| 樓價： | $7,580,000.00 |
| 首期： | $2,274,000.00 |
| 貸款金額： | $5,306,000.00 |
| 每月供款額： | $28,374.53 (4.125厘息計供300期) |
| 全期供款共： | $8,512,360.17 |
| 全期利息共： | $3,206,360.17 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,790.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $75,800.00 |
| 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#： | $227,400.00 | # 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 | $90,699.42 | $46,482.75 | $31,756.12 | $24,401.99 | $19,996.85 | $17,066.19 | $14,978.08 |
| 1.500 | $91,846.27 | $47,643.37 | $32,936.62 | $25,603.86 | $21,220.62 | $18,312.08 | $16,246.15 |
| 2.000 | $93,002.29 | $48,822.34 | $34,144.57 | $26,842.17 | $22,489.71 | $19,612.01 | $17,576.80 |
| 2.500 | $94,167.50 | $50,019.61 | $35,379.84 | $28,116.65 | $23,803.60 | $20,965.11 | $18,968.70 |
| 3.000 | $95,341.87 | $51,235.13 | $36,642.26 | $29,426.95 | $25,161.65 | $22,370.31 | $20,420.15 |
| 3.500 | $96,525.40 | $52,468.84 | $37,931.67 | $30,772.66 | $26,563.09 | $23,826.31 | $21,929.20 |
| 4.000 | $97,718.07 | $53,720.67 | $39,247.84 | $32,153.32 | $28,007.02 | $25,331.66 | $23,493.63 |
| 4.125 | $98,017.66 | $54,036.45 | $39,581.04 | $32,503.88 | $28,374.53 | $25,715.51 | $23,893.11 |
| 4.500 | $98,919.86 | $54,990.54 | $40,590.54 | $33,568.38 | $29,492.47 | $26,884.72 | $25,111.00 |
| 5.000 | $100,130.77 | $56,278.36 | $41,959.51 | $35,017.25 | $31,018.35 | $28,483.76 | $26,778.73 |
| 5.500 | $101,350.77 | $57,584.04 | $43,354.45 | $36,499.30 | $32,583.48 | $30,126.88 | $28,494.08 |
| 6.000 | $102,579.84 | $58,907.48 | $44,775.04 | $38,013.83 | $34,186.63 | $31,812.15 | $30,254.27 |
| 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。 |