Baufinanzierungsvergleich 12/2018

Immobilien bleiben weiter attraktiv. Die Bauzinsen für Immobilienkredite fallen schon seit langem und markieren auf dem aktuellen Niveau einen historischen Tiefstand. Um von dieser Entwicklung optimal profitieren zu können, sollten Bauherren und Eigenheim-Käufer nicht ausschließlich die Hausbank konsultieren.

Wir pflegen tagesaktuell die Bauzinsen der wichtigsten Anbieter für Baufinanzierungen auf dem deutschen Markt. Weitere Hintergrundinformationen und umfangreiche Ratgeber liefern zusätzliche Transparenz und erleichtern die Entscheidungsfindung.

Um Ihnen die Entscheidung zu vereinfachen, erhalten Sie in der unten stehenden Tabelle einen Marktüberblick über günstige Immobilienkredite. Suchen Sie sich die passenden Angebote für Ihre Baufinanzierung aus und lassen Sie sich schnell und direkt vom Kreditgeber kostenlose und unverbindliche Finanzierungsvorschläge unterbreiten.

Baufinanzierungsrechner

Nettodarlehensbetrag

EUR

Tilgungssatz

Sollzinsbindung

Beleihungsauslauf

Wunschrate

EUR

DTW Baufinanzierung

zum Produkttest

1,33 %
gebundener Sollzins*
1,34 %
effektiver Jahreszins*

888,33€
Monatsrate
Tilgungsplan ↓

Gesamtzahlung :: 159.900,00 EUR
Tilgungsanteil :: 132.726,23 EUR
Zinsanteil :: 27.173,77 EUR
Restschuld :: 67.273,77 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 369,17 EUR; Gesamtbetrag: 44.300,00 EUR; Effektiver Jahreszins: 2,44%; Gebundener Sollzins: 2,43%; Laufzeit: 120 Monate; Anzahl Kreditraten: 120; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist DTW GmbH Quadrat Q 5, 14 - 22 68161 Mannheim

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	221,67	666,67	888,33	199.333,33	221,67	666,67	888,33
2	199.333,33	220,93	667,41	888,33	199.333,33	442,59	1.334,07	1.776,67
3	198.665,93	220,19	668,15	888,33	198.665,93	662,78	2.002,22	2.665,00
4	197.997,78	219,45	668,89	888,33	197.997,78	882,23	2.671,10	3.553,33
5	197.328,90	218,71	669,63	888,33	197.328,90	1.100,94	3.340,73	4.441,67
6	196.659,27	217,96	670,37	888,33	196.659,27	1.318,90	4.011,10	5.330,00
7	195.988,90	217,22	671,11	888,33	195.988,90	1.536,12	4.682,21	6.218,33
8	195.317,79	216,48	671,86	888,33	195.317,79	1.752,60	5.354,07	7.106,67
9	194.645,93	215,73	672,60	888,33	194.645,93	1.968,33	6.026,67	7.995,00
10	193.973,33	214,99	673,35	888,33	193.973,33	2.183,32	6.700,02	8.883,33
11	193.299,98	214,24	674,09	888,33	193.299,98	2.397,56	7.374,11	9.771,67
12	192.625,89	213,49	674,84	888,33	192.625,89	2.611,05	8.048,95	10.660,00
13	191.951,05	212,75	675,59	888,33	191.951,05	2.823,80	8.724,53	11.548,33
14	191.275,47	212,00	676,34	888,33	191.275,47	3.035,80	9.400,87	12.436,67
15	190.599,13	211,25	677,09	888,33	190.599,13	3.247,04	10.077,96	13.325,00
16	189.922,04	210,50	677,84	888,33	189.922,04	3.457,54	10.755,79	14.213,33
17	189.244,21	209,75	678,59	888,33	189.244,21	3.667,29	11.434,38	15.101,67
18	188.565,62	208,99	679,34	888,33	188.565,62	3.876,28	12.113,72	15.990,00
19	187.886,28	208,24	680,09	888,33	187.886,28	4.084,52	12.793,81	16.878,33
20	187.206,19	207,49	680,85	888,33	187.206,19	4.292,01	13.474,66	17.766,67
21	186.525,34	206,73	681,60	888,33	186.525,34	4.498,74	14.156,26	18.655,00
22	185.843,74	205,98	682,36	888,33	185.843,74	4.704,72	14.838,62	19.543,33
23	185.161,38	205,22	683,11	888,33	185.161,38	4.909,94	15.521,73	20.431,67
24	184.478,27	204,46	683,87	888,33	184.478,27	5.114,40	16.205,60	21.320,00
25	183.794,40	203,71	684,63	888,33	183.794,40	5.318,10	16.890,23	22.208,33
26	183.109,77	202,95	685,39	888,33	183.109,77	5.521,05	17.575,62	23.096,67
27	182.424,38	202,19	686,15	888,33	182.424,38	5.723,24	18.261,76	23.985,00
28	181.738,24	201,43	686,91	888,33	181.738,24	5.924,67	18.948,67	24.873,33
29	181.051,33	200,67	687,67	888,33	181.051,33	6.125,33	19.636,34	25.761,67
30	180.363,66	199,90	688,43	888,33	180.363,66	6.325,23	20.324,77	26.650,00
31	179.675,23	199,14	689,19	888,33	179.675,23	6.524,37	21.013,96	27.538,33
32	178.986,04	198,38	689,96	888,33	178.986,04	6.722,75	21.703,92	28.426,67
33	178.296,08	197,61	690,72	888,33	178.296,08	6.920,36	22.394,64	29.315,00
34	177.605,36	196,85	691,49	888,33	177.605,36	7.117,21	23.086,13	30.203,33
35	176.913,87	196,08	692,25	888,33	176.913,87	7.313,29	23.778,38	31.091,67
36	176.221,62	195,31	693,02	888,33	176.221,62	7.508,60	24.471,40	31.980,00
37	175.528,60	194,54	693,79	888,33	175.528,60	7.703,14	25.165,19	32.868,33
38	174.834,81	193,78	694,56	888,33	174.834,81	7.896,92	25.859,75	33.756,67
39	174.140,25	193,01	695,33	888,33	174.140,25	8.089,92	26.555,08	34.645,00
40	173.444,92	192,23	696,10	888,33	173.444,92	8.282,16	27.251,17	35.533,33
41	172.748,83	191,46	696,87	888,33	172.748,83	8.473,62	27.948,04	36.421,67
42	172.051,96	190,69	697,64	888,33	172.051,96	8.664,31	28.645,69	37.310,00
43	171.354,31	189,92	698,42	888,33	171.354,31	8.854,23	29.344,10	38.198,33
44	170.655,90	189,14	699,19	888,33	170.655,90	9.043,37	30.043,29	39.086,67
45	169.956,71	188,37	699,96	888,33	169.956,71	9.231,74	30.743,26	39.975,00
46	169.256,74	187,59	700,74	888,33	169.256,74	9.419,34	31.444,00	40.863,33
47	168.556,00	186,82	701,52	888,33	168.556,00	9.606,15	32.145,51	41.751,67
48	167.854,49	186,04	702,29	888,33	167.854,49	9.792,19	32.847,81	42.640,00
49	167.152,19	185,26	703,07	888,33	167.152,19	9.977,45	33.550,88	43.528,33
50	166.449,12	184,48	703,85	888,33	166.449,12	10.161,93	34.254,73	44.416,67
51	165.745,27	183,70	704,63	888,33	165.745,27	10.345,63	34.959,37	45.305,00
52	165.040,63	182,92	705,41	888,33	165.040,63	10.528,55	35.664,78	46.193,33
53	164.335,22	182,14	706,20	888,33	164.335,22	10.710,69	36.370,98	47.081,67
54	163.629,02	181,36	706,98	888,33	163.629,02	10.892,05	37.077,95	47.970,00
55	162.922,05	180,57	707,76	888,33	162.922,05	11.072,62	37.785,71	48.858,33
56	162.214,29	179,79	708,55	888,33	162.214,29	11.252,41	38.494,26	49.746,67
57	161.505,74	179,00	709,33	888,33	161.505,74	11.431,41	39.203,59	50.635,00
58	160.796,41	178,22	710,12	888,33	160.796,41	11.609,62	39.913,71	51.523,33
59	160.086,29	177,43	710,90	888,33	160.086,29	11.787,05	40.624,61	52.411,67
60	159.375,39	176,64	711,69	888,33	159.375,39	11.963,69	41.336,31	53.300,00
61	158.663,69	175,85	712,48	888,33	158.663,69	12.139,55	42.048,79	54.188,33
62	157.951,21	175,06	713,27	888,33	157.951,21	12.314,61	42.762,06	55.076,67
63	157.237,94	174,27	714,06	888,33	157.237,94	12.488,88	43.476,12	55.965,00
64	156.523,88	173,48	714,85	888,33	156.523,88	12.662,36	44.190,97	56.853,33
65	155.809,03	172,69	715,64	888,33	155.809,03	12.835,05	44.906,62	57.741,67
66	155.093,38	171,90	716,44	888,33	155.093,38	13.006,95	45.623,05	58.630,00
67	154.376,95	171,10	717,23	888,33	154.376,95	13.178,05	46.340,29	59.518,33
68	153.659,71	170,31	718,03	888,33	153.659,71	13.348,35	47.058,31	60.406,67
69	152.941,69	169,51	718,82	888,33	152.941,69	13.517,86	47.777,14	61.295,00
70	152.222,86	168,71	719,62	888,33	152.222,86	13.686,58	48.496,76	62.183,33
71	151.503,24	167,92	720,42	888,33	151.503,24	13.854,49	49.217,17	63.071,67
72	150.782,83	167,12	721,22	888,33	150.782,83	14.021,61	49.938,39	63.960,00
73	150.061,61	166,32	722,02	888,33	150.061,61	14.187,93	50.660,40	64.848,33
74	149.339,60	165,52	722,82	888,33	149.339,60	14.353,45	51.383,22	65.736,67
75	148.616,78	164,72	723,62	888,33	148.616,78	14.518,16	52.106,84	66.625,00
76	147.893,16	163,91	724,42	888,33	147.893,16	14.682,08	52.831,25	67.513,33
77	147.168,75	163,11	725,22	888,33	147.168,75	14.845,19	53.556,48	68.401,67
78	146.443,52	162,31	726,03	888,33	146.443,52	15.007,50	54.282,50	69.290,00
79	145.717,50	161,50	726,83	888,33	145.717,50	15.169,00	55.009,33	70.178,33
80	144.990,67	160,70	727,64	888,33	144.990,67	15.329,70	55.736,97	71.066,67
81	144.263,03	159,89	728,44	888,33	144.263,03	15.489,59	56.465,41	71.955,00
82	143.534,59	159,08	729,25	888,33	143.534,59	15.648,68	57.194,66	72.843,33
83	142.805,34	158,28	730,06	888,33	142.805,34	15.806,95	57.924,71	73.731,67
84	142.075,29	157,47	730,87	888,33	142.075,29	15.964,42	58.655,58	74.620,00
85	141.344,42	156,66	731,68	888,33	141.344,42	16.121,08	59.387,26	75.508,33
86	140.612,74	155,85	732,49	888,33	140.612,74	16.276,92	60.119,75	76.396,67
87	139.880,25	155,03	733,30	888,33	139.880,25	16.431,96	60.853,04	77.285,00
88	139.146,96	154,22	734,11	888,33	139.146,96	16.586,18	61.587,16	78.173,33
89	138.412,84	153,41	734,93	888,33	138.412,84	16.739,58	62.322,08	79.061,67
90	137.677,92	152,59	735,74	888,33	137.677,92	16.892,18	63.057,82	79.950,00
91	136.942,18	151,78	736,56	888,33	136.942,18	17.043,95	63.794,38	80.838,33
92	136.205,62	150,96	737,37	888,33	136.205,62	17.194,92	64.531,75	81.726,67
93	135.468,25	150,14	738,19	888,33	135.468,25	17.345,06	65.269,94	82.615,00
94	134.730,06	149,33	739,01	888,33	134.730,06	17.494,39	66.008,95	83.503,33
95	133.991,05	148,51	739,83	888,33	133.991,05	17.642,89	66.748,77	84.391,67
96	133.251,23	147,69	740,65	888,33	133.251,23	17.790,58	67.489,42	85.280,00
97	132.510,58	146,87	741,47	888,33	132.510,58	17.937,45	68.230,89	86.168,33
98	131.769,11	146,04	742,29	888,33	131.769,11	18.083,49	68.973,18	87.056,67
99	131.026,82	145,22	743,11	888,33	131.026,82	18.228,71	69.716,29	87.945,00
100	130.283,71	144,40	743,94	888,33	130.283,71	18.373,11	70.460,22	88.833,33
101	129.539,78	143,57	744,76	888,33	129.539,78	18.516,68	71.204,98	89.721,67
102	128.795,02	142,75	745,59	888,33	128.795,02	18.659,43	71.950,57	90.610,00
103	128.049,43	141,92	746,41	888,33	128.049,43	18.801,35	72.696,98	91.498,33
104	127.303,02	141,09	747,24	888,33	127.303,02	18.942,45	73.444,22	92.386,67
105	126.555,78	140,27	748,07	888,33	126.555,78	19.082,71	74.192,29	93.275,00
106	125.807,71	139,44	748,90	888,33	125.807,71	19.222,15	74.941,19	94.163,33
107	125.058,81	138,61	749,73	888,33	125.058,81	19.360,76	75.690,91	95.051,67
108	124.309,09	137,78	750,56	888,33	124.309,09	19.498,53	76.441,47	95.940,00
109	123.558,53	136,94	751,39	888,33	123.558,53	19.635,48	77.192,86	96.828,33
110	122.807,14	136,11	752,22	888,33	122.807,14	19.771,59	77.945,08	97.716,67
111	122.054,92	135,28	753,06	888,33	122.054,92	19.906,86	78.698,14	98.605,00
112	121.301,86	134,44	753,89	888,33	121.301,86	20.041,31	79.452,03	99.493,33
113	120.547,97	133,61	754,73	888,33	120.547,97	20.174,91	80.206,75	100.381,67
114	119.793,25	132,77	755,56	888,33	119.793,25	20.307,68	80.962,32	101.270,00
115	119.037,68	131,93	756,40	888,33	119.037,68	20.439,62	81.718,72	102.158,33
116	118.281,28	131,10	757,24	888,33	118.281,28	20.570,71	82.475,95	103.046,67
117	117.524,05	130,26	758,08	888,33	117.524,05	20.700,97	83.234,03	103.935,00
118	116.765,97	129,42	758,92	888,33	116.765,97	20.830,38	83.992,95	104.823,33
119	116.007,05	128,57	759,76	888,33	116.007,05	20.958,96	84.752,71	105.711,67
120	115.247,29	127,73	760,60	888,33	115.247,29	21.086,69	85.513,31	106.600,00
121	114.486,69	126,89	761,44	888,33	114.486,69	21.213,58	86.274,75	107.488,33
122	113.725,25	126,05	762,29	888,33	113.725,25	21.339,63	87.037,04	108.376,67
123	112.962,96	125,20	763,13	888,33	112.962,96	21.464,83	87.800,17	109.265,00
124	112.199,83	124,35	763,98	888,33	112.199,83	21.589,18	88.564,15	110.153,33
125	111.435,85	123,51	764,83	888,33	111.435,85	21.712,69	89.328,98	111.041,67
126	110.671,02	122,66	765,67	888,33	110.671,02	21.835,35	90.094,65	111.930,00
127	109.905,35	121,81	766,52	888,33	109.905,35	21.957,16	90.861,17	112.818,33
128	109.138,83	120,96	767,37	888,33	109.138,83	22.078,12	91.628,54	113.706,67
129	108.371,46	120,11	768,22	888,33	108.371,46	22.198,24	92.396,76	114.595,00
130	107.603,24	119,26	769,07	888,33	107.603,24	22.317,50	93.165,84	115.483,33
131	106.834,16	118,41	769,93	888,33	106.834,16	22.435,90	93.935,76	116.371,67
132	106.064,24	117,55	770,78	888,33	106.064,24	22.553,46	94.706,54	117.260,00
133	105.293,46	116,70	771,63	888,33	105.293,46	22.670,16	95.478,17	118.148,33
134	104.521,83	115,85	772,49	888,33	104.521,83	22.786,00	96.250,66	119.036,67
135	103.749,34	114,99	773,34	888,33	103.749,34	22.900,99	97.024,01	119.925,00
136	102.975,99	114,13	774,20	888,33	102.975,99	23.015,12	97.798,21	120.813,33
137	102.201,79	113,27	775,06	888,33	102.201,79	23.128,40	98.573,27	121.701,67
138	101.426,73	112,41	775,92	888,33	101.426,73	23.240,81	99.349,19	122.590,00
139	100.650,81	111,55	776,78	888,33	100.650,81	23.352,37	100.125,97	123.478,33
140	99.874,03	110,69	777,64	888,33	99.874,03	23.463,06	100.903,61	124.366,67
141	99.096,39	109,83	778,50	888,33	99.096,39	23.572,89	101.682,11	125.255,00
142	98.317,89	108,97	779,36	888,33	98.317,89	23.681,86	102.461,47	126.143,33
143	97.538,53	108,11	780,23	888,33	97.538,53	23.789,97	103.241,70	127.031,67
144	96.758,30	107,24	781,09	888,33	96.758,30	23.897,21	104.022,79	127.920,00
145	95.977,21	106,37	781,96	888,33	95.977,21	24.003,58	104.804,75	128.808,33
146	95.195,25	105,51	782,83	888,33	95.195,25	24.109,09	105.587,58	129.696,67
147	94.412,42	104,64	783,69	888,33	94.412,42	24.213,73	106.371,27	130.585,00
148	93.628,73	103,77	784,56	888,33	93.628,73	24.317,50	107.155,83	131.473,33
149	92.844,17	102,90	785,43	888,33	92.844,17	24.420,41	107.941,26	132.361,67
150	92.058,74	102,03	786,30	888,33	92.058,74	24.522,44	108.727,56	133.250,00
151	91.272,44	101,16	787,17	888,33	91.272,44	24.623,60	109.514,74	134.138,33
152	90.485,26	100,29	788,05	888,33	90.485,26	24.723,89	110.302,78	135.026,67
153	89.697,22	99,41	788,92	888,33	89.697,22	24.823,30	111.091,70	135.915,00
154	88.908,30	98,54	789,79	888,33	88.908,30	24.921,84	111.881,49	136.803,33
155	88.118,51	97,66	790,67	888,33	88.118,51	25.019,50	112.672,16	137.691,67
156	87.327,84	96,79	791,54	888,33	87.327,84	25.116,29	113.463,71	138.580,00
157	86.536,29	95,91	792,42	888,33	86.536,29	25.212,20	114.256,13	139.468,33
158	85.743,87	95,03	793,30	888,33	85.743,87	25.307,24	115.049,43	140.356,67
159	84.950,57	94,15	794,18	888,33	84.950,57	25.401,39	115.843,61	141.245,00
160	84.156,39	93,27	795,06	888,33	84.156,39	25.494,66	116.638,67	142.133,33
161	83.361,33	92,39	795,94	888,33	83.361,33	25.587,06	117.434,61	143.021,67
162	82.565,39	91,51	796,82	888,33	82.565,39	25.678,57	118.231,43	143.910,00
163	81.768,57	90,63	797,71	888,33	81.768,57	25.769,19	119.029,14	144.798,33
164	80.970,86	89,74	798,59	888,33	80.970,86	25.858,93	119.827,73	145.686,67
165	80.172,27	88,86	799,48	888,33	80.172,27	25.947,79	120.627,21	146.575,00
166	79.372,79	87,97	800,36	888,33	79.372,79	26.035,76	121.427,57	147.463,33
167	78.572,43	87,08	801,25	888,33	78.572,43	26.122,85	122.228,82	148.351,67
168	77.771,18	86,20	802,14	888,33	77.771,18	26.209,04	123.030,96	149.240,00
169	76.969,04	85,31	803,03	888,33	76.969,04	26.294,35	123.833,98	150.128,33
170	76.166,02	84,42	803,92	888,33	76.166,02	26.378,77	124.637,90	151.016,67
171	75.362,10	83,53	804,81	888,33	75.362,10	26.462,30	125.442,70	151.905,00
172	74.557,30	82,63	805,70	888,33	74.557,30	26.544,93	126.248,40	152.793,33
173	73.751,60	81,74	806,59	888,33	73.751,60	26.626,67	127.055,00	153.681,67
174	72.945,00	80,85	807,49	888,33	72.945,00	26.707,52	127.862,48	154.570,00
175	72.137,52	79,95	808,38	888,33	72.137,52	26.787,47	128.670,86	155.458,33
176	71.329,14	79,06	809,28	888,33	71.329,14	26.866,53	129.480,14	156.346,67
177	70.519,86	78,16	810,17	888,33	70.519,86	26.944,69	130.290,31	157.235,00
178	69.709,69	77,26	811,07	888,33	69.709,69	27.021,95	131.101,38	158.123,33
179	68.898,62	76,36	811,97	888,33	68.898,62	27.098,31	131.913,36	159.011,67
180	68.086,64	75,46	812,87	888,33	68.086,64	27.173,77	132.726,23	159.900,00

comdirect Baufinanzierung PLUS

zum Produkttest

1,44 %
gebundener Sollzins*
1,45 %
effektiver Jahreszins*

906,67€
Monatsrate
Tilgungsplan ↓

Gesamtzahlung :: 163.200,00 EUR
Tilgungsanteil :: 133.856,48 EUR
Zinsanteil :: 29.343,52 EUR
Restschuld :: 66.143,52 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 266,67 EUR; Gesamtbetrag: 32.000,00 EUR; Effektiver Jahreszins: 1,21%; Gebundener Sollzins: 1,20%; Laufzeit: 120 Monate; Anzahl Kreditraten: 120; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist comdirect bank AG Pascalkehre 15 25451 Quickborn

