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 $5,520,000
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 $5,658,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$5,520,000
 
每月還款 (港幣)
$35,703
總貸款額 (港幣)
$8,280,000
+
總利息 (港幣)
$2,430,881
=
總還款額 (港幣)
$10,710,881
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 $35,703 $14,835 $20,868 $8,259,132
1 2 $35,703 $14,798 $20,905 $8,238,227
1 3 $35,703 $14,760 $20,943 $8,217,284
1 4 $35,703 $14,723 $20,980 $8,196,304
1 5 $35,703 $14,685 $21,018 $8,175,286
1 6 $35,703 $14,647 $21,056 $8,154,230
1 7 $35,703 $14,610 $21,093 $8,133,137
1 8 $35,703 $14,572 $21,131 $8,112,006
1 9 $35,703 $14,534 $21,169 $8,090,837
1 10 $35,703 $14,496 $21,207 $8,069,630
1 11 $35,703 $14,458 $21,245 $8,048,385
1 12 $35,703 $14,420 $21,283 $8,027,102
2 13 $35,703 $14,382 $21,321 $8,005,781
2 14 $35,703 $14,344 $21,359 $7,984,422
2 15 $35,703 $14,305 $21,398 $7,963,025
2 16 $35,703 $14,267 $21,436 $7,941,589
2 17 $35,703 $14,229 $21,474 $7,920,114
2 18 $35,703 $14,190 $21,513 $7,898,602
2 19 $35,703 $14,152 $21,551 $7,877,050
2 20 $35,703 $14,113 $21,590 $7,855,460
2 21 $35,703 $14,074 $21,629 $7,833,832
2 22 $35,703 $14,036 $21,667 $7,812,165
2 23 $35,703 $13,997 $21,706 $7,790,458
2 24 $35,703 $13,958 $21,745 $7,768,713
3 25 $35,703 $13,919 $21,784 $7,746,929
3 26 $35,703 $13,880 $21,823 $7,725,106
3 27 $35,703 $13,841 $21,862 $7,703,244
3 28 $35,703 $13,802 $21,901 $7,681,343
3 29 $35,703 $13,762 $21,941 $7,659,402
3 30 $35,703 $13,723 $21,980 $7,637,423
3 31 $35,703 $13,684 $22,019 $7,615,403
3 32 $35,703 $13,644 $22,059 $7,593,345
3 33 $35,703 $13,605 $22,098 $7,571,247
3 34 $35,703 $13,565 $22,138 $7,549,109
3 35 $35,703 $13,525 $22,177 $7,526,931
3 36 $35,703 $13,486 $22,217 $7,504,714
4 37 $35,703 $13,446 $22,257 $7,482,457
4 38 $35,703 $13,406 $22,297 $7,460,160
4 39 $35,703 $13,366 $22,337 $7,437,823
4 40 $35,703 $13,326 $22,377 $7,415,447
4 41 $35,703 $13,286 $22,417 $7,393,030
4 42 $35,703 $13,246 $22,457 $7,370,573
4 43 $35,703 $13,206 $22,497 $7,348,075
4 44 $35,703 $13,165 $22,538 $7,325,538
4 45 $35,703 $13,125 $22,578 $7,302,960
4 46 $35,703 $13,084 $22,618 $7,280,341
4 47 $35,703 $13,044 $22,659 $7,257,682
4 48 $35,703 $13,003 $22,700 $7,234,983
5 49 $35,703 $12,963 $22,740 $7,212,242
5 50 $35,703 $12,922 $22,781 $7,189,461
5 51 $35,703 $12,881 $22,822 $7,166,639
5 52 $35,703 $12,840 $22,863 $7,143,777
5 53 $35,703 $12,799 $22,904 $7,120,873
5 54 $35,703 $12,758 $22,945 $7,097,928
