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 $3,760,000
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 $3,854,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$3,760,000
 
每月還款 (港幣)
$24,319
總貸款額 (港幣)
$5,640,000
+
總利息 (港幣)
$1,655,818
=
總還款額 (港幣)
$7,295,818
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 $24,319 $10,105 $14,214 $5,625,786
1 2 $24,319 $10,080 $14,240 $5,611,546
1 3 $24,319 $10,054 $14,265 $5,597,280
1 4 $24,319 $10,028 $14,291 $5,582,989
1 5 $24,319 $10,003 $14,317 $5,568,673
1 6 $24,319 $9,977 $14,342 $5,554,331
1 7 $24,319 $9,952 $14,368 $5,539,963
1 8 $24,319 $9,926 $14,394 $5,525,569
1 9 $24,319 $9,900 $14,419 $5,511,150
1 10 $24,319 $9,874 $14,445 $5,496,705
1 11 $24,319 $9,848 $14,471 $5,482,233
1 12 $24,319 $9,822 $14,497 $5,467,736
2 13 $24,319 $9,796 $14,523 $5,453,213
2 14 $24,319 $9,770 $14,549 $5,438,664
2 15 $24,319 $9,744 $14,575 $5,424,089
2 16 $24,319 $9,718 $14,601 $5,409,488
2 17 $24,319 $9,692 $14,627 $5,394,861
2 18 $24,319 $9,666 $14,654 $5,380,207
2 19 $24,319 $9,640 $14,680 $5,365,527
2 20 $24,319 $9,613 $14,706 $5,350,821
2 21 $24,319 $9,587 $14,733 $5,336,088
2 22 $24,319 $9,560 $14,759 $5,321,330
2 23 $24,319 $9,534 $14,785 $5,306,544
2 24 $24,319 $9,508 $14,812 $5,291,732
3 25 $24,319 $9,481 $14,838 $5,276,894
3 26 $24,319 $9,454 $14,865 $5,262,029
3 27 $24,319 $9,428 $14,892 $5,247,137
3 28 $24,319 $9,401 $14,918 $5,232,219
3 29 $24,319 $9,374 $14,945 $5,217,274
3 30 $24,319 $9,348 $14,972 $5,202,302
3 31 $24,319 $9,321 $14,999 $5,187,304
3 32 $24,319 $9,294 $15,025 $5,172,278
3 33 $24,319 $9,267 $15,052 $5,157,226
3 34 $24,319 $9,240 $15,079 $5,142,147
3 35 $24,319 $9,213 $15,106 $5,127,040
3 36 $24,319 $9,186 $15,133 $5,111,907
4 37 $24,319 $9,159 $15,161 $5,096,746
4 38 $24,319 $9,132 $15,188 $5,081,558
4 39 $24,319 $9,104 $15,215 $5,066,343
4 40 $24,319 $9,077 $15,242 $5,051,101
4 41 $24,319 $9,050 $15,270 $5,035,832
4 42 $24,319 $9,023 $15,297 $5,020,535
4 43 $24,319 $8,995 $15,324 $5,005,211
4 44 $24,319 $8,968 $15,352 $4,989,859
4 45 $24,319 $8,940 $15,379 $4,974,480
4 46 $24,319 $8,913 $15,407 $4,959,073
4 47 $24,319 $8,885 $15,434 $4,943,639
4 48 $24,319 $8,857 $15,462 $4,928,176
5 49 $24,319 $8,830 $15,490 $4,912,687
5 50 $24,319 $8,802 $15,517 $4,897,169
5 51 $24,319 $8,774 $15,545 $4,881,624
5 52 $24,319 $8,746 $15,573 $4,866,051
5 53 $24,319 $8,718 $15,601 $4,850,450
5 54 $24,319 $8,690 $15,629 $4,834,821
5 55 $24,319 $8,662 $15,657 $4,819,164
