Baufinanzierungs­vergleich 03/2020

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]

DTW Baufinanzierung

zum Produkttest

• 0,48%
• gebundener Sollzins*
• 0,48%
• effektiver Jahreszins*

• 933,33€
• Monatsrate

• Gesamtzahlung:168.000,00 EUR
• Tilgungsanteil:155.499,74 EUR
• Zinsanteil:12.500,26 EUR
• Restschuld:94.500,26 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 551,67 EUR; Gesamtbetrag: 66.200,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,31 %; Gebundener Sollzins: 0,31 %; 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	100,00	833,33	933,33	249.166,67	100,00	833,33	933,33
2	249.166,67	99,67	833,67	933,33	249.166,67	199,67	1.667,00	1.866,67
3	248.333,00	99,33	834,00	933,33	248.333,00	299,00	2.501,00	2.800,00
4	247.499,00	99,00	834,33	933,33	247.499,00	398,00	3.335,33	3.733,33
5	246.664,67	98,67	834,67	933,33	246.664,67	496,67	4.170,00	4.666,67
6	245.830,00	98,33	835,00	933,33	245.830,00	595,00	5.005,00	5.600,00
7	244.995,00	98,00	835,34	933,33	244.995,00	693,00	5.840,34	6.533,33
8	244.159,66	97,66	835,67	933,33	244.159,66	790,66	6.676,01	7.466,67
9	243.323,99	97,33	836,00	933,33	243.323,99	887,99	7.512,01	8.400,00
10	242.487,99	97,00	836,34	933,33	242.487,99	984,98	8.348,35	9.333,33
11	241.651,65	96,66	836,67	933,33	241.651,65	1.081,64	9.185,02	10.266,67
12	240.814,98	96,33	837,01	933,33	240.814,98	1.177,97	10.022,03	11.200,00
13	239.977,97	95,99	837,34	933,33	239.977,97	1.273,96	10.859,37	12.133,33
14	239.140,63	95,66	837,68	933,33	239.140,63	1.369,62	11.697,05	13.066,67
15	238.302,95	95,32	838,01	933,33	238.302,95	1.464,94	12.535,06	14.000,00
16	237.464,94	94,99	838,35	933,33	237.464,94	1.559,93	13.373,41	14.933,33
17	236.626,59	94,65	838,68	933,33	236.626,59	1.654,58	14.212,09	15.866,67
18	235.787,91	94,32	839,02	933,33	235.787,91	1.748,89	15.051,11	16.800,00
19	234.948,89	93,98	839,35	933,33	234.948,89	1.842,87	15.890,46	17.733,33
20	234.109,54	93,64	839,69	933,33	234.109,54	1.936,51	16.730,15	18.666,67
21	233.269,85	93,31	840,03	933,33	233.269,85	2.029,82	17.570,18	19.600,00
22	232.429,82	92,97	840,36	933,33	232.429,82	2.122,79	18.410,54	20.533,33
23	231.589,46	92,64	840,70	933,33	231.589,46	2.215,43	19.251,24	21.466,67
24	230.748,76	92,30	841,03	933,33	230.748,76	2.307,73	20.092,27	22.400,00
25	229.907,73	91,96	841,37	933,33	229.907,73	2.399,69	20.933,64	23.333,33
26	229.066,36	91,63	841,71	933,33	229.066,36	2.491,32	21.775,35	24.266,67
27	228.224,65	91,29	842,04	933,33	228.224,65	2.582,61	22.617,39	25.200,00
28	227.382,61	90,95	842,38	933,33	227.382,61	2.673,56	23.459,77	26.133,33
29	226.540,23	90,62	842,72	933,33	226.540,23	2.764,18	24.302,49	27.066,67
30	225.697,51	90,28	843,05	933,33	225.697,51	2.854,46	25.145,54	28.000,00
31	224.854,46	89,94	843,39	933,33	224.854,46	2.944,40	25.988,93	28.933,33
32	224.011,07	89,60	843,73	933,33	224.011,07	3.034,00	26.832,66	29.866,67
33	223.167,34	89,27	844,07	933,33	223.167,34	3.123,27	27.676,73	30.800,00
34	222.323,27	88,93	844,40	933,33	222.323,27	3.212,20	28.521,13	31.733,33
35	221.478,87	88,59	844,74	933,33	221.478,87	3.300,79	29.365,88	32.666,67
36	220.634,12	88,25	845,08	933,33	220.634,12	3.389,04	30.210,96	33.600,00
37	219.789,04	87,92	845,42	933,33	219.789,04	3.476,96	31.056,37	34.533,33
38	218.943,63	87,58	845,76	933,33	218.943,63	3.564,54	31.902,13	35.466,67
39	218.097,87	87,24	846,09	933,33	218.097,87	3.651,78	32.748,22	36.400,00
40	217.251,78	86,90	846,43	933,33	217.251,78	3.738,68	33.594,66	37.333,33
41	216.405,34	86,56	846,77	933,33	216.405,34	3.825,24	34.441,43	38.266,67
42	215.558,57	86,22	847,11	933,33	215.558,57	3.911,46	35.288,54	39.200,00
43	214.711,46	85,88	847,45	933,33	214.711,46	3.997,35	36.135,99	40.133,33
44	213.864,01	85,55	847,79	933,33	213.864,01	4.082,89	36.983,77	41.066,67
45	213.016,23	85,21	848,13	933,33	213.016,23	4.168,10	37.831,90	42.000,00
46	212.168,10	84,87	848,47	933,33	212.168,10	4.252,97	38.680,37	42.933,33
47	211.319,63	84,53	848,81	933,33	211.319,63	4.337,50	39.529,17	43.866,67
48	210.470,83	84,19	849,15	933,33	210.470,83	4.421,68	40.378,32	44.800,00
49	209.621,68	83,85	849,48	933,33	209.621,68	4.505,53	41.227,80	45.733,33
50	208.772,20	83,51	849,82	933,33	208.772,20	4.589,04	42.077,63	46.666,67
51	207.922,37	83,17	850,16	933,33	207.922,37	4.672,21	42.927,79	47.600,00
52	207.072,21	82,83	850,50	933,33	207.072,21	4.755,04	43.778,29	48.533,33
53	206.221,71	82,49	850,84	933,33	206.221,71	4.837,53	44.629,14	49.466,67
54	205.370,86	82,15	851,18	933,33	205.370,86	4.919,68	45.480,32	50.400,00
55	204.519,68	81,81	851,53	933,33	204.519,68	5.001,48	46.331,85	51.333,33
56	203.668,15	81,47	851,87	933,33	203.668,15	5.082,95	47.183,72	52.266,67
57	202.816,28	81,13	852,21	933,33	202.816,28	5.164,08	48.035,92	53.200,00
58	201.964,08	80,79	852,55	933,33	201.964,08	5.244,86	48.888,47	54.133,33
59	201.111,53	80,44	852,89	933,33	201.111,53	5.325,31	49.741,36	55.066,67
60	200.258,64	80,10	853,23	933,33	200.258,64	5.405,41	50.594,59	56.000,00
61	199.405,41	79,76	853,57	933,33	199.405,41	5.485,17	51.448,16	56.933,33
62	198.551,84	79,42	853,91	933,33	198.551,84	5.564,59	52.302,07	57.866,67
63	197.697,93	79,08	854,25	933,33	197.697,93	5.643,67	53.156,33	58.800,00
64	196.843,67	78,74	854,60	933,33	196.843,67	5.722,41	54.010,92	59.733,33
65	195.989,08	78,40	854,94	933,33	195.989,08	5.800,81	54.865,86	60.666,67
66	195.134,14	78,05	855,28	933,33	195.134,14	5.878,86	55.721,14	61.600,00
67	194.278,86	77,71	855,62	933,33	194.278,86	5.956,57	56.576,76	62.533,33
68	193.423,24	77,37	855,96	933,33	193.423,24	6.033,94	57.432,73	63.466,67
69	192.567,27	77,03	856,31	933,33	192.567,27	6.110,97	58.289,03	64.400,00
70	191.710,97	76,68	856,65	933,33	191.710,97	6.187,65	59.145,68	65.333,33
71	190.854,32	76,34	856,99	933,33	190.854,32	6.263,99	60.002,67	66.266,67
72	189.997,33	76,00	857,33	933,33	189.997,33	6.339,99	60.860,01	67.200,00
73	189.139,99	75,66	857,68	933,33	189.139,99	6.415,65	61.717,68	68.133,33
74	188.282,32	75,31	858,02	933,33	188.282,32	6.490,96	62.575,70	69.066,67
75	187.424,30	74,97	858,36	933,33	187.424,30	6.565,93	63.434,07	70.000,00
76	186.565,93	74,63	858,71	933,33	186.565,93	6.640,56	64.292,78	70.933,33
77	185.707,22	74,28	859,05	933,33	185.707,22	6.714,84	65.151,83	71.866,67
78	184.848,17	73,94	859,39	933,33	184.848,17	6.788,78	66.011,22	72.800,00
79	183.988,78	73,60	859,74	933,33	183.988,78	6.862,38	66.870,96	73.733,33
80	183.129,04	73,25	860,08	933,33	183.129,04	6.935,63	67.731,04	74.666,67
81	182.268,96	72,91	860,43	933,33	182.268,96	7.008,53	68.591,47	75.600,00
82	181.408,53	72,56	860,77	933,33	181.408,53	7.081,10	69.452,24	76.533,33
83	180.547,76	72,22	861,11	933,33	180.547,76	7.153,32	70.313,35	77.466,67
84	179.686,65	71,87	861,46	933,33	179.686,65	7.225,19	71.174,81	78.400,00
85	178.825,19	71,53	861,80	933,33	178.825,19	7.296,72	72.036,61	79.333,33
86	177.963,39	71,19	862,15	933,33	177.963,39	7.367,91	72.898,76	80.266,67
87	177.101,24	70,84	862,49	933,33	177.101,24	7.438,75	73.761,25	81.200,00
88	176.238,75	70,50	862,84	933,33	176.238,75	7.509,24	74.624,09	82.133,33
89	175.375,91	70,15	863,18	933,33	175.375,91	7.579,39	75.487,27	83.066,67
90	174.512,73	69,81	863,53	933,33	174.512,73	7.649,20	76.350,80	84.000,00
91	173.649,20	69,46	863,87	933,33	173.649,20	7.718,66	77.214,67	84.933,33
92	172.785,33	69,11	864,22	933,33	172.785,33	7.787,77	78.078,89	85.866,67
93	171.921,11	68,77	864,56	933,33	171.921,11	7.856,54	78.943,46	86.800,00
94	171.056,54	68,42	864,91	933,33	171.056,54	7.924,96	79.808,37	87.733,33
95	170.191,63	68,08	865,26	933,33	170.191,63	7.993,04	80.673,63	88.666,67
96	169.326,37	67,73	865,60	933,33	169.326,37	8.060,77	81.539,23	89.600,00
97	168.460,77	67,38	865,95	933,33	168.460,77	8.128,16	82.405,18	90.533,33
98	167.594,82	67,04	866,30	933,33	167.594,82	8.195,19	83.271,47	91.466,67
99	166.728,53	66,69	866,64	933,33	166.728,53	8.261,88	84.138,12	92.400,00
100	165.861,88	66,34	866,99	933,33	165.861,88	8.328,23	85.005,10	93.333,33
101	164.994,90	66,00	867,34	933,33	164.994,90	8.394,23	85.872,44	94.266,67
102	164.127,56	65,65	867,68	933,33	164.127,56	8.459,88	86.740,12	95.200,00
103	163.259,88	65,30	868,03	933,33	163.259,88	8.525,18	87.608,15	96.133,33
104	162.391,85	64,96	868,38	933,33	162.391,85	8.590,14	88.476,53	97.066,67
105	161.523,47	64,61	868,72	933,33	161.523,47	8.654,75	89.345,25	98.000,00
106	160.654,75	64,26	869,07	933,33	160.654,75	8.719,01	90.214,32	98.933,33
107	159.785,68	63,91	869,42	933,33	159.785,68	8.782,92	91.083,74	99.866,67
108	158.916,26	63,57	869,77	933,33	158.916,26	8.846,49	91.953,51	100.800,00
109	158.046,49	63,22	870,11	933,33	158.046,49	8.909,71	92.823,62	101.733,33
110	157.176,38	62,87	870,46	933,33	157.176,38	8.972,58	93.694,09	102.666,67
111	156.305,91	62,52	870,81	933,33	156.305,91	9.035,10	94.564,90	103.600,00
112	155.435,10	62,17	871,16	933,33	155.435,10	9.097,28	95.436,06	104.533,33
113	154.563,94	61,83	871,51	933,33	154.563,94	9.159,10	96.307,56	105.466,67
114	153.692,44	61,48	871,86	933,33	153.692,44	9.220,58	97.179,42	106.400,00
115	152.820,58	61,13	872,21	933,33	152.820,58	9.281,71	98.051,63	107.333,33
116	151.948,37	60,78	872,55	933,33	151.948,37	9.342,49	98.924,18	108.266,67
117	151.075,82	60,43	872,90	933,33	151.075,82	9.402,92	99.797,08	109.200,00
118	150.202,92	60,08	873,25	933,33	150.202,92	9.463,00	100.670,34	110.133,33
119	149.329,66	59,73	873,60	933,33	149.329,66	9.522,73	101.543,94	111.066,67
120	148.456,06	59,38	873,95	933,33	148.456,06	9.582,11	102.417,89	112.000,00
121	147.582,11	59,03	874,30	933,33	147.582,11	9.641,15	103.292,19	112.933,33
122	146.707,81	58,68	874,65	933,33	146.707,81	9.699,83	104.166,84	113.866,67
123	145.833,16	58,33	875,00	933,33	145.833,16	9.758,16	105.041,84	114.800,00
124	144.958,16	57,98	875,35	933,33	144.958,16	9.816,14	105.917,19	115.733,33
125	144.082,81	57,63	875,70	933,33	144.082,81	9.873,78	106.792,89	116.666,67
126	143.207,11	57,28	876,05	933,33	143.207,11	9.931,06	107.668,94	117.600,00
127	142.331,06	56,93	876,40	933,33	142.331,06	9.987,99	108.545,34	118.533,33
128	141.454,66	56,58	876,75	933,33	141.454,66	10.044,58	109.422,09	119.466,67
129	140.577,91	56,23	877,10	933,33	140.577,91	10.100,81	110.299,19	120.400,00
130	139.700,81	55,88	877,45	933,33	139.700,81	10.156,69	111.176,65	121.333,33
131	138.823,35	55,53	877,80	933,33	138.823,35	10.212,22	112.054,45	122.266,67
132	137.945,55	55,18	878,16	933,33	137.945,55	10.267,39	112.932,61	123.200,00
133	137.067,39	54,83	878,51	933,33	137.067,39	10.322,22	113.811,11	124.133,33
134	136.188,89	54,48	878,86	933,33	136.188,89	10.376,70	114.689,97	125.066,67
135	135.310,03	54,12	879,21	933,33	135.310,03	10.430,82	115.569,18	126.000,00
136	134.430,82	53,77	879,56	933,33	134.430,82	10.484,59	116.448,74	126.933,33
137	133.551,26	53,42	879,91	933,33	133.551,26	10.538,01	117.328,65	127.866,67
138	132.671,35	53,07	880,26	933,33	132.671,35	10.591,08	118.208,92	128.800,00
139	131.791,08	52,72	880,62	933,33	131.791,08	10.643,80	119.089,53	129.733,33
140	130.910,47	52,36	880,97	933,33	130.910,47	10.696,16	119.970,50	130.666,67
141	130.029,50	52,01	881,32	933,33	130.029,50	10.748,17	120.851,83	131.600,00
142	129.148,17	51,66	881,67	933,33	129.148,17	10.799,83	121.733,50	132.533,33
143	128.266,50	51,31	882,03	933,33	128.266,50	10.851,14	122.615,53	133.466,67
144	127.384,47	50,95	882,38	933,33	127.384,47	10.902,09	123.497,91	134.400,00
145	126.502,09	50,60	882,73	933,33	126.502,09	10.952,70	124.380,64	135.333,33
146	125.619,36	50,25	883,09	933,33	125.619,36	11.002,94	125.263,72	136.266,67
147	124.736,28	49,89	883,44	933,33	124.736,28	11.052,84	126.147,16	137.200,00
148	123.852,84	49,54	883,79	933,33	123.852,84	11.102,38	127.030,95	138.133,33
149	122.969,05	49,19	884,15	933,33	122.969,05	11.151,57	127.915,10	139.066,67
150	122.084,90	48,83	884,50	933,33	122.084,90	11.200,40	128.799,60	140.000,00
151	121.200,40	48,48	884,85	933,33	121.200,40	11.248,88	129.684,45	140.933,33
152	120.315,55	48,13	885,21	933,33	120.315,55	11.297,01	130.569,66	141.866,67
153	119.430,34	47,77	885,56	933,33	119.430,34	11.344,78	131.455,22	142.800,00
154	118.544,78	47,42	885,92	933,33	118.544,78	11.392,20	132.341,14	143.733,33
155	117.658,86	47,06	886,27	933,33	117.658,86	11.439,26	133.227,41	144.666,67
156	116.772,59	46,71	886,62	933,33	116.772,59	11.485,97	134.114,03	145.600,00
157	115.885,97	46,35	886,98	933,33	115.885,97	11.532,32	135.001,01	146.533,33
158	114.998,99	46,00	887,33	933,33	114.998,99	11.578,32	135.888,34	147.466,67
159	114.111,66	45,64	887,69	933,33	114.111,66	11.623,97	136.776,03	148.400,00
160	113.223,97	45,29	888,04	933,33	113.223,97	11.669,26	137.664,08	149.333,33
161	112.335,92	44,93	888,40	933,33	112.335,92	11.714,19	138.552,48	150.266,67
162	111.447,52	44,58	888,75	933,33	111.447,52	11.758,77	139.441,23	151.200,00
163	110.558,77	44,22	889,11	933,33	110.558,77	11.802,99	140.330,34	152.133,33
164	109.669,66	43,87	889,47	933,33	109.669,66	11.846,86	141.219,80	153.066,67
165	108.780,20	43,51	889,82	933,33	108.780,20	11.890,37	142.109,63	154.000,00
166	107.890,37	43,16	890,18	933,33	107.890,37	11.933,53	142.999,80	154.933,33
167	107.000,20	42,80	890,53	933,33	107.000,20	11.976,33	143.890,34	155.866,67
168	106.109,66	42,44	890,89	933,33	106.109,66	12.018,77	144.781,23	156.800,00
169	105.218,77	42,09	891,25	933,33	105.218,77	12.060,86	145.672,47	157.733,33
170	104.327,53	41,73	891,60	933,33	104.327,53	12.102,59	146.564,07	158.666,67
171	103.435,93	41,37	891,96	933,33	103.435,93	12.143,97	147.456,03	159.600,00
172	102.543,97	41,02	892,32	933,33	102.543,97	12.184,98	148.348,35	160.533,33
173	101.651,65	40,66	892,67	933,33	101.651,65	12.225,65	149.241,02	161.466,67
174	100.758,98	40,30	893,03	933,33	100.758,98	12.265,95	150.134,05	162.400,00
175	99.865,95	39,95	893,39	933,33	99.865,95	12.305,90	151.027,44	163.333,33
176	98.972,56	39,59	893,74	933,33	98.972,56	12.345,48	151.921,18	164.266,67
177	98.078,82	39,23	894,10	933,33	98.078,82	12.384,72	152.815,28	165.200,00
178	97.184,72	38,87	894,46	933,33	97.184,72	12.423,59	153.709,74	166.133,33
179	96.290,26	38,52	894,82	933,33	96.290,26	12.462,11	154.604,56	167.066,67
180	95.395,44	38,16	895,18	933,33	95.395,44	12.500,26	155.499,74	168.000,00

