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 $5,592,000
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 $5,731,800
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$5,592,000
 
每月還款 (港幣)
$36,169
總貸款額 (港幣)
$8,388,000
+
總利息 (港幣)
$2,462,589
=
總還款額 (港幣)
$10,850,589
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 $36,169 $15,029 $21,140 $8,366,860
1 2 $36,169 $14,991 $21,178 $8,345,682
1 3 $36,169 $14,953 $21,216 $8,324,466
1 4 $36,169 $14,915 $21,254 $8,303,212
1 5 $36,169 $14,877 $21,292 $8,281,920
1 6 $36,169 $14,838 $21,330 $8,260,590
1 7 $36,169 $14,800 $21,368 $8,239,221
1 8 $36,169 $14,762 $21,407 $8,217,815
1 9 $36,169 $14,724 $21,445 $8,196,370
1 10 $36,169 $14,685 $21,483 $8,174,886
1 11 $36,169 $14,647 $21,522 $8,153,364
1 12 $36,169 $14,608 $21,561 $8,131,804
2 13 $36,169 $14,569 $21,599 $8,110,204
2 14 $36,169 $14,531 $21,638 $8,088,567
2 15 $36,169 $14,492 $21,677 $8,066,890
2 16 $36,169 $14,453 $21,715 $8,045,175
2 17 $36,169 $14,414 $21,754 $8,023,420
2 18 $36,169 $14,375 $21,793 $8,001,627
2 19 $36,169 $14,336 $21,832 $7,979,795
2 20 $36,169 $14,297 $21,871 $7,957,923
2 21 $36,169 $14,258 $21,911 $7,936,012
2 22 $36,169 $14,219 $21,950 $7,914,062
2 23 $36,169 $14,179 $21,989 $7,892,073
2 24 $36,169 $14,140 $22,029 $7,870,044
3 25 $36,169 $14,100 $22,068 $7,847,976
3 26 $36,169 $14,061 $22,108 $7,825,869
3 27 $36,169 $14,021 $22,147 $7,803,721
3 28 $36,169 $13,982 $22,187 $7,781,534
3 29 $36,169 $13,942 $22,227 $7,759,308
3 30 $36,169 $13,902 $22,267 $7,737,041
3 31 $36,169 $13,862 $22,306 $7,714,735
3 32 $36,169 $13,822 $22,346 $7,692,388
3 33 $36,169 $13,782 $22,386 $7,670,002
3 34 $36,169 $13,742 $22,427 $7,647,575
3 35 $36,169 $13,702 $22,467 $7,625,109
3 36 $36,169 $13,662 $22,507 $7,602,602
4 37 $36,169 $13,621 $22,547 $7,580,054
4 38 $36,169 $13,581 $22,588 $7,557,467
4 39 $36,169 $13,540 $22,628 $7,534,839
4 40 $36,169 $13,500 $22,669 $7,512,170
4 41 $36,169 $13,459 $22,709 $7,489,460
4 42 $36,169 $13,419 $22,750 $7,466,710
4 43 $36,169 $13,378 $22,791 $7,443,920
4 44 $36,169 $13,337 $22,832 $7,421,088
4 45 $36,169 $13,296 $22,873 $7,398,216
4 46 $36,169 $13,255 $22,913 $7,375,302
4 47 $36,169 $13,214 $22,955 $7,352,348
4 48 $36,169 $13,173 $22,996 $7,329,352
5 49 $36,169 $13,132 $23,037 $7,306,315
5 50 $36,169 $13,090 $23,078 $7,283,237
5 51 $36,169 $13,049 $23,119 $7,260,117
5 52 $36,169 $13,008 $23,161 $7,236,956
5 53 $36,169 $12,966 $23,202 $7,213,754
5 54 $36,169 $12,925 $23,244 $7,190,510
