| 樓價： | $4,080,000.00 |
| 首期： | $1,224,000.00 |
| 貸款金額： | $2,856,000.00 |
| 每月供款額： | $15,272.84 (4.125厘息計供300期) |
| 全期供款共： | $4,581,850.86 |
| 全期利息共： | $1,725,850.86 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $11,040.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $40,800.00 |
| 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#： | $61,200.00 | # 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 | $48,819.74 | $25,019.74 | $17,093.00 | $13,134.58 | $10,763.48 | $9,186.02 | $8,062.08 |
| 1.500 | $49,437.04 | $25,644.45 | $17,728.42 | $13,781.50 | $11,422.18 | $9,856.63 | $8,744.63 |
| 2.000 | $50,059.28 | $26,279.04 | $18,378.61 | $14,448.03 | $12,105.28 | $10,556.33 | $9,460.86 |
| 2.500 | $50,686.46 | $26,923.48 | $19,043.50 | $15,134.03 | $12,812.49 | $11,284.65 | $10,210.06 |
| 3.000 | $51,318.58 | $27,577.75 | $19,723.01 | $15,839.31 | $13,543.48 | $12,041.01 | $10,991.32 |
| 3.500 | $51,955.62 | $28,241.80 | $20,417.05 | $16,563.65 | $14,297.81 | $12,824.72 | $11,803.58 |
| 4.000 | $52,597.59 | $28,915.61 | $21,125.49 | $17,306.80 | $15,075.02 | $13,634.98 | $12,645.65 |
| 4.125 | $52,758.85 | $29,085.58 | $21,304.83 | $17,495.49 | $15,272.84 | $13,841.60 | $12,860.67 |
| 4.500 | $53,244.46 | $29,599.13 | $21,848.21 | $18,068.47 | $15,874.58 | $14,470.93 | $13,516.21 |
| 5.000 | $53,896.24 | $30,292.31 | $22,585.07 | $18,848.34 | $16,695.89 | $15,331.63 | $14,413.88 |
| 5.500 | $54,552.92 | $30,995.10 | $23,335.90 | $19,646.06 | $17,538.34 | $16,216.05 | $15,337.18 |
| 6.000 | $55,214.48 | $31,707.46 | $24,100.55 | $20,461.27 | $18,401.25 | $17,123.16 | $16,284.62 |
| 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。 |