| 樓價： | $4,450,000.00 |
| 首期： | $1,780,000.00 |
| 貸款金額： | $2,670,000.00 |
| 每月供款額： | $13,366.65 (3.5厘息計供300期) |
| 全期供款共： | $4,009,994.80 |
| 全期利息共： | $1,339,994.80 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $27,250.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $44,500.00 |
| 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#： | $66,750.00 (香港永久性居民首次置業) |
| $333,750.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $66,750.00 (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 | $45,640.31 | $23,390.30 | $15,979.80 | $12,279.18 | $10,062.49 | $8,587.78 | $7,537.03 |
| 1.500 | $46,217.40 | $23,974.33 | $16,573.84 | $12,883.96 | $10,678.30 | $9,214.71 | $8,175.12 |
| 2.000 | $46,799.12 | $24,567.59 | $17,181.68 | $13,507.09 | $11,316.91 | $9,868.84 | $8,844.72 |
| 2.500 | $47,385.46 | $25,170.06 | $17,803.27 | $14,148.41 | $11,978.07 | $10,549.73 | $9,545.12 |
| 3.000 | $47,976.40 | $25,781.72 | $18,438.53 | $14,807.76 | $12,661.44 | $11,256.83 | $10,275.50 |
| 3.500 | $48,571.96 | $26,402.53 | $19,087.36 | $15,484.92 | $13,366.65 | $11,989.49 | $11,034.86 |
| 4.000 | $49,172.11 | $27,032.45 | $19,749.67 | $16,179.67 | $14,093.24 | $12,746.99 | $11,822.09 |
| 4.500 | $49,776.86 | $27,671.46 | $20,425.32 | $16,891.74 | $14,840.73 | $13,528.50 | $12,635.95 |
| 5.000 | $50,386.19 | $28,319.49 | $21,114.19 | $17,620.82 | $15,608.55 | $14,333.14 | $13,475.16 |
| 5.500 | $51,000.10 | $28,976.52 | $21,816.13 | $18,366.59 | $16,396.14 | $15,159.97 | $14,338.33 |
| 6.000 | $51,618.58 | $29,642.47 | $22,530.98 | $19,128.71 | $17,202.85 | $16,008.00 | $15,224.07 |
| 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。 |