| 樓價： | $6,790,000.00 |
| 首期： | $2,037,000.00 |
| 貸款金額： | $4,753,000.00 |
| 每月供款額： | $25,417.29 (4.125厘息計供300期) |
| 全期供款共： | $7,625,188.07 |
| 全期利息共： | $2,872,188.07 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,395.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $67,900.00 |
| 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#： | $203,700.00 | # 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 | $81,246.58 | $41,638.24 | $28,446.44 | $21,858.78 | $17,912.75 | $15,287.53 | $13,417.04 |
| 1.500 | $82,273.90 | $42,677.90 | $29,503.92 | $22,935.38 | $19,008.97 | $16,403.56 | $14,552.95 |
| 2.000 | $83,309.44 | $43,733.99 | $30,585.97 | $24,044.63 | $20,145.80 | $17,568.01 | $15,744.92 |
| 2.500 | $84,353.21 | $44,806.48 | $31,692.49 | $25,186.28 | $21,322.75 | $18,780.10 | $16,991.75 |
| 3.000 | $85,405.19 | $45,895.32 | $32,823.35 | $26,360.02 | $22,539.26 | $20,038.84 | $18,291.93 |
| 3.500 | $86,465.36 | $47,000.45 | $33,978.37 | $27,565.49 | $23,794.64 | $21,343.09 | $19,643.70 |
| 4.000 | $87,533.73 | $48,121.81 | $35,157.37 | $28,802.25 | $25,088.09 | $22,691.55 | $21,045.08 |
| 4.125 | $87,802.10 | $48,404.68 | $35,455.84 | $29,116.27 | $25,417.29 | $23,035.40 | $21,402.93 |
| 4.500 | $88,610.27 | $49,259.34 | $36,360.13 | $30,069.82 | $26,418.72 | $24,082.75 | $22,493.89 |
| 5.000 | $89,694.97 | $50,412.94 | $37,586.42 | $31,367.70 | $27,785.56 | $25,515.13 | $23,987.81 |
| 5.500 | $90,787.82 | $51,582.54 | $38,835.98 | $32,695.28 | $29,187.58 | $26,987.01 | $25,524.38 |
| 6.000 | $91,888.81 | $52,768.04 | $40,108.52 | $34,051.97 | $30,623.65 | $28,496.64 | $27,101.12 |
| 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。 |