Baufinanzierungsvergleich 08/2020

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

Um Ihnen den Kreditvergleich zu vereinfachen, erhalten Sie in der unten stehenden Tabelle einen aktuellen 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

Wichtige Informationen

Sofern Sie die Eingabe über die Wunschrate wählen, darf diese im Verhältnis zur Darlehenssumme nicht zu gering sein. Andernfalls ist ggf. kein Ergebnis möglich. Bei unüblichen Eingabekombinationen kann darüber hinaus die Berechnungsdauer mehr Zeit in Anspruch nehmen.

Beispielsweise beträgt im derzeitigen Zinsniveau bei einem Volltilgerdarlehen über 150.000 Euro, 20 Jahren Laufzeit und 4 Prozent Tilgung die monatliche Rate etwa 700 Euro. Diesem Beispiel nach könnte die Wunschrate bei etwa 0,47 Prozent der Darlehenssumme liegen.

Nettodarlehensbetrag

EUR

Tilgungssatz

Sollzinsbindung

Beleihungsauslauf

Wunschrate

EUR

CE-Baufinanz Baufinanzierung

zum Produkttest

0,42%
gebundener Sollzins*
0,42%
effektiver Jahreszins*

920,83€
Monatsrate

Gesamtzahlung:165.750,00 EUR
Tilgungsanteil:154.797,86 EUR
Zinsanteil:10.952,14 EUR
Restschuld:95.202,14 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 400,00 EUR; Gesamtbetrag: 48.000,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,40 %; Gebundener Sollzins: 0,40 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist CE-Baufinanz GmbH Steenkamp 37
22607 Hamburg

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	87,50	833,33	920,83	249.166,67	87,50	833,33	920,83
2	249.166,67	87,21	833,63	920,83	249.166,67	174,71	1.666,96	1.841,67
3	248.333,04	86,92	833,92	920,83	248.333,04	261,62	2.500,88	2.762,50
4	247.499,12	86,62	834,21	920,83	247.499,12	348,25	3.335,08	3.683,33
5	246.664,92	86,33	834,50	920,83	246.664,92	434,58	4.169,58	4.604,17
6	245.830,42	86,04	834,79	920,83	245.830,42	520,62	5.004,38	5.525,00
7	244.995,62	85,75	835,08	920,83	244.995,62	606,37	5.839,46	6.445,83
8	244.160,54	85,46	835,38	920,83	244.160,54	691,83	6.674,84	7.366,67
9	243.325,16	85,16	835,67	920,83	243.325,16	776,99	7.510,51	8.287,50
10	242.489,49	84,87	835,96	920,83	242.489,49	861,86	8.346,47	9.208,33
11	241.653,53	84,58	836,25	920,83	241.653,53	946,44	9.182,73	10.129,17
12	240.817,27	84,29	836,55	920,83	240.817,27	1.030,73	10.019,27	11.050,00
13	239.980,73	83,99	836,84	920,83	239.980,73	1.114,72	10.856,11	11.970,83
14	239.143,89	83,70	837,13	920,83	239.143,89	1.198,42	11.693,25	12.891,67
15	238.306,75	83,41	837,43	920,83	238.306,75	1.281,83	12.530,67	13.812,50
16	237.469,33	83,11	837,72	920,83	237.469,33	1.364,94	13.368,39	14.733,33
17	236.631,61	82,82	838,01	920,83	236.631,61	1.447,76	14.206,40	15.654,17
18	235.793,60	82,53	838,31	920,83	235.793,60	1.530,29	15.044,71	16.575,00
19	234.955,29	82,23	838,60	920,83	234.955,29	1.612,53	15.883,31	17.495,83
20	234.116,69	81,94	838,89	920,83	234.116,69	1.694,47	16.722,20	18.416,67
21	233.277,80	81,65	839,19	920,83	233.277,80	1.776,11	17.561,39	19.337,50
22	232.438,61	81,35	839,48	920,83	232.438,61	1.857,47	18.400,87	20.258,33
23	231.599,13	81,06	839,77	920,83	231.599,13	1.938,53	19.240,64	21.179,17
24	230.759,36	80,77	840,07	920,83	230.759,36	2.019,29	20.080,71	22.100,00
25	229.919,29	80,47	840,36	920,83	229.919,29	2.099,76	20.921,07	23.020,83
26	229.078,93	80,18	840,66	920,83	229.078,93	2.179,94	21.761,72	23.941,67
27	228.238,28	79,88	840,95	920,83	228.238,28	2.259,83	22.602,67	24.862,50
28	227.397,33	79,59	841,24	920,83	227.397,33	2.339,41	23.443,92	25.783,33
29	226.556,08	79,29	841,54	920,83	226.556,08	2.418,71	24.285,46	26.704,17
30	225.714,54	79,00	841,83	920,83	225.714,54	2.497,71	25.127,29	27.625,00
31	224.872,71	78,71	842,13	920,83	224.872,71	2.576,42	25.969,42	28.545,83
32	224.030,58	78,41	842,42	920,83	224.030,58	2.654,83	26.811,84	29.466,67
33	223.188,16	78,12	842,72	920,83	223.188,16	2.732,94	27.654,56	30.387,50
34	222.345,44	77,82	843,01	920,83	222.345,44	2.810,76	28.497,57	31.308,33
35	221.502,43	77,53	843,31	920,83	221.502,43	2.888,29	29.340,88	32.229,17
36	220.659,12	77,23	843,60	920,83	220.659,12	2.965,52	30.184,48	33.150,00
37	219.815,52	76,94	843,90	920,83	219.815,52	3.042,45	31.028,38	34.070,83
38	218.971,62	76,64	844,19	920,83	218.971,62	3.119,09	31.872,57	34.991,67
39	218.127,43	76,34	844,49	920,83	218.127,43	3.195,44	32.717,06	35.912,50
40	217.282,94	76,05	844,78	920,83	217.282,94	3.271,49	33.561,85	36.833,33
41	216.438,15	75,75	845,08	920,83	216.438,15	3.347,24	34.406,93	37.754,17
42	215.593,07	75,46	845,38	920,83	215.593,07	3.422,70	35.252,30	38.675,00
43	214.747,70	75,16	845,67	920,83	214.747,70	3.497,86	36.097,97	39.595,83
44	213.902,03	74,87	845,97	920,83	213.902,03	3.572,73	36.943,94	40.516,67
45	213.056,06	74,57	846,26	920,83	213.056,06	3.647,30	37.790,20	41.437,50
46	212.209,80	74,27	846,56	920,83	212.209,80	3.721,57	38.636,76	42.358,33
47	211.363,24	73,98	846,86	920,83	211.363,24	3.795,55	39.483,62	43.279,17
48	210.516,38	73,68	847,15	920,83	210.516,38	3.869,23	40.330,77	44.200,00
49	209.669,23	73,38	847,45	920,83	209.669,23	3.942,61	41.178,22	45.120,83
50	208.821,78	73,09	847,75	920,83	208.821,78	4.015,70	42.025,97	46.041,67
51	207.974,03	72,79	848,04	920,83	207.974,03	4.088,49	42.874,01	46.962,50
52	207.125,99	72,49	848,34	920,83	207.125,99	4.160,98	43.722,35	47.883,33
53	206.277,65	72,20	848,64	920,83	206.277,65	4.233,18	44.570,99	48.804,17
54	205.429,01	71,90	848,93	920,83	205.429,01	4.305,08	45.419,92	49.725,00
55	204.580,08	71,60	849,23	920,83	204.580,08	4.376,68	46.269,15	50.645,83
56	203.730,85	71,31	849,53	920,83	203.730,85	4.447,99	47.118,68	51.566,67
57	202.881,32	71,01	849,82	920,83	202.881,32	4.519,00	47.968,50	52.487,50
58	202.031,50	70,71	850,12	920,83	202.031,50	4.589,71	48.818,62	53.408,33
59	201.181,38	70,41	850,42	920,83	201.181,38	4.660,12	49.669,04	54.329,17
60	200.330,96	70,12	850,72	920,83	200.330,96	4.730,24	50.519,76	55.250,00
61	199.480,24	69,82	851,02	920,83	199.480,24	4.800,06	51.370,78	56.170,83
62	198.629,22	69,52	851,31	920,83	198.629,22	4.869,58	52.222,09	57.091,67
63	197.777,91	69,22	851,61	920,83	197.777,91	4.938,80	53.073,70	58.012,50
64	196.926,30	68,92	851,91	920,83	196.926,30	5.007,72	53.925,61	58.933,33
65	196.074,39	68,63	852,21	920,83	196.074,39	5.076,35	54.777,82	59.854,17
66	195.222,18	68,33	852,51	920,83	195.222,18	5.144,68	55.630,32	60.775,00
67	194.369,68	68,03	852,80	920,83	194.369,68	5.212,71	56.483,13	61.695,83
68	193.516,87	67,73	853,10	920,83	193.516,87	5.280,44	57.336,23	62.616,67
69	192.663,77	67,43	853,40	920,83	192.663,77	5.347,87	58.189,63	63.537,50
70	191.810,37	67,13	853,70	920,83	191.810,37	5.415,00	59.043,33	64.458,33
71	190.956,67	66,83	854,00	920,83	190.956,67	5.481,84	59.897,33	65.379,17
72	190.102,67	66,54	854,30	920,83	190.102,67	5.548,37	60.751,63	66.300,00
73	189.248,37	66,24	854,60	920,83	189.248,37	5.614,61	61.606,22	67.220,83
74	188.393,78	65,94	854,90	920,83	188.393,78	5.680,55	62.461,12	68.141,67
75	187.538,88	65,64	855,19	920,83	187.538,88	5.746,19	63.316,31	69.062,50
76	186.683,69	65,34	855,49	920,83	186.683,69	5.811,53	64.171,81	69.983,33
77	185.828,19	65,04	855,79	920,83	185.828,19	5.876,57	65.027,60	70.904,17
78	184.972,40	64,74	856,09	920,83	184.972,40	5.941,31	65.883,69	71.825,00
79	184.116,31	64,44	856,39	920,83	184.116,31	6.005,75	66.740,08	72.745,83
80	183.259,92	64,14	856,69	920,83	183.259,92	6.069,89	67.596,78	73.666,67
81	182.403,22	63,84	856,99	920,83	182.403,22	6.133,73	68.453,77	74.587,50
82	181.546,23	63,54	857,29	920,83	181.546,23	6.197,27	69.311,06	75.508,33
83	180.688,94	63,24	857,59	920,83	180.688,94	6.260,51	70.168,65	76.429,17
84	179.831,35	62,94	857,89	920,83	179.831,35	6.323,45	71.026,55	77.350,00
85	178.973,45	62,64	858,19	920,83	178.973,45	6.386,09	71.884,74	78.270,83
86	178.115,26	62,34	858,49	920,83	178.115,26	6.448,43	72.743,23	79.191,67
87	177.256,77	62,04	858,79	920,83	177.256,77	6.510,47	73.602,03	80.112,50
88	176.397,97	61,74	859,09	920,83	176.397,97	6.572,21	74.461,12	81.033,33
89	175.538,88	61,44	859,39	920,83	175.538,88	6.633,65	75.320,51	81.954,17
90	174.679,49	61,14	859,70	920,83	174.679,49	6.694,79	76.180,21	82.875,00
91	173.819,79	60,84	860,00	920,83	173.819,79	6.755,63	77.040,21	83.795,83
92	172.959,79	60,54	860,30	920,83	172.959,79	6.816,16	77.900,50	84.716,67
93	172.099,50	60,23	860,60	920,83	172.099,50	6.876,40	78.761,10	85.637,50
94	171.238,90	59,93	860,90	920,83	171.238,90	6.936,33	79.622,00	86.558,33
95	170.378,00	59,63	861,20	920,83	170.378,00	6.995,96	80.483,20	87.479,17
96	169.516,80	59,33	861,50	920,83	169.516,80	7.055,29	81.344,71	88.400,00
97	168.655,29	59,03	861,80	920,83	168.655,29	7.114,32	82.206,51	89.320,83
98	167.793,49	58,73	862,11	920,83	167.793,49	7.173,05	83.068,61	90.241,67
99	166.931,39	58,43	862,41	920,83	166.931,39	7.231,48	83.931,02	91.162,50
100	166.068,98	58,12	862,71	920,83	166.068,98	7.289,60	84.793,73	92.083,33
101	165.206,27	57,82	863,01	920,83	165.206,27	7.347,42	85.656,74	93.004,17
102	164.343,26	57,52	863,31	920,83	164.343,26	7.404,94	86.520,06	93.925,00
103	163.479,94	57,22	863,62	920,83	163.479,94	7.462,16	87.383,67	94.845,83
104	162.616,33	56,92	863,92	920,83	162.616,33	7.519,08	88.247,59	95.766,67
105	161.752,41	56,61	864,22	920,83	161.752,41	7.575,69	89.111,81	96.687,50
106	160.888,19	56,31	864,52	920,83	160.888,19	7.632,00	89.976,33	97.608,33
107	160.023,67	56,01	864,83	920,83	160.023,67	7.688,01	90.841,16	98.529,17
108	159.158,84	55,71	865,13	920,83	159.158,84	7.743,72	91.706,28	99.450,00
109	158.293,72	55,40	865,43	920,83	158.293,72	7.799,12	92.571,71	100.370,83
110	157.428,29	55,10	865,73	920,83	157.428,29	7.854,22	93.437,45	101.291,67
111	156.562,55	54,80	866,04	920,83	156.562,55	7.909,02	94.303,48	102.212,50
112	155.696,52	54,49	866,34	920,83	155.696,52	7.963,51	95.169,82	103.133,33
113	154.830,18	54,19	866,64	920,83	154.830,18	8.017,70	96.036,47	104.054,17
114	153.963,53	53,89	866,95	920,83	153.963,53	8.071,59	96.903,41	104.975,00
115	153.096,59	53,58	867,25	920,83	153.096,59	8.125,17	97.770,66	105.895,83
116	152.229,34	53,28	867,55	920,83	152.229,34	8.178,45	98.638,22	106.816,67
117	151.361,78	52,98	867,86	920,83	151.361,78	8.231,43	99.506,07	107.737,50
118	150.493,93	52,67	868,16	920,83	150.493,93	8.284,10	100.374,23	108.658,33
119	149.625,77	52,37	868,46	920,83	149.625,77	8.336,47	101.242,70	109.579,17
120	148.757,30	52,07	868,77	920,83	148.757,30	8.388,54	102.111,46	110.500,00
121	147.888,54	51,76	869,07	920,83	147.888,54	8.440,30	102.980,54	111.420,83
122	147.019,46	51,46	869,38	920,83	147.019,46	8.491,75	103.849,91	112.341,67
123	146.150,09	51,15	869,68	920,83	146.150,09	8.542,91	104.719,59	113.262,50
124	145.280,41	50,85	869,99	920,83	145.280,41	8.593,75	105.589,58	114.183,33
125	144.410,42	50,54	870,29	920,83	144.410,42	8.644,30	106.459,87	115.104,17
126	143.540,13	50,24	870,59	920,83	143.540,13	8.694,54	107.330,46	116.025,00
127	142.669,54	49,93	870,90	920,83	142.669,54	8.744,47	108.201,36	116.945,83
128	141.798,64	49,63	871,20	920,83	141.798,64	8.794,10	109.072,57	117.866,67
129	140.927,43	49,32	871,51	920,83	140.927,43	8.843,42	109.944,08	118.787,50
130	140.055,92	49,02	871,81	920,83	140.055,92	8.892,44	110.815,89	119.708,33
131	139.184,11	48,71	872,12	920,83	139.184,11	8.941,16	111.688,01	120.629,17
132	138.311,99	48,41	872,42	920,83	138.311,99	8.989,57	112.560,43	121.550,00
133	137.439,57	48,10	872,73	920,83	137.439,57	9.037,67	113.433,16	122.470,83
134	136.566,84	47,80	873,03	920,83	136.566,84	9.085,47	114.306,20	123.391,67
135	135.693,80	47,49	873,34	920,83	135.693,80	9.132,96	115.179,54	124.312,50
136	134.820,46	47,19	873,65	920,83	134.820,46	9.180,15	116.053,18	125.233,33
137	133.946,82	46,88	873,95	920,83	133.946,82	9.227,03	116.927,14	126.154,17
138	133.072,86	46,58	874,26	920,83	133.072,86	9.273,61	117.801,39	127.075,00
139	132.198,61	46,27	874,56	920,83	132.198,61	9.319,88	118.675,96	127.995,83
140	131.324,04	45,96	874,87	920,83	131.324,04	9.365,84	119.550,83	128.916,67
141	130.449,17	45,66	875,18	920,83	130.449,17	9.411,50	120.426,00	129.837,50
142	129.574,00	45,35	875,48	920,83	129.574,00	9.456,85	121.301,49	130.758,33
143	128.698,51	45,04	875,79	920,83	128.698,51	9.501,89	122.177,27	131.679,17
144	127.822,73	44,74	876,10	920,83	127.822,73	9.546,63	123.053,37	132.600,00
145	126.946,63	44,43	876,40	920,83	126.946,63	9.591,06	123.929,77	133.520,83
146	126.070,23	44,12	876,71	920,83	126.070,23	9.635,19	124.806,48	134.441,67
147	125.193,52	43,82	877,02	920,83	125.193,52	9.679,00	125.683,50	135.362,50
148	124.316,50	43,51	877,32	920,83	124.316,50	9.722,51	126.560,82	136.283,33
149	123.439,18	43,20	877,63	920,83	123.439,18	9.765,72	127.438,45	137.204,17
150	122.561,55	42,90	877,94	920,83	122.561,55	9.808,62	128.316,38	138.125,00
151	121.683,62	42,59	878,24	920,83	121.683,62	9.851,20	129.194,63	139.045,83
152	120.805,37	42,28	878,55	920,83	120.805,37	9.893,49	130.073,18	139.966,67
153	119.926,82	41,97	878,86	920,83	119.926,82	9.935,46	130.952,04	140.887,50
154	119.047,96	41,67	879,17	920,83	119.047,96	9.977,13	131.831,21	141.808,33
155	118.168,79	41,36	879,47	920,83	118.168,79	10.018,49	132.710,68	142.729,17
156	117.289,32	41,05	879,78	920,83	117.289,32	10.059,54	133.590,46	143.650,00
157	116.409,54	40,74	880,09	920,83	116.409,54	10.100,28	134.470,55	144.570,83
158	115.529,45	40,44	880,40	920,83	115.529,45	10.140,72	135.350,95	145.491,67
159	114.649,05	40,13	880,71	920,83	114.649,05	10.180,84	136.231,66	146.412,50
160	113.768,34	39,82	881,01	920,83	113.768,34	10.220,66	137.112,67	147.333,33
161	112.887,33	39,51	881,32	920,83	112.887,33	10.260,17	137.993,99	148.254,17
162	112.006,01	39,20	881,63	920,83	112.006,01	10.299,38	138.875,62	149.175,00
163	111.124,38	38,89	881,94	920,83	111.124,38	10.338,27	139.757,56	150.095,83
164	110.242,44	38,58	882,25	920,83	110.242,44	10.376,85	140.639,81	151.016,67
165	109.360,19	38,28	882,56	920,83	109.360,19	10.415,13	141.522,37	151.937,50
166	108.477,63	37,97	882,87	920,83	108.477,63	10.453,10	142.405,24	152.858,33
167	107.594,76	37,66	883,18	920,83	107.594,76	10.490,75	143.288,41	153.779,17
168	106.711,59	37,35	883,48	920,83	106.711,59	10.528,10	144.171,90	154.700,00
169	105.828,10	37,04	883,79	920,83	105.828,10	10.565,14	145.055,69	155.620,83
170	104.944,31	36,73	884,10	920,83	104.944,31	10.601,87	145.939,79	156.541,67
171	104.060,21	36,42	884,41	920,83	104.060,21	10.638,30	146.824,20	157.462,50
172	103.175,80	36,11	884,72	920,83	103.175,80	10.674,41	147.708,93	158.383,33
173	102.291,07	35,80	885,03	920,83	102.291,07	10.710,21	148.593,96	159.304,17
174	101.406,04	35,49	885,34	920,83	101.406,04	10.745,70	149.479,30	160.225,00
175	100.520,70	35,18	885,65	920,83	100.520,70	10.780,88	150.364,95	161.145,83
176	99.635,05	34,87	885,96	920,83	99.635,05	10.815,76	151.250,91	162.066,67
177	98.749,09	34,56	886,27	920,83	98.749,09	10.850,32	152.137,18	162.987,50
178	97.862,82	34,25	886,58	920,83	97.862,82	10.884,57	153.023,76	163.908,33
179	96.976,24	33,94	886,89	920,83	96.976,24	10.918,51	153.910,66	164.829,17
180	96.089,34	33,63	887,20	920,83	96.089,34	10.952,14	154.797,86	165.750,00

