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 $6,360,000
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 $6,519,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$6,360,000
 
每月還款 (港幣)
$41,136
總貸款額 (港幣)
$9,540,000
+
總利息 (港幣)
$2,800,798
=
總還款額 (港幣)
$12,340,798
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 $41,136 $17,093 $24,043 $9,515,957
1 2 $41,136 $17,049 $24,087 $9,491,870
1 3 $41,136 $17,006 $24,130 $9,467,740
1 4 $41,136 $16,963 $24,173 $9,443,567
1 5 $41,136 $16,920 $24,216 $9,419,351
1 6 $41,136 $16,876 $24,260 $9,395,091
1 7 $41,136 $16,833 $24,303 $9,370,788
1 8 $41,136 $16,789 $24,347 $9,346,442
1 9 $41,136 $16,746 $24,390 $9,322,051
1 10 $41,136 $16,702 $24,434 $9,297,617
1 11 $41,136 $16,658 $24,478 $9,273,139
1 12 $41,136 $16,614 $24,522 $9,248,618
2 13 $41,136 $16,570 $24,566 $9,224,052
2 14 $41,136 $16,526 $24,610 $9,199,443
2 15 $41,136 $16,482 $24,654 $9,174,789
2 16 $41,136 $16,438 $24,698 $9,150,091
2 17 $41,136 $16,394 $24,742 $9,125,349
2 18 $41,136 $16,350 $24,786 $9,100,563
2 19 $41,136 $16,305 $24,831 $9,075,732
2 20 $41,136 $16,261 $24,875 $9,050,857
2 21 $41,136 $16,216 $24,920 $9,025,937
2 22 $41,136 $16,171 $24,965 $9,000,972
2 23 $41,136 $16,127 $25,009 $8,975,963
2 24 $41,136 $16,082 $25,054 $8,950,909
3 25 $41,136 $16,037 $25,099 $8,925,810
3 26 $41,136 $15,992 $25,144 $8,900,666
3 27 $41,136 $15,947 $25,189 $8,875,477
3 28 $41,136 $15,902 $25,234 $8,850,243
3 29 $41,136 $15,857 $25,279 $8,824,964
3 30 $41,136 $15,811 $25,325 $8,799,639
3 31 $41,136 $15,766 $25,370 $8,774,269
3 32 $41,136 $15,721 $25,415 $8,748,854
3 33 $41,136 $15,675 $25,461 $8,723,393
3 34 $41,136 $15,629 $25,507 $8,697,886
3 35 $41,136 $15,584 $25,552 $8,672,334
3 36 $41,136 $15,538 $25,598 $8,646,736
4 37 $41,136 $15,492 $25,644 $8,621,092
4 38 $41,136 $15,446 $25,690 $8,595,402
4 39 $41,136 $15,400 $25,736 $8,569,666
4 40 $41,136 $15,354 $25,782 $8,543,884
4 41 $41,136 $15,308 $25,828 $8,518,056
4 42 $41,136 $15,262 $25,874 $8,492,181
4 43 $41,136 $15,215 $25,921 $8,466,261
4 44 $41,136 $15,169 $25,967 $8,440,293
4 45 $41,136 $15,122 $26,014 $8,414,280
4 46 $41,136 $15,076 $26,060 $8,388,219
4 47 $41,136 $15,029 $26,107 $8,362,112
4 48 $41,136 $14,982 $26,154 $8,335,958
5 49 $41,136 $14,935 $26,201 $8,309,757
5 50 $41,136 $14,888 $26,248 $8,283,510
5 51 $41,136 $14,841 $26,295 $8,257,215
5 52 $41,136 $14,794 $26,342 $8,230,873
5 53 $41,136 $14,747 $26,389 $8,204,484
5 54 $41,136 $14,700 $26,436 $8,178,048
