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 $6,752,000
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 $6,920,800
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$6,752,000
 
每月還款 (港幣)
$43,671
總貸款額 (港幣)
$10,128,000
+
總利息 (港幣)
$2,973,426
=
總還款額 (港幣)
$13,101,426
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 $43,671 $18,146 $25,525 $10,102,475
1 2 $43,671 $18,100 $25,571 $10,076,903
1 3 $43,671 $18,054 $25,617 $10,051,286
1 4 $43,671 $18,009 $25,663 $10,025,624
1 5 $43,671 $17,963 $25,709 $9,999,915
1 6 $43,671 $17,917 $25,755 $9,974,160
1 7 $43,671 $17,870 $25,801 $9,948,359
1 8 $43,671 $17,824 $25,847 $9,922,512
1 9 $43,671 $17,778 $25,894 $9,896,618
1 10 $43,671 $17,731 $25,940 $9,870,678
1 11 $43,671 $17,685 $25,986 $9,844,691
1 12 $43,671 $17,638 $26,033 $9,818,658
2 13 $43,671 $17,592 $26,080 $9,792,579
2 14 $43,671 $17,545 $26,126 $9,766,452
2 15 $43,671 $17,498 $26,173 $9,740,279
2 16 $43,671 $17,451 $26,220 $9,714,059
2 17 $43,671 $17,404 $26,267 $9,687,792
2 18 $43,671 $17,357 $26,314 $9,661,478
2 19 $43,671 $17,310 $26,361 $9,635,117
2 20 $43,671 $17,263 $26,409 $9,608,708
2 21 $43,671 $17,216 $26,456 $9,582,252
2 22 $43,671 $17,168 $26,503 $9,555,749
2 23 $43,671 $17,121 $26,551 $9,529,198
2 24 $43,671 $17,073 $26,598 $9,502,600
3 25 $43,671 $17,025 $26,646 $9,475,954
3 26 $43,671 $16,978 $26,694 $9,449,261
3 27 $43,671 $16,930 $26,741 $9,422,519
3 28 $43,671 $16,882 $26,789 $9,395,730
3 29 $43,671 $16,834 $26,837 $9,368,892
3 30 $43,671 $16,786 $26,885 $9,342,007
3 31 $43,671 $16,738 $26,934 $9,315,073
3 32 $43,671 $16,690 $26,982 $9,288,091
3 33 $43,671 $16,641 $27,030 $9,261,061
3 34 $43,671 $16,593 $27,079 $9,233,982
3 35 $43,671 $16,544 $27,127 $9,206,855
3 36 $43,671 $16,496 $27,176 $9,179,679
4 37 $43,671 $16,447 $27,224 $9,152,455
4 38 $43,671 $16,398 $27,273 $9,125,182
4 39 $43,671 $16,349 $27,322 $9,097,859
4 40 $43,671 $16,300 $27,371 $9,070,488
4 41 $43,671 $16,251 $27,420 $9,043,068
4 42 $43,671 $16,202 $27,469 $9,015,599
4 43 $43,671 $16,153 $27,518 $8,988,080
4 44 $43,671 $16,104 $27,568 $8,960,513
4 45 $43,671 $16,054 $27,617 $8,932,895
4 46 $43,671 $16,005 $27,667 $8,905,229
4 47 $43,671 $15,955 $27,716 $8,877,513
4 48 $43,671 $15,906 $27,766 $8,849,747
5 49 $43,671 $15,856 $27,816 $8,821,931
5 50 $43,671 $15,806 $27,865 $8,794,066
5 51 $43,671 $15,756 $27,915 $8,766,150
5 52 $43,671 $15,706 $27,965 $8,738,185
5 53 $43,671 $15,656 $28,016 $8,710,169
5 54 $43,671 $15,606 $28,066 $8,682,104
