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 $6,760,000
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 $6,929,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$6,760,000
 
每月還款 (港幣)
$43,723
總貸款額 (港幣)
$10,140,000
+
總利息 (港幣)
$2,976,949
=
總還款額 (港幣)
$13,116,949
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 $43,723 $18,168 $25,556 $10,114,444
1 2 $43,723 $18,122 $25,601 $10,088,843
1 3 $43,723 $18,076 $25,647 $10,063,196
1 4 $43,723 $18,030 $25,693 $10,037,502
1 5 $43,723 $17,984 $25,739 $10,011,763
1 6 $43,723 $17,938 $25,785 $9,985,978
1 7 $43,723 $17,892 $25,832 $9,960,146
1 8 $43,723 $17,845 $25,878 $9,934,268
1 9 $43,723 $17,799 $25,924 $9,908,344
1 10 $43,723 $17,752 $25,971 $9,882,373
1 11 $43,723 $17,706 $26,017 $9,856,356
1 12 $43,723 $17,659 $26,064 $9,830,292
2 13 $43,723 $17,613 $26,111 $9,804,181
2 14 $43,723 $17,566 $26,157 $9,778,024
2 15 $43,723 $17,519 $26,204 $9,751,820
2 16 $43,723 $17,472 $26,251 $9,725,569
2 17 $43,723 $17,425 $26,298 $9,699,271
2 18 $43,723 $17,378 $26,345 $9,672,925
2 19 $43,723 $17,331 $26,393 $9,646,533
2 20 $43,723 $17,283 $26,440 $9,620,093
2 21 $43,723 $17,236 $26,487 $9,593,606
2 22 $43,723 $17,189 $26,535 $9,567,071
2 23 $43,723 $17,141 $26,582 $9,540,489
2 24 $43,723 $17,093 $26,630 $9,513,859
3 25 $43,723 $17,046 $26,677 $9,487,182
3 26 $43,723 $16,998 $26,725 $9,460,456
3 27 $43,723 $16,950 $26,773 $9,433,683
3 28 $43,723 $16,902 $26,821 $9,406,862
3 29 $43,723 $16,854 $26,869 $9,379,993
3 30 $43,723 $16,806 $26,917 $9,353,076
3 31 $43,723 $16,758 $26,966 $9,326,110
3 32 $43,723 $16,709 $27,014 $9,299,096
3 33 $43,723 $16,661 $27,062 $9,272,034
3 34 $43,723 $16,612 $27,111 $9,244,923
3 35 $43,723 $16,564 $27,159 $9,217,764
3 36 $43,723 $16,515 $27,208 $9,190,556
4 37 $43,723 $16,466 $27,257 $9,163,299
4 38 $43,723 $16,418 $27,306 $9,135,993
4 39 $43,723 $16,369 $27,355 $9,108,639
4 40 $43,723 $16,320 $27,404 $9,081,235
4 41 $43,723 $16,271 $27,453 $9,053,783
4 42 $43,723 $16,221 $27,502 $9,026,281
4 43 $43,723 $16,172 $27,551 $8,998,730
4 44 $43,723 $16,123 $27,600 $8,971,129
4 45 $43,723 $16,073 $27,650 $8,943,479
4 46 $43,723 $16,024 $27,699 $8,915,780
4 47 $43,723 $15,974 $27,749 $8,888,031
4 48 $43,723 $15,924 $27,799 $8,860,232
5 49 $43,723 $15,875 $27,849 $8,832,384
5 50 $43,723 $15,825 $27,898 $8,804,485
5 51 $43,723 $15,775 $27,948 $8,776,537
5 52 $43,723 $15,725 $27,999 $8,748,538
5 53 $43,723 $15,674 $28,049 $8,720,489
5 54 $43,723 $15,624 $28,099 $8,692,391
