 $13,605,346
5 59 $69,336 $24,376 $44,960 $13,560,386
5 60 $69,336 $24,296 $45,040 $13,515,345
6 61 $69,336 $24,215 $45,121 $13,470,224
6 62 $69,336 $24,134 $45,202 $13,425,022
6 63 $69,336 $24,053 $45,283 $13,379,739
6 64 $69,336 $23,972 $45,364 $13,334,375
6 65 $69,336 $23,891 $45,445 $13,288,930
6 66 $69,336 $23,809 $45,527 $13,243,403
6 67 $69,336 $23,728 $45,608 $13,197,795
6 68 $69,336 $23,646 $45,690 $13,152,104
6 69 $69,336 $23,564 $45,772 $13,106,332
6 70 $69,336 $23,482 $45,854 $13,060,479
6 71 $69,336 $23,400 $45,936 $13,014,542
6 72 $69,336 $23,318 $46,018 $12,968,524
7 73 $69,336 $23,235 $46,101 $12,922,423
7 74 $69,336 $23,153 $46,183 $12,876,240
7 75 $69,336 $23,070 $46,266 $12,829,973
7 76 $69,336 $22,987 $46,349 $12,783,624
7 77 $69,336 $22,904 $46,432 $12,737,192
7 78 $69,336 $22,821 $46,515 $12,690,677
7 79 $69,336 $22,737 $46,599 $12,644,078
7 80 $69,336 $22,654 $46,682 $12,597,396
7 81 $69,336 $22,570 $46,766 $12,550,630
7 82 $69,336 $22,487 $46,850 $12,503,781
7 83 $69,336 $22,403 $46,934 $12,456,847
7 84 $69,336 $22,319 $47,018 $12,409,829
8 85 $69,336 $22,234 $47,102 $12,362,728
8 86 $69,336 $22,150 $47,186 $12,315,541
8 87 $69,336 $22,065 $47,271 $12,268,271
8 88 $69,336 $21,981 $47,355 $12,220,915
8 89 $69,336 $21,896 $47,440 $12,173,475
8 90 $69,336 $21,811 $47,525 $12,125,949
8 91 $69,336 $21,726 $47,610 $12,078,339
8 92 $69,336 $21,640 $47,696 $12,030,643
8 93 $69,336 $21,555 $47,781 $11,982,862
8 94 $69,336 $21,469 $47,867 $11,934,995
8 95 $69,336 $21,384 $47,953 $11,887,042
8 96 $69,336 $21,298 $48,039 $11,839,004
9 97 $69,336 $21,212 $48,125 $11,790,879
9 98 $69,336 $21,125 $48,211 $11,742,668
9 99 $69,336 $21,039 $48,297 $11,694,371
9 100 $69,336 $20,952 $48,384 $11,645,988
9 101 $69,336 $20,866 $48,470 $11,597,517
9 102 $69,336 $20,779 $48,557 $11,548,960
9 103 $69,336 $20,692 $48,644 $11,500,316
9 104 $69,336 $20,605 $48,731 $11,451,584
9 105 $69,336 $20,517 $48,819 $11,402,765
9 106 $69,336 $20,430 $48,906 $11,353,859
9 107 $69,336 $20,342 $48,994 $11,304,866
9 108 $69,336 $20,255 $49,082 $11,255,784
10 109 $69,336 $20,167 $49,170 $11,206,614
10 110 $69,336 $20,079 $49,258 $11,157,357
10 111 $69,336 $19,990 $49,346 $11,108,011
10 112 $69,336 $19,902 $49,434 $11,058,577
10 113 $69,336 $19,813 $49,523 $11,009,054
10 114 $69,336 $19,725 $49,612 $10,959,442
10 115 $69,336 $19,636 $49,700 $10,909,742
10 116 $69,336 $19,547 $49,790 $10,859,952
10 117 $69,336 $19,457 $49,879 $10,810,073
10 118 $69,336 $19,368 $49,968 $10,760,105
