Baufinanzierungs­vergleich 11/2019

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

• 0,59%
• gebundener Sollzins*
• 0,59%
• effektiver Jahreszins*

• 956,25€
• Monatsrate

• Gesamtzahlung:172.125,00 EUR
• Tilgungsanteil:156.797,44 EUR
• Zinsanteil:15.327,56 EUR
• Restschuld:93.202,56 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 280,00 EUR; Gesamtbetrag: 16.800,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,24 %; Gebundener Sollzins: 0,24 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist DTW GmbH Quadrat Q 5, 14 - 22
68161 Mannheim

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	250.000,00	122,92	833,33	956,25	249.166,67	122,92	833,33	956,25
2	249.166,67	122,51	833,74	956,25	249.166,67	245,42	1.667,08	1.912,50
3	248.332,92	122,10	834,15	956,25	248.332,92	367,52	2.501,23	2.868,75
4	247.498,77	121,69	834,56	956,25	247.498,77	489,21	3.335,79	3.825,00
5	246.664,21	121,28	834,97	956,25	246.664,21	610,48	4.170,77	4.781,25
6	245.829,23	120,87	835,38	956,25	245.829,23	731,35	5.006,15	5.737,50
7	244.993,85	120,46	835,79	956,25	244.993,85	851,81	5.841,94	6.693,75
8	244.158,06	120,04	836,21	956,25	244.158,06	971,85	6.678,15	7.650,00
9	243.321,85	119,63	836,62	956,25	243.321,85	1.091,48	7.514,77	8.606,25
10	242.485,23	119,22	837,03	956,25	242.485,23	1.210,70	8.351,80	9.562,50
11	241.648,20	118,81	837,44	956,25	241.648,20	1.329,52	9.189,23	10.518,75
12	240.810,77	118,40	837,85	956,25	240.810,77	1.447,91	10.027,09	11.475,00
13	239.972,91	117,99	838,26	956,25	239.972,91	1.565,90	10.865,35	12.431,25
14	239.134,65	117,57	838,68	956,25	239.134,65	1.683,48	11.704,02	13.387,50
15	238.295,98	117,16	839,09	956,25	238.295,98	1.800,64	12.543,11	14.343,75
16	237.456,89	116,75	839,50	956,25	237.456,89	1.917,39	13.382,61	15.300,00
17	236.617,39	116,34	839,91	956,25	236.617,39	2.033,72	14.222,53	16.256,25
18	235.777,47	115,92	840,33	956,25	235.777,47	2.149,65	15.062,85	17.212,50
19	234.937,15	115,51	840,74	956,25	234.937,15	2.265,16	15.903,59	18.168,75
20	234.096,41	115,10	841,15	956,25	234.096,41	2.380,26	16.744,74	19.125,00
21	233.255,26	114,68	841,57	956,25	233.255,26	2.494,94	17.586,31	20.081,25
22	232.413,69	114,27	841,98	956,25	232.413,69	2.609,21	18.428,29	21.037,50
23	231.571,71	113,86	842,39	956,25	231.571,71	2.723,07	19.270,68	21.993,75
24	230.729,32	113,44	842,81	956,25	230.729,32	2.836,51	20.113,49	22.950,00
25	229.886,51	113,03	843,22	956,25	229.886,51	2.949,54	20.956,71	23.906,25
26	229.043,29	112,61	843,64	956,25	229.043,29	3.062,15	21.800,35	24.862,50
27	228.199,65	112,20	844,05	956,25	228.199,65	3.174,35	22.644,40	25.818,75
28	227.355,60	111,78	844,47	956,25	227.355,60	3.286,13	23.488,87	26.775,00
29	226.511,13	111,37	844,88	956,25	226.511,13	3.397,50	24.333,75	27.731,25
30	225.666,25	110,95	845,30	956,25	225.666,25	3.508,45	25.179,05	28.687,50
31	224.820,95	110,54	845,71	956,25	224.820,95	3.618,99	26.024,76	29.643,75
32	223.975,24	110,12	846,13	956,25	223.975,24	3.729,11	26.870,89	30.600,00
33	223.129,11	109,71	846,54	956,25	223.129,11	3.838,81	27.717,44	31.556,25
34	222.282,56	109,29	846,96	956,25	222.282,56	3.948,10	28.564,40	32.512,50
35	221.435,60	108,87	847,38	956,25	221.435,60	4.056,97	29.411,78	33.468,75
36	220.588,22	108,46	847,79	956,25	220.588,22	4.165,43	30.259,57	34.425,00
37	219.740,43	108,04	848,21	956,25	219.740,43	4.273,47	31.107,78	35.381,25
38	218.892,22	107,62	848,63	956,25	218.892,22	4.381,09	31.956,41	36.337,50
39	218.043,59	107,20	849,05	956,25	218.043,59	4.488,30	32.805,45	37.293,75
40	217.194,55	106,79	849,46	956,25	217.194,55	4.595,08	33.654,92	38.250,00
41	216.345,08	106,37	849,88	956,25	216.345,08	4.701,45	34.504,80	39.206,25
42	215.495,20	105,95	850,30	956,25	215.495,20	4.807,41	35.355,09	40.162,50
43	214.644,91	105,53	850,72	956,25	214.644,91	4.912,94	36.205,81	41.118,75
44	213.794,19	105,12	851,13	956,25	213.794,19	5.018,05	37.056,95	42.075,00
45	212.943,05	104,70	851,55	956,25	212.943,05	5.122,75	37.908,50	43.031,25
46	212.091,50	104,28	851,97	956,25	212.091,50	5.227,03	38.760,47	43.987,50
47	211.239,53	103,86	852,39	956,25	211.239,53	5.330,89	39.612,86	44.943,75
48	210.387,14	103,44	852,81	956,25	210.387,14	5.434,33	40.465,67	45.900,00
49	209.534,33	103,02	853,23	956,25	209.534,33	5.537,35	41.318,90	46.856,25
50	208.681,10	102,60	853,65	956,25	208.681,10	5.639,95	42.172,55	47.812,50
51	207.827,45	102,18	854,07	956,25	207.827,45	5.742,13	43.026,62	48.768,75
52	206.973,38	101,76	854,49	956,25	206.973,38	5.843,90	43.881,10	49.725,00
53	206.118,90	101,34	854,91	956,25	206.118,90	5.945,24	44.736,01	50.681,25
54	205.263,99	100,92	855,33	956,25	205.263,99	6.046,16	45.591,34	51.637,50
55	204.408,66	100,50	855,75	956,25	204.408,66	6.146,66	46.447,09	52.593,75
56	203.552,91	100,08	856,17	956,25	203.552,91	6.246,74	47.303,26	53.550,00
57	202.696,74	99,66	856,59	956,25	202.696,74	6.346,40	48.159,85	54.506,25
58	201.840,15	99,24	857,01	956,25	201.840,15	6.445,64	49.016,86	55.462,50
59	200.983,14	98,82	857,43	956,25	200.983,14	6.544,45	49.874,30	56.418,75
60	200.125,70	98,40	857,85	956,25	200.125,70	6.642,85	50.732,15	57.375,00
61	199.267,85	97,97	858,28	956,25	199.267,85	6.740,82	51.590,43	58.331,25
62	198.409,57	97,55	858,70	956,25	198.409,57	6.838,37	52.449,13	59.287,50
63	197.550,87	97,13	859,12	956,25	197.550,87	6.935,50	53.308,25	60.243,75
64	196.691,75	96,71	859,54	956,25	196.691,75	7.032,21	54.167,79	61.200,00
65	195.832,21	96,28	859,97	956,25	195.832,21	7.128,49	55.027,76	62.156,25
66	194.972,24	95,86	860,39	956,25	194.972,24	7.224,36	55.888,14	63.112,50
67	194.111,86	95,44	860,81	956,25	194.111,86	7.319,79	56.748,96	64.068,75
68	193.251,04	95,02	861,23	956,25	193.251,04	7.414,81	57.610,19	65.025,00
69	192.389,81	94,59	861,66	956,25	192.389,81	7.509,40	58.471,85	65.981,25
70	191.528,15	94,17	862,08	956,25	191.528,15	7.603,57	59.333,93	66.937,50
71	190.666,07	93,74	862,51	956,25	190.666,07	7.697,31	60.196,44	67.893,75
72	189.803,56	93,32	862,93	956,25	189.803,56	7.790,63	61.059,37	68.850,00
73	188.940,63	92,90	863,35	956,25	188.940,63	7.883,53	61.922,72	69.806,25
74	188.077,28	92,47	863,78	956,25	188.077,28	7.976,00	62.786,50	70.762,50
75	187.213,50	92,05	864,20	956,25	187.213,50	8.068,05	63.650,70	71.718,75
76	186.349,30	91,62	864,63	956,25	186.349,30	8.159,67	64.515,33	72.675,00
77	185.484,67	91,20	865,05	956,25	185.484,67	8.250,87	65.380,38	73.631,25
78	184.619,62	90,77	865,48	956,25	184.619,62	8.341,64	66.245,86	74.587,50
79	183.754,14	90,35	865,90	956,25	183.754,14	8.431,98	67.111,77	75.543,75
80	182.888,23	89,92	866,33	956,25	182.888,23	8.521,90	67.978,10	76.500,00
81	182.021,90	89,49	866,76	956,25	182.021,90	8.611,40	68.844,85	77.456,25
82	181.155,15	89,07	867,18	956,25	181.155,15	8.700,46	69.712,04	78.412,50
83	180.287,96	88,64	867,61	956,25	180.287,96	8.789,11	70.579,64	79.368,75
84	179.420,36	88,22	868,03	956,25	179.420,36	8.877,32	71.447,68	80.325,00
85	178.552,32	87,79	868,46	956,25	178.552,32	8.965,11	72.316,14	81.281,25
86	177.683,86	87,36	868,89	956,25	177.683,86	9.052,47	73.185,03	82.237,50
87	176.814,97	86,93	869,32	956,25	176.814,97	9.139,40	74.054,35	83.193,75
88	175.945,65	86,51	869,74	956,25	175.945,65	9.225,91	74.924,09	84.150,00
89	175.075,91	86,08	870,17	956,25	175.075,91	9.311,99	75.794,26	85.106,25
90	174.205,74	85,65	870,60	956,25	174.205,74	9.397,64	76.664,86	86.062,50
91	173.335,14	85,22	871,03	956,25	173.335,14	9.482,86	77.535,89	87.018,75
92	172.464,11	84,79	871,46	956,25	172.464,11	9.567,66	78.407,34	87.975,00
93	171.592,66	84,37	871,88	956,25	171.592,66	9.652,03	79.279,22	88.931,25
94	170.720,78	83,94	872,31	956,25	170.720,78	9.735,96	80.151,54	89.887,50
95	169.848,46	83,51	872,74	956,25	169.848,46	9.819,47	81.024,28	90.843,75
96	168.975,72	83,08	873,17	956,25	168.975,72	9.902,55	81.897,45	91.800,00
97	168.102,55	82,65	873,60	956,25	168.102,55	9.985,20	82.771,05	92.756,25
98	167.228,95	82,22	874,03	956,25	167.228,95	10.067,42	83.645,08	93.712,50
99	166.354,92	81,79	874,46	956,25	166.354,92	10.149,21	84.519,54	94.668,75
100	165.480,46	81,36	874,89	956,25	165.480,46	10.230,58	85.394,42	95.625,00
101	164.605,58	80,93	875,32	956,25	164.605,58	10.311,51	86.269,74	96.581,25
102	163.730,26	80,50	875,75	956,25	163.730,26	10.392,01	87.145,49	97.537,50
103	162.854,51	80,07	876,18	956,25	162.854,51	10.472,08	88.021,67	98.493,75
104	161.978,33	79,64	876,61	956,25	161.978,33	10.551,72	88.898,28	99.450,00
105	161.101,72	79,21	877,04	956,25	161.101,72	10.630,93	89.775,32	100.406,25
106	160.224,68	78,78	877,47	956,25	160.224,68	10.709,70	90.652,80	101.362,50
107	159.347,20	78,35	877,90	956,25	159.347,20	10.788,05	91.530,70	102.318,75
108	158.469,30	77,91	878,34	956,25	158.469,30	10.865,96	92.409,04	103.275,00
109	157.590,96	77,48	878,77	956,25	157.590,96	10.943,44	93.287,81	104.231,25
110	156.712,19	77,05	879,20	956,25	156.712,19	11.020,49	94.167,01	105.187,50
111	155.832,99	76,62	879,63	956,25	155.832,99	11.097,11	95.046,64	106.143,75
112	154.953,36	76,19	880,06	956,25	154.953,36	11.173,30	95.926,70	107.100,00
113	154.073,30	75,75	880,50	956,25	154.073,30	11.249,05	96.807,20	108.056,25
114	153.192,80	75,32	880,93	956,25	153.192,80	11.324,37	97.688,13	109.012,50
115	152.311,87	74,89	881,36	956,25	152.311,87	11.399,26	98.569,49	109.968,75
116	151.430,51	74,45	881,80	956,25	151.430,51	11.473,71	99.451,29	110.925,00
117	150.548,71	74,02	882,23	956,25	150.548,71	11.547,73	100.333,52	111.881,25
118	149.666,48	73,59	882,66	956,25	149.666,48	11.621,32	101.216,18	112.837,50
119	148.783,82	73,15	883,10	956,25	148.783,82	11.694,47	102.099,28	113.793,75
120	147.900,72	72,72	883,53	956,25	147.900,72	11.767,19	102.982,81	114.750,00
121	147.017,19	72,28	883,97	956,25	147.017,19	11.839,47	103.866,78	115.706,25
122	146.133,22	71,85	884,40	956,25	146.133,22	11.911,32	104.751,18	116.662,50
123	145.248,82	71,41	884,84	956,25	145.248,82	11.982,73	105.636,02	117.618,75
124	144.363,98	70,98	885,27	956,25	144.363,98	12.053,71	106.521,29	118.575,00
125	143.478,71	70,54	885,71	956,25	143.478,71	12.124,25	107.407,00	119.531,25
126	142.593,00	70,11	886,14	956,25	142.593,00	12.194,36	108.293,14	120.487,50
127	141.706,86	69,67	886,58	956,25	141.706,86	12.264,04	109.179,71	121.443,75
128	140.820,29	69,24	887,01	956,25	140.820,29	12.333,27	110.066,73	122.400,00
129	139.933,27	68,80	887,45	956,25	139.933,27	12.402,07	110.954,18	123.356,25
130	139.045,82	68,36	887,89	956,25	139.045,82	12.470,44	111.842,06	124.312,50
131	138.157,94	67,93	888,32	956,25	138.157,94	12.538,36	112.730,39	125.268,75
132	137.269,61	67,49	888,76	956,25	137.269,61	12.605,86	113.619,14	126.225,00
133	136.380,86	67,05	889,20	956,25	136.380,86	12.672,91	114.508,34	127.181,25
134	135.491,66	66,62	889,63	956,25	135.491,66	12.739,53	115.397,97	128.137,50
135	134.602,03	66,18	890,07	956,25	134.602,03	12.805,71	116.288,04	129.093,75
136	133.711,96	65,74	890,51	956,25	133.711,96	12.871,45	117.178,55	130.050,00
137	132.821,45	65,30	890,95	956,25	132.821,45	12.936,75	118.069,50	131.006,25
138	131.930,50	64,87	891,38	956,25	131.930,50	13.001,62	118.960,88	131.962,50
139	131.039,12	64,43	891,82	956,25	131.039,12	13.066,04	119.852,71	132.918,75
140	130.147,29	63,99	892,26	956,25	130.147,29	13.130,03	120.744,97	133.875,00
141	129.255,03	63,55	892,70	956,25	129.255,03	13.193,58	121.637,67	134.831,25
142	128.362,33	63,11	893,14	956,25	128.362,33	13.256,70	122.530,80	135.787,50
143	127.469,20	62,67	893,58	956,25	127.469,20	13.319,37	123.424,38	136.743,75
144	126.575,62	62,23	894,02	956,25	126.575,62	13.381,60	124.318,40	137.700,00
145	125.681,60	61,79	894,46	956,25	125.681,60	13.443,39	125.212,86	138.656,25
146	124.787,14	61,35	894,90	956,25	124.787,14	13.504,75	126.107,75	139.612,50
147	123.892,25	60,91	895,34	956,25	123.892,25	13.565,66	127.003,09	140.568,75
148	122.996,91	60,47	895,78	956,25	122.996,91	13.626,14	127.898,86	141.525,00
149	122.101,14	60,03	896,22	956,25	122.101,14	13.686,17	128.795,08	142.481,25
150	121.204,92	59,59	896,66	956,25	121.204,92	13.745,76	129.691,74	143.437,50
151	120.308,26	59,15	897,10	956,25	120.308,26	13.804,91	130.588,84	144.393,75
152	119.411,16	58,71	897,54	956,25	119.411,16	13.863,62	131.486,38	145.350,00
153	118.513,62	58,27	897,98	956,25	118.513,62	13.921,89	132.384,36	146.306,25
154	117.615,64	57,83	898,42	956,25	117.615,64	13.979,72	133.282,78	147.262,50
155	116.717,22	57,39	898,86	956,25	116.717,22	14.037,11	134.181,64	148.218,75
156	115.818,36	56,94	899,31	956,25	115.818,36	14.094,05	135.080,95	149.175,00
157	114.919,05	56,50	899,75	956,25	114.919,05	14.150,55	135.980,70	150.131,25
158	114.019,30	56,06	900,19	956,25	114.019,30	14.206,61	136.880,89	151.087,50
159	113.119,11	55,62	900,63	956,25	113.119,11	14.262,23	137.781,52	152.043,75
160	112.218,48	55,17	901,08	956,25	112.218,48	14.317,40	138.682,60	153.000,00
161	111.317,40	54,73	901,52	956,25	111.317,40	14.372,13	139.584,12	153.956,25
162	110.415,88	54,29	901,96	956,25	110.415,88	14.426,42	140.486,08	154.912,50
163	109.513,92	53,84	902,41	956,25	109.513,92	14.480,27	141.388,48	155.868,75
164	108.611,52	53,40	902,85	956,25	108.611,52	14.533,67	142.291,33	156.825,00
165	107.708,67	52,96	903,29	956,25	107.708,67	14.586,62	143.194,63	157.781,25
166	106.805,37	52,51	903,74	956,25	106.805,37	14.639,14	144.098,36	158.737,50
167	105.901,64	52,07	904,18	956,25	105.901,64	14.691,20	145.002,55	159.693,75
168	104.997,45	51,62	904,63	956,25	104.997,45	14.742,83	145.907,17	160.650,00
169	104.092,83	51,18	905,07	956,25	104.092,83	14.794,01	146.812,24	161.606,25
170	103.187,76	50,73	905,52	956,25	103.187,76	14.844,74	147.717,76	162.562,50
171	102.282,24	50,29	905,96	956,25	102.282,24	14.895,03	148.623,72	163.518,75
172	101.376,28	49,84	906,41	956,25	101.376,28	14.944,87	149.530,13	164.475,00
173	100.469,87	49,40	906,85	956,25	100.469,87	14.994,27	150.436,98	165.431,25
174	99.563,02	48,95	907,30	956,25	99.563,02	15.043,22	151.344,28	166.387,50
175	98.655,72	48,51	907,74	956,25	98.655,72	15.091,73	152.252,02	167.343,75
176	97.747,98	48,06	908,19	956,25	97.747,98	15.139,79	153.160,21	168.300,00
177	96.839,79	47,61	908,64	956,25	96.839,79	15.187,40	154.068,85	169.256,25
178	95.931,15	47,17	909,08	956,25	95.931,15	15.234,57	154.977,93	170.212,50
179	95.022,07	46,72	909,53	956,25	95.022,07	15.281,29	155.887,46	171.168,75
180	94.112,54	46,27	909,98	956,25	94.112,54	15.327,56	156.797,44	172.125,00