5 55 $36,169 $12,883 $23,286 $7,167,224
5 56 $36,169 $12,841 $23,327 $7,143,897
5 57 $36,169 $12,799 $23,369 $7,120,528
5 58 $36,169 $12,758 $23,411 $7,097,117
5 59 $36,169 $12,716 $23,453 $7,073,664
5 60 $36,169 $12,674 $23,495 $7,050,169
6 61 $36,169 $12,632 $23,537 $7,026,632
6 62 $36,169 $12,589 $23,579 $7,003,053
6 63 $36,169 $12,547 $23,621 $6,979,431
6 64 $36,169 $12,505 $23,664 $6,955,767
6 65 $36,169 $12,462 $23,706 $6,932,061
6 66 $36,169 $12,420 $23,749 $6,908,312
6 67 $36,169 $12,377 $23,791 $6,884,521
6 68 $36,169 $12,335 $23,834 $6,860,687
6 69 $36,169 $12,292 $23,877 $6,836,811
6 70 $36,169 $12,249 $23,919 $6,812,891
6 71 $36,169 $12,206 $23,962 $6,788,929
6 72 $36,169 $12,163 $24,005 $6,764,924
7 73 $36,169 $12,120 $24,048 $6,740,876
7 74 $36,169 $12,077 $24,091 $6,716,785
7 75 $36,169 $12,034 $24,134 $6,692,650
7 76 $36,169 $11,991 $24,178 $6,668,473
7 77 $36,169 $11,948 $24,221 $6,644,252
7 78 $36,169 $11,904 $24,264 $6,619,987
7 79 $36,169 $11,861 $24,308 $6,595,680
7 80 $36,169 $11,817 $24,351 $6,571,328
7 81 $36,169 $11,774 $24,395 $6,546,933
7 82 $36,169 $11,730 $24,439 $6,522,494
7 83 $36,169 $11,686 $24,482 $6,498,012
7 84 $36,169 $11,642 $24,526 $6,473,486
8 85 $36,169 $11,598 $24,570 $6,448,915
8 86 $36,169 $11,554 $24,614 $6,424,301
8 87 $36,169 $11,510 $24,658 $6,399,643
8 88 $36,169 $11,466 $24,703 $6,374,940
8 89 $36,169 $11,422 $24,747 $6,350,193
8 90 $36,169 $11,377 $24,791 $6,325,402
8 91 $36,169 $11,333 $24,836 $6,300,566
8 92 $36,169 $11,289 $24,880 $6,275,686
8 93 $36,169 $11,244 $24,925 $6,250,762
8 94 $36,169 $11,199 $24,969 $6,225,792
8 95 $36,169 $11,155 $25,014 $6,200,778
8 96 $36,169 $11,110 $25,059 $6,175,719
9 97 $36,169 $11,065 $25,104 $6,150,615
9 98 $36,169 $11,020 $25,149 $6,125,467
9 99 $36,169 $10,975 $25,194 $6,100,273
9 100 $36,169 $10,930 $25,239 $6,075,034
9 101 $36,169 $10,884 $25,284 $6,049,750
9 102 $36,169 $10,839 $25,329 $6,024,420
9 103 $36,169 $10,794 $25,375 $5,999,045
9 104 $36,169 $10,748 $25,420 $5,973,625
9 105 $36,169 $10,703 $25,466 $5,948,159
9 106 $36,169 $10,657 $25,512 $5,922,648
9 107 $36,169 $10,611 $25,557 $5,897,090
9 108 $36,169 $10,566 $25,603 $5,871,487
10 109 $36,169 $10,520 $25,649 $5,845,838
10 110 $36,169 $10,474 $25,695 $5,820,144
10 111 $36,169 $10,428 $25,741 $5,794,403
10 112 $36,169 $10,382 $25,787 $5,768,616
10 113 $36,169 $10,335 $25,833 $5,742,783
10 114 $36,169 $10,289 $25,879 $5,716,903
10 115 $36,169 $10,243 $25,926 $5,690,977
10 116 $36,169 $10,196 $25,972 $5,665,005
