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 $2,792,000
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 $2,861,800
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$2,792,000
 
每月還款 (港幣)
$18,058
總貸款額 (港幣)
$4,188,000
+
總利息 (港幣)
$1,229,533
=
總還款額 (港幣)
$5,417,533
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 $18,058 $7,504 $10,555 $4,177,445
1 2 $18,058 $7,485 $10,574 $4,166,871
1 3 $18,058 $7,466 $10,593 $4,156,278
1 4 $18,058 $7,447 $10,612 $4,145,667
1 5 $18,058 $7,428 $10,631 $4,135,036
1 6 $18,058 $7,409 $10,650 $4,124,386
1 7 $18,058 $7,390 $10,669 $4,113,717
1 8 $18,058 $7,370 $10,688 $4,103,029
1 9 $18,058 $7,351 $10,707 $4,092,322
1 10 $18,058 $7,332 $10,726 $4,081,596
1 11 $18,058 $7,313 $10,746 $4,070,850
1 12 $18,058 $7,294 $10,765 $4,060,085
2 13 $18,058 $7,274 $10,784 $4,049,301
2 14 $18,058 $7,255 $10,803 $4,038,498
2 15 $18,058 $7,236 $10,823 $4,027,675
2 16 $18,058 $7,216 $10,842 $4,016,833
2 17 $18,058 $7,197 $10,862 $4,005,971
2 18 $18,058 $7,177 $10,881 $3,995,090
2 19 $18,058 $7,158 $10,901 $3,984,189
2 20 $18,058 $7,138 $10,920 $3,973,269
2 21 $18,058 $7,119 $10,940 $3,962,329
2 22 $18,058 $7,099 $10,959 $3,951,370
2 23 $18,058 $7,080 $10,979 $3,940,391
2 24 $18,058 $7,060 $10,999 $3,929,393
3 25 $18,058 $7,040 $11,018 $3,918,374
3 26 $18,058 $7,020 $11,038 $3,907,336
3 27 $18,058 $7,001 $11,058 $3,896,279
3 28 $18,058 $6,981 $11,078 $3,885,201
3 29 $18,058 $6,961 $11,097 $3,874,104
3 30 $18,058 $6,941 $11,117 $3,862,986
3 31 $18,058 $6,921 $11,137 $3,851,849
3 32 $18,058 $6,901 $11,157 $3,840,692
3 33 $18,058 $6,881 $11,177 $3,829,515
3 34 $18,058 $6,861 $11,197 $3,818,317
3 35 $18,058 $6,841 $11,217 $3,807,100
3 36 $18,058 $6,821 $11,237 $3,795,863
4 37 $18,058 $6,801 $11,258 $3,784,605
4 38 $18,058 $6,781 $11,278 $3,773,327
4 39 $18,058 $6,761 $11,298 $3,762,030
4 40 $18,058 $6,740 $11,318 $3,750,711
4 41 $18,058 $6,720 $11,338 $3,739,373
4 42 $18,058 $6,700 $11,359 $3,728,014
4 43 $18,058 $6,679 $11,379 $3,716,635
4 44 $18,058 $6,659 $11,399 $3,705,236
4 45 $18,058 $6,639 $11,420 $3,693,816
4 46 $18,058 $6,618 $11,440 $3,682,375
4 47 $18,058 $6,598 $11,461 $3,670,915
4 48 $18,058 $6,577 $11,481 $3,659,433
5 49 $18,058 $6,556 $11,502 $3,647,931
5 50 $18,058 $6,536 $11,523 $3,636,409
5 51 $18,058 $6,515 $11,543 $3,624,865
5 52 $18,058 $6,495 $11,564 $3,613,302
5 53 $18,058 $6,474 $11,585 $3,601,717
5 54 $18,058 $6,453 $11,605 $3,590,112
