Kreditrechner.com

Sie befinden sich hier: Startseite / Baufinanzierung

Baufinanzierungsrechner 05/2019

EUR
EUR

erweiterte Optionen ↓↑

  • Volltilgung
  • 100% Finanzierung
  • 110% Finanzierung
  • verlängerter Widerruf
  • Ratenstundung möglich
  • Sondertilgungen
  • Versicherung möglich
  • Filialbesuch möglich
  • Video-Ident
Jetzt berechnen
Headerbild von Kreditrechner.com
DTW Baufinanzierung
  • 0,68%
  • gebundener Sollzins*
  • 0,68%
  • effektiver Jahreszins*
  • 975,00€
  • Monatsrate
  • Gesamtzahlung :117.000,00 EUR
  • Tilgungsanteil :103.448,08 EUR
  • Zinsanteil :13.551,92 EUR
  • Restschuld :146.551,92 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 325,00 EUR; Gesamtbetrag: 19.500,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,60 %; Gebundener Sollzins: 0,60 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist DTW GmbH Quadrat Q 5, 14 - 22
68161 Mannheim
Monat kreditsumme Zinslast Tilgungslast Monatsrate Restschuld Zinsen gesamt Tilgung gesamt GESAMT
1 250.000,00 141,67 833,33 975,00 249.166,67 141,67 833,33 975,00
2 249.166,67 141,19 833,81 975,00 249.166,67 282,86 1.667,14 1.950,00
3 248.332,86 140,72 834,28 975,00 248.332,86 423,58 2.501,42 2.925,00
4 247.498,58 140,25 834,75 975,00 247.498,58 563,83 3.336,17 3.900,00
5 246.663,83 139,78 835,22 975,00 246.663,83 703,61 4.171,39 4.875,00
6 245.828,61 139,30 835,70 975,00 245.828,61 842,91 5.007,09 5.850,00
7 244.992,91 138,83 836,17 975,00 244.992,91 981,74 5.843,26 6.825,00
8 244.156,74 138,36 836,64 975,00 244.156,74 1.120,10 6.679,90 7.800,00
9 243.320,10 137,88 837,12 975,00 243.320,10 1.257,98 7.517,02 8.775,00
10 242.482,98 137,41 837,59 975,00 242.482,98 1.395,38 8.354,62 9.750,00
11 241.645,38 136,93 838,07 975,00 241.645,38 1.532,32 9.192,68 10.725,00
12 240.807,32 136,46 838,54 975,00 240.807,32 1.668,77 10.031,23 11.700,00
13 239.968,77 135,98 839,02 975,00 239.968,77 1.804,76 10.870,24 12.675,00
14 239.129,76 135,51 839,49 975,00 239.129,76 1.940,26 11.709,74 13.650,00
15 238.290,26 135,03 839,97 975,00 238.290,26 2.075,29 12.549,71 14.625,00
16 237.450,29 134,56 840,44 975,00 237.450,29 2.209,85 13.390,15 15.600,00
17 236.609,85 134,08 840,92 975,00 236.609,85 2.343,93 14.231,07 16.575,00
18 235.768,93 133,60 841,40 975,00 235.768,93 2.477,53 15.072,47 17.550,00
19 234.927,53 133,13 841,87 975,00 234.927,53 2.610,66 15.914,34 18.525,00
20 234.085,66 132,65 842,35 975,00 234.085,66 2.743,31 16.756,69 19.500,00
21 233.243,31 132,17 842,83 975,00 233.243,31 2.875,48 17.599,52 20.475,00
22 232.400,48 131,69 843,31 975,00 232.400,48 3.007,17 18.442,83 21.450,00
23 231.557,17 131,22 843,78 975,00 231.557,17 3.138,39 19.286,61 22.425,00
24 230.713,39 130,74 844,26 975,00 230.713,39 3.269,12 20.130,88 23.400,00
25 229.869,12 130,26 844,74 975,00 229.869,12 3.399,38 20.975,62 24.375,00
26 229.024,38 129,78 845,22 975,00 229.024,38 3.529,16 21.820,84 25.350,00
27 228.179,16 129,30 845,70 975,00 228.179,16 3.658,46 22.666,54 26.325,00
28 227.333,46 128,82 846,18 975,00 227.333,46 3.787,29 23.512,71 27.300,00
29 226.487,29 128,34 846,66 975,00 226.487,29 3.915,63 24.359,37 28.275,00
30 225.640,63 127,86 847,14 975,00 225.640,63 4.043,49 25.206,51 29.250,00
31 224.793,49 127,38 847,62 975,00 224.793,49 4.170,88 26.054,12 30.225,00
32 223.945,88 126,90 848,10 975,00 223.945,88 4.297,78 26.902,22 31.200,00
33 223.097,78 126,42 848,58 975,00 223.097,78 4.424,20 27.750,80 32.175,00
34 222.249,20 125,94 849,06 975,00 222.249,20 4.550,14 28.599,86 33.150,00
35 221.400,14 125,46 849,54 975,00 221.400,14 4.675,60 29.449,40 34.125,00
36 220.550,60 124,98 850,02 975,00 220.550,60 4.800,58 30.299,42 35.100,00
37 219.700,58 124,50 850,50 975,00 219.700,58 4.925,08 31.149,92 36.075,00
38 218.850,08 124,02 850,98 975,00 218.850,08 5.049,09 32.000,91 37.050,00
39 217.999,09 123,53 851,47 975,00 217.999,09 5.172,63 32.852,37 38.025,00
40 217.147,63 123,05 851,95 975,00 217.147,63 5.295,68 33.704,32 39.000,00
41 216.295,68 122,57 852,43 975,00 216.295,68 5.418,24 34.556,76 39.975,00
42 215.443,24 122,08 852,92 975,00 215.443,24 5.540,33 35.409,67 40.950,00
43 214.590,33 121,60 853,40 975,00 214.590,33 5.661,93 36.263,07 41.925,00
44 213.736,93 121,12 853,88 975,00 213.736,93 5.783,05 37.116,95 42.900,00
45 212.883,05 120,63 854,37 975,00 212.883,05 5.903,68 37.971,32 43.875,00
46 212.028,68 120,15 854,85 975,00 212.028,68 6.023,83 38.826,17 44.850,00
47 211.173,83 119,67 855,33 975,00 211.173,83 6.143,49 39.681,51 45.825,00
48 210.318,49 119,18 855,82 975,00 210.318,49 6.262,68 40.537,32 46.800,00
49 209.462,68 118,70 856,30 975,00 209.462,68 6.381,37 41.393,63 47.775,00
50 208.606,37 118,21 856,79 975,00 208.606,37 6.499,58 42.250,42 48.750,00
51 207.749,58 117,72 857,28 975,00 207.749,58 6.617,31 43.107,69 49.725,00
52 206.892,31 117,24 857,76 975,00 206.892,31 6.734,54 43.965,46 50.700,00
53 206.034,54 116,75 858,25 975,00 206.034,54 6.851,30 44.823,70 51.675,00
54 205.176,30 116,27 858,73 975,00 205.176,30 6.967,56 45.682,44 52.650,00
55 204.317,56 115,78 859,22 975,00 204.317,56 7.083,34 46.541,66 53.625,00
56 203.458,34 115,29 859,71 975,00 203.458,34 7.198,64 47.401,36 54.600,00
57 202.598,64 114,81 860,19 975,00 202.598,64 7.313,44 48.261,56 55.575,00
58 201.738,44 114,32 860,68 975,00 201.738,44 7.427,76 49.122,24 56.550,00
59 200.877,76 113,83 861,17 975,00 200.877,76 7.541,59 49.983,41 57.525,00
60 200.016,59 113,34 861,66 975,00 200.016,59 7.654,94 50.845,06 58.500,00
61 199.154,94 112,85 862,15 975,00 199.154,94 7.767,79 51.707,21 59.475,00
62 198.292,79 112,37 862,63 975,00 198.292,79 7.880,16 52.569,84 60.450,00
63 197.430,16 111,88 863,12 975,00 197.430,16 7.992,03 53.432,97 61.425,00
64 196.567,03 111,39 863,61 975,00 196.567,03 8.103,42 54.296,58 62.400,00
65 195.703,42 110,90 864,10 975,00 195.703,42 8.214,32 55.160,68 63.375,00
66 194.839,32 110,41 864,59 975,00 194.839,32 8.324,73 56.025,27 64.350,00
67 193.974,73 109,92 865,08 975,00 193.974,73 8.434,65 56.890,35 65.325,00
68 193.109,65 109,43 865,57 975,00 193.109,65 8.544,08 57.755,92 66.300,00
69 192.244,08 108,94 866,06 975,00 192.244,08 8.653,01 58.621,99 67.275,00
70 191.378,01 108,45 866,55 975,00 191.378,01 8.761,46 59.488,54 68.250,00
71 190.511,46 107,96 867,04 975,00 190.511,46 8.869,42 60.355,58 69.225,00
72 189.644,42 107,47 867,53 975,00 189.644,42 8.976,88 61.223,12 70.200,00
73 188.776,88 106,97 868,03 975,00 188.776,88 9.083,86 62.091,14 71.175,00
74 187.908,86 106,48 868,52 975,00 187.908,86 9.190,34 62.959,66 72.150,00
75 187.040,34 105,99 869,01 975,00 187.040,34 9.296,33 63.828,67 73.125,00
76 186.171,33 105,50 869,50 975,00 186.171,33 9.401,83 64.698,17 74.100,00
77 185.301,83 105,00 870,00 975,00 185.301,83 9.506,83 65.568,17 75.075,00
78 184.431,83 104,51 870,49 975,00 184.431,83 9.611,34 66.438,66 76.050,00
79 183.561,34 104,02 870,98 975,00 183.561,34 9.715,36 67.309,64 77.025,00
80 182.690,36 103,52 871,48 975,00 182.690,36 9.818,88 68.181,12 78.000,00
81 181.818,88 103,03 871,97 975,00 181.818,88 9.921,91 69.053,09 78.975,00
82 180.946,91 102,54 872,46 975,00 180.946,91 10.024,45 69.925,55 79.950,00
83 180.074,45 102,04 872,96 975,00 180.074,45 10.126,49 70.798,51 80.925,00
84 179.201,49 101,55 873,45 975,00 179.201,49 10.228,04 71.671,96 81.900,00
85 178.328,04 101,05 873,95 975,00 178.328,04 10.329,09 72.545,91 82.875,00
86 177.454,09 100,56 874,44 975,00 177.454,09 10.429,65 73.420,35 83.850,00
87 176.579,65 100,06 874,94 975,00 176.579,65 10.529,71 74.295,29 84.825,00
88 175.704,71 99,57 875,43 975,00 175.704,71 10.629,28 75.170,72 85.800,00
89 174.829,28 99,07 875,93 975,00 174.829,28 10.728,35 76.046,65 86.775,00
90 173.953,35 98,57 876,43 975,00 173.953,35 10.826,92 76.923,08 87.750,00
91 173.076,92 98,08 876,92 975,00 173.076,92 10.925,00 77.800,00 88.725,00
92 172.200,00 97,58 877,42 975,00 172.200,00 11.022,58 78.677,42 89.700,00
93 171.322,58 97,08 877,92 975,00 171.322,58 11.119,66 79.555,34 90.675,00
94 170.444,66 96,59 878,41 975,00 170.444,66 11.216,25 80.433,75 91.650,00
95 169.566,25 96,09 878,91 975,00 169.566,25 11.312,33 81.312,67 92.625,00
96 168.687,33 95,59 879,41 975,00 168.687,33 11.407,92 82.192,08 93.600,00
97 167.807,92 95,09 879,91 975,00 167.807,92 11.503,02 83.071,98 94.575,00
98 166.928,02 94,59 880,41 975,00 166.928,02 11.597,61 83.952,39 95.550,00
99 166.047,61 94,09 880,91 975,00 166.047,61 11.691,70 84.833,30 96.525,00
100 165.166,70 93,59 881,41 975,00 165.166,70 11.785,30 85.714,70 97.500,00
101 164.285,30 93,10 881,90 975,00 164.285,30 11.878,39 86.596,61 98.475,00
102 163.403,39 92,60 882,40 975,00 163.403,39 11.970,99 87.479,01 99.450,00
103 162.520,99 92,10 882,90 975,00 162.520,99 12.063,08 88.361,92 100.425,00
104 161.638,08 91,59 883,41 975,00 161.638,08 12.154,68 89.245,32 101.400,00
105 160.754,68 91,09 883,91 975,00 160.754,68 12.245,77 90.129,23 102.375,00
106 159.870,77 90,59 884,41 975,00 159.870,77 12.336,36 91.013,64 103.350,00
107 158.986,36 90,09 884,91 975,00 158.986,36 12.426,46 91.898,54 104.325,00
108 158.101,46 89,59 885,41 975,00 158.101,46 12.516,05 92.783,95 105.300,00
109 157.216,05 89,09 885,91 975,00 157.216,05 12.605,14 93.669,86 106.275,00
110 156.330,14 88,59 886,41 975,00 156.330,14 12.693,72 94.556,28 107.250,00
111 155.443,72 88,08 886,92 975,00 155.443,72 12.781,81 95.443,19 108.225,00
112 154.556,81 87,58 887,42 975,00 154.556,81 12.869,39 96.330,61 109.200,00
113 153.669,39 87,08 887,92 975,00 153.669,39 12.956,47 97.218,53 110.175,00
114 152.781,47 86,58 888,42 975,00 152.781,47 13.043,05 98.106,95 111.150,00
115 151.893,05 86,07 888,93 975,00 151.893,05 13.129,12 98.995,88 112.125,00
116 151.004,12 85,57 889,43 975,00 151.004,12 13.214,69 99.885,31 113.100,00
117 150.114,69 85,06 889,94 975,00 150.114,69 13.299,75 100.775,25 114.075,00
118 149.224,75 84,56 890,44 975,00 149.224,75 13.384,31 101.665,69 115.050,00
119 148.334,31 84,06 890,94 975,00 148.334,31 13.468,37 102.556,63 116.025,00
120 147.443,37 83,55 891,45 975,00 147.443,37 13.551,92 103.448,08 117.000,00
x
CE-Baufinanz Baufinanzierung
  • 0,69%
  • gebundener Sollzins*
  • 0,70%
  • effektiver Jahreszins*
  • 977,08€
  • Monatsrate
  • Gesamtzahlung :117.250,00 EUR
  • Tilgungsanteil :103.499,95 EUR
  • Zinsanteil :13.750,05 EUR
  • Restschuld :146.500,05 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 300.000,00 EUR; Kreditrate: 1.125,00 EUR; Gesamtbetrag: 135.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,51 %; Gebundener Sollzins: 1,50 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist CE-Baufinanz GmbH Steenkamp 37
22607 Hamburg
Monat kreditsumme Zinslast Tilgungslast Monatsrate Restschuld Zinsen gesamt Tilgung gesamt GESAMT
1 250.000,00 143,75 833,33 977,08 249.166,67 143,75 833,33 977,08
2 249.166,67 143,27 833,81 977,08 249.166,67 287,02 1.667,15 1.954,17
3 248.332,85 142,79 834,29 977,08 248.332,85 429,81 2.501,44 2.931,25
4 247.498,56 142,31 834,77 977,08 247.498,56 572,12 3.336,21 3.908,33
5 246.663,79 141,83 835,25 977,08 246.663,79 713,96 4.171,46 4.885,42
6 245.828,54 141,35 835,73 977,08 245.828,54 855,31 5.007,19 5.862,50
7 244.992,81 140,87 836,21 977,08 244.992,81 996,18 5.843,41 6.839,58
8 244.156,59 140,39 836,69 977,08 244.156,59 1.136,57 6.680,10 7.816,67
9 243.319,90 139,91 837,17 977,08 243.319,90 1.276,48 7.517,27 8.793,75
10 242.482,73 139,43 837,66 977,08 242.482,73 1.415,90 8.354,93 9.770,83
11 241.645,07 138,95 838,14 977,08 241.645,07 1.554,85 9.193,07 10.747,92
12 240.806,93 138,46 838,62 977,08 240.806,93 1.693,31 10.031,69 11.725,00
13 239.968,31 137,98 839,10 977,08 239.968,31 1.831,30 10.870,79 12.702,08
14 239.129,21 137,50 839,58 977,08 239.129,21 1.968,80 11.710,37 13.679,17
15 238.289,63 137,02 840,07 977,08 238.289,63 2.105,81 12.550,44 14.656,25
16 237.449,56 136,53 840,55 977,08 237.449,56 2.242,35 13.390,99 15.633,33
17 236.609,01 136,05 841,03 977,08 236.609,01 2.378,40 14.232,02 16.610,42
18 235.767,98 135,57 841,52 977,08 235.767,98 2.513,96 15.073,54 17.587,50
19 234.926,46 135,08 842,00 977,08 234.926,46 2.649,04 15.915,54 18.564,58
20 234.084,46 134,60 842,48 977,08 234.084,46 2.783,64 16.758,02 19.541,67
21 233.241,98 134,11 842,97 977,08 233.241,98 2.917,76 17.600,99 20.518,75
22 232.399,01 133,63 843,45 977,08 232.399,01 3.051,39 18.444,45 21.495,83
23 231.555,55 133,14 843,94 977,08 231.555,55 3.184,53 19.288,39 22.472,92
24 230.711,61 132,66 844,42 977,08 230.711,61 3.317,19 20.132,81 23.450,00
25 229.867,19 132,17 844,91 977,08 229.867,19 3.449,36 20.977,72 24.427,08
26 229.022,28 131,69 845,40 977,08 229.022,28 3.581,05 21.823,11 25.404,17
27 228.176,89 131,20 845,88 977,08 228.176,89 3.712,25 22.669,00 26.381,25
28 227.331,00 130,72 846,37 977,08 227.331,00 3.842,97 23.515,36 27.358,33
29 226.484,64 130,23 846,85 977,08 226.484,64 3.973,20 24.362,22 28.335,42
30 225.637,78 129,74 847,34 977,08 225.637,78 4.102,94 25.209,56 29.312,50
31 224.790,44 129,25 847,83 977,08 224.790,44 4.232,19 26.057,39 30.289,58
32 223.942,61 128,77 848,32 977,08 223.942,61 4.360,96 26.905,71 31.266,67
33 223.094,29 128,28 848,80 977,08 223.094,29 4.489,24 27.754,51 32.243,75
34 222.245,49 127,79 849,29 977,08 222.245,49 4.617,03 28.603,80 33.220,83
35 221.396,20 127,30 849,78 977,08 221.396,20 4.744,33 29.453,58 34.197,92
36 220.546,42 126,81 850,27 977,08 220.546,42 4.871,15 30.303,85 35.175,00
37 219.696,15 126,33 850,76 977,08 219.696,15 4.997,47 31.154,61 36.152,08
38 218.845,39 125,84 851,25 977,08 218.845,39 5.123,31 32.005,86 37.129,17
39 217.994,14 125,35 851,74 977,08 217.994,14 5.248,66 32.857,59 38.106,25
40 217.142,41 124,86 852,23 977,08 217.142,41 5.373,51 33.709,82 39.083,33
41 216.290,18 124,37 852,72 977,08 216.290,18 5.497,88 34.562,54 40.060,42
42 215.437,46 123,88 853,21 977,08 215.437,46 5.621,76 35.415,74 41.037,50
43 214.584,26 123,39 853,70 977,08 214.584,26 5.745,14 36.269,44 42.014,58
44 213.730,56 122,90 854,19 977,08 213.730,56 5.868,04 37.123,63 42.991,67
45 212.876,37 122,40 854,68 977,08 212.876,37 5.990,44 37.978,31 43.968,75
46 212.021,69 121,91 855,17 977,08 212.021,69 6.112,35 38.833,48 44.945,83
47 211.166,52 121,42 855,66 977,08 211.166,52 6.233,77 39.689,14 45.922,92
48 210.310,86 120,93 856,15 977,08 210.310,86 6.354,70 40.545,30 46.900,00