x

NIST Baufinanzierung

zum Produkttest

• 0,60%
• gebundener Sollzins*
• 0,62%
• effektiver Jahreszins*

• 958,33€
• Monatsrate

• Gesamtzahlung:172.500,00 EUR
• Tilgungsanteil:156.916,12 EUR
• Zinsanteil:15.583,88 EUR
• Restschuld:93.083,88 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 250.000,00 EUR; Kreditrate: 770,83 EUR; Gesamtbetrag: 92.500,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,70 %; Gebundener Sollzins: 0,70 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist NIST GmbH Schwedter Str. 263
10119 Berlin

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	250.000,00	125,00	833,33	958,33	249.166,67	125,00	833,33	958,33
2	249.166,67	124,58	833,75	958,33	249.166,67	249,58	1.667,08	1.916,67
3	248.332,92	124,17	834,17	958,33	248.332,92	373,75	2.501,25	2.875,00
4	247.498,75	123,75	834,58	958,33	247.498,75	497,50	3.335,83	3.833,33
5	246.664,17	123,33	835,00	958,33	246.664,17	620,83	4.170,84	4.791,67
6	245.829,16	122,91	835,42	958,33	245.829,16	743,75	5.006,25	5.750,00
7	244.993,75	122,50	835,84	958,33	244.993,75	866,24	5.842,09	6.708,33
8	244.157,91	122,08	836,25	958,33	244.157,91	988,32	6.678,35	7.666,67
9	243.321,65	121,66	836,67	958,33	243.321,65	1.109,98	7.515,02	8.625,00
10	242.484,98	121,24	837,09	958,33	242.484,98	1.231,22	8.352,11	9.583,33
11	241.647,89	120,82	837,51	958,33	241.647,89	1.352,05	9.189,62	10.541,67
12	240.810,38	120,41	837,93	958,33	240.810,38	1.472,45	10.027,55	11.500,00
13	239.972,45	119,99	838,35	958,33	239.972,45	1.592,44	10.865,89	12.458,33
14	239.134,11	119,57	838,77	958,33	239.134,11	1.712,01	11.704,66	13.416,67
15	238.295,34	119,15	839,19	958,33	238.295,34	1.831,16	12.543,84	14.375,00
16	237.456,16	118,73	839,61	958,33	237.456,16	1.949,88	13.383,45	15.333,33
17	236.616,55	118,31	840,03	958,33	236.616,55	2.068,19	14.223,48	16.291,67
18	235.776,52	117,89	840,45	958,33	235.776,52	2.186,08	15.063,92	17.250,00
19	234.936,08	117,47	840,87	958,33	234.936,08	2.303,55	15.904,79	18.208,33
20	234.095,21	117,05	841,29	958,33	234.095,21	2.420,60	16.746,07	19.166,67
21	233.253,93	116,63	841,71	958,33	233.253,93	2.537,22	17.587,78	20.125,00
22	232.412,22	116,21	842,13	958,33	232.412,22	2.653,43	18.429,90	21.083,33
23	231.570,10	115,79	842,55	958,33	231.570,10	2.769,21	19.272,45	22.041,67
24	230.727,55	115,36	842,97	958,33	230.727,55	2.884,58	20.115,42	23.000,00
25	229.884,58	114,94	843,39	958,33	229.884,58	2.999,52	20.958,81	23.958,33
26	229.041,19	114,52	843,81	958,33	229.041,19	3.114,04	21.802,63	24.916,67
27	228.197,37	114,10	844,23	958,33	228.197,37	3.228,14	22.646,86	25.875,00
28	227.353,14	113,68	844,66	958,33	227.353,14	3.341,82	23.491,52	26.833,33
29	226.508,48	113,25	845,08	958,33	226.508,48	3.455,07	24.336,60	27.791,67
30	225.663,40	112,83	845,50	958,33	225.663,40	3.567,90	25.182,10	28.750,00
31	224.817,90	112,41	845,92	958,33	224.817,90	3.680,31	26.028,02	29.708,33
32	223.971,98	111,99	846,35	958,33	223.971,98	3.792,30	26.874,37	30.666,67
33	223.125,63	111,56	846,77	958,33	223.125,63	3.903,86	27.721,14	31.625,00
34	222.278,86	111,14	847,19	958,33	222.278,86	4.015,00	28.568,33	32.583,33
35	221.431,67	110,72	847,62	958,33	221.431,67	4.125,71	29.415,95	33.541,67
36	220.584,05	110,29	848,04	958,33	220.584,05	4.236,01	30.263,99	34.500,00
37	219.736,01	109,87	848,47	958,33	219.736,01	4.345,87	31.112,46	35.458,33
38	218.887,54	109,44	848,89	958,33	218.887,54	4.455,32	31.961,35	36.416,67
39	218.038,65	109,02	849,31	958,33	218.038,65	4.564,34	32.810,66	37.375,00
40	217.189,34	108,59	849,74	958,33	217.189,34	4.672,93	33.660,40	38.333,33
41	216.339,60	108,17	850,16	958,33	216.339,60	4.781,10	34.510,56	39.291,67
42	215.489,44	107,74	850,59	958,33	215.489,44	4.888,85	35.361,15	40.250,00
43	214.638,85	107,32	851,01	958,33	214.638,85	4.996,17	36.212,17	41.208,33
44	213.787,83	106,89	851,44	958,33	213.787,83	5.103,06	37.063,61	42.166,67
45	212.936,39	106,47	851,87	958,33	212.936,39	5.209,53	37.915,47	43.125,00
46	212.084,53	106,04	852,29	958,33	212.084,53	5.315,57	38.767,76	44.083,33
47	211.232,24	105,62	852,72	958,33	211.232,24	5.421,19	39.620,48	45.041,67
48	210.379,52	105,19	853,14	958,33	210.379,52	5.526,38	40.473,62	46.000,00
49	209.526,38	104,76	853,57	958,33	209.526,38	5.631,14	41.327,19	46.958,33
50	208.672,81	104,34	854,00	958,33	208.672,81	5.735,48	42.181,19	47.916,67
51	207.818,81	103,91	854,42	958,33	207.818,81	5.839,39	43.035,61	48.875,00
52	206.964,39	103,48	854,85	958,33	206.964,39	5.942,87	43.890,47	49.833,33
53	206.109,53	103,05	855,28	958,33	206.109,53	6.045,92	44.745,74	50.791,67
54	205.254,26	102,63	855,71	958,33	205.254,26	6.148,55	45.601,45	51.750,00
55	204.398,55	102,20	856,13	958,33	204.398,55	6.250,75	46.457,58	52.708,33
56	203.542,42	101,77	856,56	958,33	203.542,42	6.352,52	47.314,15	53.666,67
57	202.685,85	101,34	856,99	958,33	202.685,85	6.453,86	48.171,14	54.625,00
58	201.828,86	100,91	857,42	958,33	201.828,86	6.554,78	49.028,56	55.583,33
59	200.971,44	100,49	857,85	958,33	200.971,44	6.655,26	49.886,40	56.541,67
60	200.113,60	100,06	858,28	958,33	200.113,60	6.755,32	50.744,68	57.500,00
61	199.255,32	99,63	858,71	958,33	199.255,32	6.854,95	51.603,39	58.458,33
62	198.396,61	99,20	859,14	958,33	198.396,61	6.954,15	52.462,52	59.416,67
63	197.537,48	98,77	859,56	958,33	197.537,48	7.052,91	53.322,09	60.375,00
64	196.677,91	98,34	859,99	958,33	196.677,91	7.151,25	54.182,08	61.333,33
65	195.817,92	97,91	860,42	958,33	195.817,92	7.249,16	55.042,50	62.291,67
66	194.957,50	97,48	860,85	958,33	194.957,50	7.346,64	55.903,36	63.250,00
67	194.096,64	97,05	861,29	958,33	194.096,64	7.443,69	56.764,64	64.208,33
68	193.235,36	96,62	861,72	958,33	193.235,36	7.540,31	57.626,36	65.166,67
69	192.373,64	96,19	862,15	958,33	192.373,64	7.636,49	58.488,51	66.125,00
70	191.511,49	95,76	862,58	958,33	191.511,49	7.732,25	59.351,08	67.083,33
71	190.648,92	95,32	863,01	958,33	190.648,92	7.827,57	60.214,09	68.041,67
72	189.785,91	94,89	863,44	958,33	189.785,91	7.922,47	61.077,53	69.000,00
73	188.922,47	94,46	863,87	958,33	188.922,47	8.016,93	61.941,40	69.958,33
74	188.058,60	94,03	864,30	958,33	188.058,60	8.110,96	62.805,71	70.916,67
75	187.194,29	93,60	864,74	958,33	187.194,29	8.204,55	63.670,45	71.875,00
76	186.329,55	93,16	865,17	958,33	186.329,55	8.297,72	64.535,61	72.833,33
77	185.464,39	92,73	865,60	958,33	185.464,39	8.390,45	65.401,21	73.791,67
78	184.598,79	92,30	866,03	958,33	184.598,79	8.482,75	66.267,25	74.750,00
79	183.732,75	91,87	866,47	958,33	183.732,75	8.574,62	67.133,72	75.708,33
80	182.866,28	91,43	866,90	958,33	182.866,28	8.666,05	68.000,62	76.666,67
81	181.999,38	91,00	867,33	958,33	181.999,38	8.757,05	68.867,95	77.625,00
82	181.132,05	90,57	867,77	958,33	181.132,05	8.847,62	69.735,72	78.583,33
83	180.264,28	90,13	868,20	958,33	180.264,28	8.937,75	70.603,92	79.541,67
84	179.396,08	89,70	868,64	958,33	179.396,08	9.027,45	71.472,55	80.500,00
85	178.527,45	89,26	869,07	958,33	178.527,45	9.116,71	72.341,62	81.458,33
86	177.658,38	88,83	869,50	958,33	177.658,38	9.205,54	73.211,13	82.416,67
87	176.788,87	88,39	869,94	958,33	176.788,87	9.293,93	74.081,07	83.375,00
88	175.918,93	87,96	870,37	958,33	175.918,93	9.381,89	74.951,44	84.333,33
89	175.048,56	87,52	870,81	958,33	175.048,56	9.469,42	75.822,25	85.291,67
90	174.177,75	87,09	871,24	958,33	174.177,75	9.556,51	76.693,49	86.250,00
91	173.306,51	86,65	871,68	958,33	173.306,51	9.643,16	77.565,17	87.208,33
92	172.434,83	86,22	872,12	958,33	172.434,83	9.729,38	78.437,29	88.166,67
93	171.562,71	85,78	872,55	958,33	171.562,71	9.815,16	79.309,84	89.125,00
94	170.690,16	85,35	872,99	958,33	170.690,16	9.900,50	80.182,83	90.083,33
95	169.817,17	84,91	873,42	958,33	169.817,17	9.985,41	81.056,25	91.041,67
96	168.943,75	84,47	873,86	958,33	168.943,75	10.069,88	81.930,12	92.000,00
97	168.069,88	84,03	874,30	958,33	168.069,88	10.153,92	82.804,41	92.958,33
98	167.195,59	83,60	874,74	958,33	167.195,59	10.237,52	83.679,15	93.916,67
99	166.320,85	83,16	875,17	958,33	166.320,85	10.320,68	84.554,32	94.875,00
100	165.445,68	82,72	875,61	958,33	165.445,68	10.403,40	85.429,93	95.833,33
101	164.570,07	82,29	876,05	958,33	164.570,07	10.485,69	86.305,98	96.791,67
102	163.694,02	81,85	876,49	958,33	163.694,02	10.567,53	87.182,47	97.750,00
103	162.817,53	81,41	876,92	958,33	162.817,53	10.648,94	88.059,39	98.708,33
104	161.940,61	80,97	877,36	958,33	161.940,61	10.729,91	88.936,76	99.666,67
105	161.063,24	80,53	877,80	958,33	161.063,24	10.810,44	89.814,56	100.625,00
106	160.185,44	80,09	878,24	958,33	160.185,44	10.890,54	90.692,80	101.583,33
107	159.307,20	79,65	878,68	958,33	159.307,20	10.970,19	91.571,48	102.541,67
108	158.428,52	79,21	879,12	958,33	158.428,52	11.049,40	92.450,60	103.500,00
109	157.549,40	78,77	879,56	958,33	157.549,40	11.128,18	93.330,16	104.458,33
110	156.669,84	78,33	880,00	958,33	156.669,84	11.206,51	94.210,15	105.416,67
111	155.789,85	77,89	880,44	958,33	155.789,85	11.284,41	95.090,59	106.375,00
112	154.909,41	77,45	880,88	958,33	154.909,41	11.361,86	95.971,47	107.333,33
113	154.028,53	77,01	881,32	958,33	154.028,53	11.438,88	96.852,79	108.291,67
114	153.147,21	76,57	881,76	958,33	153.147,21	11.515,45	97.734,55	109.250,00
115	152.265,45	76,13	882,20	958,33	152.265,45	11.591,58	98.616,75	110.208,33
116	151.383,25	75,69	882,64	958,33	151.383,25	11.667,27	99.499,39	111.166,67
117	150.500,61	75,25	883,08	958,33	150.500,61	11.742,53	100.382,47	112.125,00
118	149.617,53	74,81	883,52	958,33	149.617,53	11.817,33	101.266,00	113.083,33
119	148.734,00	74,37	883,97	958,33	148.734,00	11.891,70	102.149,97	114.041,67
120	147.850,03	73,93	884,41	958,33	147.850,03	11.965,63	103.034,37	115.000,00
121	146.965,63	73,48	884,85	958,33	146.965,63	12.039,11	103.919,22	115.958,33
122	146.080,78	73,04	885,29	958,33	146.080,78	12.112,15	104.804,52	116.916,67
123	145.195,48	72,60	885,74	958,33	145.195,48	12.184,75	105.690,25	117.875,00
124	144.309,75	72,15	886,18	958,33	144.309,75	12.256,90	106.576,43	118.833,33
125	143.423,57	71,71	886,62	958,33	143.423,57	12.328,61	107.463,05	119.791,67
126	142.536,95	71,27	887,06	958,33	142.536,95	12.399,88	108.350,12	120.750,00
127	141.649,88	70,82	887,51	958,33	141.649,88	12.470,71	109.237,63	121.708,33
128	140.762,37	70,38	887,95	958,33	140.762,37	12.541,09	110.125,58	122.666,67
129	139.874,42	69,94	888,40	958,33	139.874,42	12.611,03	111.013,97	123.625,00
130	138.986,03	69,49	888,84	958,33	138.986,03	12.680,52	111.902,81	124.583,33
131	138.097,19	69,05	889,28	958,33	138.097,19	12.749,57	112.792,10	125.541,67
132	137.207,90	68,60	889,73	958,33	137.207,90	12.818,17	113.681,83	126.500,00
133	136.318,17	68,16	890,17	958,33	136.318,17	12.886,33	114.572,00	127.458,33
134	135.428,00	67,71	890,62	958,33	135.428,00	12.954,04	115.462,62	128.416,67
135	134.537,38	67,27	891,06	958,33	134.537,38	13.021,31	116.353,69	129.375,00
136	133.646,31	66,82	891,51	958,33	133.646,31	13.088,14	117.245,20	130.333,33
137	132.754,80	66,38	891,96	958,33	132.754,80	13.154,51	118.137,15	131.291,67
138	131.862,85	65,93	892,40	958,33	131.862,85	13.220,44	119.029,56	132.250,00
139	130.970,44	65,49	892,85	958,33	130.970,44	13.285,93	119.922,40	133.208,33
140	130.077,60	65,04	893,29	958,33	130.077,60	13.350,97	120.815,70	134.166,67
141	129.184,30	64,59	893,74	958,33	129.184,30	13.415,56	121.709,44	135.125,00
142	128.290,56	64,15	894,19	958,33	128.290,56	13.479,71	122.603,63	136.083,33
143	127.396,37	63,70	894,64	958,33	127.396,37	13.543,40	123.498,26	137.041,67
144	126.501,74	63,25	895,08	958,33	126.501,74	13.606,66	124.393,34	138.000,00
145	125.606,66	62,80	895,53	958,33	125.606,66	13.669,46	125.288,87	138.958,33
146	124.711,13	62,36	895,98	958,33	124.711,13	13.731,81	126.184,85	139.916,67
147	123.815,15	61,91	896,43	958,33	123.815,15	13.793,72	127.081,28	140.875,00
148	122.918,72	61,46	896,87	958,33	122.918,72	13.855,18	127.978,15	141.833,33
149	122.021,85	61,01	897,32	958,33	122.021,85	13.916,19	128.875,47	142.791,67
150	121.124,53	60,56	897,77	958,33	121.124,53	13.976,75	129.773,25	143.750,00
151	120.226,75	60,11	898,22	958,33	120.226,75	14.036,87	130.671,47	144.708,33
152	119.328,53	59,66	898,67	958,33	119.328,53	14.096,53	131.570,13	145.666,67
153	118.429,87	59,21	899,12	958,33	118.429,87	14.155,75	132.469,25	146.625,00
154	117.530,75	58,77	899,57	958,33	117.530,75	14.214,51	133.368,82	147.583,33
155	116.631,18	58,32	900,02	958,33	116.631,18	14.272,83	134.268,84	148.541,67
156	115.731,16	57,87	900,47	958,33	115.731,16	14.330,69	135.169,31	149.500,00
157	114.830,69	57,42	900,92	958,33	114.830,69	14.388,11	136.070,22	150.458,33
158	113.929,78	56,96	901,37	958,33	113.929,78	14.445,07	136.971,59	151.416,67
159	113.028,41	56,51	901,82	958,33	113.028,41	14.501,59	137.873,41	152.375,00
160	112.126,59	56,06	902,27	958,33	112.126,59	14.557,65	138.775,68	153.333,33
161	111.224,32	55,61	902,72	958,33	111.224,32	14.613,26	139.678,40	154.291,67
162	110.321,60	55,16	903,17	958,33	110.321,60	14.668,42	140.581,58	155.250,00
163	109.418,42	54,71	903,62	958,33	109.418,42	14.723,13	141.485,20	156.208,33
164	108.514,80	54,26	904,08	958,33	108.514,80	14.777,39	142.389,28	157.166,67
165	107.610,72	53,81	904,53	958,33	107.610,72	14.831,20	143.293,80	158.125,00
166	106.706,20	53,35	904,98	958,33	106.706,20	14.884,55	144.198,78	159.083,33
167	105.801,22	52,90	905,43	958,33	105.801,22	14.937,45	145.104,22	160.041,67
168	104.895,78	52,45	905,89	958,33	104.895,78	14.989,90	146.010,10	161.000,00
169	103.989,90	51,99	906,34	958,33	103.989,90	15.041,89	146.916,44	161.958,33
170	103.083,56	51,54	906,79	958,33	103.083,56	15.093,43	147.823,23	162.916,67
171	102.176,77	51,09	907,24	958,33	102.176,77	15.144,52	148.730,48	163.875,00
172	101.269,52	50,63	907,70	958,33	101.269,52	15.195,16	149.638,18	164.833,33
173	100.361,82	50,18	908,15	958,33	100.361,82	15.245,34	150.546,33	165.791,67
174	99.453,67	49,73	908,61	958,33	99.453,67	15.295,07	151.454,93	166.750,00
175	98.545,07	49,27	909,06	958,33	98.545,07	15.344,34	152.364,00	167.708,33
176	97.636,00	48,82	909,52	958,33	97.636,00	15.393,16	153.273,51	168.666,67
177	96.726,49	48,36	909,97	958,33	96.726,49	15.441,52	154.183,48	169.625,00
178	95.816,52	47,91	910,43	958,33	95.816,52	15.489,43	155.093,91	170.583,33
179	94.906,09	47,45	910,88	958,33	94.906,09	15.536,88	156.004,79	171.541,67
180	93.995,21	47,00	911,34	958,33	93.995,21	15.583,88	156.916,12	172.500,00

