Baufinanzierungs­vergleich 12/2019

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

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

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

Baufinanzierungsrechner

Nettodarlehensbetrag

EUR

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

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

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

Wunschrate

EUR

Filter ↓↑ Berechnen

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

[maskenimages]

DTW Baufinanzierung

zum Produkttest

• 0,66%
• gebundener Sollzins*
• 0,66%
• effektiver Jahreszins*

• 970,83€
• Monatsrate

• Gesamtzahlung:174.750,00 EUR
• Tilgungsanteil:157.630,69 EUR
• Zinsanteil:17.119,31 EUR
• Restschuld:92.369,31 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 291,25 EUR; Gesamtbetrag: 17.475,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,33 %; Gebundener Sollzins: 0,33 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist DTW GmbH Quadrat Q 5, 14 - 22
68161 Mannheim

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	137,50	833,33	970,83	249.166,67	137,50	833,33	970,83
2	249.166,67	137,04	833,79	970,83	249.166,67	274,54	1.667,13	1.941,67
3	248.332,88	136,58	834,25	970,83	248.332,88	411,12	2.501,38	2.912,50
4	247.498,62	136,12	834,71	970,83	247.498,62	547,25	3.336,08	3.883,33
5	246.663,92	135,67	835,17	970,83	246.663,92	682,91	4.171,25	4.854,17
6	245.828,75	135,21	835,63	970,83	245.828,75	818,12	5.006,88	5.825,00
7	244.993,12	134,75	836,09	970,83	244.993,12	952,87	5.842,97	6.795,83
8	244.157,03	134,29	836,55	970,83	244.157,03	1.087,15	6.679,51	7.766,67
9	243.320,49	133,83	837,01	970,83	243.320,49	1.220,98	7.516,52	8.737,50
10	242.483,48	133,37	837,47	970,83	242.483,48	1.354,34	8.353,99	9.708,33
11	241.646,01	132,91	837,93	970,83	241.646,01	1.487,25	9.191,92	10.679,17
12	240.808,08	132,44	838,39	970,83	240.808,08	1.619,69	10.030,31	11.650,00
13	239.969,69	131,98	838,85	970,83	239.969,69	1.751,68	10.869,16	12.620,83
14	239.130,84	131,52	839,31	970,83	239.130,84	1.883,20	11.708,47	13.591,67
15	238.291,53	131,06	839,77	970,83	238.291,53	2.014,26	12.548,24	14.562,50
16	237.451,76	130,60	840,23	970,83	237.451,76	2.144,86	13.388,47	15.533,33
17	236.611,53	130,14	840,70	970,83	236.611,53	2.274,99	14.229,17	16.504,17
18	235.770,83	129,67	841,16	970,83	235.770,83	2.404,67	15.070,33	17.475,00
19	234.929,67	129,21	841,62	970,83	234.929,67	2.533,88	15.911,95	18.445,83
20	234.088,05	128,75	842,08	970,83	234.088,05	2.662,63	16.754,04	19.416,67
21	233.245,96	128,29	842,55	970,83	233.245,96	2.790,91	17.596,59	20.387,50
22	232.403,41	127,82	843,01	970,83	232.403,41	2.918,74	18.439,60	21.358,33
23	231.560,40	127,36	843,48	970,83	231.560,40	3.046,09	19.283,07	22.329,17
24	230.716,93	126,89	843,94	970,83	230.716,93	3.172,99	20.127,01	23.300,00
25	229.872,99	126,43	844,40	970,83	229.872,99	3.299,42	20.971,41	24.270,83
26	229.028,59	125,97	844,87	970,83	229.028,59	3.425,38	21.816,28	25.241,67
27	228.183,72	125,50	845,33	970,83	228.183,72	3.550,89	22.661,61	26.212,50
28	227.338,39	125,04	845,80	970,83	227.338,39	3.675,92	23.507,41	27.183,33
29	226.492,59	124,57	846,26	970,83	226.492,59	3.800,49	24.353,67	28.154,17
30	225.646,33	124,11	846,73	970,83	225.646,33	3.924,60	25.200,40	29.125,00
31	224.799,60	123,64	847,19	970,83	224.799,60	4.048,24	26.047,60	30.095,83
32	223.952,40	123,17	847,66	970,83	223.952,40	4.171,41	26.895,26	31.066,67
33	223.104,74	122,71	848,13	970,83	223.104,74	4.294,12	27.743,38	32.037,50
34	222.256,62	122,24	848,59	970,83	222.256,62	4.416,36	28.591,97	33.008,33
35	221.408,03	121,77	849,06	970,83	221.408,03	4.538,13	29.441,03	33.979,17
36	220.558,97	121,31	849,53	970,83	220.558,97	4.659,44	30.290,56	34.950,00
37	219.709,44	120,84	849,99	970,83	219.709,44	4.780,28	31.140,55	35.920,83
38	218.859,45	120,37	850,46	970,83	218.859,45	4.900,65	31.991,01	36.891,67
39	218.008,99	119,90	850,93	970,83	218.008,99	5.020,56	32.841,94	37.862,50
40	217.158,06	119,44	851,40	970,83	217.158,06	5.140,00	33.693,34	38.833,33
41	216.306,66	118,97	851,86	970,83	216.306,66	5.258,97	34.545,20	39.804,17
42	215.454,80	118,50	852,33	970,83	215.454,80	5.377,47	35.397,53	40.775,00
43	214.602,47	118,03	852,80	970,83	214.602,47	5.495,50	36.250,34	41.745,83
44	213.749,66	117,56	853,27	970,83	213.749,66	5.613,06	37.103,61	42.716,67
45	212.896,39	117,09	853,74	970,83	212.896,39	5.730,15	37.957,35	43.687,50
46	212.042,65	116,62	854,21	970,83	212.042,65	5.846,78	38.811,56	44.658,33
47	211.188,44	116,15	854,68	970,83	211.188,44	5.962,93	39.666,24	45.629,17
48	210.333,76	115,68	855,15	970,83	210.333,76	6.078,61	40.521,39	46.600,00
49	209.478,61	115,21	855,62	970,83	209.478,61	6.193,83	41.377,01	47.570,83
50	208.622,99	114,74	856,09	970,83	208.622,99	6.308,57	42.233,10	48.541,67
51	207.766,90	114,27	856,56	970,83	207.766,90	6.422,84	43.089,66	49.512,50
52	206.910,34	113,80	857,03	970,83	206.910,34	6.536,64	43.946,69	50.483,33
53	206.053,31	113,33	857,50	970,83	206.053,31	6.649,97	44.804,20	51.454,17
54	205.195,80	112,86	857,98	970,83	205.195,80	6.762,83	45.662,17	52.425,00
55	204.337,83	112,39	858,45	970,83	204.337,83	6.875,21	46.520,62	53.395,83
56	203.479,38	111,91	858,92	970,83	203.479,38	6.987,13	47.379,54	54.366,67
57	202.620,46	111,44	859,39	970,83	202.620,46	7.098,57	48.238,93	55.337,50
58	201.761,07	110,97	859,86	970,83	201.761,07	7.209,54	49.098,80	56.308,33
59	200.901,20	110,50	860,34	970,83	200.901,20	7.320,03	49.959,13	57.279,17
60	200.040,87	110,02	860,81	970,83	200.040,87	7.430,06	50.819,94	58.250,00
61	199.180,06	109,55	861,28	970,83	199.180,06	7.539,60	51.681,23	59.220,83
62	198.318,77	109,08	861,76	970,83	198.318,77	7.648,68	52.542,99	60.191,67
63	197.457,01	108,60	862,23	970,83	197.457,01	7.757,28	53.405,22	61.162,50
64	196.594,78	108,13	862,71	970,83	196.594,78	7.865,41	54.267,92	62.133,33
65	195.732,08	107,65	863,18	970,83	195.732,08	7.973,06	55.131,11	63.104,17
66	194.868,89	107,18	863,66	970,83	194.868,89	8.080,24	55.994,76	64.075,00
67	194.005,24	106,70	864,13	970,83	194.005,24	8.186,94	56.858,89	65.045,83
68	193.141,11	106,23	864,61	970,83	193.141,11	8.293,17	57.723,50	66.016,67
69	192.276,50	105,75	865,08	970,83	192.276,50	8.398,92	58.588,58	66.987,50
70	191.411,42	105,28	865,56	970,83	191.411,42	8.504,20	59.454,14	67.958,33
71	190.545,86	104,80	866,03	970,83	190.545,86	8.609,00	60.320,17	68.929,17
72	189.679,83	104,32	866,51	970,83	189.679,83	8.713,32	61.186,68	69.900,00
73	188.813,32	103,85	866,99	970,83	188.813,32	8.817,17	62.053,66	70.870,83
74	187.946,34	103,37	867,46	970,83	187.946,34	8.920,54	62.921,13	71.841,67
75	187.078,87	102,89	867,94	970,83	187.078,87	9.023,43	63.789,07	72.812,50
76	186.210,93	102,42	868,42	970,83	186.210,93	9.125,85	64.657,48	73.783,33
77	185.342,52	101,94	868,89	970,83	185.342,52	9.227,79	65.526,38	74.754,17
78	184.473,62	101,46	869,37	970,83	184.473,62	9.329,25	66.395,75	75.725,00
79	183.604,25	100,98	869,85	970,83	183.604,25	9.430,23	67.265,60	76.695,83
80	182.734,40	100,50	870,33	970,83	182.734,40	9.530,73	68.135,93	77.666,67
81	181.864,07	100,03	870,81	970,83	181.864,07	9.630,76	69.006,74	78.637,50
82	180.993,26	99,55	871,29	970,83	180.993,26	9.730,31	69.878,03	79.608,33
83	180.121,97	99,07	871,77	970,83	180.121,97	9.829,37	70.749,79	80.579,17
84	179.250,21	98,59	872,25	970,83	179.250,21	9.927,96	71.622,04	81.550,00
