NOV018547 Mới
Căn vip phân khu Hoàng Gia dự án Vinhomes Cổ Loa Đông Anh.
Xã Cổ Loa, Huyện Đông Anh, Hà Nội
Mô tả
Song lập Hoàng Gia 6.
Hướng nhà: Tây Bắc.
Diện tích: 144,5m².
Hướng: Tây Bắc.
Mặt tiền.: 8,5m.
Xây dựng.: 85m²/sàn.
Giá vay 18T: 47 tỉ.
Trả thẳng: Ck 8% + 11% dòng tiền.
Chi tiết
Ngày đăng
20/09/2024Phòng ngủ
4Phòng tắm
4Hướng
Hiện trạng nhà
MớiNgày cập nhật
16/07/2025Diện tích đất
144.5 m2Chiều dài
0 mChiều rộng
0 mMaps
Lãi suất
Kết quả (VND/Tháng)
352.5
triệuGốc cần trả tháng đầu235,000,000
Lãi cần trả tháng đầu117,500,000
Thanh toán tháng đầu
352,500,000
| # | Dự nợ đầu kỳ | Trả gốc trong kỳ | Trả lãi trong kỳ | Tiền trả trong kỳ | Dư nợ cuối kỳ |
|---|---|---|---|---|---|
| 1 | 14,100,000,000 | 235,000,000 | 117,500,000 | 352,500,000 | 13,865,000,000 |
| 2 | 13,865,000,000 | 235,000,000 | 115,541,666 | 350,541,666 | 13,630,000,000 |
| 3 | 13,630,000,000 | 235,000,000 | 113,583,333 | 348,583,333 | 13,395,000,000 |
| 4 | 13,395,000,000 | 235,000,000 | 111,625,000 | 346,625,000 | 13,160,000,000 |
| 5 | 13,160,000,000 | 235,000,000 | 109,666,666 | 344,666,666 | 12,925,000,000 |
| 6 | 12,925,000,000 | 235,000,000 | 107,708,333 | 342,708,333 | 12,690,000,000 |
| 7 | 12,690,000,000 | 235,000,000 | 105,750,000 | 340,750,000 | 12,455,000,000 |
| 8 | 12,455,000,000 | 235,000,000 | 103,791,666 | 338,791,666 | 12,220,000,000 |
| 9 | 12,220,000,000 | 235,000,000 | 101,833,333 | 336,833,333 | 11,985,000,000 |
| 10 | 11,985,000,000 | 235,000,000 | 99,875,000 | 334,875,000 | 11,750,000,000 |
| 11 | 11,750,000,000 | 235,000,000 | 97,916,666 | 332,916,666 | 11,515,000,000 |
| 12 | 11,515,000,000 | 235,000,000 | 95,958,333 | 330,958,333 | 11,280,000,000 |
| 13 | 11,280,000,000 | 235,000,000 | 94,000,000 | 329,000,000 | 11,045,000,000 |
| 14 | 11,045,000,000 | 235,000,000 | 92,041,666 | 327,041,666 | 10,810,000,000 |
| 15 | 10,810,000,000 | 235,000,000 | 90,083,333 | 325,083,333 | 10,575,000,000 |
| 16 | 10,575,000,000 | 235,000,000 | 88,125,000 | 323,125,000 | 10,340,000,000 |
| 17 | 10,340,000,000 | 235,000,000 | 86,166,666 | 321,166,666 | 10,105,000,000 |
| 18 | 10,105,000,000 | 235,000,000 | 84,208,333 | 319,208,333 | 9,870,000,000 |
| 19 | 9,870,000,000 | 235,000,000 | 82,250,000 | 317,250,000 | 9,635,000,000 |
| 20 | 9,635,000,000 | 235,000,000 | 80,291,666 | 315,291,666 | 9,400,000,000 |
| 21 | 9,400,000,000 | 235,000,000 | 78,333,333 | 313,333,333 | 9,165,000,000 |
| 22 | 9,165,000,000 | 235,000,000 | 76,375,000 | 311,375,000 | 8,930,000,000 |
| 23 | 8,930,000,000 | 235,000,000 | 74,416,666 | 309,416,666 | 8,695,000,000 |
| 24 | 8,695,000,000 | 235,000,000 | 72,458,333 | 307,458,333 | 8,460,000,000 |
| 25 | 8,460,000,000 | 235,000,000 | 70,500,000 | 305,500,000 | 8,225,000,000 |
