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 $5,880,000
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 $6,027,000
* 請到政府 網站 取得最新印花稅資料
計算結果
首期 (港幣)
$5,880,000
 
每月還款 (港幣)
$38,031
總貸款額 (港幣)
$8,820,000
+
總利息 (港幣)
$2,589,417
=
總還款額 (港幣)
$11,409,417
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 $38,031 $15,803 $22,229 $8,797,771
1 2 $38,031 $15,763 $22,269 $8,775,502
1 3 $38,031 $15,723 $22,309 $8,753,194
1 4 $38,031 $15,683 $22,349 $8,730,845
1 5 $38,031 $15,643 $22,389 $8,708,457
1 6 $38,031 $15,603 $22,429 $8,686,028
1 7 $38,031 $15,562 $22,469 $8,663,559
1 8 $38,031 $15,522 $22,509 $8,641,050
1 9 $38,031 $15,482 $22,550 $8,618,500
1 10 $38,031 $15,441 $22,590 $8,595,910
1 11 $38,031 $15,401 $22,630 $8,573,280
1 12 $38,031 $15,360 $22,671 $8,550,609
2 13 $38,031 $15,320 $22,712 $8,527,897
2 14 $38,031 $15,279 $22,752 $8,505,145
2 15 $38,031 $15,238 $22,793 $8,482,352
2 16 $38,031 $15,198 $22,834 $8,459,518
2 17 $38,031 $15,157 $22,875 $8,436,644
2 18 $38,031 $15,116 $22,916 $8,413,728
2 19 $38,031 $15,075 $22,957 $8,390,771
2 20 $38,031 $15,033 $22,998 $8,367,773
2 21 $38,031 $14,992 $23,039 $8,344,734
2 22 $38,031 $14,951 $23,080 $8,321,654
2 23 $38,031 $14,910 $23,122 $8,298,532
2 24 $38,031 $14,868 $23,163 $8,275,369
3 25 $38,031 $14,827 $23,205 $8,252,164
3 26 $38,031 $14,785 $23,246 $8,228,918
3 27 $38,031 $14,743 $23,288 $8,205,630
3 28 $38,031 $14,702 $23,330 $8,182,300
3 29 $38,031 $14,660 $23,371 $8,158,929
3 30 $38,031 $14,618 $23,413 $8,135,515
3 31 $38,031 $14,576 $23,455 $8,112,060
3 32 $38,031 $14,534 $23,497 $8,088,563
3 33 $38,031 $14,492 $23,539 $8,065,023
3 34 $38,031 $14,450 $23,582 $8,041,442
3 35 $38,031 $14,408 $23,624 $8,017,818
3 36 $38,031 $14,365 $23,666 $7,994,152
4 37 $38,031 $14,323 $23,709 $7,970,443
4 38 $38,031 $14,280 $23,751 $7,946,692
4 39 $38,031 $14,238 $23,794 $7,922,899
4 40 $38,031 $14,195 $23,836 $7,899,063
4 41 $38,031 $14,152 $23,879 $7,875,184
4 42 $38,031 $14,110 $23,922 $7,851,262
4 43 $38,031 $14,067 $23,965 $7,827,298
4 44 $38,031 $14,024 $24,007 $7,803,290
4 45 $38,031 $13,981 $24,050 $7,779,240
4 46 $38,031 $13,938 $24,094 $7,755,146
4 47 $38,031 $13,895 $24,137 $7,731,009
4 48 $38,031 $13,851 $24,180 $7,706,829
5 49 $38,031 $13,808 $24,223 $7,682,606
5 50 $38,031 $13,765 $24,267 $7,658,339
5 51 $38,031 $13,721 $24,310 $7,634,029
5 52 $38,031 $13,678 $24,354 $7,609,675
5 53 $38,031 $13,634 $24,397 $7,585,278
5 54 $38,031 $13,590 $24,441 $7,560,837
5 55 $38,031 $13,546 $24,485 $7,536,352
