| 樓價： | $7,380,000.00 |
| 首期： | $2,214,000.00 |
| 貸款金額： | $5,166,000.00 |
| 每月供款額： | $26,912.76 (3.875厘息計供300期) |
| 全期供款共： | $8,073,829.02 |
| 全期利息共： | $2,907,829.02 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,690.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $73,800.00 |
| 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#： | $221,400.00 | # 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 | $88,306.30 | $45,256.29 | $30,918.23 | $23,758.14 | $19,469.23 | $16,615.90 | $14,582.88 |
| 1.500 | $89,422.88 | $46,386.29 | $32,067.58 | $24,928.30 | $20,660.71 | $17,828.91 | $15,817.49 |
| 2.000 | $90,548.41 | $47,534.15 | $33,243.66 | $26,133.93 | $21,896.32 | $19,094.54 | $17,113.03 |
| 2.500 | $91,682.87 | $48,699.83 | $34,446.33 | $27,374.78 | $23,175.54 | $20,411.95 | $18,468.20 |
| 3.000 | $92,826.26 | $49,883.28 | $35,675.45 | $28,650.51 | $24,497.76 | $21,780.06 | $19,881.36 |
| 3.500 | $93,978.55 | $51,084.44 | $36,930.83 | $29,960.72 | $25,862.21 | $23,197.65 | $21,350.59 |
| 3.875 | $94,848.62 | $51,996.89 | $37,889.49 | $30,965.73 | $26,912.76 | $24,292.45 | $22,488.03 |
| 4.000 | $95,139.75 | $52,303.24 | $38,212.28 | $31,304.94 | $27,268.05 | $24,663.27 | $22,873.74 |
| 4.500 | $96,309.84 | $53,539.60 | $39,519.55 | $32,682.67 | $28,714.31 | $26,175.36 | $24,448.44 |
| 5.000 | $97,488.79 | $54,793.45 | $40,852.40 | $34,093.31 | $30,199.92 | $27,732.21 | $26,072.17 |
| 5.500 | $98,676.60 | $56,064.68 | $42,210.53 | $35,536.26 | $31,723.76 | $29,331.98 | $27,742.26 |
| 6.000 | $99,873.25 | $57,353.19 | $43,593.64 | $37,010.83 | $33,284.61 | $30,972.78 | $29,456.00 |
| 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。 |