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 $4,080,000
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 $4,182,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$4,080,000
 
每月還款 (港幣)
$26,389
總貸款額 (港幣)
$6,120,000
+
總利息 (港幣)
$1,796,738
=
總還款額 (港幣)
$7,916,738
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 $26,389 $10,965 $15,424 $6,104,576
1 2 $26,389 $10,937 $15,452 $6,089,124
1 3 $26,389 $10,910 $15,479 $6,073,645
1 4 $26,389 $10,882 $15,507 $6,058,137
1 5 $26,389 $10,854 $15,535 $6,042,603
1 6 $26,389 $10,826 $15,563 $6,027,040
1 7 $26,389 $10,798 $15,591 $6,011,449
1 8 $26,389 $10,771 $15,619 $5,995,830
1 9 $26,389 $10,743 $15,647 $5,980,184
1 10 $26,389 $10,714 $15,675 $5,964,509
1 11 $26,389 $10,686 $15,703 $5,948,806
1 12 $26,389 $10,658 $15,731 $5,933,076
2 13 $26,389 $10,630 $15,759 $5,917,317
2 14 $26,389 $10,602 $15,787 $5,901,529
2 15 $26,389 $10,574 $15,816 $5,885,714
2 16 $26,389 $10,545 $15,844 $5,869,870
2 17 $26,389 $10,517 $15,872 $5,853,998
2 18 $26,389 $10,488 $15,901 $5,838,097
2 19 $26,389 $10,460 $15,929 $5,822,168
2 20 $26,389 $10,431 $15,958 $5,806,210
2 21 $26,389 $10,403 $15,986 $5,790,224
2 22 $26,389 $10,374 $16,015 $5,774,209
2 23 $26,389 $10,345 $16,044 $5,758,165
2 24 $26,389 $10,317 $16,072 $5,742,093
3 25 $26,389 $10,288 $16,101 $5,725,991
3 26 $26,389 $10,259 $16,130 $5,709,861
3 27 $26,389 $10,230 $16,159 $5,693,702
3 28 $26,389 $10,201 $16,188 $5,677,514
3 29 $26,389 $10,172 $16,217 $5,661,297
3 30 $26,389 $10,143 $16,246 $5,645,051
3 31 $26,389 $10,114 $16,275 $5,628,776
3 32 $26,389 $10,085 $16,304 $5,612,472
3 33 $26,389 $10,056 $16,333 $5,596,139
3 34 $26,389 $10,026 $16,363 $5,579,776
3 35 $26,389 $9,997 $16,392 $5,563,384
3 36 $26,389 $9,968 $16,421 $5,546,963
4 37 $26,389 $9,938 $16,451 $5,530,512
4 38 $26,389 $9,909 $16,480 $5,514,031
4 39 $26,389 $9,879 $16,510 $5,497,522
4 40 $26,389 $9,850 $16,539 $5,480,982
4 41 $26,389 $9,820 $16,569 $5,464,413
4 42 $26,389 $9,790 $16,599 $5,447,814
4 43 $26,389 $9,761 $16,628 $5,431,186
4 44 $26,389 $9,731 $16,658 $5,414,528
4 45 $26,389 $9,701 $16,688 $5,397,840
4 46 $26,389 $9,671 $16,718 $5,381,122
4 47 $26,389 $9,641 $16,748 $5,364,374
4 48 $26,389 $9,611 $16,778 $5,347,596
5 49 $26,389 $9,581 $16,808 $5,330,788
5 50 $26,389 $9,551 $16,838 $5,313,950
5 51 $26,389 $9,521 $16,868 $5,297,081
5 52 $26,389 $9,491 $16,899 $5,280,183
5 53 $26,389 $9,460 $16,929 $5,263,254
5 54 $26,389 $9,430 $16,959 $5,246,295
