Baufinanzierungs­vergleich 04/2019

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]

CE-Baufinanz Baufinanzierung

zum Produkttest

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

• 836,67€
• Monatsrate

• Gesamtzahlung :150.600,00 EUR
• Tilgungsanteil :129.607,25 EUR
• Zinsanteil :20.992,75 EUR
• Restschuld :70.392,75 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 300.000,00 EUR; Kreditrate: 1.125,00 EUR; Gesamtbetrag: 135.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,51 %; Gebundener Sollzins: 1,50 %; 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. Der Kreditanbieter ist CE-Baufinanz GmbH Steenkamp 37
22607 Hamburg

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	170,00	666,67	836,67	199.333,33	170,00	666,67	836,67
2	199.333,33	169,43	667,23	836,67	199.333,33	339,43	1.333,90	1.673,33
3	198.666,10	168,87	667,80	836,67	198.666,10	508,30	2.001,70	2.510,00
4	197.998,30	168,30	668,37	836,67	197.998,30	676,60	2.670,07	3.346,67
5	197.329,93	167,73	668,94	836,67	197.329,93	844,33	3.339,00	4.183,33
6	196.661,00	167,16	669,50	836,67	196.661,00	1.011,49	4.008,51	5.020,00
7	195.991,49	166,59	670,07	836,67	195.991,49	1.178,08	4.678,58	5.856,67
8	195.321,42	166,02	670,64	836,67	195.321,42	1.344,11	5.349,23	6.693,33
9	194.650,77	165,45	671,21	836,67	194.650,77	1.509,56	6.020,44	7.530,00
10	193.979,56	164,88	671,78	836,67	193.979,56	1.674,44	6.692,22	8.366,67
11	193.307,78	164,31	672,36	836,67	193.307,78	1.838,75	7.364,58	9.203,33
12	192.635,42	163,74	672,93	836,67	192.635,42	2.002,49	8.037,51	10.040,00
13	191.962,49	163,17	673,50	836,67	191.962,49	2.165,66	8.711,00	10.876,67
14	191.289,00	162,60	674,07	836,67	191.289,00	2.328,26	9.385,08	11.713,33
15	190.614,92	162,02	674,64	836,67	190.614,92	2.490,28	10.059,72	12.550,00
16	189.940,28	161,45	675,22	836,67	189.940,28	2.651,73	10.734,94	13.386,67
17	189.265,06	160,88	675,79	836,67	189.265,06	2.812,60	11.410,73	14.223,33
18	188.589,27	160,30	676,37	836,67	188.589,27	2.972,91	12.087,09	15.060,00
19	187.912,91	159,73	676,94	836,67	187.912,91	3.132,63	12.764,03	15.896,67
20	187.235,97	159,15	677,52	836,67	187.235,97	3.291,78	13.441,55	16.733,33
21	186.558,45	158,57	678,09	836,67	186.558,45	3.450,36	14.119,64	17.570,00
22	185.880,36	158,00	678,67	836,67	185.880,36	3.608,36	14.798,31	18.406,67
23	185.201,69	157,42	679,25	836,67	185.201,69	3.765,78	15.477,56	19.243,33
24	184.522,44	156,84	679,82	836,67	184.522,44	3.922,62	16.157,38	20.080,00
25	183.842,62	156,27	680,40	836,67	183.842,62	4.078,89	16.837,78	20.916,67
26	183.162,22	155,69	680,98	836,67	183.162,22	4.234,57	17.518,76	21.753,33
27	182.481,24	155,11	681,56	836,67	182.481,24	4.389,68	18.200,32	22.590,00
28	181.799,68	154,53	682,14	836,67	181.799,68	4.544,21	18.882,45	23.426,67
29	181.117,55	153,95	682,72	836,67	181.117,55	4.698,16	19.565,17	24.263,33
30	180.434,83	153,37	683,30	836,67	180.434,83	4.851,53	20.248,47	25.100,00
31	179.751,53	152,79	683,88	836,67	179.751,53	5.004,32	20.932,34	25.936,67
32	179.067,66	152,21	684,46	836,67	179.067,66	5.156,53	21.616,80	26.773,33
33	178.383,20	151,63	685,04	836,67	178.383,20	5.308,16	22.301,84	27.610,00
34	177.698,16	151,04	685,62	836,67	177.698,16	5.459,20	22.987,47	28.446,67
35	177.012,53	150,46	686,21	836,67	177.012,53	5.609,66	23.673,67	29.283,33
36	176.326,33	149,88	686,79	836,67	176.326,33	5.759,54	24.360,46	30.120,00
37	175.639,54	149,29	687,37	836,67	175.639,54	5.908,83	25.047,84	30.956,67
38	174.952,16	148,71	687,96	836,67	174.952,16	6.057,54	25.735,79	31.793,33
39	174.264,21	148,12	688,54	836,67	174.264,21	6.205,66	26.424,34	32.630,00
40	173.575,66	147,54	689,13	836,67	173.575,66	6.353,20	27.113,46	33.466,67
41	172.886,54	146,95	689,71	836,67	172.886,54	6.500,16	27.803,18	34.303,33
42	172.196,82	146,37	690,30	836,67	172.196,82	6.646,52	28.493,48	35.140,00
43	171.506,52	145,78	690,89	836,67	171.506,52	6.792,30	29.184,36	35.976,67
44	170.815,64	145,19	691,47	836,67	170.815,64	6.937,50	29.875,84	36.813,33
45	170.124,16	144,61	692,06	836,67	170.124,16	7.082,10	30.567,90	37.650,00
46	169.432,10	144,02	692,65	836,67	169.432,10	7.226,12	31.260,55	38.486,67
47	168.739,45	143,43	693,24	836,67	168.739,45	7.369,55	31.953,78	39.323,33
48	168.046,22	142,84	693,83	836,67	168.046,22	7.512,39	32.647,61	40.160,00
49	167.352,39	142,25	694,42	836,67	167.352,39	7.654,64	33.342,03	40.996,67
50	166.657,97	141,66	695,01	836,67	166.657,97	7.796,30	34.037,04	41.833,33
51	165.962,96	141,07	695,60	836,67	165.962,96	7.937,37	34.732,63	42.670,00
52	165.267,37	140,48	696,19	836,67	165.267,37	8.077,84	35.428,82	43.506,67
53	164.571,18	139,89	696,78	836,67	164.571,18	8.217,73	36.125,60	44.343,33
54	163.874,40	139,29	697,37	836,67	163.874,40	8.357,02	36.822,98	45.180,00
55	163.177,02	138,70	697,97	836,67	163.177,02	8.495,72	37.520,94	46.016,67
56	162.479,06	138,11	698,56	836,67	162.479,06	8.633,83	38.219,50	46.853,33
57	161.780,50	137,51	699,15	836,67	161.780,50	8.771,34	38.918,66	47.690,00
58	161.081,34	136,92	699,75	836,67	161.081,34	8.908,26	39.618,40	48.526,67
59	160.381,60	136,32	700,34	836,67	160.381,60	9.044,59	40.318,75	49.363,33
60	159.681,25	135,73	700,94	836,67	159.681,25	9.180,32	41.019,68	50.200,00
61	158.980,32	135,13	701,53	836,67	158.980,32	9.315,45	41.721,22	51.036,67
62	158.278,78	134,54	702,13	836,67	158.278,78	9.449,99	42.423,35	51.873,33
63	157.576,65	133,94	702,73	836,67	157.576,65	9.583,93	43.126,07	52.710,00
64	156.873,93	133,34	703,32	836,67	156.873,93	9.717,27	43.829,40	53.546,67
65	156.170,60	132,75	703,92	836,67	156.170,60	9.850,01	44.533,32	54.383,33
66	155.466,68	132,15	704,52	836,67	155.466,68	9.982,16	45.237,84	55.220,00
67	154.762,16	131,55	705,12	836,67	154.762,16	10.113,71	45.942,96	56.056,67
68	154.057,04	130,95	705,72	836,67	154.057,04	10.244,66	46.648,68	56.893,33
69	153.351,32	130,35	706,32	836,67	153.351,32	10.375,01	47.354,99	57.730,00
70	152.645,01	129,75	706,92	836,67	152.645,01	10.504,75	48.061,91	58.566,67
71	151.938,09	129,15	707,52	836,67	151.938,09	10.633,90	48.769,43	59.403,33
72	151.230,57	128,55	708,12	836,67	151.230,57	10.762,45	49.477,55	60.240,00
73	150.522,45	127,94	708,72	836,67	150.522,45	10.890,39	50.186,28	61.076,67
74	149.813,72	127,34	709,33	836,67	149.813,72	11.017,73	50.895,60	61.913,33
75	149.104,40	126,74	709,93	836,67	149.104,40	11.144,47	51.605,53	62.750,00
76	148.394,47	126,14	710,53	836,67	148.394,47	11.270,61	52.316,06	63.586,67
77	147.683,94	125,53	711,14	836,67	147.683,94	11.396,14	53.027,19	64.423,33
78	146.972,81	124,93	711,74	836,67	146.972,81	11.521,07	53.738,93	65.260,00
79	146.261,07	124,32	712,34	836,67	146.261,07	11.645,39	54.451,28	66.096,67
80	145.548,72	123,72	712,95	836,67	145.548,72	11.769,10	55.164,23	66.933,33
81	144.835,77	123,11	713,56	836,67	144.835,77	11.892,21	55.877,79	67.770,00
82	144.122,21	122,50	714,16	836,67	144.122,21	12.014,72	56.591,95	68.606,67
83	143.408,05	121,90	714,77	836,67	143.408,05	12.136,61	57.306,72	69.443,33
84	142.693,28	121,29	715,38	836,67	142.693,28	12.257,90	58.022,10	70.280,00
85	141.977,90	120,68	715,99	836,67	141.977,90	12.378,59	58.738,08	71.116,67
86	141.261,92	120,07	716,59	836,67	141.261,92	12.498,66	59.454,68	71.953,33
87	140.545,32	119,46	717,20	836,67	140.545,32	12.618,12	60.171,88	72.790,00
88	139.828,12	118,85	717,81	836,67	139.828,12	12.736,98	60.889,69	73.626,67
89	139.110,31	118,24	718,42	836,67	139.110,31	12.855,22	61.608,11	74.463,33
90	138.391,89	117,63	719,03	836,67	138.391,89	12.972,85	62.327,15	75.300,00
91	137.672,85	117,02	719,64	836,67	137.672,85	13.089,87	63.046,79	76.136,67
92	136.953,21	116,41	720,26	836,67	136.953,21	13.206,28	63.767,05	76.973,33
93	136.232,95	115,80	720,87	836,67	136.232,95	13.322,08	64.487,92	77.810,00
94	135.512,08	115,19	721,48	836,67	135.512,08	13.437,27	65.209,40	78.646,67
95	134.790,60	114,57	722,09	836,67	134.790,60	13.551,84	65.931,49	79.483,33
96	134.068,51	113,96	722,71	836,67	134.068,51	13.665,80	66.654,20	80.320,00
97	133.345,80	113,34	723,32	836,67	133.345,80	13.779,14	67.377,52	81.156,67
98	132.622,48	112,73	723,94	836,67	132.622,48	13.891,87	68.101,46	81.993,33
99	131.898,54	112,11	724,55	836,67	131.898,54	14.003,98	68.826,02	82.830,00
100	131.173,98	111,50	725,17	836,67	131.173,98	14.115,48	69.551,18	83.666,67
101	130.448,82	110,88	725,79	836,67	130.448,82	14.226,36	70.276,97	84.503,33
102	129.723,03	110,26	726,40	836,67	129.723,03	14.336,63	71.003,37	85.340,00
103	128.996,63	109,65	727,02	836,67	128.996,63	14.446,28	71.730,39	86.176,67
104	128.269,61	109,03	727,64	836,67	128.269,61	14.555,30	72.458,03	87.013,33
105	127.541,97	108,41	728,26	836,67	127.541,97	14.663,72	73.186,28	87.850,00
106	126.813,72	107,79	728,88	836,67	126.813,72	14.771,51	73.915,16	88.686,67
107	126.084,84	107,17	729,49	836,67	126.084,84	14.878,68	74.644,65	89.523,33
108	125.355,35	106,55	730,11	836,67	125.355,35	14.985,23	75.374,77	90.360,00
109	124.625,23	105,93	730,74	836,67	124.625,23	15.091,16	76.105,50	91.196,67
110	123.894,50	105,31	731,36	836,67	123.894,50	15.196,47	76.836,86	92.033,33
111	123.163,14	104,69	731,98	836,67	123.163,14	15.301,16	77.568,84	92.870,00
112	122.431,16	104,07	732,60	836,67	122.431,16	15.405,23	78.301,44	93.706,67
113	121.698,56	103,44	733,22	836,67	121.698,56	15.508,67	79.034,66	94.543,33
114	120.965,34	102,82	733,85	836,67	120.965,34	15.611,49	79.768,51	95.380,00
115	120.231,49	102,20	734,47	836,67	120.231,49	15.713,69	80.502,98	96.216,67
116	119.497,02	101,57	735,09	836,67	119.497,02	15.815,26	81.238,07	97.053,33
117	118.761,93	100,95	735,72	836,67	118.761,93	15.916,21	81.973,79	97.890,00
118	118.026,21	100,32	736,34	836,67	118.026,21	16.016,53	82.710,13	98.726,67
119	117.289,87	99,70	736,97	836,67	117.289,87	16.116,23	83.447,11	99.563,33
120	116.552,89	99,07	737,60	836,67	116.552,89	16.215,30	84.184,70	100.400,00
121	115.815,30	98,44	738,22	836,67	115.815,30	16.313,74	84.922,93	101.236,67
122	115.077,07	97,82	738,85	836,67	115.077,07	16.411,56	85.661,78	102.073,33
123	114.338,22	97,19	739,48	836,67	114.338,22	16.508,74	86.401,26	102.910,00
124	113.598,74	96,56	740,11	836,67	113.598,74	16.605,30	87.141,36	103.746,67
125	112.858,64	95,93	740,74	836,67	112.858,64	16.701,23	87.882,10	104.583,33
126	112.117,90	95,30	741,37	836,67	112.117,90	16.796,53	88.623,47	105.420,00
127	111.376,53	94,67	742,00	836,67	111.376,53	16.891,20	89.365,46	106.256,67
128	110.634,54	94,04	742,63	836,67	110.634,54	16.985,24	90.108,09	107.093,33
129	109.891,91	93,41	743,26	836,67	109.891,91	17.078,65	90.851,35	107.930,00
130	109.148,65	92,78	743,89	836,67	109.148,65	17.171,43	91.595,24	108.766,67
131	108.404,76	92,14	744,52	836,67	108.404,76	17.263,57	92.339,76	109.603,33
132	107.660,24	91,51	745,16	836,67	107.660,24	17.355,08	93.084,92	110.440,00
133	106.915,08	90,88	745,79	836,67	106.915,08	17.445,96	93.830,71	111.276,67
134	106.169,29	90,24	746,42	836,67	106.169,29	17.536,20	94.577,13	112.113,33
135	105.422,87	89,61	747,06	836,67	105.422,87	17.625,81	95.324,19	112.950,00
136	104.675,81	88,97	747,69	836,67	104.675,81	17.714,79	96.071,88	113.786,67
137	103.928,12	88,34	748,33	836,67	103.928,12	17.803,13	96.820,21	114.623,33
138	103.179,79	87,70	748,96	836,67	103.179,79	17.890,83	97.569,17	115.460,00
139	102.430,83	87,07	749,60	836,67	102.430,83	17.977,90	98.318,77	116.296,67
140	101.681,23	86,43	750,24	836,67	101.681,23	18.064,32	99.069,01	117.133,33
141	100.930,99	85,79	750,88	836,67	100.930,99	18.150,12	99.819,88	117.970,00
142	100.180,12	85,15	751,51	836,67	100.180,12	18.235,27	100.571,40	118.806,67
143	99.428,60	84,51	752,15	836,67	99.428,60	18.319,78	101.323,55	119.643,33
144	98.676,45	83,87	752,79	836,67	98.676,45	18.403,66	102.076,34	120.480,00
145	97.923,66	83,24	753,43	836,67	97.923,66	18.486,89	102.829,77	121.316,67
146	97.170,23	82,59	754,07	836,67	97.170,23	18.569,49	103.583,84	122.153,33
147	96.416,16	81,95	754,71	836,67	96.416,16	18.651,44	104.338,56	122.990,00
148	95.661,44	81,31	755,35	836,67	95.661,44	18.732,75	105.093,91	123.826,67
149	94.906,09	80,67	756,00	836,67	94.906,09	18.813,42	105.849,91	124.663,33
150	94.150,09	80,03	756,64	836,67	94.150,09	18.893,45	106.606,55	125.500,00
151	93.393,45	79,38	757,28	836,67	93.393,45	18.972,84	107.363,83	126.336,67
152	92.636,17	78,74	757,93	836,67	92.636,17	19.051,58	108.121,76	127.173,33
153	91.878,24	78,10	758,57	836,67	91.878,24	19.129,67	108.880,33	128.010,00
154	91.119,67	77,45	759,21	836,67	91.119,67	19.207,13	109.639,54	128.846,67
155	90.360,46	76,81	759,86	836,67	90.360,46	19.283,93	110.399,40	129.683,33
156	89.600,60	76,16	760,51	836,67	89.600,60	19.360,09	111.159,91	130.520,00
157	88.840,09	75,51	761,15	836,67	88.840,09	19.435,61	111.921,06	131.356,67
158	88.078,94	74,87	761,80	836,67	88.078,94	19.510,47	112.682,86	132.193,33
159	87.317,14	74,22	762,45	836,67	87.317,14	19.584,69	113.445,31	133.030,00
160	86.554,69	73,57	763,10	836,67	86.554,69	19.658,26	114.208,40	133.866,67
161	85.791,60	72,92	763,74	836,67	85.791,60	19.731,19	114.972,15	134.703,33
162	85.027,85	72,27	764,39	836,67	85.027,85	19.803,46	115.736,54	135.540,00
163	84.263,46	71,62	765,04	836,67	84.263,46	19.875,09	116.501,58	136.376,67
164	83.498,42	70,97	765,69	836,67	83.498,42	19.946,06	117.267,27	137.213,33
165	82.732,73	70,32	766,34	836,67	82.732,73	20.016,38	118.033,62	138.050,00
166	81.966,38	69,67	767,00	836,67	81.966,38	20.086,05	118.800,61	138.886,67
167	81.199,39	69,02	767,65	836,67	81.199,39	20.155,07	119.568,26	139.723,33
168	80.431,74	68,37	768,30	836,67	80.431,74	20.223,44	120.336,56	140.560,00
169	79.663,44	67,71	768,95	836,67	79.663,44	20.291,15	121.105,51	141.396,67
170	78.894,49	67,06	769,61	836,67	78.894,49	20.358,21	121.875,12	142.233,33
171	78.124,88	66,41	770,26	836,67	78.124,88	20.424,62	122.645,38	143.070,00
172	77.354,62	65,75	770,92	836,67	77.354,62	20.490,37	123.416,30	143.906,67
173	76.583,70	65,10	771,57	836,67	76.583,70	20.555,47	124.187,87	144.743,33
174	75.812,13	64,44	772,23	836,67	75.812,13	20.619,91	124.960,09	145.580,00
175	75.039,91	63,78	772,88	836,67	75.039,91	20.683,69	125.732,98	146.416,67
176	74.267,02	63,13	773,54	836,67	74.267,02	20.746,82	126.506,51	147.253,33
177	73.493,49	62,47	774,20	836,67	73.493,49	20.809,29	127.280,71	148.090,00
178	72.719,29	61,81	774,86	836,67	72.719,29	20.871,10	128.055,57	148.926,67
179	71.944,43	61,15	775,51	836,67	71.944,43	20.932,25	128.831,08	149.763,33
180	71.168,92	60,49	776,17	836,67	71.168,92	20.992,75	129.607,25	150.600,00

