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$ 9,200,000
Agency Commission (HK$ )
Legal Fees (HK$ )
Stamp Duty (BSD)
Stamp Duty (SSD)
TOTALHK$ 9,430,000
* Please go to government website for latest Stamp Duty Details.
CALCULATION RESULT
Down Payment (HKD)
$9,200,000
 
Monthly Repayment (HKD)
$59,505
Loan Amount (HKD)
$13,800,000
+
Total Interest (HKD)
$4,051,469
=
Total Repayment (HKD)
$17,851,469
Repayment Schedule
Year Instalment Repayment (HK$ ) Interest (HK$ ) Principal (HK$ ) Outstanding Amount (HK$ )
1 1 $59,505 $24,725 $34,780 $13,765,220
1 2 $59,505 $24,663 $34,842 $13,730,378
1 3 $59,505 $24,600 $34,905 $13,695,473
1 4 $59,505 $24,538 $34,967 $13,660,506
1 5 $59,505 $24,475 $35,030 $13,625,476
1 6 $59,505 $24,412 $35,093 $13,590,384
1 7 $59,505 $24,349 $35,155 $13,555,228
1 8 $59,505 $24,286 $35,218 $13,520,010
1 9 $59,505 $24,223 $35,282 $13,484,728
1 10 $59,505 $24,160 $35,345 $13,449,383
1 11 $59,505 $24,097 $35,408 $13,413,975
1 12 $59,505 $24,033 $35,472 $13,378,504
2 13 $59,505 $23,970 $35,535 $13,342,969
2 14 $59,505 $23,906 $35,599 $13,307,370
2 15 $59,505 $23,842 $35,663 $13,271,708
2 16 $59,505 $23,778 $35,726 $13,235,981
2 17 $59,505 $23,714 $35,790 $13,200,191
2 18 $59,505 $23,650 $35,855 $13,164,336
2 19 $59,505 $23,586 $35,919 $13,128,417
2 20 $59,505 $23,522 $35,983 $13,092,434
2 21 $59,505 $23,457 $36,048 $13,056,387
2 22 $59,505 $23,393 $36,112 $13,020,274
2 23 $59,505 $23,328 $36,177 $12,984,097
2 24 $59,505 $23,263 $36,242 $12,947,856
3 25 $59,505 $23,198 $36,307 $12,911,549
3 26 $59,505 $23,133 $36,372 $12,875,177
3 27 $59,505 $23,068 $36,437 $12,838,740
3 28 $59,505 $23,003 $36,502 $12,802,238
3 29 $59,505 $22,937 $36,568 $12,765,671
3 30 $59,505 $22,872 $36,633 $12,729,038
3 31 $59,505 $22,806 $36,699 $12,692,339
3 32 $59,505 $22,740 $36,764 $12,655,575
3 33 $59,505 $22,675 $36,830 $12,618,744
3 34 $59,505 $22,609 $36,896 $12,581,848
3 35 $59,505 $22,542 $36,962 $12,544,885
3 36 $59,505 $22,476 $37,029 $12,507,857
4 37 $59,505 $22,410 $37,095 $12,470,762
4 38 $59,505 $22,343 $37,161 $12,433,600
4 39 $59,505 $22,277 $37,228 $12,396,372
4 40 $59,505 $22,210 $37,295 $12,359,078
4 41 $59,505 $22,143 $37,362 $12,321,716
4 42 $59,505 $22,076 $37,428 $12,284,288
4 43 $59,505 $22,009 $37,496 $12,246,792
4 44 $59,505 $21,942 $37,563 $12,209,229
4 45 $59,505 $21,875 $37,630 $12,171,599
4 46 $59,505 $21,807 $37,697 $12,133,902
4 47 $59,505 $21,740 $37,765 $12,096,137
4 48 $59,505 $21,672 $37,833 $12,058,304
5 49 $59,505 $21,604 $37,900 $12,020,404
5 50 $59,505 $21,537 $37,968 $11,982,435
