| 樓價： | $8,200,000.00 |
| 首期： | $3,280,000.00 |
| 貸款金額： | $4,920,000.00 |
| 每月供款額： | $21,763.50 (2.375厘息計供300期) |
| 全期供款共： | $6,529,050.59 |
| 全期利息共： | $1,609,050.59 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $38,000.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $82,000.00 |
| 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#： | $246,000.00 (香港永久性居民首次置業) |
| $615,000.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $246,000.00 (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 | $84,101.24 | $43,101.23 | $29,445.93 | $22,626.80 | $18,542.12 | $15,824.66 | $13,888.46 |
| 1.500 | $85,164.65 | $44,177.42 | $30,540.56 | $23,741.23 | $19,676.87 | $16,979.91 | $15,064.27 |
| 2.000 | $86,236.58 | $45,270.62 | $31,660.63 | $24,889.46 | $20,853.63 | $18,185.28 | $16,298.13 |
| 2.375 | $87,046.11 | $46,101.66 | $32,517.31 | $25,772.65 | $21,763.50 | $19,121.71 | $17,260.86 |
| 2.500 | $87,317.02 | $46,380.79 | $32,806.03 | $26,071.22 | $22,071.94 | $19,439.95 | $17,588.76 |
| 3.000 | $88,405.96 | $47,507.89 | $33,976.62 | $27,286.20 | $23,331.20 | $20,742.92 | $18,934.63 |
| 3.500 | $89,503.39 | $48,651.85 | $35,172.22 | $28,534.02 | $24,630.68 | $22,093.00 | $20,333.90 |
| 4.000 | $90,609.29 | $49,812.61 | $36,392.65 | $29,814.23 | $25,969.57 | $23,488.83 | $21,784.52 |
| 4.500 | $91,723.65 | $50,990.10 | $37,637.67 | $31,126.35 | $27,346.96 | $24,928.92 | $23,284.23 |
| 5.000 | $92,846.47 | $52,184.23 | $38,907.05 | $32,469.82 | $28,761.83 | $26,411.62 | $24,830.63 |
| 5.500 | $93,977.72 | $53,394.93 | $40,200.51 | $33,844.06 | $30,213.10 | $27,935.22 | $26,421.20 |
| 6.000 | $95,117.38 | $54,622.09 | $41,517.76 | $35,248.41 | $31,699.63 | $29,497.89 | $28,053.33 |
| 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。 |