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 $1,840,000
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 $1,886,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$1,840,000
 
每月還款 (港幣)
$11,901
總貸款額 (港幣)
$2,760,000
+
總利息 (港幣)
$810,294
=
總還款額 (港幣)
$3,570,294
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 $11,901 $4,945 $6,956 $2,753,044
1 2 $11,901 $4,933 $6,968 $2,746,076
1 3 $11,901 $4,920 $6,981 $2,739,095
1 4 $11,901 $4,908 $6,993 $2,732,101
1 5 $11,901 $4,895 $7,006 $2,725,095
1 6 $11,901 $4,882 $7,019 $2,718,077
1 7 $11,901 $4,870 $7,031 $2,711,046
1 8 $11,901 $4,857 $7,044 $2,704,002
1 9 $11,901 $4,845 $7,056 $2,696,946
1 10 $11,901 $4,832 $7,069 $2,689,877
1 11 $11,901 $4,819 $7,082 $2,682,795
1 12 $11,901 $4,807 $7,094 $2,675,701
2 13 $11,901 $4,794 $7,107 $2,668,594
2 14 $11,901 $4,781 $7,120 $2,661,474
2 15 $11,901 $4,768 $7,133 $2,654,342
2 16 $11,901 $4,756 $7,145 $2,647,196
2 17 $11,901 $4,743 $7,158 $2,640,038
2 18 $11,901 $4,730 $7,171 $2,632,867
2 19 $11,901 $4,717 $7,184 $2,625,683
2 20 $11,901 $4,704 $7,197 $2,618,487
2 21 $11,901 $4,691 $7,210 $2,611,277
2 22 $11,901 $4,679 $7,222 $2,604,055
2 23 $11,901 $4,666 $7,235 $2,596,819
2 24 $11,901 $4,653 $7,248 $2,589,571
3 25 $11,901 $4,640 $7,261 $2,582,310
3 26 $11,901 $4,627 $7,274 $2,575,035
3 27 $11,901 $4,614 $7,287 $2,567,748
3 28 $11,901 $4,601 $7,300 $2,560,448
3 29 $11,901 $4,587 $7,314 $2,553,134
3 30 $11,901 $4,574 $7,327 $2,545,808
3 31 $11,901 $4,561 $7,340 $2,538,468
3 32 $11,901 $4,548 $7,353 $2,531,115
3 33 $11,901 $4,535 $7,366 $2,523,749
3 34 $11,901 $4,522 $7,379 $2,516,370
3 35 $11,901 $4,508 $7,392 $2,508,977
3 36 $11,901 $4,495 $7,406 $2,501,571
4 37 $11,901 $4,482 $7,419 $2,494,152
4 38 $11,901 $4,469 $7,432 $2,486,720
4 39 $11,901 $4,455 $7,446 $2,479,274
4 40 $11,901 $4,442 $7,459 $2,471,816
4 41 $11,901 $4,429 $7,472 $2,464,343
4 42 $11,901 $4,415 $7,486 $2,456,858
4 43 $11,901 $4,402 $7,499 $2,449,358
4 44 $11,901 $4,388 $7,513 $2,441,846
4 45 $11,901 $4,375 $7,526 $2,434,320
4 46 $11,901 $4,361 $7,539 $2,426,780
4 47 $11,901 $4,348 $7,553 $2,419,227
4 48 $11,901 $4,334 $7,567 $2,411,661
5 49 $11,901 $4,321 $7,580 $2,404,081
5 50 $11,901 $4,307 $7,594 $2,396,487
5 51 $11,901 $4,294 $7,607 $2,388,880
5 52 $11,901 $4,280 $7,621 $2,381,259
5 53 $11,901 $4,266 $7,635 $2,373,624
5 54 $11,901 $4,253 $7,648 $2,365,976
5 55 $11,901 $4,239 $7,662 $2,358,314
5 56 $11,901 $4,225 $7,676 $2,350,639
5 57 $11,901 $4,212 $7,689 $2,342,949
5 58 $11,901 $4,198 $7,703 $2,335,246
5 59 $11,901 $4,184 $7,717 $2,327,529
5 60 $11,901 $4,170 $7,731 $2,319,798
6 61 $11,901 $4,156 $7,745 $2,312,053
6 62 $11,901 $4,142 $7,759 $2,304,295
6 63 $11,901 $4,129 $7,772 $2,296,522
6 64 $11,901 $4,115 $7,786 $2,288,736
6 65 $11,901 $4,101 $7,800 $2,280,936
6 66 $11,901 $4,087 $7,814 $2,273,121
6 67 $11,901 $4,073 $7,828 $2,265,293
6 68 $11,901 $4,059 $7,842 $2,257,451
6 69 $11,901 $4,045 $7,856 $2,249,594
6 70 $11,901 $4,031 $7,870 $2,241,724
