NOV019297 Đã sử dụng

Cực phẩm Giang Văn Minh, 90m2, 7 tầng thang máy,

Phường Kim Mã, Quận Ba Đình, Hà Nội
Giá bán

18.5 tỷ

90m2PNWC
VR360BrochureFacebook
Mô tả

Cực phẩm Giang Văn Minh, 90m2, 7 tầng thang máy, ngõ 3m, gần Kim Mã, 16 phòng thuê, gần phố, bấm liên tục !!!💥

- Vị trí: Giang Văn Minh, ô tô Vin Fadil đỗ cửa, ngõ 3m.

- Thiết kế: 88/90m2, 6 tầng,1 tum, thang máy, 16 phòng khép kín. Đang thầu 75tr/tháng. Tự khai thác 95tr/tháng

- Giá: 18.5 tỷ có thương lượng

Liên hệ xem nhà: 0973759226

Chi tiết
Ngày đăng
04/03/2025
Phòng ngủ
Phòng tắm
Hướng
Hiện trạng nhà
Đã sử dụng
Ngày cập nhật
04/03/2025
Diện tích đất
90 m2
Chiều dài
m
Chiều rộng
m
Maps
Lãi suất
Tính toán khoản vay
VND
VND
%
Tháng
%/năm
Kết quả (VND/Tháng)
138.75
triệu
Gốc cần trả tháng đầu92,500,000
Lãi cần trả tháng đầu46,250,000
Thanh toán tháng đầu
138,750,000
#Dự nợ đầu kỳTrả gốc trong kỳTrả lãi trong kỳTiền trả trong kỳDư nợ cuối kỳ
15,550,000,00092,500,00046,250,000138,750,0005,457,500,000
25,457,500,00092,500,00045,479,166137,979,1665,365,000,000
35,365,000,00092,500,00044,708,333137,208,3335,272,500,000
45,272,500,00092,500,00043,937,500136,437,5005,180,000,000
55,180,000,00092,500,00043,166,666135,666,6665,087,500,000
65,087,500,00092,500,00042,395,833134,895,8334,995,000,000
74,995,000,00092,500,00041,625,000134,125,0004,902,500,000
84,902,500,00092,500,00040,854,166133,354,1664,810,000,000
94,810,000,00092,500,00040,083,333132,583,3334,717,500,000
104,717,500,00092,500,00039,312,500131,812,5004,625,000,000
114,625,000,00092,500,00038,541,666131,041,6664,532,500,000
124,532,500,00092,500,00037,770,833130,270,8334,440,000,000
134,440,000,00092,500,00037,000,000129,500,0004,347,500,000
144,347,500,00092,500,00036,229,166128,729,1664,255,000,000
154,255,000,00092,500,00035,458,333127,958,3334,162,500,000
164,162,500,00092,500,00034,687,500127,187,5004,070,000,000
174,070,000,00092,500,00033,916,666126,416,6663,977,500,000
183,977,500,00092,500,00033,145,833125,645,8333,885,000,000
193,885,000,00092,500,00032,375,000124,875,0003,792,500,000
203,792,500,00092,500,00031,604,166124,104,1663,700,000,000
213,700,000,00092,500,00030,833,333123,333,3333,607,500,000
223,607,500,00092,500,00030,062,500122,562,5003,515,000,000
233,515,000,00092,500,00029,291,666121,791,6663,422,500,000
243,422,500,00092,500,00028,520,833121,020,8333,330,000,000
253,330,000,00092,500,00027,750,000120,250,0003,237,500,000
263,237,500,00092,500,00026,979,166119,479,1663,145,000,000
273,145,000,00092,500,00026,208,333118,708,3333,052,500,000
283,052,500,00092,500,00025,437,500117,937,5002,960,000,000
292,960,000,00092,500,00024,666,666117,166,6662,867,500,000
302,867,500,00092,500,00023,895,833116,395,8332,775,000,000
312,775,000,00092,500,00023,125,000115,625,0002,682,500,000
322,682,500,00092,500,00022,354,166114,854,1662,590,000,000
332,590,000,00092,500,00021,583,333114,083,3332,497,500,000
342,497,500,00092,500,00020,812,500113,312,5002,405,000,000
352,405,000,00092,500,00020,041,666112,541,6662,312,500,000
362,312,500,00092,500,00019,270,833111,770,8332,220,000,000
372,220,000,00092,500,00018,500,000111,000,0002,127,500,000
382,127,500,00092,500,00017,729,166110,229,1662,035,000,000
392,035,000,00092,500,00016,958,333109,458,3331,942,500,000
401,942,500,00092,500,00016,187,500108,687,5001,850,000,000
411,850,000,00092,500,00015,416,666107,916,6661,757,500,000
421,757,500,00092,500,00014,645,833107,145,8331,665,000,000
431,665,000,00092,500,00013,875,000106,375,0001,572,500,000
441,572,500,00092,500,00013,104,166105,604,1661,480,000,000
451,480,000,00092,500,00012,333,333104,833,3331,387,500,000
461,387,500,00092,500,00011,562,500104,062,5001,295,000,000
471,295,000,00092,500,00010,791,666103,291,6661,202,500,000
481,202,500,00092,500,00010,020,833102,520,8331,110,000,000
491,110,000,00092,500,0009,250,000101,750,0001,017,500,000
501,017,500,00092,500,0008,479,166100,979,166925,000,000
51925,000,00092,500,0007,708,333100,208,333832,500,000
52832,500,00092,500,0006,937,50099,437,500740,000,000
53740,000,00092,500,0006,166,66698,666,666647,500,000
54647,500,00092,500,0005,395,83397,895,833555,000,000
55555,000,00092,500,0004,625,00097,125,000462,500,000
56462,500,00092,500,0003,854,16696,354,166370,000,000
57370,000,00092,500,0003,083,33395,583,333277,500,000
58277,500,00092,500,0002,312,50094,812,500185,000,000
59185,000,00092,500,0001,541,66694,041,66692,500,000
6092,500,00092,500,000770,83393,270,8330
Giá bán

18.5 tỷ

0973759226Liên hệ ngay