Baufinanzierungs­vergleich 02/2020

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]

Dr. Klein Baufinanzierung

zum Produkttest

• 0,61%
• gebundener Sollzins*
• 0,63%
• effektiver Jahreszins*

• 960,42€
• Monatsrate

• Gesamtzahlung:172.875,00 EUR
• Tilgungsanteil:157.034,92 EUR
• Zinsanteil:15.840,08 EUR
• Restschuld:92.965,08 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 389,50 EUR; Gesamtbetrag: 23.370,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,51 %; Gebundener Sollzins: 0,46 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Dr. Klein Privatkunden AG Postfach 1350
23503 Lübeck

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	127,08	833,33	960,42	249.166,67	127,08	833,33	960,42
2	249.166,67	126,66	833,76	960,42	249.166,67	253,74	1.667,09	1.920,83
3	248.332,91	126,24	834,18	960,42	248.332,91	379,98	2.501,27	2.881,25
4	247.498,73	125,81	834,60	960,42	247.498,73	505,79	3.335,88	3.841,67
5	246.664,12	125,39	835,03	960,42	246.664,12	631,18	4.170,90	4.802,08
6	245.829,10	124,96	835,45	960,42	245.829,10	756,14	5.006,36	5.762,50
7	244.993,64	124,54	835,88	960,42	244.993,64	880,68	5.842,24	6.722,92
8	244.157,76	124,11	836,30	960,42	244.157,76	1.004,79	6.678,54	7.683,33
9	243.321,46	123,69	836,73	960,42	243.321,46	1.128,48	7.515,27	8.643,75
10	242.484,73	123,26	837,15	960,42	242.484,73	1.251,74	8.352,42	9.604,17
11	241.647,58	122,84	837,58	960,42	241.647,58	1.374,58	9.190,00	10.564,58
12	240.810,00	122,41	838,00	960,42	240.810,00	1.496,99	10.028,01	11.525,00
13	239.971,99	121,99	838,43	960,42	239.971,99	1.618,98	10.866,44	12.485,42
14	239.133,56	121,56	838,86	960,42	239.133,56	1.740,54	11.705,29	13.445,83
15	238.294,71	121,13	839,28	960,42	238.294,71	1.861,67	12.544,58	14.406,25
16	237.455,42	120,71	839,71	960,42	237.455,42	1.982,38	13.384,29	15.366,67
17	236.615,71	120,28	840,14	960,42	236.615,71	2.102,66	14.224,42	16.327,08
18	235.775,58	119,85	840,56	960,42	235.775,58	2.222,51	15.064,99	17.287,50
19	234.935,01	119,43	840,99	960,42	234.935,01	2.341,94	15.905,98	18.247,92
20	234.094,02	119,00	841,42	960,42	234.094,02	2.460,93	16.747,40	19.208,33
21	233.252,60	118,57	841,85	960,42	233.252,60	2.579,50	17.589,25	20.168,75
22	232.410,75	118,14	842,27	960,42	232.410,75	2.697,65	18.431,52	21.129,17
23	231.568,48	117,71	842,70	960,42	231.568,48	2.815,36	19.274,22	22.089,58
24	230.725,78	117,29	843,13	960,42	230.725,78	2.932,65	20.117,35	23.050,00
25	229.882,65	116,86	843,56	960,42	229.882,65	3.049,50	20.960,91	24.010,42
26	229.039,09	116,43	843,99	960,42	229.039,09	3.165,93	21.804,90	24.970,83
27	228.195,10	116,00	844,42	960,42	228.195,10	3.281,93	22.649,32	25.931,25
28	227.350,68	115,57	844,85	960,42	227.350,68	3.397,50	23.494,17	26.891,67
29	226.505,83	115,14	845,28	960,42	226.505,83	3.512,64	24.339,44	27.852,08
30	225.660,56	114,71	845,71	960,42	225.660,56	3.627,35	25.185,15	28.812,50
31	224.814,85	114,28	846,14	960,42	224.814,85	3.741,63	26.031,28	29.772,92
32	223.968,72	113,85	846,57	960,42	223.968,72	3.855,48	26.877,85	30.733,33
33	223.122,15	113,42	847,00	960,42	223.122,15	3.968,90	27.724,85	31.693,75
34	222.275,15	112,99	847,43	960,42	222.275,15	4.081,89	28.572,27	32.654,17
35	221.427,73	112,56	847,86	960,42	221.427,73	4.194,45	29.420,13	33.614,58
36	220.579,87	112,13	848,29	960,42	220.579,87	4.306,58	30.268,42	34.575,00
37	219.731,58	111,70	848,72	960,42	219.731,58	4.418,28	31.117,14	35.535,42
38	218.882,86	111,27	849,15	960,42	218.882,86	4.529,54	31.966,29	36.495,83
39	218.033,71	110,83	849,58	960,42	218.033,71	4.640,38	32.815,87	37.456,25
40	217.184,13	110,40	850,01	960,42	217.184,13	4.750,78	33.665,89	38.416,67
41	216.334,11	109,97	850,45	960,42	216.334,11	4.860,75	34.516,33	39.377,08
42	215.483,67	109,54	850,88	960,42	215.483,67	4.970,29	35.367,21	40.337,50
43	214.632,79	109,10	851,31	960,42	214.632,79	5.079,39	36.218,53	41.297,92
44	213.781,47	108,67	851,74	960,42	213.781,47	5.188,06	37.070,27	42.258,33
45	212.929,73	108,24	852,18	960,42	212.929,73	5.296,30	37.922,45	43.218,75
46	212.077,55	107,81	852,61	960,42	212.077,55	5.404,11	38.775,06	44.179,17
47	211.224,94	107,37	853,04	960,42	211.224,94	5.511,48	39.628,10	45.139,58
48	210.371,90	106,94	853,48	960,42	210.371,90	5.618,42	40.481,58	46.100,00
49	209.518,42	106,51	853,91	960,42	209.518,42	5.724,93	41.335,49	47.060,42
50	208.664,51	106,07	854,35	960,42	208.664,51	5.831,00	42.189,84	48.020,83
51	207.810,16	105,64	854,78	960,42	207.810,16	5.936,63	43.044,62	48.981,25
52	206.955,38	105,20	855,21	960,42	206.955,38	6.041,84	43.899,83	49.941,67
53	206.100,17	104,77	855,65	960,42	206.100,17	6.146,60	44.755,48	50.902,08
54	205.244,52	104,33	856,08	960,42	205.244,52	6.250,94	45.611,56	51.862,50
55	204.388,44	103,90	856,52	960,42	204.388,44	6.354,83	46.468,08	52.822,92
56	203.531,92	103,46	856,95	960,42	203.531,92	6.458,30	47.325,04	53.783,33
57	202.674,96	103,03	857,39	960,42	202.674,96	6.561,32	48.182,43	54.743,75
58	201.817,57	102,59	857,83	960,42	201.817,57	6.663,91	49.040,25	55.704,17
59	200.959,75	102,15	858,26	960,42	200.959,75	6.766,07	49.898,52	56.664,58
60	200.101,48	101,72	858,70	960,42	200.101,48	6.867,79	50.757,21	57.625,00
61	199.242,79	101,28	859,13	960,42	199.242,79	6.969,07	51.616,35	58.585,42
62	198.383,65	100,85	859,57	960,42	198.383,65	7.069,91	52.475,92	59.545,83
63	197.524,08	100,41	860,01	960,42	197.524,08	7.170,32	53.335,93	60.506,25
64	196.664,07	99,97	860,45	960,42	196.664,07	7.270,29	54.196,38	61.466,67
65	195.803,62	99,53	860,88	960,42	195.803,62	7.369,83	55.057,26	62.427,08
66	194.942,74	99,10	861,32	960,42	194.942,74	7.468,92	55.918,58	63.387,50
67	194.081,42	98,66	861,76	960,42	194.081,42	7.567,58	56.780,34	64.347,92
68	193.219,66	98,22	862,20	960,42	193.219,66	7.665,80	57.642,53	65.308,33
69	192.357,47	97,78	862,63	960,42	192.357,47	7.763,58	58.505,17	66.268,75
70	191.494,83	97,34	863,07	960,42	191.494,83	7.860,92	59.368,24	67.229,17
71	190.631,76	96,90	863,51	960,42	190.631,76	7.957,83	60.231,75	68.189,58
72	189.768,25	96,47	863,95	960,42	189.768,25	8.054,29	61.095,71	69.150,00
73	188.904,29	96,03	864,39	960,42	188.904,29	8.150,32	61.960,10	70.110,42
74	188.039,90	95,59	864,83	960,42	188.039,90	8.245,91	62.824,93	71.070,83
75	187.175,07	95,15	865,27	960,42	187.175,07	8.341,05	63.690,20	72.031,25
76	186.309,80	94,71	865,71	960,42	186.309,80	8.435,76	64.555,90	72.991,67
77	185.444,10	94,27	866,15	960,42	185.444,10	8.530,03	65.422,05	73.952,08
78	184.577,95	93,83	866,59	960,42	184.577,95	8.623,86	66.288,64	74.912,50
79	183.711,36	93,39	867,03	960,42	183.711,36	8.717,24	67.155,67	75.872,92
80	182.844,33	92,95	867,47	960,42	182.844,33	8.810,19	68.023,14	76.833,33
81	181.976,86	92,50	867,91	960,42	181.976,86	8.902,69	68.891,06	77.793,75
82	181.108,94	92,06	868,35	960,42	181.108,94	8.994,76	69.759,41	78.754,17
83	180.240,59	91,62	868,79	960,42	180.240,59	9.086,38	70.628,20	79.714,58
84	179.371,80	91,18	869,24	960,42	179.371,80	9.177,56	71.497,44	80.675,00
85	178.502,56	90,74	869,68	960,42	178.502,56	9.268,30	72.367,12	81.635,42
86	177.632,88	90,30	870,12	960,42	177.632,88	9.358,60	73.237,24	82.595,83
87	176.762,76	89,85	870,56	960,42	176.762,76	9.448,45	74.107,80	83.556,25
88	175.892,20	89,41	871,00	960,42	175.892,20	9.537,86	74.978,80	84.516,67
89	175.021,20	88,97	871,45	960,42	175.021,20	9.626,83	75.850,25	85.477,08
90	174.149,75	88,53	871,89	960,42	174.149,75	9.715,36	76.722,14	86.437,50
91	173.277,86	88,08	872,33	960,42	173.277,86	9.803,44	77.594,48	87.397,92
92	172.405,52	87,64	872,78	960,42	172.405,52	9.891,08	78.467,25	88.358,33
93	171.532,75	87,20	873,22	960,42	171.532,75	9.978,28	79.340,47	89.318,75
94	170.659,53	86,75	873,66	960,42	170.659,53	10.065,03	80.214,14	90.279,17
95	169.785,86	86,31	874,11	960,42	169.785,86	10.151,34	81.088,25	91.239,58
96	168.911,75	85,86	874,55	960,42	168.911,75	10.237,20	81.962,80	92.200,00
97	168.037,20	85,42	875,00	960,42	168.037,20	10.322,62	82.837,80	93.160,42
98	167.162,20	84,97	875,44	960,42	167.162,20	10.407,59	83.713,24	94.120,83
99	166.286,76	84,53	875,89	960,42	166.286,76	10.492,12	84.589,13	95.081,25
100	165.410,87	84,08	876,33	960,42	165.410,87	10.576,21	85.465,46	96.041,67
101	164.534,54	83,64	876,78	960,42	164.534,54	10.659,84	86.342,24	97.002,08
102	163.657,76	83,19	877,22	960,42	163.657,76	10.743,04	87.219,46	97.962,50
103	162.780,54	82,75	877,67	960,42	162.780,54	10.825,78	88.097,13	98.922,92
104	161.902,87	82,30	878,12	960,42	161.902,87	10.908,08	88.975,25	99.883,33
105	161.024,75	81,85	878,56	960,42	161.024,75	10.989,94	89.853,81	100.843,75
106	160.146,19	81,41	879,01	960,42	160.146,19	11.071,35	90.732,82	101.804,17
107	159.267,18	80,96	879,46	960,42	159.267,18	11.152,31	91.612,28	102.764,58
108	158.387,72	80,51	879,90	960,42	158.387,72	11.232,82	92.492,18	103.725,00
109	157.507,82	80,07	880,35	960,42	157.507,82	11.312,89	93.372,53	104.685,42
110	156.627,47	79,62	880,80	960,42	156.627,47	11.392,51	94.253,33	105.645,83
111	155.746,67	79,17	881,25	960,42	155.746,67	11.471,68	95.134,57	106.606,25
112	154.865,43	78,72	881,69	960,42	154.865,43	11.550,40	96.016,27	107.566,67
113	153.983,73	78,28	882,14	960,42	153.983,73	11.628,68	96.898,41	108.527,08
114	153.101,59	77,83	882,59	960,42	153.101,59	11.706,50	97.781,00	109.487,50
115	152.219,00	77,38	883,04	960,42	152.219,00	11.783,88	98.664,04	110.447,92
116	151.335,96	76,93	883,49	960,42	151.335,96	11.860,81	99.547,52	111.408,33
117	150.452,48	76,48	883,94	960,42	150.452,48	11.937,29	100.431,46	112.368,75
118	149.568,54	76,03	884,39	960,42	149.568,54	12.013,32	101.315,85	113.329,17
119	148.684,15	75,58	884,84	960,42	148.684,15	12.088,90	102.200,68	114.289,58
120	147.799,32	75,13	885,29	960,42	147.799,32	12.164,03	103.085,97	115.250,00
121	146.914,03	74,68	885,74	960,42	146.914,03	12.238,71	103.971,70	116.210,42
122	146.028,30	74,23	886,19	960,42	146.028,30	12.312,94	104.857,89	117.170,83
123	145.142,11	73,78	886,64	960,42	145.142,11	12.386,72	105.744,53	118.131,25
124	144.255,47	73,33	887,09	960,42	144.255,47	12.460,05	106.631,61	119.091,67
125	143.368,39	72,88	887,54	960,42	143.368,39	12.532,93	107.519,15	120.052,08
126	142.480,85	72,43	887,99	960,42	142.480,85	12.605,36	108.407,14	121.012,50
127	141.592,86	71,98	888,44	960,42	141.592,86	12.677,34	109.295,58	121.972,92
128	140.704,42	71,52	888,89	960,42	140.704,42	12.748,86	110.184,47	122.933,33
129	139.815,53	71,07	889,34	960,42	139.815,53	12.819,94	111.073,81	123.893,75
130	138.926,19	70,62	889,80	960,42	138.926,19	12.890,56	111.963,61	124.854,17
131	138.036,39	70,17	890,25	960,42	138.036,39	12.960,72	112.853,86	125.814,58
132	137.146,14	69,72	890,70	960,42	137.146,14	13.030,44	113.744,56	126.775,00
133	136.255,44	69,26	891,15	960,42	136.255,44	13.099,70	114.635,71	127.735,42
134	135.364,29	68,81	891,61	960,42	135.364,29	13.168,51	115.527,32	128.695,83
135	134.472,68	68,36	892,06	960,42	134.472,68	13.236,87	116.419,38	129.656,25
136	133.580,62	67,90	892,51	960,42	133.580,62	13.304,77	117.311,89	130.616,67
137	132.688,11	67,45	892,97	960,42	132.688,11	13.372,22	118.204,86	131.577,08
138	131.795,14	67,00	893,42	960,42	131.795,14	13.439,22	119.098,28	132.537,50
139	130.901,72	66,54	893,87	960,42	130.901,72	13.505,76	119.992,15	133.497,92
140	130.007,85	66,09	894,33	960,42	130.007,85	13.571,85	120.886,48	134.458,33
141	129.113,52	65,63	894,78	960,42	129.113,52	13.637,48	121.781,27	135.418,75
142	128.218,73	65,18	895,24	960,42	128.218,73	13.702,66	122.676,51	136.379,17
143	127.323,49	64,72	895,69	960,42	127.323,49	13.767,38	123.572,20	137.339,58
144	126.427,80	64,27	896,15	960,42	126.427,80	13.831,65	124.468,35	138.300,00
145	125.531,65	63,81	896,60	960,42	125.531,65	13.895,46	125.364,95	139.260,42
146	124.635,05	63,36	897,06	960,42	124.635,05	13.958,82	126.262,02	140.220,83
147	123.737,98	62,90	897,52	960,42	123.737,98	14.021,72	127.159,53	141.181,25
148	122.840,47	62,44	897,97	960,42	122.840,47	14.084,16	128.057,50	142.141,67
149	121.942,50	61,99	898,43	960,42	121.942,50	14.146,15	128.955,93	143.102,08
150	121.044,07	61,53	898,89	960,42	121.044,07	14.207,68	129.854,82	144.062,50
151	120.145,18	61,07	899,34	960,42	120.145,18	14.268,75	130.754,16	145.022,92
152	119.245,84	60,62	899,80	960,42	119.245,84	14.329,37	131.653,96	145.983,33
153	118.346,04	60,16	900,26	960,42	118.346,04	14.389,53	132.554,22	146.943,75
154	117.445,78	59,70	900,72	960,42	117.445,78	14.449,23	133.454,94	147.904,17
155	116.545,06	59,24	901,17	960,42	116.545,06	14.508,48	134.356,11	148.864,58
156	115.643,89	58,79	901,63	960,42	115.643,89	14.567,26	135.257,74	149.825,00
157	114.742,26	58,33	902,09	960,42	114.742,26	14.625,59	136.159,83	150.785,42
158	113.840,17	57,87	902,55	960,42	113.840,17	14.683,46	137.062,38	151.745,83
159	112.937,62	57,41	903,01	960,42	112.937,62	14.740,87	137.965,38	152.706,25
160	112.034,62	56,95	903,47	960,42	112.034,62	14.797,82	138.868,85	153.666,67
161	111.131,15	56,49	903,92	960,42	111.131,15	14.854,31	139.772,77	154.627,08
162	110.227,23	56,03	904,38	960,42	110.227,23	14.910,34	140.677,16	155.587,50
163	109.322,84	55,57	904,84	960,42	109.322,84	14.965,91	141.582,00	156.547,92
164	108.418,00	55,11	905,30	960,42	108.418,00	15.021,03	142.487,31	157.508,33
165	107.512,69	54,65	905,76	960,42	107.512,69	15.075,68	143.393,07	158.468,75
166	106.606,93	54,19	906,22	960,42	106.606,93	15.129,87	144.299,30	159.429,17
167	105.700,70	53,73	906,69	960,42	105.700,70	15.183,60	145.205,98	160.389,58
168	104.794,02	53,27	907,15	960,42	104.794,02	15.236,87	146.113,13	161.350,00
169	103.886,87	52,81	907,61	960,42	103.886,87	15.289,68	147.020,74	162.310,42
170	102.979,26	52,35	908,07	960,42	102.979,26	15.342,03	147.928,80	163.270,83
171	102.071,20	51,89	908,53	960,42	102.071,20	15.393,92	148.837,33	164.231,25
172	101.162,67	51,42	908,99	960,42	101.162,67	15.445,34	149.746,33	165.191,67
173	100.253,67	50,96	909,45	960,42	100.253,67	15.496,30	150.655,78	166.152,08
174	99.344,22	50,50	909,92	960,42	99.344,22	15.546,80	151.565,70	167.112,50
175	98.434,30	50,04	910,38	960,42	98.434,30	15.596,84	152.476,08	168.072,92
176	97.523,92	49,57	910,84	960,42	97.523,92	15.646,41	153.386,92	169.033,33
177	96.613,08	49,11	911,31	960,42	96.613,08	15.695,53	154.298,22	169.993,75
178	95.701,78	48,65	911,77	960,42	95.701,78	15.744,17	155.209,99	170.954,17
179	94.790,01	48,18	912,23	960,42	94.790,01	15.792,36	156.122,22	171.914,58
180	93.877,78	47,72	912,70	960,42	93.877,78	15.840,08	157.034,92	172.875,00

