| 樓價： | $8,530,000.00 |
| 首期： | $2,559,000.00 |
| 貸款金額： | $5,971,000.00 |
| 每月供款額： | $31,930.71 (4.125厘息計供300期) |
| 全期供款共： | $9,579,212.70 |
| 全期利息共： | $3,608,212.70 |
| 買賣合約： | $2,500.00 |
| 轉名契*： | $13,265.00 |
| 按揭契*： | $7,375.00 |
| 經紀佣金： | $85,300.00 |
| 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#： | $255,900.00 | # 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 | $102,066.77 | $52,308.42 | $35,736.11 | $27,460.29 | $22,503.05 | $19,205.10 | $16,855.28 |
| 1.500 | $103,357.34 | $53,614.50 | $37,064.57 | $28,812.79 | $23,880.20 | $20,607.13 | $18,282.27 |
| 2.000 | $104,658.26 | $54,941.23 | $38,423.90 | $30,206.29 | $25,308.34 | $22,069.98 | $19,779.70 |
| 2.500 | $105,969.50 | $56,288.56 | $39,813.98 | $31,640.50 | $26,786.91 | $23,592.67 | $21,346.04 |
| 3.000 | $107,291.05 | $57,656.42 | $41,234.63 | $33,115.02 | $28,315.16 | $25,173.98 | $22,979.40 |
| 3.500 | $108,622.91 | $59,044.75 | $42,685.64 | $34,629.39 | $29,892.23 | $26,812.46 | $24,677.58 |
| 4.000 | $109,965.05 | $60,453.47 | $44,166.77 | $36,183.09 | $31,517.14 | $28,506.47 | $26,438.08 |
| 4.125 | $110,302.19 | $60,808.83 | $44,541.72 | $36,577.58 | $31,930.71 | $28,938.44 | $26,887.63 |
| 4.500 | $111,317.47 | $61,882.49 | $45,677.75 | $37,775.49 | $33,188.76 | $30,254.18 | $28,258.16 |
| 5.000 | $112,680.14 | $63,331.72 | $47,218.29 | $39,405.96 | $34,905.87 | $32,053.62 | $30,134.90 |
| 5.500 | $114,053.04 | $64,801.04 | $48,788.05 | $41,073.75 | $36,667.16 | $33,902.68 | $32,065.24 |
| 6.000 | $115,436.16 | $66,290.34 | $50,386.69 | $42,778.10 | $38,471.24 | $35,799.16 | $34,046.03 |
| 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。 |