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 $5,808,000
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 $5,953,200
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$5,808,000
 
每月還款 (港幣)
$37,566
總貸款額 (港幣)
$8,712,000
+
總利息 (港幣)
$2,557,710
=
總還款額 (港幣)
$11,269,710
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 $37,566 $15,609 $21,957 $8,690,043
1 2 $37,566 $15,570 $21,996 $8,668,047
1 3 $37,566 $15,530 $22,035 $8,646,012
1 4 $37,566 $15,491 $22,075 $8,623,937
1 5 $37,566 $15,451 $22,114 $8,601,822
1 6 $37,566 $15,412 $22,154 $8,579,668
1 7 $37,566 $15,372 $22,194 $8,557,475
1 8 $37,566 $15,332 $22,234 $8,535,241
1 9 $37,566 $15,292 $22,273 $8,512,968
1 10 $37,566 $15,252 $22,313 $8,490,654
1 11 $37,566 $15,212 $22,353 $8,468,301
1 12 $37,566 $15,172 $22,393 $8,445,908
2 13 $37,566 $15,132 $22,433 $8,423,474
2 14 $37,566 $15,092 $22,474 $8,401,001
2 15 $37,566 $15,052 $22,514 $8,378,487
2 16 $37,566 $15,011 $22,554 $8,355,932
2 17 $37,566 $14,971 $22,595 $8,333,338
2 18 $37,566 $14,931 $22,635 $8,310,703
2 19 $37,566 $14,890 $22,676 $8,288,027
2 20 $37,566 $14,849 $22,716 $8,265,311
2 21 $37,566 $14,809 $22,757 $8,242,554
2 22 $37,566 $14,768 $22,798 $8,219,756
2 23 $37,566 $14,727 $22,839 $8,196,917
2 24 $37,566 $14,686 $22,880 $8,174,038
3 25 $37,566 $14,645 $22,921 $8,151,117
3 26 $37,566 $14,604 $22,962 $8,128,155
3 27 $37,566 $14,563 $23,003 $8,105,153
3 28 $37,566 $14,522 $23,044 $8,082,109
3 29 $37,566 $14,480 $23,085 $8,059,023
3 30 $37,566 $14,439 $23,127 $8,035,897
3 31 $37,566 $14,398 $23,168 $8,012,729
3 32 $37,566 $14,356 $23,210 $7,989,519
3 33 $37,566 $14,315 $23,251 $7,966,268
3 34 $37,566 $14,273 $23,293 $7,942,975
3 35 $37,566 $14,231 $23,335 $7,919,641
3 36 $37,566 $14,189 $23,376 $7,896,264
4 37 $37,566 $14,147 $23,418 $7,872,846
4 38 $37,566 $14,106 $23,460 $7,849,386
4 39 $37,566 $14,063 $23,502 $7,825,884
4 40 $37,566 $14,021 $23,544 $7,802,339
4 41 $37,566 $13,979 $23,587 $7,778,753
4 42 $37,566 $13,937 $23,629 $7,755,124
4 43 $37,566 $13,895 $23,671 $7,731,453
4 44 $37,566 $13,852 $23,714 $7,707,740
4 45 $37,566 $13,810 $23,756 $7,683,984
4 46 $37,566 $13,767 $23,799 $7,660,185
4 47 $37,566 $13,724 $23,841 $7,636,344
4 48 $37,566 $13,682 $23,884 $7,612,460
5 49 $37,566 $13,639 $23,927 $7,588,533
5 50 $37,566 $13,596 $23,970 $7,564,564
5 51 $37,566 $13,553 $24,013 $7,540,551
5 52 $37,566 $13,510 $24,056 $7,516,496
5 53 $37,566 $13,467 $24,099 $7,492,397
5 54 $37,566 $13,424 $24,142 $7,468,255