x

DTW Baufinanzierung

zum Produkttest

• 0,68%
• gebundener Sollzins*
• 0,68%
• effektiver Jahreszins*

• 975,00€
• Monatsrate

• Gesamtzahlung:175.500,00 EUR
• Tilgungsanteil:157.869,82 EUR
• Zinsanteil:17.630,18 EUR
• Restschuld:92.130,18 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 573,33 EUR; Gesamtbetrag: 68.800,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,44 %; Gebundener Sollzins: 0,44 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist DTW GmbH Quadrat Q 5, 14 - 22
68161 Mannheim

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	141,67	833,33	975,00	249.166,67	141,67	833,33	975,00
2	249.166,67	141,19	833,81	975,00	249.166,67	282,86	1.667,14	1.950,00
3	248.332,86	140,72	834,28	975,00	248.332,86	423,58	2.501,42	2.925,00
4	247.498,58	140,25	834,75	975,00	247.498,58	563,83	3.336,17	3.900,00
5	246.663,83	139,78	835,22	975,00	246.663,83	703,61	4.171,39	4.875,00
6	245.828,61	139,30	835,70	975,00	245.828,61	842,91	5.007,09	5.850,00
7	244.992,91	138,83	836,17	975,00	244.992,91	981,74	5.843,26	6.825,00
8	244.156,74	138,36	836,64	975,00	244.156,74	1.120,10	6.679,90	7.800,00
9	243.320,10	137,88	837,12	975,00	243.320,10	1.257,98	7.517,02	8.775,00
10	242.482,98	137,41	837,59	975,00	242.482,98	1.395,38	8.354,62	9.750,00
11	241.645,38	136,93	838,07	975,00	241.645,38	1.532,32	9.192,68	10.725,00
12	240.807,32	136,46	838,54	975,00	240.807,32	1.668,77	10.031,23	11.700,00
13	239.968,77	135,98	839,02	975,00	239.968,77	1.804,76	10.870,24	12.675,00
14	239.129,76	135,51	839,49	975,00	239.129,76	1.940,26	11.709,74	13.650,00
15	238.290,26	135,03	839,97	975,00	238.290,26	2.075,29	12.549,71	14.625,00
16	237.450,29	134,56	840,44	975,00	237.450,29	2.209,85	13.390,15	15.600,00
17	236.609,85	134,08	840,92	975,00	236.609,85	2.343,93	14.231,07	16.575,00
18	235.768,93	133,60	841,40	975,00	235.768,93	2.477,53	15.072,47	17.550,00
19	234.927,53	133,13	841,87	975,00	234.927,53	2.610,66	15.914,34	18.525,00
20	234.085,66	132,65	842,35	975,00	234.085,66	2.743,31	16.756,69	19.500,00
21	233.243,31	132,17	842,83	975,00	233.243,31	2.875,48	17.599,52	20.475,00
22	232.400,48	131,69	843,31	975,00	232.400,48	3.007,17	18.442,83	21.450,00
23	231.557,17	131,22	843,78	975,00	231.557,17	3.138,39	19.286,61	22.425,00
24	230.713,39	130,74	844,26	975,00	230.713,39	3.269,12	20.130,88	23.400,00
25	229.869,12	130,26	844,74	975,00	229.869,12	3.399,38	20.975,62	24.375,00
26	229.024,38	129,78	845,22	975,00	229.024,38	3.529,16	21.820,84	25.350,00
27	228.179,16	129,30	845,70	975,00	228.179,16	3.658,46	22.666,54	26.325,00
28	227.333,46	128,82	846,18	975,00	227.333,46	3.787,29	23.512,71	27.300,00
29	226.487,29	128,34	846,66	975,00	226.487,29	3.915,63	24.359,37	28.275,00
30	225.640,63	127,86	847,14	975,00	225.640,63	4.043,49	25.206,51	29.250,00
31	224.793,49	127,38	847,62	975,00	224.793,49	4.170,88	26.054,12	30.225,00
32	223.945,88	126,90	848,10	975,00	223.945,88	4.297,78	26.902,22	31.200,00
33	223.097,78	126,42	848,58	975,00	223.097,78	4.424,20	27.750,80	32.175,00
34	222.249,20	125,94	849,06	975,00	222.249,20	4.550,14	28.599,86	33.150,00
35	221.400,14	125,46	849,54	975,00	221.400,14	4.675,60	29.449,40	34.125,00
36	220.550,60	124,98	850,02	975,00	220.550,60	4.800,58	30.299,42	35.100,00
37	219.700,58	124,50	850,50	975,00	219.700,58	4.925,08	31.149,92	36.075,00
38	218.850,08	124,02	850,98	975,00	218.850,08	5.049,09	32.000,91	37.050,00
39	217.999,09	123,53	851,47	975,00	217.999,09	5.172,63	32.852,37	38.025,00
40	217.147,63	123,05	851,95	975,00	217.147,63	5.295,68	33.704,32	39.000,00
41	216.295,68	122,57	852,43	975,00	216.295,68	5.418,24	34.556,76	39.975,00
42	215.443,24	122,08	852,92	975,00	215.443,24	5.540,33	35.409,67	40.950,00
43	214.590,33	121,60	853,40	975,00	214.590,33	5.661,93	36.263,07	41.925,00
44	213.736,93	121,12	853,88	975,00	213.736,93	5.783,05	37.116,95	42.900,00
45	212.883,05	120,63	854,37	975,00	212.883,05	5.903,68	37.971,32	43.875,00
46	212.028,68	120,15	854,85	975,00	212.028,68	6.023,83	38.826,17	44.850,00
47	211.173,83	119,67	855,33	975,00	211.173,83	6.143,49	39.681,51	45.825,00
48	210.318,49	119,18	855,82	975,00	210.318,49	6.262,68	40.537,32	46.800,00
49	209.462,68	118,70	856,30	975,00	209.462,68	6.381,37	41.393,63	47.775,00
50	208.606,37	118,21	856,79	975,00	208.606,37	6.499,58	42.250,42	48.750,00
51	207.749,58	117,72	857,28	975,00	207.749,58	6.617,31	43.107,69	49.725,00
52	206.892,31	117,24	857,76	975,00	206.892,31	6.734,54	43.965,46	50.700,00
53	206.034,54	116,75	858,25	975,00	206.034,54	6.851,30	44.823,70	51.675,00
54	205.176,30	116,27	858,73	975,00	205.176,30	6.967,56	45.682,44	52.650,00
55	204.317,56	115,78	859,22	975,00	204.317,56	7.083,34	46.541,66	53.625,00
56	203.458,34	115,29	859,71	975,00	203.458,34	7.198,64	47.401,36	54.600,00
57	202.598,64	114,81	860,19	975,00	202.598,64	7.313,44	48.261,56	55.575,00
58	201.738,44	114,32	860,68	975,00	201.738,44	7.427,76	49.122,24	56.550,00
59	200.877,76	113,83	861,17	975,00	200.877,76	7.541,59	49.983,41	57.525,00
60	200.016,59	113,34	861,66	975,00	200.016,59	7.654,94	50.845,06	58.500,00
61	199.154,94	112,85	862,15	975,00	199.154,94	7.767,79	51.707,21	59.475,00
62	198.292,79	112,37	862,63	975,00	198.292,79	7.880,16	52.569,84	60.450,00
63	197.430,16	111,88	863,12	975,00	197.430,16	7.992,03	53.432,97	61.425,00
64	196.567,03	111,39	863,61	975,00	196.567,03	8.103,42	54.296,58	62.400,00
65	195.703,42	110,90	864,10	975,00	195.703,42	8.214,32	55.160,68	63.375,00
66	194.839,32	110,41	864,59	975,00	194.839,32	8.324,73	56.025,27	64.350,00
67	193.974,73	109,92	865,08	975,00	193.974,73	8.434,65	56.890,35	65.325,00
68	193.109,65	109,43	865,57	975,00	193.109,65	8.544,08	57.755,92	66.300,00
69	192.244,08	108,94	866,06	975,00	192.244,08	8.653,01	58.621,99	67.275,00
70	191.378,01	108,45	866,55	975,00	191.378,01	8.761,46	59.488,54	68.250,00
71	190.511,46	107,96	867,04	975,00	190.511,46	8.869,42	60.355,58	69.225,00
72	189.644,42	107,47	867,53	975,00	189.644,42	8.976,88	61.223,12	70.200,00
73	188.776,88	106,97	868,03	975,00	188.776,88	9.083,86	62.091,14	71.175,00
74	187.908,86	106,48	868,52	975,00	187.908,86	9.190,34	62.959,66	72.150,00
75	187.040,34	105,99	869,01	975,00	187.040,34	9.296,33	63.828,67	73.125,00
76	186.171,33	105,50	869,50	975,00	186.171,33	9.401,83	64.698,17	74.100,00
77	185.301,83	105,00	870,00	975,00	185.301,83	9.506,83	65.568,17	75.075,00
78	184.431,83	104,51	870,49	975,00	184.431,83	9.611,34	66.438,66	76.050,00
79	183.561,34	104,02	870,98	975,00	183.561,34	9.715,36	67.309,64	77.025,00
80	182.690,36	103,52	871,48	975,00	182.690,36	9.818,88	68.181,12	78.000,00
81	181.818,88	103,03	871,97	975,00	181.818,88	9.921,91	69.053,09	78.975,00
82	180.946,91	102,54	872,46	975,00	180.946,91	10.024,45	69.925,55	79.950,00
83	180.074,45	102,04	872,96	975,00	180.074,45	10.126,49	70.798,51	80.925,00
84	179.201,49	101,55	873,45	975,00	179.201,49	10.228,04	71.671,96	81.900,00
85	178.328,04	101,05	873,95	975,00	178.328,04	10.329,09	72.545,91	82.875,00
86	177.454,09	100,56	874,44	975,00	177.454,09	10.429,65	73.420,35	83.850,00
87	176.579,65	100,06	874,94	975,00	176.579,65	10.529,71	74.295,29	84.825,00
88	175.704,71	99,57	875,43	975,00	175.704,71	10.629,28	75.170,72	85.800,00
89	174.829,28	99,07	875,93	975,00	174.829,28	10.728,35	76.046,65	86.775,00
90	173.953,35	98,57	876,43	975,00	173.953,35	10.826,92	76.923,08	87.750,00
91	173.076,92	98,08	876,92	975,00	173.076,92	10.925,00	77.800,00	88.725,00
92	172.200,00	97,58	877,42	975,00	172.200,00	11.022,58	78.677,42	89.700,00
93	171.322,58	97,08	877,92	975,00	171.322,58	11.119,66	79.555,34	90.675,00
94	170.444,66	96,59	878,41	975,00	170.444,66	11.216,25	80.433,75	91.650,00
95	169.566,25	96,09	878,91	975,00	169.566,25	11.312,33	81.312,67	92.625,00
96	168.687,33	95,59	879,41	975,00	168.687,33	11.407,92	82.192,08	93.600,00
97	167.807,92	95,09	879,91	975,00	167.807,92	11.503,02	83.071,98	94.575,00
98	166.928,02	94,59	880,41	975,00	166.928,02	11.597,61	83.952,39	95.550,00
99	166.047,61	94,09	880,91	975,00	166.047,61	11.691,70	84.833,30	96.525,00
100	165.166,70	93,59	881,41	975,00	165.166,70	11.785,30	85.714,70	97.500,00
101	164.285,30	93,10	881,90	975,00	164.285,30	11.878,39	86.596,61	98.475,00
102	163.403,39	92,60	882,40	975,00	163.403,39	11.970,99	87.479,01	99.450,00
103	162.520,99	92,10	882,90	975,00	162.520,99	12.063,08	88.361,92	100.425,00
104	161.638,08	91,59	883,41	975,00	161.638,08	12.154,68	89.245,32	101.400,00
105	160.754,68	91,09	883,91	975,00	160.754,68	12.245,77	90.129,23	102.375,00
106	159.870,77	90,59	884,41	975,00	159.870,77	12.336,36	91.013,64	103.350,00
107	158.986,36	90,09	884,91	975,00	158.986,36	12.426,46	91.898,54	104.325,00
108	158.101,46	89,59	885,41	975,00	158.101,46	12.516,05	92.783,95	105.300,00
109	157.216,05	89,09	885,91	975,00	157.216,05	12.605,14	93.669,86	106.275,00
110	156.330,14	88,59	886,41	975,00	156.330,14	12.693,72	94.556,28	107.250,00
111	155.443,72	88,08	886,92	975,00	155.443,72	12.781,81	95.443,19	108.225,00
112	154.556,81	87,58	887,42	975,00	154.556,81	12.869,39	96.330,61	109.200,00
113	153.669,39	87,08	887,92	975,00	153.669,39	12.956,47	97.218,53	110.175,00
114	152.781,47	86,58	888,42	975,00	152.781,47	13.043,05	98.106,95	111.150,00
115	151.893,05	86,07	888,93	975,00	151.893,05	13.129,12	98.995,88	112.125,00
116	151.004,12	85,57	889,43	975,00	151.004,12	13.214,69	99.885,31	113.100,00
117	150.114,69	85,06	889,94	975,00	150.114,69	13.299,75	100.775,25	114.075,00
118	149.224,75	84,56	890,44	975,00	149.224,75	13.384,31	101.665,69	115.050,00
119	148.334,31	84,06	890,94	975,00	148.334,31	13.468,37	102.556,63	116.025,00
120	147.443,37	83,55	891,45	975,00	147.443,37	13.551,92	103.448,08	117.000,00
121	146.551,92	83,05	891,95	975,00	146.551,92	13.634,97	104.340,03	117.975,00
122	145.659,97	82,54	892,46	975,00	145.659,97	13.717,51	105.232,49	118.950,00
123	144.767,51	82,03	892,97	975,00	144.767,51	13.799,54	106.125,46	119.925,00
124	143.874,54	81,53	893,47	975,00	143.874,54	13.881,07	107.018,93	120.900,00
125	142.981,07	81,02	893,98	975,00	142.981,07	13.962,09	107.912,91	121.875,00
126	142.087,09	80,52	894,48	975,00	142.087,09	14.042,61	108.807,39	122.850,00
127	141.192,61	80,01	894,99	975,00	141.192,61	14.122,62	109.702,38	123.825,00
128	140.297,62	79,50	895,50	975,00	140.297,62	14.202,12	110.597,88	124.800,00
129	139.402,12	78,99	896,01	975,00	139.402,12	14.281,12	111.493,88	125.775,00
130	138.506,12	78,49	896,51	975,00	138.506,12	14.359,60	112.390,40	126.750,00
131	137.609,60	77,98	897,02	975,00	137.609,60	14.437,58	113.287,42	127.725,00
132	136.712,58	77,47	897,53	975,00	136.712,58	14.515,05	114.184,95	128.700,00
133	135.815,05	76,96	898,04	975,00	135.815,05	14.592,01	115.082,99	129.675,00
134	134.917,01	76,45	898,55	975,00	134.917,01	14.668,47	115.981,53	130.650,00
135	134.018,47	75,94	899,06	975,00	134.018,47	14.744,41	116.880,59	131.625,00
136	133.119,41	75,43	899,57	975,00	133.119,41	14.819,84	117.780,16	132.600,00
137	132.219,84	74,92	900,08	975,00	132.219,84	14.894,77	118.680,23	133.575,00
138	131.319,77	74,41	900,59	975,00	131.319,77	14.969,18	119.580,82	134.550,00
139	130.419,18	73,90	901,10	975,00	130.419,18	15.043,09	120.481,91	135.525,00
140	129.518,09	73,39	901,61	975,00	129.518,09	15.116,48	121.383,52	136.500,00
141	128.616,48	72,88	902,12	975,00	128.616,48	15.189,36	122.285,64	137.475,00
142	127.714,36	72,37	902,63	975,00	127.714,36	15.261,74	123.188,26	138.450,00
143	126.811,74	71,86	903,14	975,00	126.811,74	15.333,60	124.091,40	139.425,00
144	125.908,60	71,35	903,65	975,00	125.908,60	15.404,94	124.995,06	140.400,00
145	125.004,94	70,84	904,16	975,00	125.004,94	15.475,78	125.899,22	141.375,00
146	124.100,78	70,32	904,68	975,00	124.100,78	15.546,10	126.803,90	142.350,00
147	123.196,10	69,81	905,19	975,00	123.196,10	15.615,91	127.709,09	143.325,00
148	122.290,91	69,30	905,70	975,00	122.290,91	15.685,21	128.614,79	144.300,00
149	121.385,21	68,78	906,22	975,00	121.385,21	15.754,00	129.521,00	145.275,00
150	120.479,00	68,27	906,73	975,00	120.479,00	15.822,27	130.427,73	146.250,00
151	119.572,27	67,76	907,24	975,00	119.572,27	15.890,03	131.334,97	147.225,00
152	118.665,03	67,24	907,76	975,00	118.665,03	15.957,27	132.242,73	148.200,00
153	117.757,27	66,73	908,27	975,00	117.757,27	16.024,00	133.151,00	149.175,00
154	116.849,00	66,21	908,79	975,00	116.849,00	16.090,21	134.059,79	150.150,00
155	115.940,21	65,70	909,30	975,00	115.940,21	16.155,91	134.969,09	151.125,00
156	115.030,91	65,18	909,82	975,00	115.030,91	16.221,10	135.878,90	152.100,00
157	114.121,10	64,67	910,33	975,00	114.121,10	16.285,77	136.789,23	153.075,00
158	113.210,77	64,15	910,85	975,00	113.210,77	16.349,92	137.700,08	154.050,00
159	112.299,92	63,64	911,36	975,00	112.299,92	16.413,56	138.611,44	155.025,00
160	111.388,56	63,12	911,88	975,00	111.388,56	16.476,68	139.523,32	156.000,00
161	110.476,68	62,60	912,40	975,00	110.476,68	16.539,28	140.435,72	156.975,00
162	109.564,28	62,09	912,91	975,00	109.564,28	16.601,37	141.348,63	157.950,00
163	108.651,37	61,57	913,43	975,00	108.651,37	16.662,93	142.262,07	158.925,00
164	107.737,93	61,05	913,95	975,00	107.737,93	16.723,99	143.176,01	159.900,00
165	106.823,99	60,53	914,47	975,00	106.823,99	16.784,52	144.090,48	160.875,00
166	105.909,52	60,02	914,98	975,00	105.909,52	16.844,54	145.005,46	161.850,00
167	104.994,54	59,50	915,50	975,00	104.994,54	16.904,03	145.920,97	162.825,00
168	104.079,03	58,98	916,02	975,00	104.079,03	16.963,01	146.836,99	163.800,00
169	103.163,01	58,46	916,54	975,00	103.163,01	17.021,47	147.753,53	164.775,00
170	102.246,47	57,94	917,06	975,00	102.246,47	17.079,41	148.670,59	165.750,00
171	101.329,41	57,42	917,58	975,00	101.329,41	17.136,83	149.588,17	166.725,00
172	100.411,83	56,90	918,10	975,00	100.411,83	17.193,73	150.506,27	167.700,00
173	99.493,73	56,38	918,62	975,00	99.493,73	17.250,11	151.424,89	168.675,00
174	98.575,11	55,86	919,14	975,00	98.575,11	17.305,97	152.344,03	169.650,00
175	97.655,97	55,34	919,66	975,00	97.655,97	17.361,31	153.263,69	170.625,00
176	96.736,31	54,82	920,18	975,00	96.736,31	17.416,12	154.183,88	171.600,00
177	95.816,12	54,30	920,70	975,00	95.816,12	17.470,42	155.104,58	172.575,00
178	94.895,42	53,77	921,23	975,00	94.895,42	17.524,19	156.025,81	173.550,00
179	93.974,19	53,25	921,75	975,00	93.974,19	17.577,45	156.947,55	174.525,00
180	93.052,45	52,73	922,27	975,00	93.052,45	17.630,18	157.869,82	175.500,00