85	178.377,96	98,11	872,73	970,83	178.377,96	10.026,07	72.494,76	82.520,83
86	177.505,24	97,63	873,21	970,83	177.505,24	10.123,70	73.367,97	83.491,67
87	176.632,03	97,15	873,69	970,83	176.632,03	10.220,84	74.241,66	84.462,50
88	175.758,34	96,67	874,17	970,83	175.758,34	10.317,51	75.115,82	85.433,33
89	174.884,18	96,19	874,65	970,83	174.884,18	10.413,70	75.990,47	86.404,17
90	174.009,53	95,71	875,13	970,83	174.009,53	10.509,40	76.865,60	87.375,00
91	173.134,40	95,22	875,61	970,83	173.134,40	10.604,63	77.741,21	88.345,83
92	172.258,79	94,74	876,09	970,83	172.258,79	10.699,37	78.617,30	89.316,67
93	171.382,70	94,26	876,57	970,83	171.382,70	10.793,63	79.493,87	90.287,50
94	170.506,13	93,78	877,05	970,83	170.506,13	10.887,41	80.370,93	91.258,33
95	169.629,07	93,30	877,54	970,83	169.629,07	10.980,70	81.248,46	92.229,17
96	168.751,54	92,81	878,02	970,83	168.751,54	11.073,52	82.126,48	93.200,00
97	167.873,52	92,33	878,50	970,83	167.873,52	11.165,85	83.004,99	94.170,83
98	166.995,01	91,85	878,99	970,83	166.995,01	11.257,69	83.883,97	95.141,67
99	166.116,03	91,36	879,47	970,83	166.116,03	11.349,06	84.763,44	96.112,50
100	165.236,56	90,88	879,95	970,83	165.236,56	11.439,94	85.643,39	97.083,33
101	164.356,61	90,40	880,44	970,83	164.356,61	11.530,33	86.523,83	98.054,17
102	163.476,17	89,91	880,92	970,83	163.476,17	11.620,25	87.404,75	99.025,00
103	162.595,25	89,43	881,41	970,83	162.595,25	11.709,67	88.286,16	99.995,83
104	161.713,84	88,94	881,89	970,83	161.713,84	11.798,62	89.168,05	100.966,67
105	160.831,95	88,46	882,38	970,83	160.831,95	11.887,07	90.050,43	101.937,50
106	159.949,57	87,97	882,86	970,83	159.949,57	11.975,05	90.933,29	102.908,33
107	159.066,71	87,49	883,35	970,83	159.066,71	12.062,53	91.816,63	103.879,17
108	158.183,37	87,00	883,83	970,83	158.183,37	12.149,53	92.700,47	104.850,00
109	157.299,53	86,51	884,32	970,83	157.299,53	12.236,05	93.584,78	105.820,83
110	156.415,22	86,03	884,80	970,83	156.415,22	12.322,08	94.469,59	106.791,67
111	155.530,41	85,54	885,29	970,83	155.530,41	12.407,62	95.354,88	107.762,50
112	154.645,12	85,05	885,78	970,83	154.645,12	12.492,67	96.240,66	108.733,33
113	153.759,34	84,57	886,27	970,83	153.759,34	12.577,24	97.126,93	109.704,17
114	152.873,07	84,08	886,75	970,83	152.873,07	12.661,32	98.013,68	110.675,00
115	151.986,32	83,59	887,24	970,83	151.986,32	12.744,91	98.900,92	111.645,83
116	151.099,08	83,10	887,73	970,83	151.099,08	12.828,02	99.788,65	112.616,67
117	150.211,35	82,62	888,22	970,83	150.211,35	12.910,63	100.676,87	113.587,50
118	149.323,13	82,13	888,71	970,83	149.323,13	12.992,76	101.565,57	114.558,33
119	148.434,43	81,64	889,19	970,83	148.434,43	13.074,40	102.454,77	115.529,17
120	147.545,23	81,15	889,68	970,83	147.545,23	13.155,55	103.344,45	116.500,00
121	146.655,55	80,66	890,17	970,83	146.655,55	13.236,21	104.234,62	117.470,83
122	145.765,38	80,17	890,66	970,83	145.765,38	13.316,38	105.125,28	118.441,67
123	144.874,72	79,68	891,15	970,83	144.874,72	13.396,06	106.016,44	119.412,50
124	143.983,56	79,19	891,64	970,83	143.983,56	13.475,25	106.908,08	120.383,33
125	143.091,92	78,70	892,13	970,83	143.091,92	13.553,96	107.800,21	121.354,17
126	142.199,79	78,21	892,62	970,83	142.199,79	13.632,17	108.692,83	122.325,00
127	141.307,17	77,72	893,11	970,83	141.307,17	13.709,88	109.585,95	123.295,83
128	140.414,05	77,23	893,61	970,83	140.414,05	13.787,11	110.479,55	124.266,67
129	139.520,45	76,74	894,10	970,83	139.520,45	13.863,85	111.373,65	125.237,50
130	138.626,35	76,24	894,59	970,83	138.626,35	13.940,09	112.268,24	126.208,33
131	137.731,76	75,75	895,08	970,83	137.731,76	14.015,85	113.163,32	127.179,17
132	136.836,68	75,26	895,57	970,83	136.836,68	14.091,11	114.058,89	128.150,00
133	135.941,11	74,77	896,07	970,83	135.941,11	14.165,87	114.954,96	129.120,83
134	135.045,04	74,27	896,56	970,83	135.045,04	14.240,15	115.851,52	130.091,67
135	134.148,48	73,78	897,05	970,83	134.148,48	14.313,93	116.748,57	131.062,50
136	133.251,43	73,29	897,55	970,83	133.251,43	14.387,22	117.646,12	132.033,33
137	132.353,88	72,79	898,04	970,83	132.353,88	14.460,01	118.544,15	133.004,17
138	131.455,85	72,30	898,53	970,83	131.455,85	14.532,31	119.442,69	133.975,00
139	130.557,31	71,81	899,03	970,83	130.557,31	14.604,12	120.341,71	134.945,83
140	129.658,29	71,31	899,52	970,83	129.658,29	14.675,43	121.241,24	135.916,67
141	128.758,76	70,82	900,02	970,83	128.758,76	14.746,25	122.141,25	136.887,50
142	127.858,75	70,32	900,51	970,83	127.858,75	14.816,57	123.041,76	137.858,33
143	126.958,24	69,83	901,01	970,83	126.958,24	14.886,40	123.942,77	138.829,17
144	126.057,23	69,33	901,50	970,83	126.057,23	14.955,73	124.844,27	139.800,00
145	125.155,73	68,84	902,00	970,83	125.155,73	15.024,57	125.746,27	140.770,83
146	124.253,73	68,34	902,49	970,83	124.253,73	15.092,90	126.648,76	141.741,67
147	123.351,24	67,84	902,99	970,83	123.351,24	15.160,75	127.551,75	142.712,50
148	122.448,25	67,35	903,49	970,83	122.448,25	15.228,09	128.455,24	143.683,33
149	121.544,76	66,85	903,98	970,83	121.544,76	15.294,94	129.359,22	144.654,17
150	120.640,78	66,35	904,48	970,83	120.640,78	15.361,30	130.263,70	145.625,00
151	119.736,30	65,85	904,98	970,83	119.736,30	15.427,15	131.168,68	146.595,83
152	118.831,32	65,36	905,48	970,83	118.831,32	15.492,51	132.074,16	147.566,67
153	117.925,84	64,86	905,97	970,83	117.925,84	15.557,37	132.980,13	148.537,50
154	117.019,87	64,36	906,47	970,83	117.019,87	15.621,73	133.886,60	149.508,33
155	116.113,40	63,86	906,97	970,83	116.113,40	15.685,59	134.793,58	150.479,17
156	115.206,42	63,36	907,47	970,83	115.206,42	15.748,95	135.701,05	151.450,00
157	114.298,95	62,86	907,97	970,83	114.298,95	15.811,82	136.609,01	152.420,83
158	113.390,99	62,37	908,47	970,83	113.390,99	15.874,18	137.517,48	153.391,67
159	112.482,52	61,87	908,97	970,83	112.482,52	15.936,05	138.426,45	154.362,50
160	111.573,55	61,37	909,47	970,83	111.573,55	15.997,42	139.335,92	155.333,33
161	110.664,08	60,87	909,97	970,83	110.664,08	16.058,28	140.245,89	156.304,17
162	109.754,11	60,36	910,47	970,83	109.754,11	16.118,65	141.156,35	157.275,00
163	108.843,65	59,86	910,97	970,83	108.843,65	16.178,51	142.067,32	158.245,83
164	107.932,68	59,36	911,47	970,83	107.932,68	16.237,87	142.978,79	159.216,67
165	107.021,21	58,86	911,97	970,83	107.021,21	16.296,73	143.890,77	160.187,50
166	106.109,23	58,36	912,47	970,83	106.109,23	16.355,09	144.803,24	161.158,33
167	105.196,76	57,86	912,98	970,83	105.196,76	16.412,95	145.716,21	162.129,17
168	104.283,79	57,36	913,48	970,83	104.283,79	16.470,31	146.629,69	163.100,00
169	103.370,31	56,85	913,98	970,83	103.370,31	16.527,16	147.543,67	164.070,83
170	102.456,33	56,35	914,48	970,83	102.456,33	16.583,51	148.458,15	165.041,67
171	101.541,85	55,85	914,99	970,83	101.541,85	16.639,36	149.373,14	166.012,50
172	100.626,86	55,34	915,49	970,83	100.626,86	16.694,71	150.288,63	166.983,33
173	99.711,37	54,84	915,99	970,83	99.711,37	16.749,55	151.204,62	167.954,17
174	98.795,38	54,34	916,50	970,83	98.795,38	16.803,88	152.121,12	168.925,00
175	97.878,88	53,83	917,00	970,83	97.878,88	16.857,72	153.038,12	169.895,83
176	96.961,88	53,33	917,50	970,83	96.961,88	16.911,05	153.955,62	170.866,67
177	96.044,38	52,82	918,01	970,83	96.044,38	16.963,87	154.873,63	171.837,50
178	95.126,37	52,32	918,51	970,83	95.126,37	17.016,19	155.792,14	172.808,33
179	94.207,86	51,81	919,02	970,83	94.207,86	17.068,01	156.711,16	173.779,17
180	93.288,84	51,31	919,52	970,83	93.288,84	17.119,31	157.630,69	174.750,00

