Baufinanzierungs­vergleich 11/2018

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 1.00 % 1.50 % 2.00 % 2.50 % 3.00 % 3.50 % 4.00 % 4.50 % 5.00 % 5.50 % 6.00 % 6.50 % 7.00 % 7.50 % 8.00 % 8.50 % 9.00 % 9.50 % 10.00 %

Sollzinsbindung 5 Jahre 10 Jahre 15 Jahre 20 Jahre 25 Jahre 30 Jahre 35 Jahre 40 Jahre

Beleihungsauslauf 60% 65% 70% 75% 80% 85% 90% 95% 100% 105% 110%

Wunschrate

EUR

Filter ↓↑ Berechnen

• Sondertilgungen
• Versicherung möglich
• Filialbesuch möglich
• Video-Ident
• Volltilgung
• verlängerter Widerruf
• Ratenstundung möglich
• 100% Finanzierung
• 110% Finanzierung

[maskenimages]

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

x

CE-Baufinanz Baufinanzierung

zum Produkttest

• 1,36 %
• gebundener Sollzins*
• 1,37 %
• effektiver Jahreszins*

• 893,33€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

160.800,00 EUR

Tilgungsanteil :

133.033,24 EUR

Zinsanteil :

27.766,76 EUR

Restschuld :

66.966,76 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	226,67	666,67	893,33	199.333,33	226,67	666,67	893,33
2	199.333,33	225,91	667,42	893,33	199.333,33	452,58	1.334,09	1.786,67
3	198.665,91	225,15	668,18	893,33	198.665,91	677,73	2.002,27	2.680,00
4	197.997,73	224,40	668,94	893,33	197.997,73	902,13	2.671,20	3.573,33
5	197.328,80	223,64	669,69	893,33	197.328,80	1.125,77	3.340,90	4.466,67
6	196.659,10	222,88	670,45	893,33	196.659,10	1.348,65	4.011,35	5.360,00
7	195.988,65	222,12	671,21	893,33	195.988,65	1.570,77	4.682,56	6.253,33
8	195.317,44	221,36	671,97	893,33	195.317,44	1.792,13	5.354,54	7.146,67
9	194.645,46	220,60	672,74	893,33	194.645,46	2.012,73	6.027,27	8.040,00
10	193.972,73	219,84	673,50	893,33	193.972,73	2.232,56	6.700,77	8.933,33
11	193.299,23	219,07	674,26	893,33	193.299,23	2.451,64	7.375,03	9.826,67
12	192.624,97	218,31	675,03	893,33	192.624,97	2.669,94	8.050,06	10.720,00
13	191.949,94	217,54	675,79	893,33	191.949,94	2.887,49	8.725,85	11.613,33
14	191.274,15	216,78	676,56	893,33	191.274,15	3.104,27	9.402,40	12.506,67
15	190.597,60	216,01	677,32	893,33	190.597,60	3.320,28	10.079,72	13.400,00
16	189.920,28	215,24	678,09	893,33	189.920,28	3.535,52	10.757,81	14.293,33
17	189.242,19	214,47	678,86	893,33	189.242,19	3.749,99	11.436,67	15.186,67
18	188.563,33	213,71	679,63	893,33	188.563,33	3.963,70	12.116,30	16.080,00
19	187.883,70	212,93	680,40	893,33	187.883,70	4.176,63	12.796,70	16.973,33
20	187.203,30	212,16	681,17	893,33	187.203,30	4.388,80	13.477,87	17.866,67
21	186.522,13	211,39	681,94	893,33	186.522,13	4.600,19	14.159,81	18.760,00
22	185.840,19	210,62	682,71	893,33	185.840,19	4.810,81	14.842,53	19.653,33
23	185.157,47	209,85	683,49	893,33	185.157,47	5.020,65	15.526,01	20.546,67
24	184.473,99	209,07	684,26	893,33	184.473,99	5.229,72	16.210,28	21.440,00
25	183.789,72	208,30	685,04	893,33	183.789,72	5.438,02	16.895,32	22.333,33
26	183.104,68	207,52	685,81	893,33	183.104,68	5.645,54	17.581,13	23.226,67
27	182.418,87	206,74	686,59	893,33	182.418,87	5.852,28	18.267,72	24.120,00
28	181.732,28	205,96	687,37	893,33	181.732,28	6.058,24	18.955,09	25.013,33
29	181.044,91	205,18	688,15	893,33	181.044,91	6.263,43	19.643,24	25.906,67
30	180.356,76	204,40	688,93	893,33	180.356,76	6.467,83	20.332,17	26.800,00
31	179.667,83	203,62	689,71	893,33	179.667,83	6.671,45	21.021,88	27.693,33
32	178.978,12	202,84	690,49	893,33	178.978,12	6.874,30	21.712,37	28.586,67
33	178.287,63	202,06	691,27	893,33	178.287,63	7.076,35	22.403,65	29.480,00
34	177.596,35	201,28	692,06	893,33	177.596,35	7.277,63	23.095,70	30.373,33
35	176.904,30	200,49	692,84	893,33	176.904,30	7.478,12	23.788,54	31.266,67
36	176.211,46	199,71	693,63	893,33	176.211,46	7.677,83	24.482,17	32.160,00
37	175.517,83	198,92	694,41	893,33	175.517,83	7.876,75	25.176,58	33.053,33
38	174.823,42	198,13	695,20	893,33	174.823,42	8.074,88	25.871,78	33.946,67
39	174.128,22	197,35	695,99	893,33	174.128,22	8.272,23	26.567,77	34.840,00
40	173.432,23	196,56	696,78	893,33	173.432,23	8.468,78	27.264,55	35.733,33
41	172.735,45	195,77	697,57	893,33	172.735,45	8.664,55	27.962,12	36.626,67
42	172.037,88	194,98	698,36	893,33	172.037,88	8.859,53	28.660,47	37.520,00
43	171.339,53	194,18	699,15	893,33	171.339,53	9.053,71	29.359,62	38.413,33
44	170.640,38	193,39	699,94	893,33	170.640,38	9.247,10	30.059,56	39.306,67
45	169.940,44	192,60	700,73	893,33	169.940,44	9.439,70	30.760,30	40.200,00
46	169.239,70	191,80	701,53	893,33	169.239,70	9.631,51	31.461,83	41.093,33
47	168.538,17	191,01	702,32	893,33	168.538,17	9.822,52	32.164,15	41.986,67
48	167.835,85	190,21	703,12	893,33	167.835,85	10.012,73	32.867,27	42.880,00
49	167.132,73	189,42	703,92	893,33	167.132,73	10.202,15	33.571,18	43.773,33
50	166.428,82	188,62	704,71	893,33	166.428,82	10.390,77	34.275,90	44.666,67
51	165.724,10	187,82	705,51	893,33	165.724,10	10.578,59	34.981,41	45.560,00
52	165.018,59	187,02	706,31	893,33	165.018,59	10.765,61	35.687,72	46.453,33
53	164.312,28	186,22	707,11	893,33	164.312,28	10.951,83	36.394,84	47.346,67
54	163.605,16	185,42	707,91	893,33	163.605,16	11.137,25	37.102,75	48.240,00
55	162.897,25	184,62	708,72	893,33	162.897,25	11.321,87	37.811,47	49.133,33
56	162.188,53	183,81	709,52	893,33	162.188,53	11.505,68	38.520,99	50.026,67
57	161.479,01	183,01	710,32	893,33	161.479,01	11.688,69	39.231,31	50.920,00
58	160.768,69	182,20	711,13	893,33	160.768,69	11.870,89	39.942,44	51.813,33
59	160.057,56	181,40	711,93	893,33	160.057,56	12.052,29	40.654,37	52.706,67
60	159.345,63	180,59	712,74	893,33	159.345,63	12.232,88	41.367,12	53.600,00
61	158.632,88	179,78	713,55	893,33	158.632,88	12.412,67	42.080,66	54.493,33
62	157.919,34	178,98	714,36	893,33	157.919,34	12.591,64	42.795,02	55.386,67
63	157.204,98	178,17	715,17	893,33	157.204,98	12.769,81	43.510,19	56.280,00
64	156.489,81	177,36	715,98	893,33	156.489,81	12.947,16	44.226,17	57.173,33
65	155.773,83	176,54	716,79	893,33	155.773,83	13.123,71	44.942,96	58.066,67
66	155.057,04	175,73	717,60	893,33	155.057,04	13.299,44	45.660,56	58.960,00
67	154.339,44	174,92	718,42	893,33	154.339,44	13.474,36	46.378,98	59.853,33
68	153.621,02	174,10	719,23	893,33	153.621,02	13.648,46	47.098,20	60.746,67
69	152.901,80	173,29	720,04	893,33	152.901,80	13.821,75	47.818,25	61.640,00
70	152.181,75	172,47	720,86	893,33	152.181,75	13.994,22	48.539,11	62.533,33
71	151.460,89	171,66	721,68	893,33	151.460,89	14.165,88	49.260,79	63.426,67
72	150.739,21	170,84	722,50	893,33	150.739,21	14.336,72	49.983,28	64.320,00
73	150.016,72	170,02	723,31	893,33	150.016,72	14.506,74	50.706,60	65.213,33
74	149.293,40	169,20	724,13	893,33	149.293,40	14.675,93	51.430,73	66.106,67
75	148.569,27	168,38	724,95	893,33	148.569,27	14.844,31	52.155,69	67.000,00
76	147.844,31	167,56	725,78	893,33	147.844,31	15.011,87	52.881,46	67.893,33
77	147.118,54	166,73	726,60	893,33	147.118,54	15.178,60	53.608,06	68.786,67
78	146.391,94	165,91	727,42	893,33	146.391,94	15.344,52	54.335,48	69.680,00
79	145.664,52	165,09	728,25	893,33	145.664,52	15.509,60	55.063,73	70.573,33
80	144.936,27	164,26	729,07	893,33	144.936,27	15.673,86	55.792,80	71.466,67
81	144.207,20	163,43	729,90	893,33	144.207,20	15.837,30	56.522,70	72.360,00
82	143.477,30	162,61	730,73	893,33	143.477,30	15.999,91	57.253,43	73.253,33
83	142.746,57	161,78	731,55	893,33	142.746,57	16.161,68	57.984,98	74.146,67
84	142.015,02	160,95	732,38	893,33	142.015,02	16.322,64	58.717,36	75.040,00
85	141.282,64	160,12	733,21	893,33	141.282,64	16.482,76	59.450,58	75.933,33
