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 $6,800,000
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 $6,970,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$6,800,000
 
每月還款 (港幣)
$43,982
總貸款額 (港幣)
$10,200,000
+
總利息 (港幣)
$2,994,564
=
總還款額 (港幣)
$13,194,564
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 $43,982 $18,275 $25,707 $10,174,293
1 2 $43,982 $18,229 $25,753 $10,148,540
1 3 $43,982 $18,183 $25,799 $10,122,741
1 4 $43,982 $18,137 $25,845 $10,096,896
1 5 $43,982 $18,090 $25,892 $10,071,004
1 6 $43,982 $18,044 $25,938 $10,045,066
1 7 $43,982 $17,997 $25,984 $10,019,082
1 8 $43,982 $17,951 $26,031 $9,993,051
1 9 $43,982 $17,904 $26,078 $9,966,973
1 10 $43,982 $17,857 $26,124 $9,940,849
1 11 $43,982 $17,811 $26,171 $9,914,677
1 12 $43,982 $17,764 $26,218 $9,888,459
2 13 $43,982 $17,717 $26,265 $9,862,194
2 14 $43,982 $17,670 $26,312 $9,835,882
2 15 $43,982 $17,623 $26,359 $9,809,523
2 16 $43,982 $17,575 $26,406 $9,783,116
2 17 $43,982 $17,528 $26,454 $9,756,663
2 18 $43,982 $17,481 $26,501 $9,730,161
2 19 $43,982 $17,433 $26,549 $9,703,613
2 20 $43,982 $17,386 $26,596 $9,677,017
2 21 $43,982 $17,338 $26,644 $9,650,373
2 22 $43,982 $17,290 $26,692 $9,623,681
2 23 $43,982 $17,242 $26,739 $9,596,942
2 24 $43,982 $17,195 $26,787 $9,570,154
3 25 $43,982 $17,147 $26,835 $9,543,319
3 26 $43,982 $17,098 $26,883 $9,516,435
3 27 $43,982 $17,050 $26,932 $9,489,504
3 28 $43,982 $17,002 $26,980 $9,462,524
3 29 $43,982 $16,954 $27,028 $9,435,496
3 30 $43,982 $16,905 $27,077 $9,408,419
3 31 $43,982 $16,857 $27,125 $9,381,294
3 32 $43,982 $16,808 $27,174 $9,354,120
3 33 $43,982 $16,759 $27,222 $9,326,898
3 34 $43,982 $16,711 $27,271 $9,299,627
3 35 $43,982 $16,662 $27,320 $9,272,307
3 36 $43,982 $16,613 $27,369 $9,244,938
4 37 $43,982 $16,564 $27,418 $9,217,520
4 38 $43,982 $16,515 $27,467 $9,190,052
4 39 $43,982 $16,466 $27,516 $9,162,536
4 40 $43,982 $16,416 $27,566 $9,134,970
4 41 $43,982 $16,367 $27,615 $9,107,355
4 42 $43,982 $16,317 $27,665 $9,079,691
4 43 $43,982 $16,268 $27,714 $9,051,977
4 44 $43,982 $16,218 $27,764 $9,024,213
4 45 $43,982 $16,168 $27,813 $8,996,399
4 46 $43,982 $16,119 $27,863 $8,968,536
4 47 $43,982 $16,069 $27,913 $8,940,623
4 48 $43,982 $16,019 $27,963 $8,912,660
5 49 $43,982 $15,969 $28,013 $8,884,646
5 50 $43,982 $15,918 $28,064 $8,856,583
5 51 $43,982 $15,868 $28,114 $8,828,469
5 52 $43,982 $15,818 $28,164 $8,800,305
5 53 $43,982 $15,767 $28,215 $8,772,090
5 54 $43,982 $15,717 $28,265 $8,743,825