x

Dr. Klein Baufinanzierung

zum Produkttest

• 0,47%
• gebundener Sollzins*
• 0,49%
• effektiver Jahreszins*

• 931,25€
• Monatsrate

• Gesamtzahlung:167.625,00 EUR
• Tilgungsanteil:155.382,47 EUR
• Zinsanteil:12.242,53 EUR
• Restschuld:94.617,53 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 430,67 EUR; Gesamtbetrag: 25.840,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,77 %; Gebundener Sollzins: 0,72 %; 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	97,92	833,33	931,25	249.166,67	97,92	833,33	931,25
2	249.166,67	97,59	833,66	931,25	249.166,67	195,51	1.666,99	1.862,50
3	248.333,01	97,26	833,99	931,25	248.333,01	292,77	2.500,98	2.793,75
4	247.499,02	96,94	834,31	931,25	247.499,02	389,71	3.335,29	3.725,00
5	246.664,71	96,61	834,64	931,25	246.664,71	486,32	4.169,93	4.656,25
6	245.830,07	96,28	834,97	931,25	245.830,07	582,60	5.004,90	5.587,50
7	244.995,10	95,96	835,29	931,25	244.995,10	678,56	5.840,19	6.518,75
8	244.159,81	95,63	835,62	931,25	244.159,81	774,19	6.675,81	7.450,00
9	243.324,19	95,30	835,95	931,25	243.324,19	869,49	7.511,76	8.381,25
10	242.488,24	94,97	836,28	931,25	242.488,24	964,46	8.348,04	9.312,50
11	241.651,96	94,65	836,60	931,25	241.651,96	1.059,11	9.184,64	10.243,75
12	240.815,36	94,32	836,93	931,25	240.815,36	1.153,43	10.021,57	11.175,00
13	239.978,43	93,99	837,26	931,25	239.978,43	1.247,42	10.858,83	12.106,25
14	239.141,17	93,66	837,59	931,25	239.141,17	1.341,09	11.696,41	13.037,50
15	238.303,59	93,34	837,91	931,25	238.303,59	1.434,42	12.534,33	13.968,75
16	237.465,67	93,01	838,24	931,25	237.465,67	1.527,43	13.372,57	14.900,00
17	236.627,43	92,68	838,57	931,25	236.627,43	1.620,11	14.211,14	15.831,25
18	235.788,86	92,35	838,90	931,25	235.788,86	1.712,46	15.050,04	16.762,50
19	234.949,96	92,02	839,23	931,25	234.949,96	1.804,48	15.889,27	17.693,75
20	234.110,73	91,69	839,56	931,25	234.110,73	1.896,17	16.728,83	18.625,00
21	233.271,17	91,36	839,89	931,25	233.271,17	1.987,54	17.568,71	19.556,25
22	232.431,29	91,04	840,21	931,25	232.431,29	2.078,57	18.408,93	20.487,50
23	231.591,07	90,71	840,54	931,25	231.591,07	2.169,28	19.249,47	21.418,75
24	230.750,53	90,38	840,87	931,25	230.750,53	2.259,66	20.090,34	22.350,00
25	229.909,66	90,05	841,20	931,25	229.909,66	2.349,71	20.931,54	23.281,25
26	229.068,46	89,72	841,53	931,25	229.068,46	2.439,42	21.773,08	24.212,50
27	228.226,92	89,39	841,86	931,25	228.226,92	2.528,81	22.614,94	25.143,75
28	227.385,06	89,06	842,19	931,25	227.385,06	2.617,87	23.457,13	26.075,00
29	226.542,87	88,73	842,52	931,25	226.542,87	2.706,60	24.299,65	27.006,25
30	225.700,35	88,40	842,85	931,25	225.700,35	2.795,00	25.142,50	27.937,50
31	224.857,50	88,07	843,18	931,25	224.857,50	2.883,07	25.985,68	28.868,75
32	224.014,32	87,74	843,51	931,25	224.014,32	2.970,81	26.829,19	29.800,00
33	223.170,81	87,41	843,84	931,25	223.170,81	3.058,22	27.673,03	30.731,25
34	222.326,97	87,08	844,17	931,25	222.326,97	3.145,30	28.517,20	31.662,50
35	221.482,80	86,75	844,50	931,25	221.482,80	3.232,04	29.361,71	32.593,75
36	220.638,29	86,42	844,83	931,25	220.638,29	3.318,46	30.206,54	33.525,00
37	219.793,46	86,09	845,16	931,25	219.793,46	3.404,55	31.051,70	34.456,25
38	218.948,30	85,75	845,50	931,25	218.948,30	3.490,30	31.897,20	35.387,50
39	218.102,80	85,42	845,83	931,25	218.102,80	3.575,72	32.743,03	36.318,75
40	217.256,97	85,09	846,16	931,25	217.256,97	3.660,82	33.589,18	37.250,00
41	216.410,82	84,76	846,49	931,25	216.410,82	3.745,58	34.435,67	38.181,25
42	215.564,33	84,43	846,82	931,25	215.564,33	3.830,01	35.282,49	39.112,50
43	214.717,51	84,10	847,15	931,25	214.717,51	3.914,10	36.129,65	40.043,75
44	213.870,35	83,77	847,48	931,25	213.870,35	3.997,87	36.977,13	40.975,00
45	213.022,87	83,43	847,82	931,25	213.022,87	4.081,30	37.824,95	41.906,25
46	212.175,05	83,10	848,15	931,25	212.175,05	4.164,41	38.673,09	42.837,50
47	211.326,91	82,77	848,48	931,25	211.326,91	4.247,18	39.521,57	43.768,75
48	210.478,43	82,44	848,81	931,25	210.478,43	4.329,61	40.370,39	44.700,00
49	209.629,61	82,10	849,15	931,25	209.629,61	4.411,72	41.219,53	45.631,25
50	208.780,47	81,77	849,48	931,25	208.780,47	4.493,49	42.069,01	46.562,50
51	207.930,99	81,44	849,81	931,25	207.930,99	4.574,93	42.918,82	47.493,75
52	207.081,18	81,11	850,14	931,25	207.081,18	4.656,04	43.768,96	48.425,00
53	206.231,04	80,77	850,48	931,25	206.231,04	4.736,81	44.619,44	49.356,25
54	205.380,56	80,44	850,81	931,25	205.380,56	4.817,25	45.470,25	50.287,50
55	204.529,75	80,11	851,14	931,25	204.529,75	4.897,36	46.321,39	51.218,75
56	203.678,61	79,77	851,48	931,25	203.678,61	4.977,13	47.172,87	52.150,00
57	202.827,13	79,44	851,81	931,25	202.827,13	5.056,57	48.024,68	53.081,25
58	201.975,32	79,11	852,14	931,25	201.975,32	5.135,68	48.876,82	54.012,50
59	201.123,18	78,77	852,48	931,25	201.123,18	5.214,45	49.729,30	54.943,75
60	200.270,70	78,44	852,81	931,25	200.270,70	5.292,89	50.582,11	55.875,00
61	199.417,89	78,11	853,14	931,25	199.417,89	5.371,00	51.435,25	56.806,25
62	198.564,75	77,77	853,48	931,25	198.564,75	5.448,77	52.288,73	57.737,50
63	197.711,27	77,44	853,81	931,25	197.711,27	5.526,21	53.142,54	58.668,75
64	196.857,46	77,10	854,15	931,25	196.857,46	5.603,31	53.996,69	59.600,00
65	196.003,31	76,77	854,48	931,25	196.003,31	5.680,08	54.851,17	60.531,25
66	195.148,83	76,43	854,82	931,25	195.148,83	5.756,51	55.705,99	61.462,50
67	194.294,01	76,10	855,15	931,25	194.294,01	5.832,61	56.561,14	62.393,75
68	193.438,86	75,76	855,49	931,25	193.438,86	5.908,37	57.416,63	63.325,00
69	192.583,37	75,43	855,82	931,25	192.583,37	5.983,80	58.272,45	64.256,25
70	191.727,55	75,09	856,16	931,25	191.727,55	6.058,89	59.128,61	65.187,50
71	190.871,39	74,76	856,49	931,25	190.871,39	6.133,65	59.985,10	66.118,75
72	190.014,90	74,42	856,83	931,25	190.014,90	6.208,07	60.841,93	67.050,00
73	189.158,07	74,09	857,16	931,25	189.158,07	6.282,16	61.699,09	67.981,25
74	188.300,91	73,75	857,50	931,25	188.300,91	6.355,91	62.556,59	68.912,50
75	187.443,41	73,42	857,83	931,25	187.443,41	6.429,33	63.414,42	69.843,75
76	186.585,58	73,08	858,17	931,25	186.585,58	6.502,41	64.272,59	70.775,00
77	185.727,41	72,74	858,51	931,25	185.727,41	6.575,15	65.131,10	71.706,25
78	184.868,90	72,41	858,84	931,25	184.868,90	6.647,56	65.989,94	72.637,50
79	184.010,06	72,07	859,18	931,25	184.010,06	6.719,63	66.849,12	73.568,75
80	183.150,88	71,73	859,52	931,25	183.150,88	6.791,36	67.708,64	74.500,00
81	182.291,36	71,40	859,85	931,25	182.291,36	6.862,76	68.568,49	75.431,25
82	181.431,51	71,06	860,19	931,25	181.431,51	6.933,82	69.428,68	76.362,50
83	180.571,32	70,72	860,53	931,25	180.571,32	7.004,54	70.289,21	77.293,75
84	179.710,79	70,39	860,86	931,25	179.710,79	7.074,93	71.150,07	78.225,00
85	178.849,93	70,05	861,20	931,25	178.849,93	7.144,98	72.011,27	79.156,25
86	177.988,73	69,71	861,54	931,25	177.988,73	7.214,69	72.872,81	80.087,50
87	177.127,19	69,37	861,88	931,25	177.127,19	7.284,07	73.734,68	81.018,75
88	176.265,32	69,04	862,21	931,25	176.265,32	7.353,10	74.596,90	81.950,00
89	175.403,10	68,70	862,55	931,25	175.403,10	7.421,80	75.459,45	82.881,25
90	174.540,55	68,36	862,89	931,25	174.540,55	7.490,17	76.322,33	83.812,50
91	173.677,67	68,02	863,23	931,25	173.677,67	7.558,19	77.185,56	84.743,75
92	172.814,44	67,69	863,56	931,25	172.814,44	7.625,87	78.049,13	85.675,00