x

Dr. Klein Baufinanzierung

zum Produkttest

• 0,68%
• gebundener Sollzins*
• 0,70%
• effektiver Jahreszins*

• 975,00€
• Monatsrate

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

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 357,83 EUR; Gesamtbetrag: 21.470,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,31 %; Gebundener Sollzins: 0,26 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Dr. Klein Privatkunden AG Postfach 1350
23503 Lübeck

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

x

CE-Baufinanz Baufinanzierung

zum Produkttest

• 0,72%
• gebundener Sollzins*
• 0,73%
• effektiver Jahreszins*

• 983,33€
• Monatsrate

• Gesamtzahlung:177.000,00 EUR
• Tilgungsanteil:158.349,54 EUR
• Zinsanteil:18.650,46 EUR
• Restschuld:91.650,46 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 413,33 EUR; Gesamtbetrag: 49.600,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,48 %; Gebundener Sollzins: 0,48 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist CE-Baufinanz GmbH Steenkamp 37
22607 Hamburg

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	250.000,00	150,00	833,33	983,33	249.166,67	150,00	833,33	983,33
2	249.166,67	149,50	833,83	983,33	249.166,67	299,50	1.667,17	1.966,67
3	248.332,83	149,00	834,33	983,33	248.332,83	448,50	2.501,50	2.950,00
4	247.498,50	148,50	834,83	983,33	247.498,50	597,00	3.336,33	3.933,33
5	246.663,67	148,00	835,34	983,33	246.663,67	745,00	4.171,67	4.916,67
6	245.828,33	147,50	835,84	983,33	245.828,33	892,49	5.007,51	5.900,00
7	244.992,49	147,00	836,34	983,33	244.992,49	1.039,49	5.843,84	6.883,33
8	244.156,16	146,49	836,84	983,33	244.156,16	1.185,98	6.680,68	7.866,67
9	243.319,32	145,99	837,34	983,33	243.319,32	1.331,97	7.518,03	8.850,00
10	242.481,97	145,49	837,84	983,33	242.481,97	1.477,46	8.355,87	9.833,33
11	241.644,13	144,99	838,35	983,33	241.644,13	1.622,45	9.194,22	10.816,67
12	240.805,78	144,48	838,85	983,33	240.805,78	1.766,93	10.033,07	11.800,00
13	239.966,93	143,98	839,35	983,33	239.966,93	1.910,91	10.872,42	12.783,33
14	239.127,58	143,48	839,86	983,33	239.127,58	2.054,39	11.712,28	13.766,67
15	238.287,72	142,97	840,36	983,33	238.287,72	2.197,36	12.552,64	14.750,00
16	237.447,36	142,47	840,86	983,33	237.447,36	2.339,83	13.393,50	15.733,33
17	236.606,50	141,96	841,37	983,33	236.606,50	2.481,80	14.234,87	16.716,67
18	235.765,13	141,46	841,87	983,33	235.765,13	2.623,25	15.076,75	17.700,00
19	234.923,25	140,95	842,38	983,33	234.923,25	2.764,21	15.919,12	18.683,33
20	234.080,88	140,45	842,88	983,33	234.080,88	2.904,66	16.762,01	19.666,67
21	233.237,99	139,94	843,39	983,33	233.237,99	3.044,60	17.605,40	20.650,00
22	232.394,60	139,44	843,90	983,33	232.394,60	3.184,04	18.449,30	21.633,33
23	231.550,70	138,93	844,40	983,33	231.550,70	3.322,97	19.293,70	22.616,67
24	230.706,30	138,42	844,91	983,33	230.706,30	3.461,39	20.138,61	23.600,00
25	229.861,39	137,92	845,42	983,33	229.861,39	3.599,31	20.984,03	24.583,33
26	229.015,97	137,41	845,92	983,33	229.015,97	3.736,72	21.829,95	25.566,67
27	228.170,05	136,90	846,43	983,33	228.170,05	3.873,62	22.676,38	26.550,00
28	227.323,62	136,39	846,94	983,33	227.323,62	4.010,01	23.523,32	27.533,33
29	226.476,68	135,89	847,45	983,33	226.476,68	4.145,90	24.370,77	28.516,67
30	225.629,23	135,38	847,96	983,33	225.629,23	4.281,28	25.218,72	29.500,00
31	224.781,28	134,87	848,46	983,33	224.781,28	4.416,15	26.067,19	30.483,33
32	223.932,81	134,36	848,97	983,33	223.932,81	4.550,51	26.916,16	31.466,67
33	223.083,84	133,85	849,48	983,33	223.083,84	4.684,36	27.765,64	32.450,00
34	222.234,36	133,34	849,99	983,33	222.234,36	4.817,70	28.615,64	33.433,33
35	221.384,36	132,83	850,50	983,33	221.384,36	4.950,53	29.466,14	34.416,67
36	220.533,86	132,32	851,01	983,33	220.533,86	5.082,85	30.317,15	35.400,00
37	219.682,85	131,81	851,52	983,33	219.682,85	5.214,66	31.168,68	36.383,33
38	218.831,32	131,30	852,03	983,33	218.831,32	5.345,96	32.020,71	37.366,67
39	217.979,29	130,79	852,55	983,33	217.979,29	5.476,74	32.873,26	38.350,00
40	217.126,74	130,28	853,06	983,33	217.126,74	5.607,02	33.726,31	39.333,33
41	216.273,69	129,76	853,57	983,33	216.273,69	5.736,78	34.579,88	40.316,67
42	215.420,12	129,25	854,08	983,33	215.420,12	5.866,04	35.433,96	41.300,00
43	214.566,04	128,74	854,59	983,33	214.566,04	5.994,78	36.288,56	42.283,33
44	213.711,44	128,23	855,11	983,33	213.711,44	6.123,00	37.143,66	43.266,67
45	212.856,34	127,71	855,62	983,33	212.856,34	6.250,72	37.999,28	44.250,00
46	212.000,72	127,20	856,13	983,33	212.000,72	6.377,92	38.855,42	45.233,33
47	211.144,58	126,69	856,65	983,33	211.144,58	6.504,60	39.712,06	46.216,67
48	210.287,94	126,17	857,16	983,33	210.287,94	6.630,78	40.569,22	47.200,00
49	209.430,78	125,66	857,67	983,33	209.430,78	6.756,43	41.426,90	48.183,33
50	208.573,10	125,14	858,19	983,33	208.573,10	6.881,58	42.285,09	49.166,67
51	207.714,91	124,63	858,70	983,33	207.714,91	7.006,21	43.143,79	50.150,00
52	206.856,21	124,11	859,22	983,33	206.856,21	7.130,32	44.003,01	51.133,33
53	205.996,99	123,60	859,74	983,33	205.996,99	7.253,92	44.862,75	52.116,67
54	205.137,25	123,08	860,25	983,33	205.137,25	7.377,00	45.723,00	53.100,00
55	204.277,00	122,57	860,77	983,33	204.277,00	7.499,57	46.583,77	54.083,33
56	203.416,23	122,05	861,28	983,33	203.416,23	7.621,62	47.445,05	55.066,67
57	202.554,95	121,53	861,80	983,33	202.554,95	7.743,15	48.306,85	56.050,00
58	201.693,15	121,02	862,32	983,33	201.693,15	7.864,17	49.169,17	57.033,33
59	200.830,83	120,50	862,83	983,33	200.830,83	7.984,66	50.032,00	58.016,67
60	199.968,00	119,98	863,35	983,33	199.968,00	8.104,65	50.895,35	59.000,00
61	199.104,65	119,46	863,87	983,33	199.104,65	8.224,11	51.759,22	59.983,33
62	198.240,78	118,94	864,39	983,33	198.240,78	8.343,05	52.623,61	60.966,67
63	197.376,39	118,43	864,91	983,33	197.376,39	8.461,48	53.488,52	61.950,00
64	196.511,48	117,91	865,43	983,33	196.511,48	8.579,39	54.353,95	62.933,33
65	195.646,05	117,39	865,95	983,33	195.646,05	8.696,77	55.219,89	63.916,67
66	194.780,11	116,87	866,47	983,33	194.780,11	8.813,64	56.086,36	64.900,00
67	193.913,64	116,35	866,99	983,33	193.913,64	8.929,99	56.953,34	65.883,33
68	193.046,66	115,83	867,51	983,33	193.046,66	9.045,82	57.820,85	66.866,67
69	192.179,15	115,31	868,03	983,33	192.179,15	9.161,12	58.688,88	67.850,00
70	191.311,12	114,79	868,55	983,33	191.311,12	9.275,91	59.557,42	68.833,33
71	190.442,58	114,27	869,07	983,33	190.442,58	9.390,18	60.426,49	69.816,67
72	189.573,51	113,74	869,59	983,33	189.573,51	9.503,92	61.296,08	70.800,00
73	188.703,92	113,22	870,11	983,33	188.703,92	9.617,14	62.166,19	71.783,33
74	187.833,81	112,70	870,63	983,33	187.833,81	9.729,84	63.036,82	72.766,67
75	186.963,18	112,18	871,16	983,33	186.963,18	9.842,02	63.907,98	73.750,00
76	186.092,02	111,66	871,68	983,33	186.092,02	9.953,68	64.779,66	74.733,33
77	185.220,34	111,13	872,20	983,33	185.220,34	10.064,81	65.651,86	75.716,67
78	184.348,14	110,61	872,72	983,33	184.348,14	10.175,42	66.524,58	76.700,00
79	183.475,42	110,09	873,25	983,33	183.475,42	10.285,50	67.397,83	77.683,33
80	182.602,17	109,56	873,77	983,33	182.602,17	10.395,06	68.271,60	78.666,67
81	181.728,40	109,04	874,30	983,33	181.728,40	10.504,10	69.145,90	79.650,00
82	180.854,10	108,51	874,82	983,33	180.854,10	10.612,61	70.020,72	80.633,33
83	179.979,28	107,99	875,35	983,33	179.979,28	10.720,60	70.896,06	81.616,67
84	179.103,94	107,46	875,87	983,33	179.103,94	10.828,06	71.771,94	82.600,00
85	178.228,06	106,94	876,40	983,33	178.228,06	10.935,00	72.648,33	83.583,33
86	177.351,67	106,41	876,92	983,33	177.351,67	11.041,41	73.525,25	84.566,67
87	176.474,75	105,88	877,45	983,33	176.474,75	11.147,30	74.402,70	85.550,00
88	175.597,30	105,36	877,97	983,33	175.597,30	11.252,66	75.280,68	86.533,33
89	174.719,32	104,83	878,50	983,33	174.719,32	11.357,49	76.159,18	87.516,67
90	173.840,82	104,30	879,03	983,33	173.840,82	11.461,79	77.038,21	88.500,00
91	172.961,79	103,78	879,56	983,33	172.961,79	11.565,57	77.917,76	89.483,33
