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 $6,600,000
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 $6,765,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$6,600,000
 
每月還款 (港幣)
$42,688
總貸款額 (港幣)
$9,900,000
+
總利息 (港幣)
$2,906,489
=
總還款額 (港幣)
$12,806,489
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 $42,688 $17,738 $24,951 $9,875,049
1 2 $42,688 $17,693 $24,995 $9,850,054
1 3 $42,688 $17,648 $25,040 $9,825,013
1 4 $42,688 $17,603 $25,085 $9,799,928
1 5 $42,688 $17,558 $25,130 $9,774,798
1 6 $42,688 $17,513 $25,175 $9,749,623
1 7 $42,688 $17,468 $25,220 $9,724,403
1 8 $42,688 $17,423 $25,265 $9,699,137
1 9 $42,688 $17,378 $25,311 $9,673,827
1 10 $42,688 $17,332 $25,356 $9,648,471
1 11 $42,688 $17,287 $25,401 $9,623,069
1 12 $42,688 $17,241 $25,447 $9,597,622
2 13 $42,688 $17,196 $25,493 $9,572,130
2 14 $42,688 $17,150 $25,538 $9,546,592
2 15 $42,688 $17,104 $25,584 $9,521,008
2 16 $42,688 $17,058 $25,630 $9,495,378
2 17 $42,688 $17,013 $25,676 $9,469,702
2 18 $42,688 $16,967 $25,722 $9,443,980
2 19 $42,688 $16,920 $25,768 $9,418,212
2 20 $42,688 $16,874 $25,814 $9,392,398
2 21 $42,688 $16,828 $25,860 $9,366,538
2 22 $42,688 $16,782 $25,907 $9,340,632
2 23 $42,688 $16,735 $25,953 $9,314,679
2 24 $42,688 $16,689 $25,999 $9,288,679
3 25 $42,688 $16,642 $26,046 $9,262,633
3 26 $42,688 $16,596 $26,093 $9,236,540
3 27 $42,688 $16,549 $26,139 $9,210,401
3 28 $42,688 $16,502 $26,186 $9,184,214
3 29 $42,688 $16,455 $26,233 $9,157,981
3 30 $42,688 $16,408 $26,280 $9,131,701
3 31 $42,688 $16,361 $26,327 $9,105,374
3 32 $42,688 $16,314 $26,375 $9,078,999
3 33 $42,688 $16,267 $26,422 $9,052,577
3 34 $42,688 $16,219 $26,469 $9,026,108
3 35 $42,688 $16,172 $26,517 $8,999,592
3 36 $42,688 $16,124 $26,564 $8,973,028
4 37 $42,688 $16,077 $26,612 $8,946,416
4 38 $42,688 $16,029 $26,659 $8,919,757
4 39 $42,688 $15,981 $26,707 $8,893,050
4 40 $42,688 $15,933 $26,755 $8,866,295
4 41 $42,688 $15,885 $26,803 $8,839,492
4 42 $42,688 $15,837 $26,851 $8,812,641
4 43 $42,688 $15,789 $26,899 $8,785,742
4 44 $42,688 $15,741 $26,947 $8,758,795
4 45 $42,688 $15,693 $26,995 $8,731,799
4 46 $42,688 $15,644 $27,044 $8,704,756
4 47 $42,688 $15,596 $27,092 $8,677,663
4 48 $42,688 $15,547 $27,141 $8,650,523
5 49 $42,688 $15,499 $27,189 $8,623,333
5 50 $42,688 $15,450 $27,238 $8,596,095
5 51 $42,688 $15,401 $27,287 $8,568,808
5 52 $42,688 $15,352 $27,336 $8,541,472
5 53 $42,688 $15,303 $27,385 $8,514,087
5 54 $42,688 $15,254 $27,434 $8,486,653