5 55 $43,982 $15,666 $28,316 $8,715,509
5 56 $43,982 $15,615 $28,367 $8,687,142
5 57 $43,982 $15,564 $28,417 $8,658,725
5 58 $43,982 $15,514 $28,468 $8,630,257
5 59 $43,982 $15,463 $28,519 $8,601,737
5 60 $43,982 $15,411 $28,570 $8,573,167
6 61 $43,982 $15,360 $28,622 $8,544,545
6 62 $43,982 $15,309 $28,673 $8,515,872
6 63 $43,982 $15,258 $28,724 $8,487,148
6 64 $43,982 $15,206 $28,776 $8,458,372
6 65 $43,982 $15,155 $28,827 $8,429,545
6 66 $43,982 $15,103 $28,879 $8,400,666
6 67 $43,982 $15,051 $28,931 $8,371,735
6 68 $43,982 $14,999 $28,983 $8,342,753
6 69 $43,982 $14,947 $29,034 $8,313,718
6 70 $43,982 $14,895 $29,086 $8,284,632
6 71 $43,982 $14,843 $29,139 $8,255,493
6 72 $43,982 $14,791 $29,191 $8,226,303
7 73 $43,982 $14,739 $29,243 $8,197,059
7 74 $43,982 $14,686 $29,295 $8,167,764
7 75 $43,982 $14,634 $29,348 $8,138,416
7 76 $43,982 $14,581 $29,401 $8,109,015
7 77 $43,982 $14,529 $29,453 $8,079,562
7 78 $43,982 $14,476 $29,506 $8,050,056
7 79 $43,982 $14,423 $29,559 $8,020,497
7 80 $43,982 $14,370 $29,612 $7,990,886
7 81 $43,982 $14,317 $29,665 $7,961,221
7 82 $43,982 $14,264 $29,718 $7,931,503
7 83 $43,982 $14,211 $29,771 $7,901,731
7 84 $43,982 $14,157 $29,825 $7,871,907
8 85 $43,982 $14,104 $29,878 $7,842,029
8 86 $43,982 $14,050 $29,932 $7,812,097
8 87 $43,982 $13,997 $29,985 $7,782,112
8 88 $43,982 $13,943 $30,039 $7,752,073
8 89 $43,982 $13,889 $30,093 $7,721,980
8 90 $43,982 $13,835 $30,147 $7,691,834
8 91 $43,982 $13,781 $30,201 $7,661,633
8 92 $43,982 $13,727 $30,255 $7,631,378
8 93 $43,982 $13,673 $30,309 $7,601,069
8 94 $43,982 $13,619 $30,363 $7,570,706
8 95 $43,982 $13,564 $30,418 $7,540,288
8 96 $43,982 $13,510 $30,472 $7,509,816
9 97 $43,982 $13,455 $30,527 $7,479,289
9 98 $43,982 $13,400 $30,581 $7,448,708
9 99 $43,982 $13,346 $30,636 $7,418,071
9 100 $43,982 $13,291 $30,691 $7,387,380
9 101 $43,982 $13,236 $30,746 $7,356,634
9 102 $43,982 $13,181 $30,801 $7,325,833
9 103 $43,982 $13,125 $30,856 $7,294,976
9 104 $43,982 $13,070 $30,912 $7,264,065
9 105 $43,982 $13,015 $30,967 $7,233,098
9 106 $43,982 $12,959 $31,023 $7,202,075
9 107 $43,982 $12,904 $31,078 $7,170,997
9 108 $43,982 $12,848 $31,134 $7,139,863
10 109 $43,982 $12,792 $31,190 $7,108,673
10 110 $43,982 $12,736 $31,246 $7,077,428
10 111 $43,982 $12,680 $31,301 $7,046,126
10 112 $43,982 $12,624 $31,358 $7,014,769
10 113 $43,982 $12,568 $31,414 $6,983,355
10 114 $43,982 $12,512 $31,470 $6,951,885
10 115 $43,982 $12,455 $31,526 $6,920,359
10 116 $43,982 $12,399 $31,583 $6,888,776
