| 樓價： | $6,320,000.00 |
| 首期： | $1,896,000.00 |
| 貸款金額： | $4,424,000.00 |
| 每月供款額： | $23,657.92 (4.125厘息計供300期) |
| 全期供款共： | $7,097,376.82 |
| 全期利息共： | $2,673,376.82 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,160.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $63,200.00 |
| 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#： | $167,000.00 | # 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 | $75,622.74 | $38,756.06 | $26,477.40 | $20,345.72 | $16,672.84 | $14,229.33 | $12,488.32 |
| 1.500 | $76,578.94 | $39,723.76 | $27,461.67 | $21,347.81 | $17,693.18 | $15,268.12 | $13,545.60 |
| 2.000 | $77,542.81 | $40,706.75 | $28,468.82 | $22,380.28 | $18,751.32 | $16,351.97 | $14,655.06 |
| 2.500 | $78,514.33 | $41,705.00 | $29,498.75 | $23,442.90 | $19,846.80 | $17,480.15 | $15,815.59 |
| 3.000 | $79,493.49 | $42,718.47 | $30,551.33 | $24,535.40 | $20,979.11 | $18,651.76 | $17,025.77 |
| 3.500 | $80,480.28 | $43,747.11 | $31,626.40 | $25,657.42 | $22,147.59 | $19,865.74 | $18,283.98 |
| 4.000 | $81,474.69 | $44,790.85 | $32,723.79 | $26,808.57 | $23,351.50 | $21,120.85 | $19,588.35 |
| 4.125 | $81,724.49 | $45,054.14 | $33,001.61 | $27,100.86 | $23,657.92 | $21,440.90 | $19,921.43 |
| 4.500 | $82,476.72 | $45,849.63 | $33,843.30 | $27,988.41 | $24,590.03 | $22,415.76 | $20,936.88 |
| 5.000 | $83,486.34 | $46,923.38 | $34,984.71 | $29,196.44 | $25,862.26 | $23,748.99 | $22,327.38 |
| 5.500 | $84,503.54 | $48,012.03 | $36,147.77 | $30,432.13 | $27,167.23 | $25,118.99 | $23,757.60 |
| 6.000 | $85,528.31 | $49,115.47 | $37,332.23 | $31,694.91 | $28,503.89 | $26,524.12 | $25,225.19 |
| 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。 |