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 $6,392,000
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 $6,551,800
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$6,392,000
 
每月還款 (港幣)
$41,343
總貸款額 (港幣)
$9,588,000
+
總利息 (港幣)
$2,814,890
=
總還款額 (港幣)
$12,402,890
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 $41,343 $17,179 $24,164 $9,563,836
1 2 $41,343 $17,135 $24,208 $9,539,628
1 3 $41,343 $17,092 $24,251 $9,515,377
1 4 $41,343 $17,048 $24,295 $9,491,082
1 5 $41,343 $17,005 $24,338 $9,466,744
1 6 $41,343 $16,961 $24,382 $9,442,362
1 7 $41,343 $16,918 $24,425 $9,417,937
1 8 $41,343 $16,874 $24,469 $9,393,468
1 9 $41,343 $16,830 $24,513 $9,368,955
1 10 $41,343 $16,786 $24,557 $9,344,398
1 11 $41,343 $16,742 $24,601 $9,319,797
1 12 $41,343 $16,698 $24,645 $9,295,152
2 13 $41,343 $16,654 $24,689 $9,270,463
2 14 $41,343 $16,610 $24,733 $9,245,729
2 15 $41,343 $16,565 $24,778 $9,220,952
2 16 $41,343 $16,521 $24,822 $9,196,129
2 17 $41,343 $16,476 $24,867 $9,171,263
2 18 $41,343 $16,432 $24,911 $9,146,352
2 19 $41,343 $16,387 $24,956 $9,121,396
2 20 $41,343 $16,343 $25,000 $9,096,396
2 21 $41,343 $16,298 $25,045 $9,071,350
2 22 $41,343 $16,253 $25,090 $9,046,260
2 23 $41,343 $16,208 $25,135 $9,021,125
2 24 $41,343 $16,163 $25,180 $8,995,945
3 25 $41,343 $16,118 $25,225 $8,970,720
3 26 $41,343 $16,073 $25,270 $8,945,449
3 27 $41,343 $16,027 $25,316 $8,920,134
3 28 $41,343 $15,982 $25,361 $8,894,773
3 29 $41,343 $15,936 $25,407 $8,869,366
3 30 $41,343 $15,891 $25,452 $8,843,914
3 31 $41,343 $15,845 $25,498 $8,818,416
3 32 $41,343 $15,800 $25,543 $8,792,873
3 33 $41,343 $15,754 $25,589 $8,767,284
3 34 $41,343 $15,708 $25,635 $8,741,649
3 35 $41,343 $15,662 $25,681 $8,715,968
3 36 $41,343 $15,616 $25,727 $8,690,241
4 37 $41,343 $15,570 $25,773 $8,664,468
4 38 $41,343 $15,524 $25,819 $8,638,649
4 39 $41,343 $15,478 $25,865 $8,612,784
4 40 $41,343 $15,431 $25,912 $8,586,872
4 41 $41,343 $15,385 $25,958 $8,560,914
4 42 $41,343 $15,338 $26,005 $8,534,909
4 43 $41,343 $15,292 $26,051 $8,508,858
4 44 $41,343 $15,245 $26,098 $8,482,760
4 45 $41,343 $15,198 $26,145 $8,456,616
4 46 $41,343 $15,151 $26,192 $8,430,424
4 47 $41,343 $15,105 $26,238 $8,404,186
4 48 $41,343 $15,057 $26,285 $8,377,900
5 49 $41,343 $15,010 $26,333 $8,351,567
5 50 $41,343 $14,963 $26,380 $8,325,188
5 51 $41,343 $14,916 $26,427 $8,298,761
5 52 $41,343 $14,869 $26,474 $8,272,286
5 53 $41,343 $14,821 $26,522 $8,245,765
5 54 $41,343 $14,774 $26,569 $8,219,195
