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 $7,952,000
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 $8,150,800
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$7,952,000
 
每月還款 (港幣)
$51,433
總貸款額 (港幣)
$11,928,000
+
總利息 (港幣)
$3,501,879
=
總還款額 (港幣)
$15,429,879
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 $51,433 $21,371 $30,062 $11,897,938
1 2 $51,433 $21,317 $30,116 $11,867,822
1 3 $51,433 $21,263 $30,170 $11,837,653
1 4 $51,433 $21,209 $30,224 $11,807,429
1 5 $51,433 $21,155 $30,278 $11,777,151
1 6 $51,433 $21,101 $30,332 $11,746,819
1 7 $51,433 $21,046 $30,387 $11,716,432
1 8 $51,433 $20,992 $30,441 $11,685,991
1 9 $51,433 $20,937 $30,496 $11,655,496
1 10 $51,433 $20,883 $30,550 $11,624,945
1 11 $51,433 $20,828 $30,605 $11,594,340
1 12 $51,433 $20,773 $30,660 $11,563,681
2 13 $51,433 $20,718 $30,715 $11,532,966
2 14 $51,433 $20,663 $30,770 $11,502,196
2 15 $51,433 $20,608 $30,825 $11,471,372
2 16 $51,433 $20,553 $30,880 $11,440,491
2 17 $51,433 $20,498 $30,935 $11,409,556
2 18 $51,433 $20,442 $30,991 $11,378,565
2 19 $51,433 $20,387 $31,046 $11,347,519
2 20 $51,433 $20,331 $31,102 $11,316,417
2 21 $51,433 $20,275 $31,158 $11,285,259
2 22 $51,433 $20,219 $31,214 $11,254,046
2 23 $51,433 $20,163 $31,269 $11,222,776
2 24 $51,433 $20,107 $31,325 $11,191,451
3 25 $51,433 $20,051 $31,382 $11,160,069
3 26 $51,433 $19,995 $31,438 $11,128,632
3 27 $51,433 $19,939 $31,494 $11,097,137
3 28 $51,433 $19,882 $31,551 $11,065,587
3 29 $51,433 $19,826 $31,607 $11,033,980
3 30 $51,433 $19,769 $31,664 $11,002,316
3 31 $51,433 $19,712 $31,720 $10,970,596
3 32 $51,433 $19,656 $31,777 $10,938,818
3 33 $51,433 $19,599 $31,834 $10,906,984
3 34 $51,433 $19,542 $31,891 $10,875,093
3 35 $51,433 $19,485 $31,948 $10,843,144
3 36 $51,433 $19,427 $32,006 $10,811,139
4 37 $51,433 $19,370 $32,063 $10,779,076
4 38 $51,433 $19,313 $32,120 $10,746,955
4 39 $51,433 $19,255 $32,178 $10,714,778
4 40 $51,433 $19,197 $32,236 $10,682,542
4 41 $51,433 $19,140 $32,293 $10,650,249
4 42 $51,433 $19,082 $32,351 $10,617,897
4 43 $51,433 $19,024 $32,409 $10,585,488
4 44 $51,433 $18,966 $32,467 $10,553,021
4 45 $51,433 $18,907 $32,525 $10,520,495
4 46 $51,433 $18,849 $32,584 $10,487,912
4 47 $51,433 $18,791 $32,642 $10,455,270
4 48 $51,433 $18,732 $32,701 $10,422,569
5 49 $51,433 $18,674 $32,759 $10,389,810
5 50 $51,433 $18,615 $32,818 $10,356,992
5 51 $51,433 $18,556 $32,877 $10,324,115
5 52 $51,433 $18,497 $32,936 $10,291,180
5 53 $51,433 $18,438 $32,995 $10,258,185
5 54 $51,433 $18,379 $33,054 $10,225,132
