| 樓價： | $4,350,000.00 |
| 首期： | $1,305,000.00 |
| 貸款金額： | $3,045,000.00 |
| 每月供款額： | $15,448.88 (3.625厘息計供300期) |
| 全期供款共： | $4,634,664.98 |
| 全期利息共： | $1,589,664.98 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $11,175.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $43,500.00 |
| 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#： | $65,250.00 | # 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 | $52,050.46 | $26,675.45 | $18,224.16 | $14,003.78 | $11,475.77 | $9,793.92 | $8,595.60 |
| 1.500 | $52,708.61 | $27,341.51 | $18,901.62 | $14,693.51 | $12,178.06 | $10,508.91 | $9,323.32 |
| 2.000 | $53,372.03 | $28,018.10 | $19,594.84 | $15,404.15 | $12,906.36 | $11,254.91 | $10,086.95 |
| 2.500 | $54,040.72 | $28,705.19 | $20,303.73 | $16,135.54 | $13,660.38 | $12,031.43 | $10,885.73 |
| 3.000 | $54,714.66 | $29,402.75 | $21,028.21 | $16,887.50 | $14,439.73 | $12,837.84 | $11,718.69 |
| 3.500 | $55,393.86 | $30,110.75 | $21,768.17 | $17,659.77 | $15,243.99 | $13,673.41 | $12,584.70 |
| 3.625 | $55,564.48 | $30,289.37 | $21,955.57 | $17,855.99 | $15,448.88 | $13,886.76 | $12,806.22 |
| 4.000 | $56,078.31 | $30,829.14 | $22,523.50 | $18,452.10 | $16,072.63 | $14,537.30 | $13,482.49 |
| 4.500 | $56,767.99 | $31,557.90 | $23,294.05 | $19,264.17 | $16,925.10 | $15,428.57 | $14,410.67 |
| 5.000 | $57,462.91 | $32,296.95 | $24,079.67 | $20,095.65 | $17,800.77 | $16,346.22 | $15,367.74 |
| 5.500 | $58,163.04 | $33,046.25 | $24,880.19 | $20,946.17 | $18,698.96 | $17,289.18 | $16,352.15 |
| 6.000 | $58,868.38 | $33,805.74 | $25,695.44 | $21,815.33 | $19,618.98 | $18,256.31 | $17,362.28 |
| 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。 |