Dr. Klein Baufinanzierung

zum Produkttest

0,50%
gebundener Sollzins*
0,52%
effektiver Jahreszins*

937,50€
Monatsrate

Gesamtzahlung:168.750,00 EUR
Tilgungsanteil:155.734,63 EUR
Zinsanteil:13.015,37 EUR
Restschuld:94.265,37 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 381,58 EUR; Gesamtbetrag: 22.895,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,46 %; Gebundener Sollzins: 0,41 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Dr. Klein Privatkunden AG Postfach 1350
23503 Lübeck

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	104,17	833,33	937,50	249.166,67	104,17	833,33	937,50
2	249.166,67	103,82	833,68	937,50	249.166,67	207,99	1.667,01	1.875,00
3	248.332,99	103,47	834,03	937,50	248.332,99	311,46	2.501,04	2.812,50
4	247.498,96	103,12	834,38	937,50	247.498,96	414,58	3.335,42	3.750,00
5	246.664,58	102,78	834,72	937,50	246.664,58	517,36	4.170,14	4.687,50
6	245.829,86	102,43	835,07	937,50	245.829,86	619,79	5.005,21	5.625,00
7	244.994,79	102,08	835,42	937,50	244.994,79	721,87	5.840,63	6.562,50
8	244.159,37	101,73	835,77	937,50	244.159,37	823,60	6.676,40	7.500,00
9	243.323,60	101,38	836,12	937,50	243.323,60	924,99	7.512,51	8.437,50
10	242.487,49	101,04	836,46	937,50	242.487,49	1.026,02	8.348,98	9.375,00
11	241.651,02	100,69	836,81	937,50	241.651,02	1.126,71	9.185,79	10.312,50
12	240.814,21	100,34	837,16	937,50	240.814,21	1.227,05	10.022,95	11.250,00
13	239.977,05	99,99	837,51	937,50	239.977,05	1.327,04	10.860,46	12.187,50
14	239.139,54	99,64	837,86	937,50	239.139,54	1.426,68	11.698,32	13.125,00
15	238.301,68	99,29	838,21	937,50	238.301,68	1.525,98	12.536,52	14.062,50
16	237.463,48	98,94	838,56	937,50	237.463,48	1.624,92	13.375,08	15.000,00
17	236.624,92	98,59	838,91	937,50	236.624,92	1.723,51	14.213,99	15.937,50
18	235.786,01	98,24	839,26	937,50	235.786,01	1.821,76	15.053,24	16.875,00
19	234.946,76	97,89	839,61	937,50	234.946,76	1.919,65	15.892,85	17.812,50
20	234.107,15	97,54	839,96	937,50	234.107,15	2.017,20	16.732,80	18.750,00
21	233.267,20	97,19	840,31	937,50	233.267,20	2.114,39	17.573,11	19.687,50
22	232.426,89	96,84	840,66	937,50	232.426,89	2.211,24	18.413,76	20.625,00
23	231.586,24	96,49	841,01	937,50	231.586,24	2.307,73	19.254,77	21.562,50
24	230.745,23	96,14	841,36	937,50	230.745,23	2.403,87	20.096,13	22.500,00
25	229.903,87	95,79	841,71	937,50	229.903,87	2.499,67	20.937,83	23.437,50
26	229.062,17	95,44	842,06	937,50	229.062,17	2.595,11	21.779,89	24.375,00
27	228.220,11	95,09	842,41	937,50	228.220,11	2.690,20	22.622,30	25.312,50
28	227.377,70	94,74	842,76	937,50	227.377,70	2.784,94	23.465,06	26.250,00
29	226.534,94	94,39	843,11	937,50	226.534,94	2.879,33	24.308,17	27.187,50
30	225.691,83	94,04	843,46	937,50	225.691,83	2.973,37	25.151,63	28.125,00
31	224.848,37	93,69	843,81	937,50	224.848,37	3.067,06	25.995,44	29.062,50
32	224.004,56	93,34	844,16	937,50	224.004,56	3.160,39	26.839,61	30.000,00
33	223.160,39	92,98	844,52	937,50	223.160,39	3.253,37	27.684,13	30.937,50
34	222.315,87	92,63	844,87	937,50	222.315,87	3.346,01	28.528,99	31.875,00
35	221.471,01	92,28	845,22	937,50	221.471,01	3.438,29	29.374,21	32.812,50
36	220.625,79	91,93	845,57	937,50	220.625,79	3.530,21	30.219,79	33.750,00
37	219.780,21	91,58	845,92	937,50	219.780,21	3.621,79	31.065,71	34.687,50
38	218.934,29	91,22	846,28	937,50	218.934,29	3.713,01	31.911,99	35.625,00
39	218.088,01	90,87	846,63	937,50	218.088,01	3.803,88	32.758,62	36.562,50
40	217.241,38	90,52	846,98	937,50	217.241,38	3.894,40	33.605,60	37.500,00
41	216.394,40	90,16	847,34	937,50	216.394,40	3.984,56	34.452,94	38.437,50
42	215.547,06	89,81	847,69	937,50	215.547,06	4.074,37	35.300,63	39.375,00
43	214.699,37	89,46	848,04	937,50	214.699,37	4.163,83	36.148,67	40.312,50
44	213.851,33	89,10	848,40	937,50	213.851,33	4.252,94	36.997,06	41.250,00
45	213.002,94	88,75	848,75	937,50	213.002,94	4.341,69	37.845,81	42.187,50
46	212.154,19	88,40	849,10	937,50	212.154,19	4.430,09	38.694,91	43.125,00
47	211.305,09	88,04	849,46	937,50	211.305,09	4.518,13	39.544,37	44.062,50
48	210.455,63	87,69	849,81	937,50	210.455,63	4.605,82	40.394,18	45.000,00
49	209.605,82	87,34	850,16	937,50	209.605,82	4.693,16	41.244,34	45.937,50
50	208.755,66	86,98	850,52	937,50	208.755,66	4.780,14	42.094,86	46.875,00
51	207.905,14	86,63	850,87	937,50	207.905,14	4.866,76	42.945,74	47.812,50
52	207.054,26	86,27	851,23	937,50	207.054,26	4.953,04	43.796,96	48.750,00
53	206.203,04	85,92	851,58	937,50	206.203,04	5.038,95	44.648,55	49.687,50
54	205.351,45	85,56	851,94	937,50	205.351,45	5.124,52	45.500,48	50.625,00
55	204.499,52	85,21	852,29	937,50	204.499,52	5.209,73	46.352,77	51.562,50
56	203.647,23	84,85	852,65	937,50	203.647,23	5.294,58	47.205,42	52.500,00
57	202.794,58	84,50	853,00	937,50	202.794,58	5.379,08	48.058,42	53.437,50
58	201.941,58	84,14	853,36	937,50	201.941,58	5.463,22	48.911,78	54.375,00
59	201.088,22	83,79	853,71	937,50	201.088,22	5.547,01	49.765,49	55.312,50
60	200.234,51	83,43	854,07	937,50	200.234,51	5.630,44	50.619,56	56.250,00
61	199.380,44	83,08	854,42	937,50	199.380,44	5.713,51	51.473,99	57.187,50
62	198.526,01	82,72	854,78	937,50	198.526,01	5.796,23	52.328,77	58.125,00
63	197.671,23	82,36	855,14	937,50	197.671,23	5.878,59	53.183,91	59.062,50
64	196.816,09	82,01	855,49	937,50	196.816,09	5.960,60	54.039,40	60.000,00
65	195.960,60	81,65	855,85	937,50	195.960,60	6.042,25	54.895,25	60.937,50
66	195.104,75	81,29	856,21	937,50	195.104,75	6.123,54	55.751,46	61.875,00
67	194.248,54	80,94	856,56	937,50	194.248,54	6.204,48	56.608,02	62.812,50
68	193.391,98	80,58	856,92	937,50	193.391,98	6.285,06	57.464,94	63.750,00
69	192.535,06	80,22	857,28	937,50	192.535,06	6.365,28	58.322,22	64.687,50
70	191.677,78	79,87	857,63	937,50	191.677,78	6.445,15	59.179,85	65.625,00
71	190.820,15	79,51	857,99	937,50	190.820,15	6.524,66	60.037,84	66.562,50
72	189.962,16	79,15	858,35	937,50	189.962,16	6.603,81	60.896,19	67.500,00
73	189.103,81	78,79	858,71	937,50	189.103,81	6.682,60	61.754,90	68.437,50
74	188.245,10	78,44	859,06	937,50	188.245,10	6.761,04	62.613,96	69.375,00
75	187.386,04	78,08	859,42	937,50	187.386,04	6.839,12	63.473,38	70.312,50
76	186.526,62	77,72	859,78	937,50	186.526,62	6.916,83	64.333,17	71.250,00
77	185.666,83	77,36	860,14	937,50	185.666,83	6.994,20	65.193,30	72.187,50
78	184.806,70	77,00	860,50	937,50	184.806,70	7.071,20	66.053,80	73.125,00
79	183.946,20	76,64	860,86	937,50	183.946,20	7.147,84	66.914,66	74.062,50
80	183.085,34	76,29	861,21	937,50	183.085,34	7.224,13	67.775,87	75.000,00
81	182.224,13	75,93	861,57	937,50	182.224,13	7.300,06	68.637,44	75.937,50
82	181.362,56	75,57	861,93	937,50	181.362,56	7.375,62	69.499,38	76.875,00
83	180.500,62	75,21	862,29	937,50	180.500,62	7.450,83	70.361,67	77.812,50
84	179.638,33	74,85	862,65	937,50	179.638,33	7.525,68	71.224,32	78.750,00
85	178.775,68	74,49	863,01	937,50	178.775,68	7.600,17	72.087,33	79.687,50
86	177.912,67	74,13	863,37	937,50	177.912,67	7.674,30	72.950,70	80.625,00
87	177.049,30	73,77	863,73	937,50	177.049,30	7.748,07	73.814,43	81.562,50
88	176.185,57	73,41	864,09	937,50	176.185,57	7.821,48	74.678,52	82.500,00
89	175.321,48	73,05	864,45	937,50	175.321,48	7.894,53	75.542,97	83.437,50
90	174.457,03	72,69	864,81	937,50	174.457,03	7.967,22	76.407,78	84.375,00
91	173.592,22	72,33	865,17	937,50	173.592,22	8.039,55	77.272,95	85.312,50
92	172.727,05	71,97	865,53	937,50	172.727,05	8.111,52	78.138,48	86.250,00
93	171.861,52	71,61	865,89	937,50	171.861,52	8.183,13	79.004,37	87.187,50
94	170.995,63	71,25	866,25	937,50	170.995,63	8.254,38	79.870,62	88.125,00
95	170.129,38	70,89	866,61	937,50	170.129,38	8.325,27	80.737,23	89.062,50
96	169.262,77	70,53	866,97	937,50	169.262,77	8.395,79	81.604,21	90.000,00
97	168.395,79	70,16	867,34	937,50	168.395,79	8.465,96	82.471,54	90.937,50
98	167.528,46	69,80	867,70	937,50	167.528,46	8.535,76	83.339,24	91.875,00
99	166.660,76	69,44	868,06	937,50	166.660,76	8.605,20	84.207,30	92.812,50
100	165.792,70	69,08	868,42	937,50	165.792,70	8.674,28	85.075,72	93.750,00
101	164.924,28	68,72	868,78	937,50	164.924,28	8.743,00	85.944,50	94.687,50
102	164.055,50	68,36	869,14	937,50	164.055,50	8.811,36	86.813,64	95.625,00
103	163.186,36	67,99	869,51	937,50	163.186,36	8.879,35	87.683,15	96.562,50
104	162.316,85	67,63	869,87	937,50	162.316,85	8.946,99	88.553,01	97.500,00
105	161.446,99	67,27	870,23	937,50	161.446,99	9.014,26	89.423,24	98.437,50
106	160.576,76	66,91	870,59	937,50	160.576,76	9.081,16	90.293,84	99.375,00
107	159.706,16	66,54	870,96	937,50	159.706,16	9.147,71	91.164,79	100.312,50
108	158.835,21	66,18	871,32	937,50	158.835,21	9.213,89	92.036,11	101.250,00
109	157.963,89	65,82	871,68	937,50	157.963,89	9.279,71	92.907,79	102.187,50
110	157.092,21	65,46	872,04	937,50	157.092,21	9.345,16	93.779,84	103.125,00
111	156.220,16	65,09	872,41	937,50	156.220,16	9.410,25	94.652,25	104.062,50
112	155.347,75	64,73	872,77	937,50	155.347,75	9.474,98	95.525,02	105.000,00
113	154.474,98	64,36	873,14	937,50	154.474,98	9.539,35	96.398,15	105.937,50
114	153.601,85	64,00	873,50	937,50	153.601,85	9.603,35	97.271,65	106.875,00
115	152.728,35	63,64	873,86	937,50	152.728,35	9.666,98	98.145,52	107.812,50
116	151.854,48	63,27	874,23	937,50	151.854,48	9.730,26	99.019,74	108.750,00
117	150.980,26	62,91	874,59	937,50	150.980,26	9.793,16	99.894,34	109.687,50
118	150.105,66	62,54	874,96	937,50	150.105,66	9.855,71	100.769,29	110.625,00
119	149.230,71	62,18	875,32	937,50	149.230,71	9.917,89	101.644,61	111.562,50
120	148.355,39	61,81	875,69	937,50	148.355,39	9.979,70	102.520,30	112.500,00
121	147.479,70	61,45	876,05	937,50	147.479,70	10.041,15	103.396,35	113.437,50
122	146.603,65	61,08	876,42	937,50	146.603,65	10.102,24	104.272,76	114.375,00
123	145.727,24	60,72	876,78	937,50	145.727,24	10.162,96	105.149,54	115.312,50
124	144.850,46	60,35	877,15	937,50	144.850,46	10.223,31	106.026,69	116.250,00
125	143.973,31	59,99	877,51	937,50	143.973,31	10.283,30	106.904,20	117.187,50
126	143.095,80	59,62	877,88	937,50	143.095,80	10.342,92	107.782,08	118.125,00
127	142.217,92	59,26	878,24	937,50	142.217,92	10.402,18	108.660,32	119.062,50
128	141.339,68	58,89	878,61	937,50	141.339,68	10.461,07	109.538,93	120.000,00
129	140.461,07	58,53	878,97	937,50	140.461,07	10.519,60	110.417,90	120.937,50
130	139.582,10	58,16	879,34	937,50	139.582,10	10.577,76	111.297,24	121.875,00
131	138.702,76	57,79	879,71	937,50	138.702,76	10.635,55	112.176,95	122.812,50
132	137.823,05	57,43	880,07	937,50	137.823,05	10.692,98	113.057,02	123.750,00
133	136.942,98	57,06	880,44	937,50	136.942,98	10.750,04	113.937,46	124.687,50
134	136.062,54	56,69	880,81	937,50	136.062,54	10.806,73	114.818,27	125.625,00
135	135.181,73	56,33	881,17	937,50	135.181,73	10.863,05	115.699,45	126.562,50
136	134.300,55	55,96	881,54	937,50	134.300,55	10.919,01	116.580,99	127.500,00
137	133.419,01	55,59	881,91	937,50	133.419,01	10.974,60	117.462,90	128.437,50
138	132.537,10	55,22	882,28	937,50	132.537,10	11.029,83	118.345,17	129.375,00
139	131.654,83	54,86	882,64	937,50	131.654,83	11.084,68	119.227,82	130.312,50
140	130.772,18	54,49	883,01	937,50	130.772,18	11.139,17	120.110,83	131.250,00
141	129.889,17	54,12	883,38	937,50	129.889,17	11.193,29	120.994,21	132.187,50
142	129.005,79	53,75	883,75	937,50	129.005,79	11.247,05	121.877,95	133.125,00
143	128.122,05	53,38	884,12	937,50	128.122,05	11.300,43	122.762,07	134.062,50
144	127.237,93	53,02	884,48	937,50	127.237,93	11.353,45	123.646,55	135.000,00
145	126.353,45	52,65	884,85	937,50	126.353,45	11.406,09	124.531,41	135.937,50
146	125.468,59	52,28	885,22	937,50	125.468,59	11.458,37	125.416,63	136.875,00
147	124.583,37	51,91	885,59	937,50	124.583,37	11.510,28	126.302,22	137.812,50
148	123.697,78	51,54	885,96	937,50	123.697,78	11.561,82	127.188,18	138.750,00
149	122.811,82	51,17	886,33	937,50	122.811,82	11.612,99	128.074,51	139.687,50
150	121.925,49	50,80	886,70	937,50	121.925,49	11.663,80	128.961,20	140.625,00
151	121.038,80	50,43	887,07	937,50	121.038,80	11.714,23	129.848,27	141.562,50
152	120.151,73	50,06	887,44	937,50	120.151,73	11.764,29	130.735,71	142.500,00
153	119.264,29	49,69	887,81	937,50	119.264,29	11.813,99	131.623,51	143.437,50
154	118.376,49	49,32	888,18	937,50	118.376,49	11.863,31	132.511,69	144.375,00
155	117.488,31	48,95	888,55	937,50	117.488,31	11.912,26	133.400,24	145.312,50
156	116.599,76	48,58	888,92	937,50	116.599,76	11.960,85	134.289,15	146.250,00
157	115.710,85	48,21	889,29	937,50	115.710,85	12.009,06	135.178,44	147.187,50
158	114.821,56	47,84	889,66	937,50	114.821,56	12.056,90	136.068,10	148.125,00
159	113.931,90	47,47	890,03	937,50	113.931,90	12.104,37	136.958,13	149.062,50
160	113.041,87	47,10	890,40	937,50	113.041,87	12.151,47	137.848,53	150.000,00
161	112.151,47	46,73	890,77	937,50	112.151,47	12.198,20	138.739,30	150.937,50
162	111.260,70	46,36	891,14	937,50	111.260,70	12.244,56	139.630,44	151.875,00
163	110.369,56	45,99	891,51	937,50	110.369,56	12.290,55	140.521,95	152.812,50
164	109.478,05	45,62	891,88	937,50	109.478,05	12.336,16	141.413,84	153.750,00
165	108.586,16	45,24	892,26	937,50	108.586,16	12.381,41	142.306,09	154.687,50
166	107.693,91	44,87	892,63	937,50	107.693,91	12.426,28	143.198,72	155.625,00
167	106.801,28	44,50	893,00	937,50	106.801,28	12.470,78	144.091,72	156.562,50
168	105.908,28	44,13	893,37	937,50	105.908,28	12.514,91	144.985,09	157.500,00
169	105.014,91	43,76	893,74	937,50	105.014,91	12.558,67	145.878,83	158.437,50
170	104.121,17	43,38	894,12	937,50	104.121,17	12.602,05	146.772,95	159.375,00
171	103.227,05	43,01	894,49	937,50	103.227,05	12.645,06	147.667,44	160.312,50
172	102.332,56	42,64	894,86	937,50	102.332,56	12.687,70	148.562,30	161.250,00
173	101.437,70	42,27	895,23	937,50	101.437,70	12.729,97	149.457,53	162.187,50
174	100.542,47	41,89	895,61	937,50	100.542,47	12.771,86	150.353,14	163.125,00
175	99.646,86	41,52	895,98	937,50	99.646,86	12.813,38	151.249,12	164.062,50
176	98.750,88	41,15	896,35	937,50	98.750,88	12.854,52	152.145,48	165.000,00
177	97.854,52	40,77	896,73	937,50	97.854,52	12.895,30	153.042,20	165.937,50
178	96.957,80	40,40	897,10	937,50	96.957,80	12.935,70	153.939,30	166.875,00
179	96.060,70	40,03	897,47	937,50	96.060,70	12.975,72	154.836,78	167.812,50
180	95.163,22	39,65	897,85	937,50	95.163,22	13.015,37	155.734,63	168.750,00

