| 樓價： | $10,480,000.00 |
| 首期： | $3,144,000.00 |
| 貸款金額： | $7,336,000.00 |
| 每月供款額： | $39,230.23 (4.125厘息計供300期) |
| 全期供款共： | $11,769,067.89 |
| 全期利息共： | $4,433,067.89 |
| 買賣合約： | $3,000.00 |
| 轉名契*： | $14,240.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $104,800.00 |
| 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#： | $393,000.00 | # 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 | $125,399.73 | $64,266.38 | $43,905.56 | $33,737.85 | $27,647.36 | $23,595.48 | $20,708.48 |
| 1.500 | $126,985.34 | $65,871.04 | $45,537.71 | $35,399.53 | $29,339.33 | $25,318.02 | $22,461.69 |
| 2.000 | $128,583.65 | $67,501.07 | $47,207.80 | $37,111.60 | $31,093.95 | $27,115.28 | $24,301.44 |
| 2.500 | $130,194.64 | $69,156.40 | $48,915.66 | $38,873.68 | $32,910.52 | $28,986.07 | $26,225.85 |
| 3.000 | $131,818.31 | $70,836.96 | $50,661.07 | $40,685.28 | $34,788.14 | $30,928.87 | $28,232.61 |
| 3.500 | $133,454.64 | $72,542.67 | $52,443.78 | $42,545.84 | $36,725.75 | $32,941.92 | $30,319.00 |
| 4.000 | $135,103.61 | $74,273.43 | $54,263.51 | $44,454.72 | $38,722.11 | $35,023.19 | $32,481.96 |
| 4.125 | $135,517.82 | $74,710.03 | $54,724.18 | $44,939.40 | $39,230.23 | $35,553.90 | $33,034.27 |
| 4.500 | $136,765.19 | $76,029.14 | $56,119.91 | $46,411.16 | $40,775.87 | $37,170.43 | $34,718.11 |
| 5.000 | $138,439.37 | $77,809.66 | $58,012.62 | $48,414.35 | $42,885.53 | $39,381.23 | $37,023.89 |
| 5.500 | $140,126.13 | $79,614.88 | $59,941.24 | $50,463.41 | $45,049.46 | $41,653.00 | $39,395.51 |
| 6.000 | $141,825.43 | $81,444.64 | $61,905.34 | $52,557.38 | $47,265.95 | $43,983.03 | $41,829.12 |
| 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。 |