| 樓價： | $5,782,000.00 |
| 首期： | $1,734,600.00 |
| 貸款金額： | $4,047,400.00 |
| 每月供款額： | $21,644.00 (4.125厘息計供300期) |
| 全期供款共： | $6,493,201.39 |
| 全期利息共： | $2,445,801.39 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $11,891.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $57,820.00 |
| 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#： | $130,095.00 | # 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 | $69,185.23 | $35,456.89 | $24,223.47 | $18,613.76 | $15,253.54 | $13,018.04 | $11,425.23 |
| 1.500 | $70,060.04 | $36,342.21 | $25,123.95 | $19,530.54 | $16,187.02 | $13,968.40 | $12,392.51 |
| 2.000 | $70,941.86 | $37,241.53 | $26,045.37 | $20,475.12 | $17,155.08 | $14,959.98 | $13,407.53 |
| 2.500 | $71,830.67 | $38,154.80 | $26,987.63 | $21,447.29 | $18,157.31 | $15,992.12 | $14,469.26 |
| 3.000 | $72,726.48 | $39,082.00 | $27,950.60 | $22,446.78 | $19,193.23 | $17,064.00 | $15,576.43 |
| 3.500 | $73,629.27 | $40,023.07 | $28,934.16 | $23,473.29 | $20,262.24 | $18,174.63 | $16,727.53 |
| 4.000 | $74,539.03 | $40,977.96 | $29,938.13 | $24,526.45 | $21,363.67 | $19,322.91 | $17,920.86 |
| 4.125 | $74,767.56 | $41,218.83 | $30,192.29 | $24,793.86 | $21,644.00 | $19,615.71 | $18,225.59 |
| 4.500 | $75,455.76 | $41,946.61 | $30,962.34 | $25,605.85 | $22,496.76 | $20,507.58 | $19,154.59 |
| 5.000 | $76,379.43 | $42,928.96 | $32,006.58 | $26,711.05 | $23,660.70 | $21,727.32 | $20,426.73 |
| 5.500 | $77,310.04 | $43,924.93 | $33,070.64 | $27,841.55 | $24,854.58 | $22,980.69 | $21,735.20 |
| 6.000 | $78,247.58 | $44,934.44 | $34,154.26 | $28,996.83 | $26,077.45 | $24,266.21 | $23,077.86 |
| 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。 |