| 樓價： | $5,655,000.00 |
| 首期： | $1,696,500.00 |
| 貸款金額： | $3,958,500.00 |
| 每月供款額： | $21,168.60 (4.125厘息計供300期) |
| 全期供款共： | $6,350,580.05 |
| 全期利息共： | $2,392,080.05 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,827.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $56,550.00 |
| 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#： | $127,238.00 | # 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 | $67,665.60 | $34,678.09 | $23,691.41 | $18,204.92 | $14,918.50 | $12,732.10 | $11,174.28 |
| 1.500 | $68,521.19 | $35,543.97 | $24,572.11 | $19,101.56 | $15,831.48 | $13,661.58 | $12,120.31 |
| 2.000 | $69,383.64 | $36,423.53 | $25,473.29 | $20,025.39 | $16,778.27 | $14,631.39 | $13,113.04 |
| 2.500 | $70,252.93 | $37,316.74 | $26,394.85 | $20,976.21 | $17,758.49 | $15,640.86 | $14,151.45 |
| 3.000 | $71,129.06 | $38,223.57 | $27,336.67 | $21,953.75 | $18,771.65 | $16,689.20 | $15,234.29 |
| 3.500 | $72,012.02 | $39,143.97 | $28,298.63 | $22,957.71 | $19,817.18 | $17,775.43 | $16,360.11 |
| 4.000 | $72,901.80 | $40,077.89 | $29,280.55 | $23,987.73 | $20,894.42 | $18,898.48 | $17,527.24 |
| 4.125 | $73,125.31 | $40,313.47 | $29,529.13 | $24,249.26 | $21,168.60 | $19,184.86 | $17,825.27 |
| 4.500 | $73,798.39 | $41,025.26 | $30,282.26 | $25,043.43 | $22,002.63 | $20,057.14 | $18,733.87 |
| 5.000 | $74,701.78 | $41,986.03 | $31,303.57 | $26,124.35 | $23,141.00 | $21,250.08 | $19,978.06 |
| 5.500 | $75,611.95 | $42,960.13 | $32,344.25 | $27,230.02 | $24,308.65 | $22,475.93 | $21,257.79 |
| 6.000 | $76,528.89 | $43,947.47 | $33,404.07 | $28,359.92 | $25,504.67 | $23,733.21 | $22,570.96 |
| 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。 |