creditweb Baufinanzierung

zum Produkttest

0,50%
gebundener Sollzins*
0,52%
effektiver Jahreszins*

937,50€
Monatsrate

Gesamtzahlung:168.750,00 EUR
Tilgungsanteil:155.734,63 EUR
Zinsanteil:13.015,37 EUR
Restschuld:94.265,37 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 296,25 EUR; Gesamtbetrag: 17.775,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,39 %; Gebundener Sollzins: 0,37 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Creditweb GmbH Lübecker Str. 1
22087 Hamburg

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	104,17	833,33	937,50	249.166,67	104,17	833,33	937,50
2	249.166,67	103,82	833,68	937,50	249.166,67	207,99	1.667,01	1.875,00
3	248.332,99	103,47	834,03	937,50	248.332,99	311,46	2.501,04	2.812,50
4	247.498,96	103,12	834,38	937,50	247.498,96	414,58	3.335,42	3.750,00
5	246.664,58	102,78	834,72	937,50	246.664,58	517,36	4.170,14	4.687,50
6	245.829,86	102,43	835,07	937,50	245.829,86	619,79	5.005,21	5.625,00
7	244.994,79	102,08	835,42	937,50	244.994,79	721,87	5.840,63	6.562,50
8	244.159,37	101,73	835,77	937,50	244.159,37	823,60	6.676,40	7.500,00
9	243.323,60	101,38	836,12	937,50	243.323,60	924,99	7.512,51	8.437,50
10	242.487,49	101,04	836,46	937,50	242.487,49	1.026,02	8.348,98	9.375,00
11	241.651,02	100,69	836,81	937,50	241.651,02	1.126,71	9.185,79	10.312,50
12	240.814,21	100,34	837,16	937,50	240.814,21	1.227,05	10.022,95	11.250,00
13	239.977,05	99,99	837,51	937,50	239.977,05	1.327,04	10.860,46	12.187,50
14	239.139,54	99,64	837,86	937,50	239.139,54	1.426,68	11.698,32	13.125,00
15	238.301,68	99,29	838,21	937,50	238.301,68	1.525,98	12.536,52	14.062,50
16	237.463,48	98,94	838,56	937,50	237.463,48	1.624,92	13.375,08	15.000,00
17	236.624,92	98,59	838,91	937,50	236.624,92	1.723,51	14.213,99	15.937,50
18	235.786,01	98,24	839,26	937,50	235.786,01	1.821,76	15.053,24	16.875,00
19	234.946,76	97,89	839,61	937,50	234.946,76	1.919,65	15.892,85	17.812,50
20	234.107,15	97,54	839,96	937,50	234.107,15	2.017,20	16.732,80	18.750,00
21	233.267,20	97,19	840,31	937,50	233.267,20	2.114,39	17.573,11	19.687,50
22	232.426,89	96,84	840,66	937,50	232.426,89	2.211,24	18.413,76	20.625,00
23	231.586,24	96,49	841,01	937,50	231.586,24	2.307,73	19.254,77	21.562,50
24	230.745,23	96,14	841,36	937,50	230.745,23	2.403,87	20.096,13	22.500,00
25	229.903,87	95,79	841,71	937,50	229.903,87	2.499,67	20.937,83	23.437,50
26	229.062,17	95,44	842,06	937,50	229.062,17	2.595,11	21.779,89	24.375,00
27	228.220,11	95,09	842,41	937,50	228.220,11	2.690,20	22.622,30	25.312,50
28	227.377,70	94,74	842,76	937,50	227.377,70	2.784,94	23.465,06	26.250,00
29	226.534,94	94,39	843,11	937,50	226.534,94	2.879,33	24.308,17	27.187,50
30	225.691,83	94,04	843,46	937,50	225.691,83	2.973,37	25.151,63	28.125,00
31	224.848,37	93,69	843,81	937,50	224.848,37	3.067,06	25.995,44	29.062,50
32	224.004,56	93,34	844,16	937,50	224.004,56	3.160,39	26.839,61	30.000,00
33	223.160,39	92,98	844,52	937,50	223.160,39	3.253,37	27.684,13	30.937,50
34	222.315,87	92,63	844,87	937,50	222.315,87	3.346,01	28.528,99	31.875,00
35	221.471,01	92,28	845,22	937,50	221.471,01	3.438,29	29.374,21	32.812,50
36	220.625,79	91,93	845,57	937,50	220.625,79	3.530,21	30.219,79	33.750,00
37	219.780,21	91,58	845,92	937,50	219.780,21	3.621,79	31.065,71	34.687,50
38	218.934,29	91,22	846,28	937,50	218.934,29	3.713,01	31.911,99	35.625,00
39	218.088,01	90,87	846,63	937,50	218.088,01	3.803,88	32.758,62	36.562,50
40	217.241,38	90,52	846,98	937,50	217.241,38	3.894,40	33.605,60	37.500,00
41	216.394,40	90,16	847,34	937,50	216.394,40	3.984,56	34.452,94	38.437,50
42	215.547,06	89,81	847,69	937,50	215.547,06	4.074,37	35.300,63	39.375,00
43	214.699,37	89,46	848,04	937,50	214.699,37	4.163,83	36.148,67	40.312,50
44	213.851,33	89,10	848,40	937,50	213.851,33	4.252,94	36.997,06	41.250,00
45	213.002,94	88,75	848,75	937,50	213.002,94	4.341,69	37.845,81	42.187,50
46	212.154,19	88,40	849,10	937,50	212.154,19	4.430,09	38.694,91	43.125,00
47	211.305,09	88,04	849,46	937,50	211.305,09	4.518,13	39.544,37	44.062,50
48	210.455,63	87,69	849,81	937,50	210.455,63	4.605,82	40.394,18	45.000,00
49	209.605,82	87,34	850,16	937,50	209.605,82	4.693,16	41.244,34	45.937,50
50	208.755,66	86,98	850,52	937,50	208.755,66	4.780,14	42.094,86	46.875,00
51	207.905,14	86,63	850,87	937,50	207.905,14	4.866,76	42.945,74	47.812,50
52	207.054,26	86,27	851,23	937,50	207.054,26	4.953,04	43.796,96	48.750,00
53	206.203,04	85,92	851,58	937,50	206.203,04	5.038,95	44.648,55	49.687,50
54	205.351,45	85,56	851,94	937,50	205.351,45	5.124,52	45.500,48	50.625,00
55	204.499,52	85,21	852,29	937,50	204.499,52	5.209,73	46.352,77	51.562,50
56	203.647,23	84,85	852,65	937,50	203.647,23	5.294,58	47.205,42	52.500,00
57	202.794,58	84,50	853,00	937,50	202.794,58	5.379,08	48.058,42	53.437,50
58	201.941,58	84,14	853,36	937,50	201.941,58	5.463,22	48.911,78	54.375,00
59	201.088,22	83,79	853,71	937,50	201.088,22	5.547,01	49.765,49	55.312,50
60	200.234,51	83,43	854,07	937,50	200.234,51	5.630,44	50.619,56	56.250,00
61	199.380,44	83,08	854,42	937,50	199.380,44	5.713,51	51.473,99	57.187,50
62	198.526,01	82,72	854,78	937,50	198.526,01	5.796,23	52.328,77	58.125,00
63	197.671,23	82,36	855,14	937,50	197.671,23	5.878,59	53.183,91	59.062,50
64	196.816,09	82,01	855,49	937,50	196.816,09	5.960,60	54.039,40	60.000,00
65	195.960,60	81,65	855,85	937,50	195.960,60	6.042,25	54.895,25	60.937,50
66	195.104,75	81,29	856,21	937,50	195.104,75	6.123,54	55.751,46	61.875,00
67	194.248,54	80,94	856,56	937,50	194.248,54	6.204,48	56.608,02	62.812,50
68	193.391,98	80,58	856,92	937,50	193.391,98	6.285,06	57.464,94	63.750,00
69	192.535,06	80,22	857,28	937,50	192.535,06	6.365,28	58.322,22	64.687,50
70	191.677,78	79,87	857,63	937,50	191.677,78	6.445,15	59.179,85	65.625,00
71	190.820,15	79,51	857,99	937,50	190.820,15	6.524,66	60.037,84	66.562,50
72	189.962,16	79,15	858,35	937,50	189.962,16	6.603,81	60.896,19	67.500,00
73	189.103,81	78,79	858,71	937,50	189.103,81	6.682,60	61.754,90	68.437,50
74	188.245,10	78,44	859,06	937,50	188.245,10	6.761,04	62.613,96	69.375,00
75	187.386,04	78,08	859,42	937,50	187.386,04	6.839,12	63.473,38	70.312,50
76	186.526,62	77,72	859,78	937,50	186.526,62	6.916,83	64.333,17	71.250,00
77	185.666,83	77,36	860,14	937,50	185.666,83	6.994,20	65.193,30	72.187,50
78	184.806,70	77,00	860,50	937,50	184.806,70	7.071,20	66.053,80	73.125,00
79	183.946,20	76,64	860,86	937,50	183.946,20	7.147,84	66.914,66	74.062,50
80	183.085,34	76,29	861,21	937,50	183.085,34	7.224,13	67.775,87	75.000,00
81	182.224,13	75,93	861,57	937,50	182.224,13	7.300,06	68.637,44	75.937,50
82	181.362,56	75,57	861,93	937,50	181.362,56	7.375,62	69.499,38	76.875,00
83	180.500,62	75,21	862,29	937,50	180.500,62	7.450,83	70.361,67	77.812,50
84	179.638,33	74,85	862,65	937,50	179.638,33	7.525,68	71.224,32	78.750,00
85	178.775,68	74,49	863,01	937,50	178.775,68	7.600,17	72.087,33	79.687,50
86	177.912,67	74,13	863,37	937,50	177.912,67	7.674,30	72.950,70	80.625,00
87	177.049,30	73,77	863,73	937,50	177.049,30	7.748,07	73.814,43	81.562,50
88	176.185,57	73,41	864,09	937,50	176.185,57	7.821,48	74.678,52	82.500,00
89	175.321,48	73,05	864,45	937,50	175.321,48	7.894,53	75.542,97	83.437,50
90	174.457,03	72,69	864,81	937,50	174.457,03	7.967,22	76.407,78	84.375,00
91	173.592,22	72,33	865,17	937,50	173.592,22	8.039,55	77.272,95	85.312,50
92	172.727,05	71,97	865,53	937,50	172.727,05	8.111,52	78.138,48	86.250,00
93	171.861,52	71,61	865,89	937,50	171.861,52	8.183,13	79.004,37	87.187,50
94	170.995,63	71,25	866,25	937,50	170.995,63	8.254,38	79.870,62	88.125,00
95	170.129,38	70,89	866,61	937,50	170.129,38	8.325,27	80.737,23	89.062,50
96	169.262,77	70,53	866,97	937,50	169.262,77	8.395,79	81.604,21	90.000,00
97	168.395,79	70,16	867,34	937,50	168.395,79	8.465,96	82.471,54	90.937,50
98	167.528,46	69,80	867,70	937,50	167.528,46	8.535,76	83.339,24	91.875,00
99	166.660,76	69,44	868,06	937,50	166.660,76	8.605,20	84.207,30	92.812,50
100	165.792,70	69,08	868,42	937,50	165.792,70	8.674,28	85.075,72	93.750,00
101	164.924,28	68,72	868,78	937,50	164.924,28	8.743,00	85.944,50	94.687,50
102	164.055,50	68,36	869,14	937,50	164.055,50	8.811,36	86.813,64	95.625,00
103	163.186,36	67,99	869,51	937,50	163.186,36	8.879,35	87.683,15	96.562,50
104	162.316,85	67,63	869,87	937,50	162.316,85	8.946,99	88.553,01	97.500,00
105	161.446,99	67,27	870,23	937,50	161.446,99	9.014,26	89.423,24	98.437,50
106	160.576,76	66,91	870,59	937,50	160.576,76	9.081,16	90.293,84	99.375,00
107	159.706,16	66,54	870,96	937,50	159.706,16	9.147,71	91.164,79	100.312,50
108	158.835,21	66,18	871,32	937,50	158.835,21	9.213,89	92.036,11	101.250,00
109	157.963,89	65,82	871,68	937,50	157.963,89	9.279,71	92.907,79	102.187,50
110	157.092,21	65,46	872,04	937,50	157.092,21	9.345,16	93.779,84	103.125,00
111	156.220,16	65,09	872,41	937,50	156.220,16	9.410,25	94.652,25	104.062,50
112	155.347,75	64,73	872,77	937,50	155.347,75	9.474,98	95.525,02	105.000,00
113	154.474,98	64,36	873,14	937,50	154.474,98	9.539,35	96.398,15	105.937,50
114	153.601,85	64,00	873,50	937,50	153.601,85	9.603,35	97.271,65	106.875,00
115	152.728,35	63,64	873,86	937,50	152.728,35	9.666,98	98.145,52	107.812,50
116	151.854,48	63,27	874,23	937,50	151.854,48	9.730,26	99.019,74	108.750,00
117	150.980,26	62,91	874,59	937,50	150.980,26	9.793,16	99.894,34	109.687,50
118	150.105,66	62,54	874,96	937,50	150.105,66	9.855,71	100.769,29	110.625,00
119	149.230,71	62,18	875,32	937,50	149.230,71	9.917,89	101.644,61	111.562,50
120	148.355,39	61,81	875,69	937,50	148.355,39	9.979,70	102.520,30	112.500,00
121	147.479,70	61,45	876,05	937,50	147.479,70	10.041,15	103.396,35	113.437,50
122	146.603,65	61,08	876,42	937,50	146.603,65	10.102,24	104.272,76	114.375,00
123	145.727,24	60,72	876,78	937,50	145.727,24	10.162,96	105.149,54	115.312,50
124	144.850,46	60,35	877,15	937,50	144.850,46	10.223,31	106.026,69	116.250,00
125	143.973,31	59,99	877,51	937,50	143.973,31	10.283,30	106.904,20	117.187,50
126	143.095,80	59,62	877,88	937,50	143.095,80	10.342,92	107.782,08	118.125,00
127	142.217,92	59,26	878,24	937,50	142.217,92	10.402,18	108.660,32	119.062,50
128	141.339,68	58,89	878,61	937,50	141.339,68	10.461,07	109.538,93	120.000,00
129	140.461,07	58,53	878,97	937,50	140.461,07	10.519,60	110.417,90	120.937,50
130	139.582,10	58,16	879,34	937,50	139.582,10	10.577,76	111.297,24	121.875,00
131	138.702,76	57,79	879,71	937,50	138.702,76	10.635,55	112.176,95	122.812,50
132	137.823,05	57,43	880,07	937,50	137.823,05	10.692,98	113.057,02	123.750,00
133	136.942,98	57,06	880,44	937,50	136.942,98	10.750,04	113.937,46	124.687,50
134	136.062,54	56,69	880,81	937,50	136.062,54	10.806,73	114.818,27	125.625,00
135	135.181,73	56,33	881,17	937,50	135.181,73	10.863,05	115.699,45	126.562,50
136	134.300,55	55,96	881,54	937,50	134.300,55	10.919,01	116.580,99	127.500,00
137	133.419,01	55,59	881,91	937,50	133.419,01	10.974,60	117.462,90	128.437,50
138	132.537,10	55,22	882,28	937,50	132.537,10	11.029,83	118.345,17	129.375,00
139	131.654,83	54,86	882,64	937,50	131.654,83	11.084,68	119.227,82	130.312,50
140	130.772,18	54,49	883,01	937,50	130.772,18	11.139,17	120.110,83	131.250,00
141	129.889,17	54,12	883,38	937,50	129.889,17	11.193,29	120.994,21	132.187,50
142	129.005,79	53,75	883,75	937,50	129.005,79	11.247,05	121.877,95	133.125,00
143	128.122,05	53,38	884,12	937,50	128.122,05	11.300,43	122.762,07	134.062,50
144	127.237,93	53,02	884,48	937,50	127.237,93	11.353,45	123.646,55	135.000,00
145	126.353,45	52,65	884,85	937,50	126.353,45	11.406,09	124.531,41	135.937,50
146	125.468,59	52,28	885,22	937,50	125.468,59	11.458,37	125.416,63	136.875,00
147	124.583,37	51,91	885,59	937,50	124.583,37	11.510,28	126.302,22	137.812,50
148	123.697,78	51,54	885,96	937,50	123.697,78	11.561,82	127.188,18	138.750,00
149	122.811,82	51,17	886,33	937,50	122.811,82	11.612,99	128.074,51	139.687,50
150	121.925,49	50,80	886,70	937,50	121.925,49	11.663,80	128.961,20	140.625,00
151	121.038,80	50,43	887,07	937,50	121.038,80	11.714,23	129.848,27	141.562,50
152	120.151,73	50,06	887,44	937,50	120.151,73	11.764,29	130.735,71	142.500,00
153	119.264,29	49,69	887,81	937,50	119.264,29	11.813,99	131.623,51	143.437,50
154	118.376,49	49,32	888,18	937,50	118.376,49	11.863,31	132.511,69	144.375,00
155	117.488,31	48,95	888,55	937,50	117.488,31	11.912,26	133.400,24	145.312,50
156	116.599,76	48,58	888,92	937,50	116.599,76	11.960,85	134.289,15	146.250,00
157	115.710,85	48,21	889,29	937,50	115.710,85	12.009,06	135.178,44	147.187,50
158	114.821,56	47,84	889,66	937,50	114.821,56	12.056,90	136.068,10	148.125,00
159	113.931,90	47,47	890,03	937,50	113.931,90	12.104,37	136.958,13	149.062,50
160	113.041,87	47,10	890,40	937,50	113.041,87	12.151,47	137.848,53	150.000,00
161	112.151,47	46,73	890,77	937,50	112.151,47	12.198,20	138.739,30	150.937,50
162	111.260,70	46,36	891,14	937,50	111.260,70	12.244,56	139.630,44	151.875,00
163	110.369,56	45,99	891,51	937,50	110.369,56	12.290,55	140.521,95	152.812,50
164	109.478,05	45,62	891,88	937,50	109.478,05	12.336,16	141.413,84	153.750,00
165	108.586,16	45,24	892,26	937,50	108.586,16	12.381,41	142.306,09	154.687,50
166	107.693,91	44,87	892,63	937,50	107.693,91	12.426,28	143.198,72	155.625,00
167	106.801,28	44,50	893,00	937,50	106.801,28	12.470,78	144.091,72	156.562,50
168	105.908,28	44,13	893,37	937,50	105.908,28	12.514,91	144.985,09	157.500,00
169	105.014,91	43,76	893,74	937,50	105.014,91	12.558,67	145.878,83	158.437,50
170	104.121,17	43,38	894,12	937,50	104.121,17	12.602,05	146.772,95	159.375,00
171	103.227,05	43,01	894,49	937,50	103.227,05	12.645,06	147.667,44	160.312,50
172	102.332,56	42,64	894,86	937,50	102.332,56	12.687,70	148.562,30	161.250,00
173	101.437,70	42,27	895,23	937,50	101.437,70	12.729,97	149.457,53	162.187,50
174	100.542,47	41,89	895,61	937,50	100.542,47	12.771,86	150.353,14	163.125,00
175	99.646,86	41,52	895,98	937,50	99.646,86	12.813,38	151.249,12	164.062,50
176	98.750,88	41,15	896,35	937,50	98.750,88	12.854,52	152.145,48	165.000,00
177	97.854,52	40,77	896,73	937,50	97.854,52	12.895,30	153.042,20	165.937,50
178	96.957,80	40,40	897,10	937,50	96.957,80	12.935,70	153.939,30	166.875,00
179	96.060,70	40,03	897,47	937,50	96.060,70	12.975,72	154.836,78	167.812,50
180	95.163,22	39,65	897,85	937,50	95.163,22	13.015,37	155.734,63	168.750,00

immo-finanzcheck.de Baufinanzierung

zum Produkttest

0,55%
gebundener Sollzins*
0,55%
effektiver Jahreszins*

947,92€
Monatsrate

Gesamtzahlung:170.625,00 EUR
Tilgungsanteil:156.323,90 EUR
Zinsanteil:14.301,10 EUR
Restschuld:93.676,10 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 485,00 EUR; Gesamtbetrag: 58.200,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,97 %; Gebundener Sollzins: 0,91 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist VIANTIS AG Roßstraße 92
40476 Düsseldorf

