| 樓價： | $4,615,000.00 |
| 首期： | $1,384,500.00 |
| 貸款金額： | $3,230,500.00 |
| 每月供款額： | $17,275.52 (4.125厘息計供300期) |
| 全期供款共： | $5,182,657.28 |
| 全期利息共： | $1,952,157.28 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $11,307.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $46,150.00 |
| 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#： | $79,000.00 | # 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 | $55,221.35 | $28,300.51 | $19,334.37 | $14,856.89 | $12,174.86 | $10,390.56 | $9,119.24 |
| 1.500 | $55,919.59 | $29,007.14 | $20,053.10 | $15,588.63 | $12,919.94 | $11,149.11 | $9,891.29 |
| 2.000 | $56,623.43 | $29,724.95 | $20,788.55 | $16,342.56 | $13,692.61 | $11,940.56 | $10,701.44 |
| 2.500 | $57,332.85 | $30,453.89 | $21,540.63 | $17,118.51 | $14,492.56 | $12,764.38 | $11,548.88 |
| 3.000 | $58,047.86 | $31,193.95 | $22,309.24 | $17,916.28 | $15,319.40 | $13,619.92 | $12,432.59 |
| 3.500 | $58,768.43 | $31,945.08 | $23,094.28 | $18,735.60 | $16,172.64 | $14,506.39 | $13,351.35 |
| 4.000 | $59,494.57 | $32,707.24 | $23,895.62 | $19,576.19 | $17,051.77 | $15,422.90 | $14,303.84 |
| 4.125 | $59,676.98 | $32,899.50 | $24,098.48 | $19,789.63 | $17,275.52 | $15,656.61 | $14,547.06 |
| 4.500 | $60,226.27 | $33,480.39 | $24,713.11 | $20,437.74 | $17,956.17 | $16,368.47 | $15,288.56 |
| 5.000 | $60,963.52 | $34,264.46 | $25,546.59 | $21,319.87 | $18,885.18 | $17,342.02 | $16,303.94 |
| 5.500 | $61,706.30 | $35,059.41 | $26,395.88 | $22,222.20 | $19,838.10 | $18,342.42 | $17,348.31 |
| 6.000 | $62,454.62 | $35,865.17 | $27,260.79 | $23,144.31 | $20,814.16 | $19,368.48 | $18,419.98 |
| 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。 |