| 樓價： | $7,450,000.00 |
| 首期： | $2,980,000.00 |
| 貸款金額： | $4,470,000.00 |
| 每月供款額： | $22,377.87 (3.5厘息計供300期) |
| 全期供款共： | $6,713,362.08 |
| 全期利息共： | $2,243,362.08 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $36,125.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $74,500.00 |
| 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#： | $223,500.00 (香港永久性居民首次置業) |
| $558,750.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $223,500.00 (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 | $76,409.05 | $39,159.04 | $26,752.70 | $20,557.28 | $16,846.20 | $14,377.29 | $12,618.17 |
| 1.500 | $77,375.20 | $40,136.80 | $27,747.21 | $21,569.78 | $17,877.15 | $15,426.87 | $13,686.44 |
| 2.000 | $78,349.09 | $41,130.01 | $28,764.84 | $22,612.99 | $18,946.29 | $16,521.99 | $14,807.45 |
| 2.500 | $79,330.71 | $42,138.65 | $29,805.48 | $23,686.66 | $20,053.17 | $17,661.90 | $15,980.04 |
| 3.000 | $80,320.05 | $43,162.65 | $30,869.00 | $24,790.51 | $21,197.25 | $18,845.70 | $17,202.80 |
| 3.500 | $81,317.10 | $44,201.98 | $31,955.25 | $25,924.20 | $22,377.87 | $20,072.30 | $18,474.09 |
| 4.000 | $82,321.85 | $45,256.58 | $33,064.05 | $27,087.32 | $23,594.31 | $21,340.46 | $19,792.03 |
| 4.500 | $83,334.30 | $46,326.37 | $34,195.20 | $28,279.43 | $24,845.71 | $22,648.83 | $21,154.58 |
| 5.000 | $84,354.41 | $47,411.29 | $35,348.48 | $29,500.02 | $26,131.17 | $23,995.93 | $22,559.54 |
| 5.500 | $85,382.19 | $48,511.25 | $36,523.63 | $30,748.56 | $27,449.71 | $25,380.17 | $24,004.63 |
| 6.000 | $86,417.62 | $49,626.16 | $37,720.40 | $32,024.47 | $28,800.27 | $26,799.91 | $25,487.48 |
| 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。 |