5 55 $42,688 $15,205 $27,483 $8,459,170
5 56 $42,688 $15,156 $27,532 $8,431,638
5 57 $42,688 $15,107 $27,582 $8,404,057
5 58 $42,688 $15,057 $27,631 $8,376,425
5 59 $42,688 $15,008 $27,681 $8,348,745
5 60 $42,688 $14,958 $27,730 $8,321,015
6 61 $42,688 $14,908 $27,780 $8,293,235
6 62 $42,688 $14,859 $27,830 $8,265,405
6 63 $42,688 $14,809 $27,879 $8,237,526
6 64 $42,688 $14,759 $27,929 $8,209,597
6 65 $42,688 $14,709 $27,979 $8,181,617
6 66 $42,688 $14,659 $28,030 $8,153,588
6 67 $42,688 $14,609 $28,080 $8,125,508
6 68 $42,688 $14,558 $28,130 $8,097,378
6 69 $42,688 $14,508 $28,180 $8,069,197
6 70 $42,688 $14,457 $28,231 $8,040,966
6 71 $42,688 $14,407 $28,282 $8,012,685
6 72 $42,688 $14,356 $28,332 $7,984,352
7 73 $42,688 $14,305 $28,383 $7,955,969
7 74 $42,688 $14,254 $28,434 $7,927,536
7 75 $42,688 $14,204 $28,485 $7,899,051
7 76 $42,688 $14,152 $28,536 $7,870,515
7 77 $42,688 $14,101 $28,587 $7,841,928
7 78 $42,688 $14,050 $28,638 $7,813,290
7 79 $42,688 $13,999 $28,689 $7,784,600
7 80 $42,688 $13,947 $28,741 $7,755,859
7 81 $42,688 $13,896 $28,792 $7,727,067
7 82 $42,688 $13,844 $28,844 $7,698,223
7 83 $42,688 $13,793 $28,896 $7,669,327
7 84 $42,688 $13,741 $28,947 $7,640,380
8 85 $42,688 $13,689 $28,999 $7,611,381
8 86 $42,688 $13,637 $29,051 $7,582,330
8 87 $42,688 $13,585 $29,103 $7,553,226
8 88 $42,688 $13,533 $29,155 $7,524,071
8 89 $42,688 $13,481 $29,208 $7,494,863
8 90 $42,688 $13,428 $29,260 $7,465,603
8 91 $42,688 $13,376 $29,312 $7,436,291
8 92 $42,688 $13,323 $29,365 $7,406,926
8 93 $42,688 $13,271 $29,418 $7,377,508
8 94 $42,688 $13,218 $29,470 $7,348,038
8 95 $42,688 $13,165 $29,523 $7,318,515
8 96 $42,688 $13,112 $29,576 $7,288,939
9 97 $42,688 $13,059 $29,629 $7,259,310
9 98 $42,688 $13,006 $29,682 $7,229,628
9 99 $42,688 $12,953 $29,735 $7,199,893
9 100 $42,688 $12,900 $29,788 $7,170,104
9 101 $42,688 $12,846 $29,842 $7,140,262
9 102 $42,688 $12,793 $29,895 $7,110,367
9 103 $42,688 $12,739 $29,949 $7,080,418
9 104 $42,688 $12,686 $30,003 $7,050,416
9 105 $42,688 $12,632 $30,056 $7,020,359
9 106 $42,688 $12,578 $30,110 $6,990,249
9 107 $42,688 $12,524 $30,164 $6,960,085
9 108 $42,688 $12,470 $30,218 $6,929,867
10 109 $42,688 $12,416 $30,272 $6,899,595
10 110 $42,688 $12,362 $30,327 $6,869,268
10 111 $42,688 $12,307 $30,381 $6,838,887
10 112 $42,688 $12,253 $30,435 $6,808,452
10 113 $42,688 $12,198 $30,490 $6,777,962
10 114 $42,688 $12,144 $30,544 $6,747,418
10 115 $42,688 $12,089 $30,599 $6,716,819
10 116 $42,688 $12,034 $30,654 $6,686,165
