| 樓價： | $7,590,000.00 |
| 首期： | $2,277,000.00 |
| 貸款金額： | $5,313,000.00 |
| 每月供款額： | $28,411.97 (4.125厘息計供300期) |
| 全期供款共： | $8,523,590.20 |
| 全期利息共： | $3,210,590.20 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,795.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $75,900.00 |
| 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#： | $227,700.00 | # 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 | $90,819.08 | $46,544.07 | $31,798.01 | $24,434.18 | $20,023.23 | $17,088.71 | $14,997.84 |
| 1.500 | $91,967.44 | $47,706.22 | $32,980.08 | $25,637.64 | $21,248.62 | $18,336.24 | $16,267.58 |
| 2.000 | $93,124.99 | $48,886.75 | $34,189.62 | $26,877.58 | $22,519.38 | $19,637.88 | $17,599.99 |
| 2.500 | $94,291.73 | $50,085.60 | $35,426.51 | $28,153.74 | $23,835.01 | $20,992.77 | $18,993.72 |
| 3.000 | $95,467.65 | $51,302.72 | $36,690.60 | $29,465.77 | $25,194.85 | $22,399.82 | $20,447.09 |
| 3.500 | $96,652.74 | $52,538.06 | $37,981.71 | $30,813.26 | $26,598.13 | $23,857.74 | $21,958.13 |
| 4.000 | $97,846.98 | $53,791.54 | $39,299.62 | $32,195.73 | $28,043.97 | $25,365.07 | $23,524.62 |
| 4.125 | $98,146.97 | $54,107.74 | $39,633.26 | $32,546.76 | $28,411.97 | $25,749.44 | $23,924.63 |
| 4.500 | $99,050.36 | $55,063.09 | $40,644.09 | $33,612.66 | $29,531.38 | $26,920.19 | $25,144.13 |
| 5.000 | $100,262.86 | $56,352.61 | $42,014.87 | $35,063.45 | $31,059.27 | $28,521.33 | $26,814.06 |
| 5.500 | $101,484.47 | $57,660.01 | $43,411.64 | $36,547.45 | $32,626.47 | $30,166.63 | $28,531.67 |
| 6.000 | $102,715.17 | $58,985.19 | $44,834.11 | $38,063.98 | $34,231.73 | $31,854.12 | $30,294.18 |
| 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。 |