49 209.454,70 120,44 856,65 977,08 209.454,70 6.475,14 41.401,94 47.877,08
50 208.598,06 119,94 857,14 977,08 208.598,06 6.595,08 42.259,08 48.854,17
51 207.740,92 119,45 857,63 977,08 207.740,92 6.714,53 43.116,72 49.831,25
52 206.883,28 118,96 858,13 977,08 206.883,28 6.833,49 43.974,84 50.808,33
53 206.025,16 118,46 858,62 977,08 206.025,16 6.951,96 44.833,46 51.785,42
54 205.166,54 117,97 859,11 977,08 205.166,54 7.069,93 45.692,57 52.762,50
55 204.307,43 117,48 859,61 977,08 204.307,43 7.187,40 46.552,18 53.739,58
56 203.447,82 116,98 860,10 977,08 203.447,82 7.304,39 47.412,28 54.716,67
57 202.587,72 116,49 860,60 977,08 202.587,72 7.420,88 48.272,87 55.693,75
58 201.727,13 115,99 861,09 977,08 201.727,13 7.536,87 49.133,96 56.670,83
59 200.866,04 115,50 861,59 977,08 200.866,04 7.652,37 49.995,55 57.647,92
60 200.004,45 115,00 862,08 977,08 200.004,45 7.767,37 50.857,63 58.625,00
61 199.142,37 114,51 862,58 977,08 199.142,37 7.881,88 51.720,21 59.602,08
62 198.279,79 114,01 863,07 977,08 198.279,79 7.995,89 52.583,28 60.579,17
63 197.416,72 113,51 863,57 977,08 197.416,72 8.109,40 53.446,85 61.556,25
64 196.553,15 113,02 864,07 977,08 196.553,15 8.222,42 54.310,91 62.533,33
65 195.689,09 112,52 864,56 977,08 195.689,09 8.334,94 55.175,48 63.510,42
66 194.824,52 112,02 865,06 977,08 194.824,52 8.446,96 56.040,54 64.487,50
67 193.959,46 111,53 865,56 977,08 193.959,46 8.558,49 56.906,09 65.464,58
68 193.093,91 111,03 866,05 977,08 193.093,91 8.669,52 57.772,15 66.441,67
69 192.227,85 110,53 866,55 977,08 192.227,85 8.780,05 58.638,70 67.418,75
70 191.361,30 110,03 867,05 977,08 191.361,30 8.890,08 59.505,75 68.395,83
71 190.494,25 109,53 867,55 977,08 190.494,25 8.999,62 60.373,30 69.372,92
72 189.626,70 109,04 868,05 977,08 189.626,70 9.108,65 61.241,35 70.350,00
73 188.758,65 108,54 868,55 977,08 188.758,65 9.217,19 62.109,89 71.327,08
74 187.890,11 108,04 869,05 977,08 187.890,11 9.325,23 62.978,94 72.304,17
75 187.021,06 107,54 869,55 977,08 187.021,06 9.432,76 63.848,49 73.281,25
76 186.151,51 107,04 870,05 977,08 186.151,51 9.539,80 64.718,53 74.258,33
77 185.281,47 106,54 870,55 977,08 185.281,47 9.646,34 65.589,08 75.235,42
78 184.410,92 106,04 871,05 977,08 184.410,92 9.752,37 66.460,13 76.212,50
79 183.539,87 105,54 871,55 977,08 183.539,87 9.857,91 67.331,67 77.189,58
80 182.668,33 105,03 872,05 977,08 182.668,33 9.962,94 68.203,72 78.166,67
81 181.796,28 104,53 872,55 977,08 181.796,28 10.067,48 69.076,27 79.143,75
82 180.923,73 104,03 873,05 977,08 180.923,73 10.171,51 69.949,33 80.120,83
83 180.050,67 103,53 873,55 977,08 180.050,67 10.275,04 70.822,88 81.097,92
84 179.177,12 103,03 874,06 977,08 179.177,12 10.378,06 71.696,94 82.075,00
85 178.303,06 102,52 874,56 977,08 178.303,06 10.480,59 72.571,50 83.052,08
86 177.428,50 102,02 875,06 977,08 177.428,50 10.582,61 73.446,56 84.029,17
87 176.553,44 101,52 875,57 977,08 176.553,44 10.684,13 74.322,12 85.006,25
88 175.677,88 101,01 876,07 977,08 175.677,88 10.785,14 75.198,19 85.983,33
89 174.801,81 100,51 876,57 977,08 174.801,81 10.885,65 76.074,76 86.960,42
90 173.925,24 100,01 877,08 977,08 173.925,24 10.985,66 76.951,84 87.937,50
91 173.048,16 99,50 877,58 977,08 173.048,16 11.085,16 77.829,42 88.914,58
92 172.170,58 99,00 878,09 977,08 172.170,58 11.184,16 78.707,51 89.891,67
93 171.292,49 98,49 878,59 977,08 171.292,49 11.282,65 79.586,10 90.868,75
94 170.413,90 97,99 879,10 977,08 170.413,90 11.380,64 80.465,19 91.845,83
95 169.534,81 97,48 879,60 977,08 169.534,81 11.478,12 81.344,79 92.822,92
96 168.655,21 96,98 880,11 977,08 168.655,21 11.575,10 82.224,90 93.800,00
97 167.775,10 96,47 880,61 977,08 167.775,10 11.671,57 83.105,51 94.777,08
98 166.894,49 95,96 881,12 977,08 166.894,49 11.767,54 83.986,63 95.754,17
99 166.013,37 95,46 881,63 977,08 166.013,37 11.862,99 84.868,26 96.731,25
100 165.131,74 94,95 882,13 977,08 165.131,74 11.957,95 85.750,39 97.708,33
101 164.249,61 94,44 882,64 977,08 164.249,61 12.052,39 86.633,03 98.685,42
102 163.366,97 93,94 883,15 977,08 163.366,97 12.146,32 87.516,18 99.662,50
103 162.483,82 93,43 883,66 977,08 162.483,82 12.239,75 88.399,83 100.639,58
104 161.600,17 92,92 884,16 977,08 161.600,17 12.332,67 89.283,99 101.616,67
105 160.716,01 92,41 884,67 977,08 160.716,01 12.425,08 90.168,67 102.593,75
106 159.831,33 91,90 885,18 977,08 159.831,33 12.516,99 91.053,85 103.570,83
107 158.946,15 91,39 885,69 977,08 158.946,15 12.608,38 91.939,53 104.547,92
108 158.060,47 90,88 886,20 977,08 158.060,47 12.699,27 92.825,73 105.525,00
109 157.174,27 90,38 886,71 977,08 157.174,27 12.789,64 93.712,44 106.502,08
110 156.287,56 89,87 887,22 977,08 156.287,56 12.879,51 94.599,66 107.479,17
111 155.400,34 89,36 887,73 977,08 155.400,34 12.968,86 95.487,39 108.456,25
112 154.512,61 88,84 888,24 977,08 154.512,61 13.057,71 96.375,63 109.433,33
113 153.624,37 88,33 888,75 977,08 153.624,37 13.146,04 97.264,38 110.410,42
114 152.735,62 87,82 889,26 977,08 152.735,62 13.233,86 98.153,64 111.387,50
115 151.846,36 87,31 889,77 977,08 151.846,36 13.321,18 99.043,41 112.364,58
116 150.956,59 86,80 890,28 977,08 150.956,59 13.407,98 99.933,69 113.341,67
117 150.066,31 86,29 890,80 977,08 150.066,31 13.494,26 100.824,49 114.318,75
118 149.175,51 85,78 891,31 977,08 149.175,51 13.580,04 101.715,79 115.295,83
119 148.284,21 85,26 891,82 977,08 148.284,21 13.665,30 102.607,61 116.272,92
120 147.392,39 84,75 892,33 977,08 147.392,39 13.750,05 103.499,95 117.250,00
x
Dr. Klein Baufinanzierung
  • 0,68%
  • gebundener Sollzins*
  • 0,71%
  • effektiver Jahreszins*
  • 975,00€
  • Monatsrate
  • Gesamtzahlung :117.000,00 EUR
  • Tilgungsanteil :103.448,08 EUR
  • Zinsanteil :13.551,92 EUR
  • Restschuld :146.551,92 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 421,17 EUR; Gesamtbetrag: 25.270,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,71 %; Gebundener Sollzins: 0,66 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Dr. Klein Privatkunden AG Postfach 1350
23503 Lübeck
Monat kreditsumme Zinslast Tilgungslast Monatsrate Restschuld Zinsen gesamt Tilgung gesamt GESAMT
1 250.000,00 141,67 833,33 975,00 249.166,67 141,67 833,33 975,00
2 249.166,67 141,19 833,81 975,00 249.166,67 282,86 1.667,14 1.950,00
3 248.332,86 140,72 834,28 975,00 248.332,86 423,58 2.501,42 2.925,00
4 247.498,58 140,25 834,75 975,00 247.498,58 563,83 3.336,17 3.900,00
5 246.663,83 139,78 835,22 975,00 246.663,83 703,61 4.171,39 4.875,00
6 245.828,61 139,30 835,70 975,00 245.828,61 842,91 5.007,09 5.850,00
7 244.992,91 138,83 836,17 975,00 244.992,91 981,74 5.843,26 6.825,00
8 244.156,74 138,36 836,64 975,00 244.156,74 1.120,10 6.679,90 7.800,00
9 243.320,10 137,88 837,12 975,00 243.320,10 1.257,98 7.517,02 8.775,00
10 242.482,98 137,41 837,59 975,00 242.482,98 1.395,38 8.354,62 9.750,00
11 241.645,38 136,93 838,07 975,00 241.645,38 1.532,32 9.192,68 10.725,00
12 240.807,32 136,46 838,54 975,00 240.807,32 1.668,77 10.031,23 11.700,00
13 239.968,77 135,98 839,02 975,00 239.968,77 1.804,76 10.870,24 12.675,00
14 239.129,76 135,51 839,49 975,00 239.129,76 1.940,26 11.709,74 13.650,00
15 238.290,26 135,03 839,97 975,00 238.290,26 2.075,29 12.549,71 14.625,00
16 237.450,29 134,56 840,44 975,00 237.450,29 2.209,85 13.390,15 15.600,00
17 236.609,85 134,08 840,92 975,00 236.609,85 2.343,93 14.231,07 16.575,00
18 235.768,93 133,60 841,40 975,00 235.768,93 2.477,53 15.072,47 17.550,00
19 234.927,53 133,13 841,87 975,00 234.927,53 2.610,66 15.914,34 18.525,00
20 234.085,66 132,65 842,35 975,00 234.085,66 2.743,31 16.756,69 19.500,00
21 233.243,31 132,17 842,83 975,00 233.243,31 2.875,48 17.599,52 20.475,00
22 232.400,48 131,69 843,31 975,00 232.400,48 3.007,17 18.442,83 21.450,00
23 231.557,17 131,22 843,78 975,00 231.557,17 3.138,39 19.286,61 22.425,00
24 230.713,39 130,74 844,26 975,00 230.713,39 3.269,12 20.130,88 23.400,00
25 229.869,12 130,26 844,74 975,00 229.869,12 3.399,38 20.975,62 24.375,00
26 229.024,38 129,78 845,22 975,00 229.024,38 3.529,16 21.820,84 25.350,00
27 228.179,16 129,30 845,70 975,00 228.179,16 3.658,46 22.666,54 26.325,00
28 227.333,46 128,82 846,18 975,00 227.333,46 3.787,29 23.512,71 27.300,00
29 226.487,29 128,34 846,66 975,00 226.487,29 3.915,63 24.359,37 28.275,00
30 225.640,63 127,86 847,14 975,00 225.640,63 4.043,49 25.206,51 29.250,00
31 224.793,49 127,38 847,62 975,00 224.793,49 4.170,88 26.054,12 30.225,00
32 223.945,88 126,90 848,10 975,00 223.945,88 4.297,78 26.902,22 31.200,00
33 223.097,78 126,42 848,58 975,00 223.097,78 4.424,20 27.750,80 32.175,00
34 222.249,20 125,94 849,06 975,00 222.249,20 4.550,14 28.599,86 33.150,00
35 221.400,14 125,46 849,54 975,00 221.400,14 4.675,60 29.449,40 34.125,00
36 220.550,60 124,98 850,02 975,00 220.550,60 4.800,58 30.299,42 35.100,00
37 219.700,58 124,50 850,50 975,00 219.700,58 4.925,08 31.149,92 36.075,00
38 218.850,08 124,02 850,98 975,00 218.850,08 5.049,09 32.000,91 37.050,00
39 217.999,09 123,53 851,47 975,00 217.999,09 5.172,63 32.852,37 38.025,00
40 217.147,63 123,05 851,95 975,00 217.147,63 5.295,68 33.704,32 39.000,00
41 216.295,68 122,57 852,43 975,00 216.295,68 5.418,24 34.556,76 39.975,00
42 215.443,24 122,08 852,92 975,00 215.443,24 5.540,33 35.409,67 40.950,00
43 214.590,33 121,60 853,40 975,00 214.590,33 5.661,93 36.263,07 41.925,00
44 213.736,93 121,12 853,88 975,00 213.736,93 5.783,05 37.116,95 42.900,00
45 212.883,05 120,63 854,37 975,00 212.883,05 5.903,68 37.971,32 43.875,00
46 212.028,68 120,15 854,85 975,00 212.028,68 6.023,83 38.826,17 44.850,00
47 211.173,83 119,67 855,33 975,00 211.173,83 6.143,49 39.681,51 45.825,00
48 210.318,49 119,18 855,82 975,00 210.318,49 6.262,68 40.537,32 46.800,00
49 209.462,68 118,70 856,30 975,00 209.462,68 6.381,37 41.393,63 47.775,00
50 208.606,37 118,21 856,79 975,00 208.606,37 6.499,58 42.250,42 48.750,00
51 207.749,58 117,72 857,28 975,00 207.749,58 6.617,31 43.107,69 49.725,00
52 206.892,31 117,24 857,76 975,00 206.892,31 6.734,54 43.965,46 50.700,00
53 206.034,54 116,75 858,25 975,00 206.034,54 6.851,30 44.823,70 51.675,00
54 205.176,30 116,27 858,73 975,00 205.176,30 6.967,56 45.682,44 52.650,00
55 204.317,56 115,78 859,22 975,00 204.317,56 7.083,34 46.541,66 53.625,00
56 203.458,34 115,29 859,71 975,00 203.458,34 7.198,64 47.401,36 54.600,00
57 202.598,64 114,81 860,19 975,00 202.598,64 7.313,44 48.261,56 55.575,00
58 201.738,44 114,32 860,68 975,00 201.738,44 7.427,76 49.122,24 56.550,00
59 200.877,76 113,83 861,17 975,00 200.877,76 7.541,59 49.983,41 57.525,00
60 200.016,59 113,34 861,66 975,00 200.016,59 7.654,94 50.845,06 58.500,00
61 199.154,94 112,85 862,15 975,00 199.154,94 7.767,79 51.707,21 59.475,00
62 198.292,79 112,37 862,63 975,00 198.292,79 7.880,16 52.569,84 60.450,00
63 197.430,16 111,88 863,12 975,00 197.430,16 7.992,03 53.432,97 61.425,00
64 196.567,03 111,39 863,61 975,00 196.567,03 8.103,42 54.296,58 62.400,00
65 195.703,42 110,90 864,10 975,00 195.703,42 8.214,32 55.160,68 63.375,00
66 194.839,32 110,41 864,59 975,00 194.839,32 8.324,73 56.025,27 64.350,00
67 193.974,73 109,92 865,08 975,00 193.974,73 8.434,65 56.890,35 65.325,00
68 193.109,65 109,43 865,57 975,00 193.109,65 8.544,08 57.755,92 66.300,00
69 192.244,08 108,94 866,06 975,00 192.244,08 8.653,01 58.621,99 67.275,00
70 191.378,01 108,45 866,55 975,00 191.378,01 8.761,46 59.488,54 68.250,00
71 190.511,46 107,96 867,04 975,00 190.511,46 8.869,42 60.355,58 69.225,00
72 189.644,42 107,47 867,53 975,00 189.644,42 8.976,88 61.223,12 70.200,00
73 188.776,88 106,97 868,03 975,00 188.776,88 9.083,86 62.091,14 71.175,00
74 187.908,86 106,48 868,52 975,00 187.908,86 9.190,34 62.959,66 72.150,00
75 187.040,34 105,99 869,01 975,00 187.040,34 9.296,33 63.828,67 73.125,00
76 186.171,33 105,50 869,50 975,00 186.171,33 9.401,83 64.698,17 74.100,00
77 185.301,83 105,00 870,00 975,00 185.301,83 9.506,83 65.568,17 75.075,00
78 184.431,83 104,51 870,49 975,00 184.431,83 9.611,34 66.438,66 76.050,00
79 183.561,34 104,02 870,98 975,00 183.561,34 9.715,36 67.309,64 77.025,00
80 182.690,36 103,52 871,48 975,00 182.690,36 9.818,88 68.181,12 78.000,00
81 181.818,88 103,03 871,97 975,00 181.818,88 9.921,91 69.053,09 78.975,00
82 180.946,91 102,54 872,46 975,00 180.946,91 10.024,45 69.925,55 79.950,00
83 180.074,45 102,04 872,96 975,00 180.074,45 10.126,49 70.798,51 80.925,00
84 179.201,49 101,55 873,45 975,00 179.201,49 10.228,04 71.671,96 81.900,00
85 178.328,04 101,05 873,95 975,00 178.328,04 10.329,09 72.545,91 82.875,00
86 177.454,09 100,56 874,44 975,00 177.454,09 10.429,65 73.420,35 83.850,00
87 176.579,65 100,06 874,94 975,00 176.579,65 10.529,71 74.295,29 84.825,00
88 175.704,71 99,57 875,43 975,00 175.704,71 10.629,28 75.170,72 85.800,00
89 174.829,28 99,07 875,93 975,00 174.829,28 10.728,35 76.046,65 86.775,00
90 173.953,35 98,57 876,43 975,00 173.953,35 10.826,92 76.923,08 87.750,00
91 173.076,92 98,08 876,92 975,00 173.076,92 10.925,00 77.800,00 88.725,00
92 172.200,00 97,58 877,42 975,00 172.200,00 11.022,58 78.677,42 89.700,00
93 171.322,58 97,08 877,92 975,00 171.322,58 11.119,66 79.555,34 90.675,00
94 170.444,66 96,59 878,41 975,00 170.444,66 11.216,25 80.433,75 91.650,00
95 169.566,25 96,09 878,91 975,00 169.566,25 11.312,33 81.312,67 92.625,00
96 168.687,33 95,59 879,41 975,00 168.687,33 11.407,92 82.192,08 93.600,00
97 167.807,92 95,09 879,91 975,00 167.807,92 11.503,02 83.071,98 94.575,00
98 166.928,02 94,59 880,41 975,00 166.928,02 11.597,61 83.952,39 95.550,00
99 166.047,61 94,09 880,91 975,00 166.047,61 11.691,70 84.833,30 96.525,00
100 165.166,70 93,59 881,41 975,00 165.166,70 11.785,30 85.714,70 97.500,00
101 164.285,30 93,10 881,90 975,00 164.285,30 11.878,39 86.596,61 98.475,00
102 163.403,39 92,60 882,40 975,00 163.403,39 11.970,99 87.479,01 99.450,00
103 162.520,99 92,10 882,90 975,00 162.520,99 12.063,08 88.361,92 100.425,00
104 161.638,08 91,59 883,41 975,00 161.638,08 12.154,68 89.245,32 101.400,00
105 160.754,68 91,09 883,91 975,00 160.754,68 12.245,77 90.129,23 102.375,00
106 159.870,77 90,59 884,41 975,00 159.870,77 12.336,36 91.013,64 103.350,00
107 158.986,36 90,09 884,91 975,00 158.986,36 12.426,46 91.898,54 104.325,00
108 158.101,46 89,59 885,41 975,00 158.101,46 12.516,05 92.783,95 105.300,00
109 157.216,05 89,09 885,91 975,00 157.216,05 12.605,14 93.669,86 106.275,00
