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 $3,160,000
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 $3,239,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$3,160,000
 
每月還款 (港幣)
$20,439
總貸款額 (港幣)
$4,740,000
+
總利息 (港幣)
$1,391,592
=
總還款額 (港幣)
$6,131,592
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 $20,439 $8,493 $11,946 $4,728,054
1 2 $20,439 $8,471 $11,968 $4,716,086
1 3 $20,439 $8,450 $11,989 $4,704,097
1 4 $20,439 $8,428 $12,010 $4,692,087
1 5 $20,439 $8,407 $12,032 $4,680,055
1 6 $20,439 $8,385 $12,054 $4,668,001
1 7 $20,439 $8,364 $12,075 $4,655,926
1 8 $20,439 $8,342 $12,097 $4,643,829
1 9 $20,439 $8,320 $12,118 $4,631,711
1 10 $20,439 $8,298 $12,140 $4,619,571
1 11 $20,439 $8,277 $12,162 $4,607,409
1 12 $20,439 $8,255 $12,184 $4,595,225
2 13 $20,439 $8,233 $12,206 $4,583,020
2 14 $20,439 $8,211 $12,227 $4,570,792
2 15 $20,439 $8,189 $12,249 $4,558,543
2 16 $20,439 $8,167 $12,271 $4,546,272
2 17 $20,439 $8,145 $12,293 $4,533,979
2 18 $20,439 $8,123 $12,315 $4,521,663
2 19 $20,439 $8,101 $12,337 $4,509,326
2 20 $20,439 $8,079 $12,359 $4,496,967
2 21 $20,439 $8,057 $12,382 $4,484,585
2 22 $20,439 $8,035 $12,404 $4,472,181
2 23 $20,439 $8,013 $12,426 $4,459,755
2 24 $20,439 $7,990 $12,448 $4,447,307
3 25 $20,439 $7,968 $12,471 $4,434,836
3 26 $20,439 $7,946 $12,493 $4,422,344
3 27 $20,439 $7,923 $12,515 $4,409,828
3 28 $20,439 $7,901 $12,538 $4,397,291
3 29 $20,439 $7,878 $12,560 $4,384,730
3 30 $20,439 $7,856 $12,583 $4,372,148
3 31 $20,439 $7,833 $12,605 $4,359,543
3 32 $20,439 $7,811 $12,628 $4,346,915
3 33 $20,439 $7,788 $12,650 $4,334,264
3 34 $20,439 $7,766 $12,673 $4,321,591
3 35 $20,439 $7,743 $12,696 $4,308,895
3 36 $20,439 $7,720 $12,719 $4,296,177
4 37 $20,439 $7,697 $12,741 $4,283,436
4 38 $20,439 $7,674 $12,764 $4,270,671
4 39 $20,439 $7,652 $12,787 $4,257,884
4 40 $20,439 $7,629 $12,810 $4,245,074
4 41 $20,439 $7,606 $12,833 $4,232,242
4 42 $20,439 $7,583 $12,856 $4,219,386
4 43 $20,439 $7,560 $12,879 $4,206,507
4 44 $20,439 $7,537 $12,902 $4,193,605
4 45 $20,439 $7,514 $12,925 $4,180,680
4 46 $20,439 $7,490 $12,948 $4,167,732
4 47 $20,439 $7,467 $12,971 $4,154,760
4 48 $20,439 $7,444 $12,995 $4,141,765
5 49 $20,439 $7,421 $13,018 $4,128,747
5 50 $20,439 $7,397 $13,041 $4,115,706
5 51 $20,439 $7,374 $13,065 $4,102,641
5 52 $20,439 $7,351 $13,088 $4,089,553
5 53 $20,439 $7,327 $13,112 $4,076,442
5 54 $20,439 $7,304 $13,135 $4,063,307
5 55 $20,439 $7,280 $13,159 $4,050,148
