樓價: | $14,500,000.00 |
首期: | $4,350,000.00 |
貸款金額: | $10,150,000.00 |
每月供款額: | $54,278.46 (4.125厘息計供300期) |
全期供款共: | $16,283,538.59 |
全期利息共: | $6,133,538.59 |
買賣合約: | $3,000.00 |
轉名契*: | $16,250.00 |
按揭契*: | $7,375.00 |
經紀佣金: | $145,000.00 |
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#: | $543,750.00 | # 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 | $173,501.54 | $88,918.18 | $60,747.19 | $46,679.27 | $38,252.55 | $32,646.41 | $28,652.00 |
1.500 | $175,695.36 | $91,138.37 | $63,005.42 | $48,978.36 | $40,593.54 | $35,029.70 | $31,077.72 |
2.000 | $177,906.76 | $93,393.66 | $65,316.13 | $51,347.16 | $43,021.22 | $37,516.38 | $33,623.17 |
2.500 | $180,135.72 | $95,683.95 | $67,679.10 | $53,785.14 | $45,534.60 | $40,104.77 | $36,285.76 |
3.000 | $182,382.21 | $98,009.16 | $70,094.04 | $56,291.66 | $48,132.45 | $42,792.81 | $39,062.29 |
3.500 | $184,646.21 | $100,369.16 | $72,560.58 | $58,865.91 | $50,813.29 | $45,578.04 | $41,949.00 |
4.000 | $186,927.70 | $102,763.82 | $75,078.32 | $61,507.00 | $53,575.44 | $48,457.65 | $44,941.64 |
4.125 | $187,500.80 | $103,367.88 | $75,715.71 | $62,177.60 | $54,278.46 | $49,191.95 | $45,705.81 |
4.500 | $189,226.65 | $105,192.98 | $77,646.82 | $64,213.91 | $56,417.00 | $51,428.56 | $48,035.56 |
5.000 | $191,543.02 | $107,656.50 | $80,265.55 | $66,985.51 | $59,335.89 | $54,487.39 | $51,225.80 |
5.500 | $193,876.80 | $110,154.17 | $82,933.97 | $69,820.56 | $62,329.88 | $57,630.58 | $54,507.15 |
6.000 | $196,227.94 | $112,685.81 | $85,651.47 | $72,717.75 | $65,396.59 | $60,854.38 | $57,874.26 |
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。 |