x

CE-Baufinanz Baufinanzierung

zum Produkttest

• 0,82%
• gebundener Sollzins*
• 0,82%
• effektiver Jahreszins*

• 1.004,17€
• Monatsrate

• Gesamtzahlung:180.750,00 EUR
• Tilgungsanteil:159.557,22 EUR
• Zinsanteil:21.192,78 EUR
• Restschuld:90.442,78 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 425,00 EUR; Gesamtbetrag: 51.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,55 %; Gebundener Sollzins: 0,55 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist CE-Baufinanz GmbH Steenkamp 37
22607 Hamburg

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

x

HypoVereinsbank Immobilienfinanzierung

zum Produkttest

• 0,83%
• gebundener Sollzins*
• 0,83%
• effektiver Jahreszins*

• 1.006,25€
• Monatsrate

• Gesamtzahlung:181.125,00 EUR
• Tilgungsanteil:159.678,65 EUR
• Zinsanteil:21.446,35 EUR
• Restschuld:90.321,35 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 400,00 EUR; Gesamtbetrag: 96.000,00 EUR; Anzahl Kreditraten: 240; Laufzeit: 240 Monate; Effektiver Jahreszins: 0,40 %; Gebundener Sollzins: 0,40 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist UniCredit Bank AG Arabellastraße 12
81925 München