5 56 $38,031 $13,503 $24,529 $7,511,823
5 57 $38,031 $13,459 $24,573 $7,487,250
5 58 $38,031 $13,415 $24,617 $7,462,634
5 59 $38,031 $13,371 $24,661 $7,437,973
5 60 $38,031 $13,326 $24,705 $7,413,268
6 61 $38,031 $13,282 $24,749 $7,388,518
6 62 $38,031 $13,238 $24,794 $7,363,725
6 63 $38,031 $13,193 $24,838 $7,338,887
6 64 $38,031 $13,149 $24,883 $7,314,004
6 65 $38,031 $13,104 $24,927 $7,289,077
6 66 $38,031 $13,060 $24,972 $7,264,105
6 67 $38,031 $13,015 $25,017 $7,239,089
6 68 $38,031 $12,970 $25,061 $7,214,027
6 69 $38,031 $12,925 $25,106 $7,188,921
6 70 $38,031 $12,880 $25,151 $7,163,770
6 71 $38,031 $12,835 $25,196 $7,138,574
6 72 $38,031 $12,790 $25,241 $7,113,332
7 73 $38,031 $12,745 $25,287 $7,088,046
7 74 $38,031 $12,699 $25,332 $7,062,714
7 75 $38,031 $12,654 $25,377 $7,037,336
7 76 $38,031 $12,609 $25,423 $7,011,913
7 77 $38,031 $12,563 $25,468 $6,986,445
7 78 $38,031 $12,517 $25,514 $6,960,931
7 79 $38,031 $12,472 $25,560 $6,935,371
7 80 $38,031 $12,426 $25,606 $6,909,766
7 81 $38,031 $12,380 $25,651 $6,884,114
7 82 $38,031 $12,334 $25,697 $6,858,417
7 83 $38,031 $12,288 $25,743 $6,832,674
7 84 $38,031 $12,242 $25,790 $6,806,884
8 85 $38,031 $12,196 $25,836 $6,781,048
8 86 $38,031 $12,149 $25,882 $6,755,166
8 87 $38,031 $12,103 $25,928 $6,729,238
8 88 $38,031 $12,057 $25,975 $6,703,263
8 89 $38,031 $12,010 $26,021 $6,677,242
8 90 $38,031 $11,963 $26,068 $6,651,174
8 91 $38,031 $11,917 $26,115 $6,625,059
8 92 $38,031 $11,870 $26,161 $6,598,898
8 93 $38,031 $11,823 $26,208 $6,572,689
8 94 $38,031 $11,776 $26,255 $6,546,434
8 95 $38,031 $11,729 $26,302 $6,520,131
8 96 $38,031 $11,682 $26,349 $6,493,782
9 97 $38,031 $11,635 $26,397 $6,467,385
9 98 $38,031 $11,587 $26,444 $6,440,941
9 99 $38,031 $11,540 $26,491 $6,414,450
9 100 $38,031 $11,493 $26,539 $6,387,911
9 101 $38,031 $11,445 $26,586 $6,361,325
9 102 $38,031 $11,397 $26,634 $6,334,691
9 103 $38,031 $11,350 $26,682 $6,308,009
9 104 $38,031 $11,302 $26,730 $6,281,279
9 105 $38,031 $11,254 $26,777 $6,254,502
9 106 $38,031 $11,206 $26,825 $6,227,677
9 107 $38,031 $11,158 $26,873 $6,200,803
9 108 $38,031 $11,110 $26,922 $6,173,881
10 109 $38,031 $11,062 $26,970 $6,146,912
10 110 $38,031 $11,013 $27,018 $6,119,893
10 111 $38,031 $10,965 $27,067 $6,092,827
10 112 $38,031 $10,916 $27,115 $6,065,712
10 113 $38,031 $10,868 $27,164 $6,038,548
10 114 $38,031 $10,819 $27,212 $6,011,336
10 115 $38,031 $10,770 $27,261 $5,984,075
10 116 $38,031 $10,721 $27,310 $5,956,765
