BẢNG TÍNH GỐC LÃI DỰ KIẾN KHOẢN VAY MUA CĂN

Nhu cầu vay 1,470,000,000 VND

Lãi suất cho vay 8.30% năm

Biên độ 4.40% năm

Thời hạn
240 tháng (20 năm)
vay vốn
Kỳ tính (1) Số gốc vay (2) Số gốc trả (3) Lãi trả (4)
0 1,470,000,000
1 1,470,000,000 6,125,000 10,167,500
2 1,463,875,000 6,125,000 10,125,135
3 1,457,750,000 6,125,000 10,082,771
4 1,451,625,000 6,125,000 10,040,406
5 1,445,500,000 6,125,000 9,998,042
6 1,439,375,000 6,125,000 9,955,677
7 1,433,250,000 6,125,000 9,913,313
8 1,427,125,000 6,125,000 9,870,948
9 1,421,000,000 6,125,000 9,828,583
10 1,414,875,000 6,125,000 9,786,219
11 1,408,750,000 6,125,000 9,743,854
12 1,402,625,000 6,125,000 9,701,490
13 1,396,500,000 6,125,000 9,659,125
14 1,390,375,000 6,125,000 9,616,760
15 1,384,250,000 6,125,000 9,574,396
16 1,378,125,000 6,125,000 9,532,031
17 1,372,000,000 6,125,000 9,489,667
18 1,365,875,000 6,125,000 9,447,302
19 1,359,750,000 6,125,000 13,030,938
20 1,353,625,000 6,125,000 12,972,240
21 1,347,500,000 6,125,000 12,913,542
22 1,341,375,000 6,125,000 12,854,844
23 1,335,250,000 6,125,000 12,796,146
24 1,329,125,000 6,125,000 12,737,448
25 1,323,000,000 6,125,000 12,678,750
26 1,316,875,000 6,125,000 12,620,052
27 1,310,750,000 6,125,000 12,561,354
28 1,304,625,000 6,125,000 12,502,656
29 1,298,500,000 6,125,000 12,443,958
30 1,292,375,000 6,125,000 12,385,260
31 1,286,250,000 6,125,000 12,326,563
32 1,280,125,000 6,125,000 12,267,865
33 1,274,000,000 6,125,000 12,209,167
34 1,267,875,000 6,125,000 12,150,469
35 1,261,750,000 6,125,000 12,091,771
36 1,255,625,000 6,125,000 12,033,073
37 1,249,500,000 6,125,000 11,974,375
38 1,243,375,000 6,125,000 11,915,677
39 1,237,250,000 6,125,000 11,856,979
40 1,231,125,000 6,125,000 11,798,281
41 1,225,000,000 6,125,000 11,739,583
42 1,218,875,000 6,125,000 11,680,885
43 1,212,750,000 6,125,000 11,622,188
44 1,206,625,000 6,125,000 11,563,490
45 1,200,500,000 6,125,000 11,504,792
46 1,194,375,000 6,125,000 11,446,094
47 1,188,250,000 6,125,000 11,387,396
48 1,182,125,000 6,125,000 11,328,698
49 1,176,000,000 6,125,000 11,270,000
50 1,169,875,000 6,125,000 11,211,302
51 1,163,750,000 6,125,000 11,152,604
52 1,157,625,000 6,125,000 11,093,906
53 1,151,500,000 6,125,000 11,035,208
54 1,145,375,000 6,125,000 10,976,510
55 1,139,250,000 6,125,000 10,917,813
56 1,133,125,000 6,125,000 10,859,115
57 1,127,000,000 6,125,000 10,800,417
58 1,120,875,000 6,125,000 10,741,719
59 1,114,750,000 6,125,000 10,683,021
60 1,108,625,000 6,125,000 10,624,323
61 1,102,500,000 6,125,000 10,565,625
62 1,096,375,000 6,125,000 10,506,927
63 1,090,250,000 6,125,000 10,448,229
64 1,084,125,000 6,125,000 10,389,531
65 1,078,000,000 6,125,000 10,330,833
66 1,071,875,000 6,125,000 10,272,135
67 1,065,750,000 6,125,000 10,213,438
68 1,059,625,000 6,125,000 10,154,740
69 1,053,500,000 6,125,000 10,096,042
 70 1,047,375,000 6,125,000 10,037,344
71 1,041,250,000 6,125,000 9,978,646
72 1,035,125,000 6,125,000 9,919,948
73 1,029,000,000 6,125,000 9,861,250
74 1,022,875,000 6,125,000 9,802,552
75 1,016,750,000 6,125,000 9,743,854
76 1,010,625,000 6,125,000 9,685,156
77 1,004,500,000 6,125,000 9,626,458
78 998,375,000 6,125,000 9,567,760
79 992,250,000 6,125,000 9,509,063
80 986,125,000 6,125,000 9,450,365
81 980,000,000 6,125,000 9,391,667
82 973,875,000 6,125,000 9,332,969
83 967,750,000 6,125,000 9,274,271
84 961,625,000 6,125,000 9,215,573
85 955,500,000 6,125,000 9,156,875
86 949,375,000 6,125,000 9,098,177
87 943,250,000 6,125,000 9,039,479
88 937,125,000 6,125,000 8,980,781
89 931,000,000 6,125,000 8,922,083
90 924,875,000 6,125,000 8,863,385
91 918,750,000 6,125,000 8,804,688
92 912,625,000 6,125,000 8,745,990
93 906,500,000 6,125,000 8,687,292
94 900,375,000 6,125,000 8,628,594
95 894,250,000 6,125,000 8,569,896
96 888,125,000 6,125,000 8,511,198
97 882,000,000 6,125,000 8,452,500
98 875,875,000 6,125,000 8,393,802
99 869,750,000 6,125,000 8,335,104
100 863,625,000 6,125,000 8,276,406
101 857,500,000 6,125,000 8,217,708
102 851,375,000 6,125,000 8,159,010
103 845,250,000 6,125,000 8,100,313
104 839,125,000 6,125,000 8,041,615
105 833,000,000 6,125,000 7,982,917
106 826,875,000 6,125,000 7,924,219
107 820,750,000 6,125,000 7,865,521
108 814,625,000 6,125,000 7,806,823
109 808,500,000 6,125,000 7,748,125
110 802,375,000 6,125,000 7,689,427
111 796,250,000 6,125,000 7,630,729
112 790,125,000 6,125,000 7,572,031
113 784,000,000 6,125,000 7,513,333
114 777,875,000 6,125,000 7,454,635
115 771,750,000 6,125,000 7,395,938
116 765,625,000 6,125,000 7,337,240
117 759,500,000 6,125,000 7,278,542
118 753,375,000 6,125,000 7,219,844
119 747,250,000 6,125,000 7,161,146
120 741,125,000 6,125,000 7,102,448
121 735,000,000 6,125,000 7,043,750
122 728,875,000 6,125,000 6,985,052
123 722,750,000 6,125,000 6,926,354
124 716,625,000 6,125,000 6,867,656
125 710,500,000 6,125,000 6,808,958
126 704,375,000 6,125,000 6,750,260
127 698,250,000 6,125,000 6,691,563
128 692,125,000 6,125,000 6,632,865
129 686,000,000 6,125,000 6,574,167
130 679,875,000 6,125,000 6,515,469
131 673,750,000 6,125,000 6,456,771
132 667,625,000 6,125,000 6,398,073
133 661,500,000 6,125,000 6,339,375
134 655,375,000 6,125,000 6,280,677
135 649,250,000 6,125,000 6,221,979
136 643,125,000 6,125,000 6,163,281
137 637,000,000 6,125,000 6,104,583
138 630,875,000 6,125,000 6,045,885
139 624,750,000 6,125,000 5,987,188
140 618,625,000 6,125,000 5,928,490
141 612,500,000 6,125,000 5,869,792
142 606,375,000 6,125,000 5,811,094
143 600,250,000 6,125,000 5,752,396
144 594,125,000 6,125,000 5,693,698
145 588,000,000 6,125,000 5,635,000
146 581,875,000 6,125,000 5,576,302
147 575,750,000 6,125,000 5,517,604
148 569,625,000 6,125,000 5,458,906
149 563,500,000 6,125,000 5,400,208
150 557,375,000 6,125,000 5,341,510
151 551,250,000 6,125,000 5,282,813
152 545,125,000 6,125,000 5,224,115
153 539,000,000 6,125,000 5,165,417
154 532,875,000 6,125,000 5,106,719
155 526,750,000 6,125,000 5,048,021
156 520,625,000 6,125,000 4,989,323
157 514,500,000 6,125,000 4,930,625
158 508,375,000 6,125,000 4,871,927
159 502,250,000 6,125,000 4,813,229
160 496,125,000 6,125,000 4,754,531
161 490,000,000 6,125,000 4,695,833
162 483,875,000 6,125,000 4,637,135
163 477,750,000 6,125,000 4,578,438
164 471,625,000 6,125,000 4,519,740
165 465,500,000 6,125,000 4,461,042
166 459,375,000 6,125,000 4,402,344
167 453,250,000 6,125,000 4,343,646
168 447,125,000 6,125,000 4,284,948
169 441,000,000 6,125,000 4,226,250
170 434,875,000 6,125,000 4,167,552
171 428,750,000 6,125,000 4,108,854
172 422,625,000 6,125,000 4,050,156
173 416,500,000 6,125,000 3,991,458
174 410,375,000 6,125,000 3,932,760
175 404,250,000 6,125,000 3,874,063
176 398,125,000 6,125,000 3,815,365
177 392,000,000 6,125,000 3,756,667
178 385,875,000 6,125,000 3,697,969
179 379,750,000 6,125,000 3,639,271
180 373,625,000 6,125,000 3,580,573
181 367,500,000 6,125,000 3,521,875
182 361,375,000 6,125,000 3,463,177
183 355,250,000 6,125,000 3,404,479
184 349,125,000 6,125,000 3,345,781
185 343,000,000 6,125,000 3,287,083
186 336,875,000 6,125,000 3,228,385
187 330,750,000 6,125,000 3,169,688
188 324,625,000 6,125,000 3,110,990
189 318,500,000 6,125,000 3,052,292
190 312,375,000 6,125,000 2,993,594
191 306,250,000 6,125,000 2,934,896
192 300,125,000 6,125,000 2,876,198
193 294,000,000 6,125,000 2,817,500
194 287,875,000 6,125,000 2,758,802
195 281,750,000 6,125,000 2,700,104
196 275,625,000 6,125,000 2,641,406
197 269,500,000 6,125,000 2,582,708
198 263,375,000 6,125,000 2,524,010
199 257,250,000 6,125,000 2,465,313
200 251,125,000 6,125,000 2,406,615
201 245,000,000 6,125,000 2,347,917
202 238,875,000 6,125,000 2,289,219
203 232,750,000 6,125,000 2,230,521
204 226,625,000 6,125,000 2,171,823
205 220,500,000 6,125,000 2,113,125
206 214,375,000 6,125,000 2,054,427
207 208,250,000 6,125,000 1,995,729
208 202,125,000 6,125,000 1,937,031
209 196,000,000 6,125,000 1,878,333
210 189,875,000 6,125,000 1,819,635
211 183,750,000 6,125,000 1,760,938
212 177,625,000 6,125,000 1,702,240
213 171,500,000 6,125,000 1,643,542
214 165,375,000 6,125,000 1,584,844
215 159,250,000 6,125,000 1,526,146
216 153,125,000 6,125,000 1,467,448
217 147,000,000 6,125,000 1,408,750
218 140,875,000 6,125,000 1,350,052
219 134,750,000 6,125,000 1,291,354
220 128,625,000 6,125,000 1,232,656
221 122,500,000 6,125,000 1,173,958
222 116,375,000 6,125,000 1,115,260
223 110,250,000 6,125,000 1,056,563
224 104,125,000 6,125,000 997,865
225 98,000,000 6,125,000 939,167
226 91,875,000 6,125,000 880,469
227 85,750,000 6,125,000 821,771
228 79,625,000 6,125,000 763,073
229 73,500,000 6,125,000 704,375
230 67,375,000 6,125,000 645,677
231 61,250,000 6,125,000 586,979
232 55,125,000 6,125,000 528,281
233 49,000,000 6,125,000 469,583
234 42,875,000 6,125,000 410,885
235 36,750,000 6,125,000 352,188
236 30,625,000 6,125,000 293,490
237 24,500,000 6,125,000 234,792
238 18,375,000 6,125,000 176,094
239 12,250,000 6,125,000 117,396
240 6,125,000 6,125,000 58,698
C LÃI DỰ KIẾN KHOẢN VAY MUA CĂN HỘ CHUNG CƯ IRIS
Giá trị căn hộ
18 tháng đầu Tỷ lệ vay vốn tối đa