92	172.082,24	103,25	880,08	983,33	172.082,24	11.668,82	78.797,85	90.466,67
93	171.202,15	102,72	880,61	983,33	171.202,15	11.771,54	79.678,46	91.450,00
94	170.321,54	102,19	881,14	983,33	170.321,54	11.873,73	80.559,60	92.433,33
95	169.440,40	101,66	881,67	983,33	169.440,40	11.975,40	81.441,27	93.416,67
96	168.558,73	101,14	882,20	983,33	168.558,73	12.076,53	82.323,47	94.400,00
97	167.676,53	100,61	882,73	983,33	167.676,53	12.177,14	83.206,20	95.383,33
98	166.793,80	100,08	883,26	983,33	166.793,80	12.277,21	84.089,45	96.366,67
99	165.910,55	99,55	883,79	983,33	165.910,55	12.376,76	84.973,24	97.350,00
100	165.026,76	99,02	884,32	983,33	165.026,76	12.475,78	85.857,56	98.333,33
101	164.142,44	98,49	884,85	983,33	164.142,44	12.574,26	86.742,41	99.316,67
102	163.257,59	97,95	885,38	983,33	163.257,59	12.672,22	87.627,78	100.300,00
103	162.372,22	97,42	885,91	983,33	162.372,22	12.769,64	88.513,69	101.283,33
104	161.486,31	96,89	886,44	983,33	161.486,31	12.866,53	89.400,14	102.266,67
105	160.599,86	96,36	886,97	983,33	160.599,86	12.962,89	90.287,11	103.250,00
106	159.712,89	95,83	887,51	983,33	159.712,89	13.058,72	91.174,61	104.233,33
107	158.825,39	95,30	888,04	983,33	158.825,39	13.154,01	92.062,65	105.216,67
108	157.937,35	94,76	888,57	983,33	157.937,35	13.248,78	92.951,22	106.200,00
109	157.048,78	94,23	889,10	983,33	157.048,78	13.343,01	93.840,33	107.183,33
110	156.159,67	93,70	889,64	983,33	156.159,67	13.436,70	94.729,97	108.166,67
111	155.270,03	93,16	890,17	983,33	155.270,03	13.529,86	95.620,14	109.150,00
112	154.379,86	92,63	890,71	983,33	154.379,86	13.622,49	96.510,84	110.133,33
113	153.489,16	92,09	891,24	983,33	153.489,16	13.714,58	97.402,08	111.116,67
114	152.597,92	91,56	891,77	983,33	152.597,92	13.806,14	98.293,86	112.100,00
115	151.706,14	91,02	892,31	983,33	151.706,14	13.897,17	99.186,17	113.083,33
116	150.813,83	90,49	892,85	983,33	150.813,83	13.987,66	100.079,01	114.066,67
117	149.920,99	89,95	893,38	983,33	149.920,99	14.077,61	100.972,39	115.050,00
118	149.027,61	89,42	893,92	983,33	149.027,61	14.167,02	101.866,31	116.033,33
119	148.133,69	88,88	894,45	983,33	148.133,69	14.255,91	102.760,76	117.016,67
120	147.239,24	88,34	894,99	983,33	147.239,24	14.344,25	103.655,75	118.000,00
121	146.344,25	87,81	895,53	983,33	146.344,25	14.432,06	104.551,28	118.983,33
122	145.448,72	87,27	896,06	983,33	145.448,72	14.519,32	105.447,34	119.966,67
123	144.552,66	86,73	896,60	983,33	144.552,66	14.606,06	106.343,94	120.950,00
124	143.656,06	86,19	897,14	983,33	143.656,06	14.692,25	107.241,08	121.933,33
125	142.758,92	85,66	897,68	983,33	142.758,92	14.777,90	108.138,76	122.916,67
126	141.861,24	85,12	898,22	983,33	141.861,24	14.863,02	109.036,98	123.900,00
127	140.963,02	84,58	898,76	983,33	140.963,02	14.947,60	109.935,73	124.883,33
128	140.064,27	84,04	899,29	983,33	140.064,27	15.031,64	110.835,03	125.866,67
129	139.164,97	83,50	899,83	983,33	139.164,97	15.115,14	111.734,86	126.850,00
130	138.265,14	82,96	900,37	983,33	138.265,14	15.198,10	112.635,24	127.833,33
131	137.364,76	82,42	900,91	983,33	137.364,76	15.280,51	113.536,15	128.816,67
132	136.463,85	81,88	901,46	983,33	136.463,85	15.362,39	114.437,61	129.800,00
133	135.562,39	81,34	902,00	983,33	135.562,39	15.443,73	115.339,60	130.783,33
134	134.660,40	80,80	902,54	983,33	134.660,40	15.524,53	116.242,14	131.766,67
135	133.757,86	80,25	903,08	983,33	133.757,86	15.604,78	117.145,22	132.750,00
136	132.854,78	79,71	903,62	983,33	132.854,78	15.684,49	118.048,84	133.733,33
137	131.951,16	79,17	904,16	983,33	131.951,16	15.763,67	118.953,00	134.716,67
138	131.047,00	78,63	904,71	983,33	131.047,00	15.842,29	119.857,71	135.700,00
139	130.142,29	78,09	905,25	983,33	130.142,29	15.920,38	120.762,95	136.683,33
140	129.237,05	77,54	905,79	983,33	129.237,05	15.997,92	121.668,75	137.666,67
141	128.331,25	77,00	906,33	983,33	128.331,25	16.074,92	122.575,08	138.650,00
142	127.424,92	76,45	906,88	983,33	127.424,92	16.151,37	123.481,96	139.633,33
143	126.518,04	75,91	907,42	983,33	126.518,04	16.227,29	124.389,38	140.616,67
144	125.610,62	75,37	907,97	983,33	125.610,62	16.302,65	125.297,35	141.600,00
145	124.702,65	74,82	908,51	983,33	124.702,65	16.377,47	126.205,86	142.583,33
146	123.794,14	74,28	909,06	983,33	123.794,14	16.451,75	127.114,92	143.566,67
147	122.885,08	73,73	909,60	983,33	122.885,08	16.525,48	128.024,52	144.550,00
148	121.975,48	73,19	910,15	983,33	121.975,48	16.598,67	128.934,67	145.533,33
149	121.065,33	72,64	910,69	983,33	121.065,33	16.671,31	129.845,36	146.516,67
150	120.154,64	72,09	911,24	983,33	120.154,64	16.743,40	130.756,60	147.500,00
151	119.243,40	71,55	911,79	983,33	119.243,40	16.814,94	131.668,39	148.483,33
152	118.331,61	71,00	912,33	983,33	118.331,61	16.885,94	132.580,72	149.466,67
153	117.419,28	70,45	912,88	983,33	117.419,28	16.956,39	133.493,61	150.450,00
154	116.506,39	69,90	913,43	983,33	116.506,39	17.026,30	134.407,03	151.433,33
155	115.592,97	69,36	913,98	983,33	115.592,97	17.095,65	135.321,01	152.416,67
156	114.678,99	68,81	914,53	983,33	114.678,99	17.164,46	136.235,54	153.400,00
157	113.764,46	68,26	915,07	983,33	113.764,46	17.232,72	137.150,61	154.383,33
158	112.849,39	67,71	915,62	983,33	112.849,39	17.300,43	138.066,24	155.366,67
159	111.933,76	67,16	916,17	983,33	111.933,76	17.367,59	138.982,41	156.350,00
160	111.017,59	66,61	916,72	983,33	111.017,59	17.434,20	139.899,13	157.333,33
161	110.100,87	66,06	917,27	983,33	110.100,87	17.500,26	140.816,41	158.316,67
162	109.183,59	65,51	917,82	983,33	109.183,59	17.565,77	141.734,23	159.300,00
163	108.265,77	64,96	918,37	983,33	108.265,77	17.630,73	142.652,60	160.283,33
164	107.347,40	64,41	918,92	983,33	107.347,40	17.695,14	143.571,53	161.266,67
165	106.428,47	63,86	919,48	983,33	106.428,47	17.759,00	144.491,00	162.250,00
166	105.509,00	63,31	920,03	983,33	105.509,00	17.822,30	145.411,03	163.233,33
167	104.588,97	62,75	920,58	983,33	104.588,97	17.885,06	146.331,61	164.216,67
168	103.668,39	62,20	921,13	983,33	103.668,39	17.947,26	147.252,74	165.200,00
169	102.747,26	61,65	921,68	983,33	102.747,26	18.008,90	148.174,43	166.183,33
170	101.825,57	61,10	922,24	983,33	101.825,57	18.070,00	149.096,67	167.166,67
171	100.903,33	60,54	922,79	983,33	100.903,33	18.130,54	150.019,46	168.150,00
172	99.980,54	59,99	923,35	983,33	99.980,54	18.190,53	150.942,80	169.133,33
173	99.057,20	59,43	923,90	983,33	99.057,20	18.249,96	151.866,70	170.116,67
174	98.133,30	58,88	924,45	983,33	98.133,30	18.308,84	152.791,16	171.100,00
175	97.208,84	58,33	925,01	983,33	97.208,84	18.367,17	153.716,16	172.083,33
176	96.283,84	57,77	925,56	983,33	96.283,84	18.424,94	154.641,73	173.066,67
177	95.358,27	57,21	926,12	983,33	95.358,27	18.482,16	155.567,84	174.050,00
178	94.432,16	56,66	926,67	983,33	94.432,16	18.538,81	156.494,52	175.033,33
179	93.505,48	56,10	927,23	983,33	93.505,48	18.594,92	157.421,75	176.016,67
180	92.578,25	55,55	927,79	983,33	92.578,25	18.650,46	158.349,54	177.000,00

x

BBBank Neufinanzierung

zum Produkttest

• 0,96%
• gebundener Sollzins*
• 0,97%
• effektiver Jahreszins*

• 1.033,33€
• Monatsrate

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

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 214,17 EUR; Gesamtbetrag: 25.700,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,58 %; Gebundener Sollzins: 0,57 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist BBBank eG Herrenstraße 2 - 10
76133 Karlsruhe

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

x

Interhyp Baufinanzierung

zum Produkttest

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

• 1.037,50€
• Monatsrate

• Gesamtzahlung:186.750,00 EUR
• Tilgungsanteil:161.514,77 EUR
• Zinsanteil:25.235,23 EUR
• Restschuld:88.485,23 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 608,33 EUR; Gesamtbetrag: 73.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 363 Monate; Effektiver Jahreszins: 0,65 %; Gebundener Sollzins: 0,65 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Interhyp AG Domagkstraße 34
80807 München

