| 樓價： | $6,890,000.00 |
| 首期： | $2,067,000.00 |
| 貸款金額： | $4,823,000.00 |
| 每月供款額： | $25,791.63 (4.125厘息計供300期) |
| 全期供款共： | $7,737,488.34 |
| 全期利息共： | $2,914,488.34 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,445.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $68,900.00 |
| 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#： | $206,700.00 | # 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 | $82,443.14 | $42,251.47 | $28,865.39 | $22,180.70 | $18,176.56 | $15,512.67 | $13,614.64 |
| 1.500 | $83,485.59 | $43,306.44 | $29,938.44 | $23,273.17 | $19,288.93 | $16,645.15 | $14,767.28 |
| 2.000 | $84,536.39 | $44,378.09 | $31,036.42 | $24,398.75 | $20,442.49 | $17,826.75 | $15,976.80 |
| 2.500 | $85,595.53 | $45,466.37 | $32,159.24 | $25,557.22 | $21,636.79 | $19,056.68 | $17,241.99 |
| 3.000 | $86,663.00 | $46,571.25 | $33,306.75 | $26,748.24 | $22,871.21 | $20,333.96 | $18,561.32 |
| 3.500 | $87,738.79 | $47,692.65 | $34,478.78 | $27,971.46 | $24,145.07 | $21,657.43 | $19,933.01 |
| 4.000 | $88,822.89 | $48,830.53 | $35,675.15 | $29,226.43 | $25,457.57 | $23,025.74 | $21,355.03 |
| 4.125 | $89,095.21 | $49,117.56 | $35,978.02 | $29,545.08 | $25,791.63 | $23,374.66 | $21,718.14 |
| 4.500 | $89,915.28 | $49,984.80 | $36,895.63 | $30,512.68 | $26,807.80 | $24,437.43 | $22,825.17 |
| 5.000 | $91,015.96 | $51,155.40 | $38,139.98 | $31,829.67 | $28,194.78 | $25,890.91 | $24,341.09 |
| 5.500 | $92,124.91 | $52,342.22 | $39,407.94 | $33,176.80 | $29,617.44 | $27,384.46 | $25,900.30 |
| 6.000 | $93,242.10 | $53,545.19 | $40,699.21 | $34,553.47 | $31,074.66 | $28,916.32 | $27,500.25 |
| 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。 |