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	114,58	833,33	947,92	249.166,67	114,58	833,33	947,92
2	249.166,67	114,20	833,72	947,92	249.166,67	228,78	1.667,05	1.895,83
3	248.332,95	113,82	834,10	947,92	248.332,95	342,60	2.501,15	2.843,75
4	247.498,85	113,44	834,48	947,92	247.498,85	456,04	3.335,63	3.791,67
5	246.664,37	113,05	834,86	947,92	246.664,37	569,10	4.170,49	4.739,58
6	245.829,51	112,67	835,24	947,92	245.829,51	681,77	5.005,73	5.687,50
7	244.994,27	112,29	835,63	947,92	244.994,27	794,06	5.841,36	6.635,42
8	244.158,64	111,91	836,01	947,92	244.158,64	905,96	6.677,37	7.583,33
9	243.322,63	111,52	836,39	947,92	243.322,63	1.017,49	7.513,76	8.531,25
10	242.486,24	111,14	836,78	947,92	242.486,24	1.128,62	8.350,54	9.479,17
11	241.649,46	110,76	837,16	947,92	241.649,46	1.239,38	9.187,70	10.427,08
12	240.812,30	110,37	837,54	947,92	240.812,30	1.349,75	10.025,25	11.375,00
13	239.974,75	109,99	837,93	947,92	239.974,75	1.459,74	10.863,18	12.322,92
14	239.136,82	109,60	838,31	947,92	239.136,82	1.569,35	11.701,49	13.270,83
15	238.298,51	109,22	838,70	947,92	238.298,51	1.678,57	12.540,18	14.218,75
16	237.459,82	108,84	839,08	947,92	237.459,82	1.787,40	13.379,26	15.166,67
17	236.620,74	108,45	839,47	947,92	236.620,74	1.895,85	14.218,73	16.114,58
18	235.781,27	108,07	839,85	947,92	235.781,27	2.003,92	15.058,58	17.062,50
19	234.941,42	107,68	840,24	947,92	234.941,42	2.111,60	15.898,82	18.010,42
20	234.101,18	107,30	840,62	947,92	234.101,18	2.218,90	16.739,44	18.958,33
21	233.260,56	106,91	841,01	947,92	233.260,56	2.325,81	17.580,44	19.906,25
22	232.419,56	106,53	841,39	947,92	232.419,56	2.432,33	18.421,83	20.854,17
23	231.578,17	106,14	841,78	947,92	231.578,17	2.538,47	19.263,61	21.802,08
24	230.736,39	105,75	842,16	947,92	230.736,39	2.644,23	20.105,77	22.750,00
25	229.894,23	105,37	842,55	947,92	229.894,23	2.749,60	20.948,32	23.697,92
26	229.051,68	104,98	842,93	947,92	229.051,68	2.854,58	21.791,25	24.645,83
27	228.208,75	104,60	843,32	947,92	228.208,75	2.959,17	22.634,58	25.593,75
28	227.365,42	104,21	843,71	947,92	227.365,42	3.063,38	23.478,28	26.541,67
29	226.521,72	103,82	844,09	947,92	226.521,72	3.167,21	24.322,38	27.489,58
30	225.677,62	103,44	844,48	947,92	225.677,62	3.270,64	25.166,86	28.437,50
31	224.833,14	103,05	844,87	947,92	224.833,14	3.373,69	26.011,73	29.385,42
32	223.988,27	102,66	845,26	947,92	223.988,27	3.476,35	26.856,98	30.333,33
33	223.143,02	102,27	845,64	947,92	223.143,02	3.578,62	27.702,63	31.281,25
34	222.297,37	101,89	846,03	947,92	222.297,37	3.680,51	28.548,66	32.229,17
35	221.451,34	101,50	846,42	947,92	221.451,34	3.782,01	29.395,07	33.177,08
36	220.604,93	101,11	846,81	947,92	220.604,93	3.883,12	30.241,88	34.125,00
37	219.758,12	100,72	847,19	947,92	219.758,12	3.983,84	31.089,07	35.072,92
38	218.910,93	100,33	847,58	947,92	218.910,93	4.084,18	31.936,66	36.020,83
39	218.063,34	99,95	847,97	947,92	218.063,34	4.184,12	32.784,63	36.968,75
40	217.215,37	99,56	848,36	947,92	217.215,37	4.283,68	33.632,99	37.916,67
41	216.367,01	99,17	848,75	947,92	216.367,01	4.382,85	34.481,74	38.864,58
42	215.518,26	98,78	849,14	947,92	215.518,26	4.481,63	35.330,87	39.812,50
43	214.669,13	98,39	849,53	947,92	214.669,13	4.580,02	36.180,40	40.760,42
44	213.819,60	98,00	849,92	947,92	213.819,60	4.678,02	37.030,32	41.708,33
45	212.969,68	97,61	850,31	947,92	212.969,68	4.775,63	37.880,62	42.656,25
46	212.119,38	97,22	850,70	947,92	212.119,38	4.872,85	38.731,32	43.604,17
47	211.268,68	96,83	851,09	947,92	211.268,68	4.969,68	39.582,40	44.552,08
48	210.417,60	96,44	851,48	947,92	210.417,60	5.066,12	40.433,88	45.500,00
49	209.566,12	96,05	851,87	947,92	209.566,12	5.162,17	41.285,74	46.447,92
50	208.714,26	95,66	852,26	947,92	208.714,26	5.257,84	42.138,00	47.395,83
51	207.862,00	95,27	852,65	947,92	207.862,00	5.353,11	42.990,64	48.343,75
52	207.009,36	94,88	853,04	947,92	207.009,36	5.447,98	43.843,68	49.291,67
53	206.156,32	94,49	853,43	947,92	206.156,32	5.542,47	44.697,11	50.239,58
54	205.302,89	94,10	853,82	947,92	205.302,89	5.636,57	45.550,93	51.187,50
55	204.449,07	93,71	854,21	947,92	204.449,07	5.730,28	46.405,14	52.135,42
56	203.594,86	93,31	854,60	947,92	203.594,86	5.823,59	47.259,74	53.083,33
57	202.740,26	92,92	854,99	947,92	202.740,26	5.916,51	48.114,74	54.031,25
58	201.885,26	92,53	855,39	947,92	201.885,26	6.009,04	48.970,12	54.979,17
59	201.029,88	92,14	855,78	947,92	201.029,88	6.101,18	49.825,90	55.927,08
60	200.174,10	91,75	856,17	947,92	200.174,10	6.192,93	50.682,07	56.875,00
61	199.317,93	91,35	856,56	947,92	199.317,93	6.284,28	51.538,63	57.822,92
62	198.461,37	90,96	856,96	947,92	198.461,37	6.375,24	52.395,59	58.770,83
63	197.604,41	90,57	857,35	947,92	197.604,41	6.465,81	53.252,94	59.718,75
64	196.747,06	90,18	857,74	947,92	196.747,06	6.555,99	54.110,68	60.666,67
65	195.889,32	89,78	858,13	947,92	195.889,32	6.645,77	54.968,81	61.614,58
66	195.031,19	89,39	858,53	947,92	195.031,19	6.735,16	55.827,34	62.562,50
67	194.172,66	89,00	858,92	947,92	194.172,66	6.824,16	56.686,26	63.510,42
68	193.313,74	88,60	859,31	947,92	193.313,74	6.912,76	57.545,58	64.458,33
69	192.454,42	88,21	859,71	947,92	192.454,42	7.000,97	58.405,28	65.406,25
70	191.594,72	87,81	860,10	947,92	191.594,72	7.088,78	59.265,39	66.354,17
71	190.734,61	87,42	860,50	947,92	190.734,61	7.176,20	60.125,88	67.302,08
72	189.874,12	87,03	860,89	947,92	189.874,12	7.263,23	60.986,77	68.250,00
73	189.013,23	86,63	861,29	947,92	189.013,23	7.349,86	61.848,06	69.197,92
74	188.151,94	86,24	861,68	947,92	188.151,94	7.436,09	62.709,74	70.145,83
75	187.290,26	85,84	862,08	947,92	187.290,26	7.521,94	63.571,81	71.093,75
76	186.428,19	85,45	862,47	947,92	186.428,19	7.607,38	64.434,29	72.041,67
77	185.565,71	85,05	862,87	947,92	185.565,71	7.692,43	65.297,15	72.989,58
78	184.702,85	84,66	863,26	947,92	184.702,85	7.777,09	66.160,41	73.937,50
79	183.839,59	84,26	863,66	947,92	183.839,59	7.861,35	67.024,07	74.885,42
80	182.975,93	83,86	864,05	947,92	182.975,93	7.945,21	67.888,12	75.833,33
81	182.111,88	83,47	864,45	947,92	182.111,88	8.028,68	68.752,57	76.781,25
82	181.247,43	83,07	864,84	947,92	181.247,43	8.111,75	69.617,42	77.729,17
83	180.382,58	82,68	865,24	947,92	180.382,58	8.194,43	70.482,66	78.677,08
84	179.517,34	82,28	865,64	947,92	179.517,34	8.276,71	71.348,29	79.625,00
85	178.651,71	81,88	866,03	947,92	178.651,71	8.358,59	72.214,33	80.572,92
86	177.785,67	81,49	866,43	947,92	177.785,67	8.440,07	73.080,76	81.520,83
87	176.919,24	81,09	866,83	947,92	176.919,24	8.521,16	73.947,59	82.468,75
88	176.052,41	80,69	867,23	947,92	176.052,41	8.601,85	74.814,82	83.416,67
89	175.185,18	80,29	867,62	947,92	175.185,18	8.682,14	75.682,44	84.364,58
90	174.317,56	79,90	868,02	947,92	174.317,56	8.762,04	76.550,46	85.312,50
91	173.449,54	79,50	868,42	947,92	173.449,54	8.841,54	77.418,88	86.260,42
92	172.581,12	79,10	868,82	947,92	172.581,12	8.920,64	78.287,70	87.208,33
93	171.712,30	78,70	869,22	947,92	171.712,30	8.999,34	79.156,91	88.156,25
94	170.843,09	78,30	869,61	947,92	170.843,09	9.077,64	80.026,52	89.104,17
95	169.973,48	77,90	870,01	947,92	169.973,48	9.155,55	80.896,54	90.052,08
96	169.103,46	77,51	870,41	947,92	169.103,46	9.233,05	81.766,95	91.000,00
97	168.233,05	77,11	870,81	947,92	168.233,05	9.310,16	82.637,76	91.947,92
98	167.362,24	76,71	871,21	947,92	167.362,24	9.386,87	83.508,97	92.895,83
99	166.491,03	76,31	871,61	947,92	166.491,03	9.463,18	84.380,57	93.843,75
100	165.619,43	75,91	872,01	947,92	165.619,43	9.539,08	85.252,58	94.791,67
101	164.747,42	75,51	872,41	947,92	164.747,42	9.614,59	86.124,99	95.739,58
102	163.875,01	75,11	872,81	947,92	163.875,01	9.689,70	86.997,80	96.687,50
103	163.002,20	74,71	873,21	947,92	163.002,20	9.764,41	87.871,00	97.635,42
104	162.129,00	74,31	873,61	947,92	162.129,00	9.838,72	88.744,61	98.583,33
105	161.255,39	73,91	874,01	947,92	161.255,39	9.912,63	89.618,62	99.531,25
106	160.381,38	73,51	874,41	947,92	160.381,38	9.986,14	90.493,03	100.479,17
107	159.506,97	73,11	874,81	947,92	159.506,97	10.059,25	91.367,84	101.427,08
108	158.632,16	72,71	875,21	947,92	158.632,16	10.131,95	92.243,05	102.375,00
109	157.756,95	72,31	875,61	947,92	157.756,95	10.204,26	93.118,66	103.322,92
110	156.881,34	71,90	876,01	947,92	156.881,34	10.276,16	93.994,67	104.270,83
111	156.005,33	71,50	876,41	947,92	156.005,33	10.347,66	94.871,09	105.218,75
112	155.128,91	71,10	876,82	947,92	155.128,91	10.418,76	95.747,90	106.166,67
113	154.252,10	70,70	877,22	947,92	154.252,10	10.489,46	96.625,12	107.114,58
114	153.374,88	70,30	877,62	947,92	153.374,88	10.559,76	97.502,74	108.062,50
115	152.497,26	69,89	878,02	947,92	152.497,26	10.629,65	98.380,76	109.010,42
116	151.619,24	69,49	878,42	947,92	151.619,24	10.699,15	99.259,19	109.958,33
117	150.740,81	69,09	878,83	947,92	150.740,81	10.768,24	100.138,01	110.906,25
118	149.861,99	68,69	879,23	947,92	149.861,99	10.836,92	101.017,24	111.854,17
119	148.982,76	68,28	879,63	947,92	148.982,76	10.905,21	101.896,88	112.802,08
120	148.103,12	67,88	880,04	947,92	148.103,12	10.973,09	102.776,91	113.750,00
121	147.223,09	67,48	880,44	947,92	147.223,09	11.040,56	103.657,35	114.697,92
122	146.342,65	67,07	880,84	947,92	146.342,65	11.107,64	104.538,20	115.645,83
123	145.461,80	66,67	881,25	947,92	145.461,80	11.174,31	105.419,44	116.593,75
124	144.580,56	66,27	881,65	947,92	144.580,56	11.240,57	106.301,09	117.541,67
125	143.698,91	65,86	882,05	947,92	143.698,91	11.306,44	107.183,15	118.489,58
126	142.816,85	65,46	882,46	947,92	142.816,85	11.371,89	108.065,61	119.437,50
127	141.934,39	65,05	882,86	947,92	141.934,39	11.436,95	108.948,47	120.385,42
128	141.051,53	64,65	883,27	947,92	141.051,53	11.501,60	109.831,74	121.333,33
129	140.168,26	64,24	883,67	947,92	140.168,26	11.565,84	110.715,41	122.281,25
130	139.284,59	63,84	884,08	947,92	139.284,59	11.629,68	111.599,49	123.229,17
131	138.400,51	63,43	884,48	947,92	138.400,51	11.693,11	112.483,97	124.177,08
132	137.516,03	63,03	884,89	947,92	137.516,03	11.756,14	113.368,86	125.125,00
133	136.631,14	62,62	885,29	947,92	136.631,14	11.818,76	114.254,15	126.072,92
134	135.745,85	62,22	885,70	947,92	135.745,85	11.880,98	115.139,85	127.020,83
135	134.860,15	61,81	886,11	947,92	134.860,15	11.942,79	116.025,96	127.968,75
136	133.974,04	61,40	886,51	947,92	133.974,04	12.004,20	116.912,47	128.916,67
137	133.087,53	61,00	886,92	947,92	133.087,53	12.065,19	117.799,39	129.864,58
138	132.200,61	60,59	887,32	947,92	132.200,61	12.125,79	118.686,71	130.812,50
139	131.313,29	60,19	887,73	947,92	131.313,29	12.185,97	119.574,45	131.760,42
140	130.425,55	59,78	888,14	947,92	130.425,55	12.245,75	120.462,58	132.708,33
141	129.537,42	59,37	888,55	947,92	129.537,42	12.305,12	121.351,13	133.656,25
142	128.648,87	58,96	888,95	947,92	128.648,87	12.364,08	122.240,08	134.604,17
143	127.759,92	58,56	889,36	947,92	127.759,92	12.422,64	123.129,44	135.552,08
144	126.870,56	58,15	889,77	947,92	126.870,56	12.480,79	124.019,21	136.500,00
145	125.980,79	57,74	890,18	947,92	125.980,79	12.538,53	124.909,39	137.447,92
146	125.090,61	57,33	890,58	947,92	125.090,61	12.595,86	125.799,97	138.395,83
147	124.200,03	56,93	890,99	947,92	124.200,03	12.652,79	126.690,96	139.343,75
148	123.309,04	56,52	891,40	947,92	123.309,04	12.709,31	127.582,36	140.291,67
149	122.417,64	56,11	891,81	947,92	122.417,64	12.765,41	128.474,17	141.239,58
150	121.525,83	55,70	892,22	947,92	121.525,83	12.821,11	129.366,39	142.187,50
151	120.633,61	55,29	892,63	947,92	120.633,61	12.876,40	130.259,01	143.135,42
152	119.740,99	54,88	893,04	947,92	119.740,99	12.931,29	131.152,05	144.083,33
153	118.847,95	54,47	893,44	947,92	118.847,95	12.985,76	132.045,49	145.031,25
154	117.954,51	54,06	893,85	947,92	117.954,51	13.039,82	132.939,35	145.979,17
155	117.060,65	53,65	894,26	947,92	117.060,65	13.093,47	133.833,61	146.927,08
156	116.166,39	53,24	894,67	947,92	116.166,39	13.146,72	134.728,28	147.875,00
157	115.271,72	52,83	895,08	947,92	115.271,72	13.199,55	135.623,37	148.822,92
158	114.376,63	52,42	895,49	947,92	114.376,63	13.251,97	136.518,86	149.770,83
159	113.481,14	52,01	895,90	947,92	113.481,14	13.303,98	137.414,77	150.718,75
160	112.585,23	51,60	896,32	947,92	112.585,23	13.355,58	138.311,08	151.666,67
161	111.688,92	51,19	896,73	947,92	111.688,92	13.406,78	139.207,81	152.614,58
162	110.792,19	50,78	897,14	947,92	110.792,19	13.457,56	140.104,94	153.562,50
163	109.895,06	50,37	897,55	947,92	109.895,06	13.507,92	141.002,49	154.510,42
164	108.997,51	49,96	897,96	947,92	108.997,51	13.557,88	141.900,45	155.458,33
165	108.099,55	49,55	898,37	947,92	108.099,55	13.607,43	142.798,82	156.406,25
166	107.201,18	49,13	898,78	947,92	107.201,18	13.656,56	143.697,61	157.354,17
167	106.302,39	48,72	899,19	947,92	106.302,39	13.705,28	144.596,80	158.302,08
168	105.403,20	48,31	899,61	947,92	105.403,20	13.753,59	145.496,41	159.250,00
169	104.503,59	47,90	900,02	947,92	104.503,59	13.801,49	146.396,43	160.197,92
170	103.603,57	47,48	900,43	947,92	103.603,57	13.848,97	147.296,86	161.145,83
171	102.703,14	47,07	900,84	947,92	102.703,14	13.896,05	148.197,70	162.093,75
172	101.802,30	46,66	901,26	947,92	101.802,30	13.942,71	149.098,96	163.041,67
173	100.901,04	46,25	901,67	947,92	100.901,04	13.988,95	150.000,63	163.989,58
174	99.999,37	45,83	902,08	947,92	99.999,37	14.034,79	150.902,71	164.937,50
175	99.097,29	45,42	902,50	947,92	99.097,29	14.080,21	151.805,21	165.885,42
176	98.194,79	45,01	902,91	947,92	98.194,79	14.125,21	152.708,12	166.833,33
177	97.291,88	44,59	903,32	947,92	97.291,88	14.169,80	153.611,45	167.781,25
178	96.388,55	44,18	903,74	947,92	96.388,55	14.213,98	154.515,18	168.729,17
179	95.484,82	43,76	904,15	947,92	95.484,82	14.257,75	155.419,34	169.677,08
180	94.580,66	43,35	904,57	947,92	94.580,66	14.301,10	156.323,90	170.625,00

