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 $2,992,000
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 $3,066,800
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$2,992,000
 
每月還款 (港幣)
$19,352
總貸款額 (港幣)
$4,488,000
+
總利息 (港幣)
$1,317,608
=
總還款額 (港幣)
$5,805,608
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 $19,352 $8,041 $11,311 $4,476,689
1 2 $19,352 $8,021 $11,331 $4,465,358
1 3 $19,352 $8,000 $11,352 $4,454,006
1 4 $19,352 $7,980 $11,372 $4,442,634
1 5 $19,352 $7,960 $11,392 $4,431,242
1 6 $19,352 $7,939 $11,413 $4,419,829
1 7 $19,352 $7,919 $11,433 $4,408,396
1 8 $19,352 $7,898 $11,454 $4,396,942
1 9 $19,352 $7,878 $11,474 $4,385,468
1 10 $19,352 $7,857 $11,495 $4,373,973
1 11 $19,352 $7,837 $11,515 $4,362,458
1 12 $19,352 $7,816 $11,536 $4,350,922
2 13 $19,352 $7,795 $11,557 $4,339,365
2 14 $19,352 $7,775 $11,577 $4,327,788
2 15 $19,352 $7,754 $11,598 $4,316,190
2 16 $19,352 $7,733 $11,619 $4,304,571
2 17 $19,352 $7,712 $11,640 $4,292,932
2 18 $19,352 $7,692 $11,661 $4,281,271
2 19 $19,352 $7,671 $11,681 $4,269,590
2 20 $19,352 $7,650 $11,702 $4,257,887
2 21 $19,352 $7,629 $11,723 $4,246,164
2 22 $19,352 $7,608 $11,744 $4,234,420
2 23 $19,352 $7,587 $11,765 $4,222,654
2 24 $19,352 $7,566 $11,786 $4,210,868
3 25 $19,352 $7,544 $11,808 $4,199,060
3 26 $19,352 $7,523 $11,829 $4,187,232
3 27 $19,352 $7,502 $11,850 $4,175,382
3 28 $19,352 $7,481 $11,871 $4,163,511
3 29 $19,352 $7,460 $11,892 $4,151,618
3 30 $19,352 $7,438 $11,914 $4,139,704
3 31 $19,352 $7,417 $11,935 $4,127,769
3 32 $19,352 $7,396 $11,956 $4,115,813
3 33 $19,352 $7,374 $11,978 $4,103,835
3 34 $19,352 $7,353 $11,999 $4,091,836
3 35 $19,352 $7,331 $12,021 $4,079,815
3 36 $19,352 $7,310 $12,042 $4,067,773
4 37 $19,352 $7,288 $12,064 $4,055,709
4 38 $19,352 $7,266 $12,086 $4,043,623
4 39 $19,352 $7,245 $12,107 $4,031,516
4 40 $19,352 $7,223 $12,129 $4,019,387
4 41 $19,352 $7,201 $12,151 $4,007,236
4 42 $19,352 $7,180 $12,172 $3,995,064
4 43 $19,352 $7,158 $12,194 $3,982,870
4 44 $19,352 $7,136 $12,216 $3,970,654
4 45 $19,352 $7,114 $12,238 $3,958,416
4 46 $19,352 $7,092 $12,260 $3,946,156
4 47 $19,352 $7,070 $12,282 $3,933,874
4 48 $19,352 $7,048 $12,304 $3,921,570
5 49 $19,352 $7,026 $12,326 $3,909,244
5 50 $19,352 $7,004 $12,348 $3,896,896
5 51 $19,352 $6,982 $12,370 $3,884,526
5 52 $19,352 $6,960 $12,392 $3,872,134
5 53 $19,352 $6,938 $12,414 $3,859,720
5 54 $19,352 $6,915 $12,437 $3,847,283