93	171.950,87	67,35	863,90	931,25	171.950,87	7.693,22	78.913,03	86.606,25
94	171.086,97	67,01	864,24	931,25	171.086,97	7.760,23	79.777,27	87.537,50
95	170.222,73	66,67	864,58	931,25	170.222,73	7.826,90	80.641,85	88.468,75
96	169.358,15	66,33	864,92	931,25	169.358,15	7.893,23	81.506,77	89.400,00
97	168.493,23	65,99	865,26	931,25	168.493,23	7.959,23	82.372,02	90.331,25
98	167.627,98	65,65	865,60	931,25	167.627,98	8.024,88	83.237,62	91.262,50
99	166.762,38	65,32	865,93	931,25	166.762,38	8.090,20	84.103,55	92.193,75
100	165.896,45	64,98	866,27	931,25	165.896,45	8.155,17	84.969,83	93.125,00
101	165.030,17	64,64	866,61	931,25	165.030,17	8.219,81	85.836,44	94.056,25
102	164.163,56	64,30	866,95	931,25	164.163,56	8.284,11	86.703,39	94.987,50
103	163.296,61	63,96	867,29	931,25	163.296,61	8.348,06	87.570,69	95.918,75
104	162.429,31	63,62	867,63	931,25	162.429,31	8.411,68	88.438,32	96.850,00
105	161.561,68	63,28	867,97	931,25	161.561,68	8.474,96	89.306,29	97.781,25
106	160.693,71	62,94	868,31	931,25	160.693,71	8.537,90	90.174,60	98.712,50
107	159.825,40	62,60	868,65	931,25	159.825,40	8.600,50	91.043,25	99.643,75
108	158.956,75	62,26	868,99	931,25	158.956,75	8.662,76	91.912,24	100.575,00
109	158.087,76	61,92	869,33	931,25	158.087,76	8.724,67	92.781,58	101.506,25
110	157.218,42	61,58	869,67	931,25	157.218,42	8.786,25	93.651,25	102.437,50
111	156.348,75	61,24	870,01	931,25	156.348,75	8.847,49	94.521,26	103.368,75
112	155.478,74	60,90	870,35	931,25	155.478,74	8.908,38	95.391,62	104.300,00
113	154.608,38	60,55	870,70	931,25	154.608,38	8.968,94	96.262,31	105.231,25
114	153.737,69	60,21	871,04	931,25	153.737,69	9.029,15	97.133,35	106.162,50
115	152.866,65	59,87	871,38	931,25	152.866,65	9.089,03	98.004,72	107.093,75
116	151.995,28	59,53	871,72	931,25	151.995,28	9.148,56	98.876,44	108.025,00
117	151.123,56	59,19	872,06	931,25	151.123,56	9.207,75	99.748,50	108.956,25
118	150.251,50	58,85	872,40	931,25	150.251,50	9.266,60	100.620,90	109.887,50
119	149.379,10	58,51	872,74	931,25	149.379,10	9.325,10	101.493,65	110.818,75
120	148.506,35	58,16	873,09	931,25	148.506,35	9.383,27	102.366,73	111.750,00
121	147.633,27	57,82	873,43	931,25	147.633,27	9.441,09	103.240,16	112.681,25
122	146.759,84	57,48	873,77	931,25	146.759,84	9.498,57	104.113,93	113.612,50
123	145.886,07	57,14	874,11	931,25	145.886,07	9.555,71	104.988,04	114.543,75
124	145.011,96	56,80	874,45	931,25	145.011,96	9.612,51	105.862,49	115.475,00
125	144.137,51	56,45	874,80	931,25	144.137,51	9.668,96	106.737,29	116.406,25
126	143.262,71	56,11	875,14	931,25	143.262,71	9.725,07	107.612,43	117.337,50
127	142.387,57	55,77	875,48	931,25	142.387,57	9.780,84	108.487,91	118.268,75
128	141.512,09	55,43	875,82	931,25	141.512,09	9.836,27	109.363,73	119.200,00
129	140.636,27	55,08	876,17	931,25	140.636,27	9.891,35	110.239,90	120.131,25
130	139.760,10	54,74	876,51	931,25	139.760,10	9.946,09	111.116,41	121.062,50
131	138.883,59	54,40	876,85	931,25	138.883,59	10.000,48	111.993,27	121.993,75
132	138.006,73	54,05	877,20	931,25	138.006,73	10.054,54	112.870,46	122.925,00
133	137.129,54	53,71	877,54	931,25	137.129,54	10.108,24	113.748,01	123.856,25
134	136.251,99	53,37	877,88	931,25	136.251,99	10.161,61	114.625,89	124.787,50
135	135.374,11	53,02	878,23	931,25	135.374,11	10.214,63	115.504,12	125.718,75
136	134.495,88	52,68	878,57	931,25	134.495,88	10.267,31	116.382,69	126.650,00
137	133.617,31	52,33	878,92	931,25	133.617,31	10.319,64	117.261,61	127.581,25
138	132.738,39	51,99	879,26	931,25	132.738,39	10.371,63	118.140,87	128.512,50
139	131.859,13	51,64	879,61	931,25	131.859,13	10.423,28	119.020,47	129.443,75
140	130.979,53	51,30	879,95	931,25	130.979,53	10.474,58	119.900,42	130.375,00
141	130.099,58	50,96	880,29	931,25	130.099,58	10.525,53	120.780,72	131.306,25
142	129.219,28	50,61	880,64	931,25	129.219,28	10.576,14	121.661,36	132.237,50
143	128.338,64	50,27	880,98	931,25	128.338,64	10.626,41	122.542,34	133.168,75
144	127.457,66	49,92	881,33	931,25	127.457,66	10.676,33	123.423,67	134.100,00
145	126.576,33	49,58	881,67	931,25	126.576,33	10.725,91	124.305,34	135.031,25
146	125.694,66	49,23	882,02	931,25	125.694,66	10.775,14	125.187,36	135.962,50
147	124.812,64	48,88	882,37	931,25	124.812,64	10.824,02	126.069,73	136.893,75
148	123.930,27	48,54	882,71	931,25	123.930,27	10.872,56	126.952,44	137.825,00
149	123.047,56	48,19	883,06	931,25	123.047,56	10.920,75	127.835,50	138.756,25
150	122.164,50	47,85	883,40	931,25	122.164,50	10.968,60	128.718,90	139.687,50
151	121.281,10	47,50	883,75	931,25	121.281,10	11.016,10	129.602,65	140.618,75
152	120.397,35	47,16	884,09	931,25	120.397,35	11.063,26	130.486,74	141.550,00
153	119.513,26	46,81	884,44	931,25	119.513,26	11.110,07	131.371,18	142.481,25
154	118.628,82	46,46	884,79	931,25	118.628,82	11.156,53	132.255,97	143.412,50
155	117.744,03	46,12	885,13	931,25	117.744,03	11.202,65	133.141,10	144.343,75
156	116.858,90	45,77	885,48	931,25	116.858,90	11.248,42	134.026,58	145.275,00
157	115.973,42	45,42	885,83	931,25	115.973,42	11.293,84	134.912,41	146.206,25
158	115.087,59	45,08	886,17	931,25	115.087,59	11.338,92	135.798,58	147.137,50
159	114.201,42	44,73	886,52	931,25	114.201,42	11.383,65	136.685,10	148.068,75
160	113.314,90	44,38	886,87	931,25	113.314,90	11.428,03	137.571,97	149.000,00
161	112.428,03	44,03	887,22	931,25	112.428,03	11.472,06	138.459,19	149.931,25
162	111.540,81	43,69	887,56	931,25	111.540,81	11.515,75	139.346,75	150.862,50
163	110.653,25	43,34	887,91	931,25	110.653,25	11.559,09	140.234,66	151.793,75
164	109.765,34	42,99	888,26	931,25	109.765,34	11.602,08	141.122,92	152.725,00
165	108.877,08	42,64	888,61	931,25	108.877,08	11.644,72	142.011,53	153.656,25
166	107.988,47	42,30	888,95	931,25	107.988,47	11.687,02	142.900,48	154.587,50
167	107.099,52	41,95	889,30	931,25	107.099,52	11.728,97	143.789,78	155.518,75
168	106.210,22	41,60	889,65	931,25	106.210,22	11.770,56	144.679,44	156.450,00
169	105.320,56	41,25	890,00	931,25	105.320,56	11.811,82	145.569,43	157.381,25
170	104.430,57	40,90	890,35	931,25	104.430,57	11.852,72	146.459,78	158.312,50
171	103.540,22	40,55	890,70	931,25	103.540,22	11.893,27	147.350,48	159.243,75
172	102.649,52	40,20	891,05	931,25	102.649,52	11.933,47	148.241,53	160.175,00
173	101.758,47	39,86	891,39	931,25	101.758,47	11.973,33	149.132,92	161.106,25
174	100.867,08	39,51	891,74	931,25	100.867,08	12.012,84	150.024,66	162.037,50
175	99.975,34	39,16	892,09	931,25	99.975,34	12.051,99	150.916,76	162.968,75
176	99.083,24	38,81	892,44	931,25	99.083,24	12.090,80	151.809,20	163.900,00
177	98.190,80	38,46	892,79	931,25	98.190,80	12.129,26	152.701,99	164.831,25
178	97.298,01	38,11	893,14	931,25	97.298,01	12.167,37	153.595,13	165.762,50
179	96.404,87	37,76	893,49	931,25	96.404,87	12.205,13	154.488,62	166.693,75
180	95.511,38	37,41	893,84	931,25	95.511,38	12.242,53	155.382,47	167.625,00

x

Interhyp Baufinanzierung

zum Produkttest

• 0,75%
• gebundener Sollzins*
• 0,75%
• effektiver Jahreszins*

• 989,58€
• Monatsrate

• Gesamtzahlung:178.125,00 EUR
• Tilgungsanteil:158.710,58 EUR
• Zinsanteil:19.414,42 EUR
• Restschuld:91.289,42 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 608,33 EUR; Gesamtbetrag: 73.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,65 %; Gebundener Sollzins: 0,65 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Interhyp AG Domagkstraße 34
80807 München