DTW Baufinanzierung

zum Produkttest

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

958,33€
Monatsrate

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

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 240.000,00 EUR; Kreditrate: 680,00 EUR; Gesamtbetrag: 81.600,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,40 %; Gebundener Sollzins: 0,40 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist DTW GmbH Postfach 12 04 52
D-68055 Mannheim

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

1822direkt Baufinanzierung

zum Produkttest

0,88%
gebundener Sollzins*
0,91%
effektiver Jahreszins*

1.016,67€
Monatsrate

Gesamtzahlung:183.000,00 EUR
Tilgungsanteil:160.287,63 EUR
Zinsanteil:22.712,37 EUR
Restschuld:89.712,37 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 225.000,00 EUR; Kreditrate: 611,25 EUR; Gesamtbetrag: 183.375,00 EUR; Anzahl Kreditraten: 300; Laufzeit: 300 Monate; Effektiver Jahreszins: 1,29 %; Gebundener Sollzins: 1,26 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist 1822direkt - Gesellschaft der Frankfurter Sparkasse mbH Borsigallee 19
60388 Frankfurt am Main

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	183,33	833,33	1.016,67	249.166,67	183,33	833,33	1.016,67
2	249.166,67	182,72	833,94	1.016,67	249.166,67	366,06	1.667,28	2.033,33
3	248.332,72	182,11	834,56	1.016,67	248.332,72	548,17	2.501,83	3.050,00
4	247.498,17	181,50	835,17	1.016,67	247.498,17	729,66	3.337,00	4.066,67
5	246.663,00	180,89	835,78	1.016,67	246.663,00	910,55	4.172,78	5.083,33
6	245.827,22	180,27	836,39	1.016,67	245.827,22	1.090,82	5.009,18	6.100,00
7	244.990,82	179,66	837,01	1.016,67	244.990,82	1.270,48	5.846,18	7.116,67
8	244.153,82	179,05	837,62	1.016,67	244.153,82	1.449,53	6.683,80	8.133,33
9	243.316,20	178,43	838,23	1.016,67	243.316,20	1.627,96	7.522,04	9.150,00
10	242.477,96	177,82	838,85	1.016,67	242.477,96	1.805,78	8.360,89	10.166,67
11	241.639,11	177,20	839,46	1.016,67	241.639,11	1.982,98	9.200,35	11.183,33
12	240.799,65	176,59	840,08	1.016,67	240.799,65	2.159,57	10.040,43	12.200,00
13	239.959,57	175,97	840,70	1.016,67	239.959,57	2.335,54	10.881,13	13.216,67
14	239.118,87	175,35	841,31	1.016,67	239.118,87	2.510,89	11.722,44	14.233,33
15	238.277,56	174,74	841,93	1.016,67	238.277,56	2.685,63	12.564,37	15.250,00
16	237.435,63	174,12	842,55	1.016,67	237.435,63	2.859,75	13.406,92	16.266,67
17	236.593,08	173,50	843,17	1.016,67	236.593,08	3.033,25	14.250,08	17.283,33
18	235.749,92	172,88	843,78	1.016,67	235.749,92	3.206,13	15.093,87	18.300,00
19	234.906,13	172,26	844,40	1.016,67	234.906,13	3.378,40	15.938,27	19.316,67
20	234.061,73	171,65	845,02	1.016,67	234.061,73	3.550,04	16.783,29	20.333,33
21	233.216,71	171,03	845,64	1.016,67	233.216,71	3.721,07	17.628,93	21.350,00
22	232.371,07	170,41	846,26	1.016,67	232.371,07	3.891,47	18.475,19	22.366,67
23	231.524,81	169,78	846,88	1.016,67	231.524,81	4.061,26	19.322,07	23.383,33
24	230.677,93	169,16	847,50	1.016,67	230.677,93	4.230,42	20.169,58	24.400,00
25	229.830,42	168,54	848,12	1.016,67	229.830,42	4.398,97	21.017,70	25.416,67
26	228.982,30	167,92	848,75	1.016,67	228.982,30	4.566,89	21.866,45	26.433,33
27	228.133,55	167,30	849,37	1.016,67	228.133,55	4.734,18	22.715,82	27.450,00
28	227.284,18	166,68	849,99	1.016,67	227.284,18	4.900,86	23.565,81	28.466,67
29	226.434,19	166,05	850,61	1.016,67	226.434,19	5.066,91	24.416,42	29.483,33
30	225.583,58	165,43	851,24	1.016,67	225.583,58	5.232,34	25.267,66	30.500,00
31	224.732,34	164,80	851,86	1.016,67	224.732,34	5.397,14	26.119,52	31.516,67
32	223.880,48	164,18	852,49	1.016,67	223.880,48	5.561,32	26.972,01	32.533,33
33	223.027,99	163,55	853,11	1.016,67	223.027,99	5.724,87	27.825,13	33.550,00
34	222.174,87	162,93	853,74	1.016,67	222.174,87	5.887,80	28.678,86	34.566,67
35	221.321,14	162,30	854,36	1.016,67	221.321,14	6.050,11	29.533,23	35.583,33
36	220.466,77	161,68	854,99	1.016,67	220.466,77	6.211,78	30.388,22	36.600,00
37	219.611,78	161,05	855,62	1.016,67	219.611,78	6.372,83	31.243,84	37.616,67
38	218.756,16	160,42	856,25	1.016,67	218.756,16	6.533,25	32.100,08	38.633,33
39	217.899,92	159,79	856,87	1.016,67	217.899,92	6.693,04	32.956,96	39.650,00
40	217.043,04	159,16	857,50	1.016,67	217.043,04	6.852,21	33.814,46	40.666,67
41	216.185,54	158,54	858,13	1.016,67	216.185,54	7.010,74	34.672,59	41.683,33
42	215.327,41	157,91	858,76	1.016,67	215.327,41	7.168,65	35.531,35	42.700,00
43	214.468,65	157,28	859,39	1.016,67	214.468,65	7.325,93	36.390,74	43.716,67
44	213.609,26	156,65	860,02	1.016,67	213.609,26	7.482,58	37.250,76	44.733,33
45	212.749,24	156,02	860,65	1.016,67	212.749,24	7.638,59	38.111,41	45.750,00
46	211.888,59	155,38	861,28	1.016,67	211.888,59	7.793,98	38.972,69	46.766,67
47	211.027,31	154,75	861,91	1.016,67	211.027,31	7.948,73	39.834,60	47.783,33
48	210.165,40	154,12	862,55	1.016,67	210.165,40	8.102,85	40.697,15	48.800,00
49	209.302,85	153,49	863,18	1.016,67	209.302,85	8.256,34	41.560,33	49.816,67
50	208.439,67	152,86	863,81	1.016,67	208.439,67	8.409,20	42.424,14	50.833,33
51	207.575,86	152,22	864,44	1.016,67	207.575,86	8.561,42	43.288,58	51.850,00
52	206.711,42	151,59	865,08	1.016,67	206.711,42	8.713,01	44.153,66	52.866,67
53	205.846,34	150,95	865,71	1.016,67	205.846,34	8.863,96	45.019,37	53.883,33
54	204.980,63	150,32	866,35	1.016,67	204.980,63	9.014,28	45.885,72	54.900,00
55	204.114,28	149,68	866,98	1.016,67	204.114,28	9.163,96	46.752,70	55.916,67
56	203.247,30	149,05	867,62	1.016,67	203.247,30	9.313,01	47.620,32	56.933,33
57	202.379,68	148,41	868,25	1.016,67	202.379,68	9.461,42	48.488,58	57.950,00
58	201.511,42	147,78	868,89	1.016,67	201.511,42	9.609,20	49.357,47	58.966,67
59	200.642,53	147,14	869,53	1.016,67	200.642,53	9.756,34	50.227,00	59.983,33
60	199.773,00	146,50	870,17	1.016,67	199.773,00	9.902,84	51.097,16	61.000,00
61	198.902,84	145,86	870,80	1.016,67	198.902,84	10.048,70	51.967,97	62.016,67
62	198.032,03	145,22	871,44	1.016,67	198.032,03	10.193,92	52.839,41	63.033,33
63	197.160,59	144,58	872,08	1.016,67	197.160,59	10.338,51	53.711,49	64.050,00
64	196.288,51	143,94	872,72	1.016,67	196.288,51	10.482,45	54.584,22	65.066,67
65	195.415,78	143,30	873,36	1.016,67	195.415,78	10.625,76	55.457,58	66.083,33
66	194.542,42	142,66	874,00	1.016,67	194.542,42	10.768,42	56.331,58	67.100,00
67	193.668,42	142,02	874,64	1.016,67	193.668,42	10.910,44	57.206,22	68.116,67
68	192.793,78	141,38	875,28	1.016,67	192.793,78	11.051,83	58.081,51	69.133,33
69	191.918,49	140,74	875,93	1.016,67	191.918,49	11.192,57	58.957,43	70.150,00
70	191.042,57	140,10	876,57	1.016,67	191.042,57	11.332,66	59.834,00	71.166,67
71	190.166,00	139,46	877,21	1.016,67	190.166,00	11.472,12	60.711,21	72.183,33
72	189.288,79	138,81	877,85	1.016,67	189.288,79	11.610,93	61.589,07	73.200,00
73	188.410,93	138,17	878,50	1.016,67	188.410,93	11.749,10	62.467,57	74.216,67
74	187.532,43	137,52	879,14	1.016,67	187.532,43	11.886,62	63.346,71	75.233,33
75	186.653,29	136,88	879,79	1.016,67	186.653,29	12.023,50	64.226,50	76.250,00
76	185.773,50	136,23	880,43	1.016,67	185.773,50	12.159,74	65.106,93	77.266,67
77	184.893,07	135,59	881,08	1.016,67	184.893,07	12.295,32	65.988,01	78.283,33
78	184.011,99	134,94	881,72	1.016,67	184.011,99	12.430,27	66.869,73	79.300,00
79	183.130,27	134,30	882,37	1.016,67	183.130,27	12.564,56	67.752,11	80.316,67
80	182.247,89	133,65	883,02	1.016,67	182.247,89	12.698,21	68.635,12	81.333,33
81	181.364,88	133,00	883,67	1.016,67	181.364,88	12.831,21	69.518,79	82.350,00
82	180.481,21	132,35	884,31	1.016,67	180.481,21	12.963,56	70.403,10	83.366,67
83	179.596,90	131,70	884,96	1.016,67	179.596,90	13.095,27	71.288,07	84.383,33
84	178.711,93	131,06	885,61	1.016,67	178.711,93	13.226,32	72.173,68	85.400,00