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	250.000,00	204,17	833,33	1.037,50	249.166,67	204,17	833,33	1.037,50
2	249.166,67	203,49	834,01	1.037,50	249.166,67	407,65	1.667,35	2.075,00
3	248.332,65	202,80	834,70	1.037,50	248.332,65	610,46	2.502,04	3.112,50
4	247.497,96	202,12	835,38	1.037,50	247.497,96	812,58	3.337,42	4.150,00
5	246.662,58	201,44	836,06	1.037,50	246.662,58	1.014,02	4.173,48	5.187,50
6	245.826,52	200,76	836,74	1.037,50	245.826,52	1.214,78	5.010,22	6.225,00
7	244.989,78	200,07	837,43	1.037,50	244.989,78	1.414,86	5.847,64	7.262,50
8	244.152,36	199,39	838,11	1.037,50	244.152,36	1.614,25	6.685,75	8.300,00
9	243.314,25	198,71	838,79	1.037,50	243.314,25	1.812,95	7.524,55	9.337,50
10	242.475,45	198,02	839,48	1.037,50	242.475,45	2.010,97	8.364,03	10.375,00
11	241.635,97	197,34	840,16	1.037,50	241.635,97	2.208,31	9.204,19	11.412,50
12	240.795,81	196,65	840,85	1.037,50	240.795,81	2.404,96	10.045,04	12.450,00
13	239.954,96	195,96	841,54	1.037,50	239.954,96	2.600,92	10.886,58	13.487,50
14	239.113,42	195,28	842,22	1.037,50	239.113,42	2.796,20	11.728,80	14.525,00
15	238.271,20	194,59	842,91	1.037,50	238.271,20	2.990,79	12.571,71	15.562,50
16	237.428,29	193,90	843,60	1.037,50	237.428,29	3.184,69	13.415,31	16.600,00
17	236.584,69	193,21	844,29	1.037,50	236.584,69	3.377,90	14.259,60	17.637,50
18	235.740,40	192,52	844,98	1.037,50	235.740,40	3.570,42	15.104,58	18.675,00
19	234.895,42	191,83	845,67	1.037,50	234.895,42	3.762,25	15.950,25	19.712,50
20	234.049,75	191,14	846,36	1.037,50	234.049,75	3.953,39	16.796,61	20.750,00
21	233.203,39	190,45	847,05	1.037,50	233.203,39	4.143,84	17.643,66	21.787,50
22	232.356,34	189,76	847,74	1.037,50	232.356,34	4.333,60	18.491,40	22.825,00
23	231.508,60	189,07	848,43	1.037,50	231.508,60	4.522,66	19.339,84	23.862,50
24	230.660,16	188,37	849,13	1.037,50	230.660,16	4.711,04	20.188,96	24.900,00
25	229.811,04	187,68	849,82	1.037,50	229.811,04	4.898,72	21.038,78	25.937,50
26	228.961,22	186,98	850,52	1.037,50	228.961,22	5.085,70	21.889,30	26.975,00
27	228.110,70	186,29	851,21	1.037,50	228.110,70	5.271,99	22.740,51	28.012,50
28	227.259,49	185,60	851,90	1.037,50	227.259,49	5.457,59	23.592,41	29.050,00
29	226.407,59	184,90	852,60	1.037,50	226.407,59	5.642,49	24.445,01	30.087,50
30	225.554,99	184,20	853,30	1.037,50	225.554,99	5.826,69	25.298,31	31.125,00
31	224.701,69	183,51	853,99	1.037,50	224.701,69	6.010,20	26.152,30	32.162,50
32	223.847,70	182,81	854,69	1.037,50	223.847,70	6.193,00	27.007,00	33.200,00
33	222.993,00	182,11	855,39	1.037,50	222.993,00	6.375,12	27.862,38	34.237,50
34	222.137,62	181,41	856,09	1.037,50	222.137,62	6.556,53	28.718,47	35.275,00
35	221.281,53	180,71	856,79	1.037,50	221.281,53	6.737,24	29.575,26	36.312,50
36	220.424,74	180,01	857,49	1.037,50	220.424,74	6.917,25	30.432,75	37.350,00
37	219.567,25	179,31	858,19	1.037,50	219.567,25	7.096,57	31.290,93	38.387,50
38	218.709,07	178,61	858,89	1.037,50	218.709,07	7.275,18	32.149,82	39.425,00
39	217.850,18	177,91	859,59	1.037,50	217.850,18	7.453,09	33.009,41	40.462,50
40	216.990,59	177,21	860,29	1.037,50	216.990,59	7.630,30	33.869,70	41.500,00
41	216.130,30	176,51	860,99	1.037,50	216.130,30	7.806,81	34.730,69	42.537,50
42	215.269,31	175,80	861,70	1.037,50	215.269,31	7.982,61	35.592,39	43.575,00
43	214.407,61	175,10	862,40	1.037,50	214.407,61	8.157,71	36.454,79	44.612,50
44	213.545,21	174,40	863,10	1.037,50	213.545,21	8.332,10	37.317,90	45.650,00
45	212.682,10	173,69	863,81	1.037,50	212.682,10	8.505,80	38.181,70	46.687,50
46	211.818,30	172,98	864,52	1.037,50	211.818,30	8.678,78	39.046,22	47.725,00
47	210.953,78	172,28	865,22	1.037,50	210.953,78	8.851,06	39.911,44	48.762,50
48	210.088,56	171,57	865,93	1.037,50	210.088,56	9.022,63	40.777,37	49.800,00
49	209.222,63	170,87	866,63	1.037,50	209.222,63	9.193,50	41.644,00	50.837,50
50	208.356,00	170,16	867,34	1.037,50	208.356,00	9.363,65	42.511,35	51.875,00
51	207.488,65	169,45	868,05	1.037,50	207.488,65	9.533,10	43.379,40	52.912,50
52	206.620,60	168,74	868,76	1.037,50	206.620,60	9.701,84	44.248,16	53.950,00
53	205.751,84	168,03	869,47	1.037,50	205.751,84	9.869,87	45.117,63	54.987,50
54	204.882,37	167,32	870,18	1.037,50	204.882,37	10.037,19	45.987,81	56.025,00
55	204.012,19	166,61	870,89	1.037,50	204.012,19	10.203,80	46.858,70	57.062,50
56	203.141,30	165,90	871,60	1.037,50	203.141,30	10.369,70	47.730,30	58.100,00
57	202.269,70	165,19	872,31	1.037,50	202.269,70	10.534,89	48.602,61	59.137,50
58	201.397,39	164,47	873,03	1.037,50	201.397,39	10.699,36	49.475,64	60.175,00
59	200.524,36	163,76	873,74	1.037,50	200.524,36	10.863,13	50.349,37	61.212,50
60	199.650,63	163,05	874,45	1.037,50	199.650,63	11.026,17	51.223,83	62.250,00
61	198.776,17	162,33	875,17	1.037,50	198.776,17	11.188,51	52.098,99	63.287,50
62	197.901,01	161,62	875,88	1.037,50	197.901,01	11.350,13	52.974,87	64.325,00
63	197.025,13	160,90	876,60	1.037,50	197.025,13	11.511,03	53.851,47	65.362,50
64	196.148,53	160,19	877,31	1.037,50	196.148,53	11.671,22	54.728,78	66.400,00
65	195.271,22	159,47	878,03	1.037,50	195.271,22	11.830,69	55.606,81	67.437,50
66	194.393,19	158,75	878,75	1.037,50	194.393,19	11.989,45	56.485,55	68.475,00
67	193.514,45	158,04	879,46	1.037,50	193.514,45	12.147,48	57.365,02	69.512,50
68	192.634,98	157,32	880,18	1.037,50	192.634,98	12.304,80	58.245,20	70.550,00
69	191.754,80	156,60	880,90	1.037,50	191.754,80	12.461,40	59.126,10	71.587,50
70	190.873,90	155,88	881,62	1.037,50	190.873,90	12.617,28	60.007,72	72.625,00
71	189.992,28	155,16	882,34	1.037,50	189.992,28	12.772,44	60.890,06	73.662,50
72	189.109,94	154,44	883,06	1.037,50	189.109,94	12.926,88	61.773,12	74.700,00
73	188.226,88	153,72	883,78	1.037,50	188.226,88	13.080,60	62.656,90	75.737,50
74	187.343,10	153,00	884,50	1.037,50	187.343,10	13.233,60	63.541,40	76.775,00
75	186.458,60	152,27	885,23	1.037,50	186.458,60	13.385,87	64.426,63	77.812,50
76	185.573,37	151,55	885,95	1.037,50	185.573,37	13.537,42	65.312,58	78.850,00
77	184.687,42	150,83	886,67	1.037,50	184.687,42	13.688,25	66.199,25	79.887,50
78	183.800,75	150,10	887,40	1.037,50	183.800,75	13.838,35	67.086,65	80.925,00
79	182.913,35	149,38	888,12	1.037,50	182.913,35	13.987,73	67.974,77	81.962,50
80	182.025,23	148,65	888,85	1.037,50	182.025,23	14.136,39	68.863,61	83.000,00
81	181.136,39	147,93	889,57	1.037,50	181.136,39	14.284,32	69.753,18	84.037,50
82	180.246,82	147,20	890,30	1.037,50	180.246,82	14.431,52	70.643,48	85.075,00
83	179.356,52	146,47	891,03	1.037,50	179.356,52	14.577,99	71.534,51	86.112,50
84	178.465,49	145,75	891,75	1.037,50	178.465,49	14.723,74	72.426,26	87.150,00
85	177.573,74	145,02	892,48	1.037,50	177.573,74	14.868,76	73.318,74	88.187,50
86	176.681,26	144,29	893,21	1.037,50	176.681,26	15.013,05	74.211,95	89.225,00
87	175.788,05	143,56	893,94	1.037,50	175.788,05	15.156,61	75.105,89	90.262,50
88	174.894,11	142,83	894,67	1.037,50	174.894,11	15.299,44	76.000,56	91.300,00
89	173.999,44	142,10	895,40	1.037,50	173.999,44	15.441,54	76.895,96	92.337,50
90	173.104,04	141,37	896,13	1.037,50	173.104,04	15.582,90	77.792,10	93.375,00
91	172.207,90	140,64	896,86	1.037,50	172.207,90	15.723,54	78.688,96	94.412,50
92	171.311,04	139,90	897,60	1.037,50	171.311,04	15.863,45	79.586,55	95.450,00
93	170.413,45	139,17	898,33	1.037,50	170.413,45	16.002,62	80.484,88	96.487,50
94	169.515,12	138,44	899,06	1.037,50	169.515,12	16.141,05	81.383,95	97.525,00
95	168.616,05	137,70	899,80	1.037,50	168.616,05	16.278,76	82.283,74	98.562,50
96	167.716,26	136,97	900,53	1.037,50	167.716,26	16.415,73	83.184,27	99.600,00
97	166.815,73	136,23	901,27	1.037,50	166.815,73	16.551,96	84.085,54	100.637,50
98	165.914,46	135,50	902,00	1.037,50	165.914,46	16.687,45	84.987,55	101.675,00
99	165.012,45	134,76	902,74	1.037,50	165.012,45	16.822,21	85.890,29	102.712,50
100	164.109,71	134,02	903,48	1.037,50	164.109,71	16.956,24	86.793,76	103.750,00
101	163.206,24	133,29	904,21	1.037,50	163.206,24	17.089,52	87.697,98	104.787,50
102	162.302,02	132,55	904,95	1.037,50	162.302,02	17.222,07	88.602,93	105.825,00
103	161.397,07	131,81	905,69	1.037,50	161.397,07	17.353,88	89.508,62	106.862,50
104	160.491,38	131,07	906,43	1.037,50	160.491,38	17.484,95	90.415,05	107.900,00
105	159.584,95	130,33	907,17	1.037,50	159.584,95	17.615,27	91.322,23	108.937,50
106	158.677,77	129,59	907,91	1.037,50	158.677,77	17.744,86	92.230,14	109.975,00
107	157.769,86	128,85	908,65	1.037,50	157.769,86	17.873,71	93.138,79	111.012,50
108	156.861,21	128,10	909,40	1.037,50	156.861,21	18.001,81	94.048,19	112.050,00
109	155.951,81	127,36	910,14	1.037,50	155.951,81	18.129,17	94.958,33	113.087,50
110	155.041,67	126,62	910,88	1.037,50	155.041,67	18.255,79	95.869,21	114.125,00
111	154.130,79	125,87	911,63	1.037,50	154.130,79	18.381,66	96.780,84	115.162,50
112	153.219,16	125,13	912,37	1.037,50	153.219,16	18.506,79	97.693,21	116.200,00
113	152.306,79	124,38	913,12	1.037,50	152.306,79	18.631,17	98.606,33	117.237,50
114	151.393,67	123,64	913,86	1.037,50	151.393,67	18.754,81	99.520,19	118.275,00
115	150.479,81	122,89	914,61	1.037,50	150.479,81	18.877,70	100.434,80	119.312,50
116	149.565,20	122,14	915,36	1.037,50	149.565,20	18.999,85	101.350,15	120.350,00
117	148.649,85	121,40	916,10	1.037,50	148.649,85	19.121,25	102.266,25	121.387,50
118	147.733,75	120,65	916,85	1.037,50	147.733,75	19.241,89	103.183,11	122.425,00
119	146.816,89	119,90	917,60	1.037,50	146.816,89	19.361,79	104.100,71	123.462,50
120	145.899,29	119,15	918,35	1.037,50	145.899,29	19.480,95	105.019,05	124.500,00
121	144.980,95	118,40	919,10	1.037,50	144.980,95	19.599,35	105.938,15	125.537,50
122	144.061,85	117,65	919,85	1.037,50	144.061,85	19.717,00	106.858,00	126.575,00
123	143.142,00	116,90	920,60	1.037,50	143.142,00	19.833,90	107.778,60	127.612,50
124	142.221,40	116,15	921,35	1.037,50	142.221,40	19.950,04	108.699,96	128.650,00
125	141.300,04	115,40	922,10	1.037,50	141.300,04	20.065,44	109.622,06	129.687,50
126	140.377,94	114,64	922,86	1.037,50	140.377,94	20.180,08	110.544,92	130.725,00
127	139.455,08	113,89	923,61	1.037,50	139.455,08	20.293,97	111.468,53	131.762,50
128	138.531,47	113,13	924,37	1.037,50	138.531,47	20.407,10	112.392,90	132.800,00
129	137.607,10	112,38	925,12	1.037,50	137.607,10	20.519,48	113.318,02	133.837,50
130	136.681,98	111,62	925,88	1.037,50	136.681,98	20.631,11	114.243,89	134.875,00
131	135.756,11	110,87	926,63	1.037,50	135.756,11	20.741,97	115.170,53	135.912,50
132	134.829,47	110,11	927,39	1.037,50	134.829,47	20.852,08	116.097,92	136.950,00
133	133.902,08	109,35	928,15	1.037,50	133.902,08	20.961,44	117.026,06	137.987,50
134	132.973,94	108,60	928,90	1.037,50	132.973,94	21.070,03	117.954,97	139.025,00
135	132.045,03	107,84	929,66	1.037,50	132.045,03	21.177,87	118.884,63	140.062,50
136	131.115,37	107,08	930,42	1.037,50	131.115,37	21.284,95	119.815,05	141.100,00
137	130.184,95	106,32	931,18	1.037,50	130.184,95	21.391,27	120.746,23	142.137,50
138	129.253,77	105,56	931,94	1.037,50	129.253,77	21.496,82	121.678,18	143.175,00
139	128.321,82	104,80	932,70	1.037,50	128.321,82	21.601,62	122.610,88	144.212,50
140	127.389,12	104,03	933,47	1.037,50	127.389,12	21.705,65	123.544,35	145.250,00
141	126.455,65	103,27	934,23	1.037,50	126.455,65	21.808,93	124.478,57	146.287,50
142	125.521,43	102,51	934,99	1.037,50	125.521,43	21.911,43	125.413,57	147.325,00
143	124.586,43	101,75	935,75	1.037,50	124.586,43	22.013,18	126.349,32	148.362,50
144	123.650,68	100,98	936,52	1.037,50	123.650,68	22.114,16	127.285,84	149.400,00
145	122.714,16	100,22	937,28	1.037,50	122.714,16	22.214,38	128.223,12	150.437,50
146	121.776,88	99,45	938,05	1.037,50	121.776,88	22.313,83	129.161,17	151.475,00
147	120.838,83	98,69	938,81	1.037,50	120.838,83	22.412,51	130.099,99	152.512,50
148	119.900,01	97,92	939,58	1.037,50	119.900,01	22.510,43	131.039,57	153.550,00
149	118.960,43	97,15	940,35	1.037,50	118.960,43	22.607,58	131.979,92	154.587,50
150	118.020,08	96,38	941,12	1.037,50	118.020,08	22.703,97	132.921,03	155.625,00
151	117.078,97	95,61	941,89	1.037,50	117.078,97	22.799,58	133.862,92	156.662,50
152	116.137,08	94,85	942,65	1.037,50	116.137,08	22.894,43	134.805,57	157.700,00
153	115.194,43	94,08	943,42	1.037,50	115.194,43	22.988,50	135.749,00	158.737,50
154	114.251,00	93,30	944,20	1.037,50	114.251,00	23.081,81	136.693,19	159.775,00
155	113.306,81	92,53	944,97	1.037,50	113.306,81	23.174,34	137.638,16	160.812,50
156	112.361,84	91,76	945,74	1.037,50	112.361,84	23.266,10	138.583,90	161.850,00
157	111.416,10	90,99	946,51	1.037,50	111.416,10	23.357,09	139.530,41	162.887,50
158	110.469,59	90,22	947,28	1.037,50	110.469,59	23.447,31	140.477,69	163.925,00
159	109.522,31	89,44	948,06	1.037,50	109.522,31	23.536,75	141.425,75	164.962,50
160	108.574,25	88,67	948,83	1.037,50	108.574,25	23.625,42	142.374,58	166.000,00
161	107.625,42	87,89	949,61	1.037,50	107.625,42	23.713,32	143.324,18	167.037,50
162	106.675,82	87,12	950,38	1.037,50	106.675,82	23.800,43	144.274,57	168.075,00
163	105.725,43	86,34	951,16	1.037,50	105.725,43	23.886,78	145.225,72	169.112,50
164	104.774,28	85,57	951,93	1.037,50	104.774,28	23.972,34	146.177,66	170.150,00
165	103.822,34	84,79	952,71	1.037,50	103.822,34	24.057,13	147.130,37	171.187,50
166	102.869,63	84,01	953,49	1.037,50	102.869,63	24.141,14	148.083,86	172.225,00
167	101.916,14	83,23	954,27	1.037,50	101.916,14	24.224,37	149.038,13	173.262,50
168	100.961,87	82,45	955,05	1.037,50	100.961,87	24.306,82	149.993,18	174.300,00
169	100.006,82	81,67	955,83	1.037,50	100.006,82	24.388,50	150.949,00	175.337,50
170	99.051,00	80,89	956,61	1.037,50	99.051,00	24.469,39	151.905,61	176.375,00
171	98.094,39	80,11	957,39	1.037,50	98.094,39	24.549,50	152.863,00	177.412,50
172	97.137,00	79,33	958,17	1.037,50	97.137,00	24.628,83	153.821,17	178.450,00
173	96.178,83	78,55	958,95	1.037,50	96.178,83	24.707,37	154.780,13	179.487,50
174	95.219,87	77,76	959,74	1.037,50	95.219,87	24.785,14	155.739,86	180.525,00
175	94.260,14	76,98	960,52	1.037,50	94.260,14	24.862,12	156.700,38	181.562,50
176	93.299,62	76,19	961,31	1.037,50	93.299,62	24.938,31	157.661,69	182.600,00
177	92.338,31	75,41	962,09	1.037,50	92.338,31	25.013,72	158.623,78	183.637,50
178	91.376,22	74,62	962,88	1.037,50	91.376,22	25.088,34	159.586,66	184.675,00
179	90.413,34	73,84	963,66	1.037,50	90.413,34	25.162,18	160.550,32	185.712,50
180	89.449,68	73,05	964,45	1.037,50	89.449,68	25.235,23	161.514,77	186.750,00