10 117 $38,031 $10,673 $27,359 $5,929,406
10 118 $38,031 $10,624 $27,408 $5,901,998
10 119 $38,031 $10,574 $27,457 $5,874,541
10 120 $38,031 $10,525 $27,506 $5,847,035
11 121 $38,031 $10,476 $27,555 $5,819,479
11 122 $38,031 $10,427 $27,605 $5,791,875
11 123 $38,031 $10,377 $27,654 $5,764,220
11 124 $38,031 $10,328 $27,704 $5,736,517
11 125 $38,031 $10,278 $27,753 $5,708,763
11 126 $38,031 $10,228 $27,803 $5,680,960
11 127 $38,031 $10,178 $27,853 $5,653,107
11 128 $38,031 $10,128 $27,903 $5,625,204
11 129 $38,031 $10,078 $27,953 $5,597,251
11 130 $38,031 $10,028 $28,003 $5,569,248
11 131 $38,031 $9,978 $28,053 $5,541,195
11 132 $38,031 $9,928 $28,103 $5,513,092
12 133 $38,031 $9,878 $28,154 $5,484,938
12 134 $38,031 $9,827 $28,204 $5,456,734
12 135 $38,031 $9,777 $28,255 $5,428,479
12 136 $38,031 $9,726 $28,305 $5,400,173
12 137 $38,031 $9,675 $28,356 $5,371,817
12 138 $38,031 $9,625 $28,407 $5,343,410
12 139 $38,031 $9,574 $28,458 $5,314,953
12 140 $38,031 $9,523 $28,509 $5,286,444
12 141 $38,031 $9,472 $28,560 $5,257,884
12 142 $38,031 $9,420 $28,611 $5,229,273
12 143 $38,031 $9,369 $28,662 $5,200,611
12 144 $38,031 $9,318 $28,714 $5,171,897
13 145 $38,031 $9,266 $28,765 $5,143,132
13 146 $38,031 $9,215 $28,817 $5,114,315
13 147 $38,031 $9,163 $28,868 $5,085,447
13 148 $38,031 $9,111 $28,920 $5,056,527
13 149 $38,031 $9,060 $28,972 $5,027,555
13 150 $38,031 $9,008 $29,024 $4,998,532
13 151 $38,031 $8,956 $29,076 $4,969,456
13 152 $38,031 $8,904 $29,128 $4,940,328
13 153 $38,031 $8,851 $29,180 $4,911,148
13 154 $38,031 $8,799 $29,232 $4,881,916
13 155 $38,031 $8,747 $29,285 $4,852,631
13 156 $38,031 $8,694 $29,337 $4,823,294
14 157 $38,031 $8,642 $29,390 $4,793,905
14 158 $38,031 $8,589 $29,442 $4,764,462
14 159 $38,031 $8,536 $29,495 $4,734,967
14 160 $38,031 $8,483 $29,548 $4,705,419
14 161 $38,031 $8,431 $29,601 $4,675,819
14 162 $38,031 $8,378 $29,654 $4,646,165
14 163 $38,031 $8,324 $29,707 $4,616,458
14 164 $38,031 $8,271 $29,760 $4,586,697
14 165 $38,031 $8,218 $29,814 $4,556,884
14 166 $38,031 $8,164 $29,867 $4,527,017
14 167 $38,031 $8,111 $29,920 $4,497,096
14 168 $38,031 $8,057 $29,974 $4,467,122
15 169 $38,031 $8,004 $30,028 $4,437,095
15 170 $38,031 $7,950 $30,082 $4,407,013
15 171 $38,031 $7,896 $30,135 $4,376,877
15 172 $38,031 $7,842 $30,189 $4,346,688
15 173 $38,031 $7,788 $30,244 $4,316,444
15 174 $38,031 $7,734 $30,298 $4,286,147
15 175 $38,031 $7,679 $30,352 $4,255,795
15 176 $38,031 $7,625 $30,406 $4,225,388
