Baufinanzierungs­vergleich 02/2019

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

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

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

Baufinanzierungsrechner

Nettodarlehensbetrag

EUR

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

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

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

Wunschrate

EUR

Filter ↓↑ Berechnen

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

[maskenimages]

DTW Baufinanzierung

zum Produkttest

• 1,15 %
• gebundener Sollzins*
• 1,16 %
• effektiver Jahreszins*

• 858,33€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

154.500,00 EUR

Tilgungsanteil :

130.903,42 EUR

Zinsanteil :

23.596,58 EUR

Restschuld :

69.096,58 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 346,25 EUR; Gesamtbetrag: 20.775,00 EUR; Effektiver Jahreszins: 0,77%; Gebundener Sollzins: 0,77%; Laufzeit: 60 Monate; Anzahl Kreditraten: 60; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist DTW GmbH Quadrat Q 5, 14 - 22 68161 Mannheim

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	191,67	666,67	858,33	199.333,33	191,67	666,67	858,33
2	199.333,33	191,03	667,31	858,33	199.333,33	382,69	1.333,97	1.716,67
3	198.666,03	190,39	667,95	858,33	198.666,03	573,08	2.001,92	2.575,00
4	197.998,08	189,75	668,59	858,33	197.998,08	762,83	2.670,50	3.433,33
5	197.329,50	189,11	669,23	858,33	197.329,50	951,94	3.339,73	4.291,67
6	196.660,27	188,47	669,87	858,33	196.660,27	1.140,40	4.009,60	5.150,00
7	195.990,40	187,82	670,51	858,33	195.990,40	1.328,23	4.680,10	6.008,33
8	195.319,90	187,18	671,15	858,33	195.319,90	1.515,41	5.351,26	6.866,67
9	194.648,74	186,54	671,79	858,33	194.648,74	1.701,95	6.023,05	7.725,00
10	193.976,95	185,89	672,44	858,33	193.976,95	1.887,84	6.695,49	8.583,33
11	193.304,51	185,25	673,08	858,33	193.304,51	2.073,09	7.368,57	9.441,67
12	192.631,43	184,61	673,73	858,33	192.631,43	2.257,70	8.042,30	10.300,00
13	191.957,70	183,96	674,37	858,33	191.957,70	2.441,66	8.716,68	11.158,33
14	191.283,32	183,31	675,02	858,33	191.283,32	2.624,97	9.391,70	12.016,67
15	190.608,30	182,67	675,67	858,33	190.608,30	2.807,64	10.067,36	12.875,00
16	189.932,64	182,02	676,31	858,33	189.932,64	2.989,66	10.743,68	13.733,33
17	189.256,32	181,37	676,96	858,33	189.256,32	3.171,03	11.420,64	14.591,67
18	188.579,36	180,72	677,61	858,33	188.579,36	3.351,75	12.098,25	15.450,00
19	187.901,75	180,07	678,26	858,33	187.901,75	3.531,82	12.776,51	16.308,33
20	187.223,49	179,42	678,91	858,33	187.223,49	3.711,24	13.455,42	17.166,67
21	186.544,58	178,77	679,56	858,33	186.544,58	3.890,02	14.134,98	18.025,00
22	185.865,02	178,12	680,21	858,33	185.865,02	4.068,14	14.815,20	18.883,33
23	185.184,80	177,47	680,86	858,33	185.184,80	4.245,60	15.496,06	19.741,67
24	184.503,94	176,82	681,52	858,33	184.503,94	4.422,42	16.177,58	20.600,00
25	183.822,42	176,16	682,17	858,33	183.822,42	4.598,58	16.859,75	21.458,33
26	183.140,25	175,51	682,82	858,33	183.140,25	4.774,09	17.542,57	22.316,67
27	182.457,43	174,86	683,48	858,33	182.457,43	4.948,95	18.226,05	23.175,00
28	181.773,95	174,20	684,13	858,33	181.773,95	5.123,15	18.910,18	24.033,33
29	181.089,82	173,54	684,79	858,33	181.089,82	5.296,69	19.594,97	24.891,67
30	180.405,03	172,89	685,45	858,33	180.405,03	5.469,58	20.280,42	25.750,00
31	179.719,58	172,23	686,10	858,33	179.719,58	5.641,81	20.966,52	26.608,33
32	179.033,48	171,57	686,76	858,33	179.033,48	5.813,39	21.653,28	27.466,67
33	178.346,72	170,92	687,42	858,33	178.346,72	5.984,30	22.340,70	28.325,00
34	177.659,30	170,26	688,08	858,33	177.659,30	6.154,56	23.028,77	29.183,33
35	176.971,23	169,60	688,74	858,33	176.971,23	6.324,16	23.717,51	30.041,67
36	176.282,49	168,94	689,40	858,33	176.282,49	6.493,09	24.406,91	30.900,00
37	175.593,09	168,28	690,06	858,33	175.593,09	6.661,37	25.096,96	31.758,33
38	174.903,04	167,62	690,72	858,33	174.903,04	6.828,99	25.787,68	32.616,67
39	174.212,32	166,95	691,38	858,33	174.212,32	6.995,94	26.479,06	33.475,00
40	173.520,94	166,29	692,04	858,33	173.520,94	7.162,23	27.171,10	34.333,33
41	172.828,90	165,63	692,71	858,33	172.828,90	7.327,86	27.863,81	35.191,67
42	172.136,19	164,96	693,37	858,33	172.136,19	7.492,82	28.557,18	36.050,00
43	171.442,82	164,30	694,03	858,33	171.442,82	7.657,12	29.251,21	36.908,33
44	170.748,79	163,63	694,70	858,33	170.748,79	7.820,76	29.945,91	37.766,67
45	170.054,09	162,97	695,36	858,33	170.054,09	7.983,72	30.641,28	38.625,00
46	169.358,72	162,30	696,03	858,33	169.358,72	8.146,03	31.337,31	39.483,33
47	168.662,69	161,64	696,70	858,33	168.662,69	8.307,66	32.034,01	40.341,67
48	167.965,99	160,97	697,37	858,33	167.965,99	8.468,63	32.731,37	41.200,00
49	167.268,63	160,30	698,03	858,33	167.268,63	8.628,93	33.429,41	42.058,33
50	166.570,59	159,63	698,70	858,33	166.570,59	8.788,56	34.128,11	42.916,67
51	165.871,89	158,96	699,37	858,33	165.871,89	8.947,52	34.827,48	43.775,00
52	165.172,52	158,29	700,04	858,33	165.172,52	9.105,81	35.527,52	44.633,33
53	164.472,48	157,62	700,71	858,33	164.472,48	9.263,43	36.228,24	45.491,67
54	163.771,76	156,95	701,39	858,33	163.771,76	9.420,38	36.929,62	46.350,00
55	163.070,38	156,28	702,06	858,33	163.070,38	9.576,65	37.631,68	47.208,33
56	162.368,32	155,60	702,73	858,33	162.368,32	9.732,25	38.334,41	48.066,67
57	161.665,59	154,93	703,40	858,33	161.665,59	9.887,18	39.037,82	48.925,00
58	160.962,18	154,26	704,08	858,33	160.962,18	10.041,44	39.741,89	49.783,33
59	160.258,11	153,58	704,75	858,33	160.258,11	10.195,02	40.446,65	50.641,67
60	159.553,35	152,91	705,43	858,33	159.553,35	10.347,93	41.152,07	51.500,00
61	158.847,93	152,23	706,10	858,33	158.847,93	10.500,15	41.858,18	52.358,33
62	158.141,82	151,55	706,78	858,33	158.141,82	10.651,71	42.564,96	53.216,67
63	157.435,04	150,88	707,46	858,33	157.435,04	10.802,58	43.272,42	54.075,00
64	156.727,58	150,20	708,14	858,33	156.727,58	10.952,78	43.980,55	54.933,33
65	156.019,45	149,52	708,81	858,33	156.019,45	11.102,30	44.689,37	55.791,67
66	155.310,63	148,84	709,49	858,33	155.310,63	11.251,14	45.398,86	56.650,00
67	154.601,14	148,16	710,17	858,33	154.601,14	11.399,30	46.109,04	57.508,33
68	153.890,96	147,48	710,85	858,33	153.890,96	11.546,78	46.819,89	58.366,67
69	153.180,11	146,80	711,54	858,33	153.180,11	11.693,57	47.531,43	59.225,00
70	152.468,57	146,12	712,22	858,33	152.468,57	11.839,69	48.243,64	60.083,33
71	151.756,36	145,43	712,90	858,33	151.756,36	11.985,12	48.956,54	60.941,67
72	151.043,46	144,75	713,58	858,33	151.043,46	12.129,87	49.670,13	61.800,00
73	150.329,87	144,07	714,27	858,33	150.329,87	12.273,94	50.384,39	62.658,33
74	149.615,61	143,38	714,95	858,33	149.615,61	12.417,32	51.099,35	63.516,67
75	148.900,65	142,70	715,64	858,33	148.900,65	12.560,02	51.814,98	64.375,00
76	148.185,02	142,01	716,32	858,33	148.185,02	12.702,03	52.531,31	65.233,33
77	147.468,69	141,32	717,01	858,33	147.468,69	12.843,35	53.248,31	66.091,67
78	146.751,69	140,64	717,70	858,33	146.751,69	12.983,99	53.966,01	66.950,00
79	146.033,99	139,95	718,38	858,33	146.033,99	13.123,94	54.684,40	67.808,33
80	145.315,60	139,26	719,07	858,33	145.315,60	13.263,20	55.403,47	68.666,67
81	144.596,53	138,57	719,76	858,33	144.596,53	13.401,77	56.123,23	69.525,00
82	143.876,77	137,88	720,45	858,33	143.876,77	13.539,65	56.843,68	70.383,33
83	143.156,32	137,19	721,14	858,33	143.156,32	13.676,84	57.564,82	71.241,67
84	142.435,18	136,50	721,83	858,33	142.435,18	13.813,34	58.286,66	72.100,00
85	141.713,34	135,81	722,52	858,33	141.713,34	13.949,15	59.009,18	72.958,33
86	140.990,82	135,12	723,22	858,33	140.990,82	14.084,27	59.732,40	73.816,67
87	140.267,60	134,42	723,91	858,33	140.267,60	14.218,69	60.456,31	74.675,00
88	139.543,69	133,73	724,60	858,33	139.543,69	14.352,42	61.180,91	75.533,33
89	138.819,09	133,03	725,30	858,33	138.819,09	14.485,46	61.906,21	76.391,67
90	138.093,79	132,34	725,99	858,33	138.093,79	14.617,80	62.632,20	77.250,00
91	137.367,80	131,64	726,69	858,33	137.367,80	14.749,44	63.358,89	78.108,33
92	136.641,11	130,95	727,39	858,33	136.641,11	14.880,39	64.086,28	78.966,67
93	135.913,72	130,25	728,08	858,33	135.913,72	15.010,64	64.814,36	79.825,00
94	135.185,64	129,55	728,78	858,33	135.185,64	15.140,19	65.543,14	80.683,33
95	134.456,86	128,85	729,48	858,33	134.456,86	15.269,05	66.272,62	81.541,67
96	133.727,38	128,16	730,18	858,33	133.727,38	15.397,20	67.002,80	82.400,00
97	132.997,20	127,46	730,88	858,33	132.997,20	15.524,66	67.733,68	83.258,33
98	132.266,32	126,76	731,58	858,33	132.266,32	15.651,41	68.465,25	84.116,67
99	131.534,75	126,05	732,28	858,33	131.534,75	15.777,47	69.197,53	84.975,00
100	130.802,47	125,35	732,98	858,33	130.802,47	15.902,82	69.930,51	85.833,33
101	130.069,49	124,65	733,68	858,33	130.069,49	16.027,47	70.664,20	86.691,67
102	129.335,80	123,95	734,39	858,33	129.335,80	16.151,42	71.398,58	87.550,00
103	128.601,42	123,24	735,09	858,33	128.601,42	16.274,66	72.133,67	88.408,33
104	127.866,33	122,54	735,79	858,33	127.866,33	16.397,20	72.869,47	89.266,67
105	127.130,53	121,83	736,50	858,33	127.130,53	16.519,03	73.605,97	90.125,00
106	126.394,03	121,13	737,21	858,33	126.394,03	16.640,16	74.343,17	90.983,33
107	125.656,83	120,42	737,91	858,33	125.656,83	16.760,58	75.081,09	91.841,67
108	124.918,91	119,71	738,62	858,33	124.918,91	16.880,29	75.819,71	92.700,00
109	124.180,29	119,01	739,33	858,33	124.180,29	16.999,30	76.559,03	93.558,33
110	123.440,97	118,30	740,04	858,33	123.440,97	17.117,60	77.299,07	94.416,67
111	122.700,93	117,59	740,74	858,33	122.700,93	17.235,19	78.039,81	95.275,00
112	121.960,19	116,88	741,45	858,33	121.960,19	17.352,06	78.781,27	96.133,33
113	121.218,73	116,17	742,17	858,33	121.218,73	17.468,23	79.523,43	96.991,67
114	120.476,57	115,46	742,88	858,33	120.476,57	17.583,69	80.266,31	97.850,00
115	119.733,69	114,74	743,59	858,33	119.733,69	17.698,43	81.009,90	98.708,33
116	118.990,10	114,03	744,30	858,33	118.990,10	17.812,47	81.754,20	99.566,67
117	118.245,80	113,32	745,01	858,33	118.245,80	17.925,78	82.499,22	100.425,00
118	117.500,78	112,60	745,73	858,33	117.500,78	18.038,39	83.244,94	101.283,33
119	116.755,06	111,89	746,44	858,33	116.755,06	18.150,28	83.991,39	102.141,67
120	116.008,61	111,17	747,16	858,33	116.008,61	18.261,45	84.738,55	103.000,00
121	115.261,45	110,46	747,87	858,33	115.261,45	18.371,91	85.486,42	103.858,33
122	114.513,58	109,74	748,59	858,33	114.513,58	18.481,66	86.235,01	104.716,67
123	113.764,99	109,02	749,31	858,33	113.764,99	18.590,68	86.984,32	105.575,00
124	113.015,68	108,31	750,03	858,33	113.015,68	18.698,99	87.734,35	106.433,33
125	112.265,65	107,59	750,75	858,33	112.265,65	18.806,58	88.485,09	107.291,67
126	111.514,91	106,87	751,46	858,33	111.514,91	18.913,44	89.236,56	108.150,00
127	110.763,44	106,15	752,19	858,33	110.763,44	19.019,59	89.988,74	109.008,33
128	110.011,26	105,43	752,91	858,33	110.011,26	19.125,02	90.741,65	109.866,67
129	109.258,35	104,71	753,63	858,33	109.258,35	19.229,73	91.495,27	110.725,00
130	108.504,73	103,98	754,35	858,33	108.504,73	19.333,71	92.249,62	111.583,33
131	107.750,38	103,26	755,07	858,33	107.750,38	19.436,97	93.004,70	112.441,67
132	106.995,30	102,54	755,80	858,33	106.995,30	19.539,51	93.760,49	113.300,00
133	106.239,51	101,81	756,52	858,33	106.239,51	19.641,32	94.517,01	114.158,33
134	105.482,99	101,09	757,25	858,33	105.482,99	19.742,41	95.274,26	115.016,67
135	104.725,74	100,36	757,97	858,33	104.725,74	19.842,77	96.032,23	115.875,00
136	103.967,77	99,64	758,70	858,33	103.967,77	19.942,41	96.790,93	116.733,33
137	103.209,07	98,91	759,42	858,33	103.209,07	20.041,31	97.550,35	117.591,67
138	102.449,65	98,18	760,15	858,33	102.449,65	20.139,50	98.310,50	118.450,00
139	101.689,50	97,45	760,88	858,33	101.689,50	20.236,95	99.071,39	119.308,33
140	100.928,61	96,72	761,61	858,33	100.928,61	20.333,67	99.833,00	120.166,67
141	100.167,00	95,99	762,34	858,33	100.167,00	20.429,66	100.595,34	121.025,00
142	99.404,66	95,26	763,07	858,33	99.404,66	20.524,93	101.358,41	121.883,33
143	98.641,59	94,53	763,80	858,33	98.641,59	20.619,46	102.122,21	122.741,67
144	97.877,79	93,80	764,53	858,33	97.877,79	20.713,26	102.886,74	123.600,00
145	97.113,26	93,07	765,27	858,33	97.113,26	20.806,33	103.652,01	124.458,33
146	96.347,99	92,33	766,00	858,33	96.347,99	20.898,66	104.418,01	125.316,67
147	95.581,99	91,60	766,73	858,33	95.581,99	20.990,26	105.184,74	126.175,00
148	94.815,26	90,86	767,47	858,33	94.815,26	21.081,12	105.952,21	127.033,33
149	94.047,79	90,13	768,20	858,33	94.047,79	21.171,25	106.720,41	127.891,67
150	93.279,59	89,39	768,94	858,33	93.279,59	21.260,64	107.489,36	128.750,00
151	92.510,64	88,66	769,68	858,33	92.510,64	21.349,30	108.259,03	129.608,33
152	91.740,97	87,92	770,41	858,33	91.740,97	21.437,22	109.029,45	130.466,67
153	90.970,55	87,18	771,15	858,33	90.970,55	21.524,40	109.800,60	131.325,00
154	90.199,40	86,44	771,89	858,33	90.199,40	21.610,84	110.572,49	132.183,33
155	89.427,51	85,70	772,63	858,33	89.427,51	21.696,54	111.345,12	133.041,67
156	88.654,88	84,96	773,37	858,33	88.654,88	21.781,50	112.118,50	133.900,00
157	87.881,50	84,22	774,11	858,33	87.881,50	21.865,72	112.892,61	134.758,33
158	87.107,39	83,48	774,86	858,33	87.107,39	21.949,20	113.667,47	135.616,67
159	86.332,53	82,74	775,60	858,33	86.332,53	22.031,94	114.443,06	136.475,00
160	85.556,94	81,99	776,34	858,33	85.556,94	22.113,93	115.219,41	137.333,33
161	84.780,59	81,25	777,09	858,33	84.780,59	22.195,18	115.996,49	138.191,67
162	84.003,51	80,50	777,83	858,33	84.003,51	22.275,68	116.774,32	139.050,00
163	83.225,68	79,76	778,58	858,33	83.225,68	22.355,44	117.552,90	139.908,33
164	82.447,10	79,01	779,32	858,33	82.447,10	22.434,45	118.332,22	140.766,67
165	81.667,78	78,26	780,07	858,33	81.667,78	22.512,71	119.112,29	141.625,00
166	80.887,71	77,52	780,82	858,33	80.887,71	22.590,23	119.893,10	142.483,33
167	80.106,90	76,77	781,56	858,33	80.106,90	22.667,00	120.674,67	143.341,67
168	79.325,33	76,02	782,31	858,33	79.325,33	22.743,02	121.456,98	144.200,00
169	78.543,02	75,27	783,06	858,33	78.543,02	22.818,29	122.240,04	145.058,33
170	77.759,96	74,52	783,81	858,33	77.759,96	22.892,81	123.023,86	145.916,67
171	76.976,14	73,77	784,56	858,33	76.976,14	22.966,58	123.808,42	146.775,00
172	76.191,58	73,02	785,32	858,33	76.191,58	23.039,60	124.593,74	147.633,33
173	75.406,26	72,26	786,07	858,33	75.406,26	23.111,86	125.379,81	148.491,67
174	74.620,19	71,51	786,82	858,33	74.620,19	23.183,37	126.166,63	149.350,00
175	73.833,37	70,76	787,58	858,33	73.833,37	23.254,13	126.954,20	150.208,33
176	73.045,80	70,00	788,33	858,33	73.045,80	23.324,13	127.742,54	151.066,67
177	72.257,46	69,25	789,09	858,33	72.257,46	23.393,38	128.531,62	151.925,00
178	71.468,38	68,49	789,84	858,33	71.468,38	23.461,87	129.321,46	152.783,33
179	70.678,54	67,73	790,60	858,33	70.678,54	23.529,60	130.112,06	153.641,67
180	69.887,94	66,98	791,36	858,33	69.887,94	23.596,58	130.903,42	154.500,00

x

Dr. Klein Baufinanzierung

zum Produkttest

• 1,24 %
• gebundener Sollzins*
• 1,27 %
• effektiver Jahreszins*

• 873,33€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

157.200,00 EUR

Tilgungsanteil :