5 56 $20,439 $7,257 $13,182 $4,036,966
5 57 $20,439 $7,233 $13,206 $4,023,760
5 58 $20,439 $7,209 $13,229 $4,010,531
5 59 $20,439 $7,186 $13,253 $3,997,278
5 60 $20,439 $7,162 $13,277 $3,984,001
6 61 $20,439 $7,138 $13,301 $3,970,700
6 62 $20,439 $7,114 $13,324 $3,957,376
6 63 $20,439 $7,090 $13,348 $3,944,028
6 64 $20,439 $7,066 $13,372 $3,930,655
6 65 $20,439 $7,042 $13,396 $3,917,259
6 66 $20,439 $7,018 $13,420 $3,903,839
6 67 $20,439 $6,994 $13,444 $3,890,395
6 68 $20,439 $6,970 $13,468 $3,876,926
6 69 $20,439 $6,946 $13,492 $3,863,434
6 70 $20,439 $6,922 $13,517 $3,849,917
6 71 $20,439 $6,898 $13,541 $3,836,376
6 72 $20,439 $6,874 $13,565 $3,822,811
7 73 $20,439 $6,849 $13,589 $3,809,222
7 74 $20,439 $6,825 $13,614 $3,795,608
7 75 $20,439 $6,800 $13,638 $3,781,970
7 76 $20,439 $6,776 $13,663 $3,768,307
7 77 $20,439 $6,752 $13,687 $3,754,620
7 78 $20,439 $6,727 $13,712 $3,740,908
7 79 $20,439 $6,702 $13,736 $3,727,172
7 80 $20,439 $6,678 $13,761 $3,713,412
7 81 $20,439 $6,653 $13,785 $3,699,626
7 82 $20,439 $6,628 $13,810 $3,685,816
7 83 $20,439 $6,604 $13,835 $3,671,981
7 84 $20,439 $6,579 $13,860 $3,658,121
8 85 $20,439 $6,554 $13,885 $3,644,237
8 86 $20,439 $6,529 $13,909 $3,630,327
8 87 $20,439 $6,504 $13,934 $3,616,393
8 88 $20,439 $6,479 $13,959 $3,602,434
8 89 $20,439 $6,454 $13,984 $3,588,450
8 90 $20,439 $6,429 $14,009 $3,574,440
8 91 $20,439 $6,404 $14,034 $3,560,406
8 92 $20,439 $6,379 $14,060 $3,546,346
8 93 $20,439 $6,354 $14,085 $3,532,262
8 94 $20,439 $6,329 $14,110 $3,518,152
8 95 $20,439 $6,303 $14,135 $3,504,016
8 96 $20,439 $6,278 $14,161 $3,489,856
9 97 $20,439 $6,253 $14,186 $3,475,670
9 98 $20,439 $6,227 $14,211 $3,461,458
9 99 $20,439 $6,202 $14,237 $3,447,221
9 100 $20,439 $6,176 $14,262 $3,432,959
9 101 $20,439 $6,151 $14,288 $3,418,671
9 102 $20,439 $6,125 $14,314 $3,404,358
9 103 $20,439 $6,099 $14,339 $3,390,018
9 104 $20,439 $6,074 $14,365 $3,375,654
9 105 $20,439 $6,048 $14,391 $3,361,263
9 106 $20,439 $6,022 $14,416 $3,346,847
9 107 $20,439 $5,996 $14,442 $3,332,404
9 108 $20,439 $5,971 $14,468 $3,317,936
10 109 $20,439 $5,945 $14,494 $3,303,442
10 110 $20,439 $5,919 $14,520 $3,288,922
10 111 $20,439 $5,893 $14,546 $3,274,376
10 112 $20,439 $5,867 $14,572 $3,259,804
10 113 $20,439 $5,840 $14,598 $3,245,206
10 114 $20,439 $5,814 $14,624 $3,230,582
10 115 $20,439 $5,788 $14,651 $3,215,931
10 116 $20,439 $5,762 $14,677 $3,201,255
10 117 $20,439 $5,736 $14,703 $3,186,551
