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 $2,780,000
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 $2,849,500
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$2,780,000
 
每月還款 (港幣)
$17,981
總貸款額 (港幣)
$4,170,000
+
總利息 (港幣)
$1,224,248
=
總還款額 (港幣)
$5,394,248
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 $17,981 $7,471 $10,510 $4,159,490
1 2 $17,981 $7,452 $10,528 $4,148,962
1 3 $17,981 $7,434 $10,547 $4,138,415
1 4 $17,981 $7,415 $10,566 $4,127,849
1 5 $17,981 $7,396 $10,585 $4,117,263
1 6 $17,981 $7,377 $10,604 $4,106,659
1 7 $17,981 $7,358 $10,623 $4,096,036
1 8 $17,981 $7,339 $10,642 $4,085,394
1 9 $17,981 $7,320 $10,661 $4,074,733
1 10 $17,981 $7,301 $10,680 $4,064,053
1 11 $17,981 $7,281 $10,699 $4,053,353
1 12 $17,981 $7,262 $10,719 $4,042,635
2 13 $17,981 $7,243 $10,738 $4,031,897
2 14 $17,981 $7,224 $10,757 $4,021,140
2 15 $17,981 $7,205 $10,776 $4,010,364
2 16 $17,981 $7,185 $10,796 $3,999,568
2 17 $17,981 $7,166 $10,815 $3,988,753
2 18 $17,981 $7,147 $10,834 $3,977,919
2 19 $17,981 $7,127 $10,854 $3,967,065
2 20 $17,981 $7,108 $10,873 $3,956,192
2 21 $17,981 $7,088 $10,893 $3,945,299
2 22 $17,981 $7,069 $10,912 $3,934,387
2 23 $17,981 $7,049 $10,932 $3,923,456
2 24 $17,981 $7,030 $10,951 $3,912,504
3 25 $17,981 $7,010 $10,971 $3,901,533
3 26 $17,981 $6,990 $10,991 $3,890,543
3 27 $17,981 $6,971 $11,010 $3,879,532
3 28 $17,981 $6,951 $11,030 $3,868,502
3 29 $17,981 $6,931 $11,050 $3,857,453
3 30 $17,981 $6,911 $11,070 $3,846,383
3 31 $17,981 $6,891 $11,089 $3,835,294
3 32 $17,981 $6,872 $11,109 $3,824,184
3 33 $17,981 $6,852 $11,129 $3,813,055
3 34 $17,981 $6,832 $11,149 $3,801,906
3 35 $17,981 $6,812 $11,169 $3,790,737
3 36 $17,981 $6,792 $11,189 $3,779,548
4 37 $17,981 $6,772 $11,209 $3,768,339
4 38 $17,981 $6,752 $11,229 $3,757,110
4 39 $17,981 $6,731 $11,249 $3,745,860
4 40 $17,981 $6,711 $11,269 $3,734,591
4 41 $17,981 $6,691 $11,290 $3,723,301
4 42 $17,981 $6,671 $11,310 $3,711,991
4 43 $17,981 $6,651 $11,330 $3,700,661
4 44 $17,981 $6,630 $11,350 $3,689,311
4 45 $17,981 $6,610 $11,371 $3,677,940
4 46 $17,981 $6,590 $11,391 $3,666,549
4 47 $17,981 $6,569 $11,412 $3,655,137
4 48 $17,981 $6,549 $11,432 $3,643,705
5 49 $17,981 $6,528 $11,453 $3,632,252
5 50 $17,981 $6,508 $11,473 $3,620,779
5 51 $17,981 $6,487 $11,494 $3,609,286
5 52 $17,981 $6,467 $11,514 $3,597,772
5 53 $17,981 $6,446 $11,535 $3,586,237
5 54 $17,981 $6,425 $11,555 $3,574,681
