| 樓價： | $7,250,000.00 |
| 首期： | $2,900,000.00 |
| 貸款金額： | $4,350,000.00 |
| 每月供款額： | $21,777.13 (3.5厘息計供300期) |
| 全期供款共： | $6,533,137.59 |
| 全期利息共： | $2,183,137.59 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $35,625.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $72,500.00 |
| 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#： | $217,500.00 (香港永久性居民首次置業) |
| $543,750.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $217,500.00 (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 | $74,357.80 | $38,107.79 | $26,034.51 | $20,005.40 | $16,393.95 | $13,991.32 | $12,279.43 |
| 1.500 | $75,298.01 | $39,059.30 | $27,002.32 | $20,990.73 | $17,397.23 | $15,012.73 | $13,319.02 |
| 2.000 | $76,245.76 | $40,025.85 | $27,992.63 | $22,005.93 | $18,437.66 | $16,078.45 | $14,409.93 |
| 2.500 | $77,201.02 | $41,007.41 | $29,005.33 | $23,050.78 | $19,514.83 | $17,187.76 | $15,551.04 |
| 3.000 | $78,163.80 | $42,003.92 | $30,040.30 | $24,125.00 | $20,628.19 | $18,339.78 | $16,740.98 |
| 3.500 | $79,134.09 | $43,015.35 | $31,097.39 | $25,228.25 | $21,777.13 | $19,533.44 | $17,978.14 |
| 4.000 | $80,111.87 | $44,041.64 | $32,176.42 | $26,360.14 | $22,960.90 | $20,767.57 | $19,260.70 |
| 4.500 | $81,097.13 | $45,082.71 | $33,277.21 | $27,520.25 | $24,178.71 | $22,040.81 | $20,586.67 |
| 5.000 | $82,089.87 | $46,138.50 | $34,399.52 | $28,708.07 | $25,429.67 | $23,351.74 | $21,953.91 |
| 5.500 | $83,090.06 | $47,208.93 | $35,543.13 | $29,923.10 | $26,712.81 | $24,698.82 | $23,360.21 |
| 6.000 | $84,097.69 | $48,293.92 | $36,707.77 | $31,164.75 | $28,027.11 | $26,080.45 | $24,803.25 |
| 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。 |