Nhà bán MTKD 1 trệt 2 lầu Nguyễn Xiển, Long Thạnh Mỹ, Q.9, TP. Thủ Đức.

Nguyễn Xiển, Long Thạnh Mỹ, Q.9, TP. Thủ Đức

Giá: 11,5 tỷ - 12/11/2021
Mã BĐS: 50006

Thông tin cơ bản

  • Danh mục Nhà Riêng
  • Hướng Đông
  • Diện tích 146 m2
  • Số phòng ngủ 3
  • Dài (m) 5
  • Số phòng tắm - toilet 4
  • Rộng (m) 29
  • Tầng 2
  • Nội thất Không
  • Pháp lý Sổ hồng riêng

Giới thiệu

CHỦ KẸT TIỀN - GIẢM MẠNH 1TỶ
Nhà được thiết kế xây dựng theo phong cách hiện đại. Gồm: 1 CHKD, 3 Phòng Ngủ, 4WC, khách, bếp và kho bán hầm.

Nội dung

Nhà bán MTKD 1 trệt 2 lầu Nguyễn Xiển - Long Thạnh Mỹ - Q.9 - TP. Thủ Đức.
- Nhà được thiết kế xây dựng theo phong cách hiện đại. Gồm: 1 CHKD, 3 Phòng Ngủ, 4WC, khách, bếp và kho bán hầm.
- KDC hiện hữu, đông đúc, tiện ích xung quanh đầy đủ như: Chợ, siêu thị, trường học, bệnh viện...
Đường trước nhà thông thoáng, giao thông đi lại thuận tiện.
- Nhà hiện đang kinh doanh showroom rất tốt khách mua có thể tiếp tụp kinh doanh hoặc kinh doanh ngành nghề khác.
- Pháp lý: Sổ hồng riêng, hoàn công đầy đủ.
- Diện tích: 146,4m2. Ngang 5m, dài 29.5m.
- Giá còn: 11.5 tỷ ( thương lượng)