5 55 $35,703 $12,717 $22,986 $7,074,943
5 56 $35,703 $12,676 $23,027 $7,051,916
5 57 $35,703 $12,635 $23,068 $7,028,847
5 58 $35,703 $12,593 $23,110 $7,005,738
5 59 $35,703 $12,552 $23,151 $6,982,587
5 60 $35,703 $12,510 $23,192 $6,959,394
6 61 $35,703 $12,469 $23,234 $6,936,160
6 62 $35,703 $12,427 $23,276 $6,912,885
6 63 $35,703 $12,386 $23,317 $6,889,567
6 64 $35,703 $12,344 $23,359 $6,866,208
6 65 $35,703 $12,302 $23,401 $6,842,807
6 66 $35,703 $12,260 $23,443 $6,819,364
6 67 $35,703 $12,218 $23,485 $6,795,879
6 68 $35,703 $12,176 $23,527 $6,772,352
6 69 $35,703 $12,134 $23,569 $6,748,783
6 70 $35,703 $12,092 $23,611 $6,725,172
6 71 $35,703 $12,049 $23,654 $6,701,518
6 72 $35,703 $12,007 $23,696 $6,677,822
7 73 $35,703 $11,964 $23,739 $6,654,084
7 74 $35,703 $11,922 $23,781 $6,630,302
7 75 $35,703 $11,879 $23,824 $6,606,479
7 76 $35,703 $11,837 $23,866 $6,582,613
7 77 $35,703 $11,794 $23,909 $6,558,703
7 78 $35,703 $11,751 $23,952 $6,534,752
7 79 $35,703 $11,708 $23,995 $6,510,757
7 80 $35,703 $11,665 $24,038 $6,486,719
7 81 $35,703 $11,622 $24,081 $6,462,638
7 82 $35,703 $11,579 $24,124 $6,438,514
7 83 $35,703 $11,536 $24,167 $6,414,347
7 84 $35,703 $11,492 $24,211 $6,390,136
8 85 $35,703 $11,449 $24,254 $6,365,882
8 86 $35,703 $11,406 $24,297 $6,341,585
8 87 $35,703 $11,362 $24,341 $6,317,244
8 88 $35,703 $11,318 $24,385 $6,292,859
8 89 $35,703 $11,275 $24,428 $6,268,431
8 90 $35,703 $11,231 $24,472 $6,243,959
8 91 $35,703 $11,187 $24,516 $6,219,443
8 92 $35,703 $11,143 $24,560 $6,194,883
8 93 $35,703 $11,099 $24,604 $6,170,280
8 94 $35,703 $11,055 $24,648 $6,145,632
8 95 $35,703 $11,011 $24,692 $6,120,940
8 96 $35,703 $10,967 $24,736 $6,096,203
9 97 $35,703 $10,922 $24,781 $6,071,423
9 98 $35,703 $10,878 $24,825 $6,046,598
9 99 $35,703 $10,833 $24,869 $6,021,728
9 100 $35,703 $10,789 $24,914 $5,996,814
9 101 $35,703 $10,744 $24,959 $5,971,856
9 102 $35,703 $10,700 $25,003 $5,946,852
9 103 $35,703 $10,655 $25,048 $5,921,804
9 104 $35,703 $10,610 $25,093 $5,896,711
9 105 $35,703 $10,565 $25,138 $5,871,573
9 106 $35,703 $10,520 $25,183 $5,846,390
9 107 $35,703 $10,475 $25,228 $5,821,162
9 108 $35,703 $10,430 $25,273 $5,795,889
10 109 $35,703 $10,384 $25,319 $5,770,570
10 110 $35,703 $10,339 $25,364 $5,745,206
10 111 $35,703 $10,293 $25,409 $5,719,797
10 112 $35,703 $10,248 $25,455 $5,694,342
10 113 $35,703 $10,202 $25,501 $5,668,841
10 114 $35,703 $10,157 $25,546 $5,643,295
10 115 $35,703 $10,111 $25,592 $5,617,703
10 116 $35,703 $10,065 $25,638 $5,592,065