5 55 $43,671 $15,555 $28,116 $8,653,988
5 56 $43,671 $15,505 $28,166 $8,625,821
5 57 $43,671 $15,455 $28,217 $8,597,604
5 58 $43,671 $15,404 $28,267 $8,569,337
5 59 $43,671 $15,353 $28,318 $8,541,019
5 60 $43,671 $15,303 $28,369 $8,512,650
6 61 $43,671 $15,252 $28,420 $8,484,231
6 62 $43,671 $15,201 $28,471 $8,455,760
6 63 $43,671 $15,150 $28,522 $8,427,239
6 64 $43,671 $15,099 $28,573 $8,398,666
6 65 $43,671 $15,048 $28,624 $8,370,042
6 66 $43,671 $14,996 $28,675 $8,341,367
6 67 $43,671 $14,945 $28,726 $8,312,641
6 68 $43,671 $14,893 $28,778 $8,283,863
6 69 $43,671 $14,842 $28,829 $8,255,033
6 70 $43,671 $14,790 $28,881 $8,226,152
6 71 $43,671 $14,739 $28,933 $8,197,219
6 72 $43,671 $14,687 $28,985 $8,168,235
7 73 $43,671 $14,635 $29,037 $8,139,198
7 74 $43,671 $14,583 $29,089 $8,110,109
7 75 $43,671 $14,531 $29,141 $8,080,968
7 76 $43,671 $14,478 $29,193 $8,051,775
7 77 $43,671 $14,426 $29,245 $8,022,530
7 78 $43,671 $14,374 $29,298 $7,993,232
7 79 $43,671 $14,321 $29,350 $7,963,882
7 80 $43,671 $14,269 $29,403 $7,934,479
7 81 $43,671 $14,216 $29,455 $7,905,024
7 82 $43,671 $14,163 $29,508 $7,875,516
7 83 $43,671 $14,110 $29,561 $7,845,954
7 84 $43,671 $14,057 $29,614 $7,816,340
8 85 $43,671 $14,004 $29,667 $7,786,673
8 86 $43,671 $13,951 $29,720 $7,756,953
8 87 $43,671 $13,898 $29,774 $7,727,179
8 88 $43,671 $13,845 $29,827 $7,697,352
8 89 $43,671 $13,791 $29,880 $7,667,472
8 90 $43,671 $13,738 $29,934 $7,637,538
8 91 $43,671 $13,684 $29,987 $7,607,551
8 92 $43,671 $13,630 $30,041 $7,577,510
8 93 $43,671 $13,576 $30,095 $7,547,414
8 94 $43,671 $13,522 $30,149 $7,517,266
8 95 $43,671 $13,468 $30,203 $7,487,063
8 96 $43,671 $13,414 $30,257 $7,456,805
9 97 $43,671 $13,360 $30,311 $7,426,494
9 98 $43,671 $13,306 $30,366 $7,396,128
9 99 $43,671 $13,251 $30,420 $7,365,708
9 100 $43,671 $13,197 $30,475 $7,335,234
9 101 $43,671 $13,142 $30,529 $7,304,705
9 102 $43,671 $13,088 $30,584 $7,274,121
9 103 $43,671 $13,033 $30,639 $7,243,482
9 104 $43,671 $12,978 $30,694 $7,212,789
9 105 $43,671 $12,923 $30,749 $7,182,040
9 106 $43,671 $12,868 $30,804 $7,151,237
9 107 $43,671 $12,813 $30,859 $7,120,378
9 108 $43,671 $12,757 $30,914 $7,089,464
10 109 $43,671 $12,702 $30,969 $7,058,494
10 110 $43,671 $12,646 $31,025 $7,027,469
10 111 $43,671 $12,591 $31,081 $6,996,389
10 112 $43,671 $12,535 $31,136 $6,965,253
10 113 $43,671 $12,479 $31,192 $6,934,061
10 114 $43,671 $12,424 $31,248 $6,902,813
10 115 $43,671 $12,368 $31,304 $6,871,509
10 116 $43,671 $12,311 $31,360 $6,840,149