5 55 $26,389 $9,400 $16,990 $5,229,305
5 56 $26,389 $9,369 $17,020 $5,212,285
5 57 $26,389 $9,339 $17,050 $5,195,235
5 58 $26,389 $9,308 $17,081 $5,178,154
5 59 $26,389 $9,278 $17,112 $5,161,042
5 60 $26,389 $9,247 $17,142 $5,143,900
6 61 $26,389 $9,216 $17,173 $5,126,727
6 62 $26,389 $9,185 $17,204 $5,109,523
6 63 $26,389 $9,155 $17,235 $5,092,289
6 64 $26,389 $9,124 $17,265 $5,075,023
6 65 $26,389 $9,093 $17,296 $5,057,727
6 66 $26,389 $9,062 $17,327 $5,040,400
6 67 $26,389 $9,031 $17,358 $5,023,041
6 68 $26,389 $9,000 $17,390 $5,005,652
6 69 $26,389 $8,968 $17,421 $4,988,231
6 70 $26,389 $8,937 $17,452 $4,970,779
6 71 $26,389 $8,906 $17,483 $4,953,296
6 72 $26,389 $8,875 $17,514 $4,935,782
7 73 $26,389 $8,843 $17,546 $4,918,236
7 74 $26,389 $8,812 $17,577 $4,900,658
7 75 $26,389 $8,780 $17,609 $4,883,050
7 76 $26,389 $8,749 $17,640 $4,865,409
7 77 $26,389 $8,717 $17,672 $4,847,737
7 78 $26,389 $8,686 $17,704 $4,830,034
7 79 $26,389 $8,654 $17,735 $4,812,298
7 80 $26,389 $8,622 $17,767 $4,794,531
7 81 $26,389 $8,590 $17,799 $4,776,732
7 82 $26,389 $8,558 $17,831 $4,758,902
7 83 $26,389 $8,526 $17,863 $4,741,039
7 84 $26,389 $8,494 $17,895 $4,723,144
8 85 $26,389 $8,462 $17,927 $4,705,217
8 86 $26,389 $8,430 $17,959 $4,687,258
8 87 $26,389 $8,398 $17,991 $4,669,267
8 88 $26,389 $8,366 $18,023 $4,651,244
8 89 $26,389 $8,333 $18,056 $4,633,188
8 90 $26,389 $8,301 $18,088 $4,615,100
8 91 $26,389 $8,269 $18,120 $4,596,980
8 92 $26,389 $8,236 $18,153 $4,578,827
8 93 $26,389 $8,204 $18,185 $4,560,641
8 94 $26,389 $8,171 $18,218 $4,542,423
8 95 $26,389 $8,139 $18,251 $4,524,173
8 96 $26,389 $8,106 $18,283 $4,505,890
9 97 $26,389 $8,073 $18,316 $4,487,573
9 98 $26,389 $8,040 $18,349 $4,469,225
9 99 $26,389 $8,007 $18,382 $4,450,843
9 100 $26,389 $7,974 $18,415 $4,432,428
9 101 $26,389 $7,941 $18,448 $4,413,980
9 102 $26,389 $7,908 $18,481 $4,395,500
9 103 $26,389 $7,875 $18,514 $4,376,986
9 104 $26,389 $7,842 $18,547 $4,358,439
9 105 $26,389 $7,809 $18,580 $4,339,859
9 106 $26,389 $7,776 $18,614 $4,321,245
9 107 $26,389 $7,742 $18,647 $4,302,598
9 108 $26,389 $7,709 $18,680 $4,283,918
10 109 $26,389 $7,675 $18,714 $4,265,204
10 110 $26,389 $7,642 $18,747 $4,246,457
10 111 $26,389 $7,608 $18,781 $4,227,676
10 112 $26,389 $7,575 $18,815 $4,208,861
10 113 $26,389 $7,541 $18,848 $4,190,013
10 114 $26,389 $7,507 $18,882 $4,171,131
10 115 $26,389 $7,473 $18,916 $4,152,215
10 116 $26,389 $7,439 $18,950 $4,133,265
10 117 $26,389 $7,405 $18,984 $4,114,282
