樓價: | $31,800,000.00 |
首期: | $9,540,000.00 |
貸款金額: | $22,260,000.00 |
每月供款額: | $119,038.28 (4.125厘息計供300期) |
全期供款共: | $35,711,484.63 |
全期利息共: | $13,451,484.63 |
買賣合約: | $3,000.00 |
轉名契*: | $24,900.00 |
按揭契*: | $7,375.00 |
經紀佣金: | $318,000.00 |
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#: | $1,351,500.00 | # 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 | $380,506.82 | $195,006.77 | $133,224.88 | $102,372.47 | $83,891.81 | $71,596.96 | $62,836.80 |
1.500 | $385,318.11 | $199,875.88 | $138,177.40 | $107,414.61 | $89,025.83 | $76,823.76 | $68,156.66 |
2.000 | $390,167.94 | $204,821.95 | $143,245.04 | $112,609.63 | $94,349.98 | $82,277.29 | $73,739.09 |
2.500 | $395,056.27 | $209,844.80 | $148,427.28 | $117,956.38 | $99,862.09 | $87,953.91 | $79,578.43 |
3.000 | $399,983.05 | $214,944.22 | $153,723.47 | $123,453.43 | $105,559.44 | $93,849.06 | $85,667.65 |
3.500 | $404,948.24 | $220,119.94 | $159,132.85 | $129,099.03 | $111,438.81 | $99,957.35 | $91,998.50 |
4.000 | $409,951.78 | $225,371.68 | $164,654.53 | $134,891.22 | $117,496.48 | $106,272.64 | $98,561.66 |
4.125 | $411,208.65 | $226,696.45 | $166,052.38 | $136,361.91 | $119,038.28 | $107,883.03 | $100,237.57 |
4.500 | $414,993.61 | $230,699.10 | $170,287.51 | $140,827.75 | $123,728.31 | $112,788.15 | $105,346.95 |
5.000 | $420,073.66 | $236,101.84 | $176,030.66 | $146,906.15 | $130,129.74 | $119,496.49 | $112,343.48 |
5.500 | $425,191.87 | $241,579.49 | $181,882.78 | $153,123.71 | $136,695.88 | $126,389.83 | $119,539.82 |
6.000 | $430,348.16 | $247,131.64 | $187,842.53 | $159,477.55 | $143,421.49 | $133,459.95 | $126,924.23 |
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。 |