10 117 $43,671 $12,255 $31,416 $6,808,733
10 118 $43,671 $12,199 $31,472 $6,777,260
10 119 $43,671 $12,143 $31,529 $6,745,732
10 120 $43,671 $12,086 $31,585 $6,714,146
11 121 $43,671 $12,030 $31,642 $6,682,504
11 122 $43,671 $11,973 $31,699 $6,650,806
11 123 $43,671 $11,916 $31,755 $6,619,050
11 124 $43,671 $11,859 $31,812 $6,587,238
11 125 $43,671 $11,802 $31,869 $6,555,369
11 126 $43,671 $11,745 $31,926 $6,523,442
11 127 $43,671 $11,688 $31,984 $6,491,459
11 128 $43,671 $11,631 $32,041 $6,459,418
11 129 $43,671 $11,573 $32,098 $6,427,320
11 130 $43,671 $11,516 $32,156 $6,395,164
11 131 $43,671 $11,458 $32,213 $6,362,950
11 132 $43,671 $11,400 $32,271 $6,330,679
12 133 $43,671 $11,342 $32,329 $6,298,350
12 134 $43,671 $11,285 $32,387 $6,265,963
12 135 $43,671 $11,227 $32,445 $6,233,519
12 136 $43,671 $11,168 $32,503 $6,201,015
12 137 $43,671 $11,110 $32,561 $6,168,454
12 138 $43,671 $11,052 $32,620 $6,135,835
12 139 $43,671 $10,993 $32,678 $6,103,157
12 140 $43,671 $10,935 $32,737 $6,070,420
12 141 $43,671 $10,876 $32,795 $6,037,625
12 142 $43,671 $10,817 $32,854 $6,004,771
12 143 $43,671 $10,759 $32,913 $5,971,858
12 144 $43,671 $10,700 $32,972 $5,938,886
13 145 $43,671 $10,641 $33,031 $5,905,855
13 146 $43,671 $10,581 $33,090 $5,872,765
13 147 $43,671 $10,522 $33,149 $5,839,616
13 148 $43,671 $10,463 $33,209 $5,806,407
13 149 $43,671 $10,403 $33,268 $5,773,139
13 150 $43,671 $10,344 $33,328 $5,739,811
13 151 $43,671 $10,284 $33,388 $5,706,423
13 152 $43,671 $10,224 $33,447 $5,672,976
13 153 $43,671 $10,164 $33,507 $5,639,468
13 154 $43,671 $10,104 $33,567 $5,605,901
13 155 $43,671 $10,044 $33,628 $5,572,273
13 156 $43,671 $9,984 $33,688 $5,538,586
14 157 $43,671 $9,923 $33,748 $5,504,838
14 158 $43,671 $9,863 $33,809 $5,471,029
14 159 $43,671 $9,802 $33,869 $5,437,160
14 160 $43,671 $9,742 $33,930 $5,403,230
14 161 $43,671 $9,681 $33,991 $5,369,239
14 162 $43,671 $9,620 $34,052 $5,335,188
14 163 $43,671 $9,559 $34,113 $5,301,075
14 164 $43,671 $9,498 $34,174 $5,266,902
14 165 $43,671 $9,437 $34,235 $5,232,667
14 166 $43,671 $9,375 $34,296 $5,198,370
14 167 $43,671 $9,314 $34,358 $5,164,013
14 168 $43,671 $9,252 $34,419 $5,129,594
15 169 $43,671 $9,191 $34,481 $5,095,113
15 170 $43,671 $9,129 $34,543 $5,060,570
15 171 $43,671 $9,067 $34,605 $5,025,965
15 172 $43,671 $9,005 $34,667 $4,991,299
15 173 $43,671 $8,943 $34,729 $4,956,570
15 174 $43,671 $8,881 $34,791 $4,921,779
15 175 $43,671 $8,818 $34,853 $4,886,926
15 176 $43,671 $8,756 $34,916 $4,852,010