10 117 $42,688 $11,979 $30,709 $6,655,456
10 118 $42,688 $11,924 $30,764 $6,624,692
10 119 $42,688 $11,869 $30,819 $6,593,873
10 120 $42,688 $11,814 $30,874 $6,562,998
11 121 $42,688 $11,759 $30,930 $6,532,069
11 122 $42,688 $11,703 $30,985 $6,501,084
11 123 $42,688 $11,648 $31,041 $6,470,043
11 124 $42,688 $11,592 $31,096 $6,438,947
11 125 $42,688 $11,536 $31,152 $6,407,795
11 126 $42,688 $11,481 $31,208 $6,376,588
11 127 $42,688 $11,425 $31,264 $6,345,324
11 128 $42,688 $11,369 $31,320 $6,314,004
11 129 $42,688 $11,313 $31,376 $6,282,629
11 130 $42,688 $11,256 $31,432 $6,251,197
11 131 $42,688 $11,200 $31,488 $6,219,709
11 132 $42,688 $11,144 $31,545 $6,188,164
12 133 $42,688 $11,087 $31,601 $6,156,563
12 134 $42,688 $11,031 $31,658 $6,124,905
12 135 $42,688 $10,974 $31,715 $6,093,190
12 136 $42,688 $10,917 $31,771 $6,061,419
12 137 $42,688 $10,860 $31,828 $6,029,591
12 138 $42,688 $10,803 $31,885 $5,997,706
12 139 $42,688 $10,746 $31,942 $5,965,763
12 140 $42,688 $10,689 $32,000 $5,933,764
12 141 $42,688 $10,631 $32,057 $5,901,707
12 142 $42,688 $10,574 $32,114 $5,869,592
12 143 $42,688 $10,516 $32,172 $5,837,420
12 144 $42,688 $10,459 $32,230 $5,805,191
13 145 $42,688 $10,401 $32,287 $5,772,903
13 146 $42,688 $10,343 $32,345 $5,740,558
13 147 $42,688 $10,285 $32,403 $5,708,155
13 148 $42,688 $10,227 $32,461 $5,675,694
13 149 $42,688 $10,169 $32,519 $5,643,175
13 150 $42,688 $10,111 $32,578 $5,610,597
13 151 $42,688 $10,052 $32,636 $5,577,961
13 152 $42,688 $9,994 $32,694 $5,545,266
13 153 $42,688 $9,935 $32,753 $5,512,513
13 154 $42,688 $9,877 $32,812 $5,479,702
13 155 $42,688 $9,818 $32,870 $5,446,831
13 156 $42,688 $9,759 $32,929 $5,413,902
14 157 $42,688 $9,700 $32,988 $5,380,913
14 158 $42,688 $9,641 $33,047 $5,347,866
14 159 $42,688 $9,582 $33,107 $5,314,759
14 160 $42,688 $9,522 $33,166 $5,281,593
14 161 $42,688 $9,463 $33,225 $5,248,368
14 162 $42,688 $9,403 $33,285 $5,215,083
14 163 $42,688 $9,344 $33,345 $5,181,738
14 164 $42,688 $9,284 $33,404 $5,148,334
14 165 $42,688 $9,224 $33,464 $5,114,870
14 166 $42,688 $9,164 $33,524 $5,081,346
14 167 $42,688 $9,104 $33,584 $5,047,761
14 168 $42,688 $9,044 $33,644 $5,014,117
15 169 $42,688 $8,984 $33,705 $4,980,412
15 170 $42,688 $8,923 $33,765 $4,946,647
15 171 $42,688 $8,863 $33,826 $4,912,822
15 172 $42,688 $8,802 $33,886 $4,878,936
15 173 $42,688 $8,741 $33,947 $4,844,989
15 174 $42,688 $8,681 $34,008 $4,810,981
15 175 $42,688 $8,620 $34,069 $4,776,912
15 176 $42,688 $8,559 $34,130 $4,742,783
