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 $2,752,000
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 $2,820,800
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$2,752,000
 
每月還款 (港幣)
$17,800
總貸款額 (港幣)
$4,128,000
+
總利息 (港幣)
$1,211,918
=
總還款額 (港幣)
$5,339,918
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 $17,800 $7,396 $10,404 $4,117,596
1 2 $17,800 $7,377 $10,422 $4,107,174
1 3 $17,800 $7,359 $10,441 $4,096,733
1 4 $17,800 $7,340 $10,460 $4,086,273
1 5 $17,800 $7,321 $10,478 $4,075,795
1 6 $17,800 $7,302 $10,497 $4,065,297
1 7 $17,800 $7,284 $10,516 $4,054,781
1 8 $17,800 $7,265 $10,535 $4,044,246
1 9 $17,800 $7,246 $10,554 $4,033,693
1 10 $17,800 $7,227 $10,573 $4,023,120
1 11 $17,800 $7,208 $10,592 $4,012,528
1 12 $17,800 $7,189 $10,611 $4,001,918
2 13 $17,800 $7,170 $10,630 $3,991,288
2 14 $17,800 $7,151 $10,649 $3,980,639
2 15 $17,800 $7,132 $10,668 $3,969,972
2 16 $17,800 $7,113 $10,687 $3,959,285
2 17 $17,800 $7,094 $10,706 $3,948,579
2 18 $17,800 $7,075 $10,725 $3,937,854
2 19 $17,800 $7,055 $10,744 $3,927,109
2 20 $17,800 $7,036 $10,764 $3,916,346
2 21 $17,800 $7,017 $10,783 $3,905,563
2 22 $17,800 $6,997 $10,802 $3,894,760
2 23 $17,800 $6,978 $10,822 $3,883,939
2 24 $17,800 $6,959 $10,841 $3,873,098
3 25 $17,800 $6,939 $10,860 $3,862,237
3 26 $17,800 $6,920 $10,880 $3,851,357
3 27 $17,800 $6,900 $10,899 $3,840,458
3 28 $17,800 $6,881 $10,919 $3,829,539
3 29 $17,800 $6,861 $10,938 $3,818,601
3 30 $17,800 $6,842 $10,958 $3,807,643
3 31 $17,800 $6,822 $10,978 $3,796,665
3 32 $17,800 $6,802 $10,997 $3,785,668
3 33 $17,800 $6,783 $11,017 $3,774,650
3 34 $17,800 $6,763 $11,037 $3,763,614
3 35 $17,800 $6,743 $11,057 $3,752,557
3 36 $17,800 $6,723 $11,076 $3,741,481
4 37 $17,800 $6,703 $11,096 $3,730,384
4 38 $17,800 $6,684 $11,116 $3,719,268
4 39 $17,800 $6,664 $11,136 $3,708,132
4 40 $17,800 $6,644 $11,156 $3,696,976
4 41 $17,800 $6,624 $11,176 $3,685,800
4 42 $17,800 $6,604 $11,196 $3,674,604
4 43 $17,800 $6,584 $11,216 $3,663,388
4 44 $17,800 $6,564 $11,236 $3,652,152
4 45 $17,800 $6,543 $11,256 $3,640,896
4 46 $17,800 $6,523 $11,276 $3,629,619
4 47 $17,800 $6,503 $11,297 $3,618,323
4 48 $17,800 $6,483 $11,317 $3,607,006
5 49 $17,800 $6,463 $11,337 $3,595,669
5 50 $17,800 $6,442 $11,357 $3,584,311
5 51 $17,800 $6,422 $11,378 $3,572,933
5 52 $17,800 $6,402 $11,398 $3,561,535
5 53 $17,800 $6,381 $11,419 $3,550,116
5 54 $17,800 $6,361 $11,439 $3,538,677