5 55 $43,723 $15,574 $28,149 $8,664,241
5 56 $43,723 $15,523 $28,200 $8,636,041
5 57 $43,723 $15,473 $28,250 $8,607,791
5 58 $43,723 $15,422 $28,301 $8,579,490
5 59 $43,723 $15,372 $28,352 $8,551,139
5 60 $43,723 $15,321 $28,402 $8,522,736
6 61 $43,723 $15,270 $28,453 $8,494,283
6 62 $43,723 $15,219 $28,504 $8,465,779
6 63 $43,723 $15,168 $28,555 $8,437,224
6 64 $43,723 $15,117 $28,606 $8,408,617
6 65 $43,723 $15,065 $28,658 $8,379,959
6 66 $43,723 $15,014 $28,709 $8,351,250
6 67 $43,723 $14,963 $28,761 $8,322,490
6 68 $43,723 $14,911 $28,812 $8,293,678
6 69 $43,723 $14,860 $28,864 $8,264,814
6 70 $43,723 $14,808 $28,915 $8,235,899
6 71 $43,723 $14,756 $28,967 $8,206,932
6 72 $43,723 $14,704 $29,019 $8,177,913
7 73 $43,723 $14,652 $29,071 $8,148,841
7 74 $43,723 $14,600 $29,123 $8,119,718
7 75 $43,723 $14,548 $29,175 $8,090,543
7 76 $43,723 $14,496 $29,228 $8,061,315
7 77 $43,723 $14,443 $29,280 $8,032,035
7 78 $43,723 $14,391 $29,332 $8,002,703
7 79 $43,723 $14,338 $29,385 $7,973,318
7 80 $43,723 $14,286 $29,438 $7,943,880
7 81 $43,723 $14,233 $29,490 $7,914,390
7 82 $43,723 $14,180 $29,543 $7,884,847
7 83 $43,723 $14,127 $29,596 $7,855,251
7 84 $43,723 $14,074 $29,649 $7,825,601
8 85 $43,723 $14,021 $29,702 $7,795,899
8 86 $43,723 $13,968 $29,756 $7,766,144
8 87 $43,723 $13,914 $29,809 $7,736,335
8 88 $43,723 $13,861 $29,862 $7,706,473
8 89 $43,723 $13,807 $29,916 $7,676,557
8 90 $43,723 $13,754 $29,969 $7,646,587
8 91 $43,723 $13,700 $30,023 $7,616,564
8 92 $43,723 $13,646 $30,077 $7,586,488
8 93 $43,723 $13,592 $30,131 $7,556,357
8 94 $43,723 $13,538 $30,185 $7,526,172
8 95 $43,723 $13,484 $30,239 $7,495,933
8 96 $43,723 $13,430 $30,293 $7,465,641
9 97 $43,723 $13,376 $30,347 $7,435,293
9 98 $43,723 $13,322 $30,402 $7,404,892
9 99 $43,723 $13,267 $30,456 $7,374,436
9 100 $43,723 $13,213 $30,511 $7,343,925
9 101 $43,723 $13,158 $30,565 $7,313,360
9 102 $43,723 $13,103 $30,620 $7,282,740
9 103 $43,723 $13,048 $30,675 $7,252,065
9 104 $43,723 $12,993 $30,730 $7,221,335
9 105 $43,723 $12,938 $30,785 $7,190,550
9 106 $43,723 $12,883 $30,840 $7,159,710
9 107 $43,723 $12,828 $30,895 $7,128,814
9 108 $43,723 $12,772 $30,951 $7,097,864
10 109 $43,723 $12,717 $31,006 $7,066,858
10 110 $43,723 $12,661 $31,062 $7,035,796
10 111 $43,723 $12,606 $31,117 $7,004,679
10 112 $43,723 $12,550 $31,173 $6,973,505
10 113 $43,723 $12,494 $31,229 $6,942,276
10 114 $43,723 $12,438 $31,285 $6,910,992
10 115 $43,723 $12,382 $31,341 $6,879,651
10 116 $43,723 $12,326 $31,397 $6,848,253