x

DTW Baufinanzierung

zum Produkttest

• 1,14%
• gebundener Sollzins*
• 1,15%
• effektiver Jahreszins*

• 856,67€
• Monatsrate

• Gesamtzahlung :154.200,00 EUR
• Tilgungsanteil :130.803,12 EUR
• Zinsanteil :23.396,88 EUR
• Restschuld :69.196,88 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 325,00 EUR; Gesamtbetrag: 19.500,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,60 %; Gebundener Sollzins: 0,60 %; 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. Der Kreditanbieter ist DTW GmbH Quadrat Q 5, 14 - 22
68161 Mannheim

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	190,00	666,67	856,67	199.333,33	190,00	666,67	856,67
2	199.333,33	189,37	667,30	856,67	199.333,33	379,37	1.333,97	1.713,33
3	198.666,03	188,73	667,93	856,67	198.666,03	568,10	2.001,90	2.570,00
4	197.998,10	188,10	668,57	856,67	197.998,10	756,20	2.670,47	3.426,67
5	197.329,53	187,46	669,20	856,67	197.329,53	943,66	3.339,67	4.283,33
6	196.660,33	186,83	669,84	856,67	196.660,33	1.130,49	4.009,51	5.140,00
7	195.990,49	186,19	670,48	856,67	195.990,49	1.316,68	4.679,99	5.996,67
8	195.320,01	185,55	671,11	856,67	195.320,01	1.502,23	5.351,10	6.853,33
9	194.648,90	184,92	671,75	856,67	194.648,90	1.687,15	6.022,85	7.710,00
10	193.977,15	184,28	672,39	856,67	193.977,15	1.871,43	6.695,24	8.566,67
11	193.304,76	183,64	673,03	856,67	193.304,76	2.055,07	7.368,27	9.423,33
12	192.631,73	183,00	673,67	856,67	192.631,73	2.238,07	8.041,93	10.280,00
13	191.958,07	182,36	674,31	856,67	191.958,07	2.420,43	8.716,24	11.136,67
14	191.283,76	181,72	674,95	856,67	191.283,76	2.602,15	9.391,19	11.993,33
15	190.608,81	181,08	675,59	856,67	190.608,81	2.783,23	10.066,77	12.850,00
16	189.933,23	180,44	676,23	856,67	189.933,23	2.963,66	10.743,00	13.706,67
17	189.257,00	179,79	676,87	856,67	189.257,00	3.143,46	11.419,88	14.563,33
18	188.580,12	179,15	677,52	856,67	188.580,12	3.322,61	12.097,39	15.420,00
19	187.902,61	178,51	678,16	856,67	187.902,61	3.501,11	12.775,55	16.276,67
20	187.224,45	177,86	678,80	856,67	187.224,45	3.678,98	13.454,36	17.133,33
21	186.545,64	177,22	679,45	856,67	186.545,64	3.856,20	14.133,80	17.990,00
22	185.866,20	176,57	680,09	856,67	185.866,20	4.032,77	14.813,90	18.846,67
23	185.186,10	175,93	680,74	856,67	185.186,10	4.208,70	15.494,64	19.703,33
24	184.505,36	175,28	681,39	856,67	184.505,36	4.383,98	16.176,02	20.560,00
25	183.823,98	174,63	682,03	856,67	183.823,98	4.558,61	16.858,06	21.416,67
26	183.141,94	173,98	682,68	856,67	183.141,94	4.732,59	17.540,74	22.273,33
27	182.459,26	173,34	683,33	856,67	182.459,26	4.905,93	18.224,07	23.130,00
28	181.775,93	172,69	683,98	856,67	181.775,93	5.078,62	18.908,05	23.986,67
29	181.091,95	172,04	684,63	856,67	181.091,95	5.250,65	19.592,68	24.843,33
30	180.407,32	171,39	685,28	856,67	180.407,32	5.422,04	20.277,96	25.700,00
31	179.722,04	170,74	685,93	856,67	179.722,04	5.592,78	20.963,89	26.556,67
32	179.036,11	170,08	686,58	856,67	179.036,11	5.762,86	21.650,47	27.413,33
33	178.349,53	169,43	687,23	856,67	178.349,53	5.932,29	22.337,71	28.270,00
34	177.662,29	168,78	687,89	856,67	177.662,29	6.101,07	23.025,59	29.126,67
35	176.974,41	168,13	688,54	856,67	176.974,41	6.269,20	23.714,13	29.983,33
36	176.285,87	167,47	689,20	856,67	176.285,87	6.436,67	24.403,33	30.840,00
37	175.596,67	166,82	689,85	856,67	175.596,67	6.603,49	25.093,18	31.696,67
38	174.906,82	166,16	690,51	856,67	174.906,82	6.769,65	25.783,68	32.553,33
39	174.216,32	165,51	691,16	856,67	174.216,32	6.935,15	26.474,85	33.410,00
40	173.525,15	164,85	691,82	856,67	173.525,15	7.100,00	27.166,66	34.266,67
41	172.833,34	164,19	692,47	856,67	172.833,34	7.264,19	27.859,14	35.123,33
42	172.140,86	163,53	693,13	856,67	172.140,86	7.427,73	28.552,27	35.980,00
43	171.447,73	162,88	693,79	856,67	171.447,73	7.590,60	29.246,06	36.836,67
44	170.753,94	162,22	694,45	856,67	170.753,94	7.752,82	29.940,51	37.693,33
45	170.059,49	161,56	695,11	856,67	170.059,49	7.914,38	30.635,62	38.550,00
46	169.364,38	160,90	695,77	856,67	169.364,38	8.075,27	31.331,39	39.406,67
47	168.668,61	160,24	696,43	856,67	168.668,61	8.235,51	32.027,83	40.263,33
48	167.972,17	159,57	697,09	856,67	167.972,17	8.395,08	32.724,92	41.120,00
49	167.275,08	158,91	697,76	856,67	167.275,08	8.553,99	33.422,67	41.976,67
50	166.577,33	158,25	698,42	856,67	166.577,33	8.712,24	34.121,09	42.833,33
51	165.878,91	157,58	699,08	856,67	165.878,91	8.869,83	34.820,17	43.690,00
52	165.179,83	156,92	699,75	856,67	165.179,83	9.026,75	35.519,92	44.546,67
53	164.480,08	156,26	700,41	856,67	164.480,08	9.183,00	36.220,33	45.403,33
54	163.779,67	155,59	701,08	856,67	163.779,67	9.338,59	36.921,41	46.260,00
55	163.078,59	154,92	701,74	856,67	163.078,59	9.493,52	37.623,15	47.116,67
56	162.376,85	154,26	702,41	856,67	162.376,85	9.647,78	38.325,56	47.973,33
57	161.674,44	153,59	703,08	856,67	161.674,44	9.801,37	39.028,63	48.830,00
58	160.971,37	152,92	703,74	856,67	160.971,37	9.954,29	39.732,38	49.686,67
59	160.267,62	152,25	704,41	856,67	160.267,62	10.106,54	40.436,79	50.543,33
60	159.563,21	151,59	705,08	856,67	159.563,21	10.258,13	41.141,87	51.400,00
61	158.858,13	150,92	705,75	856,67	158.858,13	10.409,04	41.847,62	52.256,67
62	158.152,38	150,24	706,42	856,67	158.152,38	10.559,29	42.554,04	53.113,33
63	157.445,96	149,57	707,09	856,67	157.445,96	10.708,86	43.261,14	53.970,00
64	156.738,86	148,90	707,76	856,67	156.738,86	10.857,76	43.968,90	54.826,67
65	156.031,10	148,23	708,44	856,67	156.031,10	11.005,99	44.677,34	55.683,33
66	155.322,66	147,56	709,11	856,67	155.322,66	11.153,55	45.386,45	56.540,00
67	154.613,55	146,88	709,78	856,67	154.613,55	11.300,43	46.096,23	57.396,67
68	153.903,77	146,21	710,46	856,67	153.903,77	11.446,64	46.806,69	58.253,33
69	153.193,31	145,53	711,13	856,67	153.193,31	11.592,18	47.517,82	59.110,00
70	152.482,18	144,86	711,81	856,67	152.482,18	11.737,03	48.229,63	59.966,67
71	151.770,37	144,18	712,48	856,67	151.770,37	11.881,22	48.942,12	60.823,33
72	151.057,88	143,50	713,16	856,67	151.057,88	12.024,72	49.655,28	61.680,00
73	150.344,72	142,83	713,84	856,67	150.344,72	12.167,55	50.369,12	62.536,67
74	149.630,88	142,15	714,52	856,67	149.630,88	12.309,70	51.083,64	63.393,33
75	148.916,36	141,47	715,20	856,67	148.916,36	12.451,17	51.798,83	64.250,00
76	148.201,17	140,79	715,88	856,67	148.201,17	12.591,96	52.514,71	65.106,67
77	147.485,29	140,11	716,56	856,67	147.485,29	12.732,07	53.231,26	65.963,33
78	146.768,74	139,43	717,24	856,67	146.768,74	12.871,50	53.948,50	66.820,00
79	146.051,50	138,75	717,92	856,67	146.051,50	13.010,25	54.666,42	67.676,67
80	145.333,58	138,07	718,60	856,67	145.333,58	13.148,32	55.385,02	68.533,33
81	144.614,98	137,38	719,28	856,67	144.614,98	13.285,70	56.104,30	69.390,00
82	143.895,70	136,70	719,97	856,67	143.895,70	13.422,40	56.824,26	70.246,67
83	143.175,74	136,02	720,65	856,67	143.175,74	13.558,42	57.544,91	71.103,33
84	142.455,09	135,33	721,33	856,67	142.455,09	13.693,75	58.266,25	71.960,00
85	141.733,75	134,65	722,02	856,67	141.733,75	13.828,40	58.988,27	72.816,67
86	141.011,73	133,96	722,71	856,67	141.011,73	13.962,36	59.710,97	73.673,33
87	140.289,03	133,27	723,39	856,67	140.289,03	14.095,63	60.434,37	74.530,00
88	139.565,63	132,59	724,08	856,67	139.565,63	14.228,22	61.158,45	75.386,67
89	138.841,55	131,90	724,77	856,67	138.841,55	14.360,12	61.883,21	76.243,33
90	138.116,79	131,21	725,46	856,67	138.116,79	14.491,33	62.608,67	77.100,00
91	137.391,33	130,52	726,14	856,67	137.391,33	14.621,85	63.334,81	77.956,67
92	136.665,19	129,83	726,83	856,67	136.665,19	14.751,69	64.061,65	78.813,33
93	135.938,35	129,14	727,53	856,67	135.938,35	14.880,83	64.789,17	79.670,00
94	135.210,83	128,45	728,22	856,67	135.210,83	15.009,28	65.517,39	80.526,67
95	134.482,61	127,76	728,91	856,67	134.482,61	15.137,04	66.246,30	81.383,33
96	133.753,70	127,07	729,60	856,67	133.753,70	15.264,10	66.975,90	82.240,00
97	133.024,10	126,37	730,29	856,67	133.024,10	15.390,47	67.706,19	83.096,67
98	132.293,81	125,68	730,99	856,67	132.293,81	15.516,15	68.437,18	83.953,33
99	131.562,82	124,98	731,68	856,67	131.562,82	15.641,14	69.168,86	84.810,00
100	130.831,14	124,29	732,38	856,67	130.831,14	15.765,43	69.901,24	85.666,67
101	130.098,76	123,59	733,07	856,67	130.098,76	15.889,02	70.634,31	86.523,33
102	129.365,69	122,90	733,77	856,67	129.365,69	16.011,92	71.368,08	87.380,00
103	128.631,92	122,20	734,47	856,67	128.631,92	16.134,12	72.102,55	88.236,67
104	127.897,45	121,50	735,16	856,67	127.897,45	16.255,62	72.837,71	89.093,33
105	127.162,29	120,80	735,86	856,67	127.162,29	16.376,43	73.573,57	89.950,00
106	126.426,43	120,11	736,56	856,67	126.426,43	16.496,53	74.310,14	90.806,67
107	125.689,86	119,41	737,26	856,67	125.689,86	16.615,94	75.047,40	91.663,33
108	124.952,60	118,70	737,96	856,67	124.952,60	16.734,64	75.785,36	92.520,00
109	124.214,64	118,00	738,66	856,67	124.214,64	16.852,65	76.524,02	93.376,67
110	123.475,98	117,30	739,36	856,67	123.475,98	16.969,95	77.263,39	94.233,33
111	122.736,61	116,60	740,07	856,67	122.736,61	17.086,55	78.003,45	95.090,00
112	121.996,55	115,90	740,77	856,67	121.996,55	17.202,44	78.744,22	95.946,67
113	121.255,78	115,19	741,47	856,67	121.255,78	17.317,64	79.485,70	96.803,33
114	120.514,30	114,49	742,18	856,67	120.514,30	17.432,13	80.227,87	97.660,00
115	119.772,13	113,78	742,88	856,67	119.772,13	17.545,91	80.970,76	98.516,67
116	119.029,24	113,08	743,59	856,67	119.029,24	17.658,99	81.714,35	99.373,33
117	118.285,65	112,37	744,30	856,67	118.285,65	17.771,36	82.458,64	100.230,00
118	117.541,36	111,66	745,00	856,67	117.541,36	17.883,02	83.203,64	101.086,67
119	116.796,36	110,96	745,71	856,67	116.796,36	17.993,98	83.949,35	101.943,33
120	116.050,65	110,25	746,42	856,67	116.050,65	18.104,23	84.695,77	102.800,00
121	115.304,23	109,54	747,13	856,67	115.304,23	18.213,77	85.442,90	103.656,67
122	114.557,10	108,83	747,84	856,67	114.557,10	18.322,60	86.190,74	104.513,33
123	113.809,26	108,12	748,55	856,67	113.809,26	18.430,71	86.939,29	105.370,00
124	113.060,71	107,41	749,26	856,67	113.060,71	18.538,12	87.688,54	106.226,67
125	112.311,46	106,70	749,97	856,67	112.311,46	18.644,82	88.438,52	107.083,33
126	111.561,48	105,98	750,68	856,67	111.561,48	18.750,80	89.189,20	107.940,00
127	110.810,80	105,27	751,40	856,67	110.810,80	18.856,07	89.940,60	108.796,67
128	110.059,40	104,56	752,11	856,67	110.059,40	18.960,63	90.692,71	109.653,33
129	109.307,29	103,84	752,82	856,67	109.307,29	19.064,47	91.445,53	110.510,00
130	108.554,47	103,13	753,54	856,67	108.554,47	19.167,60	92.199,07	111.366,67
131	107.800,93	102,41	754,26	856,67	107.800,93	19.270,01	92.953,33	112.223,33
132	107.046,67	101,69	754,97	856,67	107.046,67	19.371,70	93.708,30	113.080,00
133	106.291,70	100,98	755,69	856,67	106.291,70	19.472,68	94.463,99	113.936,67
134	105.536,01	100,26	756,41	856,67	105.536,01	19.572,94	95.220,40	114.793,33
135	104.779,60	99,54	757,13	856,67	104.779,60	19.672,48	95.977,52	115.650,00
136	104.022,48	98,82	757,85	856,67	104.022,48	19.771,30	96.735,37	116.506,67
137	103.264,63	98,10	758,57	856,67	103.264,63	19.869,40	97.493,93	117.363,33
138	102.506,07	97,38	759,29	856,67	102.506,07	19.966,78	98.253,22	118.220,00
139	101.746,78	96,66	760,01	856,67	101.746,78	20.063,44	99.013,22	119.076,67
140	100.986,78	95,94	760,73	856,67	100.986,78	20.159,38	99.773,95	119.933,33
141	100.226,05	95,21	761,45	856,67	100.226,05	20.254,59	100.535,41	120.790,00
142	99.464,59	94,49	762,18	856,67	99.464,59	20.349,09	101.297,58	121.646,67
143	98.702,42	93,77	762,90	856,67	98.702,42	20.442,85	102.060,48	122.503,33
144	97.939,52	93,04	763,62	856,67	97.939,52	20.535,90	102.824,10	123.360,00
145	97.175,90	92,32	764,35	856,67	97.175,90	20.628,21	103.588,45	124.216,67
146	96.411,55	91,59	765,08	856,67	96.411,55	20.719,80	104.353,53	125.073,33
147	95.646,47	90,86	765,80	856,67	95.646,47	20.810,67	105.119,33	125.930,00
148	94.880,67	90,14	766,53	856,67	94.880,67	20.900,80	105.885,86	126.786,67
149	94.114,14	89,41	767,26	856,67	94.114,14	20.990,21	106.653,12	127.643,33
150	93.346,88	88,68	767,99	856,67	93.346,88	21.078,89	107.421,11	128.500,00
151	92.578,89	87,95	768,72	856,67	92.578,89	21.166,84	108.189,82	129.356,67
152	91.810,18	87,22	769,45	856,67	91.810,18	21.254,06	108.959,27	130.213,33
153	91.040,73	86,49	770,18	856,67	91.040,73	21.340,55	109.729,45	131.070,00
154	90.270,55	85,76	770,91	856,67	90.270,55	21.426,31	110.500,36	131.926,67
155	89.499,64	85,02	771,64	856,67	89.499,64	21.511,33	111.272,00	132.783,33
156	88.728,00	84,29	772,38	856,67	88.728,00	21.595,62	112.044,38	133.640,00
157	87.955,62	83,56	773,11	856,67	87.955,62	21.679,18	112.817,49	134.496,67
158	87.182,51	82,82	773,84	856,67	87.182,51	21.762,00	113.591,33	135.353,33
159	86.408,67	82,09	774,58	856,67	86.408,67	21.844,09	114.365,91	136.210,00
160	85.634,09	81,35	775,31	856,67	85.634,09	21.925,45	115.141,22	137.066,67
161	84.858,78	80,62	776,05	856,67	84.858,78	22.006,06	115.917,27	137.923,33
162	84.082,73	79,88	776,79	856,67	84.082,73	22.085,94	116.694,06	138.780,00
163	83.305,94	79,14	777,53	856,67	83.305,94	22.165,08	117.471,59	139.636,67
164	82.528,41	78,40	778,26	856,67	82.528,41	22.243,48	118.249,85	140.493,33
165	81.750,15	77,66	779,00	856,67	81.750,15	22.321,15	119.028,85	141.350,00
166	80.971,15	76,92	779,74	856,67	80.971,15	22.398,07	119.808,60	142.206,67
167	80.191,40	76,18	780,48	856,67	80.191,40	22.474,25	120.589,08	143.063,33
168	79.410,92	75,44	781,23	856,67	79.410,92	22.549,69	121.370,31	143.920,00
169	78.629,69	74,70	781,97	856,67	78.629,69	22.624,39	122.152,28	144.776,67
170	77.847,72	73,96	782,71	856,67	77.847,72	22.698,34	122.934,99	145.633,33
171	77.065,01	73,21	783,45	856,67	77.065,01	22.771,56	123.718,44	146.490,00
172	76.281,56	72,47	784,20	856,67	76.281,56	22.844,02	124.502,64	147.346,67
173	75.497,36	71,72	784,94	856,67	75.497,36	22.915,75	125.287,59	148.203,33
174	74.712,41	70,98	785,69	856,67	74.712,41	22.986,72	126.073,28	149.060,00
175	73.926,72	70,23	786,44	856,67	73.926,72	23.056,95	126.859,71	149.916,67
176	73.140,29	69,48	787,18	856,67	73.140,29	23.126,44	127.646,90	150.773,33
177	72.353,10	68,74	787,93	856,67	72.353,10	23.195,17	128.434,83	151.630,00
178	71.565,17	67,99	788,68	856,67	71.565,17	23.263,16	129.223,51	152.486,67
179	70.776,49	67,24	789,43	856,67	70.776,49	23.330,40	130.012,94	153.343,33
180	69.987,06	66,49	790,18	856,67	69.987,06	23.396,88	130.803,12	154.200,00