10 119 $69,336 $19,279 $50,058 $10,710,048
10 120 $69,336 $19,189 $50,147 $10,659,900
11 121 $69,336 $19,099 $50,237 $10,609,663
11 122 $69,336 $19,009 $50,327 $10,559,336
11 123 $69,336 $18,919 $50,417 $10,508,919
11 124 $69,336 $18,828 $50,508 $10,458,411
11 125 $69,336 $18,738 $50,598 $10,407,813
11 126 $69,336 $18,647 $50,689 $10,357,124
11 127 $69,336 $18,557 $50,780 $10,306,345
11 128 $69,336 $18,466 $50,871 $10,255,474
11 129 $69,336 $18,374 $50,962 $10,204,512
11 130 $69,336 $18,283 $51,053 $10,153,459
11 131 $69,336 $18,192 $51,145 $10,102,315
11 132 $69,336 $18,100 $51,236 $10,051,078
12 133 $69,336 $18,008 $51,328 $9,999,750
12 134 $69,336 $17,916 $51,420 $9,948,331
12 135 $69,336 $17,824 $51,512 $9,896,818
12 136 $69,336 $17,732 $51,604 $9,845,214
12 137 $69,336 $17,639 $51,697 $9,793,517
12 138 $69,336 $17,547 $51,789 $9,741,728
12 139 $69,336 $17,454 $51,882 $9,689,846
12 140 $69,336 $17,361 $51,975 $9,637,871
12 141 $69,336 $17,268 $52,068 $9,585,802
12 142 $69,336 $17,175 $52,162 $9,533,641
12 143 $69,336 $17,081 $52,255 $9,481,386
12 144 $69,336 $16,987 $52,349 $9,429,037
13 145 $69,336 $16,894 $52,442 $9,376,595
13 146 $69,336 $16,800 $52,536 $9,324,058
13 147 $69,336 $16,706 $52,631 $9,271,428
13 148 $69,336 $16,611 $52,725 $9,218,703
13 149 $69,336 $16,517 $52,819 $9,165,883
13 150 $69,336 $16,422 $52,914 $9,112,970
13 151 $69,336 $16,327 $53,009 $9,059,961
13 152 $69,336 $16,232 $53,104 $9,006,857
13 153 $69,336 $16,137 $53,199 $8,953,658
13 154 $69,336 $16,042 $53,294 $8,900,364
13 155 $69,336 $15,946 $53,390 $8,846,974
13 156 $69,336 $15,851 $53,485 $8,793,489
14 157 $69,336 $15,755 $53,581 $8,739,908
14 158 $69,336 $15,659 $53,677 $8,686,231
14 159 $69,336 $15,563 $53,773 $8,632,457
14 160 $69,336 $15,466 $53,870 $8,578,588
14 161 $69,336 $15,370 $53,966 $8,524,622
14 162 $69,336 $15,273 $54,063 $8,470,559
14 163 $69,336 $15,176 $54,160 $8,416,399
14 164 $69,336 $15,079 $54,257 $8,362,142
14 165 $69,336 $14,982 $54,354 $8,307,788
14 166 $69,336 $14,885 $54,451 $8,253,337
14 167 $69,336 $14,787 $54,549 $8,198,788
14 168 $69,336 $14,689 $54,647 $8,144,141
15 169 $69,336 $14,592 $54,745 $8,089,397
15 170 $69,336 $14,494 $54,843 $8,034,554
15 171 $69,336 $14,395 $54,941 $7,979,613
15 172 $69,336 $14,297 $55,039 $7,924,574
15 173 $69,336 $14,198 $55,138 $7,869,436
15 174 $69,336 $14,099 $55,237 $7,814,199
15 175 $69,336 $14,000 $55,336 $7,758,864
15 176 $69,336 $13,901 $55,435 $7,703,429
15 177 $69,336 $13,802 $55,534 $7,647,895