131.810,71 EUR

Zinsanteil :

25.389,29 EUR

Restschuld :

68.189,29 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 446,50 EUR; Gesamtbetrag: 26.790,00 EUR; Effektiver Jahreszins: 0,87%; Gebundener Sollzins: 0,82%; Laufzeit: 60 Monate; Anzahl Kreditraten: 60; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist Dr. Klein Privatkunden AG Postfach 1350 23503 Lübeck

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	206,67	666,67	873,33	199.333,33	206,67	666,67	873,33
2	199.333,33	205,98	667,36	873,33	199.333,33	412,64	1.334,02	1.746,67
3	198.665,98	205,29	668,05	873,33	198.665,98	617,93	2.002,07	2.620,00
4	197.997,93	204,60	668,74	873,33	197.997,93	822,53	2.670,80	3.493,33
5	197.329,20	203,91	669,43	873,33	197.329,20	1.026,44	3.340,23	4.366,67
6	196.659,77	203,22	670,12	873,33	196.659,77	1.229,65	4.010,35	5.240,00
7	195.989,65	202,52	670,81	873,33	195.989,65	1.432,18	4.681,16	6.113,33
8	195.318,84	201,83	671,50	873,33	195.318,84	1.634,00	5.352,66	6.986,67
9	194.647,34	201,14	672,20	873,33	194.647,34	1.835,14	6.024,86	7.860,00
10	193.975,14	200,44	672,89	873,33	193.975,14	2.035,58	6.697,75	8.733,33
11	193.302,25	199,75	673,59	873,33	193.302,25	2.235,33	7.371,34	9.606,67
12	192.628,66	199,05	674,28	873,33	192.628,66	2.434,38	8.045,62	10.480,00
13	191.954,38	198,35	674,98	873,33	191.954,38	2.632,73	8.720,60	11.353,33
14	191.279,40	197,66	675,68	873,33	191.279,40	2.830,38	9.396,28	12.226,67
15	190.603,72	196,96	676,38	873,33	190.603,72	3.027,34	10.072,66	13.100,00
16	189.927,34	196,26	677,08	873,33	189.927,34	3.223,60	10.749,73	13.973,33
17	189.250,27	195,56	677,77	873,33	189.250,27	3.419,16	11.427,51	14.846,67
18	188.572,49	194,86	678,48	873,33	188.572,49	3.614,02	12.105,98	15.720,00
19	187.894,02	194,16	679,18	873,33	187.894,02	3.808,17	12.785,16	16.593,33
20	187.214,84	193,46	679,88	873,33	187.214,84	4.001,63	13.465,04	17.466,67
21	186.534,96	192,75	680,58	873,33	186.534,96	4.194,38	14.145,62	18.340,00
22	185.854,38	192,05	681,28	873,33	185.854,38	4.386,43	14.826,90	19.213,33
23	185.173,10	191,35	681,99	873,33	185.173,10	4.577,78	15.508,89	20.086,67
24	184.491,11	190,64	682,69	873,33	184.491,11	4.768,42	16.191,58	20.960,00
25	183.808,42	189,94	683,40	873,33	183.808,42	4.958,35	16.874,98	21.833,33
26	183.125,02	189,23	684,10	873,33	183.125,02	5.147,58	17.559,08	22.706,67
27	182.440,92	188,52	684,81	873,33	182.440,92	5.336,10	18.243,90	23.580,00
28	181.756,10	187,81	685,52	873,33	181.756,10	5.523,92	18.929,41	24.453,33
29	181.070,59	187,11	686,23	873,33	181.070,59	5.711,03	19.615,64	25.326,67
30	180.384,36	186,40	686,94	873,33	180.384,36	5.897,42	20.302,58	26.200,00
31	179.697,42	185,69	687,65	873,33	179.697,42	6.083,11	20.990,22	27.073,33
32	179.009,78	184,98	688,36	873,33	179.009,78	6.268,09	21.678,58	27.946,67
33	178.321,42	184,27	689,07	873,33	178.321,42	6.452,35	22.367,65	28.820,00
34	177.632,35	183,55	689,78	873,33	177.632,35	6.635,91	23.057,43	29.693,33
35	176.942,57	182,84	690,49	873,33	176.942,57	6.818,75	23.747,92	30.566,67
36	176.252,08	182,13	691,21	873,33	176.252,08	7.000,87	24.439,13	31.440,00
37	175.560,87	181,41	691,92	873,33	175.560,87	7.182,29	25.131,05	32.313,33
38	174.868,95	180,70	692,64	873,33	174.868,95	7.362,98	25.823,68	33.186,67
39	174.176,32	179,98	693,35	873,33	174.176,32	7.542,97	26.517,03	34.060,00
40	173.482,97	179,27	694,07	873,33	173.482,97	7.722,23	27.211,10	34.933,33
41	172.788,90	178,55	694,78	873,33	172.788,90	7.900,78	27.905,89	35.806,67
42	172.094,11	177,83	695,50	873,33	172.094,11	8.078,61	28.601,39	36.680,00
43	171.398,61	177,11	696,22	873,33	171.398,61	8.255,72	29.297,61	37.553,33
44	170.702,39	176,39	696,94	873,33	170.702,39	8.432,12	29.994,55	38.426,67
45	170.005,45	175,67	697,66	873,33	170.005,45	8.607,79	30.692,21	39.300,00
46	169.307,79	174,95	698,38	873,33	169.307,79	8.782,74	31.390,59	40.173,33
47	168.609,41	174,23	699,10	873,33	168.609,41	8.956,97	32.089,70	41.046,67
48	167.910,30	173,51	699,83	873,33	167.910,30	9.130,48	32.789,52	41.920,00
49	167.210,48	172,78	700,55	873,33	167.210,48	9.303,26	33.490,07	42.793,33
50	166.509,93	172,06	701,27	873,33	166.509,93	9.475,32	34.191,35	43.666,67
51	165.808,65	171,34	702,00	873,33	165.808,65	9.646,66	34.893,34	44.540,00
52	165.106,66	170,61	702,72	873,33	165.106,66	9.817,27	35.596,07	45.413,33
53	164.403,93	169,88	703,45	873,33	164.403,93	9.987,15	36.299,52	46.286,67
54	163.700,48	169,16	704,18	873,33	163.700,48	10.156,31	37.003,69	47.160,00
55	162.996,31	168,43	704,90	873,33	162.996,31	10.324,74	37.708,60	48.033,33
56	162.291,40	167,70	705,63	873,33	162.291,40	10.492,44	38.414,23	48.906,67
57	161.585,77	166,97	706,36	873,33	161.585,77	10.659,41	39.120,59	49.780,00
58	160.879,41	166,24	707,09	873,33	160.879,41	10.825,65	39.827,68	50.653,33
59	160.172,32	165,51	707,82	873,33	160.172,32	10.991,16	40.535,50	51.526,67
60	159.464,50	164,78	708,55	873,33	159.464,50	11.155,94	41.244,06	52.400,00
61	158.755,94	164,05	709,29	873,33	158.755,94	11.319,99	41.953,34	53.273,33
62	158.046,66	163,31	710,02	873,33	158.046,66	11.483,31	42.663,36	54.146,67
63	157.336,64	162,58	710,75	873,33	157.336,64	11.645,89	43.374,11	55.020,00
64	156.625,89	161,85	711,49	873,33	156.625,89	11.807,73	44.085,60	55.893,33
65	155.914,40	161,11	712,22	873,33	155.914,40	11.968,85	44.797,82	56.766,67
66	155.202,18	160,38	712,96	873,33	155.202,18	12.129,22	45.510,78	57.640,00
67	154.489,22	159,64	713,69	873,33	154.489,22	12.288,86	46.224,47	58.513,33
68	153.775,53	158,90	714,43	873,33	153.775,53	12.447,76	46.938,90	59.386,67
69	153.061,10	158,16	715,17	873,33	153.061,10	12.605,93	47.654,07	60.260,00
70	152.345,93	157,42	715,91	873,33	152.345,93	12.763,35	48.369,98	61.133,33
71	151.630,02	156,68	716,65	873,33	151.630,02	12.920,03	49.086,63	62.006,67
72	150.913,37	155,94	717,39	873,33	150.913,37	13.075,98	49.804,02	62.880,00
73	150.195,98	155,20	718,13	873,33	150.195,98	13.231,18	50.522,15	63.753,33
74	149.477,85	154,46	718,87	873,33	149.477,85	13.385,64	51.241,03	64.626,67
75	148.758,97	153,72	719,62	873,33	148.758,97	13.539,36	51.960,64	65.500,00
76	148.039,36	152,97	720,36	873,33	148.039,36	13.692,33	52.681,00	66.373,33
77	147.319,00	152,23	721,10	873,33	147.319,00	13.844,56	53.402,10	67.246,67
78	146.597,90	151,48	721,85	873,33	146.597,90	13.996,05	54.123,95	68.120,00
79	145.876,05	150,74	722,59	873,33	145.876,05	14.146,78	54.846,55	68.993,33
80	145.153,45	149,99	723,34	873,33	145.153,45	14.296,78	55.569,89	69.866,67
81	144.430,11	149,24	724,09	873,33	144.430,11	14.446,02	56.293,98	70.740,00
82	143.706,02	148,50	724,84	873,33	143.706,02	14.594,52	57.018,82	71.613,33
83	142.981,18	147,75	725,59	873,33	142.981,18	14.742,26	57.744,40	72.486,67
84	142.255,60	147,00	726,34	873,33	142.255,60	14.889,26	58.470,74	73.360,00
85	141.529,26	146,25	727,09	873,33	141.529,26	15.035,51	59.197,82	74.233,33
86	140.802,18	145,50	727,84	873,33	140.802,18	15.181,00	59.925,66	75.106,67
87	140.074,34	144,74	728,59	873,33	140.074,34	15.325,75	60.654,25	75.980,00
88	139.345,75	143,99	729,34	873,33	139.345,75	15.469,74	61.383,59	76.853,33
89	138.616,41	143,24	730,10	873,33	138.616,41	15.612,98	62.113,69	77.726,67
90	137.886,31	142,48	730,85	873,33	137.886,31	15.755,46	62.844,54	78.600,00
91	137.155,46	141,73	731,61	873,33	137.155,46	15.897,19	63.576,15	79.473,33
92	136.423,85	140,97	732,36	873,33	136.423,85	16.038,16	64.308,51	80.346,67
93	135.691,49	140,21	733,12	873,33	135.691,49	16.178,37	65.041,63	81.220,00
94	134.958,37	139,46	733,88	873,33	134.958,37	16.317,83	65.775,50	82.093,33
95	134.224,50	138,70	734,63	873,33	134.224,50	16.456,53	66.510,14	82.966,67
96	133.489,86	137,94	735,39	873,33	133.489,86	16.594,47	67.245,53	83.840,00
97	132.754,47	137,18	736,15	873,33	132.754,47	16.731,65	67.981,69	84.713,33
98	132.018,31	136,42	736,91	873,33	132.018,31	16.868,07	68.718,60	85.586,67
99	131.281,40	135,66	737,68	873,33	131.281,40	17.003,72	69.456,28	86.460,00
100	130.543,72	134,90	738,44	873,33	130.543,72	17.138,62	70.194,72	87.333,33
101	129.805,28	134,13	739,20	873,33	129.805,28	17.272,75	70.933,92	88.206,67
102	129.066,08	133,37	739,97	873,33	129.066,08	17.406,12	71.673,88	89.080,00
103	128.326,12	132,60	740,73	873,33	128.326,12	17.538,72	72.414,61	89.953,33
104	127.585,39	131,84	741,50	873,33	127.585,39	17.670,56	73.156,11	90.826,67
105	126.843,89	131,07	742,26	873,33	126.843,89	17.801,63	73.898,37	91.700,00
106	126.101,63	130,31	743,03	873,33	126.101,63	17.931,94	74.641,40	92.573,33
107	125.358,60	129,54	743,80	873,33	125.358,60	18.061,47	75.385,19	93.446,67
108	124.614,81	128,77	744,56	873,33	124.614,81	18.190,24	76.129,76	94.320,00
109	123.870,24	128,00	745,33	873,33	123.870,24	18.318,24	76.875,09	95.193,33
110	123.124,91	127,23	746,10	873,33	123.124,91	18.445,47	77.621,20	96.066,67
111	122.378,80	126,46	746,88	873,33	122.378,80	18.571,93	78.368,07	96.940,00
112	121.631,93	125,69	747,65	873,33	121.631,93	18.697,62	79.115,72	97.813,33
113	120.884,28	124,91	748,42	873,33	120.884,28	18.822,53	79.864,14	98.686,67
114	120.135,86	124,14	749,19	873,33	120.135,86	18.946,67	80.613,33	99.560,00
115	119.386,67	123,37	749,97	873,33	119.386,67	19.070,04	81.363,30	100.433,33
116	118.636,70	122,59	750,74	873,33	118.636,70	19.192,63	82.114,04	101.306,67
117	117.885,96	121,82	751,52	873,33	117.885,96	19.314,44	82.865,56	102.180,00
118	117.134,44	121,04	752,29	873,33	117.134,44	19.435,48	83.617,85	103.053,33
119	116.382,15	120,26	753,07	873,33	116.382,15	19.555,74	84.370,92	103.926,67
120	115.629,08	119,48	753,85	873,33	115.629,08	19.675,23	85.124,77	104.800,00
121	114.875,23	118,70	754,63	873,33	114.875,23	19.793,93	85.879,40	105.673,33
122	114.120,60	117,92	755,41	873,33	114.120,60	19.911,86	86.634,81	106.546,67
123	113.365,19	117,14	756,19	873,33	113.365,19	20.029,00	87.391,00	107.420,00
124	112.609,00	116,36	756,97	873,33	112.609,00	20.145,36	88.147,97	108.293,33
125	111.852,03	115,58	757,75	873,33	111.852,03	20.260,94	88.905,72	109.166,67
126	111.094,28	114,80	758,54	873,33	111.094,28	20.375,74	89.664,26	110.040,00
127	110.335,74	114,01	759,32	873,33	110.335,74	20.489,75	90.423,58	110.913,33
128	109.576,42	113,23	760,10	873,33	109.576,42	20.602,98	91.183,68	111.786,67
129	108.816,32	112,44	760,89	873,33	108.816,32	20.715,43	91.944,57	112.660,00
130	108.055,43	111,66	761,68	873,33	108.055,43	20.827,08	92.706,25	113.533,33
131	107.293,75	110,87	762,46	873,33	107.293,75	20.937,95	93.468,71	114.406,67
132	106.531,29	110,08	763,25	873,33	106.531,29	21.048,04	94.231,96	115.280,00
133	105.768,04	109,29	764,04	873,33	105.768,04	21.157,33	94.996,00	116.153,33
134	105.004,00	108,50	764,83	873,33	105.004,00	21.265,83	95.760,83	117.026,67
135	104.239,17	107,71	765,62	873,33	104.239,17	21.373,55	96.526,45	117.900,00
136	103.473,55	106,92	766,41	873,33	103.473,55	21.480,47	97.292,86	118.773,33
137	102.707,14	106,13	767,20	873,33	102.707,14	21.586,60	98.060,07	119.646,67
138	101.939,93	105,34	768,00	873,33	101.939,93	21.691,94	98.828,06	120.520,00
139	101.171,94	104,54	768,79	873,33	101.171,94	21.796,48	99.596,85	121.393,33
140	100.403,15	103,75	769,58	873,33	100.403,15	21.900,23	100.366,43	122.266,67
141	99.633,57	102,95	770,38	873,33	99.633,57	22.003,19	101.136,81	123.140,00
142	98.863,19	102,16	771,17	873,33	98.863,19	22.105,35	101.907,99	124.013,33
143	98.092,01	101,36	771,97	873,33	98.092,01	22.206,71	102.679,96	124.886,67
144	97.320,04	100,56	772,77	873,33	97.320,04	22.307,27	103.452,73	125.760,00
145	96.547,27	99,77	773,57	873,33	96.547,27	22.407,04	104.226,30	126.633,33
146	95.773,70	98,97	774,37	873,33	95.773,70	22.506,00	105.000,66	127.506,67
147	94.999,34	98,17	775,17	873,33	94.999,34	22.604,17	105.775,83	128.380,00
148	94.224,17	97,36	775,97	873,33	94.224,17	22.701,53	106.551,80	129.253,33
149	93.448,20	96,56	776,77	873,33	93.448,20	22.798,10	107.328,57	130.126,67
150	92.671,43	95,76	777,57	873,33	92.671,43	22.893,86	108.106,14	131.000,00
151	91.893,86	94,96	778,38	873,33	91.893,86	22.988,82	108.884,52	131.873,33
152	91.115,48	94,15	779,18	873,33	91.115,48	23.082,97	109.663,70	132.746,67
153	90.336,30	93,35	779,99	873,33	90.336,30	23.176,32	110.443,68	133.620,00
154	89.556,32	92,54	780,79	873,33	89.556,32	23.268,86	111.224,48	134.493,33
155	88.775,52	91,73	781,60	873,33	88.775,52	23.360,59	112.006,07	135.366,67
156	87.993,93	90,93	782,41	873,33	87.993,93	23.451,52	112.788,48	136.240,00
157	87.211,52	90,12	783,21	873,33	87.211,52	23.541,64	113.571,70	137.113,33
158	86.428,30	89,31	784,02	873,33	86.428,30	23.630,95	114.355,72	137.986,67
159	85.644,28	88,50	784,83	873,33	85.644,28	23.719,45	115.140,55	138.860,00
160	84.859,45	87,69	785,65	873,33	84.859,45	23.807,13	115.926,20	139.733,33
161	84.073,80	86,88	786,46	873,33	84.073,80	23.894,01	116.712,66	140.606,67
162	83.287,34	86,06	787,27	873,33	83.287,34	23.980,07	117.499,93	141.480,00
163	82.500,07	85,25	788,08	873,33	82.500,07	24.065,32	118.288,01	142.353,33
164	81.711,99	84,44	788,90	873,33	81.711,99	24.149,76	119.076,91	143.226,67
165	80.923,09	83,62	789,71	873,33	80.923,09	24.233,38	119.866,62	144.100,00
166	80.133,38	82,80	790,53	873,33	80.133,38	24.316,18	120.657,15	144.973,33
167	79.342,85	81,99	791,35	873,33	79.342,85	24.398,17	121.448,49	145.846,67
168	78.551,51	81,17	792,16	873,33	78.551,51	24.479,34	122.240,66	146.720,00
169	77.759,34	80,35	792,98	873,33	77.759,34	24.559,69	123.033,64	147.593,33
170	76.966,36	79,53	793,80	873,33	76.966,36	24.639,23	123.827,44	148.466,67
171	76.172,56	78,71	794,62	873,33	76.172,56	24.717,94	124.622,06	149.340,00
172	75.377,94	77,89	795,44	873,33	75.377,94	24.795,83	125.417,51	150.213,33
173	74.582,49	77,07	796,26	873,33	74.582,49	24.872,90	126.213,77	151.086,67
174	73.786,23	76,25	797,09	873,33	73.786,23	24.949,14	127.010,86	151.960,00
175	72.989,14	75,42	797,91	873,33	72.989,14	25.024,56	127.808,77	152.833,33
176	72.191,23	74,60	798,74	873,33	72.191,23	25.099,16	128.607,51	153.706,67
177	71.392,49	73,77	799,56	873,33	71.392,49	25.172,93	129.407,07	154.580,00
178	70.592,93	72,95	800,39	873,33	70.592,93	25.245,88	130.207,45	155.453,33
179	69.792,55	72,12	801,21	873,33	69.792,55	25.318,00	131.008,67	156.326,67
180	68.991,33	71,29	802,04	873,33	68.991,33	25.389,29	131.810,71	157.200,00

