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 $3,592,000
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 $3,681,800
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$3,592,000
 
每月還款 (港幣)
$23,233
總貸款額 (港幣)
$5,388,000
+
總利息 (港幣)
$1,581,834
=
總還款額 (港幣)
$6,969,834
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 $23,233 $9,654 $13,579 $5,374,421
1 2 $23,233 $9,629 $13,604 $5,360,817
1 3 $23,233 $9,605 $13,628 $5,347,189
1 4 $23,233 $9,580 $13,652 $5,333,537
1 5 $23,233 $9,556 $13,677 $5,319,860
1 6 $23,233 $9,531 $13,701 $5,306,158
1 7 $23,233 $9,507 $13,726 $5,292,433
1 8 $23,233 $9,482 $13,751 $5,278,682
1 9 $23,233 $9,458 $13,775 $5,264,907
1 10 $23,233 $9,433 $13,800 $5,251,107
1 11 $23,233 $9,408 $13,825 $5,237,283
1 12 $23,233 $9,383 $13,849 $5,223,433
2 13 $23,233 $9,359 $13,874 $5,209,559
2 14 $23,233 $9,334 $13,899 $5,195,660
2 15 $23,233 $9,309 $13,924 $5,181,736
2 16 $23,233 $9,284 $13,949 $5,167,787
2 17 $23,233 $9,259 $13,974 $5,153,814
2 18 $23,233 $9,234 $13,999 $5,139,815
2 19 $23,233 $9,209 $14,024 $5,125,791
2 20 $23,233 $9,184 $14,049 $5,111,742
2 21 $23,233 $9,159 $14,074 $5,097,667
2 22 $23,233 $9,133 $14,099 $5,083,568
2 23 $23,233 $9,108 $14,125 $5,069,443
2 24 $23,233 $9,083 $14,150 $5,055,293
3 25 $23,233 $9,057 $14,175 $5,041,118
3 26 $23,233 $9,032 $14,201 $5,026,917
3 27 $23,233 $9,007 $14,226 $5,012,691
3 28 $23,233 $8,981 $14,252 $4,998,439
3 29 $23,233 $8,956 $14,277 $4,984,162
3 30 $23,233 $8,930 $14,303 $4,969,859
3 31 $23,233 $8,904 $14,328 $4,955,531
3 32 $23,233 $8,879 $14,354 $4,941,176
3 33 $23,233 $8,853 $14,380 $4,926,797
3 34 $23,233 $8,827 $14,406 $4,912,391
3 35 $23,233 $8,801 $14,431 $4,897,960
3 36 $23,233 $8,776 $14,457 $4,883,502
4 37 $23,233 $8,750 $14,483 $4,869,019
4 38 $23,233 $8,724 $14,509 $4,854,510
4 39 $23,233 $8,698 $14,535 $4,839,975
4 40 $23,233 $8,672 $14,561 $4,825,414
4 41 $23,233 $8,646 $14,587 $4,810,827
4 42 $23,233 $8,619 $14,613 $4,796,213
4 43 $23,233 $8,593 $14,640 $4,781,574
4 44 $23,233 $8,567 $14,666 $4,766,908
4 45 $23,233 $8,541 $14,692 $4,752,216
4 46 $23,233 $8,514 $14,718 $4,737,497
4 47 $23,233 $8,488 $14,745 $4,722,753
4 48 $23,233 $8,462 $14,771 $4,707,981
5 49 $23,233 $8,435 $14,798 $4,693,184
5 50 $23,233 $8,409 $14,824 $4,678,360
5 51 $23,233 $8,382 $14,851 $4,663,509
5 52 $23,233 $8,355 $14,877 $4,648,632
5 53 $23,233 $8,329 $14,904 $4,633,728
5 54 $23,233 $8,302 $14,931 $4,618,797
5 55 $23,233 $8,275 $14,957 $4,603,839