5 55 $41,343 $14,726 $26,617 $8,192,578
5 56 $41,343 $14,678 $26,665 $8,165,914
5 57 $41,343 $14,631 $26,712 $8,139,201
5 58 $41,343 $14,583 $26,760 $8,112,441
5 59 $41,343 $14,535 $26,808 $8,085,633
5 60 $41,343 $14,487 $26,856 $8,058,777
6 61 $41,343 $14,439 $26,904 $8,031,872
6 62 $41,343 $14,390 $26,953 $8,004,920
6 63 $41,343 $14,342 $27,001 $7,977,919
6 64 $41,343 $14,294 $27,049 $7,950,870
6 65 $41,343 $14,245 $27,098 $7,923,772
6 66 $41,343 $14,197 $27,146 $7,896,626
6 67 $41,343 $14,148 $27,195 $7,869,431
6 68 $41,343 $14,099 $27,244 $7,842,188
6 69 $41,343 $14,051 $27,292 $7,814,895
6 70 $41,343 $14,002 $27,341 $7,787,554
6 71 $41,343 $13,953 $27,390 $7,760,164
6 72 $41,343 $13,904 $27,439 $7,732,724
7 73 $41,343 $13,854 $27,489 $7,705,236
7 74 $41,343 $13,805 $27,538 $7,677,698
7 75 $41,343 $13,756 $27,587 $7,650,111
7 76 $41,343 $13,706 $27,637 $7,622,475
7 77 $41,343 $13,657 $27,686 $7,594,788
7 78 $41,343 $13,607 $27,736 $7,567,053
7 79 $41,343 $13,558 $27,785 $7,539,267
7 80 $41,343 $13,508 $27,835 $7,511,432
7 81 $41,343 $13,458 $27,885 $7,483,547
7 82 $41,343 $13,408 $27,935 $7,455,612
7 83 $41,343 $13,358 $27,985 $7,427,627
7 84 $41,343 $13,308 $28,035 $7,399,592
8 85 $41,343 $13,258 $28,085 $7,371,507
8 86 $41,343 $13,207 $28,136 $7,343,371
8 87 $41,343 $13,157 $28,186 $7,315,185
8 88 $41,343 $13,106 $28,237 $7,286,949
8 89 $41,343 $13,056 $28,287 $7,258,661
8 90 $41,343 $13,005 $28,338 $7,230,324
8 91 $41,343 $12,954 $28,389 $7,201,935
8 92 $41,343 $12,903 $28,440 $7,173,495
8 93 $41,343 $12,853 $28,490 $7,145,005
8 94 $41,343 $12,801 $28,542 $7,116,463
8 95 $41,343 $12,750 $28,593 $7,087,871
8 96 $41,343 $12,699 $28,644 $7,059,227
9 97 $41,343 $12,648 $28,695 $7,030,532
9 98 $41,343 $12,596 $28,747 $7,001,785
9 99 $41,343 $12,545 $28,798 $6,972,987
9 100 $41,343 $12,493 $28,850 $6,944,137
9 101 $41,343 $12,442 $28,901 $6,915,236
9 102 $41,343 $12,390 $28,953 $6,886,283
9 103 $41,343 $12,338 $29,005 $6,857,278
9 104 $41,343 $12,286 $29,057 $6,828,221
9 105 $41,343 $12,234 $29,109 $6,799,112
9 106 $41,343 $12,182 $29,161 $6,769,950
9 107 $41,343 $12,129 $29,213 $6,740,737
9 108 $41,343 $12,077 $29,266 $6,711,471
10 109 $41,343 $12,025 $29,318 $6,682,153
10 110 $41,343 $11,972 $29,371 $6,652,782
10 111 $41,343 $11,920 $29,423 $6,623,359
10 112 $41,343 $11,867 $29,476 $6,593,883
10 113 $41,343 $11,814 $29,529 $6,564,354
10 114 $41,343 $11,761 $29,582 $6,534,772
10 115 $41,343 $11,708 $29,635 $6,505,137
10 116 $41,343 $11,655 $29,688 $6,475,449
