Kreditrechner.com

Sie befinden sich hier: Startseite / Baufinanzierung

Baufinanzierungsrechner 12/2019

Unser Tipp

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

EUR
EUR

erweiterte Optionen ↓↑

  • Volltilgung
  • 100% Finanzierung
  • 110% Finanzierung
  • verlängerter Widerruf
  • Ratenstundung möglich
  • Sondertilgungen
  • Versicherung möglich
  • Filialbesuch möglich
  • Video-Ident
Jetzt berechnen
[maskenimages]
DTW Baufinanzierung
  • 0,66%
  • gebundener Sollzins*
  • 0,66%
  • effektiver Jahreszins*
  • 970,83€
  • Monatsrate
  • Gesamtzahlung :174.750,00 EUR
  • Tilgungsanteil :157.630,69 EUR
  • Zinsanteil :17.119,31 EUR
  • Restschuld :92.369,31 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 291,25 EUR; Gesamtbetrag: 17.475,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,33 %; Gebundener Sollzins: 0,33 %; 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
1 250.000,00 137,50 833,33 970,83 249.166,67 137,50 833,33 970,83
2 249.166,67 137,04 833,79 970,83 249.166,67 274,54 1.667,13 1.941,67
3 248.332,88 136,58 834,25 970,83 248.332,88 411,12 2.501,38 2.912,50
4 247.498,62 136,12 834,71 970,83 247.498,62 547,25 3.336,08 3.883,33
5 246.663,92 135,67 835,17 970,83 246.663,92 682,91 4.171,25 4.854,17
6 245.828,75 135,21 835,63 970,83 245.828,75 818,12 5.006,88 5.825,00
7 244.993,12 134,75 836,09 970,83 244.993,12 952,87 5.842,97 6.795,83
8 244.157,03 134,29 836,55 970,83 244.157,03 1.087,15 6.679,51 7.766,67
9 243.320,49 133,83 837,01 970,83 243.320,49 1.220,98 7.516,52 8.737,50
10 242.483,48 133,37 837,47 970,83 242.483,48 1.354,34 8.353,99 9.708,33
11 241.646,01 132,91 837,93 970,83 241.646,01 1.487,25 9.191,92 10.679,17
12 240.808,08 132,44 838,39 970,83 240.808,08 1.619,69 10.030,31 11.650,00
13 239.969,69 131,98 838,85 970,83 239.969,69 1.751,68 10.869,16 12.620,83
14 239.130,84 131,52 839,31 970,83 239.130,84 1.883,20 11.708,47 13.591,67
15 238.291,53 131,06 839,77 970,83 238.291,53 2.014,26 12.548,24 14.562,50
16 237.451,76 130,60 840,23 970,83 237.451,76 2.144,86 13.388,47 15.533,33
17 236.611,53 130,14 840,70 970,83 236.611,53 2.274,99 14.229,17 16.504,17
18 235.770,83 129,67 841,16 970,83 235.770,83 2.404,67 15.070,33 17.475,00
19 234.929,67 129,21 841,62 970,83 234.929,67 2.533,88 15.911,95 18.445,83
20 234.088,05 128,75 842,08 970,83 234.088,05 2.662,63 16.754,04 19.416,67
21 233.245,96 128,29 842,55 970,83 233.245,96 2.790,91 17.596,59 20.387,50
22 232.403,41 127,82 843,01 970,83 232.403,41 2.918,74 18.439,60 21.358,33
23 231.560,40 127,36 843,48 970,83 231.560,40 3.046,09 19.283,07 22.329,17
24 230.716,93 126,89 843,94 970,83 230.716,93 3.172,99 20.127,01 23.300,00
25 229.872,99 126,43 844,40 970,83 229.872,99 3.299,42 20.971,41 24.270,83
26 229.028,59 125,97 844,87 970,83 229.028,59 3.425,38 21.816,28 25.241,67
27 228.183,72 125,50 845,33 970,83 228.183,72 3.550,89 22.661,61 26.212,50
28 227.338,39 125,04 845,80 970,83 227.338,39 3.675,92 23.507,41 27.183,33
29 226.492,59 124,57 846,26 970,83 226.492,59 3.800,49 24.353,67 28.154,17
30 225.646,33 124,11 846,73 970,83 225.646,33 3.924,60 25.200,40 29.125,00
31 224.799,60 123,64 847,19 970,83 224.799,60 4.048,24 26.047,60 30.095,83
32 223.952,40 123,17 847,66 970,83 223.952,40 4.171,41 26.895,26 31.066,67
33 223.104,74 122,71 848,13 970,83 223.104,74 4.294,12 27.743,38 32.037,50
34 222.256,62 122,24 848,59 970,83 222.256,62 4.416,36 28.591,97 33.008,33
35 221.408,03 121,77 849,06 970,83 221.408,03 4.538,13 29.441,03 33.979,17
36 220.558,97 121,31 849,53 970,83 220.558,97 4.659,44 30.290,56 34.950,00
37 219.709,44 120,84 849,99 970,83 219.709,44 4.780,28 31.140,55 35.920,83
38 218.859,45 120,37 850,46 970,83 218.859,45 4.900,65 31.991,01 36.891,67
39 218.008,99 119,90 850,93 970,83 218.008,99 5.020,56 32.841,94 37.862,50
40 217.158,06 119,44 851,40 970,83 217.158,06 5.140,00 33.693,34 38.833,33
41 216.306,66 118,97 851,86 970,83 216.306,66 5.258,97 34.545,20 39.804,17
42 215.454,80 118,50 852,33 970,83 215.454,80 5.377,47 35.397,53 40.775,00
43 214.602,47 118,03 852,80 970,83 214.602,47 5.495,50 36.250,34 41.745,83
44 213.749,66 117,56 853,27 970,83 213.749,66 5.613,06 37.103,61 42.716,67
45 212.896,39 117,09 853,74 970,83 212.896,39 5.730,15 37.957,35 43.687,50
46 212.042,65 116,62 854,21 970,83 212.042,65 5.846,78 38.811,56 44.658,33
47 211.188,44 116,15 854,68 970,83 211.188,44 5.962,93 39.666,24 45.629,17
48 210.333,76 115,68 855,15 970,83 210.333,76 6.078,61 40.521,39 46.600,00
49 209.478,61 115,21 855,62 970,83 209.478,61 6.193,83 41.377,01 47.570,83
50 208.622,99 114,74 856,09 970,83 208.622,99 6.308,57 42.233,10 48.541,67
51 207.766,90 114,27 856,56 970,83 207.766,90 6.422,84 43.089,66 49.512,50
52 206.910,34 113,80 857,03 970,83 206.910,34 6.536,64 43.946,69 50.483,33
53 206.053,31 113,33 857,50 970,83 206.053,31 6.649,97 44.804,20 51.454,17
54 205.195,80 112,86 857,98 970,83 205.195,80 6.762,83 45.662,17 52.425,00
55 204.337,83 112,39 858,45 970,83 204.337,83 6.875,21 46.520,62 53.395,83
56 203.479,38 111,91 858,92 970,83 203.479,38 6.987,13 47.379,54 54.366,67
57 202.620,46 111,44 859,39 970,83 202.620,46 7.098,57 48.238,93 55.337,50
58 201.761,07 110,97 859,86 970,83 201.761,07 7.209,54 49.098,80 56.308,33
59 200.901,20 110,50 860,34 970,83 200.901,20 7.320,03 49.959,13 57.279,17
60 200.040,87 110,02 860,81 970,83 200.040,87 7.430,06 50.819,94 58.250,00
61 199.180,06 109,55 861,28 970,83 199.180,06 7.539,60 51.681,23 59.220,83
62 198.318,77 109,08 861,76 970,83 198.318,77 7.648,68 52.542,99 60.191,67
63 197.457,01 108,60 862,23 970,83 197.457,01 7.757,28 53.405,22 61.162,50
64 196.594,78 108,13 862,71 970,83 196.594,78 7.865,41 54.267,92 62.133,33
65 195.732,08 107,65 863,18 970,83 195.732,08 7.973,06 55.131,11 63.104,17
66 194.868,89 107,18 863,66 970,83 194.868,89 8.080,24 55.994,76 64.075,00
67 194.005,24 106,70 864,13 970,83 194.005,24 8.186,94 56.858,89 65.045,83
68 193.141,11 106,23 864,61 970,83 193.141,11 8.293,17 57.723,50 66.016,67
69 192.276,50 105,75 865,08 970,83 192.276,50 8.398,92 58.588,58 66.987,50
70 191.411,42 105,28 865,56 970,83 191.411,42 8.504,20 59.454,14 67.958,33
71 190.545,86 104,80 866,03 970,83 190.545,86 8.609,00 60.320,17 68.929,17
72 189.679,83 104,32 866,51 970,83 189.679,83 8.713,32 61.186,68 69.900,00
73 188.813,32 103,85 866,99 970,83 188.813,32 8.817,17 62.053,66 70.870,83
74 187.946,34 103,37 867,46 970,83 187.946,34 8.920,54 62.921,13 71.841,67
75 187.078,87 102,89 867,94 970,83 187.078,87 9.023,43 63.789,07 72.812,50
76 186.210,93 102,42 868,42 970,83 186.210,93 9.125,85 64.657,48 73.783,33
77 185.342,52 101,94 868,89 970,83 185.342,52 9.227,79 65.526,38 74.754,17
78 184.473,62 101,46 869,37 970,83 184.473,62 9.329,25 66.395,75 75.725,00
79 183.604,25 100,98 869,85 970,83 183.604,25 9.430,23 67.265,60 76.695,83
80 182.734,40 100,50 870,33 970,83 182.734,40 9.530,73 68.135,93 77.666,67
81 181.864,07 100,03 870,81 970,83 181.864,07 9.630,76 69.006,74 78.637,50
82 180.993,26 99,55 871,29 970,83 180.993,26 9.730,31 69.878,03 79.608,33
83 180.121,97 99,07 871,77 970,83 180.121,97 9.829,37 70.749,79 80.579,17
84 179.250,21 98,59 872,25 970,83 179.250,21 9.927,96 71.622,04 81.550,00
85 178.377,96 98,11 872,73 970,83 178.377,96 10.026,07 72.494,76 82.520,83
86 177.505,24 97,63 873,21 970,83 177.505,24 10.123,70 73.367,97 83.491,67
87 176.632,03 97,15 873,69 970,83 176.632,03 10.220,84 74.241,66 84.462,50
88 175.758,34 96,67 874,17 970,83 175.758,34 10.317,51 75.115,82 85.433,33
89 174.884,18 96,19 874,65 970,83 174.884,18 10.413,70 75.990,47 86.404,17
90 174.009,53 95,71 875,13 970,83 174.009,53 10.509,40 76.865,60 87.375,00
91 173.134,40 95,22 875,61 970,83 173.134,40 10.604,63 77.741,21 88.345,83
92 172.258,79 94,74 876,09 970,83 172.258,79 10.699,37 78.617,30 89.316,67
93 171.382,70 94,26 876,57 970,83 171.382,70 10.793,63 79.493,87 90.287,50
94 170.506,13 93,78 877,05 970,83 170.506,13 10.887,41 80.370,93 91.258,33
95 169.629,07 93,30 877,54 970,83 169.629,07 10.980,70 81.248,46 92.229,17
96 168.751,54 92,81 878,02 970,83 168.751,54 11.073,52 82.126,48 93.200,00
97 167.873,52 92,33 878,50 970,83 167.873,52 11.165,85 83.004,99 94.170,83
98 166.995,01 91,85 878,99 970,83 166.995,01 11.257,69 83.883,97 95.141,67
99 166.116,03 91,36 879,47 970,83 166.116,03 11.349,06 84.763,44 96.112,50
100 165.236,56 90,88 879,95 970,83 165.236,56 11.439,94 85.643,39 97.083,33
101 164.356,61 90,40 880,44 970,83 164.356,61 11.530,33 86.523,83 98.054,17
102 163.476,17 89,91 880,92 970,83 163.476,17 11.620,25 87.404,75 99.025,00
103 162.595,25 89,43 881,41 970,83 162.595,25 11.709,67 88.286,16 99.995,83
104 161.713,84 88,94 881,89 970,83 161.713,84 11.798,62 89.168,05 100.966,67
105 160.831,95 88,46 882,38 970,83 160.831,95 11.887,07 90.050,43 101.937,50
106 159.949,57 87,97 882,86 970,83 159.949,57 11.975,05 90.933,29 102.908,33
107 159.066,71 87,49 883,35 970,83 159.066,71 12.062,53 91.816,63 103.879,17
108 158.183,37 87,00 883,83 970,83 158.183,37 12.149,53 92.700,47 104.850,00
109 157.299,53 86,51 884,32 970,83 157.299,53 12.236,05 93.584,78 105.820,83
110 156.415,22 86,03 884,80 970,83 156.415,22 12.322,08 94.469,59 106.791,67
111 155.530,41 85,54 885,29 970,83 155.530,41 12.407,62 95.354,88 107.762,50
112 154.645,12 85,05 885,78 970,83 154.645,12 12.492,67 96.240,66 108.733,33
113 153.759,34 84,57 886,27 970,83 153.759,34 12.577,24 97.126,93 109.704,17
114 152.873,07 84,08 886,75 970,83 152.873,07 12.661,32 98.013,68 110.675,00
115 151.986,32 83,59 887,24 970,83 151.986,32 12.744,91 98.900,92 111.645,83
116 151.099,08 83,10 887,73 970,83 151.099,08 12.828,02 99.788,65 112.616,67
117 150.211,35 82,62 888,22 970,83 150.211,35 12.910,63 100.676,87 113.587,50
118 149.323,13 82,13 888,71 970,83 149.323,13 12.992,76 101.565,57 114.558,33
119 148.434,43 81,64 889,19 970,83 148.434,43 13.074,40 102.454,77 115.529,17
120 147.545,23 81,15 889,68 970,83 147.545,23 13.155,55 103.344,45 116.500,00
121 146.655,55 80,66 890,17 970,83 146.655,55 13.236,21 104.234,62 117.470,83
122 145.765,38 80,17 890,66 970,83 145.765,38 13.316,38 105.125,28 118.441,67
123 144.874,72 79,68 891,15 970,83 144.874,72 13.396,06 106.016,44 119.412,50
124 143.983,56 79,19 891,64 970,83 143.983,56 13.475,25 106.908,08 120.383,33
125 143.091,92 78,70 892,13 970,83 143.091,92 13.553,96 107.800,21 121.354,17
126 142.199,79 78,21 892,62 970,83 142.199,79 13.632,17 108.692,83 122.325,00
127 141.307,17 77,72 893,11 970,83 141.307,17 13.709,88 109.585,95 123.295,83
128 140.414,05 77,23 893,61 970,83 140.414,05 13.787,11 110.479,55 124.266,67
129 139.520,45 76,74 894,10 970,83 139.520,45 13.863,85 111.373,65 125.237,50