85	177.826,32	130,41	886,26	1.016,67	177.826,32	13.356,73	73.059,94	86.416,67
86	176.940,06	129,76	886,91	1.016,67	176.940,06	13.486,49	73.946,85	87.433,33
87	176.053,15	129,11	887,56	1.016,67	176.053,15	13.615,59	74.834,41	88.450,00
88	175.165,59	128,45	888,21	1.016,67	175.165,59	13.744,05	75.722,62	89.466,67
89	174.277,38	127,80	888,86	1.016,67	174.277,38	13.871,85	76.611,48	90.483,33
90	173.388,52	127,15	889,52	1.016,67	173.388,52	13.999,00	77.501,00	91.500,00
91	172.499,00	126,50	890,17	1.016,67	172.499,00	14.125,50	78.391,17	92.516,67
92	171.608,83	125,85	890,82	1.016,67	171.608,83	14.251,35	79.281,99	93.533,33
93	170.718,01	125,19	891,47	1.016,67	170.718,01	14.376,54	80.173,46	94.550,00
94	169.826,54	124,54	892,13	1.016,67	169.826,54	14.501,08	81.065,59	95.566,67
95	168.934,41	123,89	892,78	1.016,67	168.934,41	14.624,96	81.958,37	96.583,33
96	168.041,63	123,23	893,44	1.016,67	168.041,63	14.748,20	82.851,80	97.600,00
97	167.148,20	122,58	894,09	1.016,67	167.148,20	14.870,77	83.745,90	98.616,67
98	166.254,10	121,92	894,75	1.016,67	166.254,10	14.992,69	84.640,64	99.633,33
99	165.359,36	121,26	895,40	1.016,67	165.359,36	15.113,95	85.536,05	100.650,00
100	164.463,95	120,61	896,06	1.016,67	164.463,95	15.234,56	86.432,11	101.666,67
101	163.567,89	119,95	896,72	1.016,67	163.567,89	15.354,51	87.328,82	102.683,33
102	162.671,18	119,29	897,37	1.016,67	162.671,18	15.473,80	88.226,20	103.700,00
103	161.773,80	118,63	898,03	1.016,67	161.773,80	15.592,44	89.124,23	104.716,67
104	160.875,77	117,98	898,69	1.016,67	160.875,77	15.710,41	90.022,92	105.733,33
105	159.977,08	117,32	899,35	1.016,67	159.977,08	15.827,73	90.922,27	106.750,00
106	159.077,73	116,66	900,01	1.016,67	159.077,73	15.944,39	91.822,28	107.766,67
107	158.177,72	116,00	900,67	1.016,67	158.177,72	16.060,38	92.722,95	108.783,33
108	157.277,05	115,34	901,33	1.016,67	157.277,05	16.175,72	93.624,28	109.800,00
109	156.375,72	114,68	901,99	1.016,67	156.375,72	16.290,39	94.526,27	110.816,67
110	155.473,73	114,01	902,65	1.016,67	155.473,73	16.404,41	95.428,92	111.833,33
111	154.571,08	113,35	903,31	1.016,67	154.571,08	16.517,76	96.332,24	112.850,00
112	153.667,76	112,69	903,98	1.016,67	153.667,76	16.630,45	97.236,22	113.866,67
113	152.763,78	112,03	904,64	1.016,67	152.763,78	16.742,48	98.140,86	114.883,33
114	151.859,14	111,36	905,30	1.016,67	151.859,14	16.853,84	99.046,16	115.900,00
115	150.953,84	110,70	905,97	1.016,67	150.953,84	16.964,54	99.952,13	116.916,67
116	150.047,87	110,04	906,63	1.016,67	150.047,87	17.074,58	100.858,76	117.933,33
117	149.141,24	109,37	907,30	1.016,67	149.141,24	17.183,95	101.766,05	118.950,00
118	148.233,95	108,70	907,96	1.016,67	148.233,95	17.292,65	102.674,02	119.966,67
119	147.325,98	108,04	908,63	1.016,67	147.325,98	17.400,69	103.582,64	120.983,33
120	146.417,36	107,37	909,29	1.016,67	146.417,36	17.508,06	104.491,94	122.000,00
121	145.508,06	106,71	909,96	1.016,67	145.508,06	17.614,77	105.401,90	123.016,67
122	144.598,10	106,04	910,63	1.016,67	144.598,10	17.720,81	106.312,53	124.033,33
123	143.687,47	105,37	911,30	1.016,67	143.687,47	17.826,18	107.223,82	125.050,00
124	142.776,18	104,70	911,96	1.016,67	142.776,18	17.930,88	108.135,79	126.066,67
125	141.864,21	104,03	912,63	1.016,67	141.864,21	18.034,91	109.048,42	127.083,33
126	140.951,58	103,36	913,30	1.016,67	140.951,58	18.138,28	109.961,72	128.100,00
127	140.038,28	102,69	913,97	1.016,67	140.038,28	18.240,97	110.875,69	129.116,67
128	139.124,31	102,02	914,64	1.016,67	139.124,31	18.343,00	111.790,34	130.133,33
129	138.209,66	101,35	915,31	1.016,67	138.209,66	18.444,35	112.705,65	131.150,00
130	137.294,35	100,68	915,98	1.016,67	137.294,35	18.545,03	113.621,63	132.166,67
131	136.378,37	100,01	916,66	1.016,67	136.378,37	18.645,04	114.538,29	133.183,33
132	135.461,71	99,34	917,33	1.016,67	135.461,71	18.744,38	115.455,62	134.200,00
133	134.544,38	98,67	918,00	1.016,67	134.544,38	18.843,05	116.373,62	135.216,67
134	133.626,38	97,99	918,67	1.016,67	133.626,38	18.941,04	117.292,29	136.233,33
135	132.707,71	97,32	919,35	1.016,67	132.707,71	19.038,36	118.211,64	137.250,00
136	131.788,36	96,64	920,02	1.016,67	131.788,36	19.135,01	119.131,66	138.266,67
137	130.868,34	95,97	920,70	1.016,67	130.868,34	19.230,98	120.052,36	139.283,33
138	129.947,64	95,29	921,37	1.016,67	129.947,64	19.326,27	120.973,73	140.300,00
139	129.026,27	94,62	922,05	1.016,67	129.026,27	19.420,89	121.895,78	141.316,67
140	128.104,22	93,94	922,72	1.016,67	128.104,22	19.514,83	122.818,50	142.333,33
141	127.181,50	93,27	923,40	1.016,67	127.181,50	19.608,10	123.741,90	143.350,00
142	126.258,10	92,59	924,08	1.016,67	126.258,10	19.700,69	124.665,98	144.366,67
143	125.334,02	91,91	924,76	1.016,67	125.334,02	19.792,60	125.590,73	145.383,33
144	124.409,27	91,23	925,43	1.016,67	124.409,27	19.883,83	126.516,17	146.400,00
145	123.483,83	90,55	926,11	1.016,67	123.483,83	19.974,39	127.442,28	147.416,67
146	122.557,72	89,88	926,79	1.016,67	122.557,72	20.064,26	128.369,07	148.433,33
147	121.630,93	89,20	927,47	1.016,67	121.630,93	20.153,46	129.296,54	149.450,00
148	120.703,46	88,52	928,15	1.016,67	120.703,46	20.241,98	130.224,69	150.466,67
149	119.775,31	87,84	928,83	1.016,67	119.775,31	20.329,81	131.153,52	151.483,33
150	118.846,48	87,15	929,51	1.016,67	118.846,48	20.416,97	132.083,03	152.500,00
151	117.916,97	86,47	930,19	1.016,67	117.916,97	20.503,44	133.013,23	153.516,67
152	116.986,77	85,79	930,88	1.016,67	116.986,77	20.589,23	133.944,10	154.533,33
153	116.055,90	85,11	931,56	1.016,67	116.055,90	20.674,34	134.875,66	155.550,00
154	115.124,34	84,42	932,24	1.016,67	115.124,34	20.758,76	135.807,91	156.566,67
155	114.192,09	83,74	932,93	1.016,67	114.192,09	20.842,50	136.740,83	157.583,33
156	113.259,17	83,06	933,61	1.016,67	113.259,17	20.925,56	137.674,44	158.600,00
157	112.325,56	82,37	934,29	1.016,67	112.325,56	21.007,93	138.608,74	159.616,67
158	111.391,26	81,69	934,98	1.016,67	111.391,26	21.089,62	139.543,72	160.633,33
159	110.456,28	81,00	935,67	1.016,67	110.456,28	21.170,62	140.479,38	161.650,00
160	109.520,62	80,32	936,35	1.016,67	109.520,62	21.250,93	141.415,73	162.666,67
161	108.584,27	79,63	937,04	1.016,67	108.584,27	21.330,56	142.352,77	163.683,33
162	107.647,23	78,94	937,73	1.016,67	107.647,23	21.409,50	143.290,50	164.700,00
163	106.709,50	78,25	938,41	1.016,67	106.709,50	21.487,76	144.228,91	165.716,67
164	105.771,09	77,57	939,10	1.016,67	105.771,09	21.565,32	145.168,01	166.733,33
165	104.831,99	76,88	939,79	1.016,67	104.831,99	21.642,20	146.107,80	167.750,00
166	103.892,20	76,19	940,48	1.016,67	103.892,20	21.718,39	147.048,28	168.766,67
167	102.951,72	75,50	941,17	1.016,67	102.951,72	21.793,88	147.989,45	169.783,33
168	102.010,55	74,81	941,86	1.016,67	102.010,55	21.868,69	148.931,31	170.800,00
169	101.068,69	74,12	942,55	1.016,67	101.068,69	21.942,81	149.873,86	171.816,67
170	100.126,14	73,43	943,24	1.016,67	100.126,14	22.016,24	150.817,10	172.833,33
171	99.182,90	72,73	943,93	1.016,67	99.182,90	22.088,97	151.761,03	173.850,00
172	98.238,97	72,04	944,62	1.016,67	98.238,97	22.161,01	152.705,66	174.866,67
173	97.294,34	71,35	945,32	1.016,67	97.294,34	22.232,36	153.650,97	175.883,33
174	96.349,03	70,66	946,01	1.016,67	96.349,03	22.303,02	154.596,98	176.900,00
175	95.403,02	69,96	946,70	1.016,67	95.403,02	22.372,98	155.543,69	177.916,67
176	94.456,31	69,27	947,40	1.016,67	94.456,31	22.442,25	156.491,09	178.933,33
177	93.508,91	68,57	948,09	1.016,67	93.508,91	22.510,82	157.439,18	179.950,00
178	92.560,82	67,88	948,79	1.016,67	92.560,82	22.578,70	158.387,97	180.966,67
179	91.612,03	67,18	949,48	1.016,67	91.612,03	22.645,88	159.337,45	181.983,33
180	90.662,55	66,49	950,18	1.016,67	90.662,55	22.712,37	160.287,63	183.000,00

