MORTGAGE & STAMP DUTY CALCULATOR
Property Price HKD
Loan Ratio %
Interest Ratio %
Loan Period Year(s)


Stamp Duties

(Scale 2) Ad Valorem Stamp Duty
(For First –time and Change* of Residential Property Buyer)

(New) Ad Valorem Stamp Duty
Applicable to all residential property (except that acquired by a Hong Kong Permanent Resident who does not own any other residential property in Hong Kong at the time of acquisition) either by an individual or a company.

(Scale 1) Ad Valorem Stamp Duty
Applicable to all non-residential property, either by an individual or a company.

BSD Buyer Stamp Duty
Applicable to all residential property acquired by any person (including a company incorporated) except a Hong Kong Permanent Resident

SSD Special Stamp Duty
if SSD is paid by vendor, please ignore this option



Remarks: *Change of Residential Property Case: A Hong Kong Permanent Resident may seek a refund of the stamp duty paid in excess of that computed under the old rates upon proof that his only other residential property has been disposed of within six months from the date of agreement to acquire a new residential property.
Reminder: The calculation is for reference only and subject to the latest announcement of Inland Revenue Department.
For details, please contact our Mortgage Consultant.
ESTIMATED INITIAL BUDGET
Down PaymentHK$ 6,800,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 6,970,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$6,800,000
 
Monthly Repayment (HKD)
$43,982
Loan Amount (HKD)
$10,200,000
+
Total Interest (HKD)
$2,994,564
=
Total Repayment (HKD)
$13,194,564
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $43,982 $18,275 $25,707 $10,174,293
1 2 $43,982 $18,229 $25,753 $10,148,540
1 3 $43,982 $18,183 $25,799 $10,122,741
1 4 $43,982 $18,137 $25,845 $10,096,896
1 5 $43,982 $18,090 $25,892 $10,071,004
1 6 $43,982 $18,044 $25,938 $10,045,066
1 7 $43,982 $17,997 $25,984 $10,019,082
1 8 $43,982 $17,951 $26,031 $9,993,051
1 9 $43,982 $17,904 $26,078 $9,966,973
1 10 $43,982 $17,857 $26,124 $9,940,849
1 11 $43,982 $17,811 $26,171 $9,914,677
1 12 $43,982 $17,764 $26,218 $9,888,459
2 13 $43,982 $17,717 $26,265 $9,862,194
2 14 $43,982 $17,670 $26,312 $9,835,882
2 15 $43,982 $17,623 $26,359 $9,809,523
2 16 $43,982 $17,575 $26,406 $9,783,116
2 17 $43,982 $17,528 $26,454 $9,756,663
2 18 $43,982 $17,481 $26,501 $9,730,161
2 19 $43,982 $17,433 $26,549 $9,703,613
2 20 $43,982 $17,386 $26,596 $9,677,017
2 21 $43,982 $17,338 $26,644 $9,650,373
2 22 $43,982 $17,290 $26,692 $9,623,681
2 23 $43,982 $17,242 $26,739 $9,596,942
2 24 $43,982 $17,195 $26,787 $9,570,154
3 25 $43,982 $17,147 $26,835 $9,543,319
3 26 $43,982 $17,098 $26,883 $9,516,435
3 27 $43,982 $17,050 $26,932 $9,489,504
3 28 $43,982 $17,002 $26,980 $9,462,524