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	172,92	833,33	1.006,25	249.166,67	172,92	833,33	1.006,25
2	249.166,67	172,34	833,91	1.006,25	249.166,67	345,26	1.667,24	2.012,50
3	248.332,76	171,76	834,49	1.006,25	248.332,76	517,02	2.501,73	3.018,75
4	247.498,27	171,19	835,06	1.006,25	247.498,27	688,21	3.336,79	4.025,00
5	246.663,21	170,61	835,64	1.006,25	246.663,21	858,82	4.172,43	5.031,25
6	245.827,57	170,03	836,22	1.006,25	245.827,57	1.028,85	5.008,65	6.037,50
7	244.991,35	169,45	836,80	1.006,25	244.991,35	1.198,30	5.845,45	7.043,75
8	244.154,55	168,87	837,38	1.006,25	244.154,55	1.367,17	6.682,83	8.050,00
9	243.317,17	168,29	837,96	1.006,25	243.317,17	1.535,47	7.520,78	9.056,25
10	242.479,22	167,71	838,54	1.006,25	242.479,22	1.703,18	8.359,32	10.062,50
11	241.640,68	167,13	839,12	1.006,25	241.640,68	1.870,32	9.198,43	11.068,75
12	240.801,57	166,55	839,70	1.006,25	240.801,57	2.036,87	10.038,13	12.075,00
13	239.961,87	165,97	840,28	1.006,25	239.961,87	2.202,84	10.878,41	13.081,25
14	239.121,59	165,39	840,86	1.006,25	239.121,59	2.368,24	11.719,26	14.087,50
15	238.280,74	164,81	841,44	1.006,25	238.280,74	2.533,05	12.560,70	15.093,75
16	237.439,30	164,23	842,02	1.006,25	237.439,30	2.697,28	13.402,72	16.100,00
17	236.597,28	163,65	842,60	1.006,25	236.597,28	2.860,92	14.245,33	17.106,25
18	235.754,67	163,06	843,19	1.006,25	235.754,67	3.023,99	15.088,51	18.112,50
19	234.911,49	162,48	843,77	1.006,25	234.911,49	3.186,47	15.932,28	19.118,75
20	234.067,72	161,90	844,35	1.006,25	234.067,72	3.348,36	16.776,64	20.125,00
21	233.223,36	161,31	844,94	1.006,25	233.223,36	3.509,68	17.621,57	21.131,25
22	232.378,43	160,73	845,52	1.006,25	232.378,43	3.670,40	18.467,10	22.137,50
23	231.532,90	160,14	846,11	1.006,25	231.532,90	3.830,55	19.313,20	23.143,75
24	230.686,80	159,56	846,69	1.006,25	230.686,80	3.990,11	20.159,89	24.150,00
25	229.840,11	158,97	847,28	1.006,25	229.840,11	4.149,08	21.007,17	25.156,25
26	228.992,83	158,39	847,86	1.006,25	228.992,83	4.307,47	21.855,03	26.162,50
27	228.144,97	157,80	848,45	1.006,25	228.144,97	4.465,27	22.703,48	27.168,75
28	227.296,52	157,21	849,04	1.006,25	227.296,52	4.622,48	23.552,52	28.175,00
29	226.447,48	156,63	849,62	1.006,25	226.447,48	4.779,11	24.402,14	29.181,25
30	225.597,86	156,04	850,21	1.006,25	225.597,86	4.935,14	25.252,36	30.187,50
31	224.747,64	155,45	850,80	1.006,25	224.747,64	5.090,60	26.103,15	31.193,75
32	223.896,85	154,86	851,39	1.006,25	223.896,85	5.245,46	26.954,54	32.200,00
33	223.045,46	154,27	851,98	1.006,25	223.045,46	5.399,73	27.806,52	33.206,25
34	222.193,48	153,68	852,57	1.006,25	222.193,48	5.553,41	28.659,09	34.212,50
35	221.340,91	153,09	853,16	1.006,25	221.340,91	5.706,51	29.512,24	35.218,75
36	220.487,76	152,50	853,75	1.006,25	220.487,76	5.859,01	30.365,99	36.225,00
37	219.634,01	151,91	854,34	1.006,25	219.634,01	6.010,93	31.220,32	37.231,25
38	218.779,68	151,32	854,93	1.006,25	218.779,68	6.162,25	32.075,25	38.237,50
39	217.924,75	150,73	855,52	1.006,25	217.924,75	6.312,98	32.930,77	39.243,75
40	217.069,23	150,14	856,11	1.006,25	217.069,23	6.463,12	33.786,88	40.250,00
41	216.213,12	149,55	856,70	1.006,25	216.213,12	6.612,67	34.643,58	41.256,25
42	215.356,42	148,95	857,30	1.006,25	215.356,42	6.761,62	35.500,88	42.262,50
43	214.499,12	148,36	857,89	1.006,25	214.499,12	6.909,98	36.358,77	43.268,75
44	213.641,23	147,77	858,48	1.006,25	213.641,23	7.057,75	37.217,25	44.275,00
45	212.782,75	147,17	859,08	1.006,25	212.782,75	7.204,93	38.076,32	45.281,25
46	211.923,68	146,58	859,67	1.006,25	211.923,68	7.351,51	38.935,99	46.287,50
47	211.064,01	145,99	860,26	1.006,25	211.064,01	7.497,49	39.796,26	47.293,75
48	210.203,74	145,39	860,86	1.006,25	210.203,74	7.642,88	40.657,12	48.300,00
49	209.342,88	144,80	861,45	1.006,25	209.342,88	7.787,68	41.518,57	49.306,25
50	208.481,43	144,20	862,05	1.006,25	208.481,43	7.931,88	42.380,62	50.312,50
51	207.619,38	143,60	862,65	1.006,25	207.619,38	8.075,48	43.243,27	51.318,75
52	206.756,73	143,01	863,24	1.006,25	206.756,73	8.218,49	44.106,51	52.325,00
53	205.893,49	142,41	863,84	1.006,25	205.893,49	8.360,90	44.970,35	53.331,25
54	205.029,65	141,81	864,44	1.006,25	205.029,65	8.502,71	45.834,79	54.337,50
55	204.165,21	141,21	865,04	1.006,25	204.165,21	8.643,93	46.699,82	55.343,75
56	203.300,18	140,62	865,63	1.006,25	203.300,18	8.784,54	47.565,46	56.350,00
57	202.434,54	140,02	866,23	1.006,25	202.434,54	8.924,56	48.431,69	57.356,25
58	201.568,31	139,42	866,83	1.006,25	201.568,31	9.063,98	49.298,52	58.362,50
59	200.701,48	138,82	867,43	1.006,25	200.701,48	9.202,80	50.165,95	59.368,75
60	199.834,05	138,22	868,03	1.006,25	199.834,05	9.341,01	51.033,99	60.375,00
61	198.966,01	137,62	868,63	1.006,25	198.966,01	9.478,63	51.902,62	61.381,25
62	198.097,38	137,02	869,23	1.006,25	198.097,38	9.615,65	52.771,85	62.387,50
63	197.228,15	136,42	869,83	1.006,25	197.228,15	9.752,07	53.641,68	63.393,75
64	196.358,32	135,81	870,44	1.006,25	196.358,32	9.887,88	54.512,12	64.400,00
65	195.487,88	135,21	871,04	1.006,25	195.487,88	10.023,09	55.383,16	65.406,25
66	194.616,84	134,61	871,64	1.006,25	194.616,84	10.157,70	56.254,80	66.412,50
67	193.745,20	134,01	872,24	1.006,25	193.745,20	10.291,71	57.127,04	67.418,75
68	192.872,96	133,40	872,85	1.006,25	192.872,96	10.425,11	57.999,89	68.425,00
69	192.000,11	132,80	873,45	1.006,25	192.000,11	10.557,91	58.873,34	69.431,25
70	191.126,66	132,20	874,05	1.006,25	191.126,66	10.690,11	59.747,39	70.437,50
71	190.252,61	131,59	874,66	1.006,25	190.252,61	10.821,70	60.622,05	71.443,75
72	189.377,95	130,99	875,26	1.006,25	189.377,95	10.952,69	61.497,31	72.450,00
73	188.502,69	130,38	875,87	1.006,25	188.502,69	11.083,07	62.373,18	73.456,25
74	187.626,82	129,78	876,47	1.006,25	187.626,82	11.212,84	63.249,66	74.462,50
75	186.750,34	129,17	877,08	1.006,25	186.750,34	11.342,01	64.126,74	75.468,75
76	185.873,26	128,56	877,69	1.006,25	185.873,26	11.470,57	65.004,43	76.475,00
77	184.995,57	127,96	878,29	1.006,25	184.995,57	11.598,53	65.882,72	77.481,25
78	184.117,28	127,35	878,90	1.006,25	184.117,28	11.725,88	66.761,62	78.487,50
79	183.238,38	126,74	879,51	1.006,25	183.238,38	11.852,62	67.641,13	79.493,75
80	182.358,87	126,13	880,12	1.006,25	182.358,87	11.978,75	68.521,25	80.500,00
81	181.478,75	125,52	880,73	1.006,25	181.478,75	12.104,27	69.401,98	81.506,25
82	180.598,02	124,91	881,34	1.006,25	180.598,02	12.229,19	70.283,31	82.512,50
83	179.716,69	124,30	881,95	1.006,25	179.716,69	12.353,49	71.165,26	83.518,75
84	178.834,74	123,69	882,56	1.006,25	178.834,74	12.477,18	72.047,82	84.525,00
85	177.952,18	123,08	883,17	1.006,25	177.952,18	12.600,27	72.930,98	85.531,25
86	177.069,02	122,47	883,78	1.006,25	177.069,02	12.722,74	73.814,76	86.537,50
87	176.185,24	121,86	884,39	1.006,25	176.185,24	12.844,60	74.699,15	87.543,75
88	175.300,85	121,25	885,00	1.006,25	175.300,85	12.965,85	75.584,15	88.550,00
89	174.415,85	120,64	885,61	1.006,25	174.415,85	13.086,49	76.469,76	89.556,25
90	173.530,24	120,03	886,22	1.006,25	173.530,24	13.206,51	77.355,99	90.562,50
91	172.644,01	119,41	886,84	1.006,25	172.644,01	13.325,93	78.242,82	91.568,75
92	171.757,18	118,80	887,45	1.006,25	171.757,18	13.444,72	79.130,28	92.575,00
93	170.869,72	118,18	888,07	1.006,25	170.869,72	13.562,91	80.018,34	93.581,25
94	169.981,66	117,57	888,68	1.006,25	169.981,66	13.680,48	80.907,02	94.587,50
95	169.092,98	116,96	889,29	1.006,25	169.092,98	13.797,44	81.796,31	95.593,75
96	168.203,69	116,34	889,91	1.006,25	168.203,69	13.913,78	82.686,22	96.600,00
97	167.313,78	115,73	890,52	1.006,25	167.313,78	14.029,50	83.576,75	97.606,25
98	166.423,25	115,11	891,14	1.006,25	166.423,25	14.144,61	84.467,89	98.612,50
99	165.532,11	114,49	891,76	1.006,25	165.532,11	14.259,10	85.359,65	99.618,75
100	164.640,35	113,88	892,37	1.006,25	164.640,35	14.372,98	86.252,02	100.625,00
101	163.747,98	113,26	892,99	1.006,25	163.747,98	14.486,24	87.145,01	101.631,25
102	162.854,99	112,64	893,61	1.006,25	162.854,99	14.598,88	88.038,62	102.637,50
103	161.961,38	112,02	894,23	1.006,25	161.961,38	14.710,90	88.932,85	103.643,75
104	161.067,15	111,40	894,85	1.006,25	161.067,15	14.822,31	89.827,69	104.650,00
105	160.172,31	110,79	895,46	1.006,25	160.172,31	14.933,10	90.723,15	105.656,25
106	159.276,85	110,17	896,08	1.006,25	159.276,85	15.043,26	91.619,24	106.662,50
107	158.380,76	109,55	896,70	1.006,25	158.380,76	15.152,81	92.515,94	107.668,75
108	157.484,06	108,93	897,32	1.006,25	157.484,06	15.261,74	93.413,26	108.675,00
109	156.586,74	108,31	897,94	1.006,25	156.586,74	15.370,04	94.311,21	109.681,25
110	155.688,79	107,68	898,57	1.006,25	155.688,79	15.477,73	95.209,77	110.687,50
111	154.790,23	107,06	899,19	1.006,25	154.790,23	15.584,79	96.108,96	111.693,75
112	153.891,04	106,44	899,81	1.006,25	153.891,04	15.691,23	97.008,77	112.700,00
113	152.991,23	105,82	900,43	1.006,25	152.991,23	15.797,05	97.909,20	113.706,25
114	152.090,80	105,20	901,05	1.006,25	152.090,80	15.902,25	98.810,25	114.712,50
115	151.189,75	104,57	901,68	1.006,25	151.189,75	16.006,82	99.711,93	115.718,75
116	150.288,07	103,95	902,30	1.006,25	150.288,07	16.110,77	100.614,23	116.725,00
117	149.385,77	103,33	902,92	1.006,25	149.385,77	16.214,09	101.517,16	117.731,25
118	148.482,84	102,70	903,55	1.006,25	148.482,84	16.316,79	102.420,71	118.737,50
119	147.579,29	102,08	904,17	1.006,25	147.579,29	16.418,87	103.324,88	119.743,75
120	146.675,12	101,45	904,80	1.006,25	146.675,12	16.520,32	104.229,68	120.750,00
121	145.770,32	100,82	905,43	1.006,25	145.770,32	16.621,14	105.135,11	121.756,25
122	144.864,89	100,20	906,05	1.006,25	144.864,89	16.721,34	106.041,16	122.762,50
123	143.958,84	99,57	906,68	1.006,25	143.958,84	16.820,91	106.947,84	123.768,75
124	143.052,16	98,94	907,31	1.006,25	143.052,16	16.919,86	107.855,14	124.775,00
125	142.144,86	98,32	907,93	1.006,25	142.144,86	17.018,17	108.763,08	125.781,25
126	141.236,92	97,69	908,56	1.006,25	141.236,92	17.115,86	109.671,64	126.787,50
127	140.328,36	97,06	909,19	1.006,25	140.328,36	17.212,92	110.580,83	127.793,75
128	139.419,17	96,43	909,82	1.006,25	139.419,17	17.309,36	111.490,64	128.800,00
129	138.509,36	95,80	910,45	1.006,25	138.509,36	17.405,16	112.401,09	129.806,25
130	137.598,91	95,17	911,08	1.006,25	137.598,91	17.500,33	113.312,17	130.812,50
131	136.687,83	94,54	911,71	1.006,25	136.687,83	17.594,87	114.223,88	131.818,75
132	135.776,12	93,91	912,34	1.006,25	135.776,12	17.688,78	115.136,22	132.825,00
133	134.863,78	93,28	912,97	1.006,25	134.863,78	17.782,07	116.049,18	133.831,25
134	133.950,82	92,65	913,60	1.006,25	133.950,82	17.874,71	116.962,79	134.837,50
135	133.037,21	92,02	914,23	1.006,25	133.037,21	17.966,73	117.877,02	135.843,75
136	132.122,98	91,39	914,86	1.006,25	132.122,98	18.058,12	118.791,88	136.850,00
137	131.208,12	90,75	915,50	1.006,25	131.208,12	18.148,87	119.707,38	137.856,25
138	130.292,62	90,12	916,13	1.006,25	130.292,62	18.238,99	120.623,51	138.862,50
139	129.376,49	89,49	916,76	1.006,25	129.376,49	18.328,47	121.540,28	139.868,75
140	128.459,72	88,85	917,40	1.006,25	128.459,72	18.417,33	122.457,67	140.875,00
141	127.542,33	88,22	918,03	1.006,25	127.542,33	18.505,54	123.375,71	141.881,25
142	126.624,29	87,58	918,67	1.006,25	126.624,29	18.593,12	124.294,38	142.887,50
143	125.705,62	86,95	919,30	1.006,25	125.705,62	18.680,07	125.213,68	143.893,75
144	124.786,32	86,31	919,94	1.006,25	124.786,32	18.766,38	126.133,62	144.900,00
145	123.866,38	85,67	920,58	1.006,25	123.866,38	18.852,06	127.054,19	145.906,25
146	122.945,81	85,04	921,21	1.006,25	122.945,81	18.937,09	127.975,41	146.912,50
147	122.024,59	84,40	921,85	1.006,25	122.024,59	19.021,49	128.897,26	147.918,75
148	121.102,74	83,76	922,49	1.006,25	121.102,74	19.105,26	129.819,74	148.925,00
149	120.180,26	83,12	923,13	1.006,25	120.180,26	19.188,38	130.742,87	149.931,25
150	119.257,13	82,49	923,76	1.006,25	119.257,13	19.270,87	131.666,63	150.937,50
151	118.333,37	81,85	924,40	1.006,25	118.333,37	19.352,71	132.591,04	151.943,75
152	117.408,96	81,21	925,04	1.006,25	117.408,96	19.433,92	133.516,08	152.950,00
153	116.483,92	80,57	925,68	1.006,25	116.483,92	19.514,49	134.441,76	153.956,25
154	115.558,24	79,93	926,32	1.006,25	115.558,24	19.594,42	135.368,08	154.962,50
155	114.631,92	79,29	926,96	1.006,25	114.631,92	19.673,70	136.295,05	155.968,75
156	113.704,95	78,65	927,60	1.006,25	113.704,95	19.752,35	137.222,65	156.975,00
157	112.777,35	78,00	928,25	1.006,25	112.777,35	19.830,35	138.150,90	157.981,25
158	111.849,10	77,36	928,89	1.006,25	111.849,10	19.907,72	139.079,78	158.987,50
159	110.920,22	76,72	929,53	1.006,25	110.920,22	19.984,44	140.009,31	159.993,75
160	109.990,69	76,08	930,17	1.006,25	109.990,69	20.060,51	140.939,49	161.000,00
161	109.060,51	75,43	930,82	1.006,25	109.060,51	20.135,95	141.870,30	162.006,25
162	108.129,70	74,79	931,46	1.006,25	108.129,70	20.210,74	142.801,76	163.012,50
163	107.198,24	74,15	932,10	1.006,25	107.198,24	20.284,88	143.733,87	164.018,75
164	106.266,13	73,50	932,75	1.006,25	106.266,13	20.358,38	144.666,62	165.025,00
165	105.333,38	72,86	933,39	1.006,25	105.333,38	20.431,24	145.600,01	166.031,25
166	104.399,99	72,21	934,04	1.006,25	104.399,99	20.503,45	146.534,05	167.037,50
167	103.465,95	71,56	934,69	1.006,25	103.465,95	20.575,01	147.468,74	168.043,75
168	102.531,26	70,92	935,33	1.006,25	102.531,26	20.645,93	148.404,07	169.050,00
169	101.595,93	70,27	935,98	1.006,25	101.595,93	20.716,20	149.340,05	170.056,25
170	100.659,95	69,62	936,63	1.006,25	100.659,95	20.785,82	150.276,68	171.062,50
171	99.723,32	68,98	937,27	1.006,25	99.723,32	20.854,80	151.213,95	172.068,75
172	98.786,05	68,33	937,92	1.006,25	98.786,05	20.923,13	152.151,87	173.075,00
173	97.848,13	67,68	938,57	1.006,25	97.848,13	20.990,80	153.090,45	174.081,25
174	96.909,55	67,03	939,22	1.006,25	96.909,55	21.057,83	154.029,67	175.087,50
175	95.970,33	66,38	939,87	1.006,25	95.970,33	21.124,21	154.969,54	176.093,75
176	95.030,46	65,73	940,52	1.006,25	95.030,46	21.189,94	155.910,06	177.100,00
177	94.089,94	65,08	941,17	1.006,25	94.089,94	21.255,02	156.851,23	178.106,25
178	93.148,77	64,43	941,82	1.006,25	93.148,77	21.319,45	157.793,05	179.112,50
179	92.206,95	63,78	942,47	1.006,25	92.206,95	21.383,23	158.735,52	180.118,75
180	91.264,48	63,12	943,13	1.006,25	91.264,48	21.446,35	159.678,65	181.125,00

x

comdirect Baufinanzierung

zum Produkttest

• 0,90%
• gebundener Sollzins*
• 0,90%
• effektiver Jahreszins*

• 1.020,83€
• Monatsrate

• Gesamtzahlung:183.750,00 EUR
• Tilgungsanteil:160.532,08 EUR
• Zinsanteil:23.217,92 EUR
• Restschuld:89.467,92 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 211,67 EUR; Gesamtbetrag: 25.400,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,54 %; Gebundener Sollzins: 0,54 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist comdirect bank AG Pascalkehre 15
25451 Quickborn