5 55 $41,136 $14,652 $26,484 $8,151,564
5 56 $41,136 $14,605 $26,531 $8,125,033
5 57 $41,136 $14,557 $26,579 $8,098,454
5 58 $41,136 $14,510 $26,626 $8,071,828
5 59 $41,136 $14,462 $26,674 $8,045,154
5 60 $41,136 $14,414 $26,722 $8,018,432
6 61 $41,136 $14,366 $26,770 $7,991,663
6 62 $41,136 $14,318 $26,818 $7,964,845
6 63 $41,136 $14,270 $26,866 $7,937,980
6 64 $41,136 $14,222 $26,914 $7,911,066
6 65 $41,136 $14,174 $26,962 $7,884,104
6 66 $41,136 $14,126 $27,010 $7,857,094
6 67 $41,136 $14,077 $27,059 $7,830,035
6 68 $41,136 $14,029 $27,107 $7,802,928
6 69 $41,136 $13,980 $27,156 $7,775,772
6 70 $41,136 $13,932 $27,204 $7,748,567
6 71 $41,136 $13,883 $27,253 $7,721,314
6 72 $41,136 $13,834 $27,302 $7,694,012
7 73 $41,136 $13,785 $27,351 $7,666,661
7 74 $41,136 $13,736 $27,400 $7,639,262
7 75 $41,136 $13,687 $27,449 $7,611,813
7 76 $41,136 $13,638 $27,498 $7,584,314
7 77 $41,136 $13,589 $27,547 $7,556,767
7 78 $41,136 $13,539 $27,597 $7,529,170
7 79 $41,136 $13,490 $27,646 $7,501,524
7 80 $41,136 $13,440 $27,696 $7,473,828
7 81 $41,136 $13,391 $27,745 $7,446,083
7 82 $41,136 $13,341 $27,795 $7,418,288
7 83 $41,136 $13,291 $27,845 $7,390,443
7 84 $41,136 $13,241 $27,895 $7,362,548
8 85 $41,136 $13,191 $27,945 $7,334,603
8 86 $41,136 $13,141 $27,995 $7,306,608
8 87 $41,136 $13,091 $28,045 $7,278,563
8 88 $41,136 $13,041 $28,095 $7,250,468
8 89 $41,136 $12,990 $28,146 $7,222,323
8 90 $41,136 $12,940 $28,196 $7,194,127
8 91 $41,136 $12,889 $28,247 $7,165,880
8 92 $41,136 $12,839 $28,297 $7,137,583
8 93 $41,136 $12,788 $28,348 $7,109,235
8 94 $41,136 $12,737 $28,399 $7,080,837
8 95 $41,136 $12,686 $28,449 $7,052,387
8 96 $41,136 $12,636 $28,500 $7,023,887
9 97 $41,136 $12,584 $28,552 $6,995,335
9 98 $41,136 $12,533 $28,603 $6,966,732
9 99 $41,136 $12,482 $28,654 $6,938,078
9 100 $41,136 $12,431 $28,705 $6,909,373
9 101 $41,136 $12,379 $28,757 $6,880,617
9 102 $41,136 $12,328 $28,808 $6,851,808
9 103 $41,136 $12,276 $28,860 $6,822,948
9 104 $41,136 $12,224 $28,912 $6,794,037
9 105 $41,136 $12,173 $28,963 $6,765,074
9 106 $41,136 $12,121 $29,015 $6,736,058
9 107 $41,136 $12,069 $29,067 $6,706,991
9 108 $41,136 $12,017 $29,119 $6,677,872
10 109 $41,136 $11,965 $29,171 $6,648,700
10 110 $41,136 $11,912 $29,224 $6,619,477
10 111 $41,136 $11,860 $29,276 $6,590,200
10 112 $41,136 $11,807 $29,329 $6,560,872
10 113 $41,136 $11,755 $29,381 $6,531,491
10 114 $41,136 $11,702 $29,434 $6,502,057
10 115 $41,136 $11,650 $29,486 $6,472,571
10 116 $41,136 $11,597 $29,539 $6,443,031
