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 $6,520,000
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 $6,683,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$6,520,000
 
每月還款 (港幣)
$42,171
總貸款額 (港幣)
$9,780,000
+
總利息 (港幣)
$2,871,259
=
總還款額 (港幣)
$12,651,259
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 $42,171 $17,523 $24,648 $9,755,352
1 2 $42,171 $17,478 $24,693 $9,730,659
1 3 $42,171 $17,434 $24,737 $9,705,922
1 4 $42,171 $17,390 $24,781 $9,681,141
1 5 $42,171 $17,345 $24,825 $9,656,316
1 6 $42,171 $17,301 $24,870 $9,631,446
1 7 $42,171 $17,256 $24,915 $9,606,531
1 8 $42,171 $17,212 $24,959 $9,581,572
1 9 $42,171 $17,167 $25,004 $9,556,568
1 10 $42,171 $17,122 $25,049 $9,531,520
1 11 $42,171 $17,077 $25,094 $9,506,426
1 12 $42,171 $17,032 $25,139 $9,481,288
2 13 $42,171 $16,987 $25,184 $9,456,104
2 14 $42,171 $16,942 $25,229 $9,430,875
2 15 $42,171 $16,897 $25,274 $9,405,601
2 16 $42,171 $16,852 $25,319 $9,380,282
2 17 $42,171 $16,806 $25,365 $9,354,918
2 18 $42,171 $16,761 $25,410 $9,329,508
2 19 $42,171 $16,715 $25,455 $9,304,052
2 20 $42,171 $16,670 $25,501 $9,278,551
2 21 $42,171 $16,624 $25,547 $9,253,004
2 22 $42,171 $16,578 $25,593 $9,227,412
2 23 $42,171 $16,532 $25,638 $9,201,773
2 24 $42,171 $16,487 $25,684 $9,176,089
3 25 $42,171 $16,440 $25,730 $9,150,359
3 26 $42,171 $16,394 $25,776 $9,124,582
3 27 $42,171 $16,348 $25,823 $9,098,760
3 28 $42,171 $16,302 $25,869 $9,072,891
3 29 $42,171 $16,256 $25,915 $9,046,975
3 30 $42,171 $16,209 $25,962 $9,021,014
3 31 $42,171 $16,163 $26,008 $8,995,005
3 32 $42,171 $16,116 $26,055 $8,968,951
3 33 $42,171 $16,069 $26,101 $8,942,849
3 34 $42,171 $16,023 $26,148 $8,916,701
3 35 $42,171 $15,976 $26,195 $8,890,506
3 36 $42,171 $15,929 $26,242 $8,864,264
4 37 $42,171 $15,882 $26,289 $8,837,975
4 38 $42,171 $15,835 $26,336 $8,811,639
4 39 $42,171 $15,788 $26,383 $8,785,255
4 40 $42,171 $15,740 $26,431 $8,758,825
4 41 $42,171 $15,693 $26,478 $8,732,347
4 42 $42,171 $15,645 $26,525 $8,705,821
4 43 $42,171 $15,598 $26,573 $8,679,248
4 44 $42,171 $15,550 $26,621 $8,652,628
4 45 $42,171 $15,503 $26,668 $8,625,959
4 46 $42,171 $15,455 $26,716 $8,599,243
4 47 $42,171 $15,407 $26,764 $8,572,480
4 48 $42,171 $15,359 $26,812 $8,545,668
5 49 $42,171 $15,311 $26,860 $8,518,808
5 50 $42,171 $15,263 $26,908 $8,491,900
5 51 $42,171 $15,215 $26,956 $8,464,944
5 52 $42,171 $15,166 $27,005 $8,437,939
5 53 $42,171 $15,118 $27,053 $8,410,886
5 54 $42,171 $15,070 $27,101 $8,383,785