5 55 $19,352 $6,893 $12,459 $3,834,824
5 56 $19,352 $6,871 $12,481 $3,822,343
5 57 $19,352 $6,848 $12,504 $3,809,839
5 58 $19,352 $6,826 $12,526 $3,797,313
5 59 $19,352 $6,804 $12,549 $3,784,764
5 60 $19,352 $6,781 $12,571 $3,772,193
6 61 $19,352 $6,759 $12,594 $3,759,600
6 62 $19,352 $6,736 $12,616 $3,746,984
6 63 $19,352 $6,713 $12,639 $3,734,345
6 64 $19,352 $6,691 $12,661 $3,721,684
6 65 $19,352 $6,668 $12,684 $3,709,000
6 66 $19,352 $6,645 $12,707 $3,696,293
6 67 $19,352 $6,623 $12,730 $3,683,564
6 68 $19,352 $6,600 $12,752 $3,670,811
6 69 $19,352 $6,577 $12,775 $3,658,036
6 70 $19,352 $6,554 $12,798 $3,645,238
6 71 $19,352 $6,531 $12,821 $3,632,417
6 72 $19,352 $6,508 $12,844 $3,619,573
7 73 $19,352 $6,485 $12,867 $3,606,706
7 74 $19,352 $6,462 $12,890 $3,593,816
7 75 $19,352 $6,439 $12,913 $3,580,903
7 76 $19,352 $6,416 $12,936 $3,567,967
7 77 $19,352 $6,393 $12,959 $3,555,007
7 78 $19,352 $6,369 $12,983 $3,542,025
7 79 $19,352 $6,346 $13,006 $3,529,019
7 80 $19,352 $6,323 $13,029 $3,515,990
7 81 $19,352 $6,299 $13,053 $3,502,937
7 82 $19,352 $6,276 $13,076 $3,489,861
7 83 $19,352 $6,253 $13,099 $3,476,762
7 84 $19,352 $6,229 $13,123 $3,463,639
8 85 $19,352 $6,206 $13,146 $3,450,493
8 86 $19,352 $6,182 $13,170 $3,437,323
8 87 $19,352 $6,159 $13,193 $3,424,129
8 88 $19,352 $6,135 $13,217 $3,410,912
8 89 $19,352 $6,111 $13,241 $3,397,671
8 90 $19,352 $6,087 $13,265 $3,384,407
8 91 $19,352 $6,064 $13,288 $3,371,118
8 92 $19,352 $6,040 $13,312 $3,357,806
8 93 $19,352 $6,016 $13,336 $3,344,470
8 94 $19,352 $5,992 $13,360 $3,331,111
8 95 $19,352 $5,968 $13,384 $3,317,727
8 96 $19,352 $5,944 $13,408 $3,304,319
9 97 $19,352 $5,920 $13,432 $3,290,887
9 98 $19,352 $5,896 $13,456 $3,277,431
9 99 $19,352 $5,872 $13,480 $3,263,951
9 100 $19,352 $5,848 $13,504 $3,250,447
9 101 $19,352 $5,824 $13,528 $3,236,919
9 102 $19,352 $5,799 $13,553 $3,223,366
9 103 $19,352 $5,775 $13,577 $3,209,790
9 104 $19,352 $5,751 $13,601 $3,196,188
9 105 $19,352 $5,727 $13,626 $3,182,563
9 106 $19,352 $5,702 $13,650 $3,168,913
9 107 $19,352 $5,678 $13,674 $3,155,239
9 108 $19,352 $5,653 $13,699 $3,141,540
10 109 $19,352 $5,629 $13,723 $3,127,816
10 110 $19,352 $5,604 $13,748 $3,114,068
10 111 $19,352 $5,579 $13,773 $3,100,296
10 112 $19,352 $5,555 $13,797 $3,086,498
10 113 $19,352 $5,530 $13,822 $3,072,676
10 114 $19,352 $5,505 $13,847 $3,058,829
10 115 $19,352 $5,480 $13,872 $3,044,958
10 116 $19,352 $5,456 $13,896 $3,031,061
10 117 $19,352 $5,431 $13,921 $3,017,140
