Kreditrechner.com

Sie befinden sich hier: Startseite / Baufinanzierung

Baufinanzierungsrechner 02/2020

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]
Dr. Klein Baufinanzierung
  • 0,61%
  • gebundener Sollzins*
  • 0,63%
  • effektiver Jahreszins*
  • 960,42€
  • Monatsrate
  • Gesamtzahlung :172.875,00 EUR
  • Tilgungsanteil :157.034,92 EUR
  • Zinsanteil :15.840,08 EUR
  • Restschuld :92.965,08 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 389,50 EUR; Gesamtbetrag: 23.370,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,51 %; Gebundener Sollzins: 0,46 %; 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
1 250.000,00 127,08 833,33 960,42 249.166,67 127,08 833,33 960,42
2 249.166,67 126,66 833,76 960,42 249.166,67 253,74 1.667,09 1.920,83
3 248.332,91 126,24 834,18 960,42 248.332,91 379,98 2.501,27 2.881,25
4 247.498,73 125,81 834,60 960,42 247.498,73 505,79 3.335,88 3.841,67
5 246.664,12 125,39 835,03 960,42 246.664,12 631,18 4.170,90 4.802,08
6 245.829,10 124,96 835,45 960,42 245.829,10 756,14 5.006,36 5.762,50
7 244.993,64 124,54 835,88 960,42 244.993,64 880,68 5.842,24 6.722,92
8 244.157,76 124,11 836,30 960,42 244.157,76 1.004,79 6.678,54 7.683,33
9 243.321,46 123,69 836,73 960,42 243.321,46 1.128,48 7.515,27 8.643,75
10 242.484,73 123,26 837,15 960,42 242.484,73 1.251,74 8.352,42 9.604,17
11 241.647,58 122,84 837,58 960,42 241.647,58 1.374,58 9.190,00 10.564,58
12 240.810,00 122,41 838,00 960,42 240.810,00 1.496,99 10.028,01 11.525,00
13 239.971,99 121,99 838,43 960,42 239.971,99 1.618,98 10.866,44 12.485,42
14 239.133,56 121,56 838,86 960,42 239.133,56 1.740,54 11.705,29 13.445,83
15 238.294,71 121,13 839,28 960,42 238.294,71 1.861,67 12.544,58 14.406,25
16 237.455,42 120,71 839,71 960,42 237.455,42 1.982,38 13.384,29 15.366,67
17 236.615,71 120,28 840,14 960,42 236.615,71 2.102,66 14.224,42 16.327,08
18 235.775,58 119,85 840,56 960,42 235.775,58 2.222,51 15.064,99 17.287,50
19 234.935,01 119,43 840,99 960,42 234.935,01 2.341,94 15.905,98 18.247,92
20 234.094,02 119,00 841,42 960,42 234.094,02 2.460,93 16.747,40 19.208,33
21 233.252,60 118,57 841,85 960,42 233.252,60 2.579,50 17.589,25 20.168,75
22 232.410,75 118,14 842,27 960,42 232.410,75 2.697,65 18.431,52 21.129,17
23 231.568,48 117,71 842,70 960,42 231.568,48 2.815,36 19.274,22 22.089,58
24 230.725,78 117,29 843,13 960,42 230.725,78 2.932,65 20.117,35 23.050,00
25 229.882,65 116,86 843,56 960,42 229.882,65 3.049,50 20.960,91 24.010,42
26 229.039,09 116,43 843,99 960,42 229.039,09 3.165,93 21.804,90 24.970,83
27 228.195,10 116,00 844,42 960,42 228.195,10 3.281,93 22.649,32 25.931,25
28 227.350,68 115,57 844,85 960,42 227.350,68 3.397,50 23.494,17 26.891,67
29 226.505,83 115,14 845,28 960,42 226.505,83 3.512,64 24.339,44 27.852,08
30 225.660,56 114,71 845,71 960,42 225.660,56 3.627,35 25.185,15 28.812,50
31 224.814,85 114,28 846,14 960,42 224.814,85 3.741,63 26.031,28 29.772,92
32 223.968,72 113,85 846,57 960,42 223.968,72 3.855,48 26.877,85 30.733,33
33 223.122,15 113,42 847,00 960,42 223.122,15 3.968,90 27.724,85 31.693,75
34 222.275,15 112,99 847,43 960,42 222.275,15 4.081,89 28.572,27 32.654,17
35 221.427,73 112,56 847,86 960,42 221.427,73 4.194,45 29.420,13 33.614,58
36 220.579,87 112,13 848,29 960,42 220.579,87 4.306,58 30.268,42 34.575,00
37 219.731,58 111,70 848,72 960,42 219.731,58 4.418,28 31.117,14 35.535,42
38 218.882,86 111,27 849,15 960,42 218.882,86 4.529,54 31.966,29 36.495,83
39 218.033,71 110,83 849,58 960,42 218.033,71 4.640,38 32.815,87 37.456,25
40 217.184,13 110,40 850,01 960,42 217.184,13 4.750,78 33.665,89 38.416,67
41 216.334,11 109,97 850,45 960,42 216.334,11 4.860,75 34.516,33 39.377,08
42 215.483,67 109,54 850,88 960,42 215.483,67 4.970,29 35.367,21 40.337,50
43 214.632,79 109,10 851,31 960,42 214.632,79 5.079,39 36.218,53 41.297,92
44 213.781,47 108,67 851,74 960,42 213.781,47 5.188,06 37.070,27 42.258,33
45 212.929,73 108,24 852,18 960,42 212.929,73 5.296,30 37.922,45 43.218,75
46 212.077,55 107,81 852,61 960,42 212.077,55 5.404,11 38.775,06 44.179,17
47 211.224,94 107,37 853,04 960,42 211.224,94 5.511,48 39.628,10 45.139,58
48 210.371,90 106,94 853,48 960,42 210.371,90 5.618,42 40.481,58 46.100,00
49 209.518,42 106,51 853,91 960,42 209.518,42 5.724,93 41.335,49 47.060,42
50 208.664,51 106,07 854,35 960,42 208.664,51 5.831,00 42.189,84 48.020,83
51 207.810,16 105,64 854,78 960,42 207.810,16 5.936,63 43.044,62 48.981,25
52 206.955,38 105,20 855,21 960,42 206.955,38 6.041,84 43.899,83 49.941,67
53 206.100,17 104,77 855,65 960,42 206.100,17 6.146,60 44.755,48 50.902,08
54 205.244,52 104,33 856,08 960,42 205.244,52 6.250,94 45.611,56 51.862,50
55 204.388,44 103,90 856,52 960,42 204.388,44 6.354,83 46.468,08 52.822,92
56 203.531,92 103,46 856,95 960,42 203.531,92 6.458,30 47.325,04 53.783,33
57 202.674,96 103,03 857,39 960,42 202.674,96 6.561,32 48.182,43 54.743,75
58 201.817,57 102,59 857,83 960,42 201.817,57 6.663,91 49.040,25 55.704,17
59 200.959,75 102,15 858,26 960,42 200.959,75 6.766,07 49.898,52 56.664,58
60 200.101,48 101,72 858,70 960,42 200.101,48 6.867,79 50.757,21 57.625,00
61 199.242,79 101,28 859,13 960,42 199.242,79 6.969,07 51.616,35 58.585,42
62 198.383,65 100,85 859,57 960,42 198.383,65 7.069,91 52.475,92 59.545,83
63 197.524,08 100,41 860,01 960,42 197.524,08 7.170,32 53.335,93 60.506,25
64 196.664,07 99,97 860,45 960,42 196.664,07 7.270,29 54.196,38 61.466,67
65 195.803,62 99,53 860,88 960,42 195.803,62 7.369,83 55.057,26 62.427,08
66 194.942,74 99,10 861,32 960,42 194.942,74 7.468,92 55.918,58 63.387,50
67 194.081,42 98,66 861,76 960,42 194.081,42 7.567,58 56.780,34 64.347,92
68 193.219,66 98,22 862,20 960,42 193.219,66 7.665,80 57.642,53 65.308,33
69 192.357,47 97,78 862,63 960,42 192.357,47 7.763,58 58.505,17 66.268,75
70 191.494,83 97,34 863,07 960,42 191.494,83 7.860,92 59.368,24 67.229,17
71 190.631,76 96,90 863,51 960,42 190.631,76 7.957,83 60.231,75 68.189,58
72 189.768,25 96,47 863,95 960,42 189.768,25 8.054,29 61.095,71 69.150,00
73 188.904,29 96,03 864,39 960,42 188.904,29 8.150,32 61.960,10 70.110,42
74 188.039,90 95,59 864,83 960,42 188.039,90 8.245,91 62.824,93 71.070,83
75 187.175,07 95,15 865,27 960,42 187.175,07 8.341,05 63.690,20 72.031,25
76 186.309,80 94,71 865,71 960,42 186.309,80 8.435,76 64.555,90 72.991,67
77 185.444,10 94,27 866,15 960,42 185.444,10 8.530,03 65.422,05 73.952,08
78 184.577,95 93,83 866,59 960,42 184.577,95 8.623,86 66.288,64 74.912,50
79 183.711,36 93,39 867,03 960,42 183.711,36 8.717,24 67.155,67 75.872,92
80 182.844,33 92,95 867,47 960,42 182.844,33 8.810,19 68.023,14 76.833,33
81 181.976,86 92,50 867,91 960,42 181.976,86 8.902,69 68.891,06 77.793,75
82 181.108,94 92,06 868,35 960,42 181.108,94 8.994,76 69.759,41 78.754,17
83 180.240,59 91,62 868,79 960,42 180.240,59 9.086,38 70.628,20 79.714,58
84 179.371,80 91,18 869,24 960,42 179.371,80 9.177,56 71.497,44 80.675,00
85 178.502,56 90,74 869,68 960,42 178.502,56 9.268,30 72.367,12 81.635,42
86 177.632,88 90,30 870,12 960,42 177.632,88 9.358,60 73.237,24 82.595,83
87 176.762,76 89,85 870,56 960,42 176.762,76 9.448,45 74.107,80 83.556,25
88 175.892,20 89,41 871,00 960,42 175.892,20 9.537,86 74.978,80 84.516,67
89 175.021,20 88,97 871,45 960,42 175.021,20 9.626,83 75.850,25 85.477,08
90 174.149,75 88,53 871,89 960,42 174.149,75 9.715,36 76.722,14 86.437,50
91 173.277,86 88,08 872,33 960,42 173.277,86 9.803,44 77.594,48 87.397,92
92 172.405,52 87,64 872,78 960,42 172.405,52 9.891,08 78.467,25 88.358,33
93 171.532,75 87,20 873,22 960,42 171.532,75 9.978,28 79.340,47 89.318,75
94 170.659,53 86,75 873,66 960,42 170.659,53 10.065,03 80.214,14 90.279,17
95 169.785,86 86,31 874,11 960,42 169.785,86 10.151,34 81.088,25 91.239,58
96 168.911,75 85,86 874,55 960,42 168.911,75 10.237,20 81.962,80 92.200,00
97 168.037,20 85,42 875,00 960,42 168.037,20 10.322,62 82.837,80 93.160,42
98 167.162,20 84,97 875,44 960,42 167.162,20 10.407,59 83.713,24 94.120,83
99 166.286,76 84,53 875,89 960,42 166.286,76 10.492,12 84.589,13 95.081,25
100 165.410,87 84,08 876,33 960,42 165.410,87 10.576,21 85.465,46 96.041,67
101 164.534,54 83,64 876,78 960,42 164.534,54 10.659,84 86.342,24 97.002,08
102 163.657,76 83,19 877,22 960,42 163.657,76 10.743,04 87.219,46 97.962,50
103 162.780,54 82,75 877,67 960,42 162.780,54 10.825,78 88.097,13 98.922,92
104 161.902,87 82,30 878,12 960,42 161.902,87 10.908,08 88.975,25 99.883,33
105 161.024,75 81,85 878,56 960,42 161.024,75 10.989,94 89.853,81 100.843,75
106 160.146,19 81,41 879,01 960,42 160.146,19 11.071,35 90.732,82 101.804,17
107 159.267,18 80,96 879,46 960,42 159.267,18 11.152,31 91.612,28 102.764,58
108 158.387,72 80,51 879,90 960,42 158.387,72 11.232,82 92.492,18 103.725,00
109 157.507,82 80,07 880,35 960,42 157.507,82 11.312,89 93.372,53 104.685,42
110 156.627,47 79,62 880,80 960,42 156.627,47 11.392,51 94.253,33 105.645,83
111 155.746,67 79,17 881,25 960,42 155.746,67 11.471,68 95.134,57 106.606,25
112 154.865,43 78,72 881,69 960,42 154.865,43 11.550,40 96.016,27 107.566,67
