| 樓價： | $5,900,000.00 |
| 首期： | $2,360,000.00 |
| 貸款金額： | $3,540,000.00 |
| 每月供款額： | $17,722.07 (3.5厘息計供300期) |
| 全期供款共： | $5,316,622.32 |
| 全期利息共： | $1,776,622.32 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $32,250.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $59,000.00 |
| 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#： | $132,750.00 (香港永久性居民首次置業) |
| $442,500.00 (香港永久性居民非首次置業 / 非香港永久性居民) | |
| $132,750.00 (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 | $60,511.87 | $31,011.86 | $21,186.71 | $16,280.26 | $13,341.28 | $11,386.04 | $9,992.91 |
| 1.500 | $61,277.00 | $31,786.19 | $21,974.30 | $17,082.11 | $14,157.75 | $12,217.26 | $10,838.93 |
| 2.000 | $62,048.27 | $32,572.76 | $22,780.21 | $17,908.27 | $15,004.44 | $13,084.53 | $11,726.70 |
| 2.500 | $62,825.66 | $33,371.55 | $23,604.34 | $18,758.56 | $15,881.03 | $13,987.28 | $12,655.33 |
| 3.000 | $63,609.16 | $34,182.50 | $24,446.59 | $19,632.75 | $16,787.08 | $14,924.78 | $13,623.70 |
| 3.500 | $64,398.78 | $35,005.60 | $25,306.84 | $20,530.57 | $17,722.07 | $15,896.18 | $14,630.49 |
| 4.000 | $65,194.49 | $35,840.78 | $26,184.95 | $21,451.70 | $18,685.42 | $16,900.50 | $15,674.23 |
| 4.500 | $65,996.29 | $36,688.00 | $27,080.76 | $22,395.79 | $19,676.47 | $17,936.66 | $16,753.29 |
| 5.000 | $66,804.17 | $37,547.19 | $27,994.09 | $23,362.43 | $20,694.49 | $19,003.49 | $17,865.94 |
| 5.500 | $67,618.11 | $38,418.30 | $28,924.75 | $24,351.21 | $21,738.70 | $20,099.73 | $19,010.38 |
| 6.000 | $68,438.12 | $39,301.26 | $29,872.53 | $25,361.66 | $22,808.27 | $21,224.09 | $20,184.72 |
| 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。 |