x

comdirect Baufinanzierung PLUS

zum Produkttest

• 1,19%
• gebundener Sollzins*
• 1,20%
• effektiver Jahreszins*

• 865,00€
• Monatsrate

• Gesamtzahlung :155.700,00 EUR
• Tilgungsanteil :131.305,65 EUR
• Zinsanteil :24.394,35 EUR
• Restschuld :68.694,35 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 229,17 EUR; Gesamtbetrag: 27.500,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,75 %; Gebundener Sollzins: 0,75 %; 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. Der Kreditanbieter ist comdirect bank AG Pascalkehre 15
25451 Quickborn

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	198,33	666,67	865,00	199.333,33	198,33	666,67	865,00
2	199.333,33	197,67	667,33	865,00	199.333,33	396,01	1.333,99	1.730,00
3	198.666,01	197,01	667,99	865,00	198.666,01	593,02	2.001,98	2.595,00
4	197.998,02	196,35	668,65	865,00	197.998,02	789,36	2.670,64	3.460,00
5	197.329,36	195,68	669,32	865,00	197.329,36	985,05	3.339,95	4.325,00
6	196.660,05	195,02	669,98	865,00	196.660,05	1.180,07	4.009,93	5.190,00
7	195.990,07	194,36	670,64	865,00	195.990,07	1.374,43	4.680,57	6.055,00
8	195.319,43	193,69	671,31	865,00	195.319,43	1.568,12	5.351,88	6.920,00
9	194.648,12	193,03	671,97	865,00	194.648,12	1.761,14	6.023,86	7.785,00
10	193.976,14	192,36	672,64	865,00	193.976,14	1.953,50	6.696,50	8.650,00
11	193.303,50	191,69	673,31	865,00	193.303,50	2.145,20	7.369,80	9.515,00
12	192.630,20	191,02	673,98	865,00	192.630,20	2.336,22	8.043,78	10.380,00
13	191.956,22	190,36	674,64	865,00	191.956,22	2.526,58	8.718,42	11.245,00
14	191.281,58	189,69	675,31	865,00	191.281,58	2.716,27	9.393,73	12.110,00
15	190.606,27	189,02	675,98	865,00	190.606,27	2.905,28	10.069,72	12.975,00
16	189.930,28	188,35	676,65	865,00	189.930,28	3.093,63	10.746,37	13.840,00
17	189.253,63	187,68	677,32	865,00	189.253,63	3.281,31	11.423,69	14.705,00
18	188.576,31	187,00	678,00	865,00	188.576,31	3.468,31	12.101,69	15.570,00
19	187.898,31	186,33	678,67	865,00	187.898,31	3.654,65	12.780,35	16.435,00
20	187.219,65	185,66	679,34	865,00	187.219,65	3.840,31	13.459,69	17.300,00
21	186.540,31	184,99	680,01	865,00	186.540,31	4.025,29	14.139,71	18.165,00
22	185.860,29	184,31	680,69	865,00	185.860,29	4.209,60	14.820,40	19.030,00
23	185.179,60	183,64	681,36	865,00	185.179,60	4.393,24	15.501,76	19.895,00
24	184.498,24	182,96	682,04	865,00	184.498,24	4.576,20	16.183,80	20.760,00
25	183.816,20	182,28	682,72	865,00	183.816,20	4.758,48	16.866,52	21.625,00
26	183.133,48	181,61	683,39	865,00	183.133,48	4.940,09	17.549,91	22.490,00
27	182.450,09	180,93	684,07	865,00	182.450,09	5.121,02	18.233,98	23.355,00
28	181.766,02	180,25	684,75	865,00	181.766,02	5.301,27	18.918,73	24.220,00
29	181.081,27	179,57	685,43	865,00	181.081,27	5.480,84	19.604,16	25.085,00
30	180.395,84	178,89	686,11	865,00	180.395,84	5.659,74	20.290,26	25.950,00
31	179.709,74	178,21	686,79	865,00	179.709,74	5.837,95	20.977,05	26.815,00
32	179.022,95	177,53	687,47	865,00	179.022,95	6.015,48	21.664,52	27.680,00
33	178.335,48	176,85	688,15	865,00	178.335,48	6.192,33	22.352,67	28.545,00
34	177.647,33	176,17	688,83	865,00	177.647,33	6.368,50	23.041,50	29.410,00
35	176.958,50	175,48	689,52	865,00	176.958,50	6.543,98	23.731,02	30.275,00
36	176.268,98	174,80	690,20	865,00	176.268,98	6.718,78	24.421,22	31.140,00
37	175.578,78	174,12	690,88	865,00	175.578,78	6.892,90	25.112,10	32.005,00
38	174.887,90	173,43	691,57	865,00	174.887,90	7.066,33	25.803,67	32.870,00
39	174.196,33	172,74	692,26	865,00	174.196,33	7.239,07	26.495,93	33.735,00
40	173.504,07	172,06	692,94	865,00	173.504,07	7.411,13	27.188,87	34.600,00
41	172.811,13	171,37	693,63	865,00	172.811,13	7.582,50	27.882,50	35.465,00
42	172.117,50	170,68	694,32	865,00	172.117,50	7.753,18	28.576,82	36.330,00
43	171.423,18	169,99	695,01	865,00	171.423,18	7.923,18	29.271,82	37.195,00
44	170.728,18	169,31	695,69	865,00	170.728,18	8.092,48	29.967,52	38.060,00
45	170.032,48	168,62	696,38	865,00	170.032,48	8.261,10	30.663,90	38.925,00
46	169.336,10	167,92	697,08	865,00	169.336,10	8.429,02	31.360,98	39.790,00
47	168.639,02	167,23	697,77	865,00	168.639,02	8.596,26	32.058,74	40.655,00
48	167.941,26	166,54	698,46	865,00	167.941,26	8.762,80	32.757,20	41.520,00
49	167.242,80	165,85	699,15	865,00	167.242,80	8.928,65	33.456,35	42.385,00
50	166.543,65	165,16	699,84	865,00	166.543,65	9.093,80	34.156,20	43.250,00
51	165.843,80	164,46	700,54	865,00	165.843,80	9.258,27	34.856,73	44.115,00
52	165.143,27	163,77	701,23	865,00	165.143,27	9.422,03	35.557,97	44.980,00
53	164.442,03	163,07	701,93	865,00	164.442,03	9.585,11	36.259,89	45.845,00
54	163.740,11	162,38	702,62	865,00	163.740,11	9.747,48	36.962,52	46.710,00
55	163.037,48	161,68	703,32	865,00	163.037,48	9.909,16	37.665,84	47.575,00
56	162.334,16	160,98	704,02	865,00	162.334,16	10.070,14	38.369,86	48.440,00
57	161.630,14	160,28	704,72	865,00	161.630,14	10.230,42	39.074,58	49.305,00
58	160.925,42	159,58	705,42	865,00	160.925,42	10.390,01	39.779,99	50.170,00
59	160.220,01	158,88	706,12	865,00	160.220,01	10.548,89	40.486,11	51.035,00
60	159.513,89	158,18	706,82	865,00	159.513,89	10.707,08	41.192,92	51.900,00
61	158.807,08	157,48	707,52	865,00	158.807,08	10.864,56	41.900,44	52.765,00
62	158.099,56	156,78	708,22	865,00	158.099,56	11.021,34	42.608,66	53.630,00
63	157.391,34	156,08	708,92	865,00	157.391,34	11.177,42	43.317,58	54.495,00
64	156.682,42	155,38	709,62	865,00	156.682,42	11.332,80	44.027,20	55.360,00
65	155.972,80	154,67	710,33	865,00	155.972,80	11.487,47	44.737,53	56.225,00
66	155.262,47	153,97	711,03	865,00	155.262,47	11.641,44	45.448,56	57.090,00
67	154.551,44	153,26	711,74	865,00	154.551,44	11.794,71	46.160,29	57.955,00
68	153.839,71	152,56	712,44	865,00	153.839,71	11.947,26	46.872,74	58.820,00
69	153.127,26	151,85	713,15	865,00	153.127,26	12.099,11	47.585,89	59.685,00
70	152.414,11	151,14	713,86	865,00	152.414,11	12.250,26	48.299,74	60.550,00
71	151.700,26	150,44	714,56	865,00	151.700,26	12.400,69	49.014,31	61.415,00
72	150.985,69	149,73	715,27	865,00	150.985,69	12.550,42	49.729,58	62.280,00
73	150.270,42	149,02	715,98	865,00	150.270,42	12.699,44	50.445,56	63.145,00
74	149.554,44	148,31	716,69	865,00	149.554,44	12.847,75	51.162,25	64.010,00
75	148.837,75	147,60	717,40	865,00	148.837,75	12.995,35	51.879,65	64.875,00
76	148.120,35	146,89	718,11	865,00	148.120,35	13.142,23	52.597,77	65.740,00
77	147.402,23	146,17	718,83	865,00	147.402,23	13.288,41	53.316,59	66.605,00
78	146.683,41	145,46	719,54	865,00	146.683,41	13.433,87	54.036,13	67.470,00
79	145.963,87	144,75	720,25	865,00	145.963,87	13.578,61	54.756,39	68.335,00
80	145.243,61	144,03	720,97	865,00	145.243,61	13.722,65	55.477,35	69.200,00
81	144.522,65	143,32	721,68	865,00	144.522,65	13.865,97	56.199,03	70.065,00
82	143.800,97	142,60	722,40	865,00	143.800,97	14.008,57	56.921,43	70.930,00
83	143.078,57	141,89	723,11	865,00	143.078,57	14.150,45	57.644,55	71.795,00
84	142.355,45	141,17	723,83	865,00	142.355,45	14.291,62	58.368,38	72.660,00
85	141.631,62	140,45	724,55	865,00	141.631,62	14.432,08	59.092,92	73.525,00
86	140.907,08	139,73	725,27	865,00	140.907,08	14.571,81	59.818,19	74.390,00
87	140.181,81	139,01	725,99	865,00	140.181,81	14.710,82	60.544,18	75.255,00
88	139.455,82	138,29	726,71	865,00	139.455,82	14.849,12	61.270,88	76.120,00
89	138.729,12	137,57	727,43	865,00	138.729,12	14.986,69	61.998,31	76.985,00
90	138.001,69	136,85	728,15	865,00	138.001,69	15.123,54	62.726,46	77.850,00
91	137.273,54	136,13	728,87	865,00	137.273,54	15.259,67	63.455,33	78.715,00
92	136.544,67	135,41	729,59	865,00	136.544,67	15.395,08	64.184,92	79.580,00
93	135.815,08	134,68	730,32	865,00	135.815,08	15.529,76	64.915,24	80.445,00
94	135.084,76	133,96	731,04	865,00	135.084,76	15.663,72	65.646,28	81.310,00
95	134.353,72	133,23	731,77	865,00	134.353,72	15.796,95	66.378,05	82.175,00
96	133.621,95	132,51	732,49	865,00	133.621,95	15.929,46	67.110,54	83.040,00
97	132.889,46	131,78	733,22	865,00	132.889,46	16.061,24	67.843,76	83.905,00
98	132.156,24	131,05	733,95	865,00	132.156,24	16.192,30	68.577,70	84.770,00
99	131.422,30	130,33	734,67	865,00	131.422,30	16.322,63	69.312,37	85.635,00
100	130.687,63	129,60	735,40	865,00	130.687,63	16.452,22	70.047,78	86.500,00
101	129.952,22	128,87	736,13	865,00	129.952,22	16.581,09	70.783,91	87.365,00
102	129.216,09	128,14	736,86	865,00	129.216,09	16.709,23	71.520,77	88.230,00
103	128.479,23	127,41	737,59	865,00	128.479,23	16.836,64	72.258,36	89.095,00
104	127.741,64	126,68	738,32	865,00	127.741,64	16.963,32	72.996,68	89.960,00
105	127.003,32	125,94	739,06	865,00	127.003,32	17.089,26	73.735,74	90.825,00
106	126.264,26	125,21	739,79	865,00	126.264,26	17.214,48	74.475,52	91.690,00
107	125.524,48	124,48	740,52	865,00	125.524,48	17.338,95	75.216,05	92.555,00
108	124.783,95	123,74	741,26	865,00	124.783,95	17.462,70	75.957,30	93.420,00
109	124.042,70	123,01	741,99	865,00	124.042,70	17.585,71	76.699,29	94.285,00
110	123.300,71	122,27	742,73	865,00	123.300,71	17.707,98	77.442,02	95.150,00
111	122.557,98	121,54	743,46	865,00	122.557,98	17.829,52	78.185,48	96.015,00
112	121.814,52	120,80	744,20	865,00	121.814,52	17.950,32	78.929,68	96.880,00
113	121.070,32	120,06	744,94	865,00	121.070,32	18.070,38	79.674,62	97.745,00
114	120.325,38	119,32	745,68	865,00	120.325,38	18.189,70	80.420,30	98.610,00
115	119.579,70	118,58	746,42	865,00	119.579,70	18.308,28	81.166,72	99.475,00
116	118.833,28	117,84	747,16	865,00	118.833,28	18.426,13	81.913,87	100.340,00
117	118.086,13	117,10	747,90	865,00	118.086,13	18.543,23	82.661,77	101.205,00
118	117.338,23	116,36	748,64	865,00	117.338,23	18.659,59	83.410,41	102.070,00
119	116.589,59	115,62	749,38	865,00	116.589,59	18.775,21	84.159,79	102.935,00
120	115.840,21	114,87	750,13	865,00	115.840,21	18.890,08	84.909,92	103.800,00
121	115.090,08	114,13	750,87	865,00	115.090,08	19.004,21	85.660,79	104.665,00
122	114.339,21	113,39	751,61	865,00	114.339,21	19.117,60	86.412,40	105.530,00
123	113.587,60	112,64	752,36	865,00	113.587,60	19.230,24	87.164,76	106.395,00
124	112.835,24	111,89	753,11	865,00	112.835,24	19.342,13	87.917,87	107.260,00
125	112.082,13	111,15	753,85	865,00	112.082,13	19.453,28	88.671,72	108.125,00
126	111.328,28	110,40	754,60	865,00	111.328,28	19.563,68	89.426,32	108.990,00
127	110.573,68	109,65	755,35	865,00	110.573,68	19.673,34	90.181,66	109.855,00
128	109.818,34	108,90	756,10	865,00	109.818,34	19.782,24	90.937,76	110.720,00
129	109.062,24	108,15	756,85	865,00	109.062,24	19.890,39	91.694,61	111.585,00
130	108.305,39	107,40	757,60	865,00	108.305,39	19.997,80	92.452,20	112.450,00
131	107.547,80	106,65	758,35	865,00	107.547,80	20.104,45	93.210,55	113.315,00
132	106.789,45	105,90	759,10	865,00	106.789,45	20.210,35	93.969,65	114.180,00
133	106.030,35	105,15	759,85	865,00	106.030,35	20.315,49	94.729,51	115.045,00
134	105.270,49	104,39	760,61	865,00	105.270,49	20.419,89	95.490,11	115.910,00
135	104.509,89	103,64	761,36	865,00	104.509,89	20.523,53	96.251,47	116.775,00
136	103.748,53	102,88	762,12	865,00	103.748,53	20.626,41	97.013,59	117.640,00
137	102.986,41	102,13	762,87	865,00	102.986,41	20.728,54	97.776,46	118.505,00
138	102.223,54	101,37	763,63	865,00	102.223,54	20.829,91	98.540,09	119.370,00
139	101.459,91	100,61	764,39	865,00	101.459,91	20.930,52	99.304,48	120.235,00
140	100.695,52	99,86	765,14	865,00	100.695,52	21.030,38	100.069,62	121.100,00
141	99.930,38	99,10	765,90	865,00	99.930,38	21.129,48	100.835,52	121.965,00
142	99.164,48	98,34	766,66	865,00	99.164,48	21.227,82	101.602,18	122.830,00
143	98.397,82	97,58	767,42	865,00	98.397,82	21.325,39	102.369,61	123.695,00
144	97.630,39	96,82	768,18	865,00	97.630,39	21.422,21	103.137,79	124.560,00
145	96.862,21	96,06	768,94	865,00	96.862,21	21.518,27	103.906,73	125.425,00
146	96.093,27	95,29	769,71	865,00	96.093,27	21.613,56	104.676,44	126.290,00
147	95.323,56	94,53	770,47	865,00	95.323,56	21.708,09	105.446,91	127.155,00
148	94.553,09	93,77	771,23	865,00	94.553,09	21.801,85	106.218,15	128.020,00
149	93.781,85	93,00	772,00	865,00	93.781,85	21.894,85	106.990,15	128.885,00
150	93.009,85	92,23	772,77	865,00	93.009,85	21.987,09	107.762,91	129.750,00
151	92.237,09	91,47	773,53	865,00	92.237,09	22.078,56	108.536,44	130.615,00
152	91.463,56	90,70	774,30	865,00	91.463,56	22.169,26	109.310,74	131.480,00
153	90.689,26	89,93	775,07	865,00	90.689,26	22.259,19	110.085,81	132.345,00
154	89.914,19	89,16	775,84	865,00	89.914,19	22.348,36	110.861,64	133.210,00
155	89.138,36	88,40	776,60	865,00	89.138,36	22.436,75	111.638,25	134.075,00
156	88.361,75	87,63	777,37	865,00	88.361,75	22.524,38	112.415,62	134.940,00
157	87.584,38	86,85	778,15	865,00	87.584,38	22.611,23	113.193,77	135.805,00
158	86.806,23	86,08	778,92	865,00	86.806,23	22.697,31	113.972,69	136.670,00
159	86.027,31	85,31	779,69	865,00	86.027,31	22.782,62	114.752,38	137.535,00
160	85.247,62	84,54	780,46	865,00	85.247,62	22.867,16	115.532,84	138.400,00
161	84.467,16	83,76	781,24	865,00	84.467,16	22.950,92	116.314,08	139.265,00
162	83.685,92	82,99	782,01	865,00	83.685,92	23.033,91	117.096,09	140.130,00
163	82.903,91	82,21	782,79	865,00	82.903,91	23.116,13	117.878,87	140.995,00
164	82.121,13	81,44	783,56	865,00	82.121,13	23.197,56	118.662,44	141.860,00
165	81.337,56	80,66	784,34	865,00	81.337,56	23.278,22	119.446,78	142.725,00
166	80.553,22	79,88	785,12	865,00	80.553,22	23.358,10	120.231,90	143.590,00
167	79.768,10	79,10	785,90	865,00	79.768,10	23.437,21	121.017,79	144.455,00
168	78.982,21	78,32	786,68	865,00	78.982,21	23.515,53	121.804,47	145.320,00
169	78.195,53	77,54	787,46	865,00	78.195,53	23.593,08	122.591,92	146.185,00
170	77.408,08	76,76	788,24	865,00	77.408,08	23.669,84	123.380,16	147.050,00
171	76.619,84	75,98	789,02	865,00	76.619,84	23.745,82	124.169,18	147.915,00
172	75.830,82	75,20	789,80	865,00	75.830,82	23.821,02	124.958,98	148.780,00
173	75.041,02	74,42	790,58	865,00	75.041,02	23.895,44	125.749,56	149.645,00
174	74.250,44	73,63	791,37	865,00	74.250,44	23.969,07	126.540,93	150.510,00
175	73.459,07	72,85	792,15	865,00	73.459,07	24.041,91	127.333,09	151.375,00
176	72.666,91	72,06	792,94	865,00	72.666,91	24.113,97	128.126,03	152.240,00
177	71.873,97	71,28	793,72	865,00	71.873,97	24.185,25	128.919,75	153.105,00
178	71.080,25	70,49	794,51	865,00	71.080,25	24.255,74	129.714,26	153.970,00
179	70.285,74	69,70	795,30	865,00	70.285,74	24.325,44	130.509,56	154.835,00
180	69.490,44	68,91	796,09	865,00	69.490,44	24.394,35	131.305,65	155.700,00