113 153.983,73 78,28 882,14 960,42 153.983,73 11.628,68 96.898,41 108.527,08
114 153.101,59 77,83 882,59 960,42 153.101,59 11.706,50 97.781,00 109.487,50
115 152.219,00 77,38 883,04 960,42 152.219,00 11.783,88 98.664,04 110.447,92
116 151.335,96 76,93 883,49 960,42 151.335,96 11.860,81 99.547,52 111.408,33
117 150.452,48 76,48 883,94 960,42 150.452,48 11.937,29 100.431,46 112.368,75
118 149.568,54 76,03 884,39 960,42 149.568,54 12.013,32 101.315,85 113.329,17
119 148.684,15 75,58 884,84 960,42 148.684,15 12.088,90 102.200,68 114.289,58
120 147.799,32 75,13 885,29 960,42 147.799,32 12.164,03 103.085,97 115.250,00
121 146.914,03 74,68 885,74 960,42 146.914,03 12.238,71 103.971,70 116.210,42
122 146.028,30 74,23 886,19 960,42 146.028,30 12.312,94 104.857,89 117.170,83
123 145.142,11 73,78 886,64 960,42 145.142,11 12.386,72 105.744,53 118.131,25
124 144.255,47 73,33 887,09 960,42 144.255,47 12.460,05 106.631,61 119.091,67
125 143.368,39 72,88 887,54 960,42 143.368,39 12.532,93 107.519,15 120.052,08
126 142.480,85 72,43 887,99 960,42 142.480,85 12.605,36 108.407,14 121.012,50
127 141.592,86 71,98 888,44 960,42 141.592,86 12.677,34 109.295,58 121.972,92
128 140.704,42 71,52 888,89 960,42 140.704,42 12.748,86 110.184,47 122.933,33
129 139.815,53 71,07 889,34 960,42 139.815,53 12.819,94 111.073,81 123.893,75
130 138.926,19 70,62 889,80 960,42 138.926,19 12.890,56 111.963,61 124.854,17
131 138.036,39 70,17 890,25 960,42 138.036,39 12.960,72 112.853,86 125.814,58
132 137.146,14 69,72 890,70 960,42 137.146,14 13.030,44 113.744,56 126.775,00
133 136.255,44 69,26 891,15 960,42 136.255,44 13.099,70 114.635,71 127.735,42
134 135.364,29 68,81 891,61 960,42 135.364,29 13.168,51 115.527,32 128.695,83
135 134.472,68 68,36 892,06 960,42 134.472,68 13.236,87 116.419,38 129.656,25
136 133.580,62 67,90 892,51 960,42 133.580,62 13.304,77 117.311,89 130.616,67
137 132.688,11 67,45 892,97 960,42 132.688,11 13.372,22 118.204,86 131.577,08
138 131.795,14 67,00 893,42 960,42 131.795,14 13.439,22 119.098,28 132.537,50
139 130.901,72 66,54 893,87 960,42 130.901,72 13.505,76 119.992,15 133.497,92
140 130.007,85 66,09 894,33 960,42 130.007,85 13.571,85 120.886,48 134.458,33
141 129.113,52 65,63 894,78 960,42 129.113,52 13.637,48 121.781,27 135.418,75
142 128.218,73 65,18 895,24 960,42 128.218,73 13.702,66 122.676,51 136.379,17
143 127.323,49 64,72 895,69 960,42 127.323,49 13.767,38 123.572,20 137.339,58
144 126.427,80 64,27 896,15 960,42 126.427,80 13.831,65 124.468,35 138.300,00
145 125.531,65 63,81 896,60 960,42 125.531,65 13.895,46 125.364,95 139.260,42
146 124.635,05 63,36 897,06 960,42 124.635,05 13.958,82 126.262,02 140.220,83
147 123.737,98 62,90 897,52 960,42 123.737,98 14.021,72 127.159,53 141.181,25
148 122.840,47 62,44 897,97 960,42 122.840,47 14.084,16 128.057,50 142.141,67
149 121.942,50 61,99 898,43 960,42 121.942,50 14.146,15 128.955,93 143.102,08
150 121.044,07 61,53 898,89 960,42 121.044,07 14.207,68 129.854,82 144.062,50
151 120.145,18 61,07 899,34 960,42 120.145,18 14.268,75 130.754,16 145.022,92
152 119.245,84 60,62 899,80 960,42 119.245,84 14.329,37 131.653,96 145.983,33
153 118.346,04 60,16 900,26 960,42 118.346,04 14.389,53 132.554,22 146.943,75
154 117.445,78 59,70 900,72 960,42 117.445,78 14.449,23 133.454,94 147.904,17
155 116.545,06 59,24 901,17 960,42 116.545,06 14.508,48 134.356,11 148.864,58
156 115.643,89 58,79 901,63 960,42 115.643,89 14.567,26 135.257,74 149.825,00
157 114.742,26 58,33 902,09 960,42 114.742,26 14.625,59 136.159,83 150.785,42
158 113.840,17 57,87 902,55 960,42 113.840,17 14.683,46 137.062,38 151.745,83
159 112.937,62 57,41 903,01 960,42 112.937,62 14.740,87 137.965,38 152.706,25
160 112.034,62 56,95 903,47 960,42 112.034,62 14.797,82 138.868,85 153.666,67
161 111.131,15 56,49 903,92 960,42 111.131,15 14.854,31 139.772,77 154.627,08
162 110.227,23 56,03 904,38 960,42 110.227,23 14.910,34 140.677,16 155.587,50
163 109.322,84 55,57 904,84 960,42 109.322,84 14.965,91 141.582,00 156.547,92
164 108.418,00 55,11 905,30 960,42 108.418,00 15.021,03 142.487,31 157.508,33
165 107.512,69 54,65 905,76 960,42 107.512,69 15.075,68 143.393,07 158.468,75
166 106.606,93 54,19 906,22 960,42 106.606,93 15.129,87 144.299,30 159.429,17
167 105.700,70 53,73 906,69 960,42 105.700,70 15.183,60 145.205,98 160.389,58
168 104.794,02 53,27 907,15 960,42 104.794,02 15.236,87 146.113,13 161.350,00
169 103.886,87 52,81 907,61 960,42 103.886,87 15.289,68 147.020,74 162.310,42
170 102.979,26 52,35 908,07 960,42 102.979,26 15.342,03 147.928,80 163.270,83
171 102.071,20 51,89 908,53 960,42 102.071,20 15.393,92 148.837,33 164.231,25
172 101.162,67 51,42 908,99 960,42 101.162,67 15.445,34 149.746,33 165.191,67
173 100.253,67 50,96 909,45 960,42 100.253,67 15.496,30 150.655,78 166.152,08
174 99.344,22 50,50 909,92 960,42 99.344,22 15.546,80 151.565,70 167.112,50
175 98.434,30 50,04 910,38 960,42 98.434,30 15.596,84 152.476,08 168.072,92
176 97.523,92 49,57 910,84 960,42 97.523,92 15.646,41 153.386,92 169.033,33
177 96.613,08 49,11 911,31 960,42 96.613,08 15.695,53 154.298,22 169.993,75
178 95.701,78 48,65 911,77 960,42 95.701,78 15.744,17 155.209,99 170.954,17
179 94.790,01 48,18 912,23 960,42 94.790,01 15.792,36 156.122,22 171.914,58
180 93.877,78 47,72 912,70 960,42 93.877,78 15.840,08 157.034,92 172.875,00
x
DTW Baufinanzierung
  • 0,68%
  • gebundener Sollzins*
  • 0,68%
  • effektiver Jahreszins*
  • 975,00€
  • Monatsrate
  • Gesamtzahlung :175.500,00 EUR
  • Tilgungsanteil :157.869,82 EUR
  • Zinsanteil :17.630,18 EUR
  • Restschuld :92.130,18 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
1 250.000,00 141,67 833,33 975,00 249.166,67 141,67 833,33 975,00
2 249.166,67 141,19 833,81 975,00 249.166,67 282,86 1.667,14 1.950,00
3 248.332,86 140,72 834,28 975,00 248.332,86 423,58 2.501,42 2.925,00
4 247.498,58 140,25 834,75 975,00 247.498,58 563,83 3.336,17 3.900,00
5 246.663,83 139,78 835,22 975,00 246.663,83 703,61 4.171,39 4.875,00
6 245.828,61 139,30 835,70 975,00 245.828,61 842,91 5.007,09 5.850,00
7 244.992,91 138,83 836,17 975,00 244.992,91 981,74 5.843,26 6.825,00
8 244.156,74 138,36 836,64 975,00 244.156,74 1.120,10 6.679,90 7.800,00
9 243.320,10 137,88 837,12 975,00 243.320,10 1.257,98 7.517,02 8.775,00
10 242.482,98 137,41 837,59 975,00 242.482,98 1.395,38 8.354,62 9.750,00
11 241.645,38 136,93 838,07 975,00 241.645,38 1.532,32 9.192,68 10.725,00
12 240.807,32 136,46 838,54 975,00 240.807,32 1.668,77 10.031,23 11.700,00
13 239.968,77 135,98 839,02 975,00 239.968,77 1.804,76 10.870,24 12.675,00
14 239.129,76 135,51 839,49 975,00 239.129,76 1.940,26 11.709,74 13.650,00
15 238.290,26 135,03 839,97 975,00 238.290,26 2.075,29 12.549,71 14.625,00
16 237.450,29 134,56 840,44 975,00 237.450,29 2.209,85 13.390,15 15.600,00
17 236.609,85 134,08 840,92 975,00 236.609,85 2.343,93 14.231,07 16.575,00
18 235.768,93 133,60 841,40 975,00 235.768,93 2.477,53 15.072,47 17.550,00
19 234.927,53 133,13 841,87 975,00 234.927,53 2.610,66 15.914,34 18.525,00
20 234.085,66 132,65 842,35 975,00 234.085,66 2.743,31 16.756,69 19.500,00
21 233.243,31 132,17 842,83 975,00 233.243,31 2.875,48 17.599,52 20.475,00
22 232.400,48 131,69 843,31 975,00 232.400,48 3.007,17 18.442,83 21.450,00
23 231.557,17 131,22 843,78 975,00 231.557,17 3.138,39 19.286,61 22.425,00
24 230.713,39 130,74 844,26 975,00 230.713,39 3.269,12 20.130,88 23.400,00
25 229.869,12 130,26 844,74 975,00 229.869,12 3.399,38 20.975,62 24.375,00
26 229.024,38 129,78 845,22 975,00 229.024,38 3.529,16 21.820,84 25.350,00
27 228.179,16 129,30 845,70 975,00 228.179,16 3.658,46 22.666,54 26.325,00
28 227.333,46 128,82 846,18 975,00 227.333,46 3.787,29 23.512,71 27.300,00
29 226.487,29 128,34 846,66 975,00 226.487,29 3.915,63 24.359,37 28.275,00
30 225.640,63 127,86 847,14 975,00 225.640,63 4.043,49 25.206,51 29.250,00
31 224.793,49 127,38 847,62 975,00 224.793,49 4.170,88 26.054,12 30.225,00
32 223.945,88 126,90 848,10 975,00 223.945,88 4.297,78 26.902,22 31.200,00
33 223.097,78 126,42 848,58 975,00 223.097,78 4.424,20 27.750,80 32.175,00
34 222.249,20 125,94 849,06 975,00 222.249,20 4.550,14 28.599,86 33.150,00
35 221.400,14 125,46 849,54 975,00 221.400,14 4.675,60 29.449,40 34.125,00
36 220.550,60 124,98 850,02 975,00 220.550,60 4.800,58 30.299,42 35.100,00
37 219.700,58 124,50 850,50 975,00 219.700,58 4.925,08 31.149,92 36.075,00
38 218.850,08 124,02 850,98 975,00 218.850,08 5.049,09 32.000,91 37.050,00
39 217.999,09 123,53 851,47 975,00 217.999,09 5.172,63 32.852,37 38.025,00
40 217.147,63 123,05 851,95 975,00 217.147,63 5.295,68 33.704,32 39.000,00
41 216.295,68 122,57 852,43 975,00 216.295,68 5.418,24 34.556,76 39.975,00
42 215.443,24 122,08 852,92 975,00 215.443,24 5.540,33 35.409,67 40.950,00
43 214.590,33 121,60 853,40 975,00 214.590,33 5.661,93 36.263,07 41.925,00
44 213.736,93 121,12 853,88 975,00 213.736,93 5.783,05 37.116,95 42.900,00
45 212.883,05 120,63 854,37 975,00 212.883,05 5.903,68 37.971,32 43.875,00
46 212.028,68 120,15 854,85 975,00 212.028,68 6.023,83 38.826,17 44.850,00
