Kreditrechner.com

Sie befinden sich hier: Startseite / Baufinanzierung

Baufinanzierungsrechner 01/2020

Unser Tipp

Zinsrabatt-Aktion:
Baufinanzierung + Gehaltskonto = -0,10 % Zinsrabatt für ING-Darlehen im Neugeschäft, wenn der Kunde ein bestehendes Gehaltskonto bei der ING hat oder gleichzeitig ein neues Gehaltskonto eröffnet.
Alle Aktionsbedingungen finden Sie hier.

EUR
EUR

erweiterte Optionen ↓↑

  • Volltilgung
  • 100% Finanzierung
  • 110% Finanzierung
  • verlängerter Widerruf
  • Ratenstundung möglich
  • Sondertilgungen
  • Versicherung möglich
  • Filialbesuch möglich
  • Video-Ident
Jetzt berechnen
[maskenimages]
DTW Baufinanzierung
  • 0,74%
  • gebundener Sollzins*
  • 0,74%
  • effektiver Jahreszins*
  • 987,50€
  • Monatsrate
  • Gesamtzahlung :177.750,00 EUR
  • Tilgungsanteil :158.590,11 EUR
  • Zinsanteil :19.159,89 EUR
  • Restschuld :91.409,89 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 573,33 EUR; Gesamtbetrag: 68.800,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,44 %; Gebundener Sollzins: 0,44 %; 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
1 250.000,00 154,17 833,33 987,50 249.166,67 154,17 833,33 987,50
2 249.166,67 153,65 833,85 987,50 249.166,67 307,82 1.667,18 1.975,00
3 248.332,82 153,14 834,36 987,50 248.332,82 460,96 2.501,54 2.962,50
4 247.498,46 152,62 834,88 987,50 247.498,46 613,58 3.336,42 3.950,00
5 246.663,58 152,11 835,39 987,50 246.663,58 765,69 4.171,81 4.937,50
6 245.828,19 151,59 835,91 987,50 245.828,19 917,29 5.007,71 5.925,00
7 244.992,29 151,08 836,42 987,50 244.992,29 1.068,36 5.844,14 6.912,50
8 244.155,86 150,56 836,94 987,50 244.155,86 1.218,93 6.681,07 7.900,00
9 243.318,93 150,05 837,45 987,50 243.318,93 1.368,97 7.518,53 8.887,50
10 242.481,47 149,53 837,97 987,50 242.481,47 1.518,50 8.356,50 9.875,00
11 241.643,50 149,01 838,49 987,50 241.643,50 1.667,52 9.194,98 10.862,50
12 240.805,02 148,50 839,00 987,50 240.805,02 1.816,01 10.033,99 11.850,00
13 239.966,01 147,98 839,52 987,50 239.966,01 1.963,99 10.873,51 12.837,50
14 239.126,49 147,46 840,04 987,50 239.126,49 2.111,45 11.713,55 13.825,00
15 238.286,45 146,94 840,56 987,50 238.286,45 2.258,40 12.554,10 14.812,50
16 237.445,90 146,42 841,08 987,50 237.445,90 2.404,82 13.395,18 15.800,00
17 236.604,82 145,91 841,59 987,50 236.604,82 2.550,73 14.236,77 16.787,50
18 235.763,23 145,39 842,11 987,50 235.763,23 2.696,12 15.078,88 17.775,00
19 234.921,12 144,87 842,63 987,50 234.921,12 2.840,98 15.921,52 18.762,50
20 234.078,48 144,35 843,15 987,50 234.078,48 2.985,33 16.764,67 19.750,00
21 233.235,33 143,83 843,67 987,50 233.235,33 3.129,16 17.608,34 20.737,50
22 232.391,66 143,31 844,19 987,50 232.391,66 3.272,47 18.452,53 21.725,00
23 231.547,47 142,79 844,71 987,50 231.547,47 3.415,26 19.297,24 22.712,50
24 230.702,76 142,27 845,23 987,50 230.702,76 3.557,52 20.142,48 23.700,00
25 229.857,52 141,75 845,75 987,50 229.857,52 3.699,27 20.988,23 24.687,50
26 229.011,77 141,22 846,28 987,50 229.011,77 3.840,49 21.834,51 25.675,00
27 228.165,49 140,70 846,80 987,50 228.165,49 3.981,19 22.681,31 26.662,50
28 227.318,69 140,18 847,32 987,50 227.318,69 4.121,37 23.528,63 27.650,00
29 226.471,37 139,66 847,84 987,50 226.471,37 4.261,03 24.376,47 28.637,50
30 225.623,53 139,13 848,37 987,50 225.623,53 4.400,17 25.224,83 29.625,00
31 224.775,17 138,61 848,89 987,50 224.775,17 4.538,78 26.073,72 30.612,50
32 223.926,28 138,09 849,41 987,50 223.926,28 4.676,87 26.923,13 31.600,00
33 223.076,87 137,56 849,94 987,50 223.076,87 4.814,43 27.773,07 32.587,50
34 222.226,93 137,04 850,46 987,50 222.226,93 4.951,47 28.623,53 33.575,00
35 221.376,47 136,52 850,98 987,50 221.376,47 5.087,99 29.474,51 34.562,50
36 220.525,49 135,99 851,51 987,50 220.525,49 5.223,98 30.326,02 35.550,00
37 219.673,98 135,47 852,03 987,50 219.673,98 5.359,44 31.178,06 36.537,50
38 218.821,94 134,94 852,56 987,50 218.821,94 5.494,38 32.030,62 37.525,00
39 217.969,38 134,41 853,09 987,50 217.969,38 5.628,80 32.883,70 38.512,50
40 217.116,30 133,89 853,61 987,50 217.116,30 5.762,68 33.737,32 39.500,00
41 216.262,68 133,36 854,14 987,50 216.262,68 5.896,05 34.591,45 40.487,50
42 215.408,55 132,84 854,66 987,50 215.408,55 6.028,88 35.446,12 41.475,00
43 214.553,88 132,31 855,19 987,50 214.553,88 6.161,19 36.301,31 42.462,50
44 213.698,69 131,78 855,72 987,50 213.698,69 6.292,97 37.157,03 43.450,00
45 212.842,97 131,25 856,25 987,50 212.842,97 6.424,22 38.013,28 44.437,50
46 211.986,72 130,73 856,77 987,50 211.986,72 6.554,95 38.870,05 45.425,00
47 211.129,95 130,20 857,30 987,50 211.129,95 6.685,15 39.727,35 46.412,50
48 210.272,65 129,67 857,83 987,50 210.272,65 6.814,81 40.585,19 47.400,00
49 209.414,81 129,14 858,36 987,50 209.414,81 6.943,95 41.443,55 48.387,50
50 208.556,45 128,61 858,89 987,50 208.556,45 7.072,56 42.302,44 49.375,00
51 207.697,56 128,08 859,42 987,50 207.697,56 7.200,64 43.161,86 50.362,50
52 206.838,14 127,55 859,95 987,50 206.838,14 7.328,19 44.021,81 51.350,00
53 205.978,19 127,02 860,48 987,50 205.978,19 7.455,21 44.882,29 52.337,50
54 205.117,71 126,49 861,01 987,50 205.117,71 7.581,70 45.743,30 53.325,00
55 204.256,70 125,96 861,54 987,50 204.256,70 7.707,66 46.604,84 54.312,50
56 203.395,16 125,43 862,07 987,50 203.395,16 7.833,09 47.466,91 55.300,00
57 202.533,09 124,90 862,60 987,50 202.533,09 7.957,98 48.329,52 56.287,50
58 201.670,48 124,36 863,14 987,50 201.670,48 8.082,35 49.192,65 57.275,00
59 200.807,35 123,83 863,67 987,50 200.807,35 8.206,18 50.056,32 58.262,50
60 199.943,68 123,30 864,20 987,50 199.943,68 8.329,48 50.920,52 59.250,00
61 199.079,48 122,77 864,73 987,50 199.079,48 8.452,24 51.785,26 60.237,50
62 198.214,74 122,23 865,27 987,50 198.214,74 8.574,47 52.650,53 61.225,00
63 197.349,47 121,70 865,80 987,50 197.349,47 8.696,17 53.516,33 62.212,50
64 196.483,67 121,16 866,34 987,50 196.483,67 8.817,34 54.382,66 63.200,00
65 195.617,34 120,63 866,87 987,50 195.617,34 8.937,97 55.249,53 64.187,50
66 194.750,47 120,10 867,40 987,50 194.750,47 9.058,07 56.116,93 65.175,00
67 193.883,07 119,56 867,94 987,50 193.883,07 9.177,63 56.984,87 66.162,50
68 193.015,13 119,03 868,47 987,50 193.015,13 9.296,65 57.853,35 67.150,00
69 192.146,65 118,49 869,01 987,50 192.146,65 9.415,14 58.722,36 68.137,50
70 191.277,64 117,95 869,55 987,50 191.277,64 9.533,10 59.591,90 69.125,00
71 190.408,10 117,42 870,08 987,50 190.408,10 9.650,52 60.461,98 70.112,50
72 189.538,02 116,88 870,62 987,50 189.538,02 9.767,40 61.332,60 71.100,00
73 188.667,40 116,34 871,16 987,50 188.667,40 9.883,74 62.203,76 72.087,50
74 187.796,24 115,81 871,69 987,50 187.796,24 9.999,55 63.075,45 73.075,00
75 186.924,55 115,27 872,23 987,50 186.924,55 10.114,82 63.947,68 74.062,50
76 186.052,32 114,73 872,77 987,50 186.052,32 10.229,55 64.820,45 75.050,00
77 185.179,55 114,19 873,31 987,50 185.179,55 10.343,75 65.693,75 76.037,50
78 184.306,25 113,66 873,84 987,50 184.306,25 10.457,40 66.567,60 77.025,00
79 183.432,40 113,12 874,38 987,50 183.432,40 10.570,52 67.441,98 78.012,50
80 182.558,02 112,58 874,92 987,50 182.558,02 10.683,10 68.316,90 79.000,00
81 181.683,10 112,04 875,46 987,50 181.683,10 10.795,13 69.192,37 79.987,50
82 180.807,63 111,50 876,00 987,50 180.807,63 10.906,63 70.068,37 80.975,00
83 179.931,63 110,96 876,54 987,50 179.931,63 11.017,59 70.944,91 81.962,50
84 179.055,09 110,42 877,08 987,50 179.055,09 11.128,01 71.821,99 82.950,00
85 178.178,01 109,88 877,62 987,50 178.178,01 11.237,88 72.699,62 83.937,50
86 177.300,38 109,34 878,16 987,50 177.300,38 11.347,22 73.577,78 84.925,00
87 176.422,22 108,79 878,71 987,50 176.422,22 11.456,01 74.456,49 85.912,50
88 175.543,51 108,25 879,25 987,50 175.543,51 11.564,26 75.335,74 86.900,00
89 174.664,26 107,71 879,79 987,50 174.664,26 11.671,97 76.215,53 87.887,50
90 173.784,47 107,17 880,33 987,50 173.784,47 11.779,14 77.095,86 88.875,00
91 172.904,14 106,62 880,88 987,50 172.904,14 11.885,77 77.976,73 89.862,50
92 172.023,27 106,08 881,42 987,50 172.023,27 11.991,85 78.858,15 90.850,00
93 171.141,85 105,54 881,96 987,50 171.141,85 12.097,38 79.740,12 91.837,50
94 170.259,88 104,99 882,51 987,50 170.259,88 12.202,38 80.622,62 92.825,00
95 169.377,38 104,45 883,05 987,50 169.377,38 12.306,83 81.505,67 93.812,50
96 168.494,33 103,90 883,60 987,50 168.494,33 12.410,73 82.389,27 94.800,00
97 167.610,73 103,36 884,14 987,50 167.610,73 12.514,09 83.273,41 95.787,50
98 166.726,59 102,81 884,69 987,50 166.726,59 12.616,91 84.158,09 96.775,00
99 165.841,91 102,27 885,23 987,50 165.841,91 12.719,18 85.043,32 97.762,50
100 164.956,68 101,72 885,78 987,50 164.956,68 12.820,90 85.929,10 98.750,00
101 164.070,90 101,18 886,32 987,50 164.070,90 12.922,08 86.815,42 99.737,50
102 163.184,58 100,63 886,87 987,50 163.184,58 13.022,71 87.702,29 100.725,00
103 162.297,71 100,08 887,42 987,50 162.297,71 13.122,79 88.589,71 101.712,50
104 161.410,29 99,54 887,96 987,50 161.410,29 13.222,33 89.477,67 102.700,00
105 160.522,33 98,99 888,51 987,50 160.522,33 13.321,32 90.366,18 103.687,50
106 159.633,82 98,44 889,06 987,50 159.633,82 13.419,76 91.255,24 104.675,00
107 158.744,76 97,89 889,61 987,50 158.744,76 13.517,65 92.144,85 105.662,50
108 157.855,15 97,34 890,16 987,50 157.855,15 13.614,99 93.035,01 106.650,00
109 156.964,99 96,80 890,70 987,50 156.964,99 13.711,79 93.925,71 107.637,50
110 156.074,29 96,25 891,25 987,50 156.074,29 13.808,03 94.816,97 108.625,00
111 155.183,03 95,70 891,80 987,50 155.183,03 13.903,73 95.708,77 109.612,50
112 154.291,23 95,15 892,35 987,50 154.291,23 13.998,88 96.601,12 110.600,00
113 153.398,88 94,60 892,90 987,50 153.398,88 14.093,47 97.494,03 111.587,50
114 152.505,97 94,05 893,45 987,50 152.505,97 14.187,52 98.387,48 112.575,00
115 151.612,52 93,49 894,01 987,50 151.612,52 14.281,01 99.281,49 113.562,50
116 150.718,51 92,94 894,56 987,50 150.718,51 14.373,95 100.176,05 114.550,00
117 149.823,95 92,39 895,11 987,50 149.823,95 14.466,35 101.071,15 115.537,50
118 148.928,85 91,84 895,66 987,50 148.928,85 14.558,19 101.966,81 116.525,00
119 148.033,19 91,29 896,21 987,50 148.033,19 14.649,47 102.863,03 117.512,50
120 147.136,97 90,73 896,77 987,50 147.136,97 14.740,21 103.759,79 118.500,00
121 146.240,21 90,18 897,32 987,50 146.240,21 14.830,39 104.657,11 119.487,50
122 145.342,89 89,63 897,87 987,50 145.342,89 14.920,02 105.554,98 120.475,00
123 144.445,02 89,07 898,43 987,50 144.445,02 15.009,09 106.453,41 121.462,50
124 143.546,59 88,52 898,98 987,50 143.546,59 15.097,61 107.352,39 122.450,00
125 142.647,61 87,97 899,53 987,50 142.647,61 15.185,58 108.251,92 123.437,50
126 141.748,08 87,41 900,09 987,50 141.748,08 15.272,99 109.152,01 124.425,00
127 140.847,99 86,86 900,64 987,50 140.847,99 15.359,85 110.052,65 125.412,50
128 139.947,35 86,30 901,20 987,50 139.947,35 15.446,15 110.953,85 126.400,00
129 139.046,15 85,75 901,75 987,50 139.046,15 15.531,89 111.855,61 127.387,50
130 138.144,39 85,19 902,31 987,50 138.144,39 15.617,08 112.757,92 128.375,00
131 137.242,08 84,63 902,87 987,50 137.242,08 15.701,71 113.660,79 129.362,50
132 136.339,21 84,08 903,42 987,50 136.339,21 15.785,79 114.564,21 130.350,00
133 135.435,79 83,52 903,98 987,50 135.435,79 15.869,31 115.468,19 131.337,50
134 134.531,81 82,96 904,54 987,50 134.531,81 15.952,27 116.372,73 132.325,00
135 133.627,27 82,40 905,10 987,50 133.627,27 16.034,67 117.277,83 133.312,50
136 132.722,17 81,85 905,65 987,50 132.722,17 16.116,52 118.183,48 134.300,00
137 131.816,52 81,29 906,21 987,50 131.816,52 16.197,80 119.089,70 135.287,50
138 130.910,30 80,73 906,77 987,50 130.910,30 16.278,53 119.996,47 136.275,00
139 130.003,53 80,17 907,33 987,50 130.003,53 16.358,70 120.903,80 137.262,50
140 129.096,20 79,61 907,89 987,50 129.096,20 16.438,31 121.811,69 138.250,00
141 128.188,31 79,05 908,45 987,50 128.188,31 16.517,36 122.720,14 139.237,50
142 127.279,86 78,49 909,01 987,50 127.279,86 16.595,85 123.629,15 140.225,00
143 126.370,85 77,93 909,57 987,50 126.370,85 16.673,78 124.538,72 141.212,50
144 125.461,28 77,37 910,13 987,50 125.461,28 16.751,15 125.448,85 142.200,00
145 124.551,15 76,81 910,69 987,50 124.551,15 16.827,95 126.359,55 143.187,50
146 123.640,45 76,24 911,26 987,50 123.640,45 16.904,20 127.270,80 144.175,00
147 122.729,20 75,68 911,82 987,50 122.729,20 16.979,88 128.182,62 145.162,50
148 121.817,38 75,12 912,38 987,50 121.817,38 17.055,00 129.095,00 146.150,00
149 120.905,00 74,56 912,94 987,50 120.905,00 17.129,56 130.007,94 147.137,50
150 119.992,06 74,00 913,50 987,50 119.992,06 17.203,55 130.921,45 148.125,00
151 119.078,55 73,43 914,07 987,50 119.078,55 17.276,99 131.835,51 149.112,50
152 118.164,49 72,87 914,63 987,50 118.164,49 17.349,85 132.750,15 150.100,00
153 117.249,85 72,30 915,20 987,50 117.249,85 17.422,16 133.665,34 151.087,50
154 116.334,66 71,74 915,76 987,50 116.334,66 17.493,90 134.581,10 152.075,00
155 115.418,90 71,17 916,33 987,50 115.418,90 17.565,07 135.497,43 153.062,50
156 114.502,57 70,61 916,89 987,50 114.502,57 17.635,68 136.414,32 154.050,00
157 113.585,68 70,04 917,46 987,50 113.585,68 17.705,73 137.331,77 155.037,50
158 112.668,23 69,48 918,02 987,50 112.668,23 17.775,21 138.249,79 156.025,00
159 111.750,21 68,91 918,59 987,50 111.750,21 17.844,12 139.168,38 157.012,50
160 110.831,62 68,35 919,15 987,50 110.831,62 17.912,46 140.087,54 158.000,00
161 109.912,46 67,78 919,72 987,50 109.912,46 17.980,24 141.007,26 158.987,50
162 108.992,74 67,21 920,29 987,50 108.992,74 18.047,46 141.927,54 159.975,00
163 108.072,46 66,64 920,86 987,50 108.072,46 18.114,10 142.848,40 160.962,50
164 107.151,60 66,08 921,42 987,50 107.151,60 18.180,18 143.769,82 161.950,00
165 106.230,18 65,51 921,99 987,50 106.230,18 18.245,69 144.691,81 162.937,50
166 105.308,19 64,94 922,56 987,50 105.308,19 18.310,63 145.614,37 163.925,00
167 104.385,63 64,37 923,13 987,50 104.385,63 18.375,00 146.537,50 164.912,50
168 103.462,50 63,80 923,70 987,50 103.462,50 18.438,80 147.461,20 165.900,00
169 102.538,80 63,23 924,27 987,50 102.538,80 18.502,03 148.385,47 166.887,50
170 101.614,53 62,66 924,84 987,50 101.614,53 18.564,69 149.310,31 167.875,00
171 100.689,69 62,09 925,41 987,50 100.689,69 18.626,79 150.235,71 168.862,50
172 99.764,29 61,52 925,98 987,50 99.764,29 18.688,31 151.161,69 169.850,00
