| 樓價： | $8,400,000.00 |
| 首期： | $3,360,000.00 |
| 貸款金額： | $5,040,000.00 |
| 每月供款額： | $22,294.32 (2.375厘息計供300期) |
| 全期供款共： | $6,688,295.73 |
| 全期利息共： | $1,648,295.73 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $38,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $84,000.00 |
| 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#： | $252,000.00 (香港永久性居民首次置業) |
| $630,000.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $252,000.00 (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 | $86,152.49 | $44,152.48 | $30,164.12 | $23,178.67 | $18,994.37 | $16,210.63 | $14,227.20 |
| 1.500 | $87,241.84 | $45,254.92 | $31,285.45 | $24,320.29 | $20,156.79 | $17,394.06 | $15,431.70 |
| 2.000 | $88,339.91 | $46,374.78 | $32,432.84 | $25,496.52 | $21,362.26 | $18,628.82 | $16,695.64 |
| 2.375 | $89,169.19 | $47,226.09 | $33,310.42 | $26,401.26 | $22,294.32 | $19,588.09 | $17,681.86 |
| 2.500 | $89,446.70 | $47,512.03 | $33,606.18 | $26,707.11 | $22,610.28 | $19,914.09 | $18,017.76 |
| 3.000 | $90,562.20 | $48,666.62 | $34,805.31 | $27,951.72 | $23,900.25 | $21,248.84 | $19,396.45 |
| 3.500 | $91,686.39 | $49,838.48 | $36,030.08 | $29,229.97 | $25,231.43 | $22,631.85 | $20,829.85 |
| 4.000 | $92,819.27 | $51,027.55 | $37,280.27 | $30,541.41 | $26,602.98 | $24,061.73 | $22,315.85 |
| 4.500 | $93,960.82 | $52,233.76 | $38,555.66 | $31,885.53 | $28,013.96 | $25,536.94 | $23,852.14 |
| 5.000 | $95,111.02 | $53,457.02 | $39,856.00 | $33,261.77 | $29,463.34 | $27,055.81 | $25,436.26 |
| 5.500 | $96,269.86 | $54,697.24 | $41,181.01 | $34,669.52 | $30,950.01 | $28,616.57 | $27,065.62 |
| 6.000 | $97,437.32 | $55,954.33 | $42,530.38 | $36,108.13 | $32,472.79 | $30,217.35 | $28,737.56 |
| 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。 |