5 56 $23,233 $8,249 $14,984 $4,588,855
5 57 $23,233 $8,222 $15,011 $4,573,844
5 58 $23,233 $8,195 $15,038 $4,558,806
5 59 $23,233 $8,168 $15,065 $4,543,741
5 60 $23,233 $8,141 $15,092 $4,528,649
6 61 $23,233 $8,114 $15,119 $4,513,530
6 62 $23,233 $8,087 $15,146 $4,498,384
6 63 $23,233 $8,060 $15,173 $4,483,211
6 64 $23,233 $8,032 $15,200 $4,468,011
6 65 $23,233 $8,005 $15,228 $4,452,783
6 66 $23,233 $7,978 $15,255 $4,437,528
6 67 $23,233 $7,951 $15,282 $4,422,246
6 68 $23,233 $7,923 $15,310 $4,406,936
6 69 $23,233 $7,896 $15,337 $4,391,599
6 70 $23,233 $7,868 $15,364 $4,376,235
6 71 $23,233 $7,841 $15,392 $4,360,843
6 72 $23,233 $7,813 $15,420 $4,345,423
7 73 $23,233 $7,786 $15,447 $4,329,976
7 74 $23,233 $7,758 $15,475 $4,314,501
7 75 $23,233 $7,730 $15,503 $4,298,999
7 76 $23,233 $7,702 $15,530 $4,283,468
7 77 $23,233 $7,675 $15,558 $4,267,910
7 78 $23,233 $7,647 $15,586 $4,252,324
7 79 $23,233 $7,619 $15,614 $4,236,710
7 80 $23,233 $7,591 $15,642 $4,221,068
7 81 $23,233 $7,563 $15,670 $4,205,398
7 82 $23,233 $7,535 $15,698 $4,189,700
7 83 $23,233 $7,507 $15,726 $4,173,973
7 84 $23,233 $7,478 $15,754 $4,158,219
8 85 $23,233 $7,450 $15,783 $4,142,436
8 86 $23,233 $7,422 $15,811 $4,126,625
8 87 $23,233 $7,394 $15,839 $4,110,786
8 88 $23,233 $7,365 $15,868 $4,094,919
8 89 $23,233 $7,337 $15,896 $4,079,022
8 90 $23,233 $7,308 $15,925 $4,063,098
8 91 $23,233 $7,280 $15,953 $4,047,145
8 92 $23,233 $7,251 $15,982 $4,031,163
8 93 $23,233 $7,223 $16,010 $4,015,153
8 94 $23,233 $7,194 $16,039 $3,999,114
8 95 $23,233 $7,165 $16,068 $3,983,046
8 96 $23,233 $7,136 $16,096 $3,966,950
9 97 $23,233 $7,107 $16,125 $3,950,824
9 98 $23,233 $7,079 $16,154 $3,934,670
9 99 $23,233 $7,050 $16,183 $3,918,487
9 100 $23,233 $7,021 $16,212 $3,902,275
9 101 $23,233 $6,992 $16,241 $3,886,034
9 102 $23,233 $6,962 $16,270 $3,869,763
9 103 $23,233 $6,933 $16,299 $3,853,464
9 104 $23,233 $6,904 $16,329 $3,837,135
9 105 $23,233 $6,875 $16,358 $3,820,777
9 106 $23,233 $6,846 $16,387 $3,804,390
9 107 $23,233 $6,816 $16,417 $3,787,974
9 108 $23,233 $6,787 $16,446 $3,771,528
10 109 $23,233 $6,757 $16,475 $3,755,052
10 110 $23,233 $6,728 $16,505 $3,738,547
10 111 $23,233 $6,698 $16,535 $3,722,013
10 112 $23,233 $6,669 $16,564 $3,705,448
10 113 $23,233 $6,639 $16,594 $3,688,855
10 114 $23,233 $6,609 $16,624 $3,672,231
10 115 $23,233 $6,579 $16,653 $3,655,578
10 116 $23,233 $6,550 $16,683 $3,638,894
10 117 $23,233 $6,520 $16,713 $3,622,181
