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 $3,600,000
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 $3,690,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$3,600,000
 
每月還款 (港幣)
$23,285
總貸款額 (港幣)
$5,400,000
+
總利息 (港幣)
$1,585,357
=
總還款額 (港幣)
$6,985,357
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 $23,285 $9,675 $13,610 $5,386,390
1 2 $23,285 $9,651 $13,634 $5,372,757
1 3 $23,285 $9,626 $13,658 $5,359,098
1 4 $23,285 $9,602 $13,683 $5,345,415
1 5 $23,285 $9,577 $13,707 $5,331,708
1 6 $23,285 $9,553 $13,732 $5,317,976
1 7 $23,285 $9,528 $13,756 $5,304,220
1 8 $23,285 $9,503 $13,781 $5,290,439
1 9 $23,285 $9,479 $13,806 $5,276,633
1 10 $23,285 $9,454 $13,831 $5,262,802
1 11 $23,285 $9,429 $13,855 $5,248,947
1 12 $23,285 $9,404 $13,880 $5,235,067
2 13 $23,285 $9,379 $13,905 $5,221,162
2 14 $23,285 $9,355 $13,930 $5,207,232
2 15 $23,285 $9,330 $13,955 $5,193,277
2 16 $23,285 $9,305 $13,980 $5,179,297
2 17 $23,285 $9,280 $14,005 $5,165,292
2 18 $23,285 $9,254 $14,030 $5,151,262
2 19 $23,285 $9,229 $14,055 $5,137,207
2 20 $23,285 $9,204 $14,080 $5,123,126
2 21 $23,285 $9,179 $14,106 $5,109,021
2 22 $23,285 $9,154 $14,131 $5,094,890
2 23 $23,285 $9,128 $14,156 $5,080,734
2 24 $23,285 $9,103 $14,182 $5,066,552
3 25 $23,285 $9,078 $14,207 $5,052,345
3 26 $23,285 $9,052 $14,232 $5,038,113
3 27 $23,285 $9,027 $14,258 $5,023,855
3 28 $23,285 $9,001 $14,283 $5,009,572
3 29 $23,285 $8,975 $14,309 $4,995,262
3 30 $23,285 $8,950 $14,335 $4,980,928
3 31 $23,285 $8,924 $14,360 $4,966,567
3 32 $23,285 $8,898 $14,386 $4,952,181
3 33 $23,285 $8,873 $14,412 $4,937,769
3 34 $23,285 $8,847 $14,438 $4,923,332
3 35 $23,285 $8,821 $14,464 $4,908,868
3 36 $23,285 $8,795 $14,489 $4,894,379
4 37 $23,285 $8,769 $14,515 $4,879,863
4 38 $23,285 $8,743 $14,541 $4,865,322
4 39 $23,285 $8,717 $14,567 $4,850,754
4 40 $23,285 $8,691 $14,594 $4,836,161
4 41 $23,285 $8,665 $14,620 $4,821,541
4 42 $23,285 $8,639 $14,646 $4,806,895
4 43 $23,285 $8,612 $14,672 $4,792,223
4 44 $23,285 $8,586 $14,698 $4,777,525
4 45 $23,285 $8,560 $14,725 $4,762,800
4 46 $23,285 $8,533 $14,751 $4,748,049
4 47 $23,285 $8,507 $14,778 $4,733,271
4 48 $23,285 $8,480 $14,804 $4,718,467
5 49 $23,285 $8,454 $14,831 $4,703,636
5 50 $23,285 $8,427 $14,857 $4,688,779
5 51 $23,285 $8,401 $14,884 $4,673,895
5 52 $23,285 $8,374 $14,910 $4,658,985
5 53 $23,285 $8,347 $14,937 $4,644,048
5 54 $23,285 $8,321 $14,964 $4,629,084
5 55 $23,285 $8,294 $14,991 $4,614,093