5 55 $17,800 $6,340 $11,460 $3,527,218
5 56 $17,800 $6,320 $11,480 $3,515,738
5 57 $17,800 $6,299 $11,501 $3,504,237
5 58 $17,800 $6,278 $11,521 $3,492,716
5 59 $17,800 $6,258 $11,542 $3,481,174
5 60 $17,800 $6,237 $11,563 $3,469,611
6 61 $17,800 $6,216 $11,583 $3,458,028
6 62 $17,800 $6,196 $11,604 $3,446,424
6 63 $17,800 $6,175 $11,625 $3,434,799
6 64 $17,800 $6,154 $11,646 $3,423,153
6 65 $17,800 $6,133 $11,667 $3,411,486
6 66 $17,800 $6,112 $11,687 $3,399,799
6 67 $17,800 $6,091 $11,708 $3,388,091
6 68 $17,800 $6,070 $11,729 $3,376,361
6 69 $17,800 $6,049 $11,750 $3,364,611
6 70 $17,800 $6,028 $11,771 $3,352,839
6 71 $17,800 $6,007 $11,793 $3,341,047
6 72 $17,800 $5,986 $11,814 $3,329,233
7 73 $17,800 $5,965 $11,835 $3,317,398
7 74 $17,800 $5,944 $11,856 $3,305,542
7 75 $17,800 $5,922 $11,877 $3,293,665
7 76 $17,800 $5,901 $11,899 $3,281,766
7 77 $17,800 $5,880 $11,920 $3,269,846
7 78 $17,800 $5,858 $11,941 $3,257,905
7 79 $17,800 $5,837 $11,963 $3,245,942
7 80 $17,800 $5,816 $11,984 $3,233,958
7 81 $17,800 $5,794 $12,006 $3,221,953
7 82 $17,800 $5,773 $12,027 $3,209,926
7 83 $17,800 $5,751 $12,049 $3,197,877
7 84 $17,800 $5,730 $12,070 $3,185,807
8 85 $17,800 $5,708 $12,092 $3,173,715
8 86 $17,800 $5,686 $12,113 $3,161,602
8 87 $17,800 $5,665 $12,135 $3,149,466
8 88 $17,800 $5,643 $12,157 $3,137,310
8 89 $17,800 $5,621 $12,179 $3,125,131
8 90 $17,800 $5,599 $12,201 $3,112,930
8 91 $17,800 $5,577 $12,222 $3,100,708
8 92 $17,800 $5,555 $12,244 $3,088,464
8 93 $17,800 $5,533 $12,266 $3,076,197
8 94 $17,800 $5,512 $12,288 $3,063,909
8 95 $17,800 $5,490 $12,310 $3,051,599
8 96 $17,800 $5,467 $12,332 $3,039,267
9 97 $17,800 $5,445 $12,354 $3,026,912
9 98 $17,800 $5,423 $12,377 $3,014,536
9 99 $17,800 $5,401 $12,399 $3,002,137
9 100 $17,800 $5,379 $12,421 $2,989,716
9 101 $17,800 $5,357 $12,443 $2,977,273
9 102 $17,800 $5,334 $12,465 $2,964,808
9 103 $17,800 $5,312 $12,488 $2,952,320
9 104 $17,800 $5,290 $12,510 $2,939,810
9 105 $17,800 $5,267 $12,533 $2,927,277
9 106 $17,800 $5,245 $12,555 $2,914,722
9 107 $17,800 $5,222 $12,578 $2,902,145
9 108 $17,800 $5,200 $12,600 $2,889,545
10 109 $17,800 $5,177 $12,623 $2,876,922
10 110 $17,800 $5,154 $12,645 $2,864,277
10 111 $17,800 $5,132 $12,668 $2,851,609
10 112 $17,800 $5,109 $12,691 $2,838,918
10 113 $17,800 $5,086 $12,713 $2,826,205
10 114 $17,800 $5,064 $12,736 $2,813,469
10 115 $17,800 $5,041 $12,759 $2,800,710
10 116 $17,800 $5,018 $12,782 $2,787,928