x

Dr. Klein Baufinanzierung

zum Produkttest

• 0,74%
• gebundener Sollzins*
• 0,75%
• effektiver Jahreszins*

• 987,50€
• Monatsrate

• Gesamtzahlung:177.750,00 EUR
• Tilgungsanteil:158.590,11 EUR
• Zinsanteil:19.159,89 EUR
• Restschuld:91.409,89 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 375,25 EUR; Gesamtbetrag: 22.515,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,40 %; 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 Dr. Klein Privatkunden AG Postfach 1350
23503 Lübeck

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	154,17	833,33	987,50	249.166,67	154,17	833,33	987,50
2	249.166,67	153,65	833,85	987,50	249.166,67	307,82	1.667,18	1.975,00
3	248.332,82	153,14	834,36	987,50	248.332,82	460,96	2.501,54	2.962,50
4	247.498,46	152,62	834,88	987,50	247.498,46	613,58	3.336,42	3.950,00
5	246.663,58	152,11	835,39	987,50	246.663,58	765,69	4.171,81	4.937,50
6	245.828,19	151,59	835,91	987,50	245.828,19	917,29	5.007,71	5.925,00
7	244.992,29	151,08	836,42	987,50	244.992,29	1.068,36	5.844,14	6.912,50
8	244.155,86	150,56	836,94	987,50	244.155,86	1.218,93	6.681,07	7.900,00
9	243.318,93	150,05	837,45	987,50	243.318,93	1.368,97	7.518,53	8.887,50
10	242.481,47	149,53	837,97	987,50	242.481,47	1.518,50	8.356,50	9.875,00
11	241.643,50	149,01	838,49	987,50	241.643,50	1.667,52	9.194,98	10.862,50
12	240.805,02	148,50	839,00	987,50	240.805,02	1.816,01	10.033,99	11.850,00
13	239.966,01	147,98	839,52	987,50	239.966,01	1.963,99	10.873,51	12.837,50
14	239.126,49	147,46	840,04	987,50	239.126,49	2.111,45	11.713,55	13.825,00
15	238.286,45	146,94	840,56	987,50	238.286,45	2.258,40	12.554,10	14.812,50
16	237.445,90	146,42	841,08	987,50	237.445,90	2.404,82	13.395,18	15.800,00
17	236.604,82	145,91	841,59	987,50	236.604,82	2.550,73	14.236,77	16.787,50
18	235.763,23	145,39	842,11	987,50	235.763,23	2.696,12	15.078,88	17.775,00
19	234.921,12	144,87	842,63	987,50	234.921,12	2.840,98	15.921,52	18.762,50
20	234.078,48	144,35	843,15	987,50	234.078,48	2.985,33	16.764,67	19.750,00
21	233.235,33	143,83	843,67	987,50	233.235,33	3.129,16	17.608,34	20.737,50
22	232.391,66	143,31	844,19	987,50	232.391,66	3.272,47	18.452,53	21.725,00
23	231.547,47	142,79	844,71	987,50	231.547,47	3.415,26	19.297,24	22.712,50
24	230.702,76	142,27	845,23	987,50	230.702,76	3.557,52	20.142,48	23.700,00
25	229.857,52	141,75	845,75	987,50	229.857,52	3.699,27	20.988,23	24.687,50
26	229.011,77	141,22	846,28	987,50	229.011,77	3.840,49	21.834,51	25.675,00
27	228.165,49	140,70	846,80	987,50	228.165,49	3.981,19	22.681,31	26.662,50
28	227.318,69	140,18	847,32	987,50	227.318,69	4.121,37	23.528,63	27.650,00
29	226.471,37	139,66	847,84	987,50	226.471,37	4.261,03	24.376,47	28.637,50
30	225.623,53	139,13	848,37	987,50	225.623,53	4.400,17	25.224,83	29.625,00
31	224.775,17	138,61	848,89	987,50	224.775,17	4.538,78	26.073,72	30.612,50
32	223.926,28	138,09	849,41	987,50	223.926,28	4.676,87	26.923,13	31.600,00
33	223.076,87	137,56	849,94	987,50	223.076,87	4.814,43	27.773,07	32.587,50
34	222.226,93	137,04	850,46	987,50	222.226,93	4.951,47	28.623,53	33.575,00
35	221.376,47	136,52	850,98	987,50	221.376,47	5.087,99	29.474,51	34.562,50
36	220.525,49	135,99	851,51	987,50	220.525,49	5.223,98	30.326,02	35.550,00
37	219.673,98	135,47	852,03	987,50	219.673,98	5.359,44	31.178,06	36.537,50
38	218.821,94	134,94	852,56	987,50	218.821,94	5.494,38	32.030,62	37.525,00
39	217.969,38	134,41	853,09	987,50	217.969,38	5.628,80	32.883,70	38.512,50
40	217.116,30	133,89	853,61	987,50	217.116,30	5.762,68	33.737,32	39.500,00
41	216.262,68	133,36	854,14	987,50	216.262,68	5.896,05	34.591,45	40.487,50
42	215.408,55	132,84	854,66	987,50	215.408,55	6.028,88	35.446,12	41.475,00
43	214.553,88	132,31	855,19	987,50	214.553,88	6.161,19	36.301,31	42.462,50
44	213.698,69	131,78	855,72	987,50	213.698,69	6.292,97	37.157,03	43.450,00
45	212.842,97	131,25	856,25	987,50	212.842,97	6.424,22	38.013,28	44.437,50
46	211.986,72	130,73	856,77	987,50	211.986,72	6.554,95	38.870,05	45.425,00
47	211.129,95	130,20	857,30	987,50	211.129,95	6.685,15	39.727,35	46.412,50
48	210.272,65	129,67	857,83	987,50	210.272,65	6.814,81	40.585,19	47.400,00
49	209.414,81	129,14	858,36	987,50	209.414,81	6.943,95	41.443,55	48.387,50
50	208.556,45	128,61	858,89	987,50	208.556,45	7.072,56	42.302,44	49.375,00
51	207.697,56	128,08	859,42	987,50	207.697,56	7.200,64	43.161,86	50.362,50
52	206.838,14	127,55	859,95	987,50	206.838,14	7.328,19	44.021,81	51.350,00
53	205.978,19	127,02	860,48	987,50	205.978,19	7.455,21	44.882,29	52.337,50
54	205.117,71	126,49	861,01	987,50	205.117,71	7.581,70	45.743,30	53.325,00
55	204.256,70	125,96	861,54	987,50	204.256,70	7.707,66	46.604,84	54.312,50
56	203.395,16	125,43	862,07	987,50	203.395,16	7.833,09	47.466,91	55.300,00
57	202.533,09	124,90	862,60	987,50	202.533,09	7.957,98	48.329,52	56.287,50
58	201.670,48	124,36	863,14	987,50	201.670,48	8.082,35	49.192,65	57.275,00
59	200.807,35	123,83	863,67	987,50	200.807,35	8.206,18	50.056,32	58.262,50
60	199.943,68	123,30	864,20	987,50	199.943,68	8.329,48	50.920,52	59.250,00
61	199.079,48	122,77	864,73	987,50	199.079,48	8.452,24	51.785,26	60.237,50
62	198.214,74	122,23	865,27	987,50	198.214,74	8.574,47	52.650,53	61.225,00
63	197.349,47	121,70	865,80	987,50	197.349,47	8.696,17	53.516,33	62.212,50
64	196.483,67	121,16	866,34	987,50	196.483,67	8.817,34	54.382,66	63.200,00
65	195.617,34	120,63	866,87	987,50	195.617,34	8.937,97	55.249,53	64.187,50
66	194.750,47	120,10	867,40	987,50	194.750,47	9.058,07	56.116,93	65.175,00
67	193.883,07	119,56	867,94	987,50	193.883,07	9.177,63	56.984,87	66.162,50
68	193.015,13	119,03	868,47	987,50	193.015,13	9.296,65	57.853,35	67.150,00
69	192.146,65	118,49	869,01	987,50	192.146,65	9.415,14	58.722,36	68.137,50
70	191.277,64	117,95	869,55	987,50	191.277,64	9.533,10	59.591,90	69.125,00
71	190.408,10	117,42	870,08	987,50	190.408,10	9.650,52	60.461,98	70.112,50
72	189.538,02	116,88	870,62	987,50	189.538,02	9.767,40	61.332,60	71.100,00
73	188.667,40	116,34	871,16	987,50	188.667,40	9.883,74	62.203,76	72.087,50
74	187.796,24	115,81	871,69	987,50	187.796,24	9.999,55	63.075,45	73.075,00
75	186.924,55	115,27	872,23	987,50	186.924,55	10.114,82	63.947,68	74.062,50
76	186.052,32	114,73	872,77	987,50	186.052,32	10.229,55	64.820,45	75.050,00
77	185.179,55	114,19	873,31	987,50	185.179,55	10.343,75	65.693,75	76.037,50
78	184.306,25	113,66	873,84	987,50	184.306,25	10.457,40	66.567,60	77.025,00
79	183.432,40	113,12	874,38	987,50	183.432,40	10.570,52	67.441,98	78.012,50
80	182.558,02	112,58	874,92	987,50	182.558,02	10.683,10	68.316,90	79.000,00
81	181.683,10	112,04	875,46	987,50	181.683,10	10.795,13	69.192,37	79.987,50
82	180.807,63	111,50	876,00	987,50	180.807,63	10.906,63	70.068,37	80.975,00
83	179.931,63	110,96	876,54	987,50	179.931,63	11.017,59	70.944,91	81.962,50
84	179.055,09	110,42	877,08	987,50	179.055,09	11.128,01	71.821,99	82.950,00
85	178.178,01	109,88	877,62	987,50	178.178,01	11.237,88	72.699,62	83.937,50
86	177.300,38	109,34	878,16	987,50	177.300,38	11.347,22	73.577,78	84.925,00
87	176.422,22	108,79	878,71	987,50	176.422,22	11.456,01	74.456,49	85.912,50
88	175.543,51	108,25	879,25	987,50	175.543,51	11.564,26	75.335,74	86.900,00
