| 楼价： |
$5,650,000.00 |
|
|
| 首期： |
$1,695,000.00 |
| |
| 贷款金额： |
$3,955,000.00 |
全期供款共： |
$5,248,454.28 |
| 每月供款额： |
$17,494.85 (2.375厘息计供300期) |
全期利息共： |
$1,293,454.28 |
| 律 师 费 及 杂 费 |
田 土 厅 费 用 及 印 花 税 |
| 买卖合约： |
$2,500.00 |
转名契： |
$210.00 |
| 转名契*： |
$31,625.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$56,500.00 |
注册费： |
$300.00 |
| 按揭保险费： |
$79,100 一次性付款 |
查册费： |
$30.00 |
|
印花税#： |
$127,125.00 (第一个住宅物业) |
|
|
$847,500.00 (第二个住宅物业) |
|
|
$127,125.00 (非住宅物业) |
| * 因律师收费现已浮动, 请自行与律师行商议. |
# 收费以税务局的公布为准. |
| 利率 |
7年 |
10年 |
13年 |
15年 |
20年 |
25年 |
30年 |
| 1.000 |
$48,770.08 |
$34,647.43 |
$27,046.72 |
$23,670.46 |
$18,188.82 |
$14,905.31 |
$12,720.84 |
| 1.500 |
$49,627.85 |
$35,512.54 |
$27,920.52 |
$24,550.39 |
$19,084.67 |
$15,817.48 |
$13,649.50 |
| 2.000 |
$50,495.21 |
$36,391.32 |
$28,812.06 |
$25,450.77 |
$20,007.69 |
$16,763.44 |
$14,618.45 |
| 2.375 |
$51,152.00 |
$37,059.36 |
$29,492.33 |
$26,139.42 |
$20,717.65 |
|
$15,371.21 |
| 2.500 |
$51,372.13 |
$37,283.75 |
$29,721.29 |
$26,371.51 |
$20,957.66 |
$17,742.79 |
$15,627.03 |
| 3.000 |
$52,258.60 |
$38,189.77 |
$30,648.13 |
$27,312.50 |
$21,934.33 |
$18,755.06 |
$16,674.44 |
| 3.500 |
$53,154.61 |
$39,109.36 |
$31,592.48 |
$28,273.60 |
$22,937.41 |
$19,799.66 |
$17,759.72 |
| 4.000 |
$54,060.13 |
$40,042.45 |
$32,554.24 |
$29,254.66 |
$23,966.52 |
$20,875.95 |
$18,881.77 |
| 4.500 |
$54,975.14 |
$40,988.99 |
$33,533.30 |
$30,255.48 |
$25,021.28 |
$21,983.17 |
$20,039.40 |
| 5.000 |
$55,899.61 |
$41,948.91 |
$34,529.51 |
$31,275.89 |
$26,101.25 |
$23,120.54 |
$21,231.30 |
| 5.500 |
$56,833.52 |
$42,922.14 |
$35,542.74 |
$32,315.65 |
$27,205.94 |
$24,287.16 |
$22,456.06 |
| 6.000 |
$57,776.83 |
$43,908.61 |
$36,572.81 |
$33,374.54 |
$28,334.85 |
$25,482.12 |
$23,712.22 |
| |
免责声明：
以上资讯仅供模拟性参考。本网页的隐含值数据均属假设的及不适用於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。本网页的 数据结果只作模拟性参考，其准确性不被保证。 |
|
App下载