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	156,25	833,33	989,58	249.166,67	156,25	833,33	989,58
2	249.166,67	155,73	833,85	989,58	249.166,67	311,98	1.667,19	1.979,17
3	248.332,81	155,21	834,38	989,58	248.332,81	467,19	2.501,56	2.968,75
4	247.498,44	154,69	834,90	989,58	247.498,44	621,87	3.336,46	3.958,33
5	246.663,54	154,16	835,42	989,58	246.663,54	776,04	4.171,88	4.947,92
6	245.828,12	153,64	835,94	989,58	245.828,12	929,68	5.007,82	5.937,50
7	244.992,18	153,12	836,46	989,58	244.992,18	1.082,80	5.844,28	6.927,08
8	244.155,72	152,60	836,99	989,58	244.155,72	1.235,40	6.681,27	7.916,67
9	243.318,73	152,07	837,51	989,58	243.318,73	1.387,47	7.518,78	8.906,25
10	242.481,22	151,55	838,03	989,58	242.481,22	1.539,02	8.356,81	9.895,83
11	241.643,19	151,03	838,56	989,58	241.643,19	1.690,05	9.195,37	10.885,42
12	240.804,63	150,50	839,08	989,58	240.804,63	1.840,55	10.034,45	11.875,00
13	239.965,55	149,98	839,60	989,58	239.965,55	1.990,53	10.874,05	12.864,58
14	239.125,95	149,45	840,13	989,58	239.125,95	2.139,99	11.714,18	13.854,17
15	238.285,82	148,93	840,65	989,58	238.285,82	2.288,91	12.554,84	14.843,75
16	237.445,16	148,40	841,18	989,58	237.445,16	2.437,32	13.396,02	15.833,33
17	236.603,98	147,88	841,71	989,58	236.603,98	2.585,19	14.237,72	16.822,92
18	235.762,28	147,35	842,23	989,58	235.762,28	2.732,55	15.079,95	17.812,50
19	234.920,05	146,83	842,76	989,58	234.920,05	2.879,37	15.922,71	18.802,08
20	234.077,29	146,30	843,29	989,58	234.077,29	3.025,67	16.766,00	19.791,67
21	233.234,00	145,77	843,81	989,58	233.234,00	3.171,44	17.609,81	20.781,25
22	232.390,19	145,24	844,34	989,58	232.390,19	3.316,68	18.454,15	21.770,83
23	231.545,85	144,72	844,87	989,58	231.545,85	3.461,40	19.299,02	22.760,42
24	230.700,98	144,19	845,40	989,58	230.700,98	3.605,59	20.144,41	23.750,00
25	229.855,59	143,66	845,92	989,58	229.855,59	3.749,25	20.990,33	24.739,58
26	229.009,67	143,13	846,45	989,58	229.009,67	3.892,38	21.836,79	25.729,17
27	228.163,21	142,60	846,98	989,58	228.163,21	4.034,98	22.683,77	26.718,75
28	227.316,23	142,07	847,51	989,58	227.316,23	4.177,05	23.531,28	27.708,33
29	226.468,72	141,54	848,04	989,58	226.468,72	4.318,60	24.379,32	28.697,92
30	225.620,68	141,01	848,57	989,58	225.620,68	4.459,61	25.227,89	29.687,50
31	224.772,11	140,48	849,10	989,58	224.772,11	4.600,09	26.076,99	30.677,08
32	223.923,01	139,95	849,63	989,58	223.923,01	4.740,04	26.926,62	31.666,67
33	223.073,38	139,42	850,16	989,58	223.073,38	4.879,47	27.776,78	32.656,25
34	222.223,22	138,89	850,69	989,58	222.223,22	5.018,36	28.627,48	33.645,83
35	221.372,52	138,36	851,23	989,58	221.372,52	5.156,71	29.478,70	34.635,42
36	220.521,30	137,83	851,76	989,58	220.521,30	5.294,54	30.330,46	35.625,00
37	219.669,54	137,29	852,29	989,58	219.669,54	5.431,83	31.182,75	36.614,58
38	218.817,25	136,76	852,82	989,58	218.817,25	5.568,59	32.035,57	37.604,17
39	217.964,43	136,23	853,36	989,58	217.964,43	5.704,82	32.888,93	38.593,75
40	217.111,07	135,69	853,89	989,58	217.111,07	5.840,52	33.742,82	39.583,33
41	216.257,18	135,16	854,42	989,58	216.257,18	5.975,68	34.597,24	40.572,92
42	215.402,76	134,63	854,96	989,58	215.402,76	6.110,30	35.452,20	41.562,50
43	214.547,80	134,09	855,49	989,58	214.547,80	6.244,40	36.307,69	42.552,08
44	213.692,31	133,56	856,03	989,58	213.692,31	6.377,95	37.163,71	43.541,67
45	212.836,29	133,02	856,56	989,58	212.836,29	6.510,98	38.020,27	44.531,25
46	211.979,73	132,49	857,10	989,58	211.979,73	6.643,46	38.877,37	45.520,83
47	211.122,63	131,95	857,63	989,58	211.122,63	6.775,41	39.735,00	46.510,42
48	210.265,00	131,42	858,17	989,58	210.265,00	6.906,83	40.593,17	47.500,00
49	209.406,83	130,88	858,70	989,58	209.406,83	7.037,71	41.451,87	48.489,58
50	208.548,13	130,34	859,24	989,58	208.548,13	7.168,05	42.311,11	49.479,17
51	207.688,89	129,81	859,78	989,58	207.688,89	7.297,86	43.170,89	50.468,75
52	206.829,11	129,27	860,32	989,58	206.829,11	7.427,13	44.031,21	51.458,33
53	205.968,79	128,73	860,85	989,58	205.968,79	7.555,86	44.892,06	52.447,92
54	205.107,94	128,19	861,39	989,58	205.107,94	7.684,05	45.753,45	53.437,50
55	204.246,55	127,65	861,93	989,58	204.246,55	7.811,70	46.615,38	54.427,08
56	203.384,62	127,12	862,47	989,58	203.384,62	7.938,82	47.477,85	55.416,67
57	202.522,15	126,58	863,01	989,58	202.522,15	8.065,39	48.340,86	56.406,25
58	201.659,14	126,04	863,55	989,58	201.659,14	8.191,43	49.204,40	57.395,83
59	200.795,60	125,50	864,09	989,58	200.795,60	8.316,93	50.068,49	58.385,42
60	199.931,51	124,96	864,63	989,58	199.931,51	8.441,89	50.933,11	59.375,00
61	199.066,89	124,42	865,17	989,58	199.066,89	8.566,30	51.798,28	60.364,58
62	198.201,72	123,88	865,71	989,58	198.201,72	8.690,18	52.663,99	61.354,17
63	197.336,01	123,34	866,25	989,58	197.336,01	8.813,51	53.530,24	62.343,75
64	196.469,76	122,79	866,79	989,58	196.469,76	8.936,31	54.397,03	63.333,33
65	195.602,97	122,25	867,33	989,58	195.602,97	9.058,56	55.264,36	64.322,92
66	194.735,64	121,71	867,87	989,58	194.735,64	9.180,27	56.132,23	65.312,50
67	193.867,77	121,17	868,42	989,58	193.867,77	9.301,44	57.000,65	66.302,08
68	192.999,35	120,62	868,96	989,58	192.999,35	9.422,06	57.869,61	67.291,67
69	192.130,39	120,08	869,50	989,58	192.130,39	9.542,14	58.739,11	68.281,25
70	191.260,89	119,54	870,05	989,58	191.260,89	9.661,68	59.609,15	69.270,83
71	190.390,85	118,99	870,59	989,58	190.390,85	9.780,67	60.479,74	70.260,42
72	189.520,26	118,45	871,13	989,58	189.520,26	9.899,12	61.350,88	71.250,00
73	188.649,12	117,91	871,68	989,58	188.649,12	10.017,03	62.222,55	72.239,58
74	187.777,45	117,36	872,22	989,58	187.777,45	10.134,39	63.094,78	73.229,17
75	186.905,22	116,82	872,77	989,58	186.905,22	10.251,21	63.967,54	74.218,75
76	186.032,46	116,27	873,31	989,58	186.032,46	10.367,48	64.840,86	75.208,33
77	185.159,14	115,72	873,86	989,58	185.159,14	10.483,20	65.714,71	76.197,92
78	184.285,29	115,18	874,41	989,58	184.285,29	10.598,38	66.589,12	77.187,50
79	183.410,88	114,63	874,95	989,58	183.410,88	10.713,01	67.464,07	78.177,08
80	182.535,93	114,08	875,50	989,58	182.535,93	10.827,10	68.339,57	79.166,67
81	181.660,43	113,54	876,05	989,58	181.660,43	10.940,63	69.215,62	80.156,25
82	180.784,38	112,99	876,59	989,58	180.784,38	11.053,63	70.092,21	81.145,83
83	179.907,79	112,44	877,14	989,58	179.907,79	11.166,07	70.969,35	82.135,42
84	179.030,65	111,89	877,69	989,58	179.030,65	11.277,96	71.847,04	83.125,00
85	178.152,96	111,35	878,24	989,58	178.152,96	11.389,31	72.725,28	84.114,58
86	177.274,72	110,80	878,79	989,58	177.274,72	11.500,10	73.604,06	85.104,17
87	176.395,94	110,25	879,34	989,58	176.395,94	11.610,35	74.483,40	86.093,75
88	175.516,60	109,70	879,89	989,58	175.516,60	11.720,05	75.363,28	87.083,33
89	174.636,72	109,15	880,44	989,58	174.636,72	11.829,20	76.243,72	88.072,92
90	173.756,28	108,60	880,99	989,58	173.756,28	11.937,79	77.124,71	89.062,50
91	172.875,29	108,05	881,54	989,58	172.875,29	12.045,84	78.006,24	90.052,08
92	171.993,76	107,50	882,09	989,58	171.993,76	12.153,34	78.888,33	91.041,67
93	171.111,67	106,94	882,64	989,58	171.111,67	12.260,28	79.770,97	92.031,25
94	170.229,03	106,39	883,19	989,58	170.229,03	12.366,68	80.654,16	93.020,83
95	169.345,84	105,84	883,74	989,58	169.345,84	12.472,52	81.537,90	94.010,42
96	168.462,10	105,29	884,29	989,58	168.462,10	12.577,81	82.422,19	95.000,00
97	167.577,81	104,74	884,85	989,58	167.577,81	12.682,54	83.307,04	95.989,58
98	166.692,96	104,18	885,40	989,58	166.692,96	12.786,73	84.192,44	96.979,17
99	165.807,56	103,63	885,95	989,58	165.807,56	12.890,35	85.078,40	97.968,75
100	164.921,60	103,08	886,51	989,58	164.921,60	12.993,43	85.964,90	98.958,33
101	164.035,10	102,52	887,06	989,58	164.035,10	13.095,95	86.851,96	99.947,92
102	163.148,04	101,97	887,62	989,58	163.148,04	13.197,92	87.739,58	100.937,50
103	162.260,42	101,41	888,17	989,58	162.260,42	13.299,33	88.627,75	101.927,08
104	161.372,25	100,86	888,73	989,58	161.372,25	13.400,19	89.516,48	102.916,67
105	160.483,52	100,30	889,28	989,58	160.483,52	13.500,49	90.405,76	103.906,25
106	159.594,24	99,75	889,84	989,58	159.594,24	13.600,24	91.295,59	104.895,83
107	158.704,41	99,19	890,39	989,58	158.704,41	13.699,43	92.185,99	105.885,42
108	157.814,01	98,63	890,95	989,58	157.814,01	13.798,06	93.076,94	106.875,00
109	156.923,06	98,08	891,51	989,58	156.923,06	13.896,14	93.968,44	107.864,58
110	156.031,56	97,52	892,06	989,58	156.031,56	13.993,66	94.860,51	108.854,17
111	155.139,49	96,96	892,62	989,58	155.139,49	14.090,62	95.753,13	109.843,75
112	154.246,87	96,40	893,18	989,58	154.246,87	14.187,03	96.646,31	110.833,33
113	153.353,69	95,85	893,74	989,58	153.353,69	14.282,87	97.540,04	111.822,92
114	152.459,96	95,29	894,30	989,58	152.459,96	14.378,16	98.434,34	112.812,50
115	151.565,66	94,73	894,85	989,58	151.565,66	14.472,89	99.329,19	113.802,08
116	150.670,81	94,17	895,41	989,58	150.670,81	14.567,06	100.224,61	114.791,67
117	149.775,39	93,61	895,97	989,58	149.775,39	14.660,67	101.120,58	115.781,25
118	148.879,42	93,05	896,53	989,58	148.879,42	14.753,72	102.017,12	116.770,83
119	147.982,88	92,49	897,09	989,58	147.982,88	14.846,21	102.914,21	117.760,42
120	147.085,79	91,93	897,65	989,58	147.085,79	14.938,13	103.811,87	118.750,00
121	146.188,13	91,37	898,22	989,58	146.188,13	15.029,50	104.710,08	119.739,58
122	145.289,92	90,81	898,78	989,58	145.289,92	15.120,31	105.608,86	120.729,17
123	144.391,14	90,24	899,34	989,58	144.391,14	15.210,55	106.508,20	121.718,75
124	143.491,80	89,68	899,90	989,58	143.491,80	15.300,24	107.408,10	122.708,33
125	142.591,90	89,12	900,46	989,58	142.591,90	15.389,36	108.308,56	123.697,92
126	141.691,44	88,56	901,03	989,58	141.691,44	15.477,91	109.209,59	124.687,50
127	140.790,41	87,99	901,59	989,58	140.790,41	15.565,91	110.111,18	125.677,08
128	139.888,82	87,43	902,15	989,58	139.888,82	15.653,34	111.013,33	126.666,67
129	138.986,67	86,87	902,72	989,58	138.986,67	15.740,20	111.916,05	127.656,25
130	138.083,95	86,30	903,28	989,58	138.083,95	15.826,51	112.819,33	128.645,83
131	137.180,67	85,74	903,85	989,58	137.180,67	15.912,24	113.723,17	129.635,42
132	136.276,83	85,17	904,41	989,58	136.276,83	15.997,42	114.627,58	130.625,00
133	135.372,42	84,61	904,98	989,58	135.372,42	16.082,03	115.532,56	131.614,58
134	134.467,44	84,04	905,54	989,58	134.467,44	16.166,07	116.438,10	132.604,17
135	133.561,90	83,48	906,11	989,58	133.561,90	16.249,54	117.344,21	133.593,75
136	132.655,79	82,91	906,67	989,58	132.655,79	16.332,45	118.250,88	134.583,33
137	131.749,12	82,34	907,24	989,58	131.749,12	16.414,80	119.158,12	135.572,92
138	130.841,88	81,78	907,81	989,58	130.841,88	16.496,57	120.065,93	136.562,50
139	129.934,07	81,21	908,37	989,58	129.934,07	16.577,78	120.974,30	137.552,08
140	129.025,70	80,64	908,94	989,58	129.025,70	16.658,42	121.883,24	138.541,67
141	128.116,76	80,07	909,51	989,58	128.116,76	16.738,50	122.792,75	139.531,25
142	127.207,25	79,50	910,08	989,58	127.207,25	16.818,00	123.702,83	140.520,83
143	126.297,17	78,94	910,65	989,58	126.297,17	16.896,94	124.613,48	141.510,42
144	125.386,52	78,37	911,22	989,58	125.386,52	16.975,30	125.524,70	142.500,00
145	124.475,30	77,80	911,79	989,58	124.475,30	17.053,10	126.436,48	143.489,58
146	123.563,52	77,23	912,36	989,58	123.563,52	17.130,33	127.348,84	144.479,17
147	122.651,16	76,66	912,93	989,58	122.651,16	17.206,98	128.261,77	145.468,75
148	121.738,23	76,09	913,50	989,58	121.738,23	17.283,07	129.175,26	146.458,33
149	120.824,74	75,52	914,07	989,58	120.824,74	17.358,59	130.089,33	147.447,92
150	119.910,67	74,94	914,64	989,58	119.910,67	17.433,53	131.003,97	148.437,50
151	118.996,03	74,37	915,21	989,58	118.996,03	17.507,90	131.919,18	149.427,08
152	118.080,82	73,80	915,78	989,58	118.080,82	17.581,70	132.834,96	150.416,67
153	117.165,04	73,23	916,36	989,58	117.165,04	17.654,93	133.751,32	151.406,25
154	116.248,68	72,66	916,93	989,58	116.248,68	17.727,59	134.668,25	152.395,83
155	115.331,75	72,08	917,50	989,58	115.331,75	17.799,67	135.585,75	153.385,42
156	114.414,25	71,51	918,07	989,58	114.414,25	17.871,18	136.503,82	154.375,00
157	113.496,18	70,94	918,65	989,58	113.496,18	17.942,11	137.422,47	155.364,58
158	112.577,53	70,36	919,22	989,58	112.577,53	18.012,47	138.341,69	156.354,17
159	111.658,31	69,79	919,80	989,58	111.658,31	18.082,26	139.261,49	157.343,75
160	110.738,51	69,21	920,37	989,58	110.738,51	18.151,47	140.181,86	158.333,33
161	109.818,14	68,64	920,95	989,58	109.818,14	18.220,11	141.102,81	159.322,92
162	108.897,19	68,06	921,52	989,58	108.897,19	18.288,17	142.024,33	160.312,50
163	107.975,67	67,48	922,10	989,58	107.975,67	18.355,65	142.946,43	161.302,08
164	107.053,57	66,91	922,67	989,58	107.053,57	18.422,56	143.869,10	162.291,67
165	106.130,90	66,33	923,25	989,58	106.130,90	18.488,89	144.792,36	163.281,25
166	105.207,64	65,75	923,83	989,58	105.207,64	18.554,65	145.716,18	164.270,83
167	104.283,82	65,18	924,41	989,58	104.283,82	18.619,83	146.640,59	165.260,42
168	103.359,41	64,60	924,98	989,58	103.359,41	18.684,43	147.565,57	166.250,00
169	102.434,43	64,02	925,56	989,58	102.434,43	18.748,45	148.491,14	167.239,58
170	101.508,86	63,44	926,14	989,58	101.508,86	18.811,89	149.417,28	168.229,17
171	100.582,72	62,86	926,72	989,58	100.582,72	18.874,75	150.344,00	169.218,75
172	99.656,00	62,29	927,30	989,58	99.656,00	18.937,04	151.271,29	170.208,33
173	98.728,71	61,71	927,88	989,58	98.728,71	18.998,74	152.199,17	171.197,92
174	97.800,83	61,13	928,46	989,58	97.800,83	19.059,87	153.127,63	172.187,50
175	96.872,37	60,55	929,04	989,58	96.872,37	19.120,42	154.056,67	173.177,08
176	95.943,33	59,96	929,62	989,58	95.943,33	19.180,38	154.986,29	174.166,67
177	95.013,71	59,38	930,20	989,58	95.013,71	19.239,76	155.916,49	175.156,25
178	94.083,51	58,80	930,78	989,58	94.083,51	19.298,57	156.847,27	176.145,83
179	93.152,73	58,22	931,36	989,58	93.152,73	19.356,79	157.778,63	177.135,42
180	92.221,37	57,64	931,94	989,58	92.221,37	19.414,42	158.710,58	178.125,00

