| 樓價： | $5,226,000.00 |
| 首期： | $1,567,800.00 |
| 貸款金額： | $3,658,200.00 |
| 每月供款額： | $19,562.71 (4.125厘息計供300期) |
| 全期供款共： | $5,868,811.91 |
| 全期利息共： | $2,210,611.91 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,613.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $52,260.00 |
| 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#： | $117,585.00 | # 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 | $62,532.35 | $32,047.34 | $21,894.13 | $16,823.85 | $13,786.75 | $11,766.22 | $10,326.58 |
| 1.500 | $63,323.03 | $32,847.53 | $22,708.02 | $17,652.48 | $14,630.47 | $12,625.19 | $11,200.84 |
| 2.000 | $64,120.05 | $33,660.36 | $23,540.84 | $18,506.22 | $15,505.44 | $13,521.42 | $12,118.25 |
| 2.500 | $64,923.40 | $34,485.82 | $24,392.48 | $19,384.91 | $16,411.30 | $14,454.31 | $13,077.89 |
| 3.000 | $65,733.06 | $35,323.85 | $25,262.86 | $20,288.29 | $17,347.60 | $15,423.12 | $14,078.59 |
| 3.500 | $66,549.04 | $36,174.43 | $26,151.83 | $21,216.09 | $18,313.81 | $16,426.95 | $15,119.00 |
| 4.000 | $67,371.32 | $37,037.50 | $27,059.26 | $22,167.97 | $19,309.33 | $17,464.81 | $16,197.59 |
| 4.125 | $67,577.87 | $37,255.21 | $27,288.99 | $22,409.67 | $19,562.71 | $17,729.46 | $16,473.00 |
| 4.500 | $68,199.89 | $37,913.00 | $27,984.98 | $23,143.58 | $20,333.46 | $18,535.56 | $17,312.68 |
| 5.000 | $69,034.75 | $38,800.89 | $28,928.81 | $24,142.50 | $21,385.47 | $19,638.01 | $18,462.48 |
| 5.500 | $69,875.87 | $39,701.08 | $29,890.55 | $25,164.29 | $22,464.55 | $20,770.86 | $19,645.13 |
| 6.000 | $70,723.25 | $40,613.52 | $30,869.97 | $26,208.48 | $23,569.83 | $21,932.76 | $20,858.68 |
| 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。 |