5 55 $37,566 $13,381 $24,185 $7,444,070
5 56 $37,566 $13,337 $24,228 $7,419,842
5 57 $37,566 $13,294 $24,272 $7,395,570
5 58 $37,566 $13,250 $24,315 $7,371,254
5 59 $37,566 $13,207 $24,359 $7,346,896
5 60 $37,566 $13,163 $24,403 $7,322,493
6 61 $37,566 $13,119 $24,446 $7,298,047
6 62 $37,566 $13,076 $24,490 $7,273,557
6 63 $37,566 $13,032 $24,534 $7,249,023
6 64 $37,566 $12,988 $24,578 $7,224,445
6 65 $37,566 $12,944 $24,622 $7,199,823
6 66 $37,566 $12,900 $24,666 $7,175,157
6 67 $37,566 $12,855 $24,710 $7,150,447
6 68 $37,566 $12,811 $24,754 $7,125,692
6 69 $37,566 $12,767 $24,799 $7,100,894
6 70 $37,566 $12,722 $24,843 $7,076,050
6 71 $37,566 $12,678 $24,888 $7,051,163
6 72 $37,566 $12,633 $24,932 $7,026,230
7 73 $37,566 $12,589 $24,977 $7,001,253
7 74 $37,566 $12,544 $25,022 $6,976,231
7 75 $37,566 $12,499 $25,067 $6,951,165
7 76 $37,566 $12,454 $25,112 $6,926,053
7 77 $37,566 $12,409 $25,157 $6,900,897
7 78 $37,566 $12,364 $25,202 $6,875,695
7 79 $37,566 $12,319 $25,247 $6,850,448
7 80 $37,566 $12,274 $25,292 $6,825,156
7 81 $37,566 $12,228 $25,337 $6,799,819
7 82 $37,566 $12,183 $25,383 $6,774,436
7 83 $37,566 $12,138 $25,428 $6,749,008
7 84 $37,566 $12,092 $25,474 $6,723,534
8 85 $37,566 $12,046 $25,519 $6,698,015
8 86 $37,566 $12,001 $25,565 $6,672,450
8 87 $37,566 $11,955 $25,611 $6,646,839
8 88 $37,566 $11,909 $25,657 $6,621,182
8 89 $37,566 $11,863 $25,703 $6,595,480
8 90 $37,566 $11,817 $25,749 $6,569,731
8 91 $37,566 $11,771 $25,795 $6,543,936
8 92 $37,566 $11,725 $25,841 $6,518,095
8 93 $37,566 $11,678 $25,887 $6,492,207
8 94 $37,566 $11,632 $25,934 $6,466,273
8 95 $37,566 $11,585 $25,980 $6,440,293
8 96 $37,566 $11,539 $26,027 $6,414,266
9 97 $37,566 $11,492 $26,073 $6,388,193
9 98 $37,566 $11,446 $26,120 $6,362,073
9 99 $37,566 $11,399 $26,167 $6,335,906
9 100 $37,566 $11,352 $26,214 $6,309,692
9 101 $37,566 $11,305 $26,261 $6,283,431
9 102 $37,566 $11,258 $26,308 $6,257,123
9 103 $37,566 $11,211 $26,355 $6,230,768
9 104 $37,566 $11,163 $26,402 $6,204,366
9 105 $37,566 $11,116 $26,450 $6,177,916
9 106 $37,566 $11,069 $26,497 $6,151,419
9 107 $37,566 $11,021 $26,544 $6,124,875
9 108 $37,566 $10,974 $26,592 $6,098,283
10 109 $37,566 $10,926 $26,640 $6,071,643
10 110 $37,566 $10,878 $26,687 $6,044,956
10 111 $37,566 $10,831 $26,735 $6,018,221
10 112 $37,566 $10,783 $26,783 $5,991,438
10 113 $37,566 $10,735 $26,831 $5,964,607
10 114 $37,566 $10,687 $26,879 $5,937,728
10 115 $37,566 $10,638 $26,927 $5,910,800
10 116 $37,566 $10,590 $26,976 $5,883,825