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	240,00	666,67	906,67	199.333,33	240,00	666,67	906,67
2	199.333,33	239,20	667,47	906,67	199.333,33	479,20	1.334,13	1.813,33
3	198.665,87	238,40	668,27	906,67	198.665,87	717,60	2.002,40	2.720,00
4	197.997,60	237,60	669,07	906,67	197.997,60	955,20	2.671,47	3.626,67
5	197.328,53	236,79	669,87	906,67	197.328,53	1.191,99	3.341,34	4.533,33
6	196.658,66	235,99	670,68	906,67	196.658,66	1.427,98	4.012,02	5.440,00
7	195.987,98	235,19	671,48	906,67	195.987,98	1.663,17	4.683,50	6.346,67
8	195.316,50	234,38	672,29	906,67	195.316,50	1.897,55	5.355,79	7.253,33
9	194.644,21	233,57	673,09	906,67	194.644,21	2.131,12	6.028,88	8.160,00
10	193.971,12	232,77	673,90	906,67	193.971,12	2.363,88	6.702,78	9.066,67
11	193.297,22	231,96	674,71	906,67	193.297,22	2.595,84	7.377,49	9.973,33
12	192.622,51	231,15	675,52	906,67	192.622,51	2.826,99	8.053,01	10.880,00
13	191.946,99	230,34	676,33	906,67	191.946,99	3.057,32	8.729,34	11.786,67
14	191.270,66	229,52	677,14	906,67	191.270,66	3.286,85	9.406,48	12.693,33
15	190.593,52	228,71	677,95	906,67	190.593,52	3.515,56	10.084,44	13.600,00
16	189.915,56	227,90	678,77	906,67	189.915,56	3.743,46	10.763,21	14.506,67
17	189.236,79	227,08	679,58	906,67	189.236,79	3.970,54	11.442,79	15.413,33
18	188.557,21	226,27	680,40	906,67	188.557,21	4.196,81	12.123,19	16.320,00
19	187.876,81	225,45	681,21	906,67	187.876,81	4.422,27	12.804,40	17.226,67
20	187.195,60	224,63	682,03	906,67	187.195,60	4.646,90	13.486,43	18.133,33
21	186.513,57	223,82	682,85	906,67	186.513,57	4.870,72	14.169,28	19.040,00
22	185.830,72	223,00	683,67	906,67	185.830,72	5.093,71	14.852,95	19.946,67
23	185.147,05	222,18	684,49	906,67	185.147,05	5.315,89	15.537,44	20.853,33
24	184.462,56	221,36	685,31	906,67	184.462,56	5.537,24	16.222,76	21.760,00
25	183.777,24	220,53	686,13	906,67	183.777,24	5.757,78	16.908,89	22.666,67
26	183.091,11	219,71	686,96	906,67	183.091,11	5.977,49	17.595,85	23.573,33
27	182.404,15	218,88	687,78	906,67	182.404,15	6.196,37	18.283,63	24.480,00
28	181.716,37	218,06	688,61	906,67	181.716,37	6.414,43	18.972,24	25.386,67
29	181.027,76	217,23	689,43	906,67	181.027,76	6.631,66	19.661,67	26.293,33
30	180.338,33	216,41	690,26	906,67	180.338,33	6.848,07	20.351,93	27.200,00
31	179.648,07	215,58	691,09	906,67	179.648,07	7.063,65	21.043,02	28.106,67
32	178.956,98	214,75	691,92	906,67	178.956,98	7.278,40	21.734,94	29.013,33
33	178.265,06	213,92	692,75	906,67	178.265,06	7.492,31	22.427,69	29.920,00
34	177.572,31	213,09	693,58	906,67	177.572,31	7.705,40	23.121,27	30.826,67
35	176.878,73	212,25	694,41	906,67	176.878,73	7.917,66	23.815,68	31.733,33
36	176.184,32	211,42	695,25	906,67	176.184,32	8.129,08	24.510,92	32.640,00
37	175.489,08	210,59	696,08	906,67	175.489,08	8.339,66	25.207,00	33.546,67
38	174.793,00	209,75	696,92	906,67	174.793,00	8.549,42	25.903,92	34.453,33
39	174.096,08	208,92	697,75	906,67	174.096,08	8.758,33	26.601,67	35.360,00
40	173.398,33	208,08	698,59	906,67	173.398,33	8.966,41	27.300,26	36.266,67
41	172.699,74	207,24	699,43	906,67	172.699,74	9.173,65	27.999,68	37.173,33
42	172.000,32	206,40	700,27	906,67	172.000,32	9.380,05	28.699,95	38.080,00
43	171.300,05	205,56	701,11	906,67	171.300,05	9.585,61	29.401,06	38.986,67
44	170.598,94	204,72	701,95	906,67	170.598,94	9.790,33	30.103,01	39.893,33
45	169.896,99	203,88	702,79	906,67	169.896,99	9.994,20	30.805,80	40.800,00
46	169.194,20	203,03	703,63	906,67	169.194,20	10.197,24	31.509,43	41.706,67
47	168.490,57	202,19	704,48	906,67	168.490,57	10.399,43	32.213,91	42.613,33
48	167.786,09	201,34	705,32	906,67	167.786,09	10.600,77	32.919,23	43.520,00
49	167.080,77	200,50	706,17	906,67	167.080,77	10.801,27	33.625,40	44.426,67
50	166.374,60	199,65	707,02	906,67	166.374,60	11.000,92	34.332,42	45.333,33
51	165.667,58	198,80	707,87	906,67	165.667,58	11.199,72	35.040,28	46.240,00
52	164.959,72	197,95	708,72	906,67	164.959,72	11.397,67	35.749,00	47.146,67
53	164.251,00	197,10	709,57	906,67	164.251,00	11.594,77	36.458,56	48.053,33
54	163.541,44	196,25	710,42	906,67	163.541,44	11.791,02	37.168,98	48.960,00
55	162.831,02	195,40	711,27	906,67	162.831,02	11.986,42	37.880,25	49.866,67
56	162.119,75	194,54	712,12	906,67	162.119,75	12.180,96	38.592,37	50.773,33
57	161.407,63	193,69	712,98	906,67	161.407,63	12.374,65	39.305,35	51.680,00
58	160.694,65	192,83	713,83	906,67	160.694,65	12.567,48	40.019,18	52.586,67
59	159.980,82	191,98	714,69	906,67	159.980,82	12.759,46	40.733,87	53.493,33
60	159.266,13	191,12	715,55	906,67	159.266,13	12.950,58	41.449,42	54.400,00
61	158.550,58	190,26	716,41	906,67	158.550,58	13.140,84	42.165,83	55.306,67
62	157.834,17	189,40	717,27	906,67	157.834,17	13.330,24	42.883,09	56.213,33
63	157.116,91	188,54	718,13	906,67	157.116,91	13.518,78	43.601,22	57.120,00
64	156.398,78	187,68	718,99	906,67	156.398,78	13.706,46	44.320,21	58.026,67
65	155.679,79	186,82	719,85	906,67	155.679,79	13.893,28	45.040,06	58.933,33
66	154.959,94	185,95	720,71	906,67	154.959,94	14.079,23	45.760,77	59.840,00
67	154.239,23	185,09	721,58	906,67	154.239,23	14.264,31	46.482,35	60.746,67
68	153.517,65	184,22	722,45	906,67	153.517,65	14.448,54	47.204,80	61.653,33
69	152.795,20	183,35	723,31	906,67	152.795,20	14.631,89	47.928,11	62.560,00
70	152.071,89	182,49	724,18	906,67	152.071,89	14.814,38	48.652,29	63.466,67
71	151.347,71	181,62	725,05	906,67	151.347,71	14.995,99	49.377,34	64.373,33
72	150.622,66	180,75	725,92	906,67	150.622,66	15.176,74	50.103,26	65.280,00
73	149.896,74	179,88	726,79	906,67	149.896,74	15.356,62	50.830,05	66.186,67
74	149.169,95	179,00	727,66	906,67	149.169,95	15.535,62	51.557,71	67.093,33
75	148.442,29	178,13	728,54	906,67	148.442,29	15.713,75	52.286,25	68.000,00
76	147.713,75	177,26	729,41	906,67	147.713,75	15.891,01	53.015,66	68.906,67
77	146.984,34	176,38	730,29	906,67	146.984,34	16.067,39	53.745,94	69.813,33
78	146.254,06	175,50	731,16	906,67	146.254,06	16.242,89	54.477,11	70.720,00
79	145.522,89	174,63	732,04	906,67	145.522,89	16.417,52	55.209,15	71.626,67
80	144.790,85	173,75	732,92	906,67	144.790,85	16.591,27	55.942,06	72.533,33
81	144.057,94	172,87	733,80	906,67	144.057,94	16.764,14	56.675,86	73.440,00
82	143.324,14	171,99	734,68	906,67	143.324,14	16.936,13	57.410,54	74.346,67
83	142.589,46	171,11	735,56	906,67	142.589,46	17.107,24	58.146,10	75.253,33
84	141.853,90	170,22	736,44	906,67	141.853,90	17.277,46	58.882,54	76.160,00
85	141.117,46	169,34	737,33	906,67	141.117,46	17.446,80	59.619,86	77.066,67
86	140.380,14	168,46	738,21	906,67	140.380,14	17.615,26	60.358,08	77.973,33
87	139.641,92	167,57	739,10	906,67	139.641,92	17.782,83	61.097,17	78.880,00
88	138.902,83	166,68	739,98	906,67	138.902,83	17.949,51	61.837,15	79.786,67
89	138.162,85	165,80	740,87	906,67	138.162,85	18.115,31	62.578,03	80.693,33
90	137.421,97	164,91	741,76	906,67	137.421,97	18.280,21	63.319,79	81.600,00
91	136.680,21	164,02	742,65	906,67	136.680,21	18.444,23	64.062,44	82.506,67
92	135.937,56	163,13	743,54	906,67	135.937,56	18.607,36	64.805,98	83.413,33
93	135.194,02	162,23	744,43	906,67	135.194,02	18.769,59	65.550,41	84.320,00
94	134.449,59	161,34	745,33	906,67	134.449,59	18.930,93	66.295,74	85.226,67
95	133.704,26	160,45	746,22	906,67	133.704,26	19.091,37	67.041,96	86.133,33
96	132.958,04	159,55	747,12	906,67	132.958,04	19.250,92	67.789,08	87.040,00
97	132.210,92	158,65	748,01	906,67	132.210,92	19.409,58	68.537,09	87.946,67
98	131.462,91	157,76	748,91	906,67	131.462,91	19.567,33	69.286,00	88.853,33
99	130.714,00	156,86	749,81	906,67	130.714,00	19.724,19	70.035,81	89.760,00
100	129.964,19	155,96	750,71	906,67	129.964,19	19.880,14	70.786,52	90.666,67
101	129.213,48	155,06	751,61	906,67	129.213,48	20.035,20	71.538,13	91.573,33
102	128.461,87	154,15	752,51	906,67	128.461,87	20.189,36	72.290,64	92.480,00
103	127.709,36	153,25	753,42	906,67	127.709,36	20.342,61	73.044,06	93.386,67
104	126.955,94	152,35	754,32	906,67	126.955,94	20.494,95	73.798,38	94.293,33
105	126.201,62	151,44	755,22	906,67	126.201,62	20.646,40	74.553,60	95.200,00
106	125.446,40	150,54	756,13	906,67	125.446,40	20.796,93	75.309,74	96.106,67
107	124.690,26	149,63	757,04	906,67	124.690,26	20.946,56	76.066,77	97.013,33
108	123.933,23	148,72	757,95	906,67	123.933,23	21.095,28	76.824,72	97.920,00
109	123.175,28	147,81	758,86	906,67	123.175,28	21.243,09	77.583,58	98.826,67
110	122.416,42	146,90	759,77	906,67	122.416,42	21.389,99	78.343,34	99.733,33
111	121.656,66	145,99	760,68	906,67	121.656,66	21.535,98	79.104,02	100.640,00
112	120.895,98	145,08	761,59	906,67	120.895,98	21.681,05	79.865,61	101.546,67
113	120.134,39	144,16	762,51	906,67	120.134,39	21.825,21	80.628,12	102.453,33
114	119.371,88	143,25	763,42	906,67	119.371,88	21.968,46	81.391,54	103.360,00
115	118.608,46	142,33	764,34	906,67	118.608,46	22.110,79	82.155,88	104.266,67
116	117.844,12	141,41	765,25	906,67	117.844,12	22.252,20	82.921,13	105.173,33
117	117.078,87	140,49	766,17	906,67	117.078,87	22.392,70	83.687,30	106.080,00
118	116.312,70	139,58	767,09	906,67	116.312,70	22.532,27	84.454,39	106.986,67
119	115.545,61	138,65	768,01	906,67	115.545,61	22.670,93	85.222,41	107.893,33
120	114.777,59	137,73	768,93	906,67	114.777,59	22.808,66	85.991,34	108.800,00
121	114.008,66	136,81	769,86	906,67	114.008,66	22.945,47	86.761,20	109.706,67
122	113.238,80	135,89	770,78	906,67	113.238,80	23.081,36	87.531,98	110.613,33
123	112.468,02	134,96	771,71	906,67	112.468,02	23.216,32	88.303,68	111.520,00
124	111.696,32	134,04	772,63	906,67	111.696,32	23.350,35	89.076,31	112.426,67
125	110.923,69	133,11	773,56	906,67	110.923,69	23.483,46	89.849,87	113.333,33
126	110.150,13	132,18	774,49	906,67	110.150,13	23.615,64	90.624,36	114.240,00
127	109.375,64	131,25	775,42	906,67	109.375,64	23.746,89	91.399,77	115.146,67
128	108.600,23	130,32	776,35	906,67	108.600,23	23.877,21	92.176,12	116.053,33
129	107.823,88	129,39	777,28	906,67	107.823,88	24.006,60	92.953,40	116.960,00
130	107.046,60	128,46	778,21	906,67	107.046,60	24.135,06	93.731,61	117.866,67
131	106.268,39	127,52	779,14	906,67	106.268,39	24.262,58	94.510,75	118.773,33
132	105.489,25	126,59	780,08	906,67	105.489,25	24.389,17	95.290,83	119.680,00
133	104.709,17	125,65	781,02	906,67	104.709,17	24.514,82	96.071,85	120.586,67
134	103.928,15	124,71	781,95	906,67	103.928,15	24.639,53	96.853,80	121.493,33
135	103.146,20	123,78	782,89	906,67	103.146,20	24.763,31	97.636,69	122.400,00
136	102.363,31	122,84	783,83	906,67	102.363,31	24.886,14	98.420,52	123.306,67
137	101.579,48	121,90	784,77	906,67	101.579,48	25.008,04	99.205,29	124.213,33
138	100.794,71	120,95	785,71	906,67	100.794,71	25.128,99	99.991,01	125.120,00
139	100.008,99	120,01	786,66	906,67	100.008,99	25.249,00	100.777,66	126.026,67
140	99.222,34	119,07	787,60	906,67	99.222,34	25.368,07	101.565,26	126.933,33
141	98.434,74	118,12	788,54	906,67	98.434,74	25.486,19	102.353,81	127.840,00
142	97.646,19	117,18	789,49	906,67	97.646,19	25.603,37	103.143,30	128.746,67
143	96.856,70	116,23	790,44	906,67	96.856,70	25.719,60	103.933,74	129.653,33
144	96.066,26	115,28	791,39	906,67	96.066,26	25.834,88	104.725,12	130.560,00
145	95.274,88	114,33	792,34	906,67	95.274,88	25.949,21	105.517,46	131.466,67
146	94.482,54	113,38	793,29	906,67	94.482,54	26.062,58	106.310,75	132.373,33
147	93.689,25	112,43	794,24	906,67	93.689,25	26.175,01	107.104,99	133.280,00
148	92.895,01	111,47	795,19	906,67	92.895,01	26.286,49	107.900,18	134.186,67
149	92.099,82	110,52	796,15	906,67	92.099,82	26.397,01	108.696,33	135.093,33
150	91.303,67	109,56	797,10	906,67	91.303,67	26.506,57	109.493,43	136.000,00
151	90.506,57	108,61	798,06	906,67	90.506,57	26.615,18	110.291,49	136.906,67
152	89.708,51	107,65	799,02	906,67	89.708,51	26.722,83	111.090,51	137.813,33
153	88.909,49	106,69	799,98	906,67	88.909,49	26.829,52	111.890,48	138.720,00
154	88.109,52	105,73	800,94	906,67	88.109,52	26.935,25	112.691,42	139.626,67
155	87.308,58	104,77	801,90	906,67	87.308,58	27.040,02	113.493,31	140.533,33
156	86.506,69	103,81	802,86	906,67	86.506,69	27.143,83	114.296,17	141.440,00
157	85.703,83	102,84	803,82	906,67	85.703,83	27.246,67	115.099,99	142.346,67
158	84.900,01	101,88	804,79	906,67	84.900,01	27.348,55	115.904,78	143.253,33
159	84.095,22	100,91	805,75	906,67	84.095,22	27.449,47	116.710,53	144.160,00
160	83.289,47	99,95	806,72	906,67	83.289,47	27.549,42	117.517,25	145.066,67
161	82.482,75	98,98	807,69	906,67	82.482,75	27.648,39	118.324,94	145.973,33
162	81.675,06	98,01	808,66	906,67	81.675,06	27.746,40	119.133,60	146.880,00
163	80.866,40	97,04	809,63	906,67	80.866,40	27.843,44	119.943,22	147.786,67
164	80.056,78	96,07	810,60	906,67	80.056,78	27.939,51	120.753,82	148.693,33
165	79.246,18	95,10	811,57	906,67	79.246,18	28.034,61	121.565,39	149.600,00
166	78.434,61	94,12	812,55	906,67	78.434,61	28.128,73	122.377,94	150.506,67
167	77.622,06	93,15	813,52	906,67	77.622,06	28.221,88	123.191,46	151.413,33
168	76.808,54	92,17	814,50	906,67	76.808,54	28.314,05	124.005,95	152.320,00
169	75.994,05	91,19	815,47	906,67	75.994,05	28.405,24	124.821,43	153.226,67
170	75.178,57	90,21	816,45	906,67	75.178,57	28.495,45	125.637,88	154.133,33
171	74.362,12	89,23	817,43	906,67	74.362,12	28.584,69	126.455,31	155.040,00
172	73.544,69	88,25	818,41	906,67	73.544,69	28.672,94	127.273,72	155.946,67
173	72.726,28	87,27	819,40	906,67	72.726,28	28.760,21	128.093,12	156.853,33
174	71.906,88	86,29	820,38	906,67	71.906,88	28.846,50	128.913,50	157.760,00
175	71.086,50	85,30	821,36	906,67	71.086,50	28.931,81	129.734,86	158.666,67
176	70.265,14	84,32	822,35	906,67	70.265,14	29.016,12	130.557,21	159.573,33
177	69.442,79	83,33	823,34	906,67	69.442,79	29.099,45	131.380,55	160.480,00
178	68.619,45	82,34	824,32	906,67	68.619,45	29.181,80	132.204,87	161.386,67
179	67.795,13	81,35	825,31	906,67	67.795,13	29.263,15	133.030,18	162.293,33
180	66.969,82	80,36	826,30	906,67	66.969,82	29.343,52	133.856,48	163.200,00