86	140.549,42	159,29	734,04	893,33	140.549,42	16.642,04	60.184,62	76.826,67
87	139.815,38	158,46	734,88	893,33	139.815,38	16.800,50	60.919,50	77.720,00
88	139.080,50	157,62	735,71	893,33	139.080,50	16.958,13	61.655,21	78.613,33
89	138.344,79	156,79	736,54	893,33	138.344,79	17.114,92	62.391,75	79.506,67
90	137.608,25	155,96	737,38	893,33	137.608,25	17.270,87	63.129,13	80.400,00
91	136.870,87	155,12	738,21	893,33	136.870,87	17.425,99	63.867,34	81.293,33
92	136.132,66	154,28	739,05	893,33	136.132,66	17.580,28	64.606,39	82.186,67
93	135.393,61	153,45	739,89	893,33	135.393,61	17.733,72	65.346,28	83.080,00
94	134.653,72	152,61	740,73	893,33	134.653,72	17.886,33	66.087,00	83.973,33
95	133.913,00	151,77	741,57	893,33	133.913,00	18.038,10	66.828,57	84.866,67
96	133.171,43	150,93	742,41	893,33	133.171,43	18.189,03	67.570,97	85.760,00
97	132.429,03	150,09	743,25	893,33	132.429,03	18.339,11	68.314,22	86.653,33
98	131.685,78	149,24	744,09	893,33	131.685,78	18.488,36	69.058,31	87.546,67
99	130.941,69	148,40	744,93	893,33	130.941,69	18.636,76	69.803,24	88.440,00
100	130.196,76	147,56	745,78	893,33	130.196,76	18.784,31	70.549,02	89.333,33
101	129.450,98	146,71	746,62	893,33	129.450,98	18.931,02	71.295,64	90.226,67
102	128.704,36	145,86	747,47	893,33	128.704,36	19.076,89	72.043,11	91.120,00
103	127.956,89	145,02	748,32	893,33	127.956,89	19.221,91	72.791,43	92.013,33
104	127.208,57	144,17	749,16	893,33	127.208,57	19.366,08	73.540,59	92.906,67
105	126.459,41	143,32	750,01	893,33	126.459,41	19.509,40	74.290,60	93.800,00
106	125.709,40	142,47	750,86	893,33	125.709,40	19.651,87	75.041,46	94.693,33
107	124.958,54	141,62	751,71	893,33	124.958,54	19.793,49	75.793,18	95.586,67
108	124.206,82	140,77	752,57	893,33	124.206,82	19.934,26	76.545,74	96.480,00
109	123.454,26	139,91	753,42	893,33	123.454,26	20.074,17	77.299,16	97.373,33
110	122.700,84	139,06	754,27	893,33	122.700,84	20.213,23	78.053,43	98.266,67
111	121.946,57	138,21	755,13	893,33	121.946,57	20.351,44	78.808,56	99.160,00
112	121.191,44	137,35	755,98	893,33	121.191,44	20.488,79	79.564,55	100.053,33
113	120.435,45	136,49	756,84	893,33	120.435,45	20.625,28	80.321,38	100.946,67
114	119.678,62	135,64	757,70	893,33	119.678,62	20.760,92	81.079,08	101.840,00
115	118.920,92	134,78	758,56	893,33	118.920,92	20.895,69	81.837,64	102.733,33
116	118.162,36	133,92	759,42	893,33	118.162,36	21.029,61	82.597,05	103.626,67
117	117.402,95	133,06	760,28	893,33	117.402,95	21.162,67	83.357,33	104.520,00
118	116.642,67	132,20	761,14	893,33	116.642,67	21.294,86	84.118,47	105.413,33
119	115.881,53	131,33	762,00	893,33	115.881,53	21.426,20	84.880,47	106.306,67
120	115.119,53	130,47	762,86	893,33	115.119,53	21.556,66	85.643,34	107.200,00
121	114.356,66	129,60	763,73	893,33	114.356,66	21.686,27	86.407,06	108.093,33
122	113.592,94	128,74	764,59	893,33	113.592,94	21.815,01	87.171,66	108.986,67
123	112.828,34	127,87	765,46	893,33	112.828,34	21.942,88	87.937,12	109.880,00
124	112.062,88	127,00	766,33	893,33	112.062,88	22.069,88	88.703,45	110.773,33
125	111.296,55	126,14	767,20	893,33	111.296,55	22.196,02	89.470,65	111.666,67
126	110.529,35	125,27	768,07	893,33	110.529,35	22.321,29	90.238,71	112.560,00
127	109.761,29	124,40	768,94	893,33	109.761,29	22.445,68	91.007,65	113.453,33
128	108.992,35	123,52	769,81	893,33	108.992,35	22.569,21	91.777,46	114.346,67
129	108.222,54	122,65	770,68	893,33	108.222,54	22.691,86	92.548,14	115.240,00
130	107.451,86	121,78	771,55	893,33	107.451,86	22.813,64	93.319,69	116.133,33
131	106.680,31	120,90	772,43	893,33	106.680,31	22.934,54	94.092,12	117.026,67
132	105.907,88	120,03	773,30	893,33	105.907,88	23.054,57	94.865,43	117.920,00
133	105.134,57	119,15	774,18	893,33	105.134,57	23.173,72	95.639,61	118.813,33
134	104.360,39	118,28	775,06	893,33	104.360,39	23.292,00	96.414,67	119.706,67
135	103.585,33	117,40	775,94	893,33	103.585,33	23.409,40	97.190,60	120.600,00
136	102.809,40	116,52	776,82	893,33	102.809,40	23.525,91	97.967,42	121.493,33
137	102.032,58	115,64	777,70	893,33	102.032,58	23.641,55	98.745,12	122.386,67
138	101.254,88	114,76	778,58	893,33	101.254,88	23.756,31	99.523,69	123.280,00
139	100.476,31	113,87	779,46	893,33	100.476,31	23.870,18	100.303,15	124.173,33
140	99.696,85	112,99	780,34	893,33	99.696,85	23.983,17	101.083,50	125.066,67
141	98.916,50	112,11	781,23	893,33	98.916,50	24.095,27	101.864,73	125.960,00
142	98.135,27	111,22	782,11	893,33	98.135,27	24.206,49	102.646,84	126.853,33
143	97.353,16	110,33	783,00	893,33	97.353,16	24.316,83	103.429,84	127.746,67
144	96.570,16	109,45	783,89	893,33	96.570,16	24.426,27	104.213,73	128.640,00
145	95.786,27	108,56	784,78	893,33	95.786,27	24.534,83	104.998,50	129.533,33
146	95.001,50	107,67	785,66	893,33	95.001,50	24.642,50	105.784,17	130.426,67
147	94.215,83	106,78	786,56	893,33	94.215,83	24.749,28	106.570,72	131.320,00
148	93.429,28	105,89	787,45	893,33	93.429,28	24.855,16	107.358,17	132.213,33
149	92.641,83	104,99	788,34	893,33	92.641,83	24.960,16	108.146,51	133.106,67
150	91.853,49	104,10	789,23	893,33	91.853,49	25.064,26	108.935,74	134.000,00
151	91.064,26	103,21	790,13	893,33	91.064,26	25.167,47	109.725,87	134.893,33
152	90.274,13	102,31	791,02	893,33	90.274,13	25.269,78	110.516,89	135.786,67
153	89.483,11	101,41	791,92	893,33	89.483,11	25.371,19	111.308,81	136.680,00
154	88.691,19	100,52	792,82	893,33	88.691,19	25.471,71	112.101,63	137.573,33
155	87.898,37	99,62	793,72	893,33	87.898,37	25.571,33	112.895,34	138.466,67
156	87.104,66	98,72	794,61	893,33	87.104,66	25.670,04	113.689,96	139.360,00
157	86.310,04	97,82	795,52	893,33	86.310,04	25.767,86	114.485,47	140.253,33
158	85.514,53	96,92	796,42	893,33	85.514,53	25.864,78	115.281,89	141.146,67
159	84.718,11	96,01	797,32	893,33	84.718,11	25.960,79	116.079,21	142.040,00
160	83.920,79	95,11	798,22	893,33	83.920,79	26.055,90	116.877,43	142.933,33
161	83.122,57	94,21	799,13	893,33	83.122,57	26.150,11	117.676,56	143.826,67
162	82.323,44	93,30	800,03	893,33	82.323,44	26.243,41	118.476,59	144.720,00
163	81.523,41	92,39	800,94	893,33	81.523,41	26.335,80	119.277,53	145.613,33
164	80.722,47	91,49	801,85	893,33	80.722,47	26.427,29	120.079,38	146.506,67
165	79.920,62	90,58	802,76	893,33	79.920,62	26.517,86	120.882,14	147.400,00
166	79.117,86	89,67	803,67	893,33	79.117,86	26.607,53	121.685,80	148.293,33
167	78.314,20	88,76	804,58	893,33	78.314,20	26.696,29	122.490,38	149.186,67
168	77.509,62	87,84	805,49	893,33	77.509,62	26.784,13	123.295,87	150.080,00
169	76.704,13	86,93	806,40	893,33	76.704,13	26.871,06	124.102,27	150.973,33
170	75.897,73	86,02	807,32	893,33	75.897,73	26.957,08	124.909,59	151.866,67
171	75.090,41	85,10	808,23	893,33	75.090,41	27.042,18	125.717,82	152.760,00
172	74.282,18	84,19	809,15	893,33	74.282,18	27.126,37	126.526,96	153.653,33
173	73.473,04	83,27	810,06	893,33	73.473,04	27.209,64	127.337,03	154.546,67
174	72.662,97	82,35	810,98	893,33	72.662,97	27.291,99	128.148,01	155.440,00
175	71.851,99	81,43	811,90	893,33	71.851,99	27.373,42	128.959,91	156.333,33
176	71.040,09	80,51	812,82	893,33	71.040,09	27.453,93	129.772,73	157.226,67
177	70.227,27	79,59	813,74	893,33	70.227,27	27.533,52	130.586,48	158.120,00
178	69.413,52	78,67	814,66	893,33	69.413,52	27.612,19	131.401,14	159.013,33
179	68.598,86	77,75	815,59	893,33	68.598,86	27.689,94	132.216,73	159.906,67
180	67.783,27	76,82	816,51	893,33	67.783,27	27.766,76	133.033,24	160.800,00