Baufi24 Baufinanzierung

zum Produkttest

0,88%
gebundener Sollzins*
0,90%
effektiver Jahreszins*

1.016,67€
Monatsrate

Gesamtzahlung:183.000,00 EUR
Tilgungsanteil:160.287,63 EUR
Zinsanteil:22.712,37 EUR
Restschuld:89.712,37 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 370,00 EUR; Gesamtbetrag: 44.400,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 10 Monate; Effektiver Jahreszins: 1,43 %; Gebundener Sollzins: 0,96 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Baufi24 Baufinanzierung AG Kattrepelsbrücke 1
20095 Hamburg

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	183,33	833,33	1.016,67	249.166,67	183,33	833,33	1.016,67
2	249.166,67	182,72	833,94	1.016,67	249.166,67	366,06	1.667,28	2.033,33
3	248.332,72	182,11	834,56	1.016,67	248.332,72	548,17	2.501,83	3.050,00
4	247.498,17	181,50	835,17	1.016,67	247.498,17	729,66	3.337,00	4.066,67
5	246.663,00	180,89	835,78	1.016,67	246.663,00	910,55	4.172,78	5.083,33
6	245.827,22	180,27	836,39	1.016,67	245.827,22	1.090,82	5.009,18	6.100,00
7	244.990,82	179,66	837,01	1.016,67	244.990,82	1.270,48	5.846,18	7.116,67
8	244.153,82	179,05	837,62	1.016,67	244.153,82	1.449,53	6.683,80	8.133,33
9	243.316,20	178,43	838,23	1.016,67	243.316,20	1.627,96	7.522,04	9.150,00
10	242.477,96	177,82	838,85	1.016,67	242.477,96	1.805,78	8.360,89	10.166,67
11	241.639,11	177,20	839,46	1.016,67	241.639,11	1.982,98	9.200,35	11.183,33
12	240.799,65	176,59	840,08	1.016,67	240.799,65	2.159,57	10.040,43	12.200,00
13	239.959,57	175,97	840,70	1.016,67	239.959,57	2.335,54	10.881,13	13.216,67
14	239.118,87	175,35	841,31	1.016,67	239.118,87	2.510,89	11.722,44	14.233,33
15	238.277,56	174,74	841,93	1.016,67	238.277,56	2.685,63	12.564,37	15.250,00
16	237.435,63	174,12	842,55	1.016,67	237.435,63	2.859,75	13.406,92	16.266,67
17	236.593,08	173,50	843,17	1.016,67	236.593,08	3.033,25	14.250,08	17.283,33
18	235.749,92	172,88	843,78	1.016,67	235.749,92	3.206,13	15.093,87	18.300,00
19	234.906,13	172,26	844,40	1.016,67	234.906,13	3.378,40	15.938,27	19.316,67
20	234.061,73	171,65	845,02	1.016,67	234.061,73	3.550,04	16.783,29	20.333,33
21	233.216,71	171,03	845,64	1.016,67	233.216,71	3.721,07	17.628,93	21.350,00
22	232.371,07	170,41	846,26	1.016,67	232.371,07	3.891,47	18.475,19	22.366,67
23	231.524,81	169,78	846,88	1.016,67	231.524,81	4.061,26	19.322,07	23.383,33
24	230.677,93	169,16	847,50	1.016,67	230.677,93	4.230,42	20.169,58	24.400,00
25	229.830,42	168,54	848,12	1.016,67	229.830,42	4.398,97	21.017,70	25.416,67
26	228.982,30	167,92	848,75	1.016,67	228.982,30	4.566,89	21.866,45	26.433,33
27	228.133,55	167,30	849,37	1.016,67	228.133,55	4.734,18	22.715,82	27.450,00
28	227.284,18	166,68	849,99	1.016,67	227.284,18	4.900,86	23.565,81	28.466,67
29	226.434,19	166,05	850,61	1.016,67	226.434,19	5.066,91	24.416,42	29.483,33
30	225.583,58	165,43	851,24	1.016,67	225.583,58	5.232,34	25.267,66	30.500,00
31	224.732,34	164,80	851,86	1.016,67	224.732,34	5.397,14	26.119,52	31.516,67
32	223.880,48	164,18	852,49	1.016,67	223.880,48	5.561,32	26.972,01	32.533,33
33	223.027,99	163,55	853,11	1.016,67	223.027,99	5.724,87	27.825,13	33.550,00
34	222.174,87	162,93	853,74	1.016,67	222.174,87	5.887,80	28.678,86	34.566,67
35	221.321,14	162,30	854,36	1.016,67	221.321,14	6.050,11	29.533,23	35.583,33
36	220.466,77	161,68	854,99	1.016,67	220.466,77	6.211,78	30.388,22	36.600,00
37	219.611,78	161,05	855,62	1.016,67	219.611,78	6.372,83	31.243,84	37.616,67
38	218.756,16	160,42	856,25	1.016,67	218.756,16	6.533,25	32.100,08	38.633,33
39	217.899,92	159,79	856,87	1.016,67	217.899,92	6.693,04	32.956,96	39.650,00
40	217.043,04	159,16	857,50	1.016,67	217.043,04	6.852,21	33.814,46	40.666,67
41	216.185,54	158,54	858,13	1.016,67	216.185,54	7.010,74	34.672,59	41.683,33
42	215.327,41	157,91	858,76	1.016,67	215.327,41	7.168,65	35.531,35	42.700,00
43	214.468,65	157,28	859,39	1.016,67	214.468,65	7.325,93	36.390,74	43.716,67
44	213.609,26	156,65	860,02	1.016,67	213.609,26	7.482,58	37.250,76	44.733,33
45	212.749,24	156,02	860,65	1.016,67	212.749,24	7.638,59	38.111,41	45.750,00
46	211.888,59	155,38	861,28	1.016,67	211.888,59	7.793,98	38.972,69	46.766,67
47	211.027,31	154,75	861,91	1.016,67	211.027,31	7.948,73	39.834,60	47.783,33
48	210.165,40	154,12	862,55	1.016,67	210.165,40	8.102,85	40.697,15	48.800,00
49	209.302,85	153,49	863,18	1.016,67	209.302,85	8.256,34	41.560,33	49.816,67
50	208.439,67	152,86	863,81	1.016,67	208.439,67	8.409,20	42.424,14	50.833,33
51	207.575,86	152,22	864,44	1.016,67	207.575,86	8.561,42	43.288,58	51.850,00
52	206.711,42	151,59	865,08	1.016,67	206.711,42	8.713,01	44.153,66	52.866,67
53	205.846,34	150,95	865,71	1.016,67	205.846,34	8.863,96	45.019,37	53.883,33
54	204.980,63	150,32	866,35	1.016,67	204.980,63	9.014,28	45.885,72	54.900,00
55	204.114,28	149,68	866,98	1.016,67	204.114,28	9.163,96	46.752,70	55.916,67
56	203.247,30	149,05	867,62	1.016,67	203.247,30	9.313,01	47.620,32	56.933,33
57	202.379,68	148,41	868,25	1.016,67	202.379,68	9.461,42	48.488,58	57.950,00
58	201.511,42	147,78	868,89	1.016,67	201.511,42	9.609,20	49.357,47	58.966,67
59	200.642,53	147,14	869,53	1.016,67	200.642,53	9.756,34	50.227,00	59.983,33
60	199.773,00	146,50	870,17	1.016,67	199.773,00	9.902,84	51.097,16	61.000,00
61	198.902,84	145,86	870,80	1.016,67	198.902,84	10.048,70	51.967,97	62.016,67
62	198.032,03	145,22	871,44	1.016,67	198.032,03	10.193,92	52.839,41	63.033,33
63	197.160,59	144,58	872,08	1.016,67	197.160,59	10.338,51	53.711,49	64.050,00
64	196.288,51	143,94	872,72	1.016,67	196.288,51	10.482,45	54.584,22	65.066,67
65	195.415,78	143,30	873,36	1.016,67	195.415,78	10.625,76	55.457,58	66.083,33
66	194.542,42	142,66	874,00	1.016,67	194.542,42	10.768,42	56.331,58	67.100,00
67	193.668,42	142,02	874,64	1.016,67	193.668,42	10.910,44	57.206,22	68.116,67
68	192.793,78	141,38	875,28	1.016,67	192.793,78	11.051,83	58.081,51	69.133,33
69	191.918,49	140,74	875,93	1.016,67	191.918,49	11.192,57	58.957,43	70.150,00
70	191.042,57	140,10	876,57	1.016,67	191.042,57	11.332,66	59.834,00	71.166,67
71	190.166,00	139,46	877,21	1.016,67	190.166,00	11.472,12	60.711,21	72.183,33
72	189.288,79	138,81	877,85	1.016,67	189.288,79	11.610,93	61.589,07	73.200,00
73	188.410,93	138,17	878,50	1.016,67	188.410,93	11.749,10	62.467,57	74.216,67
74	187.532,43	137,52	879,14	1.016,67	187.532,43	11.886,62	63.346,71	75.233,33
75	186.653,29	136,88	879,79	1.016,67	186.653,29	12.023,50	64.226,50	76.250,00
76	185.773,50	136,23	880,43	1.016,67	185.773,50	12.159,74	65.106,93	77.266,67
77	184.893,07	135,59	881,08	1.016,67	184.893,07	12.295,32	65.988,01	78.283,33
78	184.011,99	134,94	881,72	1.016,67	184.011,99	12.430,27	66.869,73	79.300,00
79	183.130,27	134,30	882,37	1.016,67	183.130,27	12.564,56	67.752,11	80.316,67
80	182.247,89	133,65	883,02	1.016,67	182.247,89	12.698,21	68.635,12	81.333,33
81	181.364,88	133,00	883,67	1.016,67	181.364,88	12.831,21	69.518,79	82.350,00
82	180.481,21	132,35	884,31	1.016,67	180.481,21	12.963,56	70.403,10	83.366,67
83	179.596,90	131,70	884,96	1.016,67	179.596,90	13.095,27	71.288,07	84.383,33
84	178.711,93	131,06	885,61	1.016,67	178.711,93	13.226,32	72.173,68	85.400,00
85	177.826,32	130,41	886,26	1.016,67	177.826,32	13.356,73	73.059,94	86.416,67
86	176.940,06	129,76	886,91	1.016,67	176.940,06	13.486,49	73.946,85	87.433,33
87	176.053,15	129,11	887,56	1.016,67	176.053,15	13.615,59	74.834,41	88.450,00
88	175.165,59	128,45	888,21	1.016,67	175.165,59	13.744,05	75.722,62	89.466,67
89	174.277,38	127,80	888,86	1.016,67	174.277,38	13.871,85	76.611,48	90.483,33
90	173.388,52	127,15	889,52	1.016,67	173.388,52	13.999,00	77.501,00	91.500,00
91	172.499,00	126,50	890,17	1.016,67	172.499,00	14.125,50	78.391,17	92.516,67
92	171.608,83	125,85	890,82	1.016,67	171.608,83	14.251,35	79.281,99	93.533,33
93	170.718,01	125,19	891,47	1.016,67	170.718,01	14.376,54	80.173,46	94.550,00
94	169.826,54	124,54	892,13	1.016,67	169.826,54	14.501,08	81.065,59	95.566,67
95	168.934,41	123,89	892,78	1.016,67	168.934,41	14.624,96	81.958,37	96.583,33
96	168.041,63	123,23	893,44	1.016,67	168.041,63	14.748,20	82.851,80	97.600,00
97	167.148,20	122,58	894,09	1.016,67	167.148,20	14.870,77	83.745,90	98.616,67
98	166.254,10	121,92	894,75	1.016,67	166.254,10	14.992,69	84.640,64	99.633,33
99	165.359,36	121,26	895,40	1.016,67	165.359,36	15.113,95	85.536,05	100.650,00
