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 $2,840,000
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 $2,911,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$2,840,000
 
每月還款 (港幣)
$18,369
總貸款額 (港幣)
$4,260,000
+
總利息 (港幣)
$1,250,671
=
總還款額 (港幣)
$5,510,671
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 $18,369 $7,633 $10,736 $4,249,264
1 2 $18,369 $7,613 $10,756 $4,238,508
1 3 $18,369 $7,594 $10,775 $4,227,733
1 4 $18,369 $7,575 $10,794 $4,216,939
1 5 $18,369 $7,555 $10,814 $4,206,125
1 6 $18,369 $7,536 $10,833 $4,195,292
1 7 $18,369 $7,517 $10,852 $4,184,440
1 8 $18,369 $7,497 $10,872 $4,173,568
1 9 $18,369 $7,478 $10,891 $4,162,677
1 10 $18,369 $7,458 $10,911 $4,151,766
1 11 $18,369 $7,439 $10,930 $4,140,836
1 12 $18,369 $7,419 $10,950 $4,129,886
2 13 $18,369 $7,399 $10,970 $4,118,916
2 14 $18,369 $7,380 $10,989 $4,107,927
2 15 $18,369 $7,360 $11,009 $4,096,918
2 16 $18,369 $7,340 $11,029 $4,085,890
2 17 $18,369 $7,321 $11,048 $4,074,841
2 18 $18,369 $7,301 $11,068 $4,063,773
2 19 $18,369 $7,281 $11,088 $4,052,685
2 20 $18,369 $7,261 $11,108 $4,041,577
2 21 $18,369 $7,241 $11,128 $4,030,450
2 22 $18,369 $7,221 $11,148 $4,019,302
2 23 $18,369 $7,201 $11,168 $4,008,134
2 24 $18,369 $7,181 $11,188 $3,996,947
3 25 $18,369 $7,161 $11,208 $3,985,739
3 26 $18,369 $7,141 $11,228 $3,974,511
3 27 $18,369 $7,121 $11,248 $3,963,263
3 28 $18,369 $7,101 $11,268 $3,951,995
3 29 $18,369 $7,081 $11,288 $3,940,707
3 30 $18,369 $7,060 $11,308 $3,929,399
3 31 $18,369 $7,040 $11,329 $3,918,070
3 32 $18,369 $7,020 $11,349 $3,906,721
3 33 $18,369 $7,000 $11,369 $3,895,351
3 34 $18,369 $6,979 $11,390 $3,883,962
3 35 $18,369 $6,959 $11,410 $3,872,552
3 36 $18,369 $6,938 $11,431 $3,861,121
4 37 $18,369 $6,918 $11,451 $3,849,670
4 38 $18,369 $6,897 $11,472 $3,838,198
4 39 $18,369 $6,877 $11,492 $3,826,706
4 40 $18,369 $6,856 $11,513 $3,815,194
4 41 $18,369 $6,836 $11,533 $3,803,660
4 42 $18,369 $6,815 $11,554 $3,792,106
4 43 $18,369 $6,794 $11,575 $3,780,531
4 44 $18,369 $6,773 $11,595 $3,768,936
4 45 $18,369 $6,753 $11,616 $3,757,320
4 46 $18,369 $6,732 $11,637 $3,745,683
4 47 $18,369 $6,711 $11,658 $3,734,025
4 48 $18,369 $6,690 $11,679 $3,722,346
5 49 $18,369 $6,669 $11,700 $3,710,646
5 50 $18,369 $6,648 $11,721 $3,698,926
5 51 $18,369 $6,627 $11,742 $3,687,184
5 52 $18,369 $6,606 $11,763 $3,675,421
5 53 $18,369 $6,585 $11,784 $3,663,638
5 54 $18,369 $6,564 $11,805 $3,651,833
5 55 $18,369 $6,543 $11,826 $3,640,007