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	187,50	833,33	1.020,83	249.166,67	187,50	833,33	1.020,83
2	249.166,67	186,88	833,96	1.020,83	249.166,67	374,38	1.667,29	2.041,67
3	248.332,71	186,25	834,58	1.020,83	248.332,71	560,62	2.501,88	3.062,50
4	247.498,12	185,62	835,21	1.020,83	247.498,12	746,25	3.337,09	4.083,33
5	246.662,91	185,00	835,84	1.020,83	246.662,91	931,25	4.172,92	5.104,17
6	245.827,08	184,37	836,46	1.020,83	245.827,08	1.115,62	5.009,38	6.125,00
7	244.990,62	183,74	837,09	1.020,83	244.990,62	1.299,36	5.846,47	7.145,83
8	244.153,53	183,12	837,72	1.020,83	244.153,53	1.482,47	6.684,19	8.166,67
9	243.315,81	182,49	838,35	1.020,83	243.315,81	1.664,96	7.522,54	9.187,50
10	242.477,46	181,86	838,98	1.020,83	242.477,46	1.846,82	8.361,51	10.208,33
11	241.638,49	181,23	839,60	1.020,83	241.638,49	2.028,05	9.201,12	11.229,17
12	240.798,88	180,60	840,23	1.020,83	240.798,88	2.208,65	10.041,35	12.250,00
13	239.958,65	179,97	840,86	1.020,83	239.958,65	2.388,62	10.882,22	13.270,83
14	239.117,78	179,34	841,49	1.020,83	239.117,78	2.567,95	11.723,71	14.291,67
15	238.276,29	178,71	842,13	1.020,83	238.276,29	2.746,66	12.565,84	15.312,50
16	237.434,16	178,08	842,76	1.020,83	237.434,16	2.924,74	13.408,60	16.333,33
17	236.591,40	177,44	843,39	1.020,83	236.591,40	3.102,18	14.251,99	17.354,17
18	235.748,01	176,81	844,02	1.020,83	235.748,01	3.278,99	15.096,01	18.375,00
19	234.903,99	176,18	844,66	1.020,83	234.903,99	3.455,17	15.940,66	19.395,83
20	234.059,34	175,54	845,29	1.020,83	234.059,34	3.630,71	16.785,95	20.416,67
21	233.214,05	174,91	845,92	1.020,83	233.214,05	3.805,62	17.631,88	21.437,50
22	232.368,12	174,28	846,56	1.020,83	232.368,12	3.979,90	18.478,43	22.458,33
23	231.521,57	173,64	847,19	1.020,83	231.521,57	4.153,54	19.325,62	23.479,17
24	230.674,38	173,01	847,83	1.020,83	230.674,38	4.326,55	20.173,45	24.500,00
25	229.826,55	172,37	848,46	1.020,83	229.826,55	4.498,92	21.021,92	25.520,83
26	228.978,08	171,73	849,10	1.020,83	228.978,08	4.670,65	21.871,02	26.541,67
27	228.128,98	171,10	849,74	1.020,83	228.128,98	4.841,75	22.720,75	27.562,50
28	227.279,25	170,46	850,37	1.020,83	227.279,25	5.012,21	23.571,13	28.583,33
29	226.428,87	169,82	851,01	1.020,83	226.428,87	5.182,03	24.422,14	29.604,17
30	225.577,86	169,18	851,65	1.020,83	225.577,86	5.351,21	25.273,79	30.625,00
31	224.726,21	168,54	852,29	1.020,83	224.726,21	5.519,76	26.126,08	31.645,83
32	223.873,92	167,91	852,93	1.020,83	223.873,92	5.687,66	26.979,00	32.666,67
33	223.021,00	167,27	853,57	1.020,83	223.021,00	5.854,93	27.832,57	33.687,50
34	222.167,43	166,63	854,21	1.020,83	222.167,43	6.021,55	28.686,78	34.708,33
35	221.313,22	165,98	854,85	1.020,83	221.313,22	6.187,54	29.541,63	35.729,17
36	220.458,37	165,34	855,49	1.020,83	220.458,37	6.352,88	30.397,12	36.750,00
37	219.602,88	164,70	856,13	1.020,83	219.602,88	6.517,58	31.253,25	37.770,83
38	218.746,75	164,06	856,77	1.020,83	218.746,75	6.681,64	32.110,02	38.791,67
39	217.889,98	163,42	857,42	1.020,83	217.889,98	6.845,06	32.967,44	39.812,50
40	217.032,56	162,77	858,06	1.020,83	217.032,56	7.007,84	33.825,50	40.833,33
41	216.174,50	162,13	858,70	1.020,83	216.174,50	7.169,97	34.684,20	41.854,17
42	215.315,80	161,49	859,35	1.020,83	215.315,80	7.331,45	35.543,55	42.875,00
43	214.456,45	160,84	859,99	1.020,83	214.456,45	7.492,30	36.403,54	43.895,83
44	213.596,46	160,20	860,64	1.020,83	213.596,46	7.652,49	37.264,17	44.916,67
45	212.735,83	159,55	861,28	1.020,83	212.735,83	7.812,05	38.125,45	45.937,50
46	211.874,55	158,91	861,93	1.020,83	211.874,55	7.970,95	38.987,38	46.958,33
47	211.012,62	158,26	862,57	1.020,83	211.012,62	8.129,21	39.849,96	47.979,17
48	210.150,04	157,61	863,22	1.020,83	210.150,04	8.286,82	40.713,18	49.000,00
49	209.286,82	156,97	863,87	1.020,83	209.286,82	8.443,79	41.577,04	50.020,83
50	208.422,96	156,32	864,52	1.020,83	208.422,96	8.600,11	42.441,56	51.041,67
51	207.558,44	155,67	865,16	1.020,83	207.558,44	8.755,77	43.306,73	52.062,50
52	206.693,27	155,02	865,81	1.020,83	206.693,27	8.910,79	44.172,54	53.083,33
53	205.827,46	154,37	866,46	1.020,83	205.827,46	9.065,17	45.039,00	54.104,17
54	204.961,00	153,72	867,11	1.020,83	204.961,00	9.218,89	45.906,11	55.125,00
55	204.093,89	153,07	867,76	1.020,83	204.093,89	9.371,96	46.773,88	56.145,83
56	203.226,12	152,42	868,41	1.020,83	203.226,12	9.524,38	47.642,29	57.166,67
57	202.357,71	151,77	869,07	1.020,83	202.357,71	9.676,14	48.511,36	58.187,50
58	201.488,64	151,12	869,72	1.020,83	201.488,64	9.827,26	49.381,07	59.208,33
59	200.618,93	150,46	870,37	1.020,83	200.618,93	9.977,73	50.251,44	60.229,17
60	199.748,56	149,81	871,02	1.020,83	199.748,56	10.127,54	51.122,46	61.250,00
61	198.877,54	149,16	871,68	1.020,83	198.877,54	10.276,69	51.994,14	62.270,83
62	198.005,86	148,50	872,33	1.020,83	198.005,86	10.425,20	52.866,47	63.291,67
63	197.133,53	147,85	872,98	1.020,83	197.133,53	10.573,05	53.739,45	64.312,50
64	196.260,55	147,20	873,64	1.020,83	196.260,55	10.720,24	54.613,09	65.333,33
65	195.386,91	146,54	874,29	1.020,83	195.386,91	10.866,78	55.487,38	66.354,17
66	194.512,62	145,88	874,95	1.020,83	194.512,62	11.012,67	56.362,33	67.375,00
67	193.637,67	145,23	875,61	1.020,83	193.637,67	11.157,90	57.237,94	68.395,83
68	192.762,06	144,57	876,26	1.020,83	192.762,06	11.302,47	58.114,20	69.416,67
69	191.885,80	143,91	876,92	1.020,83	191.885,80	11.446,38	58.991,12	70.437,50
70	191.008,88	143,26	877,58	1.020,83	191.008,88	11.589,64	59.868,69	71.458,33
71	190.131,31	142,60	878,23	1.020,83	190.131,31	11.732,24	60.746,93	72.479,17
72	189.253,07	141,94	878,89	1.020,83	189.253,07	11.874,18	61.625,82	73.500,00
73	188.374,18	141,28	879,55	1.020,83	188.374,18	12.015,46	62.505,37	74.520,83
74	187.494,63	140,62	880,21	1.020,83	187.494,63	12.156,08	63.385,59	75.541,67
75	186.614,41	139,96	880,87	1.020,83	186.614,41	12.296,04	64.266,46	76.562,50
76	185.733,54	139,30	881,53	1.020,83	185.733,54	12.435,34	65.147,99	77.583,33
77	184.852,01	138,64	882,19	1.020,83	184.852,01	12.573,98	66.030,19	78.604,17
78	183.969,81	137,98	882,86	1.020,83	183.969,81	12.711,96	66.913,04	79.625,00
79	183.086,96	137,32	883,52	1.020,83	183.086,96	12.849,27	67.796,56	80.645,83
80	182.203,44	136,65	884,18	1.020,83	182.203,44	12.985,93	68.680,74	81.666,67
81	181.319,26	135,99	884,84	1.020,83	181.319,26	13.121,91	69.565,59	82.687,50
82	180.434,41	135,33	885,51	1.020,83	180.434,41	13.257,24	70.451,09	83.708,33
83	179.548,91	134,66	886,17	1.020,83	179.548,91	13.391,90	71.337,26	84.729,17
84	178.662,74	134,00	886,84	1.020,83	178.662,74	13.525,90	72.224,10	85.750,00
85	177.775,90	133,33	887,50	1.020,83	177.775,90	13.659,23	73.111,60	86.770,83
86	176.888,40	132,67	888,17	1.020,83	176.888,40	13.791,90	73.999,77	87.791,67
87	176.000,23	132,00	888,83	1.020,83	176.000,23	13.923,90	74.888,60	88.812,50
88	175.111,40	131,33	889,50	1.020,83	175.111,40	14.055,23	75.778,10	89.833,33
89	174.221,90	130,67	890,17	1.020,83	174.221,90	14.185,90	76.668,27	90.854,17
90	173.331,73	130,00	890,83	1.020,83	173.331,73	14.315,90	77.559,10	91.875,00
91	172.440,90	129,33	891,50	1.020,83	172.440,90	14.445,23	78.450,61	92.895,83
92	171.549,39	128,66	892,17	1.020,83	171.549,39	14.573,89	79.342,78	93.916,67
93	170.657,22	127,99	892,84	1.020,83	170.657,22	14.701,88	80.235,62	94.937,50
94	169.764,38	127,32	893,51	1.020,83	169.764,38	14.829,21	81.129,13	95.958,33
95	168.870,87	126,65	894,18	1.020,83	168.870,87	14.955,86	82.023,31	96.979,17
96	167.976,69	125,98	894,85	1.020,83	167.976,69	15.081,84	82.918,16	98.000,00
97	167.081,84	125,31	895,52	1.020,83	167.081,84	15.207,15	83.813,68	99.020,83
98	166.186,32	124,64	896,19	1.020,83	166.186,32	15.331,79	84.709,87	100.041,67
99	165.290,13	123,97	896,87	1.020,83	165.290,13	15.455,76	85.606,74	101.062,50
100	164.393,26	123,29	897,54	1.020,83	164.393,26	15.579,05	86.504,28	102.083,33
101	163.495,72	122,62	898,21	1.020,83	163.495,72	15.701,68	87.402,49	103.104,17
102	162.597,51	121,95	898,89	1.020,83	162.597,51	15.823,62	88.301,38	104.125,00
103	161.698,62	121,27	899,56	1.020,83	161.698,62	15.944,90	89.200,93	105.145,83
104	160.799,07	120,60	900,23	1.020,83	160.799,07	16.065,50	90.101,17	106.166,67
105	159.898,83	119,92	900,91	1.020,83	159.898,83	16.185,42	91.002,08	107.187,50
106	158.997,92	119,25	901,58	1.020,83	158.997,92	16.304,67	91.903,66	108.208,33
107	158.096,34	118,57	902,26	1.020,83	158.096,34	16.423,24	92.805,92	109.229,17
108	157.194,08	117,90	902,94	1.020,83	157.194,08	16.541,14	93.708,86	110.250,00
109	156.291,14	117,22	903,61	1.020,83	156.291,14	16.658,36	94.612,48	111.270,83
110	155.387,52	116,54	904,29	1.020,83	155.387,52	16.774,90	95.516,77	112.291,67
111	154.483,23	115,86	904,97	1.020,83	154.483,23	16.890,76	96.421,74	113.312,50
112	153.578,26	115,18	905,65	1.020,83	153.578,26	17.005,94	97.327,39	114.333,33
113	152.672,61	114,50	906,33	1.020,83	152.672,61	17.120,45	98.233,72	115.354,17
114	151.766,28	113,82	907,01	1.020,83	151.766,28	17.234,27	99.140,73	116.375,00
115	150.859,27	113,14	907,69	1.020,83	150.859,27	17.347,42	100.048,42	117.395,83
116	149.951,58	112,46	908,37	1.020,83	149.951,58	17.459,88	100.956,79	118.416,67
117	149.043,21	111,78	909,05	1.020,83	149.043,21	17.571,66	101.865,84	119.437,50
118	148.134,16	111,10	909,73	1.020,83	148.134,16	17.682,76	102.775,57	120.458,33
119	147.224,43	110,42	910,42	1.020,83	147.224,43	17.793,18	103.685,98	121.479,17
120	146.314,02	109,74	911,10	1.020,83	146.314,02	17.902,92	104.597,08	122.500,00
121	145.402,92	109,05	911,78	1.020,83	145.402,92	18.011,97	105.508,86	123.520,83
122	144.491,14	108,37	912,46	1.020,83	144.491,14	18.120,34	106.421,33	124.541,67
123	143.578,67	107,68	913,15	1.020,83	143.578,67	18.228,02	107.334,48	125.562,50
124	142.665,52	107,00	913,83	1.020,83	142.665,52	18.335,02	108.248,31	126.583,33
125	141.751,69	106,31	914,52	1.020,83	141.751,69	18.441,33	109.162,83	127.604,17
126	140.837,17	105,63	915,21	1.020,83	140.837,17	18.546,96	110.078,04	128.625,00
127	139.921,96	104,94	915,89	1.020,83	139.921,96	18.651,90	110.993,93	129.645,83
128	139.006,07	104,25	916,58	1.020,83	139.006,07	18.756,16	111.910,51	130.666,67
129	138.089,49	103,57	917,27	1.020,83	138.089,49	18.859,73	112.827,77	131.687,50
130	137.172,23	102,88	917,95	1.020,83	137.172,23	18.962,60	113.745,73	132.708,33
131	136.254,27	102,19	918,64	1.020,83	136.254,27	19.064,80	114.664,37	133.729,17
132	135.335,63	101,50	919,33	1.020,83	135.335,63	19.166,30	115.583,70	134.750,00
133	134.416,30	100,81	920,02	1.020,83	134.416,30	19.267,11	116.503,72	135.770,83
134	133.496,28	100,12	920,71	1.020,83	133.496,28	19.367,23	117.424,43	136.791,67
135	132.575,57	99,43	921,40	1.020,83	132.575,57	19.466,66	118.345,84	137.812,50
136	131.654,16	98,74	922,09	1.020,83	131.654,16	19.565,40	119.267,93	138.833,33
137	130.732,07	98,05	922,78	1.020,83	130.732,07	19.663,45	120.190,71	139.854,17
138	129.809,29	97,36	923,48	1.020,83	129.809,29	19.760,81	121.114,19	140.875,00
139	128.885,81	96,66	924,17	1.020,83	128.885,81	19.857,47	122.038,36	141.895,83
140	127.961,64	95,97	924,86	1.020,83	127.961,64	19.953,45	122.963,22	142.916,67
141	127.036,78	95,28	925,56	1.020,83	127.036,78	20.048,72	123.888,78	143.937,50
142	126.111,22	94,58	926,25	1.020,83	126.111,22	20.143,31	124.815,03	144.958,33
143	125.184,97	93,89	926,94	1.020,83	125.184,97	20.237,20	125.741,97	145.979,17
144	124.258,03	93,19	927,64	1.020,83	124.258,03	20.330,39	126.669,61	147.000,00
145	123.330,39	92,50	928,34	1.020,83	123.330,39	20.422,89	127.597,95	148.020,83
146	122.402,05	91,80	929,03	1.020,83	122.402,05	20.514,69	128.526,98	149.041,67
147	121.473,02	91,10	929,73	1.020,83	121.473,02	20.605,79	129.456,71	150.062,50
148	120.543,29	90,41	930,43	1.020,83	120.543,29	20.696,20	130.387,13	151.083,33
149	119.612,87	89,71	931,12	1.020,83	119.612,87	20.785,91	131.318,26	152.104,17
150	118.681,74	89,01	931,82	1.020,83	118.681,74	20.874,92	132.250,08	153.125,00
151	117.749,92	88,31	932,52	1.020,83	117.749,92	20.963,23	133.182,60	154.145,83
152	116.817,40	87,61	933,22	1.020,83	116.817,40	21.050,85	134.115,82	155.166,67
153	115.884,18	86,91	933,92	1.020,83	115.884,18	21.137,76	135.049,74	156.187,50
154	114.950,26	86,21	934,62	1.020,83	114.950,26	21.223,97	135.984,36	157.208,33
155	114.015,64	85,51	935,32	1.020,83	114.015,64	21.309,48	136.919,68	158.229,17
156	113.080,32	84,81	936,02	1.020,83	113.080,32	21.394,29	137.855,71	159.250,00
157	112.144,29	84,11	936,73	1.020,83	112.144,29	21.478,40	138.792,43	160.270,83
158	111.207,57	83,41	937,43	1.020,83	111.207,57	21.561,81	139.729,86	161.291,67
159	110.270,14	82,70	938,13	1.020,83	110.270,14	21.644,51	140.667,99	162.312,50
160	109.332,01	82,00	938,83	1.020,83	109.332,01	21.726,51	141.606,82	163.333,33
161	108.393,18	81,29	939,54	1.020,83	108.393,18	21.807,81	142.546,36	164.354,17
162	107.453,64	80,59	940,24	1.020,83	107.453,64	21.888,40	143.486,60	165.375,00
163	106.513,40	79,89	940,95	1.020,83	106.513,40	21.968,28	144.427,55	166.395,83
164	105.572,45	79,18	941,65	1.020,83	105.572,45	22.047,46	145.369,21	167.416,67
165	104.630,79	78,47	942,36	1.020,83	104.630,79	22.125,93	146.311,57	168.437,50
166	103.688,43	77,77	943,07	1.020,83	103.688,43	22.203,70	147.254,63	169.458,33
167	102.745,37	77,06	943,77	1.020,83	102.745,37	22.280,76	148.198,41	170.479,17
168	101.801,59	76,35	944,48	1.020,83	101.801,59	22.357,11	149.142,89	171.500,00
169	100.857,11	75,64	945,19	1.020,83	100.857,11	22.432,75	150.088,08	172.520,83
170	99.911,92	74,93	945,90	1.020,83	99.911,92	22.507,69	151.033,98	173.541,67
171	98.966,02	74,22	946,61	1.020,83	98.966,02	22.581,91	151.980,59	174.562,50
172	98.019,41	73,51	947,32	1.020,83	98.019,41	22.655,43	152.927,91	175.583,33
173	97.072,09	72,80	948,03	1.020,83	97.072,09	22.728,23	153.875,94	176.604,17
174	96.124,06	72,09	948,74	1.020,83	96.124,06	22.800,32	154.824,68	177.625,00
175	95.175,32	71,38	949,45	1.020,83	95.175,32	22.871,70	155.774,13	178.645,83
176	94.225,87	70,67	950,16	1.020,83	94.225,87	22.942,37	156.724,29	179.666,67
177	93.275,71	69,96	950,88	1.020,83	93.275,71	23.012,33	157.675,17	180.687,50
178	92.324,83	69,24	951,59	1.020,83	92.324,83	23.081,57	158.626,76	181.708,33
179	91.373,24	68,53	952,30	1.020,83	91.373,24	23.150,10	159.579,06	182.729,17
180	90.420,94	67,82	953,02	1.020,83	90.420,94	23.217,92	160.532,08	183.750,00