10 117 $41,136 $11,544 $29,592 $6,413,439
10 118 $41,136 $11,491 $29,645 $6,383,794
10 119 $41,136 $11,438 $29,698 $6,354,095
10 120 $41,136 $11,384 $29,752 $6,324,344
11 121 $41,136 $11,331 $29,805 $6,294,539
11 122 $41,136 $11,278 $29,858 $6,264,681
11 123 $41,136 $11,224 $29,912 $6,234,769
11 124 $41,136 $11,171 $29,965 $6,204,804
11 125 $41,136 $11,117 $30,019 $6,174,785
11 126 $41,136 $11,063 $30,073 $6,144,712
11 127 $41,136 $11,009 $30,127 $6,114,585
11 128 $41,136 $10,955 $30,181 $6,084,404
11 129 $41,136 $10,901 $30,235 $6,054,170
11 130 $41,136 $10,847 $30,289 $6,023,881
11 131 $41,136 $10,793 $30,343 $5,993,537
11 132 $41,136 $10,738 $30,398 $5,963,140
12 133 $41,136 $10,684 $30,452 $5,932,688
12 134 $41,136 $10,629 $30,507 $5,902,181
12 135 $41,136 $10,575 $30,561 $5,871,620
12 136 $41,136 $10,520 $30,616 $5,841,004
12 137 $41,136 $10,465 $30,671 $5,810,333
12 138 $41,136 $10,410 $30,726 $5,779,607
12 139 $41,136 $10,355 $30,781 $5,748,826
12 140 $41,136 $10,300 $30,836 $5,717,990
12 141 $41,136 $10,245 $30,891 $5,687,099
12 142 $41,136 $10,189 $30,947 $5,656,152
12 143 $41,136 $10,134 $31,002 $5,625,150
12 144 $41,136 $10,078 $31,058 $5,594,093
13 145 $41,136 $10,023 $31,113 $5,562,980
13 146 $41,136 $9,967 $31,169 $5,531,811
13 147 $41,136 $9,911 $31,225 $5,500,586
13 148 $41,136 $9,855 $31,281 $5,469,305
13 149 $41,136 $9,799 $31,337 $5,437,968
13 150 $41,136 $9,743 $31,393 $5,406,575
13 151 $41,136 $9,687 $31,449 $5,375,126
13 152 $41,136 $9,630 $31,506 $5,343,620
13 153 $41,136 $9,574 $31,562 $5,312,058
13 154 $41,136 $9,517 $31,619 $5,280,440
13 155 $41,136 $9,461 $31,675 $5,248,765
13 156 $41,136 $9,404 $31,732 $5,217,033
14 157 $41,136 $9,347 $31,789 $5,185,244
14 158 $41,136 $9,290 $31,846 $5,153,398
14 159 $41,136 $9,233 $31,903 $5,121,495
14 160 $41,136 $9,176 $31,960 $5,089,535
14 161 $41,136 $9,119 $32,017 $5,057,518
14 162 $41,136 $9,061 $32,075 $5,025,443
14 163 $41,136 $9,004 $32,132 $4,993,311
14 164 $41,136 $8,946 $32,190 $4,961,122
14 165 $41,136 $8,889 $32,247 $4,928,874
14 166 $41,136 $8,831 $32,305 $4,896,569
14 167 $41,136 $8,773 $32,363 $4,864,206
14 168 $41,136 $8,715 $32,421 $4,831,785
15 169 $41,136 $8,657 $32,479 $4,799,306
15 170 $41,136 $8,599 $32,537 $4,766,769
15 171 $41,136 $8,540 $32,596 $4,734,174
15 172 $41,136 $8,482 $32,654 $4,701,520
15 173 $41,136 $8,424 $32,712 $4,668,807
15 174 $41,136 $8,365 $32,771 $4,636,036
15 175 $41,136 $8,306 $32,830 $4,603,206
15 176 $41,136 $8,247 $32,889 $4,570,318