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: 400,00 EUR; Gesamtbetrag: 48.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 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 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

• 0,82%
• 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: 390,00 EUR; Gesamtbetrag: 46.800,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,34 %; Gebundener Sollzins: 0,34 %; 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	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

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

creditweb Baufinanzierung

zum Produkttest

• 0,93%
• gebundener Sollzins*
• 0,95%
• effektiver Jahreszins*

• 1.027,08€
• Monatsrate

• Gesamtzahlung:184.875,00 EUR
• Tilgungsanteil:160.899,67 EUR
• Zinsanteil:23.975,33 EUR
• Restschuld:89.100,33 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 305,00 EUR; Gesamtbetrag: 18.300,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,45 %; 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 Creditweb GmbH Lübecker Str. 1
22087 Hamburg

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	193,75	833,33	1.027,08	249.166,67	193,75	833,33	1.027,08
2	249.166,67	193,10	833,98	1.027,08	249.166,67	386,85	1.667,31	2.054,17
3	248.332,69	192,46	834,63	1.027,08	248.332,69	579,31	2.501,94	3.081,25
4	247.498,06	191,81	835,27	1.027,08	247.498,06	771,12	3.337,21	4.108,33
5	246.662,79	191,16	835,92	1.027,08	246.662,79	962,29	4.173,13	5.135,42
6	245.826,87	190,52	836,57	1.027,08	245.826,87	1.152,80	5.009,70	6.162,50
7	244.990,30	189,87	837,22	1.027,08	244.990,30	1.342,67	5.846,91	7.189,58
8	244.153,09	189,22	837,86	1.027,08	244.153,09	1.531,89	6.684,78	8.216,67
9	243.315,22	188,57	838,51	1.027,08	243.315,22	1.720,46	7.523,29	9.243,75
10	242.476,71	187,92	839,16	1.027,08	242.476,71	1.908,38	8.362,46	10.270,83
11	241.637,54	187,27	839,81	1.027,08	241.637,54	2.095,65	9.202,27	11.297,92
12	240.797,73	186,62	840,47	1.027,08	240.797,73	2.282,26	10.042,74	12.325,00
13	239.957,26	185,97	841,12	1.027,08	239.957,26	2.468,23	10.883,85	13.352,08
14	239.116,15	185,32	841,77	1.027,08	239.116,15	2.653,55	11.725,62	14.379,17
15	238.274,38	184,66	842,42	1.027,08	238.274,38	2.838,21	12.568,04	15.406,25
16	237.431,96	184,01	843,07	1.027,08	237.431,96	3.022,22	13.411,11	16.433,33
17	236.588,89	183,36	843,73	1.027,08	236.588,89	3.205,58	14.254,84	17.460,42
18	235.745,16	182,70	844,38	1.027,08	235.745,16	3.388,28	15.099,22	18.487,50
19	234.900,78	182,05	845,04	1.027,08	234.900,78	3.570,33	15.944,26	19.514,58
20	234.055,74	181,39	845,69	1.027,08	234.055,74	3.751,72	16.789,95	20.541,67
21	233.210,05	180,74	846,35	1.027,08	233.210,05	3.932,46	17.636,29	21.568,75
22	232.363,71	180,08	847,00	1.027,08	232.363,71	4.112,54	18.483,29	22.595,83
23	231.516,71	179,43	847,66	1.027,08	231.516,71	4.291,96	19.330,95	23.622,92
24	230.669,05	178,77	848,31	1.027,08	230.669,05	4.470,73	20.179,27	24.650,00
25	229.820,73	178,11	848,97	1.027,08	229.820,73	4.648,84	21.028,24	25.677,08
26	228.971,76	177,45	849,63	1.027,08	228.971,76	4.826,30	21.877,87	26.704,17
27	228.122,13	176,79	850,29	1.027,08	228.122,13	5.003,09	22.728,16	27.731,25
28	227.271,84	176,14	850,95	1.027,08	227.271,84	5.179,23	23.579,11	28.758,33
29	226.420,89	175,48	851,61	1.027,08	226.420,89	5.354,70	24.430,71	29.785,42
30	225.569,29	174,82	852,27	1.027,08	225.569,29	5.529,52	25.282,98	30.812,50
31	224.717,02	174,16	852,93	1.027,08	224.717,02	5.703,68	26.135,91	31.839,58
32	223.864,09	173,49	853,59	1.027,08	223.864,09	5.877,17	26.989,50	32.866,67
33	223.010,50	172,83	854,25	1.027,08	223.010,50	6.050,00	27.843,75	33.893,75
34	222.156,25	172,17	854,91	1.027,08	222.156,25	6.222,17	28.698,66	34.920,83
35	221.301,34	171,51	855,57	1.027,08	221.301,34	6.393,68	29.554,23	35.947,92
36	220.445,77	170,85	856,24	1.027,08	220.445,77	6.564,53	30.410,47	36.975,00
37	219.589,53	170,18	856,90	1.027,08	219.589,53	6.734,71	31.267,37	38.002,08
38	218.732,63	169,52	857,57	1.027,08	218.732,63	6.904,23	32.124,94	39.029,17
39	217.875,06	168,85	858,23	1.027,08	217.875,06	7.073,08	32.983,17	40.056,25
40	217.016,83	168,19	858,90	1.027,08	217.016,83	7.241,27	33.842,06	41.083,33
41	216.157,94	167,52	859,56	1.027,08	216.157,94	7.408,79	34.701,63	42.110,42
42	215.298,37	166,86	860,23	1.027,08	215.298,37	7.575,65	35.561,85	43.137,50
43	214.438,15	166,19	860,89	1.027,08	214.438,15	7.741,84	36.422,75	44.164,58
44	213.577,25	165,52	861,56	1.027,08	213.577,25	7.907,36	37.284,31	45.191,67
45	212.715,69	164,85	862,23	1.027,08	212.715,69	8.072,21	38.146,54	46.218,75
46	211.853,46	164,19	862,90	1.027,08	211.853,46	8.236,40	39.009,43	47.245,83
47	210.990,57	163,52	863,57	1.027,08	210.990,57	8.399,92	39.873,00	48.272,92
48	210.127,00	162,85	864,23	1.027,08	210.127,00	8.562,77	40.737,23	49.300,00
49	209.262,77	162,18	864,90	1.027,08	209.262,77	8.724,95	41.602,14	50.327,08
50	208.397,86	161,51	865,57	1.027,08	208.397,86	8.886,45	42.467,71	51.354,17
51	207.532,29	160,84	866,25	1.027,08	207.532,29	9.047,29	43.333,96	52.381,25
52	206.666,04	160,17	866,92	1.027,08	206.666,04	9.207,46	44.200,88	53.408,33
53	205.799,12	159,49	867,59	1.027,08	205.799,12	9.366,95	45.068,46	54.435,42
54	204.931,54	158,82	868,26	1.027,08	204.931,54	9.525,77	45.936,73	55.462,50
55	204.063,27	158,15	868,93	1.027,08	204.063,27	9.683,92	46.805,66	56.489,58
56	203.194,34	157,48	869,61	1.027,08	203.194,34	9.841,40	47.675,27	57.516,67
57	202.324,73	156,80	870,28	1.027,08	202.324,73	9.998,20	48.545,55	58.543,75
58	201.454,45	156,13	870,96	1.027,08	201.454,45	10.154,33	49.416,51	59.570,83
59	200.583,49	155,45	871,63	1.027,08	200.583,49	10.309,78	50.288,14	60.597,92
60	199.711,86	154,78	872,31	1.027,08	199.711,86	10.464,56	51.160,44	61.625,00
61	198.839,56	154,10	872,98	1.027,08	198.839,56	10.618,66	52.033,43	62.652,08
62	197.966,57	153,42	873,66	1.027,08	197.966,57	10.772,08	52.907,09	63.679,17
63	197.092,91	152,75	874,34	1.027,08	197.092,91	10.924,83	53.781,42	64.706,25
64	196.218,58	152,07	875,01	1.027,08	196.218,58	11.076,90	54.656,44	65.733,33
65	195.343,56	151,39	875,69	1.027,08	195.343,56	11.228,29	55.532,13	66.760,42
66	194.467,87	150,71	876,37	1.027,08	194.467,87	11.379,00	56.408,50	67.787,50
67	193.591,50	150,03	877,05	1.027,08	193.591,50	11.529,03	57.285,55	68.814,58
68	192.714,45	149,35	877,73	1.027,08	192.714,45	11.678,39	58.163,28	69.841,67
69	191.836,72	148,67	878,41	1.027,08	191.836,72	11.827,06	59.041,69	70.868,75
70	190.958,31	147,99	879,09	1.027,08	190.958,31	11.975,05	59.920,78	71.895,83
71	190.079,22	147,31	879,77	1.027,08	190.079,22	12.122,37	60.800,55	72.922,92
72	189.199,45	146,63	880,45	1.027,08	189.199,45	12.269,00	61.681,00	73.950,00
73	188.319,00	145,95	881,14	1.027,08	188.319,00	12.414,94	62.562,14	74.977,08
74	187.437,86	145,26	881,82	1.027,08	187.437,86	12.560,21	63.443,96	76.004,17
75	186.556,04	144,58	882,50	1.027,08	186.556,04	12.704,79	64.326,46	77.031,25
76	185.673,54	143,90	883,19	1.027,08	185.673,54	12.848,69	65.209,65	78.058,33
77	184.790,35	143,21	883,87	1.027,08	184.790,35	12.991,90	66.093,52	79.085,42
78	183.906,48	142,53	884,56	1.027,08	183.906,48	13.134,43	66.978,07	80.112,50
79	183.021,93	141,84	885,24	1.027,08	183.021,93	13.276,27	67.863,32	81.139,58
80	182.136,68	141,16	885,93	1.027,08	182.136,68	13.417,42	68.749,24	82.166,67
81	181.250,76	140,47	886,61	1.027,08	181.250,76	13.557,89	69.635,86	83.193,75
82	180.364,14	139,78	887,30	1.027,08	180.364,14	13.697,67	70.523,16	84.220,83
83	179.476,84	139,09	887,99	1.027,08	179.476,84	13.836,77	71.411,15	85.247,92
84	178.588,85	138,41	888,68	1.027,08	178.588,85	13.975,18	72.299,82	86.275,00
