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 $3,712,000
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 $3,804,800
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$3,712,000
 
每月還款 (港幣)
$24,009
總貸款額 (港幣)
$5,568,000
+
總利息 (港幣)
$1,634,680
=
總還款額 (港幣)
$7,202,680
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 $24,009 $9,976 $14,033 $5,553,967
1 2 $24,009 $9,951 $14,058 $5,539,909
1 3 $24,009 $9,926 $14,083 $5,525,826
1 4 $24,009 $9,900 $14,108 $5,511,717
1 5 $24,009 $9,875 $14,134 $5,497,583
1 6 $24,009 $9,850 $14,159 $5,483,424
1 7 $24,009 $9,824 $14,184 $5,469,240
1 8 $24,009 $9,799 $14,210 $5,455,030
1 9 $24,009 $9,774 $14,235 $5,440,795
1 10 $24,009 $9,748 $14,261 $5,426,534
1 11 $24,009 $9,723 $14,286 $5,412,247
1 12 $24,009 $9,697 $14,312 $5,397,935
2 13 $24,009 $9,671 $14,338 $5,383,598
2 14 $24,009 $9,646 $14,363 $5,369,235
2 15 $24,009 $9,620 $14,389 $5,354,845
2 16 $24,009 $9,594 $14,415 $5,340,431
2 17 $24,009 $9,568 $14,441 $5,325,990
2 18 $24,009 $9,542 $14,467 $5,311,523
2 19 $24,009 $9,516 $14,492 $5,297,031
2 20 $24,009 $9,491 $14,518 $5,282,513
2 21 $24,009 $9,465 $14,544 $5,267,968
2 22 $24,009 $9,438 $14,570 $5,253,398
2 23 $24,009 $9,412 $14,597 $5,238,801
2 24 $24,009 $9,386 $14,623 $5,224,178
3 25 $24,009 $9,360 $14,649 $5,209,529
3 26 $24,009 $9,334 $14,675 $5,194,854
3 27 $24,009 $9,307 $14,701 $5,180,153
3 28 $24,009 $9,281 $14,728 $5,165,425
3 29 $24,009 $9,255 $14,754 $5,150,671
3 30 $24,009 $9,228 $14,781 $5,135,890
3 31 $24,009 $9,202 $14,807 $5,121,083
3 32 $24,009 $9,175 $14,834 $5,106,249
3 33 $24,009 $9,149 $14,860 $5,091,389
3 34 $24,009 $9,122 $14,887 $5,076,502
3 35 $24,009 $9,095 $14,914 $5,061,589
3 36 $24,009 $9,069 $14,940 $5,046,648
4 37 $24,009 $9,042 $14,967 $5,031,681
4 38 $24,009 $9,015 $14,994 $5,016,687
4 39 $24,009 $8,988 $15,021 $5,001,667
4 40 $24,009 $8,961 $15,048 $4,986,619
4 41 $24,009 $8,934 $15,075 $4,971,545
4 42 $24,009 $8,907 $15,102 $4,956,443
4 43 $24,009 $8,880 $15,129 $4,941,314
4 44 $24,009 $8,853 $15,156 $4,926,159
4 45 $24,009 $8,826 $15,183 $4,910,976
4 46 $24,009 $8,799 $15,210 $4,895,766
4 47 $24,009 $8,772 $15,237 $4,880,528
4 48 $24,009 $8,744 $15,265 $4,865,264
5 49 $24,009 $8,717 $15,292 $4,849,972
5 50 $24,009 $8,690 $15,319 $4,834,652
5 51 $24,009 $8,662 $15,347 $4,819,305
5 52 $24,009 $8,635 $15,374 $4,803,931
5 53 $24,009 $8,607 $15,402 $4,788,529
5 54 $24,009 $8,579 $15,429 $4,773,100
5 55 $24,009 $8,552 $15,457 $4,757,643