10 118 $20,439 $5,709 $14,729 $3,171,822
10 119 $20,439 $5,683 $14,756 $3,157,066
10 120 $20,439 $5,656 $14,782 $3,142,284
11 121 $20,439 $5,630 $14,809 $3,127,475
11 122 $20,439 $5,603 $14,835 $3,112,640
11 123 $20,439 $5,577 $14,862 $3,097,778
11 124 $20,439 $5,550 $14,888 $3,082,890
11 125 $20,439 $5,524 $14,915 $3,067,975
11 126 $20,439 $5,497 $14,942 $3,053,033
11 127 $20,439 $5,470 $14,969 $3,038,064
11 128 $20,439 $5,443 $14,995 $3,023,069
11 129 $20,439 $5,416 $15,022 $3,008,046
11 130 $20,439 $5,389 $15,049 $2,992,997
11 131 $20,439 $5,362 $15,076 $2,977,921
11 132 $20,439 $5,335 $15,103 $2,962,818
12 133 $20,439 $5,308 $15,130 $2,947,688
12 134 $20,439 $5,281 $15,157 $2,932,530
12 135 $20,439 $5,254 $15,185 $2,917,346
12 136 $20,439 $5,227 $15,212 $2,902,134
12 137 $20,439 $5,200 $15,239 $2,886,895
12 138 $20,439 $5,172 $15,266 $2,871,629
12 139 $20,439 $5,145 $15,294 $2,856,335
12 140 $20,439 $5,118 $15,321 $2,841,014
12 141 $20,439 $5,090 $15,348 $2,825,666
12 142 $20,439 $5,063 $15,376 $2,810,290
12 143 $20,439 $5,035 $15,404 $2,794,886
12 144 $20,439 $5,008 $15,431 $2,779,455
13 145 $20,439 $4,980 $15,459 $2,763,996
13 146 $20,439 $4,952 $15,486 $2,748,510
13 147 $20,439 $4,924 $15,514 $2,732,995
13 148 $20,439 $4,897 $15,542 $2,717,453
13 149 $20,439 $4,869 $15,570 $2,701,884
13 150 $20,439 $4,841 $15,598 $2,686,286
13 151 $20,439 $4,813 $15,626 $2,670,660
13 152 $20,439 $4,785 $15,654 $2,655,006
13 153 $20,439 $4,757 $15,682 $2,639,325
13 154 $20,439 $4,729 $15,710 $2,623,615
13 155 $20,439 $4,701 $15,738 $2,607,877
13 156 $20,439 $4,672 $15,766 $2,592,111
14 157 $20,439 $4,644 $15,794 $2,576,316
14 158 $20,439 $4,616 $15,823 $2,560,493
14 159 $20,439 $4,588 $15,851 $2,544,642
14 160 $20,439 $4,559 $15,879 $2,528,763
14 161 $20,439 $4,531 $15,908 $2,512,855
14 162 $20,439 $4,502 $15,936 $2,496,918
14 163 $20,439 $4,474 $15,965 $2,480,953
14 164 $20,439 $4,445 $15,994 $2,464,960
14 165 $20,439 $4,416 $16,022 $2,448,938
14 166 $20,439 $4,388 $16,051 $2,432,887
14 167 $20,439 $4,359 $16,080 $2,416,807
14 168 $20,439 $4,330 $16,109 $2,400,698
15 169 $20,439 $4,301 $16,137 $2,384,561
15 170 $20,439 $4,272 $16,166 $2,368,395
15 171 $20,439 $4,243 $16,195 $2,352,199
15 172 $20,439 $4,214 $16,224 $2,335,975
15 173 $20,439 $4,185 $16,253 $2,319,722
15 174 $20,439 $4,156 $16,282 $2,303,439
15 175 $20,439 $4,127 $16,312 $2,287,128
15 176 $20,439 $4,098 $16,341 $2,270,787