89	174.664,26	107,71	879,79	987,50	174.664,26	11.671,97	76.215,53	87.887,50
90	173.784,47	107,17	880,33	987,50	173.784,47	11.779,14	77.095,86	88.875,00
91	172.904,14	106,62	880,88	987,50	172.904,14	11.885,77	77.976,73	89.862,50
92	172.023,27	106,08	881,42	987,50	172.023,27	11.991,85	78.858,15	90.850,00
93	171.141,85	105,54	881,96	987,50	171.141,85	12.097,38	79.740,12	91.837,50
94	170.259,88	104,99	882,51	987,50	170.259,88	12.202,38	80.622,62	92.825,00
95	169.377,38	104,45	883,05	987,50	169.377,38	12.306,83	81.505,67	93.812,50
96	168.494,33	103,90	883,60	987,50	168.494,33	12.410,73	82.389,27	94.800,00
97	167.610,73	103,36	884,14	987,50	167.610,73	12.514,09	83.273,41	95.787,50
98	166.726,59	102,81	884,69	987,50	166.726,59	12.616,91	84.158,09	96.775,00
99	165.841,91	102,27	885,23	987,50	165.841,91	12.719,18	85.043,32	97.762,50
100	164.956,68	101,72	885,78	987,50	164.956,68	12.820,90	85.929,10	98.750,00
101	164.070,90	101,18	886,32	987,50	164.070,90	12.922,08	86.815,42	99.737,50
102	163.184,58	100,63	886,87	987,50	163.184,58	13.022,71	87.702,29	100.725,00
103	162.297,71	100,08	887,42	987,50	162.297,71	13.122,79	88.589,71	101.712,50
104	161.410,29	99,54	887,96	987,50	161.410,29	13.222,33	89.477,67	102.700,00
105	160.522,33	98,99	888,51	987,50	160.522,33	13.321,32	90.366,18	103.687,50
106	159.633,82	98,44	889,06	987,50	159.633,82	13.419,76	91.255,24	104.675,00
107	158.744,76	97,89	889,61	987,50	158.744,76	13.517,65	92.144,85	105.662,50
108	157.855,15	97,34	890,16	987,50	157.855,15	13.614,99	93.035,01	106.650,00
109	156.964,99	96,80	890,70	987,50	156.964,99	13.711,79	93.925,71	107.637,50
110	156.074,29	96,25	891,25	987,50	156.074,29	13.808,03	94.816,97	108.625,00
111	155.183,03	95,70	891,80	987,50	155.183,03	13.903,73	95.708,77	109.612,50
112	154.291,23	95,15	892,35	987,50	154.291,23	13.998,88	96.601,12	110.600,00
113	153.398,88	94,60	892,90	987,50	153.398,88	14.093,47	97.494,03	111.587,50
114	152.505,97	94,05	893,45	987,50	152.505,97	14.187,52	98.387,48	112.575,00
115	151.612,52	93,49	894,01	987,50	151.612,52	14.281,01	99.281,49	113.562,50
116	150.718,51	92,94	894,56	987,50	150.718,51	14.373,95	100.176,05	114.550,00
117	149.823,95	92,39	895,11	987,50	149.823,95	14.466,35	101.071,15	115.537,50
118	148.928,85	91,84	895,66	987,50	148.928,85	14.558,19	101.966,81	116.525,00
119	148.033,19	91,29	896,21	987,50	148.033,19	14.649,47	102.863,03	117.512,50
120	147.136,97	90,73	896,77	987,50	147.136,97	14.740,21	103.759,79	118.500,00
121	146.240,21	90,18	897,32	987,50	146.240,21	14.830,39	104.657,11	119.487,50
122	145.342,89	89,63	897,87	987,50	145.342,89	14.920,02	105.554,98	120.475,00
123	144.445,02	89,07	898,43	987,50	144.445,02	15.009,09	106.453,41	121.462,50
124	143.546,59	88,52	898,98	987,50	143.546,59	15.097,61	107.352,39	122.450,00
125	142.647,61	87,97	899,53	987,50	142.647,61	15.185,58	108.251,92	123.437,50
126	141.748,08	87,41	900,09	987,50	141.748,08	15.272,99	109.152,01	124.425,00
127	140.847,99	86,86	900,64	987,50	140.847,99	15.359,85	110.052,65	125.412,50
128	139.947,35	86,30	901,20	987,50	139.947,35	15.446,15	110.953,85	126.400,00
129	139.046,15	85,75	901,75	987,50	139.046,15	15.531,89	111.855,61	127.387,50
130	138.144,39	85,19	902,31	987,50	138.144,39	15.617,08	112.757,92	128.375,00
131	137.242,08	84,63	902,87	987,50	137.242,08	15.701,71	113.660,79	129.362,50
132	136.339,21	84,08	903,42	987,50	136.339,21	15.785,79	114.564,21	130.350,00
133	135.435,79	83,52	903,98	987,50	135.435,79	15.869,31	115.468,19	131.337,50
134	134.531,81	82,96	904,54	987,50	134.531,81	15.952,27	116.372,73	132.325,00
135	133.627,27	82,40	905,10	987,50	133.627,27	16.034,67	117.277,83	133.312,50
136	132.722,17	81,85	905,65	987,50	132.722,17	16.116,52	118.183,48	134.300,00
137	131.816,52	81,29	906,21	987,50	131.816,52	16.197,80	119.089,70	135.287,50
138	130.910,30	80,73	906,77	987,50	130.910,30	16.278,53	119.996,47	136.275,00
139	130.003,53	80,17	907,33	987,50	130.003,53	16.358,70	120.903,80	137.262,50
140	129.096,20	79,61	907,89	987,50	129.096,20	16.438,31	121.811,69	138.250,00
141	128.188,31	79,05	908,45	987,50	128.188,31	16.517,36	122.720,14	139.237,50
142	127.279,86	78,49	909,01	987,50	127.279,86	16.595,85	123.629,15	140.225,00
143	126.370,85	77,93	909,57	987,50	126.370,85	16.673,78	124.538,72	141.212,50
144	125.461,28	77,37	910,13	987,50	125.461,28	16.751,15	125.448,85	142.200,00
145	124.551,15	76,81	910,69	987,50	124.551,15	16.827,95	126.359,55	143.187,50
146	123.640,45	76,24	911,26	987,50	123.640,45	16.904,20	127.270,80	144.175,00
147	122.729,20	75,68	911,82	987,50	122.729,20	16.979,88	128.182,62	145.162,50
148	121.817,38	75,12	912,38	987,50	121.817,38	17.055,00	129.095,00	146.150,00
149	120.905,00	74,56	912,94	987,50	120.905,00	17.129,56	130.007,94	147.137,50
150	119.992,06	74,00	913,50	987,50	119.992,06	17.203,55	130.921,45	148.125,00
151	119.078,55	73,43	914,07	987,50	119.078,55	17.276,99	131.835,51	149.112,50
152	118.164,49	72,87	914,63	987,50	118.164,49	17.349,85	132.750,15	150.100,00
153	117.249,85	72,30	915,20	987,50	117.249,85	17.422,16	133.665,34	151.087,50
154	116.334,66	71,74	915,76	987,50	116.334,66	17.493,90	134.581,10	152.075,00
155	115.418,90	71,17	916,33	987,50	115.418,90	17.565,07	135.497,43	153.062,50
156	114.502,57	70,61	916,89	987,50	114.502,57	17.635,68	136.414,32	154.050,00
157	113.585,68	70,04	917,46	987,50	113.585,68	17.705,73	137.331,77	155.037,50
158	112.668,23	69,48	918,02	987,50	112.668,23	17.775,21	138.249,79	156.025,00
159	111.750,21	68,91	918,59	987,50	111.750,21	17.844,12	139.168,38	157.012,50
160	110.831,62	68,35	919,15	987,50	110.831,62	17.912,46	140.087,54	158.000,00
161	109.912,46	67,78	919,72	987,50	109.912,46	17.980,24	141.007,26	158.987,50
162	108.992,74	67,21	920,29	987,50	108.992,74	18.047,46	141.927,54	159.975,00
163	108.072,46	66,64	920,86	987,50	108.072,46	18.114,10	142.848,40	160.962,50
164	107.151,60	66,08	921,42	987,50	107.151,60	18.180,18	143.769,82	161.950,00
165	106.230,18	65,51	921,99	987,50	106.230,18	18.245,69	144.691,81	162.937,50
166	105.308,19	64,94	922,56	987,50	105.308,19	18.310,63	145.614,37	163.925,00
167	104.385,63	64,37	923,13	987,50	104.385,63	18.375,00	146.537,50	164.912,50
168	103.462,50	63,80	923,70	987,50	103.462,50	18.438,80	147.461,20	165.900,00
169	102.538,80	63,23	924,27	987,50	102.538,80	18.502,03	148.385,47	166.887,50
170	101.614,53	62,66	924,84	987,50	101.614,53	18.564,69	149.310,31	167.875,00
171	100.689,69	62,09	925,41	987,50	100.689,69	18.626,79	150.235,71	168.862,50
172	99.764,29	61,52	925,98	987,50	99.764,29	18.688,31	151.161,69	169.850,00
173	98.838,31	60,95	926,55	987,50	98.838,31	18.749,26	152.088,24	170.837,50
174	97.911,76	60,38	927,12	987,50	97.911,76	18.809,64	153.015,36	171.825,00
175	96.984,64	59,81	927,69	987,50	96.984,64	18.869,44	153.943,06	172.812,50
176	96.056,94	59,24	928,26	987,50	96.056,94	18.928,68	154.871,32	173.800,00
177	95.128,68	58,66	928,84	987,50	95.128,68	18.987,34	155.800,16	174.787,50
178	94.199,84	58,09	929,41	987,50	94.199,84	19.045,43	156.729,57	175.775,00
179	93.270,43	57,52	929,98	987,50	93.270,43	19.102,95	157.659,55	176.762,50
180	92.340,45	56,94	930,56	987,50	92.340,45	19.159,89	158.590,11	177.750,00