Các tháng tiếp theo = LS tiền gửi

tk 24 tháng + Biên độ vay (từ
Số tiền vay dự kiến:
tháng 19 Lãi suất : 11.5%/năm)

Tổng gốc + lãi

16,292,500
16,250,135
16,207,771
16,165,406
16,123,042
16,080,677
16,038,313
15,995,948
15,953,583
15,911,219
15,868,854
15,826,490
15,784,125
15,741,760
15,699,396
15,657,031
15,614,667
15,572,302
19,155,938
19,097,240
19,038,542
18,979,844
18,921,146
18,862,448
18,803,750
18,745,052
18,686,354
18,627,656
18,568,958
18,510,260
18,451,563
18,392,865
18,334,167
18,275,469
18,216,771
18,158,073
18,099,375
18,040,677
17,981,979
17,923,281
17,864,583
17,805,885
17,747,188
17,688,490
17,629,792
17,571,094
17,512,396
17,453,698
17,395,000
17,336,302
17,277,604
17,218,906
17,160,208
17,101,510
17,042,813
16,984,115
16,925,417
16,866,719
16,808,021
16,749,323
16,690,625
16,631,927
16,573,229
16,514,531
16,455,833
16,397,135
16,338,438
16,279,740
16,221,042
16,162,344
16,103,646
16,044,948
15,986,250
15,927,552
15,868,854
15,810,156
15,751,458
15,692,760
15,634,063
15,575,365
15,516,667
15,457,969
15,399,271
15,340,573
15,281,875
15,223,177
15,164,479
15,105,781
15,047,083
14,988,385
14,929,688
14,870,990
14,812,292
14,753,594
14,694,896
14,636,198
14,577,500
14,518,802
14,460,104
14,401,406
14,342,708
14,284,010
14,225,313
14,166,615
14,107,917
14,049,219
13,990,521
13,931,823
13,873,125
13,814,427
13,755,729
13,697,031
13,638,333
13,579,635
13,520,938
13,462,240
13,403,542
13,344,844
13,286,146
13,227,448
13,168,750
13,110,052
13,051,354
12,992,656
12,933,958
12,875,260
12,816,563
12,757,865
12,699,167
12,640,469
12,581,771
12,523,073
12,464,375
12,405,677
12,346,979
12,288,281
12,229,583
12,170,885
12,112,188
12,053,490
11,994,792
11,936,094
11,877,396
11,818,698
11,760,000
11,701,302
11,642,604
11,583,906
11,525,208
11,466,510
11,407,813
11,349,115
11,290,417
11,231,719
11,173,021
11,114,323
11,055,625
10,996,927
10,938,229
10,879,531
10,820,833
10,762,135
10,703,438
10,644,740
10,586,042
10,527,344
10,468,646
10,409,948
10,351,250
10,292,552
10,233,854
10,175,156
10,116,458
10,057,760
9,999,063
9,940,365
9,881,667
9,822,969
9,764,271
9,705,573
9,646,875
9,588,177
9,529,479
9,470,781
9,412,083
9,353,385
9,294,688
9,235,990
9,177,292
9,118,594
9,059,896
9,001,198
8,942,500
8,883,802
8,825,104
8,766,406
8,707,708
8,649,010
8,590,313
8,531,615
8,472,917
8,414,219
8,355,521
8,296,823
8,238,125
8,179,427
8,120,729
8,062,031
8,003,333
7,944,635
7,885,938
7,827,240
7,768,542
7,709,844
7,651,146
7,592,448
7,533,750
7,475,052
7,416,354
7,357,656
7,298,958
7,240,260
7,181,563
7,122,865
7,064,167
7,005,469
6,946,771
6,888,073
6,829,375
6,770,677
6,711,979
6,653,281
6,594,583
6,535,885
6,477,188
6,418,490
6,359,792
6,301,094
6,242,396
6,183,698
 Phí phạt trả nợ trước hạn
2,100,000,000 02 năm đầu 3.5%
70% Năm 3 3.0%

1,470,000,000 Năm thứ 4 2.5%

Năm Thứ 5 1.5%

Năm thứ 6 0.5%

Danh mục hồ sơ vay vốn

1. Chứng minh thư
2. Đăng ký kết hôn/ Xác nhận tình trạng hôn nhân
Hồ sơ pháp lý 3. Hộ khẩu thường trú/ KT3 tại tỉnh/ TP nơi MB có trụ sở
1. Hợp đồng mua căn hộ
Hồ sơ mục đích 2. Hóa đơn/ Phiếu thu/ nộp tiền
1. Hợp đồng lao động
2. Xác nhận thu nhập/ Sao kê tài khoản trả lương
Hồ sơ tài chính 3. Giấy tờ chứng minh từ hoạt đồng kinh doanh ( nếu có)
Hồ sơ tài sản tích lũy Sổ tiết kiệm, đăng ký xe oto, sổ đỏ,… ( nếu có)
 BẢNG TÍNH GỐC LÃI DỰ KIẾN KHOẢN VAY MUA CĂN H
Nhu cầu vay 1,470,000,000 VND
Lãi suất cho vay 8.30% năm