5 55 $42,171 $15,021 $27,150 $8,356,635
5 56 $42,171 $14,972 $27,199 $8,329,436
5 57 $42,171 $14,924 $27,247 $8,302,189
5 58 $42,171 $14,875 $27,296 $8,274,893
5 59 $42,171 $14,826 $27,345 $8,247,548
5 60 $42,171 $14,777 $27,394 $8,220,154
6 61 $42,171 $14,728 $27,443 $8,192,711
6 62 $42,171 $14,679 $27,492 $8,165,219
6 63 $42,171 $14,629 $27,542 $8,137,677
6 64 $42,171 $14,580 $27,591 $8,110,086
6 65 $42,171 $14,531 $27,640 $8,082,446
6 66 $42,171 $14,481 $27,690 $8,054,756
6 67 $42,171 $14,431 $27,739 $8,027,017
6 68 $42,171 $14,382 $27,789 $7,999,228
6 69 $42,171 $14,332 $27,839 $7,971,389
6 70 $42,171 $14,282 $27,889 $7,943,500
6 71 $42,171 $14,232 $27,939 $7,915,561
6 72 $42,171 $14,182 $27,989 $7,887,572
7 73 $42,171 $14,132 $28,039 $7,859,533
7 74 $42,171 $14,082 $28,089 $7,831,444
7 75 $42,171 $14,031 $28,140 $7,803,305
7 76 $42,171 $13,981 $28,190 $7,775,115
7 77 $42,171 $13,930 $28,240 $7,746,874
7 78 $42,171 $13,880 $28,291 $7,718,583
7 79 $42,171 $13,829 $28,342 $7,690,242
7 80 $42,171 $13,778 $28,393 $7,661,849
7 81 $42,171 $13,727 $28,443 $7,633,406
7 82 $42,171 $13,677 $28,494 $7,604,911
7 83 $42,171 $13,625 $28,545 $7,576,366
7 84 $42,171 $13,574 $28,597 $7,547,769
8 85 $42,171 $13,523 $28,648 $7,519,122
8 86 $42,171 $13,472 $28,699 $7,490,423
8 87 $42,171 $13,420 $28,751 $7,461,672
8 88 $42,171 $13,369 $28,802 $7,432,870
8 89 $42,171 $13,317 $28,854 $7,404,016
8 90 $42,171 $13,266 $28,905 $7,375,111
8 91 $42,171 $13,214 $28,957 $7,346,154
8 92 $42,171 $13,162 $29,009 $7,317,145
8 93 $42,171 $13,110 $29,061 $7,288,084
8 94 $42,171 $13,058 $29,113 $7,258,971
8 95 $42,171 $13,006 $29,165 $7,229,806
8 96 $42,171 $12,953 $29,217 $7,200,588
9 97 $42,171 $12,901 $29,270 $7,171,318
9 98 $42,171 $12,849 $29,322 $7,141,996
9 99 $42,171 $12,796 $29,375 $7,112,621
9 100 $42,171 $12,743 $29,427 $7,083,194
9 101 $42,171 $12,691 $29,480 $7,053,714
9 102 $42,171 $12,638 $29,533 $7,024,181
9 103 $42,171 $12,585 $29,586 $6,994,595
9 104 $42,171 $12,532 $29,639 $6,964,956
9 105 $42,171 $12,479 $29,692 $6,935,264
9 106 $42,171 $12,426 $29,745 $6,905,519
9 107 $42,171 $12,372 $29,798 $6,875,720
9 108 $42,171 $12,319 $29,852 $6,845,869
10 109 $42,171 $12,266 $29,905 $6,815,963
10 110 $42,171 $12,212 $29,959 $6,786,004
10 111 $42,171 $12,158 $30,013 $6,755,992
10 112 $42,171 $12,104 $30,066 $6,725,925
10 113 $42,171 $12,051 $30,120 $6,695,805
10 114 $42,171 $11,997 $30,174 $6,665,631
10 115 $42,171 $11,943 $30,228 $6,635,403
10 116 $42,171 $11,888 $30,282 $6,605,120
