| 樓價： | $7,160,000.00 |
| 首期： | $2,148,000.00 |
| 貸款金額： | $5,012,000.00 |
| 每月供款額： | $26,802.33 (4.125厘息計供300期) |
| 全期供款共： | $8,040,699.06 |
| 全期利息共： | $3,028,699.06 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,580.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $71,600.00 |
| 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#： | $214,800.00 | # 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 | $85,673.86 | $43,907.19 | $29,996.55 | $23,049.90 | $18,888.85 | $16,120.57 | $14,148.16 |
| 1.500 | $86,757.16 | $45,003.50 | $31,111.64 | $24,185.18 | $20,044.81 | $17,297.42 | $15,345.96 |
| 2.000 | $87,849.13 | $46,117.14 | $32,252.66 | $25,354.87 | $21,243.58 | $18,525.33 | $16,602.89 |
| 2.500 | $88,949.78 | $47,248.07 | $33,419.48 | $26,558.73 | $22,484.67 | $19,803.46 | $17,917.66 |
| 3.000 | $90,059.08 | $48,396.25 | $34,611.95 | $27,796.43 | $23,767.47 | $21,130.79 | $19,288.69 |
| 3.500 | $91,177.03 | $49,561.60 | $35,829.91 | $29,067.58 | $25,091.25 | $22,506.12 | $20,714.13 |
| 4.000 | $92,303.61 | $50,744.06 | $37,073.16 | $30,371.73 | $26,455.18 | $23,928.05 | $22,191.87 |
| 4.125 | $92,586.60 | $51,042.35 | $37,387.90 | $30,702.87 | $26,802.33 | $24,290.64 | $22,569.21 |
| 4.500 | $93,438.81 | $51,943.57 | $38,341.46 | $31,708.39 | $27,858.32 | $25,395.07 | $23,719.63 |
| 5.000 | $94,582.62 | $53,160.04 | $39,634.58 | $33,076.98 | $29,299.65 | $26,905.50 | $25,294.95 |
| 5.500 | $95,735.02 | $54,393.37 | $40,952.22 | $34,476.91 | $30,778.07 | $28,457.58 | $26,915.26 |
| 6.000 | $96,896.00 | $55,643.48 | $42,294.10 | $35,907.52 | $32,292.39 | $30,049.47 | $28,577.91 |
| 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。 |