173 98.838,31 60,95 926,55 987,50 98.838,31 18.749,26 152.088,24 170.837,50
174 97.911,76 60,38 927,12 987,50 97.911,76 18.809,64 153.015,36 171.825,00
175 96.984,64 59,81 927,69 987,50 96.984,64 18.869,44 153.943,06 172.812,50
176 96.056,94 59,24 928,26 987,50 96.056,94 18.928,68 154.871,32 173.800,00
177 95.128,68 58,66 928,84 987,50 95.128,68 18.987,34 155.800,16 174.787,50
178 94.199,84 58,09 929,41 987,50 94.199,84 19.045,43 156.729,57 175.775,00
179 93.270,43 57,52 929,98 987,50 93.270,43 19.102,95 157.659,55 176.762,50
180 92.340,45 56,94 930,56 987,50 92.340,45 19.159,89 158.590,11 177.750,00
x
Dr. Klein Baufinanzierung
  • 0,78%
  • gebundener Sollzins*
  • 0,80%
  • effektiver Jahreszins*
  • 995,83€
  • Monatsrate
  • Gesamtzahlung :179.250,00 EUR
  • Tilgungsanteil :159.072,70 EUR
  • Zinsanteil :20.177,30 EUR
  • Restschuld :90.927,30 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 397,42 EUR; Gesamtbetrag: 23.845,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,56 %; Gebundener Sollzins: 0,51 %; 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
1 250.000,00 162,50 833,33 995,83 249.166,67 162,50 833,33 995,83
2 249.166,67 161,96 833,88 995,83 249.166,67 324,46 1.667,21 1.991,67
3 248.332,79 161,42 834,42 995,83 248.332,79 485,87 2.501,63 2.987,50
4 247.498,37 160,87 834,96 995,83 247.498,37 646,75 3.336,58 3.983,33
5 246.663,42 160,33 835,50 995,83 246.663,42 807,08 4.172,09 4.979,17
6 245.827,91 159,79 836,05 995,83 245.827,91 966,87 5.008,13 5.975,00
7 244.991,87 159,24 836,59 995,83 244.991,87 1.126,11 5.844,72 6.970,83
8 244.155,28 158,70 837,13 995,83 244.155,28 1.284,81 6.681,85 7.966,67
9 243.318,15 158,16 837,68 995,83 243.318,15 1.442,97 7.519,53 8.962,50
10 242.480,47 157,61 838,22 995,83 242.480,47 1.600,58 8.357,75 9.958,33
11 241.642,25 157,07 838,77 995,83 241.642,25 1.757,65 9.196,52 10.954,17
12 240.803,48 156,52 839,31 995,83 240.803,48 1.914,17 10.035,83 11.950,00
13 239.964,17 155,98 839,86 995,83 239.964,17 2.070,15 10.875,68 12.945,83
14 239.124,32 155,43 840,40 995,83 239.124,32 2.225,58 11.716,09 13.941,67
15 238.283,91 154,88 840,95 995,83 238.283,91 2.380,46 12.557,04 14.937,50
16 237.442,96 154,34 841,50 995,83 237.442,96 2.534,80 13.398,53 15.933,33
17 236.601,47 153,79 842,04 995,83 236.601,47 2.688,59 14.240,57 16.929,17
18 235.759,43 153,24 842,59 995,83 235.759,43 2.841,84 15.083,16 17.925,00
19 234.916,84 152,70 843,14 995,83 234.916,84 2.994,53 15.926,30 18.920,83
20 234.073,70 152,15 843,69 995,83 234.073,70 3.146,68 16.769,99 19.916,67
21 233.230,01 151,60 844,23 995,83 233.230,01 3.298,28 17.614,22 20.912,50
22 232.385,78 151,05 844,78 995,83 232.385,78 3.449,33 18.459,00 21.908,33
23 231.541,00 150,50 845,33 995,83 231.541,00 3.599,83 19.304,33 22.904,17
24 230.695,67 149,95 845,88 995,83 230.695,67 3.749,78 20.150,22 23.900,00
25 229.849,78 149,40 846,43 995,83 229.849,78 3.899,19 20.996,65 24.895,83
26 229.003,35 148,85 846,98 995,83 229.003,35 4.048,04 21.843,63 25.891,67
27 228.156,37 148,30 847,53 995,83 228.156,37 4.196,34 22.691,16 26.887,50
28 227.308,84 147,75 848,08 995,83 227.308,84 4.344,09 23.539,24 27.883,33
29 226.460,76 147,20 848,63 995,83 226.460,76 4.491,29 24.387,88 28.879,17
30 225.612,12 146,65 849,19 995,83 225.612,12 4.637,94 25.237,06 29.875,00
31 224.762,94 146,10 849,74 995,83 224.762,94 4.784,04 26.086,80 30.870,83
32 223.913,20 145,54 850,29 995,83 223.913,20 4.929,58 26.937,09 31.866,67
33 223.062,91 144,99 850,84 995,83 223.062,91 5.074,57 27.787,93 32.862,50
34 222.212,07 144,44 851,40 995,83 222.212,07 5.219,01 28.639,33 33.858,33
35 221.360,67 143,88 851,95 995,83 221.360,67 5.362,89 29.491,27 34.854,17
36 220.508,73 143,33 852,50 995,83 220.508,73 5.506,22 30.343,78 35.850,00
37 219.656,22 142,78 853,06 995,83 219.656,22 5.649,00 31.196,83 36.845,83
38 218.803,17 142,22 853,61 995,83 218.803,17 5.791,22 32.050,45 37.841,67
39 217.949,55 141,67 854,17 995,83 217.949,55 5.932,89 32.904,61 38.837,50
40 217.095,39 141,11 854,72 995,83 217.095,39 6.074,00 33.759,33 39.833,33
41 216.240,67 140,56 855,28 995,83 216.240,67 6.214,56 34.614,61 40.829,17
42 215.385,39 140,00 855,83 995,83 215.385,39 6.354,56 35.470,44 41.825,00
43 214.529,56 139,44 856,39 995,83 214.529,56 6.494,00 36.326,83 42.820,83
44 213.673,17 138,89 856,95 995,83 213.673,17 6.632,89 37.183,78 43.816,67
45 212.816,22 138,33 857,50 995,83 212.816,22 6.771,22 38.041,28 44.812,50
46 211.958,72 137,77 858,06 995,83 211.958,72 6.908,99 38.899,34 45.808,33
47 211.100,66 137,22 858,62 995,83 211.100,66 7.046,21 39.757,96 46.804,17
48 210.242,04 136,66 859,18 995,83 210.242,04 7.182,87 40.617,13 47.800,00
49 209.382,87 136,10 859,73 995,83 209.382,87 7.318,96 41.476,87 48.795,83
50 208.523,13 135,54 860,29 995,83 208.523,13 7.454,50 42.337,16 49.791,67
51 207.662,84 134,98 860,85 995,83 207.662,84 7.589,49 43.198,01 50.787,50
52 206.801,99 134,42 861,41 995,83 206.801,99 7.723,91 44.059,43 51.783,33
53 205.940,57 133,86 861,97 995,83 205.940,57 7.857,77 44.921,40 52.779,17
54 205.078,60 133,30 862,53 995,83 205.078,60 7.991,07 45.783,93 53.775,00
55 204.216,07 132,74 863,09 995,83 204.216,07 8.123,81 46.647,02 54.770,83
56 203.352,98 132,18 863,65 995,83 203.352,98 8.255,99 47.510,68 55.766,67
57 202.489,32 131,62 864,22 995,83 202.489,32 8.387,61 48.374,89 56.762,50
58 201.625,11 131,06 864,78 995,83 201.625,11 8.518,66 49.239,67 57.758,33
59 200.760,33 130,49 865,34 995,83 200.760,33 8.649,16 50.105,01 58.754,17
60 199.894,99 129,93 865,90 995,83 199.894,99 8.779,09 50.970,91 59.750,00
61 199.029,09 129,37 866,46 995,83 199.029,09 8.908,46 51.837,38 60.745,83
62 198.162,62 128,81 867,03 995,83 198.162,62 9.037,26 52.704,40 61.741,67
63 197.295,60 128,24 867,59 995,83 197.295,60 9.165,51 53.571,99 62.737,50
64 196.428,01 127,68 868,16 995,83 196.428,01 9.293,18 54.440,15 63.733,33
65 195.559,85 127,11 868,72 995,83 195.559,85 9.420,30 55.308,87 64.729,17
66 194.691,13 126,55 869,28 995,83 194.691,13 9.546,85 56.178,15 65.725,00
67 193.821,85 125,98 869,85 995,83 193.821,85 9.672,83 57.048,00 66.720,83
68 192.952,00 125,42 870,41 995,83 192.952,00 9.798,25 57.918,42 67.716,67
69 192.081,58 124,85 870,98 995,83 192.081,58 9.923,10 58.789,40 68.712,50
70 191.210,60 124,29 871,55 995,83 191.210,60 10.047,39 59.660,94 69.708,33
71 190.339,06 123,72 872,11 995,83 190.339,06 10.171,11 60.533,06 70.704,17
72 189.466,94 123,15 872,68 995,83 189.466,94 10.294,26 61.405,74 71.700,00
73 188.594,26 122,59 873,25 995,83 188.594,26 10.416,85 62.278,98 72.695,83
74 187.721,02 122,02 873,81 995,83 187.721,02 10.538,87 63.152,80 73.691,67
75 186.847,20 121,45 874,38 995,83 186.847,20 10.660,32 64.027,18 74.687,50
76 185.972,82 120,88 874,95 995,83 185.972,82 10.781,20 64.902,13 75.683,33
77 185.097,87 120,31 875,52 995,83 185.097,87 10.901,52 65.777,65 76.679,17
78 184.222,35 119,74 876,09 995,83 184.222,35 11.021,26 66.653,74 77.675,00
79 183.346,26 119,18 876,66 995,83 183.346,26 11.140,44 67.530,40 78.670,83
80 182.469,60 118,61 877,23 995,83 182.469,60 11.259,04 68.407,63 79.666,67
81 181.592,37 118,04 877,80 995,83 181.592,37 11.377,08 69.285,42 80.662,50
82 180.714,58 117,46 878,37 995,83 180.714,58 11.494,54 70.163,79 81.658,33
83 179.836,21 116,89 878,94 995,83 179.836,21 11.611,43 71.042,73 82.654,17
84 178.957,27 116,32 879,51 995,83 178.957,27 11.727,76 71.922,24 83.650,00
85 178.077,76 115,75 880,08 995,83 178.077,76 11.843,51 72.802,33 84.645,83
86 177.197,67 115,18 880,65 995,83 177.197,67 11.958,68 73.682,98 85.641,67
87 176.317,02 114,61 881,23 995,83 176.317,02 12.073,29 74.564,21 86.637,50
88 175.435,79 114,03 881,80 995,83 175.435,79 12.187,32 75.446,01 87.633,33
89 174.553,99 113,46 882,37 995,83 174.553,99 12.300,78 76.328,38 88.629,17
90 173.671,62 112,89 882,95 995,83 173.671,62 12.413,67 77.211,33 89.625,00
91 172.788,67 112,31 883,52 995,83 172.788,67 12.525,98 78.094,85 90.620,83
92 171.905,15 111,74 884,09 995,83 171.905,15 12.637,72 78.978,94 91.616,67
93 171.021,06 111,16 884,67 995,83 171.021,06 12.748,89 79.863,61 92.612,50
94 170.136,39 110,59 885,24 995,83 170.136,39 12.859,47 80.748,86 93.608,33
95 169.251,14 110,01 885,82 995,83 169.251,14 12.969,49 81.634,68 94.604,17
96 168.365,32 109,44 886,40 995,83 168.365,32 13.078,92 82.521,08 95.600,00
97 167.478,92 108,86 886,97 995,83 167.478,92 13.187,79 83.408,05 96.595,83
98 166.591,95 108,28 887,55 995,83 166.591,95 13.296,07 84.295,60 97.591,67
99 165.704,40 107,71 888,13 995,83 165.704,40 13.403,78 85.183,72 98.587,50
100 164.816,28 107,13 888,70 995,83 164.816,28 13.510,91 86.072,42 99.583,33
101 163.927,58 106,55 889,28 995,83 163.927,58 13.617,46 86.961,70 100.579,17
102 163.038,30 105,97 889,86 995,83 163.038,30 13.723,44 87.851,56 101.575,00
103 162.148,44 105,40 890,44 995,83 162.148,44 13.828,83 88.742,00 102.570,83
104 161.258,00 104,82 891,02 995,83 161.258,00 13.933,65 89.633,02 103.566,67
105 160.366,98 104,24 891,59 995,83 160.366,98 14.037,89 90.524,61 104.562,50
106 159.475,39 103,66 892,17 995,83 159.475,39 14.141,55 91.416,78 105.558,33
107 158.583,22 103,08 892,75 995,83 158.583,22 14.244,63 92.309,54 106.554,17
108 157.690,46 102,50 893,33 995,83 157.690,46 14.347,13 93.202,87 107.550,00
109 156.797,13 101,92 893,92 995,83 156.797,13 14.449,04 94.096,79 108.545,83
110 155.903,21 101,34 894,50 995,83 155.903,21 14.550,38 94.991,28 109.541,67
111 155.008,72 100,76 895,08 995,83 155.008,72 14.651,14 95.886,36 110.537,50
112 154.113,64 100,17 895,66 995,83 154.113,64 14.751,31 96.782,02 111.533,33
113 153.217,98 99,59 896,24 995,83 153.217,98 14.850,90 97.678,26 112.529,17
114 152.321,74 99,01 896,82 995,83 152.321,74 14.949,91 98.575,09 113.525,00
115 151.424,91 98,43 897,41 995,83 151.424,91 15.048,34 99.472,49 114.520,83
116 150.527,51 97,84 897,99 995,83 150.527,51 15.146,18 100.370,49 115.516,67
117 149.629,51 97,26 898,57 995,83 149.629,51 15.243,44 101.269,06 116.512,50
118 148.730,94 96,68 899,16 995,83 148.730,94 15.340,12 102.168,22 117.508,33
119 147.831,78 96,09 899,74 995,83 147.831,78 15.436,21 103.067,96 118.504,17
120 146.932,04 95,51 900,33 995,83 146.932,04 15.531,71 103.968,29 119.500,00
121 146.031,71 94,92 900,91 995,83 146.031,71 15.626,63 104.869,20 120.495,83
122 145.130,80 94,34 901,50 995,83 145.130,80 15.720,97 105.770,70 121.491,67
123 144.229,30 93,75 902,08 995,83 144.229,30 15.814,72 106.672,78 122.487,50
124 143.327,22 93,16 902,67 995,83 143.327,22 15.907,88 107.575,45 123.483,33
125 142.424,55 92,58 903,26 995,83 142.424,55 16.000,46 108.478,71 124.479,17
126 141.521,29 91,99 903,84 995,83 141.521,29 16.092,44 109.382,56 125.475,00
127 140.617,44 91,40 904,43 995,83 140.617,44 16.183,85 110.286,99 126.470,83
128 139.713,01 90,81 905,02 995,83 139.713,01 16.274,66 111.192,01 127.466,67
129 138.807,99 90,23 905,61 995,83 138.807,99 16.364,88 112.097,62 128.462,50
130 137.902,38 89,64 906,20 995,83 137.902,38 16.454,52 113.003,81 129.458,33
131 136.996,19 89,05 906,79 995,83 136.996,19 16.543,57 113.910,60 130.454,17
132 136.089,40 88,46 907,38 995,83 136.089,40 16.632,03 114.817,97 131.450,00
133 135.182,03 87,87 907,97 995,83 135.182,03 16.719,89 115.725,94 132.445,83
134 134.274,06 87,28 908,56 995,83 134.274,06 16.807,17 116.634,49 133.441,67
135 133.365,51 86,69 909,15 995,83 133.365,51 16.893,86 117.543,64 134.437,50
136 132.456,36 86,10 909,74 995,83 132.456,36 16.979,96 118.453,38 135.433,33
137 131.546,62 85,51 910,33 995,83 131.546,62 17.065,46 119.363,70 136.429,17
138 130.636,30 84,91 910,92 995,83 130.636,30 17.150,38 120.274,62 137.425,00
139 129.725,38 84,32 911,51 995,83 129.725,38 17.234,70 121.186,14 138.420,83
140 128.813,86 83,73 912,10 995,83 128.813,86 17.318,43 122.098,24 139.416,67
141 127.901,76 83,14 912,70 995,83 127.901,76 17.401,56 123.010,94 140.412,50
142 126.989,06 82,54 913,29 995,83 126.989,06 17.484,11 123.924,23 141.408,33
143 126.075,77 81,95 913,88 995,83 126.075,77 17.566,05 124.838,11 142.404,17
144 125.161,89 81,36 914,48 995,83 125.161,89 17.647,41 125.752,59 143.400,00
145 124.247,41 80,76 915,07 995,83 124.247,41 17.728,17 126.667,66 144.395,83
146 123.332,34 80,17 915,67 995,83 123.332,34 17.808,34 127.583,33 145.391,67
147 122.416,67 79,57 916,26 995,83 122.416,67 17.887,91 128.499,59 146.387,50
148 121.500,41 78,98 916,86 995,83 121.500,41 17.966,88 129.416,45 147.383,33
149 120.583,55 78,38 917,45 995,83 120.583,55 18.045,26 130.333,90 148.379,17
150 119.666,10 77,78 918,05 995,83 119.666,10 18.123,05 131.251,95 149.375,00
151 118.748,05 77,19 918,65 995,83 118.748,05 18.200,23 132.170,60 150.370,83
152 117.829,40 76,59 919,24 995,83 117.829,40 18.276,82 133.089,85 151.366,67
153 116.910,15 75,99 919,84 995,83 116.910,15 18.352,81 134.009,69 152.362,50
154 115.990,31 75,39 920,44 995,83 115.990,31 18.428,21 134.930,13 153.358,33
155 115.069,87 74,80 921,04 995,83 115.069,87 18.503,00 135.851,17 154.354,17
156 114.148,83 74,20 921,64 995,83 114.148,83 18.577,20 136.772,80 155.350,00
157 113.227,20 73,60 922,24 995,83 113.227,20 18.650,80 137.695,04 156.345,83
158 112.304,96 73,00 922,84 995,83 112.304,96 18.723,79 138.617,87 157.341,67
159 111.382,13 72,40 923,43 995,83 111.382,13 18.796,19 139.541,31 158.337,50
160 110.458,69 71,80 924,04 995,83 110.458,69 18.867,99 140.465,34 159.333,33
161 109.534,66 71,20 924,64 995,83 109.534,66 18.939,19 141.389,98 160.329,17
162 108.610,02 70,60 925,24 995,83 108.610,02 19.009,78 142.315,22 161.325,00
163 107.684,78 70,00 925,84 995,83 107.684,78 19.079,78 143.241,05 162.320,83
164 106.758,95 69,39 926,44 995,83 106.758,95 19.149,17 144.167,49 163.316,67
165 105.832,51 68,79 927,04 995,83 105.832,51 19.217,96 145.094,54 164.312,50
166 104.905,46 68,19 927,64 995,83 104.905,46 19.286,15 146.022,18 165.308,33
167 103.977,82 67,59 928,25 995,83 103.977,82 19.353,74 146.950,43 166.304,17
168 103.049,57 66,98 928,85 995,83 103.049,57 19.420,72 147.879,28 167.300,00
169 102.120,72 66,38 929,45 995,83 102.120,72 19.487,10 148.808,73 168.295,83
170 101.191,27 65,77 930,06 995,83 101.191,27 19.552,87 149.738,79 169.291,67
171 100.261,21 65,17 930,66 995,83 100.261,21 19.618,04 150.669,46 170.287,50
172 99.330,54 64,56 931,27 995,83 99.330,54 19.682,61 151.600,73 171.283,33
173 98.399,27 63,96 931,87 995,83 98.399,27 19.746,57 152.532,60 172.279,17
