| 樓價： | $4,900,000.00 |
| 首期： | $1,960,000.00 |
| 貸款金額： | $2,940,000.00 |
| 每月供款額： | $14,718.33 (3.5厘息計供300期) |
| 全期供款共： | $4,415,499.89 |
| 全期利息共： | $1,475,499.89 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $29,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $49,000.00 |
| 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#： | $107,500.00 (香港永久性居民首次置業) |
| $367,500.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $107,500.00 (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 | $50,255.62 | $25,755.61 | $17,595.74 | $13,520.89 | $11,080.05 | $9,456.20 | $8,299.20 |
| 1.500 | $50,891.07 | $26,398.70 | $18,249.84 | $14,186.84 | $11,758.13 | $10,146.53 | $9,001.82 |
| 2.000 | $51,531.61 | $27,051.96 | $18,919.16 | $14,872.97 | $12,461.32 | $10,866.81 | $9,739.13 |
| 2.500 | $52,177.24 | $27,715.35 | $19,603.60 | $15,579.15 | $13,189.33 | $11,616.55 | $10,510.36 |
| 3.000 | $52,827.95 | $28,388.86 | $20,303.10 | $16,305.17 | $13,941.81 | $12,395.16 | $11,314.60 |
| 3.500 | $53,483.73 | $29,072.45 | $21,017.55 | $17,050.82 | $14,718.33 | $13,201.91 | $12,150.74 |
| 4.000 | $54,144.57 | $29,766.07 | $21,746.83 | $17,815.82 | $15,518.40 | $14,036.01 | $13,017.58 |
| 4.500 | $54,810.48 | $30,469.69 | $22,490.80 | $18,599.89 | $16,341.47 | $14,896.55 | $13,913.75 |
| 5.000 | $55,481.43 | $31,183.26 | $23,249.33 | $19,402.70 | $17,186.95 | $15,782.56 | $14,837.82 |
| 5.500 | $56,157.42 | $31,906.73 | $24,022.25 | $20,223.89 | $18,054.17 | $16,693.00 | $15,788.28 |
| 6.000 | $56,838.44 | $32,640.03 | $24,809.39 | $21,063.07 | $18,942.46 | $17,626.79 | $16,763.58 |
| 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。 |