| 樓價： | $5,960,000.00 |
| 首期： | $1,788,000.00 |
| 貸款金額： | $4,172,000.00 |
| 每月供款額： | $22,310.32 (4.125厘息計供300期) |
| 全期供款共： | $6,693,095.86 |
| 全期利息共： | $2,521,095.86 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,980.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $59,600.00 |
| 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#： | $134,100.00 | # 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 | $71,315.11 | $36,548.44 | $24,969.19 | $19,186.79 | $15,723.12 | $13,418.80 | $11,776.96 |
| 1.500 | $72,216.85 | $37,461.01 | $25,897.40 | $20,131.79 | $16,685.34 | $14,398.42 | $12,774.01 |
| 2.000 | $73,125.81 | $38,388.01 | $26,847.18 | $21,105.45 | $17,683.20 | $15,420.52 | $13,820.28 |
| 2.500 | $74,041.99 | $39,329.40 | $27,818.45 | $22,107.55 | $18,716.29 | $16,484.44 | $14,914.70 |
| 3.000 | $74,965.38 | $40,285.14 | $28,811.07 | $23,137.81 | $19,784.10 | $17,589.32 | $16,055.95 |
| 3.500 | $75,895.96 | $41,255.18 | $29,824.90 | $24,195.92 | $20,886.02 | $18,734.14 | $17,242.49 |
| 4.000 | $76,833.73 | $42,239.47 | $30,859.78 | $25,281.50 | $22,021.35 | $19,917.77 | $18,472.56 |
| 4.125 | $77,069.29 | $42,487.76 | $31,121.77 | $25,557.14 | $22,310.32 | $20,219.59 | $18,786.66 |
| 4.500 | $77,778.68 | $43,237.94 | $31,915.52 | $26,394.13 | $23,189.33 | $21,138.91 | $19,744.27 |
| 5.000 | $78,730.79 | $44,250.53 | $32,991.91 | $27,533.35 | $24,389.10 | $22,396.20 | $21,055.57 |
| 5.500 | $79,690.05 | $45,277.16 | $34,088.72 | $28,698.66 | $25,619.73 | $23,688.16 | $22,404.32 |
| 6.000 | $80,656.45 | $46,317.75 | $35,205.71 | $29,889.50 | $26,880.25 | $25,013.25 | $23,788.31 |
| 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。 |