| 樓價： | $6,430,000.00 |
| 首期： | $2,572,000.00 |
| 貸款金額： | $3,858,000.00 |
| 每月供款額： | $17,065.77 (2.375厘息計供300期) |
| 全期供款共： | $5,119,731.13 |
| 全期利息共： | $1,261,731.13 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,215.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $64,300.00 |
| 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#： | $178,000.00 | # 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 | $65,947.68 | $33,797.67 | $23,089.92 | $17,742.72 | $14,539.74 | $12,408.85 | $10,890.58 |
| 1.500 | $66,781.55 | $34,641.56 | $23,948.27 | $18,616.60 | $15,429.54 | $13,314.74 | $11,812.60 |
| 2.000 | $67,622.10 | $35,498.79 | $24,826.57 | $19,516.98 | $16,352.30 | $14,259.92 | $12,780.12 |
| 2.375 | $68,256.89 | $36,150.45 | $25,498.33 | $20,209.53 | $17,065.77 | $14,994.22 | $13,535.04 |
| 2.500 | $68,469.32 | $36,369.33 | $25,724.73 | $20,443.65 | $17,307.63 | $15,243.76 | $13,792.17 |
| 3.000 | $69,323.21 | $37,253.14 | $26,642.64 | $21,396.38 | $18,295.07 | $16,265.48 | $14,847.52 |
| 3.500 | $70,183.75 | $38,150.17 | $27,580.17 | $22,374.85 | $19,314.06 | $17,324.14 | $15,944.75 |
| 4.000 | $71,050.94 | $39,060.37 | $28,537.16 | $23,378.72 | $20,363.95 | $18,418.68 | $17,082.25 |
| 4.500 | $71,924.77 | $39,983.70 | $29,513.44 | $24,407.61 | $21,444.02 | $19,547.92 | $18,258.24 |
| 5.000 | $72,805.22 | $40,920.08 | $30,508.82 | $25,461.09 | $22,553.48 | $20,710.58 | $19,470.85 |
| 5.500 | $73,692.28 | $41,869.44 | $31,523.08 | $26,538.69 | $23,691.50 | $21,905.30 | $20,718.09 |
| 6.000 | $74,585.95 | $42,831.71 | $32,556.00 | $27,639.91 | $24,857.15 | $23,130.66 | $21,997.92 |
| 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。 |