10 118 $19,352 $5,406 $13,946 $3,003,194
10 119 $19,352 $5,381 $13,971 $2,989,222
10 120 $19,352 $5,356 $13,996 $2,975,226
11 121 $19,352 $5,331 $14,021 $2,961,205
11 122 $19,352 $5,305 $14,047 $2,947,158
11 123 $19,352 $5,280 $14,072 $2,933,086
11 124 $19,352 $5,255 $14,097 $2,918,989
11 125 $19,352 $5,230 $14,122 $2,904,867
11 126 $19,352 $5,205 $14,147 $2,890,720
11 127 $19,352 $5,179 $14,173 $2,876,547
11 128 $19,352 $5,154 $14,198 $2,862,349
11 129 $19,352 $5,128 $14,224 $2,848,125
11 130 $19,352 $5,103 $14,249 $2,833,876
11 131 $19,352 $5,077 $14,275 $2,819,601
11 132 $19,352 $5,052 $14,300 $2,805,301
12 133 $19,352 $5,026 $14,326 $2,790,975
12 134 $19,352 $5,000 $14,352 $2,776,624
12 135 $19,352 $4,975 $14,377 $2,762,246
12 136 $19,352 $4,949 $14,403 $2,747,843
12 137 $19,352 $4,923 $14,429 $2,733,415
12 138 $19,352 $4,897 $14,455 $2,718,960
12 139 $19,352 $4,871 $14,481 $2,704,479
12 140 $19,352 $4,846 $14,507 $2,689,973
12 141 $19,352 $4,820 $14,532 $2,675,440
12 142 $19,352 $4,793 $14,559 $2,660,882
12 143 $19,352 $4,767 $14,585 $2,646,297
12 144 $19,352 $4,741 $14,611 $2,631,686
13 145 $19,352 $4,715 $14,637 $2,617,050
13 146 $19,352 $4,689 $14,663 $2,602,386
13 147 $19,352 $4,663 $14,689 $2,587,697
13 148 $19,352 $4,636 $14,716 $2,572,981
13 149 $19,352 $4,610 $14,742 $2,558,239
13 150 $19,352 $4,584 $14,769 $2,543,471
13 151 $19,352 $4,557 $14,795 $2,528,676
13 152 $19,352 $4,531 $14,821 $2,513,854
13 153 $19,352 $4,504 $14,848 $2,499,006
13 154 $19,352 $4,477 $14,875 $2,484,131
13 155 $19,352 $4,451 $14,901 $2,469,230
13 156 $19,352 $4,424 $14,928 $2,454,302
14 157 $19,352 $4,397 $14,955 $2,439,347
14 158 $19,352 $4,370 $14,982 $2,424,366
14 159 $19,352 $4,344 $15,008 $2,409,358
14 160 $19,352 $4,317 $15,035 $2,394,322
14 161 $19,352 $4,290 $15,062 $2,379,260
14 162 $19,352 $4,263 $15,089 $2,364,171
14 163 $19,352 $4,236 $15,116 $2,349,055
14 164 $19,352 $4,209 $15,143 $2,333,911
14 165 $19,352 $4,182 $15,170 $2,318,741
14 166 $19,352 $4,154 $15,198 $2,303,543
14 167 $19,352 $4,127 $15,225 $2,288,318
14 168 $19,352 $4,100 $15,252 $2,273,066
15 169 $19,352 $4,073 $15,279 $2,257,787
15 170 $19,352 $4,045 $15,307 $2,242,480
15 171 $19,352 $4,018 $15,334 $2,227,146
15 172 $19,352 $3,990 $15,362 $2,211,784
15 173 $19,352 $3,963 $15,389 $2,196,395
15 174 $19,352 $3,935 $15,417 $2,180,978
15 175 $19,352 $3,908 $15,444 $2,165,534
15 176 $19,352 $3,880 $15,472 $2,150,061