5 56 $24,319 $8,634 $15,685 $4,803,479
5 57 $24,319 $8,606 $15,713 $4,787,766
5 58 $24,319 $8,578 $15,741 $4,772,024
5 59 $24,319 $8,550 $15,770 $4,756,255
5 60 $24,319 $8,522 $15,798 $4,740,457
6 61 $24,319 $8,493 $15,826 $4,724,631
6 62 $24,319 $8,465 $15,854 $4,708,776
6 63 $24,319 $8,437 $15,883 $4,692,894
6 64 $24,319 $8,408 $15,911 $4,676,982
6 65 $24,319 $8,380 $15,940 $4,661,043
6 66 $24,319 $8,351 $15,968 $4,645,074
6 67 $24,319 $8,322 $15,997 $4,629,077
6 68 $24,319 $8,294 $16,026 $4,613,052
6 69 $24,319 $8,265 $16,054 $4,596,997
6 70 $24,319 $8,236 $16,083 $4,580,914
6 71 $24,319 $8,207 $16,112 $4,564,802
6 72 $24,319 $8,179 $16,141 $4,548,661
7 73 $24,319 $8,150 $16,170 $4,532,492
7 74 $24,319 $8,121 $16,199 $4,516,293
7 75 $24,319 $8,092 $16,228 $4,500,065
7 76 $24,319 $8,063 $16,257 $4,483,809
7 77 $24,319 $8,033 $16,286 $4,467,523
7 78 $24,319 $8,004 $16,315 $4,451,208
7 79 $24,319 $7,975 $16,344 $4,434,863
7 80 $24,319 $7,946 $16,374 $4,418,490
7 81 $24,319 $7,916 $16,403 $4,402,087
7 82 $24,319 $7,887 $16,432 $4,385,654
7 83 $24,319 $7,858 $16,462 $4,369,193
7 84 $24,319 $7,828 $16,491 $4,352,701
8 85 $24,319 $7,799 $16,521 $4,336,181
8 86 $24,319 $7,769 $16,550 $4,319,630
8 87 $24,319 $7,739 $16,580 $4,303,050
8 88 $24,319 $7,710 $16,610 $4,286,440
8 89 $24,319 $7,680 $16,640 $4,269,801
8 90 $24,319 $7,650 $16,669 $4,253,131
8 91 $24,319 $7,620 $16,699 $4,236,432
8 92 $24,319 $7,590 $16,729 $4,219,703
8 93 $24,319 $7,560 $16,759 $4,202,944
8 94 $24,319 $7,530 $16,789 $4,186,155
8 95 $24,319 $7,500 $16,819 $4,169,336
8 96 $24,319 $7,470 $16,849 $4,152,486
9 97 $24,319 $7,440 $16,880 $4,135,607
9 98 $24,319 $7,410 $16,910 $4,118,697
9 99 $24,319 $7,379 $16,940 $4,101,757
9 100 $24,319 $7,349 $16,970 $4,084,787
9 101 $24,319 $7,319 $17,001 $4,067,786
9 102 $24,319 $7,288 $17,031 $4,050,755
9 103 $24,319 $7,258 $17,062 $4,033,693
9 104 $24,319 $7,227 $17,092 $4,016,600
9 105 $24,319 $7,196 $17,123 $3,999,477
9 106 $24,319 $7,166 $17,154 $3,982,324
9 107 $24,319 $7,135 $17,184 $3,965,139
9 108 $24,319 $7,104 $17,215 $3,947,924
10 109 $24,319 $7,073 $17,246 $3,930,678
10 110 $24,319 $7,042 $17,277 $3,913,401
10 111 $24,319 $7,012 $17,308 $3,896,093
10 112 $24,319 $6,981 $17,339 $3,878,754
10 113 $24,319 $6,949 $17,370 $3,861,385
10 114 $24,319 $6,918 $17,401 $3,843,983
10 115 $24,319 $6,887 $17,432 $3,826,551
10 116 $24,319 $6,856 $17,463 $3,809,088
10 117 $24,319 $6,825 $17,495 $3,791,593