10 117 $43,723 $12,270 $31,453 $6,816,800
10 118 $43,723 $12,213 $31,510 $6,785,290
10 119 $43,723 $12,157 $31,566 $6,753,724
10 120 $43,723 $12,100 $31,623 $6,722,101
11 121 $43,723 $12,044 $31,679 $6,690,422
11 122 $43,723 $11,987 $31,736 $6,658,686
11 123 $43,723 $11,930 $31,793 $6,626,893
11 124 $43,723 $11,873 $31,850 $6,595,043
11 125 $43,723 $11,816 $31,907 $6,563,136
11 126 $43,723 $11,759 $31,964 $6,531,172
11 127 $43,723 $11,702 $32,021 $6,499,150
11 128 $43,723 $11,644 $32,079 $6,467,071
11 129 $43,723 $11,587 $32,136 $6,434,935
11 130 $43,723 $11,529 $32,194 $6,402,741
11 131 $43,723 $11,472 $32,252 $6,370,489
11 132 $43,723 $11,414 $32,309 $6,338,180
12 133 $43,723 $11,356 $32,367 $6,305,813
12 134 $43,723 $11,298 $32,425 $6,273,388
12 135 $43,723 $11,240 $32,483 $6,240,904
12 136 $43,723 $11,182 $32,542 $6,208,363
12 137 $43,723 $11,123 $32,600 $6,175,763
12 138 $43,723 $11,065 $32,658 $6,143,105
12 139 $43,723 $11,006 $32,717 $6,110,388
12 140 $43,723 $10,948 $32,775 $6,077,612
12 141 $43,723 $10,889 $32,834 $6,044,778
12 142 $43,723 $10,830 $32,893 $6,011,885
12 143 $43,723 $10,771 $32,952 $5,978,933
12 144 $43,723 $10,712 $33,011 $5,945,923
13 145 $43,723 $10,653 $33,070 $5,912,853
13 146 $43,723 $10,594 $33,129 $5,879,723
13 147 $43,723 $10,535 $33,189 $5,846,535
13 148 $43,723 $10,475 $33,248 $5,813,286
13 149 $43,723 $10,415 $33,308 $5,779,979
13 150 $43,723 $10,356 $33,367 $5,746,611
13 151 $43,723 $10,296 $33,427 $5,713,184
13 152 $43,723 $10,236 $33,487 $5,679,697
13 153 $43,723 $10,176 $33,547 $5,646,150
13 154 $43,723 $10,116 $33,607 $5,612,543
13 155 $43,723 $10,056 $33,667 $5,578,876
13 156 $43,723 $9,995 $33,728 $5,545,148
14 157 $43,723 $9,935 $33,788 $5,511,360
14 158 $43,723 $9,875 $33,849 $5,477,511
14 159 $43,723 $9,814 $33,909 $5,443,602
14 160 $43,723 $9,753 $33,970 $5,409,632
14 161 $43,723 $9,692 $34,031 $5,375,601
14 162 $43,723 $9,631 $34,092 $5,341,509
14 163 $43,723 $9,570 $34,153 $5,307,356
14 164 $43,723 $9,509 $34,214 $5,273,142
14 165 $43,723 $9,448 $34,275 $5,238,867
14 166 $43,723 $9,386 $34,337 $5,204,530
14 167 $43,723 $9,325 $34,398 $5,170,131
14 168 $43,723 $9,263 $34,460 $5,135,671
15 169 $43,723 $9,201 $34,522 $5,101,150
15 170 $43,723 $9,140 $34,584 $5,066,566
15 171 $43,723 $9,078 $34,646 $5,031,920
15 172 $43,723 $9,016 $34,708 $4,997,213
15 173 $43,723 $8,953 $34,770 $4,962,443
15 174 $43,723 $8,891 $34,832 $4,927,611
15 175 $43,723 $8,829 $34,895 $4,892,716
15 176 $43,723 $8,766 $34,957 $4,857,759