15 177 $20,439 $4,068 $16,370 $2,254,417
15 178 $20,439 $4,039 $16,399 $2,238,017
15 179 $20,439 $4,010 $16,429 $2,221,588
15 180 $20,439 $3,980 $16,458 $2,205,130
16 181 $20,439 $3,951 $16,488 $2,188,642
16 182 $20,439 $3,921 $16,517 $2,172,125
16 183 $20,439 $3,892 $16,547 $2,155,578
16 184 $20,439 $3,862 $16,577 $2,139,001
16 185 $20,439 $3,832 $16,606 $2,122,395
16 186 $20,439 $3,803 $16,636 $2,105,759
16 187 $20,439 $3,773 $16,666 $2,089,093
16 188 $20,439 $3,743 $16,696 $2,072,398
16 189 $20,439 $3,713 $16,726 $2,055,672
16 190 $20,439 $3,683 $16,756 $2,038,917
16 191 $20,439 $3,653 $16,786 $2,022,131
16 192 $20,439 $3,623 $16,816 $2,005,315
17 193 $20,439 $3,593 $16,846 $1,988,470
17 194 $20,439 $3,563 $16,876 $1,971,594
17 195 $20,439 $3,532 $16,906 $1,954,687
17 196 $20,439 $3,502 $16,936 $1,937,751
17 197 $20,439 $3,472 $16,967 $1,920,784
17 198 $20,439 $3,441 $16,997 $1,903,787
17 199 $20,439 $3,411 $17,028 $1,886,759
17 200 $20,439 $3,380 $17,058 $1,869,701
17 201 $20,439 $3,350 $17,089 $1,852,612
17 202 $20,439 $3,319 $17,119 $1,835,493
17 203 $20,439 $3,289 $17,150 $1,818,343
17 204 $20,439 $3,258 $17,181 $1,801,162
18 205 $20,439 $3,227 $17,212 $1,783,950
18 206 $20,439 $3,196 $17,242 $1,766,708
18 207 $20,439 $3,165 $17,273 $1,749,435
18 208 $20,439 $3,134 $17,304 $1,732,131
18 209 $20,439 $3,103 $17,335 $1,714,795
18 210 $20,439 $3,072 $17,366 $1,697,429
18 211 $20,439 $3,041 $17,397 $1,680,032
18 212 $20,439 $3,010 $17,429 $1,662,603
18 213 $20,439 $2,979 $17,460 $1,645,143
18 214 $20,439 $2,948 $17,491 $1,627,652
18 215 $20,439 $2,916 $17,522 $1,610,130
18 216 $20,439 $2,885 $17,554 $1,592,576
19 217 $20,439 $2,853 $17,585 $1,574,991
19 218 $20,439 $2,822 $17,617 $1,557,374
19 219 $20,439 $2,790 $17,648 $1,539,725
19 220 $20,439 $2,759 $17,680 $1,522,045
19 221 $20,439 $2,727 $17,712 $1,504,334
19 222 $20,439 $2,695 $17,743 $1,486,590
19 223 $20,439 $2,663 $17,775 $1,468,815
19 224 $20,439 $2,632 $17,807 $1,451,008
19 225 $20,439 $2,600 $17,839 $1,433,169
19 226 $20,439 $2,568 $17,871 $1,415,299
19 227 $20,439 $2,536 $17,903 $1,397,396
19 228 $20,439 $2,504 $17,935 $1,379,461
20 229 $20,439 $2,472 $17,967 $1,361,494
20 230 $20,439 $2,439 $17,999 $1,343,494
20 231 $20,439 $2,407 $18,032 $1,325,463
20 232 $20,439 $2,375 $18,064 $1,307,399
20 233 $20,439 $2,342 $18,096 $1,289,303
20 234 $20,439 $2,310 $18,129 $1,271,174
20 235 $20,439 $2,278 $18,161 $1,253,013
20 236 $20,439 $2,245 $18,194 $1,234,819
