| 樓價： | $7,990,000.00 |
| 首期： | $3,196,000.00 |
| 貸款金額： | $4,794,000.00 |
| 每月供款額： | $23,999.89 (3.5厘息計供300期) |
| 全期供款共： | $7,199,968.19 |
| 全期利息共： | $2,405,968.19 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $37,475.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $79,900.00 |
| 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#： | $239,700.00 (香港永久性居民首次置業) |
| $599,250.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $239,700.00 (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 | $81,947.43 | $41,997.42 | $28,691.83 | $22,047.33 | $18,067.27 | $15,419.40 | $13,532.78 |
| 1.500 | $82,983.60 | $43,046.05 | $29,758.42 | $23,133.23 | $19,172.95 | $16,545.06 | $14,678.48 |
| 2.000 | $84,028.08 | $44,111.25 | $30,849.81 | $24,252.05 | $20,319.58 | $17,719.56 | $15,880.74 |
| 2.500 | $85,080.85 | $45,192.99 | $31,965.87 | $25,403.54 | $21,506.69 | $18,942.10 | $17,138.32 |
| 3.000 | $86,141.90 | $46,291.22 | $33,106.48 | $26,587.41 | $22,733.69 | $20,211.70 | $18,449.72 |
| 3.500 | $87,211.23 | $47,405.88 | $34,271.47 | $27,803.27 | $23,999.89 | $21,527.20 | $19,813.15 |
| 4.000 | $88,288.81 | $48,536.92 | $35,460.64 | $29,050.70 | $25,304.50 | $22,887.29 | $21,226.62 |
| 4.500 | $89,374.63 | $49,684.25 | $36,673.78 | $30,329.21 | $26,646.61 | $24,290.49 | $22,687.93 |
| 5.000 | $90,468.69 | $50,847.81 | $37,910.65 | $31,638.28 | $28,025.25 | $25,735.23 | $24,194.73 |
| 5.500 | $91,570.97 | $52,027.50 | $39,170.98 | $32,977.32 | $29,439.35 | $27,219.80 | $25,744.56 |
| 6.000 | $92,681.45 | $53,223.23 | $40,454.50 | $34,345.70 | $30,887.81 | $28,742.45 | $27,334.89 |
| 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。 |