| 樓價： | $6,930,000.00 |
| 首期： | $2,772,000.00 |
| 貸款金額： | $4,158,000.00 |
| 每月供款額： | $18,392.81 (2.375厘息計供300期) |
| 全期供款共： | $5,517,843.97 |
| 全期利息共： | $1,359,843.97 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,465.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $69,300.00 |
| 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#： | $207,900.00 | # 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 | $71,075.80 | $36,425.79 | $24,885.40 | $19,122.41 | $15,670.36 | $13,373.77 | $11,737.44 |
| 1.500 | $71,974.51 | $37,335.31 | $25,810.49 | $20,064.24 | $16,629.35 | $14,350.10 | $12,731.15 |
| 2.000 | $72,880.43 | $38,259.19 | $26,757.09 | $21,034.63 | $17,623.86 | $15,368.78 | $13,773.91 |
| 2.375 | $73,564.58 | $38,961.52 | $27,481.09 | $21,781.04 | $18,392.81 | $16,160.18 | $14,587.53 |
| 2.500 | $73,793.53 | $39,197.43 | $27,725.10 | $22,033.36 | $18,653.48 | $16,429.13 | $14,864.65 |
| 3.000 | $74,713.82 | $40,149.96 | $28,714.38 | $23,060.17 | $19,717.71 | $17,530.30 | $16,002.07 |
| 3.500 | $75,641.28 | $41,116.74 | $29,724.82 | $24,114.73 | $20,815.93 | $18,671.28 | $17,184.62 |
| 4.000 | $76,575.90 | $42,097.73 | $30,756.22 | $25,196.66 | $21,947.46 | $19,850.93 | $18,410.57 |
| 4.500 | $77,517.67 | $43,092.85 | $31,808.42 | $26,305.56 | $23,111.51 | $21,067.98 | $19,678.01 |
| 5.000 | $78,466.59 | $44,102.04 | $32,881.20 | $27,440.96 | $24,307.25 | $22,321.04 | $20,984.91 |
| 5.500 | $79,422.63 | $45,125.23 | $33,974.33 | $28,602.35 | $25,533.76 | $23,608.67 | $22,329.14 |
| 6.000 | $80,385.79 | $46,162.32 | $35,087.57 | $29,789.20 | $26,790.05 | $24,929.31 | $23,708.49 |
| 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。 |