10 117 $35,703 $10,019 $25,684 $5,566,381
10 118 $35,703 $9,973 $25,730 $5,540,651
10 119 $35,703 $9,927 $25,776 $5,514,875
10 120 $35,703 $9,881 $25,822 $5,489,053
11 121 $35,703 $9,835 $25,868 $5,463,185
11 122 $35,703 $9,788 $25,915 $5,437,270
11 123 $35,703 $9,742 $25,961 $5,411,309
11 124 $35,703 $9,695 $26,008 $5,385,301
11 125 $35,703 $9,649 $26,054 $5,359,247
11 126 $35,703 $9,602 $26,101 $5,333,146
11 127 $35,703 $9,555 $26,148 $5,306,998
11 128 $35,703 $9,508 $26,195 $5,280,804
11 129 $35,703 $9,461 $26,241 $5,254,562
11 130 $35,703 $9,414 $26,289 $5,228,274
11 131 $35,703 $9,367 $26,336 $5,201,938
11 132 $35,703 $9,320 $26,383 $5,175,555
12 133 $35,703 $9,273 $26,430 $5,149,125
12 134 $35,703 $9,226 $26,477 $5,122,648
12 135 $35,703 $9,178 $26,525 $5,096,123
12 136 $35,703 $9,131 $26,572 $5,069,551
12 137 $35,703 $9,083 $26,620 $5,042,931
12 138 $35,703 $9,035 $26,668 $5,016,263
12 139 $35,703 $8,987 $26,715 $4,989,547
12 140 $35,703 $8,940 $26,763 $4,962,784
12 141 $35,703 $8,892 $26,811 $4,935,973
12 142 $35,703 $8,844 $26,859 $4,909,113
12 143 $35,703 $8,795 $26,907 $4,882,206
12 144 $35,703 $8,747 $26,956 $4,855,250
13 145 $35,703 $8,699 $27,004 $4,828,246
13 146 $35,703 $8,651 $27,052 $4,801,194
13 147 $35,703 $8,602 $27,101 $4,774,093
13 148 $35,703 $8,554 $27,149 $4,746,944
13 149 $35,703 $8,505 $27,198 $4,719,746
13 150 $35,703 $8,456 $27,247 $4,692,499
13 151 $35,703 $8,407 $27,296 $4,665,204
13 152 $35,703 $8,358 $27,344 $4,637,859
13 153 $35,703 $8,309 $27,393 $4,610,466
13 154 $35,703 $8,260 $27,443 $4,583,023
13 155 $35,703 $8,211 $27,492 $4,555,532
13 156 $35,703 $8,162 $27,541 $4,527,991
14 157 $35,703 $8,113 $27,590 $4,500,400
14 158 $35,703 $8,063 $27,640 $4,472,761
14 159 $35,703 $8,014 $27,689 $4,445,071
14 160 $35,703 $7,964 $27,739 $4,417,333
14 161 $35,703 $7,914 $27,789 $4,389,544
14 162 $35,703 $7,865 $27,838 $4,361,706
14 163 $35,703 $7,815 $27,888 $4,333,817
14 164 $35,703 $7,765 $27,938 $4,305,879
14 165 $35,703 $7,715 $27,988 $4,277,891
14 166 $35,703 $7,665 $28,038 $4,249,853
14 167 $35,703 $7,614 $28,089 $4,221,764
14 168 $35,703 $7,564 $28,139 $4,193,625
15 169 $35,703 $7,514 $28,189 $4,165,436
15 170 $35,703 $7,463 $28,240 $4,137,196
15 171 $35,703 $7,412 $28,290 $4,108,905
15 172 $35,703 $7,362 $28,341 $4,080,564
15 173 $35,703 $7,311 $28,392 $4,052,172
15 174 $35,703 $7,260 $28,443 $4,023,730
15 175 $35,703 $7,209 $28,494 $3,995,236
15 176 $35,703 $7,158 $28,545 $3,966,691
