按揭計算
物業售價 港幣
按揭成數 %
按揭利率 %
按揭年期


印花稅項

(舊)從價印花稅(第二標準稅率)
(住宅首置買家、合資格換樓人士*仍適用)
現適用於代表自己行事的香港永久性居民在購買住宅物業時,在香港沒有擁有其他任何住宅物業

(新)從價印花稅
現適用於購入物業時已擁有另一住宅物業、或非香港永久性居民購入住宅物業

從價印花稅 (第一標準稅率)
現適用於購買非住宅物業

BSD 買家印花稅收費
所有非香港永久性居民或以公司名義購買住宅物業之人士

SSD 額外印花稅收費
若SSD由賣方負責,則無需選擇此項



*若香港永久性居民購入住宅物業純屬轉換居所,並於買入物業6個月內(以買賣轉易契日期起計)售出他唯一的另一個住宅物業,買家可向稅務局申請退還部份印花稅(相當於新舊印花稅差額),但須符合稅務局之特定條件。 提示: 計算僅供參考,一概以稅務局最新公佈及決定為準。
如需更精確計算及進一步了解詳情,歡迎與我們的專業按揭顧問聯絡。
估計最初預算
首期港幣 $2,320,000
代理佣金 (港幣 $)
律師費 (港幣 $)
買家印花稅 (BSD)
額外印花稅 (SSD)
總數港幣 $2,378,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$2,320,000
 
每月還款 (港幣)
$15,006
總貸款額 (港幣)
$3,480,000
+
總利息 (港幣)
$1,021,675
=
總還款額 (港幣)
$4,501,675
還款計劃
年期 分期 還款 (港幣 $) 利息 (港幣 $) 本金 (港幣 $) 債務總額 (港幣 $)
1 1 $15,006 $6,235 $8,771 $3,471,229
1 2 $15,006 $6,219 $8,786 $3,462,443
1 3 $15,006 $6,204 $8,802 $3,453,641
1 4 $15,006 $6,188 $8,818 $3,444,823
1 5 $15,006 $6,172 $8,834 $3,435,990
1 6 $15,006 $6,156 $8,849 $3,427,140
1 7 $15,006 $6,140 $8,865 $3,418,275
1 8 $15,006 $6,124 $8,881 $3,409,394
1 9 $15,006 $6,108 $8,897 $3,400,497
1 10 $15,006 $6,093 $8,913 $3,391,584
1 11 $15,006 $6,077 $8,929 $3,382,655
1 12 $15,006 $6,061 $8,945 $3,373,710
2 13 $15,006 $6,045 $8,961 $3,364,749
2 14 $15,006 $6,029 $8,977 $3,355,772
2 15 $15,006 $6,012 $8,993 $3,346,778
2 16 $15,006 $5,996 $9,009 $3,337,769
2 17 $15,006 $5,980 $9,025 $3,328,744
2 18 $15,006 $5,964 $9,042 $3,319,702
2 19 $15,006 $5,948 $9,058 $3,310,644
2 20 $15,006 $5,932 $9,074 $3,301,570
2 21 $15,006 $5,915 $9,090 $3,292,480
2 22 $15,006 $5,899 $9,107 $3,283,374
2 23 $15,006 $5,883 $9,123 $3,274,251
2 24 $15,006 $5,866 $9,139 $3,265,111
3 25 $15,006 $5,850 $9,156 $3,255,956
3 26 $15,006 $5,834 $9,172 $3,246,784
3 27 $15,006 $5,817 $9,188 $3,237,595
3 28 $15,006 $5,801 $9,205 $3,228,391
3 29 $15,006 $5,784 $9,221 $3,219,169
3 30 $15,006 $5,768 $9,238 $3,209,931
3 31 $15,006 $5,751 $9,254 $3,200,677
3 32 $15,006 $5,735 $9,271 $3,191,406
3 33 $15,006 $5,718 $9,288 $3,182,118
3 34 $15,006 $5,701 $9,304 $3,172,814
3 35 $15,006 $5,685 $9,321 $3,163,493
3 36 $15,006 $5,668 $9,338 $3,154,155
4 37 $15,006 $5,651 $9,354 $3,144,801
4 38 $15,006 $5,634 $9,371 $3,135,430
4 39 $15,006 $5,618 $9,388 $3,126,042
4 40 $15,006 $5,601 $9,405 $3,116,637
4 41 $15,006 $5,584 $9,422 $3,107,215
4 42 $15,006 $5,567 $9,438 $3,097,777
4 43 $15,006 $5,550 $9,455 $3,088,321
4 44 $15,006 $5,533 $9,472 $3,078,849
4 45 $15,006 $5,516 $9,489 $3,069,360
4 46 $15,006 $5,499 $9,506 $3,059,854
4 47 $15,006 $5,482 $9,523 $3,050,330
