| 樓價： | $5,500,000.00 |
| 首期： | $1,650,000.00 |
| 貸款金額： | $3,850,000.00 |
| 每月供款額： | $20,588.38 (4.125厘息計供300期) |
| 全期供款共： | $6,176,514.64 |
| 全期利息共： | $2,326,514.64 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,750.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $55,000.00 |
| 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#： | $123,750.00 | # 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 | $65,810.93 | $33,727.59 | $23,042.04 | $17,705.93 | $14,509.59 | $12,383.12 | $10,868.00 |
| 1.500 | $66,643.07 | $34,569.73 | $23,898.61 | $18,578.00 | $15,397.55 | $13,287.13 | $11,788.10 |
| 2.000 | $67,481.88 | $35,425.18 | $24,775.08 | $19,476.51 | $16,318.39 | $14,230.35 | $12,753.62 |
| 2.500 | $68,327.34 | $36,293.91 | $25,671.38 | $20,401.26 | $17,271.74 | $15,212.15 | $13,763.57 |
| 3.000 | $69,179.46 | $37,175.89 | $26,587.39 | $21,352.01 | $18,257.14 | $16,231.76 | $14,816.73 |
| 3.500 | $70,038.22 | $38,071.06 | $27,522.98 | $22,328.45 | $19,274.01 | $17,288.22 | $15,911.69 |
| 4.000 | $70,903.61 | $38,979.38 | $28,477.99 | $23,330.24 | $20,321.72 | $18,380.49 | $17,046.83 |
| 4.125 | $71,120.99 | $39,208.51 | $28,719.75 | $23,584.61 | $20,588.38 | $18,659.01 | $17,336.69 |
| 4.500 | $71,775.62 | $39,900.79 | $29,452.24 | $24,357.00 | $21,399.55 | $19,507.38 | $18,220.38 |
| 5.000 | $72,654.25 | $40,835.22 | $30,445.55 | $25,408.30 | $22,506.72 | $20,667.63 | $19,430.48 |
| 5.500 | $73,539.47 | $41,782.62 | $31,457.71 | $26,483.66 | $23,642.37 | $21,859.88 | $20,675.13 |
| 6.000 | $74,431.29 | $42,742.89 | $32,488.49 | $27,582.60 | $24,805.60 | $23,082.70 | $21,952.30 |
| 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。 |