130 138.626,35 76,24 894,59 970,83 138.626,35 13.940,09 112.268,24 126.208,33
131 137.731,76 75,75 895,08 970,83 137.731,76 14.015,85 113.163,32 127.179,17
132 136.836,68 75,26 895,57 970,83 136.836,68 14.091,11 114.058,89 128.150,00
133 135.941,11 74,77 896,07 970,83 135.941,11 14.165,87 114.954,96 129.120,83
134 135.045,04 74,27 896,56 970,83 135.045,04 14.240,15 115.851,52 130.091,67
135 134.148,48 73,78 897,05 970,83 134.148,48 14.313,93 116.748,57 131.062,50
136 133.251,43 73,29 897,55 970,83 133.251,43 14.387,22 117.646,12 132.033,33
137 132.353,88 72,79 898,04 970,83 132.353,88 14.460,01 118.544,15 133.004,17
138 131.455,85 72,30 898,53 970,83 131.455,85 14.532,31 119.442,69 133.975,00
139 130.557,31 71,81 899,03 970,83 130.557,31 14.604,12 120.341,71 134.945,83
140 129.658,29 71,31 899,52 970,83 129.658,29 14.675,43 121.241,24 135.916,67
141 128.758,76 70,82 900,02 970,83 128.758,76 14.746,25 122.141,25 136.887,50
142 127.858,75 70,32 900,51 970,83 127.858,75 14.816,57 123.041,76 137.858,33
143 126.958,24 69,83 901,01 970,83 126.958,24 14.886,40 123.942,77 138.829,17
144 126.057,23 69,33 901,50 970,83 126.057,23 14.955,73 124.844,27 139.800,00
145 125.155,73 68,84 902,00 970,83 125.155,73 15.024,57 125.746,27 140.770,83
146 124.253,73 68,34 902,49 970,83 124.253,73 15.092,90 126.648,76 141.741,67
147 123.351,24 67,84 902,99 970,83 123.351,24 15.160,75 127.551,75 142.712,50
148 122.448,25 67,35 903,49 970,83 122.448,25 15.228,09 128.455,24 143.683,33
149 121.544,76 66,85 903,98 970,83 121.544,76 15.294,94 129.359,22 144.654,17
150 120.640,78 66,35 904,48 970,83 120.640,78 15.361,30 130.263,70 145.625,00
151 119.736,30 65,85 904,98 970,83 119.736,30 15.427,15 131.168,68 146.595,83
152 118.831,32 65,36 905,48 970,83 118.831,32 15.492,51 132.074,16 147.566,67
153 117.925,84 64,86 905,97 970,83 117.925,84 15.557,37 132.980,13 148.537,50
154 117.019,87 64,36 906,47 970,83 117.019,87 15.621,73 133.886,60 149.508,33
155 116.113,40 63,86 906,97 970,83 116.113,40 15.685,59 134.793,58 150.479,17
156 115.206,42 63,36 907,47 970,83 115.206,42 15.748,95 135.701,05 151.450,00
157 114.298,95 62,86 907,97 970,83 114.298,95 15.811,82 136.609,01 152.420,83
158 113.390,99 62,37 908,47 970,83 113.390,99 15.874,18 137.517,48 153.391,67
159 112.482,52 61,87 908,97 970,83 112.482,52 15.936,05 138.426,45 154.362,50
160 111.573,55 61,37 909,47 970,83 111.573,55 15.997,42 139.335,92 155.333,33
161 110.664,08 60,87 909,97 970,83 110.664,08 16.058,28 140.245,89 156.304,17
162 109.754,11 60,36 910,47 970,83 109.754,11 16.118,65 141.156,35 157.275,00
163 108.843,65 59,86 910,97 970,83 108.843,65 16.178,51 142.067,32 158.245,83
164 107.932,68 59,36 911,47 970,83 107.932,68 16.237,87 142.978,79 159.216,67
165 107.021,21 58,86 911,97 970,83 107.021,21 16.296,73 143.890,77 160.187,50
166 106.109,23 58,36 912,47 970,83 106.109,23 16.355,09 144.803,24 161.158,33
167 105.196,76 57,86 912,98 970,83 105.196,76 16.412,95 145.716,21 162.129,17
168 104.283,79 57,36 913,48 970,83 104.283,79 16.470,31 146.629,69 163.100,00
169 103.370,31 56,85 913,98 970,83 103.370,31 16.527,16 147.543,67 164.070,83
170 102.456,33 56,35 914,48 970,83 102.456,33 16.583,51 148.458,15 165.041,67
171 101.541,85 55,85 914,99 970,83 101.541,85 16.639,36 149.373,14 166.012,50
172 100.626,86 55,34 915,49 970,83 100.626,86 16.694,71 150.288,63 166.983,33
173 99.711,37 54,84 915,99 970,83 99.711,37 16.749,55 151.204,62 167.954,17
174 98.795,38 54,34 916,50 970,83 98.795,38 16.803,88 152.121,12 168.925,00
175 97.878,88 53,83 917,00 970,83 97.878,88 16.857,72 153.038,12 169.895,83
176 96.961,88 53,33 917,50 970,83 96.961,88 16.911,05 153.955,62 170.866,67
177 96.044,38 52,82 918,01 970,83 96.044,38 16.963,87 154.873,63 171.837,50
178 95.126,37 52,32 918,51 970,83 95.126,37 17.016,19 155.792,14 172.808,33
179 94.207,86 51,81 919,02 970,83 94.207,86 17.068,01 156.711,16 173.779,17
180 93.288,84 51,31 919,52 970,83 93.288,84 17.119,31 157.630,69 174.750,00
x
Dr. Klein Baufinanzierung
  • 0,74%
  • gebundener Sollzins*
  • 0,75%
  • effektiver Jahreszins*
  • 987,50€
  • Monatsrate
  • Gesamtzahlung :177.750,00 EUR
  • Tilgungsanteil :158.590,11 EUR
  • Zinsanteil :19.159,89 EUR
  • Restschuld :91.409,89 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 375,25 EUR; Gesamtbetrag: 22.515,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,40 %; Gebundener Sollzins: 0,37 %; 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
1 250.000,00 154,17 833,33 987,50 249.166,67 154,17 833,33 987,50
2 249.166,67 153,65 833,85 987,50 249.166,67 307,82 1.667,18 1.975,00
3 248.332,82 153,14 834,36 987,50 248.332,82 460,96 2.501,54 2.962,50
4 247.498,46 152,62 834,88 987,50 247.498,46 613,58 3.336,42 3.950,00
5 246.663,58 152,11 835,39 987,50 246.663,58 765,69 4.171,81 4.937,50
6 245.828,19 151,59 835,91 987,50 245.828,19 917,29 5.007,71 5.925,00
7 244.992,29 151,08 836,42 987,50 244.992,29 1.068,36 5.844,14 6.912,50
8 244.155,86 150,56 836,94 987,50 244.155,86 1.218,93 6.681,07 7.900,00
9 243.318,93 150,05 837,45 987,50 243.318,93 1.368,97 7.518,53 8.887,50
10 242.481,47 149,53 837,97 987,50 242.481,47 1.518,50 8.356,50 9.875,00
11 241.643,50 149,01 838,49 987,50 241.643,50 1.667,52 9.194,98 10.862,50
12 240.805,02 148,50 839,00 987,50 240.805,02 1.816,01 10.033,99 11.850,00
13 239.966,01 147,98 839,52 987,50 239.966,01 1.963,99 10.873,51 12.837,50
14 239.126,49 147,46 840,04 987,50 239.126,49 2.111,45 11.713,55 13.825,00
15 238.286,45 146,94 840,56 987,50 238.286,45 2.258,40 12.554,10 14.812,50
16 237.445,90 146,42 841,08 987,50 237.445,90 2.404,82 13.395,18 15.800,00
17 236.604,82 145,91 841,59 987,50 236.604,82 2.550,73 14.236,77 16.787,50
18 235.763,23 145,39 842,11 987,50 235.763,23 2.696,12 15.078,88 17.775,00
19 234.921,12 144,87 842,63 987,50 234.921,12 2.840,98 15.921,52 18.762,50
20 234.078,48 144,35 843,15 987,50 234.078,48 2.985,33 16.764,67 19.750,00
21 233.235,33 143,83 843,67 987,50 233.235,33 3.129,16 17.608,34 20.737,50
22 232.391,66 143,31 844,19 987,50 232.391,66 3.272,47 18.452,53 21.725,00
23 231.547,47 142,79 844,71 987,50 231.547,47 3.415,26 19.297,24 22.712,50
24 230.702,76 142,27 845,23 987,50 230.702,76 3.557,52 20.142,48 23.700,00
25 229.857,52 141,75 845,75 987,50 229.857,52 3.699,27 20.988,23 24.687,50
26 229.011,77 141,22 846,28 987,50 229.011,77 3.840,49 21.834,51 25.675,00
27 228.165,49 140,70 846,80 987,50 228.165,49 3.981,19 22.681,31 26.662,50
28 227.318,69 140,18 847,32 987,50 227.318,69 4.121,37 23.528,63 27.650,00
29 226.471,37 139,66 847,84 987,50 226.471,37 4.261,03 24.376,47 28.637,50
30 225.623,53 139,13 848,37 987,50 225.623,53 4.400,17 25.224,83 29.625,00
31 224.775,17 138,61 848,89 987,50 224.775,17 4.538,78 26.073,72 30.612,50
32 223.926,28 138,09 849,41 987,50 223.926,28 4.676,87 26.923,13 31.600,00
33 223.076,87 137,56 849,94 987,50 223.076,87 4.814,43 27.773,07 32.587,50
34 222.226,93 137,04 850,46 987,50 222.226,93 4.951,47 28.623,53 33.575,00
35 221.376,47 136,52 850,98 987,50 221.376,47 5.087,99 29.474,51 34.562,50
36 220.525,49 135,99 851,51 987,50 220.525,49 5.223,98 30.326,02 35.550,00
37 219.673,98 135,47 852,03 987,50 219.673,98 5.359,44 31.178,06 36.537,50
38 218.821,94 134,94 852,56 987,50 218.821,94 5.494,38 32.030,62 37.525,00
39 217.969,38 134,41 853,09 987,50 217.969,38 5.628,80 32.883,70 38.512,50
40 217.116,30 133,89 853,61 987,50 217.116,30 5.762,68 33.737,32 39.500,00
41 216.262,68 133,36 854,14 987,50 216.262,68 5.896,05 34.591,45 40.487,50
42 215.408,55 132,84 854,66 987,50 215.408,55 6.028,88 35.446,12 41.475,00
43 214.553,88 132,31 855,19 987,50 214.553,88 6.161,19 36.301,31 42.462,50
44 213.698,69 131,78 855,72 987,50 213.698,69 6.292,97 37.157,03 43.450,00
45 212.842,97 131,25 856,25 987,50 212.842,97 6.424,22 38.013,28 44.437,50
46 211.986,72 130,73 856,77 987,50 211.986,72 6.554,95 38.870,05 45.425,00
47 211.129,95 130,20 857,30 987,50 211.129,95 6.685,15 39.727,35 46.412,50
48 210.272,65 129,67 857,83 987,50 210.272,65 6.814,81 40.585,19 47.400,00
49 209.414,81 129,14 858,36 987,50 209.414,81 6.943,95 41.443,55 48.387,50
50 208.556,45 128,61 858,89 987,50 208.556,45 7.072,56 42.302,44 49.375,00
51 207.697,56 128,08 859,42 987,50 207.697,56 7.200,64 43.161,86 50.362,50
52 206.838,14 127,55 859,95 987,50 206.838,14 7.328,19 44.021,81 51.350,00
53 205.978,19 127,02 860,48 987,50 205.978,19 7.455,21 44.882,29 52.337,50
54 205.117,71 126,49 861,01 987,50 205.117,71 7.581,70 45.743,30 53.325,00
55 204.256,70 125,96 861,54 987,50 204.256,70 7.707,66 46.604,84 54.312,50
56 203.395,16 125,43 862,07 987,50 203.395,16 7.833,09 47.466,91 55.300,00
57 202.533,09 124,90 862,60 987,50 202.533,09 7.957,98 48.329,52 56.287,50
58 201.670,48 124,36 863,14 987,50 201.670,48 8.082,35 49.192,65 57.275,00
59 200.807,35 123,83 863,67 987,50 200.807,35 8.206,18 50.056,32 58.262,50
60 199.943,68 123,30 864,20 987,50 199.943,68 8.329,48 50.920,52 59.250,00
61 199.079,48 122,77 864,73 987,50 199.079,48 8.452,24 51.785,26 60.237,50
62 198.214,74 122,23 865,27 987,50 198.214,74 8.574,47 52.650,53 61.225,00
63 197.349,47 121,70 865,80 987,50 197.349,47 8.696,17 53.516,33 62.212,50
64 196.483,67 121,16 866,34 987,50 196.483,67 8.817,34 54.382,66 63.200,00
65 195.617,34 120,63 866,87 987,50 195.617,34 8.937,97 55.249,53 64.187,50
66 194.750,47 120,10 867,40 987,50 194.750,47 9.058,07 56.116,93 65.175,00
67 193.883,07 119,56 867,94 987,50 193.883,07 9.177,63 56.984,87 66.162,50
68 193.015,13 119,03 868,47 987,50 193.015,13 9.296,65 57.853,35 67.150,00
69 192.146,65 118,49 869,01 987,50 192.146,65 9.415,14 58.722,36 68.137,50
70 191.277,64 117,95 869,55 987,50 191.277,64 9.533,10 59.591,90 69.125,00
71 190.408,10 117,42 870,08 987,50 190.408,10 9.650,52 60.461,98 70.112,50
72 189.538,02 116,88 870,62 987,50 189.538,02 9.767,40 61.332,60 71.100,00
73 188.667,40 116,34 871,16 987,50 188.667,40 9.883,74 62.203,76 72.087,50
74 187.796,24 115,81 871,69 987,50 187.796,24 9.999,55 63.075,45 73.075,00
75 186.924,55 115,27 872,23 987,50 186.924,55 10.114,82 63.947,68 74.062,50
76 186.052,32 114,73 872,77 987,50 186.052,32 10.229,55 64.820,45 75.050,00
77 185.179,55 114,19 873,31 987,50 185.179,55 10.343,75 65.693,75 76.037,50
78 184.306,25 113,66 873,84 987,50 184.306,25 10.457,40 66.567,60 77.025,00
79 183.432,40 113,12 874,38 987,50 183.432,40 10.570,52 67.441,98 78.012,50
80 182.558,02 112,58 874,92 987,50 182.558,02 10.683,10 68.316,90 79.000,00
81 181.683,10 112,04 875,46 987,50 181.683,10 10.795,13 69.192,37 79.987,50
82 180.807,63 111,50 876,00 987,50 180.807,63 10.906,63 70.068,37 80.975,00