4 48 $15,006 $5,465 $9,540 $3,040,790
5 49 $15,006 $5,448 $9,558 $3,031,232
5 50 $15,006 $5,431 $9,575 $3,021,658
5 51 $15,006 $5,414 $9,592 $3,012,066
5 52 $15,006 $5,397 $9,609 $3,002,457
5 53 $15,006 $5,379 $9,626 $2,992,831
5 54 $15,006 $5,362 $9,643 $2,983,187
5 55 $15,006 $5,345 $9,661 $2,973,527
5 56 $15,006 $5,328 $9,678 $2,963,849
5 57 $15,006 $5,310 $9,695 $2,954,153
5 58 $15,006 $5,293 $9,713 $2,944,440
5 59 $15,006 $5,275 $9,730 $2,934,710
5 60 $15,006 $5,258 $9,748 $2,924,963
6 61 $15,006 $5,241 $9,765 $2,915,198
6 62 $15,006 $5,223 $9,783 $2,905,415
6 63 $15,006 $5,206 $9,800 $2,895,615
6 64 $15,006 $5,188 $9,818 $2,885,798
6 65 $15,006 $5,170 $9,835 $2,875,962
6 66 $15,006 $5,153 $9,853 $2,866,110
6 67 $15,006 $5,135 $9,870 $2,856,239
6 68 $15,006 $5,117 $9,888 $2,846,351
6 69 $15,006 $5,100 $9,906 $2,836,445
6 70 $15,006 $5,082 $9,924 $2,826,521
6 71 $15,006 $5,064 $9,941 $2,816,580
6 72 $15,006 $5,046 $9,959 $2,806,621
7 73 $15,006 $5,029 $9,977 $2,796,644
7 74 $15,006 $5,011 $9,995 $2,786,649
7 75 $15,006 $4,993 $10,013 $2,776,636
7 76 $15,006 $4,975 $10,031 $2,766,605
7 77 $15,006 $4,957 $10,049 $2,756,557
7 78 $15,006 $4,939 $10,067 $2,746,490
7 79 $15,006 $4,921 $10,085 $2,736,405
7 80 $15,006 $4,903 $10,103 $2,726,302
7 81 $15,006 $4,885 $10,121 $2,716,181
7 82 $15,006 $4,866 $10,139 $2,706,042
7 83 $15,006 $4,848 $10,157 $2,695,885
7 84 $15,006 $4,830 $10,175 $2,685,709
8 85 $15,006 $4,812 $10,194 $2,675,516
8 86 $15,006 $4,794 $10,212 $2,665,304
8 87 $15,006 $4,775 $10,230 $2,655,073
8 88 $15,006 $4,757 $10,249 $2,644,825
8 89 $15,006 $4,739 $10,267 $2,634,558
8 90 $15,006 $4,720 $10,285 $2,624,273
8 91 $15,006 $4,702 $10,304 $2,613,969
8 92 $15,006 $4,683 $10,322 $2,603,647
8 93 $15,006 $4,665 $10,341 $2,593,306
8 94 $15,006 $4,646 $10,359 $2,582,947
8 95 $15,006 $4,628 $10,378 $2,572,569
8 96 $15,006 $4,609 $10,396 $2,562,172
9 97 $15,006 $4,591 $10,415 $2,551,757
9 98 $15,006 $4,572 $10,434 $2,541,324
9 99 $15,006 $4,553 $10,452 $2,530,871
9 100 $15,006 $4,534 $10,471 $2,520,400
9 101 $15,006 $4,516 $10,490 $2,509,910
9 102 $15,006 $4,497 $10,509 $2,499,402
9 103 $15,006 $4,478 $10,527 $2,488,874
9 104 $15,006 $4,459 $10,546 $2,478,328
9 105 $15,006 $4,440 $10,565 $2,467,763
9 106 $15,006 $4,421 $10,584 $2,457,179
9 107 $15,006 $4,402 $10,603 $2,446,575
9 108 $15,006 $4,383 $10,622 $2,435,953
10 109 $15,006 $4,364 $10,641 $2,425,312
10 110 $15,006 $4,345 $10,660 $2,414,652
10 111 $15,006 $4,326 $10,679 $2,403,973
10 112 $15,006 $4,307 $10,698 $2,393,274