10 118 $23,233 $6,490 $16,743 $3,605,438
10 119 $23,233 $6,460 $16,773 $3,588,665
10 120 $23,233 $6,430 $16,803 $3,571,862
11 121 $23,233 $6,400 $16,833 $3,555,029
11 122 $23,233 $6,369 $16,863 $3,538,166
11 123 $23,233 $6,339 $16,894 $3,521,272
11 124 $23,233 $6,309 $16,924 $3,504,348
11 125 $23,233 $6,279 $16,954 $3,487,394
11 126 $23,233 $6,248 $16,985 $3,470,410
11 127 $23,233 $6,218 $17,015 $3,453,395
11 128 $23,233 $6,187 $17,045 $3,436,349
11 129 $23,233 $6,157 $17,076 $3,419,273
11 130 $23,233 $6,126 $17,107 $3,402,167
11 131 $23,233 $6,096 $17,137 $3,385,029
11 132 $23,233 $6,065 $17,168 $3,367,861
12 133 $23,233 $6,034 $17,199 $3,350,663
12 134 $23,233 $6,003 $17,230 $3,333,433
12 135 $23,233 $5,972 $17,260 $3,316,173
12 136 $23,233 $5,941 $17,291 $3,298,881
12 137 $23,233 $5,910 $17,322 $3,281,559
12 138 $23,233 $5,879 $17,353 $3,264,206
12 139 $23,233 $5,848 $17,384 $3,246,821
12 140 $23,233 $5,817 $17,416 $3,229,406
12 141 $23,233 $5,786 $17,447 $3,211,959
12 142 $23,233 $5,755 $17,478 $3,194,481
12 143 $23,233 $5,723 $17,509 $3,176,972
12 144 $23,233 $5,692 $17,541 $3,159,431
13 145 $23,233 $5,661 $17,572 $3,141,859
13 146 $23,233 $5,629 $17,604 $3,124,255
13 147 $23,233 $5,598 $17,635 $3,106,620
13 148 $23,233 $5,566 $17,667 $3,088,953
13 149 $23,233 $5,534 $17,698 $3,071,255
13 150 $23,233 $5,503 $17,730 $3,053,525
13 151 $23,233 $5,471 $17,762 $3,035,763
13 152 $23,233 $5,439 $17,794 $3,017,969
13 153 $23,233 $5,407 $17,826 $3,000,144
13 154 $23,233 $5,375 $17,858 $2,982,286
13 155 $23,233 $5,343 $17,890 $2,964,397
13 156 $23,233 $5,311 $17,922 $2,946,475
14 157 $23,233 $5,279 $17,954 $2,928,521
14 158 $23,233 $5,247 $17,986 $2,910,536
14 159 $23,233 $5,215 $18,018 $2,892,517
14 160 $23,233 $5,182 $18,050 $2,874,467
14 161 $23,233 $5,150 $18,083 $2,856,384
14 162 $23,233 $5,118 $18,115 $2,838,269
14 163 $23,233 $5,085 $18,148 $2,820,122
14 164 $23,233 $5,053 $18,180 $2,801,942
14 165 $23,233 $5,020 $18,213 $2,783,729
14 166 $23,233 $4,988 $18,245 $2,765,484
14 167 $23,233 $4,955 $18,278 $2,747,206
14 168 $23,233 $4,922 $18,311 $2,728,895
15 169 $23,233 $4,889 $18,344 $2,710,552
15 170 $23,233 $4,856 $18,376 $2,692,175
15 171 $23,233 $4,823 $18,409 $2,673,766
15 172 $23,233 $4,790 $18,442 $2,655,324
15 173 $23,233 $4,757 $18,475 $2,636,848
15 174 $23,233 $4,724 $18,508 $2,618,340
15 175 $23,233 $4,691 $18,542 $2,599,798
15 176 $23,233 $4,658 $18,575 $2,581,224
15 177 $23,233 $4,625 $18,608 $2,562,615