10 117 $17,800 $4,995 $12,805 $2,775,123
10 118 $17,800 $4,972 $12,828 $2,762,296
10 119 $17,800 $4,949 $12,851 $2,749,445
10 120 $17,800 $4,926 $12,874 $2,736,571
11 121 $17,800 $4,903 $12,897 $2,723,675
11 122 $17,800 $4,880 $12,920 $2,710,755
11 123 $17,800 $4,857 $12,943 $2,697,812
11 124 $17,800 $4,834 $12,966 $2,684,846
11 125 $17,800 $4,810 $12,989 $2,671,856
11 126 $17,800 $4,787 $13,013 $2,658,844
11 127 $17,800 $4,764 $13,036 $2,645,808
11 128 $17,800 $4,740 $13,059 $2,632,749
11 129 $17,800 $4,717 $13,083 $2,619,666
11 130 $17,800 $4,694 $13,106 $2,606,560
11 131 $17,800 $4,670 $13,130 $2,593,430
11 132 $17,800 $4,647 $13,153 $2,580,277
12 133 $17,800 $4,623 $13,177 $2,567,100
12 134 $17,800 $4,599 $13,200 $2,553,900
12 135 $17,800 $4,576 $13,224 $2,540,676
12 136 $17,800 $4,552 $13,248 $2,527,428
12 137 $17,800 $4,528 $13,271 $2,514,157
12 138 $17,800 $4,505 $13,295 $2,500,861
12 139 $17,800 $4,481 $13,319 $2,487,542
12 140 $17,800 $4,457 $13,343 $2,474,200
12 141 $17,800 $4,433 $13,367 $2,460,833
12 142 $17,800 $4,409 $13,391 $2,447,442
12 143 $17,800 $4,385 $13,415 $2,434,027
12 144 $17,800 $4,361 $13,439 $2,420,589
13 145 $17,800 $4,337 $13,463 $2,407,126
13 146 $17,800 $4,313 $13,487 $2,393,639
13 147 $17,800 $4,289 $13,511 $2,380,128
13 148 $17,800 $4,264 $13,535 $2,366,592
13 149 $17,800 $4,240 $13,560 $2,353,033
13 150 $17,800 $4,216 $13,584 $2,339,449
13 151 $17,800 $4,192 $13,608 $2,325,841
13 152 $17,800 $4,167 $13,633 $2,312,208
13 153 $17,800 $4,143 $13,657 $2,298,551
13 154 $17,800 $4,118 $13,681 $2,284,870
13 155 $17,800 $4,094 $13,706 $2,271,164
13 156 $17,800 $4,069 $13,731 $2,257,433
14 157 $17,800 $4,045 $13,755 $2,243,678
14 158 $17,800 $4,020 $13,780 $2,229,898
14 159 $17,800 $3,995 $13,804 $2,216,094
14 160 $17,800 $3,971 $13,829 $2,202,264
14 161 $17,800 $3,946 $13,854 $2,188,410
14 162 $17,800 $3,921 $13,879 $2,174,532
14 163 $17,800 $3,896 $13,904 $2,160,628
14 164 $17,800 $3,871 $13,929 $2,146,699
14 165 $17,800 $3,846 $13,954 $2,132,746
14 166 $17,800 $3,821 $13,979 $2,118,767
14 167 $17,800 $3,796 $14,004 $2,104,764
14 168 $17,800 $3,771 $14,029 $2,090,735
15 169 $17,800 $3,746 $14,054 $2,076,681
15 170 $17,800 $3,721 $14,079 $2,062,602
15 171 $17,800 $3,695 $14,104 $2,048,498
15 172 $17,800 $3,670 $14,130 $2,034,368
15 173 $17,800 $3,645 $14,155 $2,020,213
15 174 $17,800 $3,620 $14,180 $2,006,033
15 175 $17,800 $3,594 $14,206 $1,991,828
15 176 $17,800 $3,569 $14,231 $1,977,597