10 117 $36,169 $10,150 $26,019 $5,638,986
10 118 $36,169 $10,103 $26,065 $5,612,921
10 119 $36,169 $10,056 $26,112 $5,586,808
10 120 $36,169 $10,010 $26,159 $5,560,650
11 121 $36,169 $9,963 $26,206 $5,534,444
11 122 $36,169 $9,916 $26,253 $5,508,191
11 123 $36,169 $9,869 $26,300 $5,481,891
11 124 $36,169 $9,822 $26,347 $5,455,544
11 125 $36,169 $9,775 $26,394 $5,429,150
11 126 $36,169 $9,727 $26,441 $5,402,709
11 127 $36,169 $9,680 $26,489 $5,376,220
11 128 $36,169 $9,632 $26,536 $5,349,684
11 129 $36,169 $9,585 $26,584 $5,323,100
11 130 $36,169 $9,537 $26,631 $5,296,469
11 131 $36,169 $9,490 $26,679 $5,269,789
11 132 $36,169 $9,442 $26,727 $5,243,063
12 133 $36,169 $9,394 $26,775 $5,216,288
12 134 $36,169 $9,346 $26,823 $5,189,465
12 135 $36,169 $9,298 $26,871 $5,162,594
12 136 $36,169 $9,250 $26,919 $5,135,675
12 137 $36,169 $9,201 $26,967 $5,108,708
12 138 $36,169 $9,153 $27,016 $5,081,692
12 139 $36,169 $9,105 $27,064 $5,054,628
12 140 $36,169 $9,056 $27,112 $5,027,516
12 141 $36,169 $9,008 $27,161 $5,000,355
12 142 $36,169 $8,959 $27,210 $4,973,145
12 143 $36,169 $8,910 $27,258 $4,945,887
12 144 $36,169 $8,861 $27,307 $4,918,580
13 145 $36,169 $8,812 $27,356 $4,891,224
13 146 $36,169 $8,763 $27,405 $4,863,818
13 147 $36,169 $8,714 $27,454 $4,836,364
13 148 $36,169 $8,665 $27,503 $4,808,861
13 149 $36,169 $8,616 $27,553 $4,781,308
13 150 $36,169 $8,567 $27,602 $4,753,706
13 151 $36,169 $8,517 $27,652 $4,726,054
13 152 $36,169 $8,468 $27,701 $4,698,353
13 153 $36,169 $8,418 $27,751 $4,670,602
13 154 $36,169 $8,368 $27,800 $4,642,802
13 155 $36,169 $8,318 $27,850 $4,614,952
13 156 $36,169 $8,268 $27,900 $4,587,051
14 157 $36,169 $8,218 $27,950 $4,559,101
14 158 $36,169 $8,168 $28,000 $4,531,101
14 159 $36,169 $8,118 $28,050 $4,503,051
14 160 $36,169 $8,068 $28,101 $4,474,950
14 161 $36,169 $8,018 $28,151 $4,446,799
14 162 $36,169 $7,967 $28,201 $4,418,597
14 163 $36,169 $7,917 $28,252 $4,390,345
14 164 $36,169 $7,866 $28,303 $4,362,043
14 165 $36,169 $7,815 $28,353 $4,333,690
14 166 $36,169 $7,765 $28,404 $4,305,285
14 167 $36,169 $7,714 $28,455 $4,276,831
14 168 $36,169 $7,663 $28,506 $4,248,325
15 169 $36,169 $7,612 $28,557 $4,219,767
15 170 $36,169 $7,560 $28,608 $4,191,159
15 171 $36,169 $7,509 $28,659 $4,162,500
15 172 $36,169 $7,458 $28,711 $4,133,789
15 173 $36,169 $7,406 $28,762 $4,105,027
15 174 $36,169 $7,355 $28,814 $4,076,213
15 175 $36,169 $7,303 $28,865 $4,047,348
15 176 $36,169 $7,251 $28,917 $4,018,430