5 56 $23,285 $8,267 $15,018 $4,599,075
5 57 $23,285 $8,240 $15,045 $4,584,031
5 58 $23,285 $8,213 $15,071 $4,568,959
5 59 $23,285 $8,186 $15,098 $4,553,861
5 60 $23,285 $8,159 $15,126 $4,538,735
6 61 $23,285 $8,132 $15,153 $4,523,583
6 62 $23,285 $8,105 $15,180 $4,508,403
6 63 $23,285 $8,078 $15,207 $4,493,196
6 64 $23,285 $8,050 $15,234 $4,477,962
6 65 $23,285 $8,023 $15,262 $4,462,700
6 66 $23,285 $7,996 $15,289 $4,447,411
6 67 $23,285 $7,968 $15,316 $4,432,095
6 68 $23,285 $7,941 $15,344 $4,416,751
6 69 $23,285 $7,913 $15,371 $4,401,380
6 70 $23,285 $7,886 $15,399 $4,385,982
6 71 $23,285 $7,858 $15,426 $4,370,555
6 72 $23,285 $7,831 $15,454 $4,355,101
7 73 $23,285 $7,803 $15,482 $4,339,620
7 74 $23,285 $7,775 $15,509 $4,324,110
7 75 $23,285 $7,747 $15,537 $4,308,573
7 76 $23,285 $7,720 $15,565 $4,293,008
7 77 $23,285 $7,692 $15,593 $4,277,415
7 78 $23,285 $7,664 $15,621 $4,261,794
7 79 $23,285 $7,636 $15,649 $4,246,146
7 80 $23,285 $7,608 $15,677 $4,230,469
7 81 $23,285 $7,580 $15,705 $4,214,764
7 82 $23,285 $7,551 $15,733 $4,199,031
7 83 $23,285 $7,523 $15,761 $4,183,270
7 84 $23,285 $7,495 $15,790 $4,167,480
8 85 $23,285 $7,467 $15,818 $4,151,662
8 86 $23,285 $7,438 $15,846 $4,135,816
8 87 $23,285 $7,410 $15,875 $4,119,942
8 88 $23,285 $7,382 $15,903 $4,104,039
8 89 $23,285 $7,353 $15,931 $4,088,107
8 90 $23,285 $7,325 $15,960 $4,072,147
8 91 $23,285 $7,296 $15,989 $4,056,159
8 92 $23,285 $7,267 $16,017 $4,040,141
8 93 $23,285 $7,239 $16,046 $4,024,095
8 94 $23,285 $7,210 $16,075 $4,008,021
8 95 $23,285 $7,181 $16,103 $3,991,917
8 96 $23,285 $7,152 $16,132 $3,975,785
9 97 $23,285 $7,123 $16,161 $3,959,624
9 98 $23,285 $7,094 $16,190 $3,943,433
9 99 $23,285 $7,065 $16,219 $3,927,214
9 100 $23,285 $7,036 $16,248 $3,910,966
9 101 $23,285 $7,007 $16,277 $3,894,689
9 102 $23,285 $6,978 $16,307 $3,878,382
9 103 $23,285 $6,949 $16,336 $3,862,046
9 104 $23,285 $6,919 $16,365 $3,845,681
9 105 $23,285 $6,890 $16,394 $3,829,287
9 106 $23,285 $6,861 $16,424 $3,812,863
9 107 $23,285 $6,831 $16,453 $3,796,410
9 108 $23,285 $6,802 $16,483 $3,779,927
10 109 $23,285 $6,772 $16,512 $3,763,415
10 110 $23,285 $6,743 $16,542 $3,746,874
10 111 $23,285 $6,713 $16,571 $3,730,302
10 112 $23,285 $6,683 $16,601 $3,713,701
10 113 $23,285 $6,654 $16,631 $3,697,070
10 114 $23,285 $6,624 $16,661 $3,680,410
10 115 $23,285 $6,594 $16,690 $3,663,719
10 116 $23,285 $6,564 $16,720 $3,646,999
10 117 $23,285 $6,534 $16,750 $3,630,249