Interhyp Baufinanzierung

zum Produkttest

1,48 %
gebundener Sollzins*
1,49 %
effektiver Jahreszins*

913,33€
Monatsrate
Tilgungsplan ↓

Gesamtzahlung :: 164.400,00 EUR
Tilgungsanteil :: 134.270,59 EUR
Zinsanteil :: 30.129,41 EUR
Restschuld :: 65.729,41 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 571,67 EUR; Gesamtbetrag: 68.600,00 EUR; Effektiver Jahreszins: 1,44%; Gebundener Sollzins: 1,43%; Laufzeit: 120 Monate; Anzahl Kreditraten: 120; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist Interhyp AG Marcel-Breuer-Straße 18 80807 München

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	246,67	666,67	913,33	199.333,33	246,67	666,67	913,33
2	199.333,33	245,84	667,49	913,33	199.333,33	492,51	1.334,16	1.826,67
3	198.665,84	245,02	668,31	913,33	198.665,84	737,53	2.002,47	2.740,00
4	197.997,53	244,20	669,14	913,33	197.997,53	981,73	2.671,60	3.653,33
5	197.328,40	243,37	669,96	913,33	197.328,40	1.225,10	3.341,57	4.566,67
6	196.658,43	242,55	670,79	913,33	196.658,43	1.467,65	4.012,35	5.480,00
7	195.987,65	241,72	671,62	913,33	195.987,65	1.709,36	4.683,97	6.393,33
8	195.316,03	240,89	672,44	913,33	195.316,03	1.950,25	5.356,41	7.306,67
9	194.643,59	240,06	673,27	913,33	194.643,59	2.190,31	6.029,69	8.220,00
10	193.970,31	239,23	674,10	913,33	193.970,31	2.429,54	6.703,79	9.133,33
11	193.296,21	238,40	674,93	913,33	193.296,21	2.667,94	7.378,72	10.046,67
12	192.621,28	237,57	675,77	913,33	192.621,28	2.905,51	8.054,49	10.960,00
13	191.945,51	236,73	676,60	913,33	191.945,51	3.142,24	8.731,09	11.873,33
14	191.268,91	235,90	677,44	913,33	191.268,91	3.378,14	9.408,53	12.786,67
15	190.591,47	235,06	678,27	913,33	190.591,47	3.613,20	10.086,80	13.700,00
16	189.913,20	234,23	679,11	913,33	189.913,20	3.847,43	10.765,90	14.613,33
17	189.234,10	233,39	679,94	913,33	189.234,10	4.080,82	11.445,85	15.526,67
18	188.554,15	232,55	680,78	913,33	188.554,15	4.313,37	12.126,63	16.440,00
19	187.873,37	231,71	681,62	913,33	187.873,37	4.545,08	12.808,25	17.353,33
20	187.191,75	230,87	682,46	913,33	187.191,75	4.775,95	13.490,72	18.266,67
21	186.509,28	230,03	683,31	913,33	186.509,28	5.005,98	14.174,02	19.180,00
22	185.825,98	229,19	684,15	913,33	185.825,98	5.235,16	14.858,17	20.093,33
23	185.141,83	228,34	684,99	913,33	185.141,83	5.463,50	15.543,16	21.006,67
24	184.456,84	227,50	685,84	913,33	184.456,84	5.691,00	16.229,00	21.920,00
25	183.771,00	226,65	686,68	913,33	183.771,00	5.917,65	16.915,68	22.833,33
26	183.084,32	225,80	687,53	913,33	183.084,32	6.143,46	17.603,21	23.746,67
27	182.396,79	224,96	688,38	913,33	182.396,79	6.368,41	18.291,59	24.660,00
28	181.708,41	224,11	689,23	913,33	181.708,41	6.592,52	18.980,81	25.573,33
29	181.019,19	223,26	690,08	913,33	181.019,19	6.815,78	19.670,89	26.486,67
30	180.329,11	222,41	690,93	913,33	180.329,11	7.038,18	20.361,82	27.400,00
31	179.638,18	221,55	691,78	913,33	179.638,18	7.259,74	21.053,60	28.313,33
32	178.946,40	220,70	692,63	913,33	178.946,40	7.480,44	21.746,23	29.226,67
33	178.253,77	219,85	693,49	913,33	178.253,77	7.700,28	22.439,72	30.140,00
34	177.560,28	218,99	694,34	913,33	177.560,28	7.919,27	23.134,06	31.053,33
35	176.865,94	218,13	695,20	913,33	176.865,94	8.137,41	23.829,26	31.966,67
36	176.170,74	217,28	696,06	913,33	176.170,74	8.354,69	24.525,31	32.880,00
37	175.474,69	216,42	696,91	913,33	175.474,69	8.571,10	25.222,23	33.793,33
38	174.777,77	215,56	697,77	913,33	174.777,77	8.786,66	25.920,00	34.706,67
39	174.080,00	214,70	698,63	913,33	174.080,00	9.001,36	26.618,64	35.620,00
40	173.381,36	213,84	699,50	913,33	173.381,36	9.215,20	27.318,13	36.533,33
41	172.681,87	212,97	700,36	913,33	172.681,87	9.428,17	28.018,49	37.446,67
42	171.981,51	212,11	701,22	913,33	171.981,51	9.640,28	28.719,72	38.360,00
43	171.280,28	211,25	702,09	913,33	171.280,28	9.851,53	29.421,80	39.273,33
44	170.578,20	210,38	702,95	913,33	170.578,20	10.061,91	30.124,76	40.186,67
45	169.875,24	209,51	703,82	913,33	169.875,24	10.271,42	30.828,58	41.100,00
46	169.171,42	208,64	704,69	913,33	169.171,42	10.480,07	31.533,27	42.013,33
47	168.466,73	207,78	705,56	913,33	168.466,73	10.687,84	32.238,82	42.926,67
48	167.761,18	206,91	706,43	913,33	167.761,18	10.894,75	32.945,25	43.840,00
49	167.054,75	206,03	707,30	913,33	167.054,75	11.100,78	33.652,55	44.753,33
50	166.347,45	205,16	708,17	913,33	166.347,45	11.305,94	34.360,72	45.666,67
51	165.639,28	204,29	709,04	913,33	165.639,28	11.510,23	35.069,77	46.580,00
52	164.930,23	203,41	709,92	913,33	164.930,23	11.713,65	35.779,69	47.493,33
53	164.220,31	202,54	710,79	913,33	164.220,31	11.916,18	36.490,48	48.406,67
54	163.509,52	201,66	711,67	913,33	163.509,52	12.117,85	37.202,15	49.320,00
55	162.797,85	200,78	712,55	913,33	162.797,85	12.318,63	37.914,70	50.233,33
56	162.085,30	199,91	713,43	913,33	162.085,30	12.518,54	38.628,13	51.146,67
57	161.371,87	199,03	714,31	913,33	161.371,87	12.717,56	39.342,44	52.060,00
58	160.657,56	198,14	715,19	913,33	160.657,56	12.915,71	40.057,63	52.973,33
59	159.942,37	197,26	716,07	913,33	159.942,37	13.112,97	40.773,70	53.886,67
60	159.226,30	196,38	716,95	913,33	159.226,30	13.309,35	41.490,65	54.800,00
61	158.509,35	195,49	717,84	913,33	158.509,35	13.504,84	42.208,49	55.713,33
62	157.791,51	194,61	718,72	913,33	157.791,51	13.699,45	42.927,22	56.626,67
63	157.072,78	193,72	719,61	913,33	157.072,78	13.893,17	43.646,83	57.540,00
64	156.353,17	192,84	720,50	913,33	156.353,17	14.086,01	44.367,32	58.453,33
65	155.632,68	191,95	721,39	913,33	155.632,68	14.277,96	45.088,71	59.366,67
66	154.911,29	191,06	722,28	913,33	154.911,29	14.469,01	45.810,99	60.280,00
67	154.189,01	190,17	723,17	913,33	154.189,01	14.659,18	46.534,15	61.193,33
68	153.465,85	189,27	724,06	913,33	153.465,85	14.848,45	47.258,21	62.106,67
69	152.741,79	188,38	724,95	913,33	152.741,79	15.036,84	47.983,16	63.020,00
70	152.016,84	187,49	725,85	913,33	152.016,84	15.224,32	48.709,01	63.933,33
71	151.290,99	186,59	726,74	913,33	151.290,99	15.410,92	49.435,75	64.846,67
72	150.564,25	185,70	727,64	913,33	150.564,25	15.596,61	50.163,39	65.760,00
73	149.836,61	184,80	728,53	913,33	149.836,61	15.781,41	50.891,92	66.673,33
74	149.108,08	183,90	729,43	913,33	149.108,08	15.965,31	51.621,36	67.586,67
75	148.378,64	183,00	730,33	913,33	148.378,64	16.148,31	52.351,69	68.500,00
76	147.648,31	182,10	731,23	913,33	147.648,31	16.330,41	53.082,92	69.413,33
77	146.917,08	181,20	732,14	913,33	146.917,08	16.511,61	53.815,06	70.326,67
78	146.184,94	180,29	733,04	913,33	146.184,94	16.691,90	54.548,10	71.240,00
79	145.451,90	179,39	733,94	913,33	145.451,90	16.871,29	55.282,04	72.153,33
80	144.717,96	178,49	734,85	913,33	144.717,96	17.049,78	56.016,89	73.066,67
81	143.983,11	177,58	735,75	913,33	143.983,11	17.227,36	56.752,64	73.980,00
82	143.247,36	176,67	736,66	913,33	143.247,36	17.404,03	57.489,30	74.893,33
83	142.510,70	175,76	737,57	913,33	142.510,70	17.579,79	58.226,87	75.806,67
84	141.773,13	174,85	738,48	913,33	141.773,13	17.754,65	58.965,35	76.720,00
85	141.034,65	173,94	739,39	913,33	141.034,65	17.928,59	59.704,74	77.633,33
86	140.295,26	173,03	740,30	913,33	140.295,26	18.101,62	60.445,05	78.546,67
87	139.554,95	172,12	741,22	913,33	139.554,95	18.273,74	61.186,26	79.460,00
88	138.813,74	171,20	742,13	913,33	138.813,74	18.444,94	61.928,39	80.373,33
89	138.071,61	170,29	743,05	913,33	138.071,61	18.615,23	62.671,44	81.286,67
90	137.328,56	169,37	743,96	913,33	137.328,56	18.784,60	63.415,40	82.200,00
91	136.584,60	168,45	744,88	913,33	136.584,60	18.953,06	64.160,28	83.113,33
92	135.839,72	167,54	745,80	913,33	135.839,72	19.120,59	64.906,07	84.026,67
93	135.093,93	166,62	746,72	913,33	135.093,93	19.287,21	65.652,79	84.940,00
94	134.347,21	165,69	747,64	913,33	134.347,21	19.452,90	66.400,43	85.853,33
95	133.599,57	164,77	748,56	913,33	133.599,57	19.617,68	67.148,99	86.766,67
96	132.851,01	163,85	749,48	913,33	132.851,01	19.781,52	67.898,48	87.680,00
97	132.101,52	162,93	750,41	913,33	132.101,52	19.944,45	68.648,88	88.593,33
98	131.351,12	162,00	751,33	913,33	131.351,12	20.106,45	69.400,22	89.506,67
99	130.599,78	161,07	752,26	913,33	130.599,78	20.267,52	70.152,48	90.420,00
100	129.847,52	160,15	753,19	913,33	129.847,52	20.427,67	70.905,67	91.333,33
101	129.094,33	159,22	754,12	913,33	129.094,33	20.586,88	71.659,78	92.246,67
102	128.340,22	158,29	755,05	913,33	128.340,22	20.745,17	72.414,83	93.160,00
103	127.585,17	157,36	755,98	913,33	127.585,17	20.902,53	73.170,81	94.073,33
104	126.829,19	156,42	756,91	913,33	126.829,19	21.058,95	73.927,72	94.986,67
105	126.072,28	155,49	757,84	913,33	126.072,28	21.214,44	74.685,56	95.900,00
106	125.314,44	154,55	758,78	913,33	125.314,44	21.368,99	75.444,34	96.813,33
107	124.555,66	153,62	759,71	913,33	124.555,66	21.522,61	76.204,06	97.726,67
108	123.795,94	152,68	760,65	913,33	123.795,94	21.675,29	76.964,71	98.640,00
109	123.035,29	151,74	761,59	913,33	123.035,29	21.827,04	77.726,30	99.553,33
110	122.273,70	150,80	762,53	913,33	122.273,70	21.977,84	78.488,83	100.466,67
111	121.511,17	149,86	763,47	913,33	121.511,17	22.127,70	79.252,30	101.380,00
112	120.747,70	148,92	764,41	913,33	120.747,70	22.276,63	80.016,71	102.293,33
113	119.983,29	147,98	765,35	913,33	119.983,29	22.424,61	80.782,06	103.206,67
114	119.217,94	147,04	766,30	913,33	119.217,94	22.571,64	81.548,36	104.120,00
115	118.451,64	146,09	767,24	913,33	118.451,64	22.717,73	82.315,60	105.033,33
116	117.684,40	145,14	768,19	913,33	117.684,40	22.862,88	83.083,79	105.946,67
117	116.916,21	144,20	769,14	913,33	116.916,21	23.007,07	83.852,93	106.860,00
118	116.147,07	143,25	770,09	913,33	116.147,07	23.150,32	84.623,01	107.773,33
119	115.376,99	142,30	771,04	913,33	115.376,99	23.292,62	85.394,05	108.686,67
120	114.605,95	141,35	771,99	913,33	114.605,95	23.433,97	86.166,03	109.600,00
121	113.833,97	140,40	772,94	913,33	113.833,97	23.574,36	86.938,97	110.513,33
122	113.061,03	139,44	773,89	913,33	113.061,03	23.713,80	87.712,86	111.426,67
123	112.287,14	138,49	774,85	913,33	112.287,14	23.852,29	88.487,71	112.340,00
124	111.512,29	137,53	775,80	913,33	111.512,29	23.989,82	89.263,51	113.253,33
125	110.736,49	136,58	776,76	913,33	110.736,49	24.126,40	90.040,27	114.166,67
126	109.959,73	135,62	777,72	913,33	109.959,73	24.262,01	90.817,99	115.080,00
127	109.182,01	134,66	778,68	913,33	109.182,01	24.396,67	91.596,66	115.993,33
128	108.403,34	133,70	779,64	913,33	108.403,34	24.530,37	92.376,30	116.906,67
129	107.623,70	132,74	780,60	913,33	107.623,70	24.663,11	93.156,89	117.820,00
130	106.843,11	131,77	781,56	913,33	106.843,11	24.794,88	93.938,45	118.733,33
131	106.061,55	130,81	782,52	913,33	106.061,55	24.925,69	94.720,98	119.646,67
132	105.279,02	129,84	783,49	913,33	105.279,02	25.055,53	95.504,47	120.560,00
133	104.495,53	128,88	784,46	913,33	104.495,53	25.184,41	96.288,92	121.473,33
134	103.711,08	127,91	785,42	913,33	103.711,08	25.312,32	97.074,35	122.386,67
135	102.925,65	126,94	786,39	913,33	102.925,65	25.439,26	97.860,74	123.300,00
136	102.139,26	125,97	787,36	913,33	102.139,26	25.565,23	98.648,10	124.213,33
137	101.351,90	125,00	788,33	913,33	101.351,90	25.690,23	99.436,43	125.126,67
138	100.563,57	124,03	789,30	913,33	100.563,57	25.814,26	100.225,74	126.040,00
139	99.774,26	123,05	790,28	913,33	99.774,26	25.937,32	101.016,02	126.953,33
140	98.983,98	122,08	791,25	913,33	98.983,98	26.059,40	101.807,27	127.866,67
141	98.192,73	121,10	792,23	913,33	98.192,73	26.180,50	102.599,50	128.780,00
142	97.400,50	120,13	793,21	913,33	97.400,50	26.300,63	103.392,70	129.693,33
143	96.607,30	119,15	794,18	913,33	96.607,30	26.419,78	104.186,89	130.606,67
144	95.813,11	118,17	795,16	913,33	95.813,11	26.537,95	104.982,05	131.520,00
145	95.017,95	117,19	796,14	913,33	95.017,95	26.655,14	105.778,20	132.433,33
146	94.221,80	116,21	797,13	913,33	94.221,80	26.771,34	106.575,32	133.346,67
147	93.424,68	115,22	798,11	913,33	93.424,68	26.886,57	107.373,43	134.260,00
148	92.626,57	114,24	799,09	913,33	92.626,57	27.000,81	108.172,53	135.173,33
149	91.827,47	113,25	800,08	913,33	91.827,47	27.114,06	108.972,61	136.086,67
150	91.027,39	112,27	801,07	913,33	91.027,39	27.226,33	109.773,67	137.000,00
151	90.226,33	111,28	802,05	913,33	90.226,33	27.337,61	110.575,73	137.913,33
152	89.424,27	110,29	803,04	913,33	89.424,27	27.447,90	111.378,77	138.826,67
153	88.621,23	109,30	804,03	913,33	88.621,23	27.557,20	112.182,80	139.740,00
154	87.817,20	108,31	805,03	913,33	87.817,20	27.665,50	112.987,83	140.653,33
155	87.012,17	107,32	806,02	913,33	87.012,17	27.772,82	113.793,85	141.566,67
156	86.206,15	106,32	807,01	913,33	86.206,15	27.879,14	114.600,86	142.480,00
157	85.399,14	105,33	808,01	913,33	85.399,14	27.984,47	115.408,87	143.393,33
158	84.591,13	104,33	809,00	913,33	84.591,13	28.088,79	116.217,87	144.306,67
159	83.782,13	103,33	810,00	913,33	83.782,13	28.192,13	117.027,87	145.220,00
160	82.972,13	102,33	811,00	913,33	82.972,13	28.294,46	117.838,87	146.133,33
161	82.161,13	101,33	812,00	913,33	82.161,13	28.395,79	118.650,88	147.046,67
162	81.349,12	100,33	813,00	913,33	81.349,12	28.496,12	119.463,88	147.960,00
163	80.536,12	99,33	814,01	913,33	80.536,12	28.595,45	120.277,88	148.873,33
164	79.722,12	98,32	815,01	913,33	79.722,12	28.693,77	121.092,89	149.786,67
165	78.907,11	97,32	816,01	913,33	78.907,11	28.791,09	121.908,91	150.700,00
166	78.091,09	96,31	817,02	913,33	78.091,09	28.887,40	122.725,93	151.613,33
167	77.274,07	95,30	818,03	913,33	77.274,07	28.982,71	123.543,96	152.526,67
168	76.456,04	94,30	819,04	913,33	76.456,04	29.077,00	124.363,00	153.440,00
169	75.637,00	93,29	820,05	913,33	75.637,00	29.170,29	125.183,04	154.353,33
170	74.816,96	92,27	821,06	913,33	74.816,96	29.262,56	126.004,10	155.266,67
171	73.995,90	91,26	822,07	913,33	73.995,90	29.353,83	126.826,17	156.180,00
172	73.173,83	90,25	823,09	913,33	73.173,83	29.444,07	127.649,26	157.093,33
173	72.350,74	89,23	824,10	913,33	72.350,74	29.533,31	128.473,36	158.006,67
174	71.526,64	88,22	825,12	913,33	71.526,64	29.621,52	129.298,48	158.920,00
175	70.701,52	87,20	826,13	913,33	70.701,52	29.708,72	130.124,61	159.833,33
176	69.875,39	86,18	827,15	913,33	69.875,39	29.794,90	130.951,77	160.746,67
177	69.048,23	85,16	828,17	913,33	69.048,23	29.880,06	131.779,94	161.660,00
178	68.220,06	84,14	829,20	913,33	68.220,06	29.964,20	132.609,14	162.573,33
179	67.390,86	83,12	830,22	913,33	67.390,86	30.047,31	133.439,35	163.486,67
180	66.560,65	82,09	831,24	913,33	66.560,65	30.129,41	134.270,59	164.400,00