x

creditweb Baufinanzierung

zum Produkttest

• 1,19%
• gebundener Sollzins*
• 1,22%
• effektiver Jahreszins*

• 865,00€
• Monatsrate

• Gesamtzahlung :155.700,00 EUR
• Tilgungsanteil :131.305,65 EUR
• Zinsanteil :24.394,35 EUR
• Restschuld :68.694,35 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 311,25 EUR; Gesamtbetrag: 18.675,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,52 %; Gebundener Sollzins: 0,49 %; 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. Der Kreditanbieter ist Creditweb GmbH Lübecker Str. 1
22087 Hamburg

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	198,33	666,67	865,00	199.333,33	198,33	666,67	865,00
2	199.333,33	197,67	667,33	865,00	199.333,33	396,01	1.333,99	1.730,00
3	198.666,01	197,01	667,99	865,00	198.666,01	593,02	2.001,98	2.595,00
4	197.998,02	196,35	668,65	865,00	197.998,02	789,36	2.670,64	3.460,00
5	197.329,36	195,68	669,32	865,00	197.329,36	985,05	3.339,95	4.325,00
6	196.660,05	195,02	669,98	865,00	196.660,05	1.180,07	4.009,93	5.190,00
7	195.990,07	194,36	670,64	865,00	195.990,07	1.374,43	4.680,57	6.055,00
8	195.319,43	193,69	671,31	865,00	195.319,43	1.568,12	5.351,88	6.920,00
9	194.648,12	193,03	671,97	865,00	194.648,12	1.761,14	6.023,86	7.785,00
10	193.976,14	192,36	672,64	865,00	193.976,14	1.953,50	6.696,50	8.650,00
11	193.303,50	191,69	673,31	865,00	193.303,50	2.145,20	7.369,80	9.515,00
12	192.630,20	191,02	673,98	865,00	192.630,20	2.336,22	8.043,78	10.380,00
13	191.956,22	190,36	674,64	865,00	191.956,22	2.526,58	8.718,42	11.245,00
14	191.281,58	189,69	675,31	865,00	191.281,58	2.716,27	9.393,73	12.110,00
15	190.606,27	189,02	675,98	865,00	190.606,27	2.905,28	10.069,72	12.975,00
16	189.930,28	188,35	676,65	865,00	189.930,28	3.093,63	10.746,37	13.840,00
17	189.253,63	187,68	677,32	865,00	189.253,63	3.281,31	11.423,69	14.705,00
18	188.576,31	187,00	678,00	865,00	188.576,31	3.468,31	12.101,69	15.570,00
19	187.898,31	186,33	678,67	865,00	187.898,31	3.654,65	12.780,35	16.435,00
20	187.219,65	185,66	679,34	865,00	187.219,65	3.840,31	13.459,69	17.300,00
21	186.540,31	184,99	680,01	865,00	186.540,31	4.025,29	14.139,71	18.165,00
22	185.860,29	184,31	680,69	865,00	185.860,29	4.209,60	14.820,40	19.030,00
23	185.179,60	183,64	681,36	865,00	185.179,60	4.393,24	15.501,76	19.895,00
24	184.498,24	182,96	682,04	865,00	184.498,24	4.576,20	16.183,80	20.760,00
25	183.816,20	182,28	682,72	865,00	183.816,20	4.758,48	16.866,52	21.625,00
26	183.133,48	181,61	683,39	865,00	183.133,48	4.940,09	17.549,91	22.490,00
27	182.450,09	180,93	684,07	865,00	182.450,09	5.121,02	18.233,98	23.355,00
28	181.766,02	180,25	684,75	865,00	181.766,02	5.301,27	18.918,73	24.220,00
29	181.081,27	179,57	685,43	865,00	181.081,27	5.480,84	19.604,16	25.085,00
30	180.395,84	178,89	686,11	865,00	180.395,84	5.659,74	20.290,26	25.950,00
31	179.709,74	178,21	686,79	865,00	179.709,74	5.837,95	20.977,05	26.815,00
32	179.022,95	177,53	687,47	865,00	179.022,95	6.015,48	21.664,52	27.680,00
33	178.335,48	176,85	688,15	865,00	178.335,48	6.192,33	22.352,67	28.545,00
34	177.647,33	176,17	688,83	865,00	177.647,33	6.368,50	23.041,50	29.410,00
35	176.958,50	175,48	689,52	865,00	176.958,50	6.543,98	23.731,02	30.275,00
36	176.268,98	174,80	690,20	865,00	176.268,98	6.718,78	24.421,22	31.140,00
37	175.578,78	174,12	690,88	865,00	175.578,78	6.892,90	25.112,10	32.005,00
38	174.887,90	173,43	691,57	865,00	174.887,90	7.066,33	25.803,67	32.870,00
39	174.196,33	172,74	692,26	865,00	174.196,33	7.239,07	26.495,93	33.735,00
40	173.504,07	172,06	692,94	865,00	173.504,07	7.411,13	27.188,87	34.600,00
41	172.811,13	171,37	693,63	865,00	172.811,13	7.582,50	27.882,50	35.465,00
42	172.117,50	170,68	694,32	865,00	172.117,50	7.753,18	28.576,82	36.330,00
43	171.423,18	169,99	695,01	865,00	171.423,18	7.923,18	29.271,82	37.195,00
44	170.728,18	169,31	695,69	865,00	170.728,18	8.092,48	29.967,52	38.060,00
45	170.032,48	168,62	696,38	865,00	170.032,48	8.261,10	30.663,90	38.925,00
46	169.336,10	167,92	697,08	865,00	169.336,10	8.429,02	31.360,98	39.790,00
47	168.639,02	167,23	697,77	865,00	168.639,02	8.596,26	32.058,74	40.655,00
48	167.941,26	166,54	698,46	865,00	167.941,26	8.762,80	32.757,20	41.520,00
49	167.242,80	165,85	699,15	865,00	167.242,80	8.928,65	33.456,35	42.385,00
50	166.543,65	165,16	699,84	865,00	166.543,65	9.093,80	34.156,20	43.250,00
51	165.843,80	164,46	700,54	865,00	165.843,80	9.258,27	34.856,73	44.115,00
52	165.143,27	163,77	701,23	865,00	165.143,27	9.422,03	35.557,97	44.980,00
53	164.442,03	163,07	701,93	865,00	164.442,03	9.585,11	36.259,89	45.845,00
54	163.740,11	162,38	702,62	865,00	163.740,11	9.747,48	36.962,52	46.710,00
55	163.037,48	161,68	703,32	865,00	163.037,48	9.909,16	37.665,84	47.575,00
56	162.334,16	160,98	704,02	865,00	162.334,16	10.070,14	38.369,86	48.440,00
57	161.630,14	160,28	704,72	865,00	161.630,14	10.230,42	39.074,58	49.305,00
58	160.925,42	159,58	705,42	865,00	160.925,42	10.390,01	39.779,99	50.170,00
59	160.220,01	158,88	706,12	865,00	160.220,01	10.548,89	40.486,11	51.035,00
60	159.513,89	158,18	706,82	865,00	159.513,89	10.707,08	41.192,92	51.900,00
61	158.807,08	157,48	707,52	865,00	158.807,08	10.864,56	41.900,44	52.765,00
62	158.099,56	156,78	708,22	865,00	158.099,56	11.021,34	42.608,66	53.630,00
63	157.391,34	156,08	708,92	865,00	157.391,34	11.177,42	43.317,58	54.495,00
64	156.682,42	155,38	709,62	865,00	156.682,42	11.332,80	44.027,20	55.360,00
65	155.972,80	154,67	710,33	865,00	155.972,80	11.487,47	44.737,53	56.225,00
66	155.262,47	153,97	711,03	865,00	155.262,47	11.641,44	45.448,56	57.090,00
67	154.551,44	153,26	711,74	865,00	154.551,44	11.794,71	46.160,29	57.955,00
68	153.839,71	152,56	712,44	865,00	153.839,71	11.947,26	46.872,74	58.820,00
69	153.127,26	151,85	713,15	865,00	153.127,26	12.099,11	47.585,89	59.685,00
70	152.414,11	151,14	713,86	865,00	152.414,11	12.250,26	48.299,74	60.550,00
71	151.700,26	150,44	714,56	865,00	151.700,26	12.400,69	49.014,31	61.415,00
72	150.985,69	149,73	715,27	865,00	150.985,69	12.550,42	49.729,58	62.280,00
73	150.270,42	149,02	715,98	865,00	150.270,42	12.699,44	50.445,56	63.145,00
74	149.554,44	148,31	716,69	865,00	149.554,44	12.847,75	51.162,25	64.010,00
75	148.837,75	147,60	717,40	865,00	148.837,75	12.995,35	51.879,65	64.875,00
76	148.120,35	146,89	718,11	865,00	148.120,35	13.142,23	52.597,77	65.740,00
77	147.402,23	146,17	718,83	865,00	147.402,23	13.288,41	53.316,59	66.605,00
78	146.683,41	145,46	719,54	865,00	146.683,41	13.433,87	54.036,13	67.470,00
79	145.963,87	144,75	720,25	865,00	145.963,87	13.578,61	54.756,39	68.335,00
80	145.243,61	144,03	720,97	865,00	145.243,61	13.722,65	55.477,35	69.200,00
81	144.522,65	143,32	721,68	865,00	144.522,65	13.865,97	56.199,03	70.065,00
82	143.800,97	142,60	722,40	865,00	143.800,97	14.008,57	56.921,43	70.930,00
83	143.078,57	141,89	723,11	865,00	143.078,57	14.150,45	57.644,55	71.795,00
84	142.355,45	141,17	723,83	865,00	142.355,45	14.291,62	58.368,38	72.660,00
85	141.631,62	140,45	724,55	865,00	141.631,62	14.432,08	59.092,92	73.525,00
86	140.907,08	139,73	725,27	865,00	140.907,08	14.571,81	59.818,19	74.390,00
87	140.181,81	139,01	725,99	865,00	140.181,81	14.710,82	60.544,18	75.255,00
88	139.455,82	138,29	726,71	865,00	139.455,82	14.849,12	61.270,88	76.120,00
89	138.729,12	137,57	727,43	865,00	138.729,12	14.986,69	61.998,31	76.985,00
90	138.001,69	136,85	728,15	865,00	138.001,69	15.123,54	62.726,46	77.850,00
91	137.273,54	136,13	728,87	865,00	137.273,54	15.259,67	63.455,33	78.715,00
92	136.544,67	135,41	729,59	865,00	136.544,67	15.395,08	64.184,92	79.580,00
93	135.815,08	134,68	730,32	865,00	135.815,08	15.529,76	64.915,24	80.445,00
94	135.084,76	133,96	731,04	865,00	135.084,76	15.663,72	65.646,28	81.310,00
95	134.353,72	133,23	731,77	865,00	134.353,72	15.796,95	66.378,05	82.175,00
96	133.621,95	132,51	732,49	865,00	133.621,95	15.929,46	67.110,54	83.040,00
97	132.889,46	131,78	733,22	865,00	132.889,46	16.061,24	67.843,76	83.905,00
98	132.156,24	131,05	733,95	865,00	132.156,24	16.192,30	68.577,70	84.770,00
99	131.422,30	130,33	734,67	865,00	131.422,30	16.322,63	69.312,37	85.635,00
100	130.687,63	129,60	735,40	865,00	130.687,63	16.452,22	70.047,78	86.500,00
101	129.952,22	128,87	736,13	865,00	129.952,22	16.581,09	70.783,91	87.365,00
102	129.216,09	128,14	736,86	865,00	129.216,09	16.709,23	71.520,77	88.230,00
103	128.479,23	127,41	737,59	865,00	128.479,23	16.836,64	72.258,36	89.095,00
104	127.741,64	126,68	738,32	865,00	127.741,64	16.963,32	72.996,68	89.960,00
105	127.003,32	125,94	739,06	865,00	127.003,32	17.089,26	73.735,74	90.825,00
106	126.264,26	125,21	739,79	865,00	126.264,26	17.214,48	74.475,52	91.690,00
107	125.524,48	124,48	740,52	865,00	125.524,48	17.338,95	75.216,05	92.555,00
108	124.783,95	123,74	741,26	865,00	124.783,95	17.462,70	75.957,30	93.420,00
109	124.042,70	123,01	741,99	865,00	124.042,70	17.585,71	76.699,29	94.285,00
110	123.300,71	122,27	742,73	865,00	123.300,71	17.707,98	77.442,02	95.150,00
111	122.557,98	121,54	743,46	865,00	122.557,98	17.829,52	78.185,48	96.015,00
112	121.814,52	120,80	744,20	865,00	121.814,52	17.950,32	78.929,68	96.880,00
113	121.070,32	120,06	744,94	865,00	121.070,32	18.070,38	79.674,62	97.745,00
114	120.325,38	119,32	745,68	865,00	120.325,38	18.189,70	80.420,30	98.610,00
115	119.579,70	118,58	746,42	865,00	119.579,70	18.308,28	81.166,72	99.475,00
116	118.833,28	117,84	747,16	865,00	118.833,28	18.426,13	81.913,87	100.340,00
117	118.086,13	117,10	747,90	865,00	118.086,13	18.543,23	82.661,77	101.205,00
118	117.338,23	116,36	748,64	865,00	117.338,23	18.659,59	83.410,41	102.070,00
119	116.589,59	115,62	749,38	865,00	116.589,59	18.775,21	84.159,79	102.935,00
120	115.840,21	114,87	750,13	865,00	115.840,21	18.890,08	84.909,92	103.800,00
121	115.090,08	114,13	750,87	865,00	115.090,08	19.004,21	85.660,79	104.665,00
122	114.339,21	113,39	751,61	865,00	114.339,21	19.117,60	86.412,40	105.530,00
123	113.587,60	112,64	752,36	865,00	113.587,60	19.230,24	87.164,76	106.395,00
124	112.835,24	111,89	753,11	865,00	112.835,24	19.342,13	87.917,87	107.260,00
125	112.082,13	111,15	753,85	865,00	112.082,13	19.453,28	88.671,72	108.125,00
126	111.328,28	110,40	754,60	865,00	111.328,28	19.563,68	89.426,32	108.990,00
127	110.573,68	109,65	755,35	865,00	110.573,68	19.673,34	90.181,66	109.855,00
128	109.818,34	108,90	756,10	865,00	109.818,34	19.782,24	90.937,76	110.720,00
129	109.062,24	108,15	756,85	865,00	109.062,24	19.890,39	91.694,61	111.585,00
130	108.305,39	107,40	757,60	865,00	108.305,39	19.997,80	92.452,20	112.450,00
131	107.547,80	106,65	758,35	865,00	107.547,80	20.104,45	93.210,55	113.315,00
132	106.789,45	105,90	759,10	865,00	106.789,45	20.210,35	93.969,65	114.180,00
133	106.030,35	105,15	759,85	865,00	106.030,35	20.315,49	94.729,51	115.045,00
134	105.270,49	104,39	760,61	865,00	105.270,49	20.419,89	95.490,11	115.910,00
135	104.509,89	103,64	761,36	865,00	104.509,89	20.523,53	96.251,47	116.775,00
136	103.748,53	102,88	762,12	865,00	103.748,53	20.626,41	97.013,59	117.640,00
137	102.986,41	102,13	762,87	865,00	102.986,41	20.728,54	97.776,46	118.505,00
138	102.223,54	101,37	763,63	865,00	102.223,54	20.829,91	98.540,09	119.370,00
139	101.459,91	100,61	764,39	865,00	101.459,91	20.930,52	99.304,48	120.235,00
140	100.695,52	99,86	765,14	865,00	100.695,52	21.030,38	100.069,62	121.100,00
141	99.930,38	99,10	765,90	865,00	99.930,38	21.129,48	100.835,52	121.965,00
142	99.164,48	98,34	766,66	865,00	99.164,48	21.227,82	101.602,18	122.830,00
143	98.397,82	97,58	767,42	865,00	98.397,82	21.325,39	102.369,61	123.695,00
144	97.630,39	96,82	768,18	865,00	97.630,39	21.422,21	103.137,79	124.560,00
145	96.862,21	96,06	768,94	865,00	96.862,21	21.518,27	103.906,73	125.425,00
146	96.093,27	95,29	769,71	865,00	96.093,27	21.613,56	104.676,44	126.290,00
147	95.323,56	94,53	770,47	865,00	95.323,56	21.708,09	105.446,91	127.155,00
148	94.553,09	93,77	771,23	865,00	94.553,09	21.801,85	106.218,15	128.020,00
149	93.781,85	93,00	772,00	865,00	93.781,85	21.894,85	106.990,15	128.885,00
150	93.009,85	92,23	772,77	865,00	93.009,85	21.987,09	107.762,91	129.750,00
151	92.237,09	91,47	773,53	865,00	92.237,09	22.078,56	108.536,44	130.615,00
152	91.463,56	90,70	774,30	865,00	91.463,56	22.169,26	109.310,74	131.480,00
153	90.689,26	89,93	775,07	865,00	90.689,26	22.259,19	110.085,81	132.345,00
154	89.914,19	89,16	775,84	865,00	89.914,19	22.348,36	110.861,64	133.210,00
155	89.138,36	88,40	776,60	865,00	89.138,36	22.436,75	111.638,25	134.075,00
156	88.361,75	87,63	777,37	865,00	88.361,75	22.524,38	112.415,62	134.940,00
157	87.584,38	86,85	778,15	865,00	87.584,38	22.611,23	113.193,77	135.805,00
158	86.806,23	86,08	778,92	865,00	86.806,23	22.697,31	113.972,69	136.670,00
159	86.027,31	85,31	779,69	865,00	86.027,31	22.782,62	114.752,38	137.535,00
160	85.247,62	84,54	780,46	865,00	85.247,62	22.867,16	115.532,84	138.400,00
161	84.467,16	83,76	781,24	865,00	84.467,16	22.950,92	116.314,08	139.265,00
162	83.685,92	82,99	782,01	865,00	83.685,92	23.033,91	117.096,09	140.130,00
163	82.903,91	82,21	782,79	865,00	82.903,91	23.116,13	117.878,87	140.995,00
164	82.121,13	81,44	783,56	865,00	82.121,13	23.197,56	118.662,44	141.860,00
165	81.337,56	80,66	784,34	865,00	81.337,56	23.278,22	119.446,78	142.725,00
166	80.553,22	79,88	785,12	865,00	80.553,22	23.358,10	120.231,90	143.590,00
167	79.768,10	79,10	785,90	865,00	79.768,10	23.437,21	121.017,79	144.455,00
168	78.982,21	78,32	786,68	865,00	78.982,21	23.515,53	121.804,47	145.320,00
169	78.195,53	77,54	787,46	865,00	78.195,53	23.593,08	122.591,92	146.185,00
170	77.408,08	76,76	788,24	865,00	77.408,08	23.669,84	123.380,16	147.050,00
171	76.619,84	75,98	789,02	865,00	76.619,84	23.745,82	124.169,18	147.915,00
172	75.830,82	75,20	789,80	865,00	75.830,82	23.821,02	124.958,98	148.780,00
173	75.041,02	74,42	790,58	865,00	75.041,02	23.895,44	125.749,56	149.645,00
174	74.250,44	73,63	791,37	865,00	74.250,44	23.969,07	126.540,93	150.510,00
175	73.459,07	72,85	792,15	865,00	73.459,07	24.041,91	127.333,09	151.375,00
176	72.666,91	72,06	792,94	865,00	72.666,91	24.113,97	128.126,03	152.240,00
177	71.873,97	71,28	793,72	865,00	71.873,97	24.185,25	128.919,75	153.105,00
178	71.080,25	70,49	794,51	865,00	71.080,25	24.255,74	129.714,26	153.970,00
179	70.285,74	69,70	795,30	865,00	70.285,74	24.325,44	130.509,56	154.835,00
180	69.490,44	68,91	796,09	865,00	69.490,44	24.394,35	131.305,65	155.700,00