174 97.467,40 63,35 932,48 995,83 97.467,40 19.809,92 153.465,08 173.275,00
175 96.534,92 62,75 933,09 995,83 96.534,92 19.872,67 154.398,16 174.270,83
176 95.601,84 62,14 933,69 995,83 95.601,84 19.934,81 155.331,86 175.266,67
177 94.668,14 61,53 934,30 995,83 94.668,14 19.996,34 156.266,16 176.262,50
178 93.733,84 60,93 934,91 995,83 93.733,84 20.057,27 157.201,06 177.258,33
179 92.798,94 60,32 935,51 995,83 92.798,94 20.117,59 158.136,58 178.254,17
180 91.863,42 59,71 936,12 995,83 91.863,42 20.177,30 159.072,70 179.250,00
x
CE-Baufinanz Baufinanzierung
  • 0,82%
  • gebundener Sollzins*
  • 0,82%
  • effektiver Jahreszins*
  • 1.004,17€
  • Monatsrate
  • Gesamtzahlung :180.750,00 EUR
  • Tilgungsanteil :159.557,22 EUR
  • Zinsanteil :21.192,78 EUR
  • Restschuld :90.442,78 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 425,00 EUR; Gesamtbetrag: 51.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,55 %; Gebundener Sollzins: 0,55 %; 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
1 250.000,00 170,83 833,33 1.004,17 249.166,67 170,83 833,33 1.004,17
2 249.166,67 170,26 833,90 1.004,17 249.166,67 341,10 1.667,24 2.008,33
3 248.332,76 169,69 834,47 1.004,17 248.332,76 510,79 2.501,71 3.012,50
4 247.498,29 169,12 835,04 1.004,17 247.498,29 679,92 3.336,75 4.016,67
5 246.663,25 168,55 835,61 1.004,17 246.663,25 848,47 4.172,37 5.020,83
6 245.827,63 167,98 836,18 1.004,17 245.827,63 1.016,45 5.008,55 6.025,00
7 244.991,45 167,41 836,76 1.004,17 244.991,45 1.183,86 5.845,31 7.029,17
8 244.154,69 166,84 837,33 1.004,17 244.154,69 1.350,70 6.682,63 8.033,33
9 243.317,37 166,27 837,90 1.004,17 243.317,37 1.516,97 7.520,53 9.037,50
10 242.479,47 165,69 838,47 1.004,17 242.479,47 1.682,66 8.359,01 10.041,67
11 241.640,99 165,12 839,05 1.004,17 241.640,99 1.847,78 9.198,05 11.045,83
12 240.801,95 164,55 839,62 1.004,17 240.801,95 2.012,33 10.037,67 12.050,00
13 239.962,33 163,97 840,19 1.004,17 239.962,33 2.176,31 10.877,86 13.054,17
14 239.122,14 163,40 840,77 1.004,17 239.122,14 2.339,71 11.718,63 14.058,33
15 238.281,37 162,83 841,34 1.004,17 238.281,37 2.502,53 12.559,97 15.062,50
16 237.440,03 162,25 841,92 1.004,17 237.440,03 2.664,78 13.401,89 16.066,67
17 236.598,11 161,68 842,49 1.004,17 236.598,11 2.826,46 14.244,38 17.070,83
18 235.755,62 161,10 843,07 1.004,17 235.755,62 2.987,56 15.087,44 18.075,00
19 234.912,56 160,52 843,64 1.004,17 234.912,56 3.148,08 15.931,09 19.079,17
20 234.068,91 159,95 844,22 1.004,17 234.068,91 3.308,03 16.775,31 20.083,33
21 233.224,69 159,37 844,80 1.004,17 233.224,69 3.467,40 17.620,10 21.087,50
22 232.379,90 158,79 845,37 1.004,17 232.379,90 3.626,19 18.465,48 22.091,67
23 231.534,52 158,22 845,95 1.004,17 231.534,52 3.784,41 19.311,43 23.095,83
24 230.688,57 157,64 846,53 1.004,17 230.688,57 3.942,04 20.157,96 24.100,00
25 229.842,04 157,06 847,11 1.004,17 229.842,04 4.099,10 21.005,07 25.104,17
26 228.994,93 156,48 847,69 1.004,17 228.994,93 4.255,58 21.852,75 26.108,33
27 228.147,25 155,90 848,27 1.004,17 228.147,25 4.411,48 22.701,02 27.112,50
28 227.298,98 155,32 848,85 1.004,17 227.298,98 4.566,80 23.549,86 28.116,67
29 226.450,14 154,74 849,43 1.004,17 226.450,14 4.721,54 24.399,29 29.120,83
30 225.600,71 154,16 850,01 1.004,17 225.600,71 4.875,70 25.249,30 30.125,00
31 224.750,70 153,58 850,59 1.004,17 224.750,70 5.029,28 26.099,88 31.129,17
32 223.900,12 153,00 851,17 1.004,17 223.900,12 5.182,28 26.951,05 32.133,33
33 223.048,95 152,42 851,75 1.004,17 223.048,95 5.334,70 27.802,80 33.137,50
34 222.197,20 151,83 852,33 1.004,17 222.197,20 5.486,53 28.655,13 34.141,67
35 221.344,87 151,25 852,91 1.004,17 221.344,87 5.637,79 29.508,05 35.145,83
36 220.491,95 150,67 853,50 1.004,17 220.491,95 5.788,46 30.361,54 36.150,00
37 219.638,46 150,09 854,08 1.004,17 219.638,46 5.938,54 31.215,62 37.154,17
38 218.784,38 149,50 854,66 1.004,17 218.784,38 6.088,04 32.070,29 38.158,33
39 217.929,71 148,92 855,25 1.004,17 217.929,71 6.236,96 32.925,54 39.162,50
40 217.074,46 148,33 855,83 1.004,17 217.074,46 6.385,30 33.781,37 40.166,67
41 216.218,63 147,75 856,42 1.004,17 216.218,63 6.533,05 34.637,79 41.170,83
42 215.362,21 147,16 857,00 1.004,17 215.362,21 6.680,21 35.494,79 42.175,00
43 214.505,21 146,58 857,59 1.004,17 214.505,21 6.826,79 36.352,38 43.179,17
44 213.647,62 145,99 858,17 1.004,17 213.647,62 6.972,78 37.210,55 44.183,33
45 212.789,45 145,41 858,76 1.004,17 212.789,45 7.118,19 38.069,31 45.187,50
46 211.930,69 144,82 859,35 1.004,17 211.930,69 7.263,01 38.928,66 46.191,67
47 211.071,34 144,23 859,93 1.004,17 211.071,34 7.407,24 39.788,59 47.195,83
48 210.211,41 143,64 860,52 1.004,17 210.211,41 7.550,88 40.649,12 48.200,00
49 209.350,88 143,06 861,11 1.004,17 209.350,88 7.693,94 41.510,23 49.204,17
50 208.489,77 142,47 861,70 1.004,17 208.489,77 7.836,41 42.371,92 50.208,33
51 207.628,08 141,88 862,29 1.004,17 207.628,08 7.978,29 43.234,21 51.212,50
52 206.765,79 141,29 862,88 1.004,17 206.765,79 8.119,58 44.097,09 52.216,67
53 205.902,91 140,70 863,47 1.004,17 205.902,91 8.260,28 44.960,56 53.220,83
54 205.039,44 140,11 864,06 1.004,17 205.039,44 8.400,39 45.824,61 54.225,00
55 204.175,39 139,52 864,65 1.004,17 204.175,39 8.539,91 46.689,26 55.229,17
56 203.310,74 138,93 865,24 1.004,17 203.310,74 8.678,84 47.554,50 56.233,33
57 202.445,50 138,34 865,83 1.004,17 202.445,50 8.817,18 48.420,32 57.237,50
58 201.579,68 137,75 866,42 1.004,17 201.579,68 8.954,92 49.286,75 58.241,67
59 200.713,25 137,15 867,01 1.004,17 200.713,25 9.092,08 50.153,76 59.245,83
60 199.846,24 136,56 867,61 1.004,17 199.846,24 9.228,64 51.021,36 60.250,00
61 198.978,64 135,97 868,20 1.004,17 198.978,64 9.364,61 51.889,56 61.254,17
62 198.110,44 135,38 868,79 1.004,17 198.110,44 9.499,98 52.758,35 62.258,33
63 197.241,65 134,78 869,38 1.004,17 197.241,65 9.634,76 53.627,74 63.262,50
64 196.372,26 134,19 869,98 1.004,17 196.372,26 9.768,95 54.497,72 64.266,67
65 195.502,28 133,59 870,57 1.004,17 195.502,28 9.902,54 55.368,29 65.270,83
66 194.631,71 133,00 871,17 1.004,17 194.631,71 10.035,54 56.239,46 66.275,00
67 193.760,54 132,40 871,76 1.004,17 193.760,54 10.167,95 57.111,22 67.279,17
68 192.888,78 131,81 872,36 1.004,17 192.888,78 10.299,75 57.983,58 68.283,33
69 192.016,42 131,21 872,96 1.004,17 192.016,42 10.430,96 58.856,54 69.287,50
70 191.143,46 130,61 873,55 1.004,17 191.143,46 10.561,58 59.730,09 70.291,67
71 190.269,91 130,02 874,15 1.004,17 190.269,91 10.691,60 60.604,24 71.295,83
72 189.395,76 129,42 874,75 1.004,17 189.395,76 10.821,02 61.478,98 72.300,00
73 188.521,02 128,82 875,34 1.004,17 188.521,02 10.949,84 62.354,33 73.304,17
74 187.645,67 128,22 875,94 1.004,17 187.645,67 11.078,06 63.230,27 74.308,33
75 186.769,73 127,63 876,54 1.004,17 186.769,73 11.205,69 64.106,81 75.312,50
76 185.893,19 127,03 877,14 1.004,17 185.893,19 11.332,72 64.983,95 76.316,67
77 185.016,05 126,43 877,74 1.004,17 185.016,05 11.459,14 65.861,69 77.320,83
78 184.138,31 125,83 878,34 1.004,17 184.138,31 11.584,97 66.740,03 78.325,00
79 183.259,97 125,23 878,94 1.004,17 183.259,97 11.710,20 67.618,97 79.329,17
80 182.381,03 124,63 879,54 1.004,17 182.381,03 11.834,83 68.498,51 80.333,33
81 181.501,49 124,03 880,14 1.004,17 181.501,49 11.958,85 69.378,65 81.337,50
82 180.621,35 123,42 880,74 1.004,17 180.621,35 12.082,28 70.259,39 82.341,67
83 179.740,61 122,82 881,34 1.004,17 179.740,61 12.205,10 71.140,73 83.345,83
84 178.859,27 122,22 881,95 1.004,17 178.859,27 12.327,32 72.022,68 84.350,00
85 177.977,32 121,62 882,55 1.004,17 177.977,32 12.448,94 72.905,23 85.354,17
86 177.094,77 121,01 883,15 1.004,17 177.094,77 12.569,95 73.788,38 86.358,33
87 176.211,62 120,41 883,76 1.004,17 176.211,62 12.690,36 74.672,14 87.362,50
88 175.327,86 119,81 884,36 1.004,17 175.327,86 12.810,17 75.556,49 88.366,67
89 174.443,51 119,20 884,96 1.004,17 174.443,51 12.929,38 76.441,46 89.370,83
90 173.558,54 118,60 885,57 1.004,17 173.558,54 13.047,97 77.327,03 90.375,00
91 172.672,97 117,99 886,17 1.004,17 172.672,97 13.165,97 78.213,20 91.379,17
92 171.786,80 117,39 886,78 1.004,17 171.786,80 13.283,35 79.099,98 92.383,33
93 170.900,02 116,78 887,38 1.004,17 170.900,02 13.400,14 79.987,36 93.387,50
94 170.012,64 116,18 887,99 1.004,17 170.012,64 13.516,31 80.875,36 94.391,67
95 169.124,64 115,57 888,60 1.004,17 169.124,64 13.631,88 81.763,95 95.395,83
96 168.236,05 114,96 889,21 1.004,17 168.236,05 13.746,84 82.653,16 96.400,00
97 167.346,84 114,35 889,81 1.004,17 167.346,84 13.861,19 83.542,97 97.404,17
98 166.457,03 113,75 890,42 1.004,17 166.457,03 13.974,94 84.433,39 98.408,33
99 165.566,61 113,14 891,03 1.004,17 165.566,61 14.088,08 85.324,42 99.412,50
100 164.675,58 112,53 891,64 1.004,17 164.675,58 14.200,61 86.216,06 100.416,67
101 163.783,94 111,92 892,25 1.004,17 163.783,94 14.312,53 87.108,31 101.420,83
102 162.891,69 111,31 892,86 1.004,17 162.891,69 14.423,83 88.001,17 102.425,00
103 161.998,83 110,70 893,47 1.004,17 161.998,83 14.534,53 88.894,63 103.429,17
104 161.105,37 110,09 894,08 1.004,17 161.105,37 14.644,62 89.788,71 104.433,33
105 160.211,29 109,48 894,69 1.004,17 160.211,29 14.754,10 90.683,40 105.437,50
106 159.316,60 108,87 895,30 1.004,17 159.316,60 14.862,97 91.578,70 106.441,67
107 158.421,30 108,25 895,91 1.004,17 158.421,30 14.971,22 92.474,61 107.445,83
108 157.525,39 107,64 896,52 1.004,17 157.525,39 15.078,86 93.371,14 108.450,00
109 156.628,86 107,03 897,14 1.004,17 156.628,86 15.185,89 94.268,27 109.454,17
110 155.731,73 106,42 897,75 1.004,17 155.731,73 15.292,31 95.166,02 110.458,33
111 154.833,98 105,80 898,36 1.004,17 154.833,98 15.398,11 96.064,39 111.462,50
112 153.935,61 105,19 898,98 1.004,17 153.935,61 15.503,30 96.963,36 112.466,67
113 153.036,64 104,58 899,59 1.004,17 153.036,64 15.607,88 97.862,96 113.470,83
114 152.137,04 103,96 900,21 1.004,17 152.137,04 15.711,84 98.763,16 114.475,00
115 151.236,84 103,35 900,82 1.004,17 151.236,84 15.815,18 99.663,98 115.479,17
116 150.336,02 102,73 901,44 1.004,17 150.336,02 15.917,91 100.565,42 116.483,33
117 149.434,58 102,11 902,05 1.004,17 149.434,58 16.020,03 101.467,47 117.487,50
118 148.532,53 101,50 902,67 1.004,17 148.532,53 16.121,52 102.370,14 118.491,67
119 147.629,86 100,88 903,29 1.004,17 147.629,86 16.222,40 103.273,43 119.495,83
120 146.726,57 100,26 903,90 1.004,17 146.726,57 16.322,67 104.177,33 120.500,00
121 145.822,67 99,65 904,52 1.004,17 145.822,67 16.422,31 105.081,85 121.504,17
122 144.918,15 99,03 905,14 1.004,17 144.918,15 16.521,34 105.986,99 122.508,33
123 144.013,01 98,41 905,76 1.004,17 144.013,01 16.619,75 106.892,75 123.512,50
124 143.107,25 97,79 906,38 1.004,17 143.107,25 16.717,54 107.799,13 124.516,67
125 142.200,87 97,17 907,00 1.004,17 142.200,87 16.814,71 108.706,12 125.520,83
126 141.293,88 96,55 907,62 1.004,17 141.293,88 16.911,26 109.613,74 126.525,00
127 140.386,26 95,93 908,24 1.004,17 140.386,26 17.007,19 110.521,98 127.529,17
128 139.478,02 95,31 908,86 1.004,17 139.478,02 17.102,50 111.430,83 128.533,33
129 138.569,17 94,69 909,48 1.004,17 138.569,17 17.197,19 112.340,31 129.537,50
130 137.659,69 94,07 910,10 1.004,17 137.659,69 17.291,26 113.250,41 130.541,67
131 136.749,59 93,45 910,72 1.004,17 136.749,59 17.384,70 114.161,13 131.545,83
132 135.838,87 92,82 911,34 1.004,17 135.838,87 17.477,53 115.072,47 132.550,00
133 134.927,53 92,20 911,97 1.004,17 134.927,53 17.569,73 115.984,44 133.554,17
134 134.015,56 91,58 912,59 1.004,17 134.015,56 17.661,30 116.897,03 134.558,33
135 133.102,97 90,95 913,21 1.004,17 133.102,97 17.752,26 117.810,24 135.562,50
136 132.189,76 90,33 913,84 1.004,17 132.189,76 17.842,59 118.724,08 136.566,67
137 131.275,92 89,71 914,46 1.004,17 131.275,92 17.932,29 119.638,54 137.570,83
138 130.361,46 89,08 915,09 1.004,17 130.361,46 18.021,37 120.553,63 138.575,00
139 129.446,37 88,46 915,71 1.004,17 129.446,37 18.109,83 121.469,34 139.579,17
140 128.530,66 87,83 916,34 1.004,17 128.530,66 18.197,66 122.385,68 140.583,33
141 127.614,32 87,20 916,96 1.004,17 127.614,32 18.284,86 123.302,64 141.587,50
142 126.697,36 86,58 917,59 1.004,17 126.697,36 18.371,44 124.220,23 142.591,67
143 125.779,77 85,95 918,22 1.004,17 125.779,77 18.457,39 125.138,45 143.595,83
144 124.861,55 85,32 918,84 1.004,17 124.861,55 18.542,71 126.057,29 144.600,00
145 123.942,71 84,69 919,47 1.004,17 123.942,71 18.627,40 126.976,76 145.604,17
146 123.023,24 84,07 920,10 1.004,17 123.023,24 18.711,47 127.896,87 146.608,33
147 122.103,13 83,44 920,73 1.004,17 122.103,13 18.794,91 128.817,59 147.612,50
148 121.182,41 82,81 921,36 1.004,17 121.182,41 18.877,71 129.738,95 148.616,67
149 120.261,05 82,18 921,99 1.004,17 120.261,05 18.959,89 130.660,94 149.620,83
150 119.339,06 81,55 922,62 1.004,17 119.339,06 19.041,44 131.583,56 150.625,00
151 118.416,44 80,92 923,25 1.004,17 118.416,44 19.122,36 132.506,81 151.629,17
152 117.493,19 80,29 923,88 1.004,17 117.493,19 19.202,64 133.430,69 152.633,33
153 116.569,31 79,66 924,51 1.004,17 116.569,31 19.282,30 134.355,20 153.637,50
154 115.644,80 79,02 925,14 1.004,17 115.644,80 19.361,32 135.280,34 154.641,67
155 114.719,66 78,39 925,77 1.004,17 114.719,66 19.439,72 136.206,12 155.645,83
156 113.793,88 77,76 926,41 1.004,17 113.793,88 19.517,48 137.132,52 156.650,00
157 112.867,48 77,13 927,04 1.004,17 112.867,48 19.594,60 138.059,57 157.654,17
158 111.940,43 76,49 927,67 1.004,17 111.940,43 19.671,09 138.987,24 158.658,33
159 111.012,76 75,86 928,31 1.004,17 111.012,76 19.746,95 139.915,55 159.662,50
160 110.084,45 75,22 928,94 1.004,17 110.084,45 19.822,18 140.844,49 160.666,67
161 109.155,51 74,59 929,58 1.004,17 109.155,51 19.896,77 141.774,07 161.670,83
162 108.225,93 73,95 930,21 1.004,17 108.225,93 19.970,72 142.704,28 162.675,00
163 107.295,72 73,32 930,85 1.004,17 107.295,72 20.044,04 143.635,13 163.679,17
164 106.364,87 72,68 931,48 1.004,17 106.364,87 20.116,72 144.566,61 164.683,33
165 105.433,39 72,05 932,12 1.004,17 105.433,39 20.188,77 145.498,73 165.687,50
166 104.501,27 71,41 932,76 1.004,17 104.501,27 20.260,18 146.431,49 166.691,67
167 103.568,51 70,77 933,39 1.004,17 103.568,51 20.330,95 147.364,88 167.695,83
168 102.635,12 70,13 934,03 1.004,17 102.635,12 20.401,08 148.298,92 168.700,00