10 117 $43,982 $12,342 $31,639 $6,857,136
10 118 $43,982 $12,286 $31,696 $6,825,440
10 119 $43,982 $12,229 $31,753 $6,793,687
10 120 $43,982 $12,172 $31,810 $6,761,877
11 121 $43,982 $12,115 $31,867 $6,730,010
11 122 $43,982 $12,058 $31,924 $6,698,086
11 123 $43,982 $12,001 $31,981 $6,666,105
11 124 $43,982 $11,943 $32,038 $6,634,067
11 125 $43,982 $11,886 $32,096 $6,601,971
11 126 $43,982 $11,829 $32,153 $6,569,818
11 127 $43,982 $11,771 $32,211 $6,537,607
11 128 $43,982 $11,713 $32,269 $6,505,338
11 129 $43,982 $11,655 $32,326 $6,473,011
11 130 $43,982 $11,597 $32,384 $6,440,627
11 131 $43,982 $11,539 $32,442 $6,408,185
11 132 $43,982 $11,481 $32,501 $6,375,684
12 133 $43,982 $11,423 $32,559 $6,343,125
12 134 $43,982 $11,365 $32,617 $6,310,508
12 135 $43,982 $11,306 $32,676 $6,277,833
12 136 $43,982 $11,248 $32,734 $6,245,099
12 137 $43,982 $11,189 $32,793 $6,212,306
12 138 $43,982 $11,130 $32,851 $6,179,454
12 139 $43,982 $11,072 $32,910 $6,146,544
12 140 $43,982 $11,013 $32,969 $6,113,575
12 141 $43,982 $10,953 $33,028 $6,080,546
12 142 $43,982 $10,894 $33,088 $6,047,459
12 143 $43,982 $10,835 $33,147 $6,014,312
12 144 $43,982 $10,776 $33,206 $5,981,106
13 145 $43,982 $10,716 $33,266 $5,947,840
13 146 $43,982 $10,657 $33,325 $5,914,514
13 147 $43,982 $10,597 $33,385 $5,881,129
13 148 $43,982 $10,537 $33,445 $5,847,685
13 149 $43,982 $10,477 $33,505 $5,814,180
13 150 $43,982 $10,417 $33,565 $5,780,615
13 151 $43,982 $10,357 $33,625 $5,746,990
13 152 $43,982 $10,297 $33,685 $5,713,305
13 153 $43,982 $10,236 $33,746 $5,679,559
13 154 $43,982 $10,176 $33,806 $5,645,753
13 155 $43,982 $10,115 $33,867 $5,611,887
13 156 $43,982 $10,055 $33,927 $5,577,959
14 157 $43,982 $9,994 $33,988 $5,543,971
14 158 $43,982 $9,933 $34,049 $5,509,923
14 159 $43,982 $9,872 $34,110 $5,475,813
14 160 $43,982 $9,811 $34,171 $5,441,642
14 161 $43,982 $9,750 $34,232 $5,407,409
14 162 $43,982 $9,688 $34,294 $5,373,116
14 163 $43,982 $9,627 $34,355 $5,338,761
14 164 $43,982 $9,565 $34,417 $5,304,344
14 165 $43,982 $9,504 $34,478 $5,269,866
14 166 $43,982 $9,442 $34,540 $5,235,326
14 167 $43,982 $9,380 $34,602 $5,200,724
14 168 $43,982 $9,318 $34,664 $5,166,060
15 169 $43,982 $9,256 $34,726 $5,131,334
15 170 $43,982 $9,194 $34,788 $5,096,546
15 171 $43,982 $9,131 $34,851 $5,061,695
15 172 $43,982 $9,069 $34,913 $5,026,782
15 173 $43,982 $9,006 $34,976 $4,991,806
15 174 $43,982 $8,944 $35,038 $4,956,768
15 175 $43,982 $8,881 $35,101 $4,921,667
15 176 $43,982 $8,818 $35,164 $4,886,503