15 177 $41,136 $8,188 $32,948 $4,537,370
15 178 $41,136 $8,129 $33,007 $4,504,364
15 179 $41,136 $8,070 $33,066 $4,471,298
15 180 $41,136 $8,011 $33,125 $4,438,173
16 181 $41,136 $7,952 $33,184 $4,404,989
16 182 $41,136 $7,892 $33,244 $4,371,745
16 183 $41,136 $7,833 $33,303 $4,338,442
16 184 $41,136 $7,773 $33,363 $4,305,079
16 185 $41,136 $7,713 $33,423 $4,271,656
16 186 $41,136 $7,653 $33,483 $4,238,174
16 187 $41,136 $7,593 $33,543 $4,204,631
16 188 $41,136 $7,533 $33,603 $4,171,028
16 189 $41,136 $7,473 $33,663 $4,137,365
16 190 $41,136 $7,413 $33,723 $4,103,642
16 191 $41,136 $7,352 $33,784 $4,069,859
16 192 $41,136 $7,292 $33,844 $4,036,014
17 193 $41,136 $7,231 $33,905 $4,002,110
17 194 $41,136 $7,170 $33,966 $3,968,144
17 195 $41,136 $7,110 $34,026 $3,934,118
17 196 $41,136 $7,049 $34,087 $3,900,030
17 197 $41,136 $6,988 $34,148 $3,865,882
17 198 $41,136 $6,926 $34,210 $3,831,672
17 199 $41,136 $6,865 $34,271 $3,797,401
17 200 $41,136 $6,804 $34,332 $3,763,069
17 201 $41,136 $6,742 $34,394 $3,728,675
17 202 $41,136 $6,681 $34,455 $3,694,220
17 203 $41,136 $6,619 $34,517 $3,659,703
17 204 $41,136 $6,557 $34,579 $3,625,124
18 205 $41,136 $6,495 $34,641 $3,590,483
18 206 $41,136 $6,433 $34,703 $3,555,779
18 207 $41,136 $6,371 $34,765 $3,521,014
18 208 $41,136 $6,308 $34,828 $3,486,187
18 209 $41,136 $6,246 $34,890 $3,451,297
18 210 $41,136 $6,184 $34,952 $3,416,344
18 211 $41,136 $6,121 $35,015 $3,381,329
18 212 $41,136 $6,058 $35,078 $3,346,252
18 213 $41,136 $5,995 $35,141 $3,311,111
18 214 $41,136 $5,932 $35,204 $3,275,907
18 215 $41,136 $5,869 $35,267 $3,240,641
18 216 $41,136 $5,806 $35,330 $3,205,311
19 217 $41,136 $5,743 $35,393 $3,169,918
19 218 $41,136 $5,679 $35,457 $3,134,461
19 219 $41,136 $5,616 $35,520 $3,098,941
19 220 $41,136 $5,552 $35,584 $3,063,357
19 221 $41,136 $5,489 $35,647 $3,027,710
19 222 $41,136 $5,425 $35,711 $2,991,999
19 223 $41,136 $5,361 $35,775 $2,956,223
19 224 $41,136 $5,297 $35,839 $2,920,384
19 225 $41,136 $5,232 $35,904 $2,884,480
19 226 $41,136 $5,168 $35,968 $2,848,512
19 227 $41,136 $5,104 $36,032 $2,812,480
19 228 $41,136 $5,039 $36,097 $2,776,383
20 229 $41,136 $4,974 $36,162 $2,740,221
20 230 $41,136 $4,910 $36,226 $2,703,995
20 231 $41,136 $4,845 $36,291 $2,667,703
20 232 $41,136 $4,780 $36,356 $2,631,347
20 233 $41,136 $4,714 $36,421 $2,594,926
20 234 $41,136 $4,649 $36,487 $2,558,439
20 235 $41,136 $4,584 $36,552 $2,521,887
20 236 $41,136 $4,518 $36,618 $2,485,269
20 237 $41,136 $4,453 $36,683 $2,448,586
