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 $5,680,000
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 $5,822,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$5,680,000
 
每月還款 (港幣)
$36,738
總貸款額 (港幣)
$8,520,000
+
總利息 (港幣)
$2,501,342
=
總還款額 (港幣)
$11,021,342
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 $36,738 $15,265 $21,473 $8,498,527
1 2 $36,738 $15,227 $21,511 $8,477,016
1 3 $36,738 $15,188 $21,550 $8,455,466
1 4 $36,738 $15,149 $21,588 $8,433,878
1 5 $36,738 $15,111 $21,627 $8,412,251
1 6 $36,738 $15,072 $21,666 $8,390,585
1 7 $36,738 $15,033 $21,705 $8,368,880
1 8 $36,738 $14,994 $21,744 $8,347,136
1 9 $36,738 $14,955 $21,783 $8,325,354
1 10 $36,738 $14,916 $21,822 $8,303,532
1 11 $36,738 $14,877 $21,861 $8,281,672
1 12 $36,738 $14,838 $21,900 $8,259,772
2 13 $36,738 $14,799 $21,939 $8,237,833
2 14 $36,738 $14,759 $21,978 $8,215,855
2 15 $36,738 $14,720 $22,018 $8,193,837
2 16 $36,738 $14,681 $22,057 $8,171,780
2 17 $36,738 $14,641 $22,097 $8,149,683
2 18 $36,738 $14,602 $22,136 $8,127,547
2 19 $36,738 $14,562 $22,176 $8,105,371
2 20 $36,738 $14,522 $22,216 $8,083,155
2 21 $36,738 $14,482 $22,255 $8,060,900
2 22 $36,738 $14,442 $22,295 $8,038,604
2 23 $36,738 $14,402 $22,335 $8,016,269
2 24 $36,738 $14,362 $22,375 $7,993,894
3 25 $36,738 $14,322 $22,415 $7,971,478
3 26 $36,738 $14,282 $22,456 $7,949,023
3 27 $36,738 $14,242 $22,496 $7,926,527
3 28 $36,738 $14,202 $22,536 $7,903,991
3 29 $36,738 $14,161 $22,576 $7,881,414
3 30 $36,738 $14,121 $22,617 $7,858,797
3 31 $36,738 $14,080 $22,657 $7,836,140
3 32 $36,738 $14,040 $22,698 $7,813,442
3 33 $36,738 $13,999 $22,739 $7,790,703
3 34 $36,738 $13,958 $22,779 $7,767,923
3 35 $36,738 $13,918 $22,820 $7,745,103
3 36 $36,738 $13,877 $22,861 $7,722,242
4 37 $36,738 $13,836 $22,902 $7,699,340
4 38 $36,738 $13,795 $22,943 $7,676,397
4 39 $36,738 $13,754 $22,984 $7,653,413
4 40 $36,738 $13,712 $23,025 $7,630,387
4 41 $36,738 $13,671 $23,067 $7,607,320
4 42 $36,738 $13,630 $23,108 $7,584,212
4 43 $36,738 $13,588 $23,149 $7,561,063
4 44 $36,738 $13,547 $23,191 $7,537,872
4 45 $36,738 $13,505 $23,232 $7,514,640
4 46 $36,738 $13,464 $23,274 $7,491,365
4 47 $36,738 $13,422 $23,316 $7,468,050
4 48 $36,738 $13,380 $23,358 $7,444,692
5 49 $36,738 $13,338 $23,399 $7,421,293
5 50 $36,738 $13,296 $23,441 $7,397,851
5 51 $36,738 $13,254 $23,483 $7,374,368
5 52 $36,738 $13,212 $23,525 $7,350,843
5 53 $36,738 $13,170 $23,568 $7,327,275
5 54 $36,738 $13,128 $23,610 $7,303,665
