| 樓價： | $2,050,000.00 |
| 首期： | $820,000.00 |
| 貸款金額： | $1,230,000.00 |
| 每月供款額： | $6,157.67 (3.5厘息計供300期) |
| 全期供款共： | $1,847,300.97 |
| 全期利息共： | $617,300.97 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $15,250.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $20,500.00 |
| 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#： | $100.00 (香港永久性居民首次置業) |
| $153,750.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $100.00 (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 | $21,025.31 | $10,775.31 | $7,361.48 | $5,656.70 | $4,635.53 | $3,956.17 | $3,472.11 |
| 1.500 | $21,291.16 | $11,044.35 | $7,635.14 | $5,935.31 | $4,919.22 | $4,244.98 | $3,766.07 |
| 2.000 | $21,559.14 | $11,317.65 | $7,915.16 | $6,222.37 | $5,213.41 | $4,546.32 | $4,074.53 |
| 2.500 | $21,829.25 | $11,595.20 | $8,201.51 | $6,517.81 | $5,517.99 | $4,859.99 | $4,397.19 |
| 3.000 | $22,101.49 | $11,876.97 | $8,494.15 | $6,821.55 | $5,832.80 | $5,185.73 | $4,733.66 |
| 3.500 | $22,375.85 | $12,162.96 | $8,793.06 | $7,133.50 | $6,157.67 | $5,523.25 | $5,083.47 |
| 4.000 | $22,652.32 | $12,453.15 | $9,098.16 | $7,453.56 | $6,492.39 | $5,872.21 | $5,446.13 |
| 4.500 | $22,930.91 | $12,747.52 | $9,409.42 | $7,781.59 | $6,836.74 | $6,232.23 | $5,821.06 |
| 5.000 | $23,211.62 | $13,046.06 | $9,726.76 | $8,117.46 | $7,190.46 | $6,602.91 | $6,207.66 |
| 5.500 | $23,494.43 | $13,348.73 | $10,050.13 | $8,461.01 | $7,553.28 | $6,983.80 | $6,605.30 |
| 6.000 | $23,779.35 | $13,655.52 | $10,379.44 | $8,812.10 | $7,924.91 | $7,374.47 | $7,013.33 |
| 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。 |