5 55 $51,433 $18,320 $33,113 $10,192,019
5 56 $51,433 $18,261 $33,172 $10,158,846
5 57 $51,433 $18,201 $33,232 $10,125,615
5 58 $51,433 $18,142 $33,291 $10,092,324
5 59 $51,433 $18,082 $33,351 $10,058,973
5 60 $51,433 $18,022 $33,411 $10,025,562
6 61 $51,433 $17,962 $33,470 $9,992,092
6 62 $51,433 $17,902 $33,530 $9,958,561
6 63 $51,433 $17,842 $33,591 $9,924,971
6 64 $51,433 $17,782 $33,651 $9,891,320
6 65 $51,433 $17,722 $33,711 $9,857,609
6 66 $51,433 $17,662 $33,771 $9,823,838
6 67 $51,433 $17,601 $33,832 $9,790,006
6 68 $51,433 $17,540 $33,893 $9,756,113
6 69 $51,433 $17,480 $33,953 $9,722,160
6 70 $51,433 $17,419 $34,014 $9,688,146
6 71 $51,433 $17,358 $34,075 $9,654,071
6 72 $51,433 $17,297 $34,136 $9,619,935
7 73 $51,433 $17,236 $34,197 $9,585,738
7 74 $51,433 $17,174 $34,258 $9,551,479
7 75 $51,433 $17,113 $34,320 $9,517,159
7 76 $51,433 $17,052 $34,381 $9,482,778
7 77 $51,433 $16,990 $34,443 $9,448,335
7 78 $51,433 $16,928 $34,505 $9,413,830
7 79 $51,433 $16,866 $34,566 $9,379,264
7 80 $51,433 $16,805 $34,628 $9,344,636
7 81 $51,433 $16,742 $34,690 $9,309,945
7 82 $51,433 $16,680 $34,753 $9,275,192
7 83 $51,433 $16,618 $34,815 $9,240,378
7 84 $51,433 $16,556 $34,877 $9,205,500
8 85 $51,433 $16,493 $34,940 $9,170,561
8 86 $51,433 $16,431 $35,002 $9,135,558
8 87 $51,433 $16,368 $35,065 $9,100,493
8 88 $51,433 $16,305 $35,128 $9,065,365
8 89 $51,433 $16,242 $35,191 $9,030,175
8 90 $51,433 $16,179 $35,254 $8,994,921
8 91 $51,433 $16,116 $35,317 $8,959,604
8 92 $51,433 $16,053 $35,380 $8,924,223
8 93 $51,433 $15,989 $35,444 $8,888,780
8 94 $51,433 $15,926 $35,507 $8,853,272
8 95 $51,433 $15,862 $35,571 $8,817,702
8 96 $51,433 $15,798 $35,635 $8,782,067
9 97 $51,433 $15,735 $35,698 $8,746,369
9 98 $51,433 $15,671 $35,762 $8,710,606
9 99 $51,433 $15,607 $35,826 $8,674,780
9 100 $51,433 $15,542 $35,891 $8,638,889
9 101 $51,433 $15,478 $35,955 $8,602,934
9 102 $51,433 $15,414 $36,019 $8,566,915
9 103 $51,433 $15,349 $36,084 $8,530,831
9 104 $51,433 $15,284 $36,149 $8,494,683
9 105 $51,433 $15,220 $36,213 $8,458,469
9 106 $51,433 $15,155 $36,278 $8,422,191
9 107 $51,433 $15,090 $36,343 $8,385,848
9 108 $51,433 $15,025 $36,408 $8,349,440
10 109 $51,433 $14,959 $36,474 $8,312,966
10 110 $51,433 $14,894 $36,539 $8,276,427
10 111 $51,433 $14,829 $36,604 $8,239,823
10 112 $51,433 $14,763 $36,670 $8,203,153
10 113 $51,433 $14,697 $36,736 $8,166,417
10 114 $51,433 $14,631 $36,801 $8,129,616
10 115 $51,433 $14,566 $36,867 $8,092,749
10 116 $51,433 $14,500 $36,933 $8,055,815