3 29 $43,982 $16,954 $27,028 $9,435,496
3 30 $43,982 $16,905 $27,077 $9,408,419
3 31 $43,982 $16,857 $27,125 $9,381,294
3 32 $43,982 $16,808 $27,174 $9,354,120
3 33 $43,982 $16,759 $27,222 $9,326,898
3 34 $43,982 $16,711 $27,271 $9,299,627
3 35 $43,982 $16,662 $27,320 $9,272,307
3 36 $43,982 $16,613 $27,369 $9,244,938
4 37 $43,982 $16,564 $27,418 $9,217,520
4 38 $43,982 $16,515 $27,467 $9,190,052
4 39 $43,982 $16,466 $27,516 $9,162,536
4 40 $43,982 $16,416 $27,566 $9,134,970
4 41 $43,982 $16,367 $27,615 $9,107,355
4 42 $43,982 $16,317 $27,665 $9,079,691
4 43 $43,982 $16,268 $27,714 $9,051,977
4 44 $43,982 $16,218 $27,764 $9,024,213
4 45 $43,982 $16,168 $27,813 $8,996,399
4 46 $43,982 $16,119 $27,863 $8,968,536
4 47 $43,982 $16,069 $27,913 $8,940,623
4 48 $43,982 $16,019 $27,963 $8,912,660
5 49 $43,982 $15,969 $28,013 $8,884,646
5 50 $43,982 $15,918 $28,064 $8,856,583
5 51 $43,982 $15,868 $28,114 $8,828,469
5 52 $43,982 $15,818 $28,164 $8,800,305
5 53 $43,982 $15,767 $28,215 $8,772,090
5 54 $43,982 $15,717 $28,265 $8,743,825
5 55 $43,982 $15,666 $28,316 $8,715,509
5 56 $43,982 $15,615 $28,367 $8,687,142
5 57 $43,982 $15,564 $28,417 $8,658,725
5 58 $43,982 $15,514 $28,468 $8,630,257
5 59 $43,982 $15,463 $28,519 $8,601,737
5 60 $43,982 $15,411 $28,570 $8,573,167
6 61 $43,982 $15,360 $28,622 $8,544,545
6 62 $43,982 $15,309 $28,673 $8,515,872
6 63 $43,982 $15,258 $28,724 $8,487,148
6 64 $43,982 $15,206 $28,776 $8,458,372
6 65 $43,982 $15,155 $28,827 $8,429,545
6 66 $43,982 $15,103 $28,879 $8,400,666
6 67 $43,982 $15,051 $28,931 $8,371,735
6 68 $43,982 $14,999 $28,983 $8,342,753
6 69 $43,982 $14,947 $29,034 $8,313,718
6 70 $43,982 $14,895 $29,086 $8,284,632
6 71 $43,982 $14,843 $29,139 $8,255,493
6 72 $43,982 $14,791 $29,191 $8,226,303
7 73 $43,982 $14,739 $29,243 $8,197,059
7 74 $43,982 $14,686 $29,295 $8,167,764
7 75 $43,982 $14,634 $29,348 $8,138,416
7 76 $43,982 $14,581 $29,401 $8,109,015
7 77 $43,982 $14,529 $29,453 $8,079,562
7 78 $43,982 $14,476 $29,506 $8,050,056
7 79 $43,982 $14,423 $29,559 $8,020,497
7 80 $43,982 $14,370 $29,612 $7,990,886
7 81 $43,982 $14,317 $29,665 $7,961,221
7 82 $43,982 $14,264 $29,718 $7,931,503
7 83 $43,982 $14,211 $29,771 $7,901,731
7 84 $43,982 $14,157 $29,825 $7,871,907
8 85 $43,982 $14,104 $29,878 $7,842,029
8 86 $43,982 $14,050 $29,932 $7,812,097
8 87 $43,982 $13,997 $29,985 $7,782,112
8 88 $43,982 $13,943 $30,039 $7,752,073
8 89 $43,982 $13,889 $30,093 $7,721,980
8 90 $43,982 $13,835 $30,147 $7,691,834
8 91 $43,982 $13,781 $30,201 $7,661,633
8 92 $43,982 $13,727 $30,255 $7,631,378
8 93 $43,982 $13,673 $30,309 $7,601,069
8 94 $43,982 $13,619 $30,363 $7,570,706
8 95 $43,982 $13,564 $30,418 $7,540,288
8 96 $43,982 $13,510 $30,472 $7,509,816
9 97 $43,982 $13,455 $30,527 $7,479,289