83 179.931,63 110,96 876,54 987,50 179.931,63 11.017,59 70.944,91 81.962,50
84 179.055,09 110,42 877,08 987,50 179.055,09 11.128,01 71.821,99 82.950,00
85 178.178,01 109,88 877,62 987,50 178.178,01 11.237,88 72.699,62 83.937,50
86 177.300,38 109,34 878,16 987,50 177.300,38 11.347,22 73.577,78 84.925,00
87 176.422,22 108,79 878,71 987,50 176.422,22 11.456,01 74.456,49 85.912,50
88 175.543,51 108,25 879,25 987,50 175.543,51 11.564,26 75.335,74 86.900,00
89 174.664,26 107,71 879,79 987,50 174.664,26 11.671,97 76.215,53 87.887,50
90 173.784,47 107,17 880,33 987,50 173.784,47 11.779,14 77.095,86 88.875,00
91 172.904,14 106,62 880,88 987,50 172.904,14 11.885,77 77.976,73 89.862,50
92 172.023,27 106,08 881,42 987,50 172.023,27 11.991,85 78.858,15 90.850,00
93 171.141,85 105,54 881,96 987,50 171.141,85 12.097,38 79.740,12 91.837,50
94 170.259,88 104,99 882,51 987,50 170.259,88 12.202,38 80.622,62 92.825,00
95 169.377,38 104,45 883,05 987,50 169.377,38 12.306,83 81.505,67 93.812,50
96 168.494,33 103,90 883,60 987,50 168.494,33 12.410,73 82.389,27 94.800,00
97 167.610,73 103,36 884,14 987,50 167.610,73 12.514,09 83.273,41 95.787,50
98 166.726,59 102,81 884,69 987,50 166.726,59 12.616,91 84.158,09 96.775,00
99 165.841,91 102,27 885,23 987,50 165.841,91 12.719,18 85.043,32 97.762,50
100 164.956,68 101,72 885,78 987,50 164.956,68 12.820,90 85.929,10 98.750,00
101 164.070,90 101,18 886,32 987,50 164.070,90 12.922,08 86.815,42 99.737,50
102 163.184,58 100,63 886,87 987,50 163.184,58 13.022,71 87.702,29 100.725,00
103 162.297,71 100,08 887,42 987,50 162.297,71 13.122,79 88.589,71 101.712,50
104 161.410,29 99,54 887,96 987,50 161.410,29 13.222,33 89.477,67 102.700,00
105 160.522,33 98,99 888,51 987,50 160.522,33 13.321,32 90.366,18 103.687,50
106 159.633,82 98,44 889,06 987,50 159.633,82 13.419,76 91.255,24 104.675,00
107 158.744,76 97,89 889,61 987,50 158.744,76 13.517,65 92.144,85 105.662,50
108 157.855,15 97,34 890,16 987,50 157.855,15 13.614,99 93.035,01 106.650,00
109 156.964,99 96,80 890,70 987,50 156.964,99 13.711,79 93.925,71 107.637,50
110 156.074,29 96,25 891,25 987,50 156.074,29 13.808,03 94.816,97 108.625,00
111 155.183,03 95,70 891,80 987,50 155.183,03 13.903,73 95.708,77 109.612,50
112 154.291,23 95,15 892,35 987,50 154.291,23 13.998,88 96.601,12 110.600,00
113 153.398,88 94,60 892,90 987,50 153.398,88 14.093,47 97.494,03 111.587,50
114 152.505,97 94,05 893,45 987,50 152.505,97 14.187,52 98.387,48 112.575,00
115 151.612,52 93,49 894,01 987,50 151.612,52 14.281,01 99.281,49 113.562,50
116 150.718,51 92,94 894,56 987,50 150.718,51 14.373,95 100.176,05 114.550,00
117 149.823,95 92,39 895,11 987,50 149.823,95 14.466,35 101.071,15 115.537,50
118 148.928,85 91,84 895,66 987,50 148.928,85 14.558,19 101.966,81 116.525,00
119 148.033,19 91,29 896,21 987,50 148.033,19 14.649,47 102.863,03 117.512,50
120 147.136,97 90,73 896,77 987,50 147.136,97 14.740,21 103.759,79 118.500,00
121 146.240,21 90,18 897,32 987,50 146.240,21 14.830,39 104.657,11 119.487,50
122 145.342,89 89,63 897,87 987,50 145.342,89 14.920,02 105.554,98 120.475,00
123 144.445,02 89,07 898,43 987,50 144.445,02 15.009,09 106.453,41 121.462,50
124 143.546,59 88,52 898,98 987,50 143.546,59 15.097,61 107.352,39 122.450,00
125 142.647,61 87,97 899,53 987,50 142.647,61 15.185,58 108.251,92 123.437,50
126 141.748,08 87,41 900,09 987,50 141.748,08 15.272,99 109.152,01 124.425,00
127 140.847,99 86,86 900,64 987,50 140.847,99 15.359,85 110.052,65 125.412,50
128 139.947,35 86,30 901,20 987,50 139.947,35 15.446,15 110.953,85 126.400,00
129 139.046,15 85,75 901,75 987,50 139.046,15 15.531,89 111.855,61 127.387,50
130 138.144,39 85,19 902,31 987,50 138.144,39 15.617,08 112.757,92 128.375,00
131 137.242,08 84,63 902,87 987,50 137.242,08 15.701,71 113.660,79 129.362,50
132 136.339,21 84,08 903,42 987,50 136.339,21 15.785,79 114.564,21 130.350,00
133 135.435,79 83,52 903,98 987,50 135.435,79 15.869,31 115.468,19 131.337,50
134 134.531,81 82,96 904,54 987,50 134.531,81 15.952,27 116.372,73 132.325,00
135 133.627,27 82,40 905,10 987,50 133.627,27 16.034,67 117.277,83 133.312,50
136 132.722,17 81,85 905,65 987,50 132.722,17 16.116,52 118.183,48 134.300,00
137 131.816,52 81,29 906,21 987,50 131.816,52 16.197,80 119.089,70 135.287,50
138 130.910,30 80,73 906,77 987,50 130.910,30 16.278,53 119.996,47 136.275,00
139 130.003,53 80,17 907,33 987,50 130.003,53 16.358,70 120.903,80 137.262,50
140 129.096,20 79,61 907,89 987,50 129.096,20 16.438,31 121.811,69 138.250,00
141 128.188,31 79,05 908,45 987,50 128.188,31 16.517,36 122.720,14 139.237,50
142 127.279,86 78,49 909,01 987,50 127.279,86 16.595,85 123.629,15 140.225,00
143 126.370,85 77,93 909,57 987,50 126.370,85 16.673,78 124.538,72 141.212,50
144 125.461,28 77,37 910,13 987,50 125.461,28 16.751,15 125.448,85 142.200,00
145 124.551,15 76,81 910,69 987,50 124.551,15 16.827,95 126.359,55 143.187,50
146 123.640,45 76,24 911,26 987,50 123.640,45 16.904,20 127.270,80 144.175,00
147 122.729,20 75,68 911,82 987,50 122.729,20 16.979,88 128.182,62 145.162,50
148 121.817,38 75,12 912,38 987,50 121.817,38 17.055,00 129.095,00 146.150,00
149 120.905,00 74,56 912,94 987,50 120.905,00 17.129,56 130.007,94 147.137,50
150 119.992,06 74,00 913,50 987,50 119.992,06 17.203,55 130.921,45 148.125,00
151 119.078,55 73,43 914,07 987,50 119.078,55 17.276,99 131.835,51 149.112,50
152 118.164,49 72,87 914,63 987,50 118.164,49 17.349,85 132.750,15 150.100,00
153 117.249,85 72,30 915,20 987,50 117.249,85 17.422,16 133.665,34 151.087,50
154 116.334,66 71,74 915,76 987,50 116.334,66 17.493,90 134.581,10 152.075,00
155 115.418,90 71,17 916,33 987,50 115.418,90 17.565,07 135.497,43 153.062,50
156 114.502,57 70,61 916,89 987,50 114.502,57 17.635,68 136.414,32 154.050,00
157 113.585,68 70,04 917,46 987,50 113.585,68 17.705,73 137.331,77 155.037,50
158 112.668,23 69,48 918,02 987,50 112.668,23 17.775,21 138.249,79 156.025,00
159 111.750,21 68,91 918,59 987,50 111.750,21 17.844,12 139.168,38 157.012,50
160 110.831,62 68,35 919,15 987,50 110.831,62 17.912,46 140.087,54 158.000,00
161 109.912,46 67,78 919,72 987,50 109.912,46 17.980,24 141.007,26 158.987,50
162 108.992,74 67,21 920,29 987,50 108.992,74 18.047,46 141.927,54 159.975,00
163 108.072,46 66,64 920,86 987,50 108.072,46 18.114,10 142.848,40 160.962,50
164 107.151,60 66,08 921,42 987,50 107.151,60 18.180,18 143.769,82 161.950,00
165 106.230,18 65,51 921,99 987,50 106.230,18 18.245,69 144.691,81 162.937,50
166 105.308,19 64,94 922,56 987,50 105.308,19 18.310,63 145.614,37 163.925,00
167 104.385,63 64,37 923,13 987,50 104.385,63 18.375,00 146.537,50 164.912,50
168 103.462,50 63,80 923,70 987,50 103.462,50 18.438,80 147.461,20 165.900,00
169 102.538,80 63,23 924,27 987,50 102.538,80 18.502,03 148.385,47 166.887,50
170 101.614,53 62,66 924,84 987,50 101.614,53 18.564,69 149.310,31 167.875,00
171 100.689,69 62,09 925,41 987,50 100.689,69 18.626,79 150.235,71 168.862,50
172 99.764,29 61,52 925,98 987,50 99.764,29 18.688,31 151.161,69 169.850,00
173 98.838,31 60,95 926,55 987,50 98.838,31 18.749,26 152.088,24 170.837,50
174 97.911,76 60,38 927,12 987,50 97.911,76 18.809,64 153.015,36 171.825,00
175 96.984,64 59,81 927,69 987,50 96.984,64 18.869,44 153.943,06 172.812,50
176 96.056,94 59,24 928,26 987,50 96.056,94 18.928,68 154.871,32 173.800,00
177 95.128,68 58,66 928,84 987,50 95.128,68 18.987,34 155.800,16 174.787,50
178 94.199,84 58,09 929,41 987,50 94.199,84 19.045,43 156.729,57 175.775,00
179 93.270,43 57,52 929,98 987,50 93.270,43 19.102,95 157.659,55 176.762,50
180 92.340,45 56,94 930,56 987,50 92.340,45 19.159,89 158.590,11 177.750,00
x
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: 418,33 EUR; Gesamtbetrag: 50.200,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,51 %; Gebundener Sollzins: 0,51 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist 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
NIST Baufinanzierung
  • 0,89%
  • gebundener Sollzins*
  • 0,87%
  • effektiver Jahreszins*
  • 1.018,75€
  • Monatsrate
  • Gesamtzahlung :183.375,00 EUR
  • Tilgungsanteil :160.409,80 EUR
  • Zinsanteil :22.965,20 EUR
  • Restschuld :89.590,20 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
1 250.000,00 185,42 833,33 1.018,75 249.166,67 185,42 833,33 1.018,75
2 249.166,67 184,80 833,95 1.018,75 249.166,67 370,22 1.667,28 2.037,50
3 248.332,72 184,18 834,57 1.018,75 248.332,72 554,40 2.501,85 3.056,25
4 247.498,15 183,56 835,19 1.018,75 247.498,15 737,96 3.337,04 4.075,00
5 246.662,96 182,94 835,81 1.018,75 246.662,96 920,90 4.172,85 5.093,75
6 245.827,15 182,32 836,43 1.018,75 245.827,15 1.103,22 5.009,28 6.112,50
7 244.990,72 181,70 837,05 1.018,75 244.990,72 1.284,92 5.846,33 7.131,25
8 244.153,67 181,08 837,67 1.018,75 244.153,67 1.466,00 6.684,00 8.150,00
9 243.316,00 180,46 838,29 1.018,75 243.316,00 1.646,46 7.522,29 9.168,75
10 242.477,71 179,84 838,91 1.018,75 242.477,71 1.826,30 8.361,20 10.187,50
11 241.638,80 179,22 839,53 1.018,75 241.638,80 2.005,51 9.200,74 11.206,25
12 240.799,26 178,59 840,16 1.018,75 240.799,26 2.184,11 10.040,89 12.225,00
13 239.959,11 177,97 840,78 1.018,75 239.959,11 2.362,08 10.881,67 13.243,75
14 239.118,33 177,35 841,40 1.018,75 239.118,33 2.539,42 11.723,08 14.262,50
15 238.276,92 176,72 842,03 1.018,75 238.276,92 2.716,15 12.565,10 15.281,25
16 237.434,90 176,10 842,65 1.018,75 237.434,90 2.892,24 13.407,76 16.300,00
17 236.592,24 175,47 843,28 1.018,75 236.592,24 3.067,72 14.251,03 17.318,75
18 235.748,97 174,85 843,90 1.018,75 235.748,97 3.242,56 15.094,94 18.337,50
19 234.905,06 174,22 844,53 1.018,75 234.905,06 3.416,78 15.939,47 19.356,25
20 234.060,53 173,59 845,16 1.018,75 234.060,53 3.590,38 16.784,62 20.375,00
21 233.215,38 172,97 845,78 1.018,75 233.215,38 3.763,35 17.630,40 21.393,75
22 232.369,60 172,34 846,41 1.018,75 232.369,60 3.935,69 18.476,81 22.412,50
23 231.523,19 171,71 847,04 1.018,75 231.523,19 4.107,40 19.323,85 23.431,25
24 230.676,15 171,08 847,67 1.018,75 230.676,15 4.278,49 20.171,51 24.450,00
25 229.828,49 170,46 848,29 1.018,75 229.828,49 4.448,94 21.019,81 25.468,75
26 228.980,19 169,83 848,92 1.018,75 228.980,19 4.618,77 21.868,73 26.487,50
27 228.131,27 169,20 849,55 1.018,75 228.131,27 4.787,97 22.718,28 27.506,25
28 227.281,72 168,57 850,18 1.018,75 227.281,72 4.956,53 23.568,47 28.525,00
29 226.431,53 167,94 850,81 1.018,75 226.431,53 5.124,47 24.419,28 29.543,75
30 225.580,72 167,31 851,44 1.018,75 225.580,72 5.291,78 25.270,72 30.562,50
31 224.729,28 166,67 852,08 1.018,75 224.729,28 5.458,45 26.122,80 31.581,25
32 223.877,20 166,04 852,71 1.018,75 223.877,20 5.624,49 26.975,51 32.600,00
