| 樓價： | $4,300,000.00 |
| 首期： | $1,720,000.00 |
| 貸款金額： | $2,580,000.00 |
| 每月供款額： | $12,916.09 (3.5厘息計供300期) |
| 全期供款共： | $3,874,826.43 |
| 全期利息共： | $1,294,826.43 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $26,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $43,000.00 |
| 按揭保險費： | $0 一次性付款 |
| * 因律師收費現已浮動, 請自行與律師行商議. | |
| 轉名契： | $210.00 |
| 樓契： | $230.00 - $450.00 |
| 按揭契： | $210.00 |
| 註冊費： | $300.00 |
| 查冊費： | $30.00 |
| 印花稅#： | $64,500.00 (香港永久性居民首次置業) |
| $322,500.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $64,500.00 (非住宅物業) | |
| # 收費以稅務局的公佈為準. | |
| 利率 | 5年 | 10年 | 15年 | 20年 | 25年 | 30年 | 35年 |
| 1.000 | $44,101.87 | $22,601.86 | $15,441.16 | $11,865.27 | $9,723.31 | $8,298.30 | $7,282.97 |
| 1.500 | $44,659.51 | $23,166.21 | $16,015.17 | $12,449.67 | $10,318.36 | $8,904.10 | $7,899.56 |
| 2.000 | $45,221.62 | $23,739.47 | $16,602.52 | $13,051.79 | $10,935.44 | $9,536.18 | $8,546.58 |
| 2.500 | $45,788.19 | $24,321.63 | $17,203.16 | $13,671.49 | $11,574.31 | $10,194.12 | $9,223.38 |
| 3.000 | $46,359.22 | $24,912.67 | $17,817.01 | $14,308.62 | $12,234.65 | $10,877.38 | $9,929.13 |
| 3.500 | $46,934.70 | $25,512.55 | $18,443.97 | $14,962.96 | $12,916.09 | $11,585.35 | $10,662.90 |
| 4.000 | $47,514.63 | $26,121.25 | $19,083.95 | $15,634.29 | $13,618.19 | $12,317.31 | $11,423.59 |
| 4.500 | $48,098.99 | $26,738.71 | $19,736.83 | $16,322.35 | $14,340.48 | $13,072.48 | $12,210.02 |
| 5.000 | $48,687.78 | $27,364.90 | $20,402.48 | $17,026.86 | $15,082.42 | $13,850.00 | $13,020.94 |
| 5.500 | $49,281.00 | $27,999.78 | $21,080.75 | $17,747.49 | $15,843.46 | $14,648.96 | $13,855.02 |
| 6.000 | $49,878.63 | $28,643.29 | $21,771.51 | $18,483.92 | $16,622.98 | $15,468.40 | $14,710.89 |
| 免責聲明： 以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的 數據結果只作模擬性參考，其準確性不被保證。 |