Dr. Klein Baufinanzierung

zum Produkttest

1,47 %
gebundener Sollzins*
1,50 %
effektiver Jahreszins*

911,67€
Monatsrate
Tilgungsplan ↓

Gesamtzahlung :: 164.100,00 EUR
Tilgungsanteil :: 134.166,91 EUR
Zinsanteil :: 29.933,09 EUR
Restschuld :: 65.833,09 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 448,08 EUR; Gesamtbetrag: 26.885,00 EUR; Effektiver Jahreszins: 0,87%; Gebundener Sollzins: 0,83%; Laufzeit: 60 Monate; Anzahl Kreditraten: 60; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist Dr. Klein & Co. Aktiengesellschaft Postfach 1350 23503 Lübeck

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	245,00	666,67	911,67	199.333,33	245,00	666,67	911,67
2	199.333,33	244,18	667,48	911,67	199.333,33	489,18	1.334,15	1.823,33
3	198.665,85	243,37	668,30	911,67	198.665,85	732,55	2.002,45	2.735,00
4	197.997,55	242,55	669,12	911,67	197.997,55	975,10	2.671,57	3.646,67
5	197.328,43	241,73	669,94	911,67	197.328,43	1.216,82	3.341,51	4.558,33
6	196.658,49	240,91	670,76	911,67	196.658,49	1.457,73	4.012,27	5.470,00
7	195.987,73	240,08	671,58	911,67	195.987,73	1.697,81	4.683,85	6.381,67
8	195.316,15	239,26	672,40	911,67	195.316,15	1.937,08	5.356,26	7.293,33
9	194.643,74	238,44	673,23	911,67	194.643,74	2.175,52	6.029,48	8.205,00
10	193.970,52	237,61	674,05	911,67	193.970,52	2.413,13	6.703,54	9.116,67
11	193.296,46	236,79	674,88	911,67	193.296,46	2.649,92	7.378,42	10.028,33
12	192.621,58	235,96	675,71	911,67	192.621,58	2.885,88	8.054,12	10.940,00
13	191.945,88	235,13	676,53	911,67	191.945,88	3.121,01	8.730,65	11.851,67
14	191.269,35	234,30	677,36	911,67	191.269,35	3.355,32	9.408,02	12.763,33
15	190.591,98	233,48	678,19	911,67	190.591,98	3.588,79	10.086,21	13.675,00
16	189.913,79	232,64	679,02	911,67	189.913,79	3.821,44	10.765,23	14.586,67
17	189.234,77	231,81	679,85	911,67	189.234,77	4.053,25	11.445,08	15.498,33
18	188.554,92	230,98	680,69	911,67	188.554,92	4.284,23	12.125,77	16.410,00
19	187.874,23	230,15	681,52	911,67	187.874,23	4.514,38	12.807,29	17.321,67
20	187.192,71	229,31	682,36	911,67	187.192,71	4.743,69	13.489,65	18.233,33
21	186.510,35	228,48	683,19	911,67	186.510,35	4.972,16	14.172,84	19.145,00
22	185.827,16	227,64	684,03	911,67	185.827,16	5.199,80	14.856,87	20.056,67
23	185.143,13	226,80	684,87	911,67	185.143,13	5.426,60	15.541,73	20.968,33
24	184.458,27	225,96	685,71	911,67	184.458,27	5.652,56	16.227,44	21.880,00
25	183.772,56	225,12	686,55	911,67	183.772,56	5.877,68	16.913,98	22.791,67
26	183.086,02	224,28	687,39	911,67	183.086,02	6.101,96	17.601,37	23.703,33
27	182.398,63	223,44	688,23	911,67	182.398,63	6.325,40	18.289,60	24.615,00
28	181.710,40	222,60	689,07	911,67	181.710,40	6.548,00	18.978,67	25.526,67
29	181.021,33	221,75	689,92	911,67	181.021,33	6.769,75	19.668,58	26.438,33
30	180.331,42	220,91	690,76	911,67	180.331,42	6.990,65	20.359,35	27.350,00
31	179.640,65	220,06	691,61	911,67	179.640,65	7.210,71	21.050,95	28.261,67
32	178.949,05	219,21	692,45	911,67	178.949,05	7.429,93	21.743,41	29.173,33
33	178.256,59	218,36	693,30	911,67	178.256,59	7.648,29	22.436,71	30.085,00
34	177.563,29	217,52	694,15	911,67	177.563,29	7.865,81	23.130,86	30.996,67
35	176.869,14	216,66	695,00	911,67	176.869,14	8.082,47	23.825,86	31.908,33
36	176.174,14	215,81	695,85	911,67	176.174,14	8.298,28	24.521,72	32.820,00
37	175.478,28	214,96	696,71	911,67	175.478,28	8.513,25	25.218,42	33.731,67
38	174.781,58	214,11	697,56	911,67	174.781,58	8.727,35	25.915,98	34.643,33
39	174.084,02	213,25	698,41	911,67	174.084,02	8.940,61	26.614,39	35.555,00
40	173.385,61	212,40	699,27	911,67	173.385,61	9.153,00	27.313,66	36.466,67
41	172.686,34	211,54	700,13	911,67	172.686,34	9.364,54	28.013,79	37.378,33
42	171.986,21	210,68	700,98	911,67	171.986,21	9.575,23	28.714,77	38.290,00
43	171.285,23	209,82	701,84	911,67	171.285,23	9.785,05	29.416,62	39.201,67
44	170.583,38	208,96	702,70	911,67	170.583,38	9.994,02	30.119,32	40.113,33
45	169.880,68	208,10	703,56	911,67	169.880,68	10.202,12	30.822,88	41.025,00
46	169.177,12	207,24	704,42	911,67	169.177,12	10.409,36	31.527,31	41.936,67
47	168.472,69	206,38	705,29	911,67	168.472,69	10.615,74	32.232,59	42.848,33
48	167.767,41	205,52	706,15	911,67	167.767,41	10.821,26	32.938,74	43.760,00
49	167.061,26	204,65	707,02	911,67	167.061,26	11.025,91	33.645,76	44.671,67
50	166.354,24	203,78	707,88	911,67	166.354,24	11.229,69	34.353,64	45.583,33
51	165.646,36	202,92	708,75	911,67	165.646,36	11.432,61	35.062,39	46.495,00
52	164.937,61	202,05	709,62	911,67	164.937,61	11.634,66	35.772,01	47.406,67
53	164.227,99	201,18	710,49	911,67	164.227,99	11.835,83	36.482,50	48.318,33
54	163.517,50	200,31	711,36	911,67	163.517,50	12.036,14	37.193,86	49.230,00
55	162.806,14	199,44	712,23	911,67	162.806,14	12.235,58	37.906,09	50.141,67
56	162.093,91	198,57	713,10	911,67	162.093,91	12.434,15	38.619,19	51.053,33
57	161.380,81	197,69	713,98	911,67	161.380,81	12.631,84	39.333,16	51.965,00
58	160.666,84	196,82	714,85	911,67	160.666,84	12.828,65	40.048,01	52.876,67
59	159.951,99	195,94	715,73	911,67	159.951,99	13.024,60	40.763,74	53.788,33
60	159.236,26	195,06	716,60	911,67	159.236,26	13.219,66	41.480,34	54.700,00
61	158.519,66	194,19	717,48	911,67	158.519,66	13.413,85	42.197,82	55.611,67
62	157.802,18	193,31	718,36	911,67	157.802,18	13.607,15	42.916,18	56.523,33
63	157.083,82	192,43	719,24	911,67	157.083,82	13.799,58	43.635,42	57.435,00
64	156.364,58	191,55	720,12	911,67	156.364,58	13.991,13	44.355,54	58.346,67
65	155.644,46	190,66	721,00	911,67	155.644,46	14.181,79	45.076,54	59.258,33
66	154.923,46	189,78	721,89	911,67	154.923,46	14.371,57	45.798,43	60.170,00
67	154.201,57	188,90	722,77	911,67	154.201,57	14.560,47	46.521,20	61.081,67
68	153.478,80	188,01	723,66	911,67	153.478,80	14.748,48	47.244,85	61.993,33
69	152.755,15	187,13	724,54	911,67	152.755,15	14.935,61	47.969,39	62.905,00
70	152.030,61	186,24	725,43	911,67	152.030,61	15.121,85	48.694,82	63.816,67
71	151.305,18	185,35	726,32	911,67	151.305,18	15.307,19	49.421,14	64.728,33
72	150.578,86	184,46	727,21	911,67	150.578,86	15.491,65	50.148,35	65.640,00
73	149.851,65	183,57	728,10	911,67	149.851,65	15.675,22	50.876,45	66.551,67
74	149.123,55	182,68	728,99	911,67	149.123,55	15.857,90	51.605,44	67.463,33
75	148.394,56	181,78	729,88	911,67	148.394,56	16.039,68	52.335,32	68.375,00
76	147.664,68	180,89	730,78	911,67	147.664,68	16.220,57	53.066,10	69.286,67
77	146.933,90	179,99	731,67	911,67	146.933,90	16.400,56	53.797,77	70.198,33
78	146.202,23	179,10	732,57	911,67	146.202,23	16.579,66	54.530,34	71.110,00
79	145.469,66	178,20	733,47	911,67	145.469,66	16.757,86	55.263,80	72.021,67
80	144.736,20	177,30	734,36	911,67	144.736,20	16.935,16	55.998,17	72.933,33
81	144.001,83	176,40	735,26	911,67	144.001,83	17.111,57	56.733,43	73.845,00
82	143.266,57	175,50	736,17	911,67	143.266,57	17.287,07	57.469,60	74.756,67
83	142.530,40	174,60	737,07	911,67	142.530,40	17.461,67	58.206,67	75.668,33
84	141.793,33	173,70	737,97	911,67	141.793,33	17.635,36	58.944,64	76.580,00
85	141.055,36	172,79	738,87	911,67	141.055,36	17.808,16	59.683,51	77.491,67
86	140.316,49	171,89	739,78	911,67	140.316,49	17.980,05	60.423,29	78.403,33
87	139.576,71	170,98	740,69	911,67	139.576,71	18.151,03	61.163,97	79.315,00
88	138.836,03	170,07	741,59	911,67	138.836,03	18.321,10	61.905,57	80.226,67
89	138.094,43	169,17	742,50	911,67	138.094,43	18.490,27	62.648,07	81.138,33
90	137.351,93	168,26	743,41	911,67	137.351,93	18.658,52	63.391,48	82.050,00
91	136.608,52	167,35	744,32	911,67	136.608,52	18.825,87	64.135,80	82.961,67
92	135.864,20	166,43	745,23	911,67	135.864,20	18.992,30	64.881,03	83.873,33
93	135.118,97	165,52	746,15	911,67	135.118,97	19.157,82	65.627,18	84.785,00
94	134.372,82	164,61	747,06	911,67	134.372,82	19.322,43	66.374,24	85.696,67
95	133.625,76	163,69	747,98	911,67	133.625,76	19.486,12	67.122,21	86.608,33
96	132.877,79	162,78	748,89	911,67	132.877,79	19.648,90	67.871,10	87.520,00
97	132.128,90	161,86	749,81	911,67	132.128,90	19.810,75	68.620,91	88.431,67
98	131.379,09	160,94	750,73	911,67	131.379,09	19.971,69	69.371,64	89.343,33
99	130.628,36	160,02	751,65	911,67	130.628,36	20.131,71	70.123,29	90.255,00
100	129.876,71	159,10	752,57	911,67	129.876,71	20.290,81	70.875,85	91.166,67
101	129.124,15	158,18	753,49	911,67	129.124,15	20.448,99	71.629,34	92.078,33
102	128.370,66	157,25	754,41	911,67	128.370,66	20.606,24	72.383,76	92.990,00
103	127.616,24	156,33	755,34	911,67	127.616,24	20.762,57	73.139,09	93.901,67
104	126.860,91	155,40	756,26	911,67	126.860,91	20.917,98	73.895,36	94.813,33
105	126.104,64	154,48	757,19	911,67	126.104,64	21.072,46	74.652,54	95.725,00
106	125.347,46	153,55	758,12	911,67	125.347,46	21.226,01	75.410,66	96.636,67
107	124.589,34	152,62	759,04	911,67	124.589,34	21.378,63	76.169,71	97.548,33
108	123.830,29	151,69	759,97	911,67	123.830,29	21.530,32	76.929,68	98.460,00
109	123.070,32	150,76	760,91	911,67	123.070,32	21.681,08	77.690,59	99.371,67
110	122.309,41	149,83	761,84	911,67	122.309,41	21.830,91	78.452,42	100.283,33
111	121.547,58	148,90	762,77	911,67	121.547,58	21.979,81	79.215,19	101.195,00
112	120.784,81	147,96	763,71	911,67	120.784,81	22.127,77	79.978,90	102.106,67
113	120.021,10	147,03	764,64	911,67	120.021,10	22.274,79	80.743,54	103.018,33
114	119.256,46	146,09	765,58	911,67	119.256,46	22.420,88	81.509,12	103.930,00
115	118.490,88	145,15	766,52	911,67	118.490,88	22.566,03	82.275,63	104.841,67
116	117.724,37	144,21	767,45	911,67	117.724,37	22.710,25	83.043,09	105.753,33
117	116.956,91	143,27	768,39	911,67	116.956,91	22.853,52	83.811,48	106.665,00
118	116.188,52	142,33	769,34	911,67	116.188,52	22.995,85	84.580,82	107.576,67
119	115.419,18	141,39	770,28	911,67	115.419,18	23.137,24	85.351,10	108.488,33
120	114.648,90	140,44	771,22	911,67	114.648,90	23.277,68	86.122,32	109.400,00
121	113.877,68	139,50	772,17	911,67	113.877,68	23.417,18	86.894,48	110.311,67
122	113.105,52	138,55	773,11	911,67	113.105,52	23.555,74	87.667,60	111.223,33
123	112.332,40	137,61	774,06	911,67	112.332,40	23.693,34	88.441,66	112.135,00
124	111.558,34	136,66	775,01	911,67	111.558,34	23.830,00	89.216,66	113.046,67
125	110.783,34	135,71	775,96	911,67	110.783,34	23.965,71	89.992,62	113.958,33
126	110.007,38	134,76	776,91	911,67	110.007,38	24.100,47	90.769,53	114.870,00
127	109.230,47	133,81	777,86	911,67	109.230,47	24.234,28	91.547,39	115.781,67
128	108.452,61	132,85	778,81	911,67	108.452,61	24.367,13	92.326,20	116.693,33
129	107.673,80	131,90	779,77	911,67	107.673,80	24.499,03	93.105,97	117.605,00
130	106.894,03	130,95	780,72	911,67	106.894,03	24.629,98	93.886,69	118.516,67
131	106.113,31	129,99	781,68	911,67	106.113,31	24.759,97	94.668,36	119.428,33
132	105.331,64	129,03	782,64	911,67	105.331,64	24.889,00	95.451,00	120.340,00
133	104.549,00	128,07	783,59	911,67	104.549,00	25.017,07	96.234,59	121.251,67
134	103.765,41	127,11	784,55	911,67	103.765,41	25.144,18	97.019,15	122.163,33
135	102.980,85	126,15	785,52	911,67	102.980,85	25.270,34	97.804,66	123.075,00
136	102.195,34	125,19	786,48	911,67	102.195,34	25.395,53	98.591,14	123.986,67
137	101.408,86	124,23	787,44	911,67	101.408,86	25.519,75	99.378,58	124.898,33
138	100.621,42	123,26	788,41	911,67	100.621,42	25.643,01	100.166,99	125.810,00
139	99.833,01	122,30	789,37	911,67	99.833,01	25.765,31	100.956,36	126.721,67
140	99.043,64	121,33	790,34	911,67	99.043,64	25.886,64	101.746,70	127.633,33
141	98.253,30	120,36	791,31	911,67	98.253,30	26.007,00	102.538,00	128.545,00
142	97.462,00	119,39	792,28	911,67	97.462,00	26.126,39	103.330,28	129.456,67
143	96.669,72	118,42	793,25	911,67	96.669,72	26.244,81	104.123,53	130.368,33
144	95.876,47	117,45	794,22	911,67	95.876,47	26.362,26	104.917,74	131.280,00
145	95.082,26	116,48	795,19	911,67	95.082,26	26.478,73	105.712,93	132.191,67
146	94.287,07	115,50	796,17	911,67	94.287,07	26.594,23	106.509,10	133.103,33
147	93.490,90	114,53	797,14	911,67	93.490,90	26.708,76	107.306,24	134.015,00
148	92.693,76	113,55	798,12	911,67	92.693,76	26.822,31	108.104,36	134.926,67
149	91.895,64	112,57	799,09	911,67	91.895,64	26.934,88	108.903,45	135.838,33
150	91.096,55	111,59	800,07	911,67	91.096,55	27.046,48	109.703,52	136.750,00
151	90.296,48	110,61	801,05	911,67	90.296,48	27.157,09	110.504,58	137.661,67
152	89.495,42	109,63	802,03	911,67	89.495,42	27.266,72	111.306,61	138.573,33
153	88.693,39	108,65	803,02	911,67	88.693,39	27.375,37	112.109,63	139.485,00
154	87.890,37	107,67	804,00	911,67	87.890,37	27.483,04	112.913,63	140.396,67
155	87.086,37	106,68	804,99	911,67	87.086,37	27.589,72	113.718,62	141.308,33
156	86.281,38	105,69	805,97	911,67	86.281,38	27.695,41	114.524,59	142.220,00
157	85.475,41	104,71	806,96	911,67	85.475,41	27.800,12	115.331,55	143.131,67
158	84.668,45	103,72	807,95	911,67	84.668,45	27.903,84	116.139,50	144.043,33
159	83.860,50	102,73	808,94	911,67	83.860,50	28.006,57	116.948,43	144.955,00
160	83.051,57	101,74	809,93	911,67	83.051,57	28.108,31	117.758,36	145.866,67
161	82.241,64	100,75	810,92	911,67	82.241,64	28.209,05	118.569,28	146.778,33
162	81.430,72	99,75	811,91	911,67	81.430,72	28.308,80	119.381,20	147.690,00
163	80.618,80	98,76	812,91	911,67	80.618,80	28.407,56	120.194,10	148.601,67
164	79.805,90	97,76	813,90	911,67	79.805,90	28.505,32	121.008,01	149.513,33
165	78.991,99	96,77	814,90	911,67	78.991,99	28.602,09	121.822,91	150.425,00
166	78.177,09	95,77	815,90	911,67	78.177,09	28.697,86	122.638,81	151.336,67
167	77.361,19	94,77	816,90	911,67	77.361,19	28.792,62	123.455,71	152.248,33
168	76.544,29	93,77	817,90	911,67	76.544,29	28.886,39	124.273,61	153.160,00
169	75.726,39	92,76	818,90	911,67	75.726,39	28.979,16	125.092,51	154.071,67
170	74.907,49	91,76	819,90	911,67	74.907,49	29.070,92	125.912,42	154.983,33
171	74.087,58	90,76	820,91	911,67	74.087,58	29.161,67	126.733,33	155.895,00
172	73.266,67	89,75	821,91	911,67	73.266,67	29.251,43	127.555,24	156.806,67
173	72.444,76	88,74	822,92	911,67	72.444,76	29.340,17	128.378,16	157.718,33
174	71.621,84	87,74	823,93	911,67	71.621,84	29.427,91	129.202,09	158.630,00
175	70.797,91	86,73	824,94	911,67	70.797,91	29.514,63	130.027,03	159.541,67
176	69.972,97	85,72	825,95	911,67	69.972,97	29.600,35	130.852,98	160.453,33
177	69.147,02	84,71	826,96	911,67	69.147,02	29.685,06	131.679,94	161.365,00
178	68.320,06	83,69	827,97	911,67	68.320,06	29.768,75	132.507,92	162.276,67
179	67.492,08	82,68	828,99	911,67	67.492,08	29.851,43	133.336,91	163.188,33
180	66.663,09	81,66	830,00	911,67	66.663,09	29.933,09	134.166,91	164.100,00

HypoVereinsbank Immobilienfinanzierung

zum Produkttest

1,53 %
gebundener Sollzins*
1,54 %
effektiver Jahreszins*

921,67€
Monatsrate
Tilgungsplan ↓

Gesamtzahlung :: 165.900,00 EUR
Tilgungsanteil :: 134.790,58 EUR
Zinsanteil :: 31.109,42 EUR
Restschuld :: 65.209,42 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 625,00 EUR; Gesamtbetrag: 150.000,00 EUR; Effektiver Jahreszins: 1,76%; Gebundener Sollzins: 1,75%; Laufzeit: 240 Monate; Anzahl Kreditraten: 240; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist UniCredit Bank AG Arabellastraße 12 81925 München