33 223.024,49 165,41 853,34 1.018,75 223.024,49 5.789,90 27.828,85 33.618,75
34 222.171,15 164,78 853,97 1.018,75 222.171,15 5.954,68 28.682,82 34.637,50
35 221.317,18 164,14 854,61 1.018,75 221.317,18 6.118,82 29.537,43 35.656,25
36 220.462,57 163,51 855,24 1.018,75 220.462,57 6.282,33 30.392,67 36.675,00
37 219.607,33 162,88 855,87 1.018,75 219.607,33 6.445,21 31.248,54 37.693,75
38 218.751,46 162,24 856,51 1.018,75 218.751,46 6.607,45 32.105,05 38.712,50
39 217.894,95 161,61 857,14 1.018,75 217.894,95 6.769,05 32.962,20 39.731,25
40 217.037,80 160,97 857,78 1.018,75 217.037,80 6.930,02 33.819,98 40.750,00
41 216.180,02 160,33 858,42 1.018,75 216.180,02 7.090,36 34.678,39 41.768,75
42 215.321,61 159,70 859,05 1.018,75 215.321,61 7.250,05 35.537,45 42.787,50
43 214.462,55 159,06 859,69 1.018,75 214.462,55 7.409,11 36.397,14 43.806,25
44 213.602,86 158,42 860,33 1.018,75 213.602,86 7.567,54 37.257,46 44.825,00
45 212.742,54 157,78 860,97 1.018,75 212.742,54 7.725,32 38.118,43 45.843,75
46 211.881,57 157,15 861,60 1.018,75 211.881,57 7.882,46 38.980,04 46.862,50
47 211.019,96 156,51 862,24 1.018,75 211.019,96 8.038,97 39.842,28 47.881,25
48 210.157,72 155,87 862,88 1.018,75 210.157,72 8.194,84 40.705,16 48.900,00
49 209.294,84 155,23 863,52 1.018,75 209.294,84 8.350,07 41.568,68 49.918,75
50 208.431,32 154,59 864,16 1.018,75 208.431,32 8.504,65 42.432,85 50.937,50
51 207.567,15 153,95 864,80 1.018,75 207.567,15 8.658,60 43.297,65 51.956,25
52 206.702,35 153,30 865,45 1.018,75 206.702,35 8.811,90 44.163,10 52.975,00
53 205.836,90 152,66 866,09 1.018,75 205.836,90 8.964,56 45.029,19 53.993,75
54 204.970,81 152,02 866,73 1.018,75 204.970,81 9.116,58 45.895,92 55.012,50
55 204.104,08 151,38 867,37 1.018,75 204.104,08 9.267,96 46.763,29 56.031,25
56 203.236,71 150,73 868,02 1.018,75 203.236,71 9.418,70 47.631,30 57.050,00
57 202.368,70 150,09 868,66 1.018,75 202.368,70 9.568,79 48.499,96 58.068,75
58 201.500,04 149,45 869,30 1.018,75 201.500,04 9.718,23 49.369,27 59.087,50
59 200.630,73 148,80 869,95 1.018,75 200.630,73 9.867,03 50.239,22 60.106,25
60 199.760,78 148,16 870,59 1.018,75 199.760,78 10.015,19 51.109,81 61.125,00
61 198.890,19 147,51 871,24 1.018,75 198.890,19 10.162,70 51.981,05 62.143,75
62 198.018,95 146,86 871,89 1.018,75 198.018,95 10.309,56 52.852,94 63.162,50
63 197.147,06 146,22 872,53 1.018,75 197.147,06 10.455,78 53.725,47 64.181,25
64 196.274,53 145,57 873,18 1.018,75 196.274,53 10.601,35 54.598,65 65.200,00
65 195.401,35 144,92 873,83 1.018,75 195.401,35 10.746,27 55.472,48 66.218,75
66 194.527,52 144,27 874,48 1.018,75 194.527,52 10.890,55 56.346,95 67.237,50
67 193.653,05 143,63 875,12 1.018,75 193.653,05 11.034,17 57.222,08 68.256,25
68 192.777,92 142,98 875,77 1.018,75 192.777,92 11.177,15 58.097,85 69.275,00
69 191.902,15 142,33 876,42 1.018,75 191.902,15 11.319,48 58.974,27 70.293,75
70 191.025,73 141,68 877,07 1.018,75 191.025,73 11.461,16 59.851,34 71.312,50
71 190.148,66 141,03 877,72 1.018,75 190.148,66 11.602,18 60.729,07 72.331,25
72 189.270,93 140,38 878,37 1.018,75 189.270,93 11.742,56 61.607,44 73.350,00
73 188.392,56 139,72 879,03 1.018,75 188.392,56 11.882,28 62.486,47 74.368,75
74 187.513,53 139,07 879,68 1.018,75 187.513,53 12.021,36 63.366,14 75.387,50
75 186.633,86 138,42 880,33 1.018,75 186.633,86 12.159,78 64.246,47 76.406,25
76 185.753,53 137,77 880,98 1.018,75 185.753,53 12.297,54 65.127,46 77.425,00
77 184.872,54 137,11 881,64 1.018,75 184.872,54 12.434,66 66.009,09 78.443,75
78 183.990,91 136,46 882,29 1.018,75 183.990,91 12.571,12 66.891,38 79.462,50
79 183.108,62 135,81 882,94 1.018,75 183.108,62 12.706,92 67.774,33 80.481,25
80 182.225,67 135,15 883,60 1.018,75 182.225,67 12.842,07 68.657,93 81.500,00
81 181.342,07 134,50 884,25 1.018,75 181.342,07 12.976,57 69.542,18 82.518,75
82 180.457,82 133,84 884,91 1.018,75 180.457,82 13.110,41 70.427,09 83.537,50
83 179.572,91 133,18 885,57 1.018,75 179.572,91 13.243,59 71.312,66 84.556,25
84 178.687,34 132,53 886,22 1.018,75 178.687,34 13.376,12 72.198,88 85.575,00
85 177.801,12 131,87 886,88 1.018,75 177.801,12 13.507,99 73.085,76 86.593,75
86 176.914,24 131,21 887,54 1.018,75 176.914,24 13.639,20 73.973,30 87.612,50
87 176.026,70 130,55 888,20 1.018,75 176.026,70 13.769,75 74.861,50 88.631,25
88 175.138,50 129,89 888,86 1.018,75 175.138,50 13.899,65 75.750,35 89.650,00
89 174.249,65 129,24 889,51 1.018,75 174.249,65 14.028,88 76.639,87 90.668,75
90 173.360,13 128,58 890,17 1.018,75 173.360,13 14.157,46 77.530,04 91.687,50
91 172.469,96 127,92 890,83 1.018,75 172.469,96 14.285,37 78.420,88 92.706,25
92 171.579,12 127,25 891,50 1.018,75 171.579,12 14.412,63 79.312,37 93.725,00
93 170.687,63 126,59 892,16 1.018,75 170.687,63 14.539,22 80.204,53 94.743,75
94 169.795,47 125,93 892,82 1.018,75 169.795,47 14.665,15 81.097,35 95.762,50
95 168.902,65 125,27 893,48 1.018,75 168.902,65 14.790,42 81.990,83 96.781,25
96 168.009,17 124,61 894,14 1.018,75 168.009,17 14.915,03 82.884,97 97.800,00
97 167.115,03 123,94 894,81 1.018,75 167.115,03 15.038,97 83.779,78 98.818,75
98 166.220,22 123,28 895,47 1.018,75 166.220,22 15.162,25 84.675,25 99.837,50
99 165.324,75 122,62 896,13 1.018,75 165.324,75 15.284,87 85.571,38 100.856,25
100 164.428,62 121,95 896,80 1.018,75 164.428,62 15.406,82 86.468,18 101.875,00
101 163.531,82 121,29 897,46 1.018,75 163.531,82 15.528,10 87.365,65 102.893,75
102 162.634,35 120,62 898,13 1.018,75 162.634,35 15.648,72 88.263,78 103.912,50
103 161.736,22 119,95 898,80 1.018,75 161.736,22 15.768,68 89.162,57 104.931,25
104 160.837,43 119,29 899,46 1.018,75 160.837,43 15.887,97 90.062,03 105.950,00
105 159.937,97 118,62 900,13 1.018,75 159.937,97 16.006,59 90.962,16 106.968,75
106 159.037,84 117,95 900,80 1.018,75 159.037,84 16.124,54 91.862,96 107.987,50
107 158.137,04 117,28 901,47 1.018,75 158.137,04 16.241,82 92.764,43 109.006,25
108 157.235,57 116,62 902,13 1.018,75 157.235,57 16.358,44 93.666,56 110.025,00
109 156.333,44 115,95 902,80 1.018,75 156.333,44 16.474,39 94.569,36 111.043,75
110 155.430,64 115,28 903,47 1.018,75 155.430,64 16.589,67 95.472,83 112.062,50
111 154.527,17 114,61 904,14 1.018,75 154.527,17 16.704,27 96.376,98 113.081,25
112 153.623,02 113,94 904,81 1.018,75 153.623,02 16.818,21 97.281,79 114.100,00
113 152.718,21 113,27 905,48 1.018,75 152.718,21 16.931,48 98.187,27 115.118,75
114 151.812,73 112,59 906,16 1.018,75 151.812,73 17.044,07 99.093,43 116.137,50
115 150.906,57 111,92 906,83 1.018,75 150.906,57 17.155,99 100.000,26 117.156,25
116 149.999,74 111,25 907,50 1.018,75 149.999,74 17.267,24 100.907,76 118.175,00
117 149.092,24 110,58 908,17 1.018,75 149.092,24 17.377,82 101.815,93 119.193,75
118 148.184,07 109,90 908,85 1.018,75 148.184,07 17.487,72 102.724,78 120.212,50
119 147.275,22 109,23 909,52 1.018,75 147.275,22 17.596,95 103.634,30 121.231,25
120 146.365,70 108,55 910,20 1.018,75 146.365,70 17.705,51 104.544,49 122.250,00
121 145.455,51 107,88 910,87 1.018,75 145.455,51 17.813,39 105.455,36 123.268,75
122 144.544,64 107,20 911,55 1.018,75 144.544,64 17.920,59 106.366,91 124.287,50
123 143.633,09 106,53 912,22 1.018,75 143.633,09 18.027,12 107.279,13 125.306,25
124 142.720,87 105,85 912,90 1.018,75 142.720,87 18.132,97 108.192,03 126.325,00
125 141.807,97 105,17 913,58 1.018,75 141.807,97 18.238,14 109.105,61 127.343,75
126 140.894,39 104,50 914,25 1.018,75 140.894,39 18.342,64 110.019,86 128.362,50
127 139.980,14 103,82 914,93 1.018,75 139.980,14 18.446,46 110.934,79 129.381,25
128 139.065,21 103,14 915,61 1.018,75 139.065,21 18.549,60 111.850,40 130.400,00
129 138.149,60 102,46 916,29 1.018,75 138.149,60 18.652,06 112.766,69 131.418,75
130 137.233,31 101,78 916,97 1.018,75 137.233,31 18.753,84 113.683,66 132.437,50
131 136.316,34 101,10 917,65 1.018,75 136.316,34 18.854,94 114.601,31 133.456,25
132 135.398,69 100,42 918,33 1.018,75 135.398,69 18.955,36 115.519,64 134.475,00
133 134.480,36 99,74 919,01 1.018,75 134.480,36 19.055,10 116.438,65 135.493,75
134 133.561,35 99,06 919,69 1.018,75 133.561,35 19.154,16 117.358,34 136.512,50
135 132.641,66 98,38 920,37 1.018,75 132.641,66 19.252,54 118.278,71 137.531,25
136 131.721,29 97,69 921,06 1.018,75 131.721,29 19.350,23 119.199,77 138.550,00
137 130.800,23 97,01 921,74 1.018,75 130.800,23 19.447,24 120.121,51 139.568,75
138 129.878,49 96,33 922,42 1.018,75 129.878,49 19.543,57 121.043,93 140.587,50
139 128.956,07 95,64 923,11 1.018,75 128.956,07 19.639,21 121.967,04 141.606,25
140 128.032,96 94,96 923,79 1.018,75 128.032,96 19.734,17 122.890,83 142.625,00
141 127.109,17 94,27 924,48 1.018,75 127.109,17 19.828,44 123.815,31 143.643,75
142 126.184,69 93,59 925,16 1.018,75 126.184,69 19.922,03 124.740,47 144.662,50
143 125.259,53 92,90 925,85 1.018,75 125.259,53 20.014,93 125.666,32 145.681,25
144 124.333,68 92,21 926,54 1.018,75 124.333,68 20.107,14 126.592,86 146.700,00
145 123.407,14 91,53 927,22 1.018,75 123.407,14 20.198,67 127.520,08 147.718,75
146 122.479,92 90,84 927,91 1.018,75 122.479,92 20.289,51 128.447,99 148.737,50
147 121.552,01 90,15 928,60 1.018,75 121.552,01 20.379,66 129.376,59 149.756,25
148 120.623,41 89,46 929,29 1.018,75 120.623,41 20.469,12 130.305,88 150.775,00
149 119.694,12 88,77 929,98 1.018,75 119.694,12 20.557,89 131.235,86 151.793,75
150 118.764,14 88,08 930,67 1.018,75 118.764,14 20.645,98 132.166,52 152.812,50
151 117.833,48 87,39 931,36 1.018,75 117.833,48 20.733,37 133.097,88 153.831,25
152 116.902,12 86,70 932,05 1.018,75 116.902,12 20.820,07 134.029,93 154.850,00
153 115.970,07 86,01 932,74 1.018,75 115.970,07 20.906,08 134.962,67 155.868,75
154 115.037,33 85,32 933,43 1.018,75 115.037,33 20.991,40 135.896,10 156.887,50
155 114.103,90 84,63 934,12 1.018,75 114.103,90 21.076,03 136.830,22 157.906,25
156 113.169,78 83,93 934,82 1.018,75 113.169,78 21.159,97 137.765,03 158.925,00
157 112.234,97 83,24 935,51 1.018,75 112.234,97 21.243,21 138.700,54 159.943,75
158 111.299,46 82,55 936,20 1.018,75 111.299,46 21.325,75 139.636,75 160.962,50
159 110.363,25 81,85 936,90 1.018,75 110.363,25 21.407,61 140.573,64 161.981,25
160 109.426,36 81,16 937,59 1.018,75 109.426,36 21.488,76 141.511,24 163.000,00
161 108.488,76 80,46 938,29 1.018,75 108.488,76 21.569,23 142.449,52 164.018,75
162 107.550,48 79,77 938,98 1.018,75 107.550,48 21.648,99 143.388,51 165.037,50
163 106.611,49 79,07 939,68 1.018,75 106.611,49 21.728,06 144.328,19 166.056,25
164 105.671,81 78,37 940,38 1.018,75 105.671,81 21.806,44 145.268,56 167.075,00
165 104.731,44 77,68 941,07 1.018,75 104.731,44 21.884,11 146.209,64 168.093,75
166 103.790,36 76,98 941,77 1.018,75 103.790,36 21.961,09 147.151,41 169.112,50