110 156.330,14 88,59 886,41 975,00 156.330,14 12.693,72 94.556,28 107.250,00
111 155.443,72 88,08 886,92 975,00 155.443,72 12.781,81 95.443,19 108.225,00
112 154.556,81 87,58 887,42 975,00 154.556,81 12.869,39 96.330,61 109.200,00
113 153.669,39 87,08 887,92 975,00 153.669,39 12.956,47 97.218,53 110.175,00
114 152.781,47 86,58 888,42 975,00 152.781,47 13.043,05 98.106,95 111.150,00
115 151.893,05 86,07 888,93 975,00 151.893,05 13.129,12 98.995,88 112.125,00
116 151.004,12 85,57 889,43 975,00 151.004,12 13.214,69 99.885,31 113.100,00
117 150.114,69 85,06 889,94 975,00 150.114,69 13.299,75 100.775,25 114.075,00
118 149.224,75 84,56 890,44 975,00 149.224,75 13.384,31 101.665,69 115.050,00
119 148.334,31 84,06 890,94 975,00 148.334,31 13.468,37 102.556,63 116.025,00
120 147.443,37 83,55 891,45 975,00 147.443,37 13.551,92 103.448,08 117.000,00
x
comdirect Baufinanzierung PLUS
  • 0,75%
  • gebundener Sollzins*
  • 0,75%
  • effektiver Jahreszins*
  • 989,58€
  • Monatsrate
  • Gesamtzahlung :118.750,00 EUR
  • Tilgungsanteil :103.811,87 EUR
  • Zinsanteil :14.938,13 EUR
  • Restschuld :146.188,13 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 229,17 EUR; Gesamtbetrag: 27.500,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,75 %; Gebundener Sollzins: 0,75 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist comdirect bank AG Pascalkehre 15
25451 Quickborn
Monat kreditsumme Zinslast Tilgungslast Monatsrate Restschuld Zinsen gesamt Tilgung gesamt GESAMT
1 250.000,00 156,25 833,33 989,58 249.166,67 156,25 833,33 989,58
2 249.166,67 155,73 833,85 989,58 249.166,67 311,98 1.667,19 1.979,17
3 248.332,81 155,21 834,38 989,58 248.332,81 467,19 2.501,56 2.968,75
4 247.498,44 154,69 834,90 989,58 247.498,44 621,87 3.336,46 3.958,33
5 246.663,54 154,16 835,42 989,58 246.663,54 776,04 4.171,88 4.947,92
6 245.828,12 153,64 835,94 989,58 245.828,12 929,68 5.007,82 5.937,50
7 244.992,18 153,12 836,46 989,58 244.992,18 1.082,80 5.844,28 6.927,08
8 244.155,72 152,60 836,99 989,58 244.155,72 1.235,40 6.681,27 7.916,67
9 243.318,73 152,07 837,51 989,58 243.318,73 1.387,47 7.518,78 8.906,25
10 242.481,22 151,55 838,03 989,58 242.481,22 1.539,02 8.356,81 9.895,83
11 241.643,19 151,03 838,56 989,58 241.643,19 1.690,05 9.195,37 10.885,42
12 240.804,63 150,50 839,08 989,58 240.804,63 1.840,55 10.034,45 11.875,00
13 239.965,55 149,98 839,60 989,58 239.965,55 1.990,53 10.874,05 12.864,58
14 239.125,95 149,45 840,13 989,58 239.125,95 2.139,99 11.714,18 13.854,17
15 238.285,82 148,93 840,65 989,58 238.285,82 2.288,91 12.554,84 14.843,75
16 237.445,16 148,40 841,18 989,58 237.445,16 2.437,32 13.396,02 15.833,33
17 236.603,98 147,88 841,71 989,58 236.603,98 2.585,19 14.237,72 16.822,92
18 235.762,28 147,35 842,23 989,58 235.762,28 2.732,55 15.079,95 17.812,50
19 234.920,05 146,83 842,76 989,58 234.920,05 2.879,37 15.922,71 18.802,08
20 234.077,29 146,30 843,29 989,58 234.077,29 3.025,67 16.766,00 19.791,67
21 233.234,00 145,77 843,81 989,58 233.234,00 3.171,44 17.609,81 20.781,25
22 232.390,19 145,24 844,34 989,58 232.390,19 3.316,68 18.454,15 21.770,83
23 231.545,85 144,72 844,87 989,58 231.545,85 3.461,40 19.299,02 22.760,42
24 230.700,98 144,19 845,40 989,58 230.700,98 3.605,59 20.144,41 23.750,00
25 229.855,59 143,66 845,92 989,58 229.855,59 3.749,25 20.990,33 24.739,58
26 229.009,67 143,13 846,45 989,58 229.009,67 3.892,38 21.836,79 25.729,17
27 228.163,21 142,60 846,98 989,58 228.163,21 4.034,98 22.683,77 26.718,75
28 227.316,23 142,07 847,51 989,58 227.316,23 4.177,05 23.531,28 27.708,33
29 226.468,72 141,54 848,04 989,58 226.468,72 4.318,60 24.379,32 28.697,92
30 225.620,68 141,01 848,57 989,58 225.620,68 4.459,61 25.227,89 29.687,50
31 224.772,11 140,48 849,10 989,58 224.772,11 4.600,09 26.076,99 30.677,08
32 223.923,01 139,95 849,63 989,58 223.923,01 4.740,04 26.926,62 31.666,67
33 223.073,38 139,42 850,16 989,58 223.073,38 4.879,47 27.776,78 32.656,25
34 222.223,22 138,89 850,69 989,58 222.223,22 5.018,36 28.627,48 33.645,83
35 221.372,52 138,36 851,23 989,58 221.372,52 5.156,71 29.478,70 34.635,42
36 220.521,30 137,83 851,76 989,58 220.521,30 5.294,54 30.330,46 35.625,00
37 219.669,54 137,29 852,29 989,58 219.669,54 5.431,83 31.182,75 36.614,58
38 218.817,25 136,76 852,82 989,58 218.817,25 5.568,59 32.035,57 37.604,17
39 217.964,43 136,23 853,36 989,58 217.964,43 5.704,82 32.888,93 38.593,75
40 217.111,07 135,69 853,89 989,58 217.111,07 5.840,52 33.742,82 39.583,33
41 216.257,18 135,16 854,42 989,58 216.257,18 5.975,68 34.597,24 40.572,92
42 215.402,76 134,63 854,96 989,58 215.402,76 6.110,30 35.452,20 41.562,50
43 214.547,80 134,09 855,49 989,58 214.547,80 6.244,40 36.307,69 42.552,08
44 213.692,31 133,56 856,03 989,58 213.692,31 6.377,95 37.163,71 43.541,67
45 212.836,29 133,02 856,56 989,58 212.836,29 6.510,98 38.020,27 44.531,25
46 211.979,73 132,49 857,10 989,58 211.979,73 6.643,46 38.877,37 45.520,83
47 211.122,63 131,95 857,63 989,58 211.122,63 6.775,41 39.735,00 46.510,42
48 210.265,00 131,42 858,17 989,58 210.265,00 6.906,83 40.593,17 47.500,00
49 209.406,83 130,88 858,70 989,58 209.406,83 7.037,71 41.451,87 48.489,58
50 208.548,13 130,34 859,24 989,58 208.548,13 7.168,05 42.311,11 49.479,17
51 207.688,89 129,81 859,78 989,58 207.688,89 7.297,86 43.170,89 50.468,75
52 206.829,11 129,27 860,32 989,58 206.829,11 7.427,13 44.031,21 51.458,33
53 205.968,79 128,73 860,85 989,58 205.968,79 7.555,86 44.892,06 52.447,92
54 205.107,94 128,19 861,39 989,58 205.107,94 7.684,05 45.753,45 53.437,50
55 204.246,55 127,65 861,93 989,58 204.246,55 7.811,70 46.615,38 54.427,08
56 203.384,62 127,12 862,47 989,58 203.384,62 7.938,82 47.477,85 55.416,67
57 202.522,15 126,58 863,01 989,58 202.522,15 8.065,39 48.340,86 56.406,25
58 201.659,14 126,04 863,55 989,58 201.659,14 8.191,43 49.204,40 57.395,83
59 200.795,60 125,50 864,09 989,58 200.795,60 8.316,93 50.068,49 58.385,42
60 199.931,51 124,96 864,63 989,58 199.931,51 8.441,89 50.933,11 59.375,00
61 199.066,89 124,42 865,17 989,58 199.066,89 8.566,30 51.798,28 60.364,58
62 198.201,72 123,88 865,71 989,58 198.201,72 8.690,18 52.663,99 61.354,17
63 197.336,01 123,34 866,25 989,58 197.336,01 8.813,51 53.530,24 62.343,75
64 196.469,76 122,79 866,79 989,58 196.469,76 8.936,31 54.397,03 63.333,33
65 195.602,97 122,25 867,33 989,58 195.602,97 9.058,56 55.264,36 64.322,92
66 194.735,64 121,71 867,87 989,58 194.735,64 9.180,27 56.132,23 65.312,50
67 193.867,77 121,17 868,42 989,58 193.867,77 9.301,44 57.000,65 66.302,08
68 192.999,35 120,62 868,96 989,58 192.999,35 9.422,06 57.869,61 67.291,67
69 192.130,39 120,08 869,50 989,58 192.130,39 9.542,14 58.739,11 68.281,25
70 191.260,89 119,54 870,05 989,58 191.260,89 9.661,68 59.609,15 69.270,83
71 190.390,85 118,99 870,59 989,58 190.390,85 9.780,67 60.479,74 70.260,42
72 189.520,26 118,45 871,13 989,58 189.520,26 9.899,12 61.350,88 71.250,00
73 188.649,12 117,91 871,68 989,58 188.649,12 10.017,03 62.222,55 72.239,58
74 187.777,45 117,36 872,22 989,58 187.777,45 10.134,39 63.094,78 73.229,17
75 186.905,22 116,82 872,77 989,58 186.905,22 10.251,21 63.967,54 74.218,75
76 186.032,46 116,27 873,31 989,58 186.032,46 10.367,48 64.840,86 75.208,33
77 185.159,14 115,72 873,86 989,58 185.159,14 10.483,20 65.714,71 76.197,92
78 184.285,29 115,18 874,41 989,58 184.285,29 10.598,38 66.589,12 77.187,50
79 183.410,88 114,63 874,95 989,58 183.410,88 10.713,01 67.464,07 78.177,08
80 182.535,93 114,08 875,50 989,58 182.535,93 10.827,10 68.339,57 79.166,67
81 181.660,43 113,54 876,05 989,58 181.660,43 10.940,63 69.215,62 80.156,25
82 180.784,38 112,99 876,59 989,58 180.784,38 11.053,63 70.092,21 81.145,83
83 179.907,79 112,44 877,14 989,58 179.907,79 11.166,07 70.969,35 82.135,42
84 179.030,65 111,89 877,69 989,58 179.030,65 11.277,96 71.847,04 83.125,00
85 178.152,96 111,35 878,24 989,58 178.152,96 11.389,31 72.725,28 84.114,58
86 177.274,72 110,80 878,79 989,58 177.274,72 11.500,10 73.604,06 85.104,17
87 176.395,94 110,25 879,34 989,58 176.395,94 11.610,35 74.483,40 86.093,75
88 175.516,60 109,70 879,89 989,58 175.516,60 11.720,05 75.363,28 87.083,33
89 174.636,72 109,15 880,44 989,58 174.636,72 11.829,20 76.243,72 88.072,92
90 173.756,28 108,60 880,99 989,58 173.756,28 11.937,79 77.124,71 89.062,50
91 172.875,29 108,05 881,54 989,58 172.875,29 12.045,84 78.006,24 90.052,08
92 171.993,76 107,50 882,09 989,58 171.993,76 12.153,34 78.888,33 91.041,67
93 171.111,67 106,94 882,64 989,58 171.111,67 12.260,28 79.770,97 92.031,25
94 170.229,03 106,39 883,19 989,58 170.229,03 12.366,68 80.654,16 93.020,83
95 169.345,84 105,84 883,74 989,58 169.345,84 12.472,52 81.537,90 94.010,42
96 168.462,10 105,29 884,29 989,58 168.462,10 12.577,81 82.422,19 95.000,00
97 167.577,81 104,74 884,85 989,58 167.577,81 12.682,54 83.307,04 95.989,58
98 166.692,96 104,18 885,40 989,58 166.692,96 12.786,73 84.192,44 96.979,17
99 165.807,56 103,63 885,95 989,58 165.807,56 12.890,35 85.078,40 97.968,75
100 164.921,60 103,08 886,51 989,58 164.921,60 12.993,43 85.964,90 98.958,33
101 164.035,10 102,52 887,06 989,58 164.035,10 13.095,95 86.851,96 99.947,92
102 163.148,04 101,97 887,62 989,58 163.148,04 13.197,92 87.739,58 100.937,50
103 162.260,42 101,41 888,17 989,58 162.260,42 13.299,33 88.627,75 101.927,08
104 161.372,25 100,86 888,73 989,58 161.372,25 13.400,19 89.516,48 102.916,67
105 160.483,52 100,30 889,28 989,58 160.483,52 13.500,49 90.405,76 103.906,25
106 159.594,24 99,75 889,84 989,58 159.594,24 13.600,24 91.295,59 104.895,83
107 158.704,41 99,19 890,39 989,58 158.704,41 13.699,43 92.185,99 105.885,42
108 157.814,01 98,63 890,95 989,58 157.814,01 13.798,06 93.076,94 106.875,00
109 156.923,06 98,08 891,51 989,58 156.923,06 13.896,14 93.968,44 107.864,58
110 156.031,56 97,52 892,06 989,58 156.031,56 13.993,66 94.860,51 108.854,17
111 155.139,49 96,96 892,62 989,58 155.139,49 14.090,62 95.753,13 109.843,75
112 154.246,87 96,40 893,18 989,58 154.246,87 14.187,03 96.646,31 110.833,33
113 153.353,69 95,85 893,74 989,58 153.353,69 14.282,87 97.540,04 111.822,92
114 152.459,96 95,29 894,30 989,58 152.459,96 14.378,16 98.434,34 112.812,50
115 151.565,66 94,73 894,85 989,58 151.565,66 14.472,89 99.329,19 113.802,08
116 150.670,81 94,17 895,41 989,58 150.670,81 14.567,06 100.224,61 114.791,67
117 149.775,39 93,61 895,97 989,58 149.775,39 14.660,67 101.120,58 115.781,25
118 148.879,42 93,05 896,53 989,58 148.879,42 14.753,72 102.017,12 116.770,83
119 147.982,88 92,49 897,09 989,58 147.982,88 14.846,21 102.914,21 117.760,42
120 147.085,79 91,93 897,65 989,58 147.085,79 14.938,13 103.811,87 118.750,00
x
Interhyp Baufinanzierung
  • 0,75%
  • gebundener Sollzins*
  • 0,75%
  • effektiver Jahreszins*
  • 989,58€
  • Monatsrate
  • Gesamtzahlung :118.750,00 EUR
  • Tilgungsanteil :103.811,87 EUR
  • Zinsanteil :14.938,13 EUR
  • Restschuld :146.188,13 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 713,33 EUR; Gesamtbetrag: 85.600,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 330 Monate; Effektiver Jahreszins: 1,29 %; Gebundener Sollzins: 1,28 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Interhyp AG Domagkstraße 34
80807 München
Monat kreditsumme Zinslast Tilgungslast Monatsrate Restschuld Zinsen gesamt Tilgung gesamt GESAMT
1 250.000,00 156,25 833,33 989,58 249.166,67 156,25 833,33 989,58
2 249.166,67 155,73 833,85 989,58 249.166,67 311,98 1.667,19 1.979,17
3 248.332,81 155,21 834,38 989,58 248.332,81 467,19 2.501,56 2.968,75
4 247.498,44 154,69 834,90 989,58 247.498,44 621,87 3.336,46 3.958,33
5 246.663,54 154,16 835,42 989,58 246.663,54 776,04 4.171,88 4.947,92
6 245.828,12 153,64 835,94 989,58 245.828,12 929,68 5.007,82 5.937,50
7 244.992,18 153,12 836,46 989,58 244.992,18 1.082,80 5.844,28 6.927,08
8 244.155,72 152,60 836,99 989,58 244.155,72 1.235,40 6.681,27 7.916,67
9 243.318,73 152,07 837,51 989,58 243.318,73 1.387,47 7.518,78 8.906,25
10 242.481,22 151,55 838,03 989,58 242.481,22 1.539,02 8.356,81 9.895,83
11 241.643,19 151,03 838,56 989,58 241.643,19 1.690,05 9.195,37 10.885,42
12 240.804,63 150,50 839,08 989,58 240.804,63 1.840,55 10.034,45 11.875,00
13 239.965,55 149,98 839,60 989,58 239.965,55 1.990,53 10.874,05 12.864,58
14 239.125,95 149,45 840,13 989,58 239.125,95 2.139,99 11.714,18 13.854,17
15 238.285,82 148,93 840,65 989,58 238.285,82 2.288,91 12.554,84 14.843,75
16 237.445,16 148,40 841,18 989,58 237.445,16 2.437,32 13.396,02 15.833,33
17 236.603,98 147,88 841,71 989,58 236.603,98 2.585,19 14.237,72 16.822,92
18 235.762,28 147,35 842,23 989,58 235.762,28 2.732,55 15.079,95 17.812,50
19 234.920,05 146,83 842,76 989,58 234.920,05 2.879,37 15.922,71 18.802,08
20 234.077,29 146,30 843,29 989,58 234.077,29 3.025,67 16.766,00 19.791,67
21 233.234,00 145,77 843,81 989,58 233.234,00 3.171,44 17.609,81 20.781,25
22 232.390,19 145,24 844,34 989,58 232.390,19 3.316,68 18.454,15 21.770,83
23 231.545,85 144,72 844,87 989,58 231.545,85 3.461,40 19.299,02 22.760,42
24 230.700,98 144,19 845,40 989,58 230.700,98 3.605,59 20.144,41 23.750,00
25 229.855,59 143,66 845,92 989,58 229.855,59 3.749,25 20.990,33 24.739,58
26 229.009,67 143,13 846,45 989,58 229.009,67 3.892,38 21.836,79 25.729,17
27 228.163,21 142,60 846,98 989,58 228.163,21 4.034,98 22.683,77 26.718,75
28 227.316,23 142,07 847,51 989,58 227.316,23 4.177,05 23.531,28 27.708,33
29 226.468,72 141,54 848,04 989,58 226.468,72 4.318,60 24.379,32 28.697,92
30 225.620,68 141,01 848,57 989,58 225.620,68 4.459,61 25.227,89 29.687,50
31 224.772,11 140,48 849,10 989,58 224.772,11 4.600,09 26.076,99 30.677,08
32 223.923,01 139,95 849,63 989,58 223.923,01 4.740,04 26.926,62 31.666,67
33 223.073,38 139,42 850,16 989,58 223.073,38 4.879,47 27.776,78 32.656,25
34 222.223,22 138,89 850,69 989,58 222.223,22 5.018,36 28.627,48 33.645,83
35 221.372,52 138,36 851,23 989,58 221.372,52 5.156,71 29.478,70 34.635,42
36 220.521,30 137,83 851,76 989,58 220.521,30 5.294,54 30.330,46 35.625,00
37 219.669,54 137,29 852,29 989,58 219.669,54 5.431,83 31.182,75 36.614,58
38 218.817,25 136,76 852,82 989,58 218.817,25 5.568,59 32.035,57 37.604,17
39 217.964,43 136,23 853,36 989,58 217.964,43 5.704,82 32.888,93 38.593,75
40 217.111,07 135,69 853,89 989,58 217.111,07 5.840,52 33.742,82 39.583,33
41 216.257,18 135,16 854,42 989,58 216.257,18 5.975,68 34.597,24 40.572,92