x

HypoVereinsbank Immobilienfinanzierung

zum Produkttest

• 1,50 %
• gebundener Sollzins*
• 1,51 %
• effektiver Jahreszins*

• 916,67€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

165.000,00 EUR

Tilgungsanteil :

134.478,28 EUR

Zinsanteil :

30.521,72 EUR

Restschuld :

65.521,72 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	250,00	666,67	916,67	199.333,33	250,00	666,67	916,67
2	199.333,33	249,17	667,50	916,67	199.333,33	499,17	1.334,17	1.833,33
3	198.665,83	248,33	668,33	916,67	198.665,83	747,50	2.002,50	2.750,00
4	197.997,50	247,50	669,17	916,67	197.997,50	995,00	2.671,67	3.666,67
5	197.328,33	246,66	670,01	916,67	197.328,33	1.241,66	3.341,68	4.583,33
6	196.658,32	245,82	670,84	916,67	196.658,32	1.487,48	4.012,52	5.500,00
7	195.987,48	244,98	671,68	916,67	195.987,48	1.732,46	4.684,20	6.416,67
8	195.315,80	244,14	672,52	916,67	195.315,80	1.976,61	5.356,73	7.333,33
9	194.643,27	243,30	673,36	916,67	194.643,27	2.219,91	6.030,09	8.250,00
10	193.969,91	242,46	674,20	916,67	193.969,91	2.462,37	6.704,29	9.166,67
11	193.295,71	241,62	675,05	916,67	193.295,71	2.703,99	7.379,34	10.083,33
12	192.620,66	240,78	675,89	916,67	192.620,66	2.944,77	8.055,23	11.000,00
13	191.944,77	239,93	676,74	916,67	191.944,77	3.184,70	8.731,97	11.916,67
14	191.268,03	239,09	677,58	916,67	191.268,03	3.423,79	9.409,55	12.833,33
15	190.590,45	238,24	678,43	916,67	190.590,45	3.662,02	10.087,98	13.750,00
16	189.912,02	237,39	679,28	916,67	189.912,02	3.899,41	10.767,25	14.666,67
17	189.232,75	236,54	680,13	916,67	189.232,75	4.135,96	11.447,38	15.583,33
18	188.552,62	235,69	680,98	916,67	188.552,62	4.371,65	12.128,35	16.500,00
19	187.871,65	234,84	681,83	916,67	187.871,65	4.606,49	12.810,18	17.416,67
20	187.189,82	233,99	682,68	916,67	187.189,82	4.840,47	13.492,86	18.333,33
21	186.507,14	233,13	683,53	916,67	186.507,14	5.073,61	14.176,39	19.250,00
22	185.823,61	232,28	684,39	916,67	185.823,61	5.305,89	14.860,78	20.166,67
23	185.139,22	231,42	685,24	916,67	185.139,22	5.537,31	15.546,02	21.083,33
24	184.453,98	230,57	686,10	916,67	184.453,98	5.767,88	16.232,12	22.000,00
25	183.767,88	229,71	686,96	916,67	183.767,88	5.997,59	16.919,08	22.916,67
26	183.080,92	228,85	687,82	916,67	183.080,92	6.226,44	17.606,89	23.833,33
27	182.393,11	227,99	688,68	916,67	182.393,11	6.454,43	18.295,57	24.750,00
28	181.704,43	227,13	689,54	916,67	181.704,43	6.681,56	18.985,11	25.666,67
29	181.014,89	226,27	690,40	916,67	181.014,89	6.907,83	19.675,50	26.583,33
30	180.324,50	225,41	691,26	916,67	180.324,50	7.133,23	20.366,77	27.500,00
31	179.633,23	224,54	692,13	916,67	179.633,23	7.357,78	21.058,89	28.416,67
32	178.941,11	223,68	692,99	916,67	178.941,11	7.581,45	21.751,88	29.333,33
33	178.248,12	222,81	693,86	916,67	178.248,12	7.804,26	22.445,74	30.250,00
34	177.554,26	221,94	694,72	916,67	177.554,26	8.026,21	23.140,46	31.166,67
35	176.859,54	221,07	695,59	916,67	176.859,54	8.247,28	23.836,05	32.083,33
36	176.163,95	220,20	696,46	916,67	176.163,95	8.467,49	24.532,51	33.000,00
37	175.467,49	219,33	697,33	916,67	175.467,49	8.686,82	25.229,85	33.916,67
38	174.770,15	218,46	698,20	916,67	174.770,15	8.905,28	25.928,05	34.833,33
39	174.071,95	217,59	699,08	916,67	174.071,95	9.122,87	26.627,13	35.750,00
40	173.372,87	216,72	699,95	916,67	173.372,87	9.339,59	27.327,08	36.666,67
41	172.672,92	215,84	700,83	916,67	172.672,92	9.555,43	28.027,90	37.583,33
42	171.972,10	214,97	701,70	916,67	171.972,10	9.770,39	28.729,61	38.500,00
43	171.270,39	214,09	702,58	916,67	171.270,39	9.984,48	29.432,18	39.416,67
44	170.567,82	213,21	703,46	916,67	170.567,82	10.197,69	30.135,64	40.333,33
45	169.864,36	212,33	704,34	916,67	169.864,36	10.410,02	30.839,98	41.250,00
46	169.160,02	211,45	705,22	916,67	169.160,02	10.621,47	31.545,19	42.166,67
47	168.454,81	210,57	706,10	916,67	168.454,81	10.832,04	32.251,29	43.083,33
48	167.748,71	209,69	706,98	916,67	167.748,71	11.041,73	32.958,27	44.000,00
49	167.041,73	208,80	707,86	916,67	167.041,73	11.250,53	33.666,14	44.916,67
50	166.333,86	207,92	708,75	916,67	166.333,86	11.458,45	34.374,89	45.833,33
51	165.625,11	207,03	709,64	916,67	165.625,11	11.665,48	35.084,52	46.750,00
52	164.915,48	206,14	710,52	916,67	164.915,48	11.871,62	35.795,04	47.666,67
53	164.204,96	205,26	711,41	916,67	164.204,96	12.076,88	36.506,45	48.583,33
54	163.493,55	204,37	712,30	916,67	163.493,55	12.281,25	37.218,75	49.500,00
55	162.781,25	203,48	713,19	916,67	162.781,25	12.484,72	37.931,94	50.416,67
56	162.068,06	202,59	714,08	916,67	162.068,06	12.687,31	38.646,03	51.333,33
57	161.353,97	201,69	714,97	916,67	161.353,97	12.889,00	39.361,00	52.250,00
58	160.639,00	200,80	715,87	916,67	160.639,00	13.089,80	40.076,87	53.166,67
59	159.923,13	199,90	716,76	916,67	159.923,13	13.289,70	40.793,63	54.083,33
60	159.206,37	199,01	717,66	916,67	159.206,37	13.488,71	41.511,29	55.000,00
61	158.488,71	198,11	718,56	916,67	158.488,71	13.686,82	42.229,85	55.916,67
62	157.770,15	197,21	719,45	916,67	157.770,15	13.884,03	42.949,30	56.833,33
63	157.050,70	196,31	720,35	916,67	157.050,70	14.080,35	43.669,65	57.750,00
64	156.330,35	195,41	721,25	916,67	156.330,35	14.275,76	44.390,91	58.666,67
65	155.609,09	194,51	722,16	916,67	155.609,09	14.470,27	45.113,06	59.583,33
66	154.886,94	193,61	723,06	916,67	154.886,94	14.663,88	45.836,12	60.500,00
67	154.163,88	192,70	723,96	916,67	154.163,88	14.856,59	46.560,08	61.416,67
68	153.439,92	191,80	724,87	916,67	153.439,92	15.048,38	47.284,95	62.333,33
69	152.715,05	190,89	725,77	916,67	152.715,05	15.239,28	48.010,72	63.250,00
70	151.989,28	189,99	726,68	916,67	151.989,28	15.429,27	48.737,40	64.166,67
71	151.262,60	189,08	727,59	916,67	151.262,60	15.618,34	49.464,99	65.083,33
72	150.535,01	188,17	728,50	916,67	150.535,01	15.806,51	50.193,49	66.000,00
73	149.806,51	187,26	729,41	916,67	149.806,51	15.993,77	50.922,90	66.916,67
74	149.077,10	186,35	730,32	916,67	149.077,10	16.180,12	51.653,22	67.833,33
75	148.346,78	185,43	731,23	916,67	148.346,78	16.365,55	52.384,45	68.750,00
76	147.615,55	184,52	732,15	916,67	147.615,55	16.550,07	53.116,60	69.666,67
77	146.883,40	183,60	733,06	916,67	146.883,40	16.733,67	53.849,66	70.583,33
78	146.150,34	182,69	733,98	916,67	146.150,34	16.916,36	54.583,64	71.500,00
79	145.416,36	181,77	734,90	916,67	145.416,36	17.098,13	55.318,53	72.416,67
80	144.681,47	180,85	735,81	916,67	144.681,47	17.278,98	56.054,35	73.333,33
81	143.945,65	179,93	736,73	916,67	143.945,65	17.458,92	56.791,08	74.250,00
82	143.208,92	179,01	737,66	916,67	143.208,92	17.637,93	57.528,74	75.166,67
83	142.471,26	178,09	738,58	916,67	142.471,26	17.816,02	58.267,32	76.083,33
84	141.732,68	177,17	739,50	916,67	141.732,68	17.993,18	59.006,82	77.000,00
85	140.993,18	176,24	740,43	916,67	140.993,18	18.169,42	59.747,24	77.916,67
86	140.252,76	175,32	741,35	916,67	140.252,76	18.344,74	60.488,59	78.833,33
87	139.511,41	174,39	742,28	916,67	139.511,41	18.519,13	61.230,87	79.750,00
88	138.769,13	173,46	743,21	916,67	138.769,13	18.692,59	61.974,08	80.666,67
89	138.025,92	172,53	744,13	916,67	138.025,92	18.865,12	62.718,21	81.583,33
90	137.281,79	171,60	745,06	916,67	137.281,79	19.036,73	63.463,27	82.500,00
91	136.536,73	170,67	746,00	916,67	136.536,73	19.207,40	64.209,27	83.416,67