x

Dr. Klein Baufinanzierung

zum Produkttest

• 1,20%
• gebundener Sollzins*
• 1,23%
• effektiver Jahreszins*

• 866,67€
• Monatsrate

• Gesamtzahlung :156.000,00 EUR
• Tilgungsanteil :131.406,46 EUR
• Zinsanteil :24.593,54 EUR
• Restschuld :68.593,54 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 421,17 EUR; Gesamtbetrag: 25.270,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,71 %; Gebundener Sollzins: 0,66 %; 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. Der Kreditanbieter ist Dr. Klein Privatkunden AG Postfach 1350
23503 Lübeck

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	200,00	666,67	866,67	199.333,33	200,00	666,67	866,67
2	199.333,33	199,33	667,33	866,67	199.333,33	399,33	1.334,00	1.733,33
3	198.666,00	198,67	668,00	866,67	198.666,00	598,00	2.002,00	2.600,00
4	197.998,00	198,00	668,67	866,67	197.998,00	796,00	2.670,67	3.466,67
5	197.329,33	197,33	669,34	866,67	197.329,33	993,33	3.340,01	4.333,33
6	196.659,99	196,66	670,01	866,67	196.659,99	1.189,99	4.010,01	5.200,00
7	195.989,99	195,99	670,68	866,67	195.989,99	1.385,98	4.680,69	6.066,67
8	195.319,31	195,32	671,35	866,67	195.319,31	1.581,30	5.352,04	6.933,33
9	194.647,96	194,65	672,02	866,67	194.647,96	1.775,94	6.024,06	7.800,00
10	193.975,94	193,98	672,69	866,67	193.975,94	1.969,92	6.696,75	8.666,67
11	193.303,25	193,30	673,36	866,67	193.303,25	2.163,22	7.370,11	9.533,33
12	192.629,89	192,63	674,04	866,67	192.629,89	2.355,85	8.044,15	10.400,00
13	191.955,85	191,96	674,71	866,67	191.955,85	2.547,81	8.718,86	11.266,67
14	191.281,14	191,28	675,39	866,67	191.281,14	2.739,09	9.394,24	12.133,33
15	190.605,76	190,61	676,06	866,67	190.605,76	2.929,70	10.070,30	13.000,00
16	189.929,70	189,93	676,74	866,67	189.929,70	3.119,63	10.747,04	13.866,67
17	189.252,96	189,25	677,41	866,67	189.252,96	3.308,88	11.424,45	14.733,33
18	188.575,55	188,58	678,09	866,67	188.575,55	3.497,45	12.102,55	15.600,00
19	187.897,45	187,90	678,77	866,67	187.897,45	3.685,35	12.781,32	16.466,67
20	187.218,68	187,22	679,45	866,67	187.218,68	3.872,57	13.460,76	17.333,33
21	186.539,24	186,54	680,13	866,67	186.539,24	4.059,11	14.140,89	18.200,00
22	185.859,11	185,86	680,81	866,67	185.859,11	4.244,97	14.821,70	19.066,67
23	185.178,30	185,18	681,49	866,67	185.178,30	4.430,15	15.503,19	19.933,33
24	184.496,81	184,50	682,17	866,67	184.496,81	4.614,64	16.185,36	20.800,00
25	183.814,64	183,81	682,85	866,67	183.814,64	4.798,46	16.868,21	21.666,67
26	183.131,79	183,13	683,53	866,67	183.131,79	4.981,59	17.551,74	22.533,33
27	182.448,26	182,45	684,22	866,67	182.448,26	5.164,04	18.235,96	23.400,00
28	181.764,04	181,76	684,90	866,67	181.764,04	5.345,80	18.920,86	24.266,67
29	181.079,14	181,08	685,59	866,67	181.079,14	5.526,88	19.606,45	25.133,33
30	180.393,55	180,39	686,27	866,67	180.393,55	5.707,27	20.292,73	26.000,00
31	179.707,27	179,71	686,96	866,67	179.707,27	5.886,98	20.979,68	26.866,67
32	179.020,32	179,02	687,65	866,67	179.020,32	6.066,00	21.667,33	27.733,33
33	178.332,67	178,33	688,33	866,67	178.332,67	6.244,34	22.355,66	28.600,00
34	177.644,34	177,64	689,02	866,67	177.644,34	6.421,98	23.044,69	29.466,67
35	176.955,31	176,96	689,71	866,67	176.955,31	6.598,93	23.734,40	30.333,33
36	176.265,60	176,27	690,40	866,67	176.265,60	6.775,20	24.424,80	31.200,00
37	175.575,20	175,58	691,09	866,67	175.575,20	6.950,78	25.115,89	32.066,67
38	174.884,11	174,88	691,78	866,67	174.884,11	7.125,66	25.807,67	32.933,33
39	174.192,33	174,19	692,47	866,67	174.192,33	7.299,85	26.500,15	33.800,00
40	173.499,85	173,50	693,17	866,67	173.499,85	7.473,35	27.193,31	34.666,67
41	172.806,69	172,81	693,86	866,67	172.806,69	7.646,16	27.887,17	35.533,33
42	172.112,83	172,11	694,55	866,67	172.112,83	7.818,27	28.581,73	36.400,00
43	171.418,27	171,42	695,25	866,67	171.418,27	7.989,69	29.276,98	37.266,67
44	170.723,02	170,72	695,94	866,67	170.723,02	8.160,41	29.972,92	38.133,33
45	170.027,08	170,03	696,64	866,67	170.027,08	8.330,44	30.669,56	39.000,00
46	169.330,44	169,33	697,34	866,67	169.330,44	8.499,77	31.366,90	39.866,67
47	168.633,10	168,63	698,03	866,67	168.633,10	8.668,40	32.064,93	40.733,33
48	167.935,07	167,94	698,73	866,67	167.935,07	8.836,34	32.763,66	41.600,00
49	167.236,34	167,24	699,43	866,67	167.236,34	9.003,57	33.463,09	42.466,67
50	166.536,91	166,54	700,13	866,67	166.536,91	9.170,11	34.163,22	43.333,33
51	165.836,78	165,84	700,83	866,67	165.836,78	9.335,95	34.864,05	44.200,00
52	165.135,95	165,14	701,53	866,67	165.135,95	9.501,08	35.565,58	45.066,67
53	164.434,42	164,43	702,23	866,67	164.434,42	9.665,52	36.267,81	45.933,33
54	163.732,19	163,73	702,93	866,67	163.732,19	9.829,25	36.970,75	46.800,00
55	163.029,25	163,03	703,64	866,67	163.029,25	9.992,28	37.674,39	47.666,67
56	162.325,61	162,33	704,34	866,67	162.325,61	10.154,61	38.378,73	48.533,33
57	161.621,27	161,62	705,05	866,67	161.621,27	10.316,23	39.083,77	49.400,00
58	160.916,23	160,92	705,75	866,67	160.916,23	10.477,14	39.789,52	50.266,67
59	160.210,48	160,21	706,46	866,67	160.210,48	10.637,35	40.495,98	51.133,33
60	159.504,02	159,50	707,16	866,67	159.504,02	10.796,86	41.203,14	52.000,00
61	158.796,86	158,80	707,87	866,67	158.796,86	10.955,65	41.911,01	52.866,67
62	158.088,99	158,09	708,58	866,67	158.088,99	11.113,74	42.619,59	53.733,33
63	157.380,41	157,38	709,29	866,67	157.380,41	11.271,12	43.328,88	54.600,00
64	156.671,12	156,67	710,00	866,67	156.671,12	11.427,80	44.038,87	55.466,67
65	155.961,13	155,96	710,71	866,67	155.961,13	11.583,76	44.749,58	56.333,33
66	155.250,42	155,25	711,42	866,67	155.250,42	11.739,01	45.460,99	57.200,00
67	154.539,01	154,54	712,13	866,67	154.539,01	11.893,55	46.173,12	58.066,67
68	153.826,88	153,83	712,84	866,67	153.826,88	12.047,37	46.885,96	58.933,33
69	153.114,04	153,11	713,55	866,67	153.114,04	12.200,49	47.599,51	59.800,00
70	152.400,49	152,40	714,27	866,67	152.400,49	12.352,89	48.313,78	60.666,67
71	151.686,22	151,69	714,98	866,67	151.686,22	12.504,57	49.028,76	61.533,33
72	150.971,24	150,97	715,70	866,67	150.971,24	12.655,54	49.744,46	62.400,00
73	150.255,54	150,26	716,41	866,67	150.255,54	12.805,80	50.460,87	63.266,67
74	149.539,13	149,54	717,13	866,67	149.539,13	12.955,34	51.177,99	64.133,33
75	148.822,01	148,82	717,84	866,67	148.822,01	13.104,16	51.895,84	65.000,00
76	148.104,16	148,10	718,56	866,67	148.104,16	13.252,27	52.614,40	65.866,67
77	147.385,60	147,39	719,28	866,67	147.385,60	13.399,65	53.333,68	66.733,33
78	146.666,32	146,67	720,00	866,67	146.666,32	13.546,32	54.053,68	67.600,00
79	145.946,32	145,95	720,72	866,67	145.946,32	13.692,26	54.774,40	68.466,67
80	145.225,60	145,23	721,44	866,67	145.225,60	13.837,49	55.495,84	69.333,33
81	144.504,16	144,50	722,16	866,67	144.504,16	13.981,99	56.218,01	70.200,00
82	143.781,99	143,78	722,88	866,67	143.781,99	14.125,78	56.940,89	71.066,67
83	143.059,11	143,06	723,61	866,67	143.059,11	14.268,83	57.664,50	71.933,33
84	142.335,50	142,34	724,33	866,67	142.335,50	14.411,17	58.388,83	72.800,00
85	141.611,17	141,61	725,06	866,67	141.611,17	14.552,78	59.113,89	73.666,67
86	140.886,11	140,89	725,78	866,67	140.886,11	14.693,67	59.839,67	74.533,33
87	140.160,33	140,16	726,51	866,67	140.160,33	14.833,83	60.566,17	75.400,00
88	139.433,83	139,43	727,23	866,67	139.433,83	14.973,26	61.293,41	76.266,67
89	138.706,59	138,71	727,96	866,67	138.706,59	15.111,97	62.021,37	77.133,33
90	137.978,63	137,98	728,69	866,67	137.978,63	15.249,95	62.750,05	78.000,00
91	137.249,95	137,25	729,42	866,67	137.249,95	15.387,20	63.479,47	78.866,67
92	136.520,53	136,52	730,15	866,67	136.520,53	15.523,72	64.209,62	79.733,33
93	135.790,38	135,79	730,88	866,67	135.790,38	15.659,51	64.940,49	80.600,00
94	135.059,51	135,06	731,61	866,67	135.059,51	15.794,57	65.672,10	81.466,67
95	134.327,90	134,33	732,34	866,67	134.327,90	15.928,90	66.404,44	82.333,33
