| 樓價： | $6,287,000.00 |
| 首期： | $2,514,800.00 |
| 貸款金額： | $3,772,200.00 |
| 每月供款額： | $16,686.24 (2.375厘息計供300期) |
| 全期供款共： | $5,005,870.86 |
| 全期利息共： | $1,233,670.86 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,143.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $62,870.00 |
| 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#： | $163,700.00 | # 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 | $64,481.03 | $33,046.03 | $22,576.41 | $17,348.13 | $14,216.38 | $12,132.89 | $10,648.38 |
| 1.500 | $65,296.36 | $33,871.15 | $23,415.67 | $18,202.58 | $15,086.40 | $13,018.62 | $11,549.89 |
| 2.000 | $66,118.22 | $34,709.32 | $24,274.44 | $19,082.93 | $15,988.63 | $13,942.79 | $12,495.89 |
| 2.375 | $66,738.89 | $35,346.48 | $24,931.26 | $19,760.08 | $16,686.24 | $14,660.75 | $13,234.03 |
| 2.500 | $66,946.60 | $35,560.49 | $25,152.62 | $19,989.00 | $16,922.72 | $14,904.75 | $13,485.43 |
| 3.000 | $67,781.49 | $36,424.64 | $26,050.12 | $20,920.53 | $17,888.20 | $15,903.75 | $14,517.32 |
| 3.500 | $68,622.90 | $37,301.73 | $26,966.80 | $21,877.24 | $18,884.52 | $16,938.86 | $15,590.15 |
| 4.000 | $69,470.80 | $38,191.69 | $27,902.51 | $22,858.79 | $19,911.06 | $18,009.06 | $16,702.35 |
| 4.500 | $70,325.20 | $39,094.48 | $28,857.08 | $23,864.80 | $20,967.11 | $19,113.18 | $17,852.19 |
| 5.000 | $71,186.07 | $40,010.03 | $29,830.32 | $24,894.85 | $22,051.91 | $20,249.99 | $19,037.83 |
| 5.500 | $72,053.40 | $40,938.28 | $30,822.02 | $25,948.49 | $23,164.61 | $21,418.14 | $20,257.33 |
| 6.000 | $72,927.19 | $41,879.15 | $31,831.97 | $27,025.21 | $24,304.34 | $22,616.24 | $21,508.70 |
| 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。 |