| 樓價： | $7,880,000.00 |
| 首期： | $3,152,000.00 |
| 貸款金額： | $4,728,000.00 |
| 每月供款額： | $20,914.19 (2.375厘息計供300期) |
| 全期供款共： | $6,274,258.37 |
| 全期利息共： | $1,546,258.37 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $37,200.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $78,800.00 |
| 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#： | $236,400.00 (香港永久性居民首次置業) |
| $591,000.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $236,400.00 (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 | $80,819.24 | $41,419.23 | $28,296.82 | $21,743.80 | $17,818.53 | $15,207.12 | $13,346.47 |
| 1.500 | $81,841.15 | $42,453.42 | $29,348.73 | $22,814.75 | $18,908.99 | $16,317.28 | $14,476.40 |
| 2.000 | $82,871.25 | $43,503.96 | $30,425.09 | $23,918.16 | $20,039.83 | $17,475.61 | $15,662.10 |
| 2.375 | $83,649.19 | $44,302.57 | $31,248.34 | $24,766.89 | $20,914.19 | $18,375.50 | $16,587.27 |
| 2.500 | $83,909.53 | $44,570.81 | $31,525.79 | $25,053.81 | $21,210.60 | $18,681.32 | $16,902.37 |
| 3.000 | $84,955.97 | $45,653.92 | $32,650.70 | $26,221.37 | $22,420.71 | $19,933.44 | $18,195.72 |
| 3.500 | $86,010.57 | $46,753.24 | $33,799.65 | $27,420.50 | $23,669.48 | $21,230.83 | $19,540.38 |
| 4.000 | $87,073.32 | $47,868.70 | $34,972.45 | $28,650.75 | $24,956.13 | $22,572.20 | $20,934.39 |
| 4.500 | $88,144.19 | $49,000.24 | $36,168.88 | $29,911.66 | $26,279.76 | $23,956.08 | $22,375.58 |
| 5.000 | $89,223.19 | $50,147.78 | $37,388.72 | $31,202.71 | $27,639.42 | $25,380.93 | $23,861.63 |
| 5.500 | $90,310.29 | $51,311.22 | $38,631.71 | $32,523.31 | $29,034.06 | $26,845.06 | $25,390.13 |
| 6.000 | $91,405.49 | $52,490.49 | $39,897.55 | $33,872.86 | $30,462.57 | $28,346.75 | $26,958.57 |
| 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。 |