10 118 $23,285 $6,504 $16,780 $3,613,468
10 119 $23,285 $6,474 $16,810 $3,596,658
10 120 $23,285 $6,444 $16,841 $3,579,817
11 121 $23,285 $6,414 $16,871 $3,562,947
11 122 $23,285 $6,384 $16,901 $3,546,046
11 123 $23,285 $6,353 $16,931 $3,529,115
11 124 $23,285 $6,323 $16,962 $3,512,153
11 125 $23,285 $6,293 $16,992 $3,495,161
11 126 $23,285 $6,262 $17,022 $3,478,139
11 127 $23,285 $6,232 $17,053 $3,461,086
11 128 $23,285 $6,201 $17,083 $3,444,002
11 129 $23,285 $6,171 $17,114 $3,426,888
11 130 $23,285 $6,140 $17,145 $3,409,744
11 131 $23,285 $6,109 $17,175 $3,392,568
11 132 $23,285 $6,078 $17,206 $3,375,362
12 133 $23,285 $6,048 $17,237 $3,358,125
12 134 $23,285 $6,017 $17,268 $3,340,857
12 135 $23,285 $5,986 $17,299 $3,323,558
12 136 $23,285 $5,955 $17,330 $3,306,229
12 137 $23,285 $5,924 $17,361 $3,288,868
12 138 $23,285 $5,893 $17,392 $3,271,476
12 139 $23,285 $5,861 $17,423 $3,254,053
12 140 $23,285 $5,830 $17,454 $3,236,598
12 141 $23,285 $5,799 $17,486 $3,219,113
12 142 $23,285 $5,768 $17,517 $3,201,596
12 143 $23,285 $5,736 $17,548 $3,184,047
12 144 $23,285 $5,705 $17,580 $3,166,468
13 145 $23,285 $5,673 $17,611 $3,148,856
13 146 $23,285 $5,642 $17,643 $3,131,214
13 147 $23,285 $5,610 $17,674 $3,113,539
13 148 $23,285 $5,578 $17,706 $3,095,833
13 149 $23,285 $5,547 $17,738 $3,078,095
13 150 $23,285 $5,515 $17,770 $3,060,326
13 151 $23,285 $5,483 $17,801 $3,042,524
13 152 $23,285 $5,451 $17,833 $3,024,691
13 153 $23,285 $5,419 $17,865 $3,006,826
13 154 $23,285 $5,387 $17,897 $2,988,928
13 155 $23,285 $5,355 $17,929 $2,970,999
13 156 $23,285 $5,323 $17,961 $2,953,037
14 157 $23,285 $5,291 $17,994 $2,935,044
14 158 $23,285 $5,259 $18,026 $2,917,018
14 159 $23,285 $5,226 $18,058 $2,898,960
14 160 $23,285 $5,194 $18,091 $2,880,869
14 161 $23,285 $5,162 $18,123 $2,862,746
14 162 $23,285 $5,129 $18,155 $2,844,591
14 163 $23,285 $5,097 $18,188 $2,826,403
14 164 $23,285 $5,064 $18,221 $2,808,182
14 165 $23,285 $5,031 $18,253 $2,789,929
14 166 $23,285 $4,999 $18,286 $2,771,643
14 167 $23,285 $4,966 $18,319 $2,753,324
14 168 $23,285 $4,933 $18,351 $2,734,973
15 169 $23,285 $4,900 $18,384 $2,716,589
15 170 $23,285 $4,867 $18,417 $2,698,171
15 171 $23,285 $4,834 $18,450 $2,679,721
15 172 $23,285 $4,801 $18,483 $2,661,238
15 173 $23,285 $4,768 $18,516 $2,642,721
15 174 $23,285 $4,735 $18,550 $2,624,171
15 175 $23,285 $4,702 $18,583 $2,605,589
15 176 $23,285 $4,668 $18,616 $2,586,972
15 177 $23,285 $4,635 $18,650 $2,568,323
