| 樓價： | $6,980,000.00 |
| 首期： | $2,792,000.00 |
| 貸款金額： | $4,188,000.00 |
| 每月供款額： | $20,966.12 (3.5厘息計供300期) |
| 全期供款共： | $6,289,834.54 |
| 全期利息共： | $2,101,834.54 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $34,950.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $69,800.00 |
| 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#： | $209,400.00 (香港永久性居民首次置業) |
| $523,500.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $209,400.00 (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 | $71,588.61 | $36,688.61 | $25,064.95 | $19,260.37 | $15,783.42 | $13,470.26 | $11,822.13 |
| 1.500 | $72,493.81 | $37,604.68 | $25,996.72 | $20,209.00 | $16,749.33 | $14,453.63 | $12,823.00 |
| 2.000 | $73,406.26 | $38,535.23 | $26,950.14 | $21,186.39 | $17,751.02 | $15,479.66 | $13,873.28 |
| 2.500 | $74,325.95 | $39,480.23 | $27,925.13 | $22,192.33 | $18,788.07 | $16,547.66 | $14,971.90 |
| 3.000 | $75,252.88 | $40,439.64 | $28,921.56 | $23,226.55 | $19,859.97 | $17,656.78 | $16,117.53 |
| 3.500 | $76,187.03 | $41,413.40 | $29,939.28 | $24,288.71 | $20,966.12 | $18,805.99 | $17,308.61 |
| 4.000 | $77,128.39 | $42,401.46 | $30,978.13 | $25,378.46 | $22,105.81 | $19,994.15 | $18,543.41 |
| 4.500 | $78,076.96 | $43,403.77 | $32,037.92 | $26,495.36 | $23,278.26 | $21,219.98 | $19,819.99 |
| 5.000 | $79,032.73 | $44,420.24 | $33,118.44 | $27,638.95 | $24,482.63 | $22,482.09 | $21,136.32 |
| 5.500 | $79,995.67 | $45,450.81 | $34,219.46 | $28,808.72 | $25,717.98 | $23,779.00 | $22,490.24 |
| 6.000 | $80,965.77 | $46,495.39 | $35,340.72 | $30,004.13 | $26,983.34 | $25,109.18 | $23,879.54 |
| 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。 |