x

CE-Baufinanz Baufinanzierung

zum Produkttest

• 0,82%
• gebundener Sollzins*
• 0,82%
• effektiver Jahreszins*

• 1.004,17€
• Monatsrate

• Gesamtzahlung:180.750,00 EUR
• Tilgungsanteil:159.557,22 EUR
• Zinsanteil:21.192,78 EUR
• Restschuld:90.442,78 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 418,33 EUR; Gesamtbetrag: 50.200,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,51 %; Gebundener Sollzins: 0,51 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist CE-Baufinanz GmbH Steenkamp 37
22607 Hamburg

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	170,83	833,33	1.004,17	249.166,67	170,83	833,33	1.004,17
2	249.166,67	170,26	833,90	1.004,17	249.166,67	341,10	1.667,24	2.008,33
3	248.332,76	169,69	834,47	1.004,17	248.332,76	510,79	2.501,71	3.012,50
4	247.498,29	169,12	835,04	1.004,17	247.498,29	679,92	3.336,75	4.016,67
5	246.663,25	168,55	835,61	1.004,17	246.663,25	848,47	4.172,37	5.020,83
6	245.827,63	167,98	836,18	1.004,17	245.827,63	1.016,45	5.008,55	6.025,00
7	244.991,45	167,41	836,76	1.004,17	244.991,45	1.183,86	5.845,31	7.029,17
8	244.154,69	166,84	837,33	1.004,17	244.154,69	1.350,70	6.682,63	8.033,33
9	243.317,37	166,27	837,90	1.004,17	243.317,37	1.516,97	7.520,53	9.037,50
10	242.479,47	165,69	838,47	1.004,17	242.479,47	1.682,66	8.359,01	10.041,67
11	241.640,99	165,12	839,05	1.004,17	241.640,99	1.847,78	9.198,05	11.045,83
12	240.801,95	164,55	839,62	1.004,17	240.801,95	2.012,33	10.037,67	12.050,00
13	239.962,33	163,97	840,19	1.004,17	239.962,33	2.176,31	10.877,86	13.054,17
14	239.122,14	163,40	840,77	1.004,17	239.122,14	2.339,71	11.718,63	14.058,33
15	238.281,37	162,83	841,34	1.004,17	238.281,37	2.502,53	12.559,97	15.062,50
16	237.440,03	162,25	841,92	1.004,17	237.440,03	2.664,78	13.401,89	16.066,67
17	236.598,11	161,68	842,49	1.004,17	236.598,11	2.826,46	14.244,38	17.070,83
18	235.755,62	161,10	843,07	1.004,17	235.755,62	2.987,56	15.087,44	18.075,00
19	234.912,56	160,52	843,64	1.004,17	234.912,56	3.148,08	15.931,09	19.079,17
20	234.068,91	159,95	844,22	1.004,17	234.068,91	3.308,03	16.775,31	20.083,33
21	233.224,69	159,37	844,80	1.004,17	233.224,69	3.467,40	17.620,10	21.087,50
22	232.379,90	158,79	845,37	1.004,17	232.379,90	3.626,19	18.465,48	22.091,67
23	231.534,52	158,22	845,95	1.004,17	231.534,52	3.784,41	19.311,43	23.095,83
24	230.688,57	157,64	846,53	1.004,17	230.688,57	3.942,04	20.157,96	24.100,00
25	229.842,04	157,06	847,11	1.004,17	229.842,04	4.099,10	21.005,07	25.104,17
26	228.994,93	156,48	847,69	1.004,17	228.994,93	4.255,58	21.852,75	26.108,33
27	228.147,25	155,90	848,27	1.004,17	228.147,25	4.411,48	22.701,02	27.112,50
28	227.298,98	155,32	848,85	1.004,17	227.298,98	4.566,80	23.549,86	28.116,67
29	226.450,14	154,74	849,43	1.004,17	226.450,14	4.721,54	24.399,29	29.120,83
30	225.600,71	154,16	850,01	1.004,17	225.600,71	4.875,70	25.249,30	30.125,00
31	224.750,70	153,58	850,59	1.004,17	224.750,70	5.029,28	26.099,88	31.129,17
32	223.900,12	153,00	851,17	1.004,17	223.900,12	5.182,28	26.951,05	32.133,33
33	223.048,95	152,42	851,75	1.004,17	223.048,95	5.334,70	27.802,80	33.137,50
34	222.197,20	151,83	852,33	1.004,17	222.197,20	5.486,53	28.655,13	34.141,67
35	221.344,87	151,25	852,91	1.004,17	221.344,87	5.637,79	29.508,05	35.145,83
36	220.491,95	150,67	853,50	1.004,17	220.491,95	5.788,46	30.361,54	36.150,00
37	219.638,46	150,09	854,08	1.004,17	219.638,46	5.938,54	31.215,62	37.154,17
38	218.784,38	149,50	854,66	1.004,17	218.784,38	6.088,04	32.070,29	38.158,33
39	217.929,71	148,92	855,25	1.004,17	217.929,71	6.236,96	32.925,54	39.162,50
40	217.074,46	148,33	855,83	1.004,17	217.074,46	6.385,30	33.781,37	40.166,67
41	216.218,63	147,75	856,42	1.004,17	216.218,63	6.533,05	34.637,79	41.170,83
42	215.362,21	147,16	857,00	1.004,17	215.362,21	6.680,21	35.494,79	42.175,00
43	214.505,21	146,58	857,59	1.004,17	214.505,21	6.826,79	36.352,38	43.179,17
44	213.647,62	145,99	858,17	1.004,17	213.647,62	6.972,78	37.210,55	44.183,33
45	212.789,45	145,41	858,76	1.004,17	212.789,45	7.118,19	38.069,31	45.187,50
46	211.930,69	144,82	859,35	1.004,17	211.930,69	7.263,01	38.928,66	46.191,67
47	211.071,34	144,23	859,93	1.004,17	211.071,34	7.407,24	39.788,59	47.195,83
48	210.211,41	143,64	860,52	1.004,17	210.211,41	7.550,88	40.649,12	48.200,00
49	209.350,88	143,06	861,11	1.004,17	209.350,88	7.693,94	41.510,23	49.204,17
50	208.489,77	142,47	861,70	1.004,17	208.489,77	7.836,41	42.371,92	50.208,33
51	207.628,08	141,88	862,29	1.004,17	207.628,08	7.978,29	43.234,21	51.212,50
52	206.765,79	141,29	862,88	1.004,17	206.765,79	8.119,58	44.097,09	52.216,67
53	205.902,91	140,70	863,47	1.004,17	205.902,91	8.260,28	44.960,56	53.220,83
54	205.039,44	140,11	864,06	1.004,17	205.039,44	8.400,39	45.824,61	54.225,00
55	204.175,39	139,52	864,65	1.004,17	204.175,39	8.539,91	46.689,26	55.229,17
56	203.310,74	138,93	865,24	1.004,17	203.310,74	8.678,84	47.554,50	56.233,33
57	202.445,50	138,34	865,83	1.004,17	202.445,50	8.817,18	48.420,32	57.237,50