Biên độ 4.40% năm

Thời hạn
240 tháng (5 năm)
vay vốn
Kỳ tính (1) Số gốc vay (2) Số gốc trả (3) Lãi trả (4)
0 1,470,000,000
1 1,470,000,000 0 10,167,500
2 1,470,000,000 0 10,167,500
3 1,470,000,000 0 10,167,500
4 1,470,000,000 0 10,167,500
5 1,470,000,000 0 10,167,500
6 1,470,000,000 0 10,167,500
7 1,470,000,000 0 10,167,500
8 1,470,000,000 0 10,167,500
9 1,470,000,000 0 10,167,500
10 1,470,000,000 0 10,167,500
11 1,470,000,000 0 10,167,500
12 1,470,000,000 0 10,167,500
13 1,470,000,000 0 10,167,500
14 1,470,000,000 0 10,167,500
15 1,470,000,000 0 10,167,500
16 1,470,000,000 0 10,167,500
17 1,470,000,000 0 10,167,500
18 1,470,000,000 0 10,167,500
19 1,470,000,000 6,621,622 14,087,500
20 1,463,378,378 6,621,622 14,024,043
21 1,456,756,757 6,621,622 13,960,586
22 1,450,135,135 6,621,622 13,897,128
23 1,443,513,514 6,621,622 13,833,671
24 1,436,891,892 6,621,622 13,770,214
25 1,430,270,270 6,621,622 13,706,757
26 1,423,648,649 6,621,622 13,643,300
27 1,417,027,027 6,621,622 13,579,842
28 1,410,405,405 6,621,622 13,516,385
29 1,403,783,784 6,621,622 13,452,928
30 1,397,162,162 6,621,622 13,389,471
31 1,390,540,541 6,621,622 13,326,014
32 1,383,918,919 6,621,622 13,262,556
33 1,377,297,297 6,621,622 13,199,099
34 1,370,675,676 6,621,622 13,135,642
35 1,364,054,054 6,621,622 13,072,185
36 1,357,432,432 6,621,622 13,008,727
37 1,350,810,811 6,621,622 12,945,270
38 1,344,189,189 6,621,622 12,881,813
39 1,337,567,568 6,621,622 12,818,356
40 1,330,945,946 6,621,622 12,754,899
41 1,324,324,324 6,621,622 12,691,441
42 1,317,702,703 6,621,622 12,627,984
43 1,311,081,081 6,621,622 12,564,527
44 1,304,459,459 6,621,622 12,501,070
45 1,297,837,838 6,621,622 12,437,613
46 1,291,216,216 6,621,622 12,374,155
47 1,284,594,595 6,621,622 12,310,698
48 1,277,972,973 6,621,622 12,247,241
49 1,271,351,351 6,621,622 12,183,784
50 1,264,729,730 6,621,622 12,120,327
51 1,258,108,108 6,621,622 12,056,869
52 1,251,486,486 6,621,622 11,993,412
53 1,244,864,865 6,621,622 11,929,955
54 1,238,243,243 6,621,622 11,866,498
55 1,231,621,622 6,621,622 11,803,041
56 1,225,000,000 6,621,622 11,739,583
57 1,218,378,378 6,621,622 11,676,126
58 1,211,756,757 6,621,622 11,612,669
59 1,205,135,135 6,621,622 11,549,212
60 1,198,513,514 6,621,622 11,485,755
61 1,191,891,892 6,621,622 11,422,297
62 1,185,270,270 6,621,622 11,358,840
63 1,178,648,649 6,621,622 11,295,383
64 1,172,027,027 6,621,622 11,231,926
65 1,165,405,405 6,621,622 11,168,468
66 1,158,783,784 6,621,622 11,105,011
67 1,152,162,162 6,621,622 11,041,554
68 1,145,540,541 6,621,622 10,978,097
69 1,138,918,919 6,621,622 10,914,640
70 1,132,297,297 6,621,622 10,851,182
 71 1,125,675,676 6,621,622 10,787,725
72 1,119,054,054 6,621,622 10,724,268
73 1,112,432,432 6,621,622 10,660,811
74 1,105,810,811 6,621,622 10,597,354
75 1,099,189,189 6,621,622 10,533,896
76 1,092,567,568 6,621,622 10,470,439
77 1,085,945,946 6,621,622 10,406,982
78 1,079,324,324 6,621,622 10,343,525
79 1,072,702,703 6,621,622 10,280,068
80 1,066,081,081 6,621,622 10,216,610
81 1,059,459,459 6,621,622 10,153,153
82 1,052,837,838 6,621,622 10,089,696
83 1,046,216,216 6,621,622 10,026,239
84 1,039,594,595 6,621,622 9,962,782
85 1,032,972,973 6,621,622 9,899,324
86 1,026,351,351 6,621,622 9,835,867
87 1,019,729,730 6,621,622 9,772,410
88 1,013,108,108 6,621,622 9,708,953
89 1,006,486,486 6,621,622 9,645,495
90 999,864,865 6,621,622 9,582,038
91 993,243,243 6,621,622 9,518,581
92 986,621,622 6,621,622 9,455,124
93 980,000,000 6,621,622 9,391,667
94 973,378,378 6,621,622 9,328,209
95 966,756,757 6,621,622 9,264,752
96 960,135,135 6,621,622 9,201,295
97 953,513,514 6,621,622 9,137,838
98 946,891,892 6,621,622 9,074,381
99 940,270,270 6,621,622 9,010,923
100 933,648,649 6,621,622 8,947,466
101 927,027,027 6,621,622 8,884,009
102 920,405,405 6,621,622 8,820,552
103 913,783,784 6,621,622 8,757,095
104 907,162,162 6,621,622 8,693,637
105 900,540,541 6,621,622 8,630,180
106 893,918,919 6,621,622 8,566,723
107 887,297,297 6,621,622 8,503,266
108 880,675,676 6,621,622 8,439,809
109 874,054,054 6,621,622 8,376,351
110 867,432,432 6,621,622 8,312,894
111 860,810,811 6,621,622 8,249,437
112 854,189,189 6,621,622 8,185,980
113 847,567,568 6,621,622 8,122,523
114 840,945,946 6,621,622 8,059,065
115 834,324,324 6,621,622 7,995,608
116 827,702,703 6,621,622 7,932,151
117 821,081,081 6,621,622 7,868,694
118 814,459,459 6,621,622 7,805,236
119 807,837,838 6,621,622 7,741,779
120 801,216,216 6,621,622 7,678,322
121 794,594,595 6,621,622 7,614,865
122 787,972,973 6,621,622 7,551,408
123 781,351,351 6,621,622 7,487,950
124 774,729,730 6,621,622 7,424,493
125 768,108,108 6,621,622 7,361,036
126 761,486,486 6,621,622 7,297,579
127 754,864,865 6,621,622 7,234,122
128 748,243,243 6,621,622 7,170,664
129 741,621,622 6,621,622 7,107,207
130 735,000,000 6,621,622 7,043,750
131 728,378,378 6,621,622 6,980,293
132 721,756,757 6,621,622 6,916,836
133 715,135,135 6,621,622 6,853,378
134 708,513,514 6,621,622 6,789,921
135 701,891,892 6,621,622 6,726,464
136 695,270,270 6,621,622 6,663,007
137 688,648,649 6,621,622 6,599,550
138 682,027,027 6,621,622 6,536,092
139 675,405,405 6,621,622 6,472,635
140 668,783,784 6,621,622 6,409,178
141 662,162,162 6,621,622 6,345,721
142 655,540,541 6,621,622 6,282,264
143 648,918,919 6,621,622 6,218,806
144 642,297,297 6,621,622 6,155,349
145 635,675,676 6,621,622 6,091,892
146 629,054,054 6,621,622 6,028,435
147 622,432,432 6,621,622 5,964,977
148 615,810,811 6,621,622 5,901,520
149 609,189,189 6,621,622 5,838,063
150 602,567,568 6,621,622 5,774,606
151 595,945,946 6,621,622 5,711,149
152 589,324,324 6,621,622 5,647,691
153 582,702,703 6,621,622 5,584,234
154 576,081,081 6,621,622 5,520,777
155 569,459,459 6,621,622 5,457,320
156 562,837,838 6,621,622 5,393,863
157 556,216,216 6,621,622 5,330,405
158 549,594,595 6,621,622 5,266,948
159 542,972,973 6,621,622 5,203,491
160 536,351,351 6,621,622 5,140,034
161 529,729,730 6,621,622 5,076,577
162 523,108,108 6,621,622 5,013,119
163 516,486,486 6,621,622 4,949,662
164 509,864,865 6,621,622 4,886,205
165 503,243,243 6,621,622 4,822,748
166 496,621,622 6,621,622 4,759,291
167 490,000,000 6,621,622 4,695,833
168 483,378,378 6,621,622 4,632,376
169 476,756,757 6,621,622 4,568,919
170 470,135,135 6,621,622 4,505,462
171 463,513,514 6,621,622 4,442,005
172 456,891,892 6,621,622 4,378,547
173 450,270,270 6,621,622 4,315,090
174 443,648,649 6,621,622 4,251,633
175 437,027,027 6,621,622 4,188,176
176 430,405,405 6,621,622 4,124,718
177 423,783,784 6,621,622 4,061,261
178 417,162,162 6,621,622 3,997,804
179 410,540,541 6,621,622 3,934,347
180 403,918,919 6,621,622 3,870,890
181 397,297,297 6,621,622 3,807,432
182 390,675,676 6,621,622 3,743,975
183 384,054,054 6,621,622 3,680,518
184 377,432,432 6,621,622 3,617,061
185 370,810,811 6,621,622 3,553,604
186 364,189,189 6,621,622 3,490,146
187 357,567,568 6,621,622 3,426,689
188 350,945,946 6,621,622 3,363,232
189 344,324,324 6,621,622 3,299,775
190 337,702,703 6,621,622 3,236,318
191 331,081,081 6,621,622 3,172,860
192 324,459,459 6,621,622 3,109,403
193 317,837,838 6,621,622 3,045,946
194 311,216,216 6,621,622 2,982,489
195 304,594,595 6,621,622 2,919,032
196 297,972,973 6,621,622 2,855,574
197 291,351,351 6,621,622 2,792,117
198 284,729,730 6,621,622 2,728,660
199 278,108,108 6,621,622 2,665,203
200 271,486,486 6,621,622 2,601,745
201 264,864,865 6,621,622 2,538,288
202 258,243,243 6,621,622 2,474,831
203 251,621,622 6,621,622 2,411,374
204 245,000,000 6,621,622 2,347,917
205 238,378,378 6,621,622 2,284,459
206 231,756,757 6,621,622 2,221,002
207 225,135,135 6,621,622 2,157,545
208 218,513,514 6,621,622 2,094,088
209 211,891,892 6,621,622 2,030,631
210 205,270,270 6,621,622 1,967,173
211 198,648,649 6,621,622 1,903,716
212 192,027,027 6,621,622 1,840,259
213 185,405,405 6,621,622 1,776,802
214 178,783,784 6,621,622 1,713,345
215 172,162,162 6,621,622 1,649,887
216 165,540,541 6,621,622 1,586,430
217 158,918,919 6,621,622 1,522,973
218 152,297,297 6,621,622 1,459,516
219 145,675,676 6,621,622 1,396,059
220 139,054,054 6,621,622 1,332,601
221 132,432,432 6,621,622 1,269,144
222 125,810,811 6,621,622 1,205,687
223 119,189,189 6,621,622 1,142,230
224 112,567,568 6,621,622 1,078,773
225 105,945,946 6,621,622 1,015,315
226 99,324,324 6,621,622 951,858
227 92,702,703 6,621,622 888,401
228 86,081,081 6,621,622 824,944
229 79,459,459 6,621,622 761,486
230 72,837,838 6,621,622 698,029
231 66,216,216 6,621,622 634,572
232 59,594,595 6,621,622 571,115
233 52,972,973 6,621,622 507,658
234 46,351,351 6,621,622 444,200
235 39,729,730 6,621,622 380,743
236 33,108,108 6,621,622 317,286
237 26,486,486 6,621,622 253,829
238 19,864,865 6,621,622 190,372
239 13,243,243 6,621,622 126,914
240 6,621,622 6,621,622 63,457
C LÃI DỰ KIẾN KHOẢN VAY MUA CĂN HỘ CHUNG CƯ IRIS
Giá trị căn hộ
18 tháng đầu Tỷ lệ vay vốn tối đa
Các tháng tiếp theo = LS tiền gửi
tk 24 tháng + Biên độ vay ( Lãi
Số tiền vay dự kiến:
suất tư tháng 19: 11.5%/năm)