10 117 $51,433 $14,433 $37,000 $8,018,816
10 118 $51,433 $14,367 $37,066 $7,981,750
10 119 $51,433 $14,301 $37,132 $7,944,617
10 120 $51,433 $14,234 $37,199 $7,907,419
11 121 $51,433 $14,167 $37,265 $7,870,153
11 122 $51,433 $14,101 $37,332 $7,832,821
11 123 $51,433 $14,034 $37,399 $7,795,422
11 124 $51,433 $13,967 $37,466 $7,757,956
11 125 $51,433 $13,900 $37,533 $7,720,422
11 126 $51,433 $13,832 $37,601 $7,682,822
11 127 $51,433 $13,765 $37,668 $7,645,154
11 128 $51,433 $13,698 $37,735 $7,607,419
11 129 $51,433 $13,630 $37,803 $7,569,616
11 130 $51,433 $13,562 $37,871 $7,531,745
11 131 $51,433 $13,494 $37,939 $7,493,806
11 132 $51,433 $13,426 $38,007 $7,455,800
12 133 $51,433 $13,358 $38,075 $7,417,725
12 134 $51,433 $13,290 $38,143 $7,379,583
12 135 $51,433 $13,222 $38,211 $7,341,371
12 136 $51,433 $13,153 $38,280 $7,303,092
12 137 $51,433 $13,085 $38,348 $7,264,743
12 138 $51,433 $13,016 $38,417 $7,226,327
12 139 $51,433 $12,947 $38,486 $7,187,841
12 140 $51,433 $12,878 $38,555 $7,149,286
12 141 $51,433 $12,809 $38,624 $7,110,662
12 142 $51,433 $12,740 $38,693 $7,071,969
12 143 $51,433 $12,671 $38,762 $7,033,207
12 144 $51,433 $12,601 $38,832 $6,994,375
13 145 $51,433 $12,532 $38,901 $6,955,474
13 146 $51,433 $12,462 $38,971 $6,916,503
13 147 $51,433 $12,392 $39,041 $6,877,462
13 148 $51,433 $12,322 $39,111 $6,838,351
13 149 $51,433 $12,252 $39,181 $6,799,170
13 150 $51,433 $12,182 $39,251 $6,759,919
13 151 $51,433 $12,112 $39,321 $6,720,598
13 152 $51,433 $12,041 $39,392 $6,681,206
13 153 $51,433 $11,970 $39,462 $6,641,743
13 154 $51,433 $11,900 $39,533 $6,602,210
13 155 $51,433 $11,829 $39,604 $6,562,606
13 156 $51,433 $11,758 $39,675 $6,522,931
14 157 $51,433 $11,687 $39,746 $6,483,185
14 158 $51,433 $11,616 $39,817 $6,443,368
14 159 $51,433 $11,544 $39,889 $6,403,480
14 160 $51,433 $11,473 $39,960 $6,363,520
14 161 $51,433 $11,401 $40,032 $6,323,488
14 162 $51,433 $11,330 $40,103 $6,283,385
14 163 $51,433 $11,258 $40,175 $6,243,209
14 164 $51,433 $11,186 $40,247 $6,202,962
14 165 $51,433 $11,114 $40,319 $6,162,643
14 166 $51,433 $11,041 $40,392 $6,122,251
14 167 $51,433 $10,969 $40,464 $6,081,788
14 168 $51,433 $10,897 $40,536 $6,041,251
15 169 $51,433 $10,824 $40,609 $6,000,642
15 170 $51,433 $10,751 $40,682 $5,959,960
15 171 $51,433 $10,678 $40,755 $5,919,206
15 172 $51,433 $10,605 $40,828 $5,878,378
15 173 $51,433 $10,532 $40,901 $5,837,477
15 174 $51,433 $10,459 $40,974 $5,796,503
15 175 $51,433 $10,385 $41,048 $5,755,456
15 176 $51,433 $10,312 $41,121 $5,714,334
