切換單位
樓層
1/F FLAT A
482 ft²
1/F FLAT B
653 ft²
1/F FLAT C
653 ft²
1/F FLAT D
474 ft²
1/F FLAT E
501 ft²
1/F FLAT F
501 ft²
2/F FLAT A
482 ft²
2/F FLAT B
653 ft²
2/F FLAT C
653 ft²
2/F FLAT D
474 ft²
2/F FLAT E
501 ft²
2/F FLAT F
501 ft²
3/F FLAT A
482 ft²
3/F FLAT B
649 ft²
3/F FLAT C
639 ft²
3/F FLAT D
482 ft²
3/F FLAT E
501 ft²
3/F FLAT F
497 ft²
4/F FLAT A
474 ft²
4/F FLAT B
653 ft²
4/F FLAT C
639 ft²
4/F FLAT D
482 ft²
4/F FLAT E
506 ft²
4/F FLAT F
501 ft²
5/F FLAT A
482 ft²
5/F FLAT B
649 ft²
5/F FLAT C
649 ft²
5/F FLAT D
476 ft²
5/F FLAT E
501 ft²
5/F FLAT F
501 ft²
6/F FLAT A
482 ft²
6/F FLAT B
649 ft²
6/F FLAT C
639 ft²
6/F FLAT D
482 ft²
6/F FLAT E
506 ft²
6/F FLAT F
501 ft²
7/F FLAT A
482 ft²
7/F FLAT B
653 ft²
7/F FLAT C
653 ft²
7/F FLAT D
474 ft²
7/F FLAT E
501 ft²
7/F FLAT F
497 ft²
8/F FLAT A
474 ft²
8/F FLAT B
649 ft²
8/F FLAT C
653 ft²
8/F FLAT D
482 ft²
8/F FLAT E
501 ft²
8/F FLAT F
501 ft²
9/F FLAT A
482 ft²
9/F FLAT B
653 ft²
9/F FLAT C
653 ft²
9/F FLAT D
474 ft²
9/F FLAT E
501 ft²
9/F FLAT F
501 ft²
10/F FLAT A
482 ft²
10/F FLAT B
649 ft²
10/F FLAT C
653 ft²
10/F FLAT D
482 ft²
10/F FLAT E
497 ft²
10/F FLAT F
497 ft²
11/F FLAT A
482 ft²
11/F FLAT B
653 ft²
11/F FLAT C
653 ft²
11/F FLAT D
482 ft²
11/F FLAT E
501 ft²
11/F FLAT F
501 ft²
12/F FLAT A
482 ft²
12/F FLAT B
639 ft²
12/F FLAT C
653 ft²
12/F FLAT D
482 ft²
12/F FLAT E
501 ft²
12/F FLAT F
506 ft²
13/F FLAT A
474 ft²
13/F FLAT B
653 ft²
13/F FLAT C
653 ft²
13/F FLAT D
482 ft²
13/F FLAT E
497 ft²
13/F FLAT F
501 ft²
14/F FLAT A
482 ft²
14/F FLAT B
653 ft²
14/F FLAT C
639 ft²
14/F FLAT D
482 ft²
14/F FLAT E
501 ft²
14/F FLAT F
497 ft²
15/F FLAT A
482 ft²
15/F FLAT B
649 ft²
15/F FLAT C
653 ft²
15/F FLAT D
482 ft²
15/F FLAT E
501 ft²
15/F FLAT F
501 ft²
16/F FLAT A
482 ft²
16/F FLAT B
653 ft²
16/F FLAT C
653 ft²
16/F FLAT D
482 ft²
16/F FLAT E
501 ft²
16/F FLAT F
501 ft²
17/F FLAT A
482 ft²
17/F FLAT B
649 ft²
17/F FLAT C
653 ft²
17/F FLAT D
482 ft²
17/F FLAT E
501 ft²
17/F FLAT F
501 ft²
18/F FLAT A
476 ft²
18/F FLAT B
649 ft²
18/F FLAT C
639 ft²
18/F FLAT D
482 ft²
18/F FLAT E
501 ft²
18/F FLAT F
497 ft²
19/F FLAT A
476 ft²
19/F FLAT B
649 ft²
19/F FLAT C
653 ft²
19/F FLAT D
476 ft²
19/F FLAT E
501 ft²
19/F FLAT F
501 ft²
20/F FLAT A
482 ft²
20/F FLAT B
653 ft²
20/F FLAT C
653 ft²
20/F FLAT D
482 ft²
20/F FLAT E
501 ft²
20/F FLAT F
501 ft²
21/F FLAT A
482 ft²
21/F FLAT B
653 ft²
21/F FLAT C
653 ft²
21/F FLAT D
482 ft²
21/F FLAT E
501 ft²
21/F FLAT F
497 ft²
22/F FLAT A
476 ft²
22/F FLAT B