KHOẢN VAY

TÍNH TOÁN TRẢ GÓP

tỷ
%
năm
%

KẾT QUẢ

3.86
tỷ
Cần trả trước:
1,500,000,000
Gốc cần trả:
1,500,000,000
Lãi cần trả:
859,750,000
Thanh toán
tháng đầu:
17,833,333
Kỳ thanh toánDư nợ đầu kỳLãi thanh toánGốc thanh toánDư nợ cuối kỳTổng thanh toán
11,500,000,0009,500,0008,333,3331,491,666,66717,833,333
21,491,666,6679,447,2228,333,3331,483,333,33317,780,556
31,483,333,3339,394,4448,333,3331,475,000,00017,727,778
41,475,000,0009,341,6678,333,3331,466,666,66717,675,000
51,466,666,6679,288,8898,333,3331,458,333,33317,622,222
61,458,333,3339,236,1118,333,3331,450,000,00017,569,444
71,450,000,0009,183,3338,333,3331,441,666,66717,516,667
81,441,666,6679,130,5568,333,3331,433,333,33317,463,889
91,433,333,3339,077,7788,333,3331,425,000,00017,411,111
101,425,000,0009,025,0008,333,3331,416,666,66717,358,333
111,416,666,6678,972,2228,333,3331,408,333,33317,305,556
121,408,333,3338,919,4448,333,3331,400,000,00017,252,778
131,400,000,0008,866,6678,333,3331,391,666,66717,200,000
141,391,666,6678,813,8898,333,3331,383,333,33317,147,222
151,383,333,3338,761,1118,333,3331,375,000,00017,094,444
161,375,000,0008,708,3338,333,3331,366,666,66717,041,667
171,366,666,6678,655,5568,333,3331,358,333,33316,988,889
181,358,333,3338,602,7788,333,3331,350,000,00016,936,111
191,350,000,0008,550,0008,333,3331,341,666,66716,883,333
201,341,666,6678,497,2228,333,3331,333,333,33316,830,556
211,333,333,3338,444,4448,333,3331,325,000,00016,777,778
221,325,000,0008,391,6678,333,3331,316,666,66716,725,000
231,316,666,6678,338,8898,333,3331,308,333,33316,672,222
241,308,333,3338,286,1118,333,3331,300,000,00016,619,444
251,300,000,0008,233,3338,333,3331,291,666,66716,566,667
261,291,666,6678,180,5568,333,3331,283,333,33316,513,889
271,283,333,3338,127,7788,333,3331,275,000,00016,461,111
281,275,000,0008,075,0008,333,3331,266,666,66716,408,333
291,266,666,6678,022,2228,333,3331,258,333,33316,355,556
301,258,333,3337,969,4448,333,3331,250,000,00016,302,778
311,250,000,0007,916,6678,333,3331,241,666,66716,250,000
321,241,666,6677,863,8898,333,3331,233,333,33316,197,222
331,233,333,3337,811,1118,333,3331,225,000,00016,144,444
341,225,000,0007,758,3338,333,3331,216,666,66716,091,667
351,216,666,6677,705,5568,333,3331,208,333,33316,038,889
361,208,333,3337,652,7788,333,3331,200,000,00015,986,111
371,200,000,0007,600,0008,333,3331,191,666,66715,933,333
381,191,666,6677,547,2228,333,3331,183,333,33315,880,556
391,183,333,3337,494,4448,333,3331,175,000,00015,827,778
401,175,000,0007,441,6678,333,3331,166,666,66715,775,000
411,166,666,6677,388,8898,333,3331,158,333,33315,722,222
421,158,333,3337,336,1118,333,3331,150,000,00015,669,444
431,150,000,0007,283,3338,333,3331,141,666,66715,616,667
441,141,666,6677,230,5568,333,3331,133,333,33315,563,889
451,133,333,3337,177,7788,333,3331,125,000,00015,511,111
461,125,000,0007,125,0008,333,3331,116,666,66715,458,333
471,116,666,6677,072,2228,333,3331,108,333,33315,405,556
481,108,333,3337,019,4448,333,3331,100,000,00015,352,778
491,100,000,0006,966,6678,333,3331,091,666,66715,300,000
501,091,666,6676,913,8898,333,3331,083,333,33315,247,222
511,083,333,3336,861,1118,333,3331,075,000,00015,194,444
521,075,000,0006,808,3338,333,3331,066,666,66715,141,667
531,066,666,6676,755,5568,333,3331,058,333,33315,088,889
541,058,333,3336,702,7788,333,3331,050,000,00015,036,111
551,050,000,0006,650,0008,333,3331,041,666,66714,983,333
561,041,666,6676,597,2228,333,3331,033,333,33314,930,556
571,033,333,3336,544,4448,333,3331,025,000,00014,877,778
581,025,000,0006,491,6678,333,3331,016,666,66714,825,000
591,016,666,6676,438,8898,333,3331,008,333,33314,772,222
601,008,333,3336,386,1118,333,3331,000,000,00014,719,444
611,000,000,0006,333,3338,333,333991,666,66714,666,667
62991,666,6676,280,5568,333,333983,333,33314,613,889
63983,333,3336,227,7788,333,333975,000,00014,561,111
64975,000,0006,175,0008,333,333966,666,66714,508,333
65966,666,6676,122,2228,333,333958,333,33314,455,556
66958,333,3336,069,4448,333,333950,000,00014,402,778
67950,000,0006,016,6678,333,333941,666,66714,350,000
68941,666,6675,963,8898,333,333933,333,33314,297,222
69933,333,3335,911,1118,333,333925,000,00014,244,444
70925,000,0005,858,3338,333,333916,666,66714,191,667
71916,666,6675,805,5568,333,333908,333,33314,138,889
72908,333,3335,752,7788,333,333900,000,00014,086,111
73900,000,0005,700,0008,333,333891,666,66714,033,333
74891,666,6675,647,2228,333,333883,333,33313,980,556
75883,333,3335,594,4448,333,333875,000,00013,927,778
76875,000,0005,541,6678,333,333866,666,66713,875,000
77866,666,6675,488,8898,333,333858,333,33313,822,222
78858,333,3335,436,1118,333,333850,000,00013,769,444
79850,000,0005,383,3338,333,333841,666,66713,716,667
80841,666,6675,330,5568,333,333833,333,33313,663,889
81833,333,3335,277,7788,333,333825,000,00013,611,111
82825,000,0005,225,0008,333,333816,666,66713,558,333
83816,666,6675,172,2228,333,333808,333,33313,505,556
84808,333,3335,119,4448,333,333800,000,00013,452,778
85800,000,0005,066,6678,333,333791,666,66713,400,000
