樓價: | $50,432,000.00 |
首期: | $15,129,600.00 |
貸款金額: | $35,302,400.00 |
每月供款額: | $188,784.23 (4.125厘息計供300期) |
全期供款共: | $56,635,270.22 |
全期利息共: | $21,332,870.22 |
買賣合約: | $3,000.00 |
轉名契*: | $34,216.00 |
按揭契*: | $7,375.00 |
經紀佣金: | $504,320.00 |
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#: | $2,143,360.00 | # 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 | $603,450.31 | $309,263.57 | $211,282.93 | $162,353.73 | $133,045.02 | $113,546.47 | $99,653.63 |
1.500 | $611,080.59 | $316,985.54 | $219,137.18 | $170,350.11 | $141,187.12 | $121,835.72 | $108,090.46 |
2.000 | $618,772.00 | $324,829.58 | $227,174.02 | $178,588.96 | $149,630.75 | $130,484.54 | $116,943.71 |
2.500 | $626,524.46 | $332,795.38 | $235,392.59 | $187,068.44 | $158,372.47 | $139,487.16 | $126,204.39 |
3.000 | $634,337.91 | $340,882.60 | $243,791.89 | $195,786.26 | $167,407.97 | $148,836.34 | $135,861.35 |
3.500 | $642,212.26 | $349,090.84 | $252,370.69 | $204,739.70 | $176,732.14 | $158,523.55 | $145,901.51 |
4.000 | $650,147.43 | $357,419.64 | $261,127.59 | $213,925.60 | $186,339.07 | $168,539.06 | $156,310.11 |
4.125 | $652,140.71 | $359,520.61 | $263,344.46 | $216,257.99 | $188,784.23 | $171,092.99 | $158,967.96 |
4.500 | $658,143.32 | $365,868.46 | $270,060.99 | $223,340.41 | $196,222.20 | $178,872.07 | $167,070.99 |
5.000 | $666,199.84 | $374,436.72 | $279,169.13 | $232,980.21 | $206,374.31 | $189,510.92 | $178,166.86 |
5.500 | $674,316.87 | $383,123.81 | $288,450.07 | $242,840.73 | $216,787.62 | $200,443.14 | $189,579.63 |
6.000 | $682,494.29 | $391,929.02 | $297,901.71 | $252,917.36 | $227,453.86 | $211,655.72 | $201,290.65 |
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。 |