15 177 $51,433 $10,238 $41,195 $5,673,140
15 178 $51,433 $10,164 $41,269 $5,631,871
15 179 $51,433 $10,090 $41,342 $5,590,529
15 180 $51,433 $10,016 $41,417 $5,549,112
16 181 $51,433 $9,942 $41,491 $5,507,621
16 182 $51,433 $9,868 $41,565 $5,466,056
16 183 $51,433 $9,793 $41,640 $5,424,417
16 184 $51,433 $9,719 $41,714 $5,382,703
16 185 $51,433 $9,644 $41,789 $5,340,914
16 186 $51,433 $9,569 $41,864 $5,299,050
16 187 $51,433 $9,494 $41,939 $5,257,111
16 188 $51,433 $9,419 $42,014 $5,215,097
16 189 $51,433 $9,344 $42,089 $5,173,008
16 190 $51,433 $9,268 $42,165 $5,130,843
16 191 $51,433 $9,193 $42,240 $5,088,603
16 192 $51,433 $9,117 $42,316 $5,046,287
17 193 $51,433 $9,041 $42,392 $5,003,896
17 194 $51,433 $8,965 $42,468 $4,961,428
17 195 $51,433 $8,889 $42,544 $4,918,884
17 196 $51,433 $8,813 $42,620 $4,876,264
17 197 $51,433 $8,737 $42,696 $4,833,568
17 198 $51,433 $8,660 $42,773 $4,790,795
17 199 $51,433 $8,584 $42,849 $4,747,946
17 200 $51,433 $8,507 $42,926 $4,705,020
17 201 $51,433 $8,430 $43,003 $4,662,017
17 202 $51,433 $8,353 $43,080 $4,618,936
17 203 $51,433 $8,276 $43,157 $4,575,779
17 204 $51,433 $8,198 $43,235 $4,532,544
18 205 $51,433 $8,121 $43,312 $4,489,232
18 206 $51,433 $8,043 $43,390 $4,445,843
18 207 $51,433 $7,965 $43,467 $4,402,375
18 208 $51,433 $7,888 $43,545 $4,358,830
18 209 $51,433 $7,810 $43,623 $4,315,206
18 210 $51,433 $7,731 $43,702 $4,271,505
18 211 $51,433 $7,653 $43,780 $4,227,725
18 212 $51,433 $7,575 $43,858 $4,183,867
18 213 $51,433 $7,496 $43,937 $4,139,930
18 214 $51,433 $7,417 $44,016 $4,095,914
18 215 $51,433 $7,339 $44,094 $4,051,820
18 216 $51,433 $7,260 $44,173 $4,007,647
19 217 $51,433 $7,180 $44,253 $3,963,394
19 218 $51,433 $7,101 $44,332 $3,919,062
19 219 $51,433 $7,022 $44,411 $3,874,651
19 220 $51,433 $6,942 $44,491 $3,830,160
19 221 $51,433 $6,862 $44,571 $3,785,589
19 222 $51,433 $6,783 $44,650 $3,740,939
19 223 $51,433 $6,703 $44,730 $3,696,209
19 224 $51,433 $6,622 $44,811 $3,651,398
19 225 $51,433 $6,542 $44,891 $3,606,507
19 226 $51,433 $6,462 $44,971 $3,561,536
19 227 $51,433 $6,381 $45,052 $3,516,484
19 228 $51,433 $6,300 $45,133 $3,471,352
20 229 $51,433 $6,220 $45,213 $3,426,138
20 230 $51,433 $6,138 $45,294 $3,380,844
20 231 $51,433 $6,057 $45,376 $3,335,468
20 232 $51,433 $5,976 $45,457 $3,290,011
20 233 $51,433 $5,895 $45,538 $3,244,473
20 234 $51,433 $5,813 $45,620 $3,198,853
20 235 $51,433 $5,731 $45,702 $3,153,151
20 236 $51,433 $5,649 $45,784 $3,107,368
20 237 $51,433 $5,567 $45,866 $3,061,502
