| 樓價： | $6,572,000.00 |
| 首期： | $1,971,600.00 |
| 貸款金額： | $4,600,400.00 |
| 每月供款額： | $24,601.24 (4.125厘息計供300期) |
| 全期供款共： | $7,380,373.49 |
| 全期利息共： | $2,779,973.49 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,286.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $65,720.00 |
| 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#： | $192,200.00 | # 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 | $78,638.08 | $40,301.40 | $27,533.14 | $21,156.98 | $17,337.64 | $14,796.70 | $12,986.27 |
| 1.500 | $79,632.41 | $41,307.68 | $28,556.66 | $22,199.02 | $18,398.67 | $15,876.91 | $14,085.71 |
| 2.000 | $80,634.71 | $42,329.87 | $29,603.97 | $23,272.66 | $19,498.99 | $17,003.97 | $15,239.41 |
| 2.500 | $81,644.96 | $43,367.93 | $30,674.97 | $24,377.65 | $20,638.16 | $18,177.14 | $16,446.21 |
| 3.000 | $82,663.16 | $44,421.80 | $31,769.52 | $25,513.71 | $21,815.62 | $19,395.47 | $17,704.65 |
| 3.500 | $83,689.30 | $45,491.45 | $32,887.46 | $26,680.47 | $23,030.69 | $20,657.85 | $19,013.02 |
| 4.000 | $84,723.37 | $46,576.81 | $34,028.60 | $27,877.52 | $24,282.61 | $21,963.01 | $20,369.41 |
| 4.125 | $84,983.12 | $46,850.60 | $34,317.49 | $28,181.46 | $24,601.24 | $22,295.83 | $20,715.76 |
| 4.500 | $85,765.35 | $47,677.81 | $35,192.75 | $29,104.40 | $25,570.52 | $23,309.55 | $21,771.70 |
| 5.000 | $86,815.22 | $48,794.38 | $36,379.67 | $30,360.60 | $26,893.48 | $24,695.94 | $23,217.65 |
| 5.500 | $87,872.99 | $49,926.43 | $37,589.11 | $31,645.57 | $28,250.48 | $26,120.57 | $24,704.90 |
| 6.000 | $88,938.62 | $51,073.87 | $38,820.79 | $32,958.69 | $29,640.44 | $27,581.72 | $26,231.01 |
| 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。 |