15 177 $19,352 $3,852 $15,500 $2,134,562
15 178 $19,352 $3,824 $15,528 $2,119,034
15 179 $19,352 $3,797 $15,555 $2,103,479
15 180 $19,352 $3,769 $15,583 $2,087,895
16 181 $19,352 $3,741 $15,611 $2,072,284
16 182 $19,352 $3,713 $15,639 $2,056,645
16 183 $19,352 $3,685 $15,667 $2,040,978
16 184 $19,352 $3,657 $15,695 $2,025,282
16 185 $19,352 $3,629 $15,723 $2,009,559
16 186 $19,352 $3,600 $15,752 $1,993,807
16 187 $19,352 $3,572 $15,780 $1,978,028
16 188 $19,352 $3,544 $15,808 $1,962,220
16 189 $19,352 $3,516 $15,836 $1,946,383
16 190 $19,352 $3,487 $15,865 $1,930,518
16 191 $19,352 $3,459 $15,893 $1,914,625
16 192 $19,352 $3,430 $15,922 $1,898,704
17 193 $19,352 $3,402 $15,950 $1,882,753
17 194 $19,352 $3,373 $15,979 $1,866,775
17 195 $19,352 $3,345 $16,007 $1,850,767
17 196 $19,352 $3,316 $16,036 $1,834,731
17 197 $19,352 $3,287 $16,065 $1,818,666
17 198 $19,352 $3,258 $16,094 $1,802,573
17 199 $19,352 $3,230 $16,122 $1,786,450
17 200 $19,352 $3,201 $16,151 $1,770,299
17 201 $19,352 $3,172 $16,180 $1,754,119
17 202 $19,352 $3,143 $16,209 $1,737,910
17 203 $19,352 $3,114 $16,238 $1,721,671
17 204 $19,352 $3,085 $16,267 $1,705,404
18 205 $19,352 $3,056 $16,297 $1,689,108
18 206 $19,352 $3,026 $16,326 $1,672,782
18 207 $19,352 $2,997 $16,355 $1,656,427
18 208 $19,352 $2,968 $16,384 $1,640,043
18 209 $19,352 $2,938 $16,414 $1,623,629
18 210 $19,352 $2,909 $16,443 $1,607,186
18 211 $19,352 $2,880 $16,472 $1,590,713
18 212 $19,352 $2,850 $16,502 $1,574,211
18 213 $19,352 $2,820 $16,532 $1,557,680
18 214 $19,352 $2,791 $16,561 $1,541,119
18 215 $19,352 $2,761 $16,591 $1,524,528
18 216 $19,352 $2,731 $16,621 $1,507,907
19 217 $19,352 $2,702 $16,650 $1,491,257
19 218 $19,352 $2,672 $16,680 $1,474,577
19 219 $19,352 $2,642 $16,710 $1,457,867
19 220 $19,352 $2,612 $16,740 $1,441,127
19 221 $19,352 $2,582 $16,770 $1,424,357
19 222 $19,352 $2,552 $16,800 $1,407,557
19 223 $19,352 $2,522 $16,830 $1,390,726
19 224 $19,352 $2,492 $16,860 $1,373,866
19 225 $19,352 $2,462 $16,891 $1,356,976
19 226 $19,352 $2,431 $16,921 $1,340,055
19 227 $19,352 $2,401 $16,951 $1,323,104
19 228 $19,352 $2,371 $16,981 $1,306,122
20 229 $19,352 $2,340 $17,012 $1,289,110
20 230 $19,352 $2,310 $17,042 $1,272,068
20 231 $19,352 $2,279 $17,073 $1,254,995
20 232 $19,352 $2,249 $17,103 $1,237,892
20 233 $19,352 $2,218 $17,134 $1,220,757
20 234 $19,352 $2,187 $17,165 $1,203,593
20 235 $19,352 $2,156 $17,196 $1,186,397
20 236 $19,352 $2,126 $17,226 $1,169,171