15 177 $17,800 $3,543 $14,257 $1,963,340
15 178 $17,800 $3,518 $14,282 $1,949,058
15 179 $17,800 $3,492 $14,308 $1,934,750
15 180 $17,800 $3,466 $14,333 $1,920,417
16 181 $17,800 $3,441 $14,359 $1,906,058
16 182 $17,800 $3,415 $14,385 $1,891,673
16 183 $17,800 $3,389 $14,410 $1,877,263
16 184 $17,800 $3,363 $14,436 $1,862,827
16 185 $17,800 $3,338 $14,462 $1,848,364
16 186 $17,800 $3,312 $14,488 $1,833,876
16 187 $17,800 $3,286 $14,514 $1,819,362
16 188 $17,800 $3,260 $14,540 $1,804,822
16 189 $17,800 $3,234 $14,566 $1,790,256
16 190 $17,800 $3,208 $14,592 $1,775,664
16 191 $17,800 $3,181 $14,618 $1,761,046
16 192 $17,800 $3,155 $14,645 $1,746,401
17 193 $17,800 $3,129 $14,671 $1,731,730
17 194 $17,800 $3,103 $14,697 $1,717,033
17 195 $17,800 $3,076 $14,723 $1,702,310
17 196 $17,800 $3,050 $14,750 $1,687,560
17 197 $17,800 $3,024 $14,776 $1,672,784
17 198 $17,800 $2,997 $14,803 $1,657,981
17 199 $17,800 $2,971 $14,829 $1,643,152
17 200 $17,800 $2,944 $14,856 $1,628,297
17 201 $17,800 $2,917 $14,882 $1,613,414
17 202 $17,800 $2,891 $14,909 $1,598,505
17 203 $17,800 $2,864 $14,936 $1,583,569
17 204 $17,800 $2,837 $14,962 $1,568,607
18 205 $17,800 $2,810 $14,989 $1,553,618
18 206 $17,800 $2,784 $15,016 $1,538,601
18 207 $17,800 $2,757 $15,043 $1,523,558
18 208 $17,800 $2,730 $15,070 $1,508,488
18 209 $17,800 $2,703 $15,097 $1,493,391
18 210 $17,800 $2,676 $15,124 $1,478,267
18 211 $17,800 $2,649 $15,151 $1,463,116
18 212 $17,800 $2,621 $15,178 $1,447,938
18 213 $17,800 $2,594 $15,206 $1,432,732
18 214 $17,800 $2,567 $15,233 $1,417,500
18 215 $17,800 $2,540 $15,260 $1,402,240
18 216 $17,800 $2,512 $15,287 $1,386,952
19 217 $17,800 $2,485 $15,315 $1,371,637
19 218 $17,800 $2,458 $15,342 $1,356,295
19 219 $17,800 $2,430 $15,370 $1,340,925
19 220 $17,800 $2,402 $15,397 $1,325,528
19 221 $17,800 $2,375 $15,425 $1,310,103
19 222 $17,800 $2,347 $15,452 $1,294,651
19 223 $17,800 $2,320 $15,480 $1,279,171
19 224 $17,800 $2,292 $15,508 $1,263,663
19 225 $17,800 $2,264 $15,536 $1,248,127
19 226 $17,800 $2,236 $15,563 $1,232,564
19 227 $17,800 $2,208 $15,591 $1,216,972
19 228 $17,800 $2,180 $15,619 $1,201,353
20 229 $17,800 $2,152 $15,647 $1,185,706
20 230 $17,800 $2,124 $15,675 $1,170,030
20 231 $17,800 $2,096 $15,703 $1,154,327
20 232 $17,800 $2,068 $15,732 $1,138,595
20 233 $17,800 $2,040 $15,760 $1,122,836
20 234 $17,800 $2,012 $15,788 $1,107,048
20 235 $17,800 $1,983 $15,816 $1,091,231
20 236 $17,800 $1,955 $15,845 $1,075,387