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	255,00	666,67	921,67	199.333,33	255,00	666,67	921,67
2	199.333,33	254,15	667,52	921,67	199.333,33	509,15	1.334,18	1.843,33
3	198.665,82	253,30	668,37	921,67	198.665,82	762,45	2.002,55	2.765,00
4	197.997,45	252,45	669,22	921,67	197.997,45	1.014,90	2.671,77	3.686,67
5	197.328,23	251,59	670,07	921,67	197.328,23	1.266,49	3.341,84	4.608,33
6	196.658,16	250,74	670,93	921,67	196.658,16	1.517,23	4.012,77	5.530,00
7	195.987,23	249,88	671,78	921,67	195.987,23	1.767,11	4.684,55	6.451,67
8	195.315,45	249,03	672,64	921,67	195.315,45	2.016,14	5.357,19	7.373,33
9	194.642,81	248,17	673,50	921,67	194.642,81	2.264,31	6.030,69	8.295,00
10	193.969,31	247,31	674,36	921,67	193.969,31	2.511,62	6.705,05	9.216,67
11	193.294,95	246,45	675,22	921,67	193.294,95	2.758,07	7.380,26	10.138,33
12	192.619,74	245,59	676,08	921,67	192.619,74	3.003,66	8.056,34	11.060,00
13	191.943,66	244,73	676,94	921,67	191.943,66	3.248,39	8.733,28	11.981,67
14	191.266,72	243,87	677,80	921,67	191.266,72	3.492,25	9.411,08	12.903,33
15	190.588,92	243,00	678,67	921,67	190.588,92	3.735,26	10.089,74	13.825,00
16	189.910,26	242,14	679,53	921,67	189.910,26	3.977,39	10.769,28	14.746,67
17	189.230,72	241,27	680,40	921,67	189.230,72	4.218,66	11.449,67	15.668,33
18	188.550,33	240,40	681,27	921,67	188.550,33	4.459,06	12.130,94	16.590,00
19	187.869,06	239,53	682,13	921,67	187.869,06	4.698,59	12.813,07	17.511,67
20	187.186,93	238,66	683,00	921,67	187.186,93	4.937,26	13.496,08	18.433,33
21	186.503,92	237,79	683,87	921,67	186.503,92	5.175,05	14.179,95	19.355,00
22	185.820,05	236,92	684,75	921,67	185.820,05	5.411,97	14.864,70	20.276,67
23	185.135,30	236,05	685,62	921,67	185.135,30	5.648,02	15.550,31	21.198,33
24	184.449,69	235,17	686,49	921,67	184.449,69	5.883,19	16.236,81	22.120,00
25	183.763,19	234,30	687,37	921,67	183.763,19	6.117,49	16.924,18	23.041,67
26	183.075,82	233,42	688,24	921,67	183.075,82	6.350,91	17.612,42	23.963,33
27	182.387,58	232,54	689,12	921,67	182.387,58	6.583,46	18.301,54	24.885,00
28	181.698,46	231,67	690,00	921,67	181.698,46	6.815,12	18.991,55	25.806,67
29	181.008,45	230,79	690,88	921,67	181.008,45	7.045,91	19.682,43	26.728,33
30	180.317,57	229,90	691,76	921,67	180.317,57	7.275,81	20.374,19	27.650,00
31	179.625,81	229,02	692,64	921,67	179.625,81	7.504,83	21.066,83	28.571,67
32	178.933,17	228,14	693,53	921,67	178.933,17	7.732,97	21.760,36	29.493,33
33	178.239,64	227,26	694,41	921,67	178.239,64	7.960,23	22.454,77	30.415,00
34	177.545,23	226,37	695,30	921,67	177.545,23	8.186,60	23.150,07	31.336,67
35	176.849,93	225,48	696,18	921,67	176.849,93	8.412,08	23.846,25	32.258,33
36	176.153,75	224,60	697,07	921,67	176.153,75	8.636,68	24.543,32	33.180,00
37	175.456,68	223,71	697,96	921,67	175.456,68	8.860,39	25.241,28	34.101,67
38	174.758,72	222,82	698,85	921,67	174.758,72	9.083,20	25.940,13	35.023,33
39	174.059,87	221,93	699,74	921,67	174.059,87	9.305,13	26.639,87	35.945,00
40	173.360,13	221,03	700,63	921,67	173.360,13	9.526,17	27.340,50	36.866,67
41	172.659,50	220,14	701,53	921,67	172.659,50	9.746,31	28.042,03	37.788,33
42	171.957,97	219,25	702,42	921,67	171.957,97	9.965,55	28.744,45	38.710,00
43	171.255,55	218,35	703,32	921,67	171.255,55	10.183,90	29.447,76	39.631,67
44	170.552,24	217,45	704,21	921,67	170.552,24	10.401,36	30.151,98	40.553,33
45	169.848,02	216,56	705,11	921,67	169.848,02	10.617,91	30.857,09	41.475,00
46	169.142,91	215,66	706,01	921,67	169.142,91	10.833,57	31.563,10	42.396,67
47	168.436,90	214,76	706,91	921,67	168.436,90	11.048,33	32.270,01	43.318,33
48	167.729,99	213,86	707,81	921,67	167.729,99	11.262,18	32.977,82	44.240,00
49	167.022,18	212,95	708,71	921,67	167.022,18	11.475,14	33.686,53	45.161,67
50	166.313,47	212,05	709,62	921,67	166.313,47	11.687,19	34.396,15	46.083,33
51	165.603,85	211,14	710,52	921,67	165.603,85	11.898,33	35.106,67	47.005,00
52	164.893,33	210,24	711,43	921,67	164.893,33	12.108,57	35.818,10	47.926,67
53	164.181,90	209,33	712,33	921,67	164.181,90	12.317,90	36.530,43	48.848,33
54	163.469,57	208,42	713,24	921,67	163.469,57	12.526,33	37.243,67	49.770,00
55	162.756,33	207,51	714,15	921,67	162.756,33	12.733,84	37.957,83	50.691,67
56	162.042,17	206,60	715,06	921,67	162.042,17	12.940,44	38.672,89	51.613,33
57	161.327,11	205,69	715,97	921,67	161.327,11	13.146,14	39.388,86	52.535,00
58	160.611,14	204,78	716,89	921,67	160.611,14	13.350,92	40.105,75	53.456,67
59	159.894,25	203,87	717,80	921,67	159.894,25	13.554,78	40.823,55	54.378,33
60	159.176,45	202,95	718,72	921,67	159.176,45	13.757,73	41.542,27	55.300,00
61	158.457,73	202,03	719,63	921,67	158.457,73	13.959,76	42.261,90	56.221,67
62	157.738,10	201,12	720,55	921,67	157.738,10	14.160,88	42.982,45	57.143,33
63	157.017,55	200,20	721,47	921,67	157.017,55	14.361,08	43.703,92	58.065,00
64	156.296,08	199,28	722,39	921,67	156.296,08	14.560,36	44.426,31	58.986,67
65	155.573,69	198,36	723,31	921,67	155.573,69	14.758,71	45.149,62	59.908,33
66	154.850,38	197,43	724,23	921,67	154.850,38	14.956,15	45.873,85	60.830,00
67	154.126,15	196,51	725,16	921,67	154.126,15	15.152,66	46.599,01	61.751,67
68	153.400,99	195,59	726,08	921,67	153.400,99	15.348,24	47.325,09	62.673,33
69	152.674,91	194,66	727,01	921,67	152.674,91	15.542,90	48.052,10	63.595,00
70	151.947,90	193,73	727,93	921,67	151.947,90	15.736,64	48.780,03	64.516,67
71	151.219,97	192,81	728,86	921,67	151.219,97	15.929,44	49.508,89	65.438,33
72	150.491,11	191,88	729,79	921,67	150.491,11	16.121,32	50.238,68	66.360,00
73	149.761,32	190,95	730,72	921,67	149.761,32	16.312,26	50.969,40	67.281,67
74	149.030,60	190,01	731,65	921,67	149.030,60	16.502,28	51.701,06	68.203,33
75	148.298,94	189,08	732,59	921,67	148.298,94	16.691,36	52.433,64	69.125,00
76	147.566,36	188,15	733,52	921,67	147.566,36	16.879,51	53.167,16	70.046,67
77	146.832,84	187,21	734,45	921,67	146.832,84	17.066,72	53.901,61	70.968,33
78	146.098,39	186,28	735,39	921,67	146.098,39	17.252,99	54.637,01	71.890,00
79	145.362,99	185,34	736,33	921,67	145.362,99	17.438,33	55.373,33	72.811,67
80	144.626,67	184,40	737,27	921,67	144.626,67	17.622,73	56.110,60	73.733,33
81	143.889,40	183,46	738,21	921,67	143.889,40	17.806,19	56.848,81	74.655,00
82	143.151,19	182,52	739,15	921,67	143.151,19	17.988,71	57.587,96	75.576,67
83	142.412,04	181,58	740,09	921,67	142.412,04	18.170,28	58.328,05	76.498,33
84	141.671,95	180,63	741,03	921,67	141.671,95	18.350,91	59.069,09	77.420,00
85	140.930,91	179,69	741,98	921,67	140.930,91	18.530,60	59.811,07	78.341,67
86	140.188,93	178,74	742,93	921,67	140.188,93	18.709,34	60.553,99	79.263,33
87	139.446,01	177,79	743,87	921,67	139.446,01	18.887,14	61.297,86	80.185,00
88	138.702,14	176,85	744,82	921,67	138.702,14	19.063,98	62.042,69	81.106,67
89	137.957,31	175,90	745,77	921,67	137.957,31	19.239,88	62.788,46	82.028,33
90	137.211,54	174,94	746,72	921,67	137.211,54	19.414,82	63.535,18	82.950,00
91	136.464,82	173,99	747,67	921,67	136.464,82	19.588,81	64.282,85	83.871,67
92	135.717,15	173,04	748,63	921,67	135.717,15	19.761,85	65.031,48	84.793,33
93	134.968,52	172,08	749,58	921,67	134.968,52	19.933,94	65.781,06	85.715,00
94	134.218,94	171,13	750,54	921,67	134.218,94	20.105,07	66.531,60	86.636,67
95	133.468,40	170,17	751,49	921,67	133.468,40	20.275,24	67.283,09	87.558,33
96	132.716,91	169,21	752,45	921,67	132.716,91	20.444,45	68.035,55	88.480,00
97	131.964,45	168,25	753,41	921,67	131.964,45	20.612,71	68.788,96	89.401,67
98	131.211,04	167,29	754,37	921,67	131.211,04	20.780,00	69.543,33	90.323,33
99	130.456,67	166,33	755,33	921,67	130.456,67	20.946,33	70.298,67	91.245,00
100	129.701,33	165,37	756,30	921,67	129.701,33	21.111,70	71.054,96	92.166,67
101	128.945,04	164,40	757,26	921,67	128.945,04	21.276,11	71.812,22	93.088,33
102	128.187,78	163,44	758,23	921,67	128.187,78	21.439,55	72.570,45	94.010,00
103	127.429,55	162,47	759,19	921,67	127.429,55	21.602,02	73.329,65	94.931,67
104	126.670,35	161,50	760,16	921,67	126.670,35	21.763,53	74.089,81	95.853,33
105	125.910,19	160,54	761,13	921,67	125.910,19	21.924,06	74.850,94	96.775,00
106	125.149,06	159,57	762,10	921,67	125.149,06	22.083,63	75.613,04	97.696,67
107	124.386,96	158,59	763,07	921,67	124.386,96	22.242,22	76.376,11	98.618,33
108	123.623,89	157,62	764,05	921,67	123.623,89	22.399,84	77.140,16	99.540,00
109	122.859,84	156,65	765,02	921,67	122.859,84	22.556,49	77.905,18	100.461,67
110	122.094,82	155,67	766,00	921,67	122.094,82	22.712,16	78.671,18	101.383,33
111	121.328,82	154,69	766,97	921,67	121.328,82	22.866,85	79.438,15	102.305,00
112	120.561,85	153,72	767,95	921,67	120.561,85	23.020,57	80.206,10	103.226,67
113	119.793,90	152,74	768,93	921,67	119.793,90	23.173,31	80.975,03	104.148,33
114	119.024,97	151,76	769,91	921,67	119.024,97	23.325,06	81.744,94	105.070,00
115	118.255,06	150,78	770,89	921,67	118.255,06	23.475,84	82.515,83	105.991,67
116	117.484,17	149,79	771,87	921,67	117.484,17	23.625,63	83.287,70	106.913,33
117	116.712,30	148,81	772,86	921,67	116.712,30	23.774,44	84.060,56	107.835,00
118	115.939,44	147,82	773,84	921,67	115.939,44	23.922,26	84.834,41	108.756,67
119	115.165,59	146,84	774,83	921,67	115.165,59	24.069,10	85.609,24	109.678,33
120	114.390,76	145,85	775,82	921,67	114.390,76	24.214,94	86.385,06	110.600,00
121	113.614,94	144,86	776,81	921,67	113.614,94	24.359,80	87.161,86	111.521,67
122	112.838,14	143,87	777,80	921,67	112.838,14	24.503,67	87.939,66	112.443,33
123	112.060,34	142,88	778,79	921,67	112.060,34	24.646,55	88.718,45	113.365,00
124	111.281,55	141,88	779,78	921,67	111.281,55	24.788,43	89.498,23	114.286,67
125	110.501,77	140,89	780,78	921,67	110.501,77	24.929,32	90.279,01	115.208,33
126	109.720,99	139,89	781,77	921,67	109.720,99	25.069,22	91.060,78	116.130,00
127	108.939,22	138,90	782,77	921,67	108.939,22	25.208,11	91.843,55	117.051,67
128	108.156,45	137,90	783,77	921,67	108.156,45	25.346,01	92.627,32	117.973,33
129	107.372,68	136,90	784,77	921,67	107.372,68	25.482,91	93.412,09	118.895,00
130	106.587,91	135,90	785,77	921,67	106.587,91	25.618,81	94.197,85	119.816,67
131	105.802,15	134,90	786,77	921,67	105.802,15	25.753,71	94.984,62	120.738,33
132	105.015,38	133,89	787,77	921,67	105.015,38	25.887,61	95.772,39	121.660,00
133	104.227,61	132,89	788,78	921,67	104.227,61	26.020,50	96.561,17	122.581,67
134	103.438,83	131,88	789,78	921,67	103.438,83	26.152,38	97.350,95	123.503,33
135	102.649,05	130,88	790,79	921,67	102.649,05	26.283,26	98.141,74	124.425,00
136	101.858,26	129,87	791,80	921,67	101.858,26	26.413,13	98.933,54	125.346,67
137	101.066,46	128,86	792,81	921,67	101.066,46	26.541,99	99.726,35	126.268,33
138	100.273,65	127,85	793,82	921,67	100.273,65	26.669,84	100.520,16	127.190,00
139	99.479,84	126,84	794,83	921,67	99.479,84	26.796,67	101.314,99	128.111,67
140	98.685,01	125,82	795,84	921,67	98.685,01	26.922,50	102.110,84	129.033,33
141	97.889,16	124,81	796,86	921,67	97.889,16	27.047,31	102.907,69	129.955,00
142	97.092,31	123,79	797,87	921,67	97.092,31	27.171,10	103.705,57	130.876,67
143	96.294,43	122,78	798,89	921,67	96.294,43	27.293,87	104.504,46	131.798,33
144	95.495,54	121,76	799,91	921,67	95.495,54	27.415,63	105.304,37	132.720,00
145	94.695,63	120,74	800,93	921,67	94.695,63	27.536,37	106.105,30	133.641,67
146	93.894,70	119,72	801,95	921,67	93.894,70	27.656,08	106.907,25	134.563,33
147	93.092,75	118,69	802,97	921,67	93.092,75	27.774,78	107.710,22	135.485,00
148	92.289,78	117,67	804,00	921,67	92.289,78	27.892,45	108.514,22	136.406,67
149	91.485,78	116,64	805,02	921,67	91.485,78	28.009,09	109.319,24	137.328,33
150	90.680,76	115,62	806,05	921,67	90.680,76	28.124,71	110.125,29	138.250,00
151	89.874,71	114,59	807,08	921,67	89.874,71	28.239,30	110.932,37	139.171,67
152	89.067,63	113,56	808,11	921,67	89.067,63	28.352,86	111.740,47	140.093,33
153	88.259,53	112,53	809,14	921,67	88.259,53	28.465,39	112.549,61	141.015,00
154	87.450,39	111,50	810,17	921,67	87.450,39	28.576,89	113.359,78	141.936,67
155	86.640,22	110,47	811,20	921,67	86.640,22	28.687,36	114.170,98	142.858,33
156	85.829,02	109,43	812,23	921,67	85.829,02	28.796,79	114.983,21	143.780,00
157	85.016,79	108,40	813,27	921,67	85.016,79	28.905,18	115.796,48	144.701,67
158	84.203,52	107,36	814,31	921,67	84.203,52	29.012,54	116.610,79	145.623,33
159	83.389,21	106,32	815,35	921,67	83.389,21	29.118,87	117.426,13	146.545,00
160	82.573,87	105,28	816,38	921,67	82.573,87	29.224,15	118.242,52	147.466,67
161	81.757,48	104,24	817,43	921,67	81.757,48	29.328,39	119.059,95	148.388,33
162	80.940,05	103,20	818,47	921,67	80.940,05	29.431,59	119.878,41	149.310,00
163	80.121,59	102,16	819,51	921,67	80.121,59	29.533,74	120.697,93	150.231,67
164	79.302,07	101,11	820,56	921,67	79.302,07	29.634,85	121.518,48	151.153,33
165	78.481,52	100,06	821,60	921,67	78.481,52	29.734,92	122.340,08	152.075,00
166	77.659,92	99,02	822,65	921,67	77.659,92	29.833,93	123.162,73	152.996,67
167	76.837,27	97,97	823,70	921,67	76.837,27	29.931,90	123.986,43	153.918,33
168	76.013,57	96,92	824,75	921,67	76.013,57	30.028,82	124.811,18	154.840,00
169	75.188,82	95,87	825,80	921,67	75.188,82	30.124,68	125.636,98	155.761,67
170	74.363,02	94,81	826,85	921,67	74.363,02	30.219,50	126.463,84	156.683,33
171	73.536,16	93,76	827,91	921,67	73.536,16	30.313,25	127.291,75	157.605,00
172	72.708,25	92,70	828,96	921,67	72.708,25	30.405,96	128.120,71	158.526,67
173	71.879,29	91,65	830,02	921,67	71.879,29	30.497,60	128.950,73	159.448,33
174	71.049,27	90,59	831,08	921,67	71.049,27	30.588,19	129.781,81	160.370,00
175	70.218,19	89,53	832,14	921,67	70.218,19	30.677,72	130.613,95	161.291,67
176	69.386,05	88,47	833,20	921,67	69.386,05	30.766,19	131.447,15	162.213,33
177	68.552,85	87,40	834,26	921,67	68.552,85	30.853,59	132.281,41	163.135,00
178	67.718,59	86,34	835,33	921,67	67.718,59	30.939,93	133.116,73	164.056,67
179	66.883,27	85,28	836,39	921,67	66.883,27	31.025,21	133.953,13	164.978,33
180	66.046,87	84,21	837,46	921,67	66.046,87	31.109,42	134.790,58	165.900,00

CE-Baufinanz Baufinanzierung

zum Produkttest

1,60 %
gebundener Sollzins*
1,62 %
effektiver Jahreszins*

933,33€
Monatsrate
Tilgungsplan ↓

Gesamtzahlung :: 168.000,00 EUR
Tilgungsanteil :: 135.522,97 EUR
Zinsanteil :: 32.477,03 EUR
Restschuld :: 64.477,03 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 300.000,00 EUR; Kreditrate: 1.125,00 EUR; Gesamtbetrag: 135.000,00 EUR; Effektiver Jahreszins: 1,51%; Gebundener Sollzins: 1,50%; Laufzeit: 120 Monate; Anzahl Kreditraten: 120; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist CE-Baufinanz GmbH Steenkamp 37 22607 Hamburg

