| 樓價： | $3,950,000.00 |
| 首期： | $1,185,000.00 |
| 貸款金額： | $2,765,000.00 |
| 每月供款額： | $14,786.20 (4.125厘息計供300期) |
| 全期供款共： | $4,435,860.51 |
| 全期利息共： | $1,670,860.51 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $10,975.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $39,500.00 |
| 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#： | $59,250.00 | # 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 | $47,264.21 | $24,222.54 | $16,548.37 | $12,716.08 | $10,420.52 | $8,893.33 | $7,805.20 |
| 1.500 | $47,861.84 | $24,827.35 | $17,163.54 | $13,342.38 | $11,058.24 | $9,542.57 | $8,466.00 |
| 2.000 | $48,464.26 | $25,441.72 | $17,793.02 | $13,987.67 | $11,719.57 | $10,219.98 | $9,159.42 |
| 2.500 | $49,071.45 | $26,065.63 | $18,436.72 | $14,651.81 | $12,404.25 | $10,925.09 | $9,884.74 |
| 3.000 | $49,683.43 | $26,699.05 | $19,094.58 | $15,334.62 | $13,111.94 | $11,657.35 | $10,641.11 |
| 3.500 | $50,300.17 | $27,341.94 | $19,766.50 | $16,035.89 | $13,842.24 | $12,416.09 | $11,427.49 |
| 4.000 | $50,921.68 | $27,994.28 | $20,452.37 | $16,755.36 | $14,594.69 | $13,200.53 | $12,242.72 |
| 4.125 | $51,077.80 | $28,158.84 | $20,626.00 | $16,938.04 | $14,786.20 | $13,400.57 | $12,450.89 |
| 4.500 | $51,547.95 | $28,656.02 | $21,152.06 | $17,492.76 | $15,368.77 | $14,009.85 | $13,085.55 |
| 5.000 | $52,178.96 | $29,327.11 | $21,865.44 | $18,247.78 | $16,163.91 | $14,843.12 | $13,954.61 |
| 5.500 | $52,814.71 | $30,007.52 | $22,592.36 | $19,020.08 | $16,979.52 | $15,699.37 | $14,848.50 |
| 6.000 | $53,455.20 | $30,697.17 | $23,332.64 | $19,809.32 | $17,814.93 | $16,577.57 | $15,765.75 |
| 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。 |