15 178 $23,233 $4,591 $18,641 $2,543,974
15 179 $23,233 $4,558 $18,675 $2,525,299
15 180 $23,233 $4,524 $18,708 $2,506,591
16 181 $23,233 $4,491 $18,742 $2,487,849
16 182 $23,233 $4,457 $18,775 $2,469,074
16 183 $23,233 $4,424 $18,809 $2,450,265
16 184 $23,233 $4,390 $18,843 $2,431,422
16 185 $23,233 $4,356 $18,876 $2,412,545
16 186 $23,233 $4,322 $18,910 $2,393,635
16 187 $23,233 $4,289 $18,944 $2,374,691
16 188 $23,233 $4,255 $18,978 $2,355,713
16 189 $23,233 $4,221 $19,012 $2,336,701
16 190 $23,233 $4,187 $19,046 $2,317,655
16 191 $23,233 $4,152 $19,080 $2,298,574
16 192 $23,233 $4,118 $19,115 $2,279,460
17 193 $23,233 $4,084 $19,149 $2,260,311
17 194 $23,233 $4,050 $19,183 $2,241,128
17 195 $23,233 $4,015 $19,217 $2,221,910
17 196 $23,233 $3,981 $19,252 $2,202,659
17 197 $23,233 $3,946 $19,286 $2,183,372
17 198 $23,233 $3,912 $19,321 $2,164,051
17 199 $23,233 $3,877 $19,356 $2,144,696
17 200 $23,233 $3,843 $19,390 $2,125,306
17 201 $23,233 $3,808 $19,425 $2,105,881
17 202 $23,233 $3,773 $19,460 $2,086,421
17 203 $23,233 $3,738 $19,495 $2,066,926
17 204 $23,233 $3,703 $19,530 $2,047,397
18 205 $23,233 $3,668 $19,565 $2,027,832
18 206 $23,233 $3,633 $19,600 $2,008,233
18 207 $23,233 $3,598 $19,635 $1,988,598
18 208 $23,233 $3,563 $19,670 $1,968,928
18 209 $23,233 $3,528 $19,705 $1,949,223
18 210 $23,233 $3,492 $19,740 $1,929,483
18 211 $23,233 $3,457 $19,776 $1,909,707
18 212 $23,233 $3,422 $19,811 $1,889,896
18 213 $23,233 $3,386 $19,847 $1,870,049
18 214 $23,233 $3,351 $19,882 $1,850,167
18 215 $23,233 $3,315 $19,918 $1,830,249
18 216 $23,233 $3,279 $19,954 $1,810,295
19 217 $23,233 $3,243 $19,989 $1,790,306
19 218 $23,233 $3,208 $20,025 $1,770,281
19 219 $23,233 $3,172 $20,061 $1,750,220
19 220 $23,233 $3,136 $20,097 $1,730,123
19 221 $23,233 $3,100 $20,133 $1,709,990
19 222 $23,233 $3,064 $20,169 $1,689,821
19 223 $23,233 $3,028 $20,205 $1,669,615
19 224 $23,233 $2,991 $20,241 $1,649,374
19 225 $23,233 $2,955 $20,278 $1,629,096
19 226 $23,233 $2,919 $20,314 $1,608,782
19 227 $23,233 $2,882 $20,350 $1,588,432
19 228 $23,233 $2,846 $20,387 $1,568,045
20 229 $23,233 $2,809 $20,423 $1,547,622
20 230 $23,233 $2,773 $20,460 $1,527,162
20 231 $23,233 $2,736 $20,497 $1,506,665
20 232 $23,233 $2,699 $20,533 $1,486,132
20 233 $23,233 $2,663 $20,570 $1,465,562
20 234 $23,233 $2,626 $20,607 $1,444,955
20 235 $23,233 $2,589 $20,644 $1,424,311
20 236 $23,233 $2,552 $20,681 $1,403,630
