| 樓價： | $6,120,000.00 |
| 首期： | $1,836,000.00 |
| 貸款金額： | $4,284,000.00 |
| 每月供款額： | $22,909.25 (4.125厘息計供300期) |
| 全期供款共： | $6,872,776.29 |
| 全期利息共： | $2,588,776.29 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,060.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $61,200.00 |
| 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#： | $147,000.00 | # 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 | $73,229.61 | $37,529.61 | $25,639.51 | $19,701.87 | $16,145.22 | $13,779.04 | $12,093.12 |
| 1.500 | $74,155.56 | $38,466.68 | $26,592.63 | $20,672.25 | $17,133.27 | $14,784.95 | $13,116.94 |
| 2.000 | $75,088.92 | $39,418.56 | $27,567.91 | $21,672.04 | $18,157.92 | $15,834.50 | $14,191.30 |
| 2.500 | $76,029.70 | $40,385.23 | $28,565.25 | $22,701.04 | $19,218.74 | $16,926.98 | $15,315.10 |
| 3.000 | $76,977.87 | $41,366.62 | $29,584.52 | $23,758.96 | $20,315.21 | $18,061.52 | $16,486.98 |
| 3.500 | $77,933.44 | $42,362.71 | $30,625.57 | $24,845.47 | $21,446.71 | $19,237.07 | $17,705.37 |
| 4.000 | $78,896.38 | $43,373.42 | $31,688.23 | $25,960.20 | $22,612.53 | $20,452.47 | $18,968.47 |
| 4.125 | $79,138.27 | $43,628.37 | $31,957.25 | $26,243.24 | $22,909.25 | $20,762.39 | $19,291.00 |
| 4.500 | $79,866.69 | $44,398.69 | $32,772.31 | $27,102.70 | $23,811.86 | $21,706.40 | $20,274.32 |
| 5.000 | $80,844.36 | $45,438.47 | $33,877.60 | $28,272.50 | $25,043.84 | $22,997.44 | $21,620.82 |
| 5.500 | $81,829.38 | $46,492.66 | $35,003.86 | $29,469.09 | $26,307.51 | $24,324.08 | $23,005.78 |
| 6.000 | $82,821.72 | $47,561.18 | $36,150.83 | $30,691.91 | $27,601.87 | $25,684.74 | $24,426.93 |
| 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。 |