169 101.701,08 69,50 934,67 1.004,17 101.701,08 20.470,58 149.233,59 169.704,17
170 100.766,41 68,86 935,31 1.004,17 100.766,41 20.539,44 150.168,90 170.708,33
171 99.831,10 68,22 935,95 1.004,17 99.831,10 20.607,65 151.104,85 171.712,50
172 98.895,15 67,58 936,59 1.004,17 98.895,15 20.675,23 152.041,43 172.716,67
173 97.958,57 66,94 937,23 1.004,17 97.958,57 20.742,17 152.978,66 173.720,83
174 97.021,34 66,30 937,87 1.004,17 97.021,34 20.808,47 153.916,53 174.725,00
175 96.083,47 65,66 938,51 1.004,17 96.083,47 20.874,13 154.855,04 175.729,17
176 95.144,96 65,02 939,15 1.004,17 95.144,96 20.939,14 155.794,19 176.733,33
177 94.205,81 64,37 939,79 1.004,17 94.205,81 21.003,52 156.733,98 177.737,50
178 93.266,02 63,73 940,43 1.004,17 93.266,02 21.067,25 157.674,42 178.741,67
179 92.325,58 63,09 941,08 1.004,17 92.325,58 21.130,34 158.615,50 179.745,83
180 91.384,50 62,45 941,72 1.004,17 91.384,50 21.192,78 159.557,22 180.750,00
x
comdirect Baufinanzierung
  • 0,98%
  • gebundener Sollzins*
  • 0,98%
  • effektiver Jahreszins*
  • 1.037,50€
  • Monatsrate
  • Gesamtzahlung :186.750,00 EUR
  • Tilgungsanteil :161.514,77 EUR
  • Zinsanteil :25.235,23 EUR
  • Restschuld :88.485,23 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 211,67 EUR; Gesamtbetrag: 25.400,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,54 %; Gebundener Sollzins: 0,54 %; 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
1 250.000,00 204,17 833,33 1.037,50 249.166,67 204,17 833,33 1.037,50
2 249.166,67 203,49 834,01 1.037,50 249.166,67 407,65 1.667,35 2.075,00
3 248.332,65 202,80 834,70 1.037,50 248.332,65 610,46 2.502,04 3.112,50
4 247.497,96 202,12 835,38 1.037,50 247.497,96 812,58 3.337,42 4.150,00
5 246.662,58 201,44 836,06 1.037,50 246.662,58 1.014,02 4.173,48 5.187,50
6 245.826,52 200,76 836,74 1.037,50 245.826,52 1.214,78 5.010,22 6.225,00
7 244.989,78 200,07 837,43 1.037,50 244.989,78 1.414,86 5.847,64 7.262,50
8 244.152,36 199,39 838,11 1.037,50 244.152,36 1.614,25 6.685,75 8.300,00
9 243.314,25 198,71 838,79 1.037,50 243.314,25 1.812,95 7.524,55 9.337,50
10 242.475,45 198,02 839,48 1.037,50 242.475,45 2.010,97 8.364,03 10.375,00
11 241.635,97 197,34 840,16 1.037,50 241.635,97 2.208,31 9.204,19 11.412,50
12 240.795,81 196,65 840,85 1.037,50 240.795,81 2.404,96 10.045,04 12.450,00
13 239.954,96 195,96 841,54 1.037,50 239.954,96 2.600,92 10.886,58 13.487,50
14 239.113,42 195,28 842,22 1.037,50 239.113,42 2.796,20 11.728,80 14.525,00
15 238.271,20 194,59 842,91 1.037,50 238.271,20 2.990,79 12.571,71 15.562,50
16 237.428,29 193,90 843,60 1.037,50 237.428,29 3.184,69 13.415,31 16.600,00
17 236.584,69 193,21 844,29 1.037,50 236.584,69 3.377,90 14.259,60 17.637,50
18 235.740,40 192,52 844,98 1.037,50 235.740,40 3.570,42 15.104,58 18.675,00
19 234.895,42 191,83 845,67 1.037,50 234.895,42 3.762,25 15.950,25 19.712,50
20 234.049,75 191,14 846,36 1.037,50 234.049,75 3.953,39 16.796,61 20.750,00
21 233.203,39 190,45 847,05 1.037,50 233.203,39 4.143,84 17.643,66 21.787,50
22 232.356,34 189,76 847,74 1.037,50 232.356,34 4.333,60 18.491,40 22.825,00
23 231.508,60 189,07 848,43 1.037,50 231.508,60 4.522,66 19.339,84 23.862,50
24 230.660,16 188,37 849,13 1.037,50 230.660,16 4.711,04 20.188,96 24.900,00
25 229.811,04 187,68 849,82 1.037,50 229.811,04 4.898,72 21.038,78 25.937,50
26 228.961,22 186,98 850,52 1.037,50 228.961,22 5.085,70 21.889,30 26.975,00
27 228.110,70 186,29 851,21 1.037,50 228.110,70 5.271,99 22.740,51 28.012,50
28 227.259,49 185,60 851,90 1.037,50 227.259,49 5.457,59 23.592,41 29.050,00
29 226.407,59 184,90 852,60 1.037,50 226.407,59 5.642,49 24.445,01 30.087,50
30 225.554,99 184,20 853,30 1.037,50 225.554,99 5.826,69 25.298,31 31.125,00
31 224.701,69 183,51 853,99 1.037,50 224.701,69 6.010,20 26.152,30 32.162,50
32 223.847,70 182,81 854,69 1.037,50 223.847,70 6.193,00 27.007,00 33.200,00
33 222.993,00 182,11 855,39 1.037,50 222.993,00 6.375,12 27.862,38 34.237,50
34 222.137,62 181,41 856,09 1.037,50 222.137,62 6.556,53 28.718,47 35.275,00
35 221.281,53 180,71 856,79 1.037,50 221.281,53 6.737,24 29.575,26 36.312,50
36 220.424,74 180,01 857,49 1.037,50 220.424,74 6.917,25 30.432,75 37.350,00
37 219.567,25 179,31 858,19 1.037,50 219.567,25 7.096,57 31.290,93 38.387,50
38 218.709,07 178,61 858,89 1.037,50 218.709,07 7.275,18 32.149,82 39.425,00
39 217.850,18 177,91 859,59 1.037,50 217.850,18 7.453,09 33.009,41 40.462,50
40 216.990,59 177,21 860,29 1.037,50 216.990,59 7.630,30 33.869,70 41.500,00
41 216.130,30 176,51 860,99 1.037,50 216.130,30 7.806,81 34.730,69 42.537,50
42 215.269,31 175,80 861,70 1.037,50 215.269,31 7.982,61 35.592,39 43.575,00
43 214.407,61 175,10 862,40 1.037,50 214.407,61 8.157,71 36.454,79 44.612,50
44 213.545,21 174,40 863,10 1.037,50 213.545,21 8.332,10 37.317,90 45.650,00
45 212.682,10 173,69 863,81 1.037,50 212.682,10 8.505,80 38.181,70 46.687,50
46 211.818,30 172,98 864,52 1.037,50 211.818,30 8.678,78 39.046,22 47.725,00
47 210.953,78 172,28 865,22 1.037,50 210.953,78 8.851,06 39.911,44 48.762,50
48 210.088,56 171,57 865,93 1.037,50 210.088,56 9.022,63 40.777,37 49.800,00
49 209.222,63 170,87 866,63 1.037,50 209.222,63 9.193,50 41.644,00 50.837,50
50 208.356,00 170,16 867,34 1.037,50 208.356,00 9.363,65 42.511,35 51.875,00
51 207.488,65 169,45 868,05 1.037,50 207.488,65 9.533,10 43.379,40 52.912,50
52 206.620,60 168,74 868,76 1.037,50 206.620,60 9.701,84 44.248,16 53.950,00
53 205.751,84 168,03 869,47 1.037,50 205.751,84 9.869,87 45.117,63 54.987,50
54 204.882,37 167,32 870,18 1.037,50 204.882,37 10.037,19 45.987,81 56.025,00
55 204.012,19 166,61 870,89 1.037,50 204.012,19 10.203,80 46.858,70 57.062,50
56 203.141,30 165,90 871,60 1.037,50 203.141,30 10.369,70 47.730,30 58.100,00
57 202.269,70 165,19 872,31 1.037,50 202.269,70 10.534,89 48.602,61 59.137,50
58 201.397,39 164,47 873,03 1.037,50 201.397,39 10.699,36 49.475,64 60.175,00
59 200.524,36 163,76 873,74 1.037,50 200.524,36 10.863,13 50.349,37 61.212,50
60 199.650,63 163,05 874,45 1.037,50 199.650,63 11.026,17 51.223,83 62.250,00
61 198.776,17 162,33 875,17 1.037,50 198.776,17 11.188,51 52.098,99 63.287,50
62 197.901,01 161,62 875,88 1.037,50 197.901,01 11.350,13 52.974,87 64.325,00
63 197.025,13 160,90 876,60 1.037,50 197.025,13 11.511,03 53.851,47 65.362,50
64 196.148,53 160,19 877,31 1.037,50 196.148,53 11.671,22 54.728,78 66.400,00
65 195.271,22 159,47 878,03 1.037,50 195.271,22 11.830,69 55.606,81 67.437,50
66 194.393,19 158,75 878,75 1.037,50 194.393,19 11.989,45 56.485,55 68.475,00
67 193.514,45 158,04 879,46 1.037,50 193.514,45 12.147,48 57.365,02 69.512,50
68 192.634,98 157,32 880,18 1.037,50 192.634,98 12.304,80 58.245,20 70.550,00
69 191.754,80 156,60 880,90 1.037,50 191.754,80 12.461,40 59.126,10 71.587,50
70 190.873,90 155,88 881,62 1.037,50 190.873,90 12.617,28 60.007,72 72.625,00
71 189.992,28 155,16 882,34 1.037,50 189.992,28 12.772,44 60.890,06 73.662,50
72 189.109,94 154,44 883,06 1.037,50 189.109,94 12.926,88 61.773,12 74.700,00
73 188.226,88 153,72 883,78 1.037,50 188.226,88 13.080,60 62.656,90 75.737,50
74 187.343,10 153,00 884,50 1.037,50 187.343,10 13.233,60 63.541,40 76.775,00
75 186.458,60 152,27 885,23 1.037,50 186.458,60 13.385,87 64.426,63 77.812,50
76 185.573,37 151,55 885,95 1.037,50 185.573,37 13.537,42 65.312,58 78.850,00
77 184.687,42 150,83 886,67 1.037,50 184.687,42 13.688,25 66.199,25 79.887,50
78 183.800,75 150,10 887,40 1.037,50 183.800,75 13.838,35 67.086,65 80.925,00
79 182.913,35 149,38 888,12 1.037,50 182.913,35 13.987,73 67.974,77 81.962,50
80 182.025,23 148,65 888,85 1.037,50 182.025,23 14.136,39 68.863,61 83.000,00
81 181.136,39 147,93 889,57 1.037,50 181.136,39 14.284,32 69.753,18 84.037,50
82 180.246,82 147,20 890,30 1.037,50 180.246,82 14.431,52 70.643,48 85.075,00
83 179.356,52 146,47 891,03 1.037,50 179.356,52 14.577,99 71.534,51 86.112,50
84 178.465,49 145,75 891,75 1.037,50 178.465,49 14.723,74 72.426,26 87.150,00
85 177.573,74 145,02 892,48 1.037,50 177.573,74 14.868,76 73.318,74 88.187,50
86 176.681,26 144,29 893,21 1.037,50 176.681,26 15.013,05 74.211,95 89.225,00
87 175.788,05 143,56 893,94 1.037,50 175.788,05 15.156,61 75.105,89 90.262,50
88 174.894,11 142,83 894,67 1.037,50 174.894,11 15.299,44 76.000,56 91.300,00
89 173.999,44 142,10 895,40 1.037,50 173.999,44 15.441,54 76.895,96 92.337,50
90 173.104,04 141,37 896,13 1.037,50 173.104,04 15.582,90 77.792,10 93.375,00
91 172.207,90 140,64 896,86 1.037,50 172.207,90 15.723,54 78.688,96 94.412,50
92 171.311,04 139,90 897,60 1.037,50 171.311,04 15.863,45 79.586,55 95.450,00
93 170.413,45 139,17 898,33 1.037,50 170.413,45 16.002,62 80.484,88 96.487,50
94 169.515,12 138,44 899,06 1.037,50 169.515,12 16.141,05 81.383,95 97.525,00
95 168.616,05 137,70 899,80 1.037,50 168.616,05 16.278,76 82.283,74 98.562,50
96 167.716,26 136,97 900,53 1.037,50 167.716,26 16.415,73 83.184,27 99.600,00
97 166.815,73 136,23 901,27 1.037,50 166.815,73 16.551,96 84.085,54 100.637,50
98 165.914,46 135,50 902,00 1.037,50 165.914,46 16.687,45 84.987,55 101.675,00
99 165.012,45 134,76 902,74 1.037,50 165.012,45 16.822,21 85.890,29 102.712,50
100 164.109,71 134,02 903,48 1.037,50 164.109,71 16.956,24 86.793,76 103.750,00
101 163.206,24 133,29 904,21 1.037,50 163.206,24 17.089,52 87.697,98 104.787,50
102 162.302,02 132,55 904,95 1.037,50 162.302,02 17.222,07 88.602,93 105.825,00
103 161.397,07 131,81 905,69 1.037,50 161.397,07 17.353,88 89.508,62 106.862,50
104 160.491,38 131,07 906,43 1.037,50 160.491,38 17.484,95 90.415,05 107.900,00
105 159.584,95 130,33 907,17 1.037,50 159.584,95 17.615,27 91.322,23 108.937,50
106 158.677,77 129,59 907,91 1.037,50 158.677,77 17.744,86 92.230,14 109.975,00
107 157.769,86 128,85 908,65 1.037,50 157.769,86 17.873,71 93.138,79 111.012,50
108 156.861,21 128,10 909,40 1.037,50 156.861,21 18.001,81 94.048,19 112.050,00
109 155.951,81 127,36 910,14 1.037,50 155.951,81 18.129,17 94.958,33 113.087,50
110 155.041,67 126,62 910,88 1.037,50 155.041,67 18.255,79 95.869,21 114.125,00
111 154.130,79 125,87 911,63 1.037,50 154.130,79 18.381,66 96.780,84 115.162,50
112 153.219,16 125,13 912,37 1.037,50 153.219,16 18.506,79 97.693,21 116.200,00
113 152.306,79 124,38 913,12 1.037,50 152.306,79 18.631,17 98.606,33 117.237,50
114 151.393,67 123,64 913,86 1.037,50 151.393,67 18.754,81 99.520,19 118.275,00
115 150.479,81 122,89 914,61 1.037,50 150.479,81 18.877,70 100.434,80 119.312,50
116 149.565,20 122,14 915,36 1.037,50 149.565,20 18.999,85 101.350,15 120.350,00
117 148.649,85 121,40 916,10 1.037,50 148.649,85 19.121,25 102.266,25 121.387,50
118 147.733,75 120,65 916,85 1.037,50 147.733,75 19.241,89 103.183,11 122.425,00
119 146.816,89 119,90 917,60 1.037,50 146.816,89 19.361,79 104.100,71 123.462,50
120 145.899,29 119,15 918,35 1.037,50 145.899,29 19.480,95 105.019,05 124.500,00
121 144.980,95 118,40 919,10 1.037,50 144.980,95 19.599,35 105.938,15 125.537,50
122 144.061,85 117,65 919,85 1.037,50 144.061,85 19.717,00 106.858,00 126.575,00
123 143.142,00 116,90 920,60 1.037,50 143.142,00 19.833,90 107.778,60 127.612,50
124 142.221,40 116,15 921,35 1.037,50 142.221,40 19.950,04 108.699,96 128.650,00
125 141.300,04 115,40 922,10 1.037,50 141.300,04 20.065,44 109.622,06 129.687,50
126 140.377,94 114,64 922,86 1.037,50 140.377,94 20.180,08 110.544,92 130.725,00
127 139.455,08 113,89 923,61 1.037,50 139.455,08 20.293,97 111.468,53 131.762,50
128 138.531,47 113,13 924,37 1.037,50 138.531,47 20.407,10 112.392,90 132.800,00
129 137.607,10 112,38 925,12 1.037,50 137.607,10 20.519,48 113.318,02 133.837,50
130 136.681,98 111,62 925,88 1.037,50 136.681,98 20.631,11 114.243,89 134.875,00
131 135.756,11 110,87 926,63 1.037,50 135.756,11 20.741,97 115.170,53 135.912,50
132 134.829,47 110,11 927,39 1.037,50 134.829,47 20.852,08 116.097,92 136.950,00
133 133.902,08 109,35 928,15 1.037,50 133.902,08 20.961,44 117.026,06 137.987,50
134 132.973,94 108,60 928,90 1.037,50 132.973,94 21.070,03 117.954,97 139.025,00
135 132.045,03 107,84 929,66 1.037,50 132.045,03 21.177,87 118.884,63 140.062,50
136 131.115,37 107,08 930,42 1.037,50 131.115,37 21.284,95 119.815,05 141.100,00
137 130.184,95 106,32 931,18 1.037,50 130.184,95 21.391,27 120.746,23 142.137,50
138 129.253,77 105,56 931,94 1.037,50 129.253,77 21.496,82 121.678,18 143.175,00
139 128.321,82 104,80 932,70 1.037,50 128.321,82 21.601,62 122.610,88 144.212,50
140 127.389,12 104,03 933,47 1.037,50 127.389,12 21.705,65 123.544,35 145.250,00
141 126.455,65 103,27 934,23 1.037,50 126.455,65 21.808,93 124.478,57 146.287,50
142 125.521,43 102,51 934,99 1.037,50 125.521,43 21.911,43 125.413,57 147.325,00
143 124.586,43 101,75 935,75 1.037,50 124.586,43 22.013,18 126.349,32 148.362,50
144 123.650,68 100,98 936,52 1.037,50 123.650,68 22.114,16 127.285,84 149.400,00
145 122.714,16 100,22 937,28 1.037,50 122.714,16 22.214,38 128.223,12 150.437,50
146 121.776,88 99,45 938,05 1.037,50 121.776,88 22.313,83 129.161,17 151.475,00
147 120.838,83 98,69 938,81 1.037,50 120.838,83 22.412,51 130.099,99 152.512,50
148 119.900,01 97,92 939,58 1.037,50 119.900,01 22.510,43 131.039,57 153.550,00
149 118.960,43 97,15 940,35 1.037,50 118.960,43 22.607,58 131.979,92 154.587,50
150 118.020,08 96,38 941,12 1.037,50 118.020,08 22.703,97 132.921,03 155.625,00
151 117.078,97 95,61 941,89 1.037,50 117.078,97 22.799,58 133.862,92 156.662,50
152 116.137,08 94,85 942,65 1.037,50 116.137,08 22.894,43 134.805,57 157.700,00
153 115.194,43 94,08 943,42 1.037,50 115.194,43 22.988,50 135.749,00 158.737,50
154 114.251,00 93,30 944,20 1.037,50 114.251,00 23.081,81 136.693,19 159.775,00
155 113.306,81 92,53 944,97 1.037,50 113.306,81 23.174,34 137.638,16 160.812,50
156 112.361,84 91,76 945,74 1.037,50 112.361,84 23.266,10 138.583,90 161.850,00
157 111.416,10 90,99 946,51 1.037,50 111.416,10 23.357,09 139.530,41 162.887,50
158 110.469,59 90,22 947,28 1.037,50 110.469,59 23.447,31 140.477,69 163.925,00
159 109.522,31 89,44 948,06 1.037,50 109.522,31 23.536,75 141.425,75 164.962,50
160 108.574,25 88,67 948,83 1.037,50 108.574,25 23.625,42 142.374,58 166.000,00
161 107.625,42 87,89 949,61 1.037,50 107.625,42 23.713,32 143.324,18 167.037,50
162 106.675,82 87,12 950,38 1.037,50 106.675,82 23.800,43 144.274,57 168.075,00
163 105.725,43 86,34 951,16 1.037,50 105.725,43 23.886,78 145.225,72 169.112,50