5 55 $17,981 $6,405 $11,576 $3,563,105
5 56 $17,981 $6,384 $11,597 $3,551,508
5 57 $17,981 $6,363 $11,618 $3,539,890
5 58 $17,981 $6,342 $11,639 $3,528,252
5 59 $17,981 $6,321 $11,659 $3,516,593
5 60 $17,981 $6,301 $11,680 $3,504,912
6 61 $17,981 $6,280 $11,701 $3,493,211
6 62 $17,981 $6,259 $11,722 $3,481,489
6 63 $17,981 $6,238 $11,743 $3,469,746
6 64 $17,981 $6,217 $11,764 $3,457,982
6 65 $17,981 $6,196 $11,785 $3,446,196
6 66 $17,981 $6,174 $11,806 $3,434,390
6 67 $17,981 $6,153 $11,828 $3,422,562
6 68 $17,981 $6,132 $11,849 $3,410,714
6 69 $17,981 $6,111 $11,870 $3,398,844
6 70 $17,981 $6,090 $11,891 $3,386,952
6 71 $17,981 $6,068 $11,913 $3,375,040
6 72 $17,981 $6,047 $11,934 $3,363,106
7 73 $17,981 $6,026 $11,955 $3,351,151
7 74 $17,981 $6,004 $11,977 $3,339,174
7 75 $17,981 $5,983 $11,998 $3,327,176
7 76 $17,981 $5,961 $12,020 $3,315,156
7 77 $17,981 $5,940 $12,041 $3,303,115
7 78 $17,981 $5,918 $12,063 $3,291,052
7 79 $17,981 $5,896 $12,084 $3,278,968
7 80 $17,981 $5,875 $12,106 $3,266,862
7 81 $17,981 $5,853 $12,128 $3,254,734
7 82 $17,981 $5,831 $12,149 $3,242,585
7 83 $17,981 $5,810 $12,171 $3,230,414
7 84 $17,981 $5,788 $12,193 $3,218,221
8 85 $17,981 $5,766 $12,215 $3,206,006
8 86 $17,981 $5,744 $12,237 $3,193,769
8 87 $17,981 $5,722 $12,259 $3,181,510
8 88 $17,981 $5,700 $12,281 $3,169,230
8 89 $17,981 $5,678 $12,303 $3,156,927
8 90 $17,981 $5,656 $12,325 $3,144,603
8 91 $17,981 $5,634 $12,347 $3,132,256
8 92 $17,981 $5,612 $12,369 $3,119,887
8 93 $17,981 $5,590 $12,391 $3,107,496
8 94 $17,981 $5,568 $12,413 $3,095,083
8 95 $17,981 $5,545 $12,435 $3,082,647
8 96 $17,981 $5,523 $12,458 $3,070,189
9 97 $17,981 $5,501 $12,480 $3,057,709
9 98 $17,981 $5,478 $12,502 $3,045,207
9 99 $17,981 $5,456 $12,525 $3,032,682
9 100 $17,981 $5,434 $12,547 $3,020,135
9 101 $17,981 $5,411 $12,570 $3,007,565
9 102 $17,981 $5,389 $12,592 $2,994,973
9 103 $17,981 $5,366 $12,615 $2,982,358
9 104 $17,981 $5,343 $12,637 $2,969,721
9 105 $17,981 $5,321 $12,660 $2,957,060
9 106 $17,981 $5,298 $12,683 $2,944,378
9 107 $17,981 $5,275 $12,705 $2,931,672
9 108 $17,981 $5,253 $12,728 $2,918,944
10 109 $17,981 $5,230 $12,751 $2,906,193
10 110 $17,981 $5,207 $12,774 $2,893,419
10 111 $17,981 $5,184 $12,797 $2,880,622
10 112 $17,981 $5,161 $12,820 $2,867,803
10 113 $17,981 $5,138 $12,843 $2,854,960
10 114 $17,981 $5,115 $12,866 $2,842,094
10 115 $17,981 $5,092 $12,889 $2,829,205
10 116 $17,981 $5,069 $12,912 $2,816,294