15 177 $43,671 $8,693 $34,978 $4,817,032
15 178 $43,671 $8,631 $35,041 $4,781,991
15 179 $43,671 $8,568 $35,104 $4,746,888
15 180 $43,671 $8,505 $35,167 $4,711,721
16 181 $43,671 $8,442 $35,230 $4,676,491
16 182 $43,671 $8,379 $35,293 $4,641,199
16 183 $43,671 $8,315 $35,356 $4,605,843
16 184 $43,671 $8,252 $35,419 $4,570,423
16 185 $43,671 $8,189 $35,483 $4,534,941
16 186 $43,671 $8,125 $35,546 $4,499,394
16 187 $43,671 $8,061 $35,610 $4,463,784
16 188 $43,671 $7,998 $35,674 $4,428,111
16 189 $43,671 $7,934 $35,738 $4,392,373
16 190 $43,671 $7,870 $35,802 $4,356,571
16 191 $43,671 $7,806 $35,866 $4,320,705
16 192 $43,671 $7,741 $35,930 $4,284,775
17 193 $43,671 $7,677 $35,995 $4,248,781
17 194 $43,671 $7,612 $36,059 $4,212,722
17 195 $43,671 $7,548 $36,124 $4,176,598
17 196 $43,671 $7,483 $36,188 $4,140,410
17 197 $43,671 $7,418 $36,253 $4,104,156
17 198 $43,671 $7,353 $36,318 $4,067,838
17 199 $43,671 $7,288 $36,383 $4,031,455
17 200 $43,671 $7,223 $36,448 $3,995,007
17 201 $43,671 $7,158 $36,514 $3,958,493
17 202 $43,671 $7,092 $36,579 $3,921,914
17 203 $43,671 $7,027 $36,645 $3,885,269
17 204 $43,671 $6,961 $36,710 $3,848,559
18 205 $43,671 $6,895 $36,776 $3,811,783
18 206 $43,671 $6,829 $36,842 $3,774,941
18 207 $43,671 $6,763 $36,908 $3,738,033
18 208 $43,671 $6,697 $36,974 $3,701,059
18 209 $43,671 $6,631 $37,040 $3,664,018
18 210 $43,671 $6,565 $37,107 $3,626,912
18 211 $43,671 $6,498 $37,173 $3,589,738
18 212 $43,671 $6,432 $37,240 $3,552,499
18 213 $43,671 $6,365 $37,307 $3,515,192
18 214 $43,671 $6,298 $37,373 $3,477,819
18 215 $43,671 $6,231 $37,440 $3,440,378
18 216 $43,671 $6,164 $37,507 $3,402,871
19 217 $43,671 $6,097 $37,575 $3,365,296
19 218 $43,671 $6,029 $37,642 $3,327,654
19 219 $43,671 $5,962 $37,709 $3,289,945
19 220 $43,671 $5,894 $37,777 $3,252,168
19 221 $43,671 $5,827 $37,845 $3,214,323
19 222 $43,671 $5,759 $37,912 $3,176,411
19 223 $43,671 $5,691 $37,980 $3,138,431
19 224 $43,671 $5,623 $38,048 $3,100,382
19 225 $43,671 $5,555 $38,117 $3,062,266
19 226 $43,671 $5,487 $38,185 $3,024,081
19 227 $43,671 $5,418 $38,253 $2,985,828
19 228 $43,671 $5,350 $38,322 $2,947,506
20 229 $43,671 $5,281 $38,390 $2,909,115
20 230 $43,671 $5,212 $38,459 $2,870,656
20 231 $43,671 $5,143 $38,528 $2,832,128
20 232 $43,671 $5,074 $38,597 $2,793,531
20 233 $43,671 $5,005 $38,666 $2,754,864
20 234 $43,671 $4,936 $38,736 $2,716,129
20 235 $43,671 $4,866 $38,805 $2,677,324
20 236 $43,671 $4,797 $38,875 $2,638,449
20 237 $43,671 $4,727 $38,944 $2,599,505
