樓價: | $27,500,000.00 |
首期: | $11,000,000.00 |
貸款金額: | $16,500,000.00 |
每月供款額: | $72,987.35 (2.375厘息計供300期) |
全期供款共: | $21,896,206.24 |
全期利息共: | $5,396,206.24 |
買賣合約: | $3,000.00 |
轉名契*: | $22,750.00 |
按揭契*: | $7,375.00 |
經紀佣金: | $275,000.00 |
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#: | $1,168,750.00 | # 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 | $282,046.83 | $144,546.80 | $98,751.59 | $75,882.56 | $62,183.95 | $53,070.52 | $46,577.14 |
1.500 | $285,613.15 | $148,155.97 | $102,422.60 | $79,619.99 | $65,989.49 | $56,944.83 | $50,520.43 |
2.000 | $289,208.04 | $151,822.20 | $106,178.94 | $83,470.75 | $69,935.97 | $60,987.21 | $54,658.36 |
2.375 | $291,922.94 | $154,609.23 | $109,051.96 | $86,432.68 | $72,987.35 | $64,127.69 | $57,887.04 |
2.500 | $292,831.47 | $155,545.34 | $110,020.22 | $87,433.98 | $74,021.76 | $65,194.95 | $58,986.71 |
3.000 | $296,483.40 | $159,325.23 | $113,945.97 | $91,508.60 | $78,244.87 | $69,564.67 | $63,500.28 |
3.500 | $300,163.79 | $163,161.68 | $117,955.62 | $95,693.35 | $82,602.89 | $74,092.37 | $68,192.95 |
4.000 | $303,872.61 | $167,054.48 | $122,048.51 | $99,986.75 | $87,093.08 | $78,773.52 | $73,057.83 |
4.500 | $307,609.82 | $171,003.37 | $126,223.89 | $104,387.15 | $91,712.36 | $83,603.08 | $78,087.36 |
5.000 | $311,375.36 | $175,008.10 | $130,480.95 | $108,892.70 | $96,457.36 | $88,575.57 | $83,273.47 |
5.500 | $315,169.18 | $179,068.36 | $134,818.77 | $113,501.41 | $101,324.44 | $93,685.19 | $88,607.69 |
6.000 | $318,991.23 | $183,183.83 | $139,236.38 | $118,211.12 | $106,309.73 | $98,925.84 | $94,081.30 |
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。 |