x

CE-Baufinanz Baufinanzierung

zum Produkttest

• 1,28 %
• gebundener Sollzins*
• 1,30 %
• effektiver Jahreszins*

• 880,00€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

158.400,00 EUR

Tilgungsanteil :

132.216,59 EUR

Zinsanteil :

26.183,41 EUR

Restschuld :

67.783,41 EUR

Weiter

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

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	213,33	666,67	880,00	199.333,33	213,33	666,67	880,00
2	199.333,33	212,62	667,38	880,00	199.333,33	425,96	1.334,04	1.760,00
3	198.665,96	211,91	668,09	880,00	198.665,96	637,87	2.002,13	2.640,00
4	197.997,87	211,20	668,80	880,00	197.997,87	849,06	2.670,94	3.520,00
5	197.329,06	210,48	669,52	880,00	197.329,06	1.059,55	3.340,45	4.400,00
6	196.659,55	209,77	670,23	880,00	196.659,55	1.269,32	4.010,68	5.280,00
7	195.989,32	209,06	670,94	880,00	195.989,32	1.478,37	4.681,63	6.160,00
8	195.318,37	208,34	671,66	880,00	195.318,37	1.686,71	5.353,29	7.040,00
9	194.646,71	207,62	672,38	880,00	194.646,71	1.894,34	6.025,66	7.920,00
10	193.974,34	206,91	673,09	880,00	193.974,34	2.101,24	6.698,76	8.800,00
11	193.301,24	206,19	673,81	880,00	193.301,24	2.307,43	7.372,57	9.680,00
12	192.627,43	205,47	674,53	880,00	192.627,43	2.512,90	8.047,10	10.560,00
13	191.952,90	204,75	675,25	880,00	191.952,90	2.717,65	8.722,35	11.440,00
14	191.277,65	204,03	675,97	880,00	191.277,65	2.921,68	9.398,32	12.320,00
15	190.601,68	203,31	676,69	880,00	190.601,68	3.124,99	10.075,01	13.200,00
16	189.924,99	202,59	677,41	880,00	189.924,99	3.327,57	10.752,43	14.080,00
17	189.247,57	201,86	678,14	880,00	189.247,57	3.529,44	11.430,56	14.960,00
18	188.569,44	201,14	678,86	880,00	188.569,44	3.730,58	12.109,42	15.840,00
19	187.890,58	200,42	679,58	880,00	187.890,58	3.931,00	12.789,00	16.720,00
20	187.211,00	199,69	680,31	880,00	187.211,00	4.130,69	13.469,31	17.600,00
21	186.530,69	198,97	681,03	880,00	186.530,69	4.329,65	14.150,35	18.480,00
22	185.849,65	198,24	681,76	880,00	185.849,65	4.527,89	14.832,11	19.360,00
23	185.167,89	197,51	682,49	880,00	185.167,89	4.725,41	15.514,59	20.240,00
24	184.485,41	196,78	683,22	880,00	184.485,41	4.922,19	16.197,81	21.120,00
25	183.802,19	196,06	683,94	880,00	183.802,19	5.118,25	16.881,75	22.000,00
26	183.118,25	195,33	684,67	880,00	183.118,25	5.313,57	17.566,43	22.880,00
27	182.433,57	194,60	685,40	880,00	182.433,57	5.508,17	18.251,83	23.760,00
28	181.748,17	193,86	686,14	880,00	181.748,17	5.702,03	18.937,97	24.640,00
29	181.062,03	193,13	686,87	880,00	181.062,03	5.895,16	19.624,84	25.520,00
30	180.375,16	192,40	687,60	880,00	180.375,16	6.087,56	20.312,44	26.400,00
31	179.687,56	191,67	688,33	880,00	179.687,56	6.279,23	21.000,77	27.280,00
32	178.999,23	190,93	689,07	880,00	178.999,23	6.470,16	21.689,84	28.160,00
33	178.310,16	190,20	689,80	880,00	178.310,16	6.660,36	22.379,64	29.040,00
34	177.620,36	189,46	690,54	880,00	177.620,36	6.849,82	23.070,18	29.920,00
35	176.929,82	188,73	691,27	880,00	176.929,82	7.038,55	23.761,45	30.800,00
36	176.238,55	187,99	692,01	880,00	176.238,55	7.226,54	24.453,46	31.680,00
37	175.546,54	187,25	692,75	880,00	175.546,54	7.413,79	25.146,21	32.560,00
38	174.853,79	186,51	693,49	880,00	174.853,79	7.600,30	25.839,70	33.440,00
39	174.160,30	185,77	694,23	880,00	174.160,30	7.786,07	26.533,93	34.320,00
40	173.466,07	185,03	694,97	880,00	173.466,07	7.971,10	27.228,90	35.200,00
41	172.771,10	184,29	695,71	880,00	172.771,10	8.155,39	27.924,61	36.080,00
42	172.075,39	183,55	696,45	880,00	172.075,39	8.338,93	28.621,07	36.960,00
43	171.378,93	182,80	697,20	880,00	171.378,93	8.521,74	29.318,26	37.840,00
44	170.681,74	182,06	697,94	880,00	170.681,74	8.703,80	30.016,20	38.720,00
45	169.983,80	181,32	698,68	880,00	169.983,80	8.885,12	30.714,88	39.600,00
46	169.285,12	180,57	699,43	880,00	169.285,12	9.065,69	31.414,31	40.480,00
47	168.585,69	179,82	700,18	880,00	168.585,69	9.245,51	32.114,49	41.360,00
48	167.885,51	179,08	700,92	880,00	167.885,51	9.424,59	32.815,41	42.240,00
49	167.184,59	178,33	701,67	880,00	167.184,59	9.602,92	33.517,08	43.120,00
50	166.482,92	177,58	702,42	880,00	166.482,92	9.780,50	34.219,50	44.000,00
51	165.780,50	176,83	703,17	880,00	165.780,50	9.957,33	34.922,67	44.880,00
52	165.077,33	176,08	703,92	880,00	165.077,33	10.133,42	35.626,58	45.760,00
53	164.373,42	175,33	704,67	880,00	164.373,42	10.308,75	36.331,25	46.640,00
54	163.668,75	174,58	705,42	880,00	163.668,75	10.483,33	37.036,67	47.520,00
55	162.963,33	173,83	706,17	880,00	162.963,33	10.657,15	37.742,85	48.400,00
56	162.257,15	173,07	706,93	880,00	162.257,15	10.830,23	38.449,77	49.280,00
57	161.550,23	172,32	707,68	880,00	161.550,23	11.002,55	39.157,45	50.160,00
58	160.842,55	171,57	708,43	880,00	160.842,55	11.174,11	39.865,89	51.040,00
59	160.134,11	170,81	709,19	880,00	160.134,11	11.344,92	40.575,08	51.920,00
60	159.424,92	170,05	709,95	880,00	159.424,92	11.514,98	41.285,02	52.800,00
61	158.714,98	169,30	710,70	880,00	158.714,98	11.684,27	41.995,73	53.680,00
62	158.004,27	168,54	711,46	880,00	158.004,27	11.852,81	42.707,19	54.560,00
63	157.292,81	167,78	712,22	880,00	157.292,81	12.020,59	43.419,41	55.440,00
64	156.580,59	167,02	712,98	880,00	156.580,59	12.187,61	44.132,39	56.320,00
65	155.867,61	166,26	713,74	880,00	155.867,61	12.353,87	44.846,13	57.200,00
66	155.153,87	165,50	714,50	880,00	155.153,87	12.519,37	45.560,63	58.080,00
67	154.439,37	164,74	715,26	880,00	154.439,37	12.684,10	46.275,90	58.960,00
68	153.724,10	163,97	716,03	880,00	153.724,10	12.848,07	46.991,93	59.840,00
69	153.008,07	163,21	716,79	880,00	153.008,07	13.011,28	47.708,72	60.720,00
70	152.291,28	162,44	717,56	880,00	152.291,28	13.173,73	48.426,27	61.600,00
71	151.573,73	161,68	718,32	880,00	151.573,73	13.335,40	49.144,60	62.480,00
72	150.855,40	160,91	719,09	880,00	150.855,40	13.496,32	49.863,68	63.360,00
73	150.136,32	160,15	719,85	880,00	150.136,32	13.656,46	50.583,54	64.240,00
74	149.416,46	159,38	720,62	880,00	149.416,46	13.815,84	51.304,16	65.120,00
75	148.695,84	158,61	721,39	880,00	148.695,84	13.974,45	52.025,55	66.000,00
76	147.974,45	157,84	722,16	880,00	147.974,45	14.132,29	52.747,71	66.880,00
77	147.252,29	157,07	722,93	880,00	147.252,29	14.289,36	53.470,64	67.760,00
78	146.529,36	156,30	723,70	880,00	146.529,36	14.445,66	54.194,34	68.640,00
79	145.805,66	155,53	724,47	880,00	145.805,66	14.601,18	54.918,82	69.520,00
80	145.081,18	154,75	725,25	880,00	145.081,18	14.755,94	55.644,06	70.400,00
81	144.355,94	153,98	726,02	880,00	144.355,94	14.909,91	56.370,09	71.280,00
82	143.629,91	153,21	726,79	880,00	143.629,91	15.063,12	57.096,88	72.160,00
83	142.903,12	152,43	727,57	880,00	142.903,12	15.215,55	57.824,45	73.040,00
84	142.175,55	151,65	728,35	880,00	142.175,55	15.367,20	58.552,80	73.920,00
85	141.447,20	150,88	729,12	880,00	141.447,20	15.518,08	59.281,92	74.800,00
86	140.718,08	150,10	729,90	880,00	140.718,08	15.668,18	60.011,82	75.680,00
87	139.988,18	149,32	730,68	880,00	139.988,18	15.817,50	60.742,50	76.560,00
88	139.257,50	148,54	731,46	880,00	139.257,50	15.966,04	61.473,96	77.440,00
89	138.526,04	147,76	732,24	880,00	138.526,04	16.113,80	62.206,20	78.320,00
90	137.793,80	146,98	733,02	880,00	137.793,80	16.260,78	62.939,22	79.200,00
91	137.060,78	146,20	733,80	880,00	137.060,78	16.406,98	63.673,02	80.080,00
92	136.326,98	145,42	734,58	880,00	136.326,98	16.552,40	64.407,60	80.960,00
93	135.592,40	144,63	735,37	880,00	135.592,40	16.697,03	65.142,97	81.840,00
94	134.857,03	143,85	736,15	880,00	134.857,03	16.840,88	65.879,12	82.720,00
95	134.120,88	143,06	736,94	880,00	134.120,88	16.983,94	66.616,06	83.600,00
96	133.383,94	142,28	737,72	880,00	133.383,94	17.126,21	67.353,79	84.480,00
97	132.646,21	141,49	738,51	880,00	132.646,21	17.267,70	68.092,30	85.360,00
98	131.907,70	140,70	739,30	880,00	131.907,70	17.408,41	68.831,59	86.240,00
99	131.168,41	139,91	740,09	880,00	131.168,41	17.548,32	69.571,68	87.120,00
100	130.428,32	139,12	740,88	880,00	130.428,32	17.687,44	70.312,56	88.000,00
101	129.687,44	138,33	741,67	880,00	129.687,44	17.825,78	71.054,22	88.880,00
102	128.945,78	137,54	742,46	880,00	128.945,78	17.963,32	71.796,68	89.760,00
103	128.203,32	136,75	743,25	880,00	128.203,32	18.100,07	72.539,93	90.640,00
104	127.460,07	135,96	744,04	880,00	127.460,07	18.236,03	73.283,97	91.520,00
105	126.716,03	135,16	744,84	880,00	126.716,03	18.371,19	74.028,81	92.400,00
106	125.971,19	134,37	745,63	880,00	125.971,19	18.505,56	74.774,44	93.280,00
107	125.225,56	133,57	746,43	880,00	125.225,56	18.639,13	75.520,87	94.160,00
108	124.479,13	132,78	747,22	880,00	124.479,13	18.771,91	76.268,09	95.040,00
109	123.731,91	131,98	748,02	880,00	123.731,91	18.903,89	77.016,11	95.920,00
110	122.983,89	131,18	748,82	880,00	122.983,89	19.035,07	77.764,93	96.800,00
111	122.235,07	130,38	749,62	880,00	122.235,07	19.165,46	78.514,54	97.680,00
112	121.485,46	129,58	750,42	880,00	121.485,46	19.295,04	79.264,96	98.560,00
113	120.735,04	128,78	751,22	880,00	120.735,04	19.423,83	80.016,17	99.440,00
114	119.983,83	127,98	752,02	880,00	119.983,83	19.551,81	80.768,19	100.320,00
115	119.231,81	127,18	752,82	880,00	119.231,81	19.678,99	81.521,01	101.200,00
116	118.478,99	126,38	753,62	880,00	118.478,99	19.805,37	82.274,63	102.080,00
117	117.725,37	125,57	754,43	880,00	117.725,37	19.930,94	83.029,06	102.960,00
118	116.970,94	124,77	755,23	880,00	116.970,94	20.055,71	83.784,29	103.840,00
119	116.215,71	123,96	756,04	880,00	116.215,71	20.179,67	84.540,33	104.720,00
120	115.459,67	123,16	756,84	880,00	115.459,67	20.302,83	85.297,17	105.600,00
121	114.702,83	122,35	757,65	880,00	114.702,83	20.425,18	86.054,82	106.480,00
122	113.945,18	121,54	758,46	880,00	113.945,18	20.546,72	86.813,28	107.360,00
123	113.186,72	120,73	759,27	880,00	113.186,72	20.667,45	87.572,55	108.240,00
124	112.427,45	119,92	760,08	880,00	112.427,45	20.787,38	88.332,62	109.120,00
125	111.667,38	119,11	760,89	880,00	111.667,38	20.906,49	89.093,51	110.000,00
126	110.906,49	118,30	761,70	880,00	110.906,49	21.024,79	89.855,21	110.880,00
127	110.144,79	117,49	762,51	880,00	110.144,79	21.142,28	90.617,72	111.760,00
128	109.382,28	116,67	763,33	880,00	109.382,28	21.258,95	91.381,05	112.640,00
129	108.618,95	115,86	764,14	880,00	108.618,95	21.374,81	92.145,19	113.520,00
130	107.854,81	115,05	764,95	880,00	107.854,81	21.489,86	92.910,14	114.400,00
131	107.089,86	114,23	765,77	880,00	107.089,86	21.604,09	93.675,91	115.280,00
132	106.324,09	113,41	766,59	880,00	106.324,09	21.717,50	94.442,50	116.160,00
133	105.557,50	112,59	767,41	880,00	105.557,50	21.830,09	95.209,91	117.040,00
134	104.790,09	111,78	768,22	880,00	104.790,09	21.941,87	95.978,13	117.920,00
135	104.021,87	110,96	769,04	880,00	104.021,87	22.052,83	96.747,17	118.800,00
136	103.252,83	110,14	769,86	880,00	103.252,83	22.162,96	97.517,04	119.680,00
137	102.482,96	109,32	770,68	880,00	102.482,96	22.272,28	98.287,72	120.560,00
138	101.712,28	108,49	771,51	880,00	101.712,28	22.380,77	99.059,23	121.440,00
139	100.940,77	107,67	772,33	880,00	100.940,77	22.488,44	99.831,56	122.320,00
140	100.168,44	106,85	773,15	880,00	100.168,44	22.595,29	100.604,71	123.200,00
141	99.395,29	106,02	773,98	880,00	99.395,29	22.701,31	101.378,69	124.080,00
142	98.621,31	105,20	774,80	880,00	98.621,31	22.806,50	102.153,50	124.960,00
143	97.846,50	104,37	775,63	880,00	97.846,50	22.910,87	102.929,13	125.840,00
144	97.070,87	103,54	776,46	880,00	97.070,87	23.014,42	103.705,58	126.720,00
145	96.294,42	102,71	777,29	880,00	96.294,42	23.117,13	104.482,87	127.600,00
146	95.517,13	101,88	778,12	880,00	95.517,13	23.219,01	105.260,99	128.480,00
147	94.739,01	101,05	778,95	880,00	94.739,01	23.320,07	106.039,93	129.360,00
148	93.960,07	100,22	779,78	880,00	93.960,07	23.420,29	106.819,71	130.240,00
149	93.180,29	99,39	780,61	880,00	93.180,29	23.519,69	107.600,31	131.120,00
150	92.399,69	98,56	781,44	880,00	92.399,69	23.618,25	108.381,75	132.000,00
151	91.618,25	97,73	782,27	880,00	91.618,25	23.715,97	109.164,03	132.880,00
152	90.835,97	96,89	783,11	880,00	90.835,97	23.812,86	109.947,14	133.760,00
153	90.052,86	96,06	783,94	880,00	90.052,86	23.908,92	110.731,08	134.640,00
154	89.268,92	95,22	784,78	880,00	89.268,92	24.004,14	111.515,86	135.520,00
155	88.484,14	94,38	785,62	880,00	88.484,14	24.098,52	112.301,48	136.400,00
156	87.698,52	93,55	786,45	880,00	87.698,52	24.192,07	113.087,93	137.280,00
157	86.912,07	92,71	787,29	880,00	86.912,07	24.284,77	113.875,23	138.160,00
158	86.124,77	91,87	788,13	880,00	86.124,77	24.376,64	114.663,36	139.040,00
159	85.336,64	91,03	788,97	880,00	85.336,64	24.467,67	115.452,33	139.920,00
160	84.547,67	90,18	789,82	880,00	84.547,67	24.557,85	116.242,15	140.800,00
161	83.757,85	89,34	790,66	880,00	83.757,85	24.647,19	117.032,81	141.680,00
162	82.967,19	88,50	791,50	880,00	82.967,19	24.735,69	117.824,31	142.560,00
163	82.175,69	87,65	792,35	880,00	82.175,69	24.823,34	118.616,66	143.440,00
164	81.383,34	86,81	793,19	880,00	81.383,34	24.910,15	119.409,85	144.320,00
165	80.590,15	85,96	794,04	880,00	80.590,15	24.996,12	120.203,88	145.200,00
166	79.796,12	85,12	794,88	880,00	79.796,12	25.081,23	120.998,77	146.080,00
167	79.001,23	84,27	795,73	880,00	79.001,23	25.165,50	121.794,50	146.960,00
168	78.205,50	83,42	796,58	880,00	78.205,50	25.248,92	122.591,08	147.840,00
169	77.408,92	82,57	797,43	880,00	77.408,92	25.331,49	123.388,51	148.720,00
170	76.611,49	81,72	798,28	880,00	76.611,49	25.413,21	124.186,79	149.600,00
171	75.813,21	80,87	799,13	880,00	75.813,21	25.494,08	124.985,92	150.480,00
172	75.014,08	80,02	799,98	880,00	75.014,08	25.574,09	125.785,91	151.360,00
173	74.214,09	79,16	800,84	880,00	74.214,09	25.653,25	126.586,75	152.240,00
174	73.413,25	78,31	801,69	880,00	73.413,25	25.731,56	127.388,44	153.120,00
175	72.611,56	77,45	802,55	880,00	72.611,56	25.809,01	128.190,99	154.000,00
176	71.809,01	76,60	803,40	880,00	71.809,01	25.885,61	128.994,39	154.880,00
177	71.005,61	75,74	804,26	880,00	71.005,61	25.961,35	129.798,65	155.760,00
178	70.201,35	74,88	805,12	880,00	70.201,35	26.036,23	130.603,77	156.640,00
179	69.396,23	74,02	805,98	880,00	69.396,23	26.110,25	131.409,75	157.520,00
180	68.590,25	73,16	806,84	880,00	68.590,25	26.183,41	132.216,59	158.400,00