15 177 $35,703 $7,107 $28,596 $3,938,095
15 178 $35,703 $7,056 $28,647 $3,909,448
15 179 $35,703 $7,004 $28,699 $3,880,749
15 180 $35,703 $6,953 $28,750 $3,851,999
16 181 $35,703 $6,901 $28,801 $3,823,198
16 182 $35,703 $6,850 $28,853 $3,794,345
16 183 $35,703 $6,798 $28,905 $3,765,440
16 184 $35,703 $6,746 $28,957 $3,736,484
16 185 $35,703 $6,695 $29,008 $3,707,475
16 186 $35,703 $6,643 $29,060 $3,678,415
16 187 $35,703 $6,590 $29,112 $3,649,302
16 188 $35,703 $6,538 $29,165 $3,620,138
16 189 $35,703 $6,486 $29,217 $3,590,921
16 190 $35,703 $6,434 $29,269 $3,561,652
16 191 $35,703 $6,381 $29,322 $3,532,330
16 192 $35,703 $6,329 $29,374 $3,502,956
17 193 $35,703 $6,276 $29,427 $3,473,529
17 194 $35,703 $6,223 $29,480 $3,444,050
17 195 $35,703 $6,171 $29,532 $3,414,517
17 196 $35,703 $6,118 $29,585 $3,384,932
17 197 $35,703 $6,065 $29,638 $3,355,294
17 198 $35,703 $6,012 $29,691 $3,325,602
17 199 $35,703 $5,958 $29,745 $3,295,858
17 200 $35,703 $5,905 $29,798 $3,266,060
17 201 $35,703 $5,852 $29,851 $3,236,209
17 202 $35,703 $5,798 $29,905 $3,206,304
17 203 $35,703 $5,745 $29,958 $3,176,346
17 204 $35,703 $5,691 $30,012 $3,146,334
18 205 $35,703 $5,637 $30,066 $3,116,268
18 206 $35,703 $5,583 $30,120 $3,086,148
18 207 $35,703 $5,529 $30,174 $3,055,975
18 208 $35,703 $5,475 $30,228 $3,025,747
18 209 $35,703 $5,421 $30,282 $2,995,465
18 210 $35,703 $5,367 $30,336 $2,965,129
18 211 $35,703 $5,313 $30,390 $2,934,739
18 212 $35,703 $5,258 $30,445 $2,904,294
18 213 $35,703 $5,204 $30,499 $2,873,794
18 214 $35,703 $5,149 $30,554 $2,843,240
18 215 $35,703 $5,094 $30,609 $2,812,632
18 216 $35,703 $5,039 $30,664 $2,781,968
19 217 $35,703 $4,984 $30,719 $2,751,249
19 218 $35,703 $4,929 $30,774 $2,720,476
19 219 $35,703 $4,874 $30,829 $2,689,647
19 220 $35,703 $4,819 $30,884 $2,658,763
19 221 $35,703 $4,764 $30,939 $2,627,824
19 222 $35,703 $4,708 $30,995 $2,596,829
19 223 $35,703 $4,653 $31,050 $2,565,779
19 224 $35,703 $4,597 $31,106 $2,534,673
19 225 $35,703 $4,541 $31,162 $2,503,511
19 226 $35,703 $4,485 $31,217 $2,472,294
19 227 $35,703 $4,430 $31,273 $2,441,020
19 228 $35,703 $4,373 $31,329 $2,409,691
20 229 $35,703 $4,317 $31,386 $2,378,305
20 230 $35,703 $4,261 $31,442 $2,346,863
20 231 $35,703 $4,205 $31,498 $2,315,365
20 232 $35,703 $4,148 $31,555 $2,283,811
20 233 $35,703 $4,092 $31,611 $2,252,200
20 234 $35,703 $4,035 $31,668 $2,220,532
20 235 $35,703 $3,978 $31,724 $2,188,807
20 236 $35,703 $3,922 $31,781 $2,157,026
20 237 $35,703 $3,865 $31,838 $2,125,188