9 98 $43,982 $13,400 $30,581 $7,448,708
9 99 $43,982 $13,346 $30,636 $7,418,071
9 100 $43,982 $13,291 $30,691 $7,387,380
9 101 $43,982 $13,236 $30,746 $7,356,634
9 102 $43,982 $13,181 $30,801 $7,325,833
9 103 $43,982 $13,125 $30,856 $7,294,976
9 104 $43,982 $13,070 $30,912 $7,264,065
9 105 $43,982 $13,015 $30,967 $7,233,098
9 106 $43,982 $12,959 $31,023 $7,202,075
9 107 $43,982 $12,904 $31,078 $7,170,997
9 108 $43,982 $12,848 $31,134 $7,139,863
10 109 $43,982 $12,792 $31,190 $7,108,673
10 110 $43,982 $12,736 $31,246 $7,077,428
10 111 $43,982 $12,680 $31,301 $7,046,126
10 112 $43,982 $12,624 $31,358 $7,014,769
10 113 $43,982 $12,568 $31,414 $6,983,355
10 114 $43,982 $12,512 $31,470 $6,951,885
10 115 $43,982 $12,455 $31,526 $6,920,359
10 116 $43,982 $12,399 $31,583 $6,888,776
10 117 $43,982 $12,342 $31,639 $6,857,136
10 118 $43,982 $12,286 $31,696 $6,825,440
10 119 $43,982 $12,229 $31,753 $6,793,687
10 120 $43,982 $12,172 $31,810 $6,761,877
11 121 $43,982 $12,115 $31,867 $6,730,010
11 122 $43,982 $12,058 $31,924 $6,698,086
11 123 $43,982 $12,001 $31,981 $6,666,105
11 124 $43,982 $11,943 $32,038 $6,634,067
11 125 $43,982 $11,886 $32,096 $6,601,971
11 126 $43,982 $11,829 $32,153 $6,569,818
11 127 $43,982 $11,771 $32,211 $6,537,607
11 128 $43,982 $11,713 $32,269 $6,505,338
11 129 $43,982 $11,655 $32,326 $6,473,011
11 130 $43,982 $11,597 $32,384 $6,440,627
11 131 $43,982 $11,539 $32,442 $6,408,185
11 132 $43,982 $11,481 $32,501 $6,375,684
12 133 $43,982 $11,423 $32,559 $6,343,125
12 134 $43,982 $11,365 $32,617 $6,310,508
12 135 $43,982 $11,306 $32,676 $6,277,833
12 136 $43,982 $11,248 $32,734 $6,245,099
12 137 $43,982 $11,189 $32,793 $6,212,306
12 138 $43,982 $11,130 $32,851 $6,179,454
12 139 $43,982 $11,072 $32,910 $6,146,544
12 140 $43,982 $11,013 $32,969 $6,113,575
12 141 $43,982 $10,953 $33,028 $6,080,546
12 142 $43,982 $10,894 $33,088 $6,047,459
12 143 $43,982 $10,835 $33,147 $6,014,312
12 144 $43,982 $10,776 $33,206 $5,981,106
13 145 $43,982 $10,716 $33,266 $5,947,840
13 146 $43,982 $10,657 $33,325 $5,914,514
13 147 $43,982 $10,597 $33,385 $5,881,129
13 148 $43,982 $10,537 $33,445 $5,847,685
13 149 $43,982 $10,477 $33,505 $5,814,180
13 150 $43,982 $10,417 $33,565 $5,780,615
13 151 $43,982 $10,357 $33,625 $5,746,990
13 152 $43,982 $10,297 $33,685 $5,713,305
13 153 $43,982 $10,236 $33,746 $5,679,559
13 154 $43,982 $10,176 $33,806 $5,645,753
13 155 $43,982 $10,115 $33,867 $5,611,887
13 156 $43,982 $10,055 $33,927 $5,577,959
14 157 $43,982 $9,994 $33,988 $5,543,971
14 158 $43,982 $9,933 $34,049 $5,509,923
14 159 $43,982 $9,872 $34,110 $5,475,813
14 160 $43,982 $9,811 $34,171 $5,441,642
14 161 $43,982 $9,750 $34,232 $5,407,409
14 162 $43,982 $9,688 $34,294 $5,373,116
14 163 $43,982 $9,627 $34,355 $5,338,761