x

comdirect Baufinanzierung

zum Produkttest

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

• 1.037,50€
• Monatsrate

• Gesamtzahlung:186.750,00 EUR
• Tilgungsanteil:161.514,77 EUR
• Zinsanteil:25.235,23 EUR
• Restschuld:88.485,23 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 204,17 EUR; Gesamtbetrag: 24.500,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,45 %; Gebundener Sollzins: 0,45 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist comdirect bank AG Pascalkehre 15
25451 Quickborn

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	250.000,00	204,17	833,33	1.037,50	249.166,67	204,17	833,33	1.037,50
2	249.166,67	203,49	834,01	1.037,50	249.166,67	407,65	1.667,35	2.075,00
3	248.332,65	202,80	834,70	1.037,50	248.332,65	610,46	2.502,04	3.112,50
4	247.497,96	202,12	835,38	1.037,50	247.497,96	812,58	3.337,42	4.150,00
5	246.662,58	201,44	836,06	1.037,50	246.662,58	1.014,02	4.173,48	5.187,50
6	245.826,52	200,76	836,74	1.037,50	245.826,52	1.214,78	5.010,22	6.225,00
7	244.989,78	200,07	837,43	1.037,50	244.989,78	1.414,86	5.847,64	7.262,50
8	244.152,36	199,39	838,11	1.037,50	244.152,36	1.614,25	6.685,75	8.300,00
9	243.314,25	198,71	838,79	1.037,50	243.314,25	1.812,95	7.524,55	9.337,50
10	242.475,45	198,02	839,48	1.037,50	242.475,45	2.010,97	8.364,03	10.375,00
11	241.635,97	197,34	840,16	1.037,50	241.635,97	2.208,31	9.204,19	11.412,50
12	240.795,81	196,65	840,85	1.037,50	240.795,81	2.404,96	10.045,04	12.450,00
13	239.954,96	195,96	841,54	1.037,50	239.954,96	2.600,92	10.886,58	13.487,50
14	239.113,42	195,28	842,22	1.037,50	239.113,42	2.796,20	11.728,80	14.525,00
15	238.271,20	194,59	842,91	1.037,50	238.271,20	2.990,79	12.571,71	15.562,50
16	237.428,29	193,90	843,60	1.037,50	237.428,29	3.184,69	13.415,31	16.600,00
17	236.584,69	193,21	844,29	1.037,50	236.584,69	3.377,90	14.259,60	17.637,50
18	235.740,40	192,52	844,98	1.037,50	235.740,40	3.570,42	15.104,58	18.675,00
19	234.895,42	191,83	845,67	1.037,50	234.895,42	3.762,25	15.950,25	19.712,50
20	234.049,75	191,14	846,36	1.037,50	234.049,75	3.953,39	16.796,61	20.750,00
21	233.203,39	190,45	847,05	1.037,50	233.203,39	4.143,84	17.643,66	21.787,50
22	232.356,34	189,76	847,74	1.037,50	232.356,34	4.333,60	18.491,40	22.825,00
23	231.508,60	189,07	848,43	1.037,50	231.508,60	4.522,66	19.339,84	23.862,50
24	230.660,16	188,37	849,13	1.037,50	230.660,16	4.711,04	20.188,96	24.900,00
25	229.811,04	187,68	849,82	1.037,50	229.811,04	4.898,72	21.038,78	25.937,50
26	228.961,22	186,98	850,52	1.037,50	228.961,22	5.085,70	21.889,30	26.975,00
27	228.110,70	186,29	851,21	1.037,50	228.110,70	5.271,99	22.740,51	28.012,50
28	227.259,49	185,60	851,90	1.037,50	227.259,49	5.457,59	23.592,41	29.050,00
29	226.407,59	184,90	852,60	1.037,50	226.407,59	5.642,49	24.445,01	30.087,50
30	225.554,99	184,20	853,30	1.037,50	225.554,99	5.826,69	25.298,31	31.125,00
31	224.701,69	183,51	853,99	1.037,50	224.701,69	6.010,20	26.152,30	32.162,50
32	223.847,70	182,81	854,69	1.037,50	223.847,70	6.193,00	27.007,00	33.200,00
33	222.993,00	182,11	855,39	1.037,50	222.993,00	6.375,12	27.862,38	34.237,50
34	222.137,62	181,41	856,09	1.037,50	222.137,62	6.556,53	28.718,47	35.275,00
35	221.281,53	180,71	856,79	1.037,50	221.281,53	6.737,24	29.575,26	36.312,50
36	220.424,74	180,01	857,49	1.037,50	220.424,74	6.917,25	30.432,75	37.350,00
37	219.567,25	179,31	858,19	1.037,50	219.567,25	7.096,57	31.290,93	38.387,50
38	218.709,07	178,61	858,89	1.037,50	218.709,07	7.275,18	32.149,82	39.425,00
39	217.850,18	177,91	859,59	1.037,50	217.850,18	7.453,09	33.009,41	40.462,50
40	216.990,59	177,21	860,29	1.037,50	216.990,59	7.630,30	33.869,70	41.500,00
41	216.130,30	176,51	860,99	1.037,50	216.130,30	7.806,81	34.730,69	42.537,50
42	215.269,31	175,80	861,70	1.037,50	215.269,31	7.982,61	35.592,39	43.575,00
43	214.407,61	175,10	862,40	1.037,50	214.407,61	8.157,71	36.454,79	44.612,50
44	213.545,21	174,40	863,10	1.037,50	213.545,21	8.332,10	37.317,90	45.650,00
45	212.682,10	173,69	863,81	1.037,50	212.682,10	8.505,80	38.181,70	46.687,50
46	211.818,30	172,98	864,52	1.037,50	211.818,30	8.678,78	39.046,22	47.725,00
47	210.953,78	172,28	865,22	1.037,50	210.953,78	8.851,06	39.911,44	48.762,50
48	210.088,56	171,57	865,93	1.037,50	210.088,56	9.022,63	40.777,37	49.800,00
49	209.222,63	170,87	866,63	1.037,50	209.222,63	9.193,50	41.644,00	50.837,50
50	208.356,00	170,16	867,34	1.037,50	208.356,00	9.363,65	42.511,35	51.875,00
51	207.488,65	169,45	868,05	1.037,50	207.488,65	9.533,10	43.379,40	52.912,50
52	206.620,60	168,74	868,76	1.037,50	206.620,60	9.701,84	44.248,16	53.950,00
53	205.751,84	168,03	869,47	1.037,50	205.751,84	9.869,87	45.117,63	54.987,50
54	204.882,37	167,32	870,18	1.037,50	204.882,37	10.037,19	45.987,81	56.025,00
55	204.012,19	166,61	870,89	1.037,50	204.012,19	10.203,80	46.858,70	57.062,50
56	203.141,30	165,90	871,60	1.037,50	203.141,30	10.369,70	47.730,30	58.100,00
57	202.269,70	165,19	872,31	1.037,50	202.269,70	10.534,89	48.602,61	59.137,50
58	201.397,39	164,47	873,03	1.037,50	201.397,39	10.699,36	49.475,64	60.175,00
59	200.524,36	163,76	873,74	1.037,50	200.524,36	10.863,13	50.349,37	61.212,50
60	199.650,63	163,05	874,45	1.037,50	199.650,63	11.026,17	51.223,83	62.250,00
61	198.776,17	162,33	875,17	1.037,50	198.776,17	11.188,51	52.098,99	63.287,50
62	197.901,01	161,62	875,88	1.037,50	197.901,01	11.350,13	52.974,87	64.325,00
63	197.025,13	160,90	876,60	1.037,50	197.025,13	11.511,03	53.851,47	65.362,50
64	196.148,53	160,19	877,31	1.037,50	196.148,53	11.671,22	54.728,78	66.400,00
65	195.271,22	159,47	878,03	1.037,50	195.271,22	11.830,69	55.606,81	67.437,50
66	194.393,19	158,75	878,75	1.037,50	194.393,19	11.989,45	56.485,55	68.475,00
67	193.514,45	158,04	879,46	1.037,50	193.514,45	12.147,48	57.365,02	69.512,50
68	192.634,98	157,32	880,18	1.037,50	192.634,98	12.304,80	58.245,20	70.550,00
69	191.754,80	156,60	880,90	1.037,50	191.754,80	12.461,40	59.126,10	71.587,50
70	190.873,90	155,88	881,62	1.037,50	190.873,90	12.617,28	60.007,72	72.625,00
71	189.992,28	155,16	882,34	1.037,50	189.992,28	12.772,44	60.890,06	73.662,50
72	189.109,94	154,44	883,06	1.037,50	189.109,94	12.926,88	61.773,12	74.700,00
73	188.226,88	153,72	883,78	1.037,50	188.226,88	13.080,60	62.656,90	75.737,50
74	187.343,10	153,00	884,50	1.037,50	187.343,10	13.233,60	63.541,40	76.775,00
75	186.458,60	152,27	885,23	1.037,50	186.458,60	13.385,87	64.426,63	77.812,50
76	185.573,37	151,55	885,95	1.037,50	185.573,37	13.537,42	65.312,58	78.850,00
77	184.687,42	150,83	886,67	1.037,50	184.687,42	13.688,25	66.199,25	79.887,50
78	183.800,75	150,10	887,40	1.037,50	183.800,75	13.838,35	67.086,65	80.925,00
79	182.913,35	149,38	888,12	1.037,50	182.913,35	13.987,73	67.974,77	81.962,50
80	182.025,23	148,65	888,85	1.037,50	182.025,23	14.136,39	68.863,61	83.000,00
81	181.136,39	147,93	889,57	1.037,50	181.136,39	14.284,32	69.753,18	84.037,50
82	180.246,82	147,20	890,30	1.037,50	180.246,82	14.431,52	70.643,48	85.075,00
83	179.356,52	146,47	891,03	1.037,50	179.356,52	14.577,99	71.534,51	86.112,50
84	178.465,49	145,75	891,75	1.037,50	178.465,49	14.723,74	72.426,26	87.150,00
85	177.573,74	145,02	892,48	1.037,50	177.573,74	14.868,76	73.318,74	88.187,50
86	176.681,26	144,29	893,21	1.037,50	176.681,26	15.013,05	74.211,95	89.225,00
87	175.788,05	143,56	893,94	1.037,50	175.788,05	15.156,61	75.105,89	90.262,50
88	174.894,11	142,83	894,67	1.037,50	174.894,11	15.299,44	76.000,56	91.300,00
89	173.999,44	142,10	895,40	1.037,50	173.999,44	15.441,54	76.895,96	92.337,50
90	173.104,04	141,37	896,13	1.037,50	173.104,04	15.582,90	77.792,10	93.375,00
91	172.207,90	140,64	896,86	1.037,50	172.207,90	15.723,54	78.688,96	94.412,50
92	171.311,04	139,90	897,60	1.037,50	171.311,04	15.863,45	79.586,55	95.450,00
93	170.413,45	139,17	898,33	1.037,50	170.413,45	16.002,62	80.484,88	96.487,50
94	169.515,12	138,44	899,06	1.037,50	169.515,12	16.141,05	81.383,95	97.525,00
95	168.616,05	137,70	899,80	1.037,50	168.616,05	16.278,76	82.283,74	98.562,50
96	167.716,26	136,97	900,53	1.037,50	167.716,26	16.415,73	83.184,27	99.600,00
97	166.815,73	136,23	901,27	1.037,50	166.815,73	16.551,96	84.085,54	100.637,50
98	165.914,46	135,50	902,00	1.037,50	165.914,46	16.687,45	84.987,55	101.675,00
99	165.012,45	134,76	902,74	1.037,50	165.012,45	16.822,21	85.890,29	102.712,50
100	164.109,71	134,02	903,48	1.037,50	164.109,71	16.956,24	86.793,76	103.750,00
101	163.206,24	133,29	904,21	1.037,50	163.206,24	17.089,52	87.697,98	104.787,50
102	162.302,02	132,55	904,95	1.037,50	162.302,02	17.222,07	88.602,93	105.825,00
103	161.397,07	131,81	905,69	1.037,50	161.397,07	17.353,88	89.508,62	106.862,50
104	160.491,38	131,07	906,43	1.037,50	160.491,38	17.484,95	90.415,05	107.900,00
105	159.584,95	130,33	907,17	1.037,50	159.584,95	17.615,27	91.322,23	108.937,50
106	158.677,77	129,59	907,91	1.037,50	158.677,77	17.744,86	92.230,14	109.975,00
107	157.769,86	128,85	908,65	1.037,50	157.769,86	17.873,71	93.138,79	111.012,50
108	156.861,21	128,10	909,40	1.037,50	156.861,21	18.001,81	94.048,19	112.050,00
109	155.951,81	127,36	910,14	1.037,50	155.951,81	18.129,17	94.958,33	113.087,50
110	155.041,67	126,62	910,88	1.037,50	155.041,67	18.255,79	95.869,21	114.125,00
111	154.130,79	125,87	911,63	1.037,50	154.130,79	18.381,66	96.780,84	115.162,50
112	153.219,16	125,13	912,37	1.037,50	153.219,16	18.506,79	97.693,21	116.200,00
113	152.306,79	124,38	913,12	1.037,50	152.306,79	18.631,17	98.606,33	117.237,50
114	151.393,67	123,64	913,86	1.037,50	151.393,67	18.754,81	99.520,19	118.275,00
115	150.479,81	122,89	914,61	1.037,50	150.479,81	18.877,70	100.434,80	119.312,50
116	149.565,20	122,14	915,36	1.037,50	149.565,20	18.999,85	101.350,15	120.350,00
117	148.649,85	121,40	916,10	1.037,50	148.649,85	19.121,25	102.266,25	121.387,50
118	147.733,75	120,65	916,85	1.037,50	147.733,75	19.241,89	103.183,11	122.425,00
119	146.816,89	119,90	917,60	1.037,50	146.816,89	19.361,79	104.100,71	123.462,50
120	145.899,29	119,15	918,35	1.037,50	145.899,29	19.480,95	105.019,05	124.500,00
121	144.980,95	118,40	919,10	1.037,50	144.980,95	19.599,35	105.938,15	125.537,50
122	144.061,85	117,65	919,85	1.037,50	144.061,85	19.717,00	106.858,00	126.575,00
123	143.142,00	116,90	920,60	1.037,50	143.142,00	19.833,90	107.778,60	127.612,50
124	142.221,40	116,15	921,35	1.037,50	142.221,40	19.950,04	108.699,96	128.650,00
125	141.300,04	115,40	922,10	1.037,50	141.300,04	20.065,44	109.622,06	129.687,50
126	140.377,94	114,64	922,86	1.037,50	140.377,94	20.180,08	110.544,92	130.725,00
127	139.455,08	113,89	923,61	1.037,50	139.455,08	20.293,97	111.468,53	131.762,50
128	138.531,47	113,13	924,37	1.037,50	138.531,47	20.407,10	112.392,90	132.800,00
129	137.607,10	112,38	925,12	1.037,50	137.607,10	20.519,48	113.318,02	133.837,50
130	136.681,98	111,62	925,88	1.037,50	136.681,98	20.631,11	114.243,89	134.875,00
131	135.756,11	110,87	926,63	1.037,50	135.756,11	20.741,97	115.170,53	135.912,50
132	134.829,47	110,11	927,39	1.037,50	134.829,47	20.852,08	116.097,92	136.950,00
133	133.902,08	109,35	928,15	1.037,50	133.902,08	20.961,44	117.026,06	137.987,50
134	132.973,94	108,60	928,90	1.037,50	132.973,94	21.070,03	117.954,97	139.025,00
135	132.045,03	107,84	929,66	1.037,50	132.045,03	21.177,87	118.884,63	140.062,50
136	131.115,37	107,08	930,42	1.037,50	131.115,37	21.284,95	119.815,05	141.100,00
137	130.184,95	106,32	931,18	1.037,50	130.184,95	21.391,27	120.746,23	142.137,50
138	129.253,77	105,56	931,94	1.037,50	129.253,77	21.496,82	121.678,18	143.175,00
139	128.321,82	104,80	932,70	1.037,50	128.321,82	21.601,62	122.610,88	144.212,50
140	127.389,12	104,03	933,47	1.037,50	127.389,12	21.705,65	123.544,35	145.250,00
141	126.455,65	103,27	934,23	1.037,50	126.455,65	21.808,93	124.478,57	146.287,50
142	125.521,43	102,51	934,99	1.037,50	125.521,43	21.911,43	125.413,57	147.325,00
143	124.586,43	101,75	935,75	1.037,50	124.586,43	22.013,18	126.349,32	148.362,50
144	123.650,68	100,98	936,52	1.037,50	123.650,68	22.114,16	127.285,84	149.400,00
145	122.714,16	100,22	937,28	1.037,50	122.714,16	22.214,38	128.223,12	150.437,50
146	121.776,88	99,45	938,05	1.037,50	121.776,88	22.313,83	129.161,17	151.475,00
147	120.838,83	98,69	938,81	1.037,50	120.838,83	22.412,51	130.099,99	152.512,50
148	119.900,01	97,92	939,58	1.037,50	119.900,01	22.510,43	131.039,57	153.550,00
149	118.960,43	97,15	940,35	1.037,50	118.960,43	22.607,58	131.979,92	154.587,50
150	118.020,08	96,38	941,12	1.037,50	118.020,08	22.703,97	132.921,03	155.625,00
151	117.078,97	95,61	941,89	1.037,50	117.078,97	22.799,58	133.862,92	156.662,50
152	116.137,08	94,85	942,65	1.037,50	116.137,08	22.894,43	134.805,57	157.700,00
153	115.194,43	94,08	943,42	1.037,50	115.194,43	22.988,50	135.749,00	158.737,50
154	114.251,00	93,30	944,20	1.037,50	114.251,00	23.081,81	136.693,19	159.775,00
155	113.306,81	92,53	944,97	1.037,50	113.306,81	23.174,34	137.638,16	160.812,50
156	112.361,84	91,76	945,74	1.037,50	112.361,84	23.266,10	138.583,90	161.850,00
157	111.416,10	90,99	946,51	1.037,50	111.416,10	23.357,09	139.530,41	162.887,50
158	110.469,59	90,22	947,28	1.037,50	110.469,59	23.447,31	140.477,69	163.925,00
159	109.522,31	89,44	948,06	1.037,50	109.522,31	23.536,75	141.425,75	164.962,50
160	108.574,25	88,67	948,83	1.037,50	108.574,25	23.625,42	142.374,58	166.000,00
161	107.625,42	87,89	949,61	1.037,50	107.625,42	23.713,32	143.324,18	167.037,50
162	106.675,82	87,12	950,38	1.037,50	106.675,82	23.800,43	144.274,57	168.075,00
163	105.725,43	86,34	951,16	1.037,50	105.725,43	23.886,78	145.225,72	169.112,50
164	104.774,28	85,57	951,93	1.037,50	104.774,28	23.972,34	146.177,66	170.150,00
165	103.822,34	84,79	952,71	1.037,50	103.822,34	24.057,13	147.130,37	171.187,50
166	102.869,63	84,01	953,49	1.037,50	102.869,63	24.141,14	148.083,86	172.225,00
167	101.916,14	83,23	954,27	1.037,50	101.916,14	24.224,37	149.038,13	173.262,50
168	100.961,87	82,45	955,05	1.037,50	100.961,87	24.306,82	149.993,18	174.300,00
169	100.006,82	81,67	955,83	1.037,50	100.006,82	24.388,50	150.949,00	175.337,50
170	99.051,00	80,89	956,61	1.037,50	99.051,00	24.469,39	151.905,61	176.375,00
171	98.094,39	80,11	957,39	1.037,50	98.094,39	24.549,50	152.863,00	177.412,50
172	97.137,00	79,33	958,17	1.037,50	97.137,00	24.628,83	153.821,17	178.450,00
173	96.178,83	78,55	958,95	1.037,50	96.178,83	24.707,37	154.780,13	179.487,50
174	95.219,87	77,76	959,74	1.037,50	95.219,87	24.785,14	155.739,86	180.525,00
175	94.260,14	76,98	960,52	1.037,50	94.260,14	24.862,12	156.700,38	181.562,50
176	93.299,62	76,19	961,31	1.037,50	93.299,62	24.938,31	157.661,69	182.600,00
177	92.338,31	75,41	962,09	1.037,50	92.338,31	25.013,72	158.623,78	183.637,50
178	91.376,22	74,62	962,88	1.037,50	91.376,22	25.088,34	159.586,66	184.675,00
179	90.413,34	73,84	963,66	1.037,50	90.413,34	25.162,18	160.550,32	185.712,50
180	89.449,68	73,05	964,45	1.037,50	89.449,68	25.235,23	161.514,77	186.750,00