58	201.579,68	137,75	866,42	1.004,17	201.579,68	8.954,92	49.286,75	58.241,67
59	200.713,25	137,15	867,01	1.004,17	200.713,25	9.092,08	50.153,76	59.245,83
60	199.846,24	136,56	867,61	1.004,17	199.846,24	9.228,64	51.021,36	60.250,00
61	198.978,64	135,97	868,20	1.004,17	198.978,64	9.364,61	51.889,56	61.254,17
62	198.110,44	135,38	868,79	1.004,17	198.110,44	9.499,98	52.758,35	62.258,33
63	197.241,65	134,78	869,38	1.004,17	197.241,65	9.634,76	53.627,74	63.262,50
64	196.372,26	134,19	869,98	1.004,17	196.372,26	9.768,95	54.497,72	64.266,67
65	195.502,28	133,59	870,57	1.004,17	195.502,28	9.902,54	55.368,29	65.270,83
66	194.631,71	133,00	871,17	1.004,17	194.631,71	10.035,54	56.239,46	66.275,00
67	193.760,54	132,40	871,76	1.004,17	193.760,54	10.167,95	57.111,22	67.279,17
68	192.888,78	131,81	872,36	1.004,17	192.888,78	10.299,75	57.983,58	68.283,33
69	192.016,42	131,21	872,96	1.004,17	192.016,42	10.430,96	58.856,54	69.287,50
70	191.143,46	130,61	873,55	1.004,17	191.143,46	10.561,58	59.730,09	70.291,67
71	190.269,91	130,02	874,15	1.004,17	190.269,91	10.691,60	60.604,24	71.295,83
72	189.395,76	129,42	874,75	1.004,17	189.395,76	10.821,02	61.478,98	72.300,00
73	188.521,02	128,82	875,34	1.004,17	188.521,02	10.949,84	62.354,33	73.304,17
74	187.645,67	128,22	875,94	1.004,17	187.645,67	11.078,06	63.230,27	74.308,33
75	186.769,73	127,63	876,54	1.004,17	186.769,73	11.205,69	64.106,81	75.312,50
76	185.893,19	127,03	877,14	1.004,17	185.893,19	11.332,72	64.983,95	76.316,67
77	185.016,05	126,43	877,74	1.004,17	185.016,05	11.459,14	65.861,69	77.320,83
78	184.138,31	125,83	878,34	1.004,17	184.138,31	11.584,97	66.740,03	78.325,00
79	183.259,97	125,23	878,94	1.004,17	183.259,97	11.710,20	67.618,97	79.329,17
80	182.381,03	124,63	879,54	1.004,17	182.381,03	11.834,83	68.498,51	80.333,33
81	181.501,49	124,03	880,14	1.004,17	181.501,49	11.958,85	69.378,65	81.337,50
82	180.621,35	123,42	880,74	1.004,17	180.621,35	12.082,28	70.259,39	82.341,67
83	179.740,61	122,82	881,34	1.004,17	179.740,61	12.205,10	71.140,73	83.345,83
84	178.859,27	122,22	881,95	1.004,17	178.859,27	12.327,32	72.022,68	84.350,00
85	177.977,32	121,62	882,55	1.004,17	177.977,32	12.448,94	72.905,23	85.354,17
86	177.094,77	121,01	883,15	1.004,17	177.094,77	12.569,95	73.788,38	86.358,33
87	176.211,62	120,41	883,76	1.004,17	176.211,62	12.690,36	74.672,14	87.362,50
88	175.327,86	119,81	884,36	1.004,17	175.327,86	12.810,17	75.556,49	88.366,67
89	174.443,51	119,20	884,96	1.004,17	174.443,51	12.929,38	76.441,46	89.370,83
90	173.558,54	118,60	885,57	1.004,17	173.558,54	13.047,97	77.327,03	90.375,00
91	172.672,97	117,99	886,17	1.004,17	172.672,97	13.165,97	78.213,20	91.379,17
92	171.786,80	117,39	886,78	1.004,17	171.786,80	13.283,35	79.099,98	92.383,33
93	170.900,02	116,78	887,38	1.004,17	170.900,02	13.400,14	79.987,36	93.387,50
94	170.012,64	116,18	887,99	1.004,17	170.012,64	13.516,31	80.875,36	94.391,67
95	169.124,64	115,57	888,60	1.004,17	169.124,64	13.631,88	81.763,95	95.395,83
96	168.236,05	114,96	889,21	1.004,17	168.236,05	13.746,84	82.653,16	96.400,00
97	167.346,84	114,35	889,81	1.004,17	167.346,84	13.861,19	83.542,97	97.404,17
98	166.457,03	113,75	890,42	1.004,17	166.457,03	13.974,94	84.433,39	98.408,33
99	165.566,61	113,14	891,03	1.004,17	165.566,61	14.088,08	85.324,42	99.412,50
100	164.675,58	112,53	891,64	1.004,17	164.675,58	14.200,61	86.216,06	100.416,67
101	163.783,94	111,92	892,25	1.004,17	163.783,94	14.312,53	87.108,31	101.420,83
102	162.891,69	111,31	892,86	1.004,17	162.891,69	14.423,83	88.001,17	102.425,00
103	161.998,83	110,70	893,47	1.004,17	161.998,83	14.534,53	88.894,63	103.429,17
104	161.105,37	110,09	894,08	1.004,17	161.105,37	14.644,62	89.788,71	104.433,33
105	160.211,29	109,48	894,69	1.004,17	160.211,29	14.754,10	90.683,40	105.437,50
106	159.316,60	108,87	895,30	1.004,17	159.316,60	14.862,97	91.578,70	106.441,67
107	158.421,30	108,25	895,91	1.004,17	158.421,30	14.971,22	92.474,61	107.445,83
108	157.525,39	107,64	896,52	1.004,17	157.525,39	15.078,86	93.371,14	108.450,00
109	156.628,86	107,03	897,14	1.004,17	156.628,86	15.185,89	94.268,27	109.454,17
110	155.731,73	106,42	897,75	1.004,17	155.731,73	15.292,31	95.166,02	110.458,33
111	154.833,98	105,80	898,36	1.004,17	154.833,98	15.398,11	96.064,39	111.462,50
112	153.935,61	105,19	898,98	1.004,17	153.935,61	15.503,30	96.963,36	112.466,67
113	153.036,64	104,58	899,59	1.004,17	153.036,64	15.607,88	97.862,96	113.470,83
114	152.137,04	103,96	900,21	1.004,17	152.137,04	15.711,84	98.763,16	114.475,00
115	151.236,84	103,35	900,82	1.004,17	151.236,84	15.815,18	99.663,98	115.479,17
116	150.336,02	102,73	901,44	1.004,17	150.336,02	15.917,91	100.565,42	116.483,33
117	149.434,58	102,11	902,05	1.004,17	149.434,58	16.020,03	101.467,47	117.487,50
118	148.532,53	101,50	902,67	1.004,17	148.532,53	16.121,52	102.370,14	118.491,67
119	147.629,86	100,88	903,29	1.004,17	147.629,86	16.222,40	103.273,43	119.495,83