14 164 $43,982 $9,565 $34,417 $5,304,344
14 165 $43,982 $9,504 $34,478 $5,269,866
14 166 $43,982 $9,442 $34,540 $5,235,326
14 167 $43,982 $9,380 $34,602 $5,200,724
14 168 $43,982 $9,318 $34,664 $5,166,060
15 169 $43,982 $9,256 $34,726 $5,131,334
15 170 $43,982 $9,194 $34,788 $5,096,546
15 171 $43,982 $9,131 $34,851 $5,061,695
15 172 $43,982 $9,069 $34,913 $5,026,782
15 173 $43,982 $9,006 $34,976 $4,991,806
15 174 $43,982 $8,944 $35,038 $4,956,768
15 175 $43,982 $8,881 $35,101 $4,921,667
15 176 $43,982 $8,818 $35,164 $4,886,503
15 177 $43,982 $8,755 $35,227 $4,851,276
15 178 $43,982 $8,692 $35,290 $4,815,986
15 179 $43,982 $8,629 $35,353 $4,780,633
15 180 $43,982 $8,565 $35,417 $4,745,217
16 181 $43,982 $8,502 $35,480 $4,709,737
16 182 $43,982 $8,438 $35,544 $4,674,193
16 183 $43,982 $8,375 $35,607 $4,638,586
16 184 $43,982 $8,311 $35,671 $4,602,915
16 185 $43,982 $8,247 $35,735 $4,567,180
16 186 $43,982 $8,183 $35,799 $4,531,381
16 187 $43,982 $8,119 $35,863 $4,495,517
16 188 $43,982 $8,054 $35,927 $4,459,590
16 189 $43,982 $7,990 $35,992 $4,423,598
16 190 $43,982 $7,926 $36,056 $4,387,542
16 191 $43,982 $7,861 $36,121 $4,351,421
16 192 $43,982 $7,796 $36,186 $4,315,236
17 193 $43,982 $7,731 $36,250 $4,278,985
17 194 $43,982 $7,667 $36,315 $4,242,670
17 195 $43,982 $7,601 $36,380 $4,206,289
17 196 $43,982 $7,536 $36,446 $4,169,844
17 197 $43,982 $7,471 $36,511 $4,133,333
17 198 $43,982 $7,406 $36,576 $4,096,756
17 199 $43,982 $7,340 $36,642 $4,060,115
17 200 $43,982 $7,274 $36,708 $4,023,407
17 201 $43,982 $7,209 $36,773 $3,986,634
17 202 $43,982 $7,143 $36,839 $3,949,795
17 203 $43,982 $7,077 $36,905 $3,912,890
17 204 $43,982 $7,011 $36,971 $3,875,918
18 205 $43,982 $6,944 $37,038 $3,838,881
18 206 $43,982 $6,878 $37,104 $3,801,777
18 207 $43,982 $6,812 $37,170 $3,764,606
18 208 $43,982 $6,745 $37,237 $3,727,369
18 209 $43,982 $6,678 $37,304 $3,690,066
18 210 $43,982 $6,611 $37,371 $3,652,695
18 211 $43,982 $6,544 $37,437 $3,615,258
18 212 $43,982 $6,477 $37,505 $3,577,753
18 213 $43,982 $6,410 $37,572 $3,540,182
18 214 $43,982 $6,343 $37,639 $3,502,542
18 215 $43,982 $6,275 $37,706 $3,464,836
18 216 $43,982 $6,208 $37,774 $3,427,062
19 217 $43,982 $6,140 $37,842 $3,389,220
19 218 $43,982 $6,072 $37,910 $3,351,311
19 219 $43,982 $6,004 $37,977 $3,313,333
19 220 $43,982 $5,936 $38,045 $3,275,288
19 221 $43,982 $5,868 $38,114 $3,237,174
19 222 $43,982 $5,800 $38,182 $3,198,992
19 223 $43,982 $5,732 $38,250 $3,160,742
19 224 $43,982 $5,663 $38,319 $3,122,423
19 225 $43,982 $5,594 $38,388 $3,084,035
19 226 $43,982 $5,526 $38,456 $3,045,579
19 227 $43,982 $5,457 $38,525 $3,007,054
19 228 $43,982 $5,388 $38,594 $2,968,460
20 229 $43,982 $5,318 $38,663 $2,929,796
20 230 $43,982 $5,249 $38,733 $2,891,064
20 231 $43,982 $5,180 $38,802 $2,852,261