15 178 $23,285 $4,602 $18,683 $2,549,640
15 179 $23,285 $4,568 $18,716 $2,530,923
15 180 $23,285 $4,535 $18,750 $2,512,174
16 181 $23,285 $4,501 $18,784 $2,493,390
16 182 $23,285 $4,467 $18,817 $2,474,573
16 183 $23,285 $4,434 $18,851 $2,455,722
16 184 $23,285 $4,400 $18,885 $2,436,837
16 185 $23,285 $4,366 $18,919 $2,417,919
16 186 $23,285 $4,332 $18,952 $2,398,966
16 187 $23,285 $4,298 $18,986 $2,379,980
16 188 $23,285 $4,264 $19,020 $2,360,959
16 189 $23,285 $4,230 $19,054 $2,341,905
16 190 $23,285 $4,196 $19,089 $2,322,816
16 191 $23,285 $4,162 $19,123 $2,303,694
16 192 $23,285 $4,127 $19,157 $2,284,536
17 193 $23,285 $4,093 $19,191 $2,265,345
17 194 $23,285 $4,059 $19,226 $2,246,119
17 195 $23,285 $4,024 $19,260 $2,226,859
17 196 $23,285 $3,990 $19,295 $2,207,564
17 197 $23,285 $3,955 $19,329 $2,188,235
17 198 $23,285 $3,921 $19,364 $2,168,871
17 199 $23,285 $3,886 $19,399 $2,149,472
17 200 $23,285 $3,851 $19,433 $2,130,039
17 201 $23,285 $3,816 $19,468 $2,110,571
17 202 $23,285 $3,781 $19,503 $2,091,068
17 203 $23,285 $3,746 $19,538 $2,071,530
17 204 $23,285 $3,711 $19,573 $2,051,957
18 205 $23,285 $3,676 $19,608 $2,032,349
18 206 $23,285 $3,641 $19,643 $2,012,705
18 207 $23,285 $3,606 $19,678 $1,993,027
18 208 $23,285 $3,571 $19,714 $1,973,313
18 209 $23,285 $3,536 $19,749 $1,953,564
18 210 $23,285 $3,500 $19,784 $1,933,780
18 211 $23,285 $3,465 $19,820 $1,913,960
18 212 $23,285 $3,429 $19,855 $1,894,105
18 213 $23,285 $3,394 $19,891 $1,874,214
18 214 $23,285 $3,358 $19,927 $1,854,287
18 215 $23,285 $3,322 $19,962 $1,834,325
18 216 $23,285 $3,286 $19,998 $1,814,327
19 217 $23,285 $3,251 $20,034 $1,794,293
19 218 $23,285 $3,215 $20,070 $1,774,223
19 219 $23,285 $3,179 $20,106 $1,754,118
19 220 $23,285 $3,143 $20,142 $1,733,976
19 221 $23,285 $3,107 $20,178 $1,713,798
19 222 $23,285 $3,071 $20,214 $1,693,584
19 223 $23,285 $3,034 $20,250 $1,673,334
19 224 $23,285 $2,998 $20,286 $1,653,047
19 225 $23,285 $2,962 $20,323 $1,632,725
19 226 $23,285 $2,925 $20,359 $1,612,365
19 227 $23,285 $2,889 $20,396 $1,591,970
19 228 $23,285 $2,852 $20,432 $1,571,537
20 229 $23,285 $2,816 $20,469 $1,551,069
20 230 $23,285 $2,779 $20,506 $1,530,563
20 231 $23,285 $2,742 $20,542 $1,510,021
20 232 $23,285 $2,705 $20,579 $1,489,442
20 233 $23,285 $2,669 $20,616 $1,468,826
20 234 $23,285 $2,632 $20,653 $1,448,173
20 235 $23,285 $2,595 $20,690 $1,427,483
20 236 $23,285 $2,558 $20,727 $1,406,756
20 237 $23,285 $2,520 $20,764 $1,385,992