85	177.700,18	137,72	889,37	1.027,08	177.700,18	14.112,89	73.189,19	87.302,08
86	176.810,81	137,03	890,05	1.027,08	176.810,81	14.249,92	74.079,25	88.329,17
87	175.920,75	136,34	890,74	1.027,08	175.920,75	14.386,26	74.969,99	89.356,25
88	175.030,01	135,65	891,44	1.027,08	175.030,01	14.521,91	75.861,42	90.383,33
89	174.138,58	134,96	892,13	1.027,08	174.138,58	14.656,87	76.753,55	91.410,42
90	173.246,45	134,27	892,82	1.027,08	173.246,45	14.791,13	77.646,37	92.437,50
91	172.353,63	133,57	893,51	1.027,08	172.353,63	14.924,71	78.539,88	93.464,58
92	171.460,12	132,88	894,20	1.027,08	171.460,12	15.057,59	79.434,08	94.491,67
93	170.565,92	132,19	894,89	1.027,08	170.565,92	15.189,78	80.328,97	95.518,75
94	169.671,03	131,50	895,59	1.027,08	169.671,03	15.321,27	81.224,56	96.545,83
95	168.775,44	130,80	896,28	1.027,08	168.775,44	15.452,07	82.120,84	97.572,92
96	167.879,16	130,11	896,98	1.027,08	167.879,16	15.582,18	83.017,82	98.600,00
97	166.982,18	129,41	897,67	1.027,08	166.982,18	15.711,59	83.915,49	99.627,08
98	166.084,51	128,72	898,37	1.027,08	166.084,51	15.840,31	84.813,86	100.654,17
99	165.186,14	128,02	899,06	1.027,08	165.186,14	15.968,32	85.712,93	101.681,25
100	164.287,07	127,32	899,76	1.027,08	164.287,07	16.095,65	86.612,69	102.708,33
101	163.387,31	126,63	900,46	1.027,08	163.387,31	16.222,27	87.513,14	103.735,42
102	162.486,86	125,93	901,16	1.027,08	162.486,86	16.348,20	88.414,30	104.762,50
103	161.585,70	125,23	901,85	1.027,08	161.585,70	16.473,43	89.316,16	105.789,58
104	160.683,84	124,53	902,55	1.027,08	160.683,84	16.597,96	90.218,71	106.816,67
105	159.781,29	123,83	903,25	1.027,08	159.781,29	16.721,79	91.121,96	107.843,75
106	158.878,04	123,13	903,95	1.027,08	158.878,04	16.844,92	92.025,91	108.870,83
107	157.974,09	122,43	904,65	1.027,08	157.974,09	16.967,35	92.930,57	109.897,92
108	157.069,43	121,73	905,35	1.027,08	157.069,43	17.089,08	93.835,92	110.925,00
109	156.164,08	121,03	906,06	1.027,08	156.164,08	17.210,11	94.741,98	111.952,08
110	155.258,02	120,32	906,76	1.027,08	155.258,02	17.330,43	95.648,74	112.979,17
111	154.351,26	119,62	907,46	1.027,08	154.351,26	17.450,05	96.556,20	114.006,25
112	153.443,80	118,92	908,16	1.027,08	153.443,80	17.568,97	97.464,36	115.033,33
113	152.535,64	118,22	908,87	1.027,08	152.535,64	17.687,19	98.373,23	116.060,42
114	151.626,77	117,51	909,57	1.027,08	151.626,77	17.804,70	99.282,80	117.087,50
115	150.717,20	116,81	910,28	1.027,08	150.717,20	17.921,50	100.193,08	118.114,58
116	149.806,92	116,10	910,98	1.027,08	149.806,92	18.037,60	101.104,06	119.141,67
117	148.895,94	115,39	911,69	1.027,08	148.895,94	18.153,00	102.015,75	120.168,75
118	147.984,25	114,69	912,40	1.027,08	147.984,25	18.267,69	102.928,15	121.195,83
119	147.071,85	113,98	913,10	1.027,08	147.071,85	18.381,67	103.841,25	122.222,92
120	146.158,75	113,27	913,81	1.027,08	146.158,75	18.494,94	104.755,06	123.250,00
121	145.244,94	112,56	914,52	1.027,08	145.244,94	18.607,50	105.669,58	124.277,08
122	144.330,42	111,86	915,23	1.027,08	144.330,42	18.719,36	106.584,81	125.304,17
123	143.415,19	111,15	915,94	1.027,08	143.415,19	18.830,51	107.500,74	126.331,25
124	142.499,26	110,44	916,65	1.027,08	142.499,26	18.940,94	108.417,39	127.358,33
125	141.582,61	109,73	917,36	1.027,08	141.582,61	19.050,67	109.334,75	128.385,42
126	140.665,25	109,02	918,07	1.027,08	140.665,25	19.159,69	110.252,81	129.412,50
127	139.747,19	108,30	918,78	1.027,08	139.747,19	19.267,99	111.171,59	130.439,58
128	138.828,41	107,59	919,49	1.027,08	138.828,41	19.375,58	112.091,08	131.466,67
129	137.908,92	106,88	920,20	1.027,08	137.908,92	19.482,46	113.011,29	132.493,75
130	136.988,71	106,17	920,92	1.027,08	136.988,71	19.588,63	113.932,21	133.520,83
131	136.067,79	105,45	921,63	1.027,08	136.067,79	19.694,08	114.853,84	134.547,92
132	135.146,16	104,74	922,35	1.027,08	135.146,16	19.798,82	115.776,18	135.575,00
133	134.223,82	104,02	923,06	1.027,08	134.223,82	19.902,84	116.699,24	136.602,08
134	133.300,76	103,31	923,78	1.027,08	133.300,76	20.006,15	117.623,02	137.629,17
135	132.376,98	102,59	924,49	1.027,08	132.376,98	20.108,74	118.547,51	138.656,25
136	131.452,49	101,88	925,21	1.027,08	131.452,49	20.210,62	119.472,72	139.683,33
137	130.527,28	101,16	925,92	1.027,08	130.527,28	20.311,78	120.398,64	140.710,42
138	129.601,36	100,44	926,64	1.027,08	129.601,36	20.412,22	121.325,28	141.737,50
139	128.674,72	99,72	927,36	1.027,08	128.674,72	20.511,94	122.252,64	142.764,58
140	127.747,36	99,00	928,08	1.027,08	127.747,36	20.610,94	123.180,72	143.791,67
141	126.819,28	98,28	928,80	1.027,08	126.819,28	20.709,23	124.109,52	144.818,75
142	125.890,48	97,57	929,52	1.027,08	125.890,48	20.806,79	125.039,04	145.845,83
143	124.960,96	96,84	930,24	1.027,08	124.960,96	20.903,64	125.969,28	146.872,92
144	124.030,72	96,12	930,96	1.027,08	124.030,72	20.999,76	126.900,24	147.900,00
145	123.099,76	95,40	931,68	1.027,08	123.099,76	21.095,17	127.831,92	148.927,08
146	122.168,08	94,68	932,40	1.027,08	122.168,08	21.189,85	128.764,32	149.954,17
147	121.235,68	93,96	933,13	1.027,08	121.235,68	21.283,80	129.697,45	150.981,25
148	120.302,55	93,23	933,85	1.027,08	120.302,55	21.377,04	130.631,30	152.008,33
149	119.368,70	92,51	934,57	1.027,08	119.368,70	21.469,55	131.565,87	153.035,42
150	118.434,13	91,79	935,30	1.027,08	118.434,13	21.561,34	132.501,16	154.062,50
151	117.498,84	91,06	936,02	1.027,08	117.498,84	21.652,40	133.437,19	155.089,58
152	116.562,81	90,34	936,75	1.027,08	116.562,81	21.742,73	134.373,93	156.116,67
153	115.626,07	89,61	937,47	1.027,08	115.626,07	21.832,34	135.311,41	157.143,75
154	114.688,59	88,88	938,20	1.027,08	114.688,59	21.921,23	136.249,61	158.170,83
155	113.750,39	88,16	938,93	1.027,08	113.750,39	22.009,38	137.188,53	159.197,92
156	112.811,47	87,43	939,65	1.027,08	112.811,47	22.096,81	138.128,19	160.225,00
157	111.871,81	86,70	940,38	1.027,08	111.871,81	22.183,51	139.068,57	161.252,08
158	110.931,43	85,97	941,11	1.027,08	110.931,43	22.269,48	140.009,68	162.279,17
159	109.990,32	85,24	941,84	1.027,08	109.990,32	22.354,73	140.951,52	163.306,25
160	109.048,48	84,51	942,57	1.027,08	109.048,48	22.439,24	141.894,09	164.333,33
161	108.105,91	83,78	943,30	1.027,08	108.105,91	22.523,02	142.837,39	165.360,42
162	107.162,61	83,05	944,03	1.027,08	107.162,61	22.606,07	143.781,43	166.387,50
163	106.218,57	82,32	944,76	1.027,08	106.218,57	22.688,39	144.726,19	167.414,58
164	105.273,81	81,59	945,50	1.027,08	105.273,81	22.769,98	145.671,69	168.441,67
165	104.328,31	80,85	946,23	1.027,08	104.328,31	22.850,83	146.617,92	169.468,75
166	103.382,08	80,12	946,96	1.027,08	103.382,08	22.930,96	147.564,88	170.495,83
167	102.435,12	79,39	947,70	1.027,08	102.435,12	23.010,34	148.512,57	171.522,92
168	101.487,43	78,65	948,43	1.027,08	101.487,43	23.088,99	149.461,01	172.550,00
169	100.538,99	77,92	949,17	1.027,08	100.538,99	23.166,91	150.410,17	173.577,08
170	99.589,83	77,18	949,90	1.027,08	99.589,83	23.244,09	151.360,07	174.604,17
171	98.639,93	76,45	950,64	1.027,08	98.639,93	23.320,54	152.310,71	175.631,25
172	97.689,29	75,71	951,37	1.027,08	97.689,29	23.396,25	153.262,08	176.658,33
173	96.737,92	74,97	952,11	1.027,08	96.737,92	23.471,22	154.214,19	177.685,42
174	95.785,81	74,23	952,85	1.027,08	95.785,81	23.545,46	155.167,04	178.712,50
175	94.832,96	73,50	953,59	1.027,08	94.832,96	23.618,95	156.120,63	179.739,58
176	93.879,37	72,76	954,33	1.027,08	93.879,37	23.691,71	157.074,96	180.766,67
177	92.925,04	72,02	955,07	1.027,08	92.925,04	23.763,72	158.030,03	181.793,75
178	91.969,97	71,28	955,81	1.027,08	91.969,97	23.835,00	158.985,83	182.820,83
179	91.014,17	70,54	956,55	1.027,08	91.014,17	23.905,54	159.942,38	183.847,92
180	90.057,62	69,79	957,29	1.027,08	90.057,62	23.975,33	160.899,67	184.875,00

