| 樓價： | $7,290,000.00 |
| 首期： | $2,187,000.00 |
| 貸款金額： | $5,103,000.00 |
| 每月供款額： | $27,288.96 (4.125厘息計供300期) |
| 全期供款共： | $8,186,689.40 |
| 全期利息共： | $3,083,689.40 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,645.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $72,900.00 |
| 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#： | $218,700.00 | # 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 | $87,229.39 | $44,704.38 | $30,541.18 | $23,468.41 | $19,231.80 | $16,413.26 | $14,405.04 |
| 1.500 | $88,332.36 | $45,820.60 | $31,676.52 | $24,624.29 | $20,408.75 | $17,611.48 | $15,624.59 |
| 2.000 | $89,444.16 | $46,954.47 | $32,838.25 | $25,815.23 | $21,629.29 | $18,861.68 | $16,904.34 |
| 2.500 | $90,564.79 | $48,105.93 | $34,026.25 | $27,040.94 | $22,892.91 | $20,163.02 | $18,242.98 |
| 3.000 | $91,694.23 | $49,274.95 | $35,240.38 | $28,301.12 | $24,199.00 | $21,514.45 | $19,638.91 |
| 3.500 | $92,832.47 | $50,461.46 | $36,480.46 | $29,595.34 | $25,546.82 | $22,914.75 | $21,090.22 |
| 4.000 | $93,979.51 | $51,665.39 | $37,746.27 | $30,923.18 | $26,935.51 | $24,362.50 | $22,594.80 |
| 4.125 | $94,267.64 | $51,969.09 | $38,066.73 | $31,260.33 | $27,288.96 | $24,731.68 | $22,978.99 |
| 4.500 | $95,135.33 | $52,886.68 | $39,037.61 | $32,284.10 | $28,364.13 | $25,856.15 | $24,150.29 |
| 5.000 | $96,299.91 | $54,125.23 | $40,354.20 | $33,677.54 | $29,831.63 | $27,394.01 | $25,754.21 |
| 5.500 | $97,473.23 | $55,380.96 | $41,695.77 | $35,102.89 | $31,336.88 | $28,974.27 | $27,403.94 |
| 6.000 | $98,655.29 | $56,653.76 | $43,062.01 | $36,559.48 | $32,878.70 | $30,595.06 | $29,096.78 |
| 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。 |