10 117 $42,171 $11,834 $30,337 $6,574,783
10 118 $42,171 $11,780 $30,391 $6,544,392
10 119 $42,171 $11,725 $30,445 $6,513,947
10 120 $42,171 $11,671 $30,500 $6,483,447
11 121 $42,171 $11,616 $30,555 $6,452,892
11 122 $42,171 $11,561 $30,609 $6,422,283
11 123 $42,171 $11,507 $30,664 $6,391,619
11 124 $42,171 $11,452 $30,719 $6,360,899
11 125 $42,171 $11,397 $30,774 $6,330,125
11 126 $42,171 $11,341 $30,829 $6,299,296
11 127 $42,171 $11,286 $30,885 $6,268,411
11 128 $42,171 $11,231 $30,940 $6,237,471
11 129 $42,171 $11,175 $30,995 $6,206,476
11 130 $42,171 $11,120 $31,051 $6,175,425
11 131 $42,171 $11,064 $31,107 $6,144,318
11 132 $42,171 $11,009 $31,162 $6,113,156
12 133 $42,171 $10,953 $31,218 $6,081,938
12 134 $42,171 $10,897 $31,274 $6,050,664
12 135 $42,171 $10,841 $31,330 $6,019,334
12 136 $42,171 $10,785 $31,386 $5,987,947
12 137 $42,171 $10,728 $31,442 $5,956,505
12 138 $42,171 $10,672 $31,499 $5,925,006
12 139 $42,171 $10,616 $31,555 $5,893,451
12 140 $42,171 $10,559 $31,612 $5,861,839
12 141 $42,171 $10,502 $31,668 $5,830,171
12 142 $42,171 $10,446 $31,725 $5,798,446
12 143 $42,171 $10,389 $31,782 $5,766,664
12 144 $42,171 $10,332 $31,839 $5,734,825
13 145 $42,171 $10,275 $31,896 $5,702,929
13 146 $42,171 $10,218 $31,953 $5,670,976
13 147 $42,171 $10,160 $32,010 $5,638,965
13 148 $42,171 $10,103 $32,068 $5,606,898
13 149 $42,171 $10,046 $32,125 $5,574,772
13 150 $42,171 $9,988 $32,183 $5,542,590
13 151 $42,171 $9,930 $32,240 $5,510,349
13 152 $42,171 $9,873 $32,298 $5,478,051
13 153 $42,171 $9,815 $32,356 $5,445,695
13 154 $42,171 $9,757 $32,414 $5,413,281
13 155 $42,171 $9,699 $32,472 $5,380,809
13 156 $42,171 $9,641 $32,530 $5,348,279
14 157 $42,171 $9,582 $32,589 $5,315,690
14 158 $42,171 $9,524 $32,647 $5,283,043
14 159 $42,171 $9,465 $32,705 $5,250,338
14 160 $42,171 $9,407 $32,764 $5,217,574
14 161 $42,171 $9,348 $32,823 $5,184,751
14 162 $42,171 $9,289 $32,882 $5,151,870
14 163 $42,171 $9,230 $32,940 $5,118,929
14 164 $42,171 $9,171 $32,999 $5,085,930
14 165 $42,171 $9,112 $33,059 $5,052,871
14 166 $42,171 $9,053 $33,118 $5,019,753
14 167 $42,171 $8,994 $33,177 $4,986,576
14 168 $42,171 $8,934 $33,237 $4,953,340
15 169 $42,171 $8,875 $33,296 $4,920,044
15 170 $42,171 $8,815 $33,356 $4,886,688
15 171 $42,171 $8,755 $33,416 $4,853,272
15 172 $42,171 $8,695 $33,475 $4,819,797
15 173 $42,171 $8,635 $33,535 $4,786,261
15 174 $42,171 $8,575 $33,595 $4,752,666
15 175 $42,171 $8,515 $33,656 $4,719,010
15 176 $42,171 $8,455 $33,716 $4,685,294
