| 樓價： | $3,770,000.00 |
| 首期： | $1,131,000.00 |
| 貸款金額： | $2,639,000.00 |
| 每月供款額： | $14,112.40 (4.125厘息計供300期) |
| 全期供款共： | $4,233,720.03 |
| 全期利息共： | $1,594,720.03 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $10,885.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $37,700.00 |
| 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#： | $56,550.00 | # 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 | $45,110.40 | $23,118.73 | $15,794.27 | $12,136.61 | $9,945.66 | $8,488.07 | $7,449.52 |
| 1.500 | $45,680.79 | $23,695.98 | $16,381.41 | $12,734.37 | $10,554.32 | $9,107.72 | $8,080.21 |
| 2.000 | $46,255.76 | $24,282.35 | $16,982.19 | $13,350.26 | $11,185.52 | $9,754.26 | $8,742.02 |
| 2.500 | $46,835.29 | $24,877.83 | $17,596.57 | $13,984.14 | $11,839.00 | $10,427.24 | $9,434.30 |
| 3.000 | $47,419.37 | $25,482.38 | $18,224.45 | $14,635.83 | $12,514.44 | $11,126.13 | $10,156.20 |
| 3.500 | $48,008.01 | $26,095.98 | $18,865.75 | $15,305.14 | $13,211.46 | $11,850.29 | $10,906.74 |
| 4.000 | $48,601.20 | $26,718.59 | $19,520.36 | $15,991.82 | $13,929.61 | $12,598.99 | $11,684.83 |
| 4.125 | $48,750.21 | $26,875.65 | $19,686.08 | $16,166.18 | $14,112.40 | $12,789.91 | $11,883.51 |
| 4.500 | $49,198.93 | $27,350.18 | $20,188.17 | $16,695.62 | $14,668.42 | $13,371.43 | $12,489.25 |
| 5.000 | $49,801.19 | $27,990.69 | $20,869.04 | $17,416.23 | $15,427.33 | $14,166.72 | $13,318.71 |
| 5.500 | $50,407.97 | $28,640.08 | $21,562.83 | $18,153.35 | $16,205.77 | $14,983.95 | $14,171.86 |
| 6.000 | $51,019.26 | $29,298.31 | $22,269.38 | $18,906.62 | $17,003.11 | $15,822.14 | $15,047.31 |
| 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。 |