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$ 3,520,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 3,608,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$3,520,000
 
Monthly Repayment (HKD)
$22,767
Loan Amount (HKD)
$5,280,000
+
Total Interest (HKD)
$1,550,127
=
Total Repayment (HKD)
$6,830,127
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $22,767 $9,460 $13,307 $5,266,693
1 2 $22,767 $9,436 $13,331 $5,253,362
1 3 $22,767 $9,412 $13,355 $5,240,007
1 4 $22,767 $9,388 $13,379 $5,226,628
1 5 $22,767 $9,364 $13,403 $5,213,226
1 6 $22,767 $9,340 $13,427 $5,199,799
1 7 $22,767 $9,316 $13,451 $5,186,348
1 8 $22,767 $9,292 $13,475 $5,172,873
1 9 $22,767 $9,268 $13,499 $5,159,374
1 10 $22,767 $9,244 $13,523 $5,145,851
1 11 $22,767 $9,220 $13,547 $5,132,304
1 12 $22,767 $9,195 $13,572 $5,118,732
2 13 $22,767 $9,171 $13,596 $5,105,136
2 14 $22,767 $9,147 $13,620 $5,091,515
2 15 $22,767 $9,122 $13,645 $5,077,871
2 16 $22,767 $9,098 $13,669 $5,064,201
2 17 $22,767 $9,073 $13,694 $5,050,508
2 18 $22,767 $9,049 $13,718 $5,036,789
2 19 $22,767 $9,024 $13,743 $5,023,047
2 20 $22,767 $9,000 $13,767 $5,009,279
2 21 $22,767 $8,975 $13,792 $4,995,487
2 22 $22,767 $8,950 $13,817 $4,981,670
2 23 $22,767 $8,925 $13,842 $4,967,829
2 24 $22,767 $8,901 $13,866 $4,953,962
3 25 $22,767 $8,876 $13,891 $4,940,071
3 26 $22,767 $8,851 $13,916 $4,926,155
3 27 $22,767 $8,826 $13,941 $4,912,214
3 28 $22,767 $8,801 $13,966 $4,898,248
3 29 $22,767 $8,776 $13,991 $4,884,257
3 30 $22,767 $8,751 $14,016 $4,870,241
3 31 $22,767 $8,726 $14,041 $4,856,199
3 32 $22,767 $8,701 $14,066 $4,842,133
3 33 $22,767 $8,675 $14,092 $4,828,041
3 34 $22,767 $8,650 $14,117 $4,813,924
3 35 $22,767 $8,625 $14,142 $4,799,782
3 36 $22,767 $8,600 $14,167 $4,785,615
4 37 $22,767 $8,574 $14,193 $4,771,422
4 38 $22,767 $8,549 $14,218 $4,757,204
4 39 $22,767 $8,523 $14,244 $4,742,960
4 40 $22,767 $8,498 $14,269 $4,728,691
4 41 $22,767 $8,472 $14,295 $4,714,396
4 42 $22,767 $8,447 $14,320 $4,700,075
4 43 $22,767 $8,421 $14,346 $4,685,729
4 44 $22,767 $8,395 $14,372 $4,671,357
4 45 $22,767 $8,370 $14,398 $4,656,960
4 46 $22,767 $8,344 $14,423 $4,642,536
4 47 $22,767 $8,318 $14,449 $4,628,087
4 48 $22,767 $8,292 $14,475 $4,613,612
5 49 $22,767 $8,266 $14,501 $4,599,111
5 50 $22,767 $8,240 $14,527 $4,584,584
5 51 $22,767 $8,214 $14,553 $4,570,031
5 52 $22,767 $8,188 $14,579 $4,555,452
5 53 $22,767 $8,162 $14,605 $4,540,847
5 54 $22,767 $8,136 $14,631 $4,526,215
