| 樓價： | $5,389,000.00 |
| 首期： | $1,616,700.00 |
| 貸款金額： | $3,772,300.00 |
| 每月供款額： | $20,172.87 (4.125厘息計供300期) |
| 全期供款共： | $6,051,861.34 |
| 全期利息共： | $2,279,561.34 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,694.50 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $53,890.00 |
| 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#： | $121,253.00 | # 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 | $64,482.74 | $33,046.90 | $22,577.01 | $17,348.59 | $14,216.76 | $12,133.21 | $10,648.66 |
| 1.500 | $65,298.09 | $33,872.05 | $23,416.29 | $18,203.06 | $15,086.80 | $13,018.97 | $11,550.20 |
| 2.000 | $66,119.97 | $34,710.24 | $24,275.08 | $19,083.44 | $15,989.06 | $13,943.16 | $12,496.23 |
| 2.500 | $66,948.37 | $35,561.44 | $25,153.29 | $19,989.53 | $16,923.17 | $14,905.15 | $13,485.79 |
| 3.000 | $67,783.29 | $36,425.61 | $26,050.81 | $20,921.09 | $17,888.67 | $15,904.17 | $14,517.70 |
| 3.500 | $68,624.72 | $37,302.72 | $26,967.51 | $21,877.82 | $18,885.02 | $16,939.31 | $15,590.56 |
| 4.000 | $69,472.65 | $38,192.70 | $27,903.25 | $22,859.40 | $19,911.59 | $18,009.54 | $16,702.79 |
| 4.125 | $69,685.64 | $38,417.21 | $28,140.14 | $23,108.63 | $20,172.87 | $18,282.44 | $16,986.80 |
| 4.500 | $70,327.06 | $39,095.52 | $28,857.84 | $23,865.43 | $20,967.67 | $19,113.69 | $17,852.66 |
| 5.000 | $71,187.95 | $40,011.09 | $29,831.11 | $24,895.51 | $22,052.49 | $20,250.52 | $19,038.33 |
| 5.500 | $72,055.31 | $40,939.37 | $30,822.84 | $25,949.17 | $23,165.22 | $21,418.70 | $20,257.87 |
| 6.000 | $72,929.13 | $41,880.26 | $31,832.81 | $27,025.93 | $24,304.98 | $22,616.84 | $21,509.27 |
| 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。 |