x

ING Baufinanzierung

zum Produkttest

• 1,23%
• gebundener Sollzins*
• 1,26%
• effektiver Jahreszins*

• 1.089,58€
• Monatsrate

• Gesamtzahlung:196.125,00 EUR
• Tilgungsanteil:164.636,87 EUR
• Zinsanteil:31.488,13 EUR
• Restschuld:85.363,13 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 673,33 EUR; Gesamtbetrag: 80.800,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,07 %; Gebundener Sollzins: 1,04 %; 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	256,25	833,33	1.089,58	249.166,67	256,25	833,33	1.089,58
2	249.166,67	255,40	834,19	1.089,58	249.166,67	511,65	1.667,52	2.179,17
3	248.332,48	254,54	835,04	1.089,58	248.332,48	766,19	2.502,56	3.268,75
4	247.497,44	253,68	835,90	1.089,58	247.497,44	1.019,87	3.338,46	4.358,33
5	246.661,54	252,83	836,76	1.089,58	246.661,54	1.272,70	4.175,22	5.447,92
6	245.824,78	251,97	837,61	1.089,58	245.824,78	1.524,67	5.012,83	6.537,50
7	244.987,17	251,11	838,47	1.089,58	244.987,17	1.775,78	5.851,30	7.627,08
8	244.148,70	250,25	839,33	1.089,58	244.148,70	2.026,03	6.690,63	8.716,67
9	243.309,37	249,39	840,19	1.089,58	243.309,37	2.275,43	7.530,82	9.806,25
10	242.469,18	248,53	841,05	1.089,58	242.469,18	2.523,96	8.371,88	10.895,83
11	241.628,12	247,67	841,91	1.089,58	241.628,12	2.771,63	9.213,79	11.985,42
12	240.786,21	246,81	842,78	1.089,58	240.786,21	3.018,43	10.056,57	13.075,00
13	239.943,43	245,94	843,64	1.089,58	239.943,43	3.264,37	10.900,21	14.164,58
14	239.099,79	245,08	844,51	1.089,58	239.099,79	3.509,45	11.744,72	15.254,17
15	238.255,28	244,21	845,37	1.089,58	238.255,28	3.753,66	12.590,09	16.343,75
16	237.409,91	243,35	846,24	1.089,58	237.409,91	3.997,01	13.436,33	17.433,33
17	236.563,67	242,48	847,11	1.089,58	236.563,67	4.239,49	14.283,43	18.522,92
18	235.716,57	241,61	847,97	1.089,58	235.716,57	4.481,10	15.131,40	19.612,50
19	234.868,60	240,74	848,84	1.089,58	234.868,60	4.721,84	15.980,25	20.702,08
20	234.019,75	239,87	849,71	1.089,58	234.019,75	4.961,71	16.829,96	21.791,67
21	233.170,04	239,00	850,58	1.089,58	233.170,04	5.200,71	17.680,54	22.881,25
22	232.319,46	238,13	851,46	1.089,58	232.319,46	5.438,83	18.532,00	23.970,83
23	231.468,00	237,25	852,33	1.089,58	231.468,00	5.676,09	19.384,33	25.060,42
24	230.615,67	236,38	853,20	1.089,58	230.615,67	5.912,47	20.237,53	26.150,00
25	229.762,47	235,51	854,08	1.089,58	229.762,47	6.147,97	21.091,61	27.239,58
26	228.908,39	234,63	854,95	1.089,58	228.908,39	6.382,61	21.946,56	28.329,17
27	228.053,44	233,75	855,83	1.089,58	228.053,44	6.616,36	22.802,39	29.418,75
28	227.197,61	232,88	856,71	1.089,58	227.197,61	6.849,24	23.659,10	30.508,33
29	226.340,90	232,00	857,58	1.089,58	226.340,90	7.081,24	24.516,68	31.597,92
30	225.483,32	231,12	858,46	1.089,58	225.483,32	7.312,36	25.375,14	32.687,50
31	224.624,86	230,24	859,34	1.089,58	224.624,86	7.542,60	26.234,48	33.777,08
32	223.765,52	229,36	860,22	1.089,58	223.765,52	7.771,96	27.094,71	34.866,67
33	222.905,29	228,48	861,11	1.089,58	222.905,29	8.000,44	27.955,81	35.956,25
34	222.044,19	227,60	861,99	1.089,58	222.044,19	8.228,03	28.817,80	37.045,83
35	221.182,20	226,71	862,87	1.089,58	221.182,20	8.454,74	29.680,67	38.135,42
36	220.319,33	225,83	863,76	1.089,58	220.319,33	8.680,57	30.544,43	39.225,00
37	219.455,57	224,94	864,64	1.089,58	219.455,57	8.905,51	31.409,07	40.314,58
38	218.590,93	224,06	865,53	1.089,58	218.590,93	9.129,57	32.274,60	41.404,17
39	217.725,40	223,17	866,41	1.089,58	217.725,40	9.352,74	33.141,01	42.493,75
40	216.858,99	222,28	867,30	1.089,58	216.858,99	9.575,02	34.008,32	43.583,33
41	215.991,68	221,39	868,19	1.089,58	215.991,68	9.796,41	34.876,51	44.672,92
42	215.123,49	220,50	869,08	1.089,58	215.123,49	10.016,91	35.745,59	45.762,50
43	214.254,41	219,61	869,97	1.089,58	214.254,41	10.236,52	36.615,56	46.852,08
44	213.384,44	218,72	870,86	1.089,58	213.384,44	10.455,24	37.486,43	47.941,67
45	212.513,57	217,83	871,76	1.089,58	212.513,57	10.673,07	38.358,18	49.031,25
46	211.641,82	216,93	872,65	1.089,58	211.641,82	10.890,00	39.230,83	50.120,83
47	210.769,17	216,04	873,54	1.089,58	210.769,17	11.106,04	40.104,38	51.210,42
48	209.895,62	215,14	874,44	1.089,58	209.895,62	11.321,18	40.978,82	52.300,00
49	209.021,18	214,25	875,34	1.089,58	209.021,18	11.535,43	41.854,16	53.389,58
50	208.145,84	213,35	876,23	1.089,58	208.145,84	11.748,78	42.730,39	54.479,17
51	207.269,61	212,45	877,13	1.089,58	207.269,61	11.961,23	43.607,52	55.568,75
52	206.392,48	211,55	878,03	1.089,58	206.392,48	12.172,78	44.485,55	56.658,33
53	205.514,45	210,65	878,93	1.089,58	205.514,45	12.383,43	45.364,48	57.747,92
54	204.635,52	209,75	879,83	1.089,58	204.635,52	12.593,18	46.244,32	58.837,50
55	203.755,68	208,85	880,73	1.089,58	203.755,68	12.802,03	47.125,05	59.927,08
56	202.874,95	207,95	881,64	1.089,58	202.874,95	13.009,98	48.006,69	61.016,67
57	201.993,31	207,04	882,54	1.089,58	201.993,31	13.217,02	48.889,23	62.106,25
58	201.110,77	206,14	883,44	1.089,58	201.110,77	13.423,16	49.772,67	63.195,83
59	200.227,33	205,23	884,35	1.089,58	200.227,33	13.628,40	50.657,02	64.285,42
60	199.342,98	204,33	885,26	1.089,58	199.342,98	13.832,72	51.542,28	65.375,00
61	198.457,72	203,42	886,16	1.089,58	198.457,72	14.036,14	52.428,44	66.464,58
62	197.571,56	202,51	887,07	1.089,58	197.571,56	14.238,65	53.315,51	67.554,17
63	196.684,49	201,60	887,98	1.089,58	196.684,49	14.440,25	54.203,50	68.643,75
64	195.796,50	200,69	888,89	1.089,58	195.796,50	14.640,95	55.092,39	69.733,33
65	194.907,61	199,78	889,80	1.089,58	194.907,61	14.840,73	55.982,19	70.822,92
66	194.017,81	198,87	890,72	1.089,58	194.017,81	15.039,59	56.872,91	71.912,50
67	193.127,09	197,96	891,63	1.089,58	193.127,09	15.237,55	57.764,53	73.002,08
68	192.235,47	197,04	892,54	1.089,58	192.235,47	15.434,59	58.657,08	74.091,67
69	191.342,92	196,13	893,46	1.089,58	191.342,92	15.630,72	59.550,53	75.181,25
70	190.449,47	195,21	894,37	1.089,58	190.449,47	15.825,93	60.444,91	76.270,83
71	189.555,09	194,29	895,29	1.089,58	189.555,09	16.020,22	61.340,20	77.360,42
72	188.659,80	193,38	896,21	1.089,58	188.659,80	16.213,60	62.236,40	78.450,00
73	187.763,60	192,46	897,13	1.089,58	187.763,60	16.406,06	63.133,53	79.539,58
74	186.866,47	191,54	898,05	1.089,58	186.866,47	16.597,59	64.031,57	80.629,17
75	185.968,43	190,62	898,97	1.089,58	185.968,43	16.788,21	64.930,54	81.718,75
76	185.069,46	189,70	899,89	1.089,58	185.069,46	16.977,91	65.830,43	82.808,33
77	184.169,57	188,77	900,81	1.089,58	184.169,57	17.166,68	66.731,24	83.897,92
78	183.268,76	187,85	901,73	1.089,58	183.268,76	17.354,53	67.632,97	84.987,50
79	182.367,03	186,93	902,66	1.089,58	182.367,03	17.541,46	68.535,63	86.077,08
80	181.464,37	186,00	903,58	1.089,58	181.464,37	17.727,46	69.439,21	87.166,67
81	180.560,79	185,07	904,51	1.089,58	180.560,79	17.912,53	70.343,72	88.256,25
82	179.656,28	184,15	905,44	1.089,58	179.656,28	18.096,68	71.249,15	89.345,83
83	178.750,85	183,22	906,36	1.089,58	178.750,85	18.279,90	72.155,52	90.435,42
84	177.844,48	182,29	907,29	1.089,58	177.844,48	18.462,19	73.062,81	91.525,00
85	176.937,19	181,36	908,22	1.089,58	176.937,19	18.643,55	73.971,03	92.614,58
86	176.028,97	180,43	909,15	1.089,58	176.028,97	18.823,98	74.880,18	93.704,17
87	175.119,82	179,50	910,09	1.089,58	175.119,82	19.003,48	75.790,27	94.793,75
88	174.209,73	178,56	911,02	1.089,58	174.209,73	19.182,04	76.701,29	95.883,33
89	173.298,71	177,63	911,95	1.089,58	173.298,71	19.359,68	77.613,24	96.972,92
90	172.386,76	176,70	912,89	1.089,58	172.386,76	19.536,37	78.526,13	98.062,50
91	171.473,87	175,76	913,82	1.089,58	171.473,87	19.712,13	79.439,95	99.152,08
92	170.560,05	174,82	914,76	1.089,58	170.560,05	19.886,96	80.354,71	100.241,67
93	169.645,29	173,89	915,70	1.089,58	169.645,29	20.060,84	81.270,41	101.331,25
94	168.729,59	172,95	916,64	1.089,58	168.729,59	20.233,79	82.187,04	102.420,83
95	167.812,96	172,01	917,58	1.089,58	167.812,96	20.405,80	83.104,62	103.510,42
96	166.895,38	171,07	918,52	1.089,58	166.895,38	20.576,87	84.023,13	104.600,00