Tổng gốc + lãi

10,167,500
10,167,500
10,167,500
10,167,500
10,167,500
10,167,500
10,167,500
10,167,500
10,167,500
10,167,500
10,167,500
10,167,500
10,167,500
10,167,500
10,167,500
10,167,500
10,167,500
10,167,500
20,709,122
20,645,664
20,582,207
20,518,750
20,455,293
20,391,836
20,328,378
20,264,921
20,201,464
20,138,007
20,074,550
20,011,092
19,947,635
19,884,178
19,820,721
19,757,264
19,693,806
19,630,349
19,566,892
19,503,435
19,439,977
19,376,520
19,313,063
19,249,606
19,186,149
19,122,691
19,059,234
18,995,777
18,932,320
18,868,863
18,805,405
18,741,948
18,678,491
18,615,034
18,551,577
18,488,119
18,424,662
18,361,205
18,297,748
18,234,291
18,170,833
18,107,376
18,043,919
17,980,462
17,917,005
17,853,547
17,790,090
17,726,633
17,663,176
17,599,718
17,536,261
17,472,804
17,409,347
17,345,890
17,282,432
17,218,975
17,155,518
17,092,061
17,028,604
16,965,146
16,901,689
16,838,232
16,774,775
16,711,318
16,647,860
16,584,403
16,520,946
16,457,489
16,394,032
16,330,574
16,267,117
16,203,660
16,140,203
16,076,745
16,013,288
15,949,831
15,886,374
15,822,917
15,759,459
15,696,002
15,632,545
15,569,088
15,505,631
15,442,173
15,378,716
15,315,259
15,251,802
15,188,345
15,124,887
15,061,430
14,997,973
14,934,516
14,871,059
14,807,601
14,744,144
14,680,687
14,617,230
14,553,773
14,490,315
14,426,858
14,363,401
14,299,944
14,236,486
14,173,029
14,109,572
14,046,115
13,982,658
13,919,200
13,855,743
13,792,286
13,728,829
13,665,372
13,601,914
13,538,457
13,475,000
13,411,543
13,348,086
13,284,628
13,221,171
13,157,714
13,094,257
13,030,800
12,967,342
12,903,885
12,840,428
12,776,971
12,713,514
12,650,056
12,586,599
12,523,142
12,459,685
12,396,227
12,332,770
12,269,313
12,205,856
12,142,399
12,078,941
12,015,484
11,952,027
11,888,570
11,825,113
11,761,655
11,698,198
11,634,741
11,571,284
11,507,827
11,444,369
11,380,912
11,317,455
11,253,998
11,190,541
11,127,083
11,063,626
11,000,169
10,936,712
10,873,255
10,809,797
10,746,340
10,682,883
10,619,426
10,555,968
10,492,511
10,429,054
10,365,597
10,302,140
10,238,682
10,175,225
10,111,768
10,048,311
9,984,854
9,921,396
9,857,939
9,794,482
9,731,025
9,667,568
9,604,110
9,540,653
9,477,196
9,413,739
9,350,282
9,286,824
9,223,367
9,159,910
9,096,453
9,032,995
8,969,538
8,906,081
8,842,624
8,779,167
8,715,709
8,652,252
8,588,795
8,525,338
8,461,881
8,398,423
8,334,966
8,271,509
8,208,052
8,144,595
8,081,137
8,017,680
7,954,223
7,890,766
7,827,309
7,763,851
7,700,394
7,636,937
7,573,480
7,510,023
7,446,565
7,383,108
7,319,651
7,256,194
7,192,736
7,129,279
7,065,822
7,002,365
6,938,908
6,875,450
6,811,993
6,748,536
6,685,079
 Phí phạt trả nợ trước hạn
2,100,000,000 02 năm đầu 3.5%
70% Năm 3 3.0%