6 71 $11,901 $4,016 $7,885 $2,233,839
6 72 $11,901 $4,002 $7,899 $2,225,941
7 73 $11,901 $3,988 $7,913 $2,218,028
7 74 $11,901 $3,974 $7,927 $2,210,101
7 75 $11,901 $3,960 $7,941 $2,202,160
7 76 $11,901 $3,946 $7,955 $2,194,204
7 77 $11,901 $3,931 $7,970 $2,186,234
7 78 $11,901 $3,917 $7,984 $2,178,251
7 79 $11,901 $3,903 $7,998 $2,170,252
7 80 $11,901 $3,888 $8,013 $2,162,240
7 81 $11,901 $3,874 $8,027 $2,154,213
7 82 $11,901 $3,860 $8,041 $2,146,171
7 83 $11,901 $3,845 $8,056 $2,138,116
7 84 $11,901 $3,831 $8,070 $2,130,045
8 85 $11,901 $3,816 $8,085 $2,121,961
8 86 $11,901 $3,802 $8,099 $2,113,862
8 87 $11,901 $3,787 $8,114 $2,105,748
8 88 $11,901 $3,773 $8,128 $2,097,620
8 89 $11,901 $3,758 $8,143 $2,089,477
8 90 $11,901 $3,744 $8,157 $2,081,320
8 91 $11,901 $3,729 $8,172 $2,073,148
8 92 $11,901 $3,714 $8,187 $2,064,961
8 93 $11,901 $3,700 $8,201 $2,056,760
8 94 $11,901 $3,685 $8,216 $2,048,544
8 95 $11,901 $3,670 $8,231 $2,040,313
8 96 $11,901 $3,656 $8,245 $2,032,068
9 97 $11,901 $3,641 $8,260 $2,023,808
9 98 $11,901 $3,626 $8,275 $2,015,533
9 99 $11,901 $3,611 $8,290 $2,007,243
9 100 $11,901 $3,596 $8,305 $1,998,938
9 101 $11,901 $3,581 $8,320 $1,990,619
9 102 $11,901 $3,567 $8,334 $1,982,284
9 103 $11,901 $3,552 $8,349 $1,973,935
9 104 $11,901 $3,537 $8,364 $1,965,570
9 105 $11,901 $3,522 $8,379 $1,957,191
9 106 $11,901 $3,507 $8,394 $1,948,797
9 107 $11,901 $3,492 $8,409 $1,940,387
9 108 $11,901 $3,477 $8,424 $1,931,963
10 109 $11,901 $3,461 $8,440 $1,923,523
10 110 $11,901 $3,446 $8,455 $1,915,069
10 111 $11,901 $3,431 $8,470 $1,906,599
10 112 $11,901 $3,416 $8,485 $1,898,114
10 113 $11,901 $3,401 $8,500 $1,889,614
10 114 $11,901 $3,386 $8,515 $1,881,098
10 115 $11,901 $3,370 $8,531 $1,872,568
10 116 $11,901 $3,355 $8,546 $1,864,022
10 117 $11,901 $3,340 $8,561 $1,855,460
10 118 $11,901 $3,324 $8,577 $1,846,884
10 119 $11,901 $3,309 $8,592 $1,838,292
10 120 $11,901 $3,294 $8,607 $1,829,684
11 121 $11,901 $3,278 $8,623 $1,821,062
11 122 $11,901 $3,263 $8,638 $1,812,423
11 123 $11,901 $3,247 $8,654 $1,803,770
11 124 $11,901 $3,232 $8,669 $1,795,100
11 125 $11,901 $3,216 $8,685 $1,786,416
11 126 $11,901 $3,201 $8,700 $1,777,715
11 127 $11,901 $3,185 $8,716 $1,768,999
11 128 $11,901 $3,169 $8,732 $1,760,268
11 129 $11,901 $3,154 $8,747 $1,751,521
11 130 $11,901 $3,138 $8,763 $1,742,758
11 131 $11,901 $3,122 $8,779 $1,733,979
11 132 $11,901 $3,107 $8,794 $1,725,185
12 133 $11,901 $3,091 $8,810 $1,716,375
12 134 $11,901 $3,075 $8,826 $1,707,549
12 135 $11,901 $3,059 $8,842 $1,698,708
12 136 $11,901 $3,044 $8,857 $1,689,850
12 137 $11,901 $3,028 $8,873 $1,680,977
12 138 $11,901 $3,012 $8,889 $1,672,088
12 139 $11,901 $2,996 $8,905 $1,663,182
12 140 $11,901 $2,980 $8,921 $1,654,261
12 141 $11,901 $2,964 $8,937 $1,645,324
12 142 $11,901 $2,948 $8,953 $1,636,371
12 143 $11,901 $2,932 $8,969 $1,627,402
12 144 $11,901 $2,916 $8,985 $1,618,417
13 145 $11,901 $2,900 $9,001 $1,609,415
13 146 $11,901 $2,884 $9,017 $1,600,398