47 211.173,83 119,67 855,33 975,00 211.173,83 6.143,49 39.681,51 45.825,00
48 210.318,49 119,18 855,82 975,00 210.318,49 6.262,68 40.537,32 46.800,00
49 209.462,68 118,70 856,30 975,00 209.462,68 6.381,37 41.393,63 47.775,00
50 208.606,37 118,21 856,79 975,00 208.606,37 6.499,58 42.250,42 48.750,00
51 207.749,58 117,72 857,28 975,00 207.749,58 6.617,31 43.107,69 49.725,00
52 206.892,31 117,24 857,76 975,00 206.892,31 6.734,54 43.965,46 50.700,00
53 206.034,54 116,75 858,25 975,00 206.034,54 6.851,30 44.823,70 51.675,00
54 205.176,30 116,27 858,73 975,00 205.176,30 6.967,56 45.682,44 52.650,00
55 204.317,56 115,78 859,22 975,00 204.317,56 7.083,34 46.541,66 53.625,00
56 203.458,34 115,29 859,71 975,00 203.458,34 7.198,64 47.401,36 54.600,00
57 202.598,64 114,81 860,19 975,00 202.598,64 7.313,44 48.261,56 55.575,00
58 201.738,44 114,32 860,68 975,00 201.738,44 7.427,76 49.122,24 56.550,00
59 200.877,76 113,83 861,17 975,00 200.877,76 7.541,59 49.983,41 57.525,00
60 200.016,59 113,34 861,66 975,00 200.016,59 7.654,94 50.845,06 58.500,00
61 199.154,94 112,85 862,15 975,00 199.154,94 7.767,79 51.707,21 59.475,00
62 198.292,79 112,37 862,63 975,00 198.292,79 7.880,16 52.569,84 60.450,00
63 197.430,16 111,88 863,12 975,00 197.430,16 7.992,03 53.432,97 61.425,00
64 196.567,03 111,39 863,61 975,00 196.567,03 8.103,42 54.296,58 62.400,00
65 195.703,42 110,90 864,10 975,00 195.703,42 8.214,32 55.160,68 63.375,00
66 194.839,32 110,41 864,59 975,00 194.839,32 8.324,73 56.025,27 64.350,00
67 193.974,73 109,92 865,08 975,00 193.974,73 8.434,65 56.890,35 65.325,00
68 193.109,65 109,43 865,57 975,00 193.109,65 8.544,08 57.755,92 66.300,00
69 192.244,08 108,94 866,06 975,00 192.244,08 8.653,01 58.621,99 67.275,00
70 191.378,01 108,45 866,55 975,00 191.378,01 8.761,46 59.488,54 68.250,00
71 190.511,46 107,96 867,04 975,00 190.511,46 8.869,42 60.355,58 69.225,00
72 189.644,42 107,47 867,53 975,00 189.644,42 8.976,88 61.223,12 70.200,00
73 188.776,88 106,97 868,03 975,00 188.776,88 9.083,86 62.091,14 71.175,00
74 187.908,86 106,48 868,52 975,00 187.908,86 9.190,34 62.959,66 72.150,00
75 187.040,34 105,99 869,01 975,00 187.040,34 9.296,33 63.828,67 73.125,00
76 186.171,33 105,50 869,50 975,00 186.171,33 9.401,83 64.698,17 74.100,00
77 185.301,83 105,00 870,00 975,00 185.301,83 9.506,83 65.568,17 75.075,00
78 184.431,83 104,51 870,49 975,00 184.431,83 9.611,34 66.438,66 76.050,00
79 183.561,34 104,02 870,98 975,00 183.561,34 9.715,36 67.309,64 77.025,00
80 182.690,36 103,52 871,48 975,00 182.690,36 9.818,88 68.181,12 78.000,00
81 181.818,88 103,03 871,97 975,00 181.818,88 9.921,91 69.053,09 78.975,00
82 180.946,91 102,54 872,46 975,00 180.946,91 10.024,45 69.925,55 79.950,00
83 180.074,45 102,04 872,96 975,00 180.074,45 10.126,49 70.798,51 80.925,00
84 179.201,49 101,55 873,45 975,00 179.201,49 10.228,04 71.671,96 81.900,00
85 178.328,04 101,05 873,95 975,00 178.328,04 10.329,09 72.545,91 82.875,00
86 177.454,09 100,56 874,44 975,00 177.454,09 10.429,65 73.420,35 83.850,00
87 176.579,65 100,06 874,94 975,00 176.579,65 10.529,71 74.295,29 84.825,00
88 175.704,71 99,57 875,43 975,00 175.704,71 10.629,28 75.170,72 85.800,00
89 174.829,28 99,07 875,93 975,00 174.829,28 10.728,35 76.046,65 86.775,00
90 173.953,35 98,57 876,43 975,00 173.953,35 10.826,92 76.923,08 87.750,00
91 173.076,92 98,08 876,92 975,00 173.076,92 10.925,00 77.800,00 88.725,00
92 172.200,00 97,58 877,42 975,00 172.200,00 11.022,58 78.677,42 89.700,00
93 171.322,58 97,08 877,92 975,00 171.322,58 11.119,66 79.555,34 90.675,00
94 170.444,66 96,59 878,41 975,00 170.444,66 11.216,25 80.433,75 91.650,00
95 169.566,25 96,09 878,91 975,00 169.566,25 11.312,33 81.312,67 92.625,00
96 168.687,33 95,59 879,41 975,00 168.687,33 11.407,92 82.192,08 93.600,00
97 167.807,92 95,09 879,91 975,00 167.807,92 11.503,02 83.071,98 94.575,00
98 166.928,02 94,59 880,41 975,00 166.928,02 11.597,61 83.952,39 95.550,00
99 166.047,61 94,09 880,91 975,00 166.047,61 11.691,70 84.833,30 96.525,00
100 165.166,70 93,59 881,41 975,00 165.166,70 11.785,30 85.714,70 97.500,00
101 164.285,30 93,10 881,90 975,00 164.285,30 11.878,39 86.596,61 98.475,00
102 163.403,39 92,60 882,40 975,00 163.403,39 11.970,99 87.479,01 99.450,00
103 162.520,99 92,10 882,90 975,00 162.520,99 12.063,08 88.361,92 100.425,00
104 161.638,08 91,59 883,41 975,00 161.638,08 12.154,68 89.245,32 101.400,00
105 160.754,68 91,09 883,91 975,00 160.754,68 12.245,77 90.129,23 102.375,00
106 159.870,77 90,59 884,41 975,00 159.870,77 12.336,36 91.013,64 103.350,00
107 158.986,36 90,09 884,91 975,00 158.986,36 12.426,46 91.898,54 104.325,00
108 158.101,46 89,59 885,41 975,00 158.101,46 12.516,05 92.783,95 105.300,00
109 157.216,05 89,09 885,91 975,00 157.216,05 12.605,14 93.669,86 106.275,00
110 156.330,14 88,59 886,41 975,00 156.330,14 12.693,72 94.556,28 107.250,00
111 155.443,72 88,08 886,92 975,00 155.443,72 12.781,81 95.443,19 108.225,00
112 154.556,81 87,58 887,42 975,00 154.556,81 12.869,39 96.330,61 109.200,00
113 153.669,39 87,08 887,92 975,00 153.669,39 12.956,47 97.218,53 110.175,00
114 152.781,47 86,58 888,42 975,00 152.781,47 13.043,05 98.106,95 111.150,00
115 151.893,05 86,07 888,93 975,00 151.893,05 13.129,12 98.995,88 112.125,00
116 151.004,12 85,57 889,43 975,00 151.004,12 13.214,69 99.885,31 113.100,00
117 150.114,69 85,06 889,94 975,00 150.114,69 13.299,75 100.775,25 114.075,00
118 149.224,75 84,56 890,44 975,00 149.224,75 13.384,31 101.665,69 115.050,00
119 148.334,31 84,06 890,94 975,00 148.334,31 13.468,37 102.556,63 116.025,00
120 147.443,37 83,55 891,45 975,00 147.443,37 13.551,92 103.448,08 117.000,00
121 146.551,92 83,05 891,95 975,00 146.551,92 13.634,97 104.340,03 117.975,00
122 145.659,97 82,54 892,46 975,00 145.659,97 13.717,51 105.232,49 118.950,00
123 144.767,51 82,03 892,97 975,00 144.767,51 13.799,54 106.125,46 119.925,00
124 143.874,54 81,53 893,47 975,00 143.874,54 13.881,07 107.018,93 120.900,00
125 142.981,07 81,02 893,98 975,00 142.981,07 13.962,09 107.912,91 121.875,00
126 142.087,09 80,52 894,48 975,00 142.087,09 14.042,61 108.807,39 122.850,00
127 141.192,61 80,01 894,99 975,00 141.192,61 14.122,62 109.702,38 123.825,00
128 140.297,62 79,50 895,50 975,00 140.297,62 14.202,12 110.597,88 124.800,00
129 139.402,12 78,99 896,01 975,00 139.402,12 14.281,12 111.493,88 125.775,00
130 138.506,12 78,49 896,51 975,00 138.506,12 14.359,60 112.390,40 126.750,00
131 137.609,60 77,98 897,02 975,00 137.609,60 14.437,58 113.287,42 127.725,00
132 136.712,58 77,47 897,53 975,00 136.712,58 14.515,05 114.184,95 128.700,00
133 135.815,05 76,96 898,04 975,00 135.815,05 14.592,01 115.082,99 129.675,00
134 134.917,01 76,45 898,55 975,00 134.917,01 14.668,47 115.981,53 130.650,00
135 134.018,47 75,94 899,06 975,00 134.018,47 14.744,41 116.880,59 131.625,00
136 133.119,41 75,43 899,57 975,00 133.119,41 14.819,84 117.780,16 132.600,00
137 132.219,84 74,92 900,08 975,00 132.219,84 14.894,77 118.680,23 133.575,00
138 131.319,77 74,41 900,59 975,00 131.319,77 14.969,18 119.580,82 134.550,00
139 130.419,18 73,90 901,10 975,00 130.419,18 15.043,09 120.481,91 135.525,00
140 129.518,09 73,39 901,61 975,00 129.518,09 15.116,48 121.383,52 136.500,00
141 128.616,48 72,88 902,12 975,00 128.616,48 15.189,36 122.285,64 137.475,00
142 127.714,36 72,37 902,63 975,00 127.714,36 15.261,74 123.188,26 138.450,00
143 126.811,74 71,86 903,14 975,00 126.811,74 15.333,60 124.091,40 139.425,00
144 125.908,60 71,35 903,65 975,00 125.908,60 15.404,94 124.995,06 140.400,00
145 125.004,94 70,84 904,16 975,00 125.004,94 15.475,78 125.899,22 141.375,00
146 124.100,78 70,32 904,68 975,00 124.100,78 15.546,10 126.803,90 142.350,00
147 123.196,10 69,81 905,19 975,00 123.196,10 15.615,91 127.709,09 143.325,00
148 122.290,91 69,30 905,70 975,00 122.290,91 15.685,21 128.614,79 144.300,00
149 121.385,21 68,78 906,22 975,00 121.385,21 15.754,00 129.521,00 145.275,00
150 120.479,00 68,27 906,73 975,00 120.479,00 15.822,27 130.427,73 146.250,00
151 119.572,27 67,76 907,24 975,00 119.572,27 15.890,03 131.334,97 147.225,00
152 118.665,03 67,24 907,76 975,00 118.665,03 15.957,27 132.242,73 148.200,00
153 117.757,27 66,73 908,27 975,00 117.757,27 16.024,00 133.151,00 149.175,00
154 116.849,00 66,21 908,79 975,00 116.849,00 16.090,21 134.059,79 150.150,00
155 115.940,21 65,70 909,30 975,00 115.940,21 16.155,91 134.969,09 151.125,00
156 115.030,91 65,18 909,82 975,00 115.030,91 16.221,10 135.878,90 152.100,00
157 114.121,10 64,67 910,33 975,00 114.121,10 16.285,77 136.789,23 153.075,00
158 113.210,77 64,15 910,85 975,00 113.210,77 16.349,92 137.700,08 154.050,00
159 112.299,92 63,64 911,36 975,00 112.299,92 16.413,56 138.611,44 155.025,00
160 111.388,56 63,12 911,88 975,00 111.388,56 16.476,68 139.523,32 156.000,00
161 110.476,68 62,60 912,40 975,00 110.476,68 16.539,28 140.435,72 156.975,00
162 109.564,28 62,09 912,91 975,00 109.564,28 16.601,37 141.348,63 157.950,00
163 108.651,37 61,57 913,43 975,00 108.651,37 16.662,93 142.262,07 158.925,00