10 118 $26,389 $7,371 $19,018 $4,095,264
10 119 $26,389 $7,337 $19,052 $4,076,212
10 120 $26,389 $7,303 $19,086 $4,057,126
11 121 $26,389 $7,269 $19,120 $4,038,006
11 122 $26,389 $7,235 $19,154 $4,018,852
11 123 $26,389 $7,200 $19,189 $3,999,663
11 124 $26,389 $7,166 $19,223 $3,980,440
11 125 $26,389 $7,132 $19,258 $3,961,183
11 126 $26,389 $7,097 $19,292 $3,941,891
11 127 $26,389 $7,063 $19,327 $3,922,564
11 128 $26,389 $7,028 $19,361 $3,903,203
11 129 $26,389 $6,993 $19,396 $3,883,807
11 130 $26,389 $6,958 $19,431 $3,864,376
11 131 $26,389 $6,924 $19,465 $3,844,911
11 132 $26,389 $6,889 $19,500 $3,825,410
12 133 $26,389 $6,854 $19,535 $3,805,875
12 134 $26,389 $6,819 $19,570 $3,786,305
12 135 $26,389 $6,784 $19,605 $3,766,700
12 136 $26,389 $6,749 $19,640 $3,747,059
12 137 $26,389 $6,713 $19,676 $3,727,383
12 138 $26,389 $6,678 $19,711 $3,707,673
12 139 $26,389 $6,643 $19,746 $3,687,926
12 140 $26,389 $6,608 $19,782 $3,668,145
12 141 $26,389 $6,572 $19,817 $3,648,328
12 142 $26,389 $6,537 $19,853 $3,628,475
12 143 $26,389 $6,501 $19,888 $3,608,587
12 144 $26,389 $6,465 $19,924 $3,588,663
13 145 $26,389 $6,430 $19,959 $3,568,704
13 146 $26,389 $6,394 $19,995 $3,548,709
13 147 $26,389 $6,358 $20,031 $3,528,678
13 148 $26,389 $6,322 $20,067 $3,508,611
13 149 $26,389 $6,286 $20,103 $3,488,508
13 150 $26,389 $6,250 $20,139 $3,468,369
13 151 $26,389 $6,214 $20,175 $3,448,194
13 152 $26,389 $6,178 $20,211 $3,427,983
13 153 $26,389 $6,142 $20,247 $3,407,736
13 154 $26,389 $6,106 $20,284 $3,387,452
13 155 $26,389 $6,069 $20,320 $3,367,132
13 156 $26,389 $6,033 $20,356 $3,346,776
14 157 $26,389 $5,996 $20,393 $3,326,383
14 158 $26,389 $5,960 $20,429 $3,305,954
14 159 $26,389 $5,923 $20,466 $3,285,488
14 160 $26,389 $5,886 $20,503 $3,264,985
14 161 $26,389 $5,850 $20,539 $3,244,446
14 162 $26,389 $5,813 $20,576 $3,223,869
14 163 $26,389 $5,776 $20,613 $3,203,256
14 164 $26,389 $5,739 $20,650 $3,182,606
14 165 $26,389 $5,702 $20,687 $3,161,919
14 166 $26,389 $5,665 $20,724 $3,141,195
14 167 $26,389 $5,628 $20,761 $3,120,434
14 168 $26,389 $5,591 $20,798 $3,099,636
15 169 $26,389 $5,554 $20,836 $3,078,800
15 170 $26,389 $5,516 $20,873 $3,057,927
15 171 $26,389 $5,479 $20,910 $3,037,017
15 172 $26,389 $5,441 $20,948 $3,016,069
15 173 $26,389 $5,404 $20,985 $2,995,084
15 174 $26,389 $5,366 $21,023 $2,974,061
15 175 $26,389 $5,329 $21,061 $2,953,000
15 176 $26,389 $5,291 $21,098 $2,931,902
15 177 $26,389 $5,253 $21,136 $2,910,766