5 56 $18,369 $6,522 $11,847 $3,628,159
5 57 $18,369 $6,500 $11,868 $3,616,291
5 58 $18,369 $6,479 $11,890 $3,604,401
5 59 $18,369 $6,458 $11,911 $3,592,490
5 60 $18,369 $6,437 $11,932 $3,580,558
6 61 $18,369 $6,415 $11,954 $3,568,604
6 62 $18,369 $6,394 $11,975 $3,556,629
6 63 $18,369 $6,372 $11,997 $3,544,632
6 64 $18,369 $6,351 $12,018 $3,532,614
6 65 $18,369 $6,329 $12,040 $3,520,575
6 66 $18,369 $6,308 $12,061 $3,508,513
6 67 $18,369 $6,286 $12,083 $3,496,431
6 68 $18,369 $6,264 $12,104 $3,484,326
6 69 $18,369 $6,243 $12,126 $3,472,200
6 70 $18,369 $6,221 $12,148 $3,460,052
6 71 $18,369 $6,199 $12,170 $3,447,882
6 72 $18,369 $6,177 $12,191 $3,435,691
7 73 $18,369 $6,156 $12,213 $3,423,478
7 74 $18,369 $6,134 $12,235 $3,411,243
7 75 $18,369 $6,112 $12,257 $3,398,985
7 76 $18,369 $6,090 $12,279 $3,386,706
7 77 $18,369 $6,068 $12,301 $3,374,405
7 78 $18,369 $6,046 $12,323 $3,362,082
7 79 $18,369 $6,024 $12,345 $3,349,737
7 80 $18,369 $6,002 $12,367 $3,337,370
7 81 $18,369 $5,979 $12,389 $3,324,980
7 82 $18,369 $5,957 $12,412 $3,312,569
7 83 $18,369 $5,935 $12,434 $3,300,135
7 84 $18,369 $5,913 $12,456 $3,287,679
8 85 $18,369 $5,890 $12,478 $3,275,200
8 86 $18,369 $5,868 $12,501 $3,262,699
8 87 $18,369 $5,846 $12,523 $3,250,176
8 88 $18,369 $5,823 $12,546 $3,237,630
8 89 $18,369 $5,801 $12,568 $3,225,062
8 90 $18,369 $5,778 $12,591 $3,212,472
8 91 $18,369 $5,756 $12,613 $3,199,858
8 92 $18,369 $5,733 $12,636 $3,187,223
8 93 $18,369 $5,710 $12,658 $3,174,564
8 94 $18,369 $5,688 $12,681 $3,161,883
8 95 $18,369 $5,665 $12,704 $3,149,179
8 96 $18,369 $5,642 $12,727 $3,136,453
9 97 $18,369 $5,619 $12,749 $3,123,703
9 98 $18,369 $5,597 $12,772 $3,110,931
9 99 $18,369 $5,574 $12,795 $3,098,136
9 100 $18,369 $5,551 $12,818 $3,085,318
9 101 $18,369 $5,528 $12,841 $3,072,477
9 102 $18,369 $5,505 $12,864 $3,059,613
9 103 $18,369 $5,482 $12,887 $3,046,725
9 104 $18,369 $5,459 $12,910 $3,033,815
9 105 $18,369 $5,436 $12,933 $3,020,882
9 106 $18,369 $5,412 $12,956 $3,007,925
9 107 $18,369 $5,389 $12,980 $2,994,946
9 108 $18,369 $5,366 $13,003 $2,981,943
10 109 $18,369 $5,343 $13,026 $2,968,916
10 110 $18,369 $5,319 $13,050 $2,955,867
10 111 $18,369 $5,296 $13,073 $2,942,794
10 112 $18,369 $5,273 $13,096 $2,929,698
10 113 $18,369 $5,249 $13,120 $2,916,578
10 114 $18,369 $5,226 $13,143 $2,903,434
10 115 $18,369 $5,202 $13,167 $2,890,267
10 116 $18,369 $5,178 $13,191 $2,877,077
10 117 $18,369 $5,155 $13,214 $2,863,863
