| 樓價： | $5,288,000.00 |
| 首期： | $1,586,400.00 |
| 貸款金額： | $3,701,600.00 |
| 每月供款額： | $19,794.79 (4.125厘息計供300期) |
| 全期供款共： | $5,938,438.07 |
| 全期利息共： | $2,236,838.07 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,644.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $52,880.00 |
| 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#： | $118,980.00 | # 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 | $63,274.22 | $32,427.54 | $22,153.87 | $17,023.45 | $13,950.31 | $11,905.81 | $10,449.09 |
| 1.500 | $64,074.28 | $33,237.22 | $22,977.42 | $17,861.90 | $14,804.04 | $12,774.97 | $11,333.72 |
| 2.000 | $64,880.76 | $34,059.70 | $23,820.12 | $18,725.78 | $15,689.39 | $13,681.83 | $12,262.02 |
| 2.500 | $65,693.63 | $34,894.95 | $24,681.87 | $19,614.89 | $16,606.00 | $14,625.80 | $13,233.04 |
| 3.000 | $66,512.91 | $35,742.93 | $25,562.57 | $20,528.98 | $17,553.41 | $15,606.09 | $14,245.61 |
| 3.500 | $67,338.56 | $36,603.59 | $26,462.09 | $21,467.79 | $18,531.08 | $16,621.84 | $15,298.37 |
| 4.000 | $68,170.60 | $37,476.90 | $27,380.29 | $22,430.97 | $19,538.41 | $17,672.00 | $16,389.75 |
| 4.125 | $68,379.60 | $37,697.20 | $27,612.74 | $22,675.53 | $19,794.79 | $17,939.79 | $16,668.44 |
| 4.500 | $69,009.00 | $38,362.79 | $28,316.99 | $23,418.15 | $20,574.70 | $18,755.46 | $17,518.07 |
| 5.000 | $69,853.76 | $39,261.21 | $29,272.02 | $24,428.92 | $21,639.18 | $19,870.99 | $18,681.52 |
| 5.500 | $70,704.86 | $40,172.09 | $30,245.16 | $25,462.84 | $22,731.06 | $21,017.28 | $19,878.19 |
| 6.000 | $71,562.30 | $41,095.35 | $31,236.20 | $26,519.41 | $23,849.46 | $22,192.96 | $21,106.14 |
| 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。 |