20 238 $51,433 $5,485 $45,948 $3,015,555
20 239 $51,433 $5,403 $46,030 $2,969,524
20 240 $51,433 $5,320 $46,113 $2,923,412
21 241 $51,433 $5,238 $46,195 $2,877,217
21 242 $51,433 $5,155 $46,278 $2,830,939
21 243 $51,433 $5,072 $46,361 $2,784,578
21 244 $51,433 $4,989 $46,444 $2,738,134
21 245 $51,433 $4,906 $46,527 $2,691,607
21 246 $51,433 $4,822 $46,610 $2,644,997
21 247 $51,433 $4,739 $46,694 $2,598,303
21 248 $51,433 $4,655 $46,778 $2,551,525
21 249 $51,433 $4,571 $46,861 $2,504,664
21 250 $51,433 $4,488 $46,945 $2,457,718
21 251 $51,433 $4,403 $47,030 $2,410,689
21 252 $51,433 $4,319 $47,114 $2,363,575
22 253 $51,433 $4,235 $47,198 $2,316,377
22 254 $51,433 $4,150 $47,283 $2,269,094
22 255 $51,433 $4,065 $47,367 $2,221,726
22 256 $51,433 $3,981 $47,452 $2,174,274
22 257 $51,433 $3,896 $47,537 $2,126,737
22 258 $51,433 $3,810 $47,623 $2,079,114
22 259 $51,433 $3,725 $47,708 $2,031,406
22 260 $51,433 $3,640 $47,793 $1,983,613
22 261 $51,433 $3,554 $47,879 $1,935,734
22 262 $51,433 $3,468 $47,965 $1,887,769
22 263 $51,433 $3,382 $48,051 $1,839,719
22 264 $51,433 $3,296 $48,137 $1,791,582
23 265 $51,433 $3,210 $48,223 $1,743,359
23 266 $51,433 $3,124 $48,309 $1,695,049
23 267 $51,433 $3,037 $48,396 $1,646,654
23 268 $51,433 $2,950 $48,483 $1,598,171
23 269 $51,433 $2,863 $48,570 $1,549,601
23 270 $51,433 $2,776 $48,657 $1,500,945
23 271 $51,433 $2,689 $48,744 $1,452,201
23 272 $51,433 $2,602 $48,831 $1,403,370
23 273 $51,433 $2,514 $48,919 $1,354,451
23 274 $51,433 $2,427 $49,006 $1,305,445
23 275 $51,433 $2,339 $49,094 $1,256,351
23 276 $51,433 $2,251 $49,182 $1,207,169
24 277 $51,433 $2,163 $49,270 $1,157,899
24 278 $51,433 $2,075 $49,358 $1,108,541
24 279 $51,433 $1,986 $49,447 $1,059,094
24 280 $51,433 $1,898 $49,535 $1,009,559
24 281 $51,433 $1,809 $49,624 $959,934
24 282 $51,433 $1,720 $49,713 $910,221
24 283 $51,433 $1,631 $49,802 $860,419
24 284 $51,433 $1,542 $49,891 $810,528
24 285 $51,433 $1,452 $49,981 $760,547
24 286 $51,433 $1,363 $50,070 $710,477
24 287 $51,433 $1,273 $50,160 $660,317
24 288 $51,433 $1,183 $50,250 $610,067
25 289 $51,433 $1,093 $50,340 $559,727
25 290 $51,433 $1,003 $50,430 $509,297
25 291 $51,433 $912 $50,520 $458,777
25 292 $51,433 $822 $50,611 $408,166
25 293 $51,433 $731 $50,702 $357,464
25 294 $51,433 $640 $50,792 $306,672
25 295 $51,433 $549 $50,883 $255,788
25 296 $51,433 $458 $50,975 $204,813
25 297 $51,433 $367 $51,066 $153,748
25 298 $51,433 $275 $51,157 $102,590
25 299 $51,433 $184 $51,249 $51,341
25 300 $51,433 $92 $51,341 $0