樓價: | $57,000,000.00 |
首期: | $17,100,000.00 |
貸款金額: | $39,900,000.00 |
每月供款額: | $213,370.51 (4.125厘息計供300期) |
全期供款共: | $64,011,151.70 |
全期利息共: | $24,111,151.70 |
買賣合約: | $3,000.00 |
轉名契*: | $37,500.00 |
按揭契*: | $7,375.00 |
經紀佣金: | $570,000.00 |
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#: | $2,422,500.00 | # 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 | $682,040.52 | $349,540.44 | $238,799.31 | $183,497.83 | $150,372.11 | $128,334.17 | $112,631.99 |
1.500 | $690,664.53 | $358,268.08 | $247,676.47 | $192,535.62 | $159,574.59 | $137,702.96 | $122,167.59 |
2.000 | $699,357.63 | $367,133.68 | $256,759.97 | $201,847.45 | $169,117.88 | $147,478.17 | $132,173.85 |
2.500 | $708,119.73 | $376,136.91 | $266,048.89 | $211,431.25 | $178,998.08 | $157,653.24 | $142,640.59 |
3.000 | $716,950.76 | $385,277.37 | $275,542.07 | $221,284.44 | $189,210.31 | $168,220.01 | $153,555.23 |
3.500 | $725,850.62 | $394,554.61 | $285,238.13 | $231,403.93 | $199,748.80 | $179,168.83 | $164,902.96 |
4.000 | $734,819.23 | $403,968.10 | $295,135.48 | $241,786.15 | $210,606.90 | $190,488.70 | $176,667.12 |
4.125 | $737,072.11 | $406,342.70 | $297,641.06 | $244,422.30 | $213,370.51 | $193,375.24 | $179,671.12 |
4.500 | $743,856.47 | $413,517.25 | $305,232.32 | $252,427.10 | $221,777.16 | $202,167.44 | $188,829.44 |
5.000 | $752,962.22 | $423,201.41 | $315,526.66 | $263,322.34 | $233,251.43 | $214,191.83 | $201,370.38 |
5.500 | $762,136.37 | $433,019.85 | $326,016.30 | $274,467.04 | $245,020.91 | $226,547.81 | $214,269.50 |
6.000 | $771,378.78 | $442,971.80 | $336,698.87 | $285,855.99 | $257,076.26 | $239,220.66 | $227,505.69 |
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。 |