164 104.774,28 85,57 951,93 1.037,50 104.774,28 23.972,34 146.177,66 170.150,00
165 103.822,34 84,79 952,71 1.037,50 103.822,34 24.057,13 147.130,37 171.187,50
166 102.869,63 84,01 953,49 1.037,50 102.869,63 24.141,14 148.083,86 172.225,00
167 101.916,14 83,23 954,27 1.037,50 101.916,14 24.224,37 149.038,13 173.262,50
168 100.961,87 82,45 955,05 1.037,50 100.961,87 24.306,82 149.993,18 174.300,00
169 100.006,82 81,67 955,83 1.037,50 100.006,82 24.388,50 150.949,00 175.337,50
170 99.051,00 80,89 956,61 1.037,50 99.051,00 24.469,39 151.905,61 176.375,00
171 98.094,39 80,11 957,39 1.037,50 98.094,39 24.549,50 152.863,00 177.412,50
172 97.137,00 79,33 958,17 1.037,50 97.137,00 24.628,83 153.821,17 178.450,00
173 96.178,83 78,55 958,95 1.037,50 96.178,83 24.707,37 154.780,13 179.487,50
174 95.219,87 77,76 959,74 1.037,50 95.219,87 24.785,14 155.739,86 180.525,00
175 94.260,14 76,98 960,52 1.037,50 94.260,14 24.862,12 156.700,38 181.562,50
176 93.299,62 76,19 961,31 1.037,50 93.299,62 24.938,31 157.661,69 182.600,00
177 92.338,31 75,41 962,09 1.037,50 92.338,31 25.013,72 158.623,78 183.637,50
178 91.376,22 74,62 962,88 1.037,50 91.376,22 25.088,34 159.586,66 184.675,00
179 90.413,34 73,84 963,66 1.037,50 90.413,34 25.162,18 160.550,32 185.712,50
180 89.449,68 73,05 964,45 1.037,50 89.449,68 25.235,23 161.514,77 186.750,00
x
NIST Baufinanzierung
  • 0,96%
  • gebundener Sollzins*
  • 0,98%
  • effektiver Jahreszins*
  • 1.033,33€
  • Monatsrate
  • Gesamtzahlung :186.000,00 EUR
  • Tilgungsanteil :161.268,36 EUR
  • Zinsanteil :24.731,64 EUR
  • Restschuld :88.731,64 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 595,00 EUR; Gesamtbetrag: 71.400,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,57 %; Gebundener Sollzins: 0,57 %; 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 NIST GmbH Schwedter Str. 263
10119 Berlin
Monat Kredit­summe Zins­last Tilgungs­last Monats­rate Rest­schuld Zinsen gesamt Tilgung gesamt Gesamt
1 250.000,00 200,00 833,33 1.033,33 249.166,67 200,00 833,33 1.033,33
2 249.166,67 199,33 834,00 1.033,33 249.166,67 399,33 1.667,33 2.066,67
3 248.332,67 198,67 834,67 1.033,33 248.332,67 598,00 2.502,00 3.100,00
4 247.498,00 198,00 835,33 1.033,33 247.498,00 796,00 3.337,34 4.133,33
5 246.662,66 197,33 836,00 1.033,33 246.662,66 993,33 4.173,34 5.166,67
6 245.826,66 196,66 836,67 1.033,33 245.826,66 1.189,99 5.010,01 6.200,00
7 244.989,99 195,99 837,34 1.033,33 244.989,99 1.385,98 5.847,35 7.233,33
8 244.152,65 195,32 838,01 1.033,33 244.152,65 1.581,30 6.685,36 8.266,67
9 243.314,64 194,65 838,68 1.033,33 243.314,64 1.775,96 7.524,04 9.300,00
10 242.475,96 193,98 839,35 1.033,33 242.475,96 1.969,94 8.363,40 10.333,33
11 241.636,60 193,31 840,02 1.033,33 241.636,60 2.163,25 9.203,42 11.366,67
12 240.796,58 192,64 840,70 1.033,33 240.796,58 2.355,88 10.044,12 12.400,00
13 239.955,88 191,96 841,37 1.033,33 239.955,88 2.547,85 10.885,49 13.433,33
14 239.114,51 191,29 842,04 1.033,33 239.114,51 2.739,14 11.727,53 14.466,67
15 238.272,47 190,62 842,72 1.033,33 238.272,47 2.929,76 12.570,24 15.500,00
16 237.429,76 189,94 843,39 1.033,33 237.429,76 3.119,70 13.413,63 16.533,33
17 236.586,37 189,27 844,06 1.033,33 236.586,37 3.308,97 14.257,70 17.566,67
18 235.742,30 188,59 844,74 1.033,33 235.742,30 3.497,56 15.102,44 18.600,00
19 234.897,56 187,92 845,42 1.033,33 234.897,56 3.685,48 15.947,85 19.633,33
20 234.052,15 187,24 846,09 1.033,33 234.052,15 3.872,72 16.793,94 20.666,67
21 233.206,06 186,56 846,77 1.033,33 233.206,06 4.059,29 17.640,71 21.700,00
22 232.359,29 185,89 847,45 1.033,33 232.359,29 4.245,18 18.488,16 22.733,33
23 231.511,84 185,21 848,12 1.033,33 231.511,84 4.430,39 19.336,28 23.766,67
24 230.663,72 184,53 848,80 1.033,33 230.663,72 4.614,92 20.185,08 24.800,00
25 229.814,92 183,85 849,48 1.033,33 229.814,92 4.798,77 21.034,57 25.833,33
26 228.965,43 183,17 850,16 1.033,33 228.965,43 4.981,94 21.884,73 26.866,67
27 228.115,27 182,49 850,84 1.033,33 228.115,27 5.164,43 22.735,57 27.900,00
28 227.264,43 181,81 851,52 1.033,33 227.264,43 5.346,24 23.587,09 28.933,33
29 226.412,91 181,13 852,20 1.033,33 226.412,91 5.527,37 24.439,29 29.966,67
30 225.560,71 180,45 852,88 1.033,33 225.560,71 5.707,82 25.292,18 31.000,00
31 224.707,82 179,77 853,57 1.033,33 224.707,82 5.887,59 26.145,74 32.033,33
32 223.854,26 179,08 854,25 1.033,33 223.854,26 6.066,67 26.999,99 33.066,67
33 223.000,01 178,40 854,93 1.033,33 223.000,01 6.245,07 27.854,93 34.100,00
34 222.145,07 177,72 855,62 1.033,33 222.145,07 6.422,79 28.710,54 35.133,33
35 221.289,46 177,03 856,30 1.033,33 221.289,46 6.599,82 29.566,85 36.166,67
36 220.433,15 176,35 856,99 1.033,33 220.433,15 6.776,17 30.423,83 37.200,00
37 219.576,17 175,66 857,67 1.033,33 219.576,17 6.951,83 31.281,51 38.233,33
38 218.718,49 174,97 858,36 1.033,33 218.718,49 7.126,80 32.139,86 39.266,67
39 217.860,14 174,29 859,05 1.033,33 217.860,14 7.301,09 32.998,91 40.300,00
40 217.001,09 173,60 859,73 1.033,33 217.001,09 7.474,69 33.858,64 41.333,33
41 216.141,36 172,91 860,42 1.033,33 216.141,36 7.647,60 34.719,06 42.366,67
42 215.280,94 172,22 861,11 1.033,33 215.280,94 7.819,83 35.580,17 43.400,00
43 214.419,83 171,54 861,80 1.033,33 214.419,83 7.991,37 36.441,97 44.433,33
44 213.558,03 170,85 862,49 1.033,33 213.558,03 8.162,21 37.304,46 45.466,67
45 212.695,54 170,16 863,18 1.033,33 212.695,54 8.332,37 38.167,63 46.500,00
46 211.832,37 169,47 863,87 1.033,33 211.832,37 8.501,83 39.031,50 47.533,33
47 210.968,50 168,77 864,56 1.033,33 210.968,50 8.670,61 39.896,06 48.566,67
48 210.103,94 168,08 865,25 1.033,33 210.103,94 8.838,69 40.761,31 49.600,00
49 209.238,69 167,39 865,94 1.033,33 209.238,69 9.006,08 41.627,25 50.633,33
50 208.372,75 166,70 866,64 1.033,33 208.372,75 9.172,78 42.493,89 51.666,67
51 207.506,11 166,00 867,33 1.033,33 207.506,11 9.338,79 43.361,21 52.700,00
52 206.638,79 165,31 868,02 1.033,33 206.638,79 9.504,10 44.229,24 53.733,33
53 205.770,76 164,62 868,72 1.033,33 205.770,76 9.668,71 45.097,95 54.766,67
54 204.902,05 163,92 869,41 1.033,33 204.902,05 9.832,64 45.967,36 55.800,00
55 204.032,64 163,23 870,11 1.033,33 204.032,64 9.995,86 46.837,47 56.833,33
56 203.162,53 162,53 870,80 1.033,33 203.162,53 10.158,39 47.708,28 57.866,67
57 202.291,72 161,83 871,50 1.033,33 202.291,72 10.320,22 48.579,78 58.900,00
58 201.420,22 161,14 872,20 1.033,33 201.420,22 10.481,36 49.451,97 59.933,33
59 200.548,03 160,44 872,89 1.033,33 200.548,03 10.641,80 50.324,87 60.966,67
60 199.675,13 159,74 873,59 1.033,33 199.675,13 10.801,54 51.198,46 62.000,00
61 198.801,54 159,04 874,29 1.033,33 198.801,54 10.960,58 52.072,75 63.033,33
62 197.927,25 158,34 874,99 1.033,33 197.927,25 11.118,92 52.947,74 64.066,67
63 197.052,26 157,64 875,69 1.033,33 197.052,26 11.276,56 53.823,44 65.100,00
64 196.176,56 156,94 876,39 1.033,33 196.176,56 11.433,51 54.699,83 66.133,33
65 195.300,17 156,24 877,09 1.033,33 195.300,17 11.589,75 55.576,92 67.166,67
66 194.423,08 155,54 877,79 1.033,33 194.423,08 11.745,28 56.454,72 68.200,00
67 193.545,28 154,84 878,50 1.033,33 193.545,28 11.900,12 57.333,21 69.233,33
68 192.666,79 154,13 879,20 1.033,33 192.666,79 12.054,25 58.212,41 70.266,67
69 191.787,59 153,43 879,90 1.033,33 191.787,59 12.207,68 59.092,32 71.300,00
70 190.907,68 152,73 880,61 1.033,33 190.907,68 12.360,41 59.972,92 72.333,33
71 190.027,08 152,02 881,31 1.033,33 190.027,08 12.512,43 60.854,24 73.366,67
72 189.145,76 151,32 882,02 1.033,33 189.145,76 12.663,75 61.736,25 74.400,00
73 188.263,75 150,61 882,72 1.033,33 188.263,75 12.814,36 62.618,97 75.433,33
74 187.381,03 149,90 883,43 1.033,33 187.381,03 12.964,26 63.502,40 76.466,67
75 186.497,60 149,20 884,14 1.033,33 186.497,60 13.113,46 64.386,54 77.500,00
76 185.613,46 148,49 884,84 1.033,33 185.613,46 13.261,95 65.271,38 78.533,33
77 184.728,62 147,78 885,55 1.033,33 184.728,62 13.409,74 66.156,93 79.566,67
78 183.843,07 147,07 886,26 1.033,33 183.843,07 13.556,81 67.043,19 80.600,00
79 182.956,81 146,37 886,97 1.033,33 182.956,81 13.703,18 67.930,16 81.633,33
80 182.069,84 145,66 887,68 1.033,33 182.069,84 13.848,83 68.817,84 82.666,67
81 181.182,16 144,95 888,39 1.033,33 181.182,16 13.993,78 69.706,22 83.700,00
82 180.293,78 144,24 889,10 1.033,33 180.293,78 14.138,01 70.595,32 84.733,33
83 179.404,68 143,52 889,81 1.033,33 179.404,68 14.281,54 71.485,13 85.766,67
84 178.514,87 142,81 890,52 1.033,33 178.514,87 14.424,35 72.375,65 86.800,00
85 177.624,35 142,10 891,23 1.033,33 177.624,35 14.566,45 73.266,89 87.833,33
86 176.733,11 141,39 891,95 1.033,33 176.733,11 14.707,83 74.158,83 88.866,67
87 175.841,17 140,67 892,66 1.033,33 175.841,17 14.848,51 75.051,49 89.900,00
88 174.948,51 139,96 893,37 1.033,33 174.948,51 14.988,47 75.944,87 90.933,33
89 174.055,13 139,24 894,09 1.033,33 174.055,13 15.127,71 76.838,96 91.966,67
90 173.161,04 138,53 894,80 1.033,33 173.161,04 15.266,24 77.733,76 93.000,00
91 172.266,24 137,81 895,52 1.033,33 172.266,24 15.404,05 78.629,28 94.033,33
92 171.370,72 137,10 896,24 1.033,33 171.370,72 15.541,15 79.525,52 95.066,67
93 170.474,48 136,38 896,95 1.033,33 170.474,48 15.677,53 80.422,47 96.100,00
94 169.577,53 135,66 897,67 1.033,33 169.577,53 15.813,19 81.320,14 97.133,33
95 168.679,86 134,94 898,39 1.033,33 168.679,86 15.948,13 82.218,53 98.166,67
96 167.781,47 134,23 899,11 1.033,33 167.781,47 16.082,36 83.117,64 99.200,00
97 166.882,36 133,51 899,83 1.033,33 166.882,36 16.215,86 84.017,47 100.233,33
98 165.982,53 132,79 900,55 1.033,33 165.982,53 16.348,65 84.918,02 101.266,67
99 165.081,98 132,07 901,27 1.033,33 165.081,98 16.480,72 85.819,28 102.300,00
100 164.180,72 131,34 901,99 1.033,33 164.180,72 16.612,06 86.721,27 103.333,33
101 163.278,73 130,62 902,71 1.033,33 163.278,73 16.742,68 87.623,98 104.366,67
102 162.376,02 129,90 903,43 1.033,33 162.376,02 16.872,58 88.527,42 105.400,00
103 161.472,58 129,18 904,16 1.033,33 161.472,58 17.001,76 89.431,57 106.433,33
104 160.568,43 128,45 904,88 1.033,33 160.568,43 17.130,22 90.336,45 107.466,67
105 159.663,55 127,73 905,60 1.033,33 159.663,55 17.257,95 91.242,05 108.500,00
106 158.757,95 127,01 906,33 1.033,33 158.757,95 17.384,95 92.148,38 109.533,33
107 157.851,62 126,28 907,05 1.033,33 157.851,62 17.511,24 93.055,43 110.566,67
108 156.944,57 125,56 907,78 1.033,33 156.944,57 17.636,79 93.963,21 111.600,00
109 156.036,79 124,83 908,50 1.033,33 156.036,79 17.761,62 94.871,71 112.633,33
110 155.128,29 124,10 909,23 1.033,33 155.128,29 17.885,72 95.780,94 113.666,67
111 154.219,06 123,38 909,96 1.033,33 154.219,06 18.009,10 96.690,90 114.700,00
112 153.309,10 122,65 910,69 1.033,33 153.309,10 18.131,75 97.601,59 115.733,33
113 152.398,41 121,92 911,41 1.033,33 152.398,41 18.253,66 98.513,00 116.766,67
114 151.487,00 121,19 912,14 1.033,33 151.487,00 18.374,85 99.425,15 117.800,00
115 150.574,85 120,46 912,87 1.033,33 150.574,85 18.495,31 100.338,02 118.833,33
116 149.661,98 119,73 913,60 1.033,33 149.661,98 18.615,04 101.251,62 119.866,67
117 148.748,38 119,00 914,33 1.033,33 148.748,38 18.734,04 102.165,96 120.900,00
118 147.834,04 118,27 915,07 1.033,33 147.834,04 18.852,31 103.081,02 121.933,33
119 146.918,98 117,54 915,80 1.033,33 146.918,98 18.969,85 103.996,82 122.966,67
120 146.003,18 116,80 916,53 1.033,33 146.003,18 19.086,65 104.913,35 124.000,00
121 145.086,65 116,07 917,26 1.033,33 145.086,65 19.202,72 105.830,62 125.033,33
122 144.169,38 115,34 918,00 1.033,33 144.169,38 19.318,05 106.748,61 126.066,67
123 143.251,39 114,60 918,73 1.033,33 143.251,39 19.432,65 107.667,35 127.100,00
124 142.332,65 113,87 919,47 1.033,33 142.332,65 19.546,52 108.586,81 128.133,33
125 141.413,19 113,13 920,20 1.033,33 141.413,19 19.659,65 109.507,02 129.166,67
126 140.492,98 112,39 920,94 1.033,33 140.492,98 19.772,04 110.427,96 130.200,00
127 139.572,04 111,66 921,68 1.033,33 139.572,04 19.883,70 111.349,63 131.233,33
128 138.650,37 110,92 922,41 1.033,33 138.650,37 19.994,62 112.272,04 132.266,67
129 137.727,96 110,18 923,15 1.033,33 137.727,96 20.104,81 113.195,19 133.300,00
130 136.804,81 109,44 923,89 1.033,33 136.804,81 20.214,25 114.119,08 134.333,33
131 135.880,92 108,70 924,63 1.033,33 135.880,92 20.322,95 115.043,71 135.366,67
132 134.956,29 107,97 925,37 1.033,33 134.956,29 20.430,92 115.969,08 136.400,00
133 134.030,92 107,22 926,11 1.033,33 134.030,92 20.538,14 116.895,19 137.433,33
134 133.104,81 106,48 926,85 1.033,33 133.104,81 20.644,63 117.822,04 138.466,67
135 132.177,96 105,74 927,59 1.033,33 132.177,96 20.750,37 118.749,63 139.500,00
136 131.250,37 105,00 928,33 1.033,33 131.250,37 20.855,37 119.677,96 140.533,33
137 130.322,04 104,26 929,08 1.033,33 130.322,04 20.959,63 120.607,04 141.566,67
138 129.392,96 103,51 929,82 1.033,33 129.392,96 21.063,14 121.536,86 142.600,00
139 128.463,14 102,77 930,56 1.033,33 128.463,14 21.165,91 122.467,42 143.633,33
140 127.532,58 102,03 931,31 1.033,33 127.532,58 21.267,94 123.398,73 144.666,67
141 126.601,27 101,28 932,05 1.033,33 126.601,27 21.369,22 124.330,78 145.700,00
142 125.669,22 100,54 932,80 1.033,33 125.669,22 21.469,75 125.263,58 146.733,33
143 124.736,42 99,79 933,54 1.033,33 124.736,42 21.569,54 126.197,12 147.766,67
144 123.802,88 99,04 934,29 1.033,33 123.802,88 21.668,59 127.131,41 148.800,00
145 122.868,59 98,29 935,04 1.033,33 122.868,59 21.766,88 128.066,45 149.833,33
146 121.933,55 97,55 935,79 1.033,33 121.933,55 21.864,43 129.002,24 150.866,67
147 120.997,76 96,80 936,54 1.033,33 120.997,76 21.961,23 129.938,77 151.900,00
148 120.061,23 96,05 937,28 1.033,33 120.061,23 22.057,28 130.876,06 152.933,33
149 119.123,94 95,30 938,03 1.033,33 119.123,94 22.152,57 131.814,09 153.966,67
150 118.185,91 94,55 938,78 1.033,33 118.185,91 22.247,12 132.752,88 155.000,00
151 117.247,12 93,80 939,54 1.033,33 117.247,12 22.340,92 133.692,41 156.033,33
152 116.307,59 93,05 940,29 1.033,33 116.307,59 22.433,97 134.632,70 157.066,67
153 115.367,30 92,29 941,04 1.033,33 115.367,30 22.526,26 135.573,74 158.100,00
154 114.426,26 91,54 941,79 1.033,33 114.426,26 22.617,80 136.515,53 159.133,33
155 113.484,47 90,79 942,55 1.033,33 113.484,47 22.708,59 137.458,08 160.166,67
156 112.541,92 90,03 943,30 1.033,33 112.541,92 22.798,62 138.401,38 161.200,00
157 111.598,62 89,28 944,05 1.033,33 111.598,62 22.887,90 139.345,43 162.233,33