120	146.726,57	100,26	903,90	1.004,17	146.726,57	16.322,67	104.177,33	120.500,00
121	145.822,67	99,65	904,52	1.004,17	145.822,67	16.422,31	105.081,85	121.504,17
122	144.918,15	99,03	905,14	1.004,17	144.918,15	16.521,34	105.986,99	122.508,33
123	144.013,01	98,41	905,76	1.004,17	144.013,01	16.619,75	106.892,75	123.512,50
124	143.107,25	97,79	906,38	1.004,17	143.107,25	16.717,54	107.799,13	124.516,67
125	142.200,87	97,17	907,00	1.004,17	142.200,87	16.814,71	108.706,12	125.520,83
126	141.293,88	96,55	907,62	1.004,17	141.293,88	16.911,26	109.613,74	126.525,00
127	140.386,26	95,93	908,24	1.004,17	140.386,26	17.007,19	110.521,98	127.529,17
128	139.478,02	95,31	908,86	1.004,17	139.478,02	17.102,50	111.430,83	128.533,33
129	138.569,17	94,69	909,48	1.004,17	138.569,17	17.197,19	112.340,31	129.537,50
130	137.659,69	94,07	910,10	1.004,17	137.659,69	17.291,26	113.250,41	130.541,67
131	136.749,59	93,45	910,72	1.004,17	136.749,59	17.384,70	114.161,13	131.545,83
132	135.838,87	92,82	911,34	1.004,17	135.838,87	17.477,53	115.072,47	132.550,00
133	134.927,53	92,20	911,97	1.004,17	134.927,53	17.569,73	115.984,44	133.554,17
134	134.015,56	91,58	912,59	1.004,17	134.015,56	17.661,30	116.897,03	134.558,33
135	133.102,97	90,95	913,21	1.004,17	133.102,97	17.752,26	117.810,24	135.562,50
136	132.189,76	90,33	913,84	1.004,17	132.189,76	17.842,59	118.724,08	136.566,67
137	131.275,92	89,71	914,46	1.004,17	131.275,92	17.932,29	119.638,54	137.570,83
138	130.361,46	89,08	915,09	1.004,17	130.361,46	18.021,37	120.553,63	138.575,00
139	129.446,37	88,46	915,71	1.004,17	129.446,37	18.109,83	121.469,34	139.579,17
140	128.530,66	87,83	916,34	1.004,17	128.530,66	18.197,66	122.385,68	140.583,33
141	127.614,32	87,20	916,96	1.004,17	127.614,32	18.284,86	123.302,64	141.587,50
142	126.697,36	86,58	917,59	1.004,17	126.697,36	18.371,44	124.220,23	142.591,67
143	125.779,77	85,95	918,22	1.004,17	125.779,77	18.457,39	125.138,45	143.595,83
144	124.861,55	85,32	918,84	1.004,17	124.861,55	18.542,71	126.057,29	144.600,00
145	123.942,71	84,69	919,47	1.004,17	123.942,71	18.627,40	126.976,76	145.604,17
146	123.023,24	84,07	920,10	1.004,17	123.023,24	18.711,47	127.896,87	146.608,33
147	122.103,13	83,44	920,73	1.004,17	122.103,13	18.794,91	128.817,59	147.612,50
148	121.182,41	82,81	921,36	1.004,17	121.182,41	18.877,71	129.738,95	148.616,67
149	120.261,05	82,18	921,99	1.004,17	120.261,05	18.959,89	130.660,94	149.620,83
150	119.339,06	81,55	922,62	1.004,17	119.339,06	19.041,44	131.583,56	150.625,00
151	118.416,44	80,92	923,25	1.004,17	118.416,44	19.122,36	132.506,81	151.629,17
152	117.493,19	80,29	923,88	1.004,17	117.493,19	19.202,64	133.430,69	152.633,33
153	116.569,31	79,66	924,51	1.004,17	116.569,31	19.282,30	134.355,20	153.637,50
154	115.644,80	79,02	925,14	1.004,17	115.644,80	19.361,32	135.280,34	154.641,67
155	114.719,66	78,39	925,77	1.004,17	114.719,66	19.439,72	136.206,12	155.645,83
156	113.793,88	77,76	926,41	1.004,17	113.793,88	19.517,48	137.132,52	156.650,00
157	112.867,48	77,13	927,04	1.004,17	112.867,48	19.594,60	138.059,57	157.654,17
158	111.940,43	76,49	927,67	1.004,17	111.940,43	19.671,09	138.987,24	158.658,33
159	111.012,76	75,86	928,31	1.004,17	111.012,76	19.746,95	139.915,55	159.662,50
160	110.084,45	75,22	928,94	1.004,17	110.084,45	19.822,18	140.844,49	160.666,67
161	109.155,51	74,59	929,58	1.004,17	109.155,51	19.896,77	141.774,07	161.670,83
162	108.225,93	73,95	930,21	1.004,17	108.225,93	19.970,72	142.704,28	162.675,00
163	107.295,72	73,32	930,85	1.004,17	107.295,72	20.044,04	143.635,13	163.679,17
164	106.364,87	72,68	931,48	1.004,17	106.364,87	20.116,72	144.566,61	164.683,33
165	105.433,39	72,05	932,12	1.004,17	105.433,39	20.188,77	145.498,73	165.687,50
166	104.501,27	71,41	932,76	1.004,17	104.501,27	20.260,18	146.431,49	166.691,67
167	103.568,51	70,77	933,39	1.004,17	103.568,51	20.330,95	147.364,88	167.695,83
168	102.635,12	70,13	934,03	1.004,17	102.635,12	20.401,08	148.298,92	168.700,00
169	101.701,08	69,50	934,67	1.004,17	101.701,08	20.470,58	149.233,59	169.704,17
170	100.766,41	68,86	935,31	1.004,17	100.766,41	20.539,44	150.168,90	170.708,33
171	99.831,10	68,22	935,95	1.004,17	99.831,10	20.607,65	151.104,85	171.712,50
172	98.895,15	67,58	936,59	1.004,17	98.895,15	20.675,23	152.041,43	172.716,67
173	97.958,57	66,94	937,23	1.004,17	97.958,57	20.742,17	152.978,66	173.720,83
174	97.021,34	66,30	937,87	1.004,17	97.021,34	20.808,47	153.916,53	174.725,00
175	96.083,47	65,66	938,51	1.004,17	96.083,47	20.874,13	154.855,04	175.729,17
176	95.144,96	65,02	939,15	1.004,17	95.144,96	20.939,14	155.794,19	176.733,33
177	94.205,81	64,37	939,79	1.004,17	94.205,81	21.003,52	156.733,98	177.737,50
178	93.266,02	63,73	940,43	1.004,17	93.266,02	21.067,25	157.674,42	178.741,67
179	92.325,58	63,09	941,08	1.004,17	92.325,58	21.130,34	158.615,50	179.745,83
180	91.384,50	62,45	941,72	1.004,17	91.384,50	21.192,78	159.557,22	180.750,00