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	266,67	666,67	933,33	199.333,33	266,67	666,67	933,33
2	199.333,33	265,78	667,56	933,33	199.333,33	532,44	1.334,22	1.866,67
3	198.665,78	264,89	668,45	933,33	198.665,78	797,33	2.002,67	2.800,00
4	197.997,33	264,00	669,34	933,33	197.997,33	1.061,33	2.672,00	3.733,33
5	197.328,00	263,10	670,23	933,33	197.328,00	1.324,43	3.342,23	4.666,67
6	196.657,77	262,21	671,12	933,33	196.657,77	1.586,64	4.013,36	5.600,00
7	195.986,64	261,32	672,02	933,33	195.986,64	1.847,96	4.685,37	6.533,33
8	195.314,63	260,42	672,91	933,33	195.314,63	2.108,38	5.358,29	7.466,67
9	194.641,71	259,52	673,81	933,33	194.641,71	2.367,90	6.032,10	8.400,00
10	193.967,90	258,62	674,71	933,33	193.967,90	2.626,52	6.706,81	9.333,33
11	193.293,19	257,72	675,61	933,33	193.293,19	2.884,25	7.382,42	10.266,67
12	192.617,58	256,82	676,51	933,33	192.617,58	3.141,07	8.058,93	11.200,00
13	191.941,07	255,92	677,41	933,33	191.941,07	3.396,99	8.736,34	12.133,33
14	191.263,66	255,02	678,32	933,33	191.263,66	3.652,01	9.414,66	13.066,67
15	190.585,34	254,11	679,22	933,33	190.585,34	3.906,13	10.093,87	14.000,00
16	189.906,13	253,21	680,13	933,33	189.906,13	4.159,33	10.774,00	14.933,33
17	189.226,00	252,30	681,03	933,33	189.226,00	4.411,63	11.455,03	15.866,67
18	188.544,97	251,39	681,94	933,33	188.544,97	4.663,03	12.136,97	16.800,00
19	187.863,03	250,48	682,85	933,33	187.863,03	4.913,51	12.819,82	17.733,33
20	187.180,18	249,57	683,76	933,33	187.180,18	5.163,09	13.503,58	18.666,67
21	186.496,42	248,66	684,67	933,33	186.496,42	5.411,75	14.188,25	19.600,00
22	185.811,75	247,75	685,58	933,33	185.811,75	5.659,50	14.873,84	20.533,33
23	185.126,16	246,83	686,50	933,33	185.126,16	5.906,33	15.560,34	21.466,67
24	184.439,66	245,92	687,41	933,33	184.439,66	6.152,25	16.247,75	22.400,00
25	183.752,25	245,00	688,33	933,33	183.752,25	6.397,25	16.936,08	23.333,33
26	183.063,92	244,09	689,25	933,33	183.063,92	6.641,34	17.625,33	24.266,67
27	182.374,67	243,17	690,17	933,33	182.374,67	6.884,51	18.315,49	25.200,00
28	181.684,51	242,25	691,09	933,33	181.684,51	7.126,75	19.006,58	26.133,33
29	180.993,42	241,32	692,01	933,33	180.993,42	7.368,08	19.698,59	27.066,67
30	180.301,41	240,40	692,93	933,33	180.301,41	7.608,48	20.391,52	28.000,00
31	179.608,48	239,48	693,86	933,33	179.608,48	7.847,96	21.085,38	28.933,33
32	178.914,62	238,55	694,78	933,33	178.914,62	8.086,51	21.780,16	29.866,67
33	178.219,84	237,63	695,71	933,33	178.219,84	8.324,14	22.475,86	30.800,00
34	177.524,14	236,70	696,63	933,33	177.524,14	8.560,83	23.172,50	31.733,33
35	176.827,50	235,77	697,56	933,33	176.827,50	8.796,60	23.870,06	32.666,67
36	176.129,94	234,84	698,49	933,33	176.129,94	9.031,44	24.568,56	33.600,00
37	175.431,44	233,91	699,42	933,33	175.431,44	9.265,35	25.267,98	34.533,33
38	174.732,02	232,98	700,36	933,33	174.732,02	9.498,33	25.968,34	35.466,67
39	174.031,66	232,04	701,29	933,33	174.031,66	9.730,37	26.669,63	36.400,00
40	173.330,37	231,11	702,23	933,33	173.330,37	9.961,48	27.371,86	37.333,33
41	172.628,14	230,17	703,16	933,33	172.628,14	10.191,65	28.075,02	38.266,67
42	171.924,98	229,23	704,10	933,33	171.924,98	10.420,88	28.779,12	39.200,00
43	171.220,88	228,29	705,04	933,33	171.220,88	10.649,18	29.484,16	40.133,33
44	170.515,84	227,35	705,98	933,33	170.515,84	10.876,53	30.190,14	41.066,67
45	169.809,86	226,41	706,92	933,33	169.809,86	11.102,94	30.897,06	42.000,00
46	169.102,94	225,47	707,86	933,33	169.102,94	11.328,41	31.604,92	42.933,33
47	168.395,08	224,53	708,81	933,33	168.395,08	11.552,94	32.313,73	43.866,67
48	167.686,27	223,58	709,75	933,33	167.686,27	11.776,52	33.023,48	44.800,00
49	166.976,52	222,64	710,70	933,33	166.976,52	11.999,16	33.734,17	45.733,33
50	166.265,83	221,69	711,65	933,33	166.265,83	12.220,85	34.445,82	46.666,67
51	165.554,18	220,74	712,59	933,33	165.554,18	12.441,59	35.158,41	47.600,00
52	164.841,59	219,79	713,54	933,33	164.841,59	12.661,37	35.871,96	48.533,33
53	164.128,04	218,84	714,50	933,33	164.128,04	12.880,21	36.586,46	49.466,67
54	163.413,54	217,88	715,45	933,33	163.413,54	13.098,10	37.301,90	50.400,00
55	162.698,10	216,93	716,40	933,33	162.698,10	13.315,03	38.018,31	51.333,33
56	161.981,69	215,98	717,36	933,33	161.981,69	13.531,00	38.735,66	52.266,67
57	161.264,34	215,02	718,31	933,33	161.264,34	13.746,02	39.453,98	53.200,00
58	160.546,02	214,06	719,27	933,33	160.546,02	13.960,08	40.173,25	54.133,33
59	159.826,75	213,10	720,23	933,33	159.826,75	14.173,19	40.893,48	55.066,67
60	159.106,52	212,14	721,19	933,33	159.106,52	14.385,33	41.614,67	56.000,00
61	158.385,33	211,18	722,15	933,33	158.385,33	14.596,51	42.336,83	56.933,33
62	157.663,17	210,22	723,12	933,33	157.663,17	14.806,73	43.059,94	57.866,67
63	156.940,06	209,25	724,08	933,33	156.940,06	15.015,98	43.784,02	58.800,00
64	156.215,98	208,29	725,05	933,33	156.215,98	15.224,27	44.509,07	59.733,33
65	155.490,93	207,32	726,01	933,33	155.490,93	15.431,59	45.235,08	60.666,67
66	154.764,92	206,35	726,98	933,33	154.764,92	15.637,94	45.962,06	61.600,00
67	154.037,94	205,38	727,95	933,33	154.037,94	15.843,33	46.690,01	62.533,33
68	153.309,99	204,41	728,92	933,33	153.309,99	16.047,74	47.418,93	63.466,67
69	152.581,07	203,44	729,89	933,33	152.581,07	16.251,18	48.148,82	64.400,00
70	151.851,18	202,47	730,87	933,33	151.851,18	16.453,65	48.879,69	65.333,33
71	151.120,31	201,49	731,84	933,33	151.120,31	16.655,14	49.611,52	66.266,67
72	150.388,48	200,52	732,82	933,33	150.388,48	16.855,66	50.344,34	67.200,00
73	149.655,66	199,54	733,79	933,33	149.655,66	17.055,20	51.078,13	68.133,33
74	148.921,87	198,56	734,77	933,33	148.921,87	17.253,76	51.812,90	69.066,67
75	148.187,10	197,58	735,75	933,33	148.187,10	17.451,35	52.548,65	70.000,00
76	147.451,35	196,60	736,73	933,33	147.451,35	17.647,95	53.285,39	70.933,33
77	146.714,61	195,62	737,71	933,33	146.714,61	17.843,57	54.023,10	71.866,67
78	145.976,90	194,64	738,70	933,33	145.976,90	18.038,20	54.761,80	72.800,00
79	145.238,20	193,65	739,68	933,33	145.238,20	18.231,85	55.501,48	73.733,33
80	144.498,52	192,66	740,67	933,33	144.498,52	18.424,52	56.242,15	74.666,67
81	143.757,85	191,68	741,66	933,33	143.757,85	18.616,20	56.983,80	75.600,00
82	143.016,20	190,69	742,65	933,33	143.016,20	18.806,88	57.726,45	76.533,33
83	142.273,55	189,70	743,64	933,33	142.273,55	18.996,58	58.470,08	77.466,67
84	141.529,92	188,71	744,63	933,33	141.529,92	19.185,29	59.214,71	78.400,00
85	140.785,29	187,71	745,62	933,33	140.785,29	19.373,00	59.960,33	79.333,33
86	140.039,67	186,72	746,61	933,33	140.039,67	19.559,72	60.706,94	80.266,67
87	139.293,06	185,72	747,61	933,33	139.293,06	19.745,45	61.454,55	81.200,00
88	138.545,45	184,73	748,61	933,33	138.545,45	19.930,17	62.203,16	82.133,33
89	137.796,84	183,73	749,60	933,33	137.796,84	20.113,90	62.952,76	83.066,67
90	137.047,24	182,73	750,60	933,33	137.047,24	20.296,63	63.703,37	84.000,00
91	136.296,63	181,73	751,60	933,33	136.296,63	20.478,36	64.454,97	84.933,33
92	135.545,03	180,73	752,61	933,33	135.545,03	20.659,09	65.207,58	85.866,67
93	134.792,42	179,72	753,61	933,33	134.792,42	20.838,81	65.961,19	86.800,00
94	134.038,81	178,72	754,61	933,33	134.038,81	21.017,53	66.715,80	87.733,33
95	133.284,20	177,71	755,62	933,33	133.284,20	21.195,24	67.471,42	88.666,67
96	132.528,58	176,70	756,63	933,33	132.528,58	21.371,95	68.228,05	89.600,00
97	131.771,95	175,70	757,64	933,33	131.771,95	21.547,64	68.985,69	90.533,33
98	131.014,31	174,69	758,65	933,33	131.014,31	21.722,33	69.744,34	91.466,67
99	130.255,66	173,67	759,66	933,33	130.255,66	21.896,00	70.504,00	92.400,00
100	129.496,00	172,66	760,67	933,33	129.496,00	22.068,66	71.264,67	93.333,33
101	128.735,33	171,65	761,69	933,33	128.735,33	22.240,31	72.026,36	94.266,67
102	127.973,64	170,63	762,70	933,33	127.973,64	22.410,94	72.789,06	95.200,00
103	127.210,94	169,61	763,72	933,33	127.210,94	22.580,56	73.552,78	96.133,33
104	126.447,22	168,60	764,74	933,33	126.447,22	22.749,15	74.317,51	97.066,67
105	125.682,49	167,58	765,76	933,33	125.682,49	22.916,73	75.083,27	98.000,00
106	124.916,73	166,56	766,78	933,33	124.916,73	23.083,29	75.850,05	98.933,33
107	124.149,95	165,53	767,80	933,33	124.149,95	23.248,82	76.617,85	99.866,67
108	123.382,15	164,51	768,82	933,33	123.382,15	23.413,33	77.386,67	100.800,00
109	122.613,33	163,48	769,85	933,33	122.613,33	23.576,81	78.156,52	101.733,33
110	121.843,48	162,46	770,88	933,33	121.843,48	23.739,27	78.927,40	102.666,67
111	121.072,60	161,43	771,90	933,33	121.072,60	23.900,70	79.699,30	103.600,00
112	120.300,70	160,40	772,93	933,33	120.300,70	24.061,10	80.472,23	104.533,33
113	119.527,77	159,37	773,96	933,33	119.527,77	24.220,47	81.246,19	105.466,67
114	118.753,81	158,34	774,99	933,33	118.753,81	24.378,81	82.021,19	106.400,00
115	117.978,81	157,31	776,03	933,33	117.978,81	24.536,12	82.797,22	107.333,33
116	117.202,78	156,27	777,06	933,33	117.202,78	24.692,39	83.574,28	108.266,67
117	116.425,72	155,23	778,10	933,33	116.425,72	24.847,62	84.352,38	109.200,00
118	115.647,62	154,20	779,14	933,33	115.647,62	25.001,82	85.131,52	110.133,33
119	114.868,48	153,16	780,18	933,33	114.868,48	25.154,98	85.911,69	111.066,67
120	114.088,31	152,12	781,22	933,33	114.088,31	25.307,09	86.692,91	112.000,00
121	113.307,09	151,08	782,26	933,33	113.307,09	25.458,17	87.475,16	112.933,33
122	112.524,84	150,03	783,30	933,33	112.524,84	25.608,20	88.258,46	113.866,67
123	111.741,54	148,99	784,34	933,33	111.741,54	25.757,19	89.042,81	114.800,00
124	110.957,19	147,94	785,39	933,33	110.957,19	25.905,13	89.828,20	115.733,33
125	110.171,80	146,90	786,44	933,33	110.171,80	26.052,03	90.614,64	116.666,67
126	109.385,36	145,85	787,49	933,33	109.385,36	26.197,88	91.402,12	117.600,00
127	108.597,88	144,80	788,54	933,33	108.597,88	26.342,67	92.190,66	118.533,33
128	107.809,34	143,75	789,59	933,33	107.809,34	26.486,42	92.980,25	119.466,67
129	107.019,75	142,69	790,64	933,33	107.019,75	26.629,11	93.770,89	120.400,00
130	106.229,11	141,64	791,69	933,33	106.229,11	26.770,75	94.562,58	121.333,33
131	105.437,42	140,58	792,75	933,33	105.437,42	26.911,33	95.355,33	122.266,67
132	104.644,67	139,53	793,81	933,33	104.644,67	27.050,86	96.149,14	123.200,00
133	103.850,86	138,47	794,87	933,33	103.850,86	27.189,33	96.944,00	124.133,33
134	103.056,00	137,41	795,93	933,33	103.056,00	27.326,74	97.739,93	125.066,67
135	102.260,07	136,35	796,99	933,33	102.260,07	27.463,08	98.536,92	126.000,00
136	101.463,08	135,28	798,05	933,33	101.463,08	27.598,37	99.334,97	126.933,33
137	100.665,03	134,22	799,11	933,33	100.665,03	27.732,59	100.134,08	127.866,67
138	99.865,92	133,15	800,18	933,33	99.865,92	27.865,74	100.934,26	128.800,00
139	99.065,74	132,09	801,25	933,33	99.065,74	27.997,83	101.735,50	129.733,33
140	98.264,50	131,02	802,31	933,33	98.264,50	28.128,85	102.537,82	130.666,67
141	97.462,18	129,95	803,38	933,33	97.462,18	28.258,80	103.341,20	131.600,00
142	96.658,80	128,88	804,45	933,33	96.658,80	28.387,68	104.145,66	132.533,33
143	95.854,34	127,81	805,53	933,33	95.854,34	28.515,48	104.951,18	133.466,67
144	95.048,82	126,73	806,60	933,33	95.048,82	28.642,21	105.757,79	134.400,00
145	94.242,21	125,66	807,68	933,33	94.242,21	28.767,87	106.565,46	135.333,33
146	93.434,54	124,58	808,75	933,33	93.434,54	28.892,45	107.374,22	136.266,67
147	92.625,78	123,50	809,83	933,33	92.625,78	29.015,95	108.184,05	137.200,00
148	91.815,95	122,42	810,91	933,33	91.815,95	29.138,37	108.994,96	138.133,33
149	91.005,04	121,34	811,99	933,33	91.005,04	29.259,71	109.806,95	139.066,67
150	90.193,05	120,26	813,08	933,33	90.193,05	29.379,97	110.620,03	140.000,00
151	89.379,97	119,17	814,16	933,33	89.379,97	29.499,14	111.434,19	140.933,33
152	88.565,81	118,09	815,25	933,33	88.565,81	29.617,23	112.249,44	141.866,67
153	87.750,56	117,00	816,33	933,33	87.750,56	29.734,23	113.065,77	142.800,00
154	86.934,23	115,91	817,42	933,33	86.934,23	29.850,14	113.883,19	143.733,33
155	86.116,81	114,82	818,51	933,33	86.116,81	29.964,97	114.701,70	144.666,67
156	85.298,30	113,73	819,60	933,33	85.298,30	30.078,70	115.521,30	145.600,00
157	84.478,70	112,64	820,70	933,33	84.478,70	30.191,34	116.342,00	146.533,33
158	83.658,00	111,54	821,79	933,33	83.658,00	30.302,88	117.163,79	147.466,67
159	82.836,21	110,45	822,89	933,33	82.836,21	30.413,33	117.986,67	148.400,00
160	82.013,33	109,35	823,98	933,33	82.013,33	30.522,68	118.810,65	149.333,33
161	81.189,35	108,25	825,08	933,33	81.189,35	30.630,93	119.635,73	150.266,67
162	80.364,27	107,15	826,18	933,33	80.364,27	30.738,08	120.461,92	151.200,00
163	79.538,08	106,05	827,28	933,33	79.538,08	30.844,13	121.289,20	152.133,33
164	78.710,80	104,95	828,39	933,33	78.710,80	30.949,08	122.117,58	153.066,67
165	77.882,42	103,84	829,49	933,33	77.882,42	31.052,93	122.947,07	154.000,00
166	77.052,93	102,74	830,60	933,33	77.052,93	31.155,66	123.777,67	154.933,33
167	76.222,33	101,63	831,70	933,33	76.222,33	31.257,29	124.609,37	155.866,67
168	75.390,63	100,52	832,81	933,33	75.390,63	31.357,81	125.442,19	156.800,00
169	74.557,81	99,41	833,92	933,33	74.557,81	31.457,22	126.276,11	157.733,33
170	73.723,89	98,30	835,03	933,33	73.723,89	31.555,52	127.111,14	158.666,67
171	72.888,86	97,19	836,15	933,33	72.888,86	31.652,71	127.947,29	159.600,00
172	72.052,71	96,07	837,26	933,33	72.052,71	31.748,78	128.784,56	160.533,33
173	71.215,44	94,95	838,38	933,33	71.215,44	31.843,73	129.622,93	161.466,67
174	70.377,07	93,84	839,50	933,33	70.377,07	31.937,57	130.462,43	162.400,00
175	69.537,57	92,72	840,62	933,33	69.537,57	32.030,28	131.303,05	163.333,33
176	68.696,95	91,60	841,74	933,33	68.696,95	32.121,88	132.144,79	164.266,67
177	67.855,21	90,47	842,86	933,33	67.855,21	32.212,35	132.987,65	165.200,00
178	67.012,35	89,35	843,98	933,33	67.012,35	32.301,70	133.831,63	166.133,33
179	66.168,37	88,22	845,11	933,33	66.168,37	32.389,93	134.676,74	167.066,67
180	65.323,26	87,10	846,24	933,33	65.323,26	32.477,03	135.522,97	168.000,00

BBBank Neufinanzierung

zum Produkttest

1,69 %
gebundener Sollzins*
1,71 %
effektiver Jahreszins*

948,33€
Monatsrate
Tilgungsplan ↓

Gesamtzahlung :: 170.700,00 EUR
Tilgungsanteil :: 136.472,24 EUR
Zinsanteil :: 34.227,76 EUR
Restschuld :: 63.527,76 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 277,50 EUR; Gesamtbetrag: 33.300,00 EUR; Effektiver Jahreszins: 1,35%; Gebundener Sollzins: 1,33%; Laufzeit: 120 Monate; Anzahl Kreditraten: 120; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist BBBank eG Herrenstraße 2 - 10 76133 Karlsruhe