15 178 $69,336 $13,702 $55,634 $7,592,261
15 179 $69,336 $13,603 $55,733 $7,536,528
15 180 $69,336 $13,503 $55,833 $7,480,694
16 181 $69,336 $13,403 $55,933 $7,424,761
16 182 $69,336 $13,303 $56,033 $7,368,728
16 183 $69,336 $13,202 $56,134 $7,312,594
16 184 $69,336 $13,102 $56,234 $7,256,360
16 185 $69,336 $13,001 $56,335 $7,200,024
16 186 $69,336 $12,900 $56,436 $7,143,588
16 187 $69,336 $12,799 $56,537 $7,087,051
16 188 $69,336 $12,698 $56,639 $7,030,413
16 189 $69,336 $12,596 $56,740 $6,973,673
16 190 $69,336 $12,494 $56,842 $6,916,831
16 191 $69,336 $12,393 $56,943 $6,859,887
16 192 $69,336 $12,291 $57,046 $6,802,842
17 193 $69,336 $12,188 $57,148 $6,745,694
17 194 $69,336 $12,086 $57,250 $6,688,444
17 195 $69,336 $11,983 $57,353 $6,631,091
17 196 $69,336 $11,881 $57,455 $6,573,636
17 197 $69,336 $11,778 $57,558 $6,516,078
17 198 $69,336 $11,675 $57,662 $6,458,416
17 199 $69,336 $11,571 $57,765 $6,400,651
17 200 $69,336 $11,468 $57,868 $6,342,783
17 201 $69,336 $11,364 $57,972 $6,284,811
17 202 $69,336 $11,260 $58,076 $6,226,735
17 203 $69,336 $11,156 $58,180 $6,168,555
17 204 $69,336 $11,052 $58,284 $6,110,271
18 205 $69,336 $10,948 $58,389 $6,051,883
18 206 $69,336 $10,843 $58,493 $5,993,389
18 207 $69,336 $10,738 $58,598 $5,934,791
18 208 $69,336 $10,633 $58,703 $5,876,088
18 209 $69,336 $10,528 $58,808 $5,817,280
18 210 $69,336 $10,423 $58,914 $5,758,367
18 211 $69,336 $10,317 $59,019 $5,699,348
18 212 $69,336 $10,211 $59,125 $5,640,223
18 213 $69,336 $10,105 $59,231 $5,580,992
18 214 $69,336 $9,999 $59,337 $5,521,655
18 215 $69,336 $9,893 $59,443 $5,462,212
18 216 $69,336 $9,786 $59,550 $5,402,662
19 217 $69,336 $9,680 $59,656 $5,343,006
19 218 $69,336 $9,573 $59,763 $5,283,243
19 219 $69,336 $9,466 $59,870 $5,223,372
19 220 $69,336 $9,359 $59,978 $5,163,395
19 221 $69,336 $9,251 $60,085 $5,103,310
19 222 $69,336 $9,143 $60,193 $5,043,117
19 223 $69,336 $9,036 $60,301 $4,982,816
19 224 $69,336 $8,928 $60,409 $4,922,408
19 225 $69,336 $8,819 $60,517 $4,861,891
19 226 $69,336 $8,711 $60,625 $4,801,266
19 227 $69,336 $8,602 $60,734 $4,740,532
19 228 $69,336 $8,493 $60,843 $4,679,689
20 229 $69,336 $8,384 $60,952 $4,618,738
20 230 $69,336 $8,275 $61,061 $4,557,677
20 231 $69,336 $8,166 $61,170 $4,496,506
20 232 $69,336 $8,056 $61,280 $4,435,226
20 233 $69,336 $7,946 $61,390 $4,373,837
20 234 $69,336 $7,836 $61,500 $4,312,337
20 235 $69,336 $7,726 $61,610 $4,250,727
20 236 $69,336 $7,616 $61,720 $4,189,007
20 237 $69,336 $7,505 $61,831 $4,127,176
20 238 $69,336 $7,395 $61,942 $4,065,234