10 113 $15,006 $4,288 $10,718 $2,382,556
10 114 $15,006 $4,269 $10,737 $2,371,820
10 115 $15,006 $4,250 $10,756 $2,361,063
10 116 $15,006 $4,230 $10,775 $2,350,288
10 117 $15,006 $4,211 $10,795 $2,339,494
10 118 $15,006 $4,192 $10,814 $2,328,680
10 119 $15,006 $4,172 $10,833 $2,317,846
10 120 $15,006 $4,153 $10,853 $2,306,993
11 121 $15,006 $4,133 $10,872 $2,296,121
11 122 $15,006 $4,114 $10,892 $2,285,229
11 123 $15,006 $4,094 $10,911 $2,274,318
11 124 $15,006 $4,075 $10,931 $2,263,387
11 125 $15,006 $4,055 $10,950 $2,252,437
11 126 $15,006 $4,036 $10,970 $2,241,467
11 127 $15,006 $4,016 $10,990 $2,230,478
11 128 $15,006 $3,996 $11,009 $2,219,468
11 129 $15,006 $3,977 $11,029 $2,208,439
11 130 $15,006 $3,957 $11,049 $2,197,390
11 131 $15,006 $3,937 $11,069 $2,186,322
11 132 $15,006 $3,917 $11,088 $2,175,233
12 133 $15,006 $3,897 $11,108 $2,164,125
12 134 $15,006 $3,877 $11,128 $2,152,997
12 135 $15,006 $3,857 $11,148 $2,141,849
12 136 $15,006 $3,837 $11,168 $2,130,681
12 137 $15,006 $3,817 $11,188 $2,119,493
12 138 $15,006 $3,797 $11,208 $2,108,284
12 139 $15,006 $3,777 $11,228 $2,097,056
12 140 $15,006 $3,757 $11,248 $2,085,808
12 141 $15,006 $3,737 $11,269 $2,074,539
12 142 $15,006 $3,717 $11,289 $2,063,251
12 143 $15,006 $3,697 $11,309 $2,051,942
12 144 $15,006 $3,676 $11,329 $2,040,612
13 145 $15,006 $3,656 $11,349 $2,029,263
13 146 $15,006 $3,636 $11,370 $2,017,893
13 147 $15,006 $3,615 $11,390 $2,006,503
13 148 $15,006 $3,595 $11,411 $1,995,092
13 149 $15,006 $3,575 $11,431 $1,983,661
13 150 $15,006 $3,554 $11,452 $1,972,210
13 151 $15,006 $3,534 $11,472 $1,960,738
13 152 $15,006 $3,513 $11,493 $1,949,245
13 153 $15,006 $3,492 $11,513 $1,937,732
13 154 $15,006 $3,472 $11,534 $1,926,198
13 155 $15,006 $3,451 $11,554 $1,914,644
13 156 $15,006 $3,430 $11,575 $1,903,069
14 157 $15,006 $3,410 $11,596 $1,891,473
14 158 $15,006 $3,389 $11,617 $1,879,856
14 159 $15,006 $3,368 $11,638 $1,868,218
14 160 $15,006 $3,347 $11,658 $1,856,560
14 161 $15,006 $3,326 $11,679 $1,844,881
14 162 $15,006 $3,305 $11,700 $1,833,181
14 163 $15,006 $3,284 $11,721 $1,821,460
14 164 $15,006 $3,263 $11,742 $1,809,717
14 165 $15,006 $3,242 $11,763 $1,797,954
14 166 $15,006 $3,221 $11,784 $1,786,170
14 167 $15,006 $3,200 $11,805 $1,774,365
14 168 $15,006 $3,179 $11,827 $1,762,538
15 169 $15,006 $3,158 $11,848 $1,750,690
15 170 $15,006 $3,137 $11,869 $1,738,821
15 171 $15,006 $3,115 $11,890 $1,726,931
15 172 $15,006 $3,094 $11,911 $1,715,020
