| 樓價： | $5,300,000.00 |
| 首期： | $2,120,000.00 |
| 貸款金額： | $3,180,000.00 |
| 每月供款額： | $15,919.83 (3.5厘息計供300期) |
| 全期供款共： | $4,775,948.86 |
| 全期利息共： | $1,595,948.86 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $30,750.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $53,000.00 |
| 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#： | $119,250.00 (香港永久性居民首次置業) |
| $397,500.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $119,250.00 (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 | $54,358.12 | $27,858.11 | $19,032.13 | $14,624.64 | $11,984.54 | $10,228.14 | $8,976.69 |
| 1.500 | $55,045.44 | $28,553.70 | $19,739.63 | $15,344.94 | $12,717.98 | $10,974.82 | $9,736.67 |
| 2.000 | $55,738.28 | $29,260.28 | $20,463.58 | $16,087.09 | $13,478.57 | $11,753.90 | $10,534.16 |
| 2.500 | $56,436.61 | $29,977.83 | $21,203.90 | $16,850.91 | $14,266.01 | $12,564.84 | $11,368.35 |
| 3.000 | $57,140.44 | $30,706.32 | $21,960.50 | $17,636.20 | $15,079.92 | $13,407.01 | $12,238.24 |
| 3.500 | $57,849.75 | $31,445.71 | $22,733.26 | $18,442.72 | $15,919.83 | $14,279.62 | $13,142.64 |
| 4.000 | $58,564.54 | $32,195.95 | $23,522.08 | $19,270.17 | $16,785.21 | $15,181.81 | $14,080.24 |
| 4.500 | $59,284.80 | $32,957.01 | $24,326.79 | $20,118.25 | $17,675.47 | $16,112.59 | $15,049.56 |
| 5.000 | $60,010.52 | $33,728.83 | $25,147.24 | $20,986.59 | $18,589.96 | $17,070.93 | $16,049.07 |
| 5.500 | $60,741.70 | $34,511.36 | $25,983.25 | $21,874.82 | $19,527.98 | $18,055.69 | $17,077.12 |
| 6.000 | $61,478.31 | $35,304.52 | $26,834.65 | $22,782.51 | $20,488.78 | $19,065.71 | $18,132.03 |
| 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。 |