5 56 $24,009 $8,524 $15,485 $4,742,158
5 57 $24,009 $8,496 $15,513 $4,726,645
5 58 $24,009 $8,469 $15,540 $4,711,105
5 59 $24,009 $8,441 $15,568 $4,695,537
5 60 $24,009 $8,413 $15,596 $4,679,940
6 61 $24,009 $8,385 $15,624 $4,664,316
6 62 $24,009 $8,357 $15,652 $4,648,664
6 63 $24,009 $8,329 $15,680 $4,632,984
6 64 $24,009 $8,301 $15,708 $4,617,276
6 65 $24,009 $8,273 $15,736 $4,601,540
6 66 $24,009 $8,244 $15,765 $4,585,775
6 67 $24,009 $8,216 $15,793 $4,569,983
6 68 $24,009 $8,188 $15,821 $4,554,162
6 69 $24,009 $8,160 $15,849 $4,538,312
6 70 $24,009 $8,131 $15,878 $4,522,434
6 71 $24,009 $8,103 $15,906 $4,506,528
6 72 $24,009 $8,074 $15,935 $4,490,593
7 73 $24,009 $8,046 $15,963 $4,474,630
7 74 $24,009 $8,017 $15,992 $4,458,638
7 75 $24,009 $7,988 $16,021 $4,442,618
7 76 $24,009 $7,960 $16,049 $4,426,568
7 77 $24,009 $7,931 $16,078 $4,410,490
7 78 $24,009 $7,902 $16,107 $4,394,384
7 79 $24,009 $7,873 $16,136 $4,378,248
7 80 $24,009 $7,844 $16,165 $4,362,083
7 81 $24,009 $7,815 $16,194 $4,345,890
7 82 $24,009 $7,786 $16,223 $4,329,667
7 83 $24,009 $7,757 $16,252 $4,313,416
7 84 $24,009 $7,728 $16,281 $4,297,135
8 85 $24,009 $7,699 $16,310 $4,280,825
8 86 $24,009 $7,670 $16,339 $4,264,486
8 87 $24,009 $7,641 $16,368 $4,248,118
8 88 $24,009 $7,611 $16,398 $4,231,720
8 89 $24,009 $7,582 $16,427 $4,215,293
8 90 $24,009 $7,552 $16,457 $4,198,836
8 91 $24,009 $7,523 $16,486 $4,182,350
8 92 $24,009 $7,493 $16,516 $4,165,835
8 93 $24,009 $7,464 $16,545 $4,149,289
8 94 $24,009 $7,434 $16,575 $4,132,715
8 95 $24,009 $7,404 $16,604 $4,116,110
8 96 $24,009 $7,375 $16,634 $4,099,476
9 97 $24,009 $7,345 $16,664 $4,082,812
9 98 $24,009 $7,315 $16,694 $4,066,118
9 99 $24,009 $7,285 $16,724 $4,049,394
9 100 $24,009 $7,255 $16,754 $4,032,640
9 101 $24,009 $7,225 $16,784 $4,015,857
9 102 $24,009 $7,195 $16,814 $3,999,043
9 103 $24,009 $7,165 $16,844 $3,982,199
9 104 $24,009 $7,135 $16,874 $3,965,325
9 105 $24,009 $7,105 $16,904 $3,948,420
9 106 $24,009 $7,074 $16,935 $3,931,486
9 107 $24,009 $7,044 $16,965 $3,914,521
9 108 $24,009 $7,014 $16,995 $3,897,525
10 109 $24,009 $6,983 $17,026 $3,880,499
10 110 $24,009 $6,953 $17,056 $3,863,443
10 111 $24,009 $6,922 $17,087 $3,846,356
10 112 $24,009 $6,891 $17,118 $3,829,238
10 113 $24,009 $6,861 $17,148 $3,812,090
10 114 $24,009 $6,830 $17,179 $3,794,911
10 115 $24,009 $6,799 $17,210 $3,777,702
10 116 $24,009 $6,768 $17,241 $3,760,461
10 117 $24,009 $6,737 $17,271 $3,743,190