15 173 $15,006 $3,073 $11,933 $1,703,087
15 174 $15,006 $3,051 $11,954 $1,691,133
15 175 $15,006 $3,030 $11,976 $1,679,157
15 176 $15,006 $3,008 $11,997 $1,667,160
15 177 $15,006 $2,987 $12,019 $1,655,141
15 178 $15,006 $2,965 $12,040 $1,643,101
15 179 $15,006 $2,944 $12,062 $1,631,040
15 180 $15,006 $2,922 $12,083 $1,618,956
16 181 $15,006 $2,901 $12,105 $1,606,851
16 182 $15,006 $2,879 $12,127 $1,594,725
16 183 $15,006 $2,857 $12,148 $1,582,576
16 184 $15,006 $2,835 $12,170 $1,570,406
16 185 $15,006 $2,814 $12,192 $1,558,214
16 186 $15,006 $2,792 $12,214 $1,546,000
16 187 $15,006 $2,770 $12,236 $1,533,765
16 188 $15,006 $2,748 $12,258 $1,521,507
16 189 $15,006 $2,726 $12,280 $1,509,228
16 190 $15,006 $2,704 $12,302 $1,496,926
16 191 $15,006 $2,682 $12,324 $1,484,603
16 192 $15,006 $2,660 $12,346 $1,472,257
17 193 $15,006 $2,638 $12,368 $1,459,889
17 194 $15,006 $2,616 $12,390 $1,447,499
17 195 $15,006 $2,593 $12,412 $1,435,087
17 196 $15,006 $2,571 $12,434 $1,422,653
17 197 $15,006 $2,549 $12,457 $1,410,196
17 198 $15,006 $2,527 $12,479 $1,397,717
17 199 $15,006 $2,504 $12,501 $1,385,216
17 200 $15,006 $2,482 $12,524 $1,372,692
17 201 $15,006 $2,459 $12,546 $1,360,146
17 202 $15,006 $2,437 $12,569 $1,347,577
17 203 $15,006 $2,414 $12,591 $1,334,986
17 204 $15,006 $2,392 $12,614 $1,322,372
18 205 $15,006 $2,369 $12,636 $1,309,736
18 206 $15,006 $2,347 $12,659 $1,297,077
18 207 $15,006 $2,324 $12,682 $1,284,395
18 208 $15,006 $2,301 $12,704 $1,271,691
18 209 $15,006 $2,278 $12,727 $1,258,964
18 210 $15,006 $2,256 $12,750 $1,246,214
18 211 $15,006 $2,233 $12,773 $1,233,441
18 212 $15,006 $2,210 $12,796 $1,220,645
18 213 $15,006 $2,187 $12,819 $1,207,827
18 214 $15,006 $2,164 $12,842 $1,194,985
18 215 $15,006 $2,141 $12,865 $1,182,121
18 216 $15,006 $2,118 $12,888 $1,169,233
19 217 $15,006 $2,095 $12,911 $1,156,322
19 218 $15,006 $2,072 $12,934 $1,143,388
19 219 $15,006 $2,049 $12,957 $1,130,431
19 220 $15,006 $2,025 $12,980 $1,117,451
19 221 $15,006 $2,002 $13,003 $1,104,448
19 222 $15,006 $1,979 $13,027 $1,091,421
19 223 $15,006 $1,955 $13,050 $1,078,371
19 224 $15,006 $1,932 $13,074 $1,065,297
19 225 $15,006 $1,909 $13,097 $1,052,200
19 226 $15,006 $1,885 $13,120 $1,039,080
19 227 $15,006 $1,862 $13,144 $1,025,936
19 228 $15,006 $1,838 $13,167 $1,012,769
20 229 $15,006 $1,815 $13,191 $999,578
20 230 $15,006 $1,791 $13,215 $986,363
20 231 $15,006 $1,767 $13,238 $973,125
20 232 $15,006 $1,744 $13,262 $959,862
20 233 $15,006 $1,720 $13,286 $946,577
20 234 $15,006 $1,696 $13,310 $933,267