167 102.848,59 76,28 942,47 1.018,75 102.848,59 22.037,37 148.093,88 170.131,25
168 101.906,12 75,58 943,17 1.018,75 101.906,12 22.112,95 149.037,05 171.150,00
169 100.962,95 74,88 943,87 1.018,75 100.962,95 22.187,83 149.980,92 172.168,75
170 100.019,08 74,18 944,57 1.018,75 100.019,08 22.262,01 150.925,49 173.187,50
171 99.074,51 73,48 945,27 1.018,75 99.074,51 22.335,49 151.870,76 174.206,25
172 98.129,24 72,78 945,97 1.018,75 98.129,24 22.408,27 152.816,73 175.225,00
173 97.183,27 72,08 946,67 1.018,75 97.183,27 22.480,35 153.763,40 176.243,75
174 96.236,60 71,38 947,37 1.018,75 96.236,60 22.551,72 154.710,78 177.262,50
175 95.289,22 70,67 948,08 1.018,75 95.289,22 22.622,40 155.658,85 178.281,25
176 94.341,15 69,97 948,78 1.018,75 94.341,15 22.692,37 156.607,63 179.300,00
177 93.392,37 69,27 949,48 1.018,75 93.392,37 22.761,63 157.557,12 180.318,75
178 92.442,88 68,56 950,19 1.018,75 92.442,88 22.830,19 158.507,31 181.337,50
179 91.492,69 67,86 950,89 1.018,75 91.492,69 22.898,05 159.458,20 182.356,25
180 90.541,80 67,15 951,60 1.018,75 90.541,80 22.965,20 160.409,80 183.375,00
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: 204,17 EUR; Gesamtbetrag: 24.500,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,45 %; Gebundener Sollzins: 0,45 %; 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
BBBank Neufinanzierung
  • 0,96%
  • gebundener Sollzins*
  • 0,97%
  • 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 100.000,00 EUR; Kreditrate: 218,33 EUR; Gesamtbetrag: 26.200,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,63 %; Gebundener Sollzins: 0,62 %; 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
1 250.000,00 200,00 833,33 1.033,33 249.166,67 200,00 833,33 1.033,33
2 249.166,67 199,33 834,00 1.033,33 249.166,67 399,33 1.667,33 2.066,67
3 248.332,67 198,67 834,67 1.033,33 248.332,67 598,00 2.502,00 3.100,00
4 247.498,00 198,00 835,33 1.033,33 247.498,00 796,00 3.337,34 4.133,33
5 246.662,66 197,33 836,00 1.033,33 246.662,66 993,33 4.173,34 5.166,67
6 245.826,66 196,66 836,67 1.033,33 245.826,66 1.189,99 5.010,01 6.200,00
7 244.989,99 195,99 837,34 1.033,33 244.989,99 1.385,98 5.847,35 7.233,33
8 244.152,65 195,32 838,01 1.033,33 244.152,65 1.581,30 6.685,36 8.266,67
9 243.314,64 194,65 838,68 1.033,33 243.314,64 1.775,96 7.524,04 9.300,00
10 242.475,96 193,98 839,35 1.033,33 242.475,96 1.969,94 8.363,40 10.333,33
11 241.636,60 193,31 840,02 1.033,33 241.636,60 2.163,25 9.203,42 11.366,67
12 240.796,58 192,64 840,70 1.033,33 240.796,58 2.355,88 10.044,12 12.400,00
13 239.955,88 191,96 841,37 1.033,33 239.955,88 2.547,85 10.885,49 13.433,33
14 239.114,51 191,29 842,04 1.033,33 239.114,51 2.739,14 11.727,53 14.466,67
15 238.272,47 190,62 842,72 1.033,33 238.272,47 2.929,76 12.570,24 15.500,00
16 237.429,76 189,94 843,39 1.033,33 237.429,76 3.119,70 13.413,63 16.533,33
17 236.586,37 189,27 844,06 1.033,33 236.586,37 3.308,97 14.257,70 17.566,67
18 235.742,30 188,59 844,74 1.033,33 235.742,30 3.497,56 15.102,44 18.600,00
19 234.897,56 187,92 845,42 1.033,33 234.897,56 3.685,48 15.947,85 19.633,33
20 234.052,15 187,24 846,09 1.033,33 234.052,15 3.872,72 16.793,94 20.666,67
21 233.206,06 186,56 846,77 1.033,33 233.206,06 4.059,29 17.640,71 21.700,00
22 232.359,29 185,89 847,45 1.033,33 232.359,29 4.245,18 18.488,16 22.733,33
23 231.511,84 185,21 848,12 1.033,33 231.511,84 4.430,39 19.336,28 23.766,67
24 230.663,72 184,53 848,80 1.033,33 230.663,72 4.614,92 20.185,08 24.800,00
25 229.814,92 183,85 849,48 1.033,33 229.814,92 4.798,77 21.034,57 25.833,33
26 228.965,43 183,17 850,16 1.033,33 228.965,43 4.981,94 21.884,73 26.866,67
27 228.115,27 182,49 850,84 1.033,33 228.115,27 5.164,43 22.735,57 27.900,00
28 227.264,43 181,81 851,52 1.033,33 227.264,43 5.346,24 23.587,09 28.933,33
29 226.412,91 181,13 852,20 1.033,33 226.412,91 5.527,37 24.439,29 29.966,67
30 225.560,71 180,45 852,88 1.033,33 225.560,71 5.707,82 25.292,18 31.000,00
31 224.707,82 179,77 853,57 1.033,33 224.707,82 5.887,59 26.145,74 32.033,33
32 223.854,26 179,08 854,25 1.033,33 223.854,26 6.066,67 26.999,99 33.066,67
33 223.000,01 178,40 854,93 1.033,33 223.000,01 6.245,07 27.854,93 34.100,00
34 222.145,07 177,72 855,62 1.033,33 222.145,07 6.422,79 28.710,54 35.133,33
35 221.289,46 177,03 856,30 1.033,33 221.289,46 6.599,82 29.566,85 36.166,67
36 220.433,15 176,35 856,99 1.033,33 220.433,15 6.776,17 30.423,83 37.200,00
37 219.576,17 175,66 857,67 1.033,33 219.576,17 6.951,83 31.281,51 38.233,33
38 218.718,49 174,97 858,36 1.033,33 218.718,49 7.126,80 32.139,86 39.266,67
39 217.860,14 174,29 859,05 1.033,33 217.860,14 7.301,09 32.998,91 40.300,00
40 217.001,09 173,60 859,73 1.033,33 217.001,09 7.474,69 33.858,64 41.333,33
41 216.141,36 172,91 860,42 1.033,33 216.141,36 7.647,60 34.719,06 42.366,67
42 215.280,94 172,22 861,11 1.033,33 215.280,94 7.819,83 35.580,17 43.400,00
43 214.419,83 171,54 861,80 1.033,33 214.419,83 7.991,37 36.441,97 44.433,33
44 213.558,03 170,85 862,49 1.033,33 213.558,03 8.162,21 37.304,46 45.466,67
45 212.695,54 170,16 863,18 1.033,33 212.695,54 8.332,37 38.167,63 46.500,00
46 211.832,37 169,47 863,87 1.033,33 211.832,37 8.501,83 39.031,50 47.533,33
47 210.968,50 168,77 864,56 1.033,33 210.968,50 8.670,61 39.896,06 48.566,67
48 210.103,94 168,08 865,25 1.033,33 210.103,94 8.838,69 40.761,31 49.600,00
49 209.238,69 167,39 865,94 1.033,33 209.238,69 9.006,08 41.627,25 50.633,33
50 208.372,75 166,70 866,64 1.033,33 208.372,75 9.172,78 42.493,89 51.666,67
51 207.506,11 166,00 867,33 1.033,33 207.506,11 9.338,79 43.361,21 52.700,00
52 206.638,79 165,31 868,02 1.033,33 206.638,79 9.504,10 44.229,24 53.733,33
53 205.770,76 164,62 868,72 1.033,33 205.770,76 9.668,71 45.097,95 54.766,67
54 204.902,05 163,92 869,41 1.033,33 204.902,05 9.832,64 45.967,36 55.800,00
55 204.032,64 163,23 870,11 1.033,33 204.032,64 9.995,86 46.837,47 56.833,33
56 203.162,53 162,53 870,80 1.033,33 203.162,53 10.158,39 47.708,28 57.866,67
57 202.291,72 161,83 871,50 1.033,33 202.291,72 10.320,22 48.579,78 58.900,00
58 201.420,22 161,14 872,20 1.033,33 201.420,22 10.481,36 49.451,97 59.933,33
59 200.548,03 160,44 872,89 1.033,33 200.548,03 10.641,80 50.324,87 60.966,67
60 199.675,13 159,74 873,59 1.033,33 199.675,13 10.801,54 51.198,46 62.000,00
61 198.801,54 159,04 874,29 1.033,33 198.801,54 10.960,58 52.072,75 63.033,33
62 197.927,25 158,34 874,99 1.033,33 197.927,25 11.118,92 52.947,74 64.066,67
63 197.052,26 157,64 875,69 1.033,33 197.052,26 11.276,56 53.823,44 65.100,00
64 196.176,56 156,94 876,39 1.033,33 196.176,56 11.433,51 54.699,83 66.133,33
65 195.300,17 156,24 877,09 1.033,33 195.300,17 11.589,75 55.576,92 67.166,67
66 194.423,08 155,54 877,79 1.033,33 194.423,08 11.745,28 56.454,72 68.200,00
67 193.545,28 154,84 878,50 1.033,33 193.545,28 11.900,12 57.333,21 69.233,33
68 192.666,79 154,13 879,20 1.033,33 192.666,79 12.054,25 58.212,41 70.266,67
69 191.787,59 153,43 879,90 1.033,33 191.787,59 12.207,68 59.092,32 71.300,00
70 190.907,68 152,73 880,61 1.033,33 190.907,68 12.360,41 59.972,92 72.333,33
71 190.027,08 152,02 881,31 1.033,33 190.027,08 12.512,43 60.854,24 73.366,67
72 189.145,76 151,32 882,02 1.033,33 189.145,76 12.663,75 61.736,25 74.400,00
73 188.263,75 150,61 882,72 1.033,33 188.263,75 12.814,36 62.618,97 75.433,33
74 187.381,03 149,90 883,43 1.033,33 187.381,03 12.964,26 63.502,40 76.466,67
75 186.497,60 149,20 884,14 1.033,33 186.497,60 13.113,46 64.386,54 77.500,00
76 185.613,46 148,49 884,84 1.033,33 185.613,46 13.261,95 65.271,38 78.533,33
77 184.728,62 147,78 885,55 1.033,33 184.728,62 13.409,74 66.156,93 79.566,67
78 183.843,07 147,07 886,26 1.033,33 183.843,07 13.556,81 67.043,19 80.600,00
79 182.956,81 146,37 886,97 1.033,33 182.956,81 13.703,18 67.930,16 81.633,33
80 182.069,84 145,66 887,68 1.033,33 182.069,84 13.848,83 68.817,84 82.666,67
81 181.182,16 144,95 888,39 1.033,33 181.182,16 13.993,78 69.706,22 83.700,00
82 180.293,78 144,24 889,10 1.033,33 180.293,78 14.138,01 70.595,32 84.733,33
83 179.404,68 143,52 889,81 1.033,33 179.404,68 14.281,54 71.485,13 85.766,67
84 178.514,87 142,81 890,52 1.033,33 178.514,87 14.424,35 72.375,65 86.800,00
85 177.624,35 142,10 891,23 1.033,33 177.624,35 14.566,45 73.266,89 87.833,33
86 176.733,11 141,39 891,95 1.033,33 176.733,11 14.707,83 74.158,83 88.866,67
87 175.841,17 140,67 892,66 1.033,33 175.841,17 14.848,51 75.051,49 89.900,00
88 174.948,51 139,96 893,37 1.033,33 174.948,51 14.988,47 75.944,87 90.933,33
89 174.055,13 139,24 894,09 1.033,33 174.055,13 15.127,71 76.838,96 91.966,67
90 173.161,04 138,53 894,80 1.033,33 173.161,04 15.266,24 77.733,76 93.000,00
91 172.266,24 137,81 895,52 1.033,33 172.266,24 15.404,05 78.629,28 94.033,33
92 171.370,72 137,10 896,24 1.033,33 171.370,72 15.541,15 79.525,52 95.066,67
93 170.474,48 136,38 896,95 1.033,33 170.474,48 15.677,53 80.422,47 96.100,00
94 169.577,53 135,66 897,67 1.033,33 169.577,53 15.813,19 81.320,14 97.133,33
95 168.679,86 134,94 898,39 1.033,33 168.679,86 15.948,13 82.218,53 98.166,67
96 167.781,47 134,23 899,11 1.033,33 167.781,47 16.082,36 83.117,64 99.200,00
97 166.882,36 133,51 899,83 1.033,33 166.882,36 16.215,86 84.017,47 100.233,33
98 165.982,53 132,79 900,55 1.033,33 165.982,53 16.348,65 84.918,02 101.266,67
99 165.081,98 132,07 901,27 1.033,33 165.081,98 16.480,72 85.819,28 102.300,00
100 164.180,72 131,34 901,99 1.033,33 164.180,72 16.612,06 86.721,27 103.333,33
101 163.278,73 130,62 902,71 1.033,33 163.278,73 16.742,68 87.623,98 104.366,67
102 162.376,02 129,90 903,43 1.033,33 162.376,02 16.872,58 88.527,42 105.400,00
103 161.472,58 129,18 904,16 1.033,33 161.472,58 17.001,76 89.431,57 106.433,33
104 160.568,43 128,45 904,88 1.033,33 160.568,43 17.130,22 90.336,45 107.466,67
105 159.663,55 127,73 905,60 1.033,33 159.663,55 17.257,95 91.242,05 108.500,00
106 158.757,95 127,01 906,33 1.033,33 158.757,95 17.384,95 92.148,38 109.533,33
107 157.851,62 126,28 907,05 1.033,33 157.851,62 17.511,24 93.055,43 110.566,67
108 156.944,57 125,56 907,78 1.033,33 156.944,57 17.636,79 93.963,21 111.600,00
109 156.036,79 124,83 908,50 1.033,33 156.036,79 17.761,62 94.871,71 112.633,33
110 155.128,29 124,10 909,23 1.033,33 155.128,29 17.885,72 95.780,94 113.666,67
111 154.219,06 123,38 909,96 1.033,33 154.219,06 18.009,10 96.690,90 114.700,00
112 153.309,10 122,65 910,69 1.033,33 153.309,10 18.131,75 97.601,59 115.733,33
113 152.398,41 121,92 911,41 1.033,33 152.398,41 18.253,66 98.513,00 116.766,67
114 151.487,00 121,19 912,14 1.033,33 151.487,00 18.374,85 99.425,15 117.800,00
115 150.574,85 120,46 912,87 1.033,33 150.574,85 18.495,31 100.338,02 118.833,33