10 118 $18,369 $5,131 $13,238 $2,850,625
10 119 $18,369 $5,107 $13,262 $2,837,363
10 120 $18,369 $5,084 $13,285 $2,824,078
11 121 $18,369 $5,060 $13,309 $2,810,769
11 122 $18,369 $5,036 $13,333 $2,797,436
11 123 $18,369 $5,012 $13,357 $2,784,079
11 124 $18,369 $4,988 $13,381 $2,770,698
11 125 $18,369 $4,964 $13,405 $2,757,294
11 126 $18,369 $4,940 $13,429 $2,743,865
11 127 $18,369 $4,916 $13,453 $2,730,412
11 128 $18,369 $4,892 $13,477 $2,716,935
11 129 $18,369 $4,868 $13,501 $2,703,434
11 130 $18,369 $4,844 $13,525 $2,689,909
11 131 $18,369 $4,819 $13,549 $2,676,359
11 132 $18,369 $4,795 $13,574 $2,662,786
12 133 $18,369 $4,771 $13,598 $2,649,188
12 134 $18,369 $4,746 $13,622 $2,635,565
12 135 $18,369 $4,722 $13,647 $2,621,918
12 136 $18,369 $4,698 $13,671 $2,608,247
12 137 $18,369 $4,673 $13,696 $2,594,551
12 138 $18,369 $4,649 $13,720 $2,580,831
12 139 $18,369 $4,624 $13,745 $2,567,086
12 140 $18,369 $4,599 $13,770 $2,553,316
12 141 $18,369 $4,575 $13,794 $2,539,522
12 142 $18,369 $4,550 $13,819 $2,525,703
12 143 $18,369 $4,525 $13,844 $2,511,860
12 144 $18,369 $4,500 $13,868 $2,497,991
13 145 $18,369 $4,476 $13,893 $2,484,098
13 146 $18,369 $4,451 $13,918 $2,470,180
13 147 $18,369 $4,426 $13,943 $2,456,236
13 148 $18,369 $4,401 $13,968 $2,442,268
13 149 $18,369 $4,376 $13,993 $2,428,275
13 150 $18,369 $4,351 $14,018 $2,414,257
13 151 $18,369 $4,326 $14,043 $2,400,213
13 152 $18,369 $4,300 $14,069 $2,386,145
13 153 $18,369 $4,275 $14,094 $2,372,051
13 154 $18,369 $4,250 $14,119 $2,357,932
13 155 $18,369 $4,225 $14,144 $2,343,788
13 156 $18,369 $4,199 $14,170 $2,329,618
14 157 $18,369 $4,174 $14,195 $2,315,423
14 158 $18,369 $4,148 $14,220 $2,301,203
14 159 $18,369 $4,123 $14,246 $2,286,957
14 160 $18,369 $4,097 $14,271 $2,272,686
14 161 $18,369 $4,072 $14,297 $2,258,389
14 162 $18,369 $4,046 $14,323 $2,244,066
14 163 $18,369 $4,021 $14,348 $2,229,718
14 164 $18,369 $3,995 $14,374 $2,215,344
14 165 $18,369 $3,969 $14,400 $2,200,944
14 166 $18,369 $3,943 $14,426 $2,186,518
14 167 $18,369 $3,918 $14,451 $2,172,067
14 168 $18,369 $3,892 $14,477 $2,157,590
15 169 $18,369 $3,866 $14,503 $2,143,086
15 170 $18,369 $3,840 $14,529 $2,128,557
15 171 $18,369 $3,814 $14,555 $2,114,002
15 172 $18,369 $3,788 $14,581 $2,099,421
15 173 $18,369 $3,761 $14,607 $2,084,813
15 174 $18,369 $3,735 $14,634 $2,070,180
15 175 $18,369 $3,709 $14,660 $2,055,520
15 176 $18,369 $3,683 $14,686 $2,040,834