42 215.402,76 134,63 854,96 989,58 215.402,76 6.110,30 35.452,20 41.562,50
43 214.547,80 134,09 855,49 989,58 214.547,80 6.244,40 36.307,69 42.552,08
44 213.692,31 133,56 856,03 989,58 213.692,31 6.377,95 37.163,71 43.541,67
45 212.836,29 133,02 856,56 989,58 212.836,29 6.510,98 38.020,27 44.531,25
46 211.979,73 132,49 857,10 989,58 211.979,73 6.643,46 38.877,37 45.520,83
47 211.122,63 131,95 857,63 989,58 211.122,63 6.775,41 39.735,00 46.510,42
48 210.265,00 131,42 858,17 989,58 210.265,00 6.906,83 40.593,17 47.500,00
49 209.406,83 130,88 858,70 989,58 209.406,83 7.037,71 41.451,87 48.489,58
50 208.548,13 130,34 859,24 989,58 208.548,13 7.168,05 42.311,11 49.479,17
51 207.688,89 129,81 859,78 989,58 207.688,89 7.297,86 43.170,89 50.468,75
52 206.829,11 129,27 860,32 989,58 206.829,11 7.427,13 44.031,21 51.458,33
53 205.968,79 128,73 860,85 989,58 205.968,79 7.555,86 44.892,06 52.447,92
54 205.107,94 128,19 861,39 989,58 205.107,94 7.684,05 45.753,45 53.437,50
55 204.246,55 127,65 861,93 989,58 204.246,55 7.811,70 46.615,38 54.427,08
56 203.384,62 127,12 862,47 989,58 203.384,62 7.938,82 47.477,85 55.416,67
57 202.522,15 126,58 863,01 989,58 202.522,15 8.065,39 48.340,86 56.406,25
58 201.659,14 126,04 863,55 989,58 201.659,14 8.191,43 49.204,40 57.395,83
59 200.795,60 125,50 864,09 989,58 200.795,60 8.316,93 50.068,49 58.385,42
60 199.931,51 124,96 864,63 989,58 199.931,51 8.441,89 50.933,11 59.375,00
61 199.066,89 124,42 865,17 989,58 199.066,89 8.566,30 51.798,28 60.364,58
62 198.201,72 123,88 865,71 989,58 198.201,72 8.690,18 52.663,99 61.354,17
63 197.336,01 123,34 866,25 989,58 197.336,01 8.813,51 53.530,24 62.343,75
64 196.469,76 122,79 866,79 989,58 196.469,76 8.936,31 54.397,03 63.333,33
65 195.602,97 122,25 867,33 989,58 195.602,97 9.058,56 55.264,36 64.322,92
66 194.735,64 121,71 867,87 989,58 194.735,64 9.180,27 56.132,23 65.312,50
67 193.867,77 121,17 868,42 989,58 193.867,77 9.301,44 57.000,65 66.302,08
68 192.999,35 120,62 868,96 989,58 192.999,35 9.422,06 57.869,61 67.291,67
69 192.130,39 120,08 869,50 989,58 192.130,39 9.542,14 58.739,11 68.281,25
70 191.260,89 119,54 870,05 989,58 191.260,89 9.661,68 59.609,15 69.270,83
71 190.390,85 118,99 870,59 989,58 190.390,85 9.780,67 60.479,74 70.260,42
72 189.520,26 118,45 871,13 989,58 189.520,26 9.899,12 61.350,88 71.250,00
73 188.649,12 117,91 871,68 989,58 188.649,12 10.017,03 62.222,55 72.239,58
74 187.777,45 117,36 872,22 989,58 187.777,45 10.134,39 63.094,78 73.229,17
75 186.905,22 116,82 872,77 989,58 186.905,22 10.251,21 63.967,54 74.218,75
76 186.032,46 116,27 873,31 989,58 186.032,46 10.367,48 64.840,86 75.208,33
77 185.159,14 115,72 873,86 989,58 185.159,14 10.483,20 65.714,71 76.197,92
78 184.285,29 115,18 874,41 989,58 184.285,29 10.598,38 66.589,12 77.187,50
79 183.410,88 114,63 874,95 989,58 183.410,88 10.713,01 67.464,07 78.177,08
80 182.535,93 114,08 875,50 989,58 182.535,93 10.827,10 68.339,57 79.166,67
81 181.660,43 113,54 876,05 989,58 181.660,43 10.940,63 69.215,62 80.156,25
82 180.784,38 112,99 876,59 989,58 180.784,38 11.053,63 70.092,21 81.145,83
83 179.907,79 112,44 877,14 989,58 179.907,79 11.166,07 70.969,35 82.135,42
84 179.030,65 111,89 877,69 989,58 179.030,65 11.277,96 71.847,04 83.125,00
85 178.152,96 111,35 878,24 989,58 178.152,96 11.389,31 72.725,28 84.114,58
86 177.274,72 110,80 878,79 989,58 177.274,72 11.500,10 73.604,06 85.104,17
87 176.395,94 110,25 879,34 989,58 176.395,94 11.610,35 74.483,40 86.093,75
88 175.516,60 109,70 879,89 989,58 175.516,60 11.720,05 75.363,28 87.083,33
89 174.636,72 109,15 880,44 989,58 174.636,72 11.829,20 76.243,72 88.072,92
90 173.756,28 108,60 880,99 989,58 173.756,28 11.937,79 77.124,71 89.062,50
91 172.875,29 108,05 881,54 989,58 172.875,29 12.045,84 78.006,24 90.052,08
92 171.993,76 107,50 882,09 989,58 171.993,76 12.153,34 78.888,33 91.041,67
93 171.111,67 106,94 882,64 989,58 171.111,67 12.260,28 79.770,97 92.031,25
94 170.229,03 106,39 883,19 989,58 170.229,03 12.366,68 80.654,16 93.020,83
95 169.345,84 105,84 883,74 989,58 169.345,84 12.472,52 81.537,90 94.010,42
96 168.462,10 105,29 884,29 989,58 168.462,10 12.577,81 82.422,19 95.000,00
97 167.577,81 104,74 884,85 989,58 167.577,81 12.682,54 83.307,04 95.989,58
98 166.692,96 104,18 885,40 989,58 166.692,96 12.786,73 84.192,44 96.979,17
99 165.807,56 103,63 885,95 989,58 165.807,56 12.890,35 85.078,40 97.968,75
100 164.921,60 103,08 886,51 989,58 164.921,60 12.993,43 85.964,90 98.958,33
101 164.035,10 102,52 887,06 989,58 164.035,10 13.095,95 86.851,96 99.947,92
102 163.148,04 101,97 887,62 989,58 163.148,04 13.197,92 87.739,58 100.937,50
103 162.260,42 101,41 888,17 989,58 162.260,42 13.299,33 88.627,75 101.927,08
104 161.372,25 100,86 888,73 989,58 161.372,25 13.400,19 89.516,48 102.916,67
105 160.483,52 100,30 889,28 989,58 160.483,52 13.500,49 90.405,76 103.906,25
106 159.594,24 99,75 889,84 989,58 159.594,24 13.600,24 91.295,59 104.895,83
107 158.704,41 99,19 890,39 989,58 158.704,41 13.699,43 92.185,99 105.885,42
108 157.814,01 98,63 890,95 989,58 157.814,01 13.798,06 93.076,94 106.875,00
109 156.923,06 98,08 891,51 989,58 156.923,06 13.896,14 93.968,44 107.864,58
110 156.031,56 97,52 892,06 989,58 156.031,56 13.993,66 94.860,51 108.854,17
111 155.139,49 96,96 892,62 989,58 155.139,49 14.090,62 95.753,13 109.843,75
112 154.246,87 96,40 893,18 989,58 154.246,87 14.187,03 96.646,31 110.833,33
113 153.353,69 95,85 893,74 989,58 153.353,69 14.282,87 97.540,04 111.822,92
114 152.459,96 95,29 894,30 989,58 152.459,96 14.378,16 98.434,34 112.812,50
115 151.565,66 94,73 894,85 989,58 151.565,66 14.472,89 99.329,19 113.802,08
116 150.670,81 94,17 895,41 989,58 150.670,81 14.567,06 100.224,61 114.791,67
117 149.775,39 93,61 895,97 989,58 149.775,39 14.660,67 101.120,58 115.781,25
118 148.879,42 93,05 896,53 989,58 148.879,42 14.753,72 102.017,12 116.770,83
119 147.982,88 92,49 897,09 989,58 147.982,88 14.846,21 102.914,21 117.760,42
120 147.085,79 91,93 897,65 989,58 147.085,79 14.938,13 103.811,87 118.750,00
x
HypoVereinsbank Immobilienfinanzierung
  • 0,75%
  • gebundener Sollzins*
  • 0,75%
  • effektiver Jahreszins*
  • 989,58€
  • Monatsrate
  • Gesamtzahlung :118.750,00 EUR
  • Tilgungsanteil :103.811,87 EUR
  • Zinsanteil :14.938,13 EUR
  • Restschuld :146.188,13 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 578,33 EUR; Gesamtbetrag: 138.800,00 EUR; Anzahl Kreditraten: 240; Laufzeit: 240 Monate; Effektiver Jahreszins: 1,48 %; Gebundener Sollzins: 1,47 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist UniCredit Bank AG Arabellastraße 12
81925 München
Monat kreditsumme Zinslast Tilgungslast Monatsrate Restschuld Zinsen gesamt Tilgung gesamt GESAMT
1 250.000,00 156,25 833,33 989,58 249.166,67 156,25 833,33 989,58
2 249.166,67 155,73 833,85 989,58 249.166,67 311,98 1.667,19 1.979,17
3 248.332,81 155,21 834,38 989,58 248.332,81 467,19 2.501,56 2.968,75
4 247.498,44 154,69 834,90 989,58 247.498,44 621,87 3.336,46 3.958,33
5 246.663,54 154,16 835,42 989,58 246.663,54 776,04 4.171,88 4.947,92
6 245.828,12 153,64 835,94 989,58 245.828,12 929,68 5.007,82 5.937,50
7 244.992,18 153,12 836,46 989,58 244.992,18 1.082,80 5.844,28 6.927,08
8 244.155,72 152,60 836,99 989,58 244.155,72 1.235,40 6.681,27 7.916,67
9 243.318,73 152,07 837,51 989,58 243.318,73 1.387,47 7.518,78 8.906,25
10 242.481,22 151,55 838,03 989,58 242.481,22 1.539,02 8.356,81 9.895,83
11 241.643,19 151,03 838,56 989,58 241.643,19 1.690,05 9.195,37 10.885,42
12 240.804,63 150,50 839,08 989,58 240.804,63 1.840,55 10.034,45 11.875,00
13 239.965,55 149,98 839,60 989,58 239.965,55 1.990,53 10.874,05 12.864,58
14 239.125,95 149,45 840,13 989,58 239.125,95 2.139,99 11.714,18 13.854,17
15 238.285,82 148,93 840,65 989,58 238.285,82 2.288,91 12.554,84 14.843,75
16 237.445,16 148,40 841,18 989,58 237.445,16 2.437,32 13.396,02 15.833,33
17 236.603,98 147,88 841,71 989,58 236.603,98 2.585,19 14.237,72 16.822,92
18 235.762,28 147,35 842,23 989,58 235.762,28 2.732,55 15.079,95 17.812,50
19 234.920,05 146,83 842,76 989,58 234.920,05 2.879,37 15.922,71 18.802,08
20 234.077,29 146,30 843,29 989,58 234.077,29 3.025,67 16.766,00 19.791,67
21 233.234,00 145,77 843,81 989,58 233.234,00 3.171,44 17.609,81 20.781,25
22 232.390,19 145,24 844,34 989,58 232.390,19 3.316,68 18.454,15 21.770,83
23 231.545,85 144,72 844,87 989,58 231.545,85 3.461,40 19.299,02 22.760,42
24 230.700,98 144,19 845,40 989,58 230.700,98 3.605,59 20.144,41 23.750,00
25 229.855,59 143,66 845,92 989,58 229.855,59 3.749,25 20.990,33 24.739,58
26 229.009,67 143,13 846,45 989,58 229.009,67 3.892,38 21.836,79 25.729,17
27 228.163,21 142,60 846,98 989,58 228.163,21 4.034,98 22.683,77 26.718,75
28 227.316,23 142,07 847,51 989,58 227.316,23 4.177,05 23.531,28 27.708,33
29 226.468,72 141,54 848,04 989,58 226.468,72 4.318,60 24.379,32 28.697,92
30 225.620,68 141,01 848,57 989,58 225.620,68 4.459,61 25.227,89 29.687,50
31 224.772,11 140,48 849,10 989,58 224.772,11 4.600,09 26.076,99 30.677,08
32 223.923,01 139,95 849,63 989,58 223.923,01 4.740,04 26.926,62 31.666,67
33 223.073,38 139,42 850,16 989,58 223.073,38 4.879,47 27.776,78 32.656,25
34 222.223,22 138,89 850,69 989,58 222.223,22 5.018,36 28.627,48 33.645,83
35 221.372,52 138,36 851,23 989,58 221.372,52 5.156,71 29.478,70 34.635,42
36 220.521,30 137,83 851,76 989,58 220.521,30 5.294,54 30.330,46 35.625,00
37 219.669,54 137,29 852,29 989,58 219.669,54 5.431,83 31.182,75 36.614,58
38 218.817,25 136,76 852,82 989,58 218.817,25 5.568,59 32.035,57 37.604,17
39 217.964,43 136,23 853,36 989,58 217.964,43 5.704,82 32.888,93 38.593,75
40 217.111,07 135,69 853,89 989,58 217.111,07 5.840,52 33.742,82 39.583,33
41 216.257,18 135,16 854,42 989,58 216.257,18 5.975,68 34.597,24 40.572,92
42 215.402,76 134,63 854,96 989,58 215.402,76 6.110,30 35.452,20 41.562,50
43 214.547,80 134,09 855,49 989,58 214.547,80 6.244,40 36.307,69 42.552,08
44 213.692,31 133,56 856,03 989,58 213.692,31 6.377,95 37.163,71 43.541,67
45 212.836,29 133,02 856,56 989,58 212.836,29 6.510,98 38.020,27 44.531,25
46 211.979,73 132,49 857,10 989,58 211.979,73 6.643,46 38.877,37 45.520,83
47 211.122,63 131,95 857,63 989,58 211.122,63 6.775,41 39.735,00 46.510,42
48 210.265,00 131,42 858,17 989,58 210.265,00 6.906,83 40.593,17 47.500,00
49 209.406,83 130,88 858,70 989,58 209.406,83 7.037,71 41.451,87 48.489,58
50 208.548,13 130,34 859,24 989,58 208.548,13 7.168,05 42.311,11 49.479,17
51 207.688,89 129,81 859,78 989,58 207.688,89 7.297,86 43.170,89 50.468,75
52 206.829,11 129,27 860,32 989,58 206.829,11 7.427,13 44.031,21 51.458,33
53 205.968,79 128,73 860,85 989,58 205.968,79 7.555,86 44.892,06 52.447,92
54 205.107,94 128,19 861,39 989,58 205.107,94 7.684,05 45.753,45 53.437,50
55 204.246,55 127,65 861,93 989,58 204.246,55 7.811,70 46.615,38 54.427,08
56 203.384,62 127,12 862,47 989,58 203.384,62 7.938,82 47.477,85 55.416,67
57 202.522,15 126,58 863,01 989,58 202.522,15 8.065,39 48.340,86 56.406,25
58 201.659,14 126,04 863,55 989,58 201.659,14 8.191,43 49.204,40 57.395,83
59 200.795,60 125,50 864,09 989,58 200.795,60 8.316,93 50.068,49 58.385,42
60 199.931,51 124,96 864,63 989,58 199.931,51 8.441,89 50.933,11 59.375,00
61 199.066,89 124,42 865,17 989,58 199.066,89 8.566,30 51.798,28 60.364,58
62 198.201,72 123,88 865,71 989,58 198.201,72 8.690,18 52.663,99 61.354,17
63 197.336,01 123,34 866,25 989,58 197.336,01 8.813,51 53.530,24 62.343,75
64 196.469,76 122,79 866,79 989,58 196.469,76 8.936,31 54.397,03 63.333,33
65 195.602,97 122,25 867,33 989,58 195.602,97 9.058,56 55.264,36 64.322,92
66 194.735,64 121,71 867,87 989,58 194.735,64 9.180,27 56.132,23 65.312,50
67 193.867,77 121,17 868,42 989,58 193.867,77 9.301,44 57.000,65 66.302,08
68 192.999,35 120,62 868,96 989,58 192.999,35 9.422,06 57.869,61 67.291,67
69 192.130,39 120,08 869,50 989,58 192.130,39 9.542,14 58.739,11 68.281,25
70 191.260,89 119,54 870,05 989,58 191.260,89 9.661,68 59.609,15 69.270,83
71 190.390,85 118,99 870,59 989,58 190.390,85 9.780,67 60.479,74 70.260,42
72 189.520,26 118,45 871,13 989,58 189.520,26 9.899,12 61.350,88 71.250,00
73 188.649,12 117,91 871,68 989,58 188.649,12 10.017,03 62.222,55 72.239,58
74 187.777,45 117,36 872,22 989,58 187.777,45 10.134,39 63.094,78 73.229,17
75 186.905,22 116,82 872,77 989,58 186.905,22 10.251,21 63.967,54 74.218,75
76 186.032,46 116,27 873,31 989,58 186.032,46 10.367,48 64.840,86 75.208,33
77 185.159,14 115,72 873,86 989,58 185.159,14 10.483,20 65.714,71 76.197,92
78 184.285,29 115,18 874,41 989,58 184.285,29 10.598,38 66.589,12 77.187,50
79 183.410,88 114,63 874,95 989,58 183.410,88 10.713,01 67.464,07 78.177,08
80 182.535,93 114,08 875,50 989,58 182.535,93 10.827,10 68.339,57 79.166,67
81 181.660,43 113,54 876,05 989,58 181.660,43 10.940,63 69.215,62 80.156,25
82 180.784,38 112,99 876,59 989,58 180.784,38 11.053,63 70.092,21 81.145,83
83 179.907,79 112,44 877,14 989,58 179.907,79 11.166,07 70.969,35 82.135,42
84 179.030,65 111,89 877,69 989,58 179.030,65 11.277,96 71.847,04 83.125,00
85 178.152,96 111,35 878,24 989,58 178.152,96 11.389,31 72.725,28 84.114,58
86 177.274,72 110,80 878,79 989,58 177.274,72 11.500,10 73.604,06 85.104,17
87 176.395,94 110,25 879,34 989,58 176.395,94 11.610,35 74.483,40 86.093,75
88 175.516,60 109,70 879,89 989,58 175.516,60 11.720,05 75.363,28 87.083,33
89 174.636,72 109,15 880,44 989,58 174.636,72 11.829,20 76.243,72 88.072,92
90 173.756,28 108,60 880,99 989,58 173.756,28 11.937,79 77.124,71 89.062,50
91 172.875,29 108,05 881,54 989,58 172.875,29 12.045,84 78.006,24 90.052,08
92 171.993,76 107,50 882,09 989,58 171.993,76 12.153,34 78.888,33 91.041,67
93 171.111,67 106,94 882,64 989,58 171.111,67 12.260,28 79.770,97 92.031,25
94 170.229,03 106,39 883,19 989,58 170.229,03 12.366,68 80.654,16 93.020,83
95 169.345,84 105,84 883,74 989,58 169.345,84 12.472,52 81.537,90 94.010,42
96 168.462,10 105,29 884,29 989,58 168.462,10 12.577,81 82.422,19 95.000,00
97 167.577,81 104,74 884,85 989,58 167.577,81 12.682,54 83.307,04 95.989,58
98 166.692,96 104,18 885,40 989,58 166.692,96 12.786,73 84.192,44 96.979,17
99 165.807,56 103,63 885,95 989,58 165.807,56 12.890,35 85.078,40 97.968,75
100 164.921,60 103,08 886,51 989,58 164.921,60 12.993,43 85.964,90 98.958,33
101 164.035,10 102,52 887,06 989,58 164.035,10 13.095,95 86.851,96 99.947,92