96	133.595,56	133,60	733,07	866,67	133.595,56	16.062,49	67.137,51	83.200,00
97	132.862,49	132,86	733,80	866,67	132.862,49	16.195,35	67.871,31	84.066,67
98	132.128,69	132,13	734,54	866,67	132.128,69	16.327,48	68.605,85	84.933,33
99	131.394,15	131,39	735,27	866,67	131.394,15	16.458,88	69.341,12	85.800,00
100	130.658,88	130,66	736,01	866,67	130.658,88	16.589,53	70.077,13	86.666,67
101	129.922,87	129,92	736,74	866,67	129.922,87	16.719,46	70.813,88	87.533,33
102	129.186,12	129,19	737,48	866,67	129.186,12	16.848,64	71.551,36	88.400,00
103	128.448,64	128,45	738,22	866,67	128.448,64	16.977,09	72.289,57	89.266,67
104	127.710,43	127,71	738,96	866,67	127.710,43	17.104,80	73.028,53	90.133,33
105	126.971,47	126,97	739,70	866,67	126.971,47	17.231,77	73.768,23	91.000,00
106	126.231,77	126,23	740,43	866,67	126.231,77	17.358,01	74.508,66	91.866,67
107	125.491,34	125,49	741,18	866,67	125.491,34	17.483,50	75.249,84	92.733,33
108	124.750,16	124,75	741,92	866,67	124.750,16	17.608,25	75.991,75	93.600,00
109	124.008,25	124,01	742,66	866,67	124.008,25	17.732,26	76.734,41	94.466,67
110	123.265,59	123,27	743,40	866,67	123.265,59	17.855,52	77.477,81	95.333,33
111	122.522,19	122,52	744,14	866,67	122.522,19	17.978,04	78.221,96	96.200,00
112	121.778,04	121,78	744,89	866,67	121.778,04	18.099,82	78.966,84	97.066,67
113	121.033,16	121,03	745,63	866,67	121.033,16	18.220,85	79.712,48	97.933,33
114	120.287,52	120,29	746,38	866,67	120.287,52	18.341,14	80.458,86	98.800,00
115	119.541,14	119,54	747,13	866,67	119.541,14	18.460,68	81.205,98	99.666,67
116	118.794,02	118,79	747,87	866,67	118.794,02	18.579,48	81.953,86	100.533,33
117	118.046,14	118,05	748,62	866,67	118.046,14	18.697,52	82.702,48	101.400,00
118	117.297,52	117,30	749,37	866,67	117.297,52	18.814,82	83.451,85	102.266,67
119	116.548,15	116,55	750,12	866,67	116.548,15	18.931,37	84.201,96	103.133,33
120	115.798,04	115,80	750,87	866,67	115.798,04	19.047,17	84.952,83	104.000,00
121	115.047,17	115,05	751,62	866,67	115.047,17	19.162,21	85.704,45	104.866,67
122	114.295,55	114,30	752,37	866,67	114.295,55	19.276,51	86.456,82	105.733,33
123	113.543,18	113,54	753,12	866,67	113.543,18	19.390,05	87.209,95	106.600,00
124	112.790,05	112,79	753,88	866,67	112.790,05	19.502,84	87.963,82	107.466,67
125	112.036,18	112,04	754,63	866,67	112.036,18	19.614,88	88.718,45	108.333,33
126	111.281,55	111,28	755,39	866,67	111.281,55	19.726,16	89.473,84	109.200,00
127	110.526,16	110,53	756,14	866,67	110.526,16	19.836,69	90.229,98	110.066,67
128	109.770,02	109,77	756,90	866,67	109.770,02	19.946,46	90.986,88	110.933,33
129	109.013,12	109,01	757,65	866,67	109.013,12	20.055,47	91.744,53	111.800,00
130	108.255,47	108,26	758,41	866,67	108.255,47	20.163,73	92.502,94	112.666,67
131	107.497,06	107,50	759,17	866,67	107.497,06	20.271,22	93.262,11	113.533,33
132	106.737,89	106,74	759,93	866,67	106.737,89	20.377,96	94.022,04	114.400,00
133	105.977,96	105,98	760,69	866,67	105.977,96	20.483,94	94.782,73	115.266,67
134	105.217,27	105,22	761,45	866,67	105.217,27	20.589,16	95.544,18	116.133,33
135	104.455,82	104,46	762,21	866,67	104.455,82	20.693,61	96.306,39	117.000,00
136	103.693,61	103,69	762,97	866,67	103.693,61	20.797,31	97.069,36	117.866,67
137	102.930,64	102,93	763,74	866,67	102.930,64	20.900,24	97.833,10	118.733,33
138	102.166,90	102,17	764,50	866,67	102.166,90	21.002,40	98.597,60	119.600,00
139	101.402,40	101,40	765,26	866,67	101.402,40	21.103,81	99.362,86	120.466,67
140	100.637,14	100,64	766,03	866,67	100.637,14	21.204,44	100.128,89	121.333,33
141	99.871,11	99,87	766,80	866,67	99.871,11	21.304,31	100.895,69	122.200,00
142	99.104,31	99,10	767,56	866,67	99.104,31	21.403,42	101.663,25	123.066,67
143	98.336,75	98,34	768,33	866,67	98.336,75	21.501,75	102.431,58	123.933,33
144	97.568,42	97,57	769,10	866,67	97.568,42	21.599,32	103.200,68	124.800,00
145	96.799,32	96,80	769,87	866,67	96.799,32	21.696,12	103.970,54	125.666,67
146	96.029,46	96,03	770,64	866,67	96.029,46	21.792,15	104.741,18	126.533,33
147	95.258,82	95,26	771,41	866,67	95.258,82	21.887,41	105.512,59	127.400,00
148	94.487,41	94,49	772,18	866,67	94.487,41	21.981,90	106.284,77	128.266,67
149	93.715,23	93,72	772,95	866,67	93.715,23	22.075,61	107.057,72	129.133,33
150	92.942,28	92,94	773,72	866,67	92.942,28	22.168,56	107.831,44	130.000,00
151	92.168,56	92,17	774,50	866,67	92.168,56	22.260,72	108.605,94	130.866,67
152	91.394,06	91,39	775,27	866,67	91.394,06	22.352,12	109.381,22	131.733,33
153	90.618,78	90,62	776,05	866,67	90.618,78	22.442,74	110.157,26	132.600,00
154	89.842,74	89,84	776,82	866,67	89.842,74	22.532,58	110.934,09	133.466,67
155	89.065,91	89,07	777,60	866,67	89.065,91	22.621,65	111.711,69	134.333,33
156	88.288,31	88,29	778,38	866,67	88.288,31	22.709,93	112.490,07	135.200,00
157	87.509,93	87,51	779,16	866,67	87.509,93	22.797,44	113.269,22	136.066,67
158	86.730,78	86,73	779,94	866,67	86.730,78	22.884,17	114.049,16	136.933,33
159	85.950,84	85,95	780,72	866,67	85.950,84	22.970,13	114.829,87	137.800,00
160	85.170,13	85,17	781,50	866,67	85.170,13	23.055,30	115.611,37	138.666,67
161	84.388,63	84,39	782,28	866,67	84.388,63	23.139,68	116.393,65	139.533,33
162	83.606,35	83,61	783,06	866,67	83.606,35	23.223,29	117.176,71	140.400,00
163	82.823,29	82,82	783,84	866,67	82.823,29	23.306,11	117.960,55	141.266,67
164	82.039,45	82,04	784,63	866,67	82.039,45	23.388,15	118.745,18	142.133,33
165	81.254,82	81,25	785,41	866,67	81.254,82	23.469,41	119.530,59	143.000,00
166	80.469,41	80,47	786,20	866,67	80.469,41	23.549,88	120.316,79	143.866,67
167	79.683,21	79,68	786,98	866,67	79.683,21	23.629,56	121.103,77	144.733,33
168	78.896,23	78,90	787,77	866,67	78.896,23	23.708,46	121.891,54	145.600,00
169	78.108,46	78,11	788,56	866,67	78.108,46	23.786,57	122.680,10	146.466,67
170	77.319,90	77,32	789,35	866,67	77.319,90	23.863,89	123.469,45	147.333,33
171	76.530,55	76,53	790,14	866,67	76.530,55	23.940,42	124.259,58	148.200,00
172	75.740,42	75,74	790,93	866,67	75.740,42	24.016,16	125.050,51	149.066,67
173	74.949,49	74,95	791,72	866,67	74.949,49	24.091,11	125.842,23	149.933,33
174	74.157,77	74,16	792,51	866,67	74.157,77	24.165,26	126.634,74	150.800,00
175	73.365,26	73,37	793,30	866,67	73.365,26	24.238,63	127.428,04	151.666,67
176	72.571,96	72,57	794,09	866,67	72.571,96	24.311,20	128.222,13	152.533,33
177	71.777,87	71,78	794,89	866,67	71.777,87	24.382,98	129.017,02	153.400,00
178	70.982,98	70,98	795,68	866,67	70.982,98	24.453,96	129.812,70	154.266,67
179	70.187,30	70,19	796,48	866,67	70.187,30	24.524,15	130.609,18	155.133,33
180	69.390,82	69,39	797,28	866,67	69.390,82	24.593,54	131.406,46	156.000,00

x

Interhyp Baufinanzierung

zum Produkttest

• 1,24%
• gebundener Sollzins*
• 1,25%
• effektiver Jahreszins*

• 873,33€
• Monatsrate

• Gesamtzahlung :157.200,00 EUR
• Tilgungsanteil :131.810,71 EUR
• Zinsanteil :25.389,29 EUR
• Restschuld :68.189,29 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 713,33 EUR; Gesamtbetrag: 85.600,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 330 Monate; Effektiver Jahreszins: 1,29 %; Gebundener Sollzins: 1,28 %; 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. Der Kreditanbieter ist Interhyp AG Domagkstraße 34
80807 München

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

x

HypoVereinsbank Immobilienfinanzierung

zum Produkttest

• 1,29%
• gebundener Sollzins*
• 1,30%
• effektiver Jahreszins*

• 881,67€
• Monatsrate

• Gesamtzahlung :158.700,00 EUR
• Tilgungsanteil :132.318,31 EUR
• Zinsanteil :26.381,69 EUR
• Restschuld :67.681,69 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 578,33 EUR; Gesamtbetrag: 138.800,00 EUR; Anzahl Kreditraten: 240; Laufzeit: 240 Monate; Effektiver Jahreszins: 1,48 %; Gebundener Sollzins: 1,47 %; 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. Der Kreditanbieter ist UniCredit Bank AG Arabellastraße 12
81925 München