164 107.737,93 61,05 913,95 975,00 107.737,93 16.723,99 143.176,01 159.900,00
165 106.823,99 60,53 914,47 975,00 106.823,99 16.784,52 144.090,48 160.875,00
166 105.909,52 60,02 914,98 975,00 105.909,52 16.844,54 145.005,46 161.850,00
167 104.994,54 59,50 915,50 975,00 104.994,54 16.904,03 145.920,97 162.825,00
168 104.079,03 58,98 916,02 975,00 104.079,03 16.963,01 146.836,99 163.800,00
169 103.163,01 58,46 916,54 975,00 103.163,01 17.021,47 147.753,53 164.775,00
170 102.246,47 57,94 917,06 975,00 102.246,47 17.079,41 148.670,59 165.750,00
171 101.329,41 57,42 917,58 975,00 101.329,41 17.136,83 149.588,17 166.725,00
172 100.411,83 56,90 918,10 975,00 100.411,83 17.193,73 150.506,27 167.700,00
173 99.493,73 56,38 918,62 975,00 99.493,73 17.250,11 151.424,89 168.675,00
174 98.575,11 55,86 919,14 975,00 98.575,11 17.305,97 152.344,03 169.650,00
175 97.655,97 55,34 919,66 975,00 97.655,97 17.361,31 153.263,69 170.625,00
176 96.736,31 54,82 920,18 975,00 96.736,31 17.416,12 154.183,88 171.600,00
177 95.816,12 54,30 920,70 975,00 95.816,12 17.470,42 155.104,58 172.575,00
178 94.895,42 53,77 921,23 975,00 94.895,42 17.524,19 156.025,81 173.550,00
179 93.974,19 53,25 921,75 975,00 93.974,19 17.577,45 156.947,55 174.525,00
180 93.052,45 52,73 922,27 975,00 93.052,45 17.630,18 157.869,82 175.500,00
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
HypoVereinsbank Immobilienfinanzierung
  • 0,83%
  • gebundener Sollzins*
  • 0,83%
  • effektiver Jahreszins*
  • 1.006,25€
  • Monatsrate
  • Gesamtzahlung :181.125,00 EUR
  • Tilgungsanteil :159.678,65 EUR
  • Zinsanteil :21.446,35 EUR
  • Restschuld :90.321,35 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 400,00 EUR; Gesamtbetrag: 96.000,00 EUR; Anzahl Kreditraten: 240; Laufzeit: 240 Monate; Effektiver Jahreszins: 0,40 %; Gebundener Sollzins: 0,40 %; 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
1 250.000,00 172,92 833,33 1.006,25 249.166,67 172,92 833,33 1.006,25
2 249.166,67 172,34 833,91 1.006,25 249.166,67 345,26 1.667,24 2.012,50
3 248.332,76 171,76 834,49 1.006,25 248.332,76 517,02 2.501,73 3.018,75
4 247.498,27 171,19 835,06 1.006,25 247.498,27 688,21 3.336,79 4.025,00
5 246.663,21 170,61 835,64 1.006,25 246.663,21 858,82 4.172,43 5.031,25
6 245.827,57 170,03 836,22 1.006,25 245.827,57 1.028,85 5.008,65 6.037,50
7 244.991,35 169,45 836,80 1.006,25 244.991,35 1.198,30 5.845,45 7.043,75
8 244.154,55 168,87 837,38 1.006,25 244.154,55 1.367,17 6.682,83 8.050,00
9 243.317,17 168,29 837,96 1.006,25 243.317,17 1.535,47 7.520,78 9.056,25
10 242.479,22 167,71 838,54 1.006,25 242.479,22 1.703,18 8.359,32 10.062,50
11 241.640,68 167,13 839,12 1.006,25 241.640,68 1.870,32 9.198,43 11.068,75
12 240.801,57 166,55 839,70 1.006,25 240.801,57 2.036,87 10.038,13 12.075,00
13 239.961,87 165,97 840,28 1.006,25 239.961,87 2.202,84 10.878,41 13.081,25
14 239.121,59 165,39 840,86 1.006,25 239.121,59 2.368,24 11.719,26 14.087,50
15 238.280,74 164,81 841,44 1.006,25 238.280,74 2.533,05 12.560,70 15.093,75
16 237.439,30 164,23 842,02 1.006,25 237.439,30 2.697,28 13.402,72 16.100,00
17 236.597,28 163,65 842,60 1.006,25 236.597,28 2.860,92 14.245,33 17.106,25
18 235.754,67 163,06 843,19 1.006,25 235.754,67 3.023,99 15.088,51 18.112,50
19 234.911,49 162,48 843,77 1.006,25 234.911,49 3.186,47 15.932,28 19.118,75
20 234.067,72 161,90 844,35 1.006,25 234.067,72 3.348,36 16.776,64 20.125,00
21 233.223,36 161,31 844,94 1.006,25 233.223,36 3.509,68 17.621,57 21.131,25
22 232.378,43 160,73 845,52 1.006,25 232.378,43 3.670,40 18.467,10 22.137,50
23 231.532,90 160,14 846,11 1.006,25 231.532,90 3.830,55 19.313,20 23.143,75
24 230.686,80 159,56 846,69 1.006,25 230.686,80 3.990,11 20.159,89 24.150,00
25 229.840,11 158,97 847,28 1.006,25 229.840,11 4.149,08 21.007,17 25.156,25
26 228.992,83 158,39 847,86 1.006,25 228.992,83 4.307,47 21.855,03 26.162,50
27 228.144,97 157,80 848,45 1.006,25 228.144,97 4.465,27 22.703,48 27.168,75
28 227.296,52 157,21 849,04 1.006,25 227.296,52 4.622,48 23.552,52 28.175,00
29 226.447,48 156,63 849,62 1.006,25 226.447,48 4.779,11 24.402,14 29.181,25
30 225.597,86 156,04 850,21 1.006,25 225.597,86 4.935,14 25.252,36 30.187,50
31 224.747,64 155,45 850,80 1.006,25 224.747,64 5.090,60 26.103,15 31.193,75
32 223.896,85 154,86 851,39 1.006,25 223.896,85 5.245,46 26.954,54 32.200,00
33 223.045,46 154,27 851,98 1.006,25 223.045,46 5.399,73 27.806,52 33.206,25
34 222.193,48 153,68 852,57 1.006,25 222.193,48 5.553,41 28.659,09 34.212,50
35 221.340,91 153,09 853,16 1.006,25 221.340,91 5.706,51 29.512,24 35.218,75
36 220.487,76 152,50 853,75 1.006,25 220.487,76 5.859,01 30.365,99 36.225,00
37 219.634,01 151,91 854,34 1.006,25 219.634,01 6.010,93 31.220,32 37.231,25
38 218.779,68 151,32 854,93 1.006,25 218.779,68 6.162,25 32.075,25 38.237,50
39 217.924,75 150,73 855,52 1.006,25 217.924,75 6.312,98 32.930,77 39.243,75
40 217.069,23 150,14 856,11 1.006,25 217.069,23 6.463,12 33.786,88 40.250,00
41 216.213,12 149,55 856,70 1.006,25 216.213,12 6.612,67 34.643,58 41.256,25
42 215.356,42 148,95 857,30 1.006,25 215.356,42 6.761,62 35.500,88 42.262,50
43 214.499,12 148,36 857,89 1.006,25 214.499,12 6.909,98 36.358,77 43.268,75
44 213.641,23 147,77 858,48 1.006,25 213.641,23 7.057,75 37.217,25 44.275,00
45 212.782,75 147,17 859,08 1.006,25 212.782,75 7.204,93 38.076,32 45.281,25
46 211.923,68 146,58 859,67 1.006,25 211.923,68 7.351,51 38.935,99 46.287,50
47 211.064,01 145,99 860,26 1.006,25 211.064,01 7.497,49 39.796,26 47.293,75
48 210.203,74 145,39 860,86 1.006,25 210.203,74 7.642,88 40.657,12 48.300,00
49 209.342,88 144,80 861,45 1.006,25 209.342,88 7.787,68 41.518,57 49.306,25
50 208.481,43 144,20 862,05 1.006,25 208.481,43 7.931,88 42.380,62 50.312,50
51 207.619,38 143,60 862,65 1.006,25 207.619,38 8.075,48 43.243,27 51.318,75
52 206.756,73 143,01 863,24 1.006,25 206.756,73 8.218,49 44.106,51 52.325,00
53 205.893,49 142,41 863,84 1.006,25 205.893,49 8.360,90 44.970,35 53.331,25
54 205.029,65 141,81 864,44 1.006,25 205.029,65 8.502,71 45.834,79 54.337,50
55 204.165,21 141,21 865,04 1.006,25 204.165,21 8.643,93 46.699,82 55.343,75
56 203.300,18 140,62 865,63 1.006,25 203.300,18 8.784,54 47.565,46 56.350,00
57 202.434,54 140,02 866,23 1.006,25 202.434,54 8.924,56 48.431,69 57.356,25
58 201.568,31 139,42 866,83 1.006,25 201.568,31 9.063,98 49.298,52 58.362,50
59 200.701,48 138,82 867,43 1.006,25 200.701,48 9.202,80 50.165,95 59.368,75
60 199.834,05 138,22 868,03 1.006,25 199.834,05 9.341,01 51.033,99 60.375,00
61 198.966,01 137,62 868,63 1.006,25 198.966,01 9.478,63 51.902,62 61.381,25
62 198.097,38 137,02 869,23 1.006,25 198.097,38 9.615,65 52.771,85 62.387,50
63 197.228,15 136,42 869,83 1.006,25 197.228,15 9.752,07 53.641,68 63.393,75
64 196.358,32 135,81 870,44 1.006,25 196.358,32 9.887,88 54.512,12 64.400,00
65 195.487,88 135,21 871,04 1.006,25 195.487,88 10.023,09 55.383,16 65.406,25
66 194.616,84 134,61 871,64 1.006,25 194.616,84 10.157,70 56.254,80 66.412,50
67 193.745,20 134,01 872,24 1.006,25 193.745,20 10.291,71 57.127,04 67.418,75
68 192.872,96 133,40 872,85 1.006,25 192.872,96 10.425,11 57.999,89 68.425,00
69 192.000,11 132,80 873,45 1.006,25 192.000,11 10.557,91 58.873,34 69.431,25
70 191.126,66 132,20 874,05 1.006,25 191.126,66 10.690,11 59.747,39 70.437,50
71 190.252,61 131,59 874,66 1.006,25 190.252,61 10.821,70 60.622,05 71.443,75
72 189.377,95 130,99 875,26 1.006,25 189.377,95 10.952,69 61.497,31 72.450,00
73 188.502,69 130,38 875,87 1.006,25 188.502,69 11.083,07 62.373,18 73.456,25
74 187.626,82 129,78 876,47 1.006,25 187.626,82 11.212,84 63.249,66 74.462,50
75 186.750,34 129,17 877,08 1.006,25 186.750,34 11.342,01 64.126,74 75.468,75
76 185.873,26 128,56 877,69 1.006,25 185.873,26 11.470,57 65.004,43 76.475,00
77 184.995,57 127,96 878,29 1.006,25 184.995,57 11.598,53 65.882,72 77.481,25
78 184.117,28 127,35 878,90 1.006,25 184.117,28 11.725,88 66.761,62 78.487,50
79 183.238,38 126,74 879,51 1.006,25 183.238,38 11.852,62 67.641,13 79.493,75
80 182.358,87 126,13 880,12 1.006,25 182.358,87 11.978,75 68.521,25 80.500,00
81 181.478,75 125,52 880,73 1.006,25 181.478,75 12.104,27 69.401,98 81.506,25
82 180.598,02 124,91 881,34 1.006,25 180.598,02 12.229,19 70.283,31 82.512,50
83 179.716,69 124,30 881,95 1.006,25 179.716,69 12.353,49 71.165,26 83.518,75
84 178.834,74 123,69 882,56 1.006,25 178.834,74 12.477,18 72.047,82 84.525,00
85 177.952,18 123,08 883,17 1.006,25 177.952,18 12.600,27 72.930,98 85.531,25
86 177.069,02 122,47 883,78 1.006,25 177.069,02 12.722,74 73.814,76 86.537,50
87 176.185,24 121,86 884,39 1.006,25 176.185,24 12.844,60 74.699,15 87.543,75
88 175.300,85 121,25 885,00 1.006,25 175.300,85 12.965,85 75.584,15 88.550,00
89 174.415,85 120,64 885,61 1.006,25 174.415,85 13.086,49 76.469,76 89.556,25
90 173.530,24 120,03 886,22 1.006,25 173.530,24 13.206,51 77.355,99 90.562,50
91 172.644,01 119,41 886,84 1.006,25 172.644,01 13.325,93 78.242,82 91.568,75
92 171.757,18 118,80 887,45 1.006,25 171.757,18 13.444,72 79.130,28 92.575,00
93 170.869,72 118,18 888,07 1.006,25 170.869,72 13.562,91 80.018,34 93.581,25