10 118 $24,319 $6,793 $17,526 $3,774,067
10 119 $24,319 $6,762 $17,558 $3,756,509
10 120 $24,319 $6,730 $17,589 $3,738,920
11 121 $24,319 $6,699 $17,620 $3,721,300
11 122 $24,319 $6,667 $17,652 $3,703,648
11 123 $24,319 $6,636 $17,684 $3,685,964
11 124 $24,319 $6,604 $17,715 $3,668,249
11 125 $24,319 $6,572 $17,747 $3,650,502
11 126 $24,319 $6,540 $17,779 $3,632,723
11 127 $24,319 $6,509 $17,811 $3,614,912
11 128 $24,319 $6,477 $17,843 $3,597,069
11 129 $24,319 $6,445 $17,875 $3,579,195
11 130 $24,319 $6,413 $17,907 $3,561,288
11 131 $24,319 $6,381 $17,939 $3,543,349
11 132 $24,319 $6,349 $17,971 $3,525,378
12 133 $24,319 $6,316 $18,003 $3,507,375
12 134 $24,319 $6,284 $18,035 $3,489,340
12 135 $24,319 $6,252 $18,068 $3,471,272
12 136 $24,319 $6,219 $18,100 $3,453,172
12 137 $24,319 $6,187 $18,132 $3,435,040
12 138 $24,319 $6,154 $18,165 $3,416,875
12 139 $24,319 $6,122 $18,197 $3,398,677
12 140 $24,319 $6,089 $18,230 $3,380,447
12 141 $24,319 $6,057 $18,263 $3,362,184
12 142 $24,319 $6,024 $18,295 $3,343,889
12 143 $24,319 $5,991 $18,328 $3,325,561
12 144 $24,319 $5,958 $18,361 $3,307,200
13 145 $24,319 $5,925 $18,394 $3,288,806
13 146 $24,319 $5,892 $18,427 $3,270,379
13 147 $24,319 $5,859 $18,460 $3,251,919
13 148 $24,319 $5,826 $18,493 $3,233,426
13 149 $24,319 $5,793 $18,526 $3,214,899
13 150 $24,319 $5,760 $18,559 $3,196,340
13 151 $24,319 $5,727 $18,593 $3,177,747
13 152 $24,319 $5,693 $18,626 $3,159,122
13 153 $24,319 $5,660 $18,659 $3,140,462
13 154 $24,319 $5,627 $18,693 $3,121,769
13 155 $24,319 $5,593 $18,726 $3,103,043
13 156 $24,319 $5,560 $18,760 $3,084,283
14 157 $24,319 $5,526 $18,793 $3,065,490
14 158 $24,319 $5,492 $18,827 $3,046,663
14 159 $24,319 $5,459 $18,861 $3,027,802
14 160 $24,319 $5,425 $18,895 $3,008,908
14 161 $24,319 $5,391 $18,928 $2,989,979
14 162 $24,319 $5,357 $18,962 $2,971,017
14 163 $24,319 $5,323 $18,996 $2,952,021
14 164 $24,319 $5,289 $19,030 $2,932,990
14 165 $24,319 $5,255 $19,064 $2,913,926
14 166 $24,319 $5,221 $19,099 $2,894,827
14 167 $24,319 $5,187 $19,133 $2,875,694
14 168 $24,319 $5,152 $19,167 $2,856,527
15 169 $24,319 $5,118 $19,201 $2,837,326
15 170 $24,319 $5,084 $19,236 $2,818,090
15 171 $24,319 $5,049 $19,270 $2,798,820
15 172 $24,319 $5,015 $19,305 $2,779,515
15 173 $24,319 $4,980 $19,339 $2,760,175
15 174 $24,319 $4,945 $19,374 $2,740,801
15 175 $24,319 $4,911 $19,409 $2,721,392
15 176 $24,319 $4,876 $19,444 $2,701,949
15 177 $24,319 $4,841 $19,478 $2,682,471