20 238 $35,703 $3,808 $31,895 $2,093,292
20 239 $35,703 $3,750 $31,952 $2,061,340
20 240 $35,703 $3,693 $32,010 $2,029,330
21 241 $35,703 $3,636 $32,067 $1,997,263
21 242 $35,703 $3,578 $32,125 $1,965,139
21 243 $35,703 $3,521 $32,182 $1,932,957
21 244 $35,703 $3,463 $32,240 $1,900,717
21 245 $35,703 $3,405 $32,297 $1,868,419
21 246 $35,703 $3,348 $32,355 $1,836,064
21 247 $35,703 $3,290 $32,413 $1,803,651
21 248 $35,703 $3,232 $32,471 $1,771,179
21 249 $35,703 $3,173 $32,530 $1,738,650
21 250 $35,703 $3,115 $32,588 $1,706,062
21 251 $35,703 $3,057 $32,646 $1,673,416
21 252 $35,703 $2,998 $32,705 $1,640,711
22 253 $35,703 $2,940 $32,763 $1,607,948
22 254 $35,703 $2,881 $32,822 $1,575,126
22 255 $35,703 $2,822 $32,881 $1,542,245
22 256 $35,703 $2,763 $32,940 $1,509,305
22 257 $35,703 $2,704 $32,999 $1,476,306
22 258 $35,703 $2,645 $33,058 $1,443,248
22 259 $35,703 $2,586 $33,117 $1,410,131
22 260 $35,703 $2,526 $33,176 $1,376,955
22 261 $35,703 $2,467 $33,236 $1,343,719
22 262 $35,703 $2,407 $33,295 $1,310,423
22 263 $35,703 $2,348 $33,355 $1,277,068
22 264 $35,703 $2,288 $33,415 $1,243,653
23 265 $35,703 $2,228 $33,475 $1,210,179
23 266 $35,703 $2,168 $33,535 $1,176,644
23 267 $35,703 $2,108 $33,595 $1,143,049
23 268 $35,703 $2,048 $33,655 $1,109,394
23 269 $35,703 $1,988 $33,715 $1,075,679
23 270 $35,703 $1,927 $33,776 $1,041,903
23 271 $35,703 $1,867 $33,836 $1,008,067
23 272 $35,703 $1,806 $33,897 $974,170
23 273 $35,703 $1,745 $33,958 $940,213
23 274 $35,703 $1,685 $34,018 $906,194
23 275 $35,703 $1,624 $34,079 $872,115
23 276 $35,703 $1,563 $34,140 $837,975
24 277 $35,703 $1,501 $34,202 $803,773
24 278 $35,703 $1,440 $34,263 $769,510
24 279 $35,703 $1,379 $34,324 $735,186
24 280 $35,703 $1,317 $34,386 $700,800
24 281 $35,703 $1,256 $34,447 $666,353
24 282 $35,703 $1,194 $34,509 $631,844
24 283 $35,703 $1,132 $34,571 $597,273
24 284 $35,703 $1,070 $34,633 $562,640
24 285 $35,703 $1,008 $34,695 $527,945
24 286 $35,703 $946 $34,757 $493,188
24 287 $35,703 $884 $34,819 $458,369
24 288 $35,703 $821 $34,882 $423,487
25 289 $35,703 $759 $34,944 $388,543
25 290 $35,703 $696 $35,007 $353,536
25 291 $35,703 $633 $35,070 $318,467
25 292 $35,703 $571 $35,132 $283,334
25 293 $35,703 $508 $35,195 $248,139
25 294 $35,703 $445 $35,258 $212,881
25 295 $35,703 $381 $35,322 $177,559
25 296 $35,703 $318 $35,385 $142,174
25 297 $35,703 $255 $35,448 $106,726
25 298 $35,703 $191 $35,512 $71,214
25 299 $35,703 $128 $35,575 $35,639
25 300 $35,703 $64 $35,639 $0