| 樓價： | $3,950,000.00 |
| 首期： | $1,580,000.00 |
| 貸款金額： | $2,370,000.00 |
| 每月供款額： | $11,864.78 (3.5厘息計供300期) |
| 全期供款共： | $3,559,433.58 |
| 全期利息共： | $1,189,433.58 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $24,750.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $39,500.00 |
| 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#： | $59,250.00 (香港永久性居民首次置業) |
| $296,250.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $59,250.00 (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 | $40,512.18 | $20,762.18 | $14,184.32 | $10,899.50 | $8,931.88 | $7,622.86 | $6,690.17 |
| 1.500 | $41,024.43 | $21,280.59 | $14,711.61 | $11,436.33 | $9,478.49 | $8,179.35 | $7,256.57 |
| 2.000 | $41,540.79 | $21,807.19 | $15,251.16 | $11,989.44 | $10,045.35 | $8,759.98 | $7,850.93 |
| 2.500 | $42,061.25 | $22,341.97 | $15,802.90 | $12,558.70 | $10,632.22 | $9,364.37 | $8,472.64 |
| 3.000 | $42,585.80 | $22,884.90 | $16,366.78 | $13,143.96 | $11,238.81 | $9,992.02 | $9,120.95 |
| 3.500 | $43,114.44 | $23,435.95 | $16,942.72 | $13,745.05 | $11,864.78 | $10,642.36 | $9,794.99 |
| 4.000 | $43,647.16 | $23,995.10 | $17,530.60 | $14,361.73 | $12,509.73 | $11,314.74 | $10,493.76 |
| 4.500 | $44,183.96 | $24,562.30 | $18,130.34 | $14,993.79 | $13,173.23 | $12,008.44 | $11,216.18 |
| 5.000 | $44,724.82 | $25,137.53 | $18,741.81 | $15,640.95 | $13,854.78 | $12,722.67 | $11,961.10 |
| 5.500 | $45,269.75 | $25,720.73 | $19,364.88 | $16,302.93 | $14,553.87 | $13,456.60 | $12,727.29 |
| 6.000 | $45,818.74 | $26,311.86 | $19,999.41 | $16,979.42 | $15,269.94 | $14,209.35 | $13,513.50 |
| 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。 |