本計數機只適用於首個自用住宅物業。計算只作參考用途,計算詳情請參閱 「 最新按揭措施 」 。一切資料以金管局、按證公司及稅務局等機構之最新公布為準。
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。


樓價: | $3,900,000 | 首期: | $390,000 |
---|---|---|---|
貸款金額: | $3,510,000 | 全期供款共: | $4,992,747.68 |
每月供款額: | $13,868.74 (2.5厘息計供360期) |
全期利息共: | $1,482,747.68 |
每月按揭保險費: | $603.29 |
---|---|
每月供款額: | $14,472.03 |
每月供款額: (假設利率上升3.0%) |
$20,796.32 |
最低每月入息要求: |
$28,944.07 (按月供比率計算) $34,660.54 (按壓力測試計算) |
經紀佣金*: | $39,000 |
---|---|
按揭保險費*: | $152,685 一次性付款 |
印花稅#: |
從價印花稅(AVD 或 DSD): $87,750
|
---|
利率 | 15年 | 20年 | 25年 | 30年 |
---|---|---|---|---|
1.000 | $21,007.16 | $16,142.29 | $13,228.22 | $11,289.55 |
1.500 | $21,788.08 | $16,937.34 | $14,037.77 | $12,113.72 |
2.000 | $22,587.16 | $17,756.51 | $14,877.29 | $12,973.64 |
2.500 | $23,404.30 | $18,599.59 | $15,746.45 | $13,868.74 |
3.000 | $24,239.42 | $19,466.38 | $16,644.82 | $14,798.30 |
3.500 | $25,092.38 | $20,356.59 | $17,571.89 | $15,761.47 |
4.000 | $25,963.05 | $21,269.91 | $18,527.07 | $16,757.28 |
4.500 | $26,851.26 | $22,205.99 | $19,509.72 | $17,784.65 |
5.000 | $27,756.86 | $23,164.45 | $20,519.11 | $18,842.44 |
5.500 | $28,679.63 | $24,144.84 | $21,554.47 | $19,929.39 |
6.000 | $29,619.37 | $25,146.73 | $22,614.98 | $21,044.22 |