| 樓價： | $7,450,000.00 |
| 首期： | $2,235,000.00 |
| 貸款金額： | $5,215,000.00 |
| 每月供款額： | $27,887.90 (4.125厘息計供300期) |
| 全期供款共： | $8,366,369.83 |
| 全期利息共： | $3,151,369.83 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,725.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $74,500.00 |
| 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#： | $223,500.00 | # 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 | $89,143.89 | $45,685.55 | $31,211.49 | $23,983.49 | $19,653.90 | $16,773.50 | $14,721.20 |
| 1.500 | $90,271.07 | $46,826.27 | $32,371.75 | $25,164.74 | $20,856.68 | $17,998.02 | $15,967.52 |
| 2.000 | $91,407.27 | $47,985.02 | $33,558.98 | $26,381.82 | $22,104.00 | $19,275.66 | $17,275.35 |
| 2.500 | $92,552.49 | $49,161.75 | $34,773.06 | $27,634.44 | $23,395.36 | $20,605.55 | $18,643.38 |
| 3.000 | $93,706.72 | $50,356.43 | $36,013.83 | $28,922.26 | $24,730.12 | $21,986.65 | $20,069.94 |
| 3.500 | $94,869.95 | $51,568.98 | $37,281.12 | $30,244.90 | $26,107.52 | $23,417.68 | $21,553.11 |
| 4.000 | $96,042.16 | $52,799.34 | $38,574.73 | $31,601.87 | $27,526.69 | $24,897.21 | $23,090.70 |
| 4.125 | $96,336.62 | $53,109.70 | $38,902.21 | $31,946.42 | $27,887.90 | $25,274.48 | $23,483.33 |
| 4.500 | $97,223.35 | $54,047.43 | $39,894.40 | $32,992.66 | $28,986.66 | $26,423.64 | $24,680.34 |
| 5.000 | $98,413.48 | $55,313.17 | $41,239.89 | $34,416.69 | $30,486.37 | $27,995.25 | $26,319.46 |
| 5.500 | $99,612.56 | $56,596.45 | $42,610.90 | $35,873.32 | $32,024.66 | $29,610.20 | $28,005.40 |
| 6.000 | $100,820.56 | $57,897.19 | $44,007.13 | $37,361.88 | $33,600.32 | $31,266.56 | $29,735.39 |
| 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。 |