92	135.790,73	169,74	746,93	916,67	135.790,73	19.377,13	64.956,20	84.333,33
93	135.043,80	168,80	747,86	916,67	135.043,80	19.545,94	65.704,06	85.250,00
94	134.295,94	167,87	748,80	916,67	134.295,94	19.713,81	66.452,86	86.166,67
95	133.547,14	166,93	749,73	916,67	133.547,14	19.880,74	67.202,59	87.083,33
96	132.797,41	166,00	750,67	916,67	132.797,41	20.046,74	67.953,26	88.000,00
97	132.046,74	165,06	751,61	916,67	132.046,74	20.211,80	68.704,87	88.916,67
98	131.295,13	164,12	752,55	916,67	131.295,13	20.375,92	69.457,42	89.833,33
99	130.542,58	163,18	753,49	916,67	130.542,58	20.539,10	70.210,90	90.750,00
100	129.789,10	162,24	754,43	916,67	129.789,10	20.701,33	70.965,33	91.666,67
101	129.034,67	161,29	755,37	916,67	129.034,67	20.862,63	71.720,71	92.583,33
102	128.279,29	160,35	756,32	916,67	128.279,29	21.022,97	72.477,03	93.500,00
103	127.522,97	159,40	757,26	916,67	127.522,97	21.182,38	73.234,29	94.416,67
104	126.765,71	158,46	758,21	916,67	126.765,71	21.340,84	73.992,50	95.333,33
105	126.007,50	157,51	759,16	916,67	126.007,50	21.498,34	74.751,66	96.250,00
106	125.248,34	156,56	760,11	916,67	125.248,34	21.654,90	75.511,76	97.166,67
107	124.488,24	155,61	761,06	916,67	124.488,24	21.810,52	76.272,82	98.083,33
108	123.727,18	154,66	762,01	916,67	123.727,18	21.965,17	77.034,83	99.000,00
109	122.965,17	153,71	762,96	916,67	122.965,17	22.118,88	77.797,79	99.916,67
110	122.202,21	152,75	763,91	916,67	122.202,21	22.271,63	78.561,70	100.833,33
111	121.438,30	151,80	764,87	916,67	121.438,30	22.423,43	79.326,57	101.750,00
112	120.673,43	150,84	765,82	916,67	120.673,43	22.574,27	80.092,39	102.666,67
113	119.907,61	149,88	766,78	916,67	119.907,61	22.724,16	80.859,18	103.583,33
114	119.140,82	148,93	767,74	916,67	119.140,82	22.873,08	81.626,92	104.500,00
115	118.373,08	147,97	768,70	916,67	118.373,08	23.021,05	82.395,62	105.416,67
116	117.604,38	147,01	769,66	916,67	117.604,38	23.168,06	83.165,28	106.333,33
117	116.834,72	146,04	770,62	916,67	116.834,72	23.314,10	83.935,90	107.250,00
118	116.064,10	145,08	771,59	916,67	116.064,10	23.459,18	84.707,49	108.166,67
119	115.292,51	144,12	772,55	916,67	115.292,51	23.603,29	85.480,04	109.083,33
120	114.519,96	143,15	773,52	916,67	114.519,96	23.746,44	86.253,56	110.000,00
121	113.746,44	142,18	774,48	916,67	113.746,44	23.888,63	87.028,04	110.916,67
122	112.971,96	141,21	775,45	916,67	112.971,96	24.029,84	87.803,49	111.833,33
123	112.196,51	140,25	776,42	916,67	112.196,51	24.170,09	88.579,91	112.750,00
124	111.420,09	139,28	777,39	916,67	111.420,09	24.309,36	89.357,30	113.666,67
125	110.642,70	138,30	778,36	916,67	110.642,70	24.447,67	90.135,67	114.583,33
126	109.864,33	137,33	779,34	916,67	109.864,33	24.585,00	90.915,00	115.500,00
127	109.085,00	136,36	780,31	916,67	109.085,00	24.721,35	91.695,31	116.416,67
128	108.304,69	135,38	781,29	916,67	108.304,69	24.856,73	92.476,60	117.333,33
129	107.523,40	134,40	782,26	916,67	107.523,40	24.991,14	93.258,86	118.250,00
130	106.741,14	133,43	783,24	916,67	106.741,14	25.124,56	94.042,10	119.166,67
131	105.957,90	132,45	784,22	916,67	105.957,90	25.257,01	94.826,32	120.083,33
132	105.173,68	131,47	785,20	916,67	105.173,68	25.388,48	95.611,52	121.000,00
133	104.388,48	130,49	786,18	916,67	104.388,48	25.518,96	96.397,70	121.916,67
134	103.602,30	129,50	787,16	916,67	103.602,30	25.648,47	97.184,87	122.833,33
135	102.815,13	128,52	788,15	916,67	102.815,13	25.776,99	97.973,01	123.750,00
136	102.026,99	127,53	789,13	916,67	102.026,99	25.904,52	98.762,15	124.666,67
137	101.237,85	126,55	790,12	916,67	101.237,85	26.031,07	99.552,27	125.583,33
138	100.447,73	125,56	791,11	916,67	100.447,73	26.156,63	100.343,37	126.500,00
139	99.656,63	124,57	792,10	916,67	99.656,63	26.281,20	101.135,47	127.416,67
140	98.864,53	123,58	793,09	916,67	98.864,53	26.404,78	101.928,55	128.333,33
141	98.071,45	122,59	794,08	916,67	98.071,45	26.527,37	102.722,63	129.250,00
142	97.277,37	121,60	795,07	916,67	97.277,37	26.648,96	103.517,70	130.166,67
143	96.482,30	120,60	796,06	916,67	96.482,30	26.769,57	104.313,77	131.083,33
144	95.686,23	119,61	797,06	916,67	95.686,23	26.889,18	105.110,82	132.000,00
145	94.889,18	118,61	798,06	916,67	94.889,18	27.007,79	105.908,88	132.916,67
146	94.091,12	117,61	799,05	916,67	94.091,12	27.125,40	106.707,93	133.833,33
147	93.292,07	116,62	800,05	916,67	93.292,07	27.242,02	107.507,98	134.750,00
148	92.492,02	115,62	801,05	916,67	92.492,02	27.357,63	108.309,04	135.666,67
149	91.690,96	114,61	802,05	916,67	91.690,96	27.472,24	109.111,09	136.583,33
150	90.888,91	113,61	803,06	916,67	90.888,91	27.585,86	109.914,14	137.500,00
151	90.085,86	112,61	804,06	916,67	90.085,86	27.698,46	110.718,20	138.416,67
152	89.281,80	111,60	805,06	916,67	89.281,80	27.810,07	111.523,27	139.333,33
153	88.476,73	110,60	806,07	916,67	88.476,73	27.920,66	112.329,34	140.250,00
154	87.670,66	109,59	807,08	916,67	87.670,66	28.030,25	113.136,42	141.166,67
155	86.863,58	108,58	808,09	916,67	86.863,58	28.138,83	113.944,50	142.083,33
156	86.055,50	107,57	809,10	916,67	86.055,50	28.246,40	114.753,60	143.000,00
157	85.246,40	106,56	810,11	916,67	85.246,40	28.352,96	115.563,71	143.916,67
158	84.436,29	105,55	811,12	916,67	84.436,29	28.458,50	116.374,83	144.833,33
159	83.625,17	104,53	812,14	916,67	83.625,17	28.563,03	117.186,97	145.750,00
160	82.813,03	103,52	813,15	916,67	82.813,03	28.666,55	118.000,12	146.666,67
161	81.999,88	102,50	814,17	916,67	81.999,88	28.769,05	118.814,28	147.583,33
162	81.185,72	101,48	815,18	916,67	81.185,72	28.870,53	119.629,47	148.500,00
163	80.370,53	100,46	816,20	916,67	80.370,53	28.970,99	120.445,67	149.416,67
164	79.554,33	99,44	817,22	916,67	79.554,33	29.070,44	121.262,90	150.333,33
165	78.737,10	98,42	818,25	916,67	78.737,10	29.168,86	122.081,14	151.250,00
166	77.918,86	97,40	819,27	916,67	77.918,86	29.266,26	122.900,41	152.166,67
167	77.099,59	96,37	820,29	916,67	77.099,59	29.362,63	123.720,70	153.083,33
168	76.279,30	95,35	821,32	916,67	76.279,30	29.457,98	124.542,02	154.000,00
169	75.457,98	94,32	822,34	916,67	75.457,98	29.552,30	125.364,36	154.916,67
170	74.635,64	93,29	823,37	916,67	74.635,64	29.645,60	126.187,74	155.833,33
171	73.812,26	92,27	824,40	916,67	73.812,26	29.737,86	127.012,14	156.750,00
172	72.987,86	91,23	825,43	916,67	72.987,86	29.829,10	127.837,57	157.666,67
173	72.162,43	90,20	826,46	916,67	72.162,43	29.919,30	128.664,03	158.583,33
174	71.335,97	89,17	827,50	916,67	71.335,97	30.008,47	129.491,53	159.500,00
175	70.508,47	88,14	828,53	916,67	70.508,47	30.096,61	130.320,06	160.416,67
176	69.679,94	87,10	829,57	916,67	69.679,94	30.183,71	131.149,63	161.333,33
177	68.850,37	86,06	830,60	916,67	68.850,37	30.269,77	131.980,23	162.250,00
178	68.019,77	85,02	831,64	916,67	68.019,77	30.354,79	132.811,87	163.166,67
179	67.188,13	83,99	832,68	916,67	67.188,13	30.438,78	133.644,55	164.083,33
180	66.355,45	82,94	833,72	916,67	66.355,45	30.521,72	134.478,28	165.000,00

x

Dr. Klein Baufinanzierung

zum Produkttest

• 1,51 %
• gebundener Sollzins*
• 1,54 %
• effektiver Jahreszins*

• 918,33€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

165.300,00 EUR

Tilgungsanteil :

134.582,27 EUR

Zinsanteil :

30.717,73 EUR

Restschuld :

