| 樓價： | $4,120,000.00 |
| 首期： | $1,236,000.00 |
| 貸款金額： | $2,884,000.00 |
| 每月供款額： | $15,422.57 (4.125厘息計供300期) |
| 全期供款共： | $4,626,770.96 |
| 全期利息共： | $1,742,770.96 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $11,060.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $41,200.00 |
| 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#： | $61,800.00 | # 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 | $49,298.37 | $25,265.03 | $17,260.58 | $13,263.35 | $10,869.00 | $9,276.08 | $8,141.12 |
| 1.500 | $49,921.72 | $25,895.87 | $17,902.23 | $13,916.61 | $11,534.16 | $9,953.27 | $8,830.36 |
| 2.000 | $50,550.06 | $26,536.68 | $18,558.79 | $14,589.68 | $12,223.96 | $10,659.83 | $9,553.62 |
| 2.500 | $51,183.39 | $27,187.44 | $19,230.20 | $15,282.40 | $12,938.11 | $11,395.29 | $10,310.16 |
| 3.000 | $51,821.70 | $27,848.12 | $19,916.37 | $15,994.59 | $13,676.25 | $12,159.06 | $11,099.08 |
| 3.500 | $52,464.99 | $28,518.68 | $20,617.21 | $16,726.04 | $14,437.98 | $12,950.45 | $11,919.30 |
| 4.000 | $53,113.25 | $29,199.10 | $21,332.60 | $17,476.47 | $15,222.81 | $13,768.66 | $12,769.62 |
| 4.125 | $53,276.09 | $29,370.74 | $21,513.71 | $17,667.02 | $15,422.57 | $13,977.30 | $12,986.75 |
| 4.500 | $53,766.47 | $29,889.32 | $22,062.41 | $18,245.61 | $16,030.21 | $14,612.80 | $13,648.72 |
| 5.000 | $54,424.64 | $30,589.29 | $22,806.49 | $19,033.12 | $16,859.58 | $15,481.94 | $14,555.19 |
| 5.500 | $55,087.75 | $31,298.98 | $23,564.69 | $19,838.67 | $17,710.28 | $16,375.03 | $15,487.55 |
| 6.000 | $55,755.80 | $32,018.31 | $24,336.83 | $20,661.87 | $18,581.65 | $17,291.04 | $16,444.27 |
| 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。 |