5 51 $59,505 $21,469 $38,036 $11,944,399
5 52 $59,505 $21,400 $38,105 $11,906,295
5 53 $59,505 $21,332 $38,173 $11,868,122
5 54 $59,505 $21,264 $38,241 $11,829,881
5 55 $59,505 $21,195 $38,310 $11,791,571
5 56 $59,505 $21,127 $38,378 $11,753,193
5 57 $59,505 $21,058 $38,447 $11,714,745
5 58 $59,505 $20,989 $38,516 $11,676,229
5 59 $59,505 $20,920 $38,585 $11,637,644
5 60 $59,505 $20,851 $38,654 $11,598,990
6 61 $59,505 $20,782 $38,723 $11,560,267
6 62 $59,505 $20,712 $38,793 $11,521,474
6 63 $59,505 $20,643 $38,862 $11,482,612
6 64 $59,505 $20,573 $38,932 $11,443,680
6 65 $59,505 $20,503 $39,002 $11,404,678
6 66 $59,505 $20,433 $39,072 $11,365,607
6 67 $59,505 $20,363 $39,142 $11,326,465
6 68 $59,505 $20,293 $39,212 $11,287,254
6 69 $59,505 $20,223 $39,282 $11,247,972
6 70 $59,505 $20,153 $39,352 $11,208,620
6 71 $59,505 $20,082 $39,423 $11,169,197
6 72 $59,505 $20,011 $39,493 $11,129,703
7 73 $59,505 $19,941 $39,564 $11,090,139
7 74 $59,505 $19,870 $39,635 $11,050,504
7 75 $59,505 $19,799 $39,706 $11,010,798
7 76 $59,505 $19,728 $39,777 $10,971,021
7 77 $59,505 $19,656 $39,848 $10,931,172
7 78 $59,505 $19,585 $39,920 $10,891,253
7 79 $59,505 $19,513 $39,991 $10,851,261
7 80 $59,505 $19,442 $40,063 $10,811,198
7 81 $59,505 $19,370 $40,135 $10,771,063
7 82 $59,505 $19,298 $40,207 $10,730,856
7 83 $59,505 $19,226 $40,279 $10,690,578
7 84 $59,505 $19,154 $40,351 $10,650,227
8 85 $59,505 $19,082 $40,423 $10,609,804
8 86 $59,505 $19,009 $40,496 $10,569,308
8 87 $59,505 $18,937 $40,568 $10,528,740
8 88 $59,505 $18,864 $40,641 $10,488,099
8 89 $59,505 $18,791 $40,714 $10,447,385
8 90 $59,505 $18,718 $40,787 $10,406,598
8 91 $59,505 $18,645 $40,860 $10,365,739
8 92 $59,505 $18,572 $40,933 $10,324,806
8 93 $59,505 $18,499 $41,006 $10,283,799
8 94 $59,505 $18,425 $41,080 $10,242,720
8 95 $59,505 $18,352 $41,153 $10,201,566
8 96 $59,505 $18,278 $41,227 $10,160,339
9 97 $59,505 $18,204 $41,301 $10,119,038
9 98 $59,505 $18,130 $41,375 $10,077,663
9 99 $59,505 $18,056 $41,449 $10,036,214
9 100 $59,505 $17,982 $41,523 $9,994,691
9 101 $59,505 $17,907 $41,598 $9,953,093
9 102 $59,505 $17,833 $41,672 $9,911,421
9 103 $59,505 $17,758 $41,747 $9,869,674
9 104 $59,505 $17,683 $41,822 $9,827,852
9 105 $59,505 $17,608 $41,897 $9,785,955
9 106 $59,505 $17,533 $41,972 $9,743,984
9 107 $59,505 $17,458 $42,047 $9,701,937
9 108 $59,505 $17,383 $42,122 $9,659,815
10 109 $59,505 $17,307 $42,198 $9,617,617
10 110 $59,505 $17,232 $42,273 $9,575,343
10 111 $59,505 $17,156 $42,349 $9,532,994
10 112 $59,505 $17,080 $42,425 $9,490,569
10 113 $59,505 $17,004 $42,501 $9,448,069