x

Interhyp Baufinanzierung

zum Produkttest

• 0,90%
• gebundener Sollzins*
• 0,90%
• effektiver Jahreszins*

• 1.020,83€
• Monatsrate

• Gesamtzahlung:183.750,00 EUR
• Tilgungsanteil:160.532,08 EUR
• Zinsanteil:23.217,92 EUR
• Restschuld:89.467,92 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 633,33 EUR; Gesamtbetrag: 76.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,80 %; Gebundener Sollzins: 0,80 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Interhyp AG Domagkstraße 34
80807 München

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	187,50	833,33	1.020,83	249.166,67	187,50	833,33	1.020,83
2	249.166,67	186,88	833,96	1.020,83	249.166,67	374,38	1.667,29	2.041,67
3	248.332,71	186,25	834,58	1.020,83	248.332,71	560,62	2.501,88	3.062,50
4	247.498,12	185,62	835,21	1.020,83	247.498,12	746,25	3.337,09	4.083,33
5	246.662,91	185,00	835,84	1.020,83	246.662,91	931,25	4.172,92	5.104,17
6	245.827,08	184,37	836,46	1.020,83	245.827,08	1.115,62	5.009,38	6.125,00
7	244.990,62	183,74	837,09	1.020,83	244.990,62	1.299,36	5.846,47	7.145,83
8	244.153,53	183,12	837,72	1.020,83	244.153,53	1.482,47	6.684,19	8.166,67
9	243.315,81	182,49	838,35	1.020,83	243.315,81	1.664,96	7.522,54	9.187,50
10	242.477,46	181,86	838,98	1.020,83	242.477,46	1.846,82	8.361,51	10.208,33
11	241.638,49	181,23	839,60	1.020,83	241.638,49	2.028,05	9.201,12	11.229,17
12	240.798,88	180,60	840,23	1.020,83	240.798,88	2.208,65	10.041,35	12.250,00
13	239.958,65	179,97	840,86	1.020,83	239.958,65	2.388,62	10.882,22	13.270,83
14	239.117,78	179,34	841,49	1.020,83	239.117,78	2.567,95	11.723,71	14.291,67
15	238.276,29	178,71	842,13	1.020,83	238.276,29	2.746,66	12.565,84	15.312,50
16	237.434,16	178,08	842,76	1.020,83	237.434,16	2.924,74	13.408,60	16.333,33
17	236.591,40	177,44	843,39	1.020,83	236.591,40	3.102,18	14.251,99	17.354,17
18	235.748,01	176,81	844,02	1.020,83	235.748,01	3.278,99	15.096,01	18.375,00
19	234.903,99	176,18	844,66	1.020,83	234.903,99	3.455,17	15.940,66	19.395,83
20	234.059,34	175,54	845,29	1.020,83	234.059,34	3.630,71	16.785,95	20.416,67
21	233.214,05	174,91	845,92	1.020,83	233.214,05	3.805,62	17.631,88	21.437,50
22	232.368,12	174,28	846,56	1.020,83	232.368,12	3.979,90	18.478,43	22.458,33
23	231.521,57	173,64	847,19	1.020,83	231.521,57	4.153,54	19.325,62	23.479,17
24	230.674,38	173,01	847,83	1.020,83	230.674,38	4.326,55	20.173,45	24.500,00
25	229.826,55	172,37	848,46	1.020,83	229.826,55	4.498,92	21.021,92	25.520,83
26	228.978,08	171,73	849,10	1.020,83	228.978,08	4.670,65	21.871,02	26.541,67
27	228.128,98	171,10	849,74	1.020,83	228.128,98	4.841,75	22.720,75	27.562,50
28	227.279,25	170,46	850,37	1.020,83	227.279,25	5.012,21	23.571,13	28.583,33
29	226.428,87	169,82	851,01	1.020,83	226.428,87	5.182,03	24.422,14	29.604,17
30	225.577,86	169,18	851,65	1.020,83	225.577,86	5.351,21	25.273,79	30.625,00
31	224.726,21	168,54	852,29	1.020,83	224.726,21	5.519,76	26.126,08	31.645,83
32	223.873,92	167,91	852,93	1.020,83	223.873,92	5.687,66	26.979,00	32.666,67
33	223.021,00	167,27	853,57	1.020,83	223.021,00	5.854,93	27.832,57	33.687,50
34	222.167,43	166,63	854,21	1.020,83	222.167,43	6.021,55	28.686,78	34.708,33
35	221.313,22	165,98	854,85	1.020,83	221.313,22	6.187,54	29.541,63	35.729,17
36	220.458,37	165,34	855,49	1.020,83	220.458,37	6.352,88	30.397,12	36.750,00
37	219.602,88	164,70	856,13	1.020,83	219.602,88	6.517,58	31.253,25	37.770,83
38	218.746,75	164,06	856,77	1.020,83	218.746,75	6.681,64	32.110,02	38.791,67
39	217.889,98	163,42	857,42	1.020,83	217.889,98	6.845,06	32.967,44	39.812,50
40	217.032,56	162,77	858,06	1.020,83	217.032,56	7.007,84	33.825,50	40.833,33
41	216.174,50	162,13	858,70	1.020,83	216.174,50	7.169,97	34.684,20	41.854,17
42	215.315,80	161,49	859,35	1.020,83	215.315,80	7.331,45	35.543,55	42.875,00
43	214.456,45	160,84	859,99	1.020,83	214.456,45	7.492,30	36.403,54	43.895,83
44	213.596,46	160,20	860,64	1.020,83	213.596,46	7.652,49	37.264,17	44.916,67
45	212.735,83	159,55	861,28	1.020,83	212.735,83	7.812,05	38.125,45	45.937,50
46	211.874,55	158,91	861,93	1.020,83	211.874,55	7.970,95	38.987,38	46.958,33
47	211.012,62	158,26	862,57	1.020,83	211.012,62	8.129,21	39.849,96	47.979,17
48	210.150,04	157,61	863,22	1.020,83	210.150,04	8.286,82	40.713,18	49.000,00
49	209.286,82	156,97	863,87	1.020,83	209.286,82	8.443,79	41.577,04	50.020,83
50	208.422,96	156,32	864,52	1.020,83	208.422,96	8.600,11	42.441,56	51.041,67
51	207.558,44	155,67	865,16	1.020,83	207.558,44	8.755,77	43.306,73	52.062,50
52	206.693,27	155,02	865,81	1.020,83	206.693,27	8.910,79	44.172,54	53.083,33
53	205.827,46	154,37	866,46	1.020,83	205.827,46	9.065,17	45.039,00	54.104,17
54	204.961,00	153,72	867,11	1.020,83	204.961,00	9.218,89	45.906,11	55.125,00
55	204.093,89	153,07	867,76	1.020,83	204.093,89	9.371,96	46.773,88	56.145,83
56	203.226,12	152,42	868,41	1.020,83	203.226,12	9.524,38	47.642,29	57.166,67
57	202.357,71	151,77	869,07	1.020,83	202.357,71	9.676,14	48.511,36	58.187,50
58	201.488,64	151,12	869,72	1.020,83	201.488,64	9.827,26	49.381,07	59.208,33
59	200.618,93	150,46	870,37	1.020,83	200.618,93	9.977,73	50.251,44	60.229,17
60	199.748,56	149,81	871,02	1.020,83	199.748,56	10.127,54	51.122,46	61.250,00
61	198.877,54	149,16	871,68	1.020,83	198.877,54	10.276,69	51.994,14	62.270,83
62	198.005,86	148,50	872,33	1.020,83	198.005,86	10.425,20	52.866,47	63.291,67
63	197.133,53	147,85	872,98	1.020,83	197.133,53	10.573,05	53.739,45	64.312,50
64	196.260,55	147,20	873,64	1.020,83	196.260,55	10.720,24	54.613,09	65.333,33
65	195.386,91	146,54	874,29	1.020,83	195.386,91	10.866,78	55.487,38	66.354,17
66	194.512,62	145,88	874,95	1.020,83	194.512,62	11.012,67	56.362,33	67.375,00
67	193.637,67	145,23	875,61	1.020,83	193.637,67	11.157,90	57.237,94	68.395,83
68	192.762,06	144,57	876,26	1.020,83	192.762,06	11.302,47	58.114,20	69.416,67
69	191.885,80	143,91	876,92	1.020,83	191.885,80	11.446,38	58.991,12	70.437,50
70	191.008,88	143,26	877,58	1.020,83	191.008,88	11.589,64	59.868,69	71.458,33
71	190.131,31	142,60	878,23	1.020,83	190.131,31	11.732,24	60.746,93	72.479,17
72	189.253,07	141,94	878,89	1.020,83	189.253,07	11.874,18	61.625,82	73.500,00
73	188.374,18	141,28	879,55	1.020,83	188.374,18	12.015,46	62.505,37	74.520,83
74	187.494,63	140,62	880,21	1.020,83	187.494,63	12.156,08	63.385,59	75.541,67
75	186.614,41	139,96	880,87	1.020,83	186.614,41	12.296,04	64.266,46	76.562,50
76	185.733,54	139,30	881,53	1.020,83	185.733,54	12.435,34	65.147,99	77.583,33
77	184.852,01	138,64	882,19	1.020,83	184.852,01	12.573,98	66.030,19	78.604,17
78	183.969,81	137,98	882,86	1.020,83	183.969,81	12.711,96	66.913,04	79.625,00
79	183.086,96	137,32	883,52	1.020,83	183.086,96	12.849,27	67.796,56	80.645,83
80	182.203,44	136,65	884,18	1.020,83	182.203,44	12.985,93	68.680,74	81.666,67
81	181.319,26	135,99	884,84	1.020,83	181.319,26	13.121,91	69.565,59	82.687,50
82	180.434,41	135,33	885,51	1.020,83	180.434,41	13.257,24	70.451,09	83.708,33
83	179.548,91	134,66	886,17	1.020,83	179.548,91	13.391,90	71.337,26	84.729,17
84	178.662,74	134,00	886,84	1.020,83	178.662,74	13.525,90	72.224,10	85.750,00
85	177.775,90	133,33	887,50	1.020,83	177.775,90	13.659,23	73.111,60	86.770,83
86	176.888,40	132,67	888,17	1.020,83	176.888,40	13.791,90	73.999,77	87.791,67
87	176.000,23	132,00	888,83	1.020,83	176.000,23	13.923,90	74.888,60	88.812,50
88	175.111,40	131,33	889,50	1.020,83	175.111,40	14.055,23	75.778,10	89.833,33
89	174.221,90	130,67	890,17	1.020,83	174.221,90	14.185,90	76.668,27	90.854,17
90	173.331,73	130,00	890,83	1.020,83	173.331,73	14.315,90	77.559,10	91.875,00
91	172.440,90	129,33	891,50	1.020,83	172.440,90	14.445,23	78.450,61	92.895,83
92	171.549,39	128,66	892,17	1.020,83	171.549,39	14.573,89	79.342,78	93.916,67
93	170.657,22	127,99	892,84	1.020,83	170.657,22	14.701,88	80.235,62	94.937,50
94	169.764,38	127,32	893,51	1.020,83	169.764,38	14.829,21	81.129,13	95.958,33
95	168.870,87	126,65	894,18	1.020,83	168.870,87	14.955,86	82.023,31	96.979,17
96	167.976,69	125,98	894,85	1.020,83	167.976,69	15.081,84	82.918,16	98.000,00
97	167.081,84	125,31	895,52	1.020,83	167.081,84	15.207,15	83.813,68	99.020,83
98	166.186,32	124,64	896,19	1.020,83	166.186,32	15.331,79	84.709,87	100.041,67
99	165.290,13	123,97	896,87	1.020,83	165.290,13	15.455,76	85.606,74	101.062,50
100	164.393,26	123,29	897,54	1.020,83	164.393,26	15.579,05	86.504,28	102.083,33
101	163.495,72	122,62	898,21	1.020,83	163.495,72	15.701,68	87.402,49	103.104,17
102	162.597,51	121,95	898,89	1.020,83	162.597,51	15.823,62	88.301,38	104.125,00
103	161.698,62	121,27	899,56	1.020,83	161.698,62	15.944,90	89.200,93	105.145,83
104	160.799,07	120,60	900,23	1.020,83	160.799,07	16.065,50	90.101,17	106.166,67
105	159.898,83	119,92	900,91	1.020,83	159.898,83	16.185,42	91.002,08	107.187,50
106	158.997,92	119,25	901,58	1.020,83	158.997,92	16.304,67	91.903,66	108.208,33
107	158.096,34	118,57	902,26	1.020,83	158.096,34	16.423,24	92.805,92	109.229,17
108	157.194,08	117,90	902,94	1.020,83	157.194,08	16.541,14	93.708,86	110.250,00
109	156.291,14	117,22	903,61	1.020,83	156.291,14	16.658,36	94.612,48	111.270,83
110	155.387,52	116,54	904,29	1.020,83	155.387,52	16.774,90	95.516,77	112.291,67
111	154.483,23	115,86	904,97	1.020,83	154.483,23	16.890,76	96.421,74	113.312,50
112	153.578,26	115,18	905,65	1.020,83	153.578,26	17.005,94	97.327,39	114.333,33
113	152.672,61	114,50	906,33	1.020,83	152.672,61	17.120,45	98.233,72	115.354,17
114	151.766,28	113,82	907,01	1.020,83	151.766,28	17.234,27	99.140,73	116.375,00
115	150.859,27	113,14	907,69	1.020,83	150.859,27	17.347,42	100.048,42	117.395,83
116	149.951,58	112,46	908,37	1.020,83	149.951,58	17.459,88	100.956,79	118.416,67
117	149.043,21	111,78	909,05	1.020,83	149.043,21	17.571,66	101.865,84	119.437,50
118	148.134,16	111,10	909,73	1.020,83	148.134,16	17.682,76	102.775,57	120.458,33
119	147.224,43	110,42	910,42	1.020,83	147.224,43	17.793,18	103.685,98	121.479,17
120	146.314,02	109,74	911,10	1.020,83	146.314,02	17.902,92	104.597,08	122.500,00
121	145.402,92	109,05	911,78	1.020,83	145.402,92	18.011,97	105.508,86	123.520,83
122	144.491,14	108,37	912,46	1.020,83	144.491,14	18.120,34	106.421,33	124.541,67
123	143.578,67	107,68	913,15	1.020,83	143.578,67	18.228,02	107.334,48	125.562,50
124	142.665,52	107,00	913,83	1.020,83	142.665,52	18.335,02	108.248,31	126.583,33
125	141.751,69	106,31	914,52	1.020,83	141.751,69	18.441,33	109.162,83	127.604,17
126	140.837,17	105,63	915,21	1.020,83	140.837,17	18.546,96	110.078,04	128.625,00
127	139.921,96	104,94	915,89	1.020,83	139.921,96	18.651,90	110.993,93	129.645,83
128	139.006,07	104,25	916,58	1.020,83	139.006,07	18.756,16	111.910,51	130.666,67
129	138.089,49	103,57	917,27	1.020,83	138.089,49	18.859,73	112.827,77	131.687,50
130	137.172,23	102,88	917,95	1.020,83	137.172,23	18.962,60	113.745,73	132.708,33
131	136.254,27	102,19	918,64	1.020,83	136.254,27	19.064,80	114.664,37	133.729,17
132	135.335,63	101,50	919,33	1.020,83	135.335,63	19.166,30	115.583,70	134.750,00
133	134.416,30	100,81	920,02	1.020,83	134.416,30	19.267,11	116.503,72	135.770,83
134	133.496,28	100,12	920,71	1.020,83	133.496,28	19.367,23	117.424,43	136.791,67
135	132.575,57	99,43	921,40	1.020,83	132.575,57	19.466,66	118.345,84	137.812,50
136	131.654,16	98,74	922,09	1.020,83	131.654,16	19.565,40	119.267,93	138.833,33
137	130.732,07	98,05	922,78	1.020,83	130.732,07	19.663,45	120.190,71	139.854,17
138	129.809,29	97,36	923,48	1.020,83	129.809,29	19.760,81	121.114,19	140.875,00
139	128.885,81	96,66	924,17	1.020,83	128.885,81	19.857,47	122.038,36	141.895,83
140	127.961,64	95,97	924,86	1.020,83	127.961,64	19.953,45	122.963,22	142.916,67
141	127.036,78	95,28	925,56	1.020,83	127.036,78	20.048,72	123.888,78	143.937,50
142	126.111,22	94,58	926,25	1.020,83	126.111,22	20.143,31	124.815,03	144.958,33
143	125.184,97	93,89	926,94	1.020,83	125.184,97	20.237,20	125.741,97	145.979,17
144	124.258,03	93,19	927,64	1.020,83	124.258,03	20.330,39	126.669,61	147.000,00
145	123.330,39	92,50	928,34	1.020,83	123.330,39	20.422,89	127.597,95	148.020,83
146	122.402,05	91,80	929,03	1.020,83	122.402,05	20.514,69	128.526,98	149.041,67
147	121.473,02	91,10	929,73	1.020,83	121.473,02	20.605,79	129.456,71	150.062,50
148	120.543,29	90,41	930,43	1.020,83	120.543,29	20.696,20	130.387,13	151.083,33
149	119.612,87	89,71	931,12	1.020,83	119.612,87	20.785,91	131.318,26	152.104,17
150	118.681,74	89,01	931,82	1.020,83	118.681,74	20.874,92	132.250,08	153.125,00
151	117.749,92	88,31	932,52	1.020,83	117.749,92	20.963,23	133.182,60	154.145,83
152	116.817,40	87,61	933,22	1.020,83	116.817,40	21.050,85	134.115,82	155.166,67
153	115.884,18	86,91	933,92	1.020,83	115.884,18	21.137,76	135.049,74	156.187,50
154	114.950,26	86,21	934,62	1.020,83	114.950,26	21.223,97	135.984,36	157.208,33
155	114.015,64	85,51	935,32	1.020,83	114.015,64	21.309,48	136.919,68	158.229,17
156	113.080,32	84,81	936,02	1.020,83	113.080,32	21.394,29	137.855,71	159.250,00
157	112.144,29	84,11	936,73	1.020,83	112.144,29	21.478,40	138.792,43	160.270,83
158	111.207,57	83,41	937,43	1.020,83	111.207,57	21.561,81	139.729,86	161.291,67
159	110.270,14	82,70	938,13	1.020,83	110.270,14	21.644,51	140.667,99	162.312,50
160	109.332,01	82,00	938,83	1.020,83	109.332,01	21.726,51	141.606,82	163.333,33
161	108.393,18	81,29	939,54	1.020,83	108.393,18	21.807,81	142.546,36	164.354,17
162	107.453,64	80,59	940,24	1.020,83	107.453,64	21.888,40	143.486,60	165.375,00
163	106.513,40	79,89	940,95	1.020,83	106.513,40	21.968,28	144.427,55	166.395,83
164	105.572,45	79,18	941,65	1.020,83	105.572,45	22.047,46	145.369,21	167.416,67
165	104.630,79	78,47	942,36	1.020,83	104.630,79	22.125,93	146.311,57	168.437,50
166	103.688,43	77,77	943,07	1.020,83	103.688,43	22.203,70	147.254,63	169.458,33
167	102.745,37	77,06	943,77	1.020,83	102.745,37	22.280,76	148.198,41	170.479,17
168	101.801,59	76,35	944,48	1.020,83	101.801,59	22.357,11	149.142,89	171.500,00
169	100.857,11	75,64	945,19	1.020,83	100.857,11	22.432,75	150.088,08	172.520,83
170	99.911,92	74,93	945,90	1.020,83	99.911,92	22.507,69	151.033,98	173.541,67
171	98.966,02	74,22	946,61	1.020,83	98.966,02	22.581,91	151.980,59	174.562,50
172	98.019,41	73,51	947,32	1.020,83	98.019,41	22.655,43	152.927,91	175.583,33
173	97.072,09	72,80	948,03	1.020,83	97.072,09	22.728,23	153.875,94	176.604,17
174	96.124,06	72,09	948,74	1.020,83	96.124,06	22.800,32	154.824,68	177.625,00
175	95.175,32	71,38	949,45	1.020,83	95.175,32	22.871,70	155.774,13	178.645,83
176	94.225,87	70,67	950,16	1.020,83	94.225,87	22.942,37	156.724,29	179.666,67
177	93.275,71	69,96	950,88	1.020,83	93.275,71	23.012,33	157.675,17	180.687,50
178	92.324,83	69,24	951,59	1.020,83	92.324,83	23.081,57	158.626,76	181.708,33
179	91.373,24	68,53	952,30	1.020,83	91.373,24	23.150,10	159.579,06	182.729,17
180	90.420,94	67,82	953,02	1.020,83	90.420,94	23.217,92	160.532,08	183.750,00