13 147 $11,901 $2,867 $9,034 $1,591,364
13 148 $11,901 $2,851 $9,050 $1,582,315
13 149 $11,901 $2,835 $9,066 $1,573,249
13 150 $11,901 $2,819 $9,082 $1,564,166
13 151 $11,901 $2,802 $9,099 $1,555,068
13 152 $11,901 $2,786 $9,115 $1,545,953
13 153 $11,901 $2,770 $9,131 $1,536,822
13 154 $11,901 $2,753 $9,148 $1,527,674
13 155 $11,901 $2,737 $9,164 $1,518,511
13 156 $11,901 $2,721 $9,180 $1,509,330
14 157 $11,901 $2,704 $9,197 $1,500,133
14 158 $11,901 $2,688 $9,213 $1,490,920
14 159 $11,901 $2,671 $9,230 $1,481,690
14 160 $11,901 $2,655 $9,246 $1,472,444
14 161 $11,901 $2,638 $9,263 $1,463,181
14 162 $11,901 $2,622 $9,279 $1,453,902
14 163 $11,901 $2,605 $9,296 $1,444,606
14 164 $11,901 $2,588 $9,313 $1,435,293
14 165 $11,901 $2,572 $9,329 $1,425,964
14 166 $11,901 $2,555 $9,346 $1,416,618
14 167 $11,901 $2,538 $9,363 $1,407,255
14 168 $11,901 $2,521 $9,380 $1,397,875
15 169 $11,901 $2,505 $9,396 $1,388,479
15 170 $11,901 $2,488 $9,413 $1,379,065
15 171 $11,901 $2,471 $9,430 $1,369,635
15 172 $11,901 $2,454 $9,447 $1,360,188
15 173 $11,901 $2,437 $9,464 $1,350,724
15 174 $11,901 $2,420 $9,481 $1,341,243
15 175 $11,901 $2,403 $9,498 $1,331,745
15 176 $11,901 $2,386 $9,515 $1,322,230
15 177 $11,901 $2,369 $9,532 $1,312,698
15 178 $11,901 $2,352 $9,549 $1,303,149
15 179 $11,901 $2,335 $9,566 $1,293,583
15 180 $11,901 $2,318 $9,583 $1,284,000
16 181 $11,901 $2,300 $9,600 $1,274,399
16 182 $11,901 $2,283 $9,618 $1,264,782
16 183 $11,901 $2,266 $9,635 $1,255,147
16 184 $11,901 $2,249 $9,652 $1,245,495
16 185 $11,901 $2,232 $9,669 $1,235,825
16 186 $11,901 $2,214 $9,687 $1,226,138
16 187 $11,901 $2,197 $9,704 $1,216,434
16 188 $11,901 $2,179 $9,722 $1,206,713
16 189 $11,901 $2,162 $9,739 $1,196,974
16 190 $11,901 $2,145 $9,756 $1,187,217
16 191 $11,901 $2,127 $9,774 $1,177,443
16 192 $11,901 $2,110 $9,791 $1,167,652
17 193 $11,901 $2,092 $9,809 $1,157,843
17 194 $11,901 $2,074 $9,827 $1,148,017
17 195 $11,901 $2,057 $9,844 $1,138,172
17 196 $11,901 $2,039 $9,862 $1,128,311
17 197 $11,901 $2,022 $9,879 $1,118,431
17 198 $11,901 $2,004 $9,897 $1,108,534
17 199 $11,901 $1,986 $9,915 $1,098,619
17 200 $11,901 $1,968 $9,933 $1,088,687
17 201 $11,901 $1,951 $9,950 $1,078,736
17 202 $11,901 $1,933 $9,968 $1,068,768
17 203 $11,901 $1,915 $9,986 $1,058,782
17 204 $11,901 $1,897 $10,004 $1,048,778
18 205 $11,901 $1,879 $10,022 $1,038,756
18 206 $11,901 $1,861 $10,040 $1,028,716
18 207 $11,901 $1,843 $10,058 $1,018,658
18 208 $11,901 $1,825 $10,076 $1,008,582
18 209 $11,901 $1,807 $10,094 $998,488
18 210 $11,901 $1,789 $10,112 $988,376
18 211 $11,901 $1,771 $10,130 $978,246
18 212 $11,901 $1,753 $10,148 $968,098
18 213 $11,901 $1,735 $10,166 $957,931
18 214 $11,901 $1,716 $10,185 $947,747
18 215 $11,901 $1,698 $10,203 $937,544
18 216 $11,901 $1,680 $10,221 $927,323
19 217 $11,901 $1,661 $10,240 $917,083
19 218 $11,901 $1,643 $10,258 $906,825
19 219 $11,901 $1,625 $10,276 $896,549
19 220 $11,901 $1,606 $10,295 $886,254
19 221 $11,901 $1,588 $10,313 $875,941