97	165.976,87	170,13	919,46	1.089,58	165.976,87	20.746,99	84.942,59	105.689,58
98	165.057,41	169,18	920,40	1.089,58	165.057,41	20.916,18	85.862,99	106.779,17
99	164.137,01	168,24	921,34	1.089,58	164.137,01	21.084,42	86.784,33	107.868,75
100	163.215,67	167,30	922,29	1.089,58	163.215,67	21.251,71	87.706,62	108.958,33
101	162.293,38	166,35	923,23	1.089,58	162.293,38	21.418,06	88.629,85	110.047,92
102	161.370,15	165,40	924,18	1.089,58	161.370,15	21.583,47	89.554,03	111.137,50
103	160.445,97	164,46	925,13	1.089,58	160.445,97	21.747,93	90.479,16	112.227,08
104	159.520,84	163,51	926,07	1.089,58	159.520,84	21.911,44	91.405,23	113.316,67
105	158.594,77	162,56	927,02	1.089,58	158.594,77	22.073,99	92.332,26	114.406,25
106	157.667,74	161,61	927,97	1.089,58	157.667,74	22.235,60	93.260,23	115.495,83
107	156.739,77	160,66	928,93	1.089,58	156.739,77	22.396,26	94.189,15	116.585,42
108	155.810,85	159,71	929,88	1.089,58	155.810,85	22.555,97	95.119,03	117.675,00
109	154.880,97	158,75	930,83	1.089,58	154.880,97	22.714,72	96.049,86	118.764,58
110	153.950,14	157,80	931,78	1.089,58	153.950,14	22.872,52	96.981,65	119.854,17
111	153.018,35	156,84	932,74	1.089,58	153.018,35	23.029,36	97.914,39	120.943,75
112	152.085,61	155,89	933,70	1.089,58	152.085,61	23.185,25	98.848,08	122.033,33
113	151.151,92	154,93	934,65	1.089,58	151.151,92	23.340,18	99.782,73	123.122,92
114	150.217,27	153,97	935,61	1.089,58	150.217,27	23.494,16	100.718,34	124.212,50
115	149.281,66	153,01	936,57	1.089,58	149.281,66	23.647,17	101.654,91	125.302,08
116	148.345,09	152,05	937,53	1.089,58	148.345,09	23.799,22	102.592,44	126.391,67
117	147.407,56	151,09	938,49	1.089,58	147.407,56	23.950,32	103.530,93	127.481,25
118	146.469,07	150,13	939,45	1.089,58	146.469,07	24.100,45	104.470,39	128.570,83
119	145.529,61	149,17	940,42	1.089,58	145.529,61	24.249,61	105.410,80	129.660,42
120	144.589,20	148,20	941,38	1.089,58	144.589,20	24.397,82	106.352,18	130.750,00
121	143.647,82	147,24	942,34	1.089,58	143.647,82	24.545,06	107.294,53	131.839,58
122	142.705,47	146,27	943,31	1.089,58	142.705,47	24.691,33	108.237,84	132.929,17
123	141.762,16	145,31	944,28	1.089,58	141.762,16	24.836,64	109.182,11	134.018,75
124	140.817,89	144,34	945,24	1.089,58	140.817,89	24.980,97	110.127,36	135.108,33
125	139.872,64	143,37	946,21	1.089,58	139.872,64	25.124,34	111.073,57	136.197,92
126	138.926,43	142,40	947,18	1.089,58	138.926,43	25.266,74	112.020,76	137.287,50
127	137.979,24	141,43	948,15	1.089,58	137.979,24	25.408,17	112.968,91	138.377,08
128	137.031,09	140,46	949,13	1.089,58	137.031,09	25.548,63	113.918,04	139.466,67
129	136.081,96	139,48	950,10	1.089,58	136.081,96	25.688,11	114.868,14	140.556,25
130	135.131,86	138,51	951,07	1.089,58	135.131,86	25.826,62	115.819,21	141.645,83
131	134.180,79	137,54	952,05	1.089,58	134.180,79	25.964,16	116.771,26	142.735,42
132	133.228,74	136,56	953,02	1.089,58	133.228,74	26.100,72	117.724,28	143.825,00
133	132.275,72	135,58	954,00	1.089,58	132.275,72	26.236,30	118.678,28	144.914,58
134	131.321,72	134,60	954,98	1.089,58	131.321,72	26.370,91	119.633,26	146.004,17
135	130.366,74	133,63	955,96	1.089,58	130.366,74	26.504,53	120.589,22	147.093,75
136	129.410,78	132,65	956,94	1.089,58	129.410,78	26.637,18	121.546,16	148.183,33
137	128.453,84	131,67	957,92	1.089,58	128.453,84	26.768,84	122.504,07	149.272,92
138	127.495,93	130,68	958,90	1.089,58	127.495,93	26.899,53	123.462,97	150.362,50
139	126.537,03	129,70	959,88	1.089,58	126.537,03	27.029,23	124.422,86	151.452,08
140	125.577,14	128,72	960,87	1.089,58	125.577,14	27.157,94	125.383,72	152.541,67
141	124.616,28	127,73	961,85	1.089,58	124.616,28	27.285,67	126.345,58	153.631,25
142	123.654,42	126,75	962,84	1.089,58	123.654,42	27.412,42	127.308,41	154.720,83
143	122.691,59	125,76	963,82	1.089,58	122.691,59	27.538,18	128.272,24	155.810,42
144	121.727,76	124,77	964,81	1.089,58	121.727,76	27.662,95	129.237,05	156.900,00
145	120.762,95	123,78	965,80	1.089,58	120.762,95	27.786,73	130.202,85	157.989,58
146	119.797,15	122,79	966,79	1.089,58	119.797,15	27.909,52	131.169,64	159.079,17
147	118.830,36	121,80	967,78	1.089,58	118.830,36	28.031,33	132.137,42	160.168,75
148	117.862,58	120,81	968,77	1.089,58	117.862,58	28.152,13	133.106,20	161.258,33
149	116.893,80	119,82	969,77	1.089,58	116.893,80	28.271,95	134.075,97	162.347,92
150	115.924,03	118,82	970,76	1.089,58	115.924,03	28.390,77	135.046,73	163.437,50
151	114.953,27	117,83	971,76	1.089,58	114.953,27	28.508,60	136.018,48	164.527,08
152	113.981,52	116,83	972,75	1.089,58	113.981,52	28.625,43	136.991,24	165.616,67
153	113.008,76	115,83	973,75	1.089,58	113.008,76	28.741,27	137.964,98	166.706,25
154	112.035,02	114,84	974,75	1.089,58	112.035,02	28.856,10	138.939,73	167.795,83
155	111.060,27	113,84	975,75	1.089,58	111.060,27	28.969,94	139.915,48	168.885,42
156	110.084,52	112,84	976,75	1.089,58	110.084,52	29.082,77	140.892,23	169.975,00
157	109.107,77	111,84	977,75	1.089,58	109.107,77	29.194,61	141.869,97	171.064,58
158	108.130,03	110,83	978,75	1.089,58	108.130,03	29.305,44	142.848,72	172.154,17
159	107.151,28	109,83	979,75	1.089,58	107.151,28	29.415,27	143.828,48	173.243,75
160	106.171,52	108,83	980,76	1.089,58	106.171,52	29.524,10	144.809,23	174.333,33
161	105.190,77	107,82	981,76	1.089,58	105.190,77	29.631,92	145.791,00	175.422,92
162	104.209,00	106,81	982,77	1.089,58	104.209,00	29.738,73	146.773,77	176.512,50
163	103.226,23	105,81	983,78	1.089,58	103.226,23	29.844,54	147.757,54	177.602,08
164	102.242,46	104,80	984,78	1.089,58	102.242,46	29.949,34	148.742,33	178.691,67
165	101.257,67	103,79	985,79	1.089,58	101.257,67	30.053,13	149.728,12	179.781,25
166	100.271,88	102,78	986,80	1.089,58	100.271,88	30.155,91	150.714,93	180.870,83
167	99.285,07	101,77	987,82	1.089,58	99.285,07	30.257,67	151.702,74	181.960,42
168	98.297,26	100,75	988,83	1.089,58	98.297,26	30.358,43	152.691,57	183.050,00
169	97.308,43	99,74	989,84	1.089,58	97.308,43	30.458,17	153.681,41	184.139,58
170	96.318,59	98,73	990,86	1.089,58	96.318,59	30.556,90	154.672,27	185.229,17
171	95.327,73	97,71	991,87	1.089,58	95.327,73	30.654,61	155.664,14	186.318,75
172	94.335,86	96,69	992,89	1.089,58	94.335,86	30.751,30	156.657,03	187.408,33
173	93.342,97	95,68	993,91	1.089,58	93.342,97	30.846,98	157.650,94	188.497,92
174	92.349,06	94,66	994,93	1.089,58	92.349,06	30.941,64	158.645,86	189.587,50
175	91.354,14	93,64	995,95	1.089,58	91.354,14	31.035,27	159.641,81	190.677,08
176	90.358,19	92,62	996,97	1.089,58	90.358,19	31.127,89	160.638,78	191.766,67
177	89.361,22	91,60	997,99	1.089,58	89.361,22	31.219,49	161.636,76	192.856,25
178	88.363,24	90,57	999,01	1.089,58	88.363,24	31.310,06	162.635,77	193.945,83
179	87.364,23	89,55	1.000,04	1.089,58	87.364,23	31.399,61	163.635,81	195.035,42
180	86.364,19	88,52	1.001,06	1.089,58	86.364,19	31.488,13	164.636,87	196.125,00

x

netbank Baufinanzierung

zum Produkttest

• 1,70%
• gebundener Sollzins*
• 1,71%
• effektiver Jahreszins*

• 1.187,50€
• Monatsrate

• Gesamtzahlung:213.750,00 EUR
• Tilgungsanteil:170.722,81 EUR
• Zinsanteil:43.027,19 EUR
• Restschuld:79.277,19 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 462,50 EUR; Gesamtbetrag: 83.250,00 EUR; Anzahl Kreditraten: 180; Laufzeit: 180 Monate; Effektiver Jahreszins: 1,71 %; Gebundener Sollzins: 1,70 %; 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 netbank AG Max-Brauer-Allee 62-64
22765 Hamburg

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	354,17	833,33	1.187,50	249.166,67	354,17	833,33	1.187,50
2	249.166,67	352,99	834,51	1.187,50	249.166,67	707,15	1.667,85	2.375,00
3	248.332,15	351,80	835,70	1.187,50	248.332,15	1.058,96	2.503,54	3.562,50
4	247.496,46	350,62	836,88	1.187,50	247.496,46	1.409,58	3.340,42	4.750,00
5	246.659,58	349,43	838,07	1.187,50	246.659,58	1.759,01	4.178,49	5.937,50
6	245.821,51	348,25	839,25	1.187,50	245.821,51	2.107,26	5.017,74	7.125,00
7	244.982,26	347,06	840,44	1.187,50	244.982,26	2.454,32	5.858,18	8.312,50
8	244.141,82	345,87	841,63	1.187,50	244.141,82	2.800,18	6.699,82	9.500,00