65.417,73 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	251,67	666,67	918,33	199.333,33	251,67	666,67	918,33
2	199.333,33	250,83	667,51	918,33	199.333,33	502,49	1.334,17	1.836,67
3	198.665,83	249,99	668,35	918,33	198.665,83	752,48	2.002,52	2.755,00
4	197.997,48	249,15	669,19	918,33	197.997,48	1.001,63	2.671,70	3.673,33
5	197.328,30	248,30	670,03	918,33	197.328,30	1.249,93	3.341,73	4.591,67
6	196.658,27	247,46	670,87	918,33	196.658,27	1.497,40	4.012,60	5.510,00
7	195.987,40	246,62	671,72	918,33	195.987,40	1.744,01	4.684,32	6.428,33
8	195.315,68	245,77	672,56	918,33	195.315,68	1.989,79	5.356,88	7.346,67
9	194.643,12	244,93	673,41	918,33	194.643,12	2.234,71	6.030,29	8.265,00
10	193.969,71	244,08	674,25	918,33	193.969,71	2.478,79	6.704,54	9.183,33
11	193.295,46	243,23	675,10	918,33	193.295,46	2.722,02	7.379,65	10.101,67
12	192.620,35	242,38	675,95	918,33	192.620,35	2.964,40	8.055,60	11.020,00
13	191.944,40	241,53	676,80	918,33	191.944,40	3.205,93	8.732,40	11.938,33
14	191.267,60	240,68	677,65	918,33	191.267,60	3.446,61	9.410,06	12.856,67
15	190.589,94	239,83	678,51	918,33	190.589,94	3.686,43	10.088,57	13.775,00
16	189.911,43	238,97	679,36	918,33	189.911,43	3.925,41	10.767,93	14.693,33
17	189.232,07	238,12	680,22	918,33	189.232,07	4.163,52	11.448,14	15.611,67
18	188.551,86	237,26	681,07	918,33	188.551,86	4.400,78	12.129,22	16.530,00
19	187.870,78	236,40	681,93	918,33	187.870,78	4.637,19	12.811,14	17.448,33
20	187.188,86	235,55	682,79	918,33	187.188,86	4.872,73	13.493,93	18.366,67
21	186.506,07	234,69	683,65	918,33	186.506,07	5.107,42	14.177,58	19.285,00
22	185.822,42	233,83	684,51	918,33	185.822,42	5.341,25	14.862,09	20.203,33
23	185.137,91	232,97	685,37	918,33	185.137,91	5.574,21	15.547,45	21.121,67
24	184.452,55	232,10	686,23	918,33	184.452,55	5.806,32	16.233,68	22.040,00
25	183.766,32	231,24	687,09	918,33	183.766,32	6.037,56	16.920,78	22.958,33
26	183.079,22	230,37	687,96	918,33	183.079,22	6.267,93	17.608,74	23.876,67
27	182.391,26	229,51	688,82	918,33	182.391,26	6.497,44	18.297,56	24.795,00
28	181.702,44	228,64	689,69	918,33	181.702,44	6.726,08	18.987,25	25.713,33
29	181.012,75	227,77	690,56	918,33	181.012,75	6.953,86	19.677,81	26.631,67
30	180.322,19	226,91	691,43	918,33	180.322,19	7.180,76	20.369,24	27.550,00
31	179.630,76	226,04	692,30	918,33	179.630,76	7.406,80	21.061,54	28.468,33
32	178.938,46	225,16	693,17	918,33	178.938,46	7.631,96	21.754,71	29.386,67
33	178.245,29	224,29	694,04	918,33	178.245,29	7.856,25	22.448,75	30.305,00
34	177.551,25	223,42	694,91	918,33	177.551,25	8.079,67	23.143,66	31.223,33
35	176.856,34	222,54	695,79	918,33	176.856,34	8.302,22	23.839,45	32.141,67
36	176.160,55	221,67	696,66	918,33	176.160,55	8.523,88	24.536,12	33.060,00
37	175.463,88	220,79	697,54	918,33	175.463,88	8.744,68	25.233,66	33.978,33
38	174.766,34	219,91	698,42	918,33	174.766,34	8.964,59	25.932,08	34.896,67
39	174.067,92	219,04	699,30	918,33	174.067,92	9.183,63	26.631,37	35.815,00
40	173.368,63	218,16	700,18	918,33	173.368,63	9.401,78	27.331,55	36.733,33
41	172.668,45	217,27	701,06	918,33	172.668,45	9.619,06	28.032,61	37.651,67
42	171.967,39	216,39	701,94	918,33	171.967,39	9.835,45	28.734,55	38.570,00
43	171.265,45	215,51	702,82	918,33	171.265,45	10.050,96	29.437,38	39.488,33
44	170.562,62	214,62	703,71	918,33	170.562,62	10.265,58	30.141,08	40.406,67
45	169.858,92	213,74	704,59	918,33	169.858,92	10.479,32	30.845,68	41.325,00
46	169.154,32	212,85	705,48	918,33	169.154,32	10.692,17	31.551,16	42.243,33
47	168.448,84	211,96	706,37	918,33	168.448,84	10.904,14	32.257,53	43.161,67
48	167.742,47	211,08	707,26	918,33	167.742,47	11.115,21	32.964,79	44.080,00
49	167.035,21	210,19	708,15	918,33	167.035,21	11.325,40	33.672,93	44.998,33
50	166.327,07	209,29	709,04	918,33	166.327,07	11.534,70	34.381,97	45.916,67
51	165.618,03	208,40	709,93	918,33	165.618,03	11.743,10	35.091,90	46.835,00
52	164.908,10	207,51	710,82	918,33	164.908,10	11.950,61	35.802,73	47.753,33
53	164.197,27	206,61	711,72	918,33	164.197,27	12.157,22	36.514,44	48.671,67
54	163.485,56	205,72	712,61	918,33	163.485,56	12.362,94	37.227,06	49.590,00
55	162.772,94	204,82	713,51	918,33	162.772,94	12.567,76	37.940,57	50.508,33
56	162.059,43	203,92	714,41	918,33	162.059,43	12.771,69	38.654,98	51.426,67
57	161.345,02	203,03	715,31	918,33	161.345,02	12.974,71	39.370,29	52.345,00
58	160.629,71	202,13	716,21	918,33	160.629,71	13.176,84	40.086,49	53.263,33
59	159.913,51	201,22	717,11	918,33	159.913,51	13.378,06	40.803,60	54.181,67
60	159.196,40	200,32	718,01	918,33	159.196,40	13.578,39	41.521,61	55.100,00
61	158.478,39	199,42	718,91	918,33	158.478,39	13.777,81	42.240,53	56.018,33
62	157.759,47	198,51	719,82	918,33	157.759,47	13.976,32	42.960,35	56.936,67
63	157.039,65	197,61	720,73	918,33	157.039,65	14.173,93	43.681,07	57.855,00
64	156.318,93	196,70	721,63	918,33	156.318,93	14.370,63	44.402,70	58.773,33
65	155.597,30	195,79	722,54	918,33	155.597,30	14.566,42	45.125,24	59.691,67
66	154.874,76	194,88	723,45	918,33	154.874,76	14.761,31	45.848,69	60.610,00
67	154.151,31	193,97	724,36	918,33	154.151,31	14.955,28	46.573,05	61.528,33
68	153.426,95	193,06	725,27	918,33	153.426,95	15.148,34	47.298,32	62.446,67
69	152.701,68	192,15	726,18	918,33	152.701,68	15.340,49	48.024,51	63.365,00
70	151.975,49	191,24	727,10	918,33	151.975,49	15.531,73	48.751,61	64.283,33
71	151.248,39	190,32	728,01	918,33	151.248,39	15.722,05	49.479,62	65.201,67
72	150.520,38	189,40	728,93	918,33	150.520,38	15.911,45	50.208,55	66.120,00
73	149.791,45	188,49	729,85	918,33	149.791,45	16.099,94	50.938,39	67.038,33
74	149.061,61	187,57	730,76	918,33	149.061,61	16.287,51	51.669,16	67.956,67
75	148.330,84	186,65	731,68	918,33	148.330,84	16.474,16	52.400,84	68.875,00
76	147.599,16	185,73	732,60	918,33	147.599,16	16.659,89	53.133,44	69.793,33
77	146.866,56	184,81	733,53	918,33	146.866,56	16.844,70	53.866,97	70.711,67
78	146.133,03	183,88	734,45	918,33	146.133,03	17.028,58	54.601,42	71.630,00
79	145.398,58	182,96	735,37	918,33	145.398,58	17.211,54	55.336,79	72.548,33
80	144.663,21	182,03	736,30	918,33	144.663,21	17.393,57	56.073,09	73.466,67
81	143.926,91	181,11	737,23	918,33	143.926,91	17.574,68	56.810,32	74.385,00
82	143.189,68	180,18	738,15	918,33	143.189,68	17.754,86	57.548,47	75.303,33
83	142.451,53	179,25	739,08	918,33	142.451,53	17.934,11	58.287,55	76.221,67
84	141.712,45	178,32	740,01	918,33	141.712,45	18.112,44	59.027,56	77.140,00
85	140.972,44	177,39	740,94	918,33	140.972,44	18.289,83	59.768,51	78.058,33
86	140.231,49	176,46	741,88	918,33	140.231,49	18.466,28	60.510,38	78.976,67
87	139.489,62	175,52	742,81	918,33	139.489,62	18.641,81	61.253,19	79.895,00
88	138.746,81	174,59	743,74	918,33	138.746,81	18.816,40	61.996,93	80.813,33
89	138.003,07	173,65	744,68	918,33	138.003,07	18.990,05	62.741,61	81.731,67
90	137.258,39	172,72	745,62	918,33	137.258,39	19.162,77	63.487,23	82.650,00
91	136.512,77	171,78	746,55	918,33	136.512,77	19.334,55	64.233,79	83.568,33
92	135.766,21	170,84	747,49	918,33	135.766,21	19.505,39	64.981,28	84.486,67
93	135.018,72	169,90	748,43	918,33	135.018,72	19.675,29	65.729,71	85.405,00
94	134.270,29	168,96	749,38	918,33	134.270,29	19.844,24	66.479,09	86.323,33
95	133.520,91	168,01	750,32	918,33	133.520,91	20.012,26	67.229,41	87.241,67
96	132.770,59	167,07	751,26	918,33	132.770,59	20.179,33	67.980,67	88.160,00
97	132.019,33	166,12	752,21	918,33	132.019,33	20.345,45	68.732,88	89.078,33
98	131.267,12	165,18	753,16	918,33	131.267,12	20.510,63	69.486,04	89.996,67
99	130.513,96	164,23	754,10	918,33	130.513,96	20.674,86	70.240,14	90.915,00
100	129.759,86	163,28	755,05	918,33	129.759,86	20.838,14	70.995,19	91.833,33
101	129.004,81	162,33	756,00	918,33	129.004,81	21.000,47	71.751,20	92.751,67
102	128.248,80	161,38	756,95	918,33	128.248,80	21.161,85	72.508,15	93.670,00
103	127.491,85	160,43	757,91	918,33	127.491,85	21.322,28	73.266,06	94.588,33
104	126.733,94	159,47	758,86	918,33	126.733,94	21.481,75	74.024,92	95.506,67
105	125.975,08	158,52	759,81	918,33	125.975,08	21.640,27	74.784,73	96.425,00
106	125.215,27	157,56	760,77	918,33	125.215,27	21.797,83	75.545,50	97.343,33
107	124.454,50	156,61	761,73	918,33	124.454,50	21.954,44	76.307,23	98.261,67
108	123.692,77	155,65	762,69	918,33	123.692,77	22.110,08	77.069,92	99.180,00
109	122.930,08	154,69	763,65	918,33	122.930,08	22.264,77	77.833,56	100.098,33
110	122.166,44	153,73	764,61	918,33	122.166,44	22.418,50	78.598,17	101.016,67
111	121.401,83	152,76	765,57	918,33	121.401,83	22.571,26	79.363,74	101.935,00
112	120.636,26	151,80	766,53	918,33	120.636,26	22.723,06	80.130,27	102.853,33
113	119.869,73	150,84	767,50	918,33	119.869,73	22.873,90	80.897,77	103.771,67
114	119.102,23	149,87	768,46	918,33	119.102,23	23.023,77	81.666,23	104.690,00
115	118.333,77	148,90	769,43	918,33	118.333,77	23.172,67	82.435,66	105.608,33
116	117.564,34	147,94	770,40	918,33	117.564,34	23.320,61	83.206,06	106.526,67
117	116.793,94	146,97	771,37	918,33	116.793,94	23.467,57	83.977,43	107.445,00
118	116.022,57	146,00	772,34	918,33	116.022,57	23.613,57	84.749,77	108.363,33
119	115.250,23	145,02	773,31	918,33	115.250,23	23.758,59	85.523,08	109.281,67
120	114.476,92	144,05	774,28	918,33	114.476,92	23.902,64	86.297,36	110.200,00
121	113.702,64	143,08	775,26	918,33	113.702,64	24.045,72	87.072,62	111.118,33
122	112.927,38	142,10	776,23	918,33	112.927,38	24.187,82	87.848,85	112.036,67
123	112.151,15	141,12	777,21	918,33	112.151,15	24.328,94	88.626,06	112.955,00
124	111.373,94	140,15	778,19	918,33	111.373,94	24.469,09	89.404,25	113.873,33
125	110.595,75	139,17	779,17	918,33	110.595,75	24.608,25	90.183,41	114.791,67
126	109.816,59	138,19	780,15	918,33	109.816,59	24.746,44	90.963,56	115.710,00
127	109.036,44	137,20	781,13	918,33	109.036,44	24.883,64	91.744,69	116.628,33
128	108.255,31	136,22	782,11	918,33	108.255,31	25.019,86	92.526,80	117.546,67
129	107.473,20	135,24	783,10	918,33	107.473,20	25.155,10	93.309,90	118.465,00
130	106.690,10	134,25	784,08	918,33	106.690,10	25.289,35	94.093,98	119.383,33
131	105.906,02	133,27	785,07	918,33	105.906,02	25.422,62	94.879,05	120.301,67
132	105.120,95	132,28	786,06	918,33	105.120,95	25.554,89	95.665,11	121.220,00
133	104.334,89	131,29	787,05	918,33	104.334,89	25.686,18	96.452,15	122.138,33
134	103.547,85	130,30	788,04	918,33	103.547,85	25.816,48	97.240,19	123.056,67
135	102.759,81	129,31	789,03	918,33	102.759,81	25.945,79	98.029,21	123.975,00
136	101.970,79	128,31	790,02	918,33	101.970,79	26.074,10	98.819,23	124.893,33
137	101.180,77	127,32	791,01	918,33	101.180,77	26.201,42	99.610,25	125.811,67
138	100.389,75	126,32	792,01	918,33	100.389,75	26.327,74	100.402,26	126.730,00
139	99.597,74	125,33	793,01	918,33	99.597,74	26.453,07	101.195,26	127.648,33
140	98.804,74	124,33	794,00	918,33	98.804,74	26.577,40	101.989,27	128.566,67
141	98.010,73	123,33	795,00	918,33	98.010,73	26.700,73	102.784,27	129.485,00
142	97.215,73	122,33	796,00	918,33	97.215,73	26.823,06	103.580,27	130.403,33
143	96.419,73	121,33	797,01	918,33	96.419,73	26.944,39	104.377,28	131.321,67
144	95.622,72	120,33	798,01	918,33	95.622,72	27.064,71	105.175,29	132.240,00
145	94.824,71	119,32	799,01	918,33	94.824,71	27.184,03	105.974,30	133.158,33
146	94.025,70	118,32	800,02	918,33	94.025,70	27.302,35	106.774,32	134.076,67
147	93.225,68	117,31	801,02	918,33	93.225,68	27.419,66	107.575,34	134.995,00
148	92.424,66	116,30	802,03	918,33	92.424,66	27.535,96	108.377,37	135.913,33
149	91.622,63	115,29	803,04	918,33	91.622,63	27.651,25	109.180,42	136.831,67
150	90.819,58	114,28	804,05	918,33	90.819,58	27.765,53	109.984,47	137.750,00
151	90.015,53	113,27	805,06	918,33	90.015,53	27.878,80	110.789,53	138.668,33
152	89.210,47	112,26	806,08	918,33	89.210,47	27.991,06	111.595,61	139.586,67
153	88.404,39	111,24	807,09	918,33	88.404,39	28.102,30	112.402,70	140.505,00
154	87.597,30	110,23	808,11	918,33	87.597,30	28.212,53	113.210,81	141.423,33
155	86.789,19	109,21	809,12	918,33	86.789,19	28.321,74	114.019,93	142.341,67
156	85.980,07	108,19	810,14	918,33	85.980,07	28.429,93	114.830,07	143.260,00
157	85.169,93	107,17	811,16	918,33	85.169,93	28.537,10	115.641,23	144.178,33
158	84.358,77	106,15	812,18	918,33	84.358,77	28.643,25	116.453,41	145.096,67
159	83.546,59	105,13	813,20	918,33	83.546,59	28.748,38	117.266,62	146.015,00
160	82.733,38	104,11	814,23	918,33	82.733,38	28.852,49	118.080,85	146.933,33
161	81.919,15	103,08	815,25	918,33	81.919,15	28.955,57	118.896,10	147.851,67
162	81.103,90	102,06	816,28	918,33	81.103,90	29.057,62	119.712,38	148.770,00
163	80.287,62	101,03	817,30	918,33	80.287,62	29.158,65	120.529,68	149.688,33
164	79.470,32	100,00	818,33	918,33	79.470,32	29.258,65	121.348,01	150.606,67
165	78.651,99	98,97	819,36	918,33	78.651,99	29.357,62	122.167,38	151.525,00
166	77.832,62	97,94	820,39	918,33	77.832,62	29.455,56	122.987,77	152.443,33
167	77.012,23	96,91	821,43	918,33	77.012,23	29.552,47	123.809,20	153.361,67
168	76.190,80	95,87	822,46	918,33	76.190,80	29.648,34	124.631,66	154.280,00
169	75.368,34	94,84	823,49	918,33	75.368,34	29.743,18	125.455,15	155.198,33
170	74.544,85	93,80	824,53	918,33	74.544,85	29.836,98	126.279,68	156.116,67
171	73.720,32	92,76	825,57	918,33	73.720,32	29.929,75	127.105,25	157.035,00
172	72.894,75	91,73	826,61	918,33	72.894,75	30.021,48	127.931,86	157.953,33
173	72.068,14	90,69	827,65	918,33	72.068,14	30.112,16	128.759,51	158.871,67
174	71.240,49	89,64	828,69	918,33	71.240,49	30.201,81	129.588,19	159.790,00
175	70.411,81	88,60	829,73	918,33	70.411,81	30.290,41	130.417,93	160.708,33
176	69.582,07	87,56	830,78	918,33	69.582,07	30.377,96	131.248,70	161.626,67
177	68.751,30	86,51	831,82	918,33	68.751,30	30.464,48	132.080,52	162.545,00
178	67.919,48	85,47	832,87	918,33	67.919,48	30.549,94	132.913,39	163.463,33
179	67.086,61	84,42	833,92	918,33	67.086,61	30.634,36	133.747,31	164.381,67
180	66.252,69	83,37	834,97	918,33	66.252,69	30.717,73	134.582,27	165.300,00

x

Interhyp Baufinanzierung

zum Produkttest

• 1,55 %
• gebundener Sollzins*
• 1,56 %
• effektiver Jahreszins*

• 925,00€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

166.500,00 EUR

Tilgungsanteil :

