樓價: | $22,500,000.00 |
首期: | $6,750,000.00 |
貸款金額: | $15,750,000.00 |
每月供款額: | $78,848.21 (3.5厘息計供300期) |
全期供款共: | $23,654,463.69 |
全期利息共: | $7,904,463.69 |
買賣合約: | $3,000.00 |
轉名契*: | $20,250.00 |
按揭契*: | $7,375.00 |
經紀佣金: | $225,000.00 |
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#: | $956,250.00 | # 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 | $269,226.52 | $137,976.49 | $94,262.89 | $72,433.35 | $59,357.41 | $50,658.22 | $44,460.00 |
1.500 | $272,630.74 | $141,421.61 | $97,767.03 | $76,000.90 | $62,989.97 | $54,356.43 | $48,224.05 |
2.000 | $276,062.22 | $144,921.19 | $101,352.62 | $79,676.63 | $66,757.06 | $58,215.07 | $52,173.89 |
2.500 | $279,520.95 | $148,475.10 | $105,019.30 | $83,459.71 | $70,657.14 | $62,231.54 | $56,305.50 |
3.000 | $283,006.88 | $152,083.17 | $108,766.61 | $87,349.12 | $74,688.28 | $66,402.64 | $60,613.90 |
3.500 | $286,519.98 | $155,745.24 | $112,594.00 | $91,343.66 | $78,848.21 | $70,724.54 | $65,093.27 |
4.000 | $290,060.22 | $159,461.09 | $116,500.85 | $95,441.90 | $83,134.30 | $75,192.91 | $69,737.02 |
4.500 | $293,627.55 | $163,230.49 | $120,486.44 | $99,642.28 | $87,543.62 | $79,802.94 | $74,537.94 |
5.000 | $297,221.93 | $167,053.19 | $124,550.00 | $103,943.03 | $92,072.93 | $84,549.41 | $79,488.31 |
5.500 | $300,843.30 | $170,928.89 | $128,690.64 | $108,342.25 | $96,718.78 | $89,426.77 | $84,580.06 |
6.000 | $304,491.62 | $174,857.29 | $132,907.45 | $112,837.89 | $101,477.47 | $94,429.21 | $89,804.88 |
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。 |