5 55 $36,738 $13,086 $23,652 $7,280,013
5 56 $36,738 $13,043 $23,694 $7,256,319
5 57 $36,738 $13,001 $23,737 $7,232,582
5 58 $36,738 $12,958 $23,779 $7,208,803
5 59 $36,738 $12,916 $23,822 $7,184,981
5 60 $36,738 $12,873 $23,865 $7,161,116
6 61 $36,738 $12,830 $23,907 $7,137,208
6 62 $36,738 $12,787 $23,950 $7,113,258
6 63 $36,738 $12,745 $23,993 $7,089,265
6 64 $36,738 $12,702 $24,036 $7,065,229
6 65 $36,738 $12,659 $24,079 $7,041,149
6 66 $36,738 $12,615 $24,122 $7,017,027
6 67 $36,738 $12,572 $24,166 $6,992,861
6 68 $36,738 $12,529 $24,209 $6,968,652
6 69 $36,738 $12,486 $24,252 $6,944,400
6 70 $36,738 $12,442 $24,296 $6,920,104
6 71 $36,738 $12,399 $24,339 $6,895,765
6 72 $36,738 $12,355 $24,383 $6,871,382
7 73 $36,738 $12,311 $24,427 $6,846,956
7 74 $36,738 $12,267 $24,470 $6,822,485
7 75 $36,738 $12,224 $24,514 $6,797,971
7 76 $36,738 $12,180 $24,558 $6,773,413
7 77 $36,738 $12,136 $24,602 $6,748,811
7 78 $36,738 $12,092 $24,646 $6,724,165
7 79 $36,738 $12,047 $24,690 $6,699,474
7 80 $36,738 $12,003 $24,735 $6,674,740
7 81 $36,738 $11,959 $24,779 $6,649,961
7 82 $36,738 $11,915 $24,823 $6,625,137
7 83 $36,738 $11,870 $24,868 $6,600,270
7 84 $36,738 $11,825 $24,912 $6,575,357
8 85 $36,738 $11,781 $24,957 $6,550,400
8 86 $36,738 $11,736 $25,002 $6,525,399
8 87 $36,738 $11,691 $25,046 $6,500,352
8 88 $36,738 $11,646 $25,091 $6,475,261
8 89 $36,738 $11,602 $25,136 $6,450,125
8 90 $36,738 $11,556 $25,181 $6,424,943
8 91 $36,738 $11,511 $25,226 $6,399,717
8 92 $36,738 $11,466 $25,272 $6,374,445
8 93 $36,738 $11,421 $25,317 $6,349,128
8 94 $36,738 $11,376 $25,362 $6,323,766
8 95 $36,738 $11,330 $25,408 $6,298,358
8 96 $36,738 $11,285 $25,453 $6,272,905
9 97 $36,738 $11,239 $25,499 $6,247,406
9 98 $36,738 $11,193 $25,545 $6,221,862
9 99 $36,738 $11,148 $25,590 $6,196,271
9 100 $36,738 $11,102 $25,636 $6,170,635
9 101 $36,738 $11,056 $25,682 $6,144,953
9 102 $36,738 $11,010 $25,728 $6,119,225
9 103 $36,738 $10,964 $25,774 $6,093,451
9 104 $36,738 $10,917 $25,820 $6,067,630
9 105 $36,738 $10,871 $25,867 $6,041,764
9 106 $36,738 $10,825 $25,913 $6,015,851
9 107 $36,738 $10,778 $25,959 $5,989,891
9 108 $36,738 $10,732 $26,006 $5,963,886
10 109 $36,738 $10,685 $26,053 $5,937,833
10 110 $36,738 $10,639 $26,099 $5,911,734
10 111 $36,738 $10,592 $26,146 $5,885,588
10 112 $36,738 $10,545 $26,193 $5,859,395
10 113 $36,738 $10,498 $26,240 $5,833,155
10 114 $36,738 $10,451 $26,287 $5,806,869
10 115 $36,738 $10,404 $26,334 $5,780,535
10 116 $36,738 $10,357 $26,381 $5,754,154