15 178 $24,319 $4,806 $19,513 $2,662,957
15 179 $24,319 $4,771 $19,548 $2,643,409
15 180 $24,319 $4,736 $19,583 $2,623,826
16 181 $24,319 $4,701 $19,618 $2,604,207
16 182 $24,319 $4,666 $19,654 $2,584,554
16 183 $24,319 $4,631 $19,689 $2,564,865
16 184 $24,319 $4,595 $19,724 $2,545,141
16 185 $24,319 $4,560 $19,759 $2,525,382
16 186 $24,319 $4,525 $19,795 $2,505,587
16 187 $24,319 $4,489 $19,830 $2,485,757
16 188 $24,319 $4,454 $19,866 $2,465,891
16 189 $24,319 $4,418 $19,901 $2,445,990
16 190 $24,319 $4,382 $19,937 $2,426,053
16 191 $24,319 $4,347 $19,973 $2,406,080
16 192 $24,319 $4,311 $20,008 $2,386,071
17 193 $24,319 $4,275 $20,044 $2,366,027
17 194 $24,319 $4,239 $20,080 $2,345,947
17 195 $24,319 $4,203 $20,116 $2,325,831
17 196 $24,319 $4,167 $20,152 $2,305,678
17 197 $24,319 $4,131 $20,188 $2,285,490
17 198 $24,319 $4,095 $20,225 $2,265,265
17 199 $24,319 $4,059 $20,261 $2,245,005
17 200 $24,319 $4,022 $20,297 $2,224,707
17 201 $24,319 $3,986 $20,333 $2,204,374
17 202 $24,319 $3,950 $20,370 $2,184,004
17 203 $24,319 $3,913 $20,406 $2,163,598
17 204 $24,319 $3,876 $20,443 $2,143,155
18 205 $24,319 $3,840 $20,480 $2,122,675
18 206 $24,319 $3,803 $20,516 $2,102,159
18 207 $24,319 $3,766 $20,553 $2,081,606
18 208 $24,319 $3,730 $20,590 $2,061,016
18 209 $24,319 $3,693 $20,627 $2,040,389
18 210 $24,319 $3,656 $20,664 $2,019,726
18 211 $24,319 $3,619 $20,701 $1,999,025
18 212 $24,319 $3,582 $20,738 $1,978,287
18 213 $24,319 $3,544 $20,775 $1,957,512
18 214 $24,319 $3,507 $20,812 $1,936,700
18 215 $24,319 $3,470 $20,849 $1,915,850
18 216 $24,319 $3,433 $20,887 $1,894,964
19 217 $24,319 $3,395 $20,924 $1,874,039
19 218 $24,319 $3,358 $20,962 $1,853,078
19 219 $24,319 $3,320 $20,999 $1,832,078
19 220 $24,319 $3,282 $21,037 $1,811,041
19 221 $24,319 $3,245 $21,075 $1,789,967
19 222 $24,319 $3,207 $21,112 $1,768,854
19 223 $24,319 $3,169 $21,150 $1,747,704
19 224 $24,319 $3,131 $21,188 $1,726,516
19 225 $24,319 $3,093 $21,226 $1,705,290
19 226 $24,319 $3,055 $21,264 $1,684,026
19 227 $24,319 $3,017 $21,302 $1,662,724
19 228 $24,319 $2,979 $21,340 $1,641,384
20 229 $24,319 $2,941 $21,379 $1,620,005
20 230 $24,319 $2,903 $21,417 $1,598,588
20 231 $24,319 $2,864 $21,455 $1,577,133
20 232 $24,319 $2,826 $21,494 $1,555,639
20 233 $24,319 $2,787 $21,532 $1,534,107
20 234 $24,319 $2,749 $21,571 $1,512,536
20 235 $24,319 $2,710 $21,609 $1,490,927
20 236 $24,319 $2,671 $21,648 $1,469,279
20 237 $24,319 $2,632 $21,687 $1,447,592
