| 樓價： | $4,400,000.00 |
| 首期： | $1,760,000.00 |
| 貸款金額： | $2,640,000.00 |
| 每月供款額： | $13,216.46 (3.5厘息計供300期) |
| 全期供款共： | $3,964,938.68 |
| 全期利息共： | $1,324,938.68 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $27,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $44,000.00 |
| 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#： | $66,000.00 (香港永久性居民首次置業) |
| $330,000.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $66,000.00 (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 | $45,127.49 | $23,127.49 | $15,800.26 | $12,141.21 | $9,949.43 | $8,491.28 | $7,452.34 |
| 1.500 | $45,698.10 | $23,704.96 | $16,387.62 | $12,739.20 | $10,558.32 | $9,111.17 | $8,083.27 |
| 2.000 | $46,273.29 | $24,291.55 | $16,988.63 | $13,355.32 | $11,189.75 | $9,757.95 | $8,745.34 |
| 2.500 | $46,853.03 | $24,887.25 | $17,603.24 | $13,989.44 | $11,843.48 | $10,431.19 | $9,437.87 |
| 3.000 | $47,437.34 | $25,492.04 | $18,231.36 | $14,641.38 | $12,519.18 | $11,130.35 | $10,160.05 |
| 3.500 | $48,026.21 | $26,105.87 | $18,872.90 | $15,310.94 | $13,216.46 | $11,854.78 | $10,910.87 |
| 4.000 | $48,619.62 | $26,728.72 | $19,527.76 | $15,997.88 | $13,934.89 | $12,603.76 | $11,689.25 |
| 4.500 | $49,217.57 | $27,360.54 | $20,195.82 | $16,701.94 | $14,673.98 | $13,376.49 | $12,493.98 |
| 5.000 | $49,820.06 | $28,001.30 | $20,876.95 | $17,422.83 | $15,433.18 | $14,172.09 | $13,323.75 |
| 5.500 | $50,427.07 | $28,650.94 | $21,571.00 | $18,160.22 | $16,211.91 | $14,989.63 | $14,177.23 |
| 6.000 | $51,038.60 | $29,309.41 | $22,277.82 | $18,913.78 | $17,009.56 | $15,828.13 | $15,053.01 |
| 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。 |