| 樓價： | $4,628,000.00 |
| 首期： | $1,388,400.00 |
| 貸款金額： | $3,239,600.00 |
| 每月供款額： | $17,324.19 (4.125厘息計供300期) |
| 全期供款共： | $5,197,256.32 |
| 全期利息共： | $1,957,656.32 |
| 買賣合約： | $2,000.00 |
| 轉名契*： | $11,314.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $46,280.00 |
| 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#： | $80,300.00 | # 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 | $55,376.90 | $28,380.23 | $19,388.83 | $14,898.74 | $12,209.16 | $10,419.83 | $9,144.93 |
| 1.500 | $56,077.11 | $29,088.85 | $20,109.59 | $15,632.54 | $12,956.34 | $11,180.51 | $9,919.15 |
| 2.000 | $56,782.93 | $29,808.68 | $20,847.11 | $16,388.60 | $13,731.19 | $11,974.19 | $10,731.59 |
| 2.500 | $57,494.35 | $30,539.68 | $21,601.30 | $17,166.73 | $14,533.39 | $12,800.34 | $11,581.41 |
| 3.000 | $58,211.37 | $31,281.82 | $22,372.08 | $17,966.74 | $15,362.55 | $13,658.28 | $12,467.61 |
| 3.500 | $58,933.98 | $32,035.07 | $23,159.33 | $18,788.38 | $16,218.20 | $14,547.25 | $13,388.96 |
| 4.000 | $59,662.16 | $32,799.37 | $23,962.93 | $19,631.34 | $17,099.80 | $15,466.35 | $14,344.13 |
| 4.125 | $59,845.08 | $32,992.18 | $24,166.37 | $19,845.38 | $17,324.19 | $15,700.71 | $14,588.03 |
| 4.500 | $60,395.93 | $33,574.70 | $24,782.72 | $20,495.31 | $18,006.75 | $16,414.58 | $15,331.63 |
| 5.000 | $61,135.25 | $34,360.98 | $25,618.55 | $21,379.93 | $18,938.38 | $17,390.87 | $16,349.86 |
| 5.500 | $61,880.12 | $35,158.17 | $26,470.24 | $22,284.80 | $19,893.98 | $18,394.09 | $17,397.18 |
| 6.000 | $62,630.54 | $35,966.20 | $27,337.59 | $23,209.50 | $20,872.79 | $19,423.04 | $18,471.87 |
| 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。 |