5 55 $18,058 $6,432 $11,626 $3,578,485
5 56 $18,058 $6,411 $11,647 $3,566,838
5 57 $18,058 $6,391 $11,668 $3,555,171
5 58 $18,058 $6,370 $11,689 $3,543,482
5 59 $18,058 $6,349 $11,710 $3,531,772
5 60 $18,058 $6,328 $11,731 $3,520,041
6 61 $18,058 $6,307 $11,752 $3,508,290
6 62 $18,058 $6,286 $11,773 $3,496,517
6 63 $18,058 $6,265 $11,794 $3,484,723
6 64 $18,058 $6,243 $11,815 $3,472,908
6 65 $18,058 $6,222 $11,836 $3,461,072
6 66 $18,058 $6,201 $11,857 $3,449,215
6 67 $18,058 $6,180 $11,879 $3,437,336
6 68 $18,058 $6,159 $11,900 $3,425,436
6 69 $18,058 $6,137 $11,921 $3,413,515
6 70 $18,058 $6,116 $11,943 $3,401,572
6 71 $18,058 $6,094 $11,964 $3,389,608
6 72 $18,058 $6,073 $11,985 $3,377,623
7 73 $18,058 $6,052 $12,007 $3,365,616
7 74 $18,058 $6,030 $12,028 $3,353,588
7 75 $18,058 $6,009 $12,050 $3,341,538
7 76 $18,058 $5,987 $12,072 $3,329,466
7 77 $18,058 $5,965 $12,093 $3,317,373
7 78 $18,058 $5,944 $12,115 $3,305,258
7 79 $18,058 $5,922 $12,137 $3,293,122
7 80 $18,058 $5,900 $12,158 $3,280,964
7 81 $18,058 $5,878 $12,180 $3,268,784
7 82 $18,058 $5,857 $12,202 $3,256,582
7 83 $18,058 $5,835 $12,224 $3,244,358
7 84 $18,058 $5,813 $12,246 $3,232,112
8 85 $18,058 $5,791 $12,268 $3,219,845
8 86 $18,058 $5,769 $12,290 $3,207,555
8 87 $18,058 $5,747 $12,312 $3,195,244
8 88 $18,058 $5,725 $12,334 $3,182,910
8 89 $18,058 $5,703 $12,356 $3,170,554
8 90 $18,058 $5,681 $12,378 $3,158,176
8 91 $18,058 $5,658 $12,400 $3,145,776
8 92 $18,058 $5,636 $12,422 $3,133,354
8 93 $18,058 $5,614 $12,445 $3,120,910
8 94 $18,058 $5,592 $12,467 $3,108,443
8 95 $18,058 $5,569 $12,489 $3,095,954
8 96 $18,058 $5,547 $12,512 $3,083,442
9 97 $18,058 $5,525 $12,534 $3,070,908
9 98 $18,058 $5,502 $12,556 $3,058,352
9 99 $18,058 $5,480 $12,579 $3,045,773
9 100 $18,058 $5,457 $12,601 $3,033,171
9 101 $18,058 $5,434 $12,624 $3,020,547
9 102 $18,058 $5,412 $12,647 $3,007,901
9 103 $18,058 $5,389 $12,669 $2,995,231
9 104 $18,058 $5,366 $12,692 $2,982,539
9 105 $18,058 $5,344 $12,715 $2,969,825
9 106 $18,058 $5,321 $12,738 $2,957,087
9 107 $18,058 $5,298 $12,760 $2,944,327
9 108 $18,058 $5,275 $12,783 $2,931,544
10 109 $18,058 $5,252 $12,806 $2,918,738
10 110 $18,058 $5,229 $12,829 $2,905,909
10 111 $18,058 $5,206 $12,852 $2,893,057
10 112 $18,058 $5,183 $12,875 $2,880,182
10 113 $18,058 $5,160 $12,898 $2,867,283
10 114 $18,058 $5,137 $12,921 $2,854,362
10 115 $18,058 $5,114 $12,944 $2,841,418
10 116 $18,058 $5,091 $12,968 $2,828,450