102 163.148,04 101,97 887,62 989,58 163.148,04 13.197,92 87.739,58 100.937,50
103 162.260,42 101,41 888,17 989,58 162.260,42 13.299,33 88.627,75 101.927,08
104 161.372,25 100,86 888,73 989,58 161.372,25 13.400,19 89.516,48 102.916,67
105 160.483,52 100,30 889,28 989,58 160.483,52 13.500,49 90.405,76 103.906,25
106 159.594,24 99,75 889,84 989,58 159.594,24 13.600,24 91.295,59 104.895,83
107 158.704,41 99,19 890,39 989,58 158.704,41 13.699,43 92.185,99 105.885,42
108 157.814,01 98,63 890,95 989,58 157.814,01 13.798,06 93.076,94 106.875,00
109 156.923,06 98,08 891,51 989,58 156.923,06 13.896,14 93.968,44 107.864,58
110 156.031,56 97,52 892,06 989,58 156.031,56 13.993,66 94.860,51 108.854,17
111 155.139,49 96,96 892,62 989,58 155.139,49 14.090,62 95.753,13 109.843,75
112 154.246,87 96,40 893,18 989,58 154.246,87 14.187,03 96.646,31 110.833,33
113 153.353,69 95,85 893,74 989,58 153.353,69 14.282,87 97.540,04 111.822,92
114 152.459,96 95,29 894,30 989,58 152.459,96 14.378,16 98.434,34 112.812,50
115 151.565,66 94,73 894,85 989,58 151.565,66 14.472,89 99.329,19 113.802,08
116 150.670,81 94,17 895,41 989,58 150.670,81 14.567,06 100.224,61 114.791,67
117 149.775,39 93,61 895,97 989,58 149.775,39 14.660,67 101.120,58 115.781,25
118 148.879,42 93,05 896,53 989,58 148.879,42 14.753,72 102.017,12 116.770,83
119 147.982,88 92,49 897,09 989,58 147.982,88 14.846,21 102.914,21 117.760,42
120 147.085,79 91,93 897,65 989,58 147.085,79 14.938,13 103.811,87 118.750,00
x
creditweb Baufinanzierung
  • 0,87%
  • gebundener Sollzins*
  • 0,90%
  • effektiver Jahreszins*
  • 1.014,58€
  • Monatsrate
  • Gesamtzahlung :121.750,00 EUR
  • Tilgungsanteil :104.439,42 EUR
  • Zinsanteil :17.310,58 EUR
  • Restschuld :145.560,58 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 311,25 EUR; Gesamtbetrag: 18.675,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,52 %; Gebundener Sollzins: 0,49 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Creditweb GmbH Lübecker Str. 1
22087 Hamburg
Monat kreditsumme Zinslast Tilgungslast Monatsrate Restschuld Zinsen gesamt Tilgung gesamt GESAMT
1 250.000,00 181,25 833,33 1.014,58 249.166,67 181,25 833,33 1.014,58
2 249.166,67 180,65 833,94 1.014,58 249.166,67 361,90 1.667,27 2.029,17
3 248.332,73 180,04 834,54 1.014,58 248.332,73 541,94 2.501,81 3.043,75
4 247.498,19 179,44 835,15 1.014,58 247.498,19 721,37 3.336,96 4.058,33
5 246.663,04 178,83 835,75 1.014,58 246.663,04 900,20 4.172,71 5.072,92
6 245.827,29 178,22 836,36 1.014,58 245.827,29 1.078,43 5.009,07 6.087,50
7 244.990,93 177,62 836,96 1.014,58 244.990,93 1.256,05 5.846,04 7.102,08
8 244.153,96 177,01 837,57 1.014,58 244.153,96 1.433,06 6.683,61 8.116,67
9 243.316,39 176,40 838,18 1.014,58 243.316,39 1.609,46 7.521,79 9.131,25
10 242.478,21 175,80 838,79 1.014,58 242.478,21 1.785,26 8.360,57 10.145,83
11 241.639,43 175,19 839,39 1.014,58 241.639,43 1.960,45 9.199,97 11.160,42
12 240.800,03 174,58 840,00 1.014,58 240.800,03 2.135,03 10.039,97 12.175,00
13 239.960,03 173,97 840,61 1.014,58 239.960,03 2.309,00 10.880,58 13.189,58
14 239.119,42 173,36 841,22 1.014,58 239.119,42 2.482,36 11.721,81 14.204,17
15 238.278,19 172,75 841,83 1.014,58 238.278,19 2.655,11 12.563,64 15.218,75
16 237.436,36 172,14 842,44 1.014,58 237.436,36 2.827,25 13.406,08 16.233,33
17 236.593,92 171,53 843,05 1.014,58 236.593,92 2.998,78 14.249,13 17.247,92
18 235.750,87 170,92 843,66 1.014,58 235.750,87 3.169,70 15.092,80 18.262,50
19 234.907,20 170,31 844,28 1.014,58 234.907,20 3.340,01 15.937,07 19.277,08
20 234.062,93 169,70 844,89 1.014,58 234.062,93 3.509,71 16.781,96 20.291,67
21 233.218,04 169,08 845,50 1.014,58 233.218,04 3.678,79 17.627,46 21.306,25
22 232.372,54 168,47 846,11 1.014,58 232.372,54 3.847,26 18.473,57 22.320,83
23 231.526,43 167,86 846,73 1.014,58 231.526,43 4.015,12 19.320,30 23.335,42
24 230.679,70 167,24 847,34 1.014,58 230.679,70 4.182,36 20.167,64 24.350,00
25 229.832,36 166,63 847,95 1.014,58 229.832,36 4.348,99 21.015,59 25.364,58
26 228.984,41 166,01 848,57 1.014,58 228.984,41 4.515,00 21.864,16 26.379,17
27 228.135,84 165,40 849,18 1.014,58 228.135,84 4.680,40 22.713,35 27.393,75
28 227.286,65 164,78 849,80 1.014,58 227.286,65 4.845,18 23.563,15 28.408,33
29 226.436,85 164,17 850,42 1.014,58 226.436,85 5.009,35 24.413,57 29.422,92
30 225.586,43 163,55 851,03 1.014,58 225.586,43 5.172,90 25.264,60 30.437,50
31 224.735,40 162,93 851,65 1.014,58 224.735,40 5.335,83 26.116,25 31.452,08
32 223.883,75 162,32 852,27 1.014,58 223.883,75 5.498,15 26.968,52 32.466,67
33 223.031,48 161,70 852,89 1.014,58 223.031,48 5.659,85 27.821,40 33.481,25
34 222.178,60 161,08 853,50 1.014,58 222.178,60 5.820,93 28.674,91 34.495,83
35 221.325,09 160,46 854,12 1.014,58 221.325,09 5.981,39 29.529,03 35.510,42
36 220.470,97 159,84 854,74 1.014,58 220.470,97 6.141,23 30.383,77 36.525,00
37 219.616,23 159,22 855,36 1.014,58 219.616,23 6.300,45 31.239,13 37.539,58
38 218.760,87 158,60 855,98 1.014,58 218.760,87 6.459,05 32.095,11 38.554,17
39 217.904,89 157,98 856,60 1.014,58 217.904,89 6.617,03 32.951,72 39.568,75
40 217.048,28 157,36 857,22 1.014,58 217.048,28 6.774,39 33.808,94 40.583,33
41 216.191,06 156,74 857,84 1.014,58 216.191,06 6.931,13 34.666,78 41.597,92
42 215.333,22 156,12 858,47 1.014,58 215.333,22 7.087,25 35.525,25 42.612,50
43 214.474,75 155,49 859,09 1.014,58 214.474,75 7.242,74 36.384,34 43.627,08
44 213.615,66 154,87 859,71 1.014,58 213.615,66 7.397,61 37.244,05 44.641,67
45 212.755,95 154,25 860,34 1.014,58 212.755,95 7.551,86 38.104,39 45.656,25
46 211.895,61 153,62 860,96 1.014,58 211.895,61 7.705,49 38.965,35 46.670,83
47 211.034,65 153,00 861,58 1.014,58 211.034,65 7.858,49 39.826,93 47.685,42
48 210.173,07 152,38 862,21 1.014,58 210.173,07 8.010,86 40.689,14 48.700,00
49 209.310,86 151,75 862,83 1.014,58 209.310,86 8.162,61 41.551,97 49.714,58
50 208.448,03 151,12 863,46 1.014,58 208.448,03 8.313,74 42.415,43 50.729,17
51 207.584,57 150,50 864,08 1.014,58 207.584,57 8.464,24 43.279,51 51.743,75
52 206.720,49 149,87 864,71 1.014,58 206.720,49 8.614,11 44.144,23 52.758,33
53 205.855,77 149,25 865,34 1.014,58 205.855,77 8.763,35 45.009,56 53.772,92
54 204.990,44 148,62 865,97 1.014,58 204.990,44 8.911,97 45.875,53 54.787,50
55 204.124,47 147,99 866,59 1.014,58 204.124,47 9.059,96 46.742,12 55.802,08
56 203.257,88 147,36 867,22 1.014,58 203.257,88 9.207,32 47.609,34 56.816,67
57 202.390,66 146,73 867,85 1.014,58 202.390,66 9.354,06 48.477,19 57.831,25
58 201.522,81 146,10 868,48 1.014,58 201.522,81 9.500,16 49.345,67 58.845,83
59 200.654,33 145,47 869,11 1.014,58 200.654,33 9.645,64 50.214,78 59.860,42
60 199.785,22 144,84 869,74 1.014,58 199.785,22 9.790,48 51.084,52 60.875,00
61 198.915,48 144,21 870,37 1.014,58 198.915,48 9.934,69 51.954,89 61.889,58
62 198.045,11 143,58 871,00 1.014,58 198.045,11 10.078,28 52.825,89 62.904,17
63 197.174,11 142,95 871,63 1.014,58 197.174,11 10.221,23 53.697,52 63.918,75
64 196.302,48 142,32 872,26 1.014,58 196.302,48 10.363,55 54.569,79 64.933,33
65 195.430,21 141,69 872,90 1.014,58 195.430,21 10.505,23 55.442,68 65.947,92
66 194.557,32 141,05 873,53 1.014,58 194.557,32 10.646,29 56.316,21 66.962,50
67 193.683,79 140,42 874,16 1.014,58 193.683,79 10.786,71 57.190,37 67.977,08
68 192.809,63 139,79 874,80 1.014,58 192.809,63 10.926,50 58.065,17 68.991,67
69 191.934,83 139,15 875,43 1.014,58 191.934,83 11.065,65 58.940,60 70.006,25
70 191.059,40 138,52 876,07 1.014,58 191.059,40 11.204,17 59.816,67 71.020,83
71 190.183,33 137,88 876,70 1.014,58 190.183,33 11.342,05 60.693,37 72.035,42
72 189.306,63 137,25 877,34 1.014,58 189.306,63 11.479,30 61.570,70 73.050,00
73 188.429,30 136,61 877,97 1.014,58 188.429,30 11.615,91 62.448,68 74.064,58
74 187.551,32 135,97 878,61 1.014,58 187.551,32 11.751,88 63.327,28 75.079,17
75 186.672,72 135,34 879,25 1.014,58 186.672,72 11.887,22 64.206,53 76.093,75
76 185.793,47 134,70 879,88 1.014,58 185.793,47 12.021,92 65.086,41 77.108,33
77 184.913,59 134,06 880,52 1.014,58 184.913,59 12.155,98 65.966,93 78.122,92
78 184.033,07 133,42 881,16 1.014,58 184.033,07 12.289,41 66.848,09 79.137,50
79 183.151,91 132,79 881,80 1.014,58 183.151,91 12.422,19 67.729,89 80.152,08
80 182.270,11 132,15 882,44 1.014,58 182.270,11 12.554,34 68.612,33 81.166,67
81 181.387,67 131,51 883,08 1.014,58 181.387,67 12.685,84 69.495,41 82.181,25
82 180.504,59 130,87 883,72 1.014,58 180.504,59 12.816,71 70.379,12 83.195,83
83 179.620,88 130,23 884,36 1.014,58 179.620,88 12.946,93 71.263,48 84.210,42
84 178.736,52 129,58 885,00 1.014,58 178.736,52 13.076,52 72.148,48 85.225,00
85 177.851,52 128,94 885,64 1.014,58 177.851,52 13.205,46 73.034,12 86.239,58
86 176.965,88 128,30 886,28 1.014,58 176.965,88 13.333,76 73.920,41 87.254,17
87 176.079,59 127,66 886,93 1.014,58 176.079,59 13.461,42 74.807,33 88.268,75
88 175.192,67 127,01 887,57 1.014,58 175.192,67 13.588,43 75.694,90 89.283,33
89 174.305,10 126,37 888,21 1.014,58 174.305,10 13.714,80 76.583,11 90.297,92
90 173.416,89 125,73 888,86 1.014,58 173.416,89 13.840,53 77.471,97 91.312,50
91 172.528,03 125,08 889,50 1.014,58 172.528,03 13.965,61 78.361,47 92.327,08
92 171.638,53 124,44 890,15 1.014,58 171.638,53 14.090,05 79.251,61 93.341,67
93 170.748,39 123,79 890,79 1.014,58 170.748,39 14.213,85 80.142,40 94.356,25
94 169.857,60 123,15 891,44 1.014,58 169.857,60 14.336,99 81.033,84 95.370,83
95 168.966,16 122,50 892,08 1.014,58 168.966,16 14.459,49 81.925,92 96.385,42
96 168.074,08 121,85 892,73 1.014,58 168.074,08 14.581,35 82.818,65 97.400,00
97 167.181,35 121,21 893,38 1.014,58 167.181,35 14.702,55 83.712,03 98.414,58
98 166.287,97 120,56 894,02 1.014,58 166.287,97 14.823,11 84.606,05 99.429,17
99 165.393,95 119,91 894,67 1.014,58 165.393,95 14.943,02 85.500,73 100.443,75
100 164.499,27 119,26 895,32 1.014,58 164.499,27 15.062,28 86.396,05 101.458,33
101 163.603,95 118,61 895,97 1.014,58 163.603,95 15.180,90 87.292,02 102.472,92
102 162.707,98 117,96 896,62 1.014,58 162.707,98 15.298,86 88.188,64 103.487,50
103 161.811,36 117,31 897,27 1.014,58 161.811,36 15.416,17 89.085,91 104.502,08
104 160.914,09 116,66 897,92 1.014,58 160.914,09 15.532,84 89.983,83 105.516,67
105 160.016,17 116,01 898,57 1.014,58 160.016,17 15.648,85 90.882,40 106.531,25
106 159.117,60 115,36 899,22 1.014,58 159.117,60 15.764,21 91.781,62 107.545,83
107 158.218,38 114,71 899,88 1.014,58 158.218,38 15.878,92 92.681,50 108.560,42
108 157.318,50 114,06 900,53 1.014,58 157.318,50 15.992,97 93.582,03 109.575,00
109 156.417,97 113,40 901,18 1.014,58 156.417,97 16.106,38 94.483,21 110.589,58
110 155.516,79 112,75 901,83 1.014,58 155.516,79 16.219,13 95.385,04 111.604,17
111 154.614,96 112,10 902,49 1.014,58 154.614,96 16.331,22 96.287,53 112.618,75
112 153.712,47 111,44 903,14 1.014,58 153.712,47 16.442,66 97.190,67 113.633,33
113 152.809,33 110,79 903,80 1.014,58 152.809,33 16.553,45 98.094,47 114.647,92
114 151.905,53 110,13 904,45 1.014,58 151.905,53 16.663,58 98.998,92 115.662,50
115 151.001,08 109,48 905,11 1.014,58 151.001,08 16.773,06 99.904,03 116.677,08
116 150.095,97 108,82 905,76 1.014,58 150.095,97 16.881,88 100.809,79 117.691,67
117 149.190,21 108,16 906,42 1.014,58 149.190,21 16.990,04 101.716,21 118.706,25
118 148.283,79 107,51 907,08 1.014,58 148.283,79 17.097,54 102.623,29 119.720,83
119 147.376,71 106,85 907,74 1.014,58 147.376,71 17.204,39 103.531,02 120.735,42
120 146.468,98 106,19 908,39 1.014,58 146.468,98 17.310,58 104.439,42 121.750,00
x
BBBank Neufinanzierung
  • 0,97%
  • gebundener Sollzins*
  • 0,98%
  • effektiver Jahreszins*
  • 1.035,42€
  • Monatsrate
  • Gesamtzahlung :124.250,00 EUR
  • Tilgungsanteil :104.966,19 EUR
  • Zinsanteil :19.283,81 EUR
  • Restschuld :145.033,81 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 247,50 EUR; Gesamtbetrag: 29.700,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,98 %; Gebundener Sollzins: 0,97 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist BBBank eG Herrenstraße 2 - 10
76133 Karlsruhe
Monat kreditsumme Zinslast Tilgungslast Monatsrate Restschuld Zinsen gesamt Tilgung gesamt GESAMT
1 250.000,00 202,08 833,33 1.035,42 249.166,67 202,08 833,33 1.035,42
2 249.166,67 201,41 834,01 1.035,42 249.166,67 403,49 1.667,34 2.070,83
3 248.332,66 200,74 834,68 1.035,42 248.332,66 604,23 2.502,02 3.106,25
4 247.497,98 200,06 835,36 1.035,42 247.497,98 804,29 3.337,38 4.141,67
5 246.662,62 199,39 836,03 1.035,42 246.662,62 1.003,68 4.173,41 5.177,08
6 245.826,59 198,71 836,71 1.035,42 245.826,59 1.202,38 5.010,12 6.212,50
7 244.989,88 198,03 837,38 1.035,42 244.989,88 1.400,42 5.847,50 7.247,92
8 244.152,50 197,36 838,06 1.035,42 244.152,50 1.597,78 6.685,56 8.283,33
9 243.314,44 196,68 838,74 1.035,42 243.314,44 1.794,45 7.524,30 9.318,75
10 242.475,70 196,00 839,42 1.035,42 242.475,70 1.990,46 8.363,71 10.354,17
11 241.636,29 195,32 840,09 1.035,42 241.636,29 2.185,78 9.203,81 11.389,58
12 240.796,19 194,64 840,77 1.035,42 240.796,19 2.380,42 10.044,58 12.425,00
13 239.955,42 193,96 841,45 1.035,42 239.955,42 2.574,39 10.886,03 13.460,42
14 239.113,97 193,28 842,13 1.035,42 239.113,97 2.767,67 11.728,16 14.495,83
15 238.271,84 192,60 842,81 1.035,42 238.271,84 2.960,27 12.570,98 15.531,25
16 237.429,02 191,92 843,49 1.035,42 237.429,02 3.152,19 13.414,47 16.566,67
17 236.585,53 191,24 844,18 1.035,42 236.585,53 3.343,43 14.258,65 17.602,08
18 235.741,35 190,56 844,86 1.035,42 235.741,35 3.533,99 15.103,51 18.637,50
19 234.896,49 189,87 845,54 1.035,42 234.896,49 3.723,87 15.949,05 19.672,92
20 234.050,95 189,19 846,23 1.035,42 234.050,95 3.913,06 16.795,28 20.708,33
21 233.204,72 188,51 846,91 1.035,42 233.204,72 4.101,56 17.642,19 21.743,75
22 232.357,81 187,82 847,59 1.035,42 232.357,81 4.289,39 18.489,78 22.779,17
23 231.510,22 187,14 848,28 1.035,42 231.510,22 4.476,52 19.338,06 23.814,58
24 230.661,94 186,45 848,96 1.035,42 230.661,94 4.662,98 20.187,02 24.850,00
25 229.812,98 185,77 849,65 1.035,42 229.812,98 4.848,74 21.036,67 25.885,42
26 228.963,33 185,08 850,34 1.035,42 228.963,33 5.033,82 21.887,01 26.920,83
27 228.112,99 184,39 851,03 1.035,42 228.112,99 5.218,21 22.738,04 27.956,25
28 227.261,96 183,70 851,71 1.035,42 227.261,96 5.401,92 23.589,75 28.991,67