15 177 $42,171 $8,394 $33,776 $4,651,518
15 178 $42,171 $8,334 $33,837 $4,617,681
15 179 $42,171 $8,273 $33,898 $4,583,784
15 180 $42,171 $8,213 $33,958 $4,549,825
16 181 $42,171 $8,152 $34,019 $4,515,806
16 182 $42,171 $8,091 $34,080 $4,481,726
16 183 $42,171 $8,030 $34,141 $4,447,585
16 184 $42,171 $7,969 $34,202 $4,413,383
16 185 $42,171 $7,907 $34,264 $4,379,119
16 186 $42,171 $7,846 $34,325 $4,344,794
16 187 $42,171 $7,784 $34,386 $4,310,408
16 188 $42,171 $7,723 $34,448 $4,275,960
16 189 $42,171 $7,661 $34,510 $4,241,450
16 190 $42,171 $7,599 $34,572 $4,206,879
16 191 $42,171 $7,537 $34,634 $4,172,245
16 192 $42,171 $7,475 $34,696 $4,137,549
17 193 $42,171 $7,413 $34,758 $4,102,792
17 194 $42,171 $7,351 $34,820 $4,067,972
17 195 $42,171 $7,288 $34,882 $4,033,089
17 196 $42,171 $7,226 $34,945 $3,998,144
17 197 $42,171 $7,163 $35,008 $3,963,137
17 198 $42,171 $7,101 $35,070 $3,928,067
17 199 $42,171 $7,038 $35,133 $3,892,933
17 200 $42,171 $6,975 $35,196 $3,857,737
17 201 $42,171 $6,912 $35,259 $3,822,478
17 202 $42,171 $6,849 $35,322 $3,787,156
17 203 $42,171 $6,785 $35,386 $3,751,771
17 204 $42,171 $6,722 $35,449 $3,716,322
18 205 $42,171 $6,658 $35,512 $3,680,809
18 206 $42,171 $6,595 $35,576 $3,645,233
18 207 $42,171 $6,531 $35,640 $3,609,593
18 208 $42,171 $6,467 $35,704 $3,573,890
18 209 $42,171 $6,403 $35,768 $3,538,122
18 210 $42,171 $6,339 $35,832 $3,502,290
18 211 $42,171 $6,275 $35,896 $3,466,394
18 212 $42,171 $6,211 $35,960 $3,430,434
18 213 $42,171 $6,146 $36,025 $3,394,409
18 214 $42,171 $6,082 $36,089 $3,358,320
18 215 $42,171 $6,017 $36,154 $3,322,166
18 216 $42,171 $5,952 $36,219 $3,285,948
19 217 $42,171 $5,887 $36,284 $3,249,664
19 218 $42,171 $5,822 $36,349 $3,213,316
19 219 $42,171 $5,757 $36,414 $3,176,902
19 220 $42,171 $5,692 $36,479 $3,140,423
19 221 $42,171 $5,627 $36,544 $3,103,879
19 222 $42,171 $5,561 $36,610 $3,067,269
19 223 $42,171 $5,496 $36,675 $3,030,594
19 224 $42,171 $5,430 $36,741 $2,993,853
19 225 $42,171 $5,364 $36,807 $2,957,046
19 226 $42,171 $5,298 $36,873 $2,920,173
19 227 $42,171 $5,232 $36,939 $2,883,234
19 228 $42,171 $5,166 $37,005 $2,846,229
20 229 $42,171 $5,099 $37,071 $2,809,158
20 230 $42,171 $5,033 $37,138 $2,772,020
20 231 $42,171 $4,967 $37,204 $2,734,815
20 232 $42,171 $4,900 $37,271 $2,697,544
20 233 $42,171 $4,833 $37,338 $2,660,207
20 234 $42,171 $4,766 $37,405 $2,622,802
20 235 $42,171 $4,699 $37,472 $2,585,330
20 236 $42,171 $4,632 $37,539 $2,547,792
20 237 $42,171 $4,565 $37,606 $2,510,185
