樓價: | $6,350,000.00 |
首期: | $1,905,000.00 |
貸款金額: | $4,445,000.00 |
每月供款額: | $23,770.22 (4.125厘息計供300期) |
全期供款共: | $7,131,066.90 |
全期利息共: | $2,686,066.90 |
買賣合約: | $2,500.00 |
轉名契*: | $12,175.00 |
按揭契*: | $7,375.00 |
經紀佣金: | $63,500.00 |
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#: | $170,000.00 | # 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 | $75,981.71 | $38,940.03 | $26,603.08 | $20,442.30 | $16,751.98 | $14,296.88 | $12,547.60 |
1.500 | $76,942.45 | $39,912.32 | $27,592.03 | $21,449.14 | $17,777.17 | $15,340.59 | $13,609.90 |
2.000 | $77,910.89 | $40,899.98 | $28,603.96 | $22,486.51 | $18,840.33 | $16,429.59 | $14,724.63 |
2.500 | $78,887.02 | $41,902.97 | $29,638.78 | $23,554.18 | $19,941.01 | $17,563.12 | $15,890.66 |
3.000 | $79,870.83 | $42,921.25 | $30,696.35 | $24,651.86 | $21,078.69 | $18,740.30 | $17,106.59 |
3.500 | $80,862.31 | $43,954.77 | $31,776.53 | $25,779.21 | $22,252.72 | $19,960.04 | $18,370.77 |
4.000 | $81,861.44 | $45,003.46 | $32,879.13 | $26,935.83 | $23,462.35 | $21,221.11 | $19,681.34 |
4.125 | $82,112.42 | $45,268.00 | $33,158.26 | $27,229.50 | $23,770.22 | $21,542.68 | $20,015.99 |
4.500 | $82,868.22 | $46,067.27 | $34,003.95 | $28,121.26 | $24,706.75 | $22,522.16 | $21,036.26 |
5.000 | $83,882.63 | $47,146.12 | $35,150.78 | $29,335.03 | $25,985.03 | $23,861.72 | $22,433.37 |
5.500 | $84,904.67 | $48,239.93 | $36,319.36 | $30,576.59 | $27,296.19 | $25,238.22 | $23,870.37 |
6.000 | $85,934.30 | $49,348.61 | $37,509.44 | $31,845.36 | $28,639.20 | $26,650.02 | $25,344.93 |
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。 |