| 樓價： | $5,130,000.00 |
| 首期： | $2,052,000.00 |
| 貸款金額： | $3,078,000.00 |
| 每月供款額： | $13,615.46 (2.375厘息計供300期) |
| 全期供款共： | $4,084,637.75 |
| 全期利息共： | $1,006,637.75 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,565.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $51,300.00 |
| 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#： | $115,425.00 | # 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 | $52,614.55 | $26,964.55 | $18,421.66 | $14,155.55 | $11,600.13 | $9,900.06 | $8,688.75 |
| 1.500 | $53,279.84 | $27,637.82 | $19,106.47 | $14,852.75 | $12,310.04 | $10,622.80 | $9,424.36 |
| 2.000 | $53,950.45 | $28,321.74 | $19,807.20 | $15,571.09 | $13,046.24 | $11,376.89 | $10,196.27 |
| 2.375 | $54,456.90 | $28,841.65 | $20,343.15 | $16,123.62 | $13,615.46 | $11,962.73 | $10,798.56 |
| 2.500 | $54,626.38 | $29,016.28 | $20,523.77 | $16,310.41 | $13,808.42 | $12,161.82 | $11,003.70 |
| 3.000 | $55,307.63 | $29,721.40 | $21,256.10 | $17,070.51 | $14,596.22 | $12,976.97 | $11,845.69 |
| 3.500 | $55,994.19 | $30,437.07 | $22,004.08 | $17,851.16 | $15,409.19 | $13,821.60 | $12,721.09 |
| 4.000 | $56,686.05 | $31,163.25 | $22,767.59 | $18,652.07 | $16,246.82 | $14,694.84 | $13,628.61 |
| 4.500 | $57,383.21 | $31,899.90 | $23,546.49 | $19,472.95 | $17,108.52 | $15,595.77 | $14,566.84 |
| 5.000 | $58,085.66 | $32,646.97 | $24,340.63 | $20,313.44 | $17,993.68 | $16,523.37 | $15,534.29 |
| 5.500 | $58,793.38 | $33,404.39 | $25,149.83 | $21,173.17 | $18,901.61 | $17,476.55 | $16,529.36 |
| 6.000 | $59,506.36 | $34,172.11 | $25,973.91 | $22,051.75 | $19,831.60 | $18,454.17 | $17,550.44 |
| 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。 |