樓價: | $5,100,000.00 |
首期: | $1,530,000.00 |
貸款金額: | $3,570,000.00 |
每月供款額: | $17,872.26 (3.5厘息計供300期) |
全期供款共: | $5,361,678.44 |
全期利息共: | $1,791,678.44 |
買賣合約: | $2,500.00 |
轉名契*: | $11,550.00 |
按揭契*: | $7,375.00 |
經紀佣金: | $51,000.00 |
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#: | $114,750.00 | # 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 | $61,024.68 | $31,274.67 | $21,366.25 | $16,418.23 | $13,454.35 | $11,482.53 | $10,077.60 |
1.500 | $61,796.30 | $32,055.57 | $22,160.53 | $17,226.87 | $14,277.73 | $12,320.79 | $10,930.78 |
2.000 | $62,574.10 | $32,848.80 | $22,973.26 | $18,060.04 | $15,131.60 | $13,195.42 | $11,826.08 |
2.500 | $63,358.08 | $33,654.35 | $23,804.37 | $18,917.53 | $16,015.62 | $14,105.82 | $12,762.58 |
3.000 | $64,148.23 | $34,472.19 | $24,653.76 | $19,799.13 | $16,929.34 | $15,051.26 | $13,739.15 |
3.500 | $64,944.53 | $35,302.25 | $25,521.31 | $20,704.56 | $17,872.26 | $16,030.90 | $14,754.48 |
4.000 | $65,746.98 | $36,144.51 | $26,406.86 | $21,633.50 | $18,843.78 | $17,043.73 | $15,807.06 |
4.500 | $66,555.58 | $36,998.91 | $27,310.26 | $22,585.58 | $19,843.22 | $18,088.67 | $16,895.27 |
5.000 | $67,370.30 | $37,865.39 | $28,231.33 | $23,560.42 | $20,869.86 | $19,164.53 | $18,017.35 |
5.500 | $68,191.15 | $38,743.88 | $29,169.88 | $24,557.58 | $21,922.92 | $20,270.07 | $19,171.48 |
6.000 | $69,018.10 | $39,634.32 | $30,125.69 | $25,576.59 | $23,001.56 | $21,403.95 | $20,355.77 |
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。 |