20 237 $17,800 $1,927 $15,873 $1,059,514
20 238 $17,800 $1,898 $15,901 $1,043,612
20 239 $17,800 $1,870 $15,930 $1,027,683
20 240 $17,800 $1,841 $15,958 $1,011,724
21 241 $17,800 $1,813 $15,987 $995,737
21 242 $17,800 $1,784 $16,016 $979,721
21 243 $17,800 $1,755 $16,044 $963,677
21 244 $17,800 $1,727 $16,073 $947,604
21 245 $17,800 $1,698 $16,102 $931,502
21 246 $17,800 $1,669 $16,131 $915,371
21 247 $17,800 $1,640 $16,160 $899,211
21 248 $17,800 $1,611 $16,189 $883,023
21 249 $17,800 $1,582 $16,218 $866,805
21 250 $17,800 $1,553 $16,247 $850,558
21 251 $17,800 $1,524 $16,276 $834,283
21 252 $17,800 $1,495 $16,305 $817,978
22 253 $17,800 $1,466 $16,334 $801,643
22 254 $17,800 $1,436 $16,363 $785,280
22 255 $17,800 $1,407 $16,393 $768,887
22 256 $17,800 $1,378 $16,422 $752,465
22 257 $17,800 $1,348 $16,452 $736,014
22 258 $17,800 $1,319 $16,481 $719,532
22 259 $17,800 $1,289 $16,511 $703,022
22 260 $17,800 $1,260 $16,540 $686,482
22 261 $17,800 $1,230 $16,570 $669,912
22 262 $17,800 $1,200 $16,599 $653,313
22 263 $17,800 $1,171 $16,629 $636,683
22 264 $17,800 $1,141 $16,659 $620,024
23 265 $17,800 $1,111 $16,689 $603,335
23 266 $17,800 $1,081 $16,719 $586,617
23 267 $17,800 $1,051 $16,749 $569,868
23 268 $17,800 $1,021 $16,779 $553,089
23 269 $17,800 $991 $16,809 $536,281
23 270 $17,800 $961 $16,839 $519,442
23 271 $17,800 $931 $16,869 $502,573
23 272 $17,800 $900 $16,899 $485,673
23 273 $17,800 $870 $16,930 $468,744
23 274 $17,800 $840 $16,960 $451,784
23 275 $17,800 $809 $16,990 $434,794
23 276 $17,800 $779 $17,021 $417,773
24 277 $17,800 $749 $17,051 $400,722
24 278 $17,800 $718 $17,082 $383,640
24 279 $17,800 $687 $17,112 $366,527
24 280 $17,800 $657 $17,143 $349,384
24 281 $17,800 $626 $17,174 $332,211
24 282 $17,800 $595 $17,205 $315,006
24 283 $17,800 $564 $17,235 $297,771
24 284 $17,800 $534 $17,266 $280,505
24 285 $17,800 $503 $17,297 $263,207
24 286 $17,800 $472 $17,328 $245,879
24 287 $17,800 $441 $17,359 $228,520
24 288 $17,800 $409 $17,390 $211,130
25 289 $17,800 $378 $17,421 $193,708
25 290 $17,800 $347 $17,453 $176,256
25 291 $17,800 $316 $17,484 $158,772
25 292 $17,800 $284 $17,515 $141,257
25 293 $17,800 $253 $17,547 $123,710
25 294 $17,800 $222 $17,578 $106,132
25 295 $17,800 $190 $17,610 $88,522
25 296 $17,800 $159 $17,641 $70,881
25 297 $17,800 $127 $17,673 $53,208
25 298 $17,800 $95 $17,704 $35,504
25 299 $17,800 $64 $17,736 $17,768
25 300 $17,800 $32 $17,768 $0