| 樓價： | $7,250,000.00 |
| 首期： | $2,175,000.00 |
| 貸款金額： | $5,075,000.00 |
| 每月供款額： | $27,139.23 (4.125厘息計供300期) |
| 全期供款共： | $8,141,769.29 |
| 全期利息共： | $3,066,769.29 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,625.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $72,500.00 |
| 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#： | $217,500.00 | # 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 | $86,750.77 | $44,459.09 | $30,373.60 | $23,339.64 | $19,126.28 | $16,323.21 | $14,326.00 |
| 1.500 | $87,847.68 | $45,569.19 | $31,502.71 | $24,489.18 | $20,296.77 | $17,514.85 | $15,538.86 |
| 2.000 | $88,953.38 | $46,696.83 | $32,658.07 | $25,673.58 | $21,510.61 | $18,758.19 | $16,811.59 |
| 2.500 | $90,067.86 | $47,841.98 | $33,839.55 | $26,892.57 | $22,767.30 | $20,052.39 | $18,142.88 |
| 3.000 | $91,191.11 | $49,004.58 | $35,047.02 | $28,145.83 | $24,066.22 | $21,396.40 | $19,531.15 |
| 3.500 | $92,323.11 | $50,184.58 | $36,280.29 | $29,432.96 | $25,406.65 | $22,789.02 | $20,974.50 |
| 4.000 | $93,463.85 | $51,381.91 | $37,539.16 | $30,753.50 | $26,787.72 | $24,228.83 | $22,470.82 |
| 4.125 | $93,750.40 | $51,683.94 | $37,857.85 | $31,088.80 | $27,139.23 | $24,595.97 | $22,852.91 |
| 4.500 | $94,613.32 | $52,596.49 | $38,823.41 | $32,106.96 | $28,208.50 | $25,714.28 | $24,017.78 |
| 5.000 | $95,771.51 | $53,828.25 | $40,132.78 | $33,492.75 | $29,667.94 | $27,243.70 | $25,612.90 |
| 5.500 | $96,938.40 | $55,077.09 | $41,466.99 | $34,910.28 | $31,164.94 | $28,815.29 | $27,253.58 |
| 6.000 | $98,113.97 | $56,342.90 | $42,825.73 | $36,358.88 | $32,698.30 | $30,427.19 | $28,937.13 |
| 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。 |