vvvvvvvvvvvvvvvvv則需貸650萬利息用3%算約16250^^^^^^^^^^^^貸650萬利息第一個月要繳16250.你忘了把本金也算進去了.貸650萬第一個月總還款金應該是"本金"+"利息"=36049.所以你必須甚重考慮往後20年每個月是否負擔的起NT:36049的貸款.===========================貸650萬每月應繳款金額如下(以貸20年為例)___利率_償還本金_償還利息_合計繳款_尚餘本金1. 3.000% 19,799 16,250 36,049 6,480,2012. 3.000% 19,848 16,201 36,049 6,460,3533. 3.000% 19,898 16,151 36,049 6,440,4554. 3.000% 19,948 16,101 36,049 6,420,5075. 3.000% 19,998 16,051 36,049 6,400,5106. 3.000% 20,048 16,001 36,049 6,380,4627. 3.000% 20,098 15,951 36,049 6,360,3648. 3.000% 20,148 15,901 36,049 6,340,2169. 3.000% 20,198 15,851 36,049 6,320,01810. 3.000% 20,249 15,800 36,049 6,299,76911. 3.000% 20,299 15,749 36,049 6,279,47012. 3.000% 20,350 15,699 36,049 6,259,12013. 3.000% 20,401 15,648 36,049 6,238,71914. 3.000% 20,452 15,597 36,049 6,218,26715. 3.000% 20,503 15,546 36,049 6,197,76316. 3.000% 20,554 15,494 36,049 6,177,20917. 3.000% 20,606 15,443 36,049 6,156,60318. 3.000% 20,657 15,392 36,049 6,135,94619. 3.000% 20,709 15,340 36,049 6,115,23720. 3.000% 20,761 15,288 36,049 6,094,47621. 3.000% 20,813 15,236 36,049 6,073,66322. 3.000% 20,865 15,184 36,049 6,052,79923. 3.000% 20,917 15,132 36,049 6,031,88224. 3.000% 20,969 15,080 36,049 6,010,91325. 3.000% 21,022 15,027 36,049 5,989,89126. 3.000% 21,074 14,975 36,049 5,968,81727. 3.000% 21,127 14,922 36,049 5,947,69028. 3.000% 21,180 14,869 36,049 5,926,51129. 3.000% 21,233 14,816 36,049 5,905,27830. 3.000% 21,286 14,763 36,049 5,883,99231. 3.000% 21,339 14,710 36,049 5,862,65432. 3.000% 21,392 14,657 36,049 5,841,26133. 3.000% 21,446 14,603 36,049 5,819,81634. 3.000% 21,499 14,550 36,049 5,798,31635. 3.000% 21,553 14,496 36,049 5,776,76336. 3.000% 21,607 14,442 36,049 5,755,15637. 3.000% 21,661 14,388 36,049 5,733,49538. 3.000% 21,715 14,334 36,049 5,711,78039. 3.000% 21,769 14,279 36,049 5,690,01140. 3.000% 21,824 14,225 36,049 5,668,18741. 3.000% 21,878 14,170 36,049 5,646,30942. 3.000% 21,933 14,116 36,049 5,624,37643. 3.000% 21,988 14,061 36,049 5,602,38844. 3.000% 22,043 14,006 36,049 5,580,34545. 3.000% 22,098 13,951 36,049 5,558,24746. 3.000% 22,153 13,896 36,049 5,536,09447. 3.000% 22,209 13,840 36,049 5,513,88548. 3.000% 22,264 13,785 36,049 5,491,62149. 3.000% 22,320 13,729 36,049 5,469,30150. 3.000% 22,376 13,673 36,049 5,446,92651. 3.000% 22,432 13,617 36,049 5,424,49452. 3.000% 22,488 13,561 36,049 5,402,00653. 3.000% 22,544 13,505 36,049 5,379,46354. 3.000% 22,600 13,449 36,049 5,356,86255. 3.000% 22,657 13,392 36,049 5,334,20656. 3.000% 22,713 13,336 36,049 5,311,49257. 3.000% 22,770 13,279 36,049 5,288,72258. 3.000% 22,827 13,222 36,049 5,265,89559. 3.000% 22,884 13,165 36,049 5,243,01160. 3.000% 22,941 13,108 36,049 5,220,07061. 