10 117 $41,343 $11,602 $29,741 $6,445,708
10 118 $41,343 $11,549 $29,794 $6,415,914
10 119 $41,343 $11,495 $29,848 $6,386,066
10 120 $41,343 $11,442 $29,901 $6,356,165
11 121 $41,343 $11,388 $29,955 $6,326,210
11 122 $41,343 $11,334 $30,009 $6,296,201
11 123 $41,343 $11,281 $30,062 $6,266,139
11 124 $41,343 $11,227 $30,116 $6,236,023
11 125 $41,343 $11,173 $30,170 $6,205,853
11 126 $41,343 $11,119 $30,224 $6,175,629
11 127 $41,343 $11,065 $30,278 $6,145,350
11 128 $41,343 $11,010 $30,333 $6,115,018
11 129 $41,343 $10,956 $30,387 $6,084,631
11 130 $41,343 $10,902 $30,441 $6,054,189
11 131 $41,343 $10,847 $30,496 $6,023,694
11 132 $41,343 $10,792 $30,551 $5,993,143
12 133 $41,343 $10,738 $30,605 $5,962,538
12 134 $41,343 $10,683 $30,660 $5,931,878
12 135 $41,343 $10,628 $30,715 $5,901,163
12 136 $41,343 $10,573 $30,770 $5,870,393
12 137 $41,343 $10,518 $30,825 $5,839,567
12 138 $41,343 $10,463 $30,880 $5,808,687
12 139 $41,343 $10,407 $30,936 $5,777,751
12 140 $41,343 $10,352 $30,991 $5,746,760
12 141 $41,343 $10,296 $31,047 $5,715,713
12 142 $41,343 $10,241 $31,102 $5,684,611
12 143 $41,343 $10,185 $31,158 $5,653,453
12 144 $41,343 $10,129 $31,214 $5,622,239
13 145 $41,343 $10,073 $31,270 $5,590,969
13 146 $41,343 $10,017 $31,326 $5,559,644
13 147 $41,343 $9,961 $31,382 $5,528,262
13 148 $41,343 $9,905 $31,438 $5,496,824
13 149 $41,343 $9,848 $31,494 $5,465,329
13 150 $41,343 $9,792 $31,551 $5,433,778
13 151 $41,343 $9,736 $31,607 $5,402,171
13 152 $41,343 $9,679 $31,664 $5,370,507
13 153 $41,343 $9,622 $31,721 $5,338,786
13 154 $41,343 $9,565 $31,778 $5,307,008
13 155 $41,343 $9,508 $31,835 $5,275,174
13 156 $41,343 $9,451 $31,892 $5,243,282
14 157 $41,343 $9,394 $31,949 $5,211,333
14 158 $41,343 $9,337 $32,006 $5,179,327
14 159 $41,343 $9,280 $32,063 $5,147,264
14 160 $41,343 $9,222 $32,121 $5,115,143
14 161 $41,343 $9,165 $32,178 $5,082,965
14 162 $41,343 $9,107 $32,236 $5,050,729
14 163 $41,343 $9,049 $32,294 $5,018,435
14 164 $41,343 $8,991 $32,352 $4,986,083
14 165 $41,343 $8,933 $32,410 $4,953,674
14 166 $41,343 $8,875 $32,468 $4,921,206
14 167 $41,343 $8,817 $32,526 $4,888,680
14 168 $41,343 $8,759 $32,584 $4,856,096
15 169 $41,343 $8,701 $32,642 $4,823,454
15 170 $41,343 $8,642 $32,701 $4,790,753
15 171 $41,343 $8,583 $32,760 $4,757,993
15 172 $41,343 $8,525 $32,818 $4,725,175
15 173 $41,343 $8,466 $32,877 $4,692,298
15 174 $41,343 $8,407 $32,936 $4,659,362
15 175 $41,343 $8,348 $32,995 $4,626,367
15 176 $41,343 $8,289 $33,054 $4,593,313