10 117 $17,981 $5,046 $12,935 $2,803,359
10 118 $17,981 $5,023 $12,958 $2,790,400
10 119 $17,981 $4,999 $12,981 $2,777,419
10 120 $17,981 $4,976 $13,005 $2,764,414
11 121 $17,981 $4,953 $13,028 $2,751,387
11 122 $17,981 $4,930 $13,051 $2,738,335
11 123 $17,981 $4,906 $13,075 $2,725,261
11 124 $17,981 $4,883 $13,098 $2,712,163
11 125 $17,981 $4,859 $13,122 $2,699,041
11 126 $17,981 $4,836 $13,145 $2,685,896
11 127 $17,981 $4,812 $13,169 $2,672,727
11 128 $17,981 $4,789 $13,192 $2,659,535
11 129 $17,981 $4,765 $13,216 $2,646,319
11 130 $17,981 $4,741 $13,240 $2,633,080
11 131 $17,981 $4,718 $13,263 $2,619,817
11 132 $17,981 $4,694 $13,287 $2,606,530
12 133 $17,981 $4,670 $13,311 $2,593,219
12 134 $17,981 $4,646 $13,335 $2,579,884
12 135 $17,981 $4,622 $13,359 $2,566,526
12 136 $17,981 $4,598 $13,382 $2,553,143
12 137 $17,981 $4,574 $13,406 $2,539,737
12 138 $17,981 $4,550 $13,430 $2,526,306
12 139 $17,981 $4,526 $13,455 $2,512,852
12 140 $17,981 $4,502 $13,479 $2,499,373
12 141 $17,981 $4,478 $13,503 $2,485,870
12 142 $17,981 $4,454 $13,527 $2,472,343
12 143 $17,981 $4,430 $13,551 $2,458,792
12 144 $17,981 $4,405 $13,575 $2,445,217
13 145 $17,981 $4,381 $13,600 $2,431,617
13 146 $17,981 $4,357 $13,624 $2,417,993
13 147 $17,981 $4,332 $13,649 $2,404,344
13 148 $17,981 $4,308 $13,673 $2,390,671
13 149 $17,981 $4,283 $13,698 $2,376,974
13 150 $17,981 $4,259 $13,722 $2,363,251
13 151 $17,981 $4,234 $13,747 $2,349,505
13 152 $17,981 $4,210 $13,771 $2,335,733
13 153 $17,981 $4,185 $13,796 $2,321,937
13 154 $17,981 $4,160 $13,821 $2,308,117
13 155 $17,981 $4,135 $13,845 $2,294,271
13 156 $17,981 $4,111 $13,870 $2,280,401
14 157 $17,981 $4,086 $13,895 $2,266,506
14 158 $17,981 $4,061 $13,920 $2,252,586
14 159 $17,981 $4,036 $13,945 $2,238,641
14 160 $17,981 $4,011 $13,970 $2,224,671
14 161 $17,981 $3,986 $13,995 $2,210,676
14 162 $17,981 $3,961 $14,020 $2,196,656
14 163 $17,981 $3,936 $14,045 $2,182,611
14 164 $17,981 $3,911 $14,070 $2,168,541
14 165 $17,981 $3,885 $14,096 $2,154,445
14 166 $17,981 $3,860 $14,121 $2,140,324
14 167 $17,981 $3,835 $14,146 $2,126,178
14 168 $17,981 $3,809 $14,171 $2,112,007
15 169 $17,981 $3,784 $14,197 $2,097,810
15 170 $17,981 $3,759 $14,222 $2,083,588
15 171 $17,981 $3,733 $14,248 $2,069,340
15 172 $17,981 $3,708 $14,273 $2,055,067
15 173 $17,981 $3,682 $14,299 $2,040,768
15 174 $17,981 $3,656 $14,324 $2,026,443
15 175 $17,981 $3,631 $14,350 $2,012,093
15 176 $17,981 $3,605 $14,376 $1,997,718
