| 樓價： | $4,650,000.00 |
| 首期： | $1,395,000.00 |
| 貸款金額： | $3,255,000.00 |
| 每月供款額： | $16,514.32 (3.625厘息計供300期) |
| 全期供款共： | $4,954,297.05 |
| 全期利息共： | $1,699,297.05 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $11,325.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $46,500.00 |
| 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#： | $82,500.00 | # 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 | $55,640.15 | $28,515.14 | $19,481.00 | $14,969.56 | $12,267.20 | $10,469.37 | $9,188.40 |
| 1.500 | $56,343.69 | $29,227.13 | $20,205.19 | $15,706.85 | $13,017.93 | $11,233.66 | $9,966.30 |
| 2.000 | $57,052.86 | $29,950.38 | $20,946.21 | $16,466.50 | $13,796.46 | $12,031.11 | $10,782.60 |
| 2.500 | $57,767.66 | $30,684.85 | $21,703.99 | $17,248.34 | $14,602.47 | $12,861.19 | $11,636.47 |
| 3.000 | $58,488.09 | $31,430.52 | $22,478.43 | $18,052.15 | $15,435.58 | $13,723.21 | $12,526.87 |
| 3.500 | $59,214.13 | $32,187.35 | $23,269.43 | $18,877.69 | $16,295.30 | $14,616.40 | $13,452.61 |
| 3.625 | $59,396.52 | $32,378.30 | $23,469.75 | $19,087.43 | $16,514.32 | $14,844.47 | $13,689.41 |
| 4.000 | $59,945.78 | $32,955.29 | $24,076.84 | $19,724.66 | $17,181.09 | $15,539.87 | $14,412.32 |
| 4.500 | $60,683.03 | $33,734.30 | $24,900.53 | $20,592.74 | $18,092.35 | $16,492.61 | $15,404.51 |
| 5.000 | $61,425.87 | $34,524.33 | $25,740.33 | $21,481.56 | $19,028.41 | $17,473.54 | $16,427.58 |
| 5.500 | $62,174.28 | $35,325.30 | $26,596.07 | $22,390.73 | $19,988.55 | $18,481.53 | $17,479.88 |
| 6.000 | $62,928.27 | $36,137.17 | $27,467.54 | $23,319.83 | $20,972.01 | $19,515.37 | $18,559.67 |
| 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。 |