29 226.410,25 183,01 852,40 1.035,42 226.410,25 5.584,93 24.442,15 30.027,08
30 225.557,85 182,33 853,09 1.035,42 225.557,85 5.767,26 25.295,24 31.062,50
31 224.704,76 181,64 853,78 1.035,42 224.704,76 5.948,89 26.149,02 32.097,92
32 223.850,98 180,95 854,47 1.035,42 223.850,98 6.129,84 27.003,49 33.133,33
33 222.996,51 180,26 855,16 1.035,42 222.996,51 6.310,09 27.858,66 34.168,75
34 222.141,34 179,56 855,85 1.035,42 222.141,34 6.489,66 28.714,51 35.204,17
35 221.285,49 178,87 856,54 1.035,42 221.285,49 6.668,53 29.571,05 36.239,58
36 220.428,95 178,18 857,24 1.035,42 220.428,95 6.846,71 30.428,29 37.275,00
37 219.571,71 177,49 857,93 1.035,42 219.571,71 7.024,20 31.286,22 38.310,42
38 218.713,78 176,79 858,62 1.035,42 218.713,78 7.200,99 32.144,84 39.345,83
39 217.855,16 176,10 859,32 1.035,42 217.855,16 7.377,09 33.004,16 40.381,25
40 216.995,84 175,40 860,01 1.035,42 216.995,84 7.552,50 33.864,17 41.416,67
41 216.135,83 174,71 860,71 1.035,42 216.135,83 7.727,21 34.724,88 42.452,08
42 215.275,12 174,01 861,40 1.035,42 215.275,12 7.901,22 35.586,28 43.487,50
43 214.413,72 173,32 862,10 1.035,42 214.413,72 8.074,54 36.448,38 44.522,92
44 213.551,62 172,62 862,80 1.035,42 213.551,62 8.247,16 37.311,17 45.558,33
45 212.688,83 171,92 863,49 1.035,42 212.688,83 8.419,08 38.174,67 46.593,75
46 211.825,33 171,23 864,19 1.035,42 211.825,33 8.590,31 39.038,86 47.629,17
47 210.961,14 170,53 864,89 1.035,42 210.961,14 8.760,83 39.903,75 48.664,58
48 210.096,25 169,83 865,59 1.035,42 210.096,25 8.930,66 40.769,34 49.700,00
49 209.230,66 169,13 866,29 1.035,42 209.230,66 9.099,79 41.635,63 50.735,42
50 208.364,37 168,43 866,99 1.035,42 208.364,37 9.268,22 42.502,61 51.770,83
51 207.497,39 167,73 867,69 1.035,42 207.497,39 9.435,95 43.370,30 52.806,25
52 206.629,70 167,03 868,39 1.035,42 206.629,70 9.602,97 44.238,70 53.841,67
53 205.761,30 166,32 869,09 1.035,42 205.761,30 9.769,30 45.107,79 54.877,08
54 204.892,21 165,62 869,80 1.035,42 204.892,21 9.934,92 45.977,58 55.912,50
55 204.022,42 164,92 870,50 1.035,42 204.022,42 10.099,83 46.848,08 56.947,92
56 203.151,92 164,21 871,20 1.035,42 203.151,92 10.264,05 47.719,28 57.983,33
57 202.280,72 163,51 871,91 1.035,42 202.280,72 10.427,56 48.591,19 59.018,75
58 201.408,81 162,81 872,61 1.035,42 201.408,81 10.590,36 49.463,80 60.054,17
59 200.536,20 162,10 873,32 1.035,42 200.536,20 10.752,46 50.337,12 61.089,58
60 199.662,88 161,39 874,02 1.035,42 199.662,88 10.913,86 51.211,14 62.125,00
61 198.788,86 160,69 874,73 1.035,42 198.788,86 11.074,55 52.085,87 63.160,42
62 197.914,13 159,98 875,44 1.035,42 197.914,13 11.234,53 52.961,31 64.195,83
63 197.038,69 159,27 876,14 1.035,42 197.038,69 11.393,80 53.837,45 65.231,25
64 196.162,55 158,56 876,85 1.035,42 196.162,55 11.552,36 54.714,30 66.266,67
65 195.285,70 157,86 877,56 1.035,42 195.285,70 11.710,22 55.591,86 67.302,08
66 194.408,14 157,15 878,27 1.035,42 194.408,14 11.867,37 56.470,13 68.337,50
67 193.529,87 156,44 878,98 1.035,42 193.529,87 12.023,80 57.349,11 69.372,92
68 192.650,89 155,73 879,69 1.035,42 192.650,89 12.179,53 58.228,80 70.408,33
69 191.771,20 155,02 880,40 1.035,42 191.771,20 12.334,55 59.109,20 71.443,75
70 190.890,80 154,30 881,11 1.035,42 190.890,80 12.488,85 59.990,32 72.479,17
71 190.009,68 153,59 881,83 1.035,42 190.009,68 12.642,44 60.872,14 73.514,58
72 189.127,86 152,88 882,54 1.035,42 189.127,86 12.795,32 61.754,68 74.550,00
73 188.245,32 152,16 883,25 1.035,42 188.245,32 12.947,48 62.637,93 75.585,42
74 187.362,07 151,45 883,97 1.035,42 187.362,07 13.098,93 63.521,90 76.620,83
75 186.478,10 150,74 884,68 1.035,42 186.478,10 13.249,67 64.406,58 77.656,25
76 185.593,42 150,02 885,40 1.035,42 185.593,42 13.399,69 65.291,97 78.691,67
77 184.708,03 149,31 886,11 1.035,42 184.708,03 13.549,00 66.178,09 79.727,08
78 183.821,91 148,59 886,83 1.035,42 183.821,91 13.697,59 67.064,91 80.762,50
79 182.935,09 147,87 887,54 1.035,42 182.935,09 13.845,46 67.952,46 81.797,92
80 182.047,54 147,16 888,26 1.035,42 182.047,54 13.992,61 68.840,72 82.833,33
81 181.159,28 146,44 888,98 1.035,42 181.159,28 14.139,05 69.729,70 83.868,75
82 180.270,30 145,72 889,70 1.035,42 180.270,30 14.284,77 70.619,40 84.904,17
83 179.380,60 145,00 890,42 1.035,42 179.380,60 14.429,77 71.509,81 85.939,58
84 178.490,19 144,28 891,14 1.035,42 178.490,19 14.574,05 72.400,95 86.975,00
85 177.599,05 143,56 891,86 1.035,42 177.599,05 14.717,61 73.292,81 88.010,42
86 176.707,19 142,84 892,58 1.035,42 176.707,19 14.860,45 74.185,39 89.045,83
87 175.814,61 142,12 893,30 1.035,42 175.814,61 15.002,56 75.078,69 90.081,25
88 174.921,31 141,39 894,02 1.035,42 174.921,31 15.143,96 75.972,71 91.116,67
89 174.027,29 140,67 894,74 1.035,42 174.027,29 15.284,63 76.867,45 92.152,08
90 173.132,55 139,95 895,47 1.035,42 173.132,55 15.424,58 77.762,92 93.187,50
91 172.237,08 139,22 896,19 1.035,42 172.237,08 15.563,80 78.659,11 94.222,92
92 171.340,89 138,50 896,92 1.035,42 171.340,89 15.702,30 79.556,03 95.258,33
93 170.443,97 137,78 897,64 1.035,42 170.443,97 15.840,08 80.453,67 96.293,75
94 169.546,33 137,05 898,37 1.035,42 169.546,33 15.977,13 81.352,04 97.329,17
95 168.647,96 136,32 899,09 1.035,42 168.647,96 16.113,45 82.251,13 98.364,58
96 167.748,87 135,60 899,82 1.035,42 167.748,87 16.249,05 83.150,95 99.400,00
97 166.849,05 134,87 900,55 1.035,42 166.849,05 16.383,92 84.051,50 100.435,42
98 165.948,50 134,14 901,27 1.035,42 165.948,50 16.518,06 84.952,77 101.470,83
99 165.047,23 133,41 902,00 1.035,42 165.047,23 16.651,48 85.854,77 102.506,25
100 164.145,23 132,68 902,73 1.035,42 164.145,23 16.784,16 86.757,51 103.541,67
101 163.242,49 131,95 903,46 1.035,42 163.242,49 16.916,11 87.660,97 104.577,08
102 162.339,03 131,22 904,19 1.035,42 162.339,03 17.047,34 88.565,16 105.612,50
103 161.434,84 130,49 904,92 1.035,42 161.434,84 17.177,83 89.470,09 106.647,92
104 160.529,91 129,76 905,65 1.035,42 160.529,91 17.307,59 90.375,74 107.683,33
105 159.624,26 129,03 906,39 1.035,42 159.624,26 17.436,62 91.282,13 108.718,75
106 158.717,87 128,30 907,12 1.035,42 158.717,87 17.564,92 92.189,25 109.754,17
107 157.810,75 127,56 907,85 1.035,42 157.810,75 17.692,48 93.097,10 110.789,58
108 156.902,90 126,83 908,59 1.035,42 156.902,90 17.819,31 94.005,69 111.825,00
109 155.994,31 126,10 909,32 1.035,42 155.994,31 17.945,41 94.915,01 112.860,42
110 155.084,99 125,36 910,06 1.035,42 155.084,99 18.070,77 95.825,06 113.895,83
111 154.174,94 124,62 910,79 1.035,42 154.174,94 18.195,39 96.735,86 114.931,25
112 153.264,14 123,89 911,53 1.035,42 153.264,14 18.319,28 97.647,39 115.966,67
113 152.352,61 123,15 912,26 1.035,42 152.352,61 18.442,43 98.559,65 117.002,08
114 151.440,35 122,41 913,00 1.035,42 151.440,35 18.564,85 99.472,65 118.037,50
115 150.527,35 121,68 913,74 1.035,42 150.527,35 18.686,52 100.386,39 119.072,92
116 149.613,61 120,94 914,48 1.035,42 149.613,61 18.807,46 101.300,87 120.108,33
117 148.699,13 120,20 915,22 1.035,42 148.699,13 18.927,66 102.216,09 121.143,75
118 147.783,91 119,46 915,96 1.035,42 147.783,91 19.047,12 103.132,05 122.179,17
119 146.867,95 118,72 916,70 1.035,42 146.867,95 19.165,84 104.048,75 123.214,58
120 145.951,25 117,98 917,44 1.035,42 145.951,25 19.283,81 104.966,19 124.250,00
x
ING Baufinanzierung
  • 1,06%
  • gebundener Sollzins*
  • 1,09%
  • effektiver Jahreszins*
  • 1.054,17€
  • Monatsrate
  • Gesamtzahlung :126.500,00 EUR
  • Tilgungsanteil :105.443,26 EUR
  • Zinsanteil :21.056,74 EUR
  • Restschuld :144.556,74 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 342,50 EUR; Gesamtbetrag: 41.100,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,14 %; Gebundener Sollzins: 1,11 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist ING-DiBa AG Theodor-Heuss-Allee 2
60486 Frankfurt am Main
Monat kreditsumme Zinslast Tilgungslast Monatsrate Restschuld Zinsen gesamt Tilgung gesamt GESAMT
1 250.000,00 220,83 833,33 1.054,17 249.166,67 220,83 833,33 1.054,17
2 249.166,67 220,10 834,07 1.054,17 249.166,67 440,93 1.667,40 2.108,33
3 248.332,60 219,36 834,81 1.054,17 248.332,60 660,29 2.502,21 3.162,50
4 247.497,79 218,62 835,54 1.054,17 247.497,79 878,91 3.337,75 4.216,67
5 246.662,25 217,88 836,28 1.054,17 246.662,25 1.096,80 4.174,03 5.270,83
6 245.825,97 217,15 837,02 1.054,17 245.825,97 1.313,95 5.011,05 6.325,00
7 244.988,95 216,41 837,76 1.054,17 244.988,95 1.530,35 5.848,81 7.379,17
8 244.151,19 215,67 838,50 1.054,17 244.151,19 1.746,02 6.687,31 8.433,33
9 243.312,69 214,93 839,24 1.054,17 243.312,69 1.960,95 7.526,55 9.487,50
10 242.473,45 214,18 839,98 1.054,17 242.473,45 2.175,13 8.366,54 10.541,67
11 241.633,46 213,44 840,72 1.054,17 241.633,46 2.388,57 9.207,26 11.595,83
12 240.792,74 212,70 841,47 1.054,17 240.792,74 2.601,27 10.048,73 12.650,00
13 239.951,27 211,96 842,21 1.054,17 239.951,27 2.813,23 10.890,94 13.704,17
14 239.109,06 211,21 842,95 1.054,17 239.109,06 3.024,44 11.733,89 14.758,33
15 238.266,11 210,47 843,70 1.054,17 238.266,11 3.234,91 12.577,59 15.812,50
16 237.422,41 209,72 844,44 1.054,17 237.422,41 3.444,63 13.422,03 16.866,67
17 236.577,97 208,98 845,19 1.054,17 236.577,97 3.653,61 14.267,22 17.920,83
18 235.732,78 208,23 845,94 1.054,17 235.732,78 3.861,84 15.113,16 18.975,00
19 234.886,84 207,48 846,68 1.054,17 234.886,84 4.069,33 15.959,84 20.029,17
20 234.040,16 206,74 847,43 1.054,17 234.040,16 4.276,06 16.807,27 21.083,33
21 233.192,73 205,99 848,18 1.054,17 233.192,73 4.482,05 17.655,45 22.137,50
22 232.344,55 205,24 848,93 1.054,17 232.344,55 4.687,29 18.504,38 23.191,67
23 231.495,62 204,49 849,68 1.054,17 231.495,62 4.891,77 19.354,06 24.245,83
24 230.645,94 203,74 850,43 1.054,17 230.645,94 5.095,51 20.204,49 25.300,00
25 229.795,51 202,99 851,18 1.054,17 229.795,51 5.298,50 21.055,67 26.354,17
26 228.944,33 202,23 851,93 1.054,17 228.944,33 5.500,73 21.907,60 27.408,33
27 228.092,40 201,48 852,69 1.054,17 228.092,40 5.702,21 22.760,29 28.462,50
28 227.239,71 200,73 853,44 1.054,17 227.239,71 5.902,94 23.613,73 29.516,67
29 226.386,27 199,97 854,19 1.054,17 226.386,27 6.102,92 24.467,92 30.570,83
30 225.532,08 199,22 854,95 1.054,17 225.532,08 6.302,14 25.322,86 31.625,00
31 224.677,14 198,46 855,70 1.054,17 224.677,14 6.500,60 26.178,57 32.679,17
32 223.821,43 197,71 856,46 1.054,17 223.821,43 6.698,31 27.035,02 33.733,33
33 222.964,98 196,95 857,21 1.054,17 222.964,98 6.895,26 27.892,24 34.787,50
34 222.107,76 196,20 857,97 1.054,17 222.107,76 7.091,46 28.750,21 35.841,67
35 221.249,79 195,44 858,73 1.054,17 221.249,79 7.286,89 29.608,94 36.895,83
36 220.391,06 194,68 859,49 1.054,17 220.391,06 7.481,57 30.468,43 37.950,00
37 219.531,57 193,92 860,25 1.054,17 219.531,57 7.675,49 31.328,67 39.004,17
38 218.671,33 193,16 861,01 1.054,17 218.671,33 7.868,65 32.189,68 40.058,33
39 217.810,32 192,40 861,77 1.054,17 217.810,32 8.061,05 33.051,45 41.112,50
40 216.948,55 191,64 862,53 1.054,17 216.948,55 8.252,69 33.913,98 42.166,67
41 216.086,02 190,88 863,29 1.054,17 216.086,02 8.443,57 34.777,27 43.220,83
42 215.222,73 190,11 864,05 1.054,17 215.222,73 8.633,68 35.641,32 44.275,00
43 214.358,68 189,35 864,82 1.054,17 214.358,68 8.823,03 36.506,14 45.329,17
44 213.493,86 188,59 865,58 1.054,17 213.493,86 9.011,62 37.371,72 46.383,33
45 212.628,28 187,82 866,35 1.054,17 212.628,28 9.199,44 38.238,06 47.437,50
46 211.761,94 187,06 867,11 1.054,17 211.761,94 9.386,49 39.105,17 48.491,67
47 210.894,83 186,29 867,88 1.054,17 210.894,83 9.572,78 39.973,05 49.545,83
48 210.026,95 185,52 868,64 1.054,17 210.026,95 9.758,31 40.841,69 50.600,00
49 209.158,31 184,76 869,41 1.054,17 209.158,31 9.943,06 41.711,10 51.654,17
50 208.288,90 183,99 870,18 1.054,17 208.288,90 10.127,05 42.581,28 52.708,33
51 207.418,72 183,22 870,95 1.054,17 207.418,72 10.310,27 43.452,23 53.762,50
52 206.547,77 182,45 871,72 1.054,17 206.547,77 10.492,72 44.323,94 54.816,67
53 205.676,06 181,68 872,49 1.054,17 205.676,06 10.674,40 45.196,43 55.870,83
54 204.803,57 180,91 873,26 1.054,17 204.803,57 10.855,31 46.069,69 56.925,00
55 203.930,31 180,14 874,03 1.054,17 203.930,31 11.035,45 46.943,71 57.979,17
56 203.056,29 179,37 874,80 1.054,17 203.056,29 11.214,82 47.818,52 59.033,33
57 202.181,48 178,59 875,57 1.054,17 202.181,48 11.393,41 48.694,09 60.087,50
58 201.305,91 177,82 876,35 1.054,17 201.305,91 11.571,23 49.570,43 61.141,67
59 200.429,57 177,05 877,12 1.054,17 200.429,57 11.748,28 50.447,56 62.195,83
60 199.552,44 176,27 877,90 1.054,17 199.552,44 11.924,55 51.325,45 63.250,00
61 198.674,55 175,50 878,67 1.054,17 198.674,55 12.100,05 52.204,12 64.304,17
62 197.795,88 174,72 879,45 1.054,17 197.795,88 12.274,77 53.083,57 65.358,33
63 196.916,43 173,94 880,22 1.054,17 196.916,43 12.448,71 53.963,79 66.412,50
64 196.036,21 173,17 881,00 1.054,17 196.036,21 12.621,87 54.844,79 67.466,67
65 195.155,21 172,39 881,78 1.054,17 195.155,21 12.794,26 55.726,57 68.520,83
66 194.273,43 171,61 882,56 1.054,17 194.273,43 12.965,87 56.609,13 69.575,00
67 193.390,87 170,83 883,34 1.054,17 193.390,87 13.136,70 57.492,47 70.629,17
68 192.507,53 170,05 884,12 1.054,17 192.507,53 13.306,75 58.376,59 71.683,33
69 191.623,41 169,27 884,90 1.054,17 191.623,41 13.476,01 59.261,49 72.737,50
70 190.738,51 168,49 885,68 1.054,17 190.738,51 13.644,50 60.147,17 73.791,67
71 189.852,83 167,70 886,46 1.054,17 189.852,83 13.812,20 61.033,63 74.845,83
72 188.966,37 166,92 887,25 1.054,17 188.966,37 13.979,12 61.920,88 75.900,00
73 188.079,12 166,14 888,03 1.054,17 188.079,12 14.145,26 62.808,91 76.954,17
74 187.191,09 165,35 888,81 1.054,17 187.191,09 14.310,61 63.697,72 78.008,33
75 186.302,28 164,57 889,60 1.054,17 186.302,28 14.475,18 64.587,32 79.062,50
76 185.412,68 163,78 890,39 1.054,17 185.412,68 14.638,96 65.477,71 80.116,67
77 184.522,29 162,99 891,17 1.054,17 184.522,29 14.801,95 66.368,88 81.170,83
78 183.631,12 162,21 891,96 1.054,17 183.631,12 14.964,16 67.260,84 82.225,00
79 182.739,16 161,42 892,75 1.054,17 182.739,16 15.125,58 68.153,59 83.279,17
80 181.846,41 160,63 893,54 1.054,17 181.846,41 15.286,21 69.047,12 84.333,33
81 180.952,88 159,84 894,32 1.054,17 180.952,88 15.446,05 69.941,45 85.387,50
82 180.058,55 159,05 895,11 1.054,17 180.058,55 15.605,11 70.836,56 86.441,67
83 179.163,44 158,26 895,91 1.054,17 179.163,44 15.763,37 71.732,47 87.495,83