134.999,31 EUR

Zinsanteil :

31.500,69 EUR

Restschuld :

65.000,69 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	258,33	666,67	925,00	199.333,33	258,33	666,67	925,00
2	199.333,33	257,47	667,53	925,00	199.333,33	515,81	1.334,19	1.850,00
3	198.665,81	256,61	668,39	925,00	198.665,81	772,42	2.002,58	2.775,00
4	197.997,42	255,75	669,25	925,00	197.997,42	1.028,16	2.671,84	3.700,00
5	197.328,16	254,88	670,12	925,00	197.328,16	1.283,04	3.341,96	4.625,00
6	196.658,04	254,02	670,98	925,00	196.658,04	1.537,06	4.012,94	5.550,00
7	195.987,06	253,15	671,85	925,00	195.987,06	1.790,21	4.684,79	6.475,00
8	195.315,21	252,28	672,72	925,00	195.315,21	2.042,49	5.357,51	7.400,00
9	194.642,49	251,41	673,59	925,00	194.642,49	2.293,91	6.031,09	8.325,00
10	193.968,91	250,54	674,46	925,00	193.968,91	2.544,45	6.705,55	9.250,00
11	193.294,45	249,67	675,33	925,00	193.294,45	2.794,12	7.380,88	10.175,00
12	192.619,12	248,80	676,20	925,00	192.619,12	3.042,92	8.057,08	11.100,00
13	191.942,92	247,93	677,07	925,00	191.942,92	3.290,85	8.734,15	12.025,00
14	191.265,85	247,05	677,95	925,00	191.265,85	3.537,90	9.412,10	12.950,00
15	190.587,90	246,18	678,82	925,00	190.587,90	3.784,08	10.090,92	13.875,00
16	189.909,08	245,30	679,70	925,00	189.909,08	4.029,37	10.770,63	14.800,00
17	189.229,37	244,42	680,58	925,00	189.229,37	4.273,80	11.451,20	15.725,00
18	188.548,80	243,54	681,46	925,00	188.548,80	4.517,34	12.132,66	16.650,00
19	187.867,34	242,66	682,34	925,00	187.867,34	4.760,00	12.815,00	17.575,00
20	187.185,00	241,78	683,22	925,00	187.185,00	5.001,78	13.498,22	18.500,00
21	186.501,78	240,90	684,10	925,00	186.501,78	5.242,68	14.182,32	19.425,00
22	185.817,68	240,01	684,99	925,00	185.817,68	5.482,69	14.867,31	20.350,00
23	185.132,69	239,13	685,87	925,00	185.132,69	5.721,82	15.553,18	21.275,00
24	184.446,82	238,24	686,76	925,00	184.446,82	5.960,07	16.239,93	22.200,00
25	183.760,07	237,36	687,64	925,00	183.760,07	6.197,42	16.927,58	23.125,00
26	183.072,42	236,47	688,53	925,00	183.072,42	6.433,89	17.616,11	24.050,00
27	182.383,89	235,58	689,42	925,00	182.383,89	6.669,47	18.305,53	24.975,00
28	181.694,47	234,69	690,31	925,00	181.694,47	6.904,16	18.995,84	25.900,00
29	181.004,16	233,80	691,20	925,00	181.004,16	7.137,96	19.687,04	26.825,00
30	180.312,96	232,90	692,10	925,00	180.312,96	7.370,86	20.379,14	27.750,00
31	179.620,86	232,01	692,99	925,00	179.620,86	7.602,87	21.072,13	28.675,00
32	178.927,87	231,12	693,88	925,00	178.927,87	7.833,99	21.766,01	29.600,00
33	178.233,99	230,22	694,78	925,00	178.233,99	8.064,21	22.460,79	30.525,00
34	177.539,21	229,32	695,68	925,00	177.539,21	8.293,53	23.156,47	31.450,00
35	176.843,53	228,42	696,58	925,00	176.843,53	8.521,95	23.853,05	32.375,00
36	176.146,95	227,52	697,48	925,00	176.146,95	8.749,47	24.550,53	33.300,00
37	175.449,47	226,62	698,38	925,00	175.449,47	8.976,10	25.248,90	34.225,00
38	174.751,10	225,72	699,28	925,00	174.751,10	9.201,82	25.948,18	35.150,00
39	174.051,82	224,82	700,18	925,00	174.051,82	9.426,63	26.648,37	36.075,00
40	173.351,63	223,91	701,09	925,00	173.351,63	9.650,54	27.349,46	37.000,00
41	172.650,54	223,01	701,99	925,00	172.650,54	9.873,55	28.051,45	37.925,00
42	171.948,55	222,10	702,90	925,00	171.948,55	10.095,65	28.754,35	38.850,00
43	171.245,65	221,19	703,81	925,00	171.245,65	10.316,84	29.458,16	39.775,00
44	170.541,84	220,28	704,72	925,00	170.541,84	10.537,13	30.162,87	40.700,00
45	169.837,13	219,37	705,63	925,00	169.837,13	10.756,50	30.868,50	41.625,00
46	169.131,50	218,46	706,54	925,00	169.131,50	10.974,96	31.575,04	42.550,00
47	168.424,96	217,55	707,45	925,00	168.424,96	11.192,51	32.282,49	43.475,00
48	167.717,51	216,64	708,36	925,00	167.717,51	11.409,15	32.990,85	44.400,00
49	167.009,15	215,72	709,28	925,00	167.009,15	11.624,87	33.700,13	45.325,00
50	166.299,87	214,80	710,20	925,00	166.299,87	11.839,67	34.410,33	46.250,00
51	165.589,67	213,89	711,11	925,00	165.589,67	12.053,56	35.121,44	47.175,00
52	164.878,56	212,97	712,03	925,00	164.878,56	12.266,53	35.833,47	48.100,00
53	164.166,53	212,05	712,95	925,00	164.166,53	12.478,57	36.546,43	49.025,00
54	163.453,57	211,13	713,87	925,00	163.453,57	12.689,70	37.260,30	49.950,00
55	162.739,70	210,21	714,79	925,00	162.739,70	12.899,91	37.975,09	50.875,00
56	162.024,91	209,28	715,72	925,00	162.024,91	13.109,19	38.690,81	51.800,00
57	161.309,19	208,36	716,64	925,00	161.309,19	13.317,55	39.407,45	52.725,00
58	160.592,55	207,43	717,57	925,00	160.592,55	13.524,98	40.125,02	53.650,00
59	159.874,98	206,51	718,49	925,00	159.874,98	13.731,48	40.843,52	54.575,00
60	159.156,48	205,58	719,42	925,00	159.156,48	13.937,06	41.562,94	55.500,00
61	158.437,06	204,65	720,35	925,00	158.437,06	14.141,71	42.283,29	56.425,00
62	157.716,71	203,72	721,28	925,00	157.716,71	14.345,43	43.004,57	57.350,00
63	156.995,43	202,79	722,21	925,00	156.995,43	14.548,21	43.726,79	58.275,00
64	156.273,21	201,85	723,15	925,00	156.273,21	14.750,06	44.449,94	59.200,00
65	155.550,06	200,92	724,08	925,00	155.550,06	14.950,98	45.174,02	60.125,00
66	154.825,98	199,98	725,02	925,00	154.825,98	15.150,97	45.899,03	61.050,00
67	154.100,97	199,05	725,95	925,00	154.100,97	15.350,01	46.624,99	61.975,00
68	153.375,01	198,11	726,89	925,00	153.375,01	15.548,12	47.351,88	62.900,00
69	152.648,12	197,17	727,83	925,00	152.648,12	15.745,29	48.079,71	63.825,00
70	151.920,29	196,23	728,77	925,00	151.920,29	15.941,52	48.808,48	64.750,00
71	151.191,52	195,29	729,71	925,00	151.191,52	16.136,81	49.538,19	65.675,00
72	150.461,81	194,35	730,65	925,00	150.461,81	16.331,16	50.268,84	66.600,00
73	149.731,16	193,40	731,60	925,00	149.731,16	16.524,56	51.000,44	67.525,00
74	148.999,56	192,46	732,54	925,00	148.999,56	16.717,02	51.732,98	68.450,00
75	148.267,02	191,51	733,49	925,00	148.267,02	16.908,53	52.466,47	69.375,00
76	147.533,53	190,56	734,44	925,00	147.533,53	17.099,10	53.200,90	70.300,00
77	146.799,10	189,62	735,38	925,00	146.799,10	17.288,71	53.936,29	71.225,00
78	146.063,71	188,67	736,33	925,00	146.063,71	17.477,38	54.672,62	72.150,00
79	145.327,38	187,71	737,29	925,00	145.327,38	17.665,09	55.409,91	73.075,00
80	144.590,09	186,76	738,24	925,00	144.590,09	17.851,85	56.148,15	74.000,00
81	143.851,85	185,81	739,19	925,00	143.851,85	18.037,66	56.887,34	74.925,00
82	143.112,66	184,85	740,15	925,00	143.112,66	18.222,52	57.627,48	75.850,00
83	142.372,52	183,90	741,10	925,00	142.372,52	18.406,41	58.368,59	76.775,00
84	141.631,41	182,94	742,06	925,00	141.631,41	18.589,35	59.110,65	77.700,00
85	140.889,35	181,98	743,02	925,00	140.889,35	18.771,34	59.853,66	78.625,00
86	140.146,34	181,02	743,98	925,00	140.146,34	18.952,36	60.597,64	79.550,00
87	139.402,36	180,06	744,94	925,00	139.402,36	19.132,42	61.342,58	80.475,00
88	138.657,42	179,10	745,90	925,00	138.657,42	19.311,52	62.088,48	81.400,00
89	137.911,52	178,14	746,86	925,00	137.911,52	19.489,66	62.835,34	82.325,00
90	137.164,66	177,17	747,83	925,00	137.164,66	19.666,83	63.583,17	83.250,00
91	136.416,83	176,21	748,79	925,00	136.416,83	19.843,03	64.331,97	84.175,00
92	135.668,03	175,24	749,76	925,00	135.668,03	20.018,27	65.081,73	85.100,00
93	134.918,27	174,27	750,73	925,00	134.918,27	20.192,54	65.832,46	86.025,00
94	134.167,54	173,30	751,70	925,00	134.167,54	20.365,84	66.584,16	86.950,00
95	133.415,84	172,33	752,67	925,00	133.415,84	20.538,17	67.336,83	87.875,00
96	132.663,17	171,36	753,64	925,00	132.663,17	20.709,52	68.090,48	88.800,00
97	131.909,52	170,38	754,62	925,00	131.909,52	20.879,91	68.845,09	89.725,00
98	131.154,91	169,41	755,59	925,00	131.154,91	21.049,32	69.600,68	90.650,00
99	130.399,32	168,43	756,57	925,00	130.399,32	21.217,75	70.357,25	91.575,00
100	129.642,75	167,46	757,54	925,00	129.642,75	21.385,20	71.114,80	92.500,00
101	128.885,20	166,48	758,52	925,00	128.885,20	21.551,68	71.873,32	93.425,00
102	128.126,68	165,50	759,50	925,00	128.126,68	21.717,18	72.632,82	94.350,00
103	127.367,18	164,52	760,48	925,00	127.367,18	21.881,69	73.393,31	95.275,00
104	126.606,69	163,53	761,47	925,00	126.606,69	22.045,23	74.154,77	96.200,00
105	125.845,23	162,55	762,45	925,00	125.845,23	22.207,78	74.917,22	97.125,00
106	125.082,78	161,57	763,43	925,00	125.082,78	22.369,34	75.680,66	98.050,00
107	124.319,34	160,58	764,42	925,00	124.319,34	22.529,92	76.445,08	98.975,00
108	123.554,92	159,59	765,41	925,00	123.554,92	22.689,51	77.210,49	99.900,00
109	122.789,51	158,60	766,40	925,00	122.789,51	22.848,12	77.976,88	100.825,00
110	122.023,12	157,61	767,39	925,00	122.023,12	23.005,73	78.744,27	101.750,00
111	121.255,73	156,62	768,38	925,00	121.255,73	23.162,35	79.512,65	102.675,00
112	120.487,35	155,63	769,37	925,00	120.487,35	23.317,98	80.282,02	103.600,00
113	119.717,98	154,64	770,36	925,00	119.717,98	23.472,62	81.052,38	104.525,00
114	118.947,62	153,64	771,36	925,00	118.947,62	23.626,26	81.823,74	105.450,00
115	118.176,26	152,64	772,36	925,00	118.176,26	23.778,90	82.596,10	106.375,00
116	117.403,90	151,65	773,35	925,00	117.403,90	23.930,55	83.369,45	107.300,00
117	116.630,55	150,65	774,35	925,00	116.630,55	24.081,20	84.143,80	108.225,00
118	115.856,20	149,65	775,35	925,00	115.856,20	24.230,84	84.919,16	109.150,00
119	115.080,84	148,65	776,35	925,00	115.080,84	24.379,49	85.695,51	110.075,00
120	114.304,49	147,64	777,36	925,00	114.304,49	24.527,13	86.472,87	111.000,00
121	113.527,13	146,64	778,36	925,00	113.527,13	24.673,77	87.251,23	111.925,00
122	112.748,77	145,63	779,37	925,00	112.748,77	24.819,41	88.030,59	112.850,00
123	111.969,41	144,63	780,37	925,00	111.969,41	24.964,03	88.810,97	113.775,00
124	111.189,03	143,62	781,38	925,00	111.189,03	25.107,65	89.592,35	114.700,00
125	110.407,65	142,61	782,39	925,00	110.407,65	25.250,26	90.374,74	115.625,00
126	109.625,26	141,60	783,40	925,00	109.625,26	25.391,86	91.158,14	116.550,00
127	108.841,86	140,59	784,41	925,00	108.841,86	25.532,45	91.942,55	117.475,00
128	108.057,45	139,57	785,43	925,00	108.057,45	25.672,02	92.727,98	118.400,00
129	107.272,02	138,56	786,44	925,00	107.272,02	25.810,58	93.514,42	119.325,00
130	106.485,58	137,54	787,46	925,00	106.485,58	25.948,13	94.301,87	120.250,00
131	105.698,13	136,53	788,47	925,00	105.698,13	26.084,65	95.090,35	121.175,00
132	104.909,65	135,51	789,49	925,00	104.909,65	26.220,16	95.879,84	122.100,00
133	104.120,16	134,49	790,51	925,00	104.120,16	26.354,65	96.670,35	123.025,00
134	103.329,65	133,47	791,53	925,00	103.329,65	26.488,12	97.461,88	123.950,00
135	102.538,12	132,45	792,55	925,00	102.538,12	26.620,56	98.254,44	124.875,00
136	101.745,56	131,42	793,58	925,00	101.745,56	26.751,98	99.048,02	125.800,00
137	100.951,98	130,40	794,60	925,00	100.951,98	26.882,38	99.842,62	126.725,00
138	100.157,38	129,37	795,63	925,00	100.157,38	27.011,75	100.638,25	127.650,00
139	99.361,75	128,34	796,66	925,00	99.361,75	27.140,09	101.434,91	128.575,00
140	98.565,09	127,31	797,69	925,00	98.565,09	27.267,41	102.232,59	129.500,00
141	97.767,41	126,28	798,72	925,00	97.767,41	27.393,69	103.031,31	130.425,00
142	96.968,69	125,25	799,75	925,00	96.968,69	27.518,94	103.831,06	131.350,00
143	96.168,94	124,22	800,78	925,00	96.168,94	27.643,16	104.631,84	132.275,00
144	95.368,16	123,18	801,82	925,00	95.368,16	27.766,34	105.433,66	133.200,00
145	94.566,34	122,15	802,85	925,00	94.566,34	27.888,49	106.236,51	134.125,00
146	93.763,49	121,11	803,89	925,00	93.763,49	28.009,60	107.040,40	135.050,00
147	92.959,60	120,07	804,93	925,00	92.959,60	28.129,67	107.845,33	135.975,00
148	92.154,67	119,03	805,97	925,00	92.154,67	28.248,71	108.651,29	136.900,00
149	91.348,71	117,99	807,01	925,00	91.348,71	28.366,70	109.458,30	137.825,00
150	90.541,70	116,95	808,05	925,00	90.541,70	28.483,65	110.266,35	138.750,00
151	89.733,65	115,91	809,09	925,00	89.733,65	28.599,56	111.075,44	139.675,00
152	88.924,56	114,86	810,14	925,00	88.924,56	28.714,42	111.885,58	140.600,00
153	88.114,42	113,81	811,19	925,00	88.114,42	28.828,23	112.696,77	141.525,00
154	87.303,23	112,77	812,23	925,00	87.303,23	28.941,00	113.509,00	142.450,00
155	86.491,00	111,72	813,28	925,00	86.491,00	29.052,71	114.322,29	143.375,00
156	85.677,71	110,67	814,33	925,00	85.677,71	29.163,38	115.136,62	144.300,00
157	84.863,38	109,62	815,38	925,00	84.863,38	29.273,00	115.952,00	145.225,00
158	84.048,00	108,56	816,44	925,00	84.048,00	29.381,56	116.768,44	146.150,00
159	83.231,56	107,51	817,49	925,00	83.231,56	29.489,07	117.585,93	147.075,00
160	82.414,07	106,45	818,55	925,00	82.414,07	29.595,52	118.404,48	148.000,00
161	81.595,52	105,39	819,61	925,00	81.595,52	29.700,91	119.224,09	148.925,00
162	80.775,91	104,34	820,66	925,00	80.775,91	29.805,25	120.044,75	149.850,00
163	79.955,25	103,28	821,72	925,00	79.955,25	29.908,52	120.866,48	150.775,00
164	79.133,52	102,21	822,79	925,00	79.133,52	30.010,74	121.689,26	151.700,00
165	78.310,74	101,15	823,85	925,00	78.310,74	30.111,89	122.513,11	152.625,00
166	77.486,89	100,09	824,91	925,00	77.486,89	30.211,98	123.338,02	153.550,00
167	76.661,98	99,02	825,98	925,00	76.661,98	30.311,00	124.164,00	154.475,00
168	75.836,00	97,95	827,05	925,00	75.836,00	30.408,95	124.991,05	155.400,00
169	75.008,95	96,89	828,11	925,00	75.008,95	30.505,84	125.819,16	156.325,00
170	74.180,84	95,82	829,18	925,00	74.180,84	30.601,66	126.648,34	157.250,00
171	73.351,66	94,75	830,25	925,00	73.351,66	30.696,40	127.478,60	158.175,00
172	72.521,40	93,67	831,33	925,00	72.521,40	30.790,08	128.309,92	159.100,00
173	71.690,08	92,60	832,40	925,00	71.690,08	30.882,67	129.142,33	160.025,00
174	70.857,67	91,52	833,48	925,00	70.857,67	30.974,20	129.975,80	160.950,00
175	70.024,20	90,45	834,55	925,00	70.024,20	31.064,65	130.810,35	161.875,00
176	69.189,65	89,37	835,63	925,00	69.189,65	31.154,02	131.645,98	162.800,00
177	68.354,02	88,29	836,71	925,00	68.354,02	31.242,31	132.482,69	163.725,00
178	67.517,31	87,21	837,79	925,00	67.517,31	31.329,52	133.320,48	164.650,00
179	66.679,52	86,13	838,87	925,00	66.679,52	31.415,65	134.159,35	165.575,00
180	65.840,65	85,04	839,96	925,00	65.840,65	31.500,69	134.999,31	166.500,00