3.000% 22,999 13,050 36,049 5,197,07162. 3.000% 23,056 12,993 36,049 5,174,01563. 3.000% 23,114 12,935 36,049 5,150,90164. 3.000% 23,172 12,877 36,049 5,127,73065. 3.000% 23,230 12,819 36,049 5,104,50066. 3.000% 23,288 12,761 36,049 5,081,21267. 3.000% 23,346 12,703 36,049 5,057,86768. 3.000% 23,404 12,645 36,049 5,034,46269. 3.000% 23,463 12,586 36,049 5,011,00070. 3.000% 23,521 12,527 36,049 4,987,47871. 3.000% 23,580 12,469 36,049 4,963,89872. 3.000% 23,639 12,410 36,049 4,940,25973. 3.000% 23,698 12,351 36,049 4,916,56174. 3.000% 23,757 12,291 36,049 4,892,80475. 3.000% 23,817 12,232 36,049 4,868,98776. 3.000% 23,876 12,172 36,049 4,845,11077. 3.000% 23,936 12,113 36,049 4,821,17478. 3.000% 23,996 12,053 36,049 4,797,17879. 3.000% 24,056 11,993 36,049 4,773,12280. 3.000% 24,116 11,933 36,049 4,749,00681. 3.000% 24,176 11,873 36,049 4,724,83082. 3.000% 24,237 11,812 36,049 4,700,59383. 3.000% 24,297 11,751 36,049 4,676,29684. 3.000% 24,358 11,691 36,049 4,651,93885. 3.000% 24,419 11,630 36,049 4,627,51986. 3.000% 24,480 11,569 36,049 4,603,03987. 3.000% 24,541 11,508 36,049 4,578,49888. 3.000% 24,603 11,446 36,049 4,553,89589. 3.000% 24,664 11,385 36,049 4,529,23190. 3.000% 24,726 11,323 36,049 4,504,50591. 3.000% 24,788 11,261 36,049 4,479,71892. 3.000% 24,850 11,199 36,049 4,454,86893. 3.000% 24,912 11,137 36,049 4,429,95694. 3.000% 24,974 11,075 36,049 4,404,98295. 3.000% 25,036 11,012 36,049 4,379,94696. 3.000% 25,099 10,950 36,049 4,354,84797. 3.000% 25,162 10,887 36,049 4,329,68598. 3.000% 25,225 10,824 36,049 4,304,46199. 3.000% 25,288 10,761 36,049 4,279,173100. 3.000% 25,351 10,698 36,049 4,253,822101. 3.000% 25,414 10,635 36,049 4,228,408102. 3.000% 25,478 10,571 36,049 4,202,930103. 3.000% 25,542 10,507 36,049 4,177,388104. 3.000% 25,605 10,443 36,049 4,151,783105. 3.000% 25,669 10,379 36,049 4,126,114106. 3.000% 25,734 10,315 36,049 4,100,380107. 3.000% 25,798 10,251 36,049 4,074,582108. 3.000% 25,862 10,186 36,049 4,048,720109. 3.000% 25,927 10,122 36,049 4,022,793110. 3.000% 25,992 10,057 36,049 3,996,801111. 3.000% 26,057 9,992 36,049 3,970,744112. 3.000% 26,122 9,927 36,049 3,944,622113. 3.000% 26,187 9,862 36,049 3,918,435114. 3.000% 26,253 9,796 36,049 3,892,182115. 3.000% 26,318 9,730 36,049 3,865,864116. 3.000% 26,384 9,665 36,049 3,839,479117. 3.000% 26,450 9,599 36,049 3,813,029118. 3.000% 26,516 9,533 36,049 3,786,513119. 3.000% 26,583 9,466 36,049 3,759,930120. 3.000% 26,649 9,400 36,049 3,733,281121. 3.000% 26,716 9,333 36,049 3,706,566122. 3.000% 26,782 9,266 36,049 3,679,783123. 3.000% 26,849 9,199 36,049 3,652,934124. 3.000% 26,917 9,132 36,049 3,626,018125. 3.000% 26,984 9,065 36,049 3,599,034126. 