| 樓價： | $5,720,000.00 |
| 首期： | $1,716,000.00 |
| 貸款金額： | $4,004,000.00 |
| 每月供款額： | $21,411.92 (4.125厘息計供300期) |
| 全期供款共： | $6,423,575.22 |
| 全期利息共： | $2,419,575.22 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,860.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $57,200.00 |
| 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#： | $128,700.00 | # 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 | $68,443.36 | $35,076.69 | $23,963.72 | $18,414.17 | $15,089.97 | $12,878.45 | $11,302.72 |
| 1.500 | $69,308.79 | $35,952.52 | $24,854.55 | $19,321.12 | $16,013.45 | $13,818.61 | $12,259.62 |
| 2.000 | $70,181.15 | $36,842.19 | $25,766.09 | $20,255.57 | $16,971.13 | $14,799.56 | $13,263.76 |
| 2.500 | $71,060.44 | $37,745.67 | $26,698.24 | $21,217.31 | $17,962.61 | $15,820.64 | $14,314.11 |
| 3.000 | $71,946.64 | $38,662.92 | $27,650.89 | $22,206.09 | $18,987.42 | $16,881.03 | $15,409.40 |
| 3.500 | $72,839.75 | $39,593.90 | $28,623.90 | $23,221.59 | $20,044.97 | $17,979.75 | $16,548.16 |
| 4.000 | $73,739.75 | $40,538.55 | $29,617.10 | $24,263.45 | $21,134.59 | $19,115.71 | $17,728.70 |
| 4.125 | $73,965.83 | $40,776.85 | $29,868.54 | $24,527.99 | $21,411.92 | $19,405.38 | $18,030.15 |
| 4.500 | $74,646.65 | $41,496.82 | $30,630.33 | $25,331.28 | $22,255.53 | $20,287.68 | $18,949.20 |
| 5.000 | $75,560.42 | $42,468.63 | $31,663.38 | $26,424.63 | $23,406.99 | $21,494.34 | $20,207.69 |
| 5.500 | $76,481.05 | $43,453.92 | $32,716.02 | $27,543.01 | $24,588.06 | $22,734.27 | $21,502.13 |
| 6.000 | $77,408.54 | $44,452.61 | $33,788.03 | $28,685.90 | $25,797.83 | $24,006.00 | $22,830.40 |
| 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。 |