| 樓價： | $5,200,000.00 |
| 首期： | $2,080,000.00 |
| 貸款金額： | $3,120,000.00 |
| 每月供款額： | $15,619.46 (3.5厘息計供300期) |
| 全期供款共： | $4,685,836.62 |
| 全期利息共： | $1,565,836.62 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $30,500.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $52,000.00 |
| 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#： | $117,000.00 (香港永久性居民首次置業) |
| $390,000.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $117,000.00 (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 | $53,332.49 | $27,332.49 | $18,673.03 | $14,348.70 | $11,758.42 | $10,035.15 | $8,807.31 |
| 1.500 | $54,006.85 | $28,014.95 | $19,367.18 | $15,055.42 | $12,478.01 | $10,767.75 | $9,552.95 |
| 2.000 | $54,686.61 | $28,708.20 | $20,077.47 | $15,783.56 | $13,224.26 | $11,532.13 | $10,335.40 |
| 2.500 | $55,371.77 | $29,412.21 | $20,803.82 | $16,532.97 | $13,996.84 | $12,327.77 | $11,153.85 |
| 3.000 | $56,062.31 | $30,126.95 | $21,546.15 | $17,303.45 | $14,795.39 | $13,154.05 | $12,007.33 |
| 3.500 | $56,758.24 | $30,852.39 | $22,304.34 | $18,094.74 | $15,619.46 | $14,010.19 | $12,894.67 |
| 4.000 | $57,459.55 | $31,588.48 | $23,078.26 | $18,906.59 | $16,468.51 | $14,895.36 | $13,814.57 |
| 4.500 | $58,166.22 | $32,335.18 | $23,867.79 | $19,738.66 | $17,341.97 | $15,808.58 | $14,765.61 |
| 5.000 | $58,878.25 | $33,092.44 | $24,672.76 | $20,590.62 | $18,239.21 | $16,748.83 | $15,746.26 |
| 5.500 | $59,595.63 | $33,860.20 | $25,493.00 | $21,462.08 | $19,159.53 | $17,715.02 | $16,754.91 |
| 6.000 | $60,318.34 | $34,638.40 | $26,328.33 | $22,352.65 | $20,102.20 | $18,705.98 | $17,789.92 |
| 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。 |