x

Consorsbank Baufinanzierung

zum Produkttest

• 1,02%
• gebundener Sollzins*
• 1,04%
• effektiver Jahreszins*

• 1.045,83€
• Monatsrate

• Gesamtzahlung:188.250,00 EUR
• Tilgungsanteil:162.009,07 EUR
• Zinsanteil:26.240,93 EUR
• Restschuld:87.990,93 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 448,33 EUR; Gesamtbetrag: 53.800,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,72 %; Gebundener Sollzins: 0,69 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist BNP Paribas S.A. Niederlassung Deutschland Bahnhofstraße 55
90402 Nürnberg

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	250.000,00	212,50	833,33	1.045,83	249.166,67	212,50	833,33	1.045,83
2	249.166,67	211,79	834,04	1.045,83	249.166,67	424,29	1.667,38	2.091,67
3	248.332,63	211,08	834,75	1.045,83	248.332,63	635,37	2.502,13	3.137,50
4	247.497,87	210,37	835,46	1.045,83	247.497,87	845,75	3.337,59	4.183,33
5	246.662,41	209,66	836,17	1.045,83	246.662,41	1.055,41	4.173,76	5.229,17
6	245.826,24	208,95	836,88	1.045,83	245.826,24	1.264,36	5.010,64	6.275,00
7	244.989,36	208,24	837,59	1.045,83	244.989,36	1.472,60	5.848,23	7.320,83
8	244.151,77	207,53	838,30	1.045,83	244.151,77	1.680,13	6.686,53	8.366,67
9	243.313,47	206,82	839,02	1.045,83	243.313,47	1.886,95	7.525,55	9.412,50
10	242.474,45	206,10	839,73	1.045,83	242.474,45	2.093,05	8.365,28	10.458,33
11	241.634,72	205,39	840,44	1.045,83	241.634,72	2.298,44	9.205,72	11.504,17
12	240.794,28	204,68	841,16	1.045,83	240.794,28	2.503,12	10.046,88	12.550,00
13	239.953,12	203,96	841,87	1.045,83	239.953,12	2.707,08	10.888,76	13.595,83
14	239.111,24	203,24	842,59	1.045,83	239.111,24	2.910,32	11.731,34	14.641,67
15	238.268,66	202,53	843,30	1.045,83	238.268,66	3.112,85	12.574,65	15.687,50
16	237.425,35	201,81	844,02	1.045,83	237.425,35	3.314,66	13.418,67	16.733,33
17	236.581,33	201,09	844,74	1.045,83	236.581,33	3.515,76	14.263,41	17.779,17
18	235.736,59	200,38	845,46	1.045,83	235.736,59	3.716,13	15.108,87	18.825,00
19	234.891,13	199,66	846,18	1.045,83	234.891,13	3.915,79	15.955,04	19.870,83
20	234.044,96	198,94	846,90	1.045,83	234.044,96	4.114,73	16.801,94	20.916,67
21	233.198,06	198,22	847,61	1.045,83	233.198,06	4.312,95	17.649,55	21.962,50
22	232.350,45	197,50	848,34	1.045,83	232.350,45	4.510,44	18.497,89	23.008,33
23	231.502,11	196,78	849,06	1.045,83	231.502,11	4.707,22	19.346,95	24.054,17
24	230.653,05	196,06	849,78	1.045,83	230.653,05	4.903,28	20.196,72	25.100,00
25	229.803,28	195,33	850,50	1.045,83	229.803,28	5.098,61	21.047,22	26.145,83
26	228.952,78	194,61	851,22	1.045,83	228.952,78	5.293,22	21.898,45	27.191,67
27	228.101,55	193,89	851,95	1.045,83	228.101,55	5.487,10	22.750,40	28.237,50
28	227.249,60	193,16	852,67	1.045,83	227.249,60	5.680,27	23.603,07	29.283,33
29	226.396,93	192,44	853,40	1.045,83	226.396,93	5.872,70	24.456,46	30.329,17
30	225.543,54	191,71	854,12	1.045,83	225.543,54	6.064,42	25.310,58	31.375,00
31	224.689,42	190,99	854,85	1.045,83	224.689,42	6.255,40	26.165,43	32.420,83
32	223.834,57	190,26	855,57	1.045,83	223.834,57	6.445,66	27.021,00	33.466,67
33	222.979,00	189,53	856,30	1.045,83	222.979,00	6.635,19	27.877,31	34.512,50
34	222.122,69	188,80	857,03	1.045,83	222.122,69	6.824,00	28.734,34	35.558,33
35	221.265,66	188,08	857,76	1.045,83	221.265,66	7.012,07	29.592,09	36.604,17
36	220.407,91	187,35	858,49	1.045,83	220.407,91	7.199,42	30.450,58	37.650,00
37	219.549,42	186,62	859,22	1.045,83	219.549,42	7.386,04	31.309,80	38.695,83
38	218.690,20	185,89	859,95	1.045,83	218.690,20	7.571,92	32.169,74	39.741,67
39	217.830,26	185,16	860,68	1.045,83	217.830,26	7.757,08	33.030,42	40.787,50
40	216.969,58	184,42	861,41	1.045,83	216.969,58	7.941,50	33.891,83	41.833,33
41	216.108,17	183,69	862,14	1.045,83	216.108,17	8.125,20	34.753,97	42.879,17
42	215.246,03	182,96	862,87	1.045,83	215.246,03	8.308,16	35.616,84	43.925,00
43	214.383,16	182,23	863,61	1.045,83	214.383,16	8.490,38	36.480,45	44.970,83
44	213.519,55	181,49	864,34	1.045,83	213.519,55	8.671,87	37.344,79	46.016,67
45	212.655,21	180,76	865,08	1.045,83	212.655,21	8.852,63	38.209,87	47.062,50
46	211.790,13	180,02	865,81	1.045,83	211.790,13	9.032,65	39.075,68	48.108,33
47	210.924,32	179,29	866,55	1.045,83	210.924,32	9.211,94	39.942,23	49.154,17
48	210.057,77	178,55	867,28	1.045,83	210.057,77	9.390,49	40.809,51	50.200,00
49	209.190,49	177,81	868,02	1.045,83	209.190,49	9.568,30	41.677,54	51.245,83
50	208.322,46	177,07	868,76	1.045,83	208.322,46	9.745,37	42.546,29	52.291,67
51	207.453,71	176,34	869,50	1.045,83	207.453,71	9.921,71	43.415,79	53.337,50
52	206.584,21	175,60	870,24	1.045,83	206.584,21	10.097,30	44.286,03	54.383,33
53	205.713,97	174,86	870,98	1.045,83	205.713,97	10.272,16	45.157,01	55.429,17
54	204.842,99	174,12	871,72	1.045,83	204.842,99	10.446,28	46.028,72	56.475,00
55	203.971,28	173,38	872,46	1.045,83	203.971,28	10.619,65	46.901,18	57.520,83
56	203.098,82	172,63	873,20	1.045,83	203.098,82	10.792,29	47.774,38	58.566,67
57	202.225,62	171,89	873,94	1.045,83	202.225,62	10.964,18	48.648,32	59.612,50
58	201.351,68	171,15	874,68	1.045,83	201.351,68	11.135,33	49.523,01	60.658,33
59	200.476,99	170,41	875,43	1.045,83	200.476,99	11.305,73	50.398,43	61.704,17
60	199.601,57	169,66	876,17	1.045,83	199.601,57	11.475,39	51.274,61	62.750,00
61	198.725,39	168,92	876,92	1.045,83	198.725,39	11.644,31	52.151,52	63.795,83
62	197.848,48	168,17	877,66	1.045,83	197.848,48	11.812,48	53.029,18	64.841,67
63	196.970,82	167,43	878,41	1.045,83	196.970,82	11.979,91	53.907,59	65.887,50
64	196.092,41	166,68	879,15	1.045,83	196.092,41	12.146,59	54.786,75	66.933,33
65	195.213,25	165,93	879,90	1.045,83	195.213,25	12.312,52	55.666,65	67.979,17
66	194.333,35	165,18	880,65	1.045,83	194.333,35	12.477,70	56.547,30	69.025,00
67	193.452,70	164,43	881,40	1.045,83	193.452,70	12.642,14	57.428,70	70.070,83
68	192.571,30	163,69	882,15	1.045,83	192.571,30	12.805,82	58.310,85	71.116,67
69	191.689,15	162,94	882,90	1.045,83	191.689,15	12.968,76	59.193,74	72.162,50
70	190.806,26	162,19	883,65	1.045,83	190.806,26	13.130,94	60.077,39	73.208,33
71	189.922,61	161,43	884,40	1.045,83	189.922,61	13.292,38	60.961,79	74.254,17
72	189.038,21	160,68	885,15	1.045,83	189.038,21	13.453,06	61.846,94	75.300,00
73	188.153,06	159,93	885,90	1.045,83	188.153,06	13.612,99	62.732,84	76.345,83
74	187.267,16	159,18	886,66	1.045,83	187.267,16	13.772,17	63.619,50	77.391,67
75	186.380,50	158,42	887,41	1.045,83	186.380,50	13.930,59	64.506,91	78.437,50
76	185.493,09	157,67	888,16	1.045,83	185.493,09	14.088,26	65.395,07	79.483,33
77	184.604,93	156,91	888,92	1.045,83	184.604,93	14.245,17	66.283,99	80.529,17
78	183.716,01	156,16	889,67	1.045,83	183.716,01	14.401,33	67.173,67	81.575,00
79	182.826,33	155,40	890,43	1.045,83	182.826,33	14.556,73	68.064,10	82.620,83
80	181.935,90	154,65	891,19	1.045,83	181.935,90	14.711,38	68.955,29	83.666,67
81	181.044,71	153,89	891,95	1.045,83	181.044,71	14.865,27	69.847,23	84.712,50
82	180.152,77	153,13	892,70	1.045,83	180.152,77	15.018,40	70.739,94	85.758,33
83	179.260,06	152,37	893,46	1.045,83	179.260,06	15.170,77	71.633,40	86.804,17
84	178.366,60	151,61	894,22	1.045,83	178.366,60	15.322,38	72.527,62	87.850,00
85	177.472,38	150,85	894,98	1.045,83	177.472,38	15.473,23	73.422,60	88.895,83
86	176.577,40	150,09	895,74	1.045,83	176.577,40	15.623,32	74.318,34	89.941,67
87	175.681,66	149,33	896,50	1.045,83	175.681,66	15.772,65	75.214,85	90.987,50
88	174.785,15	148,57	897,27	1.045,83	174.785,15	15.921,22	76.112,11	92.033,33
89	173.887,89	147,80	898,03	1.045,83	173.887,89	16.069,02	77.010,14	93.079,17
90	172.989,86	147,04	898,79	1.045,83	172.989,86	16.216,07	77.908,93	94.125,00
91	172.091,07	146,28	899,56	1.045,83	172.091,07	16.362,34	78.808,49	95.170,83
92	171.191,51	145,51	900,32	1.045,83	171.191,51	16.507,86	79.708,81	96.216,67
93	170.291,19	144,75	901,09	1.045,83	170.291,19	16.652,60	80.609,90	97.262,50
94	169.390,10	143,98	901,85	1.045,83	169.390,10	16.796,58	81.511,75	98.308,33
95	168.488,25	143,22	902,62	1.045,83	168.488,25	16.939,80	82.414,37	99.354,17
96	167.585,63	142,45	903,39	1.045,83	167.585,63	17.082,25	83.317,75	100.400,00