1,470,000,000 Năm thứ 4 2.5%

Năm Thứ 5 1.5%

Năm thứ 6 0.5%

Danh mục hồ sơ vay vốn

1. Chứng minh thư
2. Đăng ký kết hôn/ Xác nhận tình trạng hôn nhân
Hồ sơ pháp lý 3. Hộ khẩu thường trú/ KT3 tại tỉnh/ TP nơi MB có trụ sở
1. Hợp đồng mua căn hộ
Hồ sơ mục đích 2. Hóa đơn/ Phiếu thu/ nộp tiền
1. Hợp đồng lao động
2. Xác nhận thu nhập/ Sao kê tài khoản trả lương
Hồ sơ tài chính 3. Giấy tờ chứng minh từ hoạt đồng kinh doanh ( nếu có)
Hồ sơ tài sản tích lũy Sổ tiết kiệm, đăng ký xe oto, sổ đỏ,… ( nếu có)
 BẢNG TÍNH GỐC LÃI DỰ KIẾN KHOẢN VAY MUA CĂN H
Nhu cầu vay 1,365,000,000 VND
Lãi suất cho vay 0.00% năm

Biên độ 4.40% năm

Thời hạn
240 tháng (5 năm)
vay vốn
Kỳ tính (1) Số gốc vay (2) Số gốc trả (3) Lãi trả (4)
0 1,365,000,000
1 1,365,000,000 0 0
2 1,365,000,000 0 0
3 1,365,000,000 0 0
4 1,365,000,000 0 0
5 1,365,000,000 0 0
6 1,365,000,000 0 0
7 1,365,000,000 0 0
8 1,365,000,000 0 0
9 1,365,000,000 0 0
10 1,365,000,000 0 0
11 1,365,000,000 0 0
12 1,365,000,000 0 0
13 1,365,000,000 0 0
14 1,365,000,000 0 0
15 1,365,000,000 0 0
16 1,365,000,000 0 0
17 1,365,000,000 0 0
18 1,365,000,000 0 0
19 1,365,000,000 6,148,649 13,081,250
20 1,358,851,351 6,148,649 13,022,325
21 1,352,702,703 6,148,649 12,963,401
22 1,346,554,054 6,148,649 12,904,476
23 1,340,405,405 6,148,649 12,845,552
24 1,334,256,757 6,148,649 12,786,627
25 1,328,108,108 6,148,649 12,727,703
26 1,321,959,459 6,148,649 12,668,778
27 1,315,810,811 6,148,649 12,609,854
28 1,309,662,162 6,148,649 12,550,929
29 1,303,513,514 6,148,649 12,492,005
30 1,297,364,865 6,148,649 12,433,080
31 1,291,216,216 6,148,649 12,374,155
32 1,285,067,568 6,148,649 12,315,231
33 1,278,918,919 6,148,649 12,256,306
34 1,272,770,270 6,148,649 12,197,382
35 1,266,621,622 6,148,649 12,138,457
36 1,260,472,973 6,148,649 12,079,533
37 1,254,324,324 6,148,649 12,020,608
38 1,248,175,676 6,148,649 11,961,684
39 1,242,027,027 6,148,649 11,902,759
40 1,235,878,378 6,148,649 11,843,834
41 1,229,729,730 6,148,649 11,784,910
42 1,223,581,081 6,148,649 11,725,985
43 1,217,432,432 6,148,649 11,667,061
44 1,211,283,784 6,148,649 11,608,136
45 1,205,135,135 6,148,649 11,549,212
46 1,198,986,486 6,148,649 11,490,287
47 1,192,837,838 6,148,649 11,431,363
48 1,186,689,189 6,148,649 11,372,438
49 1,180,540,541 6,148,649 11,313,514
50 1,174,391,892 6,148,649 11,254,589
51 1,168,243,243 6,148,649 11,195,664
52 1,162,094,595 6,148,649 11,136,740
53 1,155,945,946 6,148,649 11,077,815
54 1,149,797,297 6,148,649 11,018,891
55 1,143,648,649 6,148,649 10,959,966
56 1,137,500,000 6,148,649 10,901,042
57 1,131,351,351 6,148,649 10,842,117
58 1,125,202,703 6,148,649 10,783,193
59 1,119,054,054 6,148,649 10,724,268
60 1,112,905,405 6,148,649 10,665,343
61 1,106,756,757 6,148,649 10,606,419
62 1,100,608,108 6,148,649 10,547,494
63 1,094,459,459 6,148,649 10,488,570
64 1,088,310,811 6,148,649 10,429,645
65 1,082,162,162 6,148,649 10,370,721
66 1,076,013,514 6,148,649 10,311,796
67 1,069,864,865 6,148,649 10,252,872
68 1,063,716,216 6,148,649 10,193,947
69 1,057,567,568 6,148,649 10,135,023
70 1,051,418,919 6,148,649 10,076,098
 71 1,045,270,270 6,148,649 10,017,173
72 1,039,121,622 6,148,649 9,958,249
73 1,032,972,973 6,148,649 9,899,324
74 1,026,824,324 6,148,649 9,840,400
75 1,020,675,676 6,148,649 9,781,475
76 1,014,527,027 6,148,649 9,722,551
77 1,008,378,378 6,148,649 9,663,626
78 1,002,229,730 6,148,649 9,604,702
79 996,081,081 6,148,649 9,545,777
80 989,932,432 6,148,649 9,486,852
81 983,783,784 6,148,649 9,427,928
82 977,635,135 6,148,649 9,369,003
83 971,486,486 6,148,649 9,310,079
84 965,337,838 6,148,649 9,251,154
85 959,189,189 6,148,649 9,192,230
86 953,040,541 6,148,649 9,133,305
87 946,891,892 6,148,649 9,074,381
88 940,743,243 6,148,649 9,015,456
89 934,594,595 6,148,649 8,956,532
90 928,445,946 6,148,649 8,897,607
91 922,297,297 6,148,649 8,838,682
92 916,148,649 6,148,649 8,779,758
93 910,000,000 6,148,649 8,720,833
94 903,851,351 6,148,649 8,661,909
95 897,702,703 6,148,649 8,602,984
96 891,554,054 6,148,649 8,544,060
97 885,405,405 6,148,649 8,485,135
98 879,256,757 6,148,649 8,426,211
99 873,108,108 6,148,649 8,367,286
100 866,959,459 6,148,649 8,308,361
101 860,810,811 6,148,649 8,249,437
102 854,662,162 6,148,649 8,190,512
103 848,513,514 6,148,649 8,131,588
104 842,364,865 6,148,649 8,072,663
105 836,216,216 6,148,649 8,013,739
106 830,067,568 6,148,649 7,954,814
107 823,918,919 6,148,649 7,895,890
108 817,770,270 6,148,649 7,836,965
109 811,621,622 6,148,649 7,778,041
110 805,472,973 6,148,649 7,719,116
111 799,324,324 6,148,649 7,660,191
112 793,175,676 6,148,649 7,601,267
113 787,027,027 6,148,649 7,542,342
114 780,878,378 6,148,649 7,483,418
115 774,729,730 6,148,649 7,424,493
116 768,581,081 6,148,649 7,365,569
117 762,432,432 6,148,649 7,306,644
118 756,283,784 6,148,649 7,247,720
119 750,135,135 6,148,649 7,188,795
120 743,986,486 6,148,649 7,129,870
121 737,837,838 6,148,649 7,070,946
122 731,689,189 6,148,649 7,012,021
123 725,540,541 6,148,649 6,953,097
124 719,391,892 6,148,649 6,894,172
125 713,243,243 6,148,649 6,835,248
126 707,094,595 6,148,649 6,776,323
127 700,945,946 6,148,649 6,717,399
128 694,797,297 6,148,649 6,658,474
129 688,648,649 6,148,649 6,599,550
130 682,500,000 6,148,649 6,540,625
131 676,351,351 6,148,649 6,481,700
132 670,202,703 6,148,649 6,422,776
133 664,054,054 6,148,649 6,363,851
134 657,905,405 6,148,649 6,304,927
135 651,756,757 6,148,649 6,246,002
136 645,608,108 6,148,649 6,187,078
137 639,459,459 6,148,649 6,128,153
138 633,310,811 6,148,649 6,069,229
139 627,162,162 6,148,649 6,010,304
140 621,013,514 6,148,649 5,951,380
141 614,864,865 6,148,649 5,892,455
142 608,716,216 6,148,649 5,833,530
143 602,567,568 6,148,649 5,774,606
144 596,418,919 6,148,649 5,715,681
145 590,270,270 6,148,649 5,656,757
146 584,121,622 6,148,649 5,597,832
147 577,972,973 6,148,649 5,538,908
148 571,824,324 6,148,649 5,479,983
149 565,675,676 6,148,649 5,421,059
150 559,527,027 6,148,649 5,362,134
151 553,378,378 6,148,649 5,303,209
152 547,229,730 6,148,649 5,244,285
153 541,081,081 6,148,649 5,185,360
154 534,932,432 6,148,649 5,126,436
155 528,783,784 6,148,649 5,067,511
156 522,635,135 6,148,649 5,008,587
157 516,486,486 6,148,649 4,949,662
158 510,337,838 6,148,649 4,890,738
159 504,189,189 6,148,649 4,831,813
160 498,040,541 6,148,649 4,772,889
161 491,891,892 6,148,649 4,713,964
162 485,743,243 6,148,649 4,655,039
163 479,594,595 6,148,649 4,596,115
164 473,445,946 6,148,649 4,537,190
165 467,297,297 6,148,649 4,478,266
166 461,148,649 6,148,649 4,419,341
167 455,000,000 6,148,649 4,360,417
168 448,851,351 6,148,649 4,301,492
169 442,702,703 6,148,649 4,242,568
170 436,554,054 6,148,649 4,183,643
171 430,405,405 6,148,649 4,124,718
172 424,256,757 6,148,649 4,065,794
173 418,108,108 6,148,649 4,006,869
174 411,959,459 6,148,649 3,947,945
175 405,810,811 6,148,649 3,889,020
176 399,662,162 6,148,649 3,830,096
177 393,513,514 6,148,649 3,771,171
178 387,364,865 6,148,649 3,712,247
179 381,216,216 6,148,649 3,653,322
180 375,067,568 6,148,649 3,594,398
181 368,918,919 6,148,649 3,535,473
182 362,770,270 6,148,649 3,476,548
183 356,621,622 6,148,649 3,417,624
184 350,472,973 6,148,649 3,358,699
185 344,324,324 6,148,649 3,299,775
186 338,175,676 6,148,649 3,240,850
187 332,027,027 6,148,649 3,181,926
188 325,878,378 6,148,649 3,123,001
189 319,729,730 6,148,649 3,064,077
190 313,581,081 6,148,649 3,005,152
191 307,432,432 6,148,649 2,946,227
192 301,283,784 6,148,649 2,887,303
193 295,135,135 6,148,649 2,828,378
194 288,986,486 6,148,649 2,769,454
195 282,837,838 6,148,649 2,710,529
196 276,689,189 6,148,649 2,651,605
197 270,540,541 6,148,649 2,592,680
198 264,391,892 6,148,649 2,533,756
199 258,243,243 6,148,649 2,474,831
200 252,094,595 6,148,649 2,415,907
201 245,945,946 6,148,649 2,356,982
202 239,797,297 6,148,649 2,298,057
203 233,648,649 6,148,649 2,239,133
204 227,500,000 6,148,649 2,180,208
205 221,351,351 6,148,649 2,121,284
206 215,202,703 6,148,649 2,062,359
207 209,054,054 6,148,649 2,003,435
208 202,905,405 6,148,649 1,944,510
209 196,756,757 6,148,649 1,885,586
210 190,608,108 6,148,649 1,826,661
211 184,459,459 6,148,649 1,767,736
212 178,310,811 6,148,649 1,708,812
213 172,162,162 6,148,649 1,649,887
214 166,013,514 6,148,649 1,590,963
215 159,864,865 6,148,649 1,532,038
216 153,716,216 6,148,649 1,473,114
217 147,567,568 6,148,649 1,414,189
218 141,418,919 6,148,649 1,355,265
219 135,270,270 6,148,649 1,296,340
220 129,121,622 6,148,649 1,237,416
221 122,972,973 6,148,649 1,178,491
222 116,824,324 6,148,649 1,119,566
223 110,675,676 6,148,649 1,060,642
224 104,527,027 6,148,649 1,001,717
225 98,378,378 6,148,649 942,793
226 92,229,730 6,148,649 883,868
227 86,081,081 6,148,649 824,944
228 79,932,432 6,148,649 766,019
229 73,783,784 6,148,649 707,095
230 67,635,135 6,148,649 648,170
231 61,486,486 6,148,649 589,245
232 55,337,838 6,148,649 530,321
233 49,189,189 6,148,649 471,396
234 43,040,541 6,148,649 412,472
235 36,891,892 6,148,649 353,547
236 30,743,243 6,148,649 294,623
237 24,594,595 6,148,649 235,698
238 18,445,946 6,148,649 176,774
239 12,297,297 6,148,649 117,849
240 6,148,649 6,148,649 58,925
C LÃI DỰ KIẾN KHOẢN VAY MUA CĂN HỘ CHUNG CƯ IRIS
Giá trị căn hộ
18 tháng đầu Tỷ lệ vay vốn tối đa
Các tháng tiếp theo = LS tiền gửi
tk 24 tháng + Biên độ vay ( Lãi
Số tiền vay dự kiến:
suất tư tháng 19: 11.5%/năm)