20 238 $41,136 $4,387 $36,749 $2,411,837
20 239 $41,136 $4,321 $36,815 $2,375,022
20 240 $41,136 $4,255 $36,881 $2,338,141
21 241 $41,136 $4,189 $36,947 $2,301,195
21 242 $41,136 $4,123 $37,013 $2,264,182
21 243 $41,136 $4,057 $37,079 $2,227,102
21 244 $41,136 $3,990 $37,146 $2,189,956
21 245 $41,136 $3,924 $37,212 $2,152,744
21 246 $41,136 $3,857 $37,279 $2,115,465
21 247 $41,136 $3,790 $37,346 $2,078,119
21 248 $41,136 $3,723 $37,413 $2,040,707
21 249 $41,136 $3,656 $37,480 $2,003,227
21 250 $41,136 $3,589 $37,547 $1,965,680
21 251 $41,136 $3,522 $37,614 $1,928,066
21 252 $41,136 $3,454 $37,682 $1,890,384
22 253 $41,136 $3,387 $37,749 $1,852,635
22 254 $41,136 $3,319 $37,817 $1,814,819
22 255 $41,136 $3,252 $37,884 $1,776,934
22 256 $41,136 $3,184 $37,952 $1,738,982
22 257 $41,136 $3,116 $38,020 $1,700,961
22 258 $41,136 $3,048 $38,088 $1,662,873
22 259 $41,136 $2,979 $38,157 $1,624,716
22 260 $41,136 $2,911 $38,225 $1,586,491
22 261 $41,136 $2,842 $38,294 $1,548,198
22 262 $41,136 $2,774 $38,362 $1,509,836
22 263 $41,136 $2,705 $38,431 $1,471,405
22 264 $41,136 $2,636 $38,500 $1,432,905
23 265 $41,136 $2,567 $38,569 $1,394,336
23 266 $41,136 $2,498 $38,638 $1,355,699
23 267 $41,136 $2,429 $38,707 $1,316,991
23 268 $41,136 $2,360 $38,776 $1,278,215
23 269 $41,136 $2,290 $38,846 $1,239,369
23 270 $41,136 $2,221 $38,915 $1,200,454
23 271 $41,136 $2,151 $38,985 $1,161,469
23 272 $41,136 $2,081 $39,055 $1,122,414
23 273 $41,136 $2,011 $39,125 $1,083,289
23 274 $41,136 $1,941 $39,195 $1,044,093
23 275 $41,136 $1,871 $39,265 $1,004,828
23 276 $41,136 $1,800 $39,336 $965,492
24 277 $41,136 $1,730 $39,406 $926,086
24 278 $41,136 $1,659 $39,477 $886,610
24 279 $41,136 $1,589 $39,547 $847,062
24 280 $41,136 $1,518 $39,618 $807,444
24 281 $41,136 $1,447 $39,689 $767,754
24 282 $41,136 $1,376 $39,760 $727,994
24 283 $41,136 $1,304 $39,832 $688,162
24 284 $41,136 $1,233 $39,903 $648,259
24 285 $41,136 $1,161 $39,975 $608,285
24 286 $41,136 $1,090 $40,046 $568,239
24 287 $41,136 $1,018 $40,118 $528,121
24 288 $41,136 $946 $40,190 $487,931
25 289 $41,136 $874 $40,262 $447,669
25 290 $41,136 $802 $40,334 $407,335
25 291 $41,136 $730 $40,406 $366,929
25 292 $41,136 $657 $40,479 $326,450
25 293 $41,136 $585 $40,551 $285,899
25 294 $41,136 $512 $40,624 $245,276
25 295 $41,136 $439 $40,697 $204,579
25 296 $41,136 $367 $40,769 $163,810
25 297 $41,136 $293 $40,843 $122,967
25 298 $41,136 $220 $40,916 $82,051
25 299 $41,136 $147 $40,989 $41,062
25 300 $41,136 $74 $41,062 $0