15 177 $43,723 $8,703 $35,020 $4,822,740
15 178 $43,723 $8,641 $35,082 $4,787,657
15 179 $43,723 $8,578 $35,145 $4,752,512
15 180 $43,723 $8,515 $35,208 $4,717,304
16 181 $43,723 $8,452 $35,271 $4,682,032
16 182 $43,723 $8,389 $35,335 $4,646,698
16 183 $43,723 $8,325 $35,398 $4,611,300
16 184 $43,723 $8,262 $35,461 $4,575,839
16 185 $43,723 $8,198 $35,525 $4,540,314
16 186 $43,723 $8,135 $35,588 $4,504,725
16 187 $43,723 $8,071 $35,652 $4,469,073
16 188 $43,723 $8,007 $35,716 $4,433,357
16 189 $43,723 $7,943 $35,780 $4,397,577
16 190 $43,723 $7,879 $35,844 $4,361,733
16 191 $43,723 $7,815 $35,908 $4,325,825
16 192 $43,723 $7,750 $35,973 $4,289,852
17 193 $43,723 $7,686 $36,037 $4,253,815
17 194 $43,723 $7,621 $36,102 $4,217,713
17 195 $43,723 $7,557 $36,166 $4,181,546
17 196 $43,723 $7,492 $36,231 $4,145,315
17 197 $43,723 $7,427 $36,296 $4,109,019
17 198 $43,723 $7,362 $36,361 $4,072,658
17 199 $43,723 $7,297 $36,426 $4,036,232
17 200 $43,723 $7,232 $36,492 $3,999,740
17 201 $43,723 $7,166 $36,557 $3,963,183
17 202 $43,723 $7,101 $36,622 $3,926,561
17 203 $43,723 $7,035 $36,688 $3,889,873
17 204 $43,723 $6,969 $36,754 $3,853,119
18 205 $43,723 $6,904 $36,820 $3,816,299
18 206 $43,723 $6,838 $36,886 $3,779,413
18 207 $43,723 $6,771 $36,952 $3,742,462
18 208 $43,723 $6,705 $37,018 $3,705,444
18 209 $43,723 $6,639 $37,084 $3,668,360
18 210 $43,723 $6,572 $37,151 $3,631,209
18 211 $43,723 $6,506 $37,217 $3,593,992
18 212 $43,723 $6,439 $37,284 $3,556,708
18 213 $43,723 $6,372 $37,351 $3,519,357
18 214 $43,723 $6,306 $37,418 $3,481,939
18 215 $43,723 $6,238 $37,485 $3,444,455
18 216 $43,723 $6,171 $37,552 $3,406,903
19 217 $43,723 $6,104 $37,619 $3,369,284
19 218 $43,723 $6,037 $37,687 $3,331,597
19 219 $43,723 $5,969 $37,754 $3,293,843
19 220 $43,723 $5,901 $37,822 $3,256,021
19 221 $43,723 $5,834 $37,889 $3,218,132
19 222 $43,723 $5,766 $37,957 $3,180,175
19 223 $43,723 $5,698 $38,025 $3,142,149
19 224 $43,723 $5,630 $38,093 $3,104,056
19 225 $43,723 $5,561 $38,162 $3,065,894
19 226 $43,723 $5,493 $38,230 $3,027,664
19 227 $43,723 $5,425 $38,299 $2,989,365
19 228 $43,723 $5,356 $38,367 $2,950,998
20 229 $43,723 $5,287 $38,436 $2,912,562
20 230 $43,723 $5,218 $38,505 $2,874,057
20 231 $43,723 $5,149 $38,574 $2,835,483
20 232 $43,723 $5,080 $38,643 $2,796,841
20 233 $43,723 $5,011 $38,712 $2,758,128
20 234 $43,723 $4,942 $38,782 $2,719,347
20 235 $43,723 $4,872 $38,851 $2,680,496
20 236 $43,723 $4,803 $38,921 $2,641,575
20 237 $43,723 $4,733 $38,990 $2,602,585