15 177 $18,369 $3,656 $14,712 $2,026,121
15 178 $18,369 $3,630 $14,739 $2,011,383
15 179 $18,369 $3,604 $14,765 $1,996,617
15 180 $18,369 $3,577 $14,792 $1,981,826
16 181 $18,369 $3,551 $14,818 $1,967,008
16 182 $18,369 $3,524 $14,845 $1,952,163
16 183 $18,369 $3,498 $14,871 $1,937,292
16 184 $18,369 $3,471 $14,898 $1,922,394
16 185 $18,369 $3,444 $14,925 $1,907,469
16 186 $18,369 $3,418 $14,951 $1,892,518
16 187 $18,369 $3,391 $14,978 $1,877,540
16 188 $18,369 $3,364 $15,005 $1,862,535
16 189 $18,369 $3,337 $15,032 $1,847,503
16 190 $18,369 $3,310 $15,059 $1,832,444
16 191 $18,369 $3,283 $15,086 $1,817,358
16 192 $18,369 $3,256 $15,113 $1,802,245
17 193 $18,369 $3,229 $15,140 $1,787,106
17 194 $18,369 $3,202 $15,167 $1,771,939
17 195 $18,369 $3,175 $15,194 $1,756,744
17 196 $18,369 $3,148 $15,221 $1,741,523
17 197 $18,369 $3,120 $15,249 $1,726,274
17 198 $18,369 $3,093 $15,276 $1,710,998
17 199 $18,369 $3,066 $15,303 $1,695,695
17 200 $18,369 $3,038 $15,331 $1,680,364
17 201 $18,369 $3,011 $15,358 $1,665,006
17 202 $18,369 $2,983 $15,386 $1,649,620
17 203 $18,369 $2,956 $15,413 $1,634,207
17 204 $18,369 $2,928 $15,441 $1,618,766
18 205 $18,369 $2,900 $15,469 $1,603,297
18 206 $18,369 $2,873 $15,496 $1,587,801
18 207 $18,369 $2,845 $15,524 $1,572,277
18 208 $18,369 $2,817 $15,552 $1,556,725
18 209 $18,369 $2,789 $15,580 $1,541,145
18 210 $18,369 $2,761 $15,608 $1,525,537
18 211 $18,369 $2,733 $15,636 $1,509,902
18 212 $18,369 $2,705 $15,664 $1,494,238
18 213 $18,369 $2,677 $15,692 $1,478,546
18 214 $18,369 $2,649 $15,720 $1,462,827
18 215 $18,369 $2,621 $15,748 $1,447,079
18 216 $18,369 $2,593 $15,776 $1,431,302
19 217 $18,369 $2,564 $15,804 $1,415,498
19 218 $18,369 $2,536 $15,833 $1,399,665
19 219 $18,369 $2,508 $15,861 $1,383,804
19 220 $18,369 $2,479 $15,890 $1,367,914
19 221 $18,369 $2,451 $15,918 $1,351,996
19 222 $18,369 $2,422 $15,947 $1,336,050
19 223 $18,369 $2,394 $15,975 $1,320,075
19 224 $18,369 $2,365 $16,004 $1,304,071
19 225 $18,369 $2,336 $16,032 $1,288,038
19 226 $18,369 $2,308 $16,061 $1,271,977
19 227 $18,369 $2,279 $16,090 $1,255,887
19 228 $18,369 $2,250 $16,119 $1,239,768
20 229 $18,369 $2,221 $16,148 $1,223,621
20 230 $18,369 $2,192 $16,177 $1,207,444
20 231 $18,369 $2,163 $16,206 $1,191,239
20 232 $18,369 $2,134 $16,235 $1,175,004
20 233 $18,369 $2,105 $16,264 $1,158,740
20 234 $18,369 $2,076 $16,293 $1,142,448
20 235 $18,369 $2,047 $16,322 $1,126,125
20 236 $18,369 $2,018 $16,351 $1,109,774