15 177 $42,688 $8,497 $34,191 $4,708,592
15 178 $42,688 $8,436 $34,252 $4,674,340
15 179 $42,688 $8,375 $34,313 $4,640,026
15 180 $42,688 $8,313 $34,375 $4,605,651
16 181 $42,688 $8,252 $34,437 $4,571,215
16 182 $42,688 $8,190 $34,498 $4,536,717
16 183 $42,688 $8,128 $34,560 $4,502,157
16 184 $42,688 $8,066 $34,622 $4,467,535
16 185 $42,688 $8,004 $34,684 $4,432,851
16 186 $42,688 $7,942 $34,746 $4,398,105
16 187 $42,688 $7,880 $34,808 $4,363,296
16 188 $42,688 $7,818 $34,871 $4,328,426
16 189 $42,688 $7,755 $34,933 $4,293,492
16 190 $42,688 $7,693 $34,996 $4,258,497
16 191 $42,688 $7,630 $35,058 $4,223,438
16 192 $42,688 $7,567 $35,121 $4,188,317
17 193 $42,688 $7,504 $35,184 $4,153,133
17 194 $42,688 $7,441 $35,247 $4,117,885
17 195 $42,688 $7,378 $35,310 $4,082,575
17 196 $42,688 $7,315 $35,374 $4,047,201
17 197 $42,688 $7,251 $35,437 $4,011,764
17 198 $42,688 $7,188 $35,501 $3,976,264
17 199 $42,688 $7,124 $35,564 $3,940,699
17 200 $42,688 $7,060 $35,628 $3,905,072
17 201 $42,688 $6,997 $35,692 $3,869,380
17 202 $42,688 $6,933 $35,756 $3,833,624
17 203 $42,688 $6,869 $35,820 $3,797,805
17 204 $42,688 $6,804 $35,884 $3,761,921
18 205 $42,688 $6,740 $35,948 $3,725,972
18 206 $42,688 $6,676 $36,013 $3,689,960
18 207 $42,688 $6,611 $36,077 $3,653,883
18 208 $42,688 $6,547 $36,142 $3,617,741
18 209 $42,688 $6,482 $36,207 $3,581,534
18 210 $42,688 $6,417 $36,271 $3,545,263
18 211 $42,688 $6,352 $36,336 $3,508,927
18 212 $42,688 $6,287 $36,401 $3,472,525
18 213 $42,688 $6,222 $36,467 $3,436,059
18 214 $42,688 $6,156 $36,532 $3,399,527
18 215 $42,688 $6,091 $36,597 $3,362,929
18 216 $42,688 $6,025 $36,663 $3,326,266
19 217 $42,688 $5,960 $36,729 $3,289,537
19 218 $42,688 $5,894 $36,795 $3,252,743
19 219 $42,688 $5,828 $36,860 $3,215,882
19 220 $42,688 $5,762 $36,927 $3,178,956
19 221 $42,688 $5,696 $36,993 $3,141,963
19 222 $42,688 $5,629 $37,059 $3,104,904
19 223 $42,688 $5,563 $37,125 $3,067,779
19 224 $42,688 $5,496 $37,192 $3,030,587
19 225 $42,688 $5,430 $37,258 $2,993,328
19 226 $42,688 $5,363 $37,325 $2,956,003
19 227 $42,688 $5,296 $37,392 $2,918,611
19 228 $42,688 $5,229 $37,459 $2,881,152
20 229 $42,688 $5,162 $37,526 $2,843,626
20 230 $42,688 $5,095 $37,593 $2,806,032
20 231 $42,688 $5,027 $37,661 $2,768,371
20 232 $42,688 $4,960 $37,728 $2,730,643
20 233 $42,688 $4,892 $37,796 $2,692,847
20 234 $42,688 $4,825 $37,864 $2,654,984
20 235 $42,688 $4,757 $37,931 $2,617,052
20 236 $42,688 $4,689 $37,999 $2,579,053
20 237 $42,688 $4,621 $38,067 $2,540,985