10 117 $36,738 $10,310 $26,428 $5,727,725
10 118 $36,738 $10,262 $26,476 $5,701,250
10 119 $36,738 $10,215 $26,523 $5,674,727
10 120 $36,738 $10,167 $26,571 $5,648,156
11 121 $36,738 $10,120 $26,618 $5,621,538
11 122 $36,738 $10,072 $26,666 $5,594,872
11 123 $36,738 $10,024 $26,714 $5,568,158
11 124 $36,738 $9,976 $26,762 $5,541,397
11 125 $36,738 $9,928 $26,809 $5,514,587
11 126 $36,738 $9,880 $26,858 $5,487,730
11 127 $36,738 $9,832 $26,906 $5,460,824
11 128 $36,738 $9,784 $26,954 $5,433,871
11 129 $36,738 $9,736 $27,002 $5,406,868
11 130 $36,738 $9,687 $27,051 $5,379,818
11 131 $36,738 $9,639 $27,099 $5,352,719
11 132 $36,738 $9,590 $27,148 $5,325,571
12 133 $36,738 $9,542 $27,196 $5,298,375
12 134 $36,738 $9,493 $27,245 $5,271,130
12 135 $36,738 $9,444 $27,294 $5,243,837
12 136 $36,738 $9,395 $27,343 $5,216,494
12 137 $36,738 $9,346 $27,392 $5,189,102
12 138 $36,738 $9,297 $27,441 $5,161,662
12 139 $36,738 $9,248 $27,490 $5,134,172
12 140 $36,738 $9,199 $27,539 $5,106,633
12 141 $36,738 $9,149 $27,588 $5,079,044
12 142 $36,738 $9,100 $27,638 $5,051,407
12 143 $36,738 $9,050 $27,687 $5,023,719
12 144 $36,738 $9,001 $27,737 $4,995,982
13 145 $36,738 $8,951 $27,787 $4,968,196
13 146 $36,738 $8,901 $27,836 $4,940,359
13 147 $36,738 $8,851 $27,886 $4,912,473
13 148 $36,738 $8,802 $27,936 $4,884,537
13 149 $36,738 $8,751 $27,986 $4,856,550
13 150 $36,738 $8,701 $28,036 $4,828,514
13 151 $36,738 $8,651 $28,087 $4,800,427
13 152 $36,738 $8,601 $28,137 $4,772,290
13 153 $36,738 $8,550 $28,187 $4,744,102
13 154 $36,738 $8,500 $28,238 $4,715,865
13 155 $36,738 $8,449 $28,289 $4,687,576
13 156 $36,738 $8,399 $28,339 $4,659,237
14 157 $36,738 $8,348 $28,390 $4,630,847
14 158 $36,738 $8,297 $28,441 $4,602,406
14 159 $36,738 $8,246 $28,492 $4,573,914
14 160 $36,738 $8,195 $28,543 $4,545,371
14 161 $36,738 $8,144 $28,594 $4,516,777
14 162 $36,738 $8,093 $28,645 $4,488,132
14 163 $36,738 $8,041 $28,697 $4,459,435
14 164 $36,738 $7,990 $28,748 $4,430,687
14 165 $36,738 $7,938 $28,799 $4,401,888
14 166 $36,738 $7,887 $28,851 $4,373,037
14 167 $36,738 $7,835 $28,903 $4,344,134
14 168 $36,738 $7,783 $28,955 $4,315,179
15 169 $36,738 $7,731 $29,006 $4,286,173
15 170 $36,738 $7,679 $29,058 $4,257,115
15 171 $36,738 $7,627 $29,110 $4,228,004
15 172 $36,738 $7,575 $29,163 $4,198,841
15 173 $36,738 $7,523 $29,215 $4,169,627
15 174 $36,738 $7,471 $29,267 $4,140,359
15 175 $36,738 $7,418 $29,320 $4,111,040
15 176 $36,738 $7,366 $29,372 $4,081,667
