| 樓價： | $7,360,000.00 |
| 首期： | $2,208,000.00 |
| 貸款金額： | $5,152,000.00 |
| 每月供款額： | $27,551.00 (4.125厘息計供300期) |
| 全期供款共： | $8,265,299.59 |
| 全期利息共： | $3,113,299.59 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $12,680.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $73,600.00 |
| 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#： | $220,800.00 | # 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 | $88,066.99 | $45,133.64 | $30,834.44 | $23,693.75 | $19,416.47 | $16,570.87 | $14,543.36 |
| 1.500 | $89,180.54 | $46,260.58 | $31,980.68 | $24,860.74 | $20,604.72 | $17,780.59 | $15,774.62 |
| 2.000 | $90,303.02 | $47,405.33 | $33,153.57 | $26,063.11 | $21,836.98 | $19,042.80 | $17,066.66 |
| 2.500 | $91,434.41 | $48,567.85 | $34,352.98 | $27,300.60 | $23,112.73 | $20,356.63 | $18,418.15 |
| 3.000 | $92,574.69 | $49,748.10 | $35,578.77 | $28,572.87 | $24,431.37 | $21,721.04 | $19,827.48 |
| 3.500 | $93,723.87 | $50,946.00 | $36,830.75 | $29,879.52 | $25,792.13 | $23,134.78 | $21,292.73 |
| 4.000 | $94,881.92 | $52,161.50 | $38,108.72 | $31,220.11 | $27,194.15 | $24,596.44 | $22,811.75 |
| 4.125 | $95,172.82 | $52,468.11 | $38,432.25 | $31,560.49 | $27,551.00 | $24,969.15 | $23,199.64 |
| 4.500 | $96,048.84 | $53,394.51 | $39,412.45 | $32,594.10 | $28,636.49 | $26,104.43 | $24,382.19 |
| 5.000 | $97,224.60 | $54,644.95 | $40,741.69 | $34,000.92 | $30,118.08 | $27,657.05 | $26,001.51 |
| 5.500 | $98,409.19 | $55,912.74 | $42,096.14 | $35,439.95 | $31,637.79 | $29,252.49 | $27,667.08 |
| 6.000 | $99,602.59 | $57,197.76 | $43,475.50 | $36,910.53 | $33,194.41 | $30,888.84 | $29,376.17 |
| 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。 |