x

Interhyp Baufinanzierung

zum Produkttest

• 1,32 %
• gebundener Sollzins*
• 1,33 %
• effektiver Jahreszins*

• 886,67€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

159.600,00 EUR

Tilgungsanteil :

132.624,09 EUR

Zinsanteil :

26.975,91 EUR

Restschuld :

67.375,91 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 728,33 EUR; Gesamtbetrag: 87.400,00 EUR; Effektiver Jahreszins: 1,38%; Gebundener Sollzins: 1,37%; Laufzeit: 120 Monate; Anzahl Kreditraten: 120; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist Interhyp AG Marcel-Breuer-Straße 18 80807 München

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	220,00	666,67	886,67	199.333,33	220,00	666,67	886,67
2	199.333,33	219,27	667,40	886,67	199.333,33	439,27	1.334,07	1.773,33
3	198.665,93	218,53	668,13	886,67	198.665,93	657,80	2.002,20	2.660,00
4	197.997,80	217,80	668,87	886,67	197.997,80	875,60	2.671,07	3.546,67
5	197.328,93	217,06	669,60	886,67	197.328,93	1.092,66	3.340,67	4.433,33
6	196.659,33	216,33	670,34	886,67	196.659,33	1.308,98	4.011,02	5.320,00
7	195.988,98	215,59	671,08	886,67	195.988,98	1.524,57	4.682,09	6.206,67
8	195.317,91	214,85	671,82	886,67	195.317,91	1.739,42	5.353,91	7.093,33
9	194.646,09	214,11	672,56	886,67	194.646,09	1.953,53	6.026,47	7.980,00
10	193.973,53	213,37	673,30	886,67	193.973,53	2.166,90	6.699,76	8.866,67
11	193.300,24	212,63	674,04	886,67	193.300,24	2.379,53	7.373,80	9.753,33
12	192.626,20	211,89	674,78	886,67	192.626,20	2.591,42	8.048,58	10.640,00
13	191.951,42	211,15	675,52	886,67	191.951,42	2.802,57	8.724,10	11.526,67
14	191.275,90	210,40	676,26	886,67	191.275,90	3.012,97	9.400,36	12.413,33
15	190.599,64	209,66	677,01	886,67	190.599,64	3.222,63	10.077,37	13.300,00
16	189.922,63	208,91	677,75	886,67	189.922,63	3.431,55	10.755,12	14.186,67
17	189.244,88	208,17	678,50	886,67	189.244,88	3.639,72	11.433,62	15.073,33
18	188.566,38	207,42	679,24	886,67	188.566,38	3.847,14	12.112,86	15.960,00
19	187.887,14	206,68	679,99	886,67	187.887,14	4.053,81	12.792,85	16.846,67
20	187.207,15	205,93	680,74	886,67	187.207,15	4.259,74	13.473,59	17.733,33
21	186.526,41	205,18	681,49	886,67	186.526,41	4.464,92	14.155,08	18.620,00
22	185.844,92	204,43	682,24	886,67	185.844,92	4.669,35	14.837,32	19.506,67
23	185.162,68	203,68	682,99	886,67	185.162,68	4.873,03	15.520,30	20.393,33
24	184.479,70	202,93	683,74	886,67	184.479,70	5.075,96	16.204,04	21.280,00
25	183.795,96	202,18	684,49	886,67	183.795,96	5.278,13	16.888,53	22.166,67
26	183.111,47	201,42	685,24	886,67	183.111,47	5.479,56	17.573,78	23.053,33
27	182.426,22	200,67	686,00	886,67	182.426,22	5.680,22	18.259,78	23.940,00
28	181.740,22	199,91	686,75	886,67	181.740,22	5.880,14	18.946,53	24.826,67
29	181.053,47	199,16	687,51	886,67	181.053,47	6.079,30	19.634,04	25.713,33
30	180.365,96	198,40	688,26	886,67	180.365,96	6.277,70	20.322,30	26.600,00
31	179.677,70	197,65	689,02	886,67	179.677,70	6.475,35	21.011,32	27.486,67
32	178.988,68	196,89	689,78	886,67	178.988,68	6.672,23	21.701,10	28.373,33
33	178.298,90	196,13	690,54	886,67	178.298,90	6.868,36	22.391,64	29.260,00
34	177.608,36	195,37	691,30	886,67	177.608,36	7.063,73	23.082,94	30.146,67
35	176.917,06	194,61	692,06	886,67	176.917,06	7.258,34	23.774,99	31.033,33
36	176.225,01	193,85	692,82	886,67	176.225,01	7.452,19	24.467,81	31.920,00
37	175.532,19	193,09	693,58	886,67	175.532,19	7.645,27	25.161,39	32.806,67
38	174.838,61	192,32	694,34	886,67	174.838,61	7.837,60	25.855,74	33.693,33
39	174.144,26	191,56	695,11	886,67	174.144,26	8.029,15	26.550,85	34.580,00
40	173.449,15	190,79	695,87	886,67	173.449,15	8.219,95	27.246,72	35.466,67
41	172.753,28	190,03	696,64	886,67	172.753,28	8.409,98	27.943,36	36.353,33
42	172.056,64	189,26	697,40	886,67	172.056,64	8.599,24	28.640,76	37.240,00
43	171.359,24	188,50	698,17	886,67	171.359,24	8.787,73	29.338,93	38.126,67
44	170.661,07	187,73	698,94	886,67	170.661,07	8.975,46	30.037,87	39.013,33
45	169.962,13	186,96	699,71	886,67	169.962,13	9.162,42	30.737,58	39.900,00
46	169.262,42	186,19	700,48	886,67	169.262,42	9.348,61	31.438,06	40.786,67
47	168.561,94	185,42	701,25	886,67	168.561,94	9.534,03	32.139,31	41.673,33
48	167.860,69	184,65	702,02	886,67	167.860,69	9.718,67	32.841,33	42.560,00
49	167.158,67	183,87	702,79	886,67	167.158,67	9.902,55	33.544,12	43.446,67
50	166.455,88	183,10	703,57	886,67	166.455,88	10.085,65	34.247,68	44.333,33
51	165.752,32	182,33	704,34	886,67	165.752,32	10.267,98	34.952,02	45.220,00
52	165.047,98	181,55	705,11	886,67	165.047,98	10.449,53	35.657,14	46.106,67
53	164.342,86	180,78	705,89	886,67	164.342,86	10.630,31	36.363,03	46.993,33
54	163.636,97	180,00	706,67	886,67	163.636,97	10.810,31	37.069,69	47.880,00
55	162.930,31	179,22	707,44	886,67	162.930,31	10.989,53	37.777,14	48.766,67
56	162.222,86	178,45	708,22	886,67	162.222,86	11.167,98	38.485,36	49.653,33
57	161.514,64	177,67	709,00	886,67	161.514,64	11.345,64	39.194,36	50.540,00
58	160.805,64	176,89	709,78	886,67	160.805,64	11.522,53	39.904,14	51.426,67
59	160.095,86	176,11	710,56	886,67	160.095,86	11.698,63	40.614,70	52.313,33
60	159.385,30	175,32	711,34	886,67	159.385,30	11.873,96	41.326,04	53.200,00
61	158.673,96	174,54	712,13	886,67	158.673,96	12.048,50	42.038,17	54.086,67
62	157.961,83	173,76	712,91	886,67	157.961,83	12.222,26	42.751,08	54.973,33
63	157.248,92	172,97	713,69	886,67	157.248,92	12.395,23	43.464,77	55.860,00
64	156.535,23	172,19	714,48	886,67	156.535,23	12.567,42	44.179,25	56.746,67
65	155.820,75	171,40	715,26	886,67	155.820,75	12.738,82	44.894,51	57.633,33
66	155.105,49	170,62	716,05	886,67	155.105,49	12.909,44	45.610,56	58.520,00
67	154.389,44	169,83	716,84	886,67	154.389,44	13.079,27	46.327,40	59.406,67
68	153.672,60	169,04	717,63	886,67	153.672,60	13.248,31	47.045,03	60.293,33
69	152.954,97	168,25	718,42	886,67	152.954,97	13.416,56	47.763,44	61.180,00
70	152.236,56	167,46	719,21	886,67	152.236,56	13.584,02	48.482,65	62.066,67
71	151.517,35	166,67	720,00	886,67	151.517,35	13.750,69	49.202,65	62.953,33
72	150.797,35	165,88	720,79	886,67	150.797,35	13.916,56	49.923,44	63.840,00
73	150.076,56	165,08	721,58	886,67	150.076,56	14.081,65	50.645,02	64.726,67
74	149.354,98	164,29	722,38	886,67	149.354,98	14.245,94	51.367,39	65.613,33
75	148.632,61	163,50	723,17	886,67	148.632,61	14.409,43	52.090,57	66.500,00
76	147.909,43	162,70	723,97	886,67	147.909,43	14.572,13	52.814,53	67.386,67
77	147.185,47	161,90	724,76	886,67	147.185,47	14.734,04	53.539,29	68.273,33
78	146.460,71	161,11	725,56	886,67	146.460,71	14.895,15	54.264,85	69.160,00
79	145.735,15	160,31	726,36	886,67	145.735,15	15.055,45	54.991,21	70.046,67
80	145.008,79	159,51	727,16	886,67	145.008,79	15.214,96	55.718,37	70.933,33
81	144.281,63	158,71	727,96	886,67	144.281,63	15.373,67	56.446,33	71.820,00
82	143.553,67	157,91	728,76	886,67	143.553,67	15.531,58	57.175,08	72.706,67
83	142.824,92	157,11	729,56	886,67	142.824,92	15.688,69	57.904,64	73.593,33
84	142.095,36	156,30	730,36	886,67	142.095,36	15.844,99	58.635,01	74.480,00
85	141.364,99	155,50	731,17	886,67	141.364,99	16.000,50	59.366,17	75.366,67
86	140.633,83	154,70	731,97	886,67	140.633,83	16.155,19	60.098,14	76.253,33
87	139.901,86	153,89	732,77	886,67	139.901,86	16.309,09	60.830,91	77.140,00
88	139.169,09	153,09	733,58	886,67	139.169,09	16.462,17	61.564,50	78.026,67
89	138.435,50	152,28	734,39	886,67	138.435,50	16.614,45	62.298,88	78.913,33
90	137.701,12	151,47	735,20	886,67	137.701,12	16.765,92	63.034,08	79.800,00
91	136.965,92	150,66	736,00	886,67	136.965,92	16.916,58	63.770,08	80.686,67
92	136.229,92	149,85	736,81	886,67	136.229,92	17.066,44	64.506,90	81.573,33
93	135.493,10	149,04	737,62	886,67	135.493,10	17.215,48	65.244,52	82.460,00
94	134.755,48	148,23	738,44	886,67	134.755,48	17.363,71	65.982,96	83.346,67
95	134.017,04	147,42	739,25	886,67	134.017,04	17.511,13	66.722,20	84.233,33
96	133.277,80	146,61	740,06	886,67	133.277,80	17.657,74	67.462,26	85.120,00
97	132.537,74	145,79	740,88	886,67	132.537,74	17.803,53	68.203,14	86.006,67
98	131.796,86	144,98	741,69	886,67	131.796,86	17.948,50	68.944,83	86.893,33
99	131.055,17	144,16	742,51	886,67	131.055,17	18.092,66	69.687,34	87.780,00
100	130.312,66	143,34	743,32	886,67	130.312,66	18.236,01	70.430,66	88.666,67
101	129.569,34	142,53	744,14	886,67	129.569,34	18.378,53	71.174,80	89.553,33
102	128.825,20	141,71	744,96	886,67	128.825,20	18.520,24	71.919,76	90.440,00
103	128.080,24	140,89	745,78	886,67	128.080,24	18.661,13	72.665,54	91.326,67
104	127.334,46	140,07	746,60	886,67	127.334,46	18.801,20	73.412,14	92.213,33
105	126.587,86	139,25	747,42	886,67	126.587,86	18.940,44	74.159,56	93.100,00
106	125.840,44	138,42	748,24	886,67	125.840,44	19.078,87	74.907,80	93.986,67
107	125.092,20	137,60	749,07	886,67	125.092,20	19.216,47	75.656,86	94.873,33
108	124.343,14	136,78	749,89	886,67	124.343,14	19.353,25	76.406,75	95.760,00
109	123.593,25	135,95	750,71	886,67	123.593,25	19.489,20	77.157,47	96.646,67
110	122.842,53	135,13	751,54	886,67	122.842,53	19.624,33	77.909,01	97.533,33
111	122.090,99	134,30	752,37	886,67	122.090,99	19.758,63	78.661,37	98.420,00
112	121.338,63	133,47	753,19	886,67	121.338,63	19.892,10	79.414,57	99.306,67
113	120.585,43	132,64	754,02	886,67	120.585,43	20.024,74	80.168,59	100.193,33
114	119.831,41	131,81	754,85	886,67	119.831,41	20.156,56	80.923,44	101.080,00
115	119.076,56	130,98	755,68	886,67	119.076,56	20.287,54	81.679,12	101.966,67
116	118.320,88	130,15	756,51	886,67	118.320,88	20.417,70	82.435,64	102.853,33
117	117.564,36	129,32	757,35	886,67	117.564,36	20.547,02	83.192,98	103.740,00
118	116.807,02	128,49	758,18	886,67	116.807,02	20.675,50	83.951,16	104.626,67
119	116.048,84	127,65	759,01	886,67	116.048,84	20.803,16	84.710,18	105.513,33
120	115.289,82	126,82	759,85	886,67	115.289,82	20.929,98	85.470,02	106.400,00
121	114.529,98	125,98	760,68	886,67	114.529,98	21.055,96	86.230,71	107.286,67
122	113.769,29	125,15	761,52	886,67	113.769,29	21.181,11	86.992,23	108.173,33
123	113.007,77	124,31	762,36	886,67	113.007,77	21.305,41	87.754,59	109.060,00
124	112.245,41	123,47	763,20	886,67	112.245,41	21.428,88	88.517,78	109.946,67
125	111.482,22	122,63	764,04	886,67	111.482,22	21.551,51	89.281,82	110.833,33
126	110.718,18	121,79	764,88	886,67	110.718,18	21.673,30	90.046,70	111.720,00
127	109.953,30	120,95	765,72	886,67	109.953,30	21.794,25	90.812,41	112.606,67
128	109.187,59	120,11	766,56	886,67	109.187,59	21.914,36	91.578,97	113.493,33
129	108.421,03	119,26	767,40	886,67	108.421,03	22.033,62	92.346,38	114.380,00
130	107.653,62	118,42	768,25	886,67	107.653,62	22.152,04	93.114,62	115.266,67
131	106.885,38	117,57	769,09	886,67	106.885,38	22.269,62	93.883,72	116.153,33
132	106.116,28	116,73	769,94	886,67	106.116,28	22.386,34	94.653,66	117.040,00
133	105.346,34	115,88	770,79	886,67	105.346,34	22.502,22	95.424,44	117.926,67
134	104.575,56	115,03	771,63	886,67	104.575,56	22.617,26	96.196,08	118.813,33
135	103.803,92	114,18	772,48	886,67	103.803,92	22.731,44	96.968,56	119.700,00
136	103.031,44	113,33	773,33	886,67	103.031,44	22.844,78	97.741,89	120.586,67
137	102.258,11	112,48	774,18	886,67	102.258,11	22.957,26	98.516,07	121.473,33
138	101.483,93	111,63	775,03	886,67	101.483,93	23.068,89	99.291,11	122.360,00
139	100.708,89	110,78	775,89	886,67	100.708,89	23.179,67	100.066,99	123.246,67
140	99.933,01	109,93	776,74	886,67	99.933,01	23.289,60	100.843,73	124.133,33
141	99.156,27	109,07	777,59	886,67	99.156,27	23.398,67	101.621,33	125.020,00
142	98.378,67	108,22	778,45	886,67	98.378,67	23.506,89	102.399,78	125.906,67
143	97.600,22	107,36	779,31	886,67	97.600,22	23.614,25	103.179,09	126.793,33
144	96.820,91	106,50	780,16	886,67	96.820,91	23.720,75	103.959,25	127.680,00
145	96.040,75	105,64	781,02	886,67	96.040,75	23.826,40	104.740,27	128.566,67
146	95.259,73	104,79	781,88	886,67	95.259,73	23.931,18	105.522,15	129.453,33
147	94.477,85	103,93	782,74	886,67	94.477,85	24.035,11	106.304,89	130.340,00
148	93.695,11	103,06	783,60	886,67	93.695,11	24.138,17	107.088,50	131.226,67
149	92.911,50	102,20	784,46	886,67	92.911,50	24.240,37	107.872,96	132.113,33
150	92.127,04	101,34	785,33	886,67	92.127,04	24.341,71	108.658,29	133.000,00
151	91.341,71	100,48	786,19	886,67	91.341,71	24.442,19	109.444,48	133.886,67
152	90.555,52	99,61	787,06	886,67	90.555,52	24.541,80	110.231,53	134.773,33
153	89.768,47	98,75	787,92	886,67	89.768,47	24.640,55	111.019,45	135.660,00
154	88.980,55	97,88	788,79	886,67	88.980,55	24.738,42	111.808,24	136.546,67
155	88.191,76	97,01	789,66	886,67	88.191,76	24.835,44	112.597,90	137.433,33
156	87.402,10	96,14	790,52	886,67	87.402,10	24.931,58	113.388,42	138.320,00
157	86.611,58	95,27	791,39	886,67	86.611,58	25.026,85	114.179,82	139.206,67
158	85.820,18	94,40	792,26	886,67	85.820,18	25.121,25	114.972,08	140.093,33
159	85.027,92	93,53	793,14	886,67	85.027,92	25.214,78	115.765,22	140.980,00
160	84.234,78	92,66	794,01	886,67	84.234,78	25.307,44	116.559,22	141.866,67
161	83.440,78	91,78	794,88	886,67	83.440,78	25.399,23	117.354,11	142.753,33
162	82.645,89	90,91	795,76	886,67	82.645,89	25.490,14	118.149,86	143.640,00
163	81.850,14	90,04	796,63	886,67	81.850,14	25.580,17	118.946,49	144.526,67
164	81.053,51	89,16	797,51	886,67	81.053,51	25.669,33	119.744,00	145.413,33
165	80.256,00	88,28	798,39	886,67	80.256,00	25.757,61	120.542,39	146.300,00
166	79.457,61	87,40	799,26	886,67	79.457,61	25.845,02	121.341,65	147.186,67
167	78.658,35	86,52	800,14	886,67	78.658,35	25.931,54	122.141,79	148.073,33
168	77.858,21	85,64	801,02	886,67	77.858,21	26.017,18	122.942,82	148.960,00
169	77.057,18	84,76	801,90	886,67	77.057,18	26.101,95	123.744,72	149.846,67
170	76.255,28	83,88	802,79	886,67	76.255,28	26.185,83	124.547,51	150.733,33
171	75.452,49	83,00	803,67	886,67	75.452,49	26.268,83	125.351,17	151.620,00
172	74.648,83	82,11	804,55	886,67	74.648,83	26.350,94	126.155,73	152.506,67
173	73.844,27	81,23	805,44	886,67	73.844,27	26.432,17	126.961,17	153.393,33
174	73.038,83	80,34	806,32	886,67	73.038,83	26.512,51	127.767,49	154.280,00
175	72.232,51	79,46	807,21	886,67	72.232,51	26.591,97	128.574,70	155.166,67
176	71.425,30	78,57	808,10	886,67	71.425,30	26.670,53	129.382,80	156.053,33
177	70.617,20	77,68	808,99	886,67	70.617,20	26.748,21	130.191,79	156.940,00
178	69.808,21	76,79	809,88	886,67	69.808,21	26.825,00	131.001,66	157.826,67
179	68.998,34	75,90	810,77	886,67	68.998,34	26.900,90	131.812,43	158.713,33
180	68.187,57	75,01	811,66	886,67	68.187,57	26.975,91	132.624,09	159.600,00