10 118 $24,009 $6,707 $17,302 $3,725,887
10 119 $24,009 $6,676 $17,333 $3,708,554
10 120 $24,009 $6,644 $17,364 $3,691,189
11 121 $24,009 $6,613 $17,396 $3,673,794
11 122 $24,009 $6,582 $17,427 $3,656,367
11 123 $24,009 $6,551 $17,458 $3,638,909
11 124 $24,009 $6,520 $17,489 $3,621,420
11 125 $24,009 $6,488 $17,521 $3,603,899
11 126 $24,009 $6,457 $17,552 $3,586,347
11 127 $24,009 $6,426 $17,583 $3,568,764
11 128 $24,009 $6,394 $17,615 $3,551,149
11 129 $24,009 $6,362 $17,646 $3,533,503
11 130 $24,009 $6,331 $17,678 $3,515,825
11 131 $24,009 $6,299 $17,710 $3,498,115
11 132 $24,009 $6,267 $17,741 $3,480,373
12 133 $24,009 $6,236 $17,773 $3,462,600
12 134 $24,009 $6,204 $17,805 $3,444,795
12 135 $24,009 $6,172 $17,837 $3,426,958
12 136 $24,009 $6,140 $17,869 $3,409,089
12 137 $24,009 $6,108 $17,901 $3,391,188
12 138 $24,009 $6,076 $17,933 $3,373,255
12 139 $24,009 $6,044 $17,965 $3,355,290
12 140 $24,009 $6,012 $17,997 $3,337,292
12 141 $24,009 $5,979 $18,030 $3,319,263
12 142 $24,009 $5,947 $18,062 $3,301,201
12 143 $24,009 $5,915 $18,094 $3,283,107
12 144 $24,009 $5,882 $18,127 $3,264,980
13 145 $24,009 $5,850 $18,159 $3,246,821
13 146 $24,009 $5,817 $18,192 $3,228,629
13 147 $24,009 $5,785 $18,224 $3,210,405
13 148 $24,009 $5,752 $18,257 $3,192,148
13 149 $24,009 $5,719 $18,290 $3,173,858
13 150 $24,009 $5,686 $18,322 $3,155,536
13 151 $24,009 $5,654 $18,355 $3,137,180
13 152 $24,009 $5,621 $18,388 $3,118,792
13 153 $24,009 $5,588 $18,421 $3,100,371
13 154 $24,009 $5,555 $18,454 $3,081,917
13 155 $24,009 $5,522 $18,487 $3,063,430
13 156 $24,009 $5,489 $18,520 $3,044,910
14 157 $24,009 $5,455 $18,553 $3,026,356
14 158 $24,009 $5,422 $18,587 $3,007,769
14 159 $24,009 $5,389 $18,620 $2,989,149
14 160 $24,009 $5,356 $18,653 $2,970,496
14 161 $24,009 $5,322 $18,687 $2,951,809
14 162 $24,009 $5,289 $18,720 $2,933,089
14 163 $24,009 $5,255 $18,754 $2,914,335
14 164 $24,009 $5,222 $18,787 $2,895,548
14 165 $24,009 $5,188 $18,821 $2,876,727
14 166 $24,009 $5,154 $18,855 $2,857,872
14 167 $24,009 $5,120 $18,889 $2,838,983
14 168 $24,009 $5,087 $18,922 $2,820,061
15 169 $24,009 $5,053 $18,956 $2,801,105
15 170 $24,009 $5,019 $18,990 $2,782,114
15 171 $24,009 $4,985 $19,024 $2,763,090
15 172 $24,009 $4,951 $19,058 $2,744,032
15 173 $24,009 $4,916 $19,093 $2,724,939
15 174 $24,009 $4,882 $19,127 $2,705,812
15 175 $24,009 $4,848 $19,161 $2,686,651
15 176 $24,009 $4,814 $19,195 $2,667,456
15 177 $24,009 $4,779 $19,230 $2,648,226
