| 樓價： | $5,130,000.00 |
| 首期： | $1,539,000.00 |
| 貸款金額： | $3,591,000.00 |
| 每月供款額： | $19,203.35 (4.125厘息計供300期) |
| 全期供款共： | $5,761,003.65 |
| 全期利息共： | $2,170,003.65 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,565.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $51,300.00 |
| 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#： | $115,425.00 | # 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 | $61,383.65 | $31,458.64 | $21,491.94 | $16,514.80 | $13,533.49 | $11,550.08 | $10,136.88 |
| 1.500 | $62,159.81 | $32,244.13 | $22,290.88 | $17,328.21 | $14,361.71 | $12,393.27 | $10,995.08 |
| 2.000 | $62,942.19 | $33,042.03 | $23,108.40 | $18,166.27 | $15,220.61 | $13,273.04 | $11,895.65 |
| 2.500 | $63,730.78 | $33,852.32 | $23,944.40 | $19,028.81 | $16,109.83 | $14,188.79 | $12,837.65 |
| 3.000 | $64,525.57 | $34,674.96 | $24,798.79 | $19,915.60 | $17,028.93 | $15,139.80 | $13,819.97 |
| 3.500 | $65,326.56 | $35,509.92 | $25,671.43 | $20,826.35 | $17,977.39 | $16,125.19 | $14,841.27 |
| 4.000 | $66,133.73 | $36,357.13 | $26,562.19 | $21,760.75 | $18,954.62 | $17,143.98 | $15,900.04 |
| 4.125 | $66,336.49 | $36,570.84 | $26,787.70 | $21,998.01 | $19,203.35 | $17,403.77 | $16,170.40 |
| 4.500 | $66,947.08 | $37,216.55 | $27,470.91 | $22,718.44 | $19,959.94 | $18,195.07 | $16,994.65 |
| 5.000 | $67,766.60 | $38,088.13 | $28,397.40 | $23,699.01 | $20,992.63 | $19,277.26 | $18,123.33 |
| 5.500 | $68,592.27 | $38,971.79 | $29,341.47 | $24,702.03 | $22,051.88 | $20,389.30 | $19,284.25 |
| 6.000 | $69,424.09 | $39,867.46 | $30,302.90 | $25,727.04 | $23,136.86 | $21,529.86 | $20,475.51 |
| 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。 |