x

HypoVereinsbank Immobilienfinanzierung

zum Produkttest

• 1,35 %
• gebundener Sollzins*
• 1,36 %
• effektiver Jahreszins*

• 891,67€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

160.500,00 EUR

Tilgungsanteil :

132.930,80 EUR

Zinsanteil :

27.569,20 EUR

Restschuld :

67.069,20 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 596,67 EUR; Gesamtbetrag: 143.200,00 EUR; Effektiver Jahreszins: 1,59%; Gebundener Sollzins: 1,58%; Laufzeit: 240 Monate; Anzahl Kreditraten: 240; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist UniCredit Bank AG Arabellastraße 12 81925 München

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	225,00	666,67	891,67	199.333,33	225,00	666,67	891,67
2	199.333,33	224,25	667,42	891,67	199.333,33	449,25	1.334,08	1.783,33
3	198.665,92	223,50	668,17	891,67	198.665,92	672,75	2.002,25	2.675,00
4	197.997,75	222,75	668,92	891,67	197.997,75	895,50	2.671,17	3.566,67
5	197.328,83	221,99	669,67	891,67	197.328,83	1.117,49	3.340,84	4.458,33
6	196.659,16	221,24	670,43	891,67	196.659,16	1.338,73	4.011,27	5.350,00
7	195.988,73	220,49	671,18	891,67	195.988,73	1.559,22	4.682,45	6.241,67
8	195.317,55	219,73	671,93	891,67	195.317,55	1.778,95	5.354,38	7.133,33
9	194.645,62	218,98	672,69	891,67	194.645,62	1.997,93	6.027,07	8.025,00
10	193.972,93	218,22	673,45	891,67	193.972,93	2.216,15	6.700,52	8.916,67
11	193.299,48	217,46	674,20	891,67	193.299,48	2.433,61	7.374,72	9.808,33
12	192.625,28	216,70	674,96	891,67	192.625,28	2.650,31	8.049,69	10.700,00
13	191.950,31	215,94	675,72	891,67	191.950,31	2.866,26	8.725,41	11.591,67
14	191.274,59	215,18	676,48	891,67	191.274,59	3.081,44	9.401,89	12.483,33
15	190.598,11	214,42	677,24	891,67	190.598,11	3.295,86	10.079,14	13.375,00
16	189.920,86	213,66	678,01	891,67	189.920,86	3.509,53	10.757,14	14.266,67
17	189.242,86	212,90	678,77	891,67	189.242,86	3.722,42	11.435,91	15.158,33
18	188.564,09	212,13	679,53	891,67	188.564,09	3.934,56	12.115,44	16.050,00
19	187.884,56	211,37	680,30	891,67	187.884,56	4.145,93	12.795,74	16.941,67
20	187.204,26	210,60	681,06	891,67	187.204,26	4.356,53	13.476,80	17.833,33
21	186.523,20	209,84	681,83	891,67	186.523,20	4.566,37	14.158,63	18.725,00
22	185.841,37	209,07	682,60	891,67	185.841,37	4.775,44	14.841,22	19.616,67
23	185.158,78	208,30	683,36	891,67	185.158,78	4.983,75	15.524,59	20.508,33
24	184.475,41	207,53	684,13	891,67	184.475,41	5.191,28	16.208,72	21.400,00
25	183.791,28	206,77	684,90	891,67	183.791,28	5.398,05	16.893,62	22.291,67
26	183.106,38	205,99	685,67	891,67	183.106,38	5.604,04	17.579,29	23.183,33
27	182.420,71	205,22	686,44	891,67	182.420,71	5.809,27	18.265,73	24.075,00
28	181.734,27	204,45	687,22	891,67	181.734,27	6.013,72	18.952,95	24.966,67
29	181.047,05	203,68	687,99	891,67	181.047,05	6.217,39	19.640,94	25.858,33
30	180.359,06	202,90	688,76	891,67	180.359,06	6.420,30	20.329,70	26.750,00
31	179.670,30	202,13	689,54	891,67	179.670,30	6.622,43	21.019,24	27.641,67
32	178.980,76	201,35	690,31	891,67	178.980,76	6.823,78	21.709,55	28.533,33
33	178.290,45	200,58	691,09	891,67	178.290,45	7.024,36	22.400,64	29.425,00
34	177.599,36	199,80	691,87	891,67	177.599,36	7.224,16	23.092,51	30.316,67
35	176.907,49	199,02	692,65	891,67	176.907,49	7.423,18	23.785,16	31.208,33
36	176.214,84	198,24	693,42	891,67	176.214,84	7.621,42	24.478,58	32.100,00
37	175.521,42	197,46	694,21	891,67	175.521,42	7.818,88	25.172,79	32.991,67
38	174.827,21	196,68	694,99	891,67	174.827,21	8.015,56	25.867,77	33.883,33
39	174.132,23	195,90	695,77	891,67	174.132,23	8.211,46	26.563,54	34.775,00
40	173.436,46	195,12	696,55	891,67	173.436,46	8.406,58	27.260,09	35.666,67
41	172.739,91	194,33	697,33	891,67	172.739,91	8.600,91	27.957,42	36.558,33
42	172.042,58	193,55	698,12	891,67	172.042,58	8.794,46	28.655,54	37.450,00
43	171.344,46	192,76	698,90	891,67	171.344,46	8.987,22	29.354,45	38.341,67
44	170.645,55	191,98	699,69	891,67	170.645,55	9.179,20	30.054,14	39.233,33
45	169.945,86	191,19	700,48	891,67	169.945,86	9.370,38	30.754,62	40.125,00
46	169.245,38	190,40	701,27	891,67	169.245,38	9.560,79	31.455,88	41.016,67
47	168.544,12	189,61	702,05	891,67	168.544,12	9.750,40	32.157,94	41.908,33
48	167.842,06	188,82	702,84	891,67	167.842,06	9.939,22	32.860,78	42.800,00
49	167.139,22	188,03	703,64	891,67	167.139,22	10.127,25	33.564,42	43.691,67
50	166.435,58	187,24	704,43	891,67	166.435,58	10.314,49	34.268,84	44.583,33
51	165.731,16	186,45	705,22	891,67	165.731,16	10.500,94	34.974,06	45.475,00
52	165.025,94	185,65	706,01	891,67	165.025,94	10.686,59	35.680,07	46.366,67
53	164.319,93	184,86	706,81	891,67	164.319,93	10.871,45	36.386,88	47.258,33
54	163.613,12	184,06	707,60	891,67	163.613,12	11.055,52	37.094,48	48.150,00
55	162.905,52	183,27	708,40	891,67	162.905,52	11.238,79	37.802,88	49.041,67
56	162.197,12	182,47	709,19	891,67	162.197,12	11.421,26	38.512,07	49.933,33
57	161.487,93	181,67	709,99	891,67	161.487,93	11.602,93	39.222,07	50.825,00
58	160.777,93	180,88	710,79	891,67	160.777,93	11.783,81	39.932,86	51.716,67
59	160.067,14	180,08	711,59	891,67	160.067,14	11.963,88	40.644,45	52.608,33
60	159.355,55	179,27	712,39	891,67	159.355,55	12.143,16	41.356,84	53.500,00
61	158.643,16	178,47	713,19	891,67	158.643,16	12.321,63	42.070,04	54.391,67
62	157.929,96	177,67	714,00	891,67	157.929,96	12.499,30	42.784,03	55.283,33
63	157.215,97	176,87	714,80	891,67	157.215,97	12.676,17	43.498,83	56.175,00
64	156.501,17	176,06	715,60	891,67	156.501,17	12.852,23	44.214,43	57.066,67
65	155.785,57	175,26	716,41	891,67	155.785,57	13.027,49	44.930,84	57.958,33
66	155.069,16	174,45	717,21	891,67	155.069,16	13.201,95	45.648,05	58.850,00
67	154.351,95	173,65	718,02	891,67	154.351,95	13.375,59	46.366,07	59.741,67
68	153.633,93	172,84	718,83	891,67	153.633,93	13.548,43	47.084,90	60.633,33
69	152.915,10	172,03	719,64	891,67	152.915,10	13.720,46	47.804,54	61.525,00
70	152.195,46	171,22	720,45	891,67	152.195,46	13.891,68	48.524,99	62.416,67
71	151.475,01	170,41	721,26	891,67	151.475,01	14.062,09	49.246,24	63.308,33
72	150.753,76	169,60	722,07	891,67	150.753,76	14.231,69	49.968,31	64.200,00
73	150.031,69	168,79	722,88	891,67	150.031,69	14.400,47	50.691,19	65.091,67
74	149.308,81	167,97	723,69	891,67	149.308,81	14.568,45	51.414,89	65.983,33
75	148.585,11	167,16	724,51	891,67	148.585,11	14.735,60	52.139,40	66.875,00
76	147.860,60	166,34	725,32	891,67	147.860,60	14.901,95	52.864,72	67.766,67
77	147.135,28	165,53	726,14	891,67	147.135,28	15.067,47	53.590,86	68.658,33
78	146.409,14	164,71	726,96	891,67	146.409,14	15.232,18	54.317,82	69.550,00
79	145.682,18	163,89	727,77	891,67	145.682,18	15.396,08	55.045,59	70.441,67
80	144.954,41	163,07	728,59	891,67	144.954,41	15.559,15	55.774,18	71.333,33
81	144.225,82	162,25	729,41	891,67	144.225,82	15.721,40	56.503,60	72.225,00
82	143.496,40	161,43	730,23	891,67	143.496,40	15.882,84	57.233,83	73.116,67
83	142.766,17	160,61	731,05	891,67	142.766,17	16.043,45	57.964,88	74.008,33
84	142.035,12	159,79	731,88	891,67	142.035,12	16.203,24	58.696,76	74.900,00
85	141.303,24	158,97	732,70	891,67	141.303,24	16.362,21	59.429,46	75.791,67
86	140.570,54	158,14	733,52	891,67	140.570,54	16.520,35	60.162,99	76.683,33
87	139.837,01	157,32	734,35	891,67	139.837,01	16.677,66	60.897,34	77.575,00
88	139.102,66	156,49	735,18	891,67	139.102,66	16.834,15	61.632,51	78.466,67
89	138.367,49	155,66	736,00	891,67	138.367,49	16.989,82	62.368,52	79.358,33
90	137.631,48	154,84	736,83	891,67	137.631,48	17.144,65	63.105,35	80.250,00
91	136.894,65	154,01	737,66	891,67	136.894,65	17.298,66	63.843,01	81.141,67
92	136.156,99	153,18	738,49	891,67	136.156,99	17.451,84	64.581,50	82.033,33
93	135.418,50	152,35	739,32	891,67	135.418,50	17.604,18	65.320,82	82.925,00
94	134.679,18	151,51	740,15	891,67	134.679,18	17.755,70	66.060,97	83.816,67
95	133.939,03	150,68	740,99	891,67	133.939,03	17.906,38	66.801,96	84.708,33
96	133.198,04	149,85	741,82	891,67	133.198,04	18.056,23	67.543,77	85.600,00
97	132.456,23	149,01	742,65	891,67	132.456,23	18.205,24	68.286,43	86.491,67
98	131.713,57	148,18	743,49	891,67	131.713,57	18.353,42	69.029,92	87.383,33
99	130.970,08	147,34	744,33	891,67	130.970,08	18.500,76	69.774,24	88.275,00
100	130.225,76	146,50	745,16	891,67	130.225,76	18.647,26	70.519,40	89.166,67
101	129.480,60	145,67	746,00	891,67	129.480,60	18.792,93	71.265,41	90.058,33
102	128.734,59	144,83	746,84	891,67	128.734,59	18.937,75	72.012,25	90.950,00
103	127.987,75	143,99	747,68	891,67	127.987,75	19.081,74	72.759,93	91.841,67
104	127.240,07	143,15	748,52	891,67	127.240,07	19.224,89	73.508,45	92.733,33
105	126.491,55	142,30	749,36	891,67	126.491,55	19.367,19	74.257,81	93.625,00
106	125.742,19	141,46	750,21	891,67	125.742,19	19.508,65	75.008,02	94.516,67
107	124.991,98	140,62	751,05	891,67	124.991,98	19.649,26	75.759,07	95.408,33
108	124.240,93	139,77	751,90	891,67	124.240,93	19.789,04	76.510,96	96.300,00
109	123.489,04	138,93	752,74	891,67	123.489,04	19.927,96	77.263,71	97.191,67
110	122.736,29	138,08	753,59	891,67	122.736,29	20.066,04	78.017,29	98.083,33
111	121.982,71	137,23	754,44	891,67	121.982,71	20.203,27	78.771,73	98.975,00
112	121.228,27	136,38	755,28	891,67	121.228,27	20.339,65	79.527,02	99.866,67
113	120.472,98	135,53	756,13	891,67	120.472,98	20.475,18	80.283,15	100.758,33
114	119.716,85	134,68	756,99	891,67	119.716,85	20.609,86	81.040,14	101.650,00
115	118.959,86	133,83	757,84	891,67	118.959,86	20.743,69	81.797,97	102.541,67
116	118.202,03	132,98	758,69	891,67	118.202,03	20.876,67	82.556,66	103.433,33
117	117.443,34	132,12	759,54	891,67	117.443,34	21.008,80	83.316,20	104.325,00
118	116.683,80	131,27	760,40	891,67	116.683,80	21.140,06	84.076,60	105.216,67
119	115.923,40	130,41	761,25	891,67	115.923,40	21.270,48	84.837,85	106.108,33
120	115.162,15	129,56	762,11	891,67	115.162,15	21.400,04	85.599,96	107.000,00
121	114.400,04	128,70	762,97	891,67	114.400,04	21.528,74	86.362,93	107.891,67
122	113.637,07	127,84	763,82	891,67	113.637,07	21.656,58	87.126,76	108.783,33
123	112.873,24	126,98	764,68	891,67	112.873,24	21.783,56	87.891,44	109.675,00
124	112.108,56	126,12	765,54	891,67	112.108,56	21.909,68	88.656,98	110.566,67
125	111.343,02	125,26	766,41	891,67	111.343,02	22.034,94	89.423,39	111.458,33
126	110.576,61	124,40	767,27	891,67	110.576,61	22.159,34	90.190,66	112.350,00
127	109.809,34	123,54	768,13	891,67	109.809,34	22.282,88	90.958,79	113.241,67
128	109.041,21	122,67	769,00	891,67	109.041,21	22.405,55	91.727,78	114.133,33
129	108.272,22	121,81	769,86	891,67	108.272,22	22.527,35	92.497,65	115.025,00
130	107.502,35	120,94	770,73	891,67	107.502,35	22.648,29	93.268,37	115.916,67
131	106.731,63	120,07	771,59	891,67	106.731,63	22.768,37	94.039,97	116.808,33
132	105.960,03	119,21	772,46	891,67	105.960,03	22.887,57	94.812,43	117.700,00
133	105.187,57	118,34	773,33	891,67	105.187,57	23.005,91	95.585,76	118.591,67
134	104.414,24	117,47	774,20	891,67	104.414,24	23.123,38	96.359,96	119.483,33
135	103.640,04	116,60	775,07	891,67	103.640,04	23.239,97	97.135,03	120.375,00
136	102.864,97	115,72	775,94	891,67	102.864,97	23.355,69	97.910,97	121.266,67
137	102.089,03	114,85	776,82	891,67	102.089,03	23.470,54	98.687,79	122.158,33
138	101.312,21	113,98	777,69	891,67	101.312,21	23.584,52	99.465,48	123.050,00
139	100.534,52	113,10	778,57	891,67	100.534,52	23.697,62	100.244,05	123.941,67
140	99.755,95	112,23	779,44	891,67	99.755,95	23.809,85	101.023,49	124.833,33
141	98.976,51	111,35	780,32	891,67	98.976,51	23.921,20	101.803,80	125.725,00
142	98.196,20	110,47	781,20	891,67	98.196,20	24.031,67	102.585,00	126.616,67
143	97.415,00	109,59	782,07	891,67	97.415,00	24.141,26	103.367,08	127.508,33
144	96.632,92	108,71	782,95	891,67	96.632,92	24.249,97	104.150,03	128.400,00
145	95.849,97	107,83	783,84	891,67	95.849,97	24.357,80	104.933,87	129.291,67
146	95.066,13	106,95	784,72	891,67	95.066,13	24.464,75	105.718,58	130.183,33
147	94.281,42	106,07	785,60	891,67	94.281,42	24.570,82	106.504,18	131.075,00
148	93.495,82	105,18	786,48	891,67	93.495,82	24.676,00	107.290,67	131.966,67
149	92.709,33	104,30	787,37	891,67	92.709,33	24.780,30	108.078,04	132.858,33
150	91.921,96	103,41	788,25	891,67	91.921,96	24.883,71	108.866,29	133.750,00
151	91.133,71	102,53	789,14	891,67	91.133,71	24.986,24	109.655,43	134.641,67
152	90.344,57	101,64	790,03	891,67	90.344,57	25.087,87	110.445,46	135.533,33
153	89.554,54	100,75	790,92	891,67	89.554,54	25.188,62	111.236,38	136.425,00
154	88.763,62	99,86	791,81	891,67	88.763,62	25.288,48	112.028,19	137.316,67
155	87.971,81	98,97	792,70	891,67	87.971,81	25.387,45	112.820,88	138.208,33
156	87.179,12	98,08	793,59	891,67	87.179,12	25.485,53	113.614,47	139.100,00
157	86.385,53	97,18	794,48	891,67	86.385,53	25.582,71	114.408,96	139.991,67
158	85.591,04	96,29	795,38	891,67	85.591,04	25.679,00	115.204,33	140.883,33
159	84.795,67	95,40	796,27	891,67	84.795,67	25.774,39	116.000,61	141.775,00
160	83.999,39	94,50	797,17	891,67	83.999,39	25.868,89	116.797,77	142.666,67
161	83.202,23	93,60	798,06	891,67	83.202,23	25.962,50	117.595,84	143.558,33
162	82.404,16	92,70	798,96	891,67	82.404,16	26.055,20	118.394,80	144.450,00
163	81.605,20	91,81	799,86	891,67	81.605,20	26.147,01	119.194,66	145.341,67
164	80.805,34	90,91	800,76	891,67	80.805,34	26.237,91	119.995,42	146.233,33
165	80.004,58	90,01	801,66	891,67	80.004,58	26.327,92	120.797,08	147.125,00
166	79.202,92	89,10	802,56	891,67	79.202,92	26.417,02	121.599,65	148.016,67
167	78.400,35	88,20	803,47	891,67	78.400,35	26.505,22	122.403,11	148.908,33
168	77.596,89	87,30	804,37	891,67	77.596,89	26.592,52	123.207,48	149.800,00
169	76.792,52	86,39	805,28	891,67	76.792,52	26.678,91	124.012,76	150.691,67
170	75.987,24	85,49	806,18	891,67	75.987,24	26.764,40	124.818,94	151.583,33
171	75.181,06	84,58	807,09	891,67	75.181,06	26.848,97	125.626,03	152.475,00
172	74.373,97	83,67	808,00	891,67	74.373,97	26.932,64	126.434,02	153.366,67
173	73.565,98	82,76	808,90	891,67	73.565,98	27.015,41	127.242,93	154.258,33
174	72.757,07	81,85	809,81	891,67	72.757,07	27.097,26	128.052,74	155.150,00
175	71.947,26	80,94	810,73	891,67	71.947,26	27.178,20	128.863,47	156.041,67
176	71.136,53	80,03	811,64	891,67	71.136,53	27.258,23	129.675,11	156.933,33
177	70.324,89	79,12	812,55	891,67	70.324,89	27.337,34	130.487,66	157.825,00
178	69.512,34	78,20	813,47	891,67	69.512,34	27.415,54	131.301,12	158.716,67
179	68.698,88	77,29	814,38	891,67	68.698,88	27.492,83	132.115,50	159.608,33
180	67.884,50	76,37	815,30	891,67	67.884,50	27.569,20	132.930,80	160.500,00

x

BBBank Neufinanzierung

zum Produkttest

• 1,50 %
• gebundener Sollzins*
• 1,52 %
• effektiver Jahreszins*

• 916,67€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

165.000,00 EUR

Tilgungsanteil :

134.478,28 EUR

Zinsanteil :

30.521,72 EUR

Restschuld :

65.521,72 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 251,67 EUR; Gesamtbetrag: 30.200,00 EUR; Effektiver Jahreszins: 1,03%; Gebundener Sollzins: 1,02%; Laufzeit: 120 Monate; Anzahl Kreditraten: 120; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist BBBank eG Herrenstraße 2 - 10 76133 Karlsruhe