x

comdirect Baufinanzierung PLUS

zum Produkttest

• 1,55 %
• gebundener Sollzins*
• 1,56 %
• effektiver Jahreszins*

• 925,00€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

166.500,00 EUR

Tilgungsanteil :

134.999,31 EUR

Zinsanteil :

31.500,69 EUR

Restschuld :

65.000,69 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	258,33	666,67	925,00	199.333,33	258,33	666,67	925,00
2	199.333,33	257,47	667,53	925,00	199.333,33	515,81	1.334,19	1.850,00
3	198.665,81	256,61	668,39	925,00	198.665,81	772,42	2.002,58	2.775,00
4	197.997,42	255,75	669,25	925,00	197.997,42	1.028,16	2.671,84	3.700,00
5	197.328,16	254,88	670,12	925,00	197.328,16	1.283,04	3.341,96	4.625,00
6	196.658,04	254,02	670,98	925,00	196.658,04	1.537,06	4.012,94	5.550,00
7	195.987,06	253,15	671,85	925,00	195.987,06	1.790,21	4.684,79	6.475,00
8	195.315,21	252,28	672,72	925,00	195.315,21	2.042,49	5.357,51	7.400,00
9	194.642,49	251,41	673,59	925,00	194.642,49	2.293,91	6.031,09	8.325,00
10	193.968,91	250,54	674,46	925,00	193.968,91	2.544,45	6.705,55	9.250,00
11	193.294,45	249,67	675,33	925,00	193.294,45	2.794,12	7.380,88	10.175,00
12	192.619,12	248,80	676,20	925,00	192.619,12	3.042,92	8.057,08	11.100,00
13	191.942,92	247,93	677,07	925,00	191.942,92	3.290,85	8.734,15	12.025,00
14	191.265,85	247,05	677,95	925,00	191.265,85	3.537,90	9.412,10	12.950,00
15	190.587,90	246,18	678,82	925,00	190.587,90	3.784,08	10.090,92	13.875,00
16	189.909,08	245,30	679,70	925,00	189.909,08	4.029,37	10.770,63	14.800,00
17	189.229,37	244,42	680,58	925,00	189.229,37	4.273,80	11.451,20	15.725,00
18	188.548,80	243,54	681,46	925,00	188.548,80	4.517,34	12.132,66	16.650,00
19	187.867,34	242,66	682,34	925,00	187.867,34	4.760,00	12.815,00	17.575,00
20	187.185,00	241,78	683,22	925,00	187.185,00	5.001,78	13.498,22	18.500,00
21	186.501,78	240,90	684,10	925,00	186.501,78	5.242,68	14.182,32	19.425,00
22	185.817,68	240,01	684,99	925,00	185.817,68	5.482,69	14.867,31	20.350,00
23	185.132,69	239,13	685,87	925,00	185.132,69	5.721,82	15.553,18	21.275,00
24	184.446,82	238,24	686,76	925,00	184.446,82	5.960,07	16.239,93	22.200,00
25	183.760,07	237,36	687,64	925,00	183.760,07	6.197,42	16.927,58	23.125,00
26	183.072,42	236,47	688,53	925,00	183.072,42	6.433,89	17.616,11	24.050,00
27	182.383,89	235,58	689,42	925,00	182.383,89	6.669,47	18.305,53	24.975,00
28	181.694,47	234,69	690,31	925,00	181.694,47	6.904,16	18.995,84	25.900,00
29	181.004,16	233,80	691,20	925,00	181.004,16	7.137,96	19.687,04	26.825,00
30	180.312,96	232,90	692,10	925,00	180.312,96	7.370,86	20.379,14	27.750,00
31	179.620,86	232,01	692,99	925,00	179.620,86	7.602,87	21.072,13	28.675,00
32	178.927,87	231,12	693,88	925,00	178.927,87	7.833,99	21.766,01	29.600,00
33	178.233,99	230,22	694,78	925,00	178.233,99	8.064,21	22.460,79	30.525,00
34	177.539,21	229,32	695,68	925,00	177.539,21	8.293,53	23.156,47	31.450,00
35	176.843,53	228,42	696,58	925,00	176.843,53	8.521,95	23.853,05	32.375,00
36	176.146,95	227,52	697,48	925,00	176.146,95	8.749,47	24.550,53	33.300,00
37	175.449,47	226,62	698,38	925,00	175.449,47	8.976,10	25.248,90	34.225,00
38	174.751,10	225,72	699,28	925,00	174.751,10	9.201,82	25.948,18	35.150,00
39	174.051,82	224,82	700,18	925,00	174.051,82	9.426,63	26.648,37	36.075,00
40	173.351,63	223,91	701,09	925,00	173.351,63	9.650,54	27.349,46	37.000,00
41	172.650,54	223,01	701,99	925,00	172.650,54	9.873,55	28.051,45	37.925,00
42	171.948,55	222,10	702,90	925,00	171.948,55	10.095,65	28.754,35	38.850,00
43	171.245,65	221,19	703,81	925,00	171.245,65	10.316,84	29.458,16	39.775,00
44	170.541,84	220,28	704,72	925,00	170.541,84	10.537,13	30.162,87	40.700,00
45	169.837,13	219,37	705,63	925,00	169.837,13	10.756,50	30.868,50	41.625,00
46	169.131,50	218,46	706,54	925,00	169.131,50	10.974,96	31.575,04	42.550,00
47	168.424,96	217,55	707,45	925,00	168.424,96	11.192,51	32.282,49	43.475,00
48	167.717,51	216,64	708,36	925,00	167.717,51	11.409,15	32.990,85	44.400,00
49	167.009,15	215,72	709,28	925,00	167.009,15	11.624,87	33.700,13	45.325,00
50	166.299,87	214,80	710,20	925,00	166.299,87	11.839,67	34.410,33	46.250,00
51	165.589,67	213,89	711,11	925,00	165.589,67	12.053,56	35.121,44	47.175,00
52	164.878,56	212,97	712,03	925,00	164.878,56	12.266,53	35.833,47	48.100,00
53	164.166,53	212,05	712,95	925,00	164.166,53	12.478,57	36.546,43	49.025,00
54	163.453,57	211,13	713,87	925,00	163.453,57	12.689,70	37.260,30	49.950,00
55	162.739,70	210,21	714,79	925,00	162.739,70	12.899,91	37.975,09	50.875,00
56	162.024,91	209,28	715,72	925,00	162.024,91	13.109,19	38.690,81	51.800,00
57	161.309,19	208,36	716,64	925,00	161.309,19	13.317,55	39.407,45	52.725,00
58	160.592,55	207,43	717,57	925,00	160.592,55	13.524,98	40.125,02	53.650,00
59	159.874,98	206,51	718,49	925,00	159.874,98	13.731,48	40.843,52	54.575,00
60	159.156,48	205,58	719,42	925,00	159.156,48	13.937,06	41.562,94	55.500,00
61	158.437,06	204,65	720,35	925,00	158.437,06	14.141,71	42.283,29	56.425,00
62	157.716,71	203,72	721,28	925,00	157.716,71	14.345,43	43.004,57	57.350,00
63	156.995,43	202,79	722,21	925,00	156.995,43	14.548,21	43.726,79	58.275,00
64	156.273,21	201,85	723,15	925,00	156.273,21	14.750,06	44.449,94	59.200,00
65	155.550,06	200,92	724,08	925,00	155.550,06	14.950,98	45.174,02	60.125,00
66	154.825,98	199,98	725,02	925,00	154.825,98	15.150,97	45.899,03	61.050,00
67	154.100,97	199,05	725,95	925,00	154.100,97	15.350,01	46.624,99	61.975,00
68	153.375,01	198,11	726,89	925,00	153.375,01	15.548,12	47.351,88	62.900,00
69	152.648,12	197,17	727,83	925,00	152.648,12	15.745,29	48.079,71	63.825,00
70	151.920,29	196,23	728,77	925,00	151.920,29	15.941,52	48.808,48	64.750,00
71	151.191,52	195,29	729,71	925,00	151.191,52	16.136,81	49.538,19	65.675,00
72	150.461,81	194,35	730,65	925,00	150.461,81	16.331,16	50.268,84	66.600,00
73	149.731,16	193,40	731,60	925,00	149.731,16	16.524,56	51.000,44	67.525,00
74	148.999,56	192,46	732,54	925,00	148.999,56	16.717,02	51.732,98	68.450,00
75	148.267,02	191,51	733,49	925,00	148.267,02	16.908,53	52.466,47	69.375,00
76	147.533,53	190,56	734,44	925,00	147.533,53	17.099,10	53.200,90	70.300,00
77	146.799,10	189,62	735,38	925,00	146.799,10	17.288,71	53.936,29	71.225,00
78	146.063,71	188,67	736,33	925,00	146.063,71	17.477,38	54.672,62	72.150,00
79	145.327,38	187,71	737,29	925,00	145.327,38	17.665,09	55.409,91	73.075,00
80	144.590,09	186,76	738,24	925,00	144.590,09	17.851,85	56.148,15	74.000,00
81	143.851,85	185,81	739,19	925,00	143.851,85	18.037,66	56.887,34	74.925,00
82	143.112,66	184,85	740,15	925,00	143.112,66	18.222,52	57.627,48	75.850,00
83	142.372,52	183,90	741,10	925,00	142.372,52	18.406,41	58.368,59	76.775,00
84	141.631,41	182,94	742,06	925,00	141.631,41	18.589,35	59.110,65	77.700,00
85	140.889,35	181,98	743,02	925,00	140.889,35	18.771,34	59.853,66	78.625,00
86	140.146,34	181,02	743,98	925,00	140.146,34	18.952,36	60.597,64	79.550,00
87	139.402,36	180,06	744,94	925,00	139.402,36	19.132,42	61.342,58	80.475,00
88	138.657,42	179,10	745,90	925,00	138.657,42	19.311,52	62.088,48	81.400,00
89	137.911,52	178,14	746,86	925,00	137.911,52	19.489,66	62.835,34	82.325,00
90	137.164,66	177,17	747,83	925,00	137.164,66	19.666,83	63.583,17	83.250,00
91	136.416,83	176,21	748,79	925,00	136.416,83	19.843,03	64.331,97	84.175,00
92	135.668,03	175,24	749,76	925,00	135.668,03	20.018,27	65.081,73	85.100,00
93	134.918,27	174,27	750,73	925,00	134.918,27	20.192,54	65.832,46	86.025,00
94	134.167,54	173,30	751,70	925,00	134.167,54	20.365,84	66.584,16	86.950,00
95	133.415,84	172,33	752,67	925,00	133.415,84	20.538,17	67.336,83	87.875,00
96	132.663,17	171,36	753,64	925,00	132.663,17	20.709,52	68.090,48	88.800,00
97	131.909,52	170,38	754,62	925,00	131.909,52	20.879,91	68.845,09	89.725,00
98	131.154,91	169,41	755,59	925,00	131.154,91	21.049,32	69.600,68	90.650,00
99	130.399,32	168,43	756,57	925,00	130.399,32	21.217,75	70.357,25	91.575,00
100	129.642,75	167,46	757,54	925,00	129.642,75	21.385,20	71.114,80	92.500,00
101	128.885,20	166,48	758,52	925,00	128.885,20	21.551,68	71.873,32	93.425,00
102	128.126,68	165,50	759,50	925,00	128.126,68	21.717,18	72.632,82	94.350,00
103	127.367,18	164,52	760,48	925,00	127.367,18	21.881,69	73.393,31	95.275,00
104	126.606,69	163,53	761,47	925,00	126.606,69	22.045,23	74.154,77	96.200,00
105	125.845,23	162,55	762,45	925,00	125.845,23	22.207,78	74.917,22	97.125,00
106	125.082,78	161,57	763,43	925,00	125.082,78	22.369,34	75.680,66	98.050,00
107	124.319,34	160,58	764,42	925,00	124.319,34	22.529,92	76.445,08	98.975,00
108	123.554,92	159,59	765,41	925,00	123.554,92	22.689,51	77.210,49	99.900,00
109	122.789,51	158,60	766,40	925,00	122.789,51	22.848,12	77.976,88	100.825,00
110	122.023,12	157,61	767,39	925,00	122.023,12	23.005,73	78.744,27	101.750,00
111	121.255,73	156,62	768,38	925,00	121.255,73	23.162,35	79.512,65	102.675,00
112	120.487,35	155,63	769,37	925,00	120.487,35	23.317,98	80.282,02	103.600,00
113	119.717,98	154,64	770,36	925,00	119.717,98	23.472,62	81.052,38	104.525,00
114	118.947,62	153,64	771,36	925,00	118.947,62	23.626,26	81.823,74	105.450,00
115	118.176,26	152,64	772,36	925,00	118.176,26	23.778,90	82.596,10	106.375,00
116	117.403,90	151,65	773,35	925,00	117.403,90	23.930,55	83.369,45	107.300,00
117	116.630,55	150,65	774,35	925,00	116.630,55	24.081,20	84.143,80	108.225,00
118	115.856,20	149,65	775,35	925,00	115.856,20	24.230,84	84.919,16	109.150,00
119	115.080,84	148,65	776,35	925,00	115.080,84	24.379,49	85.695,51	110.075,00
120	114.304,49	147,64	777,36	925,00	114.304,49	24.527,13	86.472,87	111.000,00
121	113.527,13	146,64	778,36	925,00	113.527,13	24.673,77	87.251,23	111.925,00
122	112.748,77	145,63	779,37	925,00	112.748,77	24.819,41	88.030,59	112.850,00
123	111.969,41	144,63	780,37	925,00	111.969,41	24.964,03	88.810,97	113.775,00
124	111.189,03	143,62	781,38	925,00	111.189,03	25.107,65	89.592,35	114.700,00
125	110.407,65	142,61	782,39	925,00	110.407,65	25.250,26	90.374,74	115.625,00
126	109.625,26	141,60	783,40	925,00	109.625,26	25.391,86	91.158,14	116.550,00
127	108.841,86	140,59	784,41	925,00	108.841,86	25.532,45	91.942,55	117.475,00
128	108.057,45	139,57	785,43	925,00	108.057,45	25.672,02	92.727,98	118.400,00
129	107.272,02	138,56	786,44	925,00	107.272,02	25.810,58	93.514,42	119.325,00
130	106.485,58	137,54	787,46	925,00	106.485,58	25.948,13	94.301,87	120.250,00
131	105.698,13	136,53	788,47	925,00	105.698,13	26.084,65	95.090,35	121.175,00
132	104.909,65	135,51	789,49	925,00	104.909,65	26.220,16	95.879,84	122.100,00
133	104.120,16	134,49	790,51	925,00	104.120,16	26.354,65	96.670,35	123.025,00
134	103.329,65	133,47	791,53	925,00	103.329,65	26.488,12	97.461,88	123.950,00
135	102.538,12	132,45	792,55	925,00	102.538,12	26.620,56	98.254,44	124.875,00
136	101.745,56	131,42	793,58	925,00	101.745,56	26.751,98	99.048,02	125.800,00
137	100.951,98	130,40	794,60	925,00	100.951,98	26.882,38	99.842,62	126.725,00
138	100.157,38	129,37	795,63	925,00	100.157,38	27.011,75	100.638,25	127.650,00
139	99.361,75	128,34	796,66	925,00	99.361,75	27.140,09	101.434,91	128.575,00
140	98.565,09	127,31	797,69	925,00	98.565,09	27.267,41	102.232,59	129.500,00
141	97.767,41	126,28	798,72	925,00	97.767,41	27.393,69	103.031,31	130.425,00
142	96.968,69	125,25	799,75	925,00	96.968,69	27.518,94	103.831,06	131.350,00
143	96.168,94	124,22	800,78	925,00	96.168,94	27.643,16	104.631,84	132.275,00
144	95.368,16	123,18	801,82	925,00	95.368,16	27.766,34	105.433,66	133.200,00
145	94.566,34	122,15	802,85	925,00	94.566,34	27.888,49	106.236,51	134.125,00
146	93.763,49	121,11	803,89	925,00	93.763,49	28.009,60	107.040,40	135.050,00
147	92.959,60	120,07	804,93	925,00	92.959,60	28.129,67	107.845,33	135.975,00
148	92.154,67	119,03	805,97	925,00	92.154,67	28.248,71	108.651,29	136.900,00
149	91.348,71	117,99	807,01	925,00	91.348,71	28.366,70	109.458,30	137.825,00
150	90.541,70	116,95	808,05	925,00	90.541,70	28.483,65	110.266,35	138.750,00
151	89.733,65	115,91	809,09	925,00	89.733,65	28.599,56	111.075,44	139.675,00
152	88.924,56	114,86	810,14	925,00	88.924,56	28.714,42	111.885,58	140.600,00
153	88.114,42	113,81	811,19	925,00	88.114,42	28.828,23	112.696,77	141.525,00
154	87.303,23	112,77	812,23	925,00	87.303,23	28.941,00	113.509,00	142.450,00
155	86.491,00	111,72	813,28	925,00	86.491,00	29.052,71	114.322,29	143.375,00
156	85.677,71	110,67	814,33	925,00	85.677,71	29.163,38	115.136,62	144.300,00
157	84.863,38	109,62	815,38	925,00	84.863,38	29.273,00	115.952,00	145.225,00
158	84.048,00	108,56	816,44	925,00	84.048,00	29.381,56	116.768,44	146.150,00
159	83.231,56	107,51	817,49	925,00	83.231,56	29.489,07	117.585,93	147.075,00
160	82.414,07	106,45	818,55	925,00	82.414,07	29.595,52	118.404,48	148.000,00
161	81.595,52	105,39	819,61	925,00	81.595,52	29.700,91	119.224,09	148.925,00
162	80.775,91	104,34	820,66	925,00	80.775,91	29.805,25	120.044,75	149.850,00
163	79.955,25	103,28	821,72	925,00	79.955,25	29.908,52	120.866,48	150.775,00
164	79.133,52	102,21	822,79	925,00	79.133,52	30.010,74	121.689,26	151.700,00
165	78.310,74	101,15	823,85	925,00	78.310,74	30.111,89	122.513,11	152.625,00
166	77.486,89	100,09	824,91	925,00	77.486,89	30.211,98	123.338,02	153.550,00
167	76.661,98	99,02	825,98	925,00	76.661,98	30.311,00	124.164,00	154.475,00
168	75.836,00	97,95	827,05	925,00	75.836,00	30.408,95	124.991,05	155.400,00
169	75.008,95	96,89	828,11	925,00	75.008,95	30.505,84	125.819,16	156.325,00
170	74.180,84	95,82	829,18	925,00	74.180,84	30.601,66	126.648,34	157.250,00
171	73.351,66	94,75	830,25	925,00	73.351,66	30.696,40	127.478,60	158.175,00
172	72.521,40	93,67	831,33	925,00	72.521,40	30.790,08	128.309,92	159.100,00
173	71.690,08	92,60	832,40	925,00	71.690,08	30.882,67	129.142,33	160.025,00
174	70.857,67	91,52	833,48	925,00	70.857,67	30.974,20	129.975,80	160.950,00
175	70.024,20	90,45	834,55	925,00	70.024,20	31.064,65	130.810,35	161.875,00
176	69.189,65	89,37	835,63	925,00	69.189,65	31.154,02	131.645,98	162.800,00
177	68.354,02	88,29	836,71	925,00	68.354,02	31.242,31	132.482,69	163.725,00
178	67.517,31	87,21	837,79	925,00	67.517,31	31.329,52	133.320,48	164.650,00
179	66.679,52	86,13	838,87	925,00	66.679,52	31.415,65	134.159,35	165.575,00
180	65.840,65	85,04	839,96	925,00	65.840,65	31.500,69	134.999,31	166.500,00

x

BBBank Neufinanzierung

zum Produkttest

• 1,74 %
• gebundener Sollzins*
• 1,77 %
• effektiver Jahreszins*

• 956,67€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

172.200,00 EUR

Tilgungsanteil :

137.003,34 EUR

Zinsanteil :

35.196,66 EUR

Restschuld :

