| 樓價： | $5,080,000.00 |
| 首期： | $1,524,000.00 |
| 貸款金額： | $3,556,000.00 |
| 每月供款額： | $17,328.96 (3.25厘息計供300期) |
| 全期供款共： | $5,198,689.49 |
| 全期利息共： | $1,642,689.49 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,540.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $50,800.00 |
| 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#： | $114,300.00 | # 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 | $60,785.37 | $31,152.03 | $21,282.46 | $16,353.84 | $13,401.58 | $11,437.50 | $10,038.08 |
| 1.500 | $61,553.96 | $31,929.86 | $22,073.62 | $17,159.31 | $14,221.74 | $12,272.47 | $10,887.92 |
| 2.000 | $62,328.71 | $32,719.98 | $22,883.17 | $17,989.21 | $15,072.26 | $13,143.67 | $11,779.70 |
| 2.500 | $63,109.62 | $33,522.38 | $23,711.02 | $18,843.35 | $15,952.81 | $14,050.50 | $12,712.53 |
| 3.000 | $63,896.66 | $34,337.00 | $24,557.08 | $19,721.49 | $16,862.95 | $14,992.24 | $13,685.27 |
| 3.250 | $64,292.49 | $34,748.89 | $24,986.90 | $20,169.48 | $17,328.96 | $15,475.94 | $14,186.21 |
| 3.500 | $64,689.85 | $35,163.81 | $25,421.22 | $20,623.37 | $17,802.17 | $15,968.03 | $14,696.61 |
| 4.000 | $65,489.15 | $36,002.77 | $26,303.30 | $21,548.66 | $18,769.88 | $16,976.89 | $15,745.07 |
| 4.500 | $66,294.58 | $36,853.82 | $27,203.16 | $22,497.01 | $19,765.40 | $18,017.73 | $16,829.01 |
| 5.000 | $67,106.11 | $37,716.90 | $28,120.62 | $23,468.03 | $20,788.02 | $19,089.38 | $17,946.69 |
| 5.500 | $67,923.73 | $38,591.94 | $29,055.49 | $24,461.27 | $21,836.95 | $20,190.58 | $19,096.30 |
| 6.000 | $68,747.44 | $39,478.89 | $30,007.55 | $25,476.29 | $22,911.36 | $21,320.02 | $20,275.95 |
| 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。 |