| 樓價： | $7,800,000.00 |
| 首期： | $3,120,000.00 |
| 貸款金額： | $4,680,000.00 |
| 每月供款額： | $23,429.18 (3.5厘息計供300期) |
| 全期供款共： | $7,028,754.93 |
| 全期利息共： | $2,348,754.93 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $37,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $78,000.00 |
| 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#： | $234,000.00 (香港永久性居民首次置業) |
| $585,000.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $234,000.00 (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 | $79,998.74 | $40,998.73 | $28,009.54 | $21,523.05 | $17,637.63 | $15,052.73 | $13,210.97 |
| 1.500 | $81,010.28 | $42,022.42 | $29,050.77 | $22,583.13 | $18,717.02 | $16,151.63 | $14,329.43 |
| 2.000 | $82,029.92 | $43,062.30 | $30,116.21 | $23,675.34 | $19,836.38 | $17,298.19 | $15,503.10 |
| 2.500 | $83,057.65 | $44,118.31 | $31,205.73 | $24,799.46 | $20,995.26 | $18,491.66 | $16,730.78 |
| 3.000 | $84,093.47 | $45,190.43 | $32,319.22 | $25,955.17 | $22,193.09 | $19,731.07 | $18,010.99 |
| 3.500 | $85,137.37 | $46,278.59 | $33,456.50 | $27,142.11 | $23,429.18 | $21,015.29 | $19,342.00 |
| 4.000 | $86,189.32 | $47,382.72 | $34,617.39 | $28,359.88 | $24,702.76 | $22,343.04 | $20,721.86 |
| 4.500 | $87,249.33 | $48,502.78 | $35,801.69 | $29,607.99 | $26,012.96 | $23,712.87 | $22,148.42 |
| 5.000 | $88,317.37 | $49,638.66 | $37,009.14 | $30,885.93 | $27,358.81 | $25,123.25 | $23,619.38 |
| 5.500 | $89,393.44 | $50,790.30 | $38,239.51 | $32,193.13 | $28,739.29 | $26,572.53 | $25,132.36 |
| 6.000 | $90,477.51 | $51,957.59 | $39,492.50 | $33,528.97 | $30,153.31 | $28,058.96 | $26,684.88 |
| 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。 |