15 177 $17,981 $3,579 $14,402 $1,983,316
15 178 $17,981 $3,553 $14,427 $1,968,889
15 179 $17,981 $3,528 $14,453 $1,954,435
15 180 $17,981 $3,502 $14,479 $1,939,956
16 181 $17,981 $3,476 $14,505 $1,925,451
16 182 $17,981 $3,450 $14,531 $1,910,920
16 183 $17,981 $3,424 $14,557 $1,896,363
16 184 $17,981 $3,398 $14,583 $1,881,780
16 185 $17,981 $3,372 $14,609 $1,867,170
16 186 $17,981 $3,345 $14,635 $1,852,535
16 187 $17,981 $3,319 $14,662 $1,837,873
16 188 $17,981 $3,293 $14,688 $1,823,185
16 189 $17,981 $3,267 $14,714 $1,808,471
16 190 $17,981 $3,240 $14,741 $1,793,730
16 191 $17,981 $3,214 $14,767 $1,778,963
16 192 $17,981 $3,187 $14,794 $1,764,170
17 193 $17,981 $3,161 $14,820 $1,749,350
17 194 $17,981 $3,134 $14,847 $1,734,503
17 195 $17,981 $3,108 $14,873 $1,719,630
17 196 $17,981 $3,081 $14,900 $1,704,730
17 197 $17,981 $3,054 $14,927 $1,689,804
17 198 $17,981 $3,028 $14,953 $1,674,850
17 199 $17,981 $3,001 $14,980 $1,659,870
17 200 $17,981 $2,974 $15,007 $1,644,863
17 201 $17,981 $2,947 $15,034 $1,629,830
17 202 $17,981 $2,920 $15,061 $1,614,769
17 203 $17,981 $2,893 $15,088 $1,599,681
17 204 $17,981 $2,866 $15,115 $1,584,567
18 205 $17,981 $2,839 $15,142 $1,569,425
18 206 $17,981 $2,812 $15,169 $1,554,256
18 207 $17,981 $2,785 $15,196 $1,539,060
18 208 $17,981 $2,757 $15,223 $1,523,836
18 209 $17,981 $2,730 $15,251 $1,508,586
18 210 $17,981 $2,703 $15,278 $1,493,308
18 211 $17,981 $2,676 $15,305 $1,478,002
18 212 $17,981 $2,648 $15,333 $1,462,670
18 213 $17,981 $2,621 $15,360 $1,447,310
18 214 $17,981 $2,593 $15,388 $1,431,922
18 215 $17,981 $2,566 $15,415 $1,416,506
18 216 $17,981 $2,538 $15,443 $1,401,064
19 217 $17,981 $2,510 $15,471 $1,385,593
19 218 $17,981 $2,483 $15,498 $1,370,095
19 219 $17,981 $2,455 $15,526 $1,354,569
19 220 $17,981 $2,427 $15,554 $1,339,015
19 221 $17,981 $2,399 $15,582 $1,323,433
19 222 $17,981 $2,371 $15,610 $1,307,823
19 223 $17,981 $2,343 $15,638 $1,292,186
19 224 $17,981 $2,315 $15,666 $1,276,520
19 225 $17,981 $2,287 $15,694 $1,260,826
19 226 $17,981 $2,259 $15,722 $1,245,104
19 227 $17,981 $2,231 $15,750 $1,229,354
19 228 $17,981 $2,203 $15,778 $1,213,576
20 229 $17,981 $2,174 $15,807 $1,197,770
20 230 $17,981 $2,146 $15,835 $1,181,935
20 231 $17,981 $2,118 $15,863 $1,166,072
20 232 $17,981 $2,089 $15,892 $1,150,180
20 233 $17,981 $2,061 $15,920 $1,134,260
20 234 $17,981 $2,032 $15,949 $1,118,311
20 235 $17,981 $2,004 $15,977 $1,102,334
20 236 $17,981 $1,975 $16,006 $1,086,328
