| 樓價： | $5,320,000.00 |
| 首期： | $2,128,000.00 |
| 貸款金額： | $3,192,000.00 |
| 每月供款額： | $14,119.74 (2.375厘息計供300期) |
| 全期供款共： | $4,235,920.63 |
| 全期利息共： | $1,043,920.63 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,660.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $53,200.00 |
| 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#： | $119,700.00 | # 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 | $54,563.24 | $27,963.24 | $19,103.94 | $14,679.83 | $12,029.77 | $10,266.73 | $9,010.56 |
| 1.500 | $55,253.16 | $28,661.45 | $19,814.12 | $15,402.85 | $12,765.97 | $11,016.24 | $9,773.41 |
| 2.000 | $55,948.61 | $29,370.69 | $20,540.80 | $16,147.80 | $13,529.43 | $11,798.25 | $10,573.91 |
| 2.375 | $56,473.82 | $29,909.86 | $21,096.60 | $16,720.80 | $14,119.74 | $12,405.79 | $11,198.51 |
| 2.500 | $56,649.58 | $30,090.95 | $21,283.91 | $16,914.50 | $14,319.85 | $12,612.26 | $11,411.25 |
| 3.000 | $57,356.06 | $30,822.19 | $22,043.37 | $17,702.76 | $15,136.83 | $13,457.60 | $12,284.42 |
| 3.500 | $58,068.05 | $31,564.37 | $22,819.05 | $18,512.31 | $15,979.90 | $14,333.51 | $13,192.24 |
| 4.000 | $58,785.54 | $32,317.45 | $23,610.84 | $19,342.89 | $16,848.55 | $15,239.10 | $14,133.37 |
| 4.500 | $59,508.52 | $33,081.38 | $24,418.59 | $20,194.17 | $17,742.17 | $16,173.40 | $15,106.35 |
| 5.000 | $60,236.98 | $33,856.11 | $25,242.13 | $21,065.79 | $18,660.11 | $17,135.35 | $16,109.63 |
| 5.500 | $60,970.91 | $34,641.59 | $26,081.30 | $21,957.36 | $19,601.67 | $18,123.82 | $17,141.56 |
| 6.000 | $61,710.30 | $35,437.74 | $26,935.91 | $22,868.48 | $20,566.10 | $19,137.65 | $18,200.46 |
| 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。 |