20 237 $20,439 $2,212 $18,226 $1,216,593
20 238 $20,439 $2,180 $18,259 $1,198,334
20 239 $20,439 $2,147 $18,292 $1,180,042
20 240 $20,439 $2,114 $18,324 $1,161,718
21 241 $20,439 $2,081 $18,357 $1,143,361
21 242 $20,439 $2,049 $18,390 $1,124,971
21 243 $20,439 $2,016 $18,423 $1,106,548
21 244 $20,439 $1,983 $18,456 $1,088,092
21 245 $20,439 $1,949 $18,489 $1,069,602
21 246 $20,439 $1,916 $18,522 $1,051,080
21 247 $20,439 $1,883 $18,555 $1,032,525
21 248 $20,439 $1,850 $18,589 $1,013,936
21 249 $20,439 $1,817 $18,622 $995,314
21 250 $20,439 $1,783 $18,655 $976,659
21 251 $20,439 $1,750 $18,689 $957,970
21 252 $20,439 $1,716 $18,722 $939,248
22 253 $20,439 $1,683 $18,756 $920,492
22 254 $20,439 $1,649 $18,789 $901,702
22 255 $20,439 $1,616 $18,823 $882,879
22 256 $20,439 $1,582 $18,857 $864,022
22 257 $20,439 $1,548 $18,891 $845,132
22 258 $20,439 $1,514 $18,924 $826,207
22 259 $20,439 $1,480 $18,958 $807,249
22 260 $20,439 $1,446 $18,992 $788,257
22 261 $20,439 $1,412 $19,026 $769,230
22 262 $20,439 $1,378 $19,060 $750,170
22 263 $20,439 $1,344 $19,095 $731,075
22 264 $20,439 $1,310 $19,129 $711,947
23 265 $20,439 $1,276 $19,163 $692,783
23 266 $20,439 $1,241 $19,197 $673,586
23 267 $20,439 $1,207 $19,232 $654,354
23 268 $20,439 $1,172 $19,266 $635,088
23 269 $20,439 $1,138 $19,301 $615,787
23 270 $20,439 $1,103 $19,335 $596,452
23 271 $20,439 $1,069 $19,370 $577,082
23 272 $20,439 $1,034 $19,405 $557,677
23 273 $20,439 $999 $19,439 $538,238
23 274 $20,439 $964 $19,474 $518,763
23 275 $20,439 $929 $19,509 $499,254
23 276 $20,439 $894 $19,544 $479,710
24 277 $20,439 $859 $19,579 $460,131
24 278 $20,439 $824 $19,614 $440,517
24 279 $20,439 $789 $19,649 $420,867
24 280 $20,439 $754 $19,685 $401,183
24 281 $20,439 $719 $19,720 $381,463
24 282 $20,439 $683 $19,755 $361,708
24 283 $20,439 $648 $19,791 $341,917
24 284 $20,439 $613 $19,826 $322,091
24 285 $20,439 $577 $19,862 $302,230
24 286 $20,439 $541 $19,897 $282,332
24 287 $20,439 $506 $19,933 $262,400
24 288 $20,439 $470 $19,969 $242,431
25 289 $20,439 $434 $20,004 $222,427
25 290 $20,439 $399 $20,040 $202,387
25 291 $20,439 $363 $20,076 $182,311
25 292 $20,439 $327 $20,112 $162,199
25 293 $20,439 $291 $20,148 $142,051
25 294 $20,439 $255 $20,184 $121,866
25 295 $20,439 $218 $20,220 $101,646
25 296 $20,439 $182 $20,257 $81,390
25 297 $20,439 $146 $20,293 $61,097
25 298 $20,439 $109 $20,329 $40,768
25 299 $20,439 $73 $20,366 $20,402
25 300 $20,439 $37 $20,402 $0