15 178 $26,389 $5,215 $21,174 $2,889,592
15 179 $26,389 $5,177 $21,212 $2,868,380
15 180 $26,389 $5,139 $21,250 $2,847,130
16 181 $26,389 $5,101 $21,288 $2,825,842
16 182 $26,389 $5,063 $21,326 $2,804,516
16 183 $26,389 $5,025 $21,364 $2,783,151
16 184 $26,389 $4,986 $21,403 $2,761,749
16 185 $26,389 $4,948 $21,441 $2,740,308
16 186 $26,389 $4,910 $21,479 $2,718,828
16 187 $26,389 $4,871 $21,518 $2,697,310
16 188 $26,389 $4,833 $21,556 $2,675,754
16 189 $26,389 $4,794 $21,595 $2,654,159
16 190 $26,389 $4,755 $21,634 $2,632,525
16 191 $26,389 $4,717 $21,673 $2,610,853
16 192 $26,389 $4,678 $21,711 $2,589,141
17 193 $26,389 $4,639 $21,750 $2,567,391
17 194 $26,389 $4,600 $21,789 $2,545,602
17 195 $26,389 $4,561 $21,828 $2,523,774
17 196 $26,389 $4,522 $21,867 $2,501,906
17 197 $26,389 $4,483 $21,907 $2,480,000
17 198 $26,389 $4,443 $21,946 $2,458,054
17 199 $26,389 $4,404 $21,985 $2,436,069
17 200 $26,389 $4,365 $22,025 $2,414,044
17 201 $26,389 $4,325 $22,064 $2,391,980
17 202 $26,389 $4,286 $22,103 $2,369,877
17 203 $26,389 $4,246 $22,143 $2,347,734
17 204 $26,389 $4,206 $22,183 $2,325,551
18 205 $26,389 $4,167 $22,223 $2,303,328
18 206 $26,389 $4,127 $22,262 $2,281,066
18 207 $26,389 $4,087 $22,302 $2,258,764
18 208 $26,389 $4,047 $22,342 $2,236,422
18 209 $26,389 $4,007 $22,382 $2,214,039
18 210 $26,389 $3,967 $22,422 $2,191,617
18 211 $26,389 $3,927 $22,462 $2,169,155
18 212 $26,389 $3,886 $22,503 $2,146,652
18 213 $26,389 $3,846 $22,543 $2,124,109
18 214 $26,389 $3,806 $22,583 $2,101,525
18 215 $26,389 $3,765 $22,624 $2,078,902
18 216 $26,389 $3,725 $22,664 $2,056,237
19 217 $26,389 $3,684 $22,705 $2,033,532
19 218 $26,389 $3,643 $22,746 $2,010,786
19 219 $26,389 $3,603 $22,786 $1,988,000
19 220 $26,389 $3,562 $22,827 $1,965,173
19 221 $26,389 $3,521 $22,868 $1,942,304
19 222 $26,389 $3,480 $22,909 $1,919,395
19 223 $26,389 $3,439 $22,950 $1,896,445
19 224 $26,389 $3,398 $22,991 $1,873,454
19 225 $26,389 $3,357 $23,033 $1,850,421
19 226 $26,389 $3,315 $23,074 $1,827,347
19 227 $26,389 $3,274 $23,115 $1,804,232
19 228 $26,389 $3,233 $23,157 $1,781,076
20 229 $26,389 $3,191 $23,198 $1,757,878
20 230 $26,389 $3,150 $23,240 $1,734,638
20 231 $26,389 $3,108 $23,281 $1,711,357
20 232 $26,389 $3,066 $23,323 $1,688,034
20 233 $26,389 $3,024 $23,365 $1,664,669
20 234 $26,389 $2,983 $23,407 $1,641,263
20 235 $26,389 $2,941 $23,449 $1,617,814
20 236 $26,389 $2,899 $23,491 $1,594,324
20 237 $26,389 $2,856 $23,533 $1,570,791