94 169.981,66 117,57 888,68 1.006,25 169.981,66 13.680,48 80.907,02 94.587,50
95 169.092,98 116,96 889,29 1.006,25 169.092,98 13.797,44 81.796,31 95.593,75
96 168.203,69 116,34 889,91 1.006,25 168.203,69 13.913,78 82.686,22 96.600,00
97 167.313,78 115,73 890,52 1.006,25 167.313,78 14.029,50 83.576,75 97.606,25
98 166.423,25 115,11 891,14 1.006,25 166.423,25 14.144,61 84.467,89 98.612,50
99 165.532,11 114,49 891,76 1.006,25 165.532,11 14.259,10 85.359,65 99.618,75
100 164.640,35 113,88 892,37 1.006,25 164.640,35 14.372,98 86.252,02 100.625,00
101 163.747,98 113,26 892,99 1.006,25 163.747,98 14.486,24 87.145,01 101.631,25
102 162.854,99 112,64 893,61 1.006,25 162.854,99 14.598,88 88.038,62 102.637,50
103 161.961,38 112,02 894,23 1.006,25 161.961,38 14.710,90 88.932,85 103.643,75
104 161.067,15 111,40 894,85 1.006,25 161.067,15 14.822,31 89.827,69 104.650,00
105 160.172,31 110,79 895,46 1.006,25 160.172,31 14.933,10 90.723,15 105.656,25
106 159.276,85 110,17 896,08 1.006,25 159.276,85 15.043,26 91.619,24 106.662,50
107 158.380,76 109,55 896,70 1.006,25 158.380,76 15.152,81 92.515,94 107.668,75
108 157.484,06 108,93 897,32 1.006,25 157.484,06 15.261,74 93.413,26 108.675,00
109 156.586,74 108,31 897,94 1.006,25 156.586,74 15.370,04 94.311,21 109.681,25
110 155.688,79 107,68 898,57 1.006,25 155.688,79 15.477,73 95.209,77 110.687,50
111 154.790,23 107,06 899,19 1.006,25 154.790,23 15.584,79 96.108,96 111.693,75
112 153.891,04 106,44 899,81 1.006,25 153.891,04 15.691,23 97.008,77 112.700,00
113 152.991,23 105,82 900,43 1.006,25 152.991,23 15.797,05 97.909,20 113.706,25
114 152.090,80 105,20 901,05 1.006,25 152.090,80 15.902,25 98.810,25 114.712,50
115 151.189,75 104,57 901,68 1.006,25 151.189,75 16.006,82 99.711,93 115.718,75
116 150.288,07 103,95 902,30 1.006,25 150.288,07 16.110,77 100.614,23 116.725,00
117 149.385,77 103,33 902,92 1.006,25 149.385,77 16.214,09 101.517,16 117.731,25
118 148.482,84 102,70 903,55 1.006,25 148.482,84 16.316,79 102.420,71 118.737,50
119 147.579,29 102,08 904,17 1.006,25 147.579,29 16.418,87 103.324,88 119.743,75
120 146.675,12 101,45 904,80 1.006,25 146.675,12 16.520,32 104.229,68 120.750,00
121 145.770,32 100,82 905,43 1.006,25 145.770,32 16.621,14 105.135,11 121.756,25
122 144.864,89 100,20 906,05 1.006,25 144.864,89 16.721,34 106.041,16 122.762,50
123 143.958,84 99,57 906,68 1.006,25 143.958,84 16.820,91 106.947,84 123.768,75
124 143.052,16 98,94 907,31 1.006,25 143.052,16 16.919,86 107.855,14 124.775,00
125 142.144,86 98,32 907,93 1.006,25 142.144,86 17.018,17 108.763,08 125.781,25
126 141.236,92 97,69 908,56 1.006,25 141.236,92 17.115,86 109.671,64 126.787,50
127 140.328,36 97,06 909,19 1.006,25 140.328,36 17.212,92 110.580,83 127.793,75
128 139.419,17 96,43 909,82 1.006,25 139.419,17 17.309,36 111.490,64 128.800,00
129 138.509,36 95,80 910,45 1.006,25 138.509,36 17.405,16 112.401,09 129.806,25
130 137.598,91 95,17 911,08 1.006,25 137.598,91 17.500,33 113.312,17 130.812,50
131 136.687,83 94,54 911,71 1.006,25 136.687,83 17.594,87 114.223,88 131.818,75
132 135.776,12 93,91 912,34 1.006,25 135.776,12 17.688,78 115.136,22 132.825,00
133 134.863,78 93,28 912,97 1.006,25 134.863,78 17.782,07 116.049,18 133.831,25
134 133.950,82 92,65 913,60 1.006,25 133.950,82 17.874,71 116.962,79 134.837,50
135 133.037,21 92,02 914,23 1.006,25 133.037,21 17.966,73 117.877,02 135.843,75
136 132.122,98 91,39 914,86 1.006,25 132.122,98 18.058,12 118.791,88 136.850,00
137 131.208,12 90,75 915,50 1.006,25 131.208,12 18.148,87 119.707,38 137.856,25
138 130.292,62 90,12 916,13 1.006,25 130.292,62 18.238,99 120.623,51 138.862,50
139 129.376,49 89,49 916,76 1.006,25 129.376,49 18.328,47 121.540,28 139.868,75
140 128.459,72 88,85 917,40 1.006,25 128.459,72 18.417,33 122.457,67 140.875,00
141 127.542,33 88,22 918,03 1.006,25 127.542,33 18.505,54 123.375,71 141.881,25
142 126.624,29 87,58 918,67 1.006,25 126.624,29 18.593,12 124.294,38 142.887,50
143 125.705,62 86,95 919,30 1.006,25 125.705,62 18.680,07 125.213,68 143.893,75
144 124.786,32 86,31 919,94 1.006,25 124.786,32 18.766,38 126.133,62 144.900,00
145 123.866,38 85,67 920,58 1.006,25 123.866,38 18.852,06 127.054,19 145.906,25
146 122.945,81 85,04 921,21 1.006,25 122.945,81 18.937,09 127.975,41 146.912,50
147 122.024,59 84,40 921,85 1.006,25 122.024,59 19.021,49 128.897,26 147.918,75
148 121.102,74 83,76 922,49 1.006,25 121.102,74 19.105,26 129.819,74 148.925,00
149 120.180,26 83,12 923,13 1.006,25 120.180,26 19.188,38 130.742,87 149.931,25
150 119.257,13 82,49 923,76 1.006,25 119.257,13 19.270,87 131.666,63 150.937,50
151 118.333,37 81,85 924,40 1.006,25 118.333,37 19.352,71 132.591,04 151.943,75
152 117.408,96 81,21 925,04 1.006,25 117.408,96 19.433,92 133.516,08 152.950,00
153 116.483,92 80,57 925,68 1.006,25 116.483,92 19.514,49 134.441,76 153.956,25
154 115.558,24 79,93 926,32 1.006,25 115.558,24 19.594,42 135.368,08 154.962,50
155 114.631,92 79,29 926,96 1.006,25 114.631,92 19.673,70 136.295,05 155.968,75
156 113.704,95 78,65 927,60 1.006,25 113.704,95 19.752,35 137.222,65 156.975,00
157 112.777,35 78,00 928,25 1.006,25 112.777,35 19.830,35 138.150,90 157.981,25
158 111.849,10 77,36 928,89 1.006,25 111.849,10 19.907,72 139.079,78 158.987,50
159 110.920,22 76,72 929,53 1.006,25 110.920,22 19.984,44 140.009,31 159.993,75
160 109.990,69 76,08 930,17 1.006,25 109.990,69 20.060,51 140.939,49 161.000,00
161 109.060,51 75,43 930,82 1.006,25 109.060,51 20.135,95 141.870,30 162.006,25
162 108.129,70 74,79 931,46 1.006,25 108.129,70 20.210,74 142.801,76 163.012,50
163 107.198,24 74,15 932,10 1.006,25 107.198,24 20.284,88 143.733,87 164.018,75
164 106.266,13 73,50 932,75 1.006,25 106.266,13 20.358,38 144.666,62 165.025,00
165 105.333,38 72,86 933,39 1.006,25 105.333,38 20.431,24 145.600,01 166.031,25
166 104.399,99 72,21 934,04 1.006,25 104.399,99 20.503,45 146.534,05 167.037,50
167 103.465,95 71,56 934,69 1.006,25 103.465,95 20.575,01 147.468,74 168.043,75
168 102.531,26 70,92 935,33 1.006,25 102.531,26 20.645,93 148.404,07 169.050,00
169 101.595,93 70,27 935,98 1.006,25 101.595,93 20.716,20 149.340,05 170.056,25
170 100.659,95 69,62 936,63 1.006,25 100.659,95 20.785,82 150.276,68 171.062,50
171 99.723,32 68,98 937,27 1.006,25 99.723,32 20.854,80 151.213,95 172.068,75
172 98.786,05 68,33 937,92 1.006,25 98.786,05 20.923,13 152.151,87 173.075,00
173 97.848,13 67,68 938,57 1.006,25 97.848,13 20.990,80 153.090,45 174.081,25
174 96.909,55 67,03 939,22 1.006,25 96.909,55 21.057,83 154.029,67 175.087,50
175 95.970,33 66,38 939,87 1.006,25 95.970,33 21.124,21 154.969,54 176.093,75
176 95.030,46 65,73 940,52 1.006,25 95.030,46 21.189,94 155.910,06 177.100,00
177 94.089,94 65,08 941,17 1.006,25 94.089,94 21.255,02 156.851,23 178.106,25
178 93.148,77 64,43 941,82 1.006,25 93.148,77 21.319,45 157.793,05 179.112,50
179 92.206,95 63,78 942,47 1.006,25 92.206,95 21.383,23 158.735,52 180.118,75
180 91.264,48 63,12 943,13 1.006,25 91.264,48 21.446,35 159.678,65 181.125,00
x
comdirect Baufinanzierung
  • 0,90%
  • gebundener Sollzins*
  • 0,90%
  • effektiver Jahreszins*
  • 1.020,83€
  • Monatsrate
  • Gesamtzahlung :183.750,00 EUR
  • Tilgungsanteil :160.532,08 EUR
  • Zinsanteil :23.217,92 EUR
  • Restschuld :89.467,92 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
1 250.000,00 187,50 833,33 1.020,83 249.166,67 187,50 833,33 1.020,83
2 249.166,67 186,88 833,96 1.020,83 249.166,67 374,38 1.667,29 2.041,67
3 248.332,71 186,25 834,58 1.020,83 248.332,71 560,62 2.501,88 3.062,50
4 247.498,12 185,62 835,21 1.020,83 247.498,12 746,25 3.337,09 4.083,33
5 246.662,91 185,00 835,84 1.020,83 246.662,91 931,25 4.172,92 5.104,17
6 245.827,08 184,37 836,46 1.020,83 245.827,08 1.115,62 5.009,38 6.125,00
7 244.990,62 183,74 837,09 1.020,83 244.990,62 1.299,36 5.846,47 7.145,83
8 244.153,53 183,12 837,72 1.020,83 244.153,53 1.482,47 6.684,19 8.166,67
9 243.315,81 182,49 838,35 1.020,83 243.315,81 1.664,96 7.522,54 9.187,50
10 242.477,46 181,86 838,98 1.020,83 242.477,46 1.846,82 8.361,51 10.208,33
11 241.638,49 181,23 839,60 1.020,83 241.638,49 2.028,05 9.201,12 11.229,17
12 240.798,88 180,60 840,23 1.020,83 240.798,88 2.208,65 10.041,35 12.250,00
13 239.958,65 179,97 840,86 1.020,83 239.958,65 2.388,62 10.882,22 13.270,83
14 239.117,78 179,34 841,49 1.020,83 239.117,78 2.567,95 11.723,71 14.291,67
15 238.276,29 178,71 842,13 1.020,83 238.276,29 2.746,66 12.565,84 15.312,50
16 237.434,16 178,08 842,76 1.020,83 237.434,16 2.924,74 13.408,60 16.333,33
17 236.591,40 177,44 843,39 1.020,83 236.591,40 3.102,18 14.251,99 17.354,17
18 235.748,01 176,81 844,02 1.020,83 235.748,01 3.278,99 15.096,01 18.375,00
19 234.903,99 176,18 844,66 1.020,83 234.903,99 3.455,17 15.940,66 19.395,83
20 234.059,34 175,54 845,29 1.020,83 234.059,34 3.630,71 16.785,95 20.416,67
21 233.214,05 174,91 845,92 1.020,83 233.214,05 3.805,62 17.631,88 21.437,50
22 232.368,12 174,28 846,56 1.020,83 232.368,12 3.979,90 18.478,43 22.458,33
23 231.521,57 173,64 847,19 1.020,83 231.521,57 4.153,54 19.325,62 23.479,17