20 237 $17,981 $1,946 $16,034 $1,070,294
20 238 $17,981 $1,918 $16,063 $1,054,231
20 239 $17,981 $1,889 $16,092 $1,038,139
20 240 $17,981 $1,860 $16,121 $1,022,018
21 241 $17,981 $1,831 $16,150 $1,005,868
21 242 $17,981 $1,802 $16,179 $989,689
21 243 $17,981 $1,773 $16,208 $973,482
21 244 $17,981 $1,744 $16,237 $957,245
21 245 $17,981 $1,715 $16,266 $940,979
21 246 $17,981 $1,686 $16,295 $924,684
21 247 $17,981 $1,657 $16,324 $908,360
21 248 $17,981 $1,627 $16,353 $892,007
21 249 $17,981 $1,598 $16,383 $875,624
21 250 $17,981 $1,569 $16,412 $859,212
21 251 $17,981 $1,539 $16,441 $842,771
21 252 $17,981 $1,510 $16,471 $826,300
22 253 $17,981 $1,480 $16,500 $809,800
22 254 $17,981 $1,451 $16,530 $793,270
22 255 $17,981 $1,421 $16,560 $776,710
22 256 $17,981 $1,392 $16,589 $760,121
22 257 $17,981 $1,362 $16,619 $743,502
22 258 $17,981 $1,332 $16,649 $726,853
22 259 $17,981 $1,302 $16,679 $710,175
22 260 $17,981 $1,272 $16,708 $693,466
22 261 $17,981 $1,242 $16,738 $676,728
22 262 $17,981 $1,212 $16,768 $659,960
22 263 $17,981 $1,182 $16,798 $643,161
22 264 $17,981 $1,152 $16,828 $626,333
23 265 $17,981 $1,122 $16,859 $609,474
23 266 $17,981 $1,092 $16,889 $592,585
23 267 $17,981 $1,062 $16,919 $575,666
23 268 $17,981 $1,031 $16,949 $558,717
23 269 $17,981 $1,001 $16,980 $541,737
23 270 $17,981 $971 $17,010 $524,727
23 271 $17,981 $940 $17,041 $507,686
23 272 $17,981 $910 $17,071 $490,615
23 273 $17,981 $879 $17,102 $473,513
23 274 $17,981 $848 $17,132 $456,380
23 275 $17,981 $818 $17,163 $439,217
23 276 $17,981 $787 $17,194 $422,023
24 277 $17,981 $756 $17,225 $404,799
24 278 $17,981 $725 $17,256 $387,543
24 279 $17,981 $694 $17,286 $370,257
24 280 $17,981 $663 $17,317 $352,939
24 281 $17,981 $632 $17,348 $335,591
24 282 $17,981 $601 $17,380 $318,211
24 283 $17,981 $570 $17,411 $300,801
24 284 $17,981 $539 $17,442 $283,359
24 285 $17,981 $508 $17,473 $265,885
24 286 $17,981 $476 $17,504 $248,381
24 287 $17,981 $445 $17,536 $230,845
24 288 $17,981 $414 $17,567 $213,278
25 289 $17,981 $382 $17,599 $195,679
25 290 $17,981 $351 $17,630 $178,049
25 291 $17,981 $319 $17,662 $160,387
25 292 $17,981 $287 $17,693 $142,694
25 293 $17,981 $256 $17,725 $124,969
25 294 $17,981 $224 $17,757 $107,212
25 295 $17,981 $192 $17,789 $89,423
25 296 $17,981 $160 $17,821 $71,602
25 297 $17,981 $128 $17,853 $53,750
25 298 $17,981 $96 $17,885 $35,865
25 299 $17,981 $64 $17,917 $17,949
25 300 $17,981 $32 $17,949 $0