| 樓價： | $5,800,000.00 |
| 首期： | $2,320,000.00 |
| 貸款金額： | $3,480,000.00 |
| 每月供款額： | $17,421.70 (3.5厘息計供300期) |
| 全期供款共： | $5,226,510.07 |
| 全期利息共： | $1,746,510.07 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $32,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $58,000.00 |
| 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#： | $130,500.00 (香港永久性居民首次置業) |
| $435,000.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $130,500.00 (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 | $59,486.24 | $30,486.23 | $20,827.61 | $16,004.32 | $13,115.16 | $11,193.06 | $9,823.54 |
| 1.500 | $60,238.41 | $31,247.44 | $21,601.86 | $16,792.58 | $13,917.78 | $12,010.18 | $10,655.22 |
| 2.000 | $60,996.60 | $32,020.68 | $22,394.10 | $17,604.74 | $14,750.13 | $12,862.76 | $11,527.94 |
| 2.500 | $61,760.82 | $32,805.93 | $23,204.26 | $18,440.62 | $15,611.86 | $13,750.21 | $12,440.83 |
| 3.000 | $62,531.04 | $33,603.14 | $24,032.24 | $19,300.00 | $16,502.55 | $14,671.82 | $13,392.79 |
| 3.500 | $63,307.27 | $34,412.28 | $24,877.91 | $20,182.60 | $17,421.70 | $15,626.76 | $14,382.51 |
| 4.000 | $64,089.50 | $35,233.31 | $25,741.14 | $21,088.12 | $18,368.72 | $16,614.05 | $15,408.56 |
| 4.500 | $64,877.71 | $36,066.17 | $26,621.77 | $22,016.20 | $19,342.97 | $17,632.65 | $16,469.33 |
| 5.000 | $65,671.89 | $36,910.80 | $27,519.62 | $22,966.46 | $20,343.73 | $18,681.39 | $17,563.13 |
| 5.500 | $66,472.04 | $37,767.14 | $28,434.50 | $23,938.48 | $21,370.24 | $19,759.06 | $18,688.17 |
| 6.000 | $67,278.15 | $38,635.13 | $29,366.22 | $24,931.80 | $22,421.69 | $20,864.36 | $19,842.60 |
| 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。 |