| 樓價： | $7,860,000.00 |
| 首期： | $2,358,000.00 |
| 貸款金額： | $5,502,000.00 |
| 每月供款額： | $29,422.67 (4.125厘息計供300期) |
| 全期供款共： | $8,826,800.92 |
| 全期利息共： | $3,324,800.92 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,930.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $78,600.00 |
| 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#： | $235,800.00 | # 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 | $94,049.80 | $48,199.79 | $32,929.17 | $25,303.38 | $20,735.52 | $17,696.61 | $15,531.36 |
| 1.500 | $95,239.00 | $49,403.28 | $34,153.28 | $26,549.65 | $22,004.50 | $18,988.51 | $16,846.27 |
| 2.000 | $96,437.74 | $50,625.80 | $35,405.85 | $27,833.70 | $23,320.47 | $20,336.46 | $18,226.08 |
| 2.500 | $97,645.98 | $51,867.30 | $36,686.74 | $29,155.26 | $24,682.89 | $21,739.55 | $19,669.39 |
| 3.000 | $98,863.74 | $53,127.72 | $37,995.80 | $30,513.96 | $26,091.11 | $23,196.65 | $21,174.46 |
| 3.500 | $100,090.98 | $54,407.00 | $39,332.84 | $31,909.38 | $27,544.31 | $24,706.44 | $22,739.25 |
| 4.000 | $101,327.70 | $55,705.08 | $40,697.63 | $33,341.04 | $29,041.58 | $26,267.39 | $24,361.47 |
| 4.125 | $101,638.36 | $56,032.52 | $41,043.14 | $33,704.55 | $29,422.67 | $26,665.43 | $24,775.70 |
| 4.500 | $102,573.89 | $57,021.85 | $42,089.93 | $34,808.37 | $30,581.90 | $27,877.83 | $26,038.59 |
| 5.000 | $103,829.53 | $58,357.25 | $43,509.47 | $36,310.76 | $32,164.14 | $29,535.93 | $27,767.92 |
| 5.500 | $105,094.59 | $59,711.16 | $44,955.93 | $37,847.56 | $33,787.09 | $31,239.75 | $29,546.64 |
| 6.000 | $106,369.07 | $61,083.48 | $46,429.00 | $39,418.04 | $35,449.46 | $32,987.27 | $31,371.84 |
| 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。 |