15 177 $36,169 $7,200 $28,969 $3,989,461
15 178 $36,169 $7,148 $29,021 $3,960,441
15 179 $36,169 $7,096 $29,073 $3,931,368
15 180 $36,169 $7,044 $29,125 $3,902,243
16 181 $36,169 $6,992 $29,177 $3,873,066
16 182 $36,169 $6,939 $29,229 $3,843,836
16 183 $36,169 $6,887 $29,282 $3,814,555
16 184 $36,169 $6,834 $29,334 $3,785,220
16 185 $36,169 $6,782 $29,387 $3,755,834
16 186 $36,169 $6,729 $29,439 $3,726,394
16 187 $36,169 $6,676 $29,492 $3,696,902
16 188 $36,169 $6,624 $29,545 $3,667,357
16 189 $36,169 $6,571 $29,598 $3,637,759
16 190 $36,169 $6,518 $29,651 $3,608,108
16 191 $36,169 $6,465 $29,704 $3,578,404
16 192 $36,169 $6,411 $29,757 $3,548,647
17 193 $36,169 $6,358 $29,811 $3,518,836
17 194 $36,169 $6,305 $29,864 $3,488,972
17 195 $36,169 $6,251 $29,918 $3,459,054
17 196 $36,169 $6,197 $29,971 $3,429,083
17 197 $36,169 $6,144 $30,025 $3,399,058
17 198 $36,169 $6,090 $30,079 $3,368,980
17 199 $36,169 $6,036 $30,133 $3,338,847
17 200 $36,169 $5,982 $30,187 $3,308,661
17 201 $36,169 $5,928 $30,241 $3,278,420
17 202 $36,169 $5,874 $30,295 $3,248,125
17 203 $36,169 $5,820 $30,349 $3,217,776
17 204 $36,169 $5,765 $30,403 $3,187,373
18 205 $36,169 $5,711 $30,458 $3,156,915
18 206 $36,169 $5,656 $30,512 $3,126,402
18 207 $36,169 $5,601 $30,567 $3,095,835
18 208 $36,169 $5,547 $30,622 $3,065,213
18 209 $36,169 $5,492 $30,677 $3,034,536
18 210 $36,169 $5,437 $30,732 $3,003,805
18 211 $36,169 $5,382 $30,787 $2,973,018
18 212 $36,169 $5,327 $30,842 $2,942,176
18 213 $36,169 $5,271 $30,897 $2,911,279
18 214 $36,169 $5,216 $30,953 $2,880,326
18 215 $36,169 $5,161 $31,008 $2,849,318
18 216 $36,169 $5,105 $31,064 $2,818,254
19 217 $36,169 $5,049 $31,119 $2,787,135
19 218 $36,169 $4,994 $31,175 $2,755,960
19 219 $36,169 $4,938 $31,231 $2,724,729
19 220 $36,169 $4,882 $31,287 $2,693,443
19 221 $36,169 $4,826 $31,343 $2,662,100
19 222 $36,169 $4,770 $31,399 $2,630,701
19 223 $36,169 $4,713 $31,455 $2,599,245
19 224 $36,169 $4,657 $31,512 $2,567,734
19 225 $36,169 $4,601 $31,568 $2,536,166
19 226 $36,169 $4,544 $31,625 $2,504,541
19 227 $36,169 $4,487 $31,681 $2,472,860
19 228 $36,169 $4,431 $31,738 $2,441,121
20 229 $36,169 $4,374 $31,795 $2,409,327
20 230 $36,169 $4,317 $31,852 $2,377,475
20 231 $36,169 $4,260 $31,909 $2,345,566
20 232 $36,169 $4,202 $31,966 $2,313,599
20 233 $36,169 $4,145 $32,023 $2,281,576
20 234 $36,169 $4,088 $32,081 $2,249,495
20 235 $36,169 $4,030 $32,138 $2,217,357
20 236 $36,169 $3,973 $32,196 $2,185,161
20 237 $36,169 $3,915 $32,254 $2,152,908