20 232 $43,982 $5,110 $38,872 $2,813,390
20 233 $43,982 $5,041 $38,941 $2,774,449
20 234 $43,982 $4,971 $39,011 $2,735,438
20 235 $43,982 $4,901 $39,081 $2,696,357
20 236 $43,982 $4,831 $39,151 $2,657,206
20 237 $43,982 $4,761 $39,221 $2,617,985
20 238 $43,982 $4,691 $39,291 $2,578,694
20 239 $43,982 $4,620 $39,362 $2,539,332
20 240 $43,982 $4,550 $39,432 $2,499,900
21 241 $43,982 $4,479 $39,503 $2,460,397
21 242 $43,982 $4,408 $39,574 $2,420,823
21 243 $43,982 $4,337 $39,645 $2,381,178
21 244 $43,982 $4,266 $39,716 $2,341,463
21 245 $43,982 $4,195 $39,787 $2,301,676
21 246 $43,982 $4,124 $39,858 $2,261,818
21 247 $43,982 $4,052 $39,929 $2,221,889
21 248 $43,982 $3,981 $40,001 $2,181,888
21 249 $43,982 $3,909 $40,073 $2,141,815
21 250 $43,982 $3,837 $40,144 $2,101,670
21 251 $43,982 $3,765 $40,216 $2,061,454
21 252 $43,982 $3,693 $40,288 $2,021,166
22 253 $43,982 $3,621 $40,361 $1,980,805
22 254 $43,982 $3,549 $40,433 $1,940,372
22 255 $43,982 $3,476 $40,505 $1,899,867
22 256 $43,982 $3,404 $40,578 $1,859,289
22 257 $43,982 $3,331 $40,651 $1,818,638
22 258 $43,982 $3,258 $40,723 $1,777,915
22 259 $43,982 $3,185 $40,796 $1,737,118
22 260 $43,982 $3,112 $40,870 $1,696,249
22 261 $43,982 $3,039 $40,943 $1,655,306
22 262 $43,982 $2,966 $41,016 $1,614,290
22 263 $43,982 $2,892 $41,090 $1,573,200
22 264 $43,982 $2,819 $41,163 $1,532,037
23 265 $43,982 $2,745 $41,237 $1,490,800
23 266 $43,982 $2,671 $41,311 $1,449,489
23 267 $43,982 $2,597 $41,385 $1,408,104
23 268 $43,982 $2,523 $41,459 $1,366,645
23 269 $43,982 $2,449 $41,533 $1,325,112
23 270 $43,982 $2,374 $41,608 $1,283,504
23 271 $43,982 $2,300 $41,682 $1,241,822
23 272 $43,982 $2,225 $41,757 $1,200,065
23 273 $43,982 $2,150 $41,832 $1,158,233
23 274 $43,982 $2,075 $41,907 $1,116,326
23 275 $43,982 $2,000 $41,982 $1,074,345
23 276 $43,982 $1,925 $42,057 $1,032,288
24 277 $43,982 $1,850 $42,132 $990,155
24 278 $43,982 $1,774 $42,208 $947,947
24 279 $43,982 $1,698 $42,283 $905,664
24 280 $43,982 $1,623 $42,359 $863,305
24 281 $43,982 $1,547 $42,435 $820,870
24 282 $43,982 $1,471 $42,511 $778,358
24 283 $43,982 $1,395 $42,587 $735,771
24 284 $43,982 $1,318 $42,664 $693,107
24 285 $43,982 $1,242 $42,740 $650,367
24 286 $43,982 $1,165 $42,817 $607,551
24 287 $43,982 $1,089 $42,893 $564,657
24 288 $43,982 $1,012 $42,970 $521,687
25 289 $43,982 $935 $43,047 $478,640
25 290 $43,982 $858 $43,124 $435,516
25 291 $43,982 $780 $43,202 $392,314
25 292 $43,982 $703 $43,279 $349,035
25 293 $43,982 $625 $43,357 $305,679
25 294 $43,982 $548 $43,434 $262,244
25 295 $43,982 $470 $43,512 $218,732
25 296 $43,982 $392 $43,590 $175,142
25 297 $43,982 $314 $43,668 $131,474
25 298 $43,982 $236 $43,746 $87,728
25 299 $43,982 $157 $43,825 $43,903
25 300 $43,982 $79 $43,903 $0