| 樓價： | $7,500,000.00 |
| 首期： | $2,250,000.00 |
| 貸款金額： | $5,250,000.00 |
| 每月供款額： | $28,075.07 (4.125厘息計供300期) |
| 全期供款共： | $8,422,519.96 |
| 全期利息共： | $3,172,519.96 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,750.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $75,000.00 |
| 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#： | $225,000.00 | # 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 | $89,742.17 | $45,992.16 | $31,420.96 | $24,144.45 | $19,785.80 | $16,886.07 | $14,820.00 |
| 1.500 | $90,876.91 | $47,140.54 | $32,589.01 | $25,333.63 | $20,996.66 | $18,118.81 | $16,074.68 |
| 2.000 | $92,020.74 | $48,307.06 | $33,784.21 | $26,558.88 | $22,252.35 | $19,405.02 | $17,391.30 |
| 2.500 | $93,173.65 | $49,491.70 | $35,006.43 | $27,819.90 | $23,552.38 | $20,743.85 | $18,768.50 |
| 3.000 | $94,335.63 | $50,694.39 | $36,255.54 | $29,116.37 | $24,896.09 | $22,134.21 | $20,204.63 |
| 3.500 | $95,506.66 | $51,915.08 | $37,531.33 | $30,447.89 | $26,282.74 | $23,574.85 | $21,697.76 |
| 4.000 | $96,686.74 | $53,153.70 | $38,833.62 | $31,813.97 | $27,711.43 | $25,064.30 | $23,245.67 |
| 4.125 | $96,983.17 | $53,466.14 | $39,163.30 | $32,160.83 | $28,075.07 | $25,444.11 | $23,640.94 |
| 4.500 | $97,875.85 | $54,410.16 | $40,162.15 | $33,214.09 | $29,181.21 | $26,600.98 | $24,845.98 |
| 5.000 | $99,073.98 | $55,684.40 | $41,516.67 | $34,647.68 | $30,690.98 | $28,183.14 | $26,496.10 |
| 5.500 | $100,281.10 | $56,976.30 | $42,896.88 | $36,114.08 | $32,239.59 | $29,808.92 | $28,193.35 |
| 6.000 | $101,497.21 | $58,285.76 | $44,302.48 | $37,612.63 | $33,825.82 | $31,476.40 | $29,934.96 |
| 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。 |