| 樓價： | $4,717,000.00 |
| 首期： | $1,415,100.00 |
| 貸款金額： | $3,301,900.00 |
| 每月供款額： | $17,657.35 (4.125厘息計供300期) |
| 全期供款共： | $5,297,203.55 |
| 全期利息共： | $1,995,303.55 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $11,358.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $47,170.00 |
| 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#： | $89,200.00 | # 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 | $56,441.84 | $28,926.00 | $19,761.69 | $15,185.25 | $12,443.95 | $10,620.22 | $9,320.79 |
| 1.500 | $57,155.52 | $29,648.26 | $20,496.31 | $15,933.17 | $13,205.50 | $11,395.52 | $10,109.90 |
| 2.000 | $57,874.91 | $30,381.92 | $21,248.01 | $16,703.76 | $13,995.25 | $12,204.47 | $10,937.97 |
| 2.500 | $58,600.01 | $31,126.98 | $22,016.71 | $17,496.86 | $14,812.88 | $13,046.50 | $11,804.13 |
| 3.000 | $59,330.82 | $31,883.39 | $22,802.32 | $18,312.26 | $15,657.98 | $13,920.94 | $12,707.37 |
| 3.500 | $60,067.32 | $32,651.12 | $23,604.71 | $19,149.69 | $16,530.09 | $14,827.01 | $13,646.44 |
| 4.000 | $60,809.51 | $33,430.13 | $24,423.76 | $20,008.86 | $17,428.64 | $15,763.78 | $14,619.98 |
| 4.125 | $60,995.95 | $33,626.64 | $24,631.10 | $20,227.02 | $17,657.35 | $16,002.65 | $14,868.57 |
| 4.500 | $61,557.39 | $34,220.37 | $25,259.31 | $20,889.45 | $18,353.03 | $16,730.24 | $15,626.46 |
| 5.000 | $62,310.93 | $35,021.77 | $26,111.21 | $21,791.08 | $19,302.58 | $17,725.31 | $16,664.28 |
| 5.500 | $63,070.13 | $35,834.29 | $26,979.28 | $22,713.35 | $20,276.55 | $18,747.83 | $17,731.74 |
| 6.000 | $63,834.98 | $36,657.86 | $27,863.31 | $23,655.84 | $21,274.19 | $19,796.56 | $18,827.09 |
| 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。 |