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	281,67	666,67	948,33	199.333,33	281,67	666,67	948,33
2	199.333,33	280,73	667,61	948,33	199.333,33	562,39	1.334,27	1.896,67
3	198.665,73	279,79	668,55	948,33	198.665,73	842,18	2.002,82	2.845,00
4	197.997,18	278,85	669,49	948,33	197.997,18	1.121,03	2.672,31	3.793,33
5	197.327,69	277,90	670,43	948,33	197.327,69	1.398,93	3.342,74	4.741,67
6	196.657,26	276,96	671,37	948,33	196.657,26	1.675,89	4.014,11	5.690,00
7	195.985,89	276,01	672,32	948,33	195.985,89	1.951,90	4.686,43	6.638,33
8	195.313,57	275,07	673,27	948,33	195.313,57	2.226,97	5.359,70	7.586,67
9	194.640,30	274,12	674,21	948,33	194.640,30	2.501,09	6.033,91	8.535,00
10	193.966,09	273,17	675,16	948,33	193.966,09	2.774,26	6.709,08	9.483,33
11	193.290,92	272,22	676,12	948,33	193.290,92	3.046,48	7.385,19	10.431,67
12	192.614,81	271,27	677,07	948,33	192.614,81	3.317,74	8.062,26	11.380,00
13	191.937,74	270,31	678,02	948,33	191.937,74	3.588,05	8.740,28	12.328,33
14	191.259,72	269,36	678,98	948,33	191.259,72	3.857,41	9.419,26	13.276,67
15	190.580,74	268,40	679,93	948,33	190.580,74	4.125,81	10.099,19	14.225,00
16	189.900,81	267,44	680,89	948,33	189.900,81	4.393,26	10.780,08	15.173,33
17	189.219,92	266,48	681,85	948,33	189.219,92	4.659,74	11.461,93	16.121,67
18	188.538,07	265,52	682,81	948,33	188.538,07	4.925,27	12.144,73	17.070,00
19	187.855,27	264,56	683,77	948,33	187.855,27	5.189,83	12.828,51	18.018,33
20	187.171,49	263,60	684,73	948,33	187.171,49	5.453,43	13.513,24	18.966,67
21	186.486,76	262,64	685,70	948,33	186.486,76	5.716,06	14.198,94	19.915,00
22	185.801,06	261,67	686,66	948,33	185.801,06	5.977,73	14.885,60	20.863,33
23	185.114,40	260,70	687,63	948,33	185.114,40	6.238,44	15.573,23	21.811,67
24	184.426,77	259,73	688,60	948,33	184.426,77	6.498,17	16.261,83	22.760,00
25	183.738,17	258,76	689,57	948,33	183.738,17	6.756,94	16.951,40	23.708,33
26	183.048,60	257,79	690,54	948,33	183.048,60	7.014,73	17.641,94	24.656,67
27	182.358,06	256,82	691,51	948,33	182.358,06	7.271,55	18.333,45	25.605,00
28	181.666,55	255,85	692,49	948,33	181.666,55	7.527,40	19.025,94	26.553,33
29	180.974,06	254,87	693,46	948,33	180.974,06	7.782,27	19.719,40	27.501,67
30	180.280,60	253,90	694,44	948,33	180.280,60	8.036,16	20.413,84	28.450,00
31	179.586,16	252,92	695,42	948,33	179.586,16	8.289,08	21.109,25	29.398,33
32	178.890,75	251,94	696,40	948,33	178.890,75	8.541,02	21.805,65	30.346,67
33	178.194,35	250,96	697,38	948,33	178.194,35	8.791,98	22.503,02	31.295,00
34	177.496,98	249,97	698,36	948,33	177.496,98	9.041,95	23.201,38	32.243,33
35	176.798,62	248,99	699,34	948,33	176.798,62	9.290,94	23.900,72	33.191,67
36	176.099,28	248,01	700,33	948,33	176.099,28	9.538,95	24.601,05	34.140,00
37	175.398,95	247,02	701,31	948,33	175.398,95	9.785,97	25.302,36	35.088,33
38	174.697,64	246,03	702,30	948,33	174.697,64	10.032,00	26.004,67	36.036,67
39	173.995,33	245,04	703,29	948,33	173.995,33	10.277,04	26.707,96	36.985,00
40	173.292,04	244,05	704,28	948,33	173.292,04	10.521,10	27.412,24	37.933,33
41	172.587,76	243,06	705,27	948,33	172.587,76	10.764,16	28.117,51	38.881,67
42	171.882,49	242,07	706,27	948,33	171.882,49	11.006,23	28.823,77	39.830,00
43	171.176,23	241,07	707,26	948,33	171.176,23	11.247,30	29.531,03	40.778,33
44	170.468,97	240,08	708,26	948,33	170.468,97	11.487,38	30.239,29	41.726,67
45	169.760,71	239,08	709,25	948,33	169.760,71	11.726,46	30.948,54	42.675,00
46	169.051,46	238,08	710,25	948,33	169.051,46	11.964,54	31.658,80	43.623,33
47	168.341,20	237,08	711,25	948,33	168.341,20	12.201,62	32.370,05	44.571,67
48	167.629,95	236,08	712,25	948,33	167.629,95	12.437,70	33.082,30	45.520,00
49	166.917,70	235,08	713,26	948,33	166.917,70	12.672,77	33.795,56	46.468,33
50	166.204,44	234,07	714,26	948,33	166.204,44	12.906,84	34.509,82	47.416,67
51	165.490,18	233,07	715,27	948,33	165.490,18	13.139,91	35.225,09	48.365,00
52	164.774,91	232,06	716,28	948,33	164.774,91	13.371,97	35.941,37	49.313,33
53	164.058,63	231,05	717,28	948,33	164.058,63	13.603,02	36.658,65	50.261,67
54	163.341,35	230,04	718,29	948,33	163.341,35	13.833,06	37.376,94	51.210,00
55	162.623,06	229,03	719,31	948,33	162.623,06	14.062,08	38.096,25	52.158,33
56	161.903,75	228,01	720,32	948,33	161.903,75	14.290,10	38.816,57	53.106,67
57	161.183,43	227,00	721,33	948,33	161.183,43	14.517,10	39.537,90	54.055,00
58	160.462,10	225,98	722,35	948,33	160.462,10	14.743,08	40.260,25	55.003,33
59	159.739,75	224,97	723,37	948,33	159.739,75	14.968,05	40.983,62	55.951,67
60	159.016,38	223,95	724,39	948,33	159.016,38	15.192,00	41.708,00	56.900,00
61	158.292,00	222,93	725,41	948,33	158.292,00	15.414,92	42.433,41	57.848,33
62	157.566,59	221,91	726,43	948,33	157.566,59	15.636,83	43.159,84	58.796,67
63	156.840,16	220,88	727,45	948,33	156.840,16	15.857,71	43.887,29	59.745,00
64	156.112,71	219,86	728,47	948,33	156.112,71	16.077,57	44.615,76	60.693,33
65	155.384,24	218,83	729,50	948,33	155.384,24	16.296,41	45.345,26	61.641,67
66	154.654,74	217,81	730,53	948,33	154.654,74	16.514,21	46.075,79	62.590,00
67	153.924,21	216,78	731,56	948,33	153.924,21	16.730,99	46.807,35	63.538,33
68	153.192,65	215,75	732,59	948,33	153.192,65	16.946,73	47.539,93	64.486,67
69	152.460,07	214,71	733,62	948,33	152.460,07	17.161,45	48.273,55	65.435,00
70	151.726,45	213,68	734,65	948,33	151.726,45	17.375,13	49.008,20	66.383,33
71	150.991,80	212,65	735,69	948,33	150.991,80	17.587,78	49.743,89	67.331,67
72	150.256,11	211,61	736,72	948,33	150.256,11	17.799,39	50.480,61	68.280,00
73	149.519,39	210,57	737,76	948,33	149.519,39	18.009,96	51.218,37	69.228,33
74	148.781,63	209,53	738,80	948,33	148.781,63	18.219,49	51.957,17	70.176,67
75	148.042,83	208,49	739,84	948,33	148.042,83	18.427,99	52.697,01	71.125,00
76	147.302,99	207,45	740,88	948,33	147.302,99	18.635,44	53.437,89	72.073,33
77	146.562,11	206,41	741,93	948,33	146.562,11	18.841,85	54.179,82	73.021,67
78	145.820,18	205,36	742,97	948,33	145.820,18	19.047,21	54.922,79	73.970,00
79	145.077,21	204,32	744,02	948,33	145.077,21	19.251,53	55.666,81	74.918,33
80	144.333,19	203,27	745,06	948,33	144.333,19	19.454,80	56.411,87	75.866,67
81	143.588,13	202,22	746,11	948,33	143.588,13	19.657,02	57.157,98	76.815,00
82	142.842,02	201,17	747,16	948,33	142.842,02	19.858,19	57.905,15	77.763,33
83	142.094,85	200,12	748,22	948,33	142.094,85	20.058,30	58.653,36	78.711,67
84	141.346,64	199,06	749,27	948,33	141.346,64	20.257,37	59.402,63	79.660,00
85	140.597,37	198,01	750,33	948,33	140.597,37	20.455,37	60.152,96	80.608,33
86	139.847,04	196,95	751,38	948,33	139.847,04	20.652,33	60.904,34	81.556,67
87	139.095,66	195,89	752,44	948,33	139.095,66	20.848,22	61.656,78	82.505,00
88	138.343,22	194,83	753,50	948,33	138.343,22	21.043,05	62.410,28	83.453,33
89	137.589,72	193,77	754,56	948,33	137.589,72	21.236,82	63.164,84	84.401,67
90	136.835,16	192,71	755,62	948,33	136.835,16	21.429,53	63.920,47	85.350,00
91	136.079,53	191,65	756,69	948,33	136.079,53	21.621,18	64.677,15	86.298,33
92	135.322,85	190,58	757,75	948,33	135.322,85	21.811,76	65.434,91	87.246,67
93	134.565,09	189,51	758,82	948,33	134.565,09	22.001,27	66.193,73	88.195,00
94	133.806,27	188,44	759,89	948,33	133.806,27	22.189,72	66.953,62	89.143,33
95	133.046,38	187,37	760,96	948,33	133.046,38	22.377,09	67.714,58	90.091,67
96	132.285,42	186,30	762,03	948,33	132.285,42	22.563,39	68.476,61	91.040,00
97	131.523,39	185,23	763,10	948,33	131.523,39	22.748,62	69.239,71	91.988,33
98	130.760,29	184,15	764,18	948,33	130.760,29	22.932,77	70.003,89	92.936,67
99	129.996,11	183,08	765,26	948,33	129.996,11	23.115,85	70.769,15	93.885,00
100	129.230,85	182,00	766,33	948,33	129.230,85	23.297,85	71.535,48	94.833,33
101	128.464,52	180,92	767,41	948,33	128.464,52	23.478,77	72.302,89	95.781,67
102	127.697,11	179,84	768,49	948,33	127.697,11	23.658,61	73.071,39	96.730,00
103	126.928,61	178,76	769,58	948,33	126.928,61	23.837,37	73.840,96	97.678,33
104	126.159,04	177,67	770,66	948,33	126.159,04	24.015,04	74.611,62	98.626,67
105	125.388,38	176,59	771,74	948,33	125.388,38	24.191,63	75.383,37	99.575,00
106	124.616,63	175,50	772,83	948,33	124.616,63	24.367,13	76.156,20	100.523,33
107	123.843,80	174,41	773,92	948,33	123.843,80	24.541,55	76.930,12	101.471,67
108	123.069,88	173,32	775,01	948,33	123.069,88	24.714,87	77.705,13	102.420,00
109	122.294,87	172,23	776,10	948,33	122.294,87	24.887,10	78.481,23	103.368,33
110	121.518,77	171,14	777,19	948,33	121.518,77	25.058,24	79.258,42	104.316,67
111	120.741,58	170,04	778,29	948,33	120.741,58	25.228,29	80.036,71	105.265,00
112	119.963,29	168,95	779,39	948,33	119.963,29	25.397,24	80.816,10	106.213,33
113	119.183,90	167,85	780,48	948,33	119.183,90	25.565,09	81.596,58	107.161,67
114	118.403,42	166,75	781,58	948,33	118.403,42	25.731,84	82.378,16	108.110,00
115	117.621,84	165,65	782,68	948,33	117.621,84	25.897,49	83.160,85	109.058,33
116	116.839,15	164,55	783,78	948,33	116.839,15	26.062,04	83.944,63	110.006,67
117	116.055,37	163,44	784,89	948,33	116.055,37	26.225,48	84.729,52	110.955,00
118	115.270,48	162,34	785,99	948,33	115.270,48	26.387,82	85.515,51	111.903,33
119	114.484,49	161,23	787,10	948,33	114.484,49	26.549,05	86.302,61	112.851,67
120	113.697,39	160,12	788,21	948,33	113.697,39	26.709,18	87.090,82	113.800,00
121	112.909,18	159,01	789,32	948,33	112.909,18	26.868,19	87.880,14	114.748,33
122	112.119,86	157,90	790,43	948,33	112.119,86	27.026,09	88.670,57	115.696,67
123	111.329,43	156,79	791,54	948,33	111.329,43	27.182,88	89.462,12	116.645,00
124	110.537,88	155,67	792,66	948,33	110.537,88	27.338,56	90.254,78	117.593,33
125	109.745,22	154,56	793,78	948,33	109.745,22	27.493,11	91.048,55	118.541,67
126	108.951,45	153,44	794,89	948,33	108.951,45	27.646,55	91.843,45	119.490,00
127	108.156,55	152,32	796,01	948,33	108.156,55	27.798,87	92.639,46	120.438,33
128	107.360,54	151,20	797,13	948,33	107.360,54	27.950,07	93.436,59	121.386,67
129	106.563,41	150,08	798,26	948,33	106.563,41	28.100,15	94.234,85	122.335,00
130	105.765,15	148,95	799,38	948,33	105.765,15	28.249,10	95.034,23	123.283,33
131	104.965,77	147,83	800,51	948,33	104.965,77	28.396,93	95.834,74	124.231,67
132	104.165,26	146,70	801,63	948,33	104.165,26	28.543,63	96.636,37	125.180,00
133	103.363,63	145,57	802,76	948,33	103.363,63	28.689,20	97.439,13	126.128,33
134	102.560,87	144,44	803,89	948,33	102.560,87	28.833,64	98.243,03	127.076,67
135	101.756,97	143,31	805,03	948,33	101.756,97	28.976,95	99.048,05	128.025,00
136	100.951,95	142,17	806,16	948,33	100.951,95	29.119,12	99.854,21	128.973,33
137	100.145,79	141,04	807,29	948,33	100.145,79	29.260,16	100.661,51	129.921,67
138	99.338,49	139,90	808,43	948,33	99.338,49	29.400,06	101.469,94	130.870,00
139	98.530,06	138,76	809,57	948,33	98.530,06	29.538,82	102.279,51	131.818,33
140	97.720,49	137,62	810,71	948,33	97.720,49	29.676,45	103.090,22	132.766,67
141	96.909,78	136,48	811,85	948,33	96.909,78	29.812,93	103.902,07	133.715,00
142	96.097,93	135,34	813,00	948,33	96.097,93	29.948,27	104.715,07	134.663,33
143	95.284,93	134,19	814,14	948,33	95.284,93	30.082,46	105.529,21	135.611,67
144	94.470,79	133,05	815,29	948,33	94.470,79	30.215,51	106.344,49	136.560,00
145	93.655,51	131,90	816,44	948,33	93.655,51	30.347,40	107.160,93	137.508,33
146	92.839,07	130,75	817,58	948,33	92.839,07	30.478,15	107.978,51	138.456,67
147	92.021,49	129,60	818,74	948,33	92.021,49	30.607,75	108.797,25	139.405,00
148	91.202,75	128,44	819,89	948,33	91.202,75	30.736,19	109.617,14	140.353,33
149	90.382,86	127,29	821,04	948,33	90.382,86	30.863,48	110.438,18	141.301,67
150	89.561,82	126,13	822,20	948,33	89.561,82	30.989,62	111.260,38	142.250,00
151	88.739,62	124,97	823,36	948,33	88.739,62	31.114,59	112.083,74	143.198,33
152	87.916,26	123,82	824,52	948,33	87.916,26	31.238,41	112.908,26	144.146,67
153	87.091,74	122,65	825,68	948,33	87.091,74	31.361,06	113.733,94	145.095,00
154	86.266,06	121,49	826,84	948,33	86.266,06	31.482,55	114.560,78	146.043,33
155	85.439,22	120,33	828,01	948,33	85.439,22	31.602,88	115.388,79	146.991,67
156	84.611,21	119,16	829,17	948,33	84.611,21	31.722,04	116.217,96	147.940,00
157	83.782,04	117,99	830,34	948,33	83.782,04	31.840,03	117.048,30	148.888,33
158	82.951,70	116,82	831,51	948,33	82.951,70	31.956,86	117.879,81	149.836,67
159	82.120,19	115,65	832,68	948,33	82.120,19	32.072,51	118.712,49	150.785,00
160	81.287,51	114,48	833,85	948,33	81.287,51	32.186,99	119.546,34	151.733,33
161	80.453,66	113,31	835,03	948,33	80.453,66	32.300,29	120.381,37	152.681,67
162	79.618,63	112,13	836,20	948,33	79.618,63	32.412,42	121.217,58	153.630,00
163	78.782,42	110,95	837,38	948,33	78.782,42	32.523,38	122.054,96	154.578,33
164	77.945,04	109,77	838,56	948,33	77.945,04	32.633,15	122.893,52	155.526,67
165	77.106,48	108,59	839,74	948,33	77.106,48	32.741,74	123.733,26	156.475,00
166	76.266,74	107,41	840,92	948,33	76.266,74	32.849,15	124.574,18	157.423,33
167	75.425,82	106,22	842,11	948,33	75.425,82	32.955,37	125.416,29	158.371,67
168	74.583,71	105,04	843,29	948,33	74.583,71	33.060,41	126.259,59	159.320,00
169	73.740,41	103,85	844,48	948,33	73.740,41	33.164,26	127.104,07	160.268,33
170	72.895,93	102,66	845,67	948,33	72.895,93	33.266,92	127.949,74	161.216,67
171	72.050,26	101,47	846,86	948,33	72.050,26	33.368,40	128.796,60	162.165,00
172	71.203,40	100,28	848,06	948,33	71.203,40	33.468,67	129.644,66	163.113,33
173	70.355,34	99,08	849,25	948,33	70.355,34	33.567,76	130.493,91	164.061,67
174	69.506,09	97,89	850,45	948,33	69.506,09	33.665,65	131.344,35	165.010,00
175	68.655,65	96,69	851,64	948,33	68.655,65	33.762,34	132.196,00	165.958,33
176	67.804,00	95,49	852,84	948,33	67.804,00	33.857,83	133.048,84	166.906,67
177	66.951,16	94,29	854,04	948,33	66.951,16	33.952,12	133.902,88	167.855,00
178	66.097,12	93,09	855,25	948,33	66.097,12	34.045,20	134.758,13	168.803,33
179	65.241,87	91,88	856,45	948,33	65.241,87	34.137,08	135.614,58	169.751,67
180	64.385,42	90,68	857,66	948,33	64.385,42	34.227,76	136.472,24	170.700,00

ACCEDO Baufinanzierung

zum Produkttest

1,80 %
gebundener Sollzins*
1,82 %
effektiver Jahreszins*

966,67€
Monatsrate
Tilgungsplan ↓

Gesamtzahlung :: 174.000,00 EUR
Tilgungsanteil :: 137.644,21 EUR
Zinsanteil :: 36.355,79 EUR
Restschuld :: 62.355,79 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 284,17 EUR; Gesamtbetrag: 34.100,00 EUR; Effektiver Jahreszins: 1,42%; Gebundener Sollzins: 1,41%; Laufzeit: 120 Monate; Anzahl Kreditraten: 120; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist ACCEDO AG Wittelsbacherring 49 95444 Bayreuth