5 55 $22,767 $8,109 $14,658 $4,511,558
5 56 $22,767 $8,083 $14,684 $4,496,874
5 57 $22,767 $8,057 $14,710 $4,482,163
5 58 $22,767 $8,031 $14,737 $4,467,427
5 59 $22,767 $8,004 $14,763 $4,452,664
5 60 $22,767 $7,978 $14,789 $4,437,875
6 61 $22,767 $7,951 $14,816 $4,423,059
6 62 $22,767 $7,925 $14,842 $4,408,216
6 63 $22,767 $7,898 $14,869 $4,393,347
6 64 $22,767 $7,871 $14,896 $4,378,452
6 65 $22,767 $7,845 $14,922 $4,363,529
6 66 $22,767 $7,818 $14,949 $4,348,580
6 67 $22,767 $7,791 $14,976 $4,333,604
6 68 $22,767 $7,764 $15,003 $4,318,601
6 69 $22,767 $7,737 $15,030 $4,303,572
6 70 $22,767 $7,711 $15,057 $4,288,515
6 71 $22,767 $7,684 $15,084 $4,273,432
6 72 $22,767 $7,657 $15,111 $4,258,321
7 73 $22,767 $7,629 $15,138 $4,243,184
7 74 $22,767 $7,602 $15,165 $4,228,019
7 75 $22,767 $7,575 $15,192 $4,212,827
7 76 $22,767 $7,548 $15,219 $4,197,608
7 77 $22,767 $7,521 $15,246 $4,182,362
7 78 $22,767 $7,493 $15,274 $4,167,088
7 79 $22,767 $7,466 $15,301 $4,151,787
7 80 $22,767 $7,439 $15,328 $4,136,458
7 81 $22,767 $7,411 $15,356 $4,121,102
7 82 $22,767 $7,384 $15,383 $4,105,719
7 83 $22,767 $7,356 $15,411 $4,090,308
7 84 $22,767 $7,328 $15,439 $4,074,869
8 85 $22,767 $7,301 $15,466 $4,059,403
8 86 $22,767 $7,273 $15,494 $4,043,909
8 87 $22,767 $7,245 $15,522 $4,028,387
8 88 $22,767 $7,218 $15,550 $4,012,838
8 89 $22,767 $7,190 $15,577 $3,997,260
8 90 $22,767 $7,162 $15,605 $3,981,655
8 91 $22,767 $7,134 $15,633 $3,966,022
8 92 $22,767 $7,106 $15,661 $3,950,360
8 93 $22,767 $7,078 $15,689 $3,934,671
8 94 $22,767 $7,050 $15,717 $3,918,954
8 95 $22,767 $7,021 $15,746 $3,903,208
8 96 $22,767 $6,993 $15,774 $3,887,434
9 97 $22,767 $6,965 $15,802 $3,871,632
9 98 $22,767 $6,937 $15,830 $3,855,802
9 99 $22,767 $6,908 $15,859 $3,839,943
9 100 $22,767 $6,880 $15,887 $3,824,056
9 101 $22,767 $6,851 $15,916 $3,808,140
9 102 $22,767 $6,823 $15,944 $3,792,196
9 103 $22,767 $6,794 $15,973 $3,776,223
9 104 $22,767 $6,766 $16,001 $3,760,222
9 105 $22,767 $6,737 $16,030 $3,744,192
9 106 $22,767 $6,708 $16,059 $3,728,133
9 107 $22,767 $6,680 $16,088 $3,712,045
9 108 $22,767 $6,651 $16,116 $3,695,929
10 109 $22,767 $6,622 $16,145 $3,679,784
10 110 $22,767 $6,593 $16,174 $3,663,610
10 111 $22,767 $6,564 $16,203 $3,647,407
10 112 $22,767 $6,535 $16,232 $3,631,174
10 113 $22,767 $6,506 $16,261 $3,614,913
10 114 $22,767 $6,477 $16,290 $3,598,623
10 115 $22,767 $6,448 $16,320 $3,582,303
10 116 $22,767 $6,418 $16,349 $3,565,954
