| 樓價： | $8,060,000.00 |
| 首期： | $2,418,000.00 |
| 貸款金額： | $5,642,000.00 |
| 每月供款額： | $30,171.34 (4.125厘息計供300期) |
| 全期供款共： | $9,051,401.45 |
| 全期利息共： | $3,409,401.45 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,030.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $80,600.00 |
| 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#： | $241,800.00 | # 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 | $96,442.92 | $49,426.25 | $33,767.06 | $25,947.24 | $21,263.14 | $18,146.90 | $15,926.56 |
| 1.500 | $97,662.39 | $50,660.36 | $35,022.32 | $27,225.21 | $22,564.41 | $19,471.68 | $17,274.93 |
| 2.000 | $98,891.62 | $51,913.99 | $36,306.76 | $28,541.94 | $23,913.86 | $20,853.93 | $18,689.85 |
| 2.500 | $100,130.61 | $53,187.08 | $37,620.25 | $29,897.12 | $25,310.96 | $22,292.72 | $20,169.88 |
| 3.000 | $101,379.35 | $54,479.57 | $38,962.62 | $31,290.40 | $26,755.00 | $23,786.90 | $21,713.25 |
| 3.500 | $102,637.83 | $55,791.41 | $40,333.67 | $32,721.33 | $28,245.18 | $25,335.10 | $23,317.86 |
| 4.000 | $103,906.02 | $57,122.51 | $41,733.19 | $34,189.41 | $29,780.55 | $26,935.77 | $24,981.35 |
| 4.125 | $104,224.58 | $57,458.28 | $42,087.49 | $34,562.17 | $30,171.34 | $27,343.94 | $25,406.13 |
| 4.500 | $105,183.91 | $58,472.79 | $43,160.92 | $35,694.08 | $31,360.07 | $28,587.19 | $26,701.14 |
| 5.000 | $106,471.50 | $59,842.16 | $44,616.58 | $37,234.70 | $32,982.57 | $30,287.48 | $28,474.48 |
| 5.500 | $107,768.76 | $61,230.53 | $46,099.85 | $38,810.60 | $34,646.82 | $32,034.66 | $30,298.46 |
| 6.000 | $109,075.67 | $62,637.77 | $47,610.40 | $40,421.04 | $36,351.49 | $33,826.64 | $32,170.10 |
| 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。 |