24 230.674,38 173,01 847,83 1.020,83 230.674,38 4.326,55 20.173,45 24.500,00
25 229.826,55 172,37 848,46 1.020,83 229.826,55 4.498,92 21.021,92 25.520,83
26 228.978,08 171,73 849,10 1.020,83 228.978,08 4.670,65 21.871,02 26.541,67
27 228.128,98 171,10 849,74 1.020,83 228.128,98 4.841,75 22.720,75 27.562,50
28 227.279,25 170,46 850,37 1.020,83 227.279,25 5.012,21 23.571,13 28.583,33
29 226.428,87 169,82 851,01 1.020,83 226.428,87 5.182,03 24.422,14 29.604,17
30 225.577,86 169,18 851,65 1.020,83 225.577,86 5.351,21 25.273,79 30.625,00
31 224.726,21 168,54 852,29 1.020,83 224.726,21 5.519,76 26.126,08 31.645,83
32 223.873,92 167,91 852,93 1.020,83 223.873,92 5.687,66 26.979,00 32.666,67
33 223.021,00 167,27 853,57 1.020,83 223.021,00 5.854,93 27.832,57 33.687,50
34 222.167,43 166,63 854,21 1.020,83 222.167,43 6.021,55 28.686,78 34.708,33
35 221.313,22 165,98 854,85 1.020,83 221.313,22 6.187,54 29.541,63 35.729,17
36 220.458,37 165,34 855,49 1.020,83 220.458,37 6.352,88 30.397,12 36.750,00
37 219.602,88 164,70 856,13 1.020,83 219.602,88 6.517,58 31.253,25 37.770,83
38 218.746,75 164,06 856,77 1.020,83 218.746,75 6.681,64 32.110,02 38.791,67
39 217.889,98 163,42 857,42 1.020,83 217.889,98 6.845,06 32.967,44 39.812,50
40 217.032,56 162,77 858,06 1.020,83 217.032,56 7.007,84 33.825,50 40.833,33
41 216.174,50 162,13 858,70 1.020,83 216.174,50 7.169,97 34.684,20 41.854,17
42 215.315,80 161,49 859,35 1.020,83 215.315,80 7.331,45 35.543,55 42.875,00
43 214.456,45 160,84 859,99 1.020,83 214.456,45 7.492,30 36.403,54 43.895,83
44 213.596,46 160,20 860,64 1.020,83 213.596,46 7.652,49 37.264,17 44.916,67
45 212.735,83 159,55 861,28 1.020,83 212.735,83 7.812,05 38.125,45 45.937,50
46 211.874,55 158,91 861,93 1.020,83 211.874,55 7.970,95 38.987,38 46.958,33
47 211.012,62 158,26 862,57 1.020,83 211.012,62 8.129,21 39.849,96 47.979,17
48 210.150,04 157,61 863,22 1.020,83 210.150,04 8.286,82 40.713,18 49.000,00
49 209.286,82 156,97 863,87 1.020,83 209.286,82 8.443,79 41.577,04 50.020,83
50 208.422,96 156,32 864,52 1.020,83 208.422,96 8.600,11 42.441,56 51.041,67
51 207.558,44 155,67 865,16 1.020,83 207.558,44 8.755,77 43.306,73 52.062,50
52 206.693,27 155,02 865,81 1.020,83 206.693,27 8.910,79 44.172,54 53.083,33
53 205.827,46 154,37 866,46 1.020,83 205.827,46 9.065,17 45.039,00 54.104,17
54 204.961,00 153,72 867,11 1.020,83 204.961,00 9.218,89 45.906,11 55.125,00
55 204.093,89 153,07 867,76 1.020,83 204.093,89 9.371,96 46.773,88 56.145,83
56 203.226,12 152,42 868,41 1.020,83 203.226,12 9.524,38 47.642,29 57.166,67
57 202.357,71 151,77 869,07 1.020,83 202.357,71 9.676,14 48.511,36 58.187,50
58 201.488,64 151,12 869,72 1.020,83 201.488,64 9.827,26 49.381,07 59.208,33
59 200.618,93 150,46 870,37 1.020,83 200.618,93 9.977,73 50.251,44 60.229,17
60 199.748,56 149,81 871,02 1.020,83 199.748,56 10.127,54 51.122,46 61.250,00
61 198.877,54 149,16 871,68 1.020,83 198.877,54 10.276,69 51.994,14 62.270,83
62 198.005,86 148,50 872,33 1.020,83 198.005,86 10.425,20 52.866,47 63.291,67
63 197.133,53 147,85 872,98 1.020,83 197.133,53 10.573,05 53.739,45 64.312,50
64 196.260,55 147,20 873,64 1.020,83 196.260,55 10.720,24 54.613,09 65.333,33
65 195.386,91 146,54 874,29 1.020,83 195.386,91 10.866,78 55.487,38 66.354,17
66 194.512,62 145,88 874,95 1.020,83 194.512,62 11.012,67 56.362,33 67.375,00
67 193.637,67 145,23 875,61 1.020,83 193.637,67 11.157,90 57.237,94 68.395,83
68 192.762,06 144,57 876,26 1.020,83 192.762,06 11.302,47 58.114,20 69.416,67
69 191.885,80 143,91 876,92 1.020,83 191.885,80 11.446,38 58.991,12 70.437,50
70 191.008,88 143,26 877,58 1.020,83 191.008,88 11.589,64 59.868,69 71.458,33
71 190.131,31 142,60 878,23 1.020,83 190.131,31 11.732,24 60.746,93 72.479,17
72 189.253,07 141,94 878,89 1.020,83 189.253,07 11.874,18 61.625,82 73.500,00
73 188.374,18 141,28 879,55 1.020,83 188.374,18 12.015,46 62.505,37 74.520,83
74 187.494,63 140,62 880,21 1.020,83 187.494,63 12.156,08 63.385,59 75.541,67
75 186.614,41 139,96 880,87 1.020,83 186.614,41 12.296,04 64.266,46 76.562,50
76 185.733,54 139,30 881,53 1.020,83 185.733,54 12.435,34 65.147,99 77.583,33
77 184.852,01 138,64 882,19 1.020,83 184.852,01 12.573,98 66.030,19 78.604,17
78 183.969,81 137,98 882,86 1.020,83 183.969,81 12.711,96 66.913,04 79.625,00
79 183.086,96 137,32 883,52 1.020,83 183.086,96 12.849,27 67.796,56 80.645,83
80 182.203,44 136,65 884,18 1.020,83 182.203,44 12.985,93 68.680,74 81.666,67
81 181.319,26 135,99 884,84 1.020,83 181.319,26 13.121,91 69.565,59 82.687,50
82 180.434,41 135,33 885,51 1.020,83 180.434,41 13.257,24 70.451,09 83.708,33
83 179.548,91 134,66 886,17 1.020,83 179.548,91 13.391,90 71.337,26 84.729,17
84 178.662,74 134,00 886,84 1.020,83 178.662,74 13.525,90 72.224,10 85.750,00
85 177.775,90 133,33 887,50 1.020,83 177.775,90 13.659,23 73.111,60 86.770,83
86 176.888,40 132,67 888,17 1.020,83 176.888,40 13.791,90 73.999,77 87.791,67
87 176.000,23 132,00 888,83 1.020,83 176.000,23 13.923,90 74.888,60 88.812,50
88 175.111,40 131,33 889,50 1.020,83 175.111,40 14.055,23 75.778,10 89.833,33
89 174.221,90 130,67 890,17 1.020,83 174.221,90 14.185,90 76.668,27 90.854,17
90 173.331,73 130,00 890,83 1.020,83 173.331,73 14.315,90 77.559,10 91.875,00
91 172.440,90 129,33 891,50 1.020,83 172.440,90 14.445,23 78.450,61 92.895,83
92 171.549,39 128,66 892,17 1.020,83 171.549,39 14.573,89 79.342,78 93.916,67
93 170.657,22 127,99 892,84 1.020,83 170.657,22 14.701,88 80.235,62 94.937,50
94 169.764,38 127,32 893,51 1.020,83 169.764,38 14.829,21 81.129,13 95.958,33
95 168.870,87 126,65 894,18 1.020,83 168.870,87 14.955,86 82.023,31 96.979,17
96 167.976,69 125,98 894,85 1.020,83 167.976,69 15.081,84 82.918,16 98.000,00
97 167.081,84 125,31 895,52 1.020,83 167.081,84 15.207,15 83.813,68 99.020,83
98 166.186,32 124,64 896,19 1.020,83 166.186,32 15.331,79 84.709,87 100.041,67
99 165.290,13 123,97 896,87 1.020,83 165.290,13 15.455,76 85.606,74 101.062,50
100 164.393,26 123,29 897,54 1.020,83 164.393,26 15.579,05 86.504,28 102.083,33
101 163.495,72 122,62 898,21 1.020,83 163.495,72 15.701,68 87.402,49 103.104,17
102 162.597,51 121,95 898,89 1.020,83 162.597,51 15.823,62 88.301,38 104.125,00
103 161.698,62 121,27 899,56 1.020,83 161.698,62 15.944,90 89.200,93 105.145,83
104 160.799,07 120,60 900,23 1.020,83 160.799,07 16.065,50 90.101,17 106.166,67
105 159.898,83 119,92 900,91 1.020,83 159.898,83 16.185,42 91.002,08 107.187,50
106 158.997,92 119,25 901,58 1.020,83 158.997,92 16.304,67 91.903,66 108.208,33
107 158.096,34 118,57 902,26 1.020,83 158.096,34 16.423,24 92.805,92 109.229,17
108 157.194,08 117,90 902,94 1.020,83 157.194,08 16.541,14 93.708,86 110.250,00
109 156.291,14 117,22 903,61 1.020,83 156.291,14 16.658,36 94.612,48 111.270,83
110 155.387,52 116,54 904,29 1.020,83 155.387,52 16.774,90 95.516,77 112.291,67
111 154.483,23 115,86 904,97 1.020,83 154.483,23 16.890,76 96.421,74 113.312,50
112 153.578,26 115,18 905,65 1.020,83 153.578,26 17.005,94 97.327,39 114.333,33
113 152.672,61 114,50 906,33 1.020,83 152.672,61 17.120,45 98.233,72 115.354,17
114 151.766,28 113,82 907,01 1.020,83 151.766,28 17.234,27 99.140,73 116.375,00
115 150.859,27 113,14 907,69 1.020,83 150.859,27 17.347,42 100.048,42 117.395,83
116 149.951,58 112,46 908,37 1.020,83 149.951,58 17.459,88 100.956,79 118.416,67
117 149.043,21 111,78 909,05 1.020,83 149.043,21 17.571,66 101.865,84 119.437,50
118 148.134,16 111,10 909,73 1.020,83 148.134,16 17.682,76 102.775,57 120.458,33
119 147.224,43 110,42 910,42 1.020,83 147.224,43 17.793,18 103.685,98 121.479,17
120 146.314,02 109,74 911,10 1.020,83 146.314,02 17.902,92 104.597,08 122.500,00
121 145.402,92 109,05 911,78 1.020,83 145.402,92 18.011,97 105.508,86 123.520,83
122 144.491,14 108,37 912,46 1.020,83 144.491,14 18.120,34 106.421,33 124.541,67
123 143.578,67 107,68 913,15 1.020,83 143.578,67 18.228,02 107.334,48 125.562,50
124 142.665,52 107,00 913,83 1.020,83 142.665,52 18.335,02 108.248,31 126.583,33
125 141.751,69 106,31 914,52 1.020,83 141.751,69 18.441,33 109.162,83 127.604,17
126 140.837,17 105,63 915,21 1.020,83 140.837,17 18.546,96 110.078,04 128.625,00
127 139.921,96 104,94 915,89 1.020,83 139.921,96 18.651,90 110.993,93 129.645,83
128 139.006,07 104,25 916,58 1.020,83 139.006,07 18.756,16 111.910,51 130.666,67
129 138.089,49 103,57 917,27 1.020,83 138.089,49 18.859,73 112.827,77 131.687,50
130 137.172,23 102,88 917,95 1.020,83 137.172,23 18.962,60 113.745,73 132.708,33
131 136.254,27 102,19 918,64 1.020,83 136.254,27 19.064,80 114.664,37 133.729,17
132 135.335,63 101,50 919,33 1.020,83 135.335,63 19.166,30 115.583,70 134.750,00
133 134.416,30 100,81 920,02 1.020,83 134.416,30 19.267,11 116.503,72 135.770,83
134 133.496,28 100,12 920,71 1.020,83 133.496,28 19.367,23 117.424,43 136.791,67
135 132.575,57 99,43 921,40 1.020,83 132.575,57 19.466,66 118.345,84 137.812,50
136 131.654,16 98,74 922,09 1.020,83 131.654,16 19.565,40 119.267,93 138.833,33
137 130.732,07 98,05 922,78 1.020,83 130.732,07 19.663,45 120.190,71 139.854,17