20 237 $19,352 $2,095 $17,257 $1,151,913
20 238 $19,352 $2,064 $17,288 $1,134,625
20 239 $19,352 $2,033 $17,319 $1,117,306
20 240 $19,352 $2,002 $17,350 $1,099,956
21 241 $19,352 $1,971 $17,381 $1,082,575
21 242 $19,352 $1,940 $17,412 $1,065,162
21 243 $19,352 $1,908 $17,444 $1,047,719
21 244 $19,352 $1,877 $17,475 $1,030,244
21 245 $19,352 $1,846 $17,506 $1,012,737
21 246 $19,352 $1,814 $17,538 $995,200
21 247 $19,352 $1,783 $17,569 $977,631
21 248 $19,352 $1,752 $17,600 $960,031
21 249 $19,352 $1,720 $17,632 $942,399
21 250 $19,352 $1,688 $17,664 $924,735
21 251 $19,352 $1,657 $17,695 $907,040
21 252 $19,352 $1,625 $17,727 $889,313
22 253 $19,352 $1,593 $17,759 $871,554
22 254 $19,352 $1,562 $17,790 $853,764
22 255 $19,352 $1,530 $17,822 $835,941
22 256 $19,352 $1,498 $17,854 $818,087
22 257 $19,352 $1,466 $17,886 $800,201
22 258 $19,352 $1,434 $17,918 $782,282
22 259 $19,352 $1,402 $17,950 $764,332
22 260 $19,352 $1,369 $17,983 $746,349
22 261 $19,352 $1,337 $18,015 $728,335
22 262 $19,352 $1,305 $18,047 $710,287
22 263 $19,352 $1,273 $18,079 $692,208
22 264 $19,352 $1,240 $18,112 $674,096
23 265 $19,352 $1,208 $18,144 $655,952
23 266 $19,352 $1,175 $18,177 $637,775
23 267 $19,352 $1,143 $18,209 $619,566
23 268 $19,352 $1,110 $18,242 $601,324
23 269 $19,352 $1,077 $18,275 $583,049
23 270 $19,352 $1,045 $18,307 $564,742
23 271 $19,352 $1,012 $18,340 $546,402
23 272 $19,352 $979 $18,373 $528,029
23 273 $19,352 $946 $18,406 $509,623
23 274 $19,352 $913 $18,439 $491,184
23 275 $19,352 $880 $18,472 $472,712
23 276 $19,352 $847 $18,505 $454,207
24 277 $19,352 $814 $18,538 $435,668
24 278 $19,352 $781 $18,571 $417,097
24 279 $19,352 $747 $18,605 $398,492
24 280 $19,352 $714 $18,638 $379,854
24 281 $19,352 $681 $18,671 $361,183
24 282 $19,352 $647 $18,705 $342,478
24 283 $19,352 $614 $18,738 $323,739
24 284 $19,352 $580 $18,772 $304,967
24 285 $19,352 $546 $18,806 $286,162
24 286 $19,352 $513 $18,839 $267,322
24 287 $19,352 $479 $18,873 $248,449
24 288 $19,352 $445 $18,907 $229,542
25 289 $19,352 $411 $18,941 $210,602
25 290 $19,352 $377 $18,975 $191,627
25 291 $19,352 $343 $19,009 $172,618
25 292 $19,352 $309 $19,043 $153,575
25 293 $19,352 $275 $19,077 $134,499
25 294 $19,352 $241 $19,111 $115,388
25 295 $19,352 $207 $19,145 $96,242
25 296 $19,352 $172 $19,180 $77,063
25 297 $19,352 $138 $19,214 $57,849
25 298 $19,352 $104 $19,248 $38,600
25 299 $19,352 $69 $19,283 $19,317
25 300 $19,352 $35 $19,317 $0