10 114 $59,505 $16,928 $42,577 $9,405,491
10 115 $59,505 $16,852 $42,653 $9,362,838
10 116 $59,505 $16,775 $42,730 $9,320,108
10 117 $59,505 $16,699 $42,806 $9,277,302
10 118 $59,505 $16,622 $42,883 $9,234,419
10 119 $59,505 $16,545 $42,960 $9,191,459
10 120 $59,505 $16,468 $43,037 $9,148,422
11 121 $59,505 $16,391 $43,114 $9,105,308
11 122 $59,505 $16,314 $43,191 $9,062,117
11 123 $59,505 $16,236 $43,269 $9,018,848
11 124 $59,505 $16,159 $43,346 $8,975,502
11 125 $59,505 $16,081 $43,424 $8,932,078
11 126 $59,505 $16,003 $43,502 $8,888,577
11 127 $59,505 $15,925 $43,580 $8,844,997
11 128 $59,505 $15,847 $43,658 $8,801,340
11 129 $59,505 $15,769 $43,736 $8,757,604
11 130 $59,505 $15,691 $43,814 $8,713,790
11 131 $59,505 $15,612 $43,893 $8,669,897
11 132 $59,505 $15,534 $43,971 $8,625,926
12 133 $59,505 $15,455 $44,050 $8,581,875
12 134 $59,505 $15,376 $44,129 $8,537,746
12 135 $59,505 $15,297 $44,208 $8,493,538
12 136 $59,505 $15,218 $44,287 $8,449,251
12 137 $59,505 $15,138 $44,367 $8,404,884
12 138 $59,505 $15,059 $44,446 $8,360,438
12 139 $59,505 $14,979 $44,526 $8,315,912
12 140 $59,505 $14,899 $44,606 $8,271,307
12 141 $59,505 $14,819 $44,685 $8,226,621
12 142 $59,505 $14,739 $44,766 $8,181,856
12 143 $59,505 $14,659 $44,846 $8,137,010
12 144 $59,505 $14,579 $44,926 $8,092,084
13 145 $59,505 $14,498 $45,007 $8,047,077
13 146 $59,505 $14,418 $45,087 $8,001,990
13 147 $59,505 $14,337 $45,168 $7,956,822
13 148 $59,505 $14,256 $45,249 $7,911,573
13 149 $59,505 $14,175 $45,330 $7,866,243
13 150 $59,505 $14,094 $45,411 $7,820,832
13 151 $59,505 $14,012 $45,493 $7,775,339
13 152 $59,505 $13,931 $45,574 $7,729,765
13 153 $59,505 $13,849 $45,656 $7,684,110
13 154 $59,505 $13,767 $45,738 $7,638,372
13 155 $59,505 $13,685 $45,819 $7,592,553
13 156 $59,505 $13,603 $45,902 $7,546,651
14 157 $59,505 $13,521 $45,984 $7,500,667
14 158 $59,505 $13,439 $46,066 $7,454,601
14 159 $59,505 $13,356 $46,149 $7,408,452
14 160 $59,505 $13,273 $46,231 $7,362,221
14 161 $59,505 $13,191 $46,314 $7,315,907
14 162 $59,505 $13,108 $46,397 $7,269,509
14 163 $59,505 $13,025 $46,480 $7,223,029
14 164 $59,505 $12,941 $46,564 $7,176,465
14 165 $59,505 $12,858 $46,647 $7,129,818
14 166 $59,505 $12,774 $46,731 $7,083,088
14 167 $59,505 $12,691 $46,814 $7,036,273
14 168 $59,505 $12,607 $46,898 $6,989,375
15 169 $59,505 $12,523 $46,982 $6,942,393
15 170 $59,505 $12,438 $47,066 $6,895,326
15 171 $59,505 $12,354 $47,151 $6,848,176
15 172 $59,505 $12,270 $47,235 $6,800,940
15 173 $59,505 $12,185 $47,320 $6,753,621
15 174 $59,505 $12,100 $47,405 $6,706,216
