| 樓價： | $8,290,000.00 |
| 首期： | $2,487,000.00 |
| 貸款金額： | $5,803,000.00 |
| 每月供款額： | $29,051.19 (3.5厘息計供300期) |
| 全期供款共： | $8,715,355.73 |
| 全期利息共： | $2,912,355.73 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,145.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $82,900.00 |
| 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#： | $248,700.00 | # 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 | $99,195.02 | $50,836.67 | $34,730.64 | $26,687.67 | $21,869.91 | $18,664.74 | $16,381.04 |
| 1.500 | $100,449.28 | $52,106.01 | $36,021.72 | $28,002.11 | $23,208.31 | $20,027.33 | $17,767.88 |
| 2.000 | $101,713.59 | $53,395.41 | $37,342.81 | $29,356.41 | $24,596.27 | $21,449.02 | $19,223.18 |
| 2.500 | $102,987.94 | $54,704.82 | $38,693.78 | $30,750.26 | $26,033.23 | $22,928.87 | $20,745.45 |
| 3.000 | $104,272.31 | $56,034.20 | $40,074.45 | $32,183.30 | $27,518.48 | $24,465.68 | $22,332.86 |
| 3.500 | $105,566.70 | $57,383.47 | $41,484.63 | $33,655.06 | $29,051.19 | $26,058.06 | $23,983.26 |
| 4.000 | $106,871.08 | $58,752.55 | $42,924.09 | $35,165.04 | $30,630.37 | $27,704.41 | $25,694.22 |
| 4.500 | $108,185.44 | $60,141.37 | $44,392.56 | $36,712.64 | $32,254.96 | $29,402.95 | $27,463.09 |
| 5.000 | $109,509.77 | $61,549.82 | $45,889.75 | $38,297.23 | $33,923.76 | $31,151.76 | $29,287.03 |
| 5.500 | $110,844.04 | $62,977.80 | $47,415.35 | $39,918.10 | $35,635.50 | $32,948.80 | $31,163.05 |
| 6.000 | $112,188.25 | $64,425.20 | $48,969.01 | $41,574.49 | $37,388.81 | $34,791.92 | $33,088.11 |
| 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。 |