19 222 $11,901 $1,569 $10,332 $865,610
19 223 $11,901 $1,551 $10,350 $855,260
19 224 $11,901 $1,532 $10,369 $844,891
19 225 $11,901 $1,514 $10,387 $834,504
19 226 $11,901 $1,495 $10,406 $824,098
19 227 $11,901 $1,477 $10,424 $813,673
19 228 $11,901 $1,458 $10,443 $803,230
20 229 $11,901 $1,439 $10,462 $792,768
20 230 $11,901 $1,420 $10,481 $782,288
20 231 $11,901 $1,402 $10,499 $771,788
20 232 $11,901 $1,383 $10,518 $761,270
20 233 $11,901 $1,364 $10,537 $750,733
20 234 $11,901 $1,345 $10,556 $740,177
20 235 $11,901 $1,326 $10,575 $729,602
20 236 $11,901 $1,307 $10,594 $719,009
20 237 $11,901 $1,288 $10,613 $708,396
20 238 $11,901 $1,269 $10,632 $697,764
20 239 $11,901 $1,250 $10,651 $687,113
20 240 $11,901 $1,231 $10,670 $676,443
21 241 $11,901 $1,212 $10,689 $665,754
21 242 $11,901 $1,193 $10,708 $655,046
21 243 $11,901 $1,174 $10,727 $644,319
21 244 $11,901 $1,154 $10,747 $633,572
21 245 $11,901 $1,135 $10,766 $622,806
21 246 $11,901 $1,116 $10,785 $612,021
21 247 $11,901 $1,097 $10,804 $601,217
21 248 $11,901 $1,077 $10,824 $590,393
21 249 $11,901 $1,058 $10,843 $579,550
21 250 $11,901 $1,038 $10,863 $568,687
21 251 $11,901 $1,019 $10,882 $557,805
21 252 $11,901 $999 $10,902 $546,904
22 253 $11,901 $980 $10,921 $535,983
22 254 $11,901 $960 $10,941 $525,042
22 255 $11,901 $941 $10,960 $514,082
22 256 $11,901 $921 $10,980 $503,102
22 257 $11,901 $901 $11,000 $492,102
22 258 $11,901 $882 $11,019 $481,083
22 259 $11,901 $862 $11,039 $470,044
22 260 $11,901 $842 $11,059 $458,985
22 261 $11,901 $822 $11,079 $447,906
22 262 $11,901 $802 $11,098 $436,808
22 263 $11,901 $783 $11,118 $425,689
22 264 $11,901 $763 $11,138 $414,551
23 265 $11,901 $743 $11,158 $403,393
23 266 $11,901 $723 $11,178 $392,215
23 267 $11,901 $703 $11,198 $381,016
23 268 $11,901 $683 $11,218 $369,798
23 269 $11,901 $663 $11,238 $358,560
23 270 $11,901 $642 $11,259 $347,301
23 271 $11,901 $622 $11,279 $336,022
23 272 $11,901 $602 $11,299 $324,723
23 273 $11,901 $582 $11,319 $313,404
23 274 $11,901 $562 $11,339 $302,065
23 275 $11,901 $541 $11,360 $290,705
23 276 $11,901 $521 $11,380 $279,325
24 277 $11,901 $500 $11,401 $267,924
24 278 $11,901 $480 $11,421 $256,503
24 279 $11,901 $460 $11,441 $245,062
24 280 $11,901 $439 $11,462 $233,600
24 281 $11,901 $419 $11,482 $222,118
24 282 $11,901 $398 $11,503 $210,615
24 283 $11,901 $377 $11,524 $199,091
24 284 $11,901 $357 $11,544 $187,547
24 285 $11,901 $336 $11,565 $175,982
24 286 $11,901 $315 $11,586 $164,396
24 287 $11,901 $295 $11,606 $152,790
24 288 $11,901 $274 $11,627 $141,162
25 289 $11,901 $253 $11,648 $129,514
25 290 $11,901 $232 $11,669 $117,845
25 291 $11,901 $211 $11,690 $106,156
25 292 $11,901 $190 $11,711 $94,445
25 293 $11,901 $169 $11,732 $82,713
25 294 $11,901 $148 $11,753 $70,960
25 295 $11,901 $127 $11,774 $59,186
25 296 $11,901 $106 $11,795 $47,391
25 297 $11,901 $85 $11,816 $35,575
25 298 $11,901 $64 $11,837 $23,738
25 299 $11,901 $43 $11,858 $11,880
25 300 $11,901 $21 $11,880 $0