10 117 $22,767 $6,389 $16,378 $3,549,576
10 118 $22,767 $6,360 $16,407 $3,533,169
10 119 $22,767 $6,330 $16,437 $3,516,732
10 120 $22,767 $6,301 $16,466 $3,500,266
11 121 $22,767 $6,271 $16,496 $3,483,770
11 122 $22,767 $6,242 $16,525 $3,467,245
11 123 $22,767 $6,212 $16,555 $3,450,690
11 124 $22,767 $6,182 $16,585 $3,434,105
11 125 $22,767 $6,153 $16,614 $3,417,491
11 126 $22,767 $6,123 $16,644 $3,400,847
11 127 $22,767 $6,093 $16,674 $3,384,173
11 128 $22,767 $6,063 $16,704 $3,367,469
11 129 $22,767 $6,033 $16,734 $3,350,735
11 130 $22,767 $6,003 $16,764 $3,333,972
11 131 $22,767 $5,973 $16,794 $3,317,178
11 132 $22,767 $5,943 $16,824 $3,300,354
12 133 $22,767 $5,913 $16,854 $3,283,500
12 134 $22,767 $5,883 $16,884 $3,266,616
12 135 $22,767 $5,853 $16,914 $3,249,702
12 136 $22,767 $5,822 $16,945 $3,232,757
12 137 $22,767 $5,792 $16,975 $3,215,782
12 138 $22,767 $5,762 $17,005 $3,198,776
12 139 $22,767 $5,731 $17,036 $3,181,740
12 140 $22,767 $5,701 $17,066 $3,164,674
12 141 $22,767 $5,670 $17,097 $3,147,577
12 142 $22,767 $5,639 $17,128 $3,130,449
12 143 $22,767 $5,609 $17,158 $3,113,291
12 144 $22,767 $5,578 $17,189 $3,096,102
13 145 $22,767 $5,547 $17,220 $3,078,882
13 146 $22,767 $5,516 $17,251 $3,061,631
13 147 $22,767 $5,485 $17,282 $3,044,349
13 148 $22,767 $5,454 $17,313 $3,027,037
13 149 $22,767 $5,423 $17,344 $3,009,693
13 150 $22,767 $5,392 $17,375 $2,992,318
13 151 $22,767 $5,361 $17,406 $2,974,912
13 152 $22,767 $5,330 $17,437 $2,957,475
13 153 $22,767 $5,299 $17,468 $2,940,007
13 154 $22,767 $5,268 $17,500 $2,922,508
13 155 $22,767 $5,236 $17,531 $2,904,977
13 156 $22,767 $5,205 $17,562 $2,887,414
14 157 $22,767 $5,173 $17,594 $2,869,821
14 158 $22,767 $5,142 $17,625 $2,852,195
14 159 $22,767 $5,110 $17,657 $2,834,538
14 160 $22,767 $5,079 $17,689 $2,816,850
14 161 $22,767 $5,047 $17,720 $2,799,130
14 162 $22,767 $5,015 $17,752 $2,781,378
14 163 $22,767 $4,983 $17,784 $2,763,594
14 164 $22,767 $4,951 $17,816 $2,745,778
14 165 $22,767 $4,920 $17,848 $2,727,931
14 166 $22,767 $4,888 $17,880 $2,710,051
14 167 $22,767 $4,856 $17,912 $2,692,139
14 168 $22,767 $4,823 $17,944 $2,674,196
15 169 $22,767 $4,791 $17,976 $2,656,220
15 170 $22,767 $4,759 $18,008 $2,638,212
15 171 $22,767 $4,727 $18,040 $2,620,172
15 172 $22,767 $4,694 $18,073 $2,602,099
15 173 $22,767 $4,662 $18,105 $2,583,994
15 174 $22,767 $4,630 $18,137 $2,565,857
15 175 $22,767 $4,597 $18,170 $2,547,687
15 176 $22,767 $4,565 $18,202 $2,529,484
