| 樓價： | $7,130,000.00 |
| 首期： | $2,139,000.00 |
| 貸款金額： | $4,991,000.00 |
| 每月供款額： | $26,690.03 (4.125厘息計供300期) |
| 全期供款共： | $8,007,008.98 |
| 全期利息共： | $3,016,008.98 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,565.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $71,300.00 |
| 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#： | $213,900.00 | # 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 | $85,314.89 | $43,723.22 | $29,870.86 | $22,953.32 | $18,809.70 | $16,053.03 | $14,088.88 |
| 1.500 | $86,393.65 | $44,814.94 | $30,981.28 | $24,083.84 | $19,960.82 | $17,224.95 | $15,281.67 |
| 2.000 | $87,481.05 | $45,923.91 | $32,117.52 | $25,248.64 | $21,154.57 | $18,447.71 | $16,533.32 |
| 2.500 | $88,577.08 | $47,050.11 | $33,279.45 | $26,447.45 | $22,390.46 | $19,720.48 | $17,842.59 |
| 3.000 | $89,681.74 | $48,193.47 | $34,466.93 | $27,679.97 | $23,667.89 | $21,042.26 | $19,207.87 |
| 3.500 | $90,795.00 | $49,353.94 | $35,679.79 | $28,945.79 | $24,986.12 | $22,411.82 | $20,627.34 |
| 4.000 | $91,916.86 | $50,531.45 | $36,917.82 | $30,244.48 | $26,344.34 | $23,827.80 | $22,098.89 |
| 4.125 | $92,198.67 | $50,828.48 | $37,231.24 | $30,574.23 | $26,690.03 | $24,188.87 | $22,474.65 |
| 4.500 | $93,047.31 | $51,725.93 | $38,180.82 | $31,575.53 | $27,741.60 | $25,288.66 | $23,620.24 |
| 5.000 | $94,186.33 | $52,937.30 | $39,468.51 | $32,938.39 | $29,176.89 | $26,792.77 | $25,188.96 |
| 5.500 | $95,333.90 | $54,165.47 | $40,780.64 | $34,332.46 | $30,649.11 | $28,338.35 | $26,802.48 |
| 6.000 | $96,490.01 | $55,410.33 | $42,116.89 | $35,757.07 | $32,157.08 | $29,923.57 | $28,458.17 |
| 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。 |