62.996,66 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	290,00	666,67	956,67	199.333,33	290,00	666,67	956,67
2	199.333,33	289,03	667,63	956,67	199.333,33	579,03	1.334,30	1.913,33
3	198.665,70	288,07	668,60	956,67	198.665,70	867,10	2.002,90	2.870,00
4	197.997,10	287,10	669,57	956,67	197.997,10	1.154,19	2.672,47	3.826,67
5	197.327,53	286,12	670,54	956,67	197.327,53	1.440,32	3.343,01	4.783,33
6	196.656,99	285,15	671,51	956,67	196.656,99	1.725,47	4.014,53	5.740,00
7	195.985,47	284,18	672,49	956,67	195.985,47	2.009,65	4.687,02	6.696,67
8	195.312,98	283,20	673,46	956,67	195.312,98	2.292,85	5.360,48	7.653,33
9	194.639,52	282,23	674,44	956,67	194.639,52	2.575,08	6.034,92	8.610,00
10	193.965,08	281,25	675,42	956,67	193.965,08	2.856,33	6.710,34	9.566,67
11	193.289,66	280,27	676,40	956,67	193.289,66	3.136,60	7.386,73	10.523,33
12	192.613,27	279,29	677,38	956,67	192.613,27	3.415,89	8.064,11	11.480,00
13	191.935,89	278,31	678,36	956,67	191.935,89	3.694,20	8.742,47	12.436,67
14	191.257,53	277,32	679,34	956,67	191.257,53	3.971,52	9.421,81	13.393,33
15	190.578,19	276,34	680,33	956,67	190.578,19	4.247,86	10.102,14	14.350,00
16	189.897,86	275,35	681,31	956,67	189.897,86	4.523,21	10.783,46	15.306,67
17	189.216,54	274,36	682,30	956,67	189.216,54	4.797,58	11.465,76	16.263,33
18	188.534,24	273,37	683,29	956,67	188.534,24	5.070,95	12.149,05	17.220,00
19	187.850,95	272,38	684,28	956,67	187.850,95	5.343,33	12.833,33	18.176,67
20	187.166,67	271,39	685,27	956,67	187.166,67	5.614,73	13.518,61	19.133,33
21	186.481,39	270,40	686,27	956,67	186.481,39	5.885,12	14.204,88	20.090,00
22	185.795,12	269,40	687,26	956,67	185.795,12	6.154,53	14.892,14	21.046,67
23	185.107,86	268,41	688,26	956,67	185.107,86	6.422,93	15.580,40	22.003,33
24	184.419,60	267,41	689,26	956,67	184.419,60	6.690,34	16.269,66	22.960,00
25	183.730,34	266,41	690,26	956,67	183.730,34	6.956,75	16.959,92	23.916,67
26	183.040,08	265,41	691,26	956,67	183.040,08	7.222,16	17.651,17	24.873,33
27	182.348,83	264,41	692,26	956,67	182.348,83	7.486,56	18.343,44	25.830,00
28	181.656,56	263,40	693,26	956,67	181.656,56	7.749,97	19.036,70	26.786,67
29	180.963,30	262,40	694,27	956,67	180.963,30	8.012,36	19.730,97	27.743,33
30	180.269,03	261,39	695,28	956,67	180.269,03	8.273,75	20.426,25	28.700,00
31	179.573,75	260,38	696,28	956,67	179.573,75	8.534,14	21.122,53	29.656,67
32	178.877,47	259,37	697,29	956,67	178.877,47	8.793,51	21.819,83	30.613,33
33	178.180,17	258,36	698,31	956,67	178.180,17	9.051,87	22.518,13	31.570,00
34	177.481,87	257,35	699,32	956,67	177.481,87	9.309,22	23.217,45	32.526,67
35	176.782,55	256,33	700,33	956,67	176.782,55	9.565,55	23.917,78	33.483,33
36	176.082,22	255,32	701,35	956,67	176.082,22	9.820,87	24.619,13	34.440,00
37	175.380,87	254,30	702,36	956,67	175.380,87	10.075,17	25.321,49	35.396,67
38	174.678,51	253,28	703,38	956,67	174.678,51	10.328,46	26.024,88	36.353,33
39	173.975,12	252,26	704,40	956,67	173.975,12	10.580,72	26.729,28	37.310,00
40	173.270,72	251,24	705,42	956,67	173.270,72	10.831,96	27.434,70	38.266,67
41	172.565,30	250,22	706,45	956,67	172.565,30	11.082,18	28.141,15	39.223,33
42	171.858,85	249,20	707,47	956,67	171.858,85	11.331,38	28.848,62	40.180,00
43	171.151,38	248,17	708,50	956,67	171.151,38	11.579,55	29.557,12	41.136,67
44	170.442,88	247,14	709,52	956,67	170.442,88	11.826,69	30.266,64	42.093,33
45	169.733,36	246,11	710,55	956,67	169.733,36	12.072,80	30.977,20	43.050,00
46	169.022,80	245,08	711,58	956,67	169.022,80	12.317,89	31.688,78	44.006,67
47	168.311,22	244,05	712,62	956,67	168.311,22	12.561,94	32.401,40	44.963,33
48	167.598,60	243,02	713,65	956,67	167.598,60	12.804,96	33.115,04	45.920,00
49	166.884,96	241,98	714,68	956,67	166.884,96	13.046,94	33.829,73	46.876,67
50	166.170,27	240,95	715,72	956,67	166.170,27	13.287,89	34.545,45	47.833,33
51	165.454,55	239,91	716,76	956,67	165.454,55	13.527,80	35.262,20	48.790,00
52	164.737,80	238,87	717,80	956,67	164.737,80	13.766,67	35.980,00	49.746,67
53	164.020,00	237,83	718,84	956,67	164.020,00	14.004,49	36.698,84	50.703,33
54	163.301,16	236,79	719,88	956,67	163.301,16	14.241,28	37.418,72	51.660,00
55	162.581,28	235,74	720,92	956,67	162.581,28	14.477,02	38.139,64	52.616,67
56	161.860,36	234,70	721,97	956,67	161.860,36	14.711,72	38.861,61	53.573,33
57	161.138,39	233,65	723,02	956,67	161.138,39	14.945,37	39.584,63	54.530,00
58	160.415,37	232,60	724,06	956,67	160.415,37	15.177,97	40.308,69	55.486,67
59	159.691,31	231,55	725,11	956,67	159.691,31	15.409,53	41.033,81	56.443,33
60	158.966,19	230,50	726,17	956,67	158.966,19	15.640,03	41.759,97	57.400,00
61	158.240,03	229,45	727,22	956,67	158.240,03	15.869,48	42.487,19	58.356,67
62	157.512,81	228,39	728,27	956,67	157.512,81	16.097,87	43.215,46	59.313,33
63	156.784,54	227,34	729,33	956,67	156.784,54	16.325,21	43.944,79	60.270,00
64	156.055,21	226,28	730,39	956,67	156.055,21	16.551,49	44.675,18	61.226,67
65	155.324,82	225,22	731,45	956,67	155.324,82	16.776,71	45.406,63	62.183,33
66	154.593,37	224,16	732,51	956,67	154.593,37	17.000,87	46.139,13	63.140,00
67	153.860,87	223,10	733,57	956,67	153.860,87	17.223,97	46.872,70	64.096,67
68	153.127,30	222,03	734,63	956,67	153.127,30	17.446,00	47.607,33	65.053,33
69	152.392,67	220,97	735,70	956,67	152.392,67	17.666,97	48.343,03	66.010,00
70	151.656,97	219,90	736,76	956,67	151.656,97	17.886,87	49.079,79	66.966,67
71	150.920,21	218,83	737,83	956,67	150.920,21	18.105,71	49.817,63	67.923,33
72	150.182,37	217,76	738,90	956,67	150.182,37	18.323,47	50.556,53	68.880,00
73	149.443,47	216,69	739,97	956,67	149.443,47	18.540,16	51.296,50	69.836,67
74	148.703,50	215,62	741,05	956,67	148.703,50	18.755,78	52.037,55	70.793,33
75	147.962,45	214,55	742,12	956,67	147.962,45	18.970,33	52.779,67	71.750,00
76	147.220,33	213,47	743,20	956,67	147.220,33	19.183,80	53.522,87	72.706,67
77	146.477,13	212,39	744,27	956,67	146.477,13	19.396,19	54.267,14	73.663,33
78	145.732,86	211,31	745,35	956,67	145.732,86	19.607,50	55.012,50	74.620,00
79	144.987,50	210,23	746,43	956,67	144.987,50	19.817,74	55.758,93	75.576,67
80	144.241,07	209,15	747,52	956,67	144.241,07	20.026,89	56.506,45	76.533,33
81	143.493,55	208,07	748,60	956,67	143.493,55	20.234,95	57.255,05	77.490,00
82	142.744,95	206,98	749,69	956,67	142.744,95	20.441,93	58.004,74	78.446,67
83	141.995,26	205,89	750,77	956,67	141.995,26	20.647,82	58.755,51	79.403,33
84	141.244,49	204,80	751,86	956,67	141.244,49	20.852,63	59.507,37	80.360,00
85	140.492,63	203,71	752,95	956,67	140.492,63	21.056,34	60.260,32	81.316,67
86	139.739,68	202,62	754,04	956,67	139.739,68	21.258,97	61.014,37	82.273,33
87	138.985,63	201,53	755,14	956,67	138.985,63	21.460,50	61.769,50	83.230,00
88	138.230,50	200,43	756,23	956,67	138.230,50	21.660,93	62.525,74	84.186,67
89	137.474,26	199,34	757,33	956,67	137.474,26	21.860,27	63.283,07	85.143,33
90	136.716,93	198,24	758,43	956,67	136.716,93	22.058,51	64.041,49	86.100,00
91	135.958,51	197,14	759,53	956,67	135.958,51	22.255,65	64.801,02	87.056,67
92	135.198,98	196,04	760,63	956,67	135.198,98	22.451,69	65.561,65	88.013,33
93	134.438,35	194,94	761,73	956,67	134.438,35	22.646,62	66.323,38	88.970,00
94	133.676,62	193,83	762,84	956,67	133.676,62	22.840,45	67.086,21	89.926,67
95	132.913,79	192,72	763,94	956,67	132.913,79	23.033,18	67.850,16	90.883,33
96	132.149,84	191,62	765,05	956,67	132.149,84	23.224,79	68.615,21	91.840,00
97	131.384,79	190,51	766,16	956,67	131.384,79	23.415,30	69.381,36	92.796,67
98	130.618,64	189,40	767,27	956,67	130.618,64	23.604,70	70.148,63	93.753,33
99	129.851,37	188,28	768,38	956,67	129.851,37	23.792,98	70.917,02	94.710,00
100	129.082,98	187,17	769,50	956,67	129.082,98	23.980,15	71.686,51	95.666,67
101	128.313,49	186,05	770,61	956,67	128.313,49	24.166,21	72.457,12	96.623,33
102	127.542,88	184,94	771,73	956,67	127.542,88	24.351,15	73.228,85	97.580,00
103	126.771,15	183,82	772,85	956,67	126.771,15	24.534,96	74.001,70	98.536,67
104	125.998,30	182,70	773,97	956,67	125.998,30	24.717,66	74.775,67	99.493,33
105	125.224,33	181,58	775,09	956,67	125.224,33	24.899,24	75.550,76	100.450,00
106	124.449,24	180,45	776,22	956,67	124.449,24	25.079,69	76.326,98	101.406,67
107	123.673,02	179,33	777,34	956,67	123.673,02	25.259,01	77.104,32	102.363,33
108	122.895,68	178,20	778,47	956,67	122.895,68	25.437,21	77.882,79	103.320,00
109	122.117,21	177,07	779,60	956,67	122.117,21	25.614,28	78.662,38	104.276,67
110	121.337,62	175,94	780,73	956,67	121.337,62	25.790,22	79.443,11	105.233,33
111	120.556,89	174,81	781,86	956,67	120.556,89	25.965,03	80.224,97	106.190,00
112	119.775,03	173,67	782,99	956,67	119.775,03	26.138,70	81.007,96	107.146,67
113	118.992,04	172,54	784,13	956,67	118.992,04	26.311,24	81.792,09	108.103,33
114	118.207,91	171,40	785,27	956,67	118.207,91	26.482,64	82.577,36	109.060,00
115	117.422,64	170,26	786,40	956,67	117.422,64	26.652,91	83.363,76	110.016,67
116	116.636,24	169,12	787,54	956,67	116.636,24	26.822,03	84.151,30	110.973,33
117	115.848,70	167,98	788,69	956,67	115.848,70	26.990,01	84.939,99	111.930,00
118	115.060,01	166,84	789,83	956,67	115.060,01	27.156,85	85.729,82	112.886,67
119	114.270,18	165,69	790,97	956,67	114.270,18	27.322,54	86.520,80	113.843,33
120	113.479,20	164,54	792,12	956,67	113.479,20	27.487,08	87.312,92	114.800,00
121	112.687,08	163,40	793,27	956,67	112.687,08	27.650,48	88.106,19	115.756,67
122	111.893,81	162,25	794,42	956,67	111.893,81	27.812,73	88.900,61	116.713,33
123	111.099,39	161,09	795,57	956,67	111.099,39	27.973,82	89.696,18	117.670,00
124	110.303,82	159,94	796,73	956,67	110.303,82	28.133,76	90.492,91	118.626,67
125	109.507,09	158,79	797,88	956,67	109.507,09	28.292,55	91.290,79	119.583,33
126	108.709,21	157,63	799,04	956,67	108.709,21	28.450,17	92.089,83	120.540,00
127	107.910,17	156,47	800,20	956,67	107.910,17	28.606,64	92.890,02	121.496,67
128	107.109,98	155,31	801,36	956,67	107.109,98	28.761,95	93.691,38	122.453,33
129	106.308,62	154,15	802,52	956,67	106.308,62	28.916,10	94.493,90	123.410,00
130	105.506,10	152,98	803,68	956,67	105.506,10	29.069,08	95.297,58	124.366,67
131	104.702,42	151,82	804,85	956,67	104.702,42	29.220,90	96.102,43	125.323,33
132	103.897,57	150,65	806,02	956,67	103.897,57	29.371,55	96.908,45	126.280,00
133	103.091,55	149,48	807,18	956,67	103.091,55	29.521,04	97.715,63	127.236,67
134	102.284,37	148,31	808,35	956,67	102.284,37	29.669,35	98.523,98	128.193,33
135	101.476,02	147,14	809,53	956,67	101.476,02	29.816,49	99.333,51	129.150,00
136	100.666,49	145,97	810,70	956,67	100.666,49	29.962,46	100.144,21	130.106,67
137	99.855,79	144,79	811,88	956,67	99.855,79	30.107,25	100.956,09	131.063,33
138	99.043,91	143,61	813,05	956,67	99.043,91	30.250,86	101.769,14	132.020,00
139	98.230,86	142,43	814,23	956,67	98.230,86	30.393,30	102.583,37	132.976,67
140	97.416,63	141,25	815,41	956,67	97.416,63	30.534,55	103.398,78	133.933,33
141	96.601,22	140,07	816,59	956,67	96.601,22	30.674,62	104.215,38	134.890,00
142	95.784,62	138,89	817,78	956,67	95.784,62	30.813,51	105.033,16	135.846,67
143	94.966,84	137,70	818,96	956,67	94.966,84	30.951,21	105.852,12	136.803,33
144	94.147,88	136,51	820,15	956,67	94.147,88	31.087,72	106.672,28	137.760,00
145	93.327,72	135,33	821,34	956,67	93.327,72	31.223,05	107.493,62	138.716,67
146	92.506,38	134,13	822,53	956,67	92.506,38	31.357,18	108.316,15	139.673,33
147	91.683,85	132,94	823,73	956,67	91.683,85	31.490,13	109.139,87	140.630,00
148	90.860,13	131,75	824,92	956,67	90.860,13	31.621,87	109.964,79	141.586,67
149	90.035,21	130,55	826,12	956,67	90.035,21	31.752,42	110.790,91	142.543,33
150	89.209,09	129,35	827,31	956,67	89.209,09	31.881,78	111.618,22	143.500,00
151	88.381,78	128,15	828,51	956,67	88.381,78	32.009,93	112.446,74	144.456,67
152	87.553,26	126,95	829,71	956,67	87.553,26	32.136,88	113.276,45	145.413,33
153	86.723,55	125,75	830,92	956,67	86.723,55	32.262,63	114.107,37	146.370,00
154	85.892,63	124,54	832,12	956,67	85.892,63	32.387,18	114.939,49	147.326,67
155	85.060,51	123,34	833,33	956,67	85.060,51	32.510,51	115.772,82	148.283,33
156	84.227,18	122,13	834,54	956,67	84.227,18	32.632,64	116.607,36	149.240,00
157	83.392,64	120,92	835,75	956,67	83.392,64	32.753,56	117.443,10	150.196,67
158	82.556,90	119,71	836,96	956,67	82.556,90	32.873,27	118.280,06	151.153,33
159	81.719,94	118,49	838,17	956,67	81.719,94	32.991,76	119.118,24	152.110,00
160	80.881,76	117,28	839,39	956,67	80.881,76	33.109,04	119.957,62	153.066,67
161	80.042,38	116,06	840,61	956,67	80.042,38	33.225,10	120.798,23	154.023,33
162	79.201,77	114,84	841,82	956,67	79.201,77	33.339,95	121.640,05	154.980,00
163	78.359,95	113,62	843,04	956,67	78.359,95	33.453,57	122.483,10	155.936,67
164	77.516,90	112,40	844,27	956,67	77.516,90	33.565,97	123.327,36	156.893,33
165	76.672,64	111,18	845,49	956,67	76.672,64	33.677,14	124.172,86	157.850,00
166	75.827,14	109,95	846,72	956,67	75.827,14	33.787,09	125.019,57	158.806,67
167	74.980,43	108,72	847,95	956,67	74.980,43	33.895,81	125.867,52	159.763,33
168	74.132,48	107,49	849,17	956,67	74.132,48	34.003,31	126.716,69	160.720,00
169	73.283,31	106,26	850,41	956,67	73.283,31	34.109,57	127.567,10	161.676,67
170	72.432,90	105,03	851,64	956,67	72.432,90	34.214,60	128.418,74	162.633,33
171	71.581,26	103,79	852,87	956,67	71.581,26	34.318,39	129.271,61	163.590,00
172	70.728,39	102,56	854,11	956,67	70.728,39	34.420,94	130.125,72	164.546,67
173	69.874,28	101,32	855,35	956,67	69.874,28	34.522,26	130.981,07	165.503,33
174	69.018,93	100,08	856,59	956,67	69.018,93	34.622,34	131.837,66	166.460,00
175	68.162,34	98,84	857,83	956,67	68.162,34	34.721,18	132.695,49	167.416,67
176	67.304,51	97,59	859,08	956,67	67.304,51	34.818,77	133.554,57	168.373,33
177	66.445,43	96,35	860,32	956,67	66.445,43	34.915,11	134.414,89	169.330,00
178	65.585,11	95,10	861,57	956,67	65.585,11	35.010,21	135.276,46	170.286,67
179	64.723,54	93,85	862,82	956,67	64.723,54	35.104,06	136.139,27	171.243,33
180	63.860,73	92,60	864,07	956,67	63.860,73	35.196,66	137.003,34	172.200,00

x

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

x

ING-DiBa 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