15 177 $22,767 $4,532 $18,235 $2,511,249
15 178 $22,767 $4,499 $18,268 $2,492,981
15 179 $22,767 $4,467 $18,300 $2,474,681
15 180 $22,767 $4,434 $18,333 $2,456,347
16 181 $22,767 $4,401 $18,366 $2,437,981
16 182 $22,767 $4,368 $18,399 $2,419,582
16 183 $22,767 $4,335 $18,432 $2,401,150
16 184 $22,767 $4,302 $18,465 $2,382,685
16 185 $22,767 $4,269 $18,498 $2,364,187
16 186 $22,767 $4,236 $18,531 $2,345,656
16 187 $22,767 $4,203 $18,564 $2,327,091
16 188 $22,767 $4,169 $18,598 $2,308,494
16 189 $22,767 $4,136 $18,631 $2,289,863
16 190 $22,767 $4,103 $18,664 $2,271,198
16 191 $22,767 $4,069 $18,698 $2,252,500
16 192 $22,767 $4,036 $18,731 $2,233,769
17 193 $22,767 $4,002 $18,765 $2,215,004
17 194 $22,767 $3,969 $18,799 $2,196,206
17 195 $22,767 $3,935 $18,832 $2,177,373
17 196 $22,767 $3,901 $18,866 $2,158,507
17 197 $22,767 $3,867 $18,900 $2,139,608
17 198 $22,767 $3,833 $18,934 $2,120,674
17 199 $22,767 $3,800 $18,968 $2,101,706
17 200 $22,767 $3,766 $19,002 $2,082,705
17 201 $22,767 $3,732 $19,036 $2,063,669
17 202 $22,767 $3,697 $19,070 $2,044,600
17 203 $22,767 $3,663 $19,104 $2,025,496
17 204 $22,767 $3,629 $19,138 $2,006,358
18 205 $22,767 $3,595 $19,172 $1,987,185
18 206 $22,767 $3,560 $19,207 $1,967,979
18 207 $22,767 $3,526 $19,241 $1,948,737
18 208 $22,767 $3,491 $19,276 $1,929,462
18 209 $22,767 $3,457 $19,310 $1,910,152
18 210 $22,767 $3,422 $19,345 $1,890,807
18 211 $22,767 $3,388 $19,379 $1,871,428
18 212 $22,767 $3,353 $19,414 $1,852,013
18 213 $22,767 $3,318 $19,449 $1,832,565
18 214 $22,767 $3,283 $19,484 $1,813,081
18 215 $22,767 $3,248 $19,519 $1,793,562
18 216 $22,767 $3,213 $19,554 $1,774,009
19 217 $22,767 $3,178 $19,589 $1,754,420
19 218 $22,767 $3,143 $19,624 $1,734,796
19 219 $22,767 $3,108 $19,659 $1,715,137
19 220 $22,767 $3,073 $19,694 $1,695,443
19 221 $22,767 $3,038 $19,729 $1,675,714
19 222 $22,767 $3,002 $19,765 $1,655,949
19 223 $22,767 $2,967 $19,800 $1,636,149
19 224 $22,767 $2,931 $19,836 $1,616,313
19 225 $22,767 $2,896 $19,871 $1,596,442
19 226 $22,767 $2,860 $19,907 $1,576,535
19 227 $22,767 $2,825 $19,942 $1,556,593
19 228 $22,767 $2,789 $19,978 $1,536,614
20 229 $22,767 $2,753 $20,014 $1,516,600
20 230 $22,767 $2,717 $20,050 $1,496,551
20 231 $22,767 $2,681 $20,086 $1,476,465
20 232 $22,767 $2,645 $20,122 $1,456,343
20 233 $22,767 $2,609 $20,158 $1,436,185
20 234 $22,767 $2,573 $20,194 $1,415,991
20 235 $22,767 $2,537 $20,230 $1,395,761
20 236 $22,767 $2,501 $20,266 $1,375,495