20 238 $36,169 $3,857 $32,311 $2,120,596
20 239 $36,169 $3,799 $32,369 $2,088,227
20 240 $36,169 $3,741 $32,427 $2,055,800
21 241 $36,169 $3,683 $32,485 $2,023,314
21 242 $36,169 $3,625 $32,544 $1,990,771
21 243 $36,169 $3,567 $32,602 $1,958,169
21 244 $36,169 $3,508 $32,660 $1,925,509
21 245 $36,169 $3,450 $32,719 $1,892,790
21 246 $36,169 $3,391 $32,777 $1,860,013
21 247 $36,169 $3,333 $32,836 $1,827,177
21 248 $36,169 $3,274 $32,895 $1,794,282
21 249 $36,169 $3,215 $32,954 $1,761,328
21 250 $36,169 $3,156 $33,013 $1,728,315
21 251 $36,169 $3,097 $33,072 $1,695,243
21 252 $36,169 $3,037 $33,131 $1,662,111
22 253 $36,169 $2,978 $33,191 $1,628,921
22 254 $36,169 $2,918 $33,250 $1,595,671
22 255 $36,169 $2,859 $33,310 $1,562,361
22 256 $36,169 $2,799 $33,369 $1,528,992
22 257 $36,169 $2,739 $33,429 $1,495,562
22 258 $36,169 $2,680 $33,489 $1,462,073
22 259 $36,169 $2,620 $33,549 $1,428,524
22 260 $36,169 $2,559 $33,609 $1,394,915
22 261 $36,169 $2,499 $33,669 $1,361,246
22 262 $36,169 $2,439 $33,730 $1,327,516
22 263 $36,169 $2,378 $33,790 $1,293,726
22 264 $36,169 $2,318 $33,851 $1,259,875
23 265 $36,169 $2,257 $33,911 $1,225,964
23 266 $36,169 $2,197 $33,972 $1,191,992
23 267 $36,169 $2,136 $34,033 $1,157,959
23 268 $36,169 $2,075 $34,094 $1,123,865
23 269 $36,169 $2,014 $34,155 $1,089,710
23 270 $36,169 $1,952 $34,216 $1,055,493
23 271 $36,169 $1,891 $34,278 $1,021,216
23 272 $36,169 $1,830 $34,339 $986,877
23 273 $36,169 $1,768 $34,400 $952,476
23 274 $36,169 $1,707 $34,462 $918,014
23 275 $36,169 $1,645 $34,524 $883,490
23 276 $36,169 $1,583 $34,586 $848,905
24 277 $36,169 $1,521 $34,648 $814,257
24 278 $36,169 $1,459 $34,710 $779,547
24 279 $36,169 $1,397 $34,772 $744,775
24 280 $36,169 $1,334 $34,834 $709,941
24 281 $36,169 $1,272 $34,897 $675,044
24 282 $36,169 $1,209 $34,959 $640,085
24 283 $36,169 $1,147 $35,022 $605,063
24 284 $36,169 $1,084 $35,085 $569,979
24 285 $36,169 $1,021 $35,147 $534,831
24 286 $36,169 $958 $35,210 $499,621
24 287 $36,169 $895 $35,273 $464,348
24 288 $36,169 $832 $35,337 $429,011
25 289 $36,169 $769 $35,400 $393,611
25 290 $36,169 $705 $35,463 $358,148
25 291 $36,169 $642 $35,527 $322,621
25 292 $36,169 $578 $35,591 $287,030
25 293 $36,169 $514 $35,654 $251,376
25 294 $36,169 $450 $35,718 $215,657
25 295 $36,169 $386 $35,782 $179,875
25 296 $36,169 $322 $35,846 $144,029
25 297 $36,169 $258 $35,911 $108,118
25 298 $36,169 $194 $35,975 $72,143
25 299 $36,169 $129 $36,039 $36,104
25 300 $36,169 $65 $36,104 $0