84 178.267,53 157,47 896,70 1.054,17 178.267,53 15.920,84 72.629,16 88.550,00
85 177.370,84 156,68 897,49 1.054,17 177.370,84 16.077,51 73.526,65 89.604,17
86 176.473,35 155,88 898,28 1.054,17 176.473,35 16.233,40 74.424,94 90.658,33
87 175.575,06 155,09 899,08 1.054,17 175.575,06 16.388,49 75.324,01 91.712,50
88 174.675,99 154,30 899,87 1.054,17 174.675,99 16.542,79 76.223,88 92.766,67
89 173.776,12 153,50 900,66 1.054,17 173.776,12 16.696,29 77.124,54 93.820,83
90 172.875,46 152,71 901,46 1.054,17 172.875,46 16.849,00 78.026,00 94.875,00
91 171.974,00 151,91 902,26 1.054,17 171.974,00 17.000,91 78.928,26 95.929,17
92 171.071,74 151,11 903,05 1.054,17 171.071,74 17.152,02 79.831,31 96.983,33
93 170.168,69 150,32 903,85 1.054,17 170.168,69 17.302,34 80.735,16 98.037,50
94 169.264,84 149,52 904,65 1.054,17 169.264,84 17.451,85 81.639,81 99.091,67
95 168.360,19 148,72 905,45 1.054,17 168.360,19 17.600,57 82.545,26 100.145,83
96 167.454,74 147,92 906,25 1.054,17 167.454,74 17.748,49 83.451,51 101.200,00
97 166.548,49 147,12 907,05 1.054,17 166.548,49 17.895,61 84.358,56 102.254,17
98 165.641,44 146,32 907,85 1.054,17 165.641,44 18.041,92 85.266,41 103.308,33
99 164.733,59 145,51 908,65 1.054,17 164.733,59 18.187,44 86.175,06 104.362,50
100 163.824,94 144,71 909,45 1.054,17 163.824,94 18.332,15 87.084,52 105.416,67
101 162.915,48 143,91 910,26 1.054,17 162.915,48 18.476,06 87.994,77 106.470,83
102 162.005,23 143,10 911,06 1.054,17 162.005,23 18.619,16 88.905,84 107.525,00
103 161.094,16 142,30 911,87 1.054,17 161.094,16 18.761,46 89.817,70 108.579,17
104 160.182,30 141,49 912,67 1.054,17 160.182,30 18.902,96 90.730,38 109.633,33
105 159.269,62 140,69 913,48 1.054,17 159.269,62 19.043,65 91.643,85 110.687,50
106 158.356,15 139,88 914,29 1.054,17 158.356,15 19.183,53 92.558,14 111.741,67
107 157.441,86 139,07 915,09 1.054,17 157.441,86 19.322,60 93.473,23 112.795,83
108 156.526,77 138,27 915,90 1.054,17 156.526,77 19.460,87 94.389,13 113.850,00
109 155.610,87 137,46 916,71 1.054,17 155.610,87 19.598,32 95.305,84 114.904,17
110 154.694,16 136,65 917,52 1.054,17 154.694,16 19.734,97 96.223,36 115.958,33
111 153.776,64 135,84 918,33 1.054,17 153.776,64 19.870,80 97.141,70 117.012,50
112 152.858,30 135,02 919,14 1.054,17 152.858,30 20.005,83 98.060,84 118.066,67
113 151.939,16 134,21 919,95 1.054,17 151.939,16 20.140,04 98.980,79 119.120,83
114 151.019,21 133,40 920,77 1.054,17 151.019,21 20.273,44 99.901,56 120.175,00
115 150.098,44 132,59 921,58 1.054,17 150.098,44 20.406,03 100.823,14 121.229,17
116 149.176,86 131,77 922,39 1.054,17 149.176,86 20.537,80 101.745,53 122.283,33
117 148.254,47 130,96 923,21 1.054,17 148.254,47 20.668,76 102.668,74 123.337,50
118 147.331,26 130,14 924,02 1.054,17 147.331,26 20.798,90 103.592,76 124.391,67
119 146.407,24 129,33 924,84 1.054,17 146.407,24 20.928,23 104.517,60 125.445,83
120 145.482,40 128,51 925,66 1.054,17 145.482,40 21.056,74 105.443,26 126.500,00
x
Deutsche Bank Baufinanzierung
  • 1,13%
  • gebundener Sollzins*
  • 1,14%
  • effektiver Jahreszins*
  • 1.068,75€
  • Monatsrate
  • Gesamtzahlung :128.250,00 EUR
  • Tilgungsanteil :105.816,29 EUR
  • Zinsanteil :22.433,71 EUR
  • Restschuld :144.183,71 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 265,83 EUR; Gesamtbetrag: 31.900,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,20 %; Gebundener Sollzins: 1,19 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Deutsche Bank AG Theodor-Heuss-Allee 72
60486 Frankfurt am Main
Monat kreditsumme Zinslast Tilgungslast Monatsrate Restschuld Zinsen gesamt Tilgung gesamt GESAMT
1 250.000,00 235,42 833,33 1.068,75 249.166,67 235,42 833,33 1.068,75
2 249.166,67 234,63 834,12 1.068,75 249.166,67 470,05 1.667,45 2.137,50
3 248.332,55 233,85 834,90 1.068,75 248.332,55 703,90 2.502,35 3.206,25
4 247.497,65 233,06 835,69 1.068,75 247.497,65 936,96 3.338,04 4.275,00
5 246.661,96 232,27 836,48 1.068,75 246.661,96 1.169,23 4.174,52 5.343,75
6 245.825,48 231,49 837,26 1.068,75 245.825,48 1.400,71 5.011,79 6.412,50
7 244.988,21 230,70 838,05 1.068,75 244.988,21 1.631,41 5.849,84 7.481,25
8 244.150,16 229,91 838,84 1.068,75 244.150,16 1.861,32 6.688,68 8.550,00
9 243.311,32 229,12 839,63 1.068,75 243.311,32 2.090,44 7.528,31 9.618,75
10 242.471,69 228,33 840,42 1.068,75 242.471,69 2.318,77 8.368,73 10.687,50
11 241.631,27 227,54 841,21 1.068,75 241.631,27 2.546,30 9.209,95 11.756,25
12 240.790,05 226,74 842,01 1.068,75 240.790,05 2.773,05 10.051,95 12.825,00
13 239.948,05 225,95 842,80 1.068,75 239.948,05 2.999,00 10.894,75 13.893,75
14 239.105,25 225,16 843,59 1.068,75 239.105,25 3.224,15 11.738,35 14.962,50
15 238.261,65 224,36 844,39 1.068,75 238.261,65 3.448,52 12.582,73 16.031,25
16 237.417,27 223,57 845,18 1.068,75 237.417,27 3.672,08 13.427,92 17.100,00
17 236.572,08 222,77 845,98 1.068,75 236.572,08 3.894,86 14.273,89 18.168,75
18 235.726,11 221,98 846,77 1.068,75 235.726,11 4.116,83 15.120,67 19.237,50
19 234.879,33 221,18 847,57 1.068,75 234.879,33 4.338,01 15.968,24 20.306,25
20 234.031,76 220,38 848,37 1.068,75 234.031,76 4.558,39 16.816,61 21.375,00
21 233.183,39 219,58 849,17 1.068,75 233.183,39 4.777,97 17.665,78 22.443,75
22 232.334,22 218,78 849,97 1.068,75 232.334,22 4.996,75 18.515,75 23.512,50
23 231.484,25 217,98 850,77 1.068,75 231.484,25 5.214,73 19.366,52 24.581,25
24 230.633,48 217,18 851,57 1.068,75 230.633,48 5.431,91 20.218,09 25.650,00
25 229.781,91 216,38 852,37 1.068,75 229.781,91 5.648,29 21.070,46 26.718,75
26 228.929,54 215,58 853,17 1.068,75 228.929,54 5.863,87 21.923,63 27.787,50
27 228.076,37 214,77 853,98 1.068,75 228.076,37 6.078,64 22.777,61 28.856,25
28 227.222,39 213,97 854,78 1.068,75 227.222,39 6.292,61 23.632,39 29.925,00
29 226.367,61 213,16 855,59 1.068,75 226.367,61 6.505,77 24.487,98 30.993,75
30 225.512,02 212,36 856,39 1.068,75 225.512,02 6.718,13 25.344,37 32.062,50
31 224.655,63 211,55 857,20 1.068,75 224.655,63 6.929,68 26.201,57 33.131,25
32 223.798,43 210,74 858,01 1.068,75 223.798,43 7.140,42 27.059,58 34.200,00
33 222.940,42 209,94 858,81 1.068,75 222.940,42 7.350,36 27.918,39 35.268,75
34 222.081,61 209,13 859,62 1.068,75 222.081,61 7.559,48 28.778,02 36.337,50
35 221.221,98 208,32 860,43 1.068,75 221.221,98 7.767,80 29.638,45 37.406,25
36 220.361,55 207,51 861,24 1.068,75 220.361,55 7.975,31 30.499,69 38.475,00
37 219.500,31 206,70 862,05 1.068,75 219.500,31 8.182,00 31.361,75 39.543,75
38 218.638,25 205,88 862,87 1.068,75 218.638,25 8.387,89 32.224,61 40.612,50
39 217.775,39 205,07 863,68 1.068,75 217.775,39 8.592,96 33.088,29 41.681,25
40 216.911,71 204,26 864,49 1.068,75 216.911,71 8.797,22 33.952,78 42.750,00
41 216.047,22 203,44 865,31 1.068,75 216.047,22 9.000,66 34.818,09 43.818,75
42 215.181,91 202,63 866,12 1.068,75 215.181,91 9.203,29 35.684,21 44.887,50
43 214.315,79 201,81 866,94 1.068,75 214.315,79 9.405,11 36.551,14 45.956,25
44 213.448,86 201,00 867,75 1.068,75 213.448,86 9.606,10 37.418,90 47.025,00
45 212.581,10 200,18 868,57 1.068,75 212.581,10 9.806,28 38.287,47 48.093,75
46 211.712,53 199,36 869,39 1.068,75 211.712,53 10.005,65 39.156,85 49.162,50
47 210.843,15 198,54 870,21 1.068,75 210.843,15 10.204,19 40.027,06 50.231,25
48 209.972,94 197,72 871,03 1.068,75 209.972,94 10.401,92 40.898,08 51.300,00
49 209.101,92 196,90 871,85 1.068,75 209.101,92 10.598,82 41.769,93 52.368,75
50 208.230,07 196,08 872,67 1.068,75 208.230,07 10.794,90 42.642,60 53.437,50
51 207.357,40 195,26 873,49 1.068,75 207.357,40 10.990,17 43.516,08 54.506,25
52 206.483,92 194,44 874,31 1.068,75 206.483,92 11.184,60 44.390,40 55.575,00
53 205.609,60 193,62 875,13 1.068,75 205.609,60 11.378,22 45.265,53 56.643,75
54 204.734,47 192,79 875,96 1.068,75 204.734,47 11.571,01 46.141,49 57.712,50
55 203.858,51 191,97 876,78 1.068,75 203.858,51 11.762,98 47.018,27 58.781,25
56 202.981,73 191,14 877,61 1.068,75 202.981,73 11.954,12 47.895,88 59.850,00
57 202.104,12 190,31 878,44 1.068,75 202.104,12 12.144,43 48.774,32 60.918,75
58 201.225,68 189,49 879,26 1.068,75 201.225,68 12.333,92 49.653,58 61.987,50
59 200.346,42 188,66 880,09 1.068,75 200.346,42 12.522,58 50.533,67 63.056,25
60 199.466,33 187,83 880,92 1.068,75 199.466,33 12.710,41 51.414,59 64.125,00
61 198.585,41 187,00 881,75 1.068,75 198.585,41 12.897,41 52.296,34 65.193,75
62 197.703,66 186,17 882,58 1.068,75 197.703,66 13.083,58 53.178,92 66.262,50
63 196.821,08 185,34 883,41 1.068,75 196.821,08 13.268,92 54.062,33 67.331,25
64 195.937,67 184,51 884,24 1.068,75 195.937,67 13.453,43 54.946,57 68.400,00
65 195.053,43 183,68 885,07 1.068,75 195.053,43 13.637,11 55.831,64 69.468,75
66 194.168,36 182,84 885,91 1.068,75 194.168,36 13.819,95 56.717,55 70.537,50
67 193.282,45 182,01 886,74 1.068,75 193.282,45 14.001,96 57.604,29 71.606,25
68 192.395,71 181,17 887,58 1.068,75 192.395,71 14.183,13 58.491,87 72.675,00
69 191.508,13 180,34 888,41 1.068,75 191.508,13 14.363,47 59.380,28 73.743,75
70 190.619,72 179,50 889,25 1.068,75 190.619,72 14.542,97 60.269,53 74.812,50
71 189.730,47 178,66 890,09 1.068,75 189.730,47 14.721,63 61.159,62 75.881,25
72 188.840,38 177,82 890,93 1.068,75 188.840,38 14.899,45 62.050,55 76.950,00
73 187.949,45 176,99 891,76 1.068,75 187.949,45 15.076,44 62.942,31 78.018,75
74 187.057,69 176,15 892,60 1.068,75 187.057,69 15.252,59 63.834,91 79.087,50
75 186.165,09 175,31 893,44 1.068,75 186.165,09 15.427,89 64.728,36 80.156,25
76 185.271,64 174,46 894,29 1.068,75 185.271,64 15.602,36 65.622,64 81.225,00
77 184.377,36 173,62 895,13 1.068,75 184.377,36 15.775,98 66.517,77 82.293,75
78 183.482,23 172,78 895,97 1.068,75 183.482,23 15.948,76 67.413,74 83.362,50
79 182.586,26 171,94 896,81 1.068,75 182.586,26 16.120,69 68.310,56 84.431,25
80 181.689,44 171,09 897,66 1.068,75 181.689,44 16.291,78 69.208,22 85.500,00
81 180.791,78 170,25 898,50 1.068,75 180.791,78 16.462,03 70.106,72 86.568,75
82 179.893,28 169,40 899,35 1.068,75 179.893,28 16.631,43 71.006,07 87.637,50
83 178.993,93 168,55 900,20 1.068,75 178.993,93 16.799,98 71.906,27 88.706,25
84 178.093,73 167,70 901,05 1.068,75 178.093,73 16.967,69 72.807,31 89.775,00
85 177.192,69 166,86 901,89 1.068,75 177.192,69 17.134,54 73.709,21 90.843,75
86 176.290,79 166,01 902,74 1.068,75 176.290,79 17.300,55 74.611,95 91.912,50
87 175.388,05 165,16 903,59 1.068,75 175.388,05 17.465,71 75.515,54 92.981,25
88 174.484,46 164,31 904,44 1.068,75 174.484,46 17.630,01 76.419,99 94.050,00
89 173.580,01 163,45 905,30 1.068,75 173.580,01 17.793,47 77.325,28 95.118,75
90 172.674,72 162,60 906,15 1.068,75 172.674,72 17.956,07 78.231,43 96.187,50
91 171.768,57 161,75 907,00 1.068,75 171.768,57 18.117,82 79.138,43 97.256,25
92 170.861,57 160,89 907,86 1.068,75 170.861,57 18.278,71 80.046,29 98.325,00
93 169.953,71 160,04 908,71 1.068,75 169.953,71 18.438,75 80.955,00 99.393,75
94 169.045,00 159,18 909,57 1.068,75 169.045,00 18.597,94 81.864,56 100.462,50
95 168.135,44 158,33 910,42 1.068,75 168.135,44 18.756,26 82.774,99 101.531,25
96 167.225,01 157,47 911,28 1.068,75 167.225,01 18.913,73 83.686,27 102.600,00
97 166.313,73 156,61 912,14 1.068,75 166.313,73 19.070,35 84.598,40 103.668,75
98 165.401,60 155,75 913,00 1.068,75 165.401,60 19.226,10 85.511,40 104.737,50
99 164.488,60 154,89 913,86 1.068,75 164.488,60 19.380,99 86.425,26 105.806,25
100 163.574,74 154,03 914,72 1.068,75 163.574,74 19.535,03 87.339,97 106.875,00
101 162.660,03 153,17 915,58 1.068,75 162.660,03 19.688,20 88.255,55 107.943,75
102 161.744,45 152,31 916,44 1.068,75 161.744,45 19.840,51 89.171,99 109.012,50
103 160.828,01 151,45 917,30 1.068,75 160.828,01 19.991,95 90.089,30 110.081,25
104 159.910,70 150,58 918,17 1.068,75 159.910,70 20.142,54 91.007,46 111.150,00
105 158.992,54 149,72 919,03 1.068,75 158.992,54 20.292,25 91.926,50 112.218,75
106 158.073,50 148,85 919,90 1.068,75 158.073,50 20.441,11 92.846,39 113.287,50
107 157.153,61 147,99 920,76 1.068,75 157.153,61 20.589,09 93.767,16 114.356,25
108 156.232,84 147,12 921,63 1.068,75 156.232,84 20.736,21 94.688,79 115.425,00
109 155.311,21 146,25 922,50 1.068,75 155.311,21 20.882,46 95.611,29 116.493,75
110 154.388,71 145,38 923,37 1.068,75 154.388,71 21.027,85 96.534,65 117.562,50
111 153.465,35 144,51 924,24 1.068,75 153.465,35 21.172,36 97.458,89 118.631,25
112 152.541,11 143,64 925,11 1.068,75 152.541,11 21.316,00 98.384,00 119.700,00
113 151.616,00 142,77 925,98 1.068,75 151.616,00 21.458,77 99.309,98 120.768,75
114 150.690,02 141,90 926,85 1.068,75 150.690,02 21.600,67 100.236,83 121.837,50
115 149.763,17 141,03 927,72 1.068,75 149.763,17 21.741,70 101.164,55 122.906,25
116 148.835,45 140,15 928,60 1.068,75 148.835,45 21.881,85 102.093,15 123.975,00
117 147.906,85 139,28 929,47 1.068,75 147.906,85 22.021,13 103.022,62 125.043,75
118 146.977,38 138,40 930,35 1.068,75 146.977,38 22.159,54 103.952,96 126.112,50
119 146.047,04 137,53 931,22 1.068,75 146.047,04 22.297,06 104.884,19 127.181,25
120 145.115,81 136,65 932,10 1.068,75 145.115,81 22.433,71 105.816,29 128.250,00
x
ACCEDO Baufinanzierung
  • 1,41%
  • gebundener Sollzins*
  • 1,42%
  • effektiver Jahreszins*
  • 1.127,08€
  • Monatsrate
  • Gesamtzahlung :135.250,00 EUR
  • Tilgungsanteil :107.325,78 EUR
  • Zinsanteil :27.924,22 EUR
  • Restschuld :142.674,22 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 256,67 EUR; Gesamtbetrag: 30.800,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,09 %; Gebundener Sollzins: 1,08 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist ACCEDO AG Wittelsbacherring 49
95444 Bayreuth
Monat kreditsumme Zinslast Tilgungslast Monatsrate Restschuld Zinsen gesamt Tilgung gesamt GESAMT
1 250.000,00 293,75 833,33 1.127,08 249.166,67 293,75 833,33 1.127,08
2 249.166,67 292,77 834,31 1.127,08 249.166,67 586,52 1.667,65 2.254,17
3 248.332,35 291,79 835,29 1.127,08 248.332,35 878,31 2.502,94 3.381,25
4 247.497,06 290,81 836,27 1.127,08 247.497,06 1.169,12 3.339,21 4.508,33
5 246.660,79 289,83 837,26 1.127,08 246.660,79 1.458,95 4.176,47 5.635,42
6 245.823,53 288,84 838,24 1.127,08 245.823,53 1.747,79 5.014,71 6.762,50
7 244.985,29 287,86 839,23 1.127,08 244.985,29 2.035,65 5.853,94 7.889,58
8 244.146,06 286,87 840,21 1.127,08 244.146,06 2.322,52 6.694,15 9.016,67
9 243.305,85 285,88 841,20 1.127,08 243.305,85 2.608,40 7.535,35 10.143,75