116 149.661,98 119,73 913,60 1.033,33 149.661,98 18.615,04 101.251,62 119.866,67
117 148.748,38 119,00 914,33 1.033,33 148.748,38 18.734,04 102.165,96 120.900,00
118 147.834,04 118,27 915,07 1.033,33 147.834,04 18.852,31 103.081,02 121.933,33
119 146.918,98 117,54 915,80 1.033,33 146.918,98 18.969,85 103.996,82 122.966,67
120 146.003,18 116,80 916,53 1.033,33 146.003,18 19.086,65 104.913,35 124.000,00
121 145.086,65 116,07 917,26 1.033,33 145.086,65 19.202,72 105.830,62 125.033,33
122 144.169,38 115,34 918,00 1.033,33 144.169,38 19.318,05 106.748,61 126.066,67
123 143.251,39 114,60 918,73 1.033,33 143.251,39 19.432,65 107.667,35 127.100,00
124 142.332,65 113,87 919,47 1.033,33 142.332,65 19.546,52 108.586,81 128.133,33
125 141.413,19 113,13 920,20 1.033,33 141.413,19 19.659,65 109.507,02 129.166,67
126 140.492,98 112,39 920,94 1.033,33 140.492,98 19.772,04 110.427,96 130.200,00
127 139.572,04 111,66 921,68 1.033,33 139.572,04 19.883,70 111.349,63 131.233,33
128 138.650,37 110,92 922,41 1.033,33 138.650,37 19.994,62 112.272,04 132.266,67
129 137.727,96 110,18 923,15 1.033,33 137.727,96 20.104,81 113.195,19 133.300,00
130 136.804,81 109,44 923,89 1.033,33 136.804,81 20.214,25 114.119,08 134.333,33
131 135.880,92 108,70 924,63 1.033,33 135.880,92 20.322,95 115.043,71 135.366,67
132 134.956,29 107,97 925,37 1.033,33 134.956,29 20.430,92 115.969,08 136.400,00
133 134.030,92 107,22 926,11 1.033,33 134.030,92 20.538,14 116.895,19 137.433,33
134 133.104,81 106,48 926,85 1.033,33 133.104,81 20.644,63 117.822,04 138.466,67
135 132.177,96 105,74 927,59 1.033,33 132.177,96 20.750,37 118.749,63 139.500,00
136 131.250,37 105,00 928,33 1.033,33 131.250,37 20.855,37 119.677,96 140.533,33
137 130.322,04 104,26 929,08 1.033,33 130.322,04 20.959,63 120.607,04 141.566,67
138 129.392,96 103,51 929,82 1.033,33 129.392,96 21.063,14 121.536,86 142.600,00
139 128.463,14 102,77 930,56 1.033,33 128.463,14 21.165,91 122.467,42 143.633,33
140 127.532,58 102,03 931,31 1.033,33 127.532,58 21.267,94 123.398,73 144.666,67
141 126.601,27 101,28 932,05 1.033,33 126.601,27 21.369,22 124.330,78 145.700,00
142 125.669,22 100,54 932,80 1.033,33 125.669,22 21.469,75 125.263,58 146.733,33
143 124.736,42 99,79 933,54 1.033,33 124.736,42 21.569,54 126.197,12 147.766,67
144 123.802,88 99,04 934,29 1.033,33 123.802,88 21.668,59 127.131,41 148.800,00
145 122.868,59 98,29 935,04 1.033,33 122.868,59 21.766,88 128.066,45 149.833,33
146 121.933,55 97,55 935,79 1.033,33 121.933,55 21.864,43 129.002,24 150.866,67
147 120.997,76 96,80 936,54 1.033,33 120.997,76 21.961,23 129.938,77 151.900,00
148 120.061,23 96,05 937,28 1.033,33 120.061,23 22.057,28 130.876,06 152.933,33
149 119.123,94 95,30 938,03 1.033,33 119.123,94 22.152,57 131.814,09 153.966,67
150 118.185,91 94,55 938,78 1.033,33 118.185,91 22.247,12 132.752,88 155.000,00
151 117.247,12 93,80 939,54 1.033,33 117.247,12 22.340,92 133.692,41 156.033,33
152 116.307,59 93,05 940,29 1.033,33 116.307,59 22.433,97 134.632,70 157.066,67
153 115.367,30 92,29 941,04 1.033,33 115.367,30 22.526,26 135.573,74 158.100,00
154 114.426,26 91,54 941,79 1.033,33 114.426,26 22.617,80 136.515,53 159.133,33
155 113.484,47 90,79 942,55 1.033,33 113.484,47 22.708,59 137.458,08 160.166,67
156 112.541,92 90,03 943,30 1.033,33 112.541,92 22.798,62 138.401,38 161.200,00
157 111.598,62 89,28 944,05 1.033,33 111.598,62 22.887,90 139.345,43 162.233,33
158 110.654,57 88,52 944,81 1.033,33 110.654,57 22.976,43 140.290,24 163.266,67
159 109.709,76 87,77 945,57 1.033,33 109.709,76 23.064,19 141.235,81 164.300,00
160 108.764,19 87,01 946,32 1.033,33 108.764,19 23.151,20 142.182,13 165.333,33
161 107.817,87 86,25 947,08 1.033,33 107.817,87 23.237,46 143.129,21 166.366,67
162 106.870,79 85,50 947,84 1.033,33 106.870,79 23.322,96 144.077,04 167.400,00
163 105.922,96 84,74 948,59 1.033,33 105.922,96 23.407,69 145.025,64 168.433,33
164 104.974,36 83,98 949,35 1.033,33 104.974,36 23.491,67 145.974,99 169.466,67
165 104.025,01 83,22 950,11 1.033,33 104.025,01 23.574,89 146.925,11 170.500,00
166 103.074,89 82,46 950,87 1.033,33 103.074,89 23.657,35 147.875,98 171.533,33
167 102.124,02 81,70 951,63 1.033,33 102.124,02 23.739,05 148.827,61 172.566,67
168 101.172,39 80,94 952,40 1.033,33 101.172,39 23.819,99 149.780,01 173.600,00
169 100.219,99 80,18 953,16 1.033,33 100.219,99 23.900,17 150.733,17 174.633,33
170 99.266,83 79,41 953,92 1.033,33 99.266,83 23.979,58 151.687,09 175.666,67
171 98.312,91 78,65 954,68 1.033,33 98.312,91 24.058,23 152.641,77 176.700,00
172 97.358,23 77,89 955,45 1.033,33 97.358,23 24.136,12 153.597,22 177.733,33
173 96.402,78 77,12 956,21 1.033,33 96.402,78 24.213,24 154.553,43 178.766,67
174 95.446,57 76,36 956,98 1.033,33 95.446,57 24.289,60 155.510,40 179.800,00
175 94.489,60 75,59 957,74 1.033,33 94.489,60 24.365,19 156.468,15 180.833,33
176 93.531,85 74,83 958,51 1.033,33 93.531,85 24.440,01 157.426,65 181.866,67
177 92.573,35 74,06 959,27 1.033,33 92.573,35 24.514,07 158.385,93 182.900,00
178 91.614,07 73,29 960,04 1.033,33 91.614,07 24.587,36 159.345,97 183.933,33
179 90.654,03 72,52 960,81 1.033,33 90.654,03 24.659,89 160.306,78 184.966,67
180 89.693,22 71,75 961,58 1.033,33 89.693,22 24.731,64 161.268,36 186.000,00
x
Interhyp Baufinanzierung
  • 0,98%
  • gebundener Sollzins*
  • 0,98%
  • effektiver Jahreszins*
  • 1.037,50€
  • Monatsrate
  • Gesamtzahlung :186.750,00 EUR
  • Tilgungsanteil :161.514,77 EUR
  • Zinsanteil :25.235,23 EUR
  • Restschuld :88.485,23 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 608,33 EUR; Gesamtbetrag: 73.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 363 Monate; Effektiver Jahreszins: 0,65 %; Gebundener Sollzins: 0,65 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Interhyp AG Domagkstraße 34
80807 München
Monat Kredit­summe Zins­last Tilgungs­last Monats­rate Rest­schuld Zinsen gesamt Tilgung gesamt Gesamt
1 250.000,00 204,17 833,33 1.037,50 249.166,67 204,17 833,33 1.037,50
2 249.166,67 203,49 834,01 1.037,50 249.166,67 407,65 1.667,35 2.075,00
3 248.332,65 202,80 834,70 1.037,50 248.332,65 610,46 2.502,04 3.112,50
4 247.497,96 202,12 835,38 1.037,50 247.497,96 812,58 3.337,42 4.150,00
5 246.662,58 201,44 836,06 1.037,50 246.662,58 1.014,02 4.173,48 5.187,50
6 245.826,52 200,76 836,74 1.037,50 245.826,52 1.214,78 5.010,22 6.225,00
7 244.989,78 200,07 837,43 1.037,50 244.989,78 1.414,86 5.847,64 7.262,50
8 244.152,36 199,39 838,11 1.037,50 244.152,36 1.614,25 6.685,75 8.300,00
9 243.314,25 198,71 838,79 1.037,50 243.314,25 1.812,95 7.524,55 9.337,50
10 242.475,45 198,02 839,48 1.037,50 242.475,45 2.010,97 8.364,03 10.375,00
11 241.635,97 197,34 840,16 1.037,50 241.635,97 2.208,31 9.204,19 11.412,50
12 240.795,81 196,65 840,85 1.037,50 240.795,81 2.404,96 10.045,04 12.450,00
13 239.954,96 195,96 841,54 1.037,50 239.954,96 2.600,92 10.886,58 13.487,50
14 239.113,42 195,28 842,22 1.037,50 239.113,42 2.796,20 11.728,80 14.525,00
15 238.271,20 194,59 842,91 1.037,50 238.271,20 2.990,79 12.571,71 15.562,50
16 237.428,29 193,90 843,60 1.037,50 237.428,29 3.184,69 13.415,31 16.600,00
17 236.584,69 193,21 844,29 1.037,50 236.584,69 3.377,90 14.259,60 17.637,50
18 235.740,40 192,52 844,98 1.037,50 235.740,40 3.570,42 15.104,58 18.675,00
19 234.895,42 191,83 845,67 1.037,50 234.895,42 3.762,25 15.950,25 19.712,50
20 234.049,75 191,14 846,36 1.037,50 234.049,75 3.953,39 16.796,61 20.750,00
21 233.203,39 190,45 847,05 1.037,50 233.203,39 4.143,84 17.643,66 21.787,50
22 232.356,34 189,76 847,74 1.037,50 232.356,34 4.333,60 18.491,40 22.825,00
23 231.508,60 189,07 848,43 1.037,50 231.508,60 4.522,66 19.339,84 23.862,50
24 230.660,16 188,37 849,13 1.037,50 230.660,16 4.711,04 20.188,96 24.900,00
25 229.811,04 187,68 849,82 1.037,50 229.811,04 4.898,72 21.038,78 25.937,50
26 228.961,22 186,98 850,52 1.037,50 228.961,22 5.085,70 21.889,30 26.975,00
27 228.110,70 186,29 851,21 1.037,50 228.110,70 5.271,99 22.740,51 28.012,50
28 227.259,49 185,60 851,90 1.037,50 227.259,49 5.457,59 23.592,41 29.050,00
29 226.407,59 184,90 852,60 1.037,50 226.407,59 5.642,49 24.445,01 30.087,50
30 225.554,99 184,20 853,30 1.037,50 225.554,99 5.826,69 25.298,31 31.125,00
31 224.701,69 183,51 853,99 1.037,50 224.701,69 6.010,20 26.152,30 32.162,50
32 223.847,70 182,81 854,69 1.037,50 223.847,70 6.193,00 27.007,00 33.200,00
33 222.993,00 182,11 855,39 1.037,50 222.993,00 6.375,12 27.862,38 34.237,50
34 222.137,62 181,41 856,09 1.037,50 222.137,62 6.556,53 28.718,47 35.275,00
35 221.281,53 180,71 856,79 1.037,50 221.281,53 6.737,24 29.575,26 36.312,50
36 220.424,74 180,01 857,49 1.037,50 220.424,74 6.917,25 30.432,75 37.350,00
37 219.567,25 179,31 858,19 1.037,50 219.567,25 7.096,57 31.290,93 38.387,50
38 218.709,07 178,61 858,89 1.037,50 218.709,07 7.275,18 32.149,82 39.425,00
39 217.850,18 177,91 859,59 1.037,50 217.850,18 7.453,09 33.009,41 40.462,50
40 216.990,59 177,21 860,29 1.037,50 216.990,59 7.630,30 33.869,70 41.500,00
41 216.130,30 176,51 860,99 1.037,50 216.130,30 7.806,81 34.730,69 42.537,50
42 215.269,31 175,80 861,70 1.037,50 215.269,31 7.982,61 35.592,39 43.575,00
43 214.407,61 175,10 862,40 1.037,50 214.407,61 8.157,71 36.454,79 44.612,50
44 213.545,21 174,40 863,10 1.037,50 213.545,21 8.332,10 37.317,90 45.650,00
45 212.682,10 173,69 863,81 1.037,50 212.682,10 8.505,80 38.181,70 46.687,50
46 211.818,30 172,98 864,52 1.037,50 211.818,30 8.678,78 39.046,22 47.725,00
47 210.953,78 172,28 865,22 1.037,50 210.953,78 8.851,06 39.911,44 48.762,50
48 210.088,56 171,57 865,93 1.037,50 210.088,56 9.022,63 40.777,37 49.800,00
49 209.222,63 170,87 866,63 1.037,50 209.222,63 9.193,50 41.644,00 50.837,50
50 208.356,00 170,16 867,34 1.037,50 208.356,00 9.363,65 42.511,35 51.875,00
51 207.488,65 169,45 868,05 1.037,50 207.488,65 9.533,10 43.379,40 52.912,50
52 206.620,60 168,74 868,76 1.037,50 206.620,60 9.701,84 44.248,16 53.950,00
53 205.751,84 168,03 869,47 1.037,50 205.751,84 9.869,87 45.117,63 54.987,50
54 204.882,37 167,32 870,18 1.037,50 204.882,37 10.037,19 45.987,81 56.025,00
55 204.012,19 166,61 870,89 1.037,50 204.012,19 10.203,80 46.858,70 57.062,50
56 203.141,30 165,90 871,60 1.037,50 203.141,30 10.369,70 47.730,30 58.100,00
57 202.269,70 165,19 872,31 1.037,50 202.269,70 10.534,89 48.602,61 59.137,50
58 201.397,39 164,47 873,03 1.037,50 201.397,39 10.699,36 49.475,64 60.175,00
59 200.524,36 163,76 873,74 1.037,50 200.524,36 10.863,13 50.349,37 61.212,50
60 199.650,63 163,05 874,45 1.037,50 199.650,63 11.026,17 51.223,83 62.250,00
61 198.776,17 162,33 875,17 1.037,50 198.776,17 11.188,51 52.098,99 63.287,50
62 197.901,01 161,62 875,88 1.037,50 197.901,01 11.350,13 52.974,87 64.325,00