158 110.654,57 88,52 944,81 1.033,33 110.654,57 22.976,43 140.290,24 163.266,67
159 109.709,76 87,77 945,57 1.033,33 109.709,76 23.064,19 141.235,81 164.300,00
160 108.764,19 87,01 946,32 1.033,33 108.764,19 23.151,20 142.182,13 165.333,33
161 107.817,87 86,25 947,08 1.033,33 107.817,87 23.237,46 143.129,21 166.366,67
162 106.870,79 85,50 947,84 1.033,33 106.870,79 23.322,96 144.077,04 167.400,00
163 105.922,96 84,74 948,59 1.033,33 105.922,96 23.407,69 145.025,64 168.433,33
164 104.974,36 83,98 949,35 1.033,33 104.974,36 23.491,67 145.974,99 169.466,67
165 104.025,01 83,22 950,11 1.033,33 104.025,01 23.574,89 146.925,11 170.500,00
166 103.074,89 82,46 950,87 1.033,33 103.074,89 23.657,35 147.875,98 171.533,33
167 102.124,02 81,70 951,63 1.033,33 102.124,02 23.739,05 148.827,61 172.566,67
168 101.172,39 80,94 952,40 1.033,33 101.172,39 23.819,99 149.780,01 173.600,00
169 100.219,99 80,18 953,16 1.033,33 100.219,99 23.900,17 150.733,17 174.633,33
170 99.266,83 79,41 953,92 1.033,33 99.266,83 23.979,58 151.687,09 175.666,67
171 98.312,91 78,65 954,68 1.033,33 98.312,91 24.058,23 152.641,77 176.700,00
172 97.358,23 77,89 955,45 1.033,33 97.358,23 24.136,12 153.597,22 177.733,33
173 96.402,78 77,12 956,21 1.033,33 96.402,78 24.213,24 154.553,43 178.766,67
174 95.446,57 76,36 956,98 1.033,33 95.446,57 24.289,60 155.510,40 179.800,00
175 94.489,60 75,59 957,74 1.033,33 94.489,60 24.365,19 156.468,15 180.833,33
176 93.531,85 74,83 958,51 1.033,33 93.531,85 24.440,01 157.426,65 181.866,67
177 92.573,35 74,06 959,27 1.033,33 92.573,35 24.514,07 158.385,93 182.900,00
178 91.614,07 73,29 960,04 1.033,33 91.614,07 24.587,36 159.345,97 183.933,33
179 90.654,03 72,52 960,81 1.033,33 90.654,03 24.659,89 160.306,78 184.966,67
180 89.693,22 71,75 961,58 1.033,33 89.693,22 24.731,64 161.268,36 186.000,00
x
Interhyp Baufinanzierung
  • 0,98%
  • gebundener Sollzins*
  • 0,98%
  • effektiver Jahreszins*
  • 1.037,50€
  • Monatsrate
  • Gesamtzahlung :186.750,00 EUR
  • Tilgungsanteil :161.514,77 EUR
  • Zinsanteil :25.235,23 EUR
  • Restschuld :88.485,23 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 633,33 EUR; Gesamtbetrag: 76.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,80 %; Gebundener Sollzins: 0,80 %; 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
1 250.000,00 204,17 833,33 1.037,50 249.166,67 204,17 833,33 1.037,50
2 249.166,67 203,49 834,01 1.037,50 249.166,67 407,65 1.667,35 2.075,00
3 248.332,65 202,80 834,70 1.037,50 248.332,65 610,46 2.502,04 3.112,50
4 247.497,96 202,12 835,38 1.037,50 247.497,96 812,58 3.337,42 4.150,00
5 246.662,58 201,44 836,06 1.037,50 246.662,58 1.014,02 4.173,48 5.187,50
6 245.826,52 200,76 836,74 1.037,50 245.826,52 1.214,78 5.010,22 6.225,00
7 244.989,78 200,07 837,43 1.037,50 244.989,78 1.414,86 5.847,64 7.262,50
8 244.152,36 199,39 838,11 1.037,50 244.152,36 1.614,25 6.685,75 8.300,00
9 243.314,25 198,71 838,79 1.037,50 243.314,25 1.812,95 7.524,55 9.337,50
10 242.475,45 198,02 839,48 1.037,50 242.475,45 2.010,97 8.364,03 10.375,00
11 241.635,97 197,34 840,16 1.037,50 241.635,97 2.208,31 9.204,19 11.412,50
12 240.795,81 196,65 840,85 1.037,50 240.795,81 2.404,96 10.045,04 12.450,00
13 239.954,96 195,96 841,54 1.037,50 239.954,96 2.600,92 10.886,58 13.487,50
14 239.113,42 195,28 842,22 1.037,50 239.113,42 2.796,20 11.728,80 14.525,00
15 238.271,20 194,59 842,91 1.037,50 238.271,20 2.990,79 12.571,71 15.562,50
16 237.428,29 193,90 843,60 1.037,50 237.428,29 3.184,69 13.415,31 16.600,00
17 236.584,69 193,21 844,29 1.037,50 236.584,69 3.377,90 14.259,60 17.637,50
18 235.740,40 192,52 844,98 1.037,50 235.740,40 3.570,42 15.104,58 18.675,00
19 234.895,42 191,83 845,67 1.037,50 234.895,42 3.762,25 15.950,25 19.712,50
20 234.049,75 191,14 846,36 1.037,50 234.049,75 3.953,39 16.796,61 20.750,00
21 233.203,39 190,45 847,05 1.037,50 233.203,39 4.143,84 17.643,66 21.787,50
22 232.356,34 189,76 847,74 1.037,50 232.356,34 4.333,60 18.491,40 22.825,00
23 231.508,60 189,07 848,43 1.037,50 231.508,60 4.522,66 19.339,84 23.862,50
24 230.660,16 188,37 849,13 1.037,50 230.660,16 4.711,04 20.188,96 24.900,00
25 229.811,04 187,68 849,82 1.037,50 229.811,04 4.898,72 21.038,78 25.937,50
26 228.961,22 186,98 850,52 1.037,50 228.961,22 5.085,70 21.889,30 26.975,00
27 228.110,70 186,29 851,21 1.037,50 228.110,70 5.271,99 22.740,51 28.012,50
28 227.259,49 185,60 851,90 1.037,50 227.259,49 5.457,59 23.592,41 29.050,00
29 226.407,59 184,90 852,60 1.037,50 226.407,59 5.642,49 24.445,01 30.087,50
30 225.554,99 184,20 853,30 1.037,50 225.554,99 5.826,69 25.298,31 31.125,00
31 224.701,69 183,51 853,99 1.037,50 224.701,69 6.010,20 26.152,30 32.162,50
32 223.847,70 182,81 854,69 1.037,50 223.847,70 6.193,00 27.007,00 33.200,00
33 222.993,00 182,11 855,39 1.037,50 222.993,00 6.375,12 27.862,38 34.237,50
34 222.137,62 181,41 856,09 1.037,50 222.137,62 6.556,53 28.718,47 35.275,00
35 221.281,53 180,71 856,79 1.037,50 221.281,53 6.737,24 29.575,26 36.312,50
36 220.424,74 180,01 857,49 1.037,50 220.424,74 6.917,25 30.432,75 37.350,00
37 219.567,25 179,31 858,19 1.037,50 219.567,25 7.096,57 31.290,93 38.387,50
38 218.709,07 178,61 858,89 1.037,50 218.709,07 7.275,18 32.149,82 39.425,00
39 217.850,18 177,91 859,59 1.037,50 217.850,18 7.453,09 33.009,41 40.462,50
40 216.990,59 177,21 860,29 1.037,50 216.990,59 7.630,30 33.869,70 41.500,00
41 216.130,30 176,51 860,99 1.037,50 216.130,30 7.806,81 34.730,69 42.537,50
42 215.269,31 175,80 861,70 1.037,50 215.269,31 7.982,61 35.592,39 43.575,00
43 214.407,61 175,10 862,40 1.037,50 214.407,61 8.157,71 36.454,79 44.612,50
44 213.545,21 174,40 863,10 1.037,50 213.545,21 8.332,10 37.317,90 45.650,00
45 212.682,10 173,69 863,81 1.037,50 212.682,10 8.505,80 38.181,70 46.687,50
46 211.818,30 172,98 864,52 1.037,50 211.818,30 8.678,78 39.046,22 47.725,00
47 210.953,78 172,28 865,22 1.037,50 210.953,78 8.851,06 39.911,44 48.762,50
48 210.088,56 171,57 865,93 1.037,50 210.088,56 9.022,63 40.777,37 49.800,00
49 209.222,63 170,87 866,63 1.037,50 209.222,63 9.193,50 41.644,00 50.837,50
50 208.356,00 170,16 867,34 1.037,50 208.356,00 9.363,65 42.511,35 51.875,00
51 207.488,65 169,45 868,05 1.037,50 207.488,65 9.533,10 43.379,40 52.912,50
52 206.620,60 168,74 868,76 1.037,50 206.620,60 9.701,84 44.248,16 53.950,00
53 205.751,84 168,03 869,47 1.037,50 205.751,84 9.869,87 45.117,63 54.987,50
54 204.882,37 167,32 870,18 1.037,50 204.882,37 10.037,19 45.987,81 56.025,00
55 204.012,19 166,61 870,89 1.037,50 204.012,19 10.203,80 46.858,70 57.062,50
56 203.141,30 165,90 871,60 1.037,50 203.141,30 10.369,70 47.730,30 58.100,00
57 202.269,70 165,19 872,31 1.037,50 202.269,70 10.534,89 48.602,61 59.137,50
58 201.397,39 164,47 873,03 1.037,50 201.397,39 10.699,36 49.475,64 60.175,00
59 200.524,36 163,76 873,74 1.037,50 200.524,36 10.863,13 50.349,37 61.212,50
60 199.650,63 163,05 874,45 1.037,50 199.650,63 11.026,17 51.223,83 62.250,00
61 198.776,17 162,33 875,17 1.037,50 198.776,17 11.188,51 52.098,99 63.287,50
62 197.901,01 161,62 875,88 1.037,50 197.901,01 11.350,13 52.974,87 64.325,00
63 197.025,13 160,90 876,60 1.037,50 197.025,13 11.511,03 53.851,47 65.362,50
64 196.148,53 160,19 877,31 1.037,50 196.148,53 11.671,22 54.728,78 66.400,00
65 195.271,22 159,47 878,03 1.037,50 195.271,22 11.830,69 55.606,81 67.437,50
66 194.393,19 158,75 878,75 1.037,50 194.393,19 11.989,45 56.485,55 68.475,00
67 193.514,45 158,04 879,46 1.037,50 193.514,45 12.147,48 57.365,02 69.512,50
68 192.634,98 157,32 880,18 1.037,50 192.634,98 12.304,80 58.245,20 70.550,00
69 191.754,80 156,60 880,90 1.037,50 191.754,80 12.461,40 59.126,10 71.587,50
70 190.873,90 155,88 881,62 1.037,50 190.873,90 12.617,28 60.007,72 72.625,00
71 189.992,28 155,16 882,34 1.037,50 189.992,28 12.772,44 60.890,06 73.662,50
72 189.109,94 154,44 883,06 1.037,50 189.109,94 12.926,88 61.773,12 74.700,00
73 188.226,88 153,72 883,78 1.037,50 188.226,88 13.080,60 62.656,90 75.737,50
74 187.343,10 153,00 884,50 1.037,50 187.343,10 13.233,60 63.541,40 76.775,00
75 186.458,60 152,27 885,23 1.037,50 186.458,60 13.385,87 64.426,63 77.812,50
76 185.573,37 151,55 885,95 1.037,50 185.573,37 13.537,42 65.312,58 78.850,00
77 184.687,42 150,83 886,67 1.037,50 184.687,42 13.688,25 66.199,25 79.887,50
78 183.800,75 150,10 887,40 1.037,50 183.800,75 13.838,35 67.086,65 80.925,00
79 182.913,35 149,38 888,12 1.037,50 182.913,35 13.987,73 67.974,77 81.962,50
80 182.025,23 148,65 888,85 1.037,50 182.025,23 14.136,39 68.863,61 83.000,00
81 181.136,39 147,93 889,57 1.037,50 181.136,39 14.284,32 69.753,18 84.037,50
82 180.246,82 147,20 890,30 1.037,50 180.246,82 14.431,52 70.643,48 85.075,00
83 179.356,52 146,47 891,03 1.037,50 179.356,52 14.577,99 71.534,51 86.112,50
84 178.465,49 145,75 891,75 1.037,50 178.465,49 14.723,74 72.426,26 87.150,00
85 177.573,74 145,02 892,48 1.037,50 177.573,74 14.868,76 73.318,74 88.187,50
86 176.681,26 144,29 893,21 1.037,50 176.681,26 15.013,05 74.211,95 89.225,00
87 175.788,05 143,56 893,94 1.037,50 175.788,05 15.156,61 75.105,89 90.262,50
88 174.894,11 142,83 894,67 1.037,50 174.894,11 15.299,44 76.000,56 91.300,00
89 173.999,44 142,10 895,40 1.037,50 173.999,44 15.441,54 76.895,96 92.337,50
90 173.104,04 141,37 896,13 1.037,50 173.104,04 15.582,90 77.792,10 93.375,00
91 172.207,90 140,64 896,86 1.037,50 172.207,90 15.723,54 78.688,96 94.412,50
92 171.311,04 139,90 897,60 1.037,50 171.311,04 15.863,45 79.586,55 95.450,00
93 170.413,45 139,17 898,33 1.037,50 170.413,45 16.002,62 80.484,88 96.487,50
94 169.515,12 138,44 899,06 1.037,50 169.515,12 16.141,05 81.383,95 97.525,00
95 168.616,05 137,70 899,80 1.037,50 168.616,05 16.278,76 82.283,74 98.562,50
96 167.716,26 136,97 900,53 1.037,50 167.716,26 16.415,73 83.184,27 99.600,00
97 166.815,73 136,23 901,27 1.037,50 166.815,73 16.551,96 84.085,54 100.637,50
98 165.914,46 135,50 902,00 1.037,50 165.914,46 16.687,45 84.987,55 101.675,00
99 165.012,45 134,76 902,74 1.037,50 165.012,45 16.822,21 85.890,29 102.712,50
100 164.109,71 134,02 903,48 1.037,50 164.109,71 16.956,24 86.793,76 103.750,00
101 163.206,24 133,29 904,21 1.037,50 163.206,24 17.089,52 87.697,98 104.787,50
102 162.302,02 132,55 904,95 1.037,50 162.302,02 17.222,07 88.602,93 105.825,00
103 161.397,07 131,81 905,69 1.037,50 161.397,07 17.353,88 89.508,62 106.862,50
104 160.491,38 131,07 906,43 1.037,50 160.491,38 17.484,95 90.415,05 107.900,00
105 159.584,95 130,33 907,17 1.037,50 159.584,95 17.615,27 91.322,23 108.937,50
106 158.677,77 129,59 907,91 1.037,50 158.677,77 17.744,86 92.230,14 109.975,00
107 157.769,86 128,85 908,65 1.037,50 157.769,86 17.873,71 93.138,79 111.012,50
108 156.861,21 128,10 909,40 1.037,50 156.861,21 18.001,81 94.048,19 112.050,00
109 155.951,81 127,36 910,14 1.037,50 155.951,81 18.129,17 94.958,33 113.087,50
110 155.041,67 126,62 910,88 1.037,50 155.041,67 18.255,79 95.869,21 114.125,00
111 154.130,79 125,87 911,63 1.037,50 154.130,79 18.381,66 96.780,84 115.162,50
112 153.219,16 125,13 912,37 1.037,50 153.219,16 18.506,79 97.693,21 116.200,00
113 152.306,79 124,38 913,12 1.037,50 152.306,79 18.631,17 98.606,33 117.237,50
114 151.393,67 123,64 913,86 1.037,50 151.393,67 18.754,81 99.520,19 118.275,00
115 150.479,81 122,89 914,61 1.037,50 150.479,81 18.877,70 100.434,80 119.312,50
116 149.565,20 122,14 915,36 1.037,50 149.565,20 18.999,85 101.350,15 120.350,00
117 148.649,85 121,40 916,10 1.037,50 148.649,85 19.121,25 102.266,25 121.387,50
118 147.733,75 120,65 916,85 1.037,50 147.733,75 19.241,89 103.183,11 122.425,00
119 146.816,89 119,90 917,60 1.037,50 146.816,89 19.361,79 104.100,71 123.462,50
120 145.899,29 119,15 918,35 1.037,50 145.899,29 19.480,95 105.019,05 124.500,00
121 144.980,95 118,40 919,10 1.037,50 144.980,95 19.599,35 105.938,15 125.537,50
122 144.061,85 117,65 919,85 1.037,50 144.061,85 19.717,00 106.858,00 126.575,00
123 143.142,00 116,90 920,60 1.037,50 143.142,00 19.833,90 107.778,60 127.612,50
124 142.221,40 116,15 921,35 1.037,50 142.221,40 19.950,04 108.699,96 128.650,00
125 141.300,04 115,40 922,10 1.037,50 141.300,04 20.065,44 109.622,06 129.687,50
126 140.377,94 114,64 922,86 1.037,50 140.377,94 20.180,08 110.544,92 130.725,00
127 139.455,08 113,89 923,61 1.037,50 139.455,08 20.293,97 111.468,53 131.762,50
128 138.531,47 113,13 924,37 1.037,50 138.531,47 20.407,10 112.392,90 132.800,00
129 137.607,10 112,38 925,12 1.037,50 137.607,10 20.519,48 113.318,02 133.837,50
130 136.681,98 111,62 925,88 1.037,50 136.681,98 20.631,11 114.243,89 134.875,00
131 135.756,11 110,87 926,63 1.037,50 135.756,11 20.741,97 115.170,53 135.912,50
132 134.829,47 110,11 927,39 1.037,50 134.829,47 20.852,08 116.097,92 136.950,00
133 133.902,08 109,35 928,15 1.037,50 133.902,08 20.961,44 117.026,06 137.987,50
134 132.973,94 108,60 928,90 1.037,50 132.973,94 21.070,03 117.954,97 139.025,00
135 132.045,03 107,84 929,66 1.037,50 132.045,03 21.177,87 118.884,63 140.062,50
136 131.115,37 107,08 930,42 1.037,50 131.115,37 21.284,95 119.815,05 141.100,00
137 130.184,95 106,32 931,18 1.037,50 130.184,95 21.391,27 120.746,23 142.137,50
138 129.253,77 105,56 931,94 1.037,50 129.253,77 21.496,82 121.678,18 143.175,00
139 128.321,82 104,80 932,70 1.037,50 128.321,82 21.601,62 122.610,88 144.212,50
140 127.389,12 104,03 933,47 1.037,50 127.389,12 21.705,65 123.544,35 145.250,00
141 126.455,65 103,27 934,23 1.037,50 126.455,65 21.808,93 124.478,57 146.287,50
142 125.521,43 102,51 934,99 1.037,50 125.521,43 21.911,43 125.413,57 147.325,00
143 124.586,43 101,75 935,75 1.037,50 124.586,43 22.013,18 126.349,32 148.362,50
144 123.650,68 100,98 936,52 1.037,50 123.650,68 22.114,16 127.285,84 149.400,00
145 122.714,16 100,22 937,28 1.037,50 122.714,16 22.214,38 128.223,12 150.437,50
146 121.776,88 99,45 938,05 1.037,50 121.776,88 22.313,83 129.161,17 151.475,00
147 120.838,83 98,69 938,81 1.037,50 120.838,83 22.412,51 130.099,99 152.512,50
148 119.900,01 97,92 939,58 1.037,50 119.900,01 22.510,43 131.039,57 153.550,00
149 118.960,43 97,15 940,35 1.037,50 118.960,43 22.607,58 131.979,92 154.587,50
150 118.020,08 96,38 941,12 1.037,50 118.020,08 22.703,97 132.921,03 155.625,00
151 117.078,97 95,61 941,89 1.037,50 117.078,97 22.799,58 133.862,92 156.662,50
152 116.137,08 94,85 942,65 1.037,50 116.137,08 22.894,43 134.805,57 157.700,00
