| 樓價： | $6,190,000.00 |
| 首期： | $1,857,000.00 |
| 貸款金額： | $4,333,000.00 |
| 每月供款額： | $23,171.29 (4.125厘息計供300期) |
| 全期供款共： | $6,951,386.47 |
| 全期利息共： | $2,618,386.47 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,095.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $61,900.00 |
| 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#： | $154,000.00 | # 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 | $74,067.21 | $37,958.87 | $25,932.77 | $19,927.22 | $16,329.88 | $13,936.64 | $12,231.44 |
| 1.500 | $75,003.74 | $38,906.66 | $26,896.80 | $20,908.69 | $17,329.24 | $14,954.06 | $13,266.97 |
| 2.000 | $75,947.78 | $39,869.43 | $27,883.23 | $21,919.92 | $18,365.61 | $16,015.61 | $14,353.62 |
| 2.500 | $76,899.32 | $40,847.15 | $28,891.98 | $22,960.69 | $19,438.56 | $17,120.59 | $15,490.27 |
| 3.000 | $77,858.34 | $41,839.77 | $29,922.90 | $24,030.71 | $20,547.58 | $18,268.10 | $16,675.56 |
| 3.500 | $78,824.83 | $42,847.25 | $30,975.86 | $25,129.65 | $21,692.02 | $19,457.11 | $17,907.88 |
| 4.000 | $79,798.79 | $43,869.52 | $32,050.68 | $26,257.13 | $22,871.17 | $20,686.40 | $19,185.43 |
| 4.125 | $80,043.44 | $44,127.39 | $32,322.78 | $26,543.40 | $23,171.29 | $20,999.87 | $19,511.65 |
| 4.500 | $80,780.20 | $44,906.52 | $33,147.16 | $27,412.70 | $24,084.22 | $21,954.67 | $20,506.21 |
| 5.000 | $81,769.06 | $45,958.19 | $34,265.09 | $28,595.88 | $25,330.29 | $23,260.48 | $21,868.12 |
| 5.500 | $82,765.34 | $47,024.44 | $35,404.23 | $29,806.16 | $26,608.41 | $24,602.30 | $23,268.92 |
| 6.000 | $83,769.03 | $48,105.18 | $36,564.32 | $31,042.96 | $27,917.58 | $25,978.52 | $24,706.32 |
| 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。 |