20 238 $43,671 $4,657 $39,014 $2,560,491
20 239 $43,671 $4,588 $39,084 $2,521,407
20 240 $43,671 $4,518 $39,154 $2,482,253
21 241 $43,671 $4,447 $39,224 $2,443,029
21 242 $43,671 $4,377 $39,294 $2,403,735
21 243 $43,671 $4,307 $39,365 $2,364,370
21 244 $43,671 $4,236 $39,435 $2,324,935
21 245 $43,671 $4,166 $39,506 $2,285,429
21 246 $43,671 $4,095 $39,577 $2,245,852
21 247 $43,671 $4,024 $39,648 $2,206,205
21 248 $43,671 $3,953 $39,719 $2,166,486
21 249 $43,671 $3,882 $39,790 $2,126,696
21 250 $43,671 $3,810 $39,861 $2,086,835
21 251 $43,671 $3,739 $39,933 $2,046,903
21 252 $43,671 $3,667 $40,004 $2,006,899
22 253 $43,671 $3,596 $40,076 $1,966,823
22 254 $43,671 $3,524 $40,148 $1,926,675
22 255 $43,671 $3,452 $40,219 $1,886,456
22 256 $43,671 $3,380 $40,292 $1,846,164
22 257 $43,671 $3,308 $40,364 $1,805,801
22 258 $43,671 $3,235 $40,436 $1,765,365
22 259 $43,671 $3,163 $40,508 $1,724,856
22 260 $43,671 $3,090 $40,581 $1,684,275
22 261 $43,671 $3,018 $40,654 $1,643,621
22 262 $43,671 $2,945 $40,727 $1,602,895
22 263 $43,671 $2,872 $40,800 $1,562,095
22 264 $43,671 $2,799 $40,873 $1,521,222
23 265 $43,671 $2,726 $40,946 $1,480,277
23 266 $43,671 $2,652 $41,019 $1,439,257
23 267 $43,671 $2,579 $41,093 $1,398,165
23 268 $43,671 $2,505 $41,166 $1,356,998
23 269 $43,671 $2,431 $41,240 $1,315,758
23 270 $43,671 $2,357 $41,314 $1,274,444
23 271 $43,671 $2,283 $41,388 $1,233,056
23 272 $43,671 $2,209 $41,462 $1,191,594
23 273 $43,671 $2,135 $41,536 $1,150,057
23 274 $43,671 $2,061 $41,611 $1,108,446
23 275 $43,671 $1,986 $41,685 $1,066,761
23 276 $43,671 $1,911 $41,760 $1,025,001
24 277 $43,671 $1,836 $41,835 $983,166
24 278 $43,671 $1,762 $41,910 $941,256
24 279 $43,671 $1,686 $41,985 $899,271
24 280 $43,671 $1,611 $42,060 $857,211
24 281 $43,671 $1,536 $42,136 $815,075
24 282 $43,671 $1,460 $42,211 $772,864
24 283 $43,671 $1,385 $42,287 $730,577
24 284 $43,671 $1,309 $42,362 $688,215
24 285 $43,671 $1,233 $42,438 $645,777
24 286 $43,671 $1,157 $42,514 $603,262
24 287 $43,671 $1,081 $42,591 $560,672
24 288 $43,671 $1,005 $42,667 $518,005
25 289 $43,671 $928 $42,743 $475,261
25 290 $43,671 $852 $42,820 $432,441
25 291 $43,671 $775 $42,897 $389,545
25 292 $43,671 $698 $42,973 $346,571
25 293 $43,671 $621 $43,050 $303,521
25 294 $43,671 $544 $43,128 $260,393
25 295 $43,671 $467 $43,205 $217,188
25 296 $43,671 $389 $43,282 $173,906
25 297 $43,671 $312 $43,360 $130,546
25 298 $43,671 $234 $43,438 $87,109
25 299 $43,671 $156 $43,515 $43,593
25 300 $43,671 $78 $43,593 $0