10 117 $18,058 $5,068 $12,991 $2,815,459
10 118 $18,058 $5,044 $13,014 $2,802,445
10 119 $18,058 $5,021 $13,037 $2,789,408
10 120 $18,058 $4,998 $13,061 $2,776,347
11 121 $18,058 $4,974 $13,084 $2,763,263
11 122 $18,058 $4,951 $13,108 $2,750,155
11 123 $18,058 $4,927 $13,131 $2,737,024
11 124 $18,058 $4,904 $13,155 $2,723,870
11 125 $18,058 $4,880 $13,178 $2,710,692
11 126 $18,058 $4,857 $13,202 $2,697,490
11 127 $18,058 $4,833 $13,225 $2,684,264
11 128 $18,058 $4,809 $13,249 $2,671,015
11 129 $18,058 $4,786 $13,273 $2,657,742
11 130 $18,058 $4,762 $13,297 $2,644,446
11 131 $18,058 $4,738 $13,320 $2,631,125
11 132 $18,058 $4,714 $13,344 $2,617,781
12 133 $18,058 $4,690 $13,368 $2,604,413
12 134 $18,058 $4,666 $13,392 $2,591,020
12 135 $18,058 $4,642 $13,416 $2,577,604
12 136 $18,058 $4,618 $13,440 $2,564,164
12 137 $18,058 $4,594 $13,464 $2,550,700
12 138 $18,058 $4,570 $13,488 $2,537,211
12 139 $18,058 $4,546 $13,513 $2,523,699
12 140 $18,058 $4,522 $13,537 $2,510,162
12 141 $18,058 $4,497 $13,561 $2,496,601
12 142 $18,058 $4,473 $13,585 $2,483,015
12 143 $18,058 $4,449 $13,610 $2,469,406
12 144 $18,058 $4,424 $13,634 $2,455,772
13 145 $18,058 $4,400 $13,659 $2,442,113
13 146 $18,058 $4,375 $13,683 $2,428,430
13 147 $18,058 $4,351 $13,708 $2,414,723
13 148 $18,058 $4,326 $13,732 $2,400,990
13 149 $18,058 $4,302 $13,757 $2,387,234
13 150 $18,058 $4,277 $13,781 $2,373,453
13 151 $18,058 $4,252 $13,806 $2,359,647
13 152 $18,058 $4,228 $13,831 $2,345,816
13 153 $18,058 $4,203 $13,856 $2,331,960
13 154 $18,058 $4,178 $13,880 $2,318,080
13 155 $18,058 $4,153 $13,905 $2,304,175
13 156 $18,058 $4,128 $13,930 $2,290,245
14 157 $18,058 $4,103 $13,955 $2,276,289
14 158 $18,058 $4,078 $13,980 $2,262,309
14 159 $18,058 $4,053 $14,005 $2,248,304
14 160 $18,058 $4,028 $14,030 $2,234,274
14 161 $18,058 $4,003 $14,055 $2,220,219
14 162 $18,058 $3,978 $14,081 $2,206,138
14 163 $18,058 $3,953 $14,106 $2,192,032
14 164 $18,058 $3,927 $14,131 $2,177,901
14 165 $18,058 $3,902 $14,156 $2,163,745
14 166 $18,058 $3,877 $14,182 $2,149,563
14 167 $18,058 $3,851 $14,207 $2,135,356
14 168 $18,058 $3,826 $14,233 $2,121,123
15 169 $18,058 $3,800 $14,258 $2,106,865
15 170 $18,058 $3,775 $14,284 $2,092,582
15 171 $18,058 $3,749 $14,309 $2,078,272
15 172 $18,058 $3,724 $14,335 $2,063,938
15 173 $18,058 $3,698 $14,361 $2,049,577
15 174 $18,058 $3,672 $14,386 $2,035,191
15 175 $18,058 $3,646 $14,412 $2,020,779
15 176 $18,058 $3,621 $14,438 $2,006,341