20 237 $23,233 $2,515 $20,718 $1,382,912
20 238 $23,233 $2,478 $20,755 $1,362,157
20 239 $23,233 $2,441 $20,792 $1,341,365
20 240 $23,233 $2,403 $20,830 $1,320,535
21 241 $23,233 $2,366 $20,867 $1,299,668
21 242 $23,233 $2,329 $20,904 $1,278,764
21 243 $23,233 $2,291 $20,942 $1,257,822
21 244 $23,233 $2,254 $20,979 $1,236,843
21 245 $23,233 $2,216 $21,017 $1,215,827
21 246 $23,233 $2,178 $21,054 $1,194,772
21 247 $23,233 $2,141 $21,092 $1,173,680
21 248 $23,233 $2,103 $21,130 $1,152,550
21 249 $23,233 $2,065 $21,168 $1,131,382
21 250 $23,233 $2,027 $21,206 $1,110,177
21 251 $23,233 $1,989 $21,244 $1,088,933
21 252 $23,233 $1,951 $21,282 $1,067,651
22 253 $23,233 $1,913 $21,320 $1,046,331
22 254 $23,233 $1,875 $21,358 $1,024,973
22 255 $23,233 $1,836 $21,396 $1,003,577
22 256 $23,233 $1,798 $21,435 $982,142
22 257 $23,233 $1,760 $21,473 $960,669
22 258 $23,233 $1,721 $21,512 $939,157
22 259 $23,233 $1,683 $21,550 $917,607
22 260 $23,233 $1,644 $21,589 $896,018
22 261 $23,233 $1,605 $21,627 $874,391
22 262 $23,233 $1,567 $21,666 $852,725
22 263 $23,233 $1,528 $21,705 $831,020
22 264 $23,233 $1,489 $21,744 $809,276
23 265 $23,233 $1,450 $21,783 $787,493
23 266 $23,233 $1,411 $21,822 $765,671
23 267 $23,233 $1,372 $21,861 $743,810
23 268 $23,233 $1,333 $21,900 $721,910
23 269 $23,233 $1,293 $21,939 $699,971
23 270 $23,233 $1,254 $21,979 $677,992
23 271 $23,233 $1,215 $22,018 $655,974
23 272 $23,233 $1,175 $22,057 $633,917
23 273 $23,233 $1,136 $22,097 $611,820
23 274 $23,233 $1,096 $22,137 $589,683
23 275 $23,233 $1,057 $22,176 $567,507
23 276 $23,233 $1,017 $22,216 $545,291
24 277 $23,233 $977 $22,256 $523,035
24 278 $23,233 $937 $22,296 $500,739
24 279 $23,233 $897 $22,336 $478,404
24 280 $23,233 $857 $22,376 $456,028
24 281 $23,233 $817 $22,416 $433,612
24 282 $23,233 $777 $22,456 $411,156
24 283 $23,233 $737 $22,496 $388,660
24 284 $23,233 $696 $22,536 $366,124
24 285 $23,233 $656 $22,577 $343,547
24 286 $23,233 $616 $22,617 $320,930
24 287 $23,233 $575 $22,658 $298,272
24 288 $23,233 $534 $22,698 $275,574
25 289 $23,233 $494 $22,739 $252,835
25 290 $23,233 $453 $22,780 $230,055
25 291 $23,233 $412 $22,821 $207,234
25 292 $23,233 $371 $22,861 $184,373
25 293 $23,233 $330 $22,902 $161,470
25 294 $23,233 $289 $22,943 $138,527
25 295 $23,233 $248 $22,985 $115,542
25 296 $23,233 $207 $23,026 $92,516
25 297 $23,233 $166 $23,067 $69,449
25 298 $23,233 $124 $23,108 $46,341
25 299 $23,233 $83 $23,150 $23,191
25 300 $23,233 $42 $23,191 $0