15 175 $59,505 $12,015 $47,490 $6,658,726
15 176 $59,505 $11,930 $47,575 $6,611,152
15 177 $59,505 $11,845 $47,660 $6,563,492
15 178 $59,505 $11,760 $47,745 $6,515,746
15 179 $59,505 $11,674 $47,831 $6,467,916
15 180 $59,505 $11,588 $47,917 $6,419,999
16 181 $59,505 $11,502 $48,002 $6,371,997
16 182 $59,505 $11,416 $48,088 $6,323,908
16 183 $59,505 $11,330 $48,175 $6,275,734
16 184 $59,505 $11,244 $48,261 $6,227,473
16 185 $59,505 $11,158 $48,347 $6,179,125
16 186 $59,505 $11,071 $48,434 $6,130,691
16 187 $59,505 $10,984 $48,521 $6,082,171
16 188 $59,505 $10,897 $48,608 $6,033,563
16 189 $59,505 $10,810 $48,695 $5,984,868
16 190 $59,505 $10,723 $48,782 $5,936,086
16 191 $59,505 $10,635 $48,869 $5,887,217
16 192 $59,505 $10,548 $48,957 $5,838,260
17 193 $59,505 $10,460 $49,045 $5,789,215
17 194 $59,505 $10,372 $49,133 $5,740,083
17 195 $59,505 $10,284 $49,221 $5,690,862
17 196 $59,505 $10,196 $49,309 $5,641,553
17 197 $59,505 $10,108 $49,397 $5,592,156
17 198 $59,505 $10,019 $49,486 $5,542,671
17 199 $59,505 $9,931 $49,574 $5,493,096
17 200 $59,505 $9,842 $49,663 $5,443,433
17 201 $59,505 $9,753 $49,752 $5,393,681
17 202 $59,505 $9,664 $49,841 $5,343,840
17 203 $59,505 $9,574 $49,931 $5,293,909
17 204 $59,505 $9,485 $50,020 $5,243,889
18 205 $59,505 $9,395 $50,110 $5,193,780
18 206 $59,505 $9,306 $50,199 $5,143,580
18 207 $59,505 $9,216 $50,289 $5,093,291
18 208 $59,505 $9,125 $50,379 $5,042,912
18 209 $59,505 $9,035 $50,470 $4,992,442
18 210 $59,505 $8,945 $50,560 $4,941,882
18 211 $59,505 $8,854 $50,651 $4,891,231
18 212 $59,505 $8,763 $50,741 $4,840,490
18 213 $59,505 $8,673 $50,832 $4,789,657
18 214 $59,505 $8,581 $50,923 $4,738,734
18 215 $59,505 $8,490 $51,015 $4,687,719
18 216 $59,505 $8,399 $51,106 $4,636,613
19 217 $59,505 $8,307 $51,198 $4,585,416
19 218 $59,505 $8,216 $51,289 $4,534,126
19 219 $59,505 $8,124 $51,381 $4,482,745
19 220 $59,505 $8,032 $51,473 $4,431,272
19 221 $59,505 $7,939 $51,566 $4,379,706
19 222 $59,505 $7,847 $51,658 $4,328,048
19 223 $59,505 $7,754 $51,750 $4,276,298
19 224 $59,505 $7,662 $51,843 $4,224,455
19 225 $59,505 $7,569 $51,936 $4,172,518
19 226 $59,505 $7,476 $52,029 $4,120,489
19 227 $59,505 $7,383 $52,122 $4,068,367
19 228 $59,505 $7,289 $52,216 $4,016,151
20 229 $59,505 $7,196 $52,309 $3,963,842
20 230 $59,505 $7,102 $52,403 $3,911,439
20 231 $59,505 $7,008 $52,497 $3,858,942
20 232 $59,505 $6,914 $52,591 $3,806,351
20 233 $59,505 $6,820 $52,685 $3,753,666
20 234 $59,505 $6,725 $52,780 $3,700,886
20 235 $59,505 $6,631 $52,874 $3,648,012
20 236 $59,505 $6,536 $52,969 $3,595,043