15 177 $18,058 $3,595 $14,464 $1,991,877
15 178 $18,058 $3,569 $14,490 $1,977,387
15 179 $18,058 $3,543 $14,516 $1,962,872
15 180 $18,058 $3,517 $14,542 $1,948,330
16 181 $18,058 $3,491 $14,568 $1,933,762
16 182 $18,058 $3,465 $14,594 $1,919,169
16 183 $18,058 $3,439 $14,620 $1,904,549
16 184 $18,058 $3,412 $14,646 $1,889,903
16 185 $18,058 $3,386 $14,672 $1,875,230
16 186 $18,058 $3,360 $14,699 $1,860,532
16 187 $18,058 $3,333 $14,725 $1,845,807
16 188 $18,058 $3,307 $14,751 $1,831,055
16 189 $18,058 $3,281 $14,778 $1,816,277
16 190 $18,058 $3,254 $14,804 $1,801,473
16 191 $18,058 $3,228 $14,831 $1,786,642
16 192 $18,058 $3,201 $14,857 $1,771,785
17 193 $18,058 $3,174 $14,884 $1,756,901
17 194 $18,058 $3,148 $14,911 $1,741,990
17 195 $18,058 $3,121 $14,937 $1,727,053
17 196 $18,058 $3,094 $14,964 $1,712,089
17 197 $18,058 $3,067 $14,991 $1,697,098
17 198 $18,058 $3,041 $15,018 $1,682,080
17 199 $18,058 $3,014 $15,045 $1,667,035
17 200 $18,058 $2,987 $15,072 $1,651,964
17 201 $18,058 $2,960 $15,099 $1,636,865
17 202 $18,058 $2,933 $15,126 $1,621,739
17 203 $18,058 $2,906 $15,153 $1,606,586
17 204 $18,058 $2,878 $15,180 $1,591,406
18 205 $18,058 $2,851 $15,207 $1,576,199
18 206 $18,058 $2,824 $15,234 $1,560,965
18 207 $18,058 $2,797 $15,262 $1,545,703
18 208 $18,058 $2,769 $15,289 $1,530,414
18 209 $18,058 $2,742 $15,316 $1,515,098
18 210 $18,058 $2,715 $15,344 $1,499,754
18 211 $18,058 $2,687 $15,371 $1,484,382
18 212 $18,058 $2,660 $15,399 $1,468,983
18 213 $18,058 $2,632 $15,427 $1,453,557
18 214 $18,058 $2,604 $15,454 $1,438,103
18 215 $18,058 $2,577 $15,482 $1,422,621
18 216 $18,058 $2,549 $15,510 $1,407,111
19 217 $18,058 $2,521 $15,537 $1,391,574
19 218 $18,058 $2,493 $15,565 $1,376,009
19 219 $18,058 $2,465 $15,593 $1,360,416
19 220 $18,058 $2,437 $15,621 $1,344,795
19 221 $18,058 $2,409 $15,649 $1,329,146
19 222 $18,058 $2,381 $15,677 $1,313,469
19 223 $18,058 $2,353 $15,705 $1,297,763
19 224 $18,058 $2,325 $15,733 $1,282,030
19 225 $18,058 $2,297 $15,761 $1,266,269
19 226 $18,058 $2,269 $15,790 $1,250,479
19 227 $18,058 $2,240 $15,818 $1,234,661
19 228 $18,058 $2,212 $15,846 $1,218,815
20 229 $18,058 $2,184 $15,875 $1,202,940
20 230 $18,058 $2,155 $15,903 $1,187,037
20 231 $18,058 $2,127 $15,932 $1,171,105
20 232 $18,058 $2,098 $15,960 $1,155,145
20 233 $18,058 $2,070 $15,989 $1,139,156
20 234 $18,058 $2,041 $16,017 $1,123,139
20 235 $18,058 $2,012 $16,046 $1,107,092
20 236 $18,058 $1,984 $16,075 $1,091,017