Tổng gốc + lãi

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,229,899
19,170,974
19,112,050
19,053,125
18,994,200
18,935,276
18,876,351
18,817,427
18,758,502
18,699,578
18,640,653
18,581,729
18,522,804
18,463,880
18,404,955
18,346,030
18,287,106
18,228,181
18,169,257
18,110,332
18,051,408
17,992,483
17,933,559
17,874,634
17,815,709
17,756,785
17,697,860
17,638,936
17,580,011
17,521,087
17,462,162
17,403,238
17,344,313
17,285,389
17,226,464
17,167,539
17,108,615
17,049,690
16,990,766
16,931,841
16,872,917
16,813,992
16,755,068
16,696,143
16,637,218
16,578,294
16,519,369
16,460,445
16,401,520
16,342,596
16,283,671
16,224,747
16,165,822
16,106,898
16,047,973
15,989,048
15,930,124
15,871,199
15,812,275
15,753,350
15,694,426
15,635,501
15,576,577
15,517,652
15,458,727
15,399,803
15,340,878
15,281,954
15,223,029
15,164,105
15,105,180
15,046,256
14,987,331
14,928,407
14,869,482
14,810,557
14,751,633
14,692,708
14,633,784
14,574,859
14,515,935
14,457,010
14,398,086
14,339,161
14,280,236
14,221,312
14,162,387
14,103,463
14,044,538
13,985,614
13,926,689
13,867,765
13,808,840
13,749,916
13,690,991
13,632,066
13,573,142
13,514,217
13,455,293
13,396,368
13,337,444
13,278,519
13,219,595
13,160,670
13,101,745
13,042,821
12,983,896
12,924,972
12,866,047
12,807,123
12,748,198
12,689,274
12,630,349
12,571,425
12,512,500
12,453,575
12,394,651
12,335,726
12,276,802
12,217,877
12,158,953
12,100,028
12,041,104
11,982,179
11,923,255
11,864,330
11,805,405
11,746,481
11,687,556
11,628,632
11,569,707
11,510,783
11,451,858
11,392,934
11,334,009
11,275,084
11,216,160
11,157,235
11,098,311
11,039,386
10,980,462
10,921,537
10,862,613
10,803,688
10,744,764
10,685,839
10,626,914
10,567,990
10,509,065
10,450,141
10,391,216
10,332,292
10,273,367
10,214,443
10,155,518
10,096,593
10,037,669
9,978,744
9,919,820
9,860,895
9,801,971
9,743,046
9,684,122
9,625,197
9,566,273
9,507,348
9,448,423
9,389,499
9,330,574
9,271,650
9,212,725
9,153,801
9,094,876
9,035,952
8,977,027
8,918,102
8,859,178
8,800,253
8,741,329
8,682,404
8,623,480
8,564,555
8,505,631
8,446,706
8,387,782
8,328,857
8,269,932
8,211,008
8,152,083
8,093,159
8,034,234
7,975,310
7,916,385
7,857,461
7,798,536
7,739,611
7,680,687
7,621,762
7,562,838
7,503,913
7,444,989
7,386,064
7,327,140
7,268,215
7,209,291
7,150,366
7,091,441
7,032,517
6,973,592
6,914,668
6,855,743
6,796,819
6,737,894
6,678,970
6,620,045
6,561,120
6,502,196
6,443,271
6,384,347
6,325,422
6,266,498
6,207,573
 Phí phạt trả nợ trước hạn
2,100,000,000 02 năm đầu 3.5%
65% Năm 3 3.0%

1,365,000,000 Năm thứ 4 2.5%

Năm Thứ 5 1.5%

Năm thứ 6 0.5%

Danh mục hồ sơ vay vốn

1. Chứng minh thư
2. Đăng ký kết hôn/ Xác nhận tình trạng hôn nhân
Hồ sơ pháp lý 3. Hộ khẩu thường trú/ KT3 tại tỉnh/ TP nơi MB có trụ sở
1. Hợp đồng mua căn hộ
Hồ sơ mục đích 2. Hóa đơn/ Phiếu thu/ nộp tiền
1. Hợp đồng lao động
2. Xác nhận thu nhập/ Sao kê tài khoản trả lương
Hồ sơ tài chính 3. Giấy tờ chứng minh từ hoạt đồng kinh doanh ( nếu có)
Hồ sơ tài sản tích lũy Sổ tiết kiệm, đăng ký xe oto, sổ đỏ,… ( nếu có)
 BẢNG TÍNH GỐC LÃI DỰ KIẾN KHOẢN VAY MUA CĂN
Nhu cầu vay 1,365,000,000 VND
Lãi suất cho vay 0.00% năm

