| 楼价： |
$18,790,000.00 |
|
|
| 首期： |
$5,637,000.00 |
| |
| 贷款金额： |
$13,153,000.00 |
全期供款共： |
$17,454,593.98 |
| 每月供款额： |
$58,181.98 (2.375厘息计供300期) |
全期利息共： |
$4,301,593.98 |
| 律 师 费 及 杂 费 |
田 土 厅 费 用 及 印 花 税 |
| 买卖合约： |
$3,000.00 |
转名契： |
$210.00 |
| 转名契*： |
$64,475.00 |
楼契： |
$230.00 - $450.00 |
| 按揭契*： |
$7,375.00 |
按揭契： |
$210.00 |
| 经纪佣金： |
$187,900.00 |
注册费： |
$300.00 |
| 按揭保险费： |
$39,459 一次性付款 |
查册费： |
$30.00 |
|
印花税#： |
$704,625.00 (第一个住宅物业) |
|
|
$1,409,250.00 (第二个住宅物业) |
|
|
$704,625.00 (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 |
$162,192.89 |
$115,225.70 |
$89,948.30 |
$78,719.98 |
$60,489.90 |
$49,570.03 |
$42,305.25 |
| 1.500 |
$165,045.55 |
$118,102.76 |
$92,854.25 |
$81,646.33 |
$63,469.20 |
$52,603.62 |
$45,393.66 |
| 2.000 |
$167,930.07 |
$121,025.30 |
$95,819.22 |
$84,640.70 |
$66,538.84 |
$55,749.56 |
$48,616.05 |
| 2.375 |
$170,114.35 |
$123,246.98 |
$98,081.56 |
$86,930.93 |
$68,899.94 |
|
$51,119.48 |
| 2.500 |
$170,846.42 |
$123,993.20 |
$98,843.01 |
$87,702.78 |
$69,698.13 |
$59,006.56 |
$51,970.25 |
| 3.000 |
$173,794.54 |
$127,006.35 |
$101,925.36 |
$90,832.20 |
$72,946.22 |
$62,373.01 |
$55,453.58 |
| 3.500 |
$176,774.36 |
$130,064.58 |
$105,065.96 |
$94,028.50 |
$76,282.10 |
$65,847.02 |
$59,062.85 |
| 4.000 |
$179,785.81 |
$133,167.73 |
$108,264.47 |
$97,291.15 |
$79,704.59 |
$69,426.38 |
$62,794.43 |
| 4.500 |
$182,828.82 |
$136,315.60 |
$111,520.48 |
$100,619.57 |
$83,212.37 |
$73,108.65 |
$66,644.32 |
| 5.000 |
$185,903.31 |
$139,507.97 |
$114,833.54 |
$104,013.09 |
$86,803.98 |
$76,891.13 |
$70,608.15 |
| 5.500 |
$189,009.17 |
$142,744.61 |
$118,203.18 |
$107,470.99 |
$90,477.82 |
$80,770.93 |
$74,681.29 |
| 6.000 |
$192,146.32 |
$146,025.27 |
$121,628.87 |
$110,992.49 |
$94,232.18 |
$84,744.96 |
$78,858.88 |
| |
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