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	215,00	666,67	881,67	199.333,33	215,00	666,67	881,67
2	199.333,33	214,28	667,38	881,67	199.333,33	429,28	1.334,05	1.763,33
3	198.665,95	213,57	668,10	881,67	198.665,95	642,85	2.002,15	2.645,00
4	197.997,85	212,85	668,82	881,67	197.997,85	855,70	2.670,97	3.526,67
5	197.329,03	212,13	669,54	881,67	197.329,03	1.067,83	3.340,51	4.408,33
6	196.659,49	211,41	670,26	881,67	196.659,49	1.279,23	4.010,77	5.290,00
7	195.989,23	210,69	670,98	881,67	195.989,23	1.489,92	4.681,74	6.171,67
8	195.318,26	209,97	671,70	881,67	195.318,26	1.699,89	5.353,44	7.053,33
9	194.646,56	209,25	672,42	881,67	194.646,56	1.909,14	6.025,86	7.935,00
10	193.974,14	208,52	673,14	881,67	193.974,14	2.117,66	6.699,01	8.816,67
11	193.300,99	207,80	673,87	881,67	193.300,99	2.325,46	7.372,88	9.698,33
12	192.627,12	207,07	674,59	881,67	192.627,12	2.532,53	8.047,47	10.580,00
13	191.952,53	206,35	675,32	881,67	191.952,53	2.738,88	8.722,79	11.461,67
14	191.277,21	205,62	676,04	881,67	191.277,21	2.944,50	9.398,83	12.343,33
15	190.601,17	204,90	676,77	881,67	190.601,17	3.149,40	10.075,60	13.225,00
16	189.924,40	204,17	677,50	881,67	189.924,40	3.353,57	10.753,10	14.106,67
17	189.246,90	203,44	678,23	881,67	189.246,90	3.557,01	11.431,33	14.988,33
18	188.568,67	202,71	678,96	881,67	188.568,67	3.759,72	12.110,28	15.870,00
19	187.889,72	201,98	679,69	881,67	187.889,72	3.961,70	12.789,97	16.751,67
20	187.210,03	201,25	680,42	881,67	187.210,03	4.162,95	13.470,38	17.633,33
21	186.529,62	200,52	681,15	881,67	186.529,62	4.363,47	14.151,53	18.515,00
22	185.848,47	199,79	681,88	881,67	185.848,47	4.563,26	14.833,41	19.396,67
23	185.166,59	199,05	682,61	881,67	185.166,59	4.762,31	15.516,02	20.278,33
24	184.483,98	198,32	683,35	881,67	184.483,98	4.960,63	16.199,37	21.160,00
25	183.800,63	197,59	684,08	881,67	183.800,63	5.158,22	16.883,45	22.041,67
26	183.116,55	196,85	684,82	881,67	183.116,55	5.355,07	17.568,27	22.923,33
27	182.431,73	196,11	685,55	881,67	182.431,73	5.551,18	18.253,82	23.805,00
28	181.746,18	195,38	686,29	881,67	181.746,18	5.746,56	18.940,11	24.686,67
29	181.059,89	194,64	687,03	881,67	181.059,89	5.941,20	19.627,13	25.568,33
30	180.372,87	193,90	687,77	881,67	180.372,87	6.135,10	20.314,90	26.450,00
31	179.685,10	193,16	688,51	881,67	179.685,10	6.328,26	21.003,41	27.331,67
32	178.996,59	192,42	689,25	881,67	178.996,59	6.520,68	21.692,65	28.213,33
33	178.307,35	191,68	689,99	881,67	178.307,35	6.712,36	22.382,64	29.095,00
34	177.617,36	190,94	690,73	881,67	177.617,36	6.903,30	23.073,37	29.976,67
35	176.926,63	190,20	691,47	881,67	176.926,63	7.093,50	23.764,84	30.858,33
36	176.235,16	189,45	692,21	881,67	176.235,16	7.282,95	24.457,05	31.740,00
37	175.542,95	188,71	692,96	881,67	175.542,95	7.471,66	25.150,01	32.621,67
38	174.849,99	187,96	693,70	881,67	174.849,99	7.659,62	25.843,71	33.503,33
39	174.156,29	187,22	694,45	881,67	174.156,29	7.846,84	26.538,16	34.385,00
40	173.461,84	186,47	695,20	881,67	173.461,84	8.033,31	27.233,35	35.266,67
41	172.766,65	185,72	695,94	881,67	172.766,65	8.219,04	27.929,30	36.148,33
42	172.070,70	184,98	696,69	881,67	172.070,70	8.404,01	28.625,99	37.030,00
43	171.374,01	184,23	697,44	881,67	171.374,01	8.588,24	29.323,43	37.911,67
44	170.676,57	183,48	698,19	881,67	170.676,57	8.771,72	30.021,62	38.793,33
45	169.978,38	182,73	698,94	881,67	169.978,38	8.954,44	30.720,56	39.675,00
46	169.279,44	181,98	699,69	881,67	169.279,44	9.136,42	31.420,25	40.556,67
47	168.579,75	181,22	700,44	881,67	168.579,75	9.317,64	32.120,69	41.438,33
48	167.879,31	180,47	701,20	881,67	167.879,31	9.498,11	32.821,89	42.320,00
49	167.178,11	179,72	701,95	881,67	167.178,11	9.677,83	33.523,84	43.201,67
50	166.476,16	178,96	702,70	881,67	166.476,16	9.856,79	34.226,54	44.083,33
51	165.773,46	178,21	703,46	881,67	165.773,46	10.035,00	34.930,00	44.965,00
52	165.070,00	177,45	704,22	881,67	165.070,00	10.212,45	35.634,22	45.846,67
53	164.365,78	176,69	704,97	881,67	164.365,78	10.389,14	36.339,19	46.728,33
54	163.660,81	175,94	705,73	881,67	163.660,81	10.565,08	37.044,92	47.610,00
55	162.955,08	175,18	706,49	881,67	162.955,08	10.740,25	37.751,41	48.491,67
56	162.248,59	174,42	707,25	881,67	162.248,59	10.914,67	38.458,66	49.373,33
57	161.541,34	173,66	708,01	881,67	161.541,34	11.088,33	39.166,67	50.255,00
58	160.833,33	172,90	708,77	881,67	160.833,33	11.261,22	39.875,44	51.136,67
59	160.124,56	172,13	709,53	881,67	160.124,56	11.433,36	40.584,98	52.018,33
60	159.415,02	171,37	710,30	881,67	159.415,02	11.604,73	41.295,27	52.900,00
61	158.704,73	170,61	711,06	881,67	158.704,73	11.775,34	42.006,33	53.781,67
62	157.993,67	169,84	711,82	881,67	157.993,67	11.945,18	42.718,15	54.663,33
63	157.281,85	169,08	712,59	881,67	157.281,85	12.114,26	43.430,74	55.545,00
64	156.569,26	168,31	713,35	881,67	156.569,26	12.282,57	44.144,10	56.426,67
65	155.855,90	167,55	714,12	881,67	155.855,90	12.450,11	44.858,22	57.308,33
66	155.141,78	166,78	714,89	881,67	155.141,78	12.616,89	45.573,11	58.190,00
67	154.426,89	166,01	715,66	881,67	154.426,89	12.782,90	46.288,77	59.071,67
68	153.711,23	165,24	716,43	881,67	153.711,23	12.948,14	47.005,19	59.953,33
69	152.994,81	164,47	717,20	881,67	152.994,81	13.112,61	47.722,39	60.835,00
70	152.277,61	163,70	717,97	881,67	152.277,61	13.276,31	48.440,36	61.716,67
71	151.559,64	162,93	718,74	881,67	151.559,64	13.439,23	49.159,10	62.598,33
72	150.840,90	162,15	719,51	881,67	150.840,90	13.601,39	49.878,61	63.480,00
73	150.121,39	161,38	720,29	881,67	150.121,39	13.762,77	50.598,90	64.361,67
74	149.401,10	160,61	721,06	881,67	149.401,10	13.923,37	51.319,96	65.243,33
75	148.680,04	159,83	721,84	881,67	148.680,04	14.083,21	52.041,79	66.125,00
76	147.958,21	159,06	722,61	881,67	147.958,21	14.242,26	52.764,41	67.006,67
77	147.235,59	158,28	723,39	881,67	147.235,59	14.400,54	53.487,79	67.888,33
78	146.512,21	157,50	724,17	881,67	146.512,21	14.558,04	54.211,96	68.770,00
79	145.788,04	156,72	724,94	881,67	145.788,04	14.714,76	54.936,91	69.651,67
80	145.063,09	155,94	725,72	881,67	145.063,09	14.870,70	55.662,63	70.533,33
81	144.337,37	155,16	726,50	881,67	144.337,37	15.025,87	56.389,13	71.415,00
82	143.610,87	154,38	727,28	881,67	143.610,87	15.180,25	57.116,42	72.296,67
83	142.883,58	153,60	728,07	881,67	142.883,58	15.333,85	57.844,48	73.178,33
84	142.155,52	152,82	728,85	881,67	142.155,52	15.486,67	58.573,33	74.060,00
85	141.426,67	152,03	729,63	881,67	141.426,67	15.638,70	59.302,97	74.941,67
86	140.697,03	151,25	730,42	881,67	140.697,03	15.789,95	60.033,38	75.823,33
87	139.966,62	150,46	731,20	881,67	139.966,62	15.940,41	60.764,59	76.705,00
88	139.235,41	149,68	731,99	881,67	139.235,41	16.090,09	61.496,58	77.586,67
89	138.503,42	148,89	732,78	881,67	138.503,42	16.238,98	62.229,35	78.468,33
90	137.770,65	148,10	733,56	881,67	137.770,65	16.387,09	62.962,91	79.350,00
91	137.037,09	147,31	734,35	881,67	137.037,09	16.534,40	63.697,27	80.231,67
92	136.302,73	146,53	735,14	881,67	136.302,73	16.680,93	64.432,41	81.113,33
93	135.567,59	145,74	735,93	881,67	135.567,59	16.826,66	65.168,34	81.995,00
94	134.831,66	144,94	736,72	881,67	134.831,66	16.971,61	65.905,06	82.876,67
95	134.094,94	144,15	737,51	881,67	134.094,94	17.115,76	66.642,58	83.758,33
96	133.357,42	143,36	738,31	881,67	133.357,42	17.259,12	67.380,88	84.640,00
97	132.619,12	142,57	739,10	881,67	132.619,12	17.401,68	68.119,98	85.521,67
98	131.880,02	141,77	739,90	881,67	131.880,02	17.543,45	68.859,88	86.403,33
99	131.140,12	140,98	740,69	881,67	131.140,12	17.684,43	69.600,57	87.285,00
100	130.399,43	140,18	741,49	881,67	130.399,43	17.824,61	70.342,06	88.166,67
101	129.657,94	139,38	742,28	881,67	129.657,94	17.963,99	71.084,34	89.048,33
102	128.915,66	138,58	743,08	881,67	128.915,66	18.102,57	71.827,43	89.930,00
103	128.172,57	137,79	743,88	881,67	128.172,57	18.240,36	72.571,31	90.811,67
104	127.428,69	136,99	744,68	881,67	127.428,69	18.377,35	73.315,99	91.693,33
105	126.684,01	136,19	745,48	881,67	126.684,01	18.513,53	74.061,47	92.575,00
106	125.938,53	135,38	746,28	881,67	125.938,53	18.648,92	74.807,75	93.456,67
107	125.192,25	134,58	747,08	881,67	125.192,25	18.783,50	75.554,84	94.338,33
108	124.445,16	133,78	747,89	881,67	124.445,16	18.917,28	76.302,72	95.220,00
109	123.697,28	132,97	748,69	881,67	123.697,28	19.050,25	77.051,42	96.101,67
110	122.948,58	132,17	749,50	881,67	122.948,58	19.182,42	77.800,91	96.983,33
111	122.199,09	131,36	750,30	881,67	122.199,09	19.313,78	78.551,22	97.865,00
112	121.448,78	130,56	751,11	881,67	121.448,78	19.444,34	79.302,33	98.746,67
113	120.697,67	129,75	751,92	881,67	120.697,67	19.574,09	80.054,24	99.628,33
114	119.945,76	128,94	752,72	881,67	119.945,76	19.703,03	80.806,97	100.510,00
115	119.193,03	128,13	753,53	881,67	119.193,03	19.831,17	81.560,50	101.391,67
116	118.439,50	127,32	754,34	881,67	118.439,50	19.958,49	82.314,85	102.273,33
117	117.685,15	126,51	755,16	881,67	117.685,15	20.085,00	83.070,00	103.155,00
118	116.930,00	125,70	755,97	881,67	116.930,00	20.210,70	83.825,97	104.036,67
119	116.174,03	124,89	756,78	881,67	116.174,03	20.335,59	84.582,75	104.918,33
120	115.417,25	124,07	757,59	881,67	115.417,25	20.459,66	85.340,34	105.800,00
121	114.659,66	123,26	758,41	881,67	114.659,66	20.582,92	86.098,75	106.681,67
122	113.901,25	122,44	759,22	881,67	113.901,25	20.705,36	86.857,97	107.563,33
123	113.142,03	121,63	760,04	881,67	113.142,03	20.826,99	87.618,01	108.445,00
124	112.381,99	120,81	760,86	881,67	112.381,99	20.947,80	88.378,87	109.326,67
125	111.621,13	119,99	761,67	881,67	111.621,13	21.067,79	89.140,54	110.208,33
126	110.859,46	119,17	762,49	881,67	110.859,46	21.186,97	89.903,03	111.090,00
127	110.096,97	118,35	763,31	881,67	110.096,97	21.305,32	90.666,34	111.971,67
128	109.333,66	117,53	764,13	881,67	109.333,66	21.422,86	91.430,48	112.853,33
129	108.569,52	116,71	764,95	881,67	108.569,52	21.539,57	92.195,43	113.735,00
130	107.804,57	115,89	765,78	881,67	107.804,57	21.655,46	92.961,21	114.616,67
131	107.038,79	115,07	766,60	881,67	107.038,79	21.770,52	93.727,81	115.498,33
132	106.272,19	114,24	767,42	881,67	106.272,19	21.884,77	94.495,23	116.380,00
133	105.504,77	113,42	768,25	881,67	105.504,77	21.998,18	95.263,48	117.261,67
134	104.736,52	112,59	769,07	881,67	104.736,52	22.110,78	96.032,56	118.143,33
135	103.967,44	111,77	769,90	881,67	103.967,44	22.222,54	96.802,46	119.025,00
136	103.197,54	110,94	770,73	881,67	103.197,54	22.333,48	97.573,19	119.906,67
137	102.426,81	110,11	771,56	881,67	102.426,81	22.443,59	98.344,75	120.788,33
138	101.655,25	109,28	772,39	881,67	101.655,25	22.552,87	99.117,13	121.670,00
139	100.882,87	108,45	773,22	881,67	100.882,87	22.661,32	99.890,35	122.551,67
140	100.109,65	107,62	774,05	881,67	100.109,65	22.768,93	100.664,40	123.433,33
141	99.335,60	106,79	774,88	881,67	99.335,60	22.875,72	101.439,28	124.315,00
142	98.560,72	105,95	775,71	881,67	98.560,72	22.981,67	102.214,99	125.196,67
143	97.785,01	105,12	776,55	881,67	97.785,01	23.086,79	102.991,54	126.078,33
144	97.008,46	104,28	777,38	881,67	97.008,46	23.191,08	103.768,92	126.960,00
145	96.231,08	103,45	778,22	881,67	96.231,08	23.294,52	104.547,14	127.841,67
146	95.452,86	102,61	779,05	881,67	95.452,86	23.397,14	105.326,20	128.723,33
147	94.673,80	101,77	779,89	881,67	94.673,80	23.498,91	106.106,09	129.605,00
148	93.893,91	100,94	780,73	881,67	93.893,91	23.599,85	106.886,82	130.486,67
149	93.113,18	100,10	781,57	881,67	93.113,18	23.699,94	107.668,39	131.368,33
150	92.331,61	99,26	782,41	881,67	92.331,61	23.799,20	108.450,80	132.250,00
151	91.549,20	98,42	783,25	881,67	91.549,20	23.897,61	109.234,05	133.131,67
152	90.765,95	97,57	784,09	881,67	90.765,95	23.995,19	110.018,15	134.013,33
153	89.981,85	96,73	784,94	881,67	89.981,85	24.091,92	110.803,08	134.895,00
154	89.196,92	95,89	785,78	881,67	89.196,92	24.187,81	111.588,86	135.776,67
155	88.411,14	95,04	786,62	881,67	88.411,14	24.282,85	112.375,49	136.658,33
156	87.624,51	94,20	787,47	881,67	87.624,51	24.377,04	113.162,96	137.540,00
157	86.837,04	93,35	788,32	881,67	86.837,04	24.470,39	113.951,27	138.421,67
158	86.048,73	92,50	789,16	881,67	86.048,73	24.562,90	114.740,44	139.303,33
159	85.259,56	91,65	790,01	881,67	85.259,56	24.654,55	115.530,45	140.185,00
160	84.469,55	90,80	790,86	881,67	84.469,55	24.745,35	116.321,31	141.066,67
161	83.678,69	89,95	791,71	881,67	83.678,69	24.835,31	117.113,02	141.948,33
162	82.886,98	89,10	792,56	881,67	82.886,98	24.924,41	117.905,59	142.830,00
163	82.094,41	88,25	793,42	881,67	82.094,41	25.012,66	118.699,00	143.711,67
164	81.301,00	87,40	794,27	881,67	81.301,00	25.100,06	119.493,27	144.593,33
165	80.506,73	86,54	795,12	881,67	80.506,73	25.186,61	120.288,39	145.475,00
166	79.711,61	85,69	795,98	881,67	79.711,61	25.272,30	121.084,37	146.356,67
167	78.915,63	84,83	796,83	881,67	78.915,63	25.357,13	121.881,20	147.238,33
168	78.118,80	83,98	797,69	881,67	78.118,80	25.441,11	122.678,89	148.120,00
169	77.321,11	83,12	798,55	881,67	77.321,11	25.524,23	123.477,44	149.001,67
170	76.522,56	82,26	799,40	881,67	76.522,56	25.606,49	124.276,84	149.883,33
171	75.723,16	81,40	800,26	881,67	75.723,16	25.687,89	125.077,11	150.765,00
172	74.922,89	80,54	801,12	881,67	74.922,89	25.768,44	125.878,23	151.646,67
173	74.121,77	79,68	801,99	881,67	74.121,77	25.848,12	126.680,22	152.528,33
174	73.319,78	78,82	802,85	881,67	73.319,78	25.926,94	127.483,06	153.410,00
175	72.516,94	77,96	803,71	881,67	72.516,94	26.004,89	128.286,78	154.291,67
176	71.713,22	77,09	804,57	881,67	71.713,22	26.081,98	129.091,35	155.173,33
177	70.908,65	76,23	805,44	881,67	70.908,65	26.158,21	129.896,79	156.055,00
178	70.103,21	75,36	806,31	881,67	70.103,21	26.233,57	130.703,10	156.936,67
179	69.296,90	74,49	807,17	881,67	69.296,90	26.308,06	131.510,27	157.818,33
180	68.489,73	73,63	808,04	881,67	68.489,73	26.381,69	132.318,31	158.700,00

x

ING Baufinanzierung

zum Produkttest

• 1,41%
• gebundener Sollzins*
• 1,44%
• effektiver Jahreszins*

• 901,67€
• Monatsrate

• Gesamtzahlung :162.300,00 EUR
• Tilgungsanteil :133.546,99 EUR
• Zinsanteil :28.753,01 EUR
• Restschuld :66.453,01 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 342,50 EUR; Gesamtbetrag: 41.100,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 1,14 %; Gebundener Sollzins: 1,11 %; 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. Der Kreditanbieter ist ING-DiBa AG Theodor-Heuss-Allee 2
60486 Frankfurt am Main