15 177 $41,343 $8,230 $33,113 $4,560,200
15 178 $41,343 $8,170 $33,173 $4,527,027
15 179 $41,343 $8,111 $33,232 $4,493,795
15 180 $41,343 $8,051 $33,292 $4,460,504
16 181 $41,343 $7,992 $33,351 $4,427,152
16 182 $41,343 $7,932 $33,411 $4,393,741
16 183 $41,343 $7,872 $33,471 $4,360,271
16 184 $41,343 $7,812 $33,531 $4,326,740
16 185 $41,343 $7,752 $33,591 $4,293,149
16 186 $41,343 $7,692 $33,651 $4,259,498
16 187 $41,343 $7,632 $33,711 $4,225,786
16 188 $41,343 $7,571 $33,772 $4,192,015
16 189 $41,343 $7,511 $33,832 $4,158,182
16 190 $41,343 $7,450 $33,893 $4,124,289
16 191 $41,343 $7,389 $33,954 $4,090,336
16 192 $41,343 $7,329 $34,014 $4,056,321
17 193 $41,343 $7,268 $34,075 $4,022,246
17 194 $41,343 $7,207 $34,136 $3,988,110
17 195 $41,343 $7,145 $34,198 $3,953,912
17 196 $41,343 $7,084 $34,259 $3,919,653
17 197 $41,343 $7,023 $34,320 $3,885,333
17 198 $41,343 $6,961 $34,382 $3,850,951
17 199 $41,343 $6,900 $34,443 $3,816,508
17 200 $41,343 $6,838 $34,505 $3,782,003
17 201 $41,343 $6,776 $34,567 $3,747,436
17 202 $41,343 $6,714 $34,629 $3,712,807
17 203 $41,343 $6,652 $34,691 $3,678,116
17 204 $41,343 $6,590 $34,753 $3,643,363
18 205 $41,343 $6,528 $34,815 $3,608,548
18 206 $41,343 $6,465 $34,878 $3,573,670
18 207 $41,343 $6,403 $34,940 $3,538,730
18 208 $41,343 $6,340 $35,003 $3,503,727
18 209 $41,343 $6,278 $35,065 $3,468,662
18 210 $41,343 $6,215 $35,128 $3,433,534
18 211 $41,343 $6,152 $35,191 $3,398,342
18 212 $41,343 $6,089 $35,254 $3,363,088
18 213 $41,343 $6,026 $35,317 $3,327,771
18 214 $41,343 $5,962 $35,381 $3,292,390
18 215 $41,343 $5,899 $35,444 $3,256,946
18 216 $41,343 $5,835 $35,508 $3,221,438
19 217 $41,343 $5,772 $35,571 $3,185,867
19 218 $41,343 $5,708 $35,635 $3,150,232
19 219 $41,343 $5,644 $35,699 $3,114,533
19 220 $41,343 $5,580 $35,763 $3,078,770
19 221 $41,343 $5,516 $35,827 $3,042,944
19 222 $41,343 $5,452 $35,891 $3,007,053
19 223 $41,343 $5,388 $35,955 $2,971,097
19 224 $41,343 $5,323 $36,020 $2,935,078
19 225 $41,343 $5,259 $36,084 $2,898,993
19 226 $41,343 $5,194 $36,149 $2,862,844
19 227 $41,343 $5,129 $36,214 $2,826,631
19 228 $41,343 $5,064 $36,279 $2,790,352
20 229 $41,343 $4,999 $36,344 $2,754,008
20 230 $41,343 $4,934 $36,409 $2,717,600
20 231 $41,343 $4,869 $36,474 $2,681,126
20 232 $41,343 $4,804 $36,539 $2,644,587
20 233 $41,343 $4,738 $36,605 $2,607,982
20 234 $41,343 $4,673 $36,670 $2,571,311
20 235 $41,343 $4,607 $36,736 $2,534,575
20 236 $41,343 $4,541 $36,802 $2,497,774
20 237 $41,343 $4,475 $36,868 $2,460,906