20 238 $26,389 $2,814 $23,575 $1,547,216
20 239 $26,389 $2,772 $23,617 $1,523,599
20 240 $26,389 $2,730 $23,659 $1,499,940
21 241 $26,389 $2,687 $23,702 $1,476,238
21 242 $26,389 $2,645 $23,744 $1,452,494
21 243 $26,389 $2,602 $23,787 $1,428,707
21 244 $26,389 $2,560 $23,829 $1,404,878
21 245 $26,389 $2,517 $23,872 $1,381,006
21 246 $26,389 $2,474 $23,915 $1,357,091
21 247 $26,389 $2,431 $23,958 $1,333,133
21 248 $26,389 $2,389 $24,001 $1,309,133
21 249 $26,389 $2,346 $24,044 $1,285,089
21 250 $26,389 $2,302 $24,087 $1,261,002
21 251 $26,389 $2,259 $24,130 $1,236,872
21 252 $26,389 $2,216 $24,173 $1,212,699
22 253 $26,389 $2,173 $24,216 $1,188,483
22 254 $26,389 $2,129 $24,260 $1,164,223
22 255 $26,389 $2,086 $24,303 $1,139,920
22 256 $26,389 $2,042 $24,347 $1,115,573
22 257 $26,389 $1,999 $24,390 $1,091,183
22 258 $26,389 $1,955 $24,434 $1,066,749
22 259 $26,389 $1,911 $24,478 $1,042,271
22 260 $26,389 $1,867 $24,522 $1,017,749
22 261 $26,389 $1,823 $24,566 $993,183
22 262 $26,389 $1,779 $24,610 $968,574
22 263 $26,389 $1,735 $24,654 $943,920
22 264 $26,389 $1,691 $24,698 $919,222
23 265 $26,389 $1,647 $24,742 $894,480
23 266 $26,389 $1,603 $24,787 $869,693
23 267 $26,389 $1,558 $24,831 $844,862
23 268 $26,389 $1,514 $24,875 $819,987
23 269 $26,389 $1,469 $24,920 $795,067
23 270 $26,389 $1,424 $24,965 $770,102
23 271 $26,389 $1,380 $25,009 $745,093
23 272 $26,389 $1,335 $25,054 $720,039
23 273 $26,389 $1,290 $25,099 $694,940
23 274 $26,389 $1,245 $25,144 $669,796
23 275 $26,389 $1,200 $25,189 $644,607
23 276 $26,389 $1,155 $25,234 $619,373
24 277 $26,389 $1,110 $25,279 $594,093
24 278 $26,389 $1,064 $25,325 $568,768
24 279 $26,389 $1,019 $25,370 $543,398
24 280 $26,389 $974 $25,416 $517,983
24 281 $26,389 $928 $25,461 $492,522
24 282 $26,389 $882 $25,507 $467,015
24 283 $26,389 $837 $25,552 $441,463
24 284 $26,389 $791 $25,598 $415,864
24 285 $26,389 $745 $25,644 $390,220
24 286 $26,389 $699 $25,690 $364,530
24 287 $26,389 $653 $25,736 $338,794
24 288 $26,389 $607 $25,782 $313,012
25 289 $26,389 $561 $25,828 $287,184
25 290 $26,389 $515 $25,875 $261,309
25 291 $26,389 $468 $25,921 $235,388
25 292 $26,389 $422 $25,967 $209,421
25 293 $26,389 $375 $26,014 $183,407
25 294 $26,389 $329 $26,061 $157,347
25 295 $26,389 $282 $26,107 $131,239
25 296 $26,389 $235 $26,154 $105,085
25 297 $26,389 $188 $26,201 $78,885
25 298 $26,389 $141 $26,248 $52,637
25 299 $26,389 $94 $26,295 $26,342
25 300 $26,389 $47 $26,342 $0