| 樓價： | $5,800,000.00 |
| 首期： | $1,740,000.00 |
| 貸款金額： | $4,060,000.00 |
| 每月供款額： | $21,711.38 (4.125厘息計供300期) |
| 全期供款共： | $6,513,415.44 |
| 全期利息共： | $2,453,415.44 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,900.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $58,000.00 |
| 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#： | $130,500.00 | # 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 | $69,400.61 | $35,567.27 | $24,298.88 | $18,671.71 | $15,301.02 | $13,058.56 | $11,460.80 |
| 1.500 | $70,278.15 | $36,455.35 | $25,202.17 | $19,591.34 | $16,237.41 | $14,011.88 | $12,431.09 |
| 2.000 | $71,162.71 | $37,357.46 | $26,126.45 | $20,538.86 | $17,208.49 | $15,006.55 | $13,449.27 |
| 2.500 | $72,054.29 | $38,273.58 | $27,071.64 | $21,514.06 | $18,213.84 | $16,041.91 | $14,514.31 |
| 3.000 | $72,952.88 | $39,203.66 | $28,037.61 | $22,516.66 | $19,252.98 | $17,117.12 | $15,624.92 |
| 3.500 | $73,858.48 | $40,147.66 | $29,024.23 | $23,546.36 | $20,325.32 | $18,231.21 | $16,779.60 |
| 4.000 | $74,771.08 | $41,105.53 | $30,031.33 | $24,602.80 | $21,430.18 | $19,383.06 | $17,976.65 |
| 4.125 | $75,000.32 | $41,347.15 | $30,286.28 | $24,871.04 | $21,711.38 | $19,676.78 | $18,282.32 |
| 4.500 | $75,690.66 | $42,077.19 | $31,058.73 | $25,685.56 | $22,566.80 | $20,571.42 | $19,214.22 |
| 5.000 | $76,617.21 | $43,062.60 | $32,106.22 | $26,794.20 | $23,734.36 | $21,794.96 | $20,490.32 |
| 5.500 | $77,550.72 | $44,061.67 | $33,173.59 | $27,928.22 | $24,931.95 | $23,052.23 | $21,802.86 |
| 6.000 | $78,491.17 | $45,074.32 | $34,260.59 | $29,087.10 | $26,158.64 | $24,341.75 | $23,149.70 |
| 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。 |