樓價: | $7,400,000.00 |
首期: | $2,220,000.00 |
貸款金額: | $5,180,000.00 |
每月供款額: | $27,700.73 (4.125厘息計供300期) |
全期供款共: | $8,310,219.69 |
全期利息共: | $3,130,219.69 |
買賣合約: | $2,500.00 |
轉名契*: | $12,700.00 |
按揭契*: | $7,375.00 |
經紀佣金: | $74,000.00 |
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#: | $222,000.00 | # 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 | $88,545.61 | $45,378.93 | $31,002.02 | $23,822.53 | $19,521.99 | $16,660.93 | $14,622.40 |
1.500 | $89,665.22 | $46,512.00 | $32,154.49 | $24,995.85 | $20,716.70 | $17,877.23 | $15,860.35 |
2.000 | $90,793.80 | $47,662.97 | $33,333.75 | $26,204.76 | $21,955.65 | $19,146.29 | $17,159.41 |
2.500 | $91,931.33 | $48,831.81 | $34,539.68 | $27,448.97 | $23,238.35 | $20,467.26 | $18,518.25 |
3.000 | $93,077.82 | $50,018.47 | $35,772.13 | $28,728.16 | $24,564.15 | $21,839.09 | $19,935.24 |
3.500 | $94,233.24 | $51,222.88 | $37,030.92 | $30,041.91 | $25,932.30 | $23,260.51 | $21,408.45 |
4.000 | $95,397.58 | $52,444.98 | $38,315.83 | $31,389.78 | $27,341.95 | $24,730.11 | $22,935.73 |
4.125 | $95,690.06 | $52,753.26 | $38,641.12 | $31,732.02 | $27,700.73 | $25,104.86 | $23,325.72 |
4.500 | $96,570.84 | $53,684.70 | $39,626.65 | $32,771.24 | $28,792.12 | $26,246.30 | $24,514.70 |
5.000 | $97,752.99 | $54,941.94 | $40,963.11 | $34,185.71 | $30,281.76 | $27,807.36 | $26,142.82 |
5.500 | $98,944.02 | $56,216.61 | $42,324.92 | $35,632.56 | $31,809.73 | $29,411.47 | $27,817.44 |
6.000 | $100,143.91 | $57,508.62 | $43,711.78 | $37,111.13 | $33,374.81 | $31,056.72 | $29,535.83 |
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。 |