20 238 $43,723 $4,663 $39,060 $2,563,525
20 239 $43,723 $4,593 $39,130 $2,524,395
20 240 $43,723 $4,523 $39,200 $2,485,194
21 241 $43,723 $4,453 $39,271 $2,445,924
21 242 $43,723 $4,382 $39,341 $2,406,583
21 243 $43,723 $4,312 $39,411 $2,367,171
21 244 $43,723 $4,241 $39,482 $2,327,690
21 245 $43,723 $4,170 $39,553 $2,288,137
21 246 $43,723 $4,100 $39,624 $2,248,513
21 247 $43,723 $4,029 $39,695 $2,208,819
21 248 $43,723 $3,957 $39,766 $2,169,053
21 249 $43,723 $3,886 $39,837 $2,129,216
21 250 $43,723 $3,815 $39,908 $2,089,308
21 251 $43,723 $3,743 $39,980 $2,049,328
21 252 $43,723 $3,672 $40,051 $2,009,276
22 253 $43,723 $3,600 $40,123 $1,969,153
22 254 $43,723 $3,528 $40,195 $1,928,958
22 255 $43,723 $3,456 $40,267 $1,888,691
22 256 $43,723 $3,384 $40,339 $1,848,352
22 257 $43,723 $3,312 $40,412 $1,807,940
22 258 $43,723 $3,239 $40,484 $1,767,456
22 259 $43,723 $3,167 $40,556 $1,726,900
22 260 $43,723 $3,094 $40,629 $1,686,271
22 261 $43,723 $3,021 $40,702 $1,645,569
22 262 $43,723 $2,948 $40,775 $1,604,794
22 263 $43,723 $2,875 $40,848 $1,563,946
22 264 $43,723 $2,802 $40,921 $1,523,025
23 265 $43,723 $2,729 $40,994 $1,482,030
23 266 $43,723 $2,655 $41,068 $1,440,963
23 267 $43,723 $2,582 $41,141 $1,399,821
23 268 $43,723 $2,508 $41,215 $1,358,606
23 269 $43,723 $2,434 $41,289 $1,317,317
23 270 $43,723 $2,360 $41,363 $1,275,954
23 271 $43,723 $2,286 $41,437 $1,234,517
23 272 $43,723 $2,212 $41,511 $1,193,006
23 273 $43,723 $2,137 $41,586 $1,151,420
23 274 $43,723 $2,063 $41,660 $1,109,760
23 275 $43,723 $1,988 $41,735 $1,068,025
23 276 $43,723 $1,914 $41,810 $1,026,215
24 277 $43,723 $1,839 $41,885 $984,331
24 278 $43,723 $1,764 $41,960 $942,371
24 279 $43,723 $1,688 $42,035 $900,336
24 280 $43,723 $1,613 $42,110 $858,226
24 281 $43,723 $1,538 $42,186 $816,041
24 282 $43,723 $1,462 $42,261 $773,780
24 283 $43,723 $1,386 $42,337 $731,443
24 284 $43,723 $1,311 $42,413 $689,030
24 285 $43,723 $1,235 $42,489 $646,542
24 286 $43,723 $1,158 $42,565 $603,977
24 287 $43,723 $1,082 $42,641 $561,336
24 288 $43,723 $1,006 $42,717 $518,618
25 289 $43,723 $929 $42,794 $475,824
25 290 $43,723 $853 $42,871 $432,954
25 291 $43,723 $776 $42,947 $390,006
25 292 $43,723 $699 $43,024 $346,982
25 293 $43,723 $622 $43,101 $303,880
25 294 $43,723 $544 $43,179 $260,702
25 295 $43,723 $467 $43,256 $217,446
25 296 $43,723 $390 $43,334 $174,112
25 297 $43,723 $312 $43,411 $130,701
25 298 $43,723 $234 $43,489 $87,212
25 299 $43,723 $156 $43,567 $43,645
25 300 $43,723 $78 $43,645 $0