20 238 $42,171 $4,497 $37,673 $2,472,512
20 239 $42,171 $4,430 $37,741 $2,434,771
20 240 $42,171 $4,362 $37,809 $2,396,963
21 241 $42,171 $4,295 $37,876 $2,359,086
21 242 $42,171 $4,227 $37,944 $2,321,142
21 243 $42,171 $4,159 $38,012 $2,283,130
21 244 $42,171 $4,091 $38,080 $2,245,050
21 245 $42,171 $4,022 $38,148 $2,206,901
21 246 $42,171 $3,954 $38,217 $2,168,684
21 247 $42,171 $3,886 $38,285 $2,130,399
21 248 $42,171 $3,817 $38,354 $2,092,045
21 249 $42,171 $3,748 $38,423 $2,053,623
21 250 $42,171 $3,679 $38,491 $2,015,131
21 251 $42,171 $3,610 $38,560 $1,976,571
21 252 $42,171 $3,541 $38,630 $1,937,941
22 253 $42,171 $3,472 $38,699 $1,899,242
22 254 $42,171 $3,403 $38,768 $1,860,474
22 255 $42,171 $3,333 $38,838 $1,821,637
22 256 $42,171 $3,264 $38,907 $1,782,730
22 257 $42,171 $3,194 $38,977 $1,743,753
22 258 $42,171 $3,124 $39,047 $1,704,706
22 259 $42,171 $3,054 $39,117 $1,665,590
22 260 $42,171 $2,984 $39,187 $1,626,403
22 261 $42,171 $2,914 $39,257 $1,587,146
22 262 $42,171 $2,844 $39,327 $1,547,819
22 263 $42,171 $2,773 $39,398 $1,508,421
22 264 $42,171 $2,703 $39,468 $1,468,953
23 265 $42,171 $2,632 $39,539 $1,429,414
23 266 $42,171 $2,561 $39,610 $1,389,804
23 267 $42,171 $2,490 $39,681 $1,350,123
23 268 $42,171 $2,419 $39,752 $1,310,371
23 269 $42,171 $2,348 $39,823 $1,270,548
23 270 $42,171 $2,276 $39,894 $1,230,654
23 271 $42,171 $2,205 $39,966 $1,190,688
23 272 $42,171 $2,133 $40,038 $1,150,650
23 273 $42,171 $2,062 $40,109 $1,110,541
23 274 $42,171 $1,990 $40,181 $1,070,360
23 275 $42,171 $1,918 $40,253 $1,030,107
23 276 $42,171 $1,846 $40,325 $989,782
24 277 $42,171 $1,773 $40,398 $949,384
24 278 $42,171 $1,701 $40,470 $908,914
24 279 $42,171 $1,628 $40,542 $868,372
24 280 $42,171 $1,556 $40,615 $827,757
24 281 $42,171 $1,483 $40,688 $787,069
24 282 $42,171 $1,410 $40,761 $746,308
24 283 $42,171 $1,337 $40,834 $705,475
24 284 $42,171 $1,264 $40,907 $664,568
24 285 $42,171 $1,191 $40,980 $623,588
24 286 $42,171 $1,117 $41,054 $582,534
24 287 $42,171 $1,044 $41,127 $541,407
24 288 $42,171 $970 $41,201 $500,206
25 289 $42,171 $896 $41,275 $458,931
25 290 $42,171 $822 $41,349 $417,583
25 291 $42,171 $748 $41,423 $376,160
25 292 $42,171 $674 $41,497 $334,663
25 293 $42,171 $600 $41,571 $293,092
25 294 $42,171 $525 $41,646 $251,446
25 295 $42,171 $451 $41,720 $209,726
25 296 $42,171 $376 $41,795 $167,931
25 297 $42,171 $301 $41,870 $126,061
25 298 $42,171 $226 $41,945 $84,116
25 299 $42,171 $151 $42,020 $42,095
25 300 $42,171 $75 $42,095 $0