653 ft²
22/F FLAT C
653 ft²
22/F FLAT D
482 ft²
22/F FLAT E
501 ft²
22/F FLAT F
501 ft²
23/F FLAT A
476 ft²
23/F FLAT B
653 ft²
23/F FLAT C
653 ft²
23/F FLAT D
482 ft²
23/F FLAT E
501 ft²
23/F FLAT F
501 ft²
24/F FLAT A
482 ft²
24/F FLAT B
653 ft²
24/F FLAT C
639 ft²
24/F FLAT D
482 ft²
24/F FLAT E
506 ft²
24/F FLAT F
501 ft²
25/F FLAT A
482 ft²
25/F FLAT B
653 ft²
25/F FLAT C
653 ft²
25/F FLAT D
482 ft²
25/F FLAT E
501 ft²
25/F FLAT F
506 ft²
26/F FLAT A
504 ft²
26/F FLAT B
684 ft²
26/F FLAT C
684 ft²
26/F FLAT D
510 ft²
26/F FLAT E
497 ft²
26/F FLAT F
501 ft²
27/F FLAT A
510 ft²
27/F FLAT B
684 ft²
27/F FLAT C
671 ft²
27/F FLAT D
510 ft²
27/F FLAT E
497 ft²
27/F FLAT F
497 ft²
28/F FLAT A
504 ft²
28/F FLAT B
684 ft²
28/F FLAT C
684 ft²
28/F FLAT D
510 ft²
28/F FLAT E
497 ft²
28/F FLAT F
501 ft²
29/F FLAT B
684 ft²
29/F FLAT C
684 ft²
29/F FLAT D
510 ft²
29/F FLAT E
501 ft²
29/F FLAT F
506 ft²
29樓 A室
510 ft²
30/F FLAT A
510 ft²
30/F FLAT B
684 ft²
30/F FLAT C
684 ft²
30/F FLAT D
510 ft²
30/F FLAT E
501 ft²
30/F FLAT F
501 ft²
31/F FLAT A
504 ft²
31/F FLAT B
684 ft²
31/F FLAT C
684 ft²
31/F FLAT D
510 ft²
31/F FLAT E
497 ft²
31/F FLAT F
501 ft²
32/F FLAT A
510 ft²
32/F FLAT B
684 ft²
32/F FLAT C
679 ft²
32/F FLAT D
504 ft²
32/F FLAT E
501 ft²
32/F FLAT F
501 ft²
33/F FLAT A
510 ft²
33/F FLAT B
684 ft²
33/F FLAT C
684 ft²
33/F FLAT D
504 ft²
33/F FLAT E
497 ft²
33/F FLAT F
501 ft²
預昇估值 · 估計市值
● 中等可信度
HK$6.85M
≈ HK$13,436 / 實用呎
· 更新於 2026-06-01
並非要約或正式估價
已完成估值
HIBOR 1M · 3.9%
最優惠利率 · 6.125%
以今日利率及 90% 按揭計，此單位首期約 HK$685K，首五年每月供款約 HK$29,889。
按揭計劃 · 息率基準
H按 · HIBOR + 1.30%
5.2% → 封頂 4.125%
P按 · P − 2.00%
4.125%
H按封頂息即等於P按息率，所以現時兩者供款相同（4.125%）。只有當1個月HIBOR跌穿 2.825%，H按才會較平。
利率變動情境 · 每月供款
按揭成數
還款年期
▼ 0.50% · 3.625%
HK$28,126
−HK$1,763／月
▼ 0.25% · 3.875%
HK$29,001
−HK$888／月
現時 · 4.125%
HK$29,889
基準
▲ 0.50% · 4.625%
HK$31,708
+HK$1,819／月
首期 HK$685K · 貸款 HK$6.17M · 最低月入約 HK$59,778（供款與入息比率50%）
上車現金約 HK$891K（首期＋從價印花稅 HK$205,575 · 第2標準稅率，2026年2月26日起適用）
樓價 1,000 萬港元或以下的自住物業，首置人士可經按揭保險計劃承造最高九成按揭。
負擔能力評估
收入用於供款 ·
生活質素矩陣
查看完整生活質素頁面 →
政府開放數據
最近港鐵站
香港鐵路大水坑站
步行約 4 分鐘 · 269米
教育
13
學校 · 1公里內（500米內 3）
日常便利
14
商場等 · 1公里內（500米內 6）
醫療
0
醫院／診所 · 1公里內
康樂
12
公園、圖書館、運動場地 · 1公里內
交通便利 — 步行約 4 分鐘至香港鐵路大水坑站站。
適合家庭 — 1公里內有 13 間學校。
生活便利 — 鄰近 14 個商場及日常設施。
康樂設施充足 — 鄰近 12 個公園、圖書館及運動場地。
位置
單位資料
- 樓層
- 31/F
- 單位
- FLAT D
- 實用面積
- 510 實用呎
- 建築面積
- 670 ft²
- 實用率
- 76%
- 地區
- 沙田區 · New Territories East
- 小一校網
- 89
成交紀錄
| 日期 | 成交價 | 升跌 |
|---|---|---|
| 2002-06-10 | HK$2.00M | — |
本廈其他已估值單位
資料來源： Renavon.com