97	166.682,25	141,68	904,15	1.045,83	166.682,25	17.223,93	84.221,91	101.445,83
98	165.778,09	140,91	904,92	1.045,83	165.778,09	17.364,84	85.126,83	102.491,67
99	164.873,17	140,14	905,69	1.045,83	164.873,17	17.504,98	86.032,52	103.537,50
100	163.967,48	139,37	906,46	1.045,83	163.967,48	17.644,35	86.938,98	104.583,33
101	163.061,02	138,60	907,23	1.045,83	163.061,02	17.782,96	87.846,21	105.629,17
102	162.153,79	137,83	908,00	1.045,83	162.153,79	17.920,79	88.754,21	106.675,00
103	161.245,79	137,06	908,77	1.045,83	161.245,79	18.057,84	89.662,99	107.720,83
104	160.337,01	136,29	909,55	1.045,83	160.337,01	18.194,13	90.572,54	108.766,67
105	159.427,46	135,51	910,32	1.045,83	159.427,46	18.329,64	91.482,86	109.812,50
106	158.517,14	134,74	911,09	1.045,83	158.517,14	18.464,38	92.393,95	110.858,33
107	157.606,05	133,97	911,87	1.045,83	157.606,05	18.598,35	93.305,82	111.904,17
108	156.694,18	133,19	912,64	1.045,83	156.694,18	18.731,54	94.218,46	112.950,00
109	155.781,54	132,41	913,42	1.045,83	155.781,54	18.863,95	95.131,88	113.995,83
110	154.868,12	131,64	914,20	1.045,83	154.868,12	18.995,59	96.046,08	115.041,67
111	153.953,92	130,86	914,97	1.045,83	153.953,92	19.126,45	96.961,05	116.087,50
112	153.038,95	130,08	915,75	1.045,83	153.038,95	19.256,54	97.876,80	117.133,33
113	152.123,20	129,30	916,53	1.045,83	152.123,20	19.385,84	98.793,33	118.179,17
114	151.206,67	128,53	917,31	1.045,83	151.206,67	19.514,37	99.710,63	119.225,00
115	150.289,37	127,75	918,09	1.045,83	150.289,37	19.642,11	100.628,72	120.270,83
116	149.371,28	126,97	918,87	1.045,83	149.371,28	19.769,08	101.547,59	121.316,67
117	148.452,41	126,18	919,65	1.045,83	148.452,41	19.895,26	102.467,24	122.362,50
118	147.532,76	125,40	920,43	1.045,83	147.532,76	20.020,66	103.387,67	123.408,33
119	146.612,33	124,62	921,21	1.045,83	146.612,33	20.145,29	104.308,88	124.454,17
120	145.691,12	123,84	922,00	1.045,83	145.691,12	20.269,12	105.230,88	125.500,00
121	144.769,12	123,05	922,78	1.045,83	144.769,12	20.392,18	106.153,66	126.545,83
122	143.846,34	122,27	923,56	1.045,83	143.846,34	20.514,45	107.077,22	127.591,67
123	142.922,78	121,48	924,35	1.045,83	142.922,78	20.635,93	108.001,57	128.637,50
124	141.998,43	120,70	925,13	1.045,83	141.998,43	20.756,63	108.926,70	129.683,33
125	141.073,30	119,91	925,92	1.045,83	141.073,30	20.876,54	109.852,63	130.729,17
126	140.147,37	119,13	926,71	1.045,83	140.147,37	20.995,67	110.779,33	131.775,00
127	139.220,67	118,34	927,50	1.045,83	139.220,67	21.114,00	111.706,83	132.820,83
128	138.293,17	117,55	928,28	1.045,83	138.293,17	21.231,55	112.635,11	133.866,67
129	137.364,89	116,76	929,07	1.045,83	137.364,89	21.348,31	113.564,19	134.912,50
130	136.435,81	115,97	929,86	1.045,83	136.435,81	21.464,28	114.494,05	135.958,33
131	135.505,95	115,18	930,65	1.045,83	135.505,95	21.579,46	115.424,70	137.004,17
132	134.575,30	114,39	931,44	1.045,83	134.575,30	21.693,85	116.356,15	138.050,00
133	133.643,85	113,60	932,24	1.045,83	133.643,85	21.807,45	117.288,38	139.095,83
134	132.711,62	112,80	933,03	1.045,83	132.711,62	21.920,25	118.221,41	140.141,67
135	131.778,59	112,01	933,82	1.045,83	131.778,59	22.032,27	119.155,23	141.187,50
136	130.844,77	111,22	934,62	1.045,83	130.844,77	22.143,48	120.089,85	142.233,33
137	129.910,15	110,42	935,41	1.045,83	129.910,15	22.253,91	121.025,26	143.279,17
138	128.974,74	109,63	936,20	1.045,83	128.974,74	22.363,54	121.961,46	144.325,00
139	128.038,54	108,83	937,00	1.045,83	128.038,54	22.472,37	122.898,46	145.370,83
140	127.101,54	108,04	937,80	1.045,83	127.101,54	22.580,41	123.836,26	146.416,67
141	126.163,74	107,24	938,59	1.045,83	126.163,74	22.687,65	124.774,85	147.462,50
142	125.225,15	106,44	939,39	1.045,83	125.225,15	22.794,09	125.714,25	148.508,33
143	124.285,75	105,64	940,19	1.045,83	124.285,75	22.899,73	126.654,44	149.554,17
144	123.345,56	104,84	940,99	1.045,83	123.345,56	23.004,57	127.595,43	150.600,00
145	122.404,57	104,04	941,79	1.045,83	122.404,57	23.108,62	128.537,22	151.645,83
146	121.462,78	103,24	942,59	1.045,83	121.462,78	23.211,86	129.479,81	152.691,67
147	120.520,19	102,44	943,39	1.045,83	120.520,19	23.314,30	130.423,20	153.737,50
148	119.576,80	101,64	944,19	1.045,83	119.576,80	23.415,94	131.367,39	154.783,33
149	118.632,61	100,84	945,00	1.045,83	118.632,61	23.516,78	132.312,39	155.829,17
150	117.687,61	100,03	945,80	1.045,83	117.687,61	23.616,82	133.258,18	156.875,00
151	116.741,82	99,23	946,60	1.045,83	116.741,82	23.716,05	134.204,79	157.920,83
152	115.795,21	98,43	947,41	1.045,83	115.795,21	23.814,47	135.152,20	158.966,67
153	114.847,80	97,62	948,21	1.045,83	114.847,80	23.912,09	136.100,41	160.012,50
154	113.899,59	96,81	949,02	1.045,83	113.899,59	24.008,91	137.049,43	161.058,33
155	112.950,57	96,01	949,83	1.045,83	112.950,57	24.104,91	137.999,25	162.104,17
156	112.000,75	95,20	950,63	1.045,83	112.000,75	24.200,12	138.949,88	163.150,00
157	111.050,12	94,39	951,44	1.045,83	111.050,12	24.294,51	139.901,33	164.195,83
158	110.098,67	93,58	952,25	1.045,83	110.098,67	24.388,09	140.853,57	165.241,67
159	109.146,43	92,77	953,06	1.045,83	109.146,43	24.480,87	141.806,63	166.287,50
160	108.193,37	91,96	953,87	1.045,83	108.193,37	24.572,83	142.760,50	167.333,33
161	107.239,50	91,15	954,68	1.045,83	107.239,50	24.663,98	143.715,18	168.379,17
162	106.284,82	90,34	955,49	1.045,83	106.284,82	24.754,33	144.670,67	169.425,00
163	105.329,33	89,53	956,30	1.045,83	105.329,33	24.843,86	145.626,98	170.470,83
164	104.373,02	88,72	957,12	1.045,83	104.373,02	24.932,57	146.584,09	171.516,67
165	103.415,91	87,90	957,93	1.045,83	103.415,91	25.020,48	147.542,02	172.562,50
166	102.457,98	87,09	958,74	1.045,83	102.457,98	25.107,57	148.500,77	173.608,33
167	101.499,23	86,27	959,56	1.045,83	101.499,23	25.193,84	149.460,33	174.654,17
168	100.539,67	85,46	960,37	1.045,83	100.539,67	25.279,30	150.420,70	175.700,00
169	99.579,30	84,64	961,19	1.045,83	99.579,30	25.363,94	151.381,89	176.745,83
170	98.618,11	83,83	962,01	1.045,83	98.618,11	25.447,77	152.343,90	177.791,67
171	97.656,10	83,01	962,83	1.045,83	97.656,10	25.530,77	153.306,73	178.837,50
172	96.693,27	82,19	963,64	1.045,83	96.693,27	25.612,96	154.270,37	179.883,33
173	95.729,63	81,37	964,46	1.045,83	95.729,63	25.694,33	155.234,83	180.929,17
174	94.765,17	80,55	965,28	1.045,83	94.765,17	25.774,88	156.200,12	181.975,00
175	93.799,88	79,73	966,10	1.045,83	93.799,88	25.854,61	157.166,22	183.020,83
176	92.833,78	78,91	966,92	1.045,83	92.833,78	25.933,52	158.133,14	184.066,67
177	91.866,86	78,09	967,75	1.045,83	91.866,86	26.011,61	159.100,89	185.112,50
178	90.899,11	77,26	968,57	1.045,83	90.899,11	26.088,87	160.069,46	186.158,33
179	89.930,54	76,44	969,39	1.045,83	89.930,54	26.165,32	161.038,85	187.204,17
180	88.961,15	75,62	970,22	1.045,83	88.961,15	26.240,93	162.009,07	188.250,00

x

creditweb Baufinanzierung

zum Produkttest

• 1,10%
• gebundener Sollzins*
• 1,13%
• effektiver Jahreszins*

• 1.062,50€
• Monatsrate

• Gesamtzahlung:191.250,00 EUR
• Tilgungsanteil:163.003,62 EUR
• Zinsanteil:28.246,38 EUR
• Restschuld:86.996,38 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 305,00 EUR; Gesamtbetrag: 18.300,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,45 %; Gebundener Sollzins: 0,44 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Creditweb GmbH Lübecker Str. 1
22087 Hamburg

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	250.000,00	229,17	833,33	1.062,50	249.166,67	229,17	833,33	1.062,50
2	249.166,67	228,40	834,10	1.062,50	249.166,67	457,57	1.667,43	2.125,00
3	248.332,57	227,64	834,86	1.062,50	248.332,57	685,21	2.502,29	3.187,50
4	247.497,71	226,87	835,63	1.062,50	247.497,71	912,08	3.337,92	4.250,00
5	246.662,08	226,11	836,39	1.062,50	246.662,08	1.138,19	4.174,31	5.312,50
6	245.825,69	225,34	837,16	1.062,50	245.825,69	1.363,53	5.011,47	6.375,00
7	244.988,53	224,57	837,93	1.062,50	244.988,53	1.588,10	5.849,40	7.437,50
8	244.150,60	223,80	838,70	1.062,50	244.150,60	1.811,91	6.688,09	8.500,00
9	243.311,91	223,04	839,46	1.062,50	243.311,91