3.000% 27,051 8,998 36,049 3,571,982127. 3.000% 27,119 8,930 36,049 3,544,864128. 3.000% 27,187 8,862 36,049 3,517,677129. 3.000% 27,255 8,794 36,049 3,490,422130. 3.000% 27,323 8,726 36,049 3,463,099131. 3.000% 27,391 8,658 36,049 3,435,708132. 3.000% 27,460 8,589 36,049 3,408,249133. 3.000% 27,528 8,521 36,049 3,380,721134. 3.000% 27,597 8,452 36,049 3,353,123135. 3.000% 27,666 8,383 36,049 3,325,457136. 3.000% 27,735 8,314 36,049 3,297,722137. 3.000% 27,805 8,244 36,049 3,269,918138. 3.000% 27,874 8,175 36,049 3,242,044139. 3.000% 27,944 8,105 36,049 3,214,100140. 3.000% 28,014 8,035 36,049 3,186,086141. 3.000% 28,084 7,965 36,049 3,158,003142. 3.000% 28,154 7,895 36,049 3,129,849143. 3.000% 28,224 7,825 36,049 3,101,625144. 3.000% 28,295 7,754 36,049 3,073,330145. 3.000% 28,366 7,683 36,049 3,044,964146. 3.000% 28,436 7,612 36,049 3,016,528147. 3.000% 28,508 7,541 36,049 2,988,020148. 3.000% 28,579 7,470 36,049 2,959,442149. 3.000% 28,650 7,399 36,049 2,930,791150. 3.000% 28,722 7,327 36,049 2,902,070151. 3.000% 28,794 7,255 36,049 2,873,276152. 3.000% 28,866 7,183 36,049 2,844,410153. 3.000% 28,938 7,111 36,049 2,815,472154. 3.000% 29,010 7,039 36,049 2,786,462155. 3.000% 29,083 6,966 36,049 2,757,380156. 3.000% 29,155 6,893 36,049 2,728,224157. 3.000% 29,228 6,821 36,049 2,698,996158. 3.000% 29,301 6,747 36,049 2,669,694159. 3.000% 29,375 6,674 36,049 2,640,320160. 3.000% 29,448 6,601 36,049 2,610,872161. 3.000% 29,522 6,527 36,049 2,581,350162. 3.000% 29,595 6,453 36,049 2,551,755163. 3.000% 29,669 6,379 36,049 2,522,085164. 3.000% 29,744 6,305 36,049 2,492,342165. 3.000% 29,818 6,231 36,049 2,462,524166. 3.000% 29,893 6,156 36,049 2,432,631167. 3.000% 29,967 6,082 36,049 2,402,664168. 3.000% 30,042 6,007 36,049 2,372,622169. 3.000% 30,117 5,932 36,049 2,342,504170. 3.000% 30,193 5,856 36,049 2,312,312171. 3.000% 30,268 5,781 36,049 2,282,044172. 3.000% 30,344 5,705 36,049 2,251,700173. 3.000% 30,420 5,629 36,049 2,221,280174. 3.000% 30,496 5,553 36,049 2,190,785175. 3.000% 30,572 5,477 36,049 2,160,213176. 3.000% 30,648 5,401 36,049 2,129,565177. 3.000% 30,725 5,324 36,049 2,098,840178. 3.000% 30,802 5,247 36,049 2,068,038179. 3.000% 30,879 5,170 36,049 2,037,159180. 3.000% 30,956 5,093 36,049 2,006,203181. 3.000% 31,033 5,016 36,049 1,975,170182. 3.000% 31,111 4,938 36,049 1,944,059183. 3.000% 31,189 4,860 36,049 1,912,870184. 3.000% 31,267 4,782 36,049 1,881,604185. 3.000% 31,345 4,704 36,049 1,850,259186. 3.000% 31,423 4,626 36,049 1,818,836187. 3.000% 31,502 4,547 36,049 1,787,334188. 3.000% 31,581 4,468 36,049 1,755,753189. 3.000% 31,659 4,389 36,049 1,724,094190. 3.000% 31,739 4,310 36,049 1,692,355191. 