15 177 $36,738 $7,313 $29,425 $4,052,243
15 178 $36,738 $7,260 $29,478 $4,022,765
15 179 $36,738 $7,207 $29,530 $3,993,235
15 180 $36,738 $7,155 $29,583 $3,963,652
16 181 $36,738 $7,102 $29,636 $3,934,015
16 182 $36,738 $7,048 $29,689 $3,904,326
16 183 $36,738 $6,995 $29,743 $3,874,583
16 184 $36,738 $6,942 $29,796 $3,844,788
16 185 $36,738 $6,889 $29,849 $3,814,938
16 186 $36,738 $6,835 $29,903 $3,785,036
16 187 $36,738 $6,782 $29,956 $3,755,079
16 188 $36,738 $6,728 $30,010 $3,725,069
16 189 $36,738 $6,674 $30,064 $3,695,006
16 190 $36,738 $6,620 $30,118 $3,664,888
16 191 $36,738 $6,566 $30,172 $3,634,716
16 192 $36,738 $6,512 $30,226 $3,604,491
17 193 $36,738 $6,458 $30,280 $3,574,211
17 194 $36,738 $6,404 $30,334 $3,543,877
17 195 $36,738 $6,349 $30,388 $3,513,489
17 196 $36,738 $6,295 $30,443 $3,483,046
17 197 $36,738 $6,240 $30,497 $3,452,549
17 198 $36,738 $6,186 $30,552 $3,421,997
17 199 $36,738 $6,131 $30,607 $3,391,390
17 200 $36,738 $6,076 $30,662 $3,360,728
17 201 $36,738 $6,021 $30,717 $3,330,012
17 202 $36,738 $5,966 $30,772 $3,299,240
17 203 $36,738 $5,911 $30,827 $3,268,414
17 204 $36,738 $5,856 $30,882 $3,237,532
18 205 $36,738 $5,801 $30,937 $3,206,594
18 206 $36,738 $5,745 $30,993 $3,175,602
18 207 $36,738 $5,690 $31,048 $3,144,554
18 208 $36,738 $5,634 $31,104 $3,113,450
18 209 $36,738 $5,578 $31,160 $3,082,290
18 210 $36,738 $5,522 $31,215 $3,051,075
18 211 $36,738 $5,467 $31,271 $3,019,804
18 212 $36,738 $5,410 $31,327 $2,988,476
18 213 $36,738 $5,354 $31,383 $2,957,093
18 214 $36,738 $5,298 $31,440 $2,925,653
18 215 $36,738 $5,242 $31,496 $2,894,157
18 216 $36,738 $5,185 $31,552 $2,862,605
19 217 $36,738 $5,129 $31,609 $2,830,996
19 218 $36,738 $5,072 $31,666 $2,799,330
19 219 $36,738 $5,015 $31,722 $2,767,608
19 220 $36,738 $4,959 $31,779 $2,735,829
19 221 $36,738 $4,902 $31,836 $2,703,992
19 222 $36,738 $4,845 $31,893 $2,672,099
19 223 $36,738 $4,788 $31,950 $2,640,149
19 224 $36,738 $4,730 $32,008 $2,608,141
19 225 $36,738 $4,673 $32,065 $2,576,077
19 226 $36,738 $4,615 $32,122 $2,543,954
19 227 $36,738 $4,558 $32,180 $2,511,774
19 228 $36,738 $4,500 $32,238 $2,479,537
20 229 $36,738 $4,443 $32,295 $2,447,242
20 230 $36,738 $4,385 $32,353 $2,414,888
20 231 $36,738 $4,327 $32,411 $2,382,477
20 232 $36,738 $4,269 $32,469 $2,350,008
20 233 $36,738 $4,210 $32,527 $2,317,481
20 234 $36,738 $4,152 $32,586 $2,284,895
20 235 $36,738 $4,094 $32,644 $2,252,251
20 236 $36,738 $4,035 $32,703 $2,219,548
20 237 $36,738 $3,977 $32,761 $2,186,787
