| 樓價： | $7,180,000.00 |
| 首期： | $2,154,000.00 |
| 貸款金額： | $5,026,000.00 |
| 每月供款額： | $26,877.20 (4.125厘息計供300期) |
| 全期供款共： | $8,063,159.11 |
| 全期利息共： | $3,037,159.11 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,590.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $71,800.00 |
| 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#： | $215,400.00 | # 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 | $85,913.17 | $44,029.83 | $30,080.33 | $23,114.29 | $18,941.61 | $16,165.60 | $14,187.68 |
| 1.500 | $86,999.50 | $45,129.21 | $31,198.54 | $24,252.73 | $20,100.80 | $17,345.74 | $15,388.83 |
| 2.000 | $88,094.52 | $46,245.96 | $32,342.75 | $25,425.70 | $21,302.92 | $18,577.07 | $16,649.27 |
| 2.500 | $89,198.24 | $47,380.05 | $33,512.83 | $26,632.92 | $22,547.48 | $19,858.78 | $17,967.71 |
| 3.000 | $90,310.64 | $48,531.43 | $34,708.63 | $27,874.08 | $23,833.86 | $21,189.82 | $19,342.57 |
| 3.500 | $91,431.71 | $49,700.04 | $35,930.00 | $29,148.78 | $25,161.34 | $22,568.99 | $20,771.99 |
| 4.000 | $92,561.44 | $50,885.81 | $37,176.72 | $30,456.57 | $26,529.08 | $23,994.89 | $22,253.86 |
| 4.125 | $92,845.22 | $51,184.92 | $37,492.33 | $30,788.63 | $26,877.20 | $24,358.50 | $22,632.26 |
| 4.500 | $93,699.81 | $52,088.66 | $38,448.56 | $31,796.96 | $27,936.14 | $25,466.00 | $23,785.88 |
| 5.000 | $94,846.82 | $53,308.53 | $39,745.29 | $33,169.38 | $29,381.50 | $26,980.65 | $25,365.60 |
| 5.500 | $96,002.44 | $54,545.31 | $41,066.61 | $34,573.22 | $30,864.04 | $28,537.08 | $26,990.44 |
| 6.000 | $97,166.66 | $55,798.90 | $42,412.24 | $36,007.82 | $32,382.59 | $30,133.41 | $28,657.73 |
| 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。 |