x

NIST Baufinanzierung

zum Produkttest

• 0,96%
• gebundener Sollzins*
• 0,98%
• effektiver Jahreszins*

• 1.033,33€
• Monatsrate

• Gesamtzahlung:186.000,00 EUR
• Tilgungsanteil:161.268,36 EUR
• Zinsanteil:24.731,64 EUR
• Restschuld:88.731,64 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 595,00 EUR; Gesamtbetrag: 71.400,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,57 %; Gebundener Sollzins: 0,57 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist NIST GmbH Schwedter Str. 263
10119 Berlin

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

x

BBBank Neufinanzierung

zum Produkttest

• 1,08%
• gebundener Sollzins*
• 1,09%
• effektiver Jahreszins*

• 1.058,33€
• Monatsrate

• Gesamtzahlung:190.500,00 EUR
• Tilgungsanteil:162.754,24 EUR
• Zinsanteil:27.745,76 EUR
• Restschuld:87.245,76 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 230,83 EUR; Gesamtbetrag: 27.700,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,78 %; Gebundener Sollzins: 0,77 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist BBBank eG Herrenstraße 2 - 10
76133 Karlsruhe

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	225,00	833,33	1.058,33	249.166,67	225,00	833,33	1.058,33
2	249.166,67	224,25	834,08	1.058,33	249.166,67	449,25	1.667,42	2.116,67
3	248.332,58	223,50	834,83	1.058,33	248.332,58	672,75	2.502,25	3.175,00
4	247.497,75	222,75	835,59	1.058,33	247.497,75	895,50	3.337,84	4.233,33
5	246.662,16	222,00	836,34	1.058,33	246.662,16	1.117,49	4.174,17	5.291,67
6	245.825,83	221,24	837,09	1.058,33	245.825,83	1.338,74	5.011,26	6.350,00
7	244.988,74	220,49	837,84	1.058,33	244.988,74	1.559,23	5.849,11	7.408,33
8	244.150,89	219,74	838,60	1.058,33	244.150,89	1.778,96	6.687,70	8.466,67
9	243.312,30	218,98	839,35	1.058,33	243.312,30	1.997,94	7.527,06	9.525,00
10	242.472,94	218,23	840,11	1.058,33	242.472,94	2.216,17	8.367,16	10.583,33
11	241.632,84	217,47	840,86	1.058,33	241.632,84	2.433,64	9.208,03	11.641,67
12	240.791,97	216,71	841,62	1.058,33	240.791,97	2.650,35	10.049,65	12.700,00
13	239.950,35	215,96	842,38	1.058,33	239.950,35	2.866,31	10.892,03	13.758,33
14	239.107,97	215,20	843,14	1.058,33	239.107,97	3.081,50	11.735,16	14.816,67
15	238.264,84	214,44	843,89	1.058,33	238.264,84	3.295,94	12.579,06	15.875,00
16	237.420,94	213,68	844,65	1.058,33	237.420,94	3.509,62	13.423,71	16.933,33
17	236.576,29	212,92	845,41	1.058,33	236.576,29	3.722,54	14.269,13	17.991,67
18	235.730,87	212,16	846,18	1.058,33	235.730,87	3.934,70	15.115,30	19.050,00
19	234.884,70	211,40	846,94	1.058,33	234.884,70	4.146,09	15.962,24	20.108,33
20	234.037,76	210,63	847,70	1.058,33	234.037,76	4.356,73	16.809,94	21.166,67
21	233.190,06	209,87	848,46	1.058,33	233.190,06	4.566,60	17.658,40	22.225,00
22	232.341,60	209,11	849,23	1.058,33	232.341,60	4.775,71	18.507,63	23.283,33
23	231.492,37	208,34	849,99	1.058,33	231.492,37	4.984,05	19.357,62	24.341,67
24	230.642,38	207,58	850,76	1.058,33	230.642,38	5.191,63	20.208,37	25.400,00
25	229.791,63	206,81	851,52	1.058,33	229.791,63	5.398,44	21.059,89	26.458,33
26	228.940,11	206,05	852,29	1.058,33	228.940,11	5.604,49	21.912,18	27.516,67
27	228.087,82	205,28	853,05	1.058,33	228.087,82	5.809,76	22.765,24	28.575,00
28	227.234,76	204,51	853,82	1.058,33	227.234,76	6.014,28	23.619,06	29.633,33
29	226.380,94	203,74	854,59	1.058,33	226.380,94	6.218,02	24.473,65	30.691,67
30	225.526,35	202,97	855,36	1.058,33	225.526,35	6.420,99	25.329,01	31.750,00
31	224.670,99	202,20	856,13	1.058,33	224.670,99	6.623,20	26.185,14	32.808,33
32	223.814,86	201,43	856,90	1.058,33	223.814,86	6.824,63	27.042,04	33.866,67
33	222.957,96	200,66	857,67	1.058,33	222.957,96	7.025,29	27.899,71	34.925,00
34	222.100,29	199,89	858,44	1.058,33	222.100,29	7.225,18	28.758,15	35.983,33
35	221.241,85	199,12	859,22	1.058,33	221.241,85	7.424,30	29.617,37	37.041,67
36	220.382,63	198,34	859,99	1.058,33	220.382,63	7.622,64	30.477,36	38.100,00
37	219.522,64	197,57	860,76	1.058,33	219.522,64	7.820,21	31.338,12	39.158,33
38	218.661,88	196,80	861,54	1.058,33	218.661,88	8.017,01	32.199,66	40.216,67
39	217.800,34	196,02	862,31	1.058,33	217.800,34	8.213,03	33.061,97	41.275,00
40	216.938,03	195,24	863,09	1.058,33	216.938,03	8.408,28	33.925,06	42.333,33
41	216.074,94	194,47	863,87	1.058,33	216.074,94	8.602,74	34.788,92	43.391,67
42	215.211,08	193,69	864,64	1.058,33	215.211,08	8.796,43	35.653,57	44.450,00
43	214.346,43	192,91	865,42	1.058,33	214.346,43	8.989,34	36.518,99	45.508,33
44	213.481,01	192,13	866,20	1.058,33	213.481,01	9.181,48	37.385,19	46.566,67
45	212.614,81	191,35	866,98	1.058,33	212.614,81	9.372,83	38.252,17	47.625,00
46	211.747,83	190,57	867,76	1.058,33	211.747,83	9.563,40	39.119,93	48.683,33
47	210.880,07	189,79	868,54	1.058,33	210.880,07	9.753,20	39.988,47	49.741,67
48	210.011,53	189,01	869,32	1.058,33	210.011,53	9.942,21	40.857,79	50.800,00
49	209.142,21	188,23	870,11	1.058,33	209.142,21	10.130,43	41.727,90	51.858,33
50	208.272,10	187,44	870,89	1.058,33	208.272,10	10.317,88	42.598,79	52.916,67
51	207.401,21	186,66	871,67	1.058,33	207.401,21	10.504,54	43.470,46	53.975,00
52	206.529,54	185,88	872,46	1.058,33	206.529,54	10.690,42	44.342,92	55.033,33
53	205.657,08	185,09	873,24	1.058,33	205.657,08	10.875,51	45.216,16	56.091,67
54	204.783,84	184,31	874,03	1.058,33	204.783,84	11.059,81	46.090,19	57.150,00
55	203.909,81	183,52	874,81	1.058,33	203.909,81	11.243,33	46.965,00	58.208,33
56	203.035,00	182,73	875,60	1.058,33	203.035,00	11.426,06	47.840,60	59.266,67
57	202.159,40	181,94	876,39	1.058,33	202.159,40	11.608,01	48.716,99	60.325,00
58	201.283,01	181,15	877,18	1.058,33	201.283,01	11.789,16	49.594,17	61.383,33
59	200.405,83	180,37	877,97	1.058,33	200.405,83	11.969,53	50.472,14	62.441,67
60	199.527,86	179,58	878,76	1.058,33	199.527,86	12.149,10	51.350,90	63.500,00
61	198.649,10	178,78	879,55	1.058,33	198.649,10	12.327,89	52.230,45	64.558,33
62	197.769,55	177,99	880,34	1.058,33	197.769,55	12.505,88	53.110,79	65.616,67
63	196.889,21	177,20	881,13	1.058,33	196.889,21	12.683,08	53.991,92	66.675,00
64	196.008,08	176,41	881,93	1.058,33	196.008,08	12.859,49	54.873,85	67.733,33
65	195.126,15	175,61	882,72	1.058,33	195.126,15	13.035,10	55.756,57	68.791,67
66	194.243,43	174,82	883,51	1.058,33	194.243,43	13.209,92	56.640,08	69.850,00
67	193.359,92	174,02	884,31	1.058,33	193.359,92	13.383,94	57.524,39	70.908,33
68	192.475,61	173,23	885,11	1.058,33	192.475,61	13.557,17	58.409,50	71.966,67
69	191.590,50	172,43	885,90	1.058,33	191.590,50	13.729,60	59.295,40	73.025,00
70	190.704,60	171,63	886,70	1.058,33	190.704,60	13.901,24	60.182,10	74.083,33
71	189.817,90	170,84	887,50	1.058,33	189.817,90	14.072,07	61.069,59	75.141,67
72	188.930,41	170,04	888,30	1.058,33	188.930,41	14.242,11	61.957,89	76.200,00
73	188.042,11	169,24	889,10	1.058,33	188.042,11	14.411,35	62.846,99	77.258,33
74	187.153,01	168,44	889,90	1.058,33	187.153,01	14.579,79	63.736,88	78.316,67
75	186.263,12	167,64	890,70	1.058,33	186.263,12	14.747,42	64.627,58	79.375,00
76	185.372,42	166,84	891,50	1.058,33	185.372,42	14.914,26	65.519,08	80.433,33
77	184.480,92	166,03	892,30	1.058,33	184.480,92	15.080,29	66.411,38	81.491,67
78	183.588,62	165,23	893,10	1.058,33	183.588,62	15.245,52	67.304,48	82.550,00
79	182.695,52	164,43	893,91	1.058,33	182.695,52	15.409,95	68.198,39	83.608,33
80	181.801,61	163,62	894,71	1.058,33	181.801,61	15.573,57	69.093,10	84.666,67
81	180.906,90	162,82	895,52	1.058,33	180.906,90	15.736,38	69.988,62	85.725,00
82	180.011,38	162,01	896,32	1.058,33	180.011,38	15.898,39	70.884,94	86.783,33
83	179.115,06	161,20	897,13	1.058,33	179.115,06	16.059,60	71.782,07	87.841,67
84	178.217,93	160,40	897,94	1.058,33	178.217,93	16.219,99	72.680,01	88.900,00
85	177.319,99	159,59	898,75	1.058,33	177.319,99	16.379,58	73.578,75	89.958,33
86	176.421,25	158,78	899,55	1.058,33	176.421,25	16.538,36	74.478,31	91.016,67
87	175.521,69	157,97	900,36	1.058,33	175.521,69	16.696,33	75.378,67	92.075,00
88	174.621,33	157,16	901,17	1.058,33	174.621,33	16.853,49	76.279,84	93.133,33
89	173.720,16	156,35	901,99	1.058,33	173.720,16	17.009,84	77.181,83	94.191,67
90	172.818,17	155,54	902,80	1.058,33	172.818,17	17.165,37	78.084,63	95.250,00
91	171.915,37	154,72	903,61	1.058,33	171.915,37	17.320,10	78.988,24	96.308,33