20 237 $18,369 $1,988 $16,381 $1,093,394
20 238 $18,369 $1,959 $16,410 $1,076,984
20 239 $18,369 $1,930 $16,439 $1,060,544
20 240 $18,369 $1,900 $16,469 $1,044,076
21 241 $18,369 $1,871 $16,498 $1,027,577
21 242 $18,369 $1,841 $16,528 $1,011,050
21 243 $18,369 $1,811 $16,557 $994,492
21 244 $18,369 $1,782 $16,587 $977,905
21 245 $18,369 $1,752 $16,617 $961,288
21 246 $18,369 $1,722 $16,647 $944,642
21 247 $18,369 $1,692 $16,676 $927,965
21 248 $18,369 $1,663 $16,706 $911,259
21 249 $18,369 $1,633 $16,736 $894,523
21 250 $18,369 $1,603 $16,766 $877,756
21 251 $18,369 $1,573 $16,796 $860,960
21 252 $18,369 $1,543 $16,826 $844,134
22 253 $18,369 $1,512 $16,856 $827,277
22 254 $18,369 $1,482 $16,887 $810,391
22 255 $18,369 $1,452 $16,917 $793,474
22 256 $18,369 $1,422 $16,947 $776,526
22 257 $18,369 $1,391 $16,978 $759,549
22 258 $18,369 $1,361 $17,008 $742,541
22 259 $18,369 $1,330 $17,039 $725,502
22 260 $18,369 $1,300 $17,069 $708,433
22 261 $18,369 $1,269 $17,100 $691,334
22 262 $18,369 $1,239 $17,130 $674,203
22 263 $18,369 $1,208 $17,161 $657,042
22 264 $18,369 $1,177 $17,192 $639,851
23 265 $18,369 $1,146 $17,223 $622,628
23 266 $18,369 $1,116 $17,253 $605,375
23 267 $18,369 $1,085 $17,284 $588,091
23 268 $18,369 $1,054 $17,315 $570,775
23 269 $18,369 $1,023 $17,346 $553,429
23 270 $18,369 $992 $17,377 $536,052
23 271 $18,369 $960 $17,408 $518,643
23 272 $18,369 $929 $17,440 $501,204
23 273 $18,369 $898 $17,471 $483,733
23 274 $18,369 $867 $17,502 $466,230
23 275 $18,369 $835 $17,534 $448,697
23 276 $18,369 $804 $17,565 $431,132
24 277 $18,369 $772 $17,596 $413,535
24 278 $18,369 $741 $17,628 $395,907
24 279 $18,369 $709 $17,660 $378,248
24 280 $18,369 $678 $17,691 $360,557
24 281 $18,369 $646 $17,723 $342,834
24 282 $18,369 $614 $17,755 $325,079
24 283 $18,369 $582 $17,786 $307,293
24 284 $18,369 $551 $17,818 $289,474
24 285 $18,369 $519 $17,850 $271,624
24 286 $18,369 $487 $17,882 $253,742
24 287 $18,369 $455 $17,914 $235,827
24 288 $18,369 $423 $17,946 $217,881
25 289 $18,369 $390 $17,979 $199,903
25 290 $18,369 $358 $18,011 $181,892
25 291 $18,369 $326 $18,043 $163,849
25 292 $18,369 $294 $18,075 $145,773
25 293 $18,369 $261 $18,108 $127,666
25 294 $18,369 $229 $18,140 $109,526
25 295 $18,369 $196 $18,173 $91,353
25 296 $18,369 $164 $18,205 $73,148
25 297 $18,369 $131 $18,238 $54,910
25 298 $18,369 $98 $18,271 $36,639
25 299 $18,369 $66 $18,303 $18,336
25 300 $18,369 $33 $18,336 $0