| 樓價： | $4,590,000.00 |
| 首期： | $1,377,000.00 |
| 貸款金額： | $3,213,000.00 |
| 每月供款額： | $17,181.94 (4.125厘息計供300期) |
| 全期供款共： | $5,154,582.22 |
| 全期利息共： | $1,941,582.22 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $11,295.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $45,900.00 |
| 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#： | $76,500.00 | # 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 | $54,922.21 | $28,147.20 | $19,229.63 | $14,776.40 | $12,108.91 | $10,334.28 | $9,069.84 |
| 1.500 | $55,616.67 | $28,850.01 | $19,944.47 | $15,504.18 | $12,849.95 | $11,088.71 | $9,837.71 |
| 2.000 | $56,316.69 | $29,563.92 | $20,675.93 | $16,254.03 | $13,618.44 | $11,875.87 | $10,643.47 |
| 2.500 | $57,022.27 | $30,288.92 | $21,423.94 | $17,025.78 | $14,414.06 | $12,695.23 | $11,486.32 |
| 3.000 | $57,733.40 | $31,024.97 | $22,188.39 | $17,819.22 | $15,236.41 | $13,546.14 | $12,365.24 |
| 3.500 | $58,450.08 | $31,772.03 | $22,969.18 | $18,634.11 | $16,085.04 | $14,427.81 | $13,279.03 |
| 4.000 | $59,172.29 | $32,530.06 | $23,766.17 | $19,470.15 | $16,959.40 | $15,339.35 | $14,226.35 |
| 4.125 | $59,353.70 | $32,721.28 | $23,967.94 | $19,682.43 | $17,181.94 | $15,571.80 | $14,468.25 |
| 4.500 | $59,900.02 | $33,299.02 | $24,579.23 | $20,327.02 | $17,858.90 | $16,279.80 | $15,205.74 |
| 5.000 | $60,633.27 | $34,078.85 | $25,408.20 | $21,204.38 | $18,782.88 | $17,248.08 | $16,215.61 |
| 5.500 | $61,372.03 | $34,869.49 | $26,252.89 | $22,101.82 | $19,730.63 | $18,243.06 | $17,254.33 |
| 6.000 | $62,116.29 | $35,670.89 | $27,113.12 | $23,018.93 | $20,701.40 | $19,263.56 | $18,320.20 |
| 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。 |