153 115.194,43 94,08 943,42 1.037,50 115.194,43 22.988,50 135.749,00 158.737,50
154 114.251,00 93,30 944,20 1.037,50 114.251,00 23.081,81 136.693,19 159.775,00
155 113.306,81 92,53 944,97 1.037,50 113.306,81 23.174,34 137.638,16 160.812,50
156 112.361,84 91,76 945,74 1.037,50 112.361,84 23.266,10 138.583,90 161.850,00
157 111.416,10 90,99 946,51 1.037,50 111.416,10 23.357,09 139.530,41 162.887,50
158 110.469,59 90,22 947,28 1.037,50 110.469,59 23.447,31 140.477,69 163.925,00
159 109.522,31 89,44 948,06 1.037,50 109.522,31 23.536,75 141.425,75 164.962,50
160 108.574,25 88,67 948,83 1.037,50 108.574,25 23.625,42 142.374,58 166.000,00
161 107.625,42 87,89 949,61 1.037,50 107.625,42 23.713,32 143.324,18 167.037,50
162 106.675,82 87,12 950,38 1.037,50 106.675,82 23.800,43 144.274,57 168.075,00
163 105.725,43 86,34 951,16 1.037,50 105.725,43 23.886,78 145.225,72 169.112,50
164 104.774,28 85,57 951,93 1.037,50 104.774,28 23.972,34 146.177,66 170.150,00
165 103.822,34 84,79 952,71 1.037,50 103.822,34 24.057,13 147.130,37 171.187,50
166 102.869,63 84,01 953,49 1.037,50 102.869,63 24.141,14 148.083,86 172.225,00
167 101.916,14 83,23 954,27 1.037,50 101.916,14 24.224,37 149.038,13 173.262,50
168 100.961,87 82,45 955,05 1.037,50 100.961,87 24.306,82 149.993,18 174.300,00
169 100.006,82 81,67 955,83 1.037,50 100.006,82 24.388,50 150.949,00 175.337,50
170 99.051,00 80,89 956,61 1.037,50 99.051,00 24.469,39 151.905,61 176.375,00
171 98.094,39 80,11 957,39 1.037,50 98.094,39 24.549,50 152.863,00 177.412,50
172 97.137,00 79,33 958,17 1.037,50 97.137,00 24.628,83 153.821,17 178.450,00
173 96.178,83 78,55 958,95 1.037,50 96.178,83 24.707,37 154.780,13 179.487,50
174 95.219,87 77,76 959,74 1.037,50 95.219,87 24.785,14 155.739,86 180.525,00
175 94.260,14 76,98 960,52 1.037,50 94.260,14 24.862,12 156.700,38 181.562,50
176 93.299,62 76,19 961,31 1.037,50 93.299,62 24.938,31 157.661,69 182.600,00
177 92.338,31 75,41 962,09 1.037,50 92.338,31 25.013,72 158.623,78 183.637,50
178 91.376,22 74,62 962,88 1.037,50 91.376,22 25.088,34 159.586,66 184.675,00
179 90.413,34 73,84 963,66 1.037,50 90.413,34 25.162,18 160.550,32 185.712,50
180 89.449,68 73,05 964,45 1.037,50 89.449,68 25.235,23 161.514,77 186.750,00
x
HypoVereinsbank Immobilienfinanzierung
  • 1,03%
  • gebundener Sollzins*
  • 1,03%
  • effektiver Jahreszins*
  • 1.047,92€
  • Monatsrate
  • Gesamtzahlung :188.625,00 EUR
  • Tilgungsanteil :162.132,95 EUR
  • Zinsanteil :26.492,05 EUR
  • Restschuld :87.867,05 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 608,33 EUR; Gesamtbetrag: 146.000,00 EUR; Anzahl Kreditraten: 240; Laufzeit: 240 Monate; Effektiver Jahreszins: 1,67 %; Gebundener Sollzins: 1,65 %; 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
1 250.000,00 214,58 833,33 1.047,92 249.166,67 214,58 833,33 1.047,92
2 249.166,67 213,87 834,05 1.047,92 249.166,67 428,45 1.667,38 2.095,83
3 248.332,62 213,15 834,76 1.047,92 248.332,62 641,60 2.502,15 3.143,75
4 247.497,85 212,44 835,48 1.047,92 247.497,85 854,04 3.337,63 4.191,67
5 246.662,37 211,72 836,20 1.047,92 246.662,37 1.065,76 4.173,83 5.239,58
6 245.826,17 211,00 836,92 1.047,92 245.826,17 1.276,76 5.010,74 6.287,50
7 244.989,26 210,28 837,63 1.047,92 244.989,26 1.487,04 5.848,38 7.335,42
8 244.151,62 209,56 838,35 1.047,92 244.151,62 1.696,60 6.686,73 8.383,33
9 243.313,27 208,84 839,07 1.047,92 243.313,27 1.905,45 7.525,80 9.431,25
10 242.474,20 208,12 839,79 1.047,92 242.474,20 2.113,57 8.365,59 10.479,17
11 241.634,41 207,40 840,51 1.047,92 241.634,41 2.320,97 9.206,11 11.527,08
12 240.793,89 206,68 841,24 1.047,92 240.793,89 2.527,66 10.047,34 12.575,00
13 239.952,66 205,96 841,96 1.047,92 239.952,66 2.733,62 10.889,30 13.622,92
14 239.110,70 205,24 842,68 1.047,92 239.110,70 2.938,85 11.731,98 14.670,83
15 238.268,02 204,51 843,40 1.047,92 238.268,02 3.143,37 12.575,38 15.718,75
16 237.424,62 203,79 844,13 1.047,92 237.424,62 3.347,16 13.419,51 16.766,67
17 236.580,49 203,06 844,85 1.047,92 236.580,49 3.550,22 14.264,36 17.814,58
18 235.735,64 202,34 845,58 1.047,92 235.735,64 3.752,56 15.109,94 18.862,50
19 234.890,06 201,61 846,30 1.047,92 234.890,06 3.954,17 15.956,24 19.910,42
20 234.043,76 200,89 847,03 1.047,92 234.043,76 4.155,06 16.803,27 20.958,33
21 233.196,73 200,16 847,76 1.047,92 233.196,73 4.355,22 17.651,03 22.006,25
22 232.348,97 199,43 848,48 1.047,92 232.348,97 4.554,65 18.499,51 23.054,17
23 231.500,49 198,70 849,21 1.047,92 231.500,49 4.753,36 19.348,72 24.102,08
24 230.651,28 197,98 849,94 1.047,92 230.651,28 4.951,34 20.198,66 25.150,00
25 229.801,34 197,25 850,67 1.047,92 229.801,34 5.148,58 21.049,34 26.197,92
26 228.950,66 196,52 851,40 1.047,92 228.950,66 5.345,10 21.900,74 27.245,83
27 228.099,26 195,79 852,13 1.047,92 228.099,26 5.540,88 22.752,87 28.293,75
28 227.247,13 195,05 852,86 1.047,92 227.247,13 5.735,94 23.605,73 29.341,67
29 226.394,27 194,32 853,59 1.047,92 226.394,27 5.930,26 24.459,33 30.389,58
30 225.540,67 193,59 854,33 1.047,92 225.540,67 6.123,85 25.313,65 31.437,50
31 224.686,35 192,86 855,06 1.047,92 224.686,35 6.316,70 26.168,71 32.485,42
32 223.831,29 192,12 855,79 1.047,92 223.831,29 6.508,82 27.024,51 33.533,33
33 222.975,49 191,39 856,53 1.047,92 222.975,49 6.700,21 27.881,04 34.581,25
34 222.118,96 190,65 857,26 1.047,92 222.118,96 6.890,86 28.738,30 35.629,17
35 221.261,70 189,92 858,00 1.047,92 221.261,70 7.080,78 29.596,30 36.677,08
36 220.403,70 189,18 858,74 1.047,92 220.403,70 7.269,96 30.455,04 37.725,00
37 219.544,96 188,44 859,47 1.047,92 219.544,96 7.458,40 31.314,51 38.772,92
38 218.685,49 187,71 860,21 1.047,92 218.685,49 7.646,11 32.174,73 39.820,83
39 217.825,27 186,97 860,95 1.047,92 217.825,27 7.833,07 33.035,68 40.868,75
40 216.964,32 186,23 861,69 1.047,92 216.964,32 8.019,30 33.897,36 41.916,67
41 216.102,64 185,49 862,43 1.047,92 216.102,64 8.204,79 34.759,79 42.964,58
42 215.240,21 184,75 863,17 1.047,92 215.240,21 8.389,54 35.622,96 44.012,50
43 214.377,04 184,01 863,91 1.047,92 214.377,04 8.573,55 36.486,87 45.060,42
44 213.513,13 183,27 864,65 1.047,92 213.513,13 8.756,81 37.351,52 46.108,33
45 212.648,48 182,52 865,39 1.047,92 212.648,48 8.939,33 38.216,92 47.156,25
46 211.783,08 181,78 866,14 1.047,92 211.783,08 9.121,11 39.083,05 48.204,17
47 210.916,95 181,04 866,88 1.047,92 210.916,95 9.302,15 39.949,93 49.252,08
48 210.050,07 180,29 867,62 1.047,92 210.050,07 9.482,44 40.817,56 50.300,00
49 209.182,44 179,55 868,37 1.047,92 209.182,44 9.661,99 41.685,92 51.347,92
50 208.314,08 178,80 869,11 1.047,92 208.314,08 9.840,80 42.555,04 52.395,83
51 207.444,96 178,06 869,86 1.047,92 207.444,96 10.018,85 43.424,90 53.443,75
52 206.575,10 177,31 870,61 1.047,92 206.575,10 10.196,16 44.295,50 54.491,67
53 205.704,50 176,56 871,35 1.047,92 205.704,50 10.372,73 45.166,86 55.539,58
54 204.833,14 175,82 872,10 1.047,92 204.833,14 10.548,54 46.038,96 56.587,50
55 203.961,04 175,07 872,85 1.047,92 203.961,04 10.723,61 46.911,81 57.635,42
56 203.088,19 174,32 873,60 1.047,92 203.088,19 10.897,92 47.785,41 58.683,33
57 202.214,59 173,57 874,35 1.047,92 202.214,59 11.071,49 48.659,76 59.731,25
58 201.340,24 172,82 875,10 1.047,92 201.340,24 11.244,31 49.534,86 60.779,17
59 200.465,14 172,07 875,85 1.047,92 200.465,14 11.416,38 50.410,71 61.827,08
60 199.589,29 171,31 876,60 1.047,92 199.589,29 11.587,69 51.287,31 62.875,00
61 198.712,69 170,56 877,35 1.047,92 198.712,69 11.758,25 52.164,67 63.922,92
62 197.835,33 169,81 878,11 1.047,92 197.835,33 11.928,06 53.042,77 64.970,83
63 196.957,23 169,05 878,86 1.047,92 196.957,23 12.097,11 53.921,64 66.018,75
64 196.078,36 168,30 879,62 1.047,92 196.078,36 12.265,42 54.801,25 67.066,67
65 195.198,75 167,55 880,37 1.047,92 195.198,75 12.432,96 55.681,62 68.114,58
66 194.318,38 166,79 881,13 1.047,92 194.318,38 12.599,75 56.562,75 69.162,50
67 193.437,25 166,03 881,88 1.047,92 193.437,25 12.765,78 57.444,63 70.210,42
68 192.555,37 165,28 882,64 1.047,92 192.555,37 12.931,06 58.327,27 71.258,33
69 191.672,73 164,52 883,40 1.047,92 191.672,73 13.095,58 59.210,67 72.306,25
70 190.789,33 163,76 884,16 1.047,92 190.789,33 13.259,34 60.094,83 73.354,17
71 189.905,17 163,00 884,91 1.047,92 189.905,17 13.422,34 60.979,74 74.402,08
72 189.020,26 162,24 885,67 1.047,92 189.020,26 13.584,59 61.865,41 75.450,00
73 188.134,59 161,48 886,43 1.047,92 188.134,59 13.746,07 62.751,85 76.497,92
74 187.248,15 160,72 887,20 1.047,92 187.248,15 13.906,79 63.639,04 77.545,83
75 186.360,96 159,96 887,96 1.047,92 186.360,96 14.066,75 64.527,00 78.593,75
76 185.473,00 159,20 888,72 1.047,92 185.473,00 14.225,95 65.415,72 79.641,67
77 184.584,28 158,43 889,48 1.047,92 184.584,28 14.384,38 66.305,20 80.689,58
78 183.694,80 157,67 890,25 1.047,92 183.694,80 14.542,05 67.195,45 81.737,50
79 182.804,55 156,91 891,01 1.047,92 182.804,55 14.698,96 68.086,46 82.785,42
80 181.913,54 156,14 891,77 1.047,92 181.913,54 14.855,10 68.978,23 83.833,33
81 181.021,77 155,38 892,54 1.047,92 181.021,77 15.010,48 69.870,77 84.881,25
82 180.129,23 154,61 893,31 1.047,92 180.129,23 15.165,09 70.764,08 85.929,17
83 179.235,92 153,84 894,07 1.047,92 179.235,92 15.318,93 71.658,15 86.977,08
84 178.341,85 153,08 894,84 1.047,92 178.341,85 15.472,01 72.552,99 88.025,00
85 177.447,01 152,31 895,61 1.047,92 177.447,01 15.624,32 73.448,60 89.072,92
86 176.551,40 151,54 896,38 1.047,92 176.551,40 15.775,86 74.344,97 90.120,83
87 175.655,03 150,77 897,15 1.047,92 175.655,03 15.926,63 75.242,12 91.168,75
88 174.757,88 150,00 897,92 1.047,92 174.757,88 16.076,63 76.140,04 92.216,67
89 173.859,96 149,23 898,69 1.047,92 173.859,96 16.225,86 77.038,72 93.264,58
90 172.961,28 148,46 899,46 1.047,92 172.961,28 16.374,32 77.938,18 94.312,50
91 172.061,82 147,69 900,23 1.047,92 172.061,82 16.522,01 78.838,41 95.360,42
92 171.161,59 146,91 901,00 1.047,92 171.161,59 16.668,92 79.739,41 96.408,33
93 170.260,59 146,14 901,78 1.047,92 170.260,59 16.815,06 80.641,19 97.456,25
94 169.358,81 145,37 902,55 1.047,92 169.358,81 16.960,43 81.543,74 98.504,17
95 168.456,26 144,59 903,33 1.047,92 168.456,26 17.105,02 82.447,07 99.552,08
96 167.552,93 143,82 904,10 1.047,92 167.552,93 17.248,83 83.351,17 100.600,00
97 166.648,83 143,04 904,88 1.047,92 166.648,83 17.391,87 84.256,04 101.647,92
98 165.743,96 142,26 905,65 1.047,92 165.743,96 17.534,14 85.161,70 102.695,83
99 164.838,30 141,49 906,43 1.047,92 164.838,30 17.675,62 86.068,13 103.743,75
100 163.931,87 140,71 907,21 1.047,92 163.931,87 17.816,33 86.975,33 104.791,67
101 163.024,67 139,93 907,99 1.047,92 163.024,67 17.956,26 87.883,32 105.839,58
102 162.116,68 139,15 908,77 1.047,92 162.116,68 18.095,41 88.792,09 106.887,50
103 161.207,91 138,37 909,55 1.047,92 161.207,91 18.233,78 89.701,63 107.935,42
104 160.298,37 137,59 910,33 1.047,92 160.298,37 18.371,37 90.611,96 108.983,33
105 159.388,04 136,81 911,11 1.047,92 159.388,04 18.508,18 91.523,07 110.031,25
106 158.476,93 136,03 911,89 1.047,92 158.476,93 18.644,21 92.434,96 111.079,17
107 157.565,04 135,24 912,67 1.047,92 157.565,04 18.779,45 93.347,63 112.127,08
108 156.652,37 134,46 913,46 1.047,92 156.652,37 18.913,91 94.261,09 113.175,00
109 155.738,91 133,68 914,24 1.047,92 155.738,91 19.047,58 95.175,33 114.222,92
110 154.824,67 132,89 915,03 1.047,92 154.824,67 19.180,48 96.090,36 115.270,83
111 153.909,64 132,11 915,81 1.047,92 153.909,64 19.312,58 97.006,17 116.318,75
112 152.993,83 131,32 916,60 1.047,92 152.993,83 19.443,90 97.922,77 117.366,67
113 152.077,23 130,53 917,38 1.047,92 152.077,23 19.574,43 98.840,15 118.414,58
114 151.159,85 129,75 918,17 1.047,92 151.159,85 19.704,18 99.758,32 119.462,50
115 150.241,68 128,96 918,96 1.047,92 150.241,68 19.833,14 100.677,28 120.510,42
116 149.322,72 128,17 919,75 1.047,92 149.322,72 19.961,31 101.597,03 121.558,33
117 148.402,97 127,38 920,54 1.047,92 148.402,97 20.088,69 102.517,56 122.606,25
118 147.482,44 126,59 921,33 1.047,92 147.482,44 20.215,27 103.438,89 123.654,17
119 146.561,11 125,80 922,12 1.047,92 146.561,11 20.341,07 104.361,01 124.702,08
120 145.638,99 125,01 922,91 1.047,92 145.638,99 20.466,08 105.283,92 125.750,00
121 144.716,08 124,21 923,70 1.047,92 144.716,08 20.590,29 106.207,62 126.797,92
122 143.792,38 123,42 924,49 1.047,92 143.792,38 20.713,72 107.132,12 127.845,83
123 142.867,88 122,63 925,29 1.047,92 142.867,88 20.836,34 108.057,41 128.893,75
124 141.942,59 121,83 926,08 1.047,92 141.942,59 20.958,18 108.983,49 129.941,67
125 141.016,51 121,04 926,88 1.047,92 141.016,51 21.079,22 109.910,37 130.989,58
126 140.089,63 120,24 927,67 1.047,92 140.089,63 21.199,46 110.838,04 132.037,50
127 139.161,96 119,45 928,47 1.047,92 139.161,96 21.318,91 111.766,51 133.085,42
128 138.233,49 118,65 929,27 1.047,92 138.233,49 21.437,56 112.695,77 134.133,33
129 137.304,23 117,85 930,06 1.047,92 137.304,23 21.555,41 113.625,84 135.181,25
130 136.374,16 117,05 930,86 1.047,92 136.374,16 21.672,47 114.556,70 136.229,17
131 135.443,30 116,26 931,66 1.047,92 135.443,30 21.788,72 115.488,36 137.277,08
132 134.511,64 115,46 932,46 1.047,92 134.511,64 21.904,18 116.420,82 138.325,00
133 133.579,18 114,66 933,26 1.047,92 133.579,18 22.018,83 117.354,08 139.372,92
134 132.645,92 113,85 934,06 1.047,92 132.645,92 22.132,69 118.288,15 140.420,83
135 131.711,85 113,05 934,86 1.047,92 131.711,85 22.245,74 119.223,01 141.468,75
136 130.776,99 112,25 935,67 1.047,92 130.776,99 22.357,99 120.158,68 142.516,67
137 129.841,32 111,45 936,47 1.047,92 129.841,32 22.469,44 121.095,15 143.564,58
138 128.904,85 110,64 937,27 1.047,92 128.904,85 22.580,08 122.032,42 144.612,50
139 127.967,58 109,84 938,08 1.047,92 127.967,58 22.689,92 122.970,50 145.660,42
140 127.029,50 109,03 938,88 1.047,92 127.029,50 22.798,95 123.909,38 146.708,33
141 126.090,62 108,23 939,69 1.047,92 126.090,62 22.907,18 124.849,07 147.756,25
142 125.150,93 107,42 940,50 1.047,92 125.150,93 23.014,60 125.789,56 148.804,17
143 124.210,44 106,61 941,30 1.047,92 124.210,44 23.121,22 126.730,87 149.852,08
144 123.269,13 105,81 942,11 1.047,92 123.269,13 23.227,02 127.672,98 150.900,00
145 122.327,02 105,00 942,92 1.047,92 122.327,02 23.332,02 128.615,90 151.947,92
146 121.384,10 104,19 943,73 1.047,92 121.384,10 23.436,21 129.559,63 152.995,83