20 238 $41,343 $4,409 $36,934 $2,423,972
20 239 $41,343 $4,343 $37,000 $2,386,972
20 240 $41,343 $4,277 $37,066 $2,349,906
21 241 $41,343 $4,210 $37,133 $2,312,773
21 242 $41,343 $4,144 $37,199 $2,275,574
21 243 $41,343 $4,077 $37,266 $2,238,308
21 244 $41,343 $4,010 $37,333 $2,200,975
21 245 $41,343 $3,943 $37,400 $2,163,575
21 246 $41,343 $3,876 $37,467 $2,126,109
21 247 $41,343 $3,809 $37,534 $2,088,575
21 248 $41,343 $3,742 $37,601 $2,050,974
21 249 $41,343 $3,675 $37,668 $2,013,306
21 250 $41,343 $3,607 $37,736 $1,975,570
21 251 $41,343 $3,540 $37,803 $1,937,767
21 252 $41,343 $3,472 $37,871 $1,899,896
22 253 $41,343 $3,404 $37,939 $1,861,957
22 254 $41,343 $3,336 $38,007 $1,823,950
22 255 $41,343 $3,268 $38,075 $1,785,875
22 256 $41,343 $3,200 $38,143 $1,747,731
22 257 $41,343 $3,131 $38,212 $1,709,520
22 258 $41,343 $3,063 $38,280 $1,671,240
22 259 $41,343 $2,994 $38,349 $1,632,891
22 260 $41,343 $2,926 $38,417 $1,594,474
22 261 $41,343 $2,857 $38,486 $1,555,987
22 262 $41,343 $2,788 $38,555 $1,517,432
22 263 $41,343 $2,719 $38,624 $1,478,808
22 264 $41,343 $2,650 $38,693 $1,440,115
23 265 $41,343 $2,580 $38,763 $1,401,352
23 266 $41,343 $2,511 $38,832 $1,362,520
23 267 $41,343 $2,441 $38,902 $1,323,618
23 268 $41,343 $2,371 $38,971 $1,284,646
23 269 $41,343 $2,302 $39,041 $1,245,605
23 270 $41,343 $2,232 $39,111 $1,206,494
23 271 $41,343 $2,162 $39,181 $1,167,312
23 272 $41,343 $2,091 $39,252 $1,128,061
23 273 $41,343 $2,021 $39,322 $1,088,739
23 274 $41,343 $1,951 $39,392 $1,049,347
23 275 $41,343 $1,880 $39,463 $1,009,884
23 276 $41,343 $1,809 $39,534 $970,350
24 277 $41,343 $1,739 $39,604 $930,746
24 278 $41,343 $1,668 $39,675 $891,070
24 279 $41,343 $1,597 $39,746 $851,324
24 280 $41,343 $1,525 $39,818 $811,506
24 281 $41,343 $1,454 $39,889 $771,617
24 282 $41,343 $1,382 $39,960 $731,657
24 283 $41,343 $1,311 $40,032 $691,625
24 284 $41,343 $1,239 $40,104 $651,521
24 285 $41,343 $1,167 $40,176 $611,345
24 286 $41,343 $1,095 $40,248 $571,098
24 287 $41,343 $1,023 $40,320 $530,778
24 288 $41,343 $951 $40,392 $490,386
25 289 $41,343 $879 $40,464 $449,922
25 290 $41,343 $806 $40,537 $409,385
25 291 $41,343 $733 $40,609 $368,775
25 292 $41,343 $661 $40,682 $328,093
25 293 $41,343 $588 $40,755 $287,338
25 294 $41,343 $515 $40,828 $246,510
25 295 $41,343 $442 $40,901 $205,608
25 296 $41,343 $368 $40,975 $164,634
25 297 $41,343 $295 $41,048 $123,586
25 298 $41,343 $221 $41,122 $82,464
25 299 $41,343 $148 $41,195 $41,269
25 300 $41,343 $74 $41,269 $0