20 237 $18,058 $1,955 $16,104 $1,074,914
20 238 $18,058 $1,926 $16,133 $1,058,781
20 239 $18,058 $1,897 $16,161 $1,042,620
20 240 $18,058 $1,868 $16,190 $1,026,429
21 241 $18,058 $1,839 $16,219 $1,010,210
21 242 $18,058 $1,810 $16,248 $993,961
21 243 $18,058 $1,781 $16,278 $977,684
21 244 $18,058 $1,752 $16,307 $961,377
21 245 $18,058 $1,722 $16,336 $945,041
21 246 $18,058 $1,693 $16,365 $928,676
21 247 $18,058 $1,664 $16,395 $912,281
21 248 $18,058 $1,635 $16,424 $895,857
21 249 $18,058 $1,605 $16,453 $879,404
21 250 $18,058 $1,576 $16,483 $862,921
21 251 $18,058 $1,546 $16,512 $846,409
21 252 $18,058 $1,516 $16,542 $829,867
22 253 $18,058 $1,487 $16,572 $813,295
22 254 $18,058 $1,457 $16,601 $796,694
22 255 $18,058 $1,427 $16,631 $780,063
22 256 $18,058 $1,398 $16,661 $763,402
22 257 $18,058 $1,368 $16,691 $746,711
22 258 $18,058 $1,338 $16,721 $729,991
22 259 $18,058 $1,308 $16,751 $713,240
22 260 $18,058 $1,278 $16,781 $696,460
22 261 $18,058 $1,248 $16,811 $679,649
22 262 $18,058 $1,218 $16,841 $662,808
22 263 $18,058 $1,188 $16,871 $645,937
22 264 $18,058 $1,157 $16,901 $629,036
23 265 $18,058 $1,127 $16,931 $612,105
23 266 $18,058 $1,097 $16,962 $595,143
23 267 $18,058 $1,066 $16,992 $578,151
23 268 $18,058 $1,036 $17,023 $561,128
23 269 $18,058 $1,005 $17,053 $544,075
23 270 $18,058 $975 $17,084 $526,992
23 271 $18,058 $944 $17,114 $509,877
23 272 $18,058 $914 $17,145 $492,733
23 273 $18,058 $883 $17,176 $475,557
23 274 $18,058 $852 $17,206 $458,350
23 275 $18,058 $821 $17,237 $441,113
23 276 $18,058 $790 $17,268 $423,845
24 277 $18,058 $759 $17,299 $406,546
24 278 $18,058 $728 $17,330 $389,216
24 279 $18,058 $697 $17,361 $371,855
24 280 $18,058 $666 $17,392 $354,463
24 281 $18,058 $635 $17,423 $337,039
24 282 $18,058 $604 $17,455 $319,585
24 283 $18,058 $573 $17,486 $302,099
24 284 $18,058 $541 $17,517 $284,582
24 285 $18,058 $510 $17,549 $267,033
24 286 $18,058 $478 $17,580 $249,453
24 287 $18,058 $447 $17,612 $231,842
24 288 $18,058 $415 $17,643 $214,199
25 289 $18,058 $384 $17,675 $196,524
25 290 $18,058 $352 $17,706 $178,818
25 291 $18,058 $320 $17,738 $161,080
25 292 $18,058 $289 $17,770 $143,310
25 293 $18,058 $257 $17,802 $125,508
25 294 $18,058 $225 $17,834 $107,674
25 295 $18,058 $193 $17,866 $89,809
25 296 $18,058 $161 $17,898 $71,911
25 297 $18,058 $129 $17,930 $53,982
25 298 $18,058 $97 $17,962 $36,020
25 299 $18,058 $65 $17,994 $18,026
25 300 $18,058 $32 $18,026 $0