15 177 $38,031 $7,570 $30,461 $4,194,927
15 178 $38,031 $7,516 $30,515 $4,164,412
15 179 $38,031 $7,461 $30,570 $4,133,842
15 180 $38,031 $7,406 $30,625 $4,103,217
16 181 $38,031 $7,352 $30,680 $4,072,537
16 182 $38,031 $7,297 $30,735 $4,041,802
16 183 $38,031 $7,242 $30,790 $4,011,012
16 184 $38,031 $7,186 $30,845 $3,980,167
16 185 $38,031 $7,131 $30,900 $3,949,267
16 186 $38,031 $7,076 $30,956 $3,918,311
16 187 $38,031 $7,020 $31,011 $3,887,300
16 188 $38,031 $6,965 $31,067 $3,856,234
16 189 $38,031 $6,909 $31,122 $3,825,111
16 190 $38,031 $6,853 $31,178 $3,793,933
16 191 $38,031 $6,797 $31,234 $3,762,699
16 192 $38,031 $6,742 $31,290 $3,731,410
17 193 $38,031 $6,685 $31,346 $3,700,064
17 194 $38,031 $6,629 $31,402 $3,668,661
17 195 $38,031 $6,573 $31,458 $3,637,203
17 196 $38,031 $6,517 $31,515 $3,605,688
17 197 $38,031 $6,460 $31,571 $3,574,117
17 198 $38,031 $6,404 $31,628 $3,542,489
17 199 $38,031 $6,347 $31,684 $3,510,805
17 200 $38,031 $6,290 $31,741 $3,479,064
17 201 $38,031 $6,233 $31,798 $3,447,266
17 202 $38,031 $6,176 $31,855 $3,415,411
17 203 $38,031 $6,119 $31,912 $3,383,499
17 204 $38,031 $6,062 $31,969 $3,351,529
18 205 $38,031 $6,005 $32,027 $3,319,503
18 206 $38,031 $5,947 $32,084 $3,287,419
18 207 $38,031 $5,890 $32,141 $3,255,277
18 208 $38,031 $5,832 $32,199 $3,223,078
18 209 $38,031 $5,775 $32,257 $3,190,822
18 210 $38,031 $5,717 $32,315 $3,158,507
18 211 $38,031 $5,659 $32,372 $3,126,135
18 212 $38,031 $5,601 $32,430 $3,093,704
18 213 $38,031 $5,543 $32,489 $3,061,216
18 214 $38,031 $5,485 $32,547 $3,028,669
18 215 $38,031 $5,426 $32,605 $2,996,064
18 216 $38,031 $5,368 $32,663 $2,963,401
19 217 $38,031 $5,309 $32,722 $2,930,679
19 218 $38,031 $5,251 $32,781 $2,897,898
19 219 $38,031 $5,192 $32,839 $2,865,059
19 220 $38,031 $5,133 $32,898 $2,832,161
19 221 $38,031 $5,074 $32,957 $2,799,203
19 222 $38,031 $5,015 $33,016 $2,766,187
19 223 $38,031 $4,956 $33,075 $2,733,112
19 224 $38,031 $4,897 $33,135 $2,699,977
19 225 $38,031 $4,837 $33,194 $2,666,784
19 226 $38,031 $4,778 $33,253 $2,633,530
19 227 $38,031 $4,718 $33,313 $2,600,217
19 228 $38,031 $4,659 $33,373 $2,566,844
20 229 $38,031 $4,599 $33,432 $2,533,412
20 230 $38,031 $4,539 $33,492 $2,499,920
20 231 $38,031 $4,479 $33,552 $2,466,367
20 232 $38,031 $4,419 $33,612 $2,432,755
20 233 $38,031 $4,359 $33,673 $2,399,082
20 234 $38,031 $4,298 $33,733 $2,365,349
20 235 $38,031 $4,238 $33,793 $2,331,556
20 236 $38,031 $4,177 $33,854 $2,297,702
20 237 $38,031 $4,117 $33,915 $2,263,787