20 237 $22,767 $2,464 $20,303 $1,355,192
20 238 $22,767 $2,428 $20,339 $1,334,853
20 239 $22,767 $2,392 $20,375 $1,314,478
20 240 $22,767 $2,355 $20,412 $1,294,066
21 241 $22,767 $2,319 $20,449 $1,273,617
21 242 $22,767 $2,282 $20,485 $1,253,132
21 243 $22,767 $2,245 $20,522 $1,232,610
21 244 $22,767 $2,208 $20,559 $1,212,051
21 245 $22,767 $2,172 $20,595 $1,191,456
21 246 $22,767 $2,135 $20,632 $1,170,823
21 247 $22,767 $2,098 $20,669 $1,150,154
21 248 $22,767 $2,061 $20,706 $1,129,448
21 249 $22,767 $2,024 $20,743 $1,108,704
21 250 $22,767 $1,986 $20,781 $1,087,924
21 251 $22,767 $1,949 $20,818 $1,067,106
21 252 $22,767 $1,912 $20,855 $1,046,250
22 253 $22,767 $1,875 $20,893 $1,025,358
22 254 $22,767 $1,837 $20,930 $1,004,428
22 255 $22,767 $1,800 $20,967 $983,460
22 256 $22,767 $1,762 $21,005 $962,455
22 257 $22,767 $1,724 $21,043 $941,413
22 258 $22,767 $1,687 $21,080 $920,332
22 259 $22,767 $1,649 $21,118 $899,214
22 260 $22,767 $1,611 $21,156 $878,058
22 261 $22,767 $1,573 $21,194 $856,864
22 262 $22,767 $1,535 $21,232 $835,632
22 263 $22,767 $1,497 $21,270 $814,362
22 264 $22,767 $1,459 $21,308 $793,054
23 265 $22,767 $1,421 $21,346 $771,708
23 266 $22,767 $1,383 $21,384 $750,324
23 267 $22,767 $1,344 $21,423 $728,901
23 268 $22,767 $1,306 $21,461 $707,440
23 269 $22,767 $1,267 $21,500 $685,940
23 270 $22,767 $1,229 $21,538 $664,402
23 271 $22,767 $1,190 $21,577 $642,825
23 272 $22,767 $1,152 $21,615 $621,210
23 273 $22,767 $1,113 $21,654 $599,556
23 274 $22,767 $1,074 $21,693 $577,863
23 275 $22,767 $1,035 $21,732 $556,131
23 276 $22,767 $996 $21,771 $534,361
24 277 $22,767 $957 $21,810 $512,551
24 278 $22,767 $918 $21,849 $490,702
24 279 $22,767 $879 $21,888 $468,814
24 280 $22,767 $840 $21,927 $446,887
24 281 $22,767 $801 $21,966 $424,921
24 282 $22,767 $761 $22,006 $402,915
24 283 $22,767 $722 $22,045 $380,870
24 284 $22,767 $682 $22,085 $358,785
24 285 $22,767 $643 $22,124 $336,661
24 286 $22,767 $603 $22,164 $314,497
24 287 $22,767 $563 $22,204 $292,293
24 288 $22,767 $524 $22,243 $270,050
25 289 $22,767 $484 $22,283 $247,767
25 290 $22,767 $444 $22,323 $225,443
25 291 $22,767 $404 $22,363 $203,080
25 292 $22,767 $364 $22,403 $180,677
25 293 $22,767 $324 $22,443 $158,234
25 294 $22,767 $284 $22,484 $135,750
25 295 $22,767 $243 $22,524 $113,226
25 296 $22,767 $203 $22,564 $90,662
25 297 $22,767 $162 $22,605 $68,057
25 298 $22,767 $122 $22,645 $45,412
25 299 $22,767 $81 $22,686 $22,726
25 300 $22,767 $41 $22,726 $0