15 177 $43,982 $8,755 $35,227 $4,851,276
15 178 $43,982 $8,692 $35,290 $4,815,986
15 179 $43,982 $8,629 $35,353 $4,780,633
15 180 $43,982 $8,565 $35,417 $4,745,217
16 181 $43,982 $8,502 $35,480 $4,709,737
16 182 $43,982 $8,438 $35,544 $4,674,193
16 183 $43,982 $8,375 $35,607 $4,638,586
16 184 $43,982 $8,311 $35,671 $4,602,915
16 185 $43,982 $8,247 $35,735 $4,567,180
16 186 $43,982 $8,183 $35,799 $4,531,381
16 187 $43,982 $8,119 $35,863 $4,495,517
16 188 $43,982 $8,054 $35,927 $4,459,590
16 189 $43,982 $7,990 $35,992 $4,423,598
16 190 $43,982 $7,926 $36,056 $4,387,542
16 191 $43,982 $7,861 $36,121 $4,351,421
16 192 $43,982 $7,796 $36,186 $4,315,236
17 193 $43,982 $7,731 $36,250 $4,278,985
17 194 $43,982 $7,667 $36,315 $4,242,670
17 195 $43,982 $7,601 $36,380 $4,206,289
17 196 $43,982 $7,536 $36,446 $4,169,844
17 197 $43,982 $7,471 $36,511 $4,133,333
17 198 $43,982 $7,406 $36,576 $4,096,756
17 199 $43,982 $7,340 $36,642 $4,060,115
17 200 $43,982 $7,274 $36,708 $4,023,407
17 201 $43,982 $7,209 $36,773 $3,986,634
17 202 $43,982 $7,143 $36,839 $3,949,795
17 203 $43,982 $7,077 $36,905 $3,912,890
17 204 $43,982 $7,011 $36,971 $3,875,918
18 205 $43,982 $6,944 $37,038 $3,838,881
18 206 $43,982 $6,878 $37,104 $3,801,777
18 207 $43,982 $6,812 $37,170 $3,764,606
18 208 $43,982 $6,745 $37,237 $3,727,369
18 209 $43,982 $6,678 $37,304 $3,690,066
18 210 $43,982 $6,611 $37,371 $3,652,695
18 211 $43,982 $6,544 $37,437 $3,615,258
18 212 $43,982 $6,477 $37,505 $3,577,753
18 213 $43,982 $6,410 $37,572 $3,540,182
18 214 $43,982 $6,343 $37,639 $3,502,542
18 215 $43,982 $6,275 $37,706 $3,464,836
18 216 $43,982 $6,208 $37,774 $3,427,062
19 217 $43,982 $6,140 $37,842 $3,389,220
19 218 $43,982 $6,072 $37,910 $3,351,311
19 219 $43,982 $6,004 $37,977 $3,313,333
19 220 $43,982 $5,936 $38,045 $3,275,288
19 221 $43,982 $5,868 $38,114 $3,237,174
19 222 $43,982 $5,800 $38,182 $3,198,992
19 223 $43,982 $5,732 $38,250 $3,160,742
19 224 $43,982 $5,663 $38,319 $3,122,423
19 225 $43,982 $5,594 $38,388 $3,084,035
19 226 $43,982 $5,526 $38,456 $3,045,579
19 227 $43,982 $5,457 $38,525 $3,007,054
19 228 $43,982 $5,388 $38,594 $2,968,460
20 229 $43,982 $5,318 $38,663 $2,929,796
20 230 $43,982 $5,249 $38,733 $2,891,064
20 231 $43,982 $5,180 $38,802 $2,852,261
20 232 $43,982 $5,110 $38,872 $2,813,390
20 233 $43,982 $5,041 $38,941 $2,774,449
20 234 $43,982 $4,971 $39,011 $2,735,438
20 235 $43,982 $4,901 $39,081 $2,696,357
20 236 $43,982 $4,831 $39,151 $2,657,206
20 237 $43,982 $4,761 $39,221 $2,617,985
