| 樓價： | $7,190,000.00 |
| 首期： | $2,876,000.00 |
| 貸款金額： | $4,314,000.00 |
| 每月供款額： | $19,082.88 (2.375厘息計供300期) |
| 全期供款共： | $5,724,862.65 |
| 全期利息共： | $1,410,862.65 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $35,475.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $71,900.00 |
| 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#： | $215,700.00 (香港永久性居民首次置業) |
| $539,250.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $215,700.00 (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 | $73,742.43 | $37,792.42 | $25,819.05 | $19,839.84 | $16,258.28 | $13,875.53 | $12,177.81 |
| 1.500 | $74,674.86 | $38,736.05 | $26,778.85 | $20,817.01 | $17,253.25 | $14,888.49 | $13,208.80 |
| 2.000 | $75,614.76 | $39,694.60 | $27,760.97 | $21,823.81 | $18,285.08 | $15,945.38 | $14,290.68 |
| 2.375 | $76,324.58 | $40,423.28 | $28,512.13 | $22,598.22 | $19,082.88 | $16,766.47 | $15,134.83 |
| 2.500 | $76,562.12 | $40,668.04 | $28,765.29 | $22,860.01 | $19,353.33 | $17,045.52 | $15,422.34 |
| 3.000 | $77,516.93 | $41,656.31 | $29,791.69 | $23,925.34 | $20,457.48 | $18,188.00 | $16,602.44 |
| 3.500 | $78,479.19 | $42,659.36 | $30,840.03 | $25,019.46 | $21,596.90 | $19,371.79 | $17,829.36 |
| 4.000 | $79,448.88 | $43,677.15 | $31,910.14 | $26,141.99 | $22,770.88 | $20,595.70 | $19,101.30 |
| 4.500 | $80,425.99 | $44,709.61 | $33,001.81 | $27,292.49 | $23,978.61 | $21,858.40 | $20,416.30 |
| 5.000 | $81,410.50 | $45,756.66 | $34,114.84 | $28,470.49 | $25,219.21 | $23,158.48 | $21,772.23 |
| 5.500 | $82,402.41 | $46,818.24 | $35,248.98 | $29,675.46 | $26,491.73 | $24,494.42 | $23,166.88 |
| 6.000 | $83,401.71 | $47,894.24 | $36,403.98 | $30,906.84 | $27,795.16 | $25,864.61 | $24,597.98 |
| 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。 |