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	235,00	666,67	901,67	199.333,33	235,00	666,67	901,67
2	199.333,33	234,22	667,45	901,67	199.333,33	469,22	1.334,12	1.803,33
3	198.665,88	233,43	668,23	901,67	198.665,88	702,65	2.002,35	2.705,00
4	197.997,65	232,65	669,02	901,67	197.997,65	935,30	2.671,37	3.606,67
5	197.328,63	231,86	669,81	901,67	197.328,63	1.167,16	3.341,18	4.508,33
6	196.658,82	231,07	670,59	901,67	196.658,82	1.398,23	4.011,77	5.410,00
7	195.988,23	230,29	671,38	901,67	195.988,23	1.628,52	4.683,15	6.311,67
8	195.316,85	229,50	672,17	901,67	195.316,85	1.858,02	5.355,32	7.213,33
9	194.644,68	228,71	672,96	901,67	194.644,68	2.086,72	6.028,28	8.115,00
10	193.971,72	227,92	673,75	901,67	193.971,72	2.314,64	6.702,03	9.016,67
11	193.297,97	227,13	674,54	901,67	193.297,97	2.541,76	7.376,57	9.918,33
12	192.623,43	226,33	675,33	901,67	192.623,43	2.768,10	8.051,90	10.820,00
13	191.948,10	225,54	676,13	901,67	191.948,10	2.993,64	8.728,03	11.721,67
14	191.271,97	224,74	676,92	901,67	191.271,97	3.218,38	9.404,95	12.623,33
15	190.595,05	223,95	677,72	901,67	190.595,05	3.442,33	10.082,67	13.525,00
16	189.917,33	223,15	678,51	901,67	189.917,33	3.665,48	10.761,18	14.426,67
17	189.238,82	222,36	679,31	901,67	189.238,82	3.887,84	11.440,50	15.328,33
18	188.559,50	221,56	680,11	901,67	188.559,50	4.109,40	12.120,60	16.230,00
19	187.879,40	220,76	680,91	901,67	187.879,40	4.330,15	12.801,51	17.131,67
20	187.198,49	219,96	681,71	901,67	187.198,49	4.550,11	13.483,22	18.033,33
21	186.516,78	219,16	682,51	901,67	186.516,78	4.769,27	14.165,73	18.935,00
22	185.834,27	218,36	683,31	901,67	185.834,27	4.987,62	14.849,04	19.836,67
23	185.150,96	217,55	684,11	901,67	185.150,96	5.205,18	15.533,16	20.738,33
24	184.466,84	216,75	684,92	901,67	184.466,84	5.421,93	16.218,07	21.640,00
25	183.781,93	215,94	685,72	901,67	183.781,93	5.637,87	16.903,80	22.541,67
26	183.096,20	215,14	686,53	901,67	183.096,20	5.853,01	17.590,33	23.443,33
27	182.409,67	214,33	687,34	901,67	182.409,67	6.067,34	18.277,66	24.345,00
28	181.722,34	213,52	688,14	901,67	181.722,34	6.280,86	18.965,80	25.246,67
29	181.034,20	212,72	688,95	901,67	181.034,20	6.493,58	19.654,76	26.148,33
30	180.345,24	211,91	689,76	901,67	180.345,24	6.705,48	20.344,52	27.050,00
31	179.655,48	211,10	690,57	901,67	179.655,48	6.916,58	21.035,09	27.951,67
32	178.964,91	210,28	691,38	901,67	178.964,91	7.126,86	21.726,47	28.853,33
33	178.273,53	209,47	692,20	901,67	178.273,53	7.336,33	22.418,67	29.755,00
34	177.581,33	208,66	693,01	901,67	177.581,33	7.544,99	23.111,67	30.656,67
35	176.888,33	207,84	693,82	901,67	176.888,33	7.752,84	23.805,50	31.558,33
36	176.194,50	207,03	694,64	901,67	176.194,50	7.959,86	24.500,14	32.460,00
37	175.499,86	206,21	695,45	901,67	175.499,86	8.166,08	25.195,59	33.361,67
38	174.804,41	205,40	696,27	901,67	174.804,41	8.371,47	25.891,86	34.263,33
39	174.108,14	204,58	697,09	901,67	174.108,14	8.576,05	26.588,95	35.165,00
40	173.411,05	203,76	697,91	901,67	173.411,05	8.779,81	27.286,86	36.066,67
41	172.713,14	202,94	698,73	901,67	172.713,14	8.982,74	27.985,59	36.968,33
42	172.014,41	202,12	699,55	901,67	172.014,41	9.184,86	28.685,14	37.870,00
43	171.314,86	201,29	700,37	901,67	171.314,86	9.386,16	29.385,51	38.771,67
44	170.614,49	200,47	701,19	901,67	170.614,49	9.586,63	30.086,70	39.673,33
45	169.913,30	199,65	702,02	901,67	169.913,30	9.786,28	30.788,72	40.575,00
46	169.211,28	198,82	702,84	901,67	169.211,28	9.985,10	31.491,57	41.476,67
47	168.508,43	198,00	703,67	901,67	168.508,43	10.183,10	32.195,24	42.378,33
48	167.804,76	197,17	704,50	901,67	167.804,76	10.380,27	32.899,73	43.280,00
49	167.100,27	196,34	705,32	901,67	167.100,27	10.576,61	33.605,06	44.181,67
50	166.394,94	195,51	706,15	901,67	166.394,94	10.772,12	34.311,21	45.083,33
51	165.688,79	194,68	706,98	901,67	165.688,79	10.966,81	35.018,19	45.985,00
52	164.981,81	193,85	707,81	901,67	164.981,81	11.160,66	35.726,00	46.886,67
53	164.274,00	193,02	708,64	901,67	164.274,00	11.353,68	36.434,65	47.788,33
54	163.565,35	192,19	709,48	901,67	163.565,35	11.545,87	37.144,13	48.690,00
55	162.855,87	191,36	710,31	901,67	162.855,87	11.737,23	37.854,44	49.591,67
56	162.145,56	190,52	711,15	901,67	162.145,56	11.927,75	38.565,58	50.493,33
57	161.434,42	189,69	711,98	901,67	161.434,42	12.117,44	39.277,56	51.395,00
58	160.722,44	188,85	712,82	901,67	160.722,44	12.306,28	39.990,38	52.296,67
59	160.009,62	188,01	713,66	901,67	160.009,62	12.494,30	40.704,04	53.198,33
60	159.295,96	187,17	714,49	901,67	159.295,96	12.681,47	41.418,53	54.100,00
61	158.581,47	186,33	715,33	901,67	158.581,47	12.867,80	42.133,86	55.001,67
62	157.866,14	185,49	716,17	901,67	157.866,14	13.053,29	42.850,04	55.903,33
63	157.149,96	184,65	717,02	901,67	157.149,96	13.237,95	43.567,05	56.805,00
64	156.432,95	183,81	717,86	901,67	156.432,95	13.421,75	44.284,91	57.706,67
65	155.715,09	182,97	718,70	901,67	155.715,09	13.604,72	45.003,61	58.608,33
66	154.996,39	182,12	719,55	901,67	154.996,39	13.786,84	45.723,16	59.510,00
67	154.276,84	181,28	720,39	901,67	154.276,84	13.968,12	46.443,55	60.411,67
68	153.556,45	180,43	721,24	901,67	153.556,45	14.148,54	47.164,79	61.313,33
69	152.835,21	179,58	722,09	901,67	152.835,21	14.328,13	47.886,87	62.215,00
70	152.113,13	178,73	722,93	901,67	152.113,13	14.506,86	48.609,81	63.116,67
71	151.390,19	177,88	723,78	901,67	151.390,19	14.684,74	49.333,59	64.018,33
72	150.666,41	177,03	724,63	901,67	150.666,41	14.861,78	50.058,22	64.920,00
73	149.941,78	176,18	725,49	901,67	149.941,78	15.037,96	50.783,71	65.821,67
74	149.216,29	175,33	726,34	901,67	149.216,29	15.213,29	51.510,05	66.723,33
75	148.489,95	174,48	727,19	901,67	148.489,95	15.387,76	52.237,24	67.625,00
76	147.762,76	173,62	728,05	901,67	147.762,76	15.561,38	52.965,28	68.526,67
77	147.034,72	172,77	728,90	901,67	147.034,72	15.734,15	53.694,18	69.428,33
78	146.305,82	171,91	729,76	901,67	146.305,82	15.906,06	54.423,94	70.330,00
79	145.576,06	171,05	730,61	901,67	145.576,06	16.077,11	55.154,56	71.231,67
80	144.845,44	170,19	731,47	901,67	144.845,44	16.247,30	55.886,03	72.133,33
81	144.113,97	169,33	732,33	901,67	144.113,97	16.416,64	56.618,36	73.035,00
82	143.381,64	168,47	733,19	901,67	143.381,64	16.585,11	57.351,56	73.936,67
83	142.648,44	167,61	734,05	901,67	142.648,44	16.752,72	58.085,61	74.838,33
84	141.914,39	166,75	734,92	901,67	141.914,39	16.919,47	58.820,53	75.740,00
85	141.179,47	165,89	735,78	901,67	141.179,47	17.085,36	59.556,31	76.641,67
86	140.443,69	165,02	736,65	901,67	140.443,69	17.250,38	60.292,95	77.543,33
87	139.707,05	164,16	737,51	901,67	139.707,05	17.414,54	61.030,46	78.445,00
88	138.969,54	163,29	738,38	901,67	138.969,54	17.577,82	61.768,84	79.346,67
89	138.231,16	162,42	739,25	901,67	138.231,16	17.740,25	62.508,09	80.248,33
90	137.491,91	161,55	740,11	901,67	137.491,91	17.901,80	63.248,20	81.150,00
91	136.751,80	160,68	740,98	901,67	136.751,80	18.062,48	63.989,18	82.051,67
92	136.010,82	159,81	741,85	901,67	136.010,82	18.222,30	64.731,04	82.953,33
93	135.268,96	158,94	742,73	901,67	135.268,96	18.381,24	65.473,76	83.855,00
94	134.526,24	158,07	743,60	901,67	134.526,24	18.539,30	66.217,36	84.756,67
95	133.782,64	157,19	744,47	901,67	133.782,64	18.696,50	66.961,83	85.658,33
96	133.038,17	156,32	745,35	901,67	133.038,17	18.852,82	67.707,18	86.560,00
97	132.292,82	155,44	746,22	901,67	132.292,82	19.008,26	68.453,40	87.461,67
98	131.546,60	154,57	747,10	901,67	131.546,60	19.162,83	69.200,50	88.363,33
99	130.799,50	153,69	747,98	901,67	130.799,50	19.316,52	69.948,48	89.265,00
100	130.051,52	152,81	748,86	901,67	130.051,52	19.469,33	70.697,34	90.166,67
101	129.302,66	151,93	749,74	901,67	129.302,66	19.621,26	71.447,07	91.068,33
102	128.552,93	151,05	750,62	901,67	128.552,93	19.772,31	72.197,69	91.970,00
103	127.802,31	150,17	751,50	901,67	127.802,31	19.922,48	72.949,19	92.871,67
104	127.050,81	149,28	752,38	901,67	127.050,81	20.071,76	73.701,57	93.773,33
105	126.298,43	148,40	753,27	901,67	126.298,43	20.220,16	74.454,84	94.675,00
106	125.545,16	147,52	754,15	901,67	125.545,16	20.367,68	75.208,99	95.576,67
107	124.791,01	146,63	755,04	901,67	124.791,01	20.514,31	75.964,02	96.478,33
108	124.035,98	145,74	755,92	901,67	124.035,98	20.660,05	76.719,95	97.380,00
109	123.280,05	144,85	756,81	901,67	123.280,05	20.804,91	77.476,76	98.281,67
110	122.523,24	143,96	757,70	901,67	122.523,24	20.948,87	78.234,46	99.183,33
111	121.765,54	143,07	758,59	901,67	121.765,54	21.091,94	78.993,06	100.085,00
112	121.006,94	142,18	759,48	901,67	121.006,94	21.234,13	79.752,54	100.986,67
113	120.247,46	141,29	760,38	901,67	120.247,46	21.375,42	80.512,91	101.888,33
114	119.487,09	140,40	761,27	901,67	119.487,09	21.515,82	81.274,18	102.790,00
115	118.725,82	139,50	762,16	901,67	118.725,82	21.655,32	82.036,35	103.691,67
116	117.963,65	138,61	763,06	901,67	117.963,65	21.793,93	82.799,41	104.593,33
117	117.200,59	137,71	763,96	901,67	117.200,59	21.931,64	83.563,36	105.495,00
118	116.436,64	136,81	764,85	901,67	116.436,64	22.068,45	84.328,22	106.396,67
119	115.671,78	135,91	765,75	901,67	115.671,78	22.204,36	85.093,97	107.298,33
120	114.906,03	135,01	766,65	901,67	114.906,03	22.339,38	85.860,62	108.200,00
121	114.139,38	134,11	767,55	901,67	114.139,38	22.473,49	86.628,17	109.101,67
122	113.371,83	133,21	768,45	901,67	113.371,83	22.606,70	87.396,63	110.003,33
123	112.603,37	132,31	769,36	901,67	112.603,37	22.739,01	88.165,99	110.905,00
124	111.834,01	131,40	770,26	901,67	111.834,01	22.870,42	88.936,25	111.806,67
125	111.063,75	130,50	771,17	901,67	111.063,75	23.000,92	89.707,42	112.708,33
126	110.292,58	129,59	772,07	901,67	110.292,58	23.130,51	90.479,49	113.610,00
127	109.520,51	128,69	772,98	901,67	109.520,51	23.259,20	91.252,47	114.511,67
128	108.747,53	127,78	773,89	901,67	108.747,53	23.386,98	92.026,36	115.413,33
129	107.973,64	126,87	774,80	901,67	107.973,64	23.513,85	92.801,15	116.315,00
130	107.198,85	125,96	775,71	901,67	107.198,85	23.639,80	93.576,86	117.216,67
131	106.423,14	125,05	776,62	901,67	106.423,14	23.764,85	94.353,48	118.118,33
132	105.646,52	124,13	777,53	901,67	105.646,52	23.888,99	95.131,01	119.020,00
133	104.868,99	123,22	778,45	901,67	104.868,99	24.012,21	95.909,46	119.921,67
134	104.090,54	122,31	779,36	901,67	104.090,54	24.134,51	96.688,82	120.823,33
135	103.311,18	121,39	780,28	901,67	103.311,18	24.255,90	97.469,10	121.725,00
136	102.530,90	120,47	781,19	901,67	102.530,90	24.376,38	98.250,29	122.626,67
137	101.749,71	119,56	782,11	901,67	101.749,71	24.495,93	99.032,40	123.528,33
138	100.967,60	118,64	783,03	901,67	100.967,60	24.614,57	99.815,43	124.430,00
139	100.184,57	117,72	783,95	901,67	100.184,57	24.732,29	100.599,38	125.331,67
140	99.400,62	116,80	784,87	901,67	99.400,62	24.849,08	101.384,25	126.233,33
141	98.615,75	115,87	785,79	901,67	98.615,75	24.964,96	102.170,04	127.135,00
142	97.829,96	114,95	786,72	901,67	97.829,96	25.079,91	102.956,76	128.036,67
143	97.043,24	114,03	787,64	901,67	97.043,24	25.193,93	103.744,40	128.938,33
144	96.255,60	113,10	788,57	901,67	96.255,60	25.307,03	104.532,97	129.840,00
145	95.467,03	112,17	789,49	901,67	95.467,03	25.419,21	105.322,46	130.741,67
146	94.677,54	111,25	790,42	901,67	94.677,54	25.530,45	106.112,88	131.643,33
147	93.887,12	110,32	791,35	901,67	93.887,12	25.640,77	106.904,23	132.545,00
148	93.095,77	109,39	792,28	901,67	93.095,77	25.750,16	107.696,51	133.446,67
149	92.303,49	108,46	793,21	901,67	92.303,49	25.858,61	108.489,72	134.348,33
150	91.510,28	107,52	794,14	901,67	91.510,28	25.966,14	109.283,86	135.250,00
151	90.716,14	106,59	795,08	901,67	90.716,14	26.072,73	110.078,94	136.151,67
152	89.921,06	105,66	796,01	901,67	89.921,06	26.178,39	110.874,95	137.053,33
153	89.125,05	104,72	796,94	901,67	89.125,05	26.283,11	111.671,89	137.955,00
154	88.328,11	103,79	797,88	901,67	88.328,11	26.386,90	112.469,77	138.856,67
155	87.530,23	102,85	798,82	901,67	87.530,23	26.489,74	113.268,59	139.758,33
156	86.731,41	101,91	799,76	901,67	86.731,41	26.591,65	114.068,35	140.660,00
157	85.931,65	100,97	800,70	901,67	85.931,65	26.692,62	114.869,04	141.561,67
158	85.130,96	100,03	801,64	901,67	85.130,96	26.792,65	115.670,68	142.463,33
159	84.329,32	99,09	802,58	901,67	84.329,32	26.891,74	116.473,26	143.365,00
160	83.526,74	98,14	803,52	901,67	83.526,74	26.989,88	117.276,78	144.266,67
161	82.723,22	97,20	804,47	901,67	82.723,22	27.087,08	118.081,25	145.168,33
162	81.918,75	96,25	805,41	901,67	81.918,75	27.183,34	118.886,66	146.070,00
163	81.113,34	95,31	806,36	901,67	81.113,34	27.278,64	119.693,02	146.971,67
164	80.306,98	94,36	807,31	901,67	80.306,98	27.373,01	120.500,33	147.873,33
165	79.499,67	93,41	808,25	901,67	79.499,67	27.466,42	121.308,58	148.775,00
166	78.691,42	92,46	809,20	901,67	78.691,42	27.558,88	122.117,79	149.676,67
167	77.882,21	91,51	810,16	901,67	77.882,21	27.650,39	122.927,94	150.578,33
168	77.072,06	90,56	811,11	901,67	77.072,06	27.740,95	123.739,05	151.480,00
169	76.260,95	89,61	812,06	901,67	76.260,95	27.830,56	124.551,11	152.381,67
170	75.448,89	88,65	813,01	901,67	75.448,89	27.919,21	125.364,12	153.283,33
171	74.635,88	87,70	813,97	901,67	74.635,88	28.006,91	126.178,09	154.185,00
172	73.821,91	86,74	814,93	901,67	73.821,91	28.093,65	126.993,02	155.086,67
173	73.006,98	85,78	815,88	901,67	73.006,98	28.179,43	127.808,90	155.988,33
174	72.191,10	84,82	816,84	901,67	72.191,10	28.264,26	128.625,74	156.890,00
175	71.374,26	83,86	817,80	901,67	71.374,26	28.348,12	129.443,55	157.791,67
176	70.556,45	82,90	818,76	901,67	70.556,45	28.431,02	130.262,31	158.693,33
177	69.737,69	81,94	819,72	901,67	69.737,69	28.512,97	131.082,03	159.595,00
178	68.917,97	80,98	820,69	901,67	68.917,97	28.593,95	131.902,72	160.496,67
179	68.097,28	80,01	821,65	901,67	68.097,28	28.673,96	132.724,37	161.398,33
180	67.275,63	79,05	822,62	901,67	67.275,63	28.753,01	133.546,99	162.300,00

x

BBBank Neufinanzierung

zum Produkttest

• 1,45%
• gebundener Sollzins*
• 1,47%
• effektiver Jahreszins*

• 908,33€
• Monatsrate

• Gesamtzahlung :163.500,00 EUR
• Tilgungsanteil :133.959,86 EUR
• Zinsanteil :29.540,14 EUR
• Restschuld :66.040,14 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 247,50 EUR; Gesamtbetrag: 29.700,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,98 %; Gebundener Sollzins: 0,97 %; 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. Der Kreditanbieter ist BBBank eG Herrenstraße 2 - 10
76133 Karlsruhe

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	200.000,00	241,67	666,67	908,33	199.333,33	241,67	666,67	908,33
2	199.333,33	240,86	667,47	908,33	199.333,33	482,53	1.334,14	1.816,67
3	198.665,86	240,05	668,28	908,33	198.665,86	722,58	2.002,42	2.725,00
4	197.997,58	239,25	669,09	908,33	197.997,58	961,83	2.671,50	3.633,33
5	197.328,50	238,44	669,89	908,33	197.328,50	1.200,27	3.341,40	4.541,67
6	196.658,60	237,63	670,70	908,33	196.658,60	1.437,90	4.012,10	5.450,00
7	195.987,90	236,82	671,51	908,33	195.987,90	1.674,72	4.683,62	6.358,33
8	195.316,38	236,01	672,33	908,33	195.316,38	1.910,72	5.355,94	7.266,67
9	194.644,06	235,19	673,14	908,33	194.644,06	2.145,92	6.029,08	8.175,00
10	193.970,92	234,38	673,95	908,33	193.970,92	2.380,30	6.703,03	9.083,33
11	193.296,97	233,57	674,77	908,33	193.296,97	2.613,87	7.377,80	9.991,67
12	192.622,20	232,75	675,58	908,33