| 樓價： | $6,580,000.00 |
| 首期： | $1,974,000.00 |
| 貸款金額： | $4,606,000.00 |
| 每月供款額： | $24,631.19 (4.125厘息計供300期) |
| 全期供款共： | $7,389,357.51 |
| 全期利息共： | $2,783,357.51 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,290.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $65,800.00 |
| 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#： | $193,000.00 | # 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 | $78,733.80 | $40,350.46 | $27,566.66 | $21,182.73 | $17,358.75 | $14,814.72 | $13,002.08 |
| 1.500 | $79,729.34 | $41,357.96 | $28,591.42 | $22,226.04 | $18,421.07 | $15,896.24 | $14,102.86 |
| 2.000 | $80,732.86 | $42,381.40 | $29,640.01 | $23,300.99 | $19,522.73 | $17,024.67 | $15,257.96 |
| 2.500 | $81,744.35 | $43,420.72 | $30,712.31 | $24,407.33 | $20,663.29 | $18,199.27 | $16,466.23 |
| 3.000 | $82,763.79 | $44,475.88 | $31,808.19 | $25,544.77 | $21,842.17 | $19,419.08 | $17,726.20 |
| 3.500 | $83,791.18 | $45,546.83 | $32,927.49 | $26,712.94 | $23,058.72 | $20,683.00 | $19,036.17 |
| 4.000 | $84,826.50 | $46,633.51 | $34,070.03 | $27,911.45 | $24,312.16 | $21,989.75 | $20,394.20 |
| 4.125 | $85,086.57 | $46,907.63 | $34,359.27 | $28,215.77 | $24,631.19 | $22,322.97 | $20,740.98 |
| 4.500 | $85,869.75 | $47,735.85 | $35,235.59 | $29,139.83 | $25,601.64 | $23,337.93 | $21,798.21 |
| 5.000 | $86,920.90 | $48,853.78 | $36,423.95 | $30,397.56 | $26,926.22 | $24,726.00 | $23,245.91 |
| 5.500 | $87,979.95 | $49,987.20 | $37,634.86 | $31,684.09 | $28,284.87 | $26,152.36 | $24,734.97 |
| 6.000 | $89,046.88 | $51,136.04 | $38,868.05 | $32,998.81 | $29,676.52 | $27,615.30 | $26,262.94 |
| 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。 |