10 117 $37,566 $10,542 $27,024 $5,856,801
10 118 $37,566 $10,493 $27,072 $5,829,729
10 119 $37,566 $10,445 $27,121 $5,802,608
10 120 $37,566 $10,396 $27,169 $5,775,439
11 121 $37,566 $10,348 $27,218 $5,748,221
11 122 $37,566 $10,299 $27,267 $5,720,954
11 123 $37,566 $10,250 $27,316 $5,693,638
11 124 $37,566 $10,201 $27,365 $5,666,273
11 125 $37,566 $10,152 $27,414 $5,638,860
11 126 $37,566 $10,103 $27,463 $5,611,397
11 127 $37,566 $10,054 $27,512 $5,583,885
11 128 $37,566 $10,004 $27,561 $5,556,324
11 129 $37,566 $9,955 $27,611 $5,528,713
11 130 $37,566 $9,906 $27,660 $5,501,053
11 131 $37,566 $9,856 $27,710 $5,473,344
11 132 $37,566 $9,806 $27,759 $5,445,584
12 133 $37,566 $9,757 $27,809 $5,417,775
12 134 $37,566 $9,707 $27,859 $5,389,916
12 135 $37,566 $9,657 $27,909 $5,362,008
12 136 $37,566 $9,607 $27,959 $5,334,049
12 137 $37,566 $9,557 $28,009 $5,306,040
12 138 $37,566 $9,507 $28,059 $5,277,981
12 139 $37,566 $9,456 $28,109 $5,249,872
12 140 $37,566 $9,406 $28,160 $5,221,712
12 141 $37,566 $9,356 $28,210 $5,193,502
12 142 $37,566 $9,305 $28,261 $5,165,241
12 143 $37,566 $9,254 $28,311 $5,136,930
12 144 $37,566 $9,204 $28,362 $5,108,568
13 145 $37,566 $9,153 $28,413 $5,080,155
13 146 $37,566 $9,102 $28,464 $5,051,691
13 147 $37,566 $9,051 $28,515 $5,023,176
13 148 $37,566 $9,000 $28,566 $4,994,611
13 149 $37,566 $8,949 $28,617 $4,965,994
13 150 $37,566 $8,897 $28,668 $4,937,325
13 151 $37,566 $8,846 $28,720 $4,908,606
13 152 $37,566 $8,795 $28,771 $4,879,835
13 153 $37,566 $8,743 $28,823 $4,851,012
13 154 $37,566 $8,691 $28,874 $4,822,138
13 155 $37,566 $8,640 $28,926 $4,793,212
13 156 $37,566 $8,588 $28,978 $4,764,234
14 157 $37,566 $8,536 $29,030 $4,735,204
14 158 $37,566 $8,484 $29,082 $4,706,122
14 159 $37,566 $8,432 $29,134 $4,676,988
14 160 $37,566 $8,380 $29,186 $4,647,802
14 161 $37,566 $8,327 $29,238 $4,618,564
14 162 $37,566 $8,275 $29,291 $4,589,273
14 163 $37,566 $8,222 $29,343 $4,559,930
14 164 $37,566 $8,170 $29,396 $4,530,534
14 165 $37,566 $8,117 $29,448 $4,501,085
14 166 $37,566 $8,064 $29,501 $4,471,584
14 167 $37,566 $8,012 $29,554 $4,442,030
14 168 $37,566 $7,959 $29,607 $4,412,423
15 169 $37,566 $7,906 $29,660 $4,382,763
15 170 $37,566 $7,852 $29,713 $4,353,050
15 171 $37,566 $7,799 $29,766 $4,323,283
15 172 $37,566 $7,746 $29,820 $4,293,463
15 173 $37,566 $7,692 $29,873 $4,263,590
15 174 $37,566 $7,639 $29,927 $4,233,663
15 175 $37,566 $7,585 $29,980 $4,203,683
15 176 $37,566 $7,532 $30,034 $4,173,649
