Vay mua nhà ngân hàng SCB là gói cho vay mua nhà hỗ trợ cho khách hàng có nhu cầu mua nhà, chung cư hoặc xây, sửa nhà
STT | Ngày | Lãi suất | Số tiền trả hàng tháng | Lãi | Gốc | Số Dư |
---|---|---|---|---|---|---|
1 | 25/11/2024 | 9% | 12.083.333 | 3.750.000 | 8.333.333 | 491.666.667 |
2 | 25/12/2024 | 9% | 12.020.833 | 3.687.500 | 8.333.333 | 483.333.334 |
3 | 25/01/2025 | 9% | 11.958.333 | 3.625.000 | 8.333.333 | 475.000.001 |
4 | 25/02/2025 | 9% | 11.895.833 | 3.562.500 | 8.333.333 | 466.666.668 |
5 | 25/03/2025 | 9% | 11.833.333 | 3.500.000 | 8.333.333 | 458.333.335 |
6 | 25/04/2025 | 9% | 11.770.833 | 3.437.500 | 8.333.333 | 450.000.002 |
7 | 25/05/2025 | 9% | 11.708.333 | 3.375.000 | 8.333.333 | 441.666.669 |
8 | 25/06/2025 | 9% | 11.645.833 | 3.312.500 | 8.333.333 | 433.333.336 |
9 | 25/07/2025 | 9% | 11.583.333 | 3.250.000 | 8.333.333 | 425.000.003 |
10 | 25/08/2025 | 9% | 11.520.833 | 3.187.500 | 8.333.333 | 416.666.670 |
11 | 25/09/2025 | 9% | 11.458.333 | 3.125.000 | 8.333.333 | 408.333.337 |
12 | 25/10/2025 | 9% | 11.395.833 | 3.062.500 | 8.333.333 | 400.000.004 |
13 | 25/11/2025 | 12% | 12.333.333 | 4.000.000 | 8.333.333 | 391.666.671 |
14 | 25/12/2025 | 12% | 12.250.000 | 3.916.667 | 8.333.333 | 383.333.338 |
15 | 25/01/2026 | 12% | 12.166.666 | 3.833.333 | 8.333.333 | 375.000.005 |
16 | 25/02/2026 | 12% | 12.083.333 | 3.750.000 | 8.333.333 | 366.666.672 |
17 | 25/03/2026 | 12% | 12.000.000 | 3.666.667 | 8.333.333 | 358.333.339 |
18 | 25/04/2026 | 12% | 11.916.666 | 3.583.333 | 8.333.333 | 350.000.006 |
19 | 25/05/2026 | 12% | 11.833.333 | 3.500.000 | 8.333.333 | 341.666.673 |
20 | 25/06/2026 | 12% | 11.750.000 | 3.416.667 | 8.333.333 | 333.333.340 |
21 | 25/07/2026 | 12% | 11.666.666 | 3.333.333 | 8.333.333 | 325.000.007 |
22 | 25/08/2026 | 12% | 11.583.333 | 3.250.000 | 8.333.333 | 316.666.674 |
23 | 25/09/2026 | 12% | 11.500.000 | 3.166.667 | 8.333.333 | 308.333.341 |
24 | 25/10/2026 | 12% | 11.416.666 | 3.083.333 | 8.333.333 | 300.000.008 |
25 | 25/11/2026 | 12% | 11.333.333 | 3.000.000 | 8.333.333 | 291.666.675 |
26 | 25/12/2026 | 12% | 11.250.000 | 2.916.667 | 8.333.333 | 283.333.342 |
27 | 25/01/2027 | 12% | 11.166.666 | 2.833.333 | 8.333.333 | 275.000.009 |
28 | 25/02/2027 | 12% | 11.083.333 | 2.750.000 | 8.333.333 | 266.666.676 |
29 | 25/03/2027 | 12% | 11.000.000 | 2.666.667 | 8.333.333 | 258.333.343 |
30 | 25/04/2027 | 12% | 10.916.666 | 2.583.333 | 8.333.333 | 250.000.010 |
31 | 25/05/2027 | 12% | 10.833.333 | 2.500.000 | 8.333.333 | 241.666.677 |
32 | 25/06/2027 | 12% | 10.750.000 | 2.416.667 | 8.333.333 | 233.333.344 |
33 | 25/07/2027 | 12% | 10.666.666 | 2.333.333 | 8.333.333 | 225.000.011 |
34 | 25/08/2027 | 12% | 10.583.333 | 2.250.000 | 8.333.333 | 216.666.678 |
35 | 25/09/2027 | 12% | 10.500.000 | 2.166.667 | 8.333.333 | 208.333.345 |
36 | 25/10/2027 | 12% | 10.416.666 | 2.083.333 | 8.333.333 | 200.000.012 |
37 | 25/11/2027 | 12% | 10.333.333 | 2.000.000 | 8.333.333 | 191.666.679 |
38 | 25/12/2027 | 12% | 10.250.000 | 1.916.667 | 8.333.333 | 183.333.346 |
39 | 25/01/2028 | 12% | 10.166.666 | 1.833.333 | 8.333.333 | 175.000.013 |
40 | 25/02/2028 | 12% | 10.083.333 | 1.750.000 | 8.333.333 | 166.666.680 |
41 | 25/03/2028 | 12% | 10.000.000 | 1.666.667 | 8.333.333 | 158.333.347 |
42 | 25/04/2028 | 12% | 9.916.666 | 1.583.333 | 8.333.333 | 150.000.014 |
43 | 25/05/2028 | 12% | 9.833.333 | 1.500.000 | 8.333.333 | 141.666.681 |
44 | 25/06/2028 | 12% | 9.750.000 | 1.416.667 | 8.333.333 | 133.333.348 |
45 | 25/07/2028 | 12% | 9.666.666 | 1.333.333 | 8.333.333 | 125.000.015 |
46 | 25/08/2028 | 12% | 9.583.333 | 1.250.000 | 8.333.333 | 116.666.682 |
47 | 25/09/2028 | 12% | 9.500.000 | 1.166.667 | 8.333.333 | 108.333.349 |
48 | 25/10/2028 | 12% | 9.416.666 | 1.083.333 | 8.333.333 | 100.000.016 |
49 | 25/11/2028 | 12% | 9.333.333 | 1.000.000 | 8.333.333 | 91.666.683 |
50 | 25/12/2028 | 12% | 9.250.000 | 916.667 | 8.333.333 | 83.333.350 |
51 | 25/01/2029 | 12% | 9.166.667 | 833.334 | 8.333.333 | 75.000.017 |
52 | 25/02/2029 | 12% | 9.083.333 | 750.000 | 8.333.333 | 66.666.684 |
53 | 25/03/2029 | 12% | 9.000.000 | 666.667 | 8.333.333 | 58.333.351 |
54 | 25/04/2029 | 12% | 8.916.667 | 583.334 | 8.333.333 | 50.000.018 |
55 | 25/05/2029 | 12% | 8.833.333 | 500.000 | 8.333.333 | 41.666.685 |
56 | 25/06/2029 | 12% | 8.750.000 | 416.667 | 8.333.333 | 33.333.352 |
57 | 25/07/2029 | 12% | 8.666.667 | 333.334 | 8.333.333 | 25.000.019 |
58 | 25/08/2029 | 12% | 8.583.333 | 250.000 | 8.333.333 | 16.666.686 |
59 | 25/09/2029 | 12% | 8.500.000 | 166.667 | 8.333.333 | 8.333.353 |
60 | 25/10/2029 | 12% | 8.416.667 | 83.334 | 8.333.333 | 0 |