| 樓價： | $6,780,000.00 |
| 首期： | $2,034,000.00 |
| 貸款金額： | $4,746,000.00 |
| 每月供款額： | $25,379.86 (4.125厘息計供300期) |
| 全期供款共： | $7,613,958.04 |
| 全期利息共： | $2,867,958.04 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,390.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $67,800.00 |
| 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#： | $203,400.00 | # 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 | $81,126.93 | $41,576.92 | $28,404.55 | $21,826.58 | $17,886.37 | $15,265.01 | $13,397.28 |
| 1.500 | $82,152.73 | $42,615.05 | $29,460.46 | $22,901.61 | $18,980.98 | $16,379.41 | $14,531.51 |
| 2.000 | $83,186.75 | $43,669.59 | $30,540.92 | $24,009.22 | $20,116.13 | $17,542.14 | $15,721.73 |
| 2.500 | $84,228.98 | $44,740.50 | $31,645.82 | $25,149.19 | $21,291.35 | $18,752.44 | $16,966.72 |
| 3.000 | $85,279.41 | $45,827.73 | $32,775.00 | $26,321.20 | $22,506.07 | $20,009.33 | $18,264.99 |
| 3.500 | $86,338.02 | $46,931.23 | $33,928.33 | $27,524.89 | $23,759.59 | $21,311.66 | $19,614.77 |
| 4.000 | $87,404.81 | $48,050.94 | $35,105.59 | $28,759.83 | $25,051.14 | $22,658.13 | $21,014.09 |
| 4.125 | $87,672.79 | $48,333.39 | $35,403.62 | $29,073.39 | $25,379.86 | $23,001.48 | $21,371.41 |
| 4.500 | $88,479.77 | $49,186.79 | $36,306.58 | $30,025.54 | $26,379.81 | $24,047.28 | $22,460.76 |
| 5.000 | $89,562.87 | $50,338.69 | $37,531.07 | $31,321.50 | $27,744.64 | $25,477.55 | $23,952.48 |
| 5.500 | $90,654.12 | $51,506.57 | $38,778.78 | $32,647.13 | $29,144.59 | $26,947.27 | $25,486.79 |
| 6.000 | $91,753.48 | $52,690.33 | $40,049.45 | $34,001.82 | $30,578.54 | $28,454.67 | $27,061.20 |
| 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。 |