10 242.464,65 284,90 842,19 1.127,08 242.464,65 2.893,30 8.377,53 11.270,83
11 241.622,47 283,91 843,18 1.127,08 241.622,47 3.177,21 9.220,71 12.397,92
12 240.779,29 282,92 844,17 1.127,08 240.779,29 3.460,12 10.064,88 13.525,00
13 239.935,12 281,92 845,16 1.127,08 239.935,12 3.742,04 10.910,04 14.652,08
14 239.089,96 280,93 846,15 1.127,08 239.089,96 4.022,98 11.756,19 15.779,17
15 238.243,81 279,94 847,15 1.127,08 238.243,81 4.302,91 12.603,34 16.906,25
16 237.396,66 278,94 848,14 1.127,08 237.396,66 4.581,85 13.451,48 18.033,33
17 236.548,52 277,94 849,14 1.127,08 236.548,52 4.859,80 14.300,62 19.160,42
18 235.699,38 276,95 850,14 1.127,08 235.699,38 5.136,74 15.150,76 20.287,50
19 234.849,24 275,95 851,14 1.127,08 234.849,24 5.412,69 16.001,89 21.414,58
20 233.998,11 274,95 852,14 1.127,08 233.998,11 5.687,64 16.854,03 22.541,67
21 233.145,97 273,95 853,14 1.127,08 233.145,97 5.961,59 17.707,16 23.668,75
22 232.292,84 272,94 854,14 1.127,08 232.292,84 6.234,53 18.561,30 24.795,83
23 231.438,70 271,94 855,14 1.127,08 231.438,70 6.506,47 19.416,45 25.922,92
24 230.583,55 270,94 856,15 1.127,08 230.583,55 6.777,41 20.272,59 27.050,00
25 229.727,41 269,93 857,15 1.127,08 229.727,41 7.047,34 21.129,75 28.177,08
26 228.870,25 268,92 858,16 1.127,08 228.870,25 7.316,26 21.987,91 29.304,17
27 228.012,09 267,91 859,17 1.127,08 228.012,09 7.584,17 22.847,08 30.431,25
28 227.152,92 266,90 860,18 1.127,08 227.152,92 7.851,08 23.707,26 31.558,33
29 226.292,74 265,89 861,19 1.127,08 226.292,74 8.116,97 24.568,44 32.685,42
30 225.431,56 264,88 862,20 1.127,08 225.431,56 8.381,85 25.430,65 33.812,50
31 224.569,35 263,87 863,21 1.127,08 224.569,35 8.645,72 26.293,86 34.939,58
32 223.706,14 262,85 864,23 1.127,08 223.706,14 8.908,58 27.158,09 36.066,67
33 222.841,91 261,84 865,24 1.127,08 222.841,91 9.170,42 28.023,33 37.193,75
34 221.976,67 260,82 866,26 1.127,08 221.976,67 9.431,24 28.889,59 38.320,83
35 221.110,41 259,80 867,28 1.127,08 221.110,41 9.691,04 29.756,87 39.447,92
36 220.243,13 258,79 868,30 1.127,08 220.243,13 9.949,83 30.625,17 40.575,00
37 219.374,83 257,77 869,32 1.127,08 219.374,83 10.207,60 31.494,49 41.702,08
38 218.505,51 256,74 870,34 1.127,08 218.505,51 10.464,34 32.364,83 42.829,17
39 217.635,17 255,72 871,36 1.127,08 217.635,17 10.720,06 33.236,19 43.956,25
40 216.763,81 254,70 872,39 1.127,08 216.763,81 10.974,76 34.108,58 45.083,33
41 215.891,42 253,67 873,41 1.127,08 215.891,42 11.228,43 34.981,99 46.210,42
42 215.018,01 252,65 874,44 1.127,08 215.018,01 11.481,08 35.856,42 47.337,50
43 214.143,58 251,62 875,46 1.127,08 214.143,58 11.732,70 36.731,89 48.464,58
44 213.268,11 250,59 876,49 1.127,08 213.268,11 11.983,29 37.608,38 49.591,67
45 212.391,62 249,56 877,52 1.127,08 212.391,62 12.232,85 38.485,90 50.718,75
46 211.514,10 248,53 878,55 1.127,08 211.514,10 12.481,37 39.364,46 51.845,83
47 210.635,54 247,50 879,59 1.127,08 210.635,54 12.728,87 40.244,05 52.972,92
48 209.755,95 246,46 880,62 1.127,08 209.755,95 12.975,33 41.124,67 54.100,00
49 208.875,33 245,43 881,65 1.127,08 208.875,33 13.220,76 42.006,32 55.227,08
50 207.993,68 244,39 882,69 1.127,08 207.993,68 13.465,16 42.889,01 56.354,17
51 207.110,99 243,36 883,73 1.127,08 207.110,99 13.708,51 43.772,74 57.481,25
52 206.227,26 242,32 884,77 1.127,08 206.227,26 13.950,83 44.657,50 58.608,33
53 205.342,50 241,28 885,81 1.127,08 205.342,50 14.192,11 45.543,31 59.735,42
54 204.456,69 240,24 886,85 1.127,08 204.456,69 14.432,34 46.430,16 60.862,50
55 203.569,84 239,19 887,89 1.127,08 203.569,84 14.671,54 47.318,05 61.989,58
56 202.681,95 238,15 888,93 1.127,08 202.681,95 14.909,69 48.206,98 63.116,67
57 201.793,02 237,11 889,98 1.127,08 201.793,02 15.146,80 49.096,95 64.243,75
58 200.903,05 236,06 891,02 1.127,08 200.903,05 15.382,86 49.987,98 65.370,83
59 200.012,02 235,01 892,07 1.127,08 200.012,02 15.617,87 50.880,05 66.497,92
60 199.119,95 233,97 893,12 1.127,08 199.119,95 15.851,84 51.773,16 67.625,00
61 198.226,84 232,92 894,17 1.127,08 198.226,84 16.084,75 52.667,33 68.752,08
62 197.332,67 231,87 895,22 1.127,08 197.332,67 16.316,62 53.562,55 69.879,17
63 196.437,45 230,81 896,27 1.127,08 196.437,45 16.547,43 54.458,82 71.006,25
64 195.541,18 229,76 897,32 1.127,08 195.541,18 16.777,19 55.356,14 72.133,33
65 194.643,86 228,71 898,38 1.127,08 194.643,86 17.005,90 56.254,52 73.260,42
66 193.745,48 227,65 899,43 1.127,08 193.745,48 17.233,55 57.153,95 74.387,50
67 192.846,05 226,59 900,49 1.127,08 192.846,05 17.460,15 58.054,44 75.514,58
68 191.945,56 225,54 901,55 1.127,08 191.945,56 17.685,68 58.955,99 76.641,67
69 191.044,01 224,48 902,61 1.127,08 191.044,01 17.910,16 59.858,59 77.768,75
70 190.141,41 223,42 903,67 1.127,08 190.141,41 18.133,57 60.762,26 78.895,83
71 189.237,74 222,35 904,73 1.127,08 189.237,74 18.355,93 61.666,99 80.022,92
72 188.333,01 221,29 905,79 1.127,08 188.333,01 18.577,22 62.572,78 81.150,00
73 187.427,22 220,23 906,86 1.127,08 187.427,22 18.797,45 63.479,64 82.277,08
74 186.520,36 219,16 907,92 1.127,08 186.520,36 19.016,61 64.387,56 83.404,17
75 185.612,44 218,09 908,99 1.127,08 185.612,44 19.234,70 65.296,55 84.531,25
76 184.703,45 217,03 910,06 1.127,08 184.703,45 19.451,73 66.206,60 85.658,33
77 183.793,40 215,96 911,13 1.127,08 183.793,40 19.667,69 67.117,73 86.785,42
78 182.882,27 214,89 912,20 1.127,08 182.882,27 19.882,57 68.029,93 87.912,50
79 181.970,07 213,81 913,27 1.127,08 181.970,07 20.096,39 68.943,20 89.039,58
80 181.056,80 212,74 914,34 1.127,08 181.056,80 20.309,13 69.857,54 90.166,67
81 180.142,46 211,67 915,42 1.127,08 180.142,46 20.520,80 70.772,95 91.293,75
82 179.227,05 210,59 916,49 1.127,08 179.227,05 20.731,39 71.689,44 92.420,83
83 178.310,56 209,51 917,57 1.127,08 178.310,56 20.940,90 72.607,01 93.547,92
84 177.392,99 208,44 918,65 1.127,08 177.392,99 21.149,34 73.525,66 94.675,00
85 176.474,34 207,36 919,73 1.127,08 176.474,34 21.356,70 74.445,39 95.802,08
86 175.554,61 206,28 920,81 1.127,08 175.554,61 21.562,97 75.366,19 96.929,17
87 174.633,81 205,19 921,89 1.127,08 174.633,81 21.768,17 76.288,08 98.056,25
88 173.711,92 204,11 922,97 1.127,08 173.711,92 21.972,28 77.211,05 99.183,33
89 172.788,95 203,03 924,06 1.127,08 172.788,95 22.175,31 78.135,11 100.310,42
90 171.864,89 201,94 925,14 1.127,08 171.864,89 22.377,25 79.060,25 101.437,50
91 170.939,75 200,85 926,23 1.127,08 170.939,75 22.578,10 79.986,48 102.564,58
92 170.013,52 199,77 927,32 1.127,08 170.013,52 22.777,87 80.913,80 103.691,67
93 169.086,20 198,68 928,41 1.127,08 169.086,20 22.976,55 81.842,20 104.818,75
94 168.157,80 197,59 929,50 1.127,08 168.157,80 23.174,13 82.771,70 105.945,83
95 167.228,30 196,49 930,59 1.127,08 167.228,30 23.370,62 83.702,29 107.072,92
96 166.297,71 195,40 931,68 1.127,08 166.297,71 23.566,02 84.633,98 108.200,00
97 165.366,02 194,31 932,78 1.127,08 165.366,02 23.760,33 85.566,75 109.327,08
98 164.433,25 193,21 933,87 1.127,08 164.433,25 23.953,54 86.500,63 110.454,17
99 163.499,37 192,11 934,97 1.127,08 163.499,37 24.145,65 87.435,60 111.581,25
100 162.564,40 191,01 936,07 1.127,08 162.564,40 24.336,66 88.371,67 112.708,33
101 161.628,33 189,91 937,17 1.127,08 161.628,33 24.526,58 89.308,84 113.835,42
102 160.691,16 188,81 938,27 1.127,08 160.691,16 24.715,39 90.247,11 114.962,50
103 159.752,89 187,71 939,37 1.127,08 159.752,89 24.903,10 91.186,49 116.089,58
104 158.813,51 186,61 940,48 1.127,08 158.813,51 25.089,70 92.126,96 117.216,67
105 157.873,04 185,50 941,58 1.127,08 157.873,04 25.275,20 93.068,55 118.343,75
106 156.931,45 184,39 942,69 1.127,08 156.931,45 25.459,60 94.011,23 119.470,83
107 155.988,77 183,29 943,80 1.127,08 155.988,77 25.642,89 94.955,03 120.597,92
108 155.044,97 182,18 944,91 1.127,08 155.044,97 25.825,06 95.899,94 121.725,00
109 154.100,06 181,07 946,02 1.127,08 154.100,06 26.006,13 96.845,95 122.852,08
110 153.154,05 179,96 947,13 1.127,08 153.154,05 26.186,09 97.793,08 123.979,17
111 152.206,92 178,84 948,24 1.127,08 152.206,92 26.364,93 98.741,32 125.106,25
112 151.258,68 177,73 949,35 1.127,08 151.258,68 26.542,66 99.690,67 126.233,33
113 150.309,33 176,61 950,47 1.127,08 150.309,33 26.719,27 100.641,14 127.360,42
114 149.358,86 175,50 951,59 1.127,08 149.358,86 26.894,77 101.592,73 128.487,50
115 148.407,27 174,38 952,70 1.127,08 148.407,27 27.069,15 102.545,44 129.614,58
116 147.454,56 173,26 953,82 1.127,08 147.454,56 27.242,41 103.499,26 130.741,67
117 146.500,74 172,14 954,94 1.127,08 146.500,74 27.414,55 104.454,20 131.868,75
118 145.545,80 171,02 956,07 1.127,08 145.545,80 27.585,56 105.410,27 132.995,83
119 144.589,73 169,89 957,19 1.127,08 144.589,73 27.755,45 106.367,46 134.122,92
120 143.632,54 168,77 958,32 1.127,08 143.632,54 27.924,22 107.325,78 135.250,00
x
Bon-Kredit Immobilienkredit
  • 4,23%
  • gebundener Sollzins*
  • 4,35%
  • effektiver Jahreszins*
  • 1.714,58€
  • Monatsrate
  • Gesamtzahlung :205.750,00 EUR
  • Tilgungsanteil :124.207,87 EUR
  • Zinsanteil :81.542,13 EUR
  • Restschuld :125.792,13 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 10.000,00 EUR; Kreditrate: 91,50 EUR; Gesamtbetrag: 6.588,00 EUR; Anzahl Kreditraten: 72; Laufzeit: 72 Monate; Effektiver Jahreszins: 8,29 %; Gebundener Sollzins: 7,98 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Master Media Group AG Haldenstrasse 15
8266 Steckborn
Schweiz
Monat kreditsumme Zinslast Tilgungslast Monatsrate Restschuld Zinsen gesamt Tilgung gesamt GESAMT
1 250.000,00 881,25 833,33 1.714,58 249.166,67 881,25 833,33 1.714,58
2 249.166,67 878,31 836,27 1.714,58 249.166,67 1.759,56 1.669,60 3.429,17
3 248.330,40 875,36 839,22 1.714,58 248.330,40 2.634,93 2.508,82 5.143,75
4 247.491,18 872,41 842,18 1.714,58 247.491,18 3.507,33 3.351,00 6.858,33
5 246.649,00 869,44 845,15 1.714,58 246.649,00 4.376,77 4.196,15 8.572,92
6 245.803,85 866,46 848,12 1.714,58 245.803,85 5.243,23 5.044,27 10.287,50
7 244.955,73 863,47 851,11 1.714,58 244.955,73 6.106,70 5.895,38 12.002,08
8 244.104,62 860,47 854,11 1.714,58 244.104,62 6.967,17 6.749,50 13.716,67
9 243.250,50 857,46 857,13 1.714,58 243.250,50 7.824,63 7.606,62 15.431,25
10 242.393,38 854,44 860,15 1.714,58 242.393,38 8.679,06 8.466,77 17.145,83
11 241.533,23 851,40 863,18 1.714,58 241.533,23 9.530,47 9.329,95 18.860,42
12 240.670,05 848,36 866,22 1.714,58 240.670,05 10.378,83 10.196,17 20.575,00
13 239.803,83 845,31 869,27 1.714,58 239.803,83 11.224,14 11.065,45 22.289,58
14 238.934,55 842,24 872,34 1.714,58 238.934,55 12.066,38 11.937,79 24.004,17
15 238.062,21 839,17 875,41 1.714,58 238.062,21 12.905,55 12.813,20 25.718,75
16 237.186,80 836,08 878,50 1.714,58 237.186,80 13.741,63 13.691,70 27.433,33
17 236.308,30 832,99 881,60 1.714,58 236.308,30 14.574,62 14.573,30 29.147,92
18 235.426,70 829,88 884,70 1.714,58 235.426,70 15.404,50 15.458,00 30.862,50
19 234.542,00 826,76 887,82 1.714,58 234.542,00 16.231,26 16.345,82 32.577,08
20 233.654,18 823,63 890,95 1.714,58 233.654,18 17.054,89 17.236,77 34.291,67
21 232.763,23 820,49 894,09 1.714,58 232.763,23 17.875,38 18.130,87 36.006,25
22 231.869,13 817,34 897,24 1.714,58 231.869,13 18.692,72 19.028,11 37.720,83
23 230.971,89 814,18 900,41 1.714,58 230.971,89 19.506,90 19.928,52 39.435,42
24 230.071,48 811,00 903,58 1.714,58 230.071,48 20.317,90 20.832,10 41.150,00
25 229.167,90 807,82 906,77 1.714,58 229.167,90 21.125,72 21.738,87 42.864,58
26 228.261,13 804,62 909,96 1.714,58 228.261,13 21.930,34 22.648,83 44.579,17
27 227.351,17 801,41 913,17 1.714,58 227.351,17 22.731,75 23.562,00 46.293,75
28 226.438,00 798,19 916,39 1.714,58 226.438,00 23.529,94 24.478,39 48.008,33
29 225.521,61 794,96 919,62 1.714,58 225.521,61 24.324,91 25.398,01 49.722,92
30 224.601,99 791,72 922,86 1.714,58 224.601,99 25.116,63 26.320,87 51.437,50
31 223.679,13 788,47 926,11 1.714,58 223.679,13 25.905,10 27.246,99 53.152,08
32 222.753,01 785,20 929,38 1.714,58 222.753,01 26.690,30 28.176,36 54.866,67
33 221.823,64 781,93 932,66 1.714,58 221.823,64 27.472,23 29.109,02 56.581,25
34 220.890,98 778,64 935,94 1.714,58 220.890,98 28.250,87 30.044,96 58.295,83
35 219.955,04 775,34 939,24 1.714,58 219.955,04 29.026,21 30.984,20 60.010,42
36 219.015,80 772,03 942,55 1.714,58 219.015,80 29.798,24 31.926,76 61.725,00
37 218.073,24 768,71 945,88 1.714,58 218.073,24 30.566,95 32.872,63 63.439,58
38 217.127,37 765,37 949,21 1.714,58 217.127,37 31.332,33 33.821,84 65.154,17
39 216.178,16 762,03 952,56 1.714,58 216.178,16 32.094,35 34.774,40 66.868,75
40 215.225,60 758,67 955,91 1.714,58 215.225,60 32.853,02 35.730,31 68.583,33
41 214.269,69 755,30 959,28 1.714,58 214.269,69 33.608,32 36.689,59 70.297,92
42 213.310,41 751,92 962,66 1.714,58 213.310,41 34.360,24 37.652,26 72.012,50
43 212.347,74 748,53 966,06 1.714,58 212.347,74 35.108,77 38.618,31 73.727,08
44 211.381,69 745,12 969,46 1.714,58 211.381,69 35.853,89 39.587,78 75.441,67
45 210.412,22 741,70 972,88 1.714,58 210.412,22 36.595,59 40.560,66 77.156,25
46 209.439,34 738,27 976,31 1.714,58 209.439,34 37.333,87 41.536,97 78.870,83
47 208.463,03 734,83 979,75 1.714,58 208.463,03 38.068,70 42.516,72 80.585,42
48 207.483,28 731,38 983,20 1.714,58 207.483,28 38.800,08 43.499,92 82.300,00
49 206.500,08 727,91 986,67 1.714,58 206.500,08 39.527,99 44.486,59 84.014,58
50 205.513,41 724,43 990,15 1.714,58 205.513,41 40.252,42 45.476,74 85.729,17
51 204.523,26 720,94 993,64 1.714,58 204.523,26 40.973,37 46.470,38 87.443,75
52 203.529,62 717,44 997,14 1.714,58 203.529,62 41.690,81 47.467,52 89.158,33
53 202.532,48 713,93 1.000,66 1.714,58 202.532,48 42.404,74 48.468,18 90.872,92
54 201.531,82 710,40 1.004,18 1.714,58 201.531,82 43.115,14 49.472,36 92.587,50
55 200.527,64 706,86 1.007,72 1.714,58 200.527,64 43.822,00 50.480,09 94.302,08
56 199.519,91 703,31 1.011,28 1.714,58 199.519,91 44.525,31 51.491,36 96.016,67
57 198.508,64 699,74 1.014,84 1.714,58 198.508,64 45.225,05 52.506,20 97.731,25
58 197.493,80 696,17 1.018,42 1.714,58 197.493,80 45.921,21 53.524,62 99.445,83
59 196.475,38 692,58 1.022,01 1.714,58 196.475,38 46.613,79 54.546,63 101.160,42
60 195.453,37 688,97 1.025,61 1.714,58 195.453,37 47.302,76 55.572,24 102.875,00
61 194.427,76 685,36 1.029,23 1.714,58 194.427,76 47.988,12 56.601,46 104.589,58
62 193.398,54 681,73 1.032,85 1.714,58 193.398,54 48.669,85 57.634,32 106.304,17
63 192.365,68 678,09 1.036,49 1.714,58