92	171.011,76	153,91	904,42	1.058,33	171.011,76	17.474,01	79.892,66	97.366,67
93	170.107,34	153,10	905,24	1.058,33	170.107,34	17.627,11	80.797,89	98.425,00
94	169.202,11	152,28	906,05	1.058,33	169.202,11	17.779,39	81.703,95	99.483,33
95	168.296,05	151,47	906,87	1.058,33	168.296,05	17.930,85	82.610,81	100.541,67
96	167.389,19	150,65	907,68	1.058,33	167.389,19	18.081,50	83.518,50	101.600,00
97	166.481,50	149,83	908,50	1.058,33	166.481,50	18.231,34	84.427,00	102.658,33
98	165.573,00	149,02	909,32	1.058,33	165.573,00	18.380,35	85.336,31	103.716,67
99	164.663,69	148,20	910,14	1.058,33	164.663,69	18.528,55	86.246,45	104.775,00
100	163.753,55	147,38	910,96	1.058,33	163.753,55	18.675,93	87.157,40	105.833,33
101	162.842,60	146,56	911,77	1.058,33	162.842,60	18.822,49	88.069,18	106.891,67
102	161.930,82	145,74	912,60	1.058,33	161.930,82	18.968,22	88.981,78	107.950,00
103	161.018,22	144,92	913,42	1.058,33	161.018,22	19.113,14	89.895,19	109.008,33
104	160.104,81	144,09	914,24	1.058,33	160.104,81	19.257,24	90.809,43	110.066,67
105	159.190,57	143,27	915,06	1.058,33	159.190,57	19.400,51	91.724,49	111.125,00
106	158.275,51	142,45	915,89	1.058,33	158.275,51	19.542,95	92.640,38	112.183,33
107	157.359,62	141,62	916,71	1.058,33	157.359,62	19.684,58	93.557,09	113.241,67
108	156.442,91	140,80	917,53	1.058,33	156.442,91	19.825,38	94.474,62	114.300,00
109	155.525,38	139,97	918,36	1.058,33	155.525,38	19.965,35	95.392,98	115.358,33
110	154.607,02	139,15	919,19	1.058,33	154.607,02	20.104,50	96.312,17	116.416,67
111	153.687,83	138,32	920,01	1.058,33	153.687,83	20.242,82	97.232,18	117.475,00
112	152.767,82	137,49	920,84	1.058,33	152.767,82	20.380,31	98.153,03	118.533,33
113	151.846,97	136,66	921,67	1.058,33	151.846,97	20.516,97	99.074,70	119.591,67
114	150.925,30	135,83	922,50	1.058,33	150.925,30	20.652,80	99.997,20	120.650,00
115	150.002,80	135,00	923,33	1.058,33	150.002,80	20.787,80	100.920,53	121.708,33
116	149.079,47	134,17	924,16	1.058,33	149.079,47	20.921,98	101.844,69	122.766,67
117	148.155,31	133,34	924,99	1.058,33	148.155,31	21.055,32	102.769,68	123.825,00
118	147.230,32	132,51	925,83	1.058,33	147.230,32	21.187,82	103.695,51	124.883,33
119	146.304,49	131,67	926,66	1.058,33	146.304,49	21.319,50	104.622,17	125.941,67
120	145.377,83	130,84	927,49	1.058,33	145.377,83	21.450,34	105.549,66	127.000,00
121	144.450,34	130,01	928,33	1.058,33	144.450,34	21.580,34	106.477,99	128.058,33
122	143.522,01	129,17	929,16	1.058,33	143.522,01	21.709,51	107.407,15	129.116,67
123	142.592,85	128,33	930,00	1.058,33	142.592,85	21.837,85	108.337,15	130.175,00
124	141.662,85	127,50	930,84	1.058,33	141.662,85	21.965,34	109.267,99	131.233,33
125	140.732,01	126,66	931,67	1.058,33	140.732,01	22.092,00	110.199,67	132.291,67
126	139.800,33	125,82	932,51	1.058,33	139.800,33	22.217,82	111.132,18	133.350,00
127	138.867,82	124,98	933,35	1.058,33	138.867,82	22.342,80	112.065,53	134.408,33
128	137.934,47	124,14	934,19	1.058,33	137.934,47	22.466,94	112.999,72	135.466,67
129	137.000,28	123,30	935,03	1.058,33	137.000,28	22.590,24	113.934,76	136.525,00
130	136.065,24	122,46	935,87	1.058,33	136.065,24	22.712,70	114.870,63	137.583,33
131	135.129,37	121,62	936,72	1.058,33	135.129,37	22.834,32	115.807,35	138.641,67
132	134.192,65	120,77	937,56	1.058,33	134.192,65	22.955,09	116.744,91	139.700,00
133	133.255,09	119,93	938,40	1.058,33	133.255,09	23.075,02	117.683,31	140.758,33
134	132.316,69	119,09	939,25	1.058,33	132.316,69	23.194,11	118.622,56	141.816,67
135	131.377,44	118,24	940,09	1.058,33	131.377,44	23.312,35	119.562,65	142.875,00
136	130.437,35	117,39	940,94	1.058,33	130.437,35	23.429,74	120.503,59	143.933,33
137	129.496,41	116,55	941,79	1.058,33	129.496,41	23.546,29	121.445,38	144.991,67
138	128.554,62	115,70	942,63	1.058,33	128.554,62	23.661,99	122.388,01	146.050,00
139	127.611,99	114,85	943,48	1.058,33	127.611,99	23.776,84	123.331,50	147.108,33
140	126.668,50	114,00	944,33	1.058,33	126.668,50	23.890,84	124.275,83	148.166,67
141	125.724,17	113,15	945,18	1.058,33	125.724,17	24.003,99	125.221,01	149.225,00
142	124.778,99	112,30	946,03	1.058,33	124.778,99	24.116,29	126.167,04	150.283,33
143	123.832,96	111,45	946,88	1.058,33	123.832,96	24.227,74	127.113,93	151.341,67
144	122.886,07	110,60	947,74	1.058,33	122.886,07	24.338,34	128.061,66	152.400,00
145	121.938,34	109,74	948,59	1.058,33	121.938,34	24.448,08	129.010,25	153.458,33
146	120.989,75	108,89	949,44	1.058,33	120.989,75	24.556,97	129.959,69	154.516,67
147	120.040,31	108,04	950,30	1.058,33	120.040,31	24.665,01	130.909,99	155.575,00
148	119.090,01	107,18	951,15	1.058,33	119.090,01	24.772,19	131.861,14	156.633,33
149	118.138,86	106,32	952,01	1.058,33	118.138,86	24.878,52	132.813,15	157.691,67
150	117.186,85	105,47	952,87	1.058,33	117.186,85	24.983,98	133.766,02	158.750,00
151	116.233,98	104,61	953,72	1.058,33	116.233,98	25.088,59	134.719,74	159.808,33
152	115.280,26	103,75	954,58	1.058,33	115.280,26	25.192,35	135.674,32	160.866,67
153	114.325,68	102,89	955,44	1.058,33	114.325,68	25.295,24	136.629,76	161.925,00
154	113.370,24	102,03	956,30	1.058,33	113.370,24	25.397,27	137.586,06	162.983,33
155	112.413,94	101,17	957,16	1.058,33	112.413,94	25.498,45	138.543,22	164.041,67
156	111.456,78	100,31	958,02	1.058,33	111.456,78	25.598,76	139.501,24	165.100,00
157	110.498,76	99,45	958,88	1.058,33	110.498,76	25.698,21	140.460,13	166.158,33
158	109.539,87	98,59	959,75	1.058,33	109.539,87	25.796,79	141.419,88	167.216,67
159	108.580,12	97,72	960,61	1.058,33	108.580,12	25.894,51	142.380,49	168.275,00
160	107.619,51	96,86	961,48	1.058,33	107.619,51	25.991,37	143.341,96	169.333,33
161	106.658,04	95,99	962,34	1.058,33	106.658,04	26.087,36	144.304,30	170.391,67
162	105.695,70	95,13	963,21	1.058,33	105.695,70	26.182,49	145.267,51	171.450,00
163	104.732,49	94,26	964,07	1.058,33	104.732,49	26.276,75	146.231,58	172.508,33
164	103.768,42	93,39	964,94	1.058,33	103.768,42	26.370,14	147.196,53	173.566,67
165	102.803,47	92,52	965,81	1.058,33	102.803,47	26.462,66	148.162,34	174.625,00
166	101.837,66	91,65	966,68	1.058,33	101.837,66	26.554,32	149.129,02	175.683,33
167	100.870,98	90,78	967,55	1.058,33	100.870,98	26.645,10	150.096,57	176.741,67
168	99.903,43	89,91	968,42	1.058,33	99.903,43	26.735,01	151.064,99	177.800,00
169	98.935,01	89,04	969,29	1.058,33	98.935,01	26.824,06	152.034,28	178.858,33
170	97.965,72	88,17	970,16	1.058,33	97.965,72	26.912,22	153.004,44	179.916,67
171	96.995,56	87,30	971,04	1.058,33	96.995,56	26.999,52	153.975,48	180.975,00
172	96.024,52	86,42	971,91	1.058,33	96.024,52	27.085,94	154.947,39	182.033,33
173	95.052,61	85,55	972,79	1.058,33	95.052,61	27.171,49	155.920,18	183.091,67
174	94.079,82	84,67	973,66	1.058,33	94.079,82	27.256,16	156.893,84	184.150,00
175	93.106,16	83,80	974,54	1.058,33	93.106,16	27.339,96	157.868,38	185.208,33
176	92.131,62	82,92	975,41	1.058,33	92.131,62	27.422,88	158.843,79	186.266,67
177	91.156,21	82,04	976,29	1.058,33	91.156,21	27.504,92	159.820,08	187.325,00
178	90.179,92	81,16	977,17	1.058,33	90.179,92	27.586,08	160.797,25	188.383,33
179	89.202,75	80,28	978,05	1.058,33	89.202,75	27.666,36	161.775,31	189.441,67
180	88.224,69	79,40	978,93	1.058,33	88.224,69	27.745,76	162.754,24	190.500,00

x

ING Baufinanzierung

zum Produkttest

• 1,08%
• gebundener Sollzins*
• 1,10%
• effektiver Jahreszins*

• 1.058,33€
• Monatsrate

• Gesamtzahlung:190.500,00 EUR
• Tilgungsanteil:162.754,24 EUR
• Zinsanteil:27.745,76 EUR
• Restschuld:87.245,76 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 651,67 EUR; Gesamtbetrag: 78.200,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,94 %; Gebundener Sollzins: 0,91 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist ING-DiBa AG Theodor-Heuss-Allee 2
60486 Frankfurt am Main

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	225,00	833,33	1.058,33	249.166,67	225,00	833,33	1.058,33
2	249.166,67	224,25	834,08	1.058,33	249.166,67	449,25	1.667,42	2.116,67
3	248.332,58	223,50	834,83	1.058,33	248.332,58	672,75	2.502,25	3.175,00
4	247.497,75	222,75	835,59	1.058,33	247.497,75	895,50	3.337,84	4.233,33
5	246.662,16	222,00	836,34	1.058,33	246.662,16	1.117,49	4.174,17	5.291,67
6	245.825,83	221,24	837,09	1.058,33	245.825,83	1.338,74	5.011,26	6.350,00
7