| 樓價： | $5,590,000.00 |
| 首期： | $1,677,000.00 |
| 貸款金額： | $3,913,000.00 |
| 每月供款額： | $20,925.28 (4.125厘息計供300期) |
| 全期供款共： | $6,277,584.88 |
| 全期利息共： | $2,364,584.88 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,795.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $55,900.00 |
| 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#： | $125,775.00 | # 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 | $66,887.83 | $34,279.49 | $23,419.09 | $17,995.66 | $14,747.02 | $12,585.75 | $11,045.84 |
| 1.500 | $67,733.59 | $35,135.41 | $24,289.67 | $18,882.00 | $15,649.51 | $13,504.55 | $11,981.00 |
| 2.000 | $68,586.13 | $36,004.86 | $25,180.50 | $19,795.21 | $16,585.42 | $14,463.21 | $12,962.31 |
| 2.500 | $69,445.43 | $36,887.81 | $26,091.46 | $20,735.10 | $17,554.37 | $15,461.08 | $13,988.79 |
| 3.000 | $70,311.49 | $37,784.22 | $27,022.46 | $21,701.40 | $18,555.89 | $16,497.37 | $15,059.19 |
| 3.500 | $71,184.30 | $38,694.04 | $27,973.35 | $22,693.82 | $19,589.40 | $17,571.12 | $16,172.06 |
| 4.000 | $72,063.85 | $39,617.22 | $28,943.99 | $23,712.01 | $20,654.26 | $18,681.26 | $17,325.78 |
| 4.125 | $72,284.79 | $39,850.10 | $29,189.71 | $23,970.54 | $20,925.28 | $18,964.34 | $17,620.38 |
| 4.500 | $72,950.13 | $40,553.71 | $29,934.19 | $24,755.57 | $21,749.72 | $19,826.60 | $18,518.54 |
| 5.000 | $73,843.14 | $41,503.44 | $30,943.75 | $25,824.07 | $22,875.01 | $21,005.83 | $19,748.43 |
| 5.500 | $74,742.85 | $42,466.33 | $31,972.48 | $26,917.03 | $24,029.24 | $22,217.58 | $21,013.45 |
| 6.000 | $75,649.25 | $43,442.32 | $33,020.12 | $28,033.95 | $25,211.51 | $23,460.41 | $22,311.52 |
| 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。 |