| 樓價： | $5,530,000.00 |
| 首期： | $1,659,000.00 |
| 貸款金額： | $3,871,000.00 |
| 每月供款額： | $20,700.68 (4.125厘息計供300期) |
| 全期供款共： | $6,210,204.72 |
| 全期利息共： | $2,339,204.72 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,765.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $55,300.00 |
| 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#： | $124,425.00 | # 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 | $66,169.90 | $33,911.56 | $23,167.72 | $17,802.51 | $14,588.73 | $12,450.67 | $10,927.28 |
| 1.500 | $67,006.58 | $34,758.29 | $24,028.96 | $18,679.33 | $15,481.54 | $13,359.60 | $11,852.40 |
| 2.000 | $67,849.96 | $35,618.41 | $24,910.22 | $19,582.74 | $16,407.40 | $14,307.97 | $12,823.18 |
| 2.500 | $68,700.04 | $36,491.88 | $25,811.41 | $20,512.54 | $17,365.95 | $15,295.13 | $13,838.64 |
| 3.000 | $69,556.80 | $37,378.66 | $26,732.42 | $21,468.47 | $18,356.72 | $16,320.29 | $14,897.55 |
| 3.500 | $70,420.24 | $38,278.72 | $27,673.10 | $22,450.24 | $19,379.14 | $17,382.52 | $15,998.48 |
| 4.000 | $71,290.36 | $39,191.99 | $28,633.32 | $23,457.50 | $20,432.56 | $18,480.75 | $17,139.81 |
| 4.125 | $71,508.93 | $39,422.37 | $28,876.41 | $23,713.25 | $20,700.68 | $18,760.79 | $17,431.25 |
| 4.500 | $72,167.13 | $40,118.43 | $29,612.89 | $24,489.86 | $21,516.28 | $19,613.79 | $18,319.77 |
| 5.000 | $73,050.55 | $41,057.96 | $30,611.62 | $25,546.89 | $22,629.48 | $20,780.37 | $19,536.46 |
| 5.500 | $73,940.60 | $42,010.52 | $31,629.30 | $26,628.12 | $23,771.33 | $21,979.11 | $20,787.90 |
| 6.000 | $74,837.27 | $42,976.04 | $32,665.70 | $27,733.05 | $24,940.91 | $23,208.60 | $22,072.04 |
| 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。 |