Biên độ 4.40% năm

Thời hạn
240 tháng (20 năm)
vay vốn
Kỳ tính (1) Số gốc vay (2) Số gốc trả (3) Lãi trả (4)
0 1,365,000,000
1 1,365,000,000 5,687,500 0
2 1,359,312,500 5,687,500 0
3 1,353,625,000 5,687,500 0
4 1,347,937,500 5,687,500 0
5 1,342,250,000 5,687,500 0
6 1,336,562,500 5,687,500 0
7 1,330,875,000 5,687,500 0
8 1,325,187,500 5,687,500 0
9 1,319,500,000 5,687,500 0
10 1,313,812,500 5,687,500 0
11 1,308,125,000 5,687,500 0
12 1,302,437,500 5,687,500 0
13 1,296,750,000 5,687,500 0
14 1,291,062,500 5,687,500 0
15 1,285,375,000 5,687,500 0
16 1,279,687,500 5,687,500 0
17 1,274,000,000 5,687,500 0
18 1,268,312,500 5,687,500 0
19 1,262,625,000 5,687,500 12,100,156
20 1,256,937,500 5,687,500 12,045,651
21 1,251,250,000 5,687,500 11,991,146
22 1,245,562,500 5,687,500 11,936,641
23 1,239,875,000 5,687,500 11,882,135
24 1,234,187,500 5,687,500 11,827,630
25 1,228,500,000 5,687,500 11,773,125
26 1,222,812,500 5,687,500 11,718,620
27 1,217,125,000 5,687,500 11,664,115
28 1,211,437,500 5,687,500 11,609,609
29 1,205,750,000 5,687,500 11,555,104
30 1,200,062,500 5,687,500 11,500,599
31 1,194,375,000 5,687,500 11,446,094
32 1,188,687,500 5,687,500 11,391,589
33 1,183,000,000 5,687,500 11,337,083
34 1,177,312,500 5,687,500 11,282,578
35 1,171,625,000 5,687,500 11,228,073
36 1,165,937,500 5,687,500 11,173,568
37 1,160,250,000 5,687,500 11,119,063
38 1,154,562,500 5,687,500 11,064,557
39 1,148,875,000 5,687,500 11,010,052
40 1,143,187,500 5,687,500 10,955,547
41 1,137,500,000 5,687,500 10,901,042
42 1,131,812,500 5,687,500 10,846,536
43 1,126,125,000 5,687,500 10,792,031
44 1,120,437,500 5,687,500 10,737,526
45 1,114,750,000 5,687,500 10,683,021
46 1,109,062,500 5,687,500 10,628,516
47 1,103,375,000 5,687,500 10,574,010
48 1,097,687,500 5,687,500 10,519,505
49 1,092,000,000 5,687,500 10,465,000
50 1,086,312,500 5,687,500 10,410,495
51 1,080,625,000 5,687,500 10,355,990
52 1,074,937,500 5,687,500 10,301,484
53 1,069,250,000 5,687,500 10,246,979
54 1,063,562,500 5,687,500 10,192,474
55 1,057,875,000 5,687,500 10,137,969
56 1,052,187,500 5,687,500 10,083,464
57 1,046,500,000 5,687,500 10,028,958
58 1,040,812,500 5,687,500 9,974,453
59 1,035,125,000 5,687,500 9,919,948
60 1,029,437,500 5,687,500 9,865,443
61 1,023,750,000 5,687,500 9,810,938
62 1,018,062,500 5,687,500 9,756,432
63 1,012,375,000 5,687,500 9,701,927
64 1,006,687,500 5,687,500 9,647,422
65 1,001,000,000 5,687,500 9,592,917
66 995,312,500 5,687,500 9,538,411
67 989,625,000 5,687,500 9,483,906
68 983,937,500 5,687,500 9,429,401
69 978,250,000 5,687,500 9,374,896
 70 972,562,500 5,687,500 9,320,391
71 966,875,000 5,687,500 9,265,885
72 961,187,500 5,687,500 9,211,380
73 955,500,000 5,687,500 9,156,875
74 949,812,500 5,687,500 9,102,370
75 944,125,000 5,687,500 9,047,865
76 938,437,500 5,687,500 8,993,359
77 932,750,000 5,687,500 8,938,854
78 927,062,500 5,687,500 8,884,349
79 921,375,000 5,687,500 8,829,844
80 915,687,500 5,687,500 8,775,339
81 910,000,000 5,687,500 8,720,833
82 904,312,500 5,687,500 8,666,328
83 898,625,000 5,687,500 8,611,823
84 892,937,500 5,687,500 8,557,318
85 887,250,000 5,687,500 8,502,813
86 881,562,500 5,687,500 8,448,307
87 875,875,000 5,687,500 8,393,802
88 870,187,500 5,687,500 8,339,297
89 864,500,000 5,687,500 8,284,792
90 858,812,500 5,687,500 8,230,286
91 853,125,000 5,687,500 8,175,781
92 847,437,500 5,687,500 8,121,276
93 841,750,000 5,687,500 8,066,771
94 836,062,500 5,687,500 8,012,266
95 830,375,000 5,687,500 7,957,760
96 824,687,500 5,687,500 7,903,255
97 819,000,000 5,687,500 7,848,750
98 813,312,500 5,687,500 7,794,245
99 807,625,000 5,687,500 7,739,740
100 801,937,500 5,687,500 7,685,234
101 796,250,000 5,687,500 7,630,729
102 790,562,500 5,687,500 7,576,224
103 784,875,000 5,687,500 7,521,719
104 779,187,500 5,687,500 7,467,214
105 773,500,000 5,687,500 7,412,708
106 767,812,500 5,687,500 7,358,203
107 762,125,000 5,687,500 7,303,698
108 756,437,500 5,687,500 7,249,193
109 750,750,000 5,687,500 7,194,688
110 745,062,500 5,687,500 7,140,182
111 739,375,000 5,687,500 7,085,677
112 733,687,500 5,687,500 7,031,172
113 728,000,000 5,687,500 6,976,667
114 722,312,500 5,687,500 6,922,161
115 716,625,000 5,687,500 6,867,656
116 710,937,500 5,687,500 6,813,151
117 705,250,000 5,687,500 6,758,646
118 699,562,500 5,687,500 6,704,141
119 693,875,000 5,687,500 6,649,635
120 688,187,500 5,687,500 6,595,130
121 682,500,000 5,687,500 6,540,625
122 676,812,500 5,687,500 6,486,120
123 671,125,000 5,687,500 6,431,615
124 665,437,500 5,687,500 6,377,109
125 659,750,000 5,687,500 6,322,604
126 654,062,500 5,687,500 6,268,099
127 648,375,000 5,687,500 6,213,594
128 642,687,500 5,687,500 6,159,089
129 637,000,000 5,687,500 6,104,583
130 631,312,500 5,687,500 6,050,078
131 625,625,000 5,687,500 5,995,573
132 619,937,500 5,687,500 5,941,068
133 614,250,000 5,687,500 5,886,563
134 608,562,500 5,687,500 5,832,057
135 602,875,000 5,687,500 5,777,552
136 597,187,500 5,687,500 5,723,047
137 591,500,000 5,687,500 5,668,542
138 585,812,500 5,687,500 5,614,036
139 580,125,000 5,687,500 5,559,531
140 574,437,500 5,687,500 5,505,026
141 568,750,000 5,687,500 5,450,521
142 563,062,500 5,687,500 5,396,016
143 557,375,000 5,687,500 5,341,510
144 551,687,500 5,687,500 5,287,005
145 546,000,000 5,687,500 5,232,500
146 540,312,500 5,687,500 5,177,995
147 534,625,000 5,687,500 5,123,490
148 528,937,500 5,687,500 5,068,984
149 523,250,000 5,687,500 5,014,479
150 517,562,500 5,687,500 4,959,974
151 511,875,000 5,687,500 4,905,469
152 506,187,500 5,687,500 4,850,964
153 500,500,000 5,687,500 4,796,458
154 494,812,500 5,687,500 4,741,953
155 489,125,000 5,687,500 4,687,448
156 483,437,500 5,687,500 4,632,943
157 477,750,000 5,687,500 4,578,438
158 472,062,500 5,687,500 4,523,932
159 466,375,000 5,687,500 4,469,427
160 460,687,500 5,687,500 4,414,922
161 455,000,000 5,687,500 4,360,417
162 449,312,500 5,687,500 4,305,911
163 443,625,000 5,687,500 4,251,406
164 437,937,500 5,687,500 4,196,901
165 432,250,000 5,687,500 4,142,396
166 426,562,500 5,687,500 4,087,891
167 420,875,000 5,687,500 4,033,385
168 415,187,500 5,687,500 3,978,880
169 409,500,000 5,687,500 3,924,375
170 403,812,500 5,687,500 3,869,870
171 398,125,000 5,687,500 3,815,365
172 392,437,500 5,687,500 3,760,859
173 386,750,000 5,687,500 3,706,354
174 381,062,500 5,687,500 3,651,849
175 375,375,000 5,687,500 3,597,344
176 369,687,500 5,687,500 3,542,839
177 364,000,000 5,687,500 3,488,333
178 358,312,500 5,687,500 3,433,828
179 352,625,000 5,687,500 3,379,323
180 346,937,500 5,687,500 3,324,818
181 341,250,000 5,687,500 3,270,313
182 335,562,500 5,687,500 3,215,807
183 329,875,000 5,687,500 3,161,302
184 324,187,500 5,687,500 3,106,797
185 318,500,000 5,687,500 3,052,292
186 312,812,500 5,687,500 2,997,786
187 307,125,000 5,687,500 2,943,281
188 301,437,500 5,687,500 2,888,776
189 295,750,000 5,687,500 2,834,271
190 290,062,500 5,687,500 2,779,766
191 284,375,000 5,687,500 2,725,260
192 278,687,500 5,687,500 2,670,755
193 273,000,000 5,687,500 2,616,250
194 267,312,500 5,687,500 2,561,745
195 261,625,000 5,687,500 2,507,240
196 255,937,500 5,687,500 2,452,734
197 250,250,000 5,687,500 2,398,229
198 244,562,500 5,687,500 2,343,724
199 238,875,000 5,687,500 2,289,219
200 233,187,500 5,687,500 2,234,714
201 227,500,000 5,687,500 2,180,208
202 221,812,500 5,687,500 2,125,703
203 216,125,000 5,687,500 2,071,198
204 210,437,500 5,687,500 2,016,693
205 204,750,000 5,687,500 1,962,188
206 199,062,500 5,687,500 1,907,682
207 193,375,000 5,687,500 1,853,177
208 187,687,500 5,687,500 1,798,672
209 182,000,000 5,687,500 1,744,167
210 176,312,500 5,687,500 1,689,661
211 170,625,000 5,687,500 1,635,156
212 164,937,500 5,687,500 1,580,651
213 159,250,000 5,687,500 1,526,146
214 153,562,500 5,687,500 1,471,641
215 147,875,000 5,687,500 1,417,135
216 142,187,500 5,687,500 1,362,630
217 136,500,000 5,687,500 1,308,125
218 130,812,500 5,687,500 1,253,620
219 125,125,000 5,687,500 1,199,115
220 119,437,500 5,687,500 1,144,609
221 113,750,000 5,687,500 1,090,104
222 108,062,500 5,687,500 1,035,599
223 102,375,000 5,687,500 981,094
224 96,687,500 5,687,500 926,589
225 91,000,000 5,687,500 872,083
226 85,312,500 5,687,500 817,578
227 79,625,000 5,687,500 763,073
228 73,937,500 5,687,500 708,568
229 68,250,000 5,687,500 654,063
230 62,562,500 5,687,500 599,557
231 56,875,000 5,687,500 545,052
232 51,187,500 5,687,500 490,547
233 45,500,000 5,687,500 436,042
234 39,812,500 5,687,500 381,536
235 34,125,000 5,687,500 327,031
236 28,437,500 5,687,500 272,526
237 22,750,000 5,687,500 218,021
238 17,062,500 5,687,500 163,516
239 11,375,000 5,687,500 109,010
240 5,687,500 5,687,500 54,505
C LÃI DỰ KIẾN KHOẢN VAY MUA CĂN HỘ CHUNG CƯ IRIS
Giá trị căn hộ
18 tháng đầu Tỷ lệ vay vốn tối đa