20 238 $38,031 $4,056 $33,975 $2,229,811
20 239 $38,031 $3,995 $34,036 $2,195,775
20 240 $38,031 $3,934 $34,097 $2,161,678
21 241 $38,031 $3,873 $34,158 $2,127,519
21 242 $38,031 $3,812 $34,220 $2,093,300
21 243 $38,031 $3,750 $34,281 $2,059,019
21 244 $38,031 $3,689 $34,342 $2,024,677
21 245 $38,031 $3,628 $34,404 $1,990,273
21 246 $38,031 $3,566 $34,465 $1,955,807
21 247 $38,031 $3,504 $34,527 $1,921,280
21 248 $38,031 $3,442 $34,589 $1,886,691
21 249 $38,031 $3,380 $34,651 $1,852,040
21 250 $38,031 $3,318 $34,713 $1,817,327
21 251 $38,031 $3,256 $34,775 $1,782,551
21 252 $38,031 $3,194 $34,838 $1,747,714
22 253 $38,031 $3,131 $34,900 $1,712,814
22 254 $38,031 $3,069 $34,963 $1,677,851
22 255 $38,031 $3,006 $35,025 $1,642,826
22 256 $38,031 $2,943 $35,088 $1,607,738
22 257 $38,031 $2,881 $35,151 $1,572,587
22 258 $38,031 $2,818 $35,214 $1,537,373
22 259 $38,031 $2,754 $35,277 $1,502,096
22 260 $38,031 $2,691 $35,340 $1,466,756
22 261 $38,031 $2,628 $35,403 $1,431,353
22 262 $38,031 $2,565 $35,467 $1,395,886
22 263 $38,031 $2,501 $35,530 $1,360,355
22 264 $38,031 $2,437 $35,594 $1,324,761
23 265 $38,031 $2,374 $35,658 $1,289,103
23 266 $38,031 $2,310 $35,722 $1,253,382
23 267 $38,031 $2,246 $35,786 $1,217,596
23 268 $38,031 $2,182 $35,850 $1,181,746
23 269 $38,031 $2,117 $35,914 $1,145,832
23 270 $38,031 $2,053 $35,978 $1,109,854
23 271 $38,031 $1,988 $36,043 $1,073,811
23 272 $38,031 $1,924 $36,107 $1,037,703
23 273 $38,031 $1,859 $36,172 $1,001,531
23 274 $38,031 $1,794 $36,237 $965,294
23 275 $38,031 $1,729 $36,302 $928,992
23 276 $38,031 $1,664 $36,367 $892,625
24 277 $38,031 $1,599 $36,432 $856,193
24 278 $38,031 $1,534 $36,497 $819,696
24 279 $38,031 $1,469 $36,563 $783,133
24 280 $38,031 $1,403 $36,628 $746,505
24 281 $38,031 $1,337 $36,694 $709,811
24 282 $38,031 $1,272 $36,760 $673,051
24 283 $38,031 $1,206 $36,826 $636,226
24 284 $38,031 $1,140 $36,891 $599,334
24 285 $38,031 $1,074 $36,958 $562,376
24 286 $38,031 $1,008 $37,024 $525,353
24 287 $38,031 $941 $37,090 $488,263
24 288 $38,031 $875 $37,157 $451,106
25 289 $38,031 $808 $37,223 $413,883
25 290 $38,031 $742 $37,290 $376,593
25 291 $38,031 $675 $37,357 $339,236
25 292 $38,031 $608 $37,424 $301,813
25 293 $38,031 $541 $37,491 $264,322
25 294 $38,031 $474 $37,558 $226,764
25 295 $38,031 $406 $37,625 $189,139
25 296 $38,031 $339 $37,693 $151,447
25 297 $38,031 $271 $37,760 $113,687
25 298 $38,031 $204 $37,828 $75,859
25 299 $38,031 $136 $37,895 $37,963
25 300 $38,031 $68 $37,963 $0