20 238 $42,688 $4,553 $38,136 $2,502,850
20 239 $42,688 $4,484 $38,204 $2,464,646
20 240 $42,688 $4,416 $38,272 $2,426,373
21 241 $42,688 $4,347 $38,341 $2,388,032
21 242 $42,688 $4,279 $38,410 $2,349,622
21 243 $42,688 $4,210 $38,479 $2,311,144
21 244 $42,688 $4,141 $38,547 $2,272,596
21 245 $42,688 $4,072 $38,617 $2,233,980
21 246 $42,688 $4,003 $38,686 $2,195,294
21 247 $42,688 $3,933 $38,755 $2,156,539
21 248 $42,688 $3,864 $38,824 $2,117,714
21 249 $42,688 $3,794 $38,894 $2,078,820
21 250 $42,688 $3,725 $38,964 $2,039,857
21 251 $42,688 $3,655 $39,034 $2,000,823
21 252 $42,688 $3,585 $39,103 $1,961,720
22 253 $42,688 $3,515 $39,174 $1,922,546
22 254 $42,688 $3,445 $39,244 $1,883,302
22 255 $42,688 $3,374 $39,314 $1,843,988
22 256 $42,688 $3,304 $39,384 $1,804,604
22 257 $42,688 $3,233 $39,455 $1,765,149
22 258 $42,688 $3,163 $39,526 $1,725,623
22 259 $42,688 $3,092 $39,597 $1,686,026
22 260 $42,688 $3,021 $39,667 $1,646,359
22 261 $42,688 $2,950 $39,739 $1,606,620
22 262 $42,688 $2,879 $39,810 $1,566,811
22 263 $42,688 $2,807 $39,881 $1,526,929
22 264 $42,688 $2,736 $39,953 $1,486,977
23 265 $42,688 $2,664 $40,024 $1,446,953
23 266 $42,688 $2,592 $40,096 $1,406,857
23 267 $42,688 $2,521 $40,168 $1,366,689
23 268 $42,688 $2,449 $40,240 $1,326,450
23 269 $42,688 $2,377 $40,312 $1,286,138
23 270 $42,688 $2,304 $40,384 $1,245,754
23 271 $42,688 $2,232 $40,456 $1,205,298
23 272 $42,688 $2,159 $40,529 $1,164,769
23 273 $42,688 $2,087 $40,601 $1,124,167
23 274 $42,688 $2,014 $40,674 $1,083,493
23 275 $42,688 $1,941 $40,747 $1,042,746
23 276 $42,688 $1,868 $40,820 $1,001,926
24 277 $42,688 $1,795 $40,893 $961,033
24 278 $42,688 $1,722 $40,966 $920,067
24 279 $42,688 $1,648 $41,040 $879,027
24 280 $42,688 $1,575 $41,113 $837,913
24 281 $42,688 $1,501 $41,187 $796,726
24 282 $42,688 $1,427 $41,261 $755,465
24 283 $42,688 $1,354 $41,335 $714,131
24 284 $42,688 $1,279 $41,409 $672,722
24 285 $42,688 $1,205 $41,483 $631,239
24 286 $42,688 $1,131 $41,557 $589,682
24 287 $42,688 $1,057 $41,632 $548,050
24 288 $42,688 $982 $41,706 $506,343
25 289 $42,688 $907 $41,781 $464,562
25 290 $42,688 $832 $41,856 $422,706
25 291 $42,688 $757 $41,931 $380,775
25 292 $42,688 $682 $42,006 $338,769
25 293 $42,688 $607 $42,081 $296,688
25 294 $42,688 $532 $42,157 $254,531
25 295 $42,688 $456 $42,232 $212,299
25 296 $42,688 $380 $42,308 $169,991
25 297 $42,688 $305 $42,384 $127,607
25 298 $42,688 $229 $42,460 $85,148
25 299 $42,688 $153 $42,536 $42,612
25 300 $42,688 $76 $42,612 $0