20 238 $24,319 $2,594 $21,726 $1,425,866
20 239 $24,319 $2,555 $21,765 $1,404,101
20 240 $24,319 $2,516 $21,804 $1,382,297
21 241 $24,319 $2,477 $21,843 $1,360,455
21 242 $24,319 $2,437 $21,882 $1,338,573
21 243 $24,319 $2,398 $21,921 $1,316,652
21 244 $24,319 $2,359 $21,960 $1,294,691
21 245 $24,319 $2,320 $22,000 $1,272,691
21 246 $24,319 $2,280 $22,039 $1,250,652
21 247 $24,319 $2,241 $22,079 $1,228,574
21 248 $24,319 $2,201 $22,118 $1,206,455
21 249 $24,319 $2,162 $22,158 $1,184,298
21 250 $24,319 $2,122 $22,198 $1,162,100
21 251 $24,319 $2,082 $22,237 $1,139,863
21 252 $24,319 $2,042 $22,277 $1,117,586
22 253 $24,319 $2,002 $22,317 $1,095,269
22 254 $24,319 $1,962 $22,357 $1,072,912
22 255 $24,319 $1,922 $22,397 $1,050,515
22 256 $24,319 $1,882 $22,437 $1,028,077
22 257 $24,319 $1,842 $22,477 $1,005,600
22 258 $24,319 $1,802 $22,518 $983,082
22 259 $24,319 $1,761 $22,558 $960,524
22 260 $24,319 $1,721 $22,598 $937,926
22 261 $24,319 $1,680 $22,639 $915,287
22 262 $24,319 $1,640 $22,680 $892,607
22 263 $24,319 $1,599 $22,720 $869,887
22 264 $24,319 $1,559 $22,761 $847,126
23 265 $24,319 $1,518 $22,802 $824,325
23 266 $24,319 $1,477 $22,842 $801,482
23 267 $24,319 $1,436 $22,883 $778,599
23 268 $24,319 $1,395 $22,924 $755,674
23 269 $24,319 $1,354 $22,965 $732,709
23 270 $24,319 $1,313 $23,007 $709,702
23 271 $24,319 $1,272 $23,048 $686,654
23 272 $24,319 $1,230 $23,089 $663,565
23 273 $24,319 $1,189 $23,131 $640,435
23 274 $24,319 $1,147 $23,172 $617,263
23 275 $24,319 $1,106 $23,213 $594,049
23 276 $24,319 $1,064 $23,255 $570,794
24 277 $24,319 $1,023 $23,297 $547,498
24 278 $24,319 $981 $23,338 $524,159
24 279 $24,319 $939 $23,380 $500,779
24 280 $24,319 $897 $23,422 $477,357
24 281 $24,319 $855 $23,464 $453,893
24 282 $24,319 $813 $23,506 $430,386
24 283 $24,319 $771 $23,548 $406,838
24 284 $24,319 $729 $23,590 $383,248
24 285 $24,319 $687 $23,633 $359,615
24 286 $24,319 $644 $23,675 $335,940
24 287 $24,319 $602 $23,718 $312,222
24 288 $24,319 $559 $23,760 $288,462
25 289 $24,319 $517 $23,803 $264,660
25 290 $24,319 $474 $23,845 $240,815
25 291 $24,319 $431 $23,888 $216,927
25 292 $24,319 $389 $23,931 $192,996
25 293 $24,319 $346 $23,974 $169,022
25 294 $24,319 $303 $24,017 $145,006
25 295 $24,319 $260 $24,060 $120,946
25 296 $24,319 $217 $24,103 $96,843
25 297 $24,319 $174 $24,146 $72,698
25 298 $24,319 $130 $24,189 $48,508
25 299 $24,319 $87 $24,232 $24,276
25 300 $24,319 $43 $24,276 $0