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	250,00	666,67	916,67	199.333,33	250,00	666,67	916,67
2	199.333,33	249,17	667,50	916,67	199.333,33	499,17	1.334,17	1.833,33
3	198.665,83	248,33	668,33	916,67	198.665,83	747,50	2.002,50	2.750,00
4	197.997,50	247,50	669,17	916,67	197.997,50	995,00	2.671,67	3.666,67
5	197.328,33	246,66	670,01	916,67	197.328,33	1.241,66	3.341,68	4.583,33
6	196.658,32	245,82	670,84	916,67	196.658,32	1.487,48	4.012,52	5.500,00
7	195.987,48	244,98	671,68	916,67	195.987,48	1.732,46	4.684,20	6.416,67
8	195.315,80	244,14	672,52	916,67	195.315,80	1.976,61	5.356,73	7.333,33
9	194.643,27	243,30	673,36	916,67	194.643,27	2.219,91	6.030,09	8.250,00
10	193.969,91	242,46	674,20	916,67	193.969,91	2.462,37	6.704,29	9.166,67
11	193.295,71	241,62	675,05	916,67	193.295,71	2.703,99	7.379,34	10.083,33
12	192.620,66	240,78	675,89	916,67	192.620,66	2.944,77	8.055,23	11.000,00
13	191.944,77	239,93	676,74	916,67	191.944,77	3.184,70	8.731,97	11.916,67
14	191.268,03	239,09	677,58	916,67	191.268,03	3.423,79	9.409,55	12.833,33
15	190.590,45	238,24	678,43	916,67	190.590,45	3.662,02	10.087,98	13.750,00
16	189.912,02	237,39	679,28	916,67	189.912,02	3.899,41	10.767,25	14.666,67
17	189.232,75	236,54	680,13	916,67	189.232,75	4.135,96	11.447,38	15.583,33
18	188.552,62	235,69	680,98	916,67	188.552,62	4.371,65	12.128,35	16.500,00
19	187.871,65	234,84	681,83	916,67	187.871,65	4.606,49	12.810,18	17.416,67
20	187.189,82	233,99	682,68	916,67	187.189,82	4.840,47	13.492,86	18.333,33
21	186.507,14	233,13	683,53	916,67	186.507,14	5.073,61	14.176,39	19.250,00
22	185.823,61	232,28	684,39	916,67	185.823,61	5.305,89	14.860,78	20.166,67
23	185.139,22	231,42	685,24	916,67	185.139,22	5.537,31	15.546,02	21.083,33
24	184.453,98	230,57	686,10	916,67	184.453,98	5.767,88	16.232,12	22.000,00
25	183.767,88	229,71	686,96	916,67	183.767,88	5.997,59	16.919,08	22.916,67
26	183.080,92	228,85	687,82	916,67	183.080,92	6.226,44	17.606,89	23.833,33
27	182.393,11	227,99	688,68	916,67	182.393,11	6.454,43	18.295,57	24.750,00
28	181.704,43	227,13	689,54	916,67	181.704,43	6.681,56	18.985,11	25.666,67
29	181.014,89	226,27	690,40	916,67	181.014,89	6.907,83	19.675,50	26.583,33
30	180.324,50	225,41	691,26	916,67	180.324,50	7.133,23	20.366,77	27.500,00
31	179.633,23	224,54	692,13	916,67	179.633,23	7.357,78	21.058,89	28.416,67
32	178.941,11	223,68	692,99	916,67	178.941,11	7.581,45	21.751,88	29.333,33
33	178.248,12	222,81	693,86	916,67	178.248,12	7.804,26	22.445,74	30.250,00
34	177.554,26	221,94	694,72	916,67	177.554,26	8.026,21	23.140,46	31.166,67
35	176.859,54	221,07	695,59	916,67	176.859,54	8.247,28	23.836,05	32.083,33
36	176.163,95	220,20	696,46	916,67	176.163,95	8.467,49	24.532,51	33.000,00
37	175.467,49	219,33	697,33	916,67	175.467,49	8.686,82	25.229,85	33.916,67
38	174.770,15	218,46	698,20	916,67	174.770,15	8.905,28	25.928,05	34.833,33
39	174.071,95	217,59	699,08	916,67	174.071,95	9.122,87	26.627,13	35.750,00
40	173.372,87	216,72	699,95	916,67	173.372,87	9.339,59	27.327,08	36.666,67
41	172.672,92	215,84	700,83	916,67	172.672,92	9.555,43	28.027,90	37.583,33
42	171.972,10	214,97	701,70	916,67	171.972,10	9.770,39	28.729,61	38.500,00
43	171.270,39	214,09	702,58	916,67	171.270,39	9.984,48	29.432,18	39.416,67
44	170.567,82	213,21	703,46	916,67	170.567,82	10.197,69	30.135,64	40.333,33
45	169.864,36	212,33	704,34	916,67	169.864,36	10.410,02	30.839,98	41.250,00
46	169.160,02	211,45	705,22	916,67	169.160,02	10.621,47	31.545,19	42.166,67
47	168.454,81	210,57	706,10	916,67	168.454,81	10.832,04	32.251,29	43.083,33
48	167.748,71	209,69	706,98	916,67	167.748,71	11.041,73	32.958,27	44.000,00
49	167.041,73	208,80	707,86	916,67	167.041,73	11.250,53	33.666,14	44.916,67
50	166.333,86	207,92	708,75	916,67	166.333,86	11.458,45	34.374,89	45.833,33
51	165.625,11	207,03	709,64	916,67	165.625,11	11.665,48	35.084,52	46.750,00
52	164.915,48	206,14	710,52	916,67	164.915,48	11.871,62	35.795,04	47.666,67
53	164.204,96	205,26	711,41	916,67	164.204,96	12.076,88	36.506,45	48.583,33
54	163.493,55	204,37	712,30	916,67	163.493,55	12.281,25	37.218,75	49.500,00
55	162.781,25	203,48	713,19	916,67	162.781,25	12.484,72	37.931,94	50.416,67
56	162.068,06	202,59	714,08	916,67	162.068,06	12.687,31	38.646,03	51.333,33
57	161.353,97	201,69	714,97	916,67	161.353,97	12.889,00	39.361,00	52.250,00
58	160.639,00	200,80	715,87	916,67	160.639,00	13.089,80	40.076,87	53.166,67
59	159.923,13	199,90	716,76	916,67	159.923,13	13.289,70	40.793,63	54.083,33
60	159.206,37	199,01	717,66	916,67	159.206,37	13.488,71	41.511,29	55.000,00
61	158.488,71	198,11	718,56	916,67	158.488,71	13.686,82	42.229,85	55.916,67
62	157.770,15	197,21	719,45	916,67	157.770,15	13.884,03	42.949,30	56.833,33
63	157.050,70	196,31	720,35	916,67	157.050,70	14.080,35	43.669,65	57.750,00
64	156.330,35	195,41	721,25	916,67	156.330,35	14.275,76	44.390,91	58.666,67
65	155.609,09	194,51	722,16	916,67	155.609,09	14.470,27	45.113,06	59.583,33
66	154.886,94	193,61	723,06	916,67	154.886,94	14.663,88	45.836,12	60.500,00
67	154.163,88	192,70	723,96	916,67	154.163,88	14.856,59	46.560,08	61.416,67
68	153.439,92	191,80	724,87	916,67	153.439,92	15.048,38	47.284,95	62.333,33
69	152.715,05	190,89	725,77	916,67	152.715,05	15.239,28	48.010,72	63.250,00
70	151.989,28	189,99	726,68	916,67	151.989,28	15.429,27	48.737,40	64.166,67
71	151.262,60	189,08	727,59	916,67	151.262,60	15.618,34	49.464,99	65.083,33
72	150.535,01	188,17	728,50	916,67	150.535,01	15.806,51	50.193,49	66.000,00
73	149.806,51	187,26	729,41	916,67	149.806,51	15.993,77	50.922,90	66.916,67
74	149.077,10	186,35	730,32	916,67	149.077,10	16.180,12	51.653,22	67.833,33
75	148.346,78	185,43	731,23	916,67	148.346,78	16.365,55	52.384,45	68.750,00
76	147.615,55	184,52	732,15	916,67	147.615,55	16.550,07	53.116,60	69.666,67
77	146.883,40	183,60	733,06	916,67	146.883,40	16.733,67	53.849,66	70.583,33
78	146.150,34	182,69	733,98	916,67	146.150,34	16.916,36	54.583,64	71.500,00
79	145.416,36	181,77	734,90	916,67	145.416,36	17.098,13	55.318,53	72.416,67
80	144.681,47	180,85	735,81	916,67	144.681,47	17.278,98	56.054,35	73.333,33
81	143.945,65	179,93	736,73	916,67	143.945,65	17.458,92	56.791,08	74.250,00
82	143.208,92	179,01	737,66	916,67	143.208,92	17.637,93	57.528,74	75.166,67
83	142.471,26	178,09	738,58	916,67	142.471,26	17.816,02	58.267,32	76.083,33
84	141.732,68	177,17	739,50	916,67	141.732,68	17.993,18	59.006,82	77.000,00
85	140.993,18	176,24	740,43	916,67	140.993,18	18.169,42	59.747,24	77.916,67
86	140.252,76	175,32	741,35	916,67	140.252,76	18.344,74	60.488,59	78.833,33
87	139.511,41	174,39	742,28	916,67	139.511,41	18.519,13	61.230,87	79.750,00
88	138.769,13	173,46	743,21	916,67	138.769,13	18.692,59	61.974,08	80.666,67
89	138.025,92	172,53	744,13	916,67	138.025,92	18.865,12	62.718,21	81.583,33
90	137.281,79	171,60	745,06	916,67	137.281,79	19.036,73	63.463,27	82.500,00
91	136.536,73	170,67	746,00	916,67	136.536,73	19.207,40	64.209,27	83.416,67
92	135.790,73	169,74	746,93	916,67	135.790,73	19.377,13	64.956,20	84.333,33
93	135.043,80	168,80	747,86	916,67	135.043,80	19.545,94	65.704,06	85.250,00
94	134.295,94	167,87	748,80	916,67	134.295,94	19.713,81	66.452,86	86.166,67
95	133.547,14	166,93	749,73	916,67	133.547,14	19.880,74	67.202,59	87.083,33
96	132.797,41	166,00	750,67	916,67	132.797,41	20.046,74	67.953,26	88.000,00
97	132.046,74	165,06	751,61	916,67	132.046,74	20.211,80	68.704,87	88.916,67
98	131.295,13	164,12	752,55	916,67	131.295,13	20.375,92	69.457,42	89.833,33
99	130.542,58	163,18	753,49	916,67	130.542,58	20.539,10	70.210,90	90.750,00
100	129.789,10	162,24	754,43	916,67	129.789,10	20.701,33	70.965,33	91.666,67
101	129.034,67	161,29	755,37	916,67	129.034,67	20.862,63	71.720,71	92.583,33
102	128.279,29	160,35	756,32	916,67	128.279,29	21.022,97	72.477,03	93.500,00
103	127.522,97	159,40	757,26	916,67	127.522,97	21.182,38	73.234,29	94.416,67
104	126.765,71	158,46	758,21	916,67	126.765,71	21.340,84	73.992,50	95.333,33
105	126.007,50	157,51	759,16	916,67	126.007,50	21.498,34	74.751,66	96.250,00
106	125.248,34	156,56	760,11	916,67	125.248,34	21.654,90	75.511,76	97.166,67
107	124.488,24	155,61	761,06	916,67	124.488,24	21.810,52	76.272,82	98.083,33
108	123.727,18	154,66	762,01	916,67	123.727,18	21.965,17	77.034,83	99.000,00
109	122.965,17	153,71	762,96	916,67	122.965,17	22.118,88	77.797,79	99.916,67
110	122.202,21	152,75	763,91	916,67	122.202,21	22.271,63	78.561,70	100.833,33
111	121.438,30	151,80	764,87	916,67	121.438,30	22.423,43	79.326,57	101.750,00
112	120.673,43	150,84	765,82	916,67	120.673,43	22.574,27	80.092,39	102.666,67
113	119.907,61	149,88	766,78	916,67	119.907,61	22.724,16	80.859,18	103.583,33
114	119.140,82	148,93	767,74	916,67	119.140,82	22.873,08	81.626,92	104.500,00
115	118.373,08	147,97	768,70	916,67	118.373,08	23.021,05	82.395,62	105.416,67
116	117.604,38	147,01	769,66	916,67	117.604,38	23.168,06	83.165,28	106.333,33
117	116.834,72	146,04	770,62	916,67	116.834,72	23.314,10	83.935,90	107.250,00
118	116.064,10	145,08	771,59	916,67	116.064,10	23.459,18	84.707,49	108.166,67
119	115.292,51	144,12	772,55	916,67	115.292,51	23.603,29	85.480,04	109.083,33
120	114.519,96	143,15	773,52	916,67	114.519,96	23.746,44	86.253,56	110.000,00
121	113.746,44	142,18	774,48	916,67	113.746,44	23.888,63	87.028,04	110.916,67
122	112.971,96	141,21	775,45	916,67	112.971,96	24.029,84	87.803,49	111.833,33
123	112.196,51	140,25	776,42	916,67	112.196,51	24.170,09	88.579,91	112.750,00
124	111.420,09	139,28	777,39	916,67	111.420,09	24.309,36	89.357,30	113.666,67
125	110.642,70	138,30	778,36	916,67	110.642,70	24.447,67	90.135,67	114.583,33
126	109.864,33	137,33	779,34	916,67	109.864,33	24.585,00	90.915,00	115.500,00
127	109.085,00	136,36	780,31	916,67	109.085,00	24.721,35	91.695,31	116.416,67
128	108.304,69	135,38	781,29	916,67	108.304,69	24.856,73	92.476,60	117.333,33
129	107.523,40	134,40	782,26	916,67	107.523,40	24.991,14	93.258,86	118.250,00
130	106.741,14	133,43	783,24	916,67	106.741,14	25.124,56	94.042,10	119.166,67
131	105.957,90	132,45	784,22	916,67	105.957,90	25.257,01	94.826,32	120.083,33
132	105.173,68	131,47	785,20	916,67	105.173,68	25.388,48	95.611,52	121.000,00
133	104.388,48	130,49	786,18	916,67	104.388,48	25.518,96	96.397,70	121.916,67
134	103.602,30	129,50	787,16	916,67	103.602,30	25.648,47	97.184,87	122.833,33
135	102.815,13	128,52	788,15	916,67	102.815,13	25.776,99	97.973,01	123.750,00
136	102.026,99	127,53	789,13	916,67	102.026,99	25.904,52	98.762,15	124.666,67
137	101.237,85	126,55	790,12	916,67	101.237,85	26.031,07	99.552,27	125.583,33
138	100.447,73	125,56	791,11	916,67	100.447,73	26.156,63	100.343,37	126.500,00
139	99.656,63	124,57	792,10	916,67	99.656,63	26.281,20	101.135,47	127.416,67
140	98.864,53	123,58	793,09	916,67	98.864,53	26.404,78	101.928,55	128.333,33
141	98.071,45	122,59	794,08	916,67	98.071,45	26.527,37	102.722,63	129.250,00
142	97.277,37	121,60	795,07	916,67	97.277,37	26.648,96	103.517,70	130.166,67
143	96.482,30	120,60	796,06	916,67	96.482,30	26.769,57	104.313,77	131.083,33
144	95.686,23	119,61	797,06	916,67	95.686,23	26.889,18	105.110,82	132.000,00
145	94.889,18	118,61	798,06	916,67	94.889,18	27.007,79	105.908,88	132.916,67
146	94.091,12	117,61	799,05	916,67	94.091,12	27.125,40	106.707,93	133.833,33
147	93.292,07	116,62	800,05	916,67	93.292,07	27.242,02	107.507,98	134.750,00
148	92.492,02	115,62	801,05	916,67	92.492,02	27.357,63	108.309,04	135.666,67
149	91.690,96	114,61	802,05	916,67	91.690,96	27.472,24	109.111,09	136.583,33
150	90.888,91	113,61	803,06	916,67	90.888,91	27.585,86	109.914,14	137.500,00
151	90.085,86	112,61	804,06	916,67	90.085,86	27.698,46	110.718,20	138.416,67
152	89.281,80	111,60	805,06	916,67	89.281,80	27.810,07	111.523,27	139.333,33
153	88.476,73	110,60	806,07	916,67	88.476,73	27.920,66	112.329,34	140.250,00
154	87.670,66	109,59	807,08	916,67	87.670,66	28.030,25	113.136,42	141.166,67
155	86.863,58	108,58	808,09	916,67	86.863,58	28.138,83	113.944,50	142.083,33
156	86.055,50	107,57	809,10	916,67	86.055,50	28.246,40	114.753,60	143.000,00
157	85.246,40	106,56	810,11	916,67	85.246,40	28.352,96	115.563,71	143.916,67
158	84.436,29	105,55	811,12	916,67	84.436,29	28.458,50	116.374,83	144.833,33
159	83.625,17	104,53	812,14	916,67	83.625,17	28.563,03	117.186,97	145.750,00
160	82.813,03	103,52	813,15	916,67	82.813,03	28.666,55	118.000,12	146.666,67
161	81.999,88	102,50	814,17	916,67	81.999,88	28.769,05	118.814,28	147.583,33
162	81.185,72	101,48	815,18	916,67	81.185,72	28.870,53	119.629,47	148.500,00
163	80.370,53	100,46	816,20	916,67	80.370,53	28.970,99	120.445,67	149.416,67
164	79.554,33	99,44	817,22	916,67	79.554,33	29.070,44	121.262,90	150.333,33
165	78.737,10	98,42	818,25	916,67	78.737,10	29.168,86	122.081,14	151.250,00
166	77.918,86	97,40	819,27	916,67	77.918,86	29.266,26	122.900,41	152.166,67
167	77.099,59	96,37	820,29	916,67	77.099,59	29.362,63	123.720,70	153.083,33
168	76.279,30	95,35	821,32	916,67	76.279,30	29.457,98	124.542,02	154.000,00
169	75.457,98	94,32	822,34	916,67	75.457,98	29.552,30	125.364,36	154.916,67
170	74.635,64	93,29	823,37	916,67	74.635,64	29.645,60	126.187,74	155.833,33
171	73.812,26	92,27	824,40	916,67	73.812,26	29.737,86	127.012,14	156.750,00
172	72.987,86	91,23	825,43	916,67	72.987,86	29.829,10	127.837,57	157.666,67
173	72.162,43	90,20	826,46	916,67	72.162,43	29.919,30	128.664,03	158.583,33
174	71.335,97	89,17	827,50	916,67	71.335,97	30.008,47	129.491,53	159.500,00
175	70.508,47	88,14	828,53	916,67	70.508,47	30.096,61	130.320,06	160.416,67
176	69.679,94	87,10	829,57	916,67	69.679,94	30.183,71	131.149,63	161.333,33
177	68.850,37	86,06	830,60	916,67	68.850,37	30.269,77	131.980,23	162.250,00
178	68.019,77	85,02	831,64	916,67	68.019,77	30.354,79	132.811,87	163.166,67
179	67.188,13	83,99	832,68	916,67	67.188,13	30.438,78	133.644,55	164.083,33
180	66.355,45	82,94	833,72	916,67	66.355,45	30.521,72	134.478,28	165.000,00

x

ING Baufinanzierung

zum Produkttest

• 1,55 %
• gebundener Sollzins*
• 1,58 %
• effektiver Jahreszins*

• 925,00€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

166.500,00 EUR

Tilgungsanteil :

134.999,31 EUR

Zinsanteil :

31.500,69 EUR

Restschuld :

65.000,69 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 369,17 EUR; Gesamtbetrag: 44.300,00 EUR; Effektiver Jahreszins: 1,47%; Gebundener Sollzins: 1,43%; Laufzeit: 120 Monate; Anzahl Kreditraten: 120; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist ING-DiBa AG Theodor-Heuss-Allee 2 60486 Frankfurt am Main