20 238 $43,982 $4,691 $39,291 $2,578,694
20 239 $43,982 $4,620 $39,362 $2,539,332
20 240 $43,982 $4,550 $39,432 $2,499,900
21 241 $43,982 $4,479 $39,503 $2,460,397
21 242 $43,982 $4,408 $39,574 $2,420,823
21 243 $43,982 $4,337 $39,645 $2,381,178
21 244 $43,982 $4,266 $39,716 $2,341,463
21 245 $43,982 $4,195 $39,787 $2,301,676
21 246 $43,982 $4,124 $39,858 $2,261,818
21 247 $43,982 $4,052 $39,929 $2,221,889
21 248 $43,982 $3,981 $40,001 $2,181,888
21 249 $43,982 $3,909 $40,073 $2,141,815
21 250 $43,982 $3,837 $40,144 $2,101,670
21 251 $43,982 $3,765 $40,216 $2,061,454
21 252 $43,982 $3,693 $40,288 $2,021,166
22 253 $43,982 $3,621 $40,361 $1,980,805
22 254 $43,982 $3,549 $40,433 $1,940,372
22 255 $43,982 $3,476 $40,505 $1,899,867
22 256 $43,982 $3,404 $40,578 $1,859,289
22 257 $43,982 $3,331 $40,651 $1,818,638
22 258 $43,982 $3,258 $40,723 $1,777,915
22 259 $43,982 $3,185 $40,796 $1,737,118
22 260 $43,982 $3,112 $40,870 $1,696,249
22 261 $43,982 $3,039 $40,943 $1,655,306
22 262 $43,982 $2,966 $41,016 $1,614,290
22 263 $43,982 $2,892 $41,090 $1,573,200
22 264 $43,982 $2,819 $41,163 $1,532,037
23 265 $43,982 $2,745 $41,237 $1,490,800
23 266 $43,982 $2,671 $41,311 $1,449,489
23 267 $43,982 $2,597 $41,385 $1,408,104
23 268 $43,982 $2,523 $41,459 $1,366,645
23 269 $43,982 $2,449 $41,533 $1,325,112
23 270 $43,982 $2,374 $41,608 $1,283,504
23 271 $43,982 $2,300 $41,682 $1,241,822
23 272 $43,982 $2,225 $41,757 $1,200,065
23 273 $43,982 $2,150 $41,832 $1,158,233
23 274 $43,982 $2,075 $41,907 $1,116,326
23 275 $43,982 $2,000 $41,982 $1,074,345
23 276 $43,982 $1,925 $42,057 $1,032,288
24 277 $43,982 $1,850 $42,132 $990,155
24 278 $43,982 $1,774 $42,208 $947,947
24 279 $43,982 $1,698 $42,283 $905,664
24 280 $43,982 $1,623 $42,359 $863,305
24 281 $43,982 $1,547 $42,435 $820,870
24 282 $43,982 $1,471 $42,511 $778,358
24 283 $43,982 $1,395 $42,587 $735,771
24 284 $43,982 $1,318 $42,664 $693,107
24 285 $43,982 $1,242 $42,740 $650,367
24 286 $43,982 $1,165 $42,817 $607,551
24 287 $43,982 $1,089 $42,893 $564,657
24 288 $43,982 $1,012 $42,970 $521,687
25 289 $43,982 $935 $43,047 $478,640
25 290 $43,982 $858 $43,124 $435,516
25 291 $43,982 $780 $43,202 $392,314
25 292 $43,982 $703 $43,279 $349,035
25 293 $43,982 $625 $43,357 $305,679
25 294 $43,982 $548 $43,434 $262,244
25 295 $43,982 $470 $43,512 $218,732
25 296 $43,982 $392 $43,590 $175,142
25 297 $43,982 $314 $43,668 $131,474
25 298 $43,982 $236 $43,746 $87,728
25 299 $43,982 $157 $43,825 $43,903
25 300 $43,982 $79 $43,903 $0