| 樓價： | $3,180,000.00 |
| 首期： | $1,272,000.00 |
| 貸款金額： | $1,908,000.00 |
| 每月供款額： | $9,551.90 (3.5厘息計供300期) |
| 全期供款共： | $2,865,569.32 |
| 全期利息共： | $957,569.32 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $20,900.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $31,800.00 |
| 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#： | $18,100.00 (香港永久性居民首次置業) |
| $238,500.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $18,100.00 (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 | $32,614.87 | $16,714.87 | $11,419.28 | $8,774.78 | $7,190.73 | $6,136.88 | $5,386.01 |
| 1.500 | $33,027.27 | $17,132.22 | $11,843.78 | $9,206.97 | $7,630.79 | $6,584.89 | $5,842.00 |
| 2.000 | $33,442.97 | $17,556.17 | $12,278.15 | $9,652.25 | $8,087.14 | $7,052.34 | $6,320.49 |
| 2.500 | $33,861.97 | $17,986.70 | $12,722.34 | $10,110.55 | $8,559.61 | $7,538.91 | $6,821.01 |
| 3.000 | $34,284.26 | $18,423.79 | $13,176.30 | $10,581.72 | $9,047.95 | $8,044.20 | $7,342.94 |
| 3.500 | $34,709.85 | $18,867.42 | $13,639.96 | $11,065.63 | $9,551.90 | $8,567.77 | $7,885.59 |
| 4.000 | $35,138.72 | $19,317.57 | $14,113.25 | $11,562.10 | $10,071.13 | $9,109.08 | $8,448.14 |
| 4.500 | $35,570.88 | $19,774.21 | $14,596.07 | $12,070.95 | $10,605.28 | $9,667.56 | $9,029.74 |
| 5.000 | $36,006.31 | $20,237.30 | $15,088.34 | $12,591.96 | $11,153.98 | $10,242.56 | $9,629.44 |
| 5.500 | $36,445.02 | $20,706.81 | $15,589.95 | $13,124.89 | $11,716.79 | $10,833.41 | $10,246.27 |
| 6.000 | $36,886.99 | $21,182.71 | $16,100.79 | $13,669.50 | $12,293.27 | $11,439.42 | $10,879.22 |
| 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。 |