20 238 $23,285 $2,483 $20,801 $1,365,191
20 239 $23,285 $2,446 $20,839 $1,344,352
20 240 $23,285 $2,409 $20,876 $1,323,476
21 241 $23,285 $2,371 $20,913 $1,302,563
21 242 $23,285 $2,334 $20,951 $1,281,612
21 243 $23,285 $2,296 $20,988 $1,260,624
21 244 $23,285 $2,259 $21,026 $1,239,598
21 245 $23,285 $2,221 $21,064 $1,218,534
21 246 $23,285 $2,183 $21,101 $1,197,433
21 247 $23,285 $2,145 $21,139 $1,176,294
21 248 $23,285 $2,108 $21,177 $1,155,117
21 249 $23,285 $2,070 $21,215 $1,133,902
21 250 $23,285 $2,032 $21,253 $1,112,649
21 251 $23,285 $1,993 $21,291 $1,091,358
21 252 $23,285 $1,955 $21,329 $1,070,029
22 253 $23,285 $1,917 $21,367 $1,048,661
22 254 $23,285 $1,879 $21,406 $1,027,256
22 255 $23,285 $1,840 $21,444 $1,005,812
22 256 $23,285 $1,802 $21,482 $984,329
22 257 $23,285 $1,764 $21,521 $962,808
22 258 $23,285 $1,725 $21,559 $941,249
22 259 $23,285 $1,686 $21,598 $919,651
22 260 $23,285 $1,648 $21,637 $898,014
22 261 $23,285 $1,609 $21,676 $876,338
22 262 $23,285 $1,570 $21,714 $854,624
22 263 $23,285 $1,531 $21,753 $832,871
22 264 $23,285 $1,492 $21,792 $811,078
23 265 $23,285 $1,453 $21,831 $789,247
23 266 $23,285 $1,414 $21,870 $767,377
23 267 $23,285 $1,375 $21,910 $745,467
23 268 $23,285 $1,336 $21,949 $723,518
23 269 $23,285 $1,296 $21,988 $701,530
23 270 $23,285 $1,257 $22,028 $679,502
23 271 $23,285 $1,217 $22,067 $657,435
23 272 $23,285 $1,178 $22,107 $635,328
23 273 $23,285 $1,138 $22,146 $613,182
23 274 $23,285 $1,099 $22,186 $590,996
23 275 $23,285 $1,059 $22,226 $568,771
23 276 $23,285 $1,019 $22,265 $546,505
24 277 $23,285 $979 $22,305 $524,200
24 278 $23,285 $939 $22,345 $501,854
24 279 $23,285 $899 $22,385 $479,469
24 280 $23,285 $859 $22,425 $457,044
24 281 $23,285 $819 $22,466 $434,578
24 282 $23,285 $779 $22,506 $412,072
24 283 $23,285 $738 $22,546 $389,526
24 284 $23,285 $698 $22,587 $366,939
24 285 $23,285 $657 $22,627 $344,312
24 286 $23,285 $617 $22,668 $321,644
24 287 $23,285 $576 $22,708 $298,936
24 288 $23,285 $536 $22,749 $276,187
25 289 $23,285 $495 $22,790 $253,398
25 290 $23,285 $454 $22,831 $230,567
25 291 $23,285 $413 $22,871 $207,696
25 292 $23,285 $372 $22,912 $184,783
25 293 $23,285 $331 $22,953 $161,830
25 294 $23,285 $290 $22,995 $138,835
25 295 $23,285 $249 $23,036 $115,799
25 296 $23,285 $207 $23,077 $92,722
25 297 $23,285 $166 $23,118 $69,604
25 298 $23,285 $125 $23,160 $46,444
25 299 $23,285 $83 $23,201 $23,243
25 300 $23,285 $42 $23,243 $0