86791,666,6675,013,8898,333,333783,333,33313,347,222
87783,333,3334,961,1118,333,333775,000,00013,294,444
88775,000,0004,908,3338,333,333766,666,66713,241,667
89766,666,6674,855,5568,333,333758,333,33313,188,889
90758,333,3334,802,7788,333,333750,000,00013,136,111
91750,000,0004,750,0008,333,333741,666,66713,083,333
92741,666,6674,697,2228,333,333733,333,33313,030,556
93733,333,3334,644,4448,333,333725,000,00012,977,778
94725,000,0004,591,6678,333,333716,666,66712,925,000
95716,666,6674,538,8898,333,333708,333,33312,872,222
96708,333,3334,486,1118,333,333700,000,00012,819,444
97700,000,0004,433,3338,333,333691,666,66712,766,667
98691,666,6674,380,5568,333,333683,333,33312,713,889
99683,333,3334,327,7788,333,333675,000,00012,661,111
100675,000,0004,275,0008,333,333666,666,66712,608,333
101666,666,6674,222,2228,333,333658,333,33312,555,556
102658,333,3334,169,4448,333,333650,000,00012,502,778
103650,000,0004,116,6678,333,333641,666,66712,450,000
104641,666,6674,063,8898,333,333633,333,33312,397,222
105633,333,3334,011,1118,333,333625,000,00012,344,444
106625,000,0003,958,3338,333,333616,666,66712,291,667
107616,666,6673,905,5568,333,333608,333,33312,238,889
108608,333,3333,852,7788,333,333600,000,00012,186,111
109600,000,0003,800,0008,333,333591,666,66712,133,333
110591,666,6673,747,2228,333,333583,333,33312,080,556
111583,333,3333,694,4448,333,333575,000,00012,027,778
112575,000,0003,641,6678,333,333566,666,66711,975,000
113566,666,6673,588,8898,333,333558,333,33311,922,222
114558,333,3333,536,1118,333,333550,000,00011,869,444
115550,000,0003,483,3338,333,333541,666,66711,816,667
116541,666,6673,430,5568,333,333533,333,33311,763,889
117533,333,3333,377,7788,333,333525,000,00011,711,111
118525,000,0003,325,0008,333,333516,666,66711,658,333
119516,666,6673,272,2228,333,333508,333,33311,605,556
120508,333,3333,219,4448,333,333500,000,00011,552,778
121500,000,0003,166,6678,333,333491,666,66711,500,000
122491,666,6673,113,8898,333,333483,333,33311,447,222
123483,333,3333,061,1118,333,333475,000,00011,394,444
124475,000,0003,008,3338,333,333466,666,66711,341,667
125466,666,6672,955,5568,333,333458,333,33311,288,889
126458,333,3332,902,7788,333,333450,000,00011,236,111
127450,000,0002,850,0008,333,333441,666,66711,183,333
128441,666,6672,797,2228,333,333433,333,33311,130,556
129433,333,3332,744,4448,333,333425,000,00011,077,778
130425,000,0002,691,6678,333,333416,666,66711,025,000
131416,666,6672,638,8898,333,333408,333,33310,972,222
132408,333,3332,586,1118,333,333400,000,00010,919,444
133400,000,0002,533,3338,333,333391,666,66710,866,667
134391,666,6672,480,5568,333,333383,333,33310,813,889
135383,333,3332,427,7788,333,333375,000,00010,761,111
136375,000,0002,375,0008,333,333366,666,66710,708,333
137366,666,6672,322,2228,333,333358,333,33310,655,556
138358,333,3332,269,4448,333,333350,000,00010,602,778
139350,000,0002,216,6678,333,333341,666,66710,550,000
140341,666,6672,163,8898,333,333333,333,33310,497,222
141333,333,3332,111,1118,333,333325,000,00010,444,444
142325,000,0002,058,3338,333,333316,666,66710,391,667
143316,666,6672,005,5568,333,333308,333,33310,338,889
144308,333,3331,952,7788,333,333300,000,00010,286,111
145300,000,0001,900,0008,333,333291,666,66710,233,333
146291,666,6671,847,2228,333,333283,333,33310,180,556
147283,333,3331,794,4448,333,333275,000,00010,127,778
148275,000,0001,741,6678,333,333266,666,66710,075,000
149266,666,6671,688,8898,333,333258,333,33310,022,222
150258,333,3331,636,1118,333,333250,000,0009,969,444
151250,000,0001,583,3338,333,333241,666,6679,916,667
152241,666,6671,530,5568,333,333233,333,3339,863,889
153233,333,3331,477,7788,333,333225,000,0009,811,111
154225,000,0001,425,0008,333,333216,666,6679,758,333
155216,666,6671,372,2228,333,333208,333,3339,705,556
156208,333,3331,319,4448,333,333200,000,0009,652,778
157200,000,0001,266,6678,333,333191,666,6679,600,000
158191,666,6671,213,8898,333,333183,333,3339,547,222
159183,333,3331,161,1118,333,333175,000,0009,494,444
160175,000,0001,108,3338,333,333166,666,6679,441,667
161166,666,6671,055,5568,333,333158,333,3339,388,889
162158,333,3331,002,7788,333,333150,000,0009,336,111
163150,000,000950,0008,333,333141,666,6679,283,333
164141,666,667897,2228,333,333133,333,3339,230,556
165133,333,333844,4448,333,333125,000,0009,177,778
166125,000,000791,6678,333,333116,666,6679,125,000
167116,666,667738,8898,333,333108,333,3339,072,222
168108,333,333686,1118,333,333100,000,0009,019,444
169100,000,000633,3338,333,33391,666,6678,966,667
17091,666,667580,5568,333,33383,333,3338,913,889
17183,333,333527,7788,333,33375,000,0008,861,111
17275,000,000475,0008,333,33366,666,6678,808,333
17366,666,667422,2228,333,33358,333,3338,755,556
17458,333,333369,4448,333,33350,000,0008,702,778
17550,000,000316,6678,333,33341,666,6678,650,000
17641,666,667263,8898,333,33333,333,3338,597,222
17733,333,333211,1118,333,33325,000,0008,544,444
17825,000,000158,3338,333,33316,666,6678,491,667
17916,666,667105,5568,333,3338,333,3338,438,889
1808,333,33352,7788,333,33308,386,111