| 樓價： | $4,132,000.00 |
| 首期： | $1,239,600.00 |
| 貸款金額： | $2,892,400.00 |
| 每月供款額： | $14,095.13 (3.25厘息計供300期) |
| 全期供款共： | $4,228,540.35 |
| 全期利息共： | $1,336,140.35 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $11,066.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $41,320.00 |
| 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#： | $26,500.00 | # 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 | $49,441.96 | $25,338.62 | $17,310.86 | $13,301.98 | $10,900.66 | $9,303.10 | $8,164.83 |
| 1.500 | $50,067.12 | $25,971.29 | $17,954.37 | $13,957.14 | $11,567.76 | $9,982.26 | $8,856.08 |
| 2.000 | $50,697.29 | $26,613.97 | $18,612.85 | $14,632.17 | $12,259.56 | $10,690.87 | $9,581.44 |
| 2.500 | $51,332.47 | $27,266.63 | $19,286.21 | $15,326.91 | $12,975.79 | $11,428.48 | $10,340.19 |
| 3.000 | $51,972.64 | $27,929.23 | $19,974.38 | $16,041.18 | $13,716.09 | $12,194.48 | $11,131.41 |
| 3.250 | $52,294.60 | $28,264.25 | $20,323.99 | $16,405.57 | $14,095.13 | $12,587.91 | $11,538.86 |
| 3.500 | $52,617.80 | $28,601.75 | $20,677.26 | $16,774.75 | $14,480.04 | $12,988.17 | $11,954.02 |
| 4.000 | $53,267.95 | $29,284.14 | $21,394.73 | $17,527.38 | $15,267.15 | $13,808.76 | $12,806.82 |
| 4.500 | $53,923.07 | $29,976.37 | $22,126.67 | $18,298.75 | $16,076.90 | $14,655.37 | $13,688.48 |
| 5.000 | $54,583.16 | $30,678.39 | $22,872.91 | $19,088.56 | $16,908.68 | $15,527.03 | $14,597.59 |
| 5.500 | $55,248.20 | $31,390.14 | $23,633.32 | $19,896.45 | $17,761.87 | $16,422.73 | $15,532.66 |
| 6.000 | $55,918.20 | $32,111.57 | $24,407.71 | $20,722.05 | $18,635.77 | $17,341.40 | $16,492.17 |
| 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。 |