20 239 $69,336 $7,284 $62,053 $4,003,182
20 240 $69,336 $7,172 $62,164 $3,941,018
21 241 $69,336 $7,061 $62,275 $3,878,743
21 242 $69,336 $6,949 $62,387 $3,816,356
21 243 $69,336 $6,838 $62,499 $3,753,858
21 244 $69,336 $6,726 $62,610 $3,691,247
21 245 $69,336 $6,613 $62,723 $3,628,525
21 246 $69,336 $6,501 $62,835 $3,565,690
21 247 $69,336 $6,389 $62,948 $3,502,742
21 248 $69,336 $6,276 $63,060 $3,439,682
21 249 $69,336 $6,163 $63,173 $3,376,508
21 250 $69,336 $6,050 $63,287 $3,313,222
21 251 $69,336 $5,936 $63,400 $3,249,822
21 252 $69,336 $5,823 $63,514 $3,186,308
22 253 $69,336 $5,709 $63,627 $3,122,681
22 254 $69,336 $5,595 $63,741 $3,058,939
22 255 $69,336 $5,481 $63,856 $2,995,084
22 256 $69,336 $5,366 $63,970 $2,931,114
22 257 $69,336 $5,252 $64,085 $2,867,029
22 258 $69,336 $5,137 $64,199 $2,802,830
22 259 $69,336 $5,022 $64,314 $2,738,516
22 260 $69,336 $4,907 $64,430 $2,674,086
22 261 $69,336 $4,791 $64,545 $2,609,541
22 262 $69,336 $4,675 $64,661 $2,544,880
22 263 $69,336 $4,560 $64,777 $2,480,104
22 264 $69,336 $4,444 $64,893 $2,415,211
23 265 $69,336 $4,327 $65,009 $2,350,202
23 266 $69,336 $4,211 $65,125 $2,285,077
23 267 $69,336 $4,094 $65,242 $2,219,835
23 268 $69,336 $3,977 $65,359 $2,154,476
23 269 $69,336 $3,860 $65,476 $2,089,000
23 270 $69,336 $3,743 $65,593 $2,023,406
23 271 $69,336 $3,625 $65,711 $1,957,696
23 272 $69,336 $3,508 $65,829 $1,891,867
23 273 $69,336 $3,390 $65,947 $1,825,920
23 274 $69,336 $3,271 $66,065 $1,759,856
23 275 $69,336 $3,153 $66,183 $1,693,673
23 276 $69,336 $3,034 $66,302 $1,627,371
24 277 $69,336 $2,916 $66,420 $1,560,951
24 278 $69,336 $2,797 $66,539 $1,494,411
24 279 $69,336 $2,677 $66,659 $1,427,752
24 280 $69,336 $2,558 $66,778 $1,360,974
24 281 $69,336 $2,438 $66,898 $1,294,077
24 282 $69,336 $2,319 $67,018 $1,227,059
24 283 $69,336 $2,198 $67,138 $1,159,921
24 284 $69,336 $2,078 $67,258 $1,092,663
24 285 $69,336 $1,958 $67,378 $1,025,285
24 286 $69,336 $1,837 $67,499 $957,786
24 287 $69,336 $1,716 $67,620 $890,166
24 288 $69,336 $1,595 $67,741 $822,424
25 289 $69,336 $1,474 $67,863 $754,562
25 290 $69,336 $1,352 $67,984 $686,578
25 291 $69,336 $1,230 $68,106 $618,472
25 292 $69,336 $1,108 $68,228 $550,244
25 293 $69,336 $986 $68,350 $481,893
25 294 $69,336 $863 $68,473 $413,420
25 295 $69,336 $741 $68,595 $344,825
25 296 $69,336 $618 $68,718 $276,107
25 297 $69,336 $495 $68,841 $207,265
25 298 $69,336 $371 $68,965 $138,300
25 299 $69,336 $248 $69,088 $69,212
25 300 $69,336 $124 $69,212 $0