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	258,33	666,67	925,00	199.333,33	258,33	666,67	925,00
2	199.333,33	257,47	667,53	925,00	199.333,33	515,81	1.334,19	1.850,00
3	198.665,81	256,61	668,39	925,00	198.665,81	772,42	2.002,58	2.775,00
4	197.997,42	255,75	669,25	925,00	197.997,42	1.028,16	2.671,84	3.700,00
5	197.328,16	254,88	670,12	925,00	197.328,16	1.283,04	3.341,96	4.625,00
6	196.658,04	254,02	670,98	925,00	196.658,04	1.537,06	4.012,94	5.550,00
7	195.987,06	253,15	671,85	925,00	195.987,06	1.790,21	4.684,79	6.475,00
8	195.315,21	252,28	672,72	925,00	195.315,21	2.042,49	5.357,51	7.400,00
9	194.642,49	251,41	673,59	925,00	194.642,49	2.293,91	6.031,09	8.325,00
10	193.968,91	250,54	674,46	925,00	193.968,91	2.544,45	6.705,55	9.250,00
11	193.294,45	249,67	675,33	925,00	193.294,45	2.794,12	7.380,88	10.175,00
12	192.619,12	248,80	676,20	925,00	192.619,12	3.042,92	8.057,08	11.100,00
13	191.942,92	247,93	677,07	925,00	191.942,92	3.290,85	8.734,15	12.025,00
14	191.265,85	247,05	677,95	925,00	191.265,85	3.537,90	9.412,10	12.950,00
15	190.587,90	246,18	678,82	925,00	190.587,90	3.784,08	10.090,92	13.875,00
16	189.909,08	245,30	679,70	925,00	189.909,08	4.029,37	10.770,63	14.800,00
17	189.229,37	244,42	680,58	925,00	189.229,37	4.273,80	11.451,20	15.725,00
18	188.548,80	243,54	681,46	925,00	188.548,80	4.517,34	12.132,66	16.650,00
19	187.867,34	242,66	682,34	925,00	187.867,34	4.760,00	12.815,00	17.575,00
20	187.185,00	241,78	683,22	925,00	187.185,00	5.001,78	13.498,22	18.500,00
21	186.501,78	240,90	684,10	925,00	186.501,78	5.242,68	14.182,32	19.425,00
22	185.817,68	240,01	684,99	925,00	185.817,68	5.482,69	14.867,31	20.350,00
23	185.132,69	239,13	685,87	925,00	185.132,69	5.721,82	15.553,18	21.275,00
24	184.446,82	238,24	686,76	925,00	184.446,82	5.960,07	16.239,93	22.200,00
25	183.760,07	237,36	687,64	925,00	183.760,07	6.197,42	16.927,58	23.125,00
26	183.072,42	236,47	688,53	925,00	183.072,42	6.433,89	17.616,11	24.050,00
27	182.383,89	235,58	689,42	925,00	182.383,89	6.669,47	18.305,53	24.975,00
28	181.694,47	234,69	690,31	925,00	181.694,47	6.904,16	18.995,84	25.900,00
29	181.004,16	233,80	691,20	925,00	181.004,16	7.137,96	19.687,04	26.825,00
30	180.312,96	232,90	692,10	925,00	180.312,96	7.370,86	20.379,14	27.750,00
31	179.620,86	232,01	692,99	925,00	179.620,86	7.602,87	21.072,13	28.675,00
32	178.927,87	231,12	693,88	925,00	178.927,87	7.833,99	21.766,01	29.600,00
33	178.233,99	230,22	694,78	925,00	178.233,99	8.064,21	22.460,79	30.525,00
34	177.539,21	229,32	695,68	925,00	177.539,21	8.293,53	23.156,47	31.450,00
35	176.843,53	228,42	696,58	925,00	176.843,53	8.521,95	23.853,05	32.375,00
36	176.146,95	227,52	697,48	925,00	176.146,95	8.749,47	24.550,53	33.300,00
37	175.449,47	226,62	698,38	925,00	175.449,47	8.976,10	25.248,90	34.225,00
38	174.751,10	225,72	699,28	925,00	174.751,10	9.201,82	25.948,18	35.150,00
39	174.051,82	224,82	700,18	925,00	174.051,82	9.426,63	26.648,37	36.075,00
40	173.351,63	223,91	701,09	925,00	173.351,63	9.650,54	27.349,46	37.000,00
41	172.650,54	223,01	701,99	925,00	172.650,54	9.873,55	28.051,45	37.925,00
42	171.948,55	222,10	702,90	925,00	171.948,55	10.095,65	28.754,35	38.850,00
43	171.245,65	221,19	703,81	925,00	171.245,65	10.316,84	29.458,16	39.775,00
44	170.541,84	220,28	704,72	925,00	170.541,84	10.537,13	30.162,87	40.700,00
45	169.837,13	219,37	705,63	925,00	169.837,13	10.756,50	30.868,50	41.625,00
46	169.131,50	218,46	706,54	925,00	169.131,50	10.974,96	31.575,04	42.550,00
47	168.424,96	217,55	707,45	925,00	168.424,96	11.192,51	32.282,49	43.475,00
48	167.717,51	216,64	708,36	925,00	167.717,51	11.409,15	32.990,85	44.400,00
49	167.009,15	215,72	709,28	925,00	167.009,15	11.624,87	33.700,13	45.325,00
50	166.299,87	214,80	710,20	925,00	166.299,87	11.839,67	34.410,33	46.250,00
51	165.589,67	213,89	711,11	925,00	165.589,67	12.053,56	35.121,44	47.175,00
52	164.878,56	212,97	712,03	925,00	164.878,56	12.266,53	35.833,47	48.100,00
53	164.166,53	212,05	712,95	925,00	164.166,53	12.478,57	36.546,43	49.025,00
54	163.453,57	211,13	713,87	925,00	163.453,57	12.689,70	37.260,30	49.950,00
55	162.739,70	210,21	714,79	925,00	162.739,70	12.899,91	37.975,09	50.875,00
56	162.024,91	209,28	715,72	925,00	162.024,91	13.109,19	38.690,81	51.800,00
57	161.309,19	208,36	716,64	925,00	161.309,19	13.317,55	39.407,45	52.725,00
58	160.592,55	207,43	717,57	925,00	160.592,55	13.524,98	40.125,02	53.650,00
59	159.874,98	206,51	718,49	925,00	159.874,98	13.731,48	40.843,52	54.575,00
60	159.156,48	205,58	719,42	925,00	159.156,48	13.937,06	41.562,94	55.500,00
61	158.437,06	204,65	720,35	925,00	158.437,06	14.141,71	42.283,29	56.425,00
62	157.716,71	203,72	721,28	925,00	157.716,71	14.345,43	43.004,57	57.350,00
63	156.995,43	202,79	722,21	925,00	156.995,43	14.548,21	43.726,79	58.275,00
64	156.273,21	201,85	723,15	925,00	156.273,21	14.750,06	44.449,94	59.200,00
65	155.550,06	200,92	724,08	925,00	155.550,06	14.950,98	45.174,02	60.125,00
66	154.825,98	199,98	725,02	925,00	154.825,98	15.150,97	45.899,03	61.050,00
67	154.100,97	199,05	725,95	925,00	154.100,97	15.350,01	46.624,99	61.975,00
68	153.375,01	198,11	726,89	925,00	153.375,01	15.548,12	47.351,88	62.900,00
69	152.648,12	197,17	727,83	925,00	152.648,12	15.745,29	48.079,71	63.825,00
70	151.920,29	196,23	728,77	925,00	151.920,29	15.941,52	48.808,48	64.750,00
71	151.191,52	195,29	729,71	925,00	151.191,52	16.136,81	49.538,19	65.675,00
72	150.461,81	194,35	730,65	925,00	150.461,81	16.331,16	50.268,84	66.600,00
73	149.731,16	193,40	731,60	925,00	149.731,16	16.524,56	51.000,44	67.525,00
74	148.999,56	192,46	732,54	925,00	148.999,56	16.717,02	51.732,98	68.450,00
75	148.267,02	191,51	733,49	925,00	148.267,02	16.908,53	52.466,47	69.375,00
76	147.533,53	190,56	734,44	925,00	147.533,53	17.099,10	53.200,90	70.300,00
77	146.799,10	189,62	735,38	925,00	146.799,10	17.288,71	53.936,29	71.225,00
78	146.063,71	188,67	736,33	925,00	146.063,71	17.477,38	54.672,62	72.150,00
79	145.327,38	187,71	737,29	925,00	145.327,38	17.665,09	55.409,91	73.075,00
80	144.590,09	186,76	738,24	925,00	144.590,09	17.851,85	56.148,15	74.000,00
81	143.851,85	185,81	739,19	925,00	143.851,85	18.037,66	56.887,34	74.925,00
82	143.112,66	184,85	740,15	925,00	143.112,66	18.222,52	57.627,48	75.850,00
83	142.372,52	183,90	741,10	925,00	142.372,52	18.406,41	58.368,59	76.775,00
84	141.631,41	182,94	742,06	925,00	141.631,41	18.589,35	59.110,65	77.700,00
85	140.889,35	181,98	743,02	925,00	140.889,35	18.771,34	59.853,66	78.625,00
86	140.146,34	181,02	743,98	925,00	140.146,34	18.952,36	60.597,64	79.550,00
87	139.402,36	180,06	744,94	925,00	139.402,36	19.132,42	61.342,58	80.475,00
88	138.657,42	179,10	745,90	925,00	138.657,42	19.311,52	62.088,48	81.400,00
89	137.911,52	178,14	746,86	925,00	137.911,52	19.489,66	62.835,34	82.325,00
90	137.164,66	177,17	747,83	925,00	137.164,66	19.666,83	63.583,17	83.250,00
91	136.416,83	176,21	748,79	925,00	136.416,83	19.843,03	64.331,97	84.175,00
92	135.668,03	175,24	749,76	925,00	135.668,03	20.018,27	65.081,73	85.100,00
93	134.918,27	174,27	750,73	925,00	134.918,27	20.192,54	65.832,46	86.025,00
94	134.167,54	173,30	751,70	925,00	134.167,54	20.365,84	66.584,16	86.950,00
95	133.415,84	172,33	752,67	925,00	133.415,84	20.538,17	67.336,83	87.875,00
96	132.663,17	171,36	753,64	925,00	132.663,17	20.709,52	68.090,48	88.800,00
97	131.909,52	170,38	754,62	925,00	131.909,52	20.879,91	68.845,09	89.725,00
98	131.154,91	169,41	755,59	925,00	131.154,91	21.049,32	69.600,68	90.650,00
99	130.399,32	168,43	756,57	925,00	130.399,32	21.217,75	70.357,25	91.575,00
100	129.642,75	167,46	757,54	925,00	129.642,75	21.385,20	71.114,80	92.500,00
101	128.885,20	166,48	758,52	925,00	128.885,20	21.551,68	71.873,32	93.425,00
102	128.126,68	165,50	759,50	925,00	128.126,68	21.717,18	72.632,82	94.350,00
103	127.367,18	164,52	760,48	925,00	127.367,18	21.881,69	73.393,31	95.275,00
104	126.606,69	163,53	761,47	925,00	126.606,69	22.045,23	74.154,77	96.200,00
105	125.845,23	162,55	762,45	925,00	125.845,23	22.207,78	74.917,22	97.125,00
106	125.082,78	161,57	763,43	925,00	125.082,78	22.369,34	75.680,66	98.050,00
107	124.319,34	160,58	764,42	925,00	124.319,34	22.529,92	76.445,08	98.975,00
108	123.554,92	159,59	765,41	925,00	123.554,92	22.689,51	77.210,49	99.900,00