20 238 $36,738 $3,918 $32,820 $2,153,968
20 239 $36,738 $3,859 $32,879 $2,121,089
20 240 $36,738 $3,800 $32,938 $2,088,151
21 241 $36,738 $3,741 $32,997 $2,055,155
21 242 $36,738 $3,682 $33,056 $2,022,099
21 243 $36,738 $3,623 $33,115 $1,988,984
21 244 $36,738 $3,564 $33,174 $1,955,810
21 245 $36,738 $3,504 $33,234 $1,922,576
21 246 $36,738 $3,445 $33,293 $1,889,283
21 247 $36,738 $3,385 $33,353 $1,855,930
21 248 $36,738 $3,325 $33,413 $1,822,518
21 249 $36,738 $3,265 $33,472 $1,789,045
21 250 $36,738 $3,205 $33,532 $1,755,513
21 251 $36,738 $3,145 $33,593 $1,721,920
21 252 $36,738 $3,085 $33,653 $1,688,268
22 253 $36,738 $3,025 $33,713 $1,654,555
22 254 $36,738 $2,964 $33,773 $1,620,781
22 255 $36,738 $2,904 $33,834 $1,586,947
22 256 $36,738 $2,843 $33,895 $1,553,053
22 257 $36,738 $2,783 $33,955 $1,519,098
22 258 $36,738 $2,722 $34,016 $1,485,082
22 259 $36,738 $2,661 $34,077 $1,451,005
22 260 $36,738 $2,600 $34,138 $1,416,866
22 261 $36,738 $2,539 $34,199 $1,382,667
22 262 $36,738 $2,477 $34,261 $1,348,407
22 263 $36,738 $2,416 $34,322 $1,314,085
22 264 $36,738 $2,354 $34,383 $1,279,701
23 265 $36,738 $2,293 $34,445 $1,245,256
23 266 $36,738 $2,231 $34,507 $1,210,750
23 267 $36,738 $2,169 $34,569 $1,176,181
23 268 $36,738 $2,107 $34,630 $1,141,551
23 269 $36,738 $2,045 $34,693 $1,106,858
23 270 $36,738 $1,983 $34,755 $1,072,103
23 271 $36,738 $1,921 $34,817 $1,037,286
23 272 $36,738 $1,858 $34,879 $1,002,407
23 273 $36,738 $1,796 $34,942 $967,465
23 274 $36,738 $1,733 $35,004 $932,461
23 275 $36,738 $1,671 $35,067 $897,394
23 276 $36,738 $1,608 $35,130 $862,264
24 277 $36,738 $1,545 $35,193 $827,071
24 278 $36,738 $1,482 $35,256 $791,815
24 279 $36,738 $1,419 $35,319 $756,496
24 280 $36,738 $1,355 $35,382 $721,113
24 281 $36,738 $1,292 $35,446 $685,667
24 282 $36,738 $1,228 $35,509 $650,158
24 283 $36,738 $1,165 $35,573 $614,585
24 284 $36,738 $1,101 $35,637 $578,949
24 285 $36,738 $1,037 $35,701 $543,248
24 286 $36,738 $973 $35,764 $507,484
24 287 $36,738 $909 $35,829 $471,655
24 288 $36,738 $845 $35,893 $435,762
25 289 $36,738 $781 $35,957 $399,805
25 290 $36,738 $716 $36,021 $363,784
25 291 $36,738 $652 $36,086 $327,698
25 292 $36,738 $587 $36,151 $291,547
25 293 $36,738 $522 $36,215 $255,331
25 294 $36,738 $457 $36,280 $219,051
25 295 $36,738 $392 $36,345 $182,706
25 296 $36,738 $327 $36,410 $146,295
25 297 $36,738 $262 $36,476 $109,820
25 298 $36,738 $197 $36,541 $73,279
25 299 $36,738 $131 $36,607 $36,672
25 300 $36,738 $66 $36,672 $0