63 197.025,13 160,90 876,60 1.037,50 197.025,13 11.511,03 53.851,47 65.362,50
64 196.148,53 160,19 877,31 1.037,50 196.148,53 11.671,22 54.728,78 66.400,00
65 195.271,22 159,47 878,03 1.037,50 195.271,22 11.830,69 55.606,81 67.437,50
66 194.393,19 158,75 878,75 1.037,50 194.393,19 11.989,45 56.485,55 68.475,00
67 193.514,45 158,04 879,46 1.037,50 193.514,45 12.147,48 57.365,02 69.512,50
68 192.634,98 157,32 880,18 1.037,50 192.634,98 12.304,80 58.245,20 70.550,00
69 191.754,80 156,60 880,90 1.037,50 191.754,80 12.461,40 59.126,10 71.587,50
70 190.873,90 155,88 881,62 1.037,50 190.873,90 12.617,28 60.007,72 72.625,00
71 189.992,28 155,16 882,34 1.037,50 189.992,28 12.772,44 60.890,06 73.662,50
72 189.109,94 154,44 883,06 1.037,50 189.109,94 12.926,88 61.773,12 74.700,00
73 188.226,88 153,72 883,78 1.037,50 188.226,88 13.080,60 62.656,90 75.737,50
74 187.343,10 153,00 884,50 1.037,50 187.343,10 13.233,60 63.541,40 76.775,00
75 186.458,60 152,27 885,23 1.037,50 186.458,60 13.385,87 64.426,63 77.812,50
76 185.573,37 151,55 885,95 1.037,50 185.573,37 13.537,42 65.312,58 78.850,00
77 184.687,42 150,83 886,67 1.037,50 184.687,42 13.688,25 66.199,25 79.887,50
78 183.800,75 150,10 887,40 1.037,50 183.800,75 13.838,35 67.086,65 80.925,00
79 182.913,35 149,38 888,12 1.037,50 182.913,35 13.987,73 67.974,77 81.962,50
80 182.025,23 148,65 888,85 1.037,50 182.025,23 14.136,39 68.863,61 83.000,00
81 181.136,39 147,93 889,57 1.037,50 181.136,39 14.284,32 69.753,18 84.037,50
82 180.246,82 147,20 890,30 1.037,50 180.246,82 14.431,52 70.643,48 85.075,00
83 179.356,52 146,47 891,03 1.037,50 179.356,52 14.577,99 71.534,51 86.112,50
84 178.465,49 145,75 891,75 1.037,50 178.465,49 14.723,74 72.426,26 87.150,00
85 177.573,74 145,02 892,48 1.037,50 177.573,74 14.868,76 73.318,74 88.187,50
86 176.681,26 144,29 893,21 1.037,50 176.681,26 15.013,05 74.211,95 89.225,00
87 175.788,05 143,56 893,94 1.037,50 175.788,05 15.156,61 75.105,89 90.262,50
88 174.894,11 142,83 894,67 1.037,50 174.894,11 15.299,44 76.000,56 91.300,00
89 173.999,44 142,10 895,40 1.037,50 173.999,44 15.441,54 76.895,96 92.337,50
90 173.104,04 141,37 896,13 1.037,50 173.104,04 15.582,90 77.792,10 93.375,00
91 172.207,90 140,64 896,86 1.037,50 172.207,90 15.723,54 78.688,96 94.412,50
92 171.311,04 139,90 897,60 1.037,50 171.311,04 15.863,45 79.586,55 95.450,00
93 170.413,45 139,17 898,33 1.037,50 170.413,45 16.002,62 80.484,88 96.487,50
94 169.515,12 138,44 899,06 1.037,50 169.515,12 16.141,05 81.383,95 97.525,00
95 168.616,05 137,70 899,80 1.037,50 168.616,05 16.278,76 82.283,74 98.562,50
96 167.716,26 136,97 900,53 1.037,50 167.716,26 16.415,73 83.184,27 99.600,00
97 166.815,73 136,23 901,27 1.037,50 166.815,73 16.551,96 84.085,54 100.637,50
98 165.914,46 135,50 902,00 1.037,50 165.914,46 16.687,45 84.987,55 101.675,00
99 165.012,45 134,76 902,74 1.037,50 165.012,45 16.822,21 85.890,29 102.712,50
100 164.109,71 134,02 903,48 1.037,50 164.109,71 16.956,24 86.793,76 103.750,00
101 163.206,24 133,29 904,21 1.037,50 163.206,24 17.089,52 87.697,98 104.787,50
102 162.302,02 132,55 904,95 1.037,50 162.302,02 17.222,07 88.602,93 105.825,00
103 161.397,07 131,81 905,69 1.037,50 161.397,07 17.353,88 89.508,62 106.862,50
104 160.491,38 131,07 906,43 1.037,50 160.491,38 17.484,95 90.415,05 107.900,00
105 159.584,95 130,33 907,17 1.037,50 159.584,95 17.615,27 91.322,23 108.937,50
106 158.677,77 129,59 907,91 1.037,50 158.677,77 17.744,86 92.230,14 109.975,00
107 157.769,86 128,85 908,65 1.037,50 157.769,86 17.873,71 93.138,79 111.012,50
108 156.861,21 128,10 909,40 1.037,50 156.861,21 18.001,81 94.048,19 112.050,00
109 155.951,81 127,36 910,14 1.037,50 155.951,81 18.129,17 94.958,33 113.087,50
110 155.041,67 126,62 910,88 1.037,50 155.041,67 18.255,79 95.869,21 114.125,00
111 154.130,79 125,87 911,63 1.037,50 154.130,79 18.381,66 96.780,84 115.162,50
112 153.219,16 125,13 912,37 1.037,50 153.219,16 18.506,79 97.693,21 116.200,00
113 152.306,79 124,38 913,12 1.037,50 152.306,79 18.631,17 98.606,33 117.237,50
114 151.393,67 123,64 913,86 1.037,50 151.393,67 18.754,81 99.520,19 118.275,00
115 150.479,81 122,89 914,61 1.037,50 150.479,81 18.877,70 100.434,80 119.312,50
116 149.565,20 122,14 915,36 1.037,50 149.565,20 18.999,85 101.350,15 120.350,00
117 148.649,85 121,40 916,10 1.037,50 148.649,85 19.121,25 102.266,25 121.387,50
118 147.733,75 120,65 916,85 1.037,50 147.733,75 19.241,89 103.183,11 122.425,00
119 146.816,89 119,90 917,60 1.037,50 146.816,89 19.361,79 104.100,71 123.462,50
120 145.899,29 119,15 918,35 1.037,50 145.899,29 19.480,95 105.019,05 124.500,00
121 144.980,95 118,40 919,10 1.037,50 144.980,95 19.599,35 105.938,15 125.537,50
122 144.061,85 117,65 919,85 1.037,50 144.061,85 19.717,00 106.858,00 126.575,00
123 143.142,00 116,90 920,60 1.037,50 143.142,00 19.833,90 107.778,60 127.612,50
124 142.221,40 116,15 921,35 1.037,50 142.221,40 19.950,04 108.699,96 128.650,00
125 141.300,04 115,40 922,10 1.037,50 141.300,04 20.065,44 109.622,06 129.687,50
126 140.377,94 114,64 922,86 1.037,50 140.377,94 20.180,08 110.544,92 130.725,00
127 139.455,08 113,89 923,61 1.037,50 139.455,08 20.293,97 111.468,53 131.762,50
128 138.531,47 113,13 924,37 1.037,50 138.531,47 20.407,10 112.392,90 132.800,00
129 137.607,10 112,38 925,12 1.037,50 137.607,10 20.519,48 113.318,02 133.837,50
130 136.681,98 111,62 925,88 1.037,50 136.681,98 20.631,11 114.243,89 134.875,00
131 135.756,11 110,87 926,63 1.037,50 135.756,11 20.741,97 115.170,53 135.912,50
132 134.829,47 110,11 927,39 1.037,50 134.829,47 20.852,08 116.097,92 136.950,00
133 133.902,08 109,35 928,15 1.037,50 133.902,08 20.961,44 117.026,06 137.987,50
134 132.973,94 108,60 928,90 1.037,50 132.973,94 21.070,03 117.954,97 139.025,00
135 132.045,03 107,84 929,66 1.037,50 132.045,03 21.177,87 118.884,63 140.062,50
136 131.115,37 107,08 930,42 1.037,50 131.115,37 21.284,95 119.815,05 141.100,00
137 130.184,95 106,32 931,18 1.037,50 130.184,95 21.391,27 120.746,23 142.137,50
138 129.253,77 105,56 931,94 1.037,50 129.253,77 21.496,82 121.678,18 143.175,00
139 128.321,82 104,80 932,70 1.037,50 128.321,82 21.601,62 122.610,88 144.212,50
140 127.389,12 104,03 933,47 1.037,50 127.389,12 21.705,65 123.544,35 145.250,00
141 126.455,65 103,27 934,23 1.037,50 126.455,65 21.808,93 124.478,57 146.287,50
142 125.521,43 102,51 934,99 1.037,50 125.521,43 21.911,43 125.413,57 147.325,00
143 124.586,43 101,75 935,75 1.037,50 124.586,43 22.013,18 126.349,32 148.362,50
144 123.650,68 100,98 936,52 1.037,50 123.650,68 22.114,16 127.285,84 149.400,00
145 122.714,16 100,22 937,28 1.037,50 122.714,16 22.214,38 128.223,12 150.437,50
146 121.776,88 99,45 938,05 1.037,50 121.776,88 22.313,83 129.161,17 151.475,00
147 120.838,83 98,69 938,81 1.037,50 120.838,83 22.412,51 130.099,99 152.512,50
148 119.900,01 97,92 939,58 1.037,50 119.900,01 22.510,43 131.039,57 153.550,00
149 118.960,43 97,15 940,35 1.037,50 118.960,43 22.607,58 131.979,92 154.587,50
150 118.020,08 96,38 941,12 1.037,50 118.020,08 22.703,97 132.921,03 155.625,00
151 117.078,97 95,61 941,89 1.037,50 117.078,97 22.799,58 133.862,92 156.662,50
152 116.137,08 94,85 942,65 1.037,50 116.137,08 22.894,43 134.805,57 157.700,00
153 115.194,43 94,08 943,42 1.037,50 115.194,43 22.988,50 135.749,00 158.737,50
154 114.251,00 93,30 944,20 1.037,50 114.251,00 23.081,81 136.693,19 159.775,00
155 113.306,81 92,53 944,97 1.037,50 113.306,81 23.174,34 137.638,16 160.812,50
156 112.361,84 91,76 945,74 1.037,50 112.361,84 23.266,10 138.583,90 161.850,00
157 111.416,10 90,99 946,51 1.037,50 111.416,10 23.357,09 139.530,41 162.887,50
158 110.469,59 90,22 947,28 1.037,50 110.469,59 23.447,31 140.477,69 163.925,00
159 109.522,31 89,44 948,06 1.037,50 109.522,31 23.536,75 141.425,75 164.962,50
160 108.574,25 88,67 948,83 1.037,50 108.574,25 23.625,42 142.374,58 166.000,00
161 107.625,42 87,89 949,61 1.037,50 107.625,42 23.713,32 143.324,18 167.037,50
162 106.675,82 87,12 950,38 1.037,50 106.675,82 23.800,43 144.274,57 168.075,00
163 105.725,43 86,34 951,16 1.037,50 105.725,43 23.886,78 145.225,72 169.112,50
164 104.774,28 85,57 951,93 1.037,50 104.774,28 23.972,34 146.177,66 170.150,00
165 103.822,34 84,79 952,71 1.037,50 103.822,34 24.057,13 147.130,37 171.187,50
166 102.869,63 84,01 953,49 1.037,50 102.869,63 24.141,14 148.083,86 172.225,00
167 101.916,14 83,23 954,27 1.037,50 101.916,14 24.224,37 149.038,13 173.262,50
168 100.961,87 82,45 955,05 1.037,50 100.961,87 24.306,82 149.993,18 174.300,00
169 100.006,82 81,67 955,83 1.037,50 100.006,82 24.388,50 150.949,00 175.337,50
170 99.051,00 80,89 956,61 1.037,50 99.051,00 24.469,39 151.905,61 176.375,00
171 98.094,39 80,11 957,39 1.037,50 98.094,39 24.549,50 152.863,00 177.412,50
172 97.137,00 79,33 958,17 1.037,50 97.137,00 24.628,83 153.821,17 178.450,00
173 96.178,83 78,55 958,95 1.037,50 96.178,83 24.707,37 154.780,13 179.487,50
174 95.219,87 77,76 959,74 1.037,50 95.219,87 24.785,14 155.739,86 180.525,00
175 94.260,14 76,98 960,52 1.037,50 94.260,14 24.862,12 156.700,38 181.562,50
176 93.299,62 76,19 961,31 1.037,50 93.299,62 24.938,31 157.661,69 182.600,00
177 92.338,31 75,41 962,09 1.037,50 92.338,31 25.013,72 158.623,78 183.637,50
178 91.376,22 74,62 962,88 1.037,50 91.376,22 25.088,34 159.586,66 184.675,00
179 90.413,34 73,84 963,66 1.037,50 90.413,34 25.162,18 160.550,32 185.712,50
180 89.449,68 73,05 964,45 1.037,50 89.449,68 25.235,23 161.514,77 186.750,00
x
Consorsbank Baufinanzierung
  • 1,02%
  • gebundener Sollzins*
  • 1,04%
  • effektiver Jahreszins*
  • 1.045,83€
  • Monatsrate
  • Gesamtzahlung :188.250,00 EUR
  • Tilgungsanteil :162.009,07 EUR
  • Zinsanteil :26.240,93 EUR
  • Restschuld :87.990,93 EUR
Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 448,33 EUR; Gesamtbetrag: 53.800,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,72 %; Gebundener Sollzins: 0,69 %; 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 BNP Paribas S.A. Niederlassung Deutschland Bahnhofstraße 55
90402 Nürnberg
Monat Kredit­summe Zins­last Tilgungs­last Monats­rate Rest­schuld Zinsen gesamt Tilgung gesamt Gesamt
1 250.000,00 212,50 833,33 1.045,83 249.166,67 212,50 833,33 1.045,83
2 249.166,67 211,79 834,04 1.045,83 249.166,67 424,29 1.667,38 2.091,67
3 248.332,63 211,08 834,75 1.045,83 248.332,63 635,37 2.502,13 3.137,50
4 247.497,87 210,37 835,46 1.045,83 247.497,87 845,75 3.337,59 4.183,33
5 246.662,41 209,66 836,17 1.045,83 246.662,41 1.055,41 4.173,76 5.229,17
6 245.826,24 208,95 836,88 1.045,83 245.826,24 1.264,36 5.010,64 6.275,00
7 244.989,36 208,24 837,59 1.045,83 244.989,36 1.472,60 5.848,23 7.320,83
8 244.151,77 207,53 838,30 1.045,83 244.151,77 1.680,13 6.686,53 8.366,67