15 178 $24,009 $4,745 $19,264 $2,628,962
15 179 $24,009 $4,710 $19,299 $2,609,663
15 180 $24,009 $4,676 $19,333 $2,590,330
16 181 $24,009 $4,641 $19,368 $2,570,962
16 182 $24,009 $4,606 $19,403 $2,551,559
16 183 $24,009 $4,572 $19,437 $2,532,122
16 184 $24,009 $4,537 $19,472 $2,512,650
16 185 $24,009 $4,502 $19,507 $2,493,143
16 186 $24,009 $4,467 $19,542 $2,473,601
16 187 $24,009 $4,432 $19,577 $2,454,024
16 188 $24,009 $4,397 $19,612 $2,434,412
16 189 $24,009 $4,362 $19,647 $2,414,764
16 190 $24,009 $4,326 $19,682 $2,395,082
16 191 $24,009 $4,291 $19,718 $2,375,364
16 192 $24,009 $4,256 $19,753 $2,355,611
17 193 $24,009 $4,220 $19,788 $2,335,822
17 194 $24,009 $4,185 $19,824 $2,315,999
17 195 $24,009 $4,149 $19,859 $2,296,139
17 196 $24,009 $4,114 $19,895 $2,276,244
17 197 $24,009 $4,078 $19,931 $2,256,313
17 198 $24,009 $4,043 $19,966 $2,236,347
17 199 $24,009 $4,007 $20,002 $2,216,345
17 200 $24,009 $3,971 $20,038 $2,196,307
17 201 $24,009 $3,935 $20,074 $2,176,233
17 202 $24,009 $3,899 $20,110 $2,156,123
17 203 $24,009 $3,863 $20,146 $2,135,977
17 204 $24,009 $3,827 $20,182 $2,115,795
18 205 $24,009 $3,791 $20,218 $2,095,577
18 206 $24,009 $3,755 $20,254 $2,075,323
18 207 $24,009 $3,718 $20,291 $2,055,032
18 208 $24,009 $3,682 $20,327 $2,034,705
18 209 $24,009 $3,646 $20,363 $2,014,342
18 210 $24,009 $3,609 $20,400 $1,993,942
18 211 $24,009 $3,572 $20,436 $1,973,505
18 212 $24,009 $3,536 $20,473 $1,953,032
18 213 $24,009 $3,499 $20,510 $1,932,523
18 214 $24,009 $3,462 $20,546 $1,911,976
18 215 $24,009 $3,426 $20,583 $1,891,393
18 216 $24,009 $3,389 $20,620 $1,870,773
19 217 $24,009 $3,352 $20,657 $1,850,116
19 218 $24,009 $3,315 $20,694 $1,829,421
19 219 $24,009 $3,278 $20,731 $1,808,690
19 220 $24,009 $3,241 $20,768 $1,787,922
19 221 $24,009 $3,203 $20,806 $1,767,116
19 222 $24,009 $3,166 $20,843 $1,746,273
19 223 $24,009 $3,129 $20,880 $1,725,393
19 224 $24,009 $3,091 $20,918 $1,704,476
19 225 $24,009 $3,054 $20,955 $1,683,520
19 226 $24,009 $3,016 $20,993 $1,662,528
19 227 $24,009 $2,979 $21,030 $1,641,498
19 228 $24,009 $2,941 $21,068 $1,620,430
20 229 $24,009 $2,903 $21,106 $1,599,324
20 230 $24,009 $2,865 $21,143 $1,578,181
20 231 $24,009 $2,828 $21,181 $1,556,999
20 232 $24,009 $2,790 $21,219 $1,535,780
20 233 $24,009 $2,752 $21,257 $1,514,523
20 234 $24,009 $2,714 $21,295 $1,493,227
20 235 $24,009 $2,675 $21,334 $1,471,894
20 236 $24,009 $2,637 $21,372 $1,450,522
20 237 $24,009 $2,599 $21,410 $1,429,112