138 129.809,29 97,36 923,48 1.020,83 129.809,29 19.760,81 121.114,19 140.875,00
139 128.885,81 96,66 924,17 1.020,83 128.885,81 19.857,47 122.038,36 141.895,83
140 127.961,64 95,97 924,86 1.020,83 127.961,64 19.953,45 122.963,22 142.916,67
141 127.036,78 95,28 925,56 1.020,83 127.036,78 20.048,72 123.888,78 143.937,50
142 126.111,22 94,58 926,25 1.020,83 126.111,22 20.143,31 124.815,03 144.958,33
143 125.184,97 93,89 926,94 1.020,83 125.184,97 20.237,20 125.741,97 145.979,17
144 124.258,03 93,19 927,64 1.020,83 124.258,03 20.330,39 126.669,61 147.000,00
145 123.330,39 92,50 928,34 1.020,83 123.330,39 20.422,89 127.597,95 148.020,83
146 122.402,05 91,80 929,03 1.020,83 122.402,05 20.514,69 128.526,98 149.041,67
147 121.473,02 91,10 929,73 1.020,83 121.473,02 20.605,79 129.456,71 150.062,50
148 120.543,29 90,41 930,43 1.020,83 120.543,29 20.696,20 130.387,13 151.083,33
149 119.612,87 89,71 931,12 1.020,83 119.612,87 20.785,91 131.318,26 152.104,17
150 118.681,74 89,01 931,82 1.020,83 118.681,74 20.874,92 132.250,08 153.125,00
151 117.749,92 88,31 932,52 1.020,83 117.749,92 20.963,23 133.182,60 154.145,83
152 116.817,40 87,61 933,22 1.020,83 116.817,40 21.050,85 134.115,82 155.166,67
153 115.884,18 86,91 933,92 1.020,83 115.884,18 21.137,76 135.049,74 156.187,50
154 114.950,26 86,21 934,62 1.020,83 114.950,26 21.223,97 135.984,36 157.208,33
155 114.015,64 85,51 935,32 1.020,83 114.015,64 21.309,48 136.919,68 158.229,17
156 113.080,32 84,81 936,02 1.020,83 113.080,32 21.394,29 137.855,71 159.250,00
157 112.144,29 84,11 936,73 1.020,83 112.144,29 21.478,40 138.792,43 160.270,83
158 111.207,57 83,41 937,43 1.020,83 111.207,57 21.561,81 139.729,86 161.291,67
159 110.270,14 82,70 938,13 1.020,83 110.270,14 21.644,51 140.667,99 162.312,50
160 109.332,01 82,00 938,83 1.020,83 109.332,01 21.726,51 141.606,82 163.333,33
161 108.393,18 81,29 939,54 1.020,83 108.393,18 21.807,81 142.546,36 164.354,17
162 107.453,64 80,59 940,24 1.020,83 107.453,64 21.888,40 143.486,60 165.375,00
163 106.513,40 79,89 940,95 1.020,83 106.513,40 21.968,28 144.427,55 166.395,83
164 105.572,45 79,18 941,65 1.020,83 105.572,45 22.047,46 145.369,21 167.416,67
165 104.630,79 78,47 942,36 1.020,83 104.630,79 22.125,93 146.311,57 168.437,50
166 103.688,43 77,77 943,07 1.020,83 103.688,43 22.203,70 147.254,63 169.458,33
167 102.745,37 77,06 943,77 1.020,83 102.745,37 22.280,76 148.198,41 170.479,17
168 101.801,59 76,35 944,48 1.020,83 101.801,59 22.357,11 149.142,89 171.500,00
169 100.857,11 75,64 945,19 1.020,83 100.857,11 22.432,75 150.088,08 172.520,83
170 99.911,92 74,93 945,90 1.020,83 99.911,92 22.507,69 151.033,98 173.541,67
171 98.966,02 74,22 946,61 1.020,83 98.966,02 22.581,91 151.980,59 174.562,50
172 98.019,41 73,51 947,32 1.020,83 98.019,41 22.655,43 152.927,91 175.583,33
173 97.072,09 72,80 948,03 1.020,83 97.072,09 22.728,23 153.875,94 176.604,17
174 96.124,06 72,09 948,74 1.020,83 96.124,06 22.800,32 154.824,68 177.625,00
175 95.175,32 71,38 949,45 1.020,83 95.175,32 22.871,70 155.774,13 178.645,83
176 94.225,87 70,67 950,16 1.020,83 94.225,87 22.942,37 156.724,29 179.666,67
177 93.275,71 69,96 950,88 1.020,83 93.275,71 23.012,33 157.675,17 180.687,50
178 92.324,83 69,24 951,59 1.020,83 92.324,83 23.081,57 158.626,76 181.708,33
179 91.373,24 68,53 952,30 1.020,83 91.373,24 23.150,10 159.579,06 182.729,17
180 90.420,94 67,82 953,02 1.020,83 90.420,94 23.217,92 160.532,08 183.750,00
x
Interhyp Baufinanzierung
  • 0,90%
  • gebundener Sollzins*
  • 0,90%
  • effektiver Jahreszins*
  • 1.020,83€
  • Monatsrate
  • Gesamtzahlung :183.750,00 EUR
  • Tilgungsanteil :160.532,08 EUR
  • Zinsanteil :23.217,92 EUR
  • Restschuld :89.467,92 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
1 250.000,00 187,50 833,33 1.020,83 249.166,67 187,50 833,33 1.020,83
2 249.166,67 186,88 833,96 1.020,83 249.166,67 374,38 1.667,29 2.041,67
3 248.332,71 186,25 834,58 1.020,83 248.332,71 560,62 2.501,88 3.062,50
4 247.498,12 185,62 835,21 1.020,83 247.498,12 746,25 3.337,09 4.083,33
5 246.662,91 185,00 835,84 1.020,83 246.662,91 931,25 4.172,92 5.104,17
6 245.827,08 184,37 836,46 1.020,83 245.827,08 1.115,62 5.009,38 6.125,00
7 244.990,62 183,74 837,09 1.020,83 244.990,62 1.299,36 5.846,47 7.145,83
8 244.153,53 183,12 837,72 1.020,83 244.153,53 1.482,47 6.684,19 8.166,67
9 243.315,81 182,49 838,35 1.020,83 243.315,81 1.664,96 7.522,54 9.187,50
10 242.477,46 181,86 838,98 1.020,83 242.477,46 1.846,82 8.361,51 10.208,33
11 241.638,49 181,23 839,60 1.020,83 241.638,49 2.028,05 9.201,12 11.229,17
12 240.798,88 180,60 840,23 1.020,83 240.798,88 2.208,65 10.041,35 12.250,00
13 239.958,65 179,97 840,86 1.020,83 239.958,65 2.388,62 10.882,22 13.270,83
14 239.117,78 179,34 841,49 1.020,83 239.117,78 2.567,95 11.723,71 14.291,67
15 238.276,29 178,71 842,13 1.020,83 238.276,29 2.746,66 12.565,84 15.312,50
16 237.434,16 178,08 842,76 1.020,83 237.434,16 2.924,74 13.408,60 16.333,33
17 236.591,40 177,44 843,39 1.020,83 236.591,40 3.102,18 14.251,99 17.354,17
18 235.748,01 176,81 844,02 1.020,83 235.748,01 3.278,99 15.096,01 18.375,00
19 234.903,99 176,18 844,66 1.020,83 234.903,99 3.455,17 15.940,66 19.395,83
20 234.059,34 175,54 845,29 1.020,83 234.059,34 3.630,71 16.785,95 20.416,67
21 233.214,05 174,91 845,92 1.020,83 233.214,05 3.805,62 17.631,88 21.437,50
22 232.368,12 174,28 846,56 1.020,83 232.368,12 3.979,90 18.478,43 22.458,33
23 231.521,57 173,64 847,19 1.020,83 231.521,57 4.153,54 19.325,62 23.479,17
24 230.674,38 173,01 847,83 1.020,83 230.674,38 4.326,55 20.173,45 24.500,00
25 229.826,55 172,37 848,46 1.020,83 229.826,55 4.498,92 21.021,92 25.520,83
26 228.978,08 171,73 849,10 1.020,83 228.978,08 4.670,65 21.871,02 26.541,67
27 228.128,98 171,10 849,74 1.020,83 228.128,98 4.841,75 22.720,75 27.562,50
28 227.279,25 170,46 850,37 1.020,83 227.279,25 5.012,21 23.571,13 28.583,33
29 226.428,87 169,82 851,01 1.020,83 226.428,87 5.182,03 24.422,14 29.604,17
30 225.577,86 169,18 851,65 1.020,83 225.577,86 5.351,21 25.273,79 30.625,00
31 224.726,21 168,54 852,29 1.020,83 224.726,21 5.519,76 26.126,08 31.645,83
32 223.873,92 167,91 852,93 1.020,83 223.873,92 5.687,66 26.979,00 32.666,67
33 223.021,00 167,27 853,57 1.020,83 223.021,00 5.854,93 27.832,57 33.687,50
34 222.167,43 166,63 854,21 1.020,83 222.167,43 6.021,55 28.686,78 34.708,33
35 221.313,22 165,98 854,85 1.020,83 221.313,22 6.187,54 29.541,63 35.729,17
36 220.458,37 165,34 855,49 1.020,83 220.458,37 6.352,88 30.397,12 36.750,00
37 219.602,88 164,70 856,13 1.020,83 219.602,88 6.517,58 31.253,25 37.770,83
38 218.746,75 164,06 856,77 1.020,83 218.746,75 6.681,64 32.110,02 38.791,67
39 217.889,98 163,42 857,42 1.020,83 217.889,98 6.845,06 32.967,44 39.812,50
40 217.032,56 162,77 858,06 1.020,83 217.032,56 7.007,84 33.825,50 40.833,33
41 216.174,50 162,13 858,70 1.020,83 216.174,50 7.169,97 34.684,20 41.854,17
42 215.315,80 161,49 859,35 1.020,83 215.315,80 7.331,45 35.543,55 42.875,00
43 214.456,45 160,84 859,99 1.020,83 214.456,45 7.492,30 36.403,54 43.895,83
44 213.596,46 160,20 860,64 1.020,83 213.596,46 7.652,49 37.264,17 44.916,67
45 212.735,83 159,55 861,28 1.020,83 212.735,83 7.812,05 38.125,45 45.937,50
46 211.874,55 158,91 861,93 1.020,83 211.874,55 7.970,95 38.987,38 46.958,33
47 211.012,62 158,26 862,57 1.020,83 211.012,62 8.129,21 39.849,96 47.979,17
48 210.150,04 157,61 863,22 1.020,83 210.150,04 8.286,82 40.713,18 49.000,00
49 209.286,82 156,97 863,87 1.020,83 209.286,82 8.443,79 41.577,04 50.020,83
50 208.422,96 156,32 864,52 1.020,83 208.422,96 8.600,11 42.441,56 51.041,67
51 207.558,44 155,67 865,16 1.020,83 207.558,44 8.755,77 43.306,73 52.062,50
52 206.693,27 155,02 865,81 1.020,83 206.693,27 8.910,79 44.172,54 53.083,33
53 205.827,46 154,37 866,46 1.020,83 205.827,46 9.065,17 45.039,00 54.104,17
54 204.961,00 153,72 867,11 1.020,83 204.961,00 9.218,89 45.906,11 55.125,00
55 204.093,89 153,07 867,76 1.020,83 204.093,89 9.371,96 46.773,88 56.145,83
56 203.226,12 152,42 868,41 1.020,83 203.226,12 9.524,38 47.642,29 57.166,67
57 202.357,71 151,77 869,07 1.020,83 202.357,71 9.676,14 48.511,36 58.187,50
58 201.488,64 151,12 869,72 1.020,83 201.488,64 9.827,26 49.381,07 59.208,33
59 200.618,93 150,46 870,37 1.020,83 200.618,93 9.977,73 50.251,44 60.229,17
60 199.748,56 149,81 871,02 1.020,83 199.748,56 10.127,54 51.122,46 61.250,00
61 198.877,54 149,16 871,68 1.020,83 198.877,54 10.276,69 51.994,14 62.270,83
62 198.005,86 148,50 872,33 1.020,83 198.005,86 10.425,20 52.866,47 63.291,67
63 197.133,53 147,85 872,98 1.020,83 197.133,53 10.573,05 53.739,45 64.312,50
64 196.260,55 147,20 873,64 1.020,83 196.260,55 10.720,24 54.613,09 65.333,33
65 195.386,91 146,54 874,29 1.020,83 195.386,91 10.866,78 55.487,38 66.354,17
66 194.512,62 145,88 874,95 1.020,83 194.512,62 11.012,67 56.362,33 67.375,00
67 193.637,67 145,23 875,61 1.020,83 193.637,67 11.157,90 57.237,94 68.395,83
68 192.762,06 144,57 876,26 1.020,83 192.762,06 11.302,47 58.114,20 69.416,67
69 191.885,80 143,91 876,92 1.020,83 191.885,80 11.446,38 58.991,12 70.437,50
