| 樓價： | $6,880,000.00 |
| 首期： | $2,064,000.00 |
| 貸款金額： | $4,816,000.00 |
| 每月供款額： | $25,754.19 (4.125厘息計供300期) |
| 全期供款共： | $7,726,258.31 |
| 全期利息共： | $2,910,258.31 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,440.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $68,800.00 |
| 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#： | $206,400.00 | # 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 | $82,323.49 | $42,190.14 | $28,823.50 | $22,148.51 | $18,150.18 | $15,490.16 | $13,594.88 |
| 1.500 | $83,364.42 | $43,243.59 | $29,894.98 | $23,239.39 | $19,260.93 | $16,620.99 | $14,745.84 |
| 2.000 | $84,413.69 | $44,313.68 | $30,991.38 | $24,363.34 | $20,412.82 | $17,800.87 | $15,953.61 |
| 2.500 | $85,471.29 | $45,400.38 | $32,112.57 | $25,520.12 | $21,605.38 | $19,029.02 | $17,216.97 |
| 3.000 | $86,537.21 | $46,503.65 | $33,258.41 | $26,709.42 | $22,838.02 | $20,304.45 | $18,534.39 |
| 3.500 | $87,611.44 | $47,623.43 | $34,428.74 | $27,930.86 | $24,110.03 | $21,625.99 | $19,904.08 |
| 4.000 | $88,693.97 | $48,759.66 | $35,623.37 | $29,184.01 | $25,420.62 | $22,992.32 | $21,324.03 |
| 4.125 | $88,965.90 | $49,046.28 | $35,925.80 | $29,502.20 | $25,754.19 | $23,340.73 | $21,686.62 |
| 4.500 | $89,784.78 | $49,912.26 | $36,842.08 | $30,468.39 | $26,768.89 | $24,401.96 | $22,792.04 |
| 5.000 | $90,883.86 | $51,081.15 | $38,084.62 | $31,783.47 | $28,153.86 | $25,853.33 | $24,305.76 |
| 5.500 | $91,991.20 | $52,266.26 | $39,350.74 | $33,128.65 | $29,574.45 | $27,344.72 | $25,862.70 |
| 6.000 | $93,106.77 | $53,467.47 | $40,640.14 | $34,503.32 | $31,029.56 | $28,874.35 | $27,460.34 |
| 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。 |