20 237 $59,505 $6,441 $53,064 $3,541,980
20 238 $59,505 $6,346 $53,159 $3,488,821
20 239 $59,505 $6,251 $53,254 $3,435,567
20 240 $59,505 $6,155 $53,350 $3,382,217
21 241 $59,505 $6,060 $53,445 $3,328,772
21 242 $59,505 $5,964 $53,541 $3,275,231
21 243 $59,505 $5,868 $53,637 $3,221,594
21 244 $59,505 $5,772 $53,733 $3,167,861
21 245 $59,505 $5,676 $53,829 $3,114,032
21 246 $59,505 $5,579 $53,926 $3,060,107
21 247 $59,505 $5,483 $54,022 $3,006,085
21 248 $59,505 $5,386 $54,119 $2,951,966
21 249 $59,505 $5,289 $54,216 $2,897,750
21 250 $59,505 $5,192 $54,313 $2,843,436
21 251 $59,505 $5,094 $54,410 $2,789,026
21 252 $59,505 $4,997 $54,508 $2,734,518
22 253 $59,505 $4,899 $54,606 $2,679,913
22 254 $59,505 $4,802 $54,703 $2,625,209
22 255 $59,505 $4,703 $54,801 $2,570,408
22 256 $59,505 $4,605 $54,900 $2,515,508
22 257 $59,505 $4,507 $54,998 $2,460,510
22 258 $59,505 $4,408 $55,096 $2,405,414
22 259 $59,505 $4,310 $55,195 $2,350,219
22 260 $59,505 $4,211 $55,294 $2,294,925
22 261 $59,505 $4,112 $55,393 $2,239,531
22 262 $59,505 $4,012 $55,492 $2,184,039
22 263 $59,505 $3,913 $55,592 $2,128,447
22 264 $59,505 $3,813 $55,691 $2,072,756
23 265 $59,505 $3,714 $55,791 $2,016,965
23 266 $59,505 $3,614 $55,891 $1,961,073
23 267 $59,505 $3,514 $55,991 $1,905,082
23 268 $59,505 $3,413 $56,092 $1,848,990
23 269 $59,505 $3,313 $56,192 $1,792,798
23 270 $59,505 $3,212 $56,293 $1,736,505
23 271 $59,505 $3,111 $56,394 $1,680,112
23 272 $59,505 $3,010 $56,495 $1,623,617
23 273 $59,505 $2,909 $56,596 $1,567,021
23 274 $59,505 $2,808 $56,697 $1,510,324
23 275 $59,505 $2,706 $56,799 $1,453,525
23 276 $59,505 $2,604 $56,901 $1,396,624
24 277 $59,505 $2,502 $57,003 $1,339,622
24 278 $59,505 $2,400 $57,105 $1,282,517
24 279 $59,505 $2,298 $57,207 $1,225,310
24 280 $59,505 $2,195 $57,310 $1,168,000
24 281 $59,505 $2,093 $57,412 $1,110,588
24 282 $59,505 $1,990 $57,515 $1,053,073
24 283 $59,505 $1,887 $57,618 $995,455
24 284 $59,505 $1,784 $57,721 $937,734
24 285 $59,505 $1,680 $57,825 $879,909
24 286 $59,505 $1,577 $57,928 $821,980
24 287 $59,505 $1,473 $58,032 $763,948
24 288 $59,505 $1,369 $58,136 $705,812
25 289 $59,505 $1,265 $58,240 $647,572
25 290 $59,505 $1,160 $58,345 $589,227
25 291 $59,505 $1,056 $58,449 $530,778
25 292 $59,505 $951 $58,554 $472,224
25 293 $59,505 $846 $58,659 $413,565
25 294 $59,505 $741 $58,764 $354,801
25 295 $59,505 $636 $58,869 $295,932
25 296 $59,505 $530 $58,975 $236,957
25 297 $59,505 $425 $59,080 $177,877
25 298 $59,505 $319 $59,186 $118,691
25 299 $59,505 $213 $59,292 $59,398
25 300 $59,505 $106 $59,398 $0