| 樓價： | $3,920,000.00 |
| 首期： | $1,176,000.00 |
| 貸款金額： | $2,744,000.00 |
| 每月供款額： | $14,673.90 (4.125厘息計供300期) |
| 全期供款共： | $4,402,170.43 |
| 全期利息共： | $1,658,170.43 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $10,960.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $39,200.00 |
| 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#： | $58,800.00 | # 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 | $46,905.24 | $24,038.57 | $16,422.69 | $12,619.50 | $10,341.38 | $8,825.79 | $7,745.92 |
| 1.500 | $47,498.33 | $24,638.79 | $17,033.19 | $13,241.05 | $10,974.25 | $9,470.10 | $8,401.70 |
| 2.000 | $48,096.17 | $25,248.49 | $17,657.88 | $13,881.44 | $11,630.56 | $10,142.36 | $9,089.85 |
| 2.500 | $48,698.76 | $25,867.66 | $18,296.70 | $14,540.54 | $12,310.04 | $10,842.12 | $9,809.67 |
| 3.000 | $49,306.09 | $26,496.27 | $18,949.56 | $15,218.16 | $13,012.36 | $11,568.81 | $10,560.29 |
| 3.500 | $49,918.15 | $27,134.28 | $19,616.38 | $15,914.09 | $13,737.11 | $12,321.79 | $11,340.70 |
| 4.000 | $50,534.94 | $27,781.67 | $20,297.04 | $16,628.10 | $14,483.84 | $13,100.28 | $12,149.74 |
| 4.125 | $50,689.87 | $27,944.97 | $20,469.35 | $16,809.39 | $14,673.90 | $13,298.79 | $12,356.33 |
| 4.500 | $51,156.44 | $28,438.38 | $20,991.42 | $17,359.90 | $15,252.04 | $13,903.44 | $12,986.16 |
| 5.000 | $51,782.67 | $29,104.38 | $21,699.38 | $18,109.19 | $16,041.15 | $14,730.39 | $13,848.63 |
| 5.500 | $52,413.59 | $29,779.61 | $22,420.77 | $18,875.63 | $16,850.56 | $15,580.13 | $14,735.73 |
| 6.000 | $53,049.21 | $30,464.03 | $23,155.43 | $19,658.87 | $17,679.63 | $16,451.67 | $15,646.01 |
| 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。 |