109	122.789,51	158,60	766,40	925,00	122.789,51	22.848,12	77.976,88	100.825,00
110	122.023,12	157,61	767,39	925,00	122.023,12	23.005,73	78.744,27	101.750,00
111	121.255,73	156,62	768,38	925,00	121.255,73	23.162,35	79.512,65	102.675,00
112	120.487,35	155,63	769,37	925,00	120.487,35	23.317,98	80.282,02	103.600,00
113	119.717,98	154,64	770,36	925,00	119.717,98	23.472,62	81.052,38	104.525,00
114	118.947,62	153,64	771,36	925,00	118.947,62	23.626,26	81.823,74	105.450,00
115	118.176,26	152,64	772,36	925,00	118.176,26	23.778,90	82.596,10	106.375,00
116	117.403,90	151,65	773,35	925,00	117.403,90	23.930,55	83.369,45	107.300,00
117	116.630,55	150,65	774,35	925,00	116.630,55	24.081,20	84.143,80	108.225,00
118	115.856,20	149,65	775,35	925,00	115.856,20	24.230,84	84.919,16	109.150,00
119	115.080,84	148,65	776,35	925,00	115.080,84	24.379,49	85.695,51	110.075,00
120	114.304,49	147,64	777,36	925,00	114.304,49	24.527,13	86.472,87	111.000,00
121	113.527,13	146,64	778,36	925,00	113.527,13	24.673,77	87.251,23	111.925,00
122	112.748,77	145,63	779,37	925,00	112.748,77	24.819,41	88.030,59	112.850,00
123	111.969,41	144,63	780,37	925,00	111.969,41	24.964,03	88.810,97	113.775,00
124	111.189,03	143,62	781,38	925,00	111.189,03	25.107,65	89.592,35	114.700,00
125	110.407,65	142,61	782,39	925,00	110.407,65	25.250,26	90.374,74	115.625,00
126	109.625,26	141,60	783,40	925,00	109.625,26	25.391,86	91.158,14	116.550,00
127	108.841,86	140,59	784,41	925,00	108.841,86	25.532,45	91.942,55	117.475,00
128	108.057,45	139,57	785,43	925,00	108.057,45	25.672,02	92.727,98	118.400,00
129	107.272,02	138,56	786,44	925,00	107.272,02	25.810,58	93.514,42	119.325,00
130	106.485,58	137,54	787,46	925,00	106.485,58	25.948,13	94.301,87	120.250,00
131	105.698,13	136,53	788,47	925,00	105.698,13	26.084,65	95.090,35	121.175,00
132	104.909,65	135,51	789,49	925,00	104.909,65	26.220,16	95.879,84	122.100,00
133	104.120,16	134,49	790,51	925,00	104.120,16	26.354,65	96.670,35	123.025,00
134	103.329,65	133,47	791,53	925,00	103.329,65	26.488,12	97.461,88	123.950,00
135	102.538,12	132,45	792,55	925,00	102.538,12	26.620,56	98.254,44	124.875,00
136	101.745,56	131,42	793,58	925,00	101.745,56	26.751,98	99.048,02	125.800,00
137	100.951,98	130,40	794,60	925,00	100.951,98	26.882,38	99.842,62	126.725,00
138	100.157,38	129,37	795,63	925,00	100.157,38	27.011,75	100.638,25	127.650,00
139	99.361,75	128,34	796,66	925,00	99.361,75	27.140,09	101.434,91	128.575,00
140	98.565,09	127,31	797,69	925,00	98.565,09	27.267,41	102.232,59	129.500,00
141	97.767,41	126,28	798,72	925,00	97.767,41	27.393,69	103.031,31	130.425,00
142	96.968,69	125,25	799,75	925,00	96.968,69	27.518,94	103.831,06	131.350,00
143	96.168,94	124,22	800,78	925,00	96.168,94	27.643,16	104.631,84	132.275,00
144	95.368,16	123,18	801,82	925,00	95.368,16	27.766,34	105.433,66	133.200,00
145	94.566,34	122,15	802,85	925,00	94.566,34	27.888,49	106.236,51	134.125,00
146	93.763,49	121,11	803,89	925,00	93.763,49	28.009,60	107.040,40	135.050,00
147	92.959,60	120,07	804,93	925,00	92.959,60	28.129,67	107.845,33	135.975,00
148	92.154,67	119,03	805,97	925,00	92.154,67	28.248,71	108.651,29	136.900,00
149	91.348,71	117,99	807,01	925,00	91.348,71	28.366,70	109.458,30	137.825,00
150	90.541,70	116,95	808,05	925,00	90.541,70	28.483,65	110.266,35	138.750,00
151	89.733,65	115,91	809,09	925,00	89.733,65	28.599,56	111.075,44	139.675,00
152	88.924,56	114,86	810,14	925,00	88.924,56	28.714,42	111.885,58	140.600,00
153	88.114,42	113,81	811,19	925,00	88.114,42	28.828,23	112.696,77	141.525,00
154	87.303,23	112,77	812,23	925,00	87.303,23	28.941,00	113.509,00	142.450,00
155	86.491,00	111,72	813,28	925,00	86.491,00	29.052,71	114.322,29	143.375,00
156	85.677,71	110,67	814,33	925,00	85.677,71	29.163,38	115.136,62	144.300,00
157	84.863,38	109,62	815,38	925,00	84.863,38	29.273,00	115.952,00	145.225,00
158	84.048,00	108,56	816,44	925,00	84.048,00	29.381,56	116.768,44	146.150,00
159	83.231,56	107,51	817,49	925,00	83.231,56	29.489,07	117.585,93	147.075,00
160	82.414,07	106,45	818,55	925,00	82.414,07	29.595,52	118.404,48	148.000,00
161	81.595,52	105,39	819,61	925,00	81.595,52	29.700,91	119.224,09	148.925,00
162	80.775,91	104,34	820,66	925,00	80.775,91	29.805,25	120.044,75	149.850,00
163	79.955,25	103,28	821,72	925,00	79.955,25	29.908,52	120.866,48	150.775,00
164	79.133,52	102,21	822,79	925,00	79.133,52	30.010,74	121.689,26	151.700,00
165	78.310,74	101,15	823,85	925,00	78.310,74	30.111,89	122.513,11	152.625,00
166	77.486,89	100,09	824,91	925,00	77.486,89	30.211,98	123.338,02	153.550,00
167	76.661,98	99,02	825,98	925,00	76.661,98	30.311,00	124.164,00	154.475,00
168	75.836,00	97,95	827,05	925,00	75.836,00	30.408,95	124.991,05	155.400,00
169	75.008,95	96,89	828,11	925,00	75.008,95	30.505,84	125.819,16	156.325,00
170	74.180,84	95,82	829,18	925,00	74.180,84	30.601,66	126.648,34	157.250,00
171	73.351,66	94,75	830,25	925,00	73.351,66	30.696,40	127.478,60	158.175,00
172	72.521,40	93,67	831,33	925,00	72.521,40	30.790,08	128.309,92	159.100,00
173	71.690,08	92,60	832,40	925,00	71.690,08	30.882,67	129.142,33	160.025,00
174	70.857,67	91,52	833,48	925,00	70.857,67	30.974,20	129.975,80	160.950,00
175	70.024,20	90,45	834,55	925,00	70.024,20	31.064,65	130.810,35	161.875,00
176	69.189,65	89,37	835,63	925,00	69.189,65	31.154,02	131.645,98	162.800,00
177	68.354,02	88,29	836,71	925,00	68.354,02	31.242,31	132.482,69	163.725,00
178	67.517,31	87,21	837,79	925,00	67.517,31	31.329,52	133.320,48	164.650,00
179	66.679,52	86,13	838,87	925,00	66.679,52	31.415,65	134.159,35	165.575,00
180	65.840,65	85,04	839,96	925,00	65.840,65	31.500,69	134.999,31	166.500,00

x

ACCEDO Baufinanzierung

zum Produkttest

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

• 966,67€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

174.000,00 EUR

Tilgungsanteil :

137.644,21 EUR

Zinsanteil :

36.355,79 EUR

Restschuld :

62.355,79 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 264,17 EUR; Gesamtbetrag: 31.700,00 EUR; Effektiver Jahreszins: 1,21%; Gebundener Sollzins: 1,17%; Laufzeit: 120 Monate; Anzahl Kreditraten: 120; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist ACCEDO AG Wittelsbacherring 49 95444 Bayreuth

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

x

Deutsche Bank Baufinanzierung

zum Produkttest

• 1,97 %
• gebundener Sollzins*
• 1,99 %
• effektiver Jahreszins*

• 995,00€
• Monatsrate
• Tilgungsplan ↓

Gesamtzahlung :

179.100,00 EUR

Tilgungsanteil :

139.481,23 EUR

Zinsanteil :

39.618,77 EUR

Restschuld :

60.518,77 EUR

Weiter

Repr. Bsp.: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 296,67 EUR; Gesamtbetrag: 35.600,00 EUR; Effektiver Jahreszins: 1,57%; Gebundener Sollzins: 1,56%; Laufzeit: 120 Monate; Anzahl Kreditraten: 120; Besichert durch Grundpfandrecht. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Der Kreditanbieter ist Deutsche Bank AG Theodor-Heuss-Allee 72 60486 Frankfurt am Main

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	328,33	666,67	995,00	199.333,33	328,33	666,67	995,00
2	199.333,33	327,24	667,76	995,00	199.333,33	655,57	1.334,43	1.990,00
3	198.665,57	326,14	668,86	995,00	198.665,57	981,71	2.003,29	2.985,00
4	197.996,71	325,04	669,96	995,00	197.996,71	1.306,76	2.673,24	3.980,00
5	197.326,76	323,94	671,06	995,00	197.326,76	1.630,70	3.344,30	4.975,00
6	196.655,70	322,84	672,16	995,00	196.655,70	1.953,55	4.016,45	5.970,00
7	195.983,55	321,74	673,26	995,00	195.983,55	2.275,29	4.689,71	6.965,00
8	195.310,29	320,63	674,37	995,00	195.310,29	2.595,92	5.364,08	7.960,00
9	194.635,92	319,53	675,47	995,00	194.635,92	2.915,45	6.039,55	8.955,00
10	193.960,45	318,42	676,58	995,00	193.960,45	3.233,87	6.716,13	9.950,00
11	193.283,87	317,31	677,69	995,00	193.283,87	3.551,17	7.393,83	10.945,00
12	192.606,17	316,20	678,80	995,00	192.606,17	3.867,37	8.072,63	11.940,00
13	191.927,37	315,08	679,92	995,00	191.927,37	4.182,45	8.752,55	12.935,00
14	191.247,45	313,96	681,04	995,00	191.247,45	4.496,42	9.433,58	13.930,00
15	190.566,42	312,85	682,15	995,00	190.566,42	4.809,26	10.115,74	14.925,00
16	189.884,26	311,73	683,27	995,00	189.884,26	5.120,99	10.799,01	15.920,00
17	189.200,99	310,60	684,40	995,00	189.200,99	5.431,59	11.483,41	16.915,00
18	188.516,59	309,48	685,52