| 26 | 8,225,000,000 | 235,000,000 | 68,541,666 | 303,541,666 | 7,990,000,000 |
| 27 | 7,990,000,000 | 235,000,000 | 66,583,333 | 301,583,333 | 7,755,000,000 |
| 28 | 7,755,000,000 | 235,000,000 | 64,625,000 | 299,625,000 | 7,520,000,000 |
| 29 | 7,520,000,000 | 235,000,000 | 62,666,666 | 297,666,666 | 7,285,000,000 |
| 30 | 7,285,000,000 | 235,000,000 | 60,708,333 | 295,708,333 | 7,050,000,000 |
| 31 | 7,050,000,000 | 235,000,000 | 58,750,000 | 293,750,000 | 6,815,000,000 |
| 32 | 6,815,000,000 | 235,000,000 | 56,791,666 | 291,791,666 | 6,580,000,000 |
| 33 | 6,580,000,000 | 235,000,000 | 54,833,333 | 289,833,333 | 6,345,000,000 |
| 34 | 6,345,000,000 | 235,000,000 | 52,875,000 | 287,875,000 | 6,110,000,000 |
| 35 | 6,110,000,000 | 235,000,000 | 50,916,666 | 285,916,666 | 5,875,000,000 |
| 36 | 5,875,000,000 | 235,000,000 | 48,958,333 | 283,958,333 | 5,640,000,000 |
| 37 | 5,640,000,000 | 235,000,000 | 47,000,000 | 282,000,000 | 5,405,000,000 |
| 38 | 5,405,000,000 | 235,000,000 | 45,041,666 | 280,041,666 | 5,170,000,000 |
| 39 | 5,170,000,000 | 235,000,000 | 43,083,333 | 278,083,333 | 4,935,000,000 |
| 40 | 4,935,000,000 | 235,000,000 | 41,125,000 | 276,125,000 | 4,700,000,000 |
| 41 | 4,700,000,000 | 235,000,000 | 39,166,666 | 274,166,666 | 4,465,000,000 |
| 42 | 4,465,000,000 | 235,000,000 | 37,208,333 | 272,208,333 | 4,230,000,000 |
| 43 | 4,230,000,000 | 235,000,000 | 35,250,000 | 270,250,000 | 3,995,000,000 |
| 44 | 3,995,000,000 | 235,000,000 | 33,291,666 | 268,291,666 | 3,760,000,000 |
| 45 | 3,760,000,000 | 235,000,000 | 31,333,333 | 266,333,333 | 3,525,000,000 |
| 46 | 3,525,000,000 | 235,000,000 | 29,375,000 | 264,375,000 | 3,290,000,000 |
| 47 | 3,290,000,000 | 235,000,000 | 27,416,666 | 262,416,666 | 3,055,000,000 |
| 48 | 3,055,000,000 | 235,000,000 | 25,458,333 | 260,458,333 | 2,820,000,000 |
| 49 | 2,820,000,000 | 235,000,000 | 23,500,000 | 258,500,000 | 2,585,000,000 |
| 50 | 2,585,000,000 | 235,000,000 | 21,541,666 | 256,541,666 | 2,350,000,000 |
| 51 | 2,350,000,000 | 235,000,000 | 19,583,333 | 254,583,333 | 2,115,000,000 |
| 52 | 2,115,000,000 | 235,000,000 | 17,625,000 | 252,625,000 | 1,880,000,000 |
| 53 | 1,880,000,000 | 235,000,000 | 15,666,666 | 250,666,666 | 1,645,000,000 |
| 54 | 1,645,000,000 | 235,000,000 | 13,708,333 | 248,708,333 | 1,410,000,000 |
| 55 | 1,410,000,000 | 235,000,000 | 11,750,000 | 246,750,000 | 1,175,000,000 |
| 56 | 1,175,000,000 | 235,000,000 | 9,791,666 | 244,791,666 | 940,000,000 |
| 57 | 940,000,000 | 235,000,000 | 7,833,333 | 242,833,333 | 705,000,000 |
| 58 | 705,000,000 | 235,000,000 | 5,875,000 | 240,875,000 | 470,000,000 |
| 59 | 470,000,000 | 235,000,000 | 3,916,666 | 238,916,666 | 235,000,000 |
| 60 | 235,000,000 | 235,000,000 | 1,958,333 | 236,958,333 | 0 |
Giá bán
