| 樓價： | $4,680,000.00 |
| 首期： | $1,404,000.00 |
| 貸款金額： | $3,276,000.00 |
| 每月供款額： | $17,518.84 (4.125厘息計供300期) |
| 全期供款共： | $5,255,652.46 |
| 全期利息共： | $1,979,652.46 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $11,340.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $46,800.00 |
| 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#： | $85,500.00 | # 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 | $55,999.12 | $28,699.11 | $19,606.68 | $15,066.14 | $12,346.34 | $10,536.91 | $9,247.68 |
| 1.500 | $56,707.19 | $29,415.70 | $20,335.54 | $15,808.19 | $13,101.91 | $11,306.14 | $10,030.60 |
| 2.000 | $57,420.94 | $30,143.61 | $21,081.35 | $16,572.74 | $13,885.47 | $12,108.73 | $10,852.17 |
| 2.500 | $58,140.36 | $30,882.82 | $21,844.01 | $17,359.62 | $14,696.68 | $12,944.16 | $11,711.54 |
| 3.000 | $58,865.43 | $31,633.30 | $22,623.45 | $18,168.62 | $15,535.16 | $13,811.75 | $12,607.69 |
| 3.500 | $59,596.16 | $32,395.01 | $23,419.55 | $18,999.48 | $16,400.43 | $14,710.70 | $13,539.40 |
| 4.000 | $60,332.53 | $33,167.91 | $24,232.18 | $19,851.92 | $17,291.93 | $15,640.13 | $14,505.30 |
| 4.125 | $60,517.50 | $33,362.87 | $24,437.90 | $20,068.36 | $17,518.84 | $15,877.13 | $14,751.94 |
| 4.500 | $61,074.53 | $33,951.94 | $25,061.18 | $20,725.59 | $18,209.07 | $16,599.01 | $15,503.89 |
| 5.000 | $61,822.16 | $34,747.06 | $25,906.40 | $21,620.15 | $19,151.17 | $17,586.28 | $16,533.57 |
| 5.500 | $62,575.41 | $35,553.21 | $26,767.65 | $22,535.19 | $20,117.51 | $18,600.77 | $17,592.65 |
| 6.000 | $63,334.26 | $36,370.32 | $27,644.75 | $23,470.28 | $21,107.31 | $19,641.28 | $18,679.41 |
| 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。 |