| 樓價： | $5,190,000.00 |
| 首期： | $2,076,000.00 |
| 貸款金額： | $3,114,000.00 |
| 每月供款額： | $13,774.70 (2.375厘息計供300期) |
| 全期供款共： | $4,132,411.29 |
| 全期利息共： | $1,018,411.29 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,595.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $51,900.00 |
| 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#： | $116,775.00 | # 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 | $53,229.93 | $27,279.92 | $18,637.12 | $14,321.11 | $11,735.81 | $10,015.85 | $8,790.38 |
| 1.500 | $53,902.99 | $27,961.07 | $19,329.94 | $15,026.46 | $12,454.02 | $10,747.04 | $9,534.58 |
| 2.000 | $54,581.44 | $28,652.99 | $20,038.86 | $15,753.21 | $13,198.82 | $11,509.95 | $10,315.52 |
| 2.375 | $55,093.82 | $29,178.98 | $20,581.08 | $16,312.20 | $13,774.70 | $12,102.64 | $10,924.86 |
| 2.500 | $55,265.28 | $29,355.65 | $20,763.82 | $16,501.18 | $13,969.93 | $12,304.06 | $11,132.40 |
| 3.000 | $55,954.50 | $30,069.02 | $21,504.71 | $17,270.17 | $14,766.94 | $13,128.75 | $11,984.23 |
| 3.500 | $56,649.09 | $30,793.06 | $22,261.44 | $18,059.95 | $15,589.42 | $13,983.25 | $12,869.87 |
| 4.000 | $57,349.05 | $31,527.74 | $23,033.88 | $18,870.23 | $16,436.84 | $14,866.71 | $13,788.01 |
| 4.500 | $58,054.36 | $32,273.00 | $23,821.89 | $19,700.70 | $17,308.62 | $15,778.18 | $14,737.21 |
| 5.000 | $58,765.02 | $33,028.80 | $24,625.31 | $20,551.02 | $18,204.13 | $16,716.63 | $15,715.97 |
| 5.500 | $59,481.02 | $33,795.08 | $25,443.98 | $21,420.81 | $19,122.68 | $17,680.95 | $16,722.69 |
| 6.000 | $60,202.34 | $34,571.78 | $26,277.70 | $22,309.66 | $20,063.55 | $18,670.00 | $17,755.71 |
| 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。 |