| 樓價： | $7,190,000.00 |
| 首期： | $2,157,000.00 |
| 貸款金額： | $5,033,000.00 |
| 每月供款額： | $26,914.63 (4.125厘息計供300期) |
| 全期供款共： | $8,074,389.13 |
| 全期利息共： | $3,041,389.13 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,595.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $71,900.00 |
| 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#： | $215,700.00 | # 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 | $86,032.83 | $44,091.15 | $30,122.23 | $23,146.48 | $18,967.99 | $16,188.12 | $14,207.44 |
| 1.500 | $87,120.67 | $45,192.06 | $31,242.00 | $24,286.51 | $20,128.80 | $17,369.90 | $15,410.26 |
| 2.000 | $88,217.22 | $46,310.37 | $32,387.79 | $25,461.11 | $21,332.59 | $18,602.95 | $16,672.46 |
| 2.500 | $89,322.47 | $47,446.04 | $33,559.50 | $26,670.01 | $22,578.88 | $19,886.43 | $17,992.73 |
| 3.000 | $90,436.42 | $48,599.02 | $34,756.97 | $27,912.90 | $23,867.06 | $21,219.33 | $19,369.51 |
| 3.500 | $91,559.05 | $49,769.26 | $35,980.04 | $29,189.37 | $25,196.38 | $22,600.42 | $20,800.92 |
| 4.000 | $92,690.36 | $50,956.68 | $37,228.49 | $30,498.99 | $26,566.03 | $24,028.31 | $22,284.85 |
| 4.125 | $92,974.53 | $51,256.21 | $37,544.55 | $30,831.51 | $26,914.63 | $24,392.42 | $22,663.78 |
| 4.500 | $93,830.32 | $52,161.21 | $38,502.11 | $31,841.24 | $27,975.05 | $25,501.47 | $23,819.01 |
| 5.000 | $94,978.92 | $53,382.77 | $39,800.64 | $33,215.57 | $29,422.42 | $27,018.23 | $25,400.93 |
| 5.500 | $96,136.15 | $54,621.28 | $41,123.81 | $34,621.37 | $30,907.02 | $28,576.82 | $27,028.03 |
| 6.000 | $97,301.99 | $55,876.62 | $42,471.31 | $36,057.98 | $32,427.69 | $30,175.38 | $28,697.65 |
| 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。 |