20 235 $15,006 $1,672 $13,333 $919,933
20 236 $15,006 $1,648 $13,357 $906,576
20 237 $15,006 $1,624 $13,381 $893,195
20 238 $15,006 $1,600 $13,405 $879,790
20 239 $15,006 $1,576 $13,429 $866,360
20 240 $15,006 $1,552 $13,453 $852,907
21 241 $15,006 $1,528 $13,477 $839,429
21 242 $15,006 $1,504 $13,502 $825,928
21 243 $15,006 $1,480 $13,526 $812,402
21 244 $15,006 $1,456 $13,550 $798,852
21 245 $15,006 $1,431 $13,574 $785,278
21 246 $15,006 $1,407 $13,599 $771,679
21 247 $15,006 $1,383 $13,623 $758,056
21 248 $15,006 $1,358 $13,647 $744,409
21 249 $15,006 $1,334 $13,672 $730,737
21 250 $15,006 $1,309 $13,696 $717,041
21 251 $15,006 $1,285 $13,721 $703,320
21 252 $15,006 $1,260 $13,745 $689,574
22 253 $15,006 $1,235 $13,770 $675,804
22 254 $15,006 $1,211 $13,795 $662,009
22 255 $15,006 $1,186 $13,819 $648,190
22 256 $15,006 $1,161 $13,844 $634,346
22 257 $15,006 $1,137 $13,869 $620,477
22 258 $15,006 $1,112 $13,894 $606,583
22 259 $15,006 $1,087 $13,919 $592,664
22 260 $15,006 $1,062 $13,944 $578,720
22 261 $15,006 $1,037 $13,969 $564,751
22 262 $15,006 $1,012 $13,994 $550,758
22 263 $15,006 $987 $14,019 $536,739
22 264 $15,006 $962 $14,044 $522,695
23 265 $15,006 $936 $14,069 $508,626
23 266 $15,006 $911 $14,094 $494,532
23 267 $15,006 $886 $14,120 $480,412
23 268 $15,006 $861 $14,145 $466,267
23 269 $15,006 $835 $14,170 $452,097
23 270 $15,006 $810 $14,196 $437,901
23 271 $15,006 $785 $14,221 $423,680
23 272 $15,006 $759 $14,246 $409,434
23 273 $15,006 $734 $14,272 $395,162
23 274 $15,006 $708 $14,298 $380,864
23 275 $15,006 $682 $14,323 $366,541
23 276 $15,006 $657 $14,349 $352,192
24 277 $15,006 $631 $14,375 $337,818
24 278 $15,006 $605 $14,400 $323,417
24 279 $15,006 $579 $14,426 $308,991
24 280 $15,006 $554 $14,452 $294,539
24 281 $15,006 $528 $14,478 $280,061
24 282 $15,006 $502 $14,504 $265,558
24 283 $15,006 $476 $14,530 $251,028
24 284 $15,006 $450 $14,556 $236,472
24 285 $15,006 $424 $14,582 $221,890
24 286 $15,006 $398 $14,608 $207,282
24 287 $15,006 $371 $14,634 $192,648
24 288 $15,006 $345 $14,660 $177,987
25 289 $15,006 $319 $14,687 $163,301
25 290 $15,006 $293 $14,713 $148,588
25 291 $15,006 $266 $14,739 $133,848
25 292 $15,006 $240 $14,766 $119,083
25 293 $15,006 $213 $14,792 $104,290
25 294 $15,006 $187 $14,819 $89,472
25 295 $15,006 $160 $14,845 $74,626
25 296 $15,006 $134 $14,872 $59,754
25 297 $15,006 $107 $14,899 $44,856
25 298 $15,006 $80 $14,925 $29,931
25 299 $15,006 $54 $14,952 $14,979
25 300 $15,006 $27 $14,979 $0