70 191.008,88 143,26 877,58 1.020,83 191.008,88 11.589,64 59.868,69 71.458,33
71 190.131,31 142,60 878,23 1.020,83 190.131,31 11.732,24 60.746,93 72.479,17
72 189.253,07 141,94 878,89 1.020,83 189.253,07 11.874,18 61.625,82 73.500,00
73 188.374,18 141,28 879,55 1.020,83 188.374,18 12.015,46 62.505,37 74.520,83
74 187.494,63 140,62 880,21 1.020,83 187.494,63 12.156,08 63.385,59 75.541,67
75 186.614,41 139,96 880,87 1.020,83 186.614,41 12.296,04 64.266,46 76.562,50
76 185.733,54 139,30 881,53 1.020,83 185.733,54 12.435,34 65.147,99 77.583,33
77 184.852,01 138,64 882,19 1.020,83 184.852,01 12.573,98 66.030,19 78.604,17
78 183.969,81 137,98 882,86 1.020,83 183.969,81 12.711,96 66.913,04 79.625,00
79 183.086,96 137,32 883,52 1.020,83 183.086,96 12.849,27 67.796,56 80.645,83
80 182.203,44 136,65 884,18 1.020,83 182.203,44 12.985,93 68.680,74 81.666,67
81 181.319,26 135,99 884,84 1.020,83 181.319,26 13.121,91 69.565,59 82.687,50
82 180.434,41 135,33 885,51 1.020,83 180.434,41 13.257,24 70.451,09 83.708,33
83 179.548,91 134,66 886,17 1.020,83 179.548,91 13.391,90 71.337,26 84.729,17
84 178.662,74 134,00 886,84 1.020,83 178.662,74 13.525,90 72.224,10 85.750,00
85 177.775,90 133,33 887,50 1.020,83 177.775,90 13.659,23 73.111,60 86.770,83
86 176.888,40 132,67 888,17 1.020,83 176.888,40 13.791,90 73.999,77 87.791,67
87 176.000,23 132,00 888,83 1.020,83 176.000,23 13.923,90 74.888,60 88.812,50
88 175.111,40 131,33 889,50 1.020,83 175.111,40 14.055,23 75.778,10 89.833,33
89 174.221,90 130,67 890,17 1.020,83 174.221,90 14.185,90 76.668,27 90.854,17
90 173.331,73 130,00 890,83 1.020,83 173.331,73 14.315,90 77.559,10 91.875,00
91 172.440,90 129,33 891,50 1.020,83 172.440,90 14.445,23 78.450,61 92.895,83
92 171.549,39 128,66 892,17 1.020,83 171.549,39 14.573,89 79.342,78 93.916,67
93 170.657,22 127,99 892,84 1.020,83 170.657,22 14.701,88 80.235,62 94.937,50
94 169.764,38 127,32 893,51 1.020,83 169.764,38 14.829,21 81.129,13 95.958,33
95 168.870,87 126,65 894,18 1.020,83 168.870,87 14.955,86 82.023,31 96.979,17
96 167.976,69 125,98 894,85 1.020,83 167.976,69 15.081,84 82.918,16 98.000,00
97 167.081,84 125,31 895,52 1.020,83 167.081,84 15.207,15 83.813,68 99.020,83
98 166.186,32 124,64 896,19 1.020,83 166.186,32 15.331,79 84.709,87 100.041,67
99 165.290,13 123,97 896,87 1.020,83 165.290,13 15.455,76 85.606,74 101.062,50
100 164.393,26 123,29 897,54 1.020,83 164.393,26 15.579,05 86.504,28 102.083,33
101 163.495,72 122,62 898,21 1.020,83 163.495,72 15.701,68 87.402,49 103.104,17
102 162.597,51 121,95 898,89 1.020,83 162.597,51 15.823,62 88.301,38 104.125,00
103 161.698,62 121,27 899,56 1.020,83 161.698,62 15.944,90 89.200,93 105.145,83
104 160.799,07 120,60 900,23 1.020,83 160.799,07 16.065,50 90.101,17 106.166,67
105 159.898,83 119,92 900,91 1.020,83 159.898,83 16.185,42 91.002,08 107.187,50
106 158.997,92 119,25 901,58 1.020,83 158.997,92 16.304,67 91.903,66 108.208,33
107 158.096,34 118,57 902,26 1.020,83 158.096,34 16.423,24 92.805,92 109.229,17
108 157.194,08 117,90 902,94 1.020,83 157.194,08 16.541,14 93.708,86 110.250,00
109 156.291,14 117,22 903,61 1.020,83 156.291,14 16.658,36 94.612,48 111.270,83
110 155.387,52 116,54 904,29 1.020,83 155.387,52 16.774,90 95.516,77 112.291,67
111 154.483,23 115,86 904,97 1.020,83 154.483,23 16.890,76 96.421,74 113.312,50
112 153.578,26 115,18 905,65 1.020,83 153.578,26 17.005,94 97.327,39 114.333,33
113 152.672,61 114,50 906,33 1.020,83 152.672,61 17.120,45 98.233,72 115.354,17
114 151.766,28 113,82 907,01 1.020,83 151.766,28 17.234,27 99.140,73 116.375,00
115 150.859,27 113,14 907,69 1.020,83 150.859,27 17.347,42 100.048,42 117.395,83
116 149.951,58 112,46 908,37 1.020,83 149.951,58 17.459,88 100.956,79 118.416,67
117 149.043,21 111,78 909,05 1.020,83 149.043,21 17.571,66 101.865,84 119.437,50
118 148.134,16 111,10 909,73 1.020,83 148.134,16 17.682,76 102.775,57 120.458,33
119 147.224,43 110,42 910,42 1.020,83 147.224,43 17.793,18 103.685,98 121.479,17
120 146.314,02 109,74 911,10 1.020,83 146.314,02 17.902,92 104.597,08 122.500,00
121 145.402,92 109,05 911,78 1.020,83 145.402,92 18.011,97 105.508,86 123.520,83
122 144.491,14 108,37 912,46 1.020,83 144.491,14 18.120,34 106.421,33 124.541,67
123 143.578,67 107,68 913,15 1.020,83 143.578,67 18.228,02 107.334,48 125.562,50
124 142.665,52 107,00 913,83 1.020,83 142.665,52 18.335,02 108.248,31 126.583,33
125 141.751,69 106,31 914,52 1.020,83 141.751,69 18.441,33 109.162,83 127.604,17
126 140.837,17 105,63 915,21 1.020,83 140.837,17 18.546,96 110.078,04 128.625,00
127 139.921,96 104,94 915,89 1.020,83 139.921,96 18.651,90 110.993,93 129.645,83
128 139.006,07 104,25 916,58 1.020,83 139.006,07 18.756,16 111.910,51 130.666,67
129 138.089,49 103,57 917,27 1.020,83 138.089,49 18.859,73 112.827,77 131.687,50
130 137.172,23 102,88 917,95 1.020,83 137.172,23 18.962,60 113.745,73 132.708,33
131 136.254,27 102,19 918,64 1.020,83 136.254,27 19.064,80 114.664,37 133.729,17
132 135.335,63 101,50 919,33 1.020,83 135.335,63 19.166,30 115.583,70 134.750,00
133 134.416,30 100,81 920,02 1.020,83 134.416,30 19.267,11 116.503,72 135.770,83
134 133.496,28 100,12 920,71 1.020,83 133.496,28 19.367,23 117.424,43 136.791,67
135 132.575,57 99,43 921,40 1.020,83 132.575,57 19.466,66 118.345,84 137.812,50
136 131.654,16 98,74 922,09 1.020,83 131.654,16 19.565,40 119.267,93 138.833,33
137 130.732,07 98,05 922,78 1.020,83 130.732,07 19.663,45 120.190,71 139.854,17
138 129.809,29 97,36 923,48 1.020,83 129.809,29 19.760,81 121.114,19 140.875,00
139 128.885,81 96,66 924,17 1.020,83 128.885,81 19.857,47 122.038,36 141.895,83
140 127.961,64 95,97 924,86 1.020,83 127.961,64 19.953,45 122.963,22 142.916,67
141 127.036,78 95,28 925,56 1.020,83 127.036,78 20.048,72 123.888,78 143.937,50
142 126.111,22 94,58 926,25 1.020,83 126.111,22 20.143,31 124.815,03 144.958,33
143 125.184,97 93,89 926,94 1.020,83 125.184,97 20.237,20 125.741,97 145.979,17
144 124.258,03 93,19 927,64 1.020,83 124.258,03 20.330,39 126.669,61 147.000,00
145 123.330,39 92,50 928,34 1.020,83 123.330,39 20.422,89 127.597,95 148.020,83
146 122.402,05 91,80 929,03 1.020,83 122.402,05 20.514,69 128.526,98 149.041,67
147 121.473,02 91,10 929,73 1.020,83 121.473,02 20.605,79 129.456,71 150.062,50
148 120.543,29 90,41 930,43 1.020,83 120.543,29 20.696,20 130.387,13 151.083,33
149 119.612,87 89,71 931,12 1.020,83 119.612,87 20.785,91 131.318,26 152.104,17
150 118.681,74 89,01 931,82 1.020,83 118.681,74 20.874,92 132.250,08 153.125,00
151 117.749,92 88,31 932,52 1.020,83 117.749,92 20.963,23 133.182,60 154.145,83
152 116.817,40 87,61 933,22 1.020,83 116.817,40 21.050,85 134.115,82 155.166,67
153 115.884,18 86,91 933,92 1.020,83 115.884,18 21.137,76 135.049,74 156.187,50
154 114.950,26 86,21 934,62 1.020,83 114.950,26 21.223,97 135.984,36 157.208,33
155 114.015,64 85,51 935,32 1.020,83 114.015,64 21.309,48 136.919,68 158.229,17
156 113.080,32 84,81 936,02 1.020,83 113.080,32 21.394,29 137.855,71 159.250,00
157 112.144,29 84,11 936,73 1.020,83 112.144,29 21.478,40 138.792,43 160.270,83
158 111.207,57 83,41 937,43 1.020,83 111.207,57 21.561,81 139.729,86 161.291,67
159 110.270,14 82,70 938,13 1.020,83 110.270,14 21.644,51 140.667,99 162.312,50
160 109.332,01 82,00 938,83 1.020,83 109.332,01 21.726,51 141.606,82 163.333,33
161 108.393,18 81,29 939,54 1.020,83 108.393,18 21.807,81 142.546,36 164.354,17
162 107.453,64 80,59 940,24 1.020,83 107.453,64 21.888,40 143.486,60 165.375,00
163 106.513,40 79,89 940,95 1.020,83 106.513,40 21.968,28 144.427,55 166.395,83
164 105.572,45 79,18 941,65 1.020,83 105.572,45 22.047,46 145.369,21 167.416,67
165 104.630,79 78,47 942,36 1.020,83 104.630,79 22.125,93 146.311,57 168.437,50
166 103.688,43 77,77 943,07 1.020,83 103.688,43 22.203,70 147.254,63 169.458,33
167 102.745,37 77,06 943,77 1.020,83 102.745,37 22.280,76 148.198,41 170.479,17
168 101.801,59 76,35 944,48 1.020,83 101.801,59 22.357,11 149.142,89 171.500,00
169 100.857,11 75,64 945,19 1.020,83 100.857,11 22.432,75 150.088,08 172.520,83
170 99.911,92 74,93 945,90 1.020,83 99.911,92 22.507,69 151.033,98 173.541,67
171 98.966,02 74,22 946,61 1.020,83 98.966,02 22.581,91 151.980,59 174.562,50
172 98.019,41 73,51 947,32 1.020,83 98.019,41 22.655,43 152.927,91 175.583,33
173 97.072,09 72,80 948,03 1.020,83 97.072,09 22.728,23 153.875,94 176.604,17
174 96.124,06 72,09 948,74 1.020,83 96.124,06 22.800,32 154.824,68 177.625,00
175 95.175,32 71,38 949,45 1.020,83 95.175,32 22.871,70 155.774,13 178.645,83
176 94.225,87 70,67 950,16 1.020,83 94.225,87 22.942,37 156.724,29 179.666,67
177 93.275,71 69,96 950,88 1.020,83 93.275,71 23.012,33 157.675,17 180.687,50
178 92.324,83 69,24 951,59 1.020,83 92.324,83 23.081,57 158.626,76 181.708,33
179 91.373,24 68,53 952,30 1.020,83 91.373,24 23.150,10 159.579,06 182.729,17
180 90.420,94 67,82 953,02 1.020,83 90.420,94 23.217,92 160.532,08 183.750,00
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
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 1.058,33 124.778,99 24.116,29