147 120.440,37 103,38 944,54 1.047,92 120.440,37 23.539,59 130.504,16 154.043,75
148 119.495,84 102,57 945,35 1.047,92 119.495,84 23.642,15 131.449,51 155.091,67
149 118.550,49 101,76 946,16 1.047,92 118.550,49 23.743,91 132.395,67 156.139,58
150 117.604,33 100,94 946,97 1.047,92 117.604,33 23.844,85 133.342,65 157.187,50
151 116.657,35 100,13 947,79 1.047,92 116.657,35 23.944,98 134.290,43 158.235,42
152 115.709,57 99,32 948,60 1.047,92 115.709,57 24.044,30 135.239,03 159.283,33
153 114.760,97 98,50 949,41 1.047,92 114.760,97 24.142,80 136.188,45 160.331,25
154 113.811,55 97,69 950,23 1.047,92 113.811,55 24.240,49 137.138,67 161.379,17
155 112.861,33 96,87 951,04 1.047,92 112.861,33 24.337,36 138.089,72 162.427,08
156 111.910,28 96,06 951,86 1.047,92 111.910,28 24.433,42 139.041,58 163.475,00
157 110.958,42 95,24 952,68 1.047,92 110.958,42 24.528,66 139.994,26 164.522,92
158 110.005,74 94,42 953,50 1.047,92 110.005,74 24.623,08 140.947,75 165.570,83
159 109.052,25 93,60 954,31 1.047,92 109.052,25 24.716,68 141.902,07 166.618,75
160 108.097,93 92,78 955,13 1.047,92 108.097,93 24.809,47 142.857,20 167.666,67
161 107.142,80 91,96 955,95 1.047,92 107.142,80 24.901,43 143.813,15 168.714,58
162 106.186,85 91,14 956,77 1.047,92 106.186,85 24.992,58 144.769,92 169.762,50
163 105.230,08 90,32 957,59 1.047,92 105.230,08 25.082,90 145.727,52 170.810,42
164 104.272,48 89,50 958,42 1.047,92 104.272,48 25.172,40 146.685,93 171.858,33
165 103.314,07 88,68 959,24 1.047,92 103.314,07 25.261,08 147.645,17 172.906,25
166 102.354,83 87,85 960,06 1.047,92 102.354,83 25.348,93 148.605,23 173.954,17
167 101.394,77 87,03 960,89 1.047,92 101.394,77 25.435,96 149.566,12 175.002,08
168 100.433,88 86,21 961,71 1.047,92 100.433,88 25.522,17 150.527,83 176.050,00
169 99.472,17 85,38 962,54 1.047,92 99.472,17 25.607,55 151.490,37 177.097,92
170 98.509,63 84,55 963,36 1.047,92 98.509,63 25.692,10 152.453,73 178.145,83
171 97.546,27 83,73 964,19 1.047,92 97.546,27 25.775,83 153.417,92 179.193,75
172 96.582,08 82,90 965,02 1.047,92 96.582,08 25.858,73 154.382,94 180.241,67
173 95.617,06 82,07 965,85 1.047,92 95.617,06 25.940,80 155.348,78 181.289,58
174 94.651,22 81,24 966,67 1.047,92 94.651,22 26.022,04 156.315,46 182.337,50
175 93.684,54 80,41 967,50 1.047,92 93.684,54 26.102,46 157.282,96 183.385,42
176 92.717,04 79,58 968,33 1.047,92 92.717,04 26.182,04 158.251,30 184.433,33
177 91.748,70 78,75 969,17 1.047,92 91.748,70 26.260,79 159.220,46 185.481,25
178 90.779,54 77,92 970,00 1.047,92 90.779,54 26.338,71 160.190,46 186.529,17
179 89.809,54 77,09 970,83 1.047,92 89.809,54 26.415,79 161.161,29 187.577,08
180 88.838,71 76,25 971,66 1.047,92 88.838,71 26.492,05 162.132,95 188.625,00
x
BBBank Neufinanzierung
  • 1,08%
  • gebundener Sollzins*
  • 1,09%
  • effektiver Jahreszins*
  • 1.058,33€
  • Monatsrate
  • Gesamtzahlung :190.500,00 EUR
  • Tilgungsanteil :162.754,24 EUR
  • Zinsanteil :27.745,76 EUR
  • Restschuld :87.245,76 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 230,83 EUR; Gesamtbetrag: 27.700,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,78 %; Gebundener Sollzins: 0,77 %; 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
1 250.000,00 225,00 833,33 1.058,33 249.166,67 225,00 833,33 1.058,33
2 249.166,67 224,25 834,08 1.058,33 249.166,67 449,25 1.667,42 2.116,67
3 248.332,58 223,50 834,83 1.058,33 248.332,58 672,75 2.502,25 3.175,00
4 247.497,75 222,75 835,59 1.058,33 247.497,75 895,50 3.337,84 4.233,33
5 246.662,16 222,00 836,34 1.058,33 246.662,16 1.117,49 4.174,17 5.291,67
6 245.825,83 221,24 837,09 1.058,33 245.825,83 1.338,74 5.011,26 6.350,00
7 244.988,74 220,49 837,84 1.058,33 244.988,74 1.559,23 5.849,11 7.408,33
8 244.150,89 219,74 838,60 1.058,33 244.150,89 1.778,96 6.687,70 8.466,67
9 243.312,30 218,98 839,35 1.058,33 243.312,30 1.997,94 7.527,06 9.525,00
10 242.472,94 218,23 840,11 1.058,33 242.472,94 2.216,17 8.367,16 10.583,33
11 241.632,84 217,47 840,86 1.058,33 241.632,84 2.433,64 9.208,03 11.641,67
12 240.791,97 216,71 841,62 1.058,33 240.791,97 2.650,35 10.049,65 12.700,00
13 239.950,35 215,96 842,38 1.058,33 239.950,35 2.866,31 10.892,03 13.758,33
14 239.107,97 215,20 843,14 1.058,33 239.107,97 3.081,50 11.735,16 14.816,67
15 238.264,84 214,44 843,89 1.058,33 238.264,84 3.295,94 12.579,06 15.875,00
16 237.420,94 213,68 844,65 1.058,33 237.420,94 3.509,62 13.423,71 16.933,33
17 236.576,29 212,92 845,41 1.058,33 236.576,29 3.722,54 14.269,13 17.991,67
18 235.730,87 212,16 846,18 1.058,33 235.730,87 3.934,70 15.115,30 19.050,00
19 234.884,70 211,40 846,94 1.058,33 234.884,70 4.146,09 15.962,24 20.108,33
20 234.037,76 210,63 847,70 1.058,33 234.037,76 4.356,73 16.809,94 21.166,67
21 233.190,06 209,87 848,46 1.058,33 233.190,06 4.566,60 17.658,40 22.225,00
22 232.341,60 209,11 849,23 1.058,33 232.341,60 4.775,71 18.507,63 23.283,33
23 231.492,37 208,34 849,99 1.058,33 231.492,37 4.984,05 19.357,62 24.341,67
24 230.642,38 207,58 850,76 1.058,33 230.642,38 5.191,63 20.208,37 25.400,00
25 229.791,63 206,81 851,52 1.058,33 229.791,63 5.398,44 21.059,89 26.458,33
26 228.940,11 206,05 852,29 1.058,33 228.940,11 5.604,49 21.912,18 27.516,67
27 228.087,82 205,28 853,05 1.058,33 228.087,82 5.809,76 22.765,24 28.575,00
28 227.234,76 204,51 853,82 1.058,33 227.234,76 6.014,28 23.619,06 29.633,33
29 226.380,94 203,74 854,59 1.058,33 226.380,94 6.218,02 24.473,65 30.691,67
30 225.526,35 202,97 855,36 1.058,33 225.526,35 6.420,99 25.329,01 31.750,00
31 224.670,99 202,20 856,13 1.058,33 224.670,99 6.623,20 26.185,14 32.808,33
32 223.814,86 201,43 856,90 1.058,33 223.814,86 6.824,63 27.042,04 33.866,67
33 222.957,96 200,66 857,67 1.058,33 222.957,96 7.025,29 27.899,71 34.925,00
34 222.100,29 199,89 858,44 1.058,33 222.100,29 7.225,18 28.758,15 35.983,33
35 221.241,85 199,12 859,22 1.058,33 221.241,85 7.424,30 29.617,37 37.041,67
36 220.382,63 198,34 859,99 1.058,33 220.382,63 7.622,64 30.477,36 38.100,00
37 219.522,64 197,57 860,76 1.058,33 219.522,64 7.820,21 31.338,12 39.158,33
38 218.661,88 196,80 861,54 1.058,33 218.661,88 8.017,01 32.199,66 40.216,67
39 217.800,34 196,02 862,31 1.058,33 217.800,34 8.213,03 33.061,97 41.275,00
40 216.938,03 195,24 863,09 1.058,33 216.938,03 8.408,28 33.925,06 42.333,33
41 216.074,94 194,47 863,87 1.058,33 216.074,94 8.602,74 34.788,92 43.391,67
42 215.211,08 193,69 864,64 1.058,33 215.211,08 8.796,43 35.653,57 44.450,00
43 214.346,43 192,91 865,42 1.058,33 214.346,43 8.989,34 36.518,99 45.508,33
44 213.481,01 192,13 866,20 1.058,33 213.481,01 9.181,48 37.385,19 46.566,67
45 212.614,81 191,35 866,98 1.058,33 212.614,81 9.372,83 38.252,17 47.625,00
46 211.747,83 190,57 867,76 1.058,33 211.747,83 9.563,40 39.119,93 48.683,33
47 210.880,07 189,79 868,54 1.058,33 210.880,07 9.753,20 39.988,47 49.741,67
48 210.011,53 189,01 869,32 1.058,33 210.011,53 9.942,21 40.857,79 50.800,00
49 209.142,21 188,23 870,11 1.058,33 209.142,21 10.130,43 41.727,90 51.858,33
50 208.272,10 187,44 870,89 1.058,33 208.272,10 10.317,88 42.598,79 52.916,67
51 207.401,21 186,66 871,67 1.058,33 207.401,21 10.504,54 43.470,46 53.975,00
52 206.529,54 185,88 872,46 1.058,33 206.529,54 10.690,42 44.342,92 55.033,33
53 205.657,08 185,09 873,24 1.058,33 205.657,08 10.875,51 45.216,16 56.091,67
54 204.783,84 184,31 874,03 1.058,33 204.783,84 11.059,81 46.090,19 57.150,00
55 203.909,81 183,52 874,81 1.058,33 203.909,81 11.243,33 46.965,00 58.208,33
56 203.035,00 182,73 875,60 1.058,33 203.035,00 11.426,06 47.840,60 59.266,67
57 202.159,40 181,94 876,39 1.058,33 202.159,40 11.608,01 48.716,99 60.325,00
58 201.283,01 181,15 877,18 1.058,33 201.283,01 11.789,16 49.594,17 61.383,33
59 200.405,83 180,37 877,97 1.058,33 200.405,83 11.969,53 50.472,14 62.441,67
60 199.527,86 179,58 878,76 1.058,33 199.527,86 12.149,10 51.350,90 63.500,00
61 198.649,10 178,78 879,55 1.058,33 198.649,10 12.327,89 52.230,45 64.558,33
62 197.769,55 177,99 880,34 1.058,33 197.769,55 12.505,88 53.110,79 65.616,67
63 196.889,21 177,20 881,13 1.058,33 196.889,21 12.683,08 53.991,92 66.675,00
64 196.008,08 176,41 881,93 1.058,33 196.008,08 12.859,49 54.873,85 67.733,33
65 195.126,15 175,61 882,72 1.058,33 195.126,15 13.035,10 55.756,57 68.791,67
66 194.243,43 174,82 883,51 1.058,33 194.243,43 13.209,92 56.640,08 69.850,00
67 193.359,92 174,02 884,31 1.058,33 193.359,92 13.383,94 57.524,39 70.908,33
68 192.475,61 173,23 885,11 1.058,33 192.475,61 13.557,17 58.409,50 71.966,67
69 191.590,50 172,43 885,90 1.058,33 191.590,50 13.729,60 59.295,40 73.025,00
70 190.704,60 171,63 886,70 1.058,33 190.704,60 13.901,24 60.182,10 74.083,33
71 189.817,90 170,84 887,50 1.058,33 189.817,90 14.072,07 61.069,59 75.141,67
72 188.930,41 170,04 888,30 1.058,33 188.930,41 14.242,11 61.957,89 76.200,00
73 188.042,11 169,24 889,10 1.058,33 188.042,11 14.411,35 62.846,99 77.258,33
74 187.153,01 168,44 889,90 1.058,33 187.153,01 14.579,79 63.736,88 78.316,67
75 186.263,12 167,64 890,70 1.058,33 186.263,12 14.747,42 64.627,58 79.375,00
76 185.372,42 166,84 891,50 1.058,33 185.372,42 14.914,26 65.519,08 80.433,33
77 184.480,92 166,03 892,30 1.058,33 184.480,92 15.080,29 66.411,38 81.491,67
78 183.588,62 165,23 893,10 1.058,33 183.588,62 15.245,52 67.304,48 82.550,00
79 182.695,52 164,43 893,91 1.058,33 182.695,52 15.409,95 68.198,39 83.608,33
80 181.801,61 163,62 894,71 1.058,33 181.801,61 15.573,57 69.093,10 84.666,67
81 180.906,90 162,82 895,52 1.058,33 180.906,90 15.736,38 69.988,62 85.725,00
82 180.011,38 162,01 896,32 1.058,33 180.011,38 15.898,39 70.884,94 86.783,33
83 179.115,06 161,20 897,13 1.058,33 179.115,06 16.059,60 71.782,07 87.841,67
84 178.217,93 160,40 897,94 1.058,33 178.217,93 16.219,99 72.680,01 88.900,00
85 177.319,99 159,59 898,75 1.058,33 177.319,99 16.379,58 73.578,75 89.958,33
86 176.421,25 158,78 899,55 1.058,33 176.421,25 16.538,36 74.478,31 91.016,67
87 175.521,69 157,97 900,36 1.058,33 175.521,69 16.696,33 75.378,67 92.075,00
88 174.621,33 157,16 901,17 1.058,33 174.621,33 16.853,49 76.279,84 93.133,33
89 173.720,16 156,35 901,99 1.058,33 173.720,16 17.009,84 77.181,83 94.191,67
90 172.818,17 155,54 902,80 1.058,33 172.818,17 17.165,37 78.084,63 95.250,00
91 171.915,37 154,72 903,61 1.058,33 171.915,37 17.320,10 78.988,24 96.308,33
92 171.011,76 153,91 904,42 1.058,33 171.011,76 17.474,01 79.892,66 97.366,67
93 170.107,34 153,10 905,24 1.058,33 170.107,34 17.627,11 80.797,89 98.425,00
94 169.202,11 152,28 906,05 1.058,33 169.202,11 17.779,39 81.703,95 99.483,33
95 168.296,05 151,47 906,87 1.058,33 168.296,05 17.930,85 82.610,81 100.541,67
96 167.389,19 150,65 907,68 1.058,33 167.389,19 18.081,50 83.518,50 101.600,00
97 166.481,50 149,83 908,50 1.058,33 166.481,50 18.231,34 84.427,00 102.658,33
98 165.573,00 149,02 909,32 1.058,33 165.573,00 18.380,35 85.336,31 103.716,67
99 164.663,69 148,20 910,14 1.058,33 164.663,69 18.528,55 86.246,45 104.775,00
100 163.753,55 147,38 910,96 1.058,33 163.753,55 18.675,93 87.157,40 105.833,33
101 162.842,60 146,56 911,77 1.058,33 162.842,60 18.822,49 88.069,18 106.891,67
102 161.930,82 145,74 912,60 1.058,33 161.930,82 18.968,22 88.981,78 107.950,00
103 161.018,22 144,92 913,42 1.058,33 161.018,22 19.113,14 89.895,19 109.008,33
104 160.104,81 144,09 914,24 1.058,33 160.104,81 19.257,24 90.809,43 110.066,67
105 159.190,57 143,27 915,06 1.058,33 159.190,57 19.400,51 91.724,49 111.125,00
106 158.275,51 142,45 915,89 1.058,33 158.275,51 19.542,95 92.640,38 112.183,33
107 157.359,62 141,62 916,71 1.058,33 157.359,62 19.684,58 93.557,09 113.241,67
108 156.442,91 140,80 917,53 1.058,33 156.442,91 19.825,38 94.474,62 114.300,00
109 155.525,38 139,97 918,36 1.058,33 155.525,38 19.965,35 95.392,98 115.358,33
110 154.607,02 139,15 919,19 1.058,33 154.607,02 20.104,50 96.312,17 116.416,67
111 153.687,83 138,32 920,01 1.058,33 153.687,83 20.242,82 97.232,18 117.475,00
112 152.767,82 137,49 920,84 1.058,33 152.767,82 20.380,31 98.153,03 118.533,33
113 151.846,97 136,66 921,67 1.058,33 151.846,97 20.516,97 99.074,70 119.591,67
114 150.925,30 135,83 922,50 1.058,33 150.925,30 20.652,80 99.997,20 120.650,00
115 150.002,80 135,00 923,33 1.058,33 150.002,80 20.787,80 100.920,53 121.708,33
116 149.079,47 134,17 924,16 1.058,33 149.079,47 20.921,98 101.844,69 122.766,67
117 148.155,31 133,34 924,99 1.058,33 148.155,31 21.055,32 102.769,68 123.825,00
118 147.230,32 132,51 925,83 1.058,33 147.230,32 21.187,82 103.695,51 124.883,33
119 146.304,49 131,67 926,66 1.058,33 146.304,49 21.319,50 104.622,17 125.941,67
120 145.377,83 130,84 927,49 1.058,33 145.377,83 21.450,34 105.549,66 127.000,00
121 144.450,34 130,01 928,33 1.058,33 144.450,34 21.580,34 106.477,99 128.058,33
122 143.522,01 129,17 929,16 1.058,33 143.522,01 21.709,51 107.407,15 129.116,67
123 142.592,85 128,33 930,00 1.058,33 142.592,85 21.837,85 108.337,15 130.175,00
124 141.662,85 127,50 930,84 1.058,33 141.662,85 21.965,34 109.267,99 131.233,33
125 140.732,01 126,66 931,67 1.058,33 140.732,01 22.092,00 110.199,67 132.291,67
126 139.800,33 125,82 932,51 1.058,33 139.800,33 22.217,82 111.132,18 133.350,00
127 138.867,82 124,98 933,35 1.058,33 138.867,82 22.342,80 112.065,53 134.408,33
128 137.934,47 124,14 934,19 1.058,33 137.934,47 22.466,94 112.999,72 135.466,67
129 137.000,28 123,30 935,03 1.058,33 137.000,28 22.590,24 113.934,76 136.525,00
130 136.065,24 122,46 935,87 1.058,33 136.065,24 22.712,70 114.870,63 137.583,33
131 135.129,37 121,62 936,72 1.058,33 135.129,37 22.834,32 115.807,35 138.641,67
132 134.192,65 120,77 937,56 1.058,33 134.192,65 22.955,09 116.744,91 139.700,00
133 133.255,09 119,93 938,40 1.058,33 133.255,09 23.075,02 117.683,31 140.758,33
134 132.316,69 119,09 939,25 1.058,33 132.316,69 23.194,11 118.622,56 141.816,67
135 131.377,44 118,24 940,09 1.058,33 131.377,44 23.312,35 119.562,65 142.875,00
136 130.437,35 117,39 940,94 1.058,33 130.437,35 23.429,74 120.503,59 143.933,33
137 129.496,41 116,55 941,79 1.058,33 129.496,41 23.546,29 121.445,38 144.991,67
138 128.554,62 115,70 942,63 1.058,33 128.554,62 23.661,99 122.388,01 146.050,00
139 127.611,99 114,85 943,48 1.058,33 127.611,99 23.776,84 123.331,50 147.108,33
140 126.668,50 114,00 944,33 1.058,33 126.668,50 23.890,84 124.275,83 148.166,67
141 125.724,17 113,15 945,18 1.058,33 125.724,17 24.003,99 125.221,01 149.225,00
142 124.778,99 112,30 946,03 1.058,33