15 177 $37,566 $7,478 $30,088 $4,143,561
15 178 $37,566 $7,424 $30,142 $4,113,419
15 179 $37,566 $7,370 $30,196 $4,083,223
15 180 $37,566 $7,316 $30,250 $4,052,973
16 181 $37,566 $7,262 $30,304 $4,022,669
16 182 $37,566 $7,207 $30,358 $3,992,311
16 183 $37,566 $7,153 $30,413 $3,961,898
16 184 $37,566 $7,098 $30,467 $3,931,431
16 185 $37,566 $7,044 $30,522 $3,900,909
16 186 $37,566 $6,989 $30,577 $3,870,332
16 187 $37,566 $6,934 $30,631 $3,839,701
16 188 $37,566 $6,879 $30,686 $3,809,015
16 189 $37,566 $6,824 $30,741 $3,778,273
16 190 $37,566 $6,769 $30,796 $3,747,477
16 191 $37,566 $6,714 $30,851 $3,716,626
16 192 $37,566 $6,659 $30,907 $3,685,719
17 193 $37,566 $6,604 $30,962 $3,654,757
17 194 $37,566 $6,548 $31,018 $3,623,739
17 195 $37,566 $6,493 $31,073 $3,592,666
17 196 $37,566 $6,437 $31,129 $3,561,537
17 197 $37,566 $6,381 $31,185 $3,530,352
17 198 $37,566 $6,325 $31,240 $3,499,112
17 199 $37,566 $6,269 $31,296 $3,467,816
17 200 $37,566 $6,213 $31,353 $3,436,463
17 201 $37,566 $6,157 $31,409 $3,405,054
17 202 $37,566 $6,101 $31,465 $3,373,589
17 203 $37,566 $6,044 $31,521 $3,342,068
17 204 $37,566 $5,988 $31,578 $3,310,490
18 205 $37,566 $5,931 $31,634 $3,278,856
18 206 $37,566 $5,875 $31,691 $3,247,165
18 207 $37,566 $5,818 $31,748 $3,215,417
18 208 $37,566 $5,761 $31,805 $3,183,612
18 209 $37,566 $5,704 $31,862 $3,151,750
18 210 $37,566 $5,647 $31,919 $3,119,832
18 211 $37,566 $5,590 $31,976 $3,087,856
18 212 $37,566 $5,532 $32,033 $3,055,822
18 213 $37,566 $5,475 $32,091 $3,023,732
18 214 $37,566 $5,418 $32,148 $2,991,583
18 215 $37,566 $5,360 $32,206 $2,959,378
18 216 $37,566 $5,302 $32,263 $2,927,114
19 217 $37,566 $5,244 $32,321 $2,894,793
19 218 $37,566 $5,187 $32,379 $2,862,414
19 219 $37,566 $5,128 $32,437 $2,829,976
19 220 $37,566 $5,070 $32,495 $2,797,481
19 221 $37,566 $5,012 $32,554 $2,764,928
19 222 $37,566 $4,954 $32,612 $2,732,316
19 223 $37,566 $4,895 $32,670 $2,699,645
19 224 $37,566 $4,837 $32,729 $2,666,917
19 225 $37,566 $4,778 $32,787 $2,634,129
19 226 $37,566 $4,719 $32,846 $2,601,283
19 227 $37,566 $4,661 $32,905 $2,568,378
19 228 $37,566 $4,602 $32,964 $2,535,414
20 229 $37,566 $4,543 $33,023 $2,502,391
20 230 $37,566 $4,483 $33,082 $2,469,308
20 231 $37,566 $4,424 $33,142 $2,436,167
20 232 $37,566 $4,365 $33,201 $2,402,966
20 233 $37,566 $4,305 $33,260 $2,369,706
20 234 $37,566 $4,246 $33,320 $2,336,386
20 235 $37,566 $4,186 $33,380 $2,303,006
20 236 $37,566 $4,126 $33,439 $2,269,566
20 237 $37,566 $4,066 $33,499 $2,236,067