3.000% 31,818 4,231 36,049 1,660,537192. 3.000% 31,898 4,151 36,049 1,628,640193. 3.000% 31,977 4,072 36,049 1,596,662194. 3.000% 32,057 3,992 36,049 1,564,605195. 3.000% 32,137 3,912 36,049 1,532,468196. 3.000% 32,218 3,831 36,049 1,500,250197. 3.000% 32,298 3,751 36,049 1,467,952198. 3.000% 32,379 3,670 36,049 1,435,573199. 3.000% 32,460 3,589 36,049 1,403,113200. 3.000% 32,541 3,508 36,049 1,370,572201. 3.000% 32,622 3,426 36,049 1,337,950202. 3.000% 32,704 3,345 36,049 1,305,246203. 3.000% 32,786 3,263 36,049 1,272,460204. 3.000% 32,868 3,181 36,049 1,239,592205. 3.000% 32,950 3,099 36,049 1,206,642206. 3.000% 33,032 3,017 36,049 1,173,610207. 3.000% 33,115 2,934 36,049 1,140,495208. 3.000% 33,198 2,851 36,049 1,107,298209. 3.000% 33,281 2,768 36,049 1,074,017210. 3.000% 33,364 2,685 36,049 1,040,653211. 3.000% 33,447 2,602 36,049 1,007,206212. 3.000% 33,531 2,518 36,049 973,675213. 3.000% 33,615 2,434 36,049 940,061214. 3.000% 33,699 2,350 36,049 906,362215. 3.000% 33,783 2,266 36,049 872,579216. 3.000% 33,867 2,181 36,049 838,712217. 3.000% 33,952 2,097 36,049 804,760218. 3.000% 34,037 2,012 36,049 770,723219. 3.000% 34,122 1,927 36,049 736,601220. 3.000% 34,207 1,842 36,049 702,393221. 3.000% 34,293 1,756 36,049 668,100222. 3.000% 34,379 1,670 36,049 633,722223. 3.000% 34,465 1,584 36,049 599,257224. 3.000% 34,551 1,498 36,049 564,707225. 3.000% 34,637 1,412 36,049 530,070226. 3.000% 34,724 1,325 36,049 495,346227. 3.000% 34,810 1,238 36,049 460,535228. 3.000% 34,898 1,151 36,049 425,638229. 3.000% 34,985 1,064 36,049 390,653230. 3.000% 35,072 977 36,049 355,581231. 3.000% 35,160 889 36,049 320,421232. 3.000% 35,248 801 36,049 285,173233. 3.000% 35,336 713 36,049 249,837234. 3.000% 35,424 625 36,049 214,413235. 3.000% 35,513 536 36,049 178,900236. 3.000% 35,602 447 36,049 143,299237. 3.000% 35,691 358 36,049 107,608238. 3.000% 35,780 269 36,049 71,828239. 3.000% 35,869 180 36,049 35,959240. 3.000% 35,959 90 36,049 0合計 6,500,000 2,151,723
後大麥造 wrote:建議樓主暫時不要買。...(恕刪) 我是針對台北市的房子來討論,去年聽到一個房子已經擁有超過20年了,但現在賣還是賠,地點是民生東路和林森北路房的大樓,現在一件套房只值250萬,他說之前買300-400萬間.
MARKC456 wrote:若是繼續租房子住…租房每月5200…每年需62400 以這種房租... 一定租房划算!買了房子... 除了房子的錢... 還要一筆裝潢費... 傢俱家電費等... 100萬跑不掉...而且每個月分擔的管理費... 第四台... 網路費... 水電瓦斯... 地價房屋稅... 大概就是你房租的錢了。一個人住是很舒服... 但是相對的... 這些費用沒人分攤...如前面有大大說的... 要結婚再說吧。
大大,地點先請清楚才好分析啊~~若在嘉義縣市就用租的就好了,我想6千月也可以租整樓或是透天了吧.試算一下你的房子買800W,如果出租可以租多少錢?如果貸款600萬,利率算2%,利息支出1萬元/月你這欲買入的房子可以月租到1萬元以上嗎?如果連利息都不夠,那還是租房子就好了,一輩子租房子也是很理想的.把房東的房子租到舊了,我想他也會很想便宜賣給你吧,呵!到時再撿便宜也可以,不急著買啦.....結論是: 不要買,一直租.
copperktc wrote:我是針對台北市的房子...(恕刪) 那邊本來很熱鬧現在都準備要都更很多閒置的老舊房子加上閒悪設施的因素所以有可能沒漲不過假設套房一間大概12坪現在一坪剩20.8萬可以接受不過20年前左右單價25-33萬的房子總價300-400萬的房子感覺不太合理..