20 238 $24,009 $2,560 $21,448 $1,407,663
20 239 $24,009 $2,522 $21,487 $1,386,176
20 240 $24,009 $2,484 $21,525 $1,364,651
21 241 $24,009 $2,445 $21,564 $1,343,087
21 242 $24,009 $2,406 $21,603 $1,321,485
21 243 $24,009 $2,368 $21,641 $1,299,843
21 244 $24,009 $2,329 $21,680 $1,278,163
21 245 $24,009 $2,290 $21,719 $1,256,444
21 246 $24,009 $2,251 $21,758 $1,234,687
21 247 $24,009 $2,212 $21,797 $1,212,890
21 248 $24,009 $2,173 $21,836 $1,191,054
21 249 $24,009 $2,134 $21,875 $1,169,179
21 250 $24,009 $2,095 $21,914 $1,147,265
21 251 $24,009 $2,056 $21,953 $1,125,311
21 252 $24,009 $2,016 $21,993 $1,103,319
22 253 $24,009 $1,977 $22,032 $1,081,286
22 254 $24,009 $1,937 $22,072 $1,059,215
22 255 $24,009 $1,898 $22,111 $1,037,104
22 256 $24,009 $1,858 $22,151 $1,014,953
22 257 $24,009 $1,818 $22,190 $992,762
22 258 $24,009 $1,779 $22,230 $970,532
22 259 $24,009 $1,739 $22,270 $948,262
22 260 $24,009 $1,699 $22,310 $925,952
22 261 $24,009 $1,659 $22,350 $903,602
22 262 $24,009 $1,619 $22,390 $881,212
22 263 $24,009 $1,579 $22,430 $858,782
22 264 $24,009 $1,539 $22,470 $836,312
23 265 $24,009 $1,498 $22,511 $813,801
23 266 $24,009 $1,458 $22,551 $791,250
23 267 $24,009 $1,418 $22,591 $768,659
23 268 $24,009 $1,377 $22,632 $746,027
23 269 $24,009 $1,337 $22,672 $723,355
23 270 $24,009 $1,296 $22,713 $700,642
23 271 $24,009 $1,255 $22,754 $677,889
23 272 $24,009 $1,215 $22,794 $655,094
23 273 $24,009 $1,174 $22,835 $632,259
23 274 $24,009 $1,133 $22,876 $609,383
23 275 $24,009 $1,092 $22,917 $586,466
23 276 $24,009 $1,051 $22,958 $563,508
24 277 $24,009 $1,010 $22,999 $540,508
24 278 $24,009 $968 $23,041 $517,468
24 279 $24,009 $927 $23,082 $494,386
24 280 $24,009 $886 $23,123 $471,263
24 281 $24,009 $844 $23,165 $448,098
24 282 $24,009 $803 $23,206 $424,892
24 283 $24,009 $761 $23,248 $401,644
24 284 $24,009 $720 $23,289 $378,355
24 285 $24,009 $678 $23,331 $355,024
24 286 $24,009 $636 $23,373 $331,651
24 287 $24,009 $594 $23,415 $308,236
24 288 $24,009 $552 $23,457 $284,780
25 289 $24,009 $510 $23,499 $261,281
25 290 $24,009 $468 $23,541 $237,740
25 291 $24,009 $426 $23,583 $214,157
25 292 $24,009 $384 $23,625 $190,532
25 293 $24,009 $341 $23,668 $166,865
25 294 $24,009 $299 $23,710 $143,155
25 295 $24,009 $256 $23,752 $119,402
25 296 $24,009 $214 $23,795 $95,607
25 297 $24,009 $171 $23,838 $71,769
25 298 $24,009 $129 $23,880 $47,889
25 299 $24,009 $86 $23,923 $23,966
25 300 $24,009 $43 $23,966 $0