Các tháng tiếp theo = LS tiền gửi

tk 24 tháng + Biên độ vay (từ
Số tiền vay dự kiến:
tháng 19 Lãi suất : 11.5%/năm)

Tổng gốc + lãi

5,687,500
5,687,500
5,687,500
5,687,500
5,687,500
5,687,500
5,687,500
5,687,500
5,687,500
5,687,500
5,687,500
5,687,500
5,687,500
5,687,500
5,687,500
5,687,500
5,687,500
5,687,500
17,787,656
17,733,151
17,678,646
17,624,141
17,569,635
17,515,130
17,460,625
17,406,120
17,351,615
17,297,109
17,242,604
17,188,099
17,133,594
17,079,089
17,024,583
16,970,078
16,915,573
16,861,068
16,806,563
16,752,057
16,697,552
16,643,047
16,588,542
16,534,036
16,479,531
16,425,026
16,370,521
16,316,016
16,261,510
16,207,005
16,152,500
16,097,995
16,043,490
15,988,984
15,934,479
15,879,974
15,825,469
15,770,964
15,716,458
15,661,953
15,607,448
15,552,943
15,498,438
15,443,932
15,389,427
15,334,922
15,280,417
15,225,911
15,171,406
15,116,901
15,062,396
15,007,891
14,953,385
14,898,880
14,844,375
14,789,870
14,735,365
14,680,859
14,626,354
14,571,849
14,517,344
14,462,839
14,408,333
14,353,828
14,299,323
14,244,818
14,190,313
14,135,807
14,081,302
14,026,797
13,972,292
13,917,786
13,863,281
13,808,776
13,754,271
13,699,766
13,645,260
13,590,755
13,536,250
13,481,745
13,427,240
13,372,734
13,318,229
13,263,724
13,209,219
13,154,714
13,100,208
13,045,703
12,991,198
12,936,693
12,882,188
12,827,682
12,773,177
12,718,672
12,664,167
12,609,661
12,555,156
12,500,651
12,446,146
12,391,641
12,337,135
12,282,630
12,228,125
12,173,620
12,119,115
12,064,609
12,010,104
11,955,599
11,901,094
11,846,589
11,792,083
11,737,578
11,683,073
11,628,568
11,574,063
11,519,557
11,465,052
11,410,547
11,356,042
11,301,536
11,247,031
11,192,526
11,138,021
11,083,516
11,029,010
10,974,505
10,920,000
10,865,495
10,810,990
10,756,484
10,701,979
10,647,474
10,592,969
10,538,464
10,483,958
10,429,453
10,374,948
10,320,443
10,265,938
10,211,432
10,156,927
10,102,422
10,047,917
9,993,411
9,938,906
9,884,401
9,829,896
9,775,391
9,720,885
9,666,380
9,611,875
9,557,370
9,502,865
9,448,359
9,393,854
9,339,349
9,284,844
9,230,339
9,175,833
9,121,328
9,066,823
9,012,318
8,957,813
8,903,307
8,848,802
8,794,297
8,739,792
8,685,286
8,630,781
8,576,276
8,521,771
8,467,266
8,412,760
8,358,255
8,303,750
8,249,245
8,194,740
8,140,234
8,085,729
8,031,224
7,976,719
7,922,214
7,867,708
7,813,203
7,758,698
7,704,193
7,649,688
7,595,182
7,540,677
7,486,172
7,431,667
7,377,161
7,322,656
7,268,151
7,213,646
7,159,141
7,104,635
7,050,130
6,995,625
6,941,120
6,886,615
6,832,109
6,777,604
6,723,099
6,668,594
6,614,089
6,559,583
6,505,078
6,450,573
6,396,068
6,341,563
6,287,057
6,232,552
6,178,047
6,123,542
6,069,036
6,014,531
5,960,026
5,905,521
5,851,016
5,796,510
5,742,005
 Phí phạt trả nợ trước hạn
2,100,000,000 02 năm đầu 3.5%
65% Năm 3 3.0%

1,365,000,000 Năm thứ 4 2.5%

Năm Thứ 5 1.5%

Năm thứ 6 0.5%

Danh mục hồ sơ vay vốn

1. Chứng minh thư
2. Đăng ký kết hôn/ Xác nhận tình trạng hôn nhân
Hồ sơ pháp lý 3. Hộ khẩu thường trú/ KT3 tại tỉnh/ TP nơi MB có trụ sở
1. Hợp đồng mua căn hộ
Hồ sơ mục đích 2. Hóa đơn/ Phiếu thu/ nộp tiền
1. Hợp đồng lao động
2. Xác nhận thu nhập/ Sao kê tài khoản trả lương
Hồ sơ tài chính 3. Giấy tờ chứng minh từ hoạt đồng kinh doanh ( nếu có)
Hồ sơ tài sản tích lũy Sổ tiết kiệm, đăng ký xe oto, sổ đỏ,… ( nếu có)