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	300,00	666,67	966,67	199.333,33	300,00	666,67	966,67
2	199.333,33	299,00	667,67	966,67	199.333,33	599,00	1.334,33	1.933,33
3	198.665,67	298,00	668,67	966,67	198.665,67	897,00	2.003,00	2.900,00
4	197.997,00	297,00	669,67	966,67	197.997,00	1.193,99	2.672,67	3.866,67
5	197.327,33	295,99	670,68	966,67	197.327,33	1.489,98	3.343,35	4.833,33
6	196.656,65	294,98	671,68	966,67	196.656,65	1.784,97	4.015,03	5.800,00
7	195.984,97	293,98	672,69	966,67	195.984,97	2.078,95	4.687,72	6.766,67
8	195.312,28	292,97	673,70	966,67	195.312,28	2.371,92	5.361,42	7.733,33
9	194.638,58	291,96	674,71	966,67	194.638,58	2.663,87	6.036,13	8.700,00
10	193.963,87	290,95	675,72	966,67	193.963,87	2.954,82	6.711,85	9.666,67
11	193.288,15	289,93	676,73	966,67	193.288,15	3.244,75	7.388,58	10.633,33
12	192.611,42	288,92	677,75	966,67	192.611,42	3.533,67	8.066,33	11.600,00
13	191.933,67	287,90	678,77	966,67	191.933,67	3.821,57	8.745,10	12.566,67
14	191.254,90	286,88	679,78	966,67	191.254,90	4.108,45	9.424,88	13.533,33
15	190.575,12	285,86	680,80	966,67	190.575,12	4.394,31	10.105,69	14.500,00
16	189.894,31	284,84	681,83	966,67	189.894,31	4.679,16	10.787,51	15.466,67
17	189.212,49	283,82	682,85	966,67	189.212,49	4.962,97	11.470,36	16.433,33
18	188.529,64	282,79	683,87	966,67	188.529,64	5.245,77	12.154,23	17.400,00
19	187.845,77	281,77	684,90	966,67	187.845,77	5.527,54	12.839,13	18.366,67
20	187.160,87	280,74	685,93	966,67	187.160,87	5.808,28	13.525,05	19.333,33
21	186.474,95	279,71	686,95	966,67	186.474,95	6.087,99	14.212,01	20.300,00
22	185.787,99	278,68	687,98	966,67	185.787,99	6.366,67	14.899,99	21.266,67
23	185.100,01	277,65	689,02	966,67	185.100,01	6.644,32	15.589,01	22.233,33
24	184.410,99	276,62	690,05	966,67	184.410,99	6.920,94	16.279,06	23.200,00
25	183.720,94	275,58	691,09	966,67	183.720,94	7.196,52	16.970,15	24.166,67
26	183.029,85	274,54	692,12	966,67	183.029,85	7.471,07	17.662,27	25.133,33
27	182.337,73	273,51	693,16	966,67	182.337,73	7.744,57	18.355,43	26.100,00
28	181.644,57	272,47	694,20	966,67	181.644,57	8.017,04	19.049,63	27.066,67
29	180.950,37	271,43	695,24	966,67	180.950,37	8.288,47	19.744,87	28.033,33
30	180.255,13	270,38	696,28	966,67	180.255,13	8.558,85	20.441,15	29.000,00
31	179.558,85	269,34	697,33	966,67	179.558,85	8.828,19	21.138,48	29.966,67
32	178.861,52	268,29	698,37	966,67	178.861,52	9.096,48	21.836,85	30.933,33
33	178.163,15	267,24	699,42	966,67	178.163,15	9.363,72	22.536,28	31.900,00
34	177.463,72	266,20	700,47	966,67	177.463,72	9.629,92	23.236,75	32.866,67
35	176.763,25	265,14	701,52	966,67	176.763,25	9.895,06	23.938,27	33.833,33
36	176.061,73	264,09	702,57	966,67	176.061,73	10.159,16	24.640,84	34.800,00
37	175.359,16	263,04	703,63	966,67	175.359,16	10.422,19	25.344,47	35.766,67
38	174.655,53	261,98	704,68	966,67	174.655,53	10.684,18	26.049,16	36.733,33
39	173.950,84	260,93	705,74	966,67	173.950,84	10.945,10	26.754,90	37.700,00
40	173.245,10	259,87	706,80	966,67	173.245,10	11.204,97	27.461,69	38.666,67
41	172.538,31	258,81	707,86	966,67	172.538,31	11.463,78	28.169,55	39.633,33
42	171.830,45	257,75	708,92	966,67	171.830,45	11.721,53	28.878,47	40.600,00
43	171.121,53	256,68	709,98	966,67	171.121,53	11.978,21	29.588,46	41.566,67
44	170.411,54	255,62	711,05	966,67	170.411,54	12.233,82	30.299,51	42.533,33
45	169.700,49	254,55	712,12	966,67	169.700,49	12.488,38	31.011,62	43.500,00
46	168.988,38	253,48	713,18	966,67	168.988,38	12.741,86	31.724,81	44.466,67
47	168.275,19	252,41	714,25	966,67	168.275,19	12.994,27	32.439,06	45.433,33
48	167.560,94	251,34	715,33	966,67	167.560,94	13.245,61	33.154,39	46.400,00
49	166.845,61	250,27	716,40	966,67	166.845,61	13.495,88	33.870,79	47.366,67
50	166.129,21	249,19	717,47	966,67	166.129,21	13.745,07	34.588,26	48.333,33
51	165.411,74	248,12	718,55	966,67	165.411,74	13.993,19	35.306,81	49.300,00
52	164.693,19	247,04	719,63	966,67	164.693,19	14.240,23	36.026,43	50.266,67
53	163.973,57	245,96	720,71	966,67	163.973,57	14.486,19	36.747,14	51.233,33
54	163.252,86	244,88	721,79	966,67	163.252,86	14.731,07	37.468,93	52.200,00
55	162.531,07	243,80	722,87	966,67	162.531,07	14.974,87	38.191,80	53.166,67
56	161.808,20	242,71	723,95	966,67	161.808,20	15.217,58	38.915,75	54.133,33
57	161.084,25	241,63	725,04	966,67	161.084,25	15.459,21	39.640,79	55.100,00
58	160.359,21	240,54	726,13	966,67	160.359,21	15.699,75	40.366,92	56.066,67
59	159.633,08	239,45	727,22	966,67	159.633,08	15.939,20	41.094,14	57.033,33
60	158.905,86	238,36	728,31	966,67	158.905,86	16.177,55	41.822,45	58.000,00
61	158.177,55	237,27	729,40	966,67	158.177,55	16.414,82	42.551,85	58.966,67
62	157.448,15	236,17	730,49	966,67	157.448,15	16.650,99	43.282,34	59.933,33
63	156.717,66	235,08	731,59	966,67	156.717,66	16.886,07	44.013,93	60.900,00
64	155.986,07	233,98	732,69	966,67	155.986,07	17.120,05	44.746,62	61.866,67
65	155.253,38	232,88	733,79	966,67	155.253,38	17.352,93	45.480,40	62.833,33
66	154.519,60	231,78	734,89	966,67	154.519,60	17.584,71	46.215,29	63.800,00
67	153.784,71	230,68	735,99	966,67	153.784,71	17.815,38	46.951,28	64.766,67
68	153.048,72	229,57	737,09	966,67	153.048,72	18.044,96	47.688,38	65.733,33
69	152.311,62	228,47	738,20	966,67	152.311,62	18.273,43	48.426,57	66.700,00
70	151.573,43	227,36	739,31	966,67	151.573,43	18.500,79	49.165,88	67.666,67
71	150.834,12	226,25	740,42	966,67	150.834,12	18.727,04	49.906,30	68.633,33
72	150.093,70	225,14	741,53	966,67	150.093,70	18.952,18	50.647,82	69.600,00
73	149.352,18	224,03	742,64	966,67	149.352,18	19.176,21	51.390,46	70.566,67
74	148.609,54	222,91	743,75	966,67	148.609,54	19.399,12	52.134,21	71.533,33
75	147.865,79	221,80	744,87	966,67	147.865,79	19.620,92	52.879,08	72.500,00
76	147.120,92	220,68	745,99	966,67	147.120,92	19.841,60	53.625,07	73.466,67
77	146.374,93	219,56	747,10	966,67	146.374,93	20.061,16	54.372,17	74.433,33
78	145.627,83	218,44	748,22	966,67	145.627,83	20.279,60	55.120,40	75.400,00
79	144.879,60	217,32	749,35	966,67	144.879,60	20.496,92	55.869,74	76.366,67
80	144.130,26	216,20	750,47	966,67	144.130,26	20.713,12	56.620,21	77.333,33
81	143.379,79	215,07	751,60	966,67	143.379,79	20.928,19	57.371,81	78.300,00
82	142.628,19	213,94	752,72	966,67	142.628,19	21.142,13	58.124,54	79.266,67
83	141.875,46	212,81	753,85	966,67	141.875,46	21.354,94	58.878,39	80.233,33
84	141.121,61	211,68	754,98	966,67	141.121,61	21.566,63	59.633,37	81.200,00
85	140.366,63	210,55	756,12	966,67	140.366,63	21.777,18	60.389,49	82.166,67
86	139.610,51	209,42	757,25	966,67	139.610,51	21.986,59	61.146,74	83.133,33
87	138.853,26	208,28	758,39	966,67	138.853,26	22.194,87	61.905,13	84.100,00
88	138.094,87	207,14	759,52	966,67	138.094,87	22.402,01	62.664,65	85.066,67
89	137.335,35	206,00	760,66	966,67	137.335,35	22.608,02	63.425,32	86.033,33
90	136.574,68	204,86	761,80	966,67	136.574,68	22.812,88	64.187,12	87.000,00
91	135.812,88	203,72	762,95	966,67	135.812,88	23.016,60	64.950,07	87.966,67
92	135.049,93	202,57	764,09	966,67	135.049,93	23.219,17	65.714,16	88.933,33
93	134.285,84	201,43	765,24	966,67	134.285,84	23.420,60	66.479,40	89.900,00
94	133.520,60	200,28	766,39	966,67	133.520,60	23.620,88	67.245,78	90.866,67
95	132.754,22	199,13	767,54	966,67	132.754,22	23.820,01	68.013,32	91.833,33
96	131.986,68	197,98	768,69	966,67	131.986,68	24.017,99	68.782,01	92.800,00
97	131.217,99	196,83	769,84	966,67	131.217,99	24.214,82	69.551,85	93.766,67
98	130.448,15	195,67	770,99	966,67	130.448,15	24.410,49	70.322,84	94.733,33
99	129.677,16	194,52	772,15	966,67	129.677,16	24.605,01	71.094,99	95.700,00
100	128.905,01	193,36	773,31	966,67	128.905,01	24.798,37	71.868,30	96.666,67
101	128.131,70	192,20	774,47	966,67	128.131,70	24.990,56	72.642,77	97.633,33
102	127.357,23	191,04	775,63	966,67	127.357,23	25.181,60	73.418,40	98.600,00
103	126.581,60	189,87	776,79	966,67	126.581,60	25.371,47	74.195,19	99.566,67
104	125.804,81	188,71	777,96	966,67	125.804,81	25.560,18	74.973,15	100.533,33
105	125.026,85	187,54	779,13	966,67	125.026,85	25.747,72	75.752,28	101.500,00
106	124.247,72	186,37	780,30	966,67	124.247,72	25.934,09	76.532,57	102.466,67
107	123.467,43	185,20	781,47	966,67	123.467,43	26.119,29	77.314,04	103.433,33
108	122.685,96	184,03	782,64	966,67	122.685,96	26.303,32	78.096,68	104.400,00
109	121.903,32	182,85	783,81	966,67	121.903,32	26.486,18	78.880,49	105.366,67
110	121.119,51	181,68	784,99	966,67	121.119,51	26.667,86	79.665,48	106.333,33
111	120.334,52	180,50	786,16	966,67	120.334,52	26.848,36	80.451,64	107.300,00
112	119.548,36	179,32	787,34	966,67	119.548,36	27.027,68	81.238,99	108.266,67
113	118.761,01	178,14	788,53	966,67	118.761,01	27.205,82	82.027,51	109.233,33
114	117.972,49	176,96	789,71	966,67	117.972,49	27.382,78	82.817,22	110.200,00
115	117.182,78	175,77	790,89	966,67	117.182,78	27.558,55	83.608,11	111.166,67
116	116.391,89	174,59	792,08	966,67	116.391,89	27.733,14	84.400,19	112.133,33
117	115.599,81	173,40	793,27	966,67	115.599,81	27.906,54	85.193,46	113.100,00
118	114.806,54	172,21	794,46	966,67	114.806,54	28.078,75	85.987,91	114.066,67
119	114.012,09	171,02	795,65	966,67	114.012,09	28.249,77	86.783,56	115.033,33
120	113.216,44	169,82	796,84	966,67	113.216,44	28.419,60	87.580,40	116.000,00
121	112.419,60	168,63	798,04	966,67	112.419,60	28.588,22	88.378,44	116.966,67
122	111.621,56	167,43	799,23	966,67	111.621,56	28.755,66	89.177,68	117.933,33
123	110.822,32	166,23	800,43	966,67	110.822,32	28.921,89	89.978,11	118.900,00
124	110.021,89	165,03	801,63	966,67	110.021,89	29.086,92	90.779,74	119.866,67
125	109.220,26	163,83	802,84	966,67	109.220,26	29.250,75	91.582,58	120.833,33
126	108.417,42	162,63	804,04	966,67	108.417,42	29.413,38	92.386,62	121.800,00
127	107.613,38	161,42	805,25	966,67	107.613,38	29.574,80	93.191,87	122.766,67
128	106.808,13	160,21	806,45	966,67	106.808,13	29.735,01	93.998,32	123.733,33
129	106.001,68	159,00	807,66	966,67	106.001,68	29.894,01	94.805,99	124.700,00
130	105.194,01	157,79	808,88	966,67	105.194,01	30.051,81	95.614,86	125.666,67
131	104.385,14	156,58	810,09	966,67	104.385,14	30.208,38	96.424,95	126.633,33
132	103.575,05	155,36	811,30	966,67	103.575,05	30.363,75	97.236,25	127.600,00
133	102.763,75	154,15	812,52	966,67	102.763,75	30.517,89	98.048,78	128.566,67
134	101.951,22	152,93	813,74	966,67	101.951,22	30.670,82	98.862,52	129.533,33
135	101.137,48	151,71	814,96	966,67	101.137,48	30.822,52	99.677,48	130.500,00
136	100.322,52	150,48	816,18	966,67	100.322,52	30.973,01	100.493,66	131.466,67
137	99.506,34	149,26	817,41	966,67	99.506,34	31.122,27	101.311,07	132.433,33
138	98.688,93	148,03	818,63	966,67	98.688,93	31.270,30	102.129,70	133.400,00
139	97.870,30	146,81	819,86	966,67	97.870,30	31.417,11	102.949,56	134.366,67
140	97.050,44	145,58	821,09	966,67	97.050,44	31.562,68	103.770,65	135.333,33
141	96.229,35	144,34	822,32	966,67	96.229,35	31.707,03	104.592,97	136.300,00
142	95.407,03	143,11	823,56	966,67	95.407,03	31.850,14	105.416,53	137.266,67
143	94.583,47	141,88	824,79	966,67	94.583,47	31.992,01	106.241,32	138.233,33
144	93.758,68	140,64	826,03	966,67	93.758,68	32.132,65	107.067,35	139.200,00
145	92.932,65	139,40	827,27	966,67	92.932,65	32.272,05	107.894,62	140.166,67
146	92.105,38	138,16	828,51	966,67	92.105,38	32.410,21	108.723,13	141.133,33
147	91.276,87	136,92	829,75	966,67	91.276,87	32.547,12	109.552,88	142.100,00
148	90.447,12	135,67	831,00	966,67	90.447,12	32.682,79	110.383,87	143.066,67
149	89.616,13	134,42	832,24	966,67	89.616,13	32.817,22	111.216,12	144.033,33
150	88.783,88	133,18	833,49	966,67	88.783,88	32.950,39	112.049,61	145.000,00
151	87.950,39	131,93	834,74	966,67	87.950,39	33.082,32	112.884,35	145.966,67
152	87.115,65	130,67	835,99	966,67	87.115,65	33.212,99	113.720,34	146.933,33
153	86.279,66	129,42	837,25	966,67	86.279,66	33.342,41	114.557,59	147.900,00
154	85.442,41	128,16	838,50	966,67	85.442,41	33.470,58	115.396,09	148.866,67
155	84.603,91	126,91	839,76	966,67	84.603,91	33.597,48	116.235,85	149.833,33
156	83.764,15	125,65	841,02	966,67	83.764,15	33.723,13	117.076,87	150.800,00
157	82.923,13	124,38	842,28	966,67	82.923,13	33.847,51	117.919,15	151.766,67
158	82.080,85	123,12	843,55	966,67	82.080,85	33.970,63	118.762,70	152.733,33
159	81.237,30	121,86	844,81	966,67	81.237,30	34.092,49	119.607,51	153.700,00
160	80.392,49	120,59	846,08	966,67	80.392,49	34.213,08	120.453,59	154.666,67
161	79.546,41	119,32	847,35	966,67	79.546,41	34.332,40	121.300,94	155.633,33
162	78.699,06	118,05	848,62	966,67	78.699,06	34.450,45	122.149,55	156.600,00
163	77.850,45	116,78	849,89	966,67	77.850,45	34.567,22	122.999,44	157.566,67
164	77.000,56	115,50	851,17	966,67	77.000,56	34.682,72	123.850,61	158.533,33
165	76.149,39	114,22	852,44	966,67	76.149,39	34.796,95	124.703,05	159.500,00
166	75.296,95	112,95	853,72	966,67	75.296,95	34.909,89	125.556,77	160.466,67
167	74.443,23	111,66	855,00	966,67	74.443,23	35.021,56	126.411,78	161.433,33
168	73.588,22	110,38	856,28	966,67	73.588,22	35.131,94	127.268,06	162.400,00
169	72.731,94	109,10	857,57	966,67	72.731,94	35.241,04	128.125,63	163.366,67
170	71.874,37	107,81	858,86	966,67	71.874,37	35.348,85	128.984,48	164.333,33
171	71.015,52	106,52	860,14	966,67	71.015,52	35.455,37	129.844,63	165.300,00
172	70.155,37	105,23	861,43	966,67	70.155,37	35.560,61	130.706,06	166.266,67
173	69.293,94	103,94	862,73	966,67	69.293,94	35.664,55	131.568,79	167.233,33
174	68.431,21	102,65	864,02	966,67	68.431,21	35.767,19	132.432,81	168.200,00
175	67.567,19	101,35	865,32	966,67	67.567,19	35.868,54	133.298,12	169.166,67
176	66.701,88	100,05	866,61	966,67	66.701,88	35.968,60	134.164,74	170.133,33
177	65.835,26	98,75	867,91	966,67	65.835,26	36.067,35	135.032,65	171.100,00
178	64.967,35	97,45	869,22	966,67	64.967,35	36.164,80	135.901,87	172.066,67
179	64.098,13	96,15	870,52	966,67	64.098,13	36.260,95	136.772,39	173.033,33
180	63.227,61	94,84	871,83	966,67	63.227,61	36.355,79	137.644,21	174.000,00

ING Baufinanzierung

zum Produkttest

1,88 %
gebundener Sollzins*
1,92 %
effektiver Jahreszins*

980,00€
Monatsrate
Tilgungsplan ↓

Gesamtzahlung :: 176.400,00 EUR
Tilgungsanteil :: 138.504,76 EUR
Zinsanteil :: 37.895,24 EUR
Restschuld :: 61.495,24 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 379,17 EUR; Gesamtbetrag: 45.500,00 EUR; Effektiver Jahreszins: 1,59%; Gebundener Sollzins: 1,55%; Laufzeit: 120 Monate; Anzahl Kreditraten: 120; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist ING-DiBa AG Theodor-Heuss-Allee 2 60486 Frankfurt am Main

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	313,33	666,67	980,00	199.333,33	313,33	666,67	980,00
2	199.333,33	312,29	667,71	980,00	199.333,33	625,62	1.334,38	1.960,00
3	198.665,62	311,24	668,76	980,00	198.665,62	936,87	2.003,13	2.940,00
4	197.996,87	310,20	669,80	980,00	197.996,87	1.247,06	2.672,94	3.920,00
5	197.327,06	309,15	670,85	980,00	197.327,06	1.556,21	3.343,79	4.900,00
6	196.656,21	308,09	671,91	980,00	196.656,21	1.864,30	4.015,70	5.880,00
7	195.984,30	307,04	672,96	980,00	195.984,30	2.171,34	4.688,66	6.860,00
8	195.311,34	305,99	674,01	980,00	195.311,34	2.477,33	5.362,67	7.840,00
9	194.637,33	304,93	675,07	980,00	194.637,33	2.782,26	6.037,74	8.820,00
10	193.962,26	303,87	676,13	980,00	193.962,26	3.086,14	6.713,86	9.800,00
11	193.286,14	302,81	677,19	980,00	193.286,14	3.388,95	7.391,05	10.780,00
12	192.608,95	301,75	678,25	980,00	192.608,95	3.690,71	8.069,29	11.760,00
13	191.930,71	300,69	679,31	980,00	191.930,71	3.991,40	8.748,60	12.740,00
14	191.251,40	299,63	680,37	980,00	191.251,40	4.291,02	9.428,98	13.720,00
15	190.571,02	298,56	681,44	980,00	190.571,02	4.589,59	10.110,41	14.700,00
16	189.889,59	297,49	682,51	980,00	189.889,59	4.887,08	10.792,92	15.680,00
17	189.207,08	296,42	683,58	980,00	189.207,08	5.183,50	11.476,50	16.660,00
18	188.523,50

Baufinanzierungs­vergleich 12/2018

Baufinanzierungsrechner

Baufinanzierungsvergleich 12/2018