| 樓價： | $5,860,000.00 |
| 首期： | $1,758,000.00 |
| 貸款金額： | $4,102,000.00 |
| 每月供款額： | $21,935.99 (4.125厘息計供300期) |
| 全期供款共： | $6,580,795.60 |
| 全期利息共： | $2,478,795.60 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,930.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $58,600.00 |
| 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#： | $131,850.00 | # 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 | $70,118.55 | $35,935.21 | $24,550.24 | $18,864.86 | $15,459.31 | $13,193.65 | $11,579.36 |
| 1.500 | $71,005.16 | $36,832.47 | $25,462.88 | $19,794.01 | $16,405.39 | $14,156.83 | $12,559.69 |
| 2.000 | $71,898.87 | $37,743.92 | $26,396.73 | $20,751.33 | $17,386.50 | $15,161.79 | $13,588.40 |
| 2.500 | $72,799.68 | $38,669.51 | $27,351.69 | $21,736.62 | $18,402.26 | $16,207.86 | $14,664.45 |
| 3.000 | $73,707.57 | $39,609.22 | $28,327.66 | $22,749.59 | $19,452.15 | $17,294.20 | $15,786.55 |
| 3.500 | $74,622.54 | $40,562.98 | $29,324.48 | $23,789.95 | $20,535.58 | $18,419.81 | $16,953.18 |
| 4.000 | $75,544.57 | $41,530.76 | $30,342.00 | $24,857.31 | $21,651.87 | $19,583.58 | $18,162.62 |
| 4.125 | $75,776.19 | $41,774.88 | $30,599.59 | $25,128.33 | $21,935.99 | $19,880.33 | $18,471.45 |
| 4.500 | $76,473.66 | $42,512.48 | $31,380.02 | $25,951.28 | $22,800.25 | $20,784.23 | $19,412.99 |
| 5.000 | $77,409.80 | $43,508.07 | $32,438.35 | $27,071.38 | $23,979.88 | $22,020.42 | $20,702.29 |
| 5.500 | $78,352.97 | $44,517.48 | $33,516.76 | $28,217.14 | $25,189.87 | $23,290.70 | $22,028.41 |
| 6.000 | $79,303.15 | $45,540.61 | $34,615.01 | $29,388.00 | $26,429.24 | $24,593.56 | $23,389.18 |
| 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。 |