9 243.313,47 206,82 839,02 1.045,83 243.313,47 1.886,95 7.525,55 9.412,50
10 242.474,45 206,10 839,73 1.045,83 242.474,45 2.093,05 8.365,28 10.458,33
11 241.634,72 205,39 840,44 1.045,83 241.634,72 2.298,44 9.205,72 11.504,17
12 240.794,28 204,68 841,16 1.045,83 240.794,28 2.503,12 10.046,88 12.550,00
13 239.953,12 203,96 841,87 1.045,83 239.953,12 2.707,08 10.888,76 13.595,83
14 239.111,24 203,24 842,59 1.045,83 239.111,24 2.910,32 11.731,34 14.641,67
15 238.268,66 202,53 843,30 1.045,83 238.268,66 3.112,85 12.574,65 15.687,50
16 237.425,35 201,81 844,02 1.045,83 237.425,35 3.314,66 13.418,67 16.733,33
17 236.581,33 201,09 844,74 1.045,83 236.581,33 3.515,76 14.263,41 17.779,17
18 235.736,59 200,38 845,46 1.045,83 235.736,59 3.716,13 15.108,87 18.825,00
19 234.891,13 199,66 846,18 1.045,83 234.891,13 3.915,79 15.955,04 19.870,83
20 234.044,96 198,94 846,90 1.045,83 234.044,96 4.114,73 16.801,94 20.916,67
21 233.198,06 198,22 847,61 1.045,83 233.198,06 4.312,95 17.649,55 21.962,50
22 232.350,45 197,50 848,34 1.045,83 232.350,45 4.510,44 18.497,89 23.008,33
23 231.502,11 196,78 849,06 1.045,83 231.502,11 4.707,22 19.346,95 24.054,17
24 230.653,05 196,06 849,78 1.045,83 230.653,05 4.903,28 20.196,72 25.100,00
25 229.803,28 195,33 850,50 1.045,83 229.803,28 5.098,61 21.047,22 26.145,83
26 228.952,78 194,61 851,22 1.045,83 228.952,78 5.293,22 21.898,45 27.191,67
27 228.101,55 193,89 851,95 1.045,83 228.101,55 5.487,10 22.750,40 28.237,50
28 227.249,60 193,16 852,67 1.045,83 227.249,60 5.680,27 23.603,07 29.283,33
29 226.396,93 192,44 853,40 1.045,83 226.396,93 5.872,70 24.456,46 30.329,17
30 225.543,54 191,71 854,12 1.045,83 225.543,54 6.064,42 25.310,58 31.375,00
31 224.689,42 190,99 854,85 1.045,83 224.689,42 6.255,40 26.165,43 32.420,83
32 223.834,57 190,26 855,57 1.045,83 223.834,57 6.445,66 27.021,00 33.466,67
33 222.979,00 189,53 856,30 1.045,83 222.979,00 6.635,19 27.877,31 34.512,50
34 222.122,69 188,80 857,03 1.045,83 222.122,69 6.824,00 28.734,34 35.558,33
35 221.265,66 188,08 857,76 1.045,83 221.265,66 7.012,07 29.592,09 36.604,17
36 220.407,91 187,35 858,49 1.045,83 220.407,91 7.199,42 30.450,58 37.650,00
37 219.549,42 186,62 859,22 1.045,83 219.549,42 7.386,04 31.309,80 38.695,83
38 218.690,20 185,89 859,95 1.045,83 218.690,20 7.571,92 32.169,74 39.741,67
39 217.830,26 185,16 860,68 1.045,83 217.830,26 7.757,08 33.030,42 40.787,50
40 216.969,58 184,42 861,41 1.045,83 216.969,58 7.941,50 33.891,83 41.833,33
41 216.108,17 183,69 862,14 1.045,83 216.108,17 8.125,20 34.753,97 42.879,17
42 215.246,03 182,96 862,87 1.045,83 215.246,03 8.308,16 35.616,84 43.925,00
43 214.383,16 182,23 863,61 1.045,83 214.383,16 8.490,38 36.480,45 44.970,83
44 213.519,55 181,49 864,34 1.045,83 213.519,55 8.671,87 37.344,79 46.016,67
45 212.655,21 180,76 865,08 1.045,83 212.655,21 8.852,63 38.209,87 47.062,50
46 211.790,13 180,02 865,81 1.045,83 211.790,13 9.032,65 39.075,68 48.108,33
47 210.924,32 179,29 866,55 1.045,83 210.924,32 9.211,94 39.942,23 49.154,17
48 210.057,77 178,55 867,28 1.045,83 210.057,77 9.390,49 40.809,51 50.200,00
49 209.190,49 177,81 868,02 1.045,83 209.190,49 9.568,30 41.677,54 51.245,83
50 208.322,46 177,07 868,76 1.045,83 208.322,46 9.745,37 42.546,29 52.291,67
51 207.453,71 176,34 869,50 1.045,83 207.453,71 9.921,71 43.415,79 53.337,50
52 206.584,21 175,60 870,24 1.045,83 206.584,21 10.097,30 44.286,03 54.383,33
53 205.713,97 174,86 870,98 1.045,83 205.713,97 10.272,16 45.157,01 55.429,17
54 204.842,99 174,12 871,72 1.045,83 204.842,99 10.446,28 46.028,72 56.475,00
55 203.971,28 173,38 872,46 1.045,83 203.971,28 10.619,65 46.901,18 57.520,83
56 203.098,82 172,63 873,20 1.045,83 203.098,82 10.792,29 47.774,38 58.566,67
57 202.225,62 171,89 873,94 1.045,83 202.225,62 10.964,18 48.648,32 59.612,50
58 201.351,68 171,15 874,68 1.045,83 201.351,68 11.135,33 49.523,01 60.658,33
59 200.476,99 170,41 875,43 1.045,83 200.476,99 11.305,73 50.398,43 61.704,17
60 199.601,57 169,66 876,17 1.045,83 199.601,57 11.475,39 51.274,61 62.750,00
61 198.725,39 168,92 876,92 1.045,83 198.725,39 11.644,31 52.151,52 63.795,83
62 197.848,48 168,17 877,66 1.045,83 197.848,48 11.812,48 53.029,18 64.841,67
63 196.970,82 167,43 878,41 1.045,83 196.970,82 11.979,91 53.907,59 65.887,50
64 196.092,41 166,68 879,15 1.045,83 196.092,41 12.146,59 54.786,75 66.933,33
65 195.213,25 165,93 879,90 1.045,83 195.213,25 12.312,52 55.666,65 67.979,17
66 194.333,35 165,18 880,65 1.045,83 194.333,35 12.477,70 56.547,30 69.025,00
67 193.452,70 164,43 881,40 1.045,83 193.452,70 12.642,14 57.428,70 70.070,83
68 192.571,30 163,69 882,15 1.045,83 192.571,30 12.805,82 58.310,85 71.116,67
69 191.689,15 162,94 882,90 1.045,83 191.689,15 12.968,76 59.193,74 72.162,50
70 190.806,26 162,19 883,65 1.045,83 190.806,26 13.130,94 60.077,39 73.208,33
71 189.922,61 161,43 884,40 1.045,83 189.922,61 13.292,38 60.961,79 74.254,17
72 189.038,21 160,68 885,15 1.045,83 189.038,21 13.453,06 61.846,94 75.300,00
73 188.153,06 159,93 885,90 1.045,83 188.153,06 13.612,99 62.732,84 76.345,83
74 187.267,16 159,18 886,66 1.045,83 187.267,16 13.772,17 63.619,50 77.391,67
75 186.380,50 158,42 887,41 1.045,83 186.380,50 13.930,59 64.506,91 78.437,50
76 185.493,09 157,67 888,16 1.045,83 185.493,09 14.088,26 65.395,07 79.483,33
77 184.604,93 156,91 888,92 1.045,83 184.604,93 14.245,17 66.283,99 80.529,17
78 183.716,01 156,16 889,67 1.045,83 183.716,01 14.401,33 67.173,67 81.575,00
79 182.826,33 155,40 890,43 1.045,83 182.826,33 14.556,73 68.064,10 82.620,83
80 181.935,90 154,65 891,19 1.045,83 181.935,90 14.711,38 68.955,29 83.666,67
81 181.044,71 153,89 891,95 1.045,83 181.044,71 14.865,27 69.847,23 84.712,50
82 180.152,77 153,13 892,70 1.045,83 180.152,77 15.018,40 70.739,94 85.758,33
83 179.260,06 152,37 893,46 1.045,83 179.260,06 15.170,77 71.633,40 86.804,17
84 178.366,60 151,61 894,22 1.045,83 178.366,60 15.322,38 72.527,62 87.850,00
85 177.472,38 150,85 894,98 1.045,83 177.472,38 15.473,23 73.422,60 88.895,83
86 176.577,40 150,09 895,74 1.045,83 176.577,40 15.623,32 74.318,34 89.941,67
87 175.681,66 149,33 896,50 1.045,83 175.681,66 15.772,65 75.214,85 90.987,50
88 174.785,15 148,57 897,27 1.045,83 174.785,15 15.921,22 76.112,11 92.033,33
89 173.887,89 147,80 898,03 1.045,83 173.887,89 16.069,02 77.010,14 93.079,17
90 172.989,86 147,04 898,79 1.045,83 172.989,86 16.216,07 77.908,93 94.125,00
91 172.091,07 146,28 899,56 1.045,83 172.091,07 16.362,34 78.808,49 95.170,83
92 171.191,51 145,51 900,32 1.045,83 171.191,51 16.507,86 79.708,81 96.216,67
93 170.291,19 144,75 901,09 1.045,83 170.291,19 16.652,60 80.609,90 97.262,50
94 169.390,10 143,98 901,85 1.045,83 169.390,10 16.796,58 81.511,75 98.308,33
95 168.488,25 143,22 902,62 1.045,83 168.488,25 16.939,80 82.414,37 99.354,17
96 167.585,63 142,45 903,39 1.045,83 167.585,63 17.082,25 83.317,75 100.400,00
97 166.682,25 141,68 904,15 1.045,83 166.682,25 17.223,93 84.221,91 101.445,83
98 165.778,09 140,91 904,92 1.045,83 165.778,09 17.364,84 85.126,83 102.491,67
99 164.873,17 140,14 905,69 1.045,83 164.873,17 17.504,98 86.032,52 103.537,50
100 163.967,48 139,37 906,46 1.045,83 163.967,48 17.644,35 86.938,98 104.583,33
101 163.061,02 138,60 907,23 1.045,83 163.061,02 17.782,96 87.846,21 105.629,17
102 162.153,79 137,83 908,00 1.045,83 162.153,79 17.920,79 88.754,21 106.675,00
103 161.245,79 137,06 908,77 1.045,83 161.245,79 18.057,84 89.662,99 107.720,83
104 160.337,01 136,29 909,55 1.045,83 160.337,01 18.194,13 90.572,54 108.766,67
105 159.427,46 135,51 910,32 1.045,83 159.427,46 18.329,64 91.482,86 109.812,50
106 158.517,14 134,74 911,09 1.045,83 158.517,14 18.464,38 92.393,95 110.858,33
107 157.606,05 133,97 911,87 1.045,83 157.606,05 18.598,35 93.305,82 111.904,17
108 156.694,18 133,19 912,64 1.045,83 156.694,18 18.731,54 94.218,46 112.950,00
109 155.781,54 132,41 913,42 1.045,83 155.781,54 18.863,95 95.131,88 113.995,83
110 154.868,12 131,64 914,20 1.045,83 154.868,12 18.995,59 96.046,08 115.041,67
111 153.953,92 130,86 914,97 1.045,83 153.953,92 19.126,45 96.961,05 116.087,50
112 153.038,95 130,08 915,75 1.045,83 153.038,95 19.256,54 97.876,80 117.133,33
113 152.123,20 129,30 916,53 1.045,83 152.123,20 19.385,84 98.793,33 118.179,17
114 151.206,67 128,53 917,31 1.045,83 151.206,67 19.514,37 99.710,63 119.225,00
115 150.289,37 127,75 918,09 1.045,83 150.289,37 19.642,11 100.628,72 120.270,83
116 149.371,28 126,97 918,87 1.045,83 149.371,28 19.769,08 101.547,59 121.316,67
117 148.452,41 126,18 919,65 1.045,83 148.452,41 19.895,26 102.467,24 122.362,50
118 147.532,76 125,40 920,43 1.045,83 147.532,76 20.020,66 103.387,67 123.408,33
119 146.612,33 124,62 921,21 1.045,83 146.612,33 20.145,29 104.308,88 124.454,17
120 145.691,12 123,84 922,00 1.045,83 145.691,12 20.269,12 105.230,88 125.500,00
121 144.769,12 123,05 922,78 1.045,83 144.769,12 20.392,18 106.153,66 126.545,83
122 143.846,34 122,27 923,56 1.045,83 143.846,34 20.514,45 107.077,22 127.591,67
123 142.922,78 121,48 924,35 1.045,83 142.922,78 20.635,93 108.001,57 128.637,50
124 141.998,43 120,70 925,13 1.045,83 141.998,43 20.756,63 108.926,70 129.683,33
125 141.073,30 119,91 925,92 1.045,83 141.073,30 20.876,54 109.852,63 130.729,17
126 140.147,37 119,13 926,71 1.045,83 140.147,37 20.995,67 110.779,33 131.775,00
127 139.220,67 118,34 927,50 1.045,83 139.220,67 21.114,00 111.706,83 132.820,83
128 138.293,17 117,55 928,28 1.045,83 138.293,17 21.231,55 112.635,11 133.866,67
129 137.364,89 116,76 929,07 1.045,83 137.364,89 21.348,31 113.564,19 134.912,50
130 136.435,81 115,97 929,86 1.045,83 136.435,81 21.464,28 114.494,05 135.958,33
131 135.505,95 115,18 930,65 1.045,83 135.505,95 21.579,46 115.424,70 137.004,17
132 134.575,30 114,39 931,44 1.045,83 134.575,30 21.693,85 116.356,15 138.050,00
133 133.643,85 113,60 932,24 1.045,83 133.643,85 21.807,45 117.288,38 139.095,83
134 132.711,62 112,80 933,03 1.045,83 132.711,62 21.920,25 118.221,41 140.141,67
135 131.778,59 112,01 933,82 1.045,83 131.778,59 22.032,27 119.155,23 141.187,50
136 130.844,77 111,22 934,62 1.045,83 130.844,77 22.143,48 120.089,85 142.233,33
137 129.910,15 110,42 935,41 1.045,83 129.910,15 22.253,91 121.025,26 143.279,17
138 128.974,74 109,63 936,20 1.045,83 128.974,74 22.363,54 121.961,46 144.325,00
139 128.038,54 108,83 937,00 1.045,83 128.038,54 22.472,37 122.898,46 145.370,83
140 127.101,54 108,04 937,80 1.045,83 127.101,54 22.580,41 123.836,26 146.416,67
141 126.163,74 107,24 938,59 1.045,83 126.163,74 22.687,65 124.774,85 147.462,50
142 125.225,15 106,44 939,39 1.045,83 125.225,15 22.794,09 125.714,25 148.508,33
143 124.285,75 105,64 940,19 1.045,83