| 樓價： | $3,980,000.00 |
| 首期： | $1,194,000.00 |
| 貸款金額： | $2,786,000.00 |
| 每月供款額： | $14,898.50 (4.125厘息計供300期) |
| 全期供款共： | $4,469,550.59 |
| 全期利息共： | $1,683,550.59 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $10,990.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $39,800.00 |
| 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#： | $59,700.00 | # 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 | $47,623.18 | $24,406.51 | $16,674.06 | $12,812.66 | $10,499.67 | $8,960.88 | $7,864.48 |
| 1.500 | $48,225.35 | $25,015.91 | $17,293.90 | $13,443.72 | $11,142.23 | $9,615.05 | $8,530.30 |
| 2.000 | $48,832.34 | $25,634.95 | $17,928.15 | $14,093.91 | $11,808.58 | $10,297.60 | $9,228.98 |
| 2.500 | $49,444.15 | $26,263.59 | $18,576.75 | $14,763.09 | $12,498.46 | $11,008.07 | $9,959.82 |
| 3.000 | $50,060.77 | $26,901.82 | $19,239.60 | $15,451.09 | $13,211.53 | $11,745.89 | $10,721.93 |
| 3.500 | $50,682.20 | $27,549.60 | $19,916.63 | $16,157.68 | $13,947.37 | $12,510.39 | $11,514.28 |
| 4.000 | $51,308.43 | $28,206.90 | $20,607.71 | $16,882.61 | $14,705.53 | $13,300.79 | $12,335.70 |
| 4.125 | $51,465.74 | $28,372.70 | $20,782.66 | $17,066.68 | $14,898.50 | $13,502.34 | $12,545.46 |
| 4.500 | $51,939.45 | $28,873.66 | $21,312.71 | $17,625.61 | $15,485.49 | $14,116.25 | $13,184.93 |
| 5.000 | $52,575.26 | $29,549.85 | $22,031.51 | $18,386.37 | $16,286.68 | $14,955.85 | $14,060.60 |
| 5.500 | $53,215.84 | $30,235.42 | $22,763.95 | $19,164.54 | $17,108.48 | $15,818.60 | $14,961.27 |
| 6.000 | $53,861.19 | $30,930.31 | $23,509.85 | $19,959.77 | $17,950.24 | $16,703.48 | $15,885.49 |
| 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。 |