100	164.463,95	120,61	896,06	1.016,67	164.463,95	15.234,56	86.432,11	101.666,67
101	163.567,89	119,95	896,72	1.016,67	163.567,89	15.354,51	87.328,82	102.683,33
102	162.671,18	119,29	897,37	1.016,67	162.671,18	15.473,80	88.226,20	103.700,00
103	161.773,80	118,63	898,03	1.016,67	161.773,80	15.592,44	89.124,23	104.716,67
104	160.875,77	117,98	898,69	1.016,67	160.875,77	15.710,41	90.022,92	105.733,33
105	159.977,08	117,32	899,35	1.016,67	159.977,08	15.827,73	90.922,27	106.750,00
106	159.077,73	116,66	900,01	1.016,67	159.077,73	15.944,39	91.822,28	107.766,67
107	158.177,72	116,00	900,67	1.016,67	158.177,72	16.060,38	92.722,95	108.783,33
108	157.277,05	115,34	901,33	1.016,67	157.277,05	16.175,72	93.624,28	109.800,00
109	156.375,72	114,68	901,99	1.016,67	156.375,72	16.290,39	94.526,27	110.816,67
110	155.473,73	114,01	902,65	1.016,67	155.473,73	16.404,41	95.428,92	111.833,33
111	154.571,08	113,35	903,31	1.016,67	154.571,08	16.517,76	96.332,24	112.850,00
112	153.667,76	112,69	903,98	1.016,67	153.667,76	16.630,45	97.236,22	113.866,67
113	152.763,78	112,03	904,64	1.016,67	152.763,78	16.742,48	98.140,86	114.883,33
114	151.859,14	111,36	905,30	1.016,67	151.859,14	16.853,84	99.046,16	115.900,00
115	150.953,84	110,70	905,97	1.016,67	150.953,84	16.964,54	99.952,13	116.916,67
116	150.047,87	110,04	906,63	1.016,67	150.047,87	17.074,58	100.858,76	117.933,33
117	149.141,24	109,37	907,30	1.016,67	149.141,24	17.183,95	101.766,05	118.950,00
118	148.233,95	108,70	907,96	1.016,67	148.233,95	17.292,65	102.674,02	119.966,67
119	147.325,98	108,04	908,63	1.016,67	147.325,98	17.400,69	103.582,64	120.983,33
120	146.417,36	107,37	909,29	1.016,67	146.417,36	17.508,06	104.491,94	122.000,00
121	145.508,06	106,71	909,96	1.016,67	145.508,06	17.614,77	105.401,90	123.016,67
122	144.598,10	106,04	910,63	1.016,67	144.598,10	17.720,81	106.312,53	124.033,33
123	143.687,47	105,37	911,30	1.016,67	143.687,47	17.826,18	107.223,82	125.050,00
124	142.776,18	104,70	911,96	1.016,67	142.776,18	17.930,88	108.135,79	126.066,67
125	141.864,21	104,03	912,63	1.016,67	141.864,21	18.034,91	109.048,42	127.083,33
126	140.951,58	103,36	913,30	1.016,67	140.951,58	18.138,28	109.961,72	128.100,00
127	140.038,28	102,69	913,97	1.016,67	140.038,28	18.240,97	110.875,69	129.116,67
128	139.124,31	102,02	914,64	1.016,67	139.124,31	18.343,00	111.790,34	130.133,33
129	138.209,66	101,35	915,31	1.016,67	138.209,66	18.444,35	112.705,65	131.150,00
130	137.294,35	100,68	915,98	1.016,67	137.294,35	18.545,03	113.621,63	132.166,67
131	136.378,37	100,01	916,66	1.016,67	136.378,37	18.645,04	114.538,29	133.183,33
132	135.461,71	99,34	917,33	1.016,67	135.461,71	18.744,38	115.455,62	134.200,00
133	134.544,38	98,67	918,00	1.016,67	134.544,38	18.843,05	116.373,62	135.216,67
134	133.626,38	97,99	918,67	1.016,67	133.626,38	18.941,04	117.292,29	136.233,33
135	132.707,71	97,32	919,35	1.016,67	132.707,71	19.038,36	118.211,64	137.250,00
136	131.788,36	96,64	920,02	1.016,67	131.788,36	19.135,01	119.131,66	138.266,67
137	130.868,34	95,97	920,70	1.016,67	130.868,34	19.230,98	120.052,36	139.283,33
138	129.947,64	95,29	921,37	1.016,67	129.947,64	19.326,27	120.973,73	140.300,00
139	129.026,27	94,62	922,05	1.016,67	129.026,27	19.420,89	121.895,78	141.316,67
140	128.104,22	93,94	922,72	1.016,67	128.104,22	19.514,83	122.818,50	142.333,33
141	127.181,50	93,27	923,40	1.016,67	127.181,50	19.608,10	123.741,90	143.350,00
142	126.258,10	92,59	924,08	1.016,67	126.258,10	19.700,69	124.665,98	144.366,67
143	125.334,02	91,91	924,76	1.016,67	125.334,02	19.792,60	125.590,73	145.383,33
144	124.409,27	91,23	925,43	1.016,67	124.409,27	19.883,83	126.516,17	146.400,00
145	123.483,83	90,55	926,11	1.016,67	123.483,83	19.974,39	127.442,28	147.416,67
146	122.557,72	89,88	926,79	1.016,67	122.557,72	20.064,26	128.369,07	148.433,33
147	121.630,93	89,20	927,47	1.016,67	121.630,93	20.153,46	129.296,54	149.450,00
148	120.703,46	88,52	928,15	1.016,67	120.703,46	20.241,98	130.224,69	150.466,67
149	119.775,31	87,84	928,83	1.016,67	119.775,31	20.329,81	131.153,52	151.483,33
150	118.846,48	87,15	929,51	1.016,67	118.846,48	20.416,97	132.083,03	152.500,00
151	117.916,97	86,47	930,19	1.016,67	117.916,97	20.503,44	133.013,23	153.516,67
152	116.986,77	85,79	930,88	1.016,67	116.986,77	20.589,23	133.944,10	154.533,33
153	116.055,90	85,11	931,56	1.016,67	116.055,90	20.674,34	134.875,66	155.550,00
154	115.124,34	84,42	932,24	1.016,67	115.124,34	20.758,76	135.807,91	156.566,67
155	114.192,09	83,74	932,93	1.016,67	114.192,09	20.842,50	136.740,83	157.583,33
156	113.259,17	83,06	933,61	1.016,67	113.259,17	20.925,56	137.674,44	158.600,00
157	112.325,56	82,37	934,29	1.016,67	112.325,56	21.007,93	138.608,74	159.616,67
158	111.391,26	81,69	934,98	1.016,67	111.391,26	21.089,62	139.543,72	160.633,33
159	110.456,28	81,00	935,67	1.016,67	110.456,28	21.170,62	140.479,38	161.650,00
160	109.520,62	80,32	936,35	1.016,67	109.520,62	21.250,93	141.415,73	162.666,67
161	108.584,27	79,63	937,04	1.016,67	108.584,27	21.330,56	142.352,77	163.683,33
162	107.647,23	78,94	937,73	1.016,67	107.647,23	21.409,50	143.290,50	164.700,00
163	106.709,50	78,25	938,41	1.016,67	106.709,50	21.487,76	144.228,91	165.716,67
164	105.771,09	77,57	939,10	1.016,67	105.771,09	21.565,32	145.168,01	166.733,33
165	104.831,99	76,88	939,79	1.016,67	104.831,99	21.642,20	146.107,80	167.750,00
166	103.892,20	76,19	940,48	1.016,67	103.892,20	21.718,39	147.048,28	168.766,67
167	102.951,72	75,50	941,17	1.016,67	102.951,72	21.793,88	147.989,45	169.783,33
168	102.010,55	74,81	941,86	1.016,67	102.010,55	21.868,69	148.931,31	170.800,00
169	101.068,69	74,12	942,55	1.016,67	101.068,69	21.942,81	149.873,86	171.816,67
170	100.126,14	73,43	943,24	1.016,67	100.126,14	22.016,24	150.817,10	172.833,33
171	99.182,90	72,73	943,93	1.016,67	99.182,90	22.088,97	151.761,03	173.850,00
172	98.238,97	72,04	944,62	1.016,67	98.238,97	22.161,01	152.705,66	174.866,67
173	97.294,34	71,35	945,32	1.016,67	97.294,34	22.232,36	153.650,97	175.883,33
174	96.349,03	70,66	946,01	1.016,67	96.349,03	22.303,02	154.596,98	176.900,00
175	95.403,02	69,96	946,70	1.016,67	95.403,02	22.372,98	155.543,69	177.916,67
176	94.456,31	69,27	947,40	1.016,67	94.456,31	22.442,25	156.491,09	178.933,33
177	93.508,91	68,57	948,09	1.016,67	93.508,91	22.510,82	157.439,18	179.950,00
178	92.560,82	67,88	948,79	1.016,67	92.560,82	22.578,70	158.387,97	180.966,67
179	91.612,03	67,18	949,48	1.016,67	91.612,03	22.645,88	159.337,45	181.983,33
180	90.662,55	66,49	950,18	1.016,67	90.662,55	22.712,37	160.287,63	183.000,00

comdirect Baufinanzierung

zum Produkttest

0,90%
gebundener Sollzins*
0,92%
effektiver Jahreszins*

1.020,83€
Monatsrate

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

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 140.000,00 EUR; Kreditrate: 379,17 EUR; Gesamtbetrag: 68.250,00 EUR; Anzahl Kreditraten: 180; Laufzeit: 180 Monate; Effektiver Jahreszins: 1,27 %; Gebundener Sollzins: 1,25 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist comdirect bank AG Pascalkehre 15
25451 Quickborn

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

Interhyp Baufinanzierung

zum Produkttest

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

1.020,83€
Monatsrate

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

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 646,67 EUR; Gesamtbetrag: 77.600,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,88 %; Gebundener Sollzins: 0,88 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist Interhyp AG Domagkstraße 34
80807 München

Monat	Kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	187,50	833,33	1.020,83	249.166,67	187,50	833,33	1.020,83
2	249.166,67	186,88	833,96	1.020,83	249.166,67	374,38	1.667,29	2.041,67
3	248.332,71	186,25	834,58	1.020,83	248.332,71	560,62	2.501,88	3.062,50
4	247.498,12	185,62	835,21	1.020,83	247.498,12	746,25	3.337,09	4.083,33
5	246.662,91	185,00	835,84	1.020,83	246.662,91	931,25	4.172,92	5.104,17
6	245.827,08	184,37	836,46	1.020,83	245.827,08	1.115,62	5.009,38	6.125,00
7	244.990,62	183,74	837,09	1.020,83	244.990,62	1.299,36	5.846,47	7.145,83
8	244.153,53	183,12	837,72	1.020,83	244.153,53	1.482,47	6.684,19	8.166,67
9	243.315,81	182,49	838,35	1.020,83	243.315,81	1.664,96	7.522,54	9.187,50

Baufinanzierungs­vergleich 08/2020

Baufinanzierungsrechner

Baufinanzierungsvergleich 08/2020