20 238 $37,566 $4,006 $33,559 $2,202,508
20 239 $37,566 $3,946 $33,620 $2,168,888
20 240 $37,566 $3,886 $33,680 $2,135,208
21 241 $37,566 $3,826 $33,740 $2,101,468
21 242 $37,566 $3,765 $33,801 $2,067,668
21 243 $37,566 $3,705 $33,861 $2,033,807
21 244 $37,566 $3,644 $33,922 $1,999,885
21 245 $37,566 $3,583 $33,983 $1,965,902
21 246 $37,566 $3,522 $34,043 $1,931,859
21 247 $37,566 $3,461 $34,104 $1,897,754
21 248 $37,566 $3,400 $34,166 $1,863,589
21 249 $37,566 $3,339 $34,227 $1,829,362
21 250 $37,566 $3,278 $34,288 $1,795,074
21 251 $37,566 $3,216 $34,350 $1,760,724
21 252 $37,566 $3,155 $34,411 $1,726,313
22 253 $37,566 $3,093 $34,473 $1,691,840
22 254 $37,566 $3,031 $34,534 $1,657,306
22 255 $37,566 $2,969 $34,596 $1,622,710
22 256 $37,566 $2,907 $34,658 $1,588,051
22 257 $37,566 $2,845 $34,720 $1,553,331
22 258 $37,566 $2,783 $34,783 $1,518,548
22 259 $37,566 $2,721 $34,845 $1,483,703
22 260 $37,566 $2,658 $34,907 $1,448,796
22 261 $37,566 $2,596 $34,970 $1,413,826
22 262 $37,566 $2,533 $35,033 $1,378,793
22 263 $37,566 $2,470 $35,095 $1,343,698
22 264 $37,566 $2,407 $35,158 $1,308,540
23 265 $37,566 $2,344 $35,221 $1,273,318
23 266 $37,566 $2,281 $35,284 $1,238,034
23 267 $37,566 $2,218 $35,348 $1,202,687
23 268 $37,566 $2,155 $35,411 $1,167,276
23 269 $37,566 $2,091 $35,474 $1,131,801
23 270 $37,566 $2,028 $35,538 $1,096,263
23 271 $37,566 $1,964 $35,602 $1,060,662
23 272 $37,566 $1,900 $35,665 $1,024,997
23 273 $37,566 $1,836 $35,729 $989,267
23 274 $37,566 $1,772 $35,793 $953,474
23 275 $37,566 $1,708 $35,857 $917,617
23 276 $37,566 $1,644 $35,922 $881,695
24 277 $37,566 $1,580 $35,986 $845,709
24 278 $37,566 $1,515 $36,050 $809,659
24 279 $37,566 $1,451 $36,115 $773,543
24 280 $37,566 $1,386 $36,180 $737,364
24 281 $37,566 $1,321 $36,245 $701,119
24 282 $37,566 $1,256 $36,310 $664,810
24 283 $37,566 $1,191 $36,375 $628,435
24 284 $37,566 $1,126 $36,440 $591,995
24 285 $37,566 $1,061 $36,505 $555,490
24 286 $37,566 $995 $36,570 $518,920
24 287 $37,566 $930 $36,636 $482,284
24 288 $37,566 $864 $36,702 $445,582
25 289 $37,566 $798 $36,767 $408,815
25 290 $37,566 $732 $36,833 $371,982
25 291 $37,566 $666 $36,899 $335,082
25 292 $37,566 $600 $36,965 $298,117
25 293 $37,566 $534 $37,032 $261,085
25 294 $37,566 $468 $37,098 $223,988
25 295 $37,566 $401 $37,164 $186,823
25 296 $37,566 $335 $37,231 $149,592
25 297 $37,566 $268 $37,298 $112,294
25 298 $37,566 $201 $37,365 $74,930
25 299 $37,566 $134 $37,431 $37,499
25 300 $37,566 $67 $37,499 $0