x

NIST Baufinanzierung

zum Produkttest

• 0,89%
• gebundener Sollzins*
• 0,87%
• effektiver Jahreszins*

• 1.018,75€
• Monatsrate

• Gesamtzahlung:183.375,00 EUR
• Tilgungsanteil:160.409,80 EUR
• Zinsanteil:22.965,20 EUR
• Restschuld:89.590,20 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 595,00 EUR; Gesamtbetrag: 71.400,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,57 %; Gebundener Sollzins: 0,57 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist NIST GmbH Schwedter Str. 263
10119 Berlin

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	185,42	833,33	1.018,75	249.166,67	185,42	833,33	1.018,75
2	249.166,67	184,80	833,95	1.018,75	249.166,67	370,22	1.667,28	2.037,50
3	248.332,72	184,18	834,57	1.018,75	248.332,72	554,40	2.501,85	3.056,25
4	247.498,15	183,56	835,19	1.018,75	247.498,15	737,96	3.337,04	4.075,00
5	246.662,96	182,94	835,81	1.018,75	246.662,96	920,90	4.172,85	5.093,75
6	245.827,15	182,32	836,43	1.018,75	245.827,15	1.103,22	5.009,28	6.112,50
7	244.990,72	181,70	837,05	1.018,75	244.990,72	1.284,92	5.846,33	7.131,25
8	244.153,67	181,08	837,67	1.018,75	244.153,67	1.466,00	6.684,00	8.150,00
9	243.316,00	180,46	838,29	1.018,75	243.316,00	1.646,46	7.522,29	9.168,75
10	242.477,71	179,84	838,91	1.018,75	242.477,71	1.826,30	8.361,20	10.187,50
11	241.638,80	179,22	839,53	1.018,75	241.638,80	2.005,51	9.200,74	11.206,25
12	240.799,26	178,59	840,16	1.018,75	240.799,26	2.184,11	10.040,89	12.225,00
13	239.959,11	177,97	840,78	1.018,75	239.959,11	2.362,08	10.881,67	13.243,75
14	239.118,33	177,35	841,40	1.018,75	239.118,33	2.539,42	11.723,08	14.262,50
15	238.276,92	176,72	842,03	1.018,75	238.276,92	2.716,15	12.565,10	15.281,25
16	237.434,90	176,10	842,65	1.018,75	237.434,90	2.892,24	13.407,76	16.300,00
17	236.592,24	175,47	843,28	1.018,75	236.592,24	3.067,72	14.251,03	17.318,75
18	235.748,97	174,85	843,90	1.018,75	235.748,97	3.242,56	15.094,94	18.337,50
19	234.905,06	174,22	844,53	1.018,75	234.905,06	3.416,78	15.939,47	19.356,25
20	234.060,53	173,59	845,16	1.018,75	234.060,53	3.590,38	16.784,62	20.375,00
21	233.215,38	172,97	845,78	1.018,75	233.215,38	3.763,35	17.630,40	21.393,75
22	232.369,60	172,34	846,41	1.018,75	232.369,60	3.935,69	18.476,81	22.412,50
23	231.523,19	171,71	847,04	1.018,75	231.523,19	4.107,40	19.323,85	23.431,25
24	230.676,15	171,08	847,67	1.018,75	230.676,15	4.278,49	20.171,51	24.450,00
25	229.828,49	170,46	848,29	1.018,75	229.828,49	4.448,94	21.019,81	25.468,75
26	228.980,19	169,83	848,92	1.018,75	228.980,19	4.618,77	21.868,73	26.487,50
27	228.131,27	169,20	849,55	1.018,75	228.131,27	4.787,97	22.718,28	27.506,25
28	227.281,72	168,57	850,18	1.018,75	227.281,72	4.956,53	23.568,47	28.525,00
29	226.431,53	167,94	850,81	1.018,75	226.431,53	5.124,47	24.419,28	29.543,75
30	225.580,72	167,31	851,44	1.018,75	225.580,72	5.291,78	25.270,72	30.562,50
31	224.729,28	166,67	852,08	1.018,75	224.729,28	5.458,45	26.122,80	31.581,25
32	223.877,20	166,04	852,71	1.018,75	223.877,20	5.624,49	26.975,51	32.600,00
33	223.024,49	165,41	853,34	1.018,75	223.024,49	5.789,90	27.828,85	33.618,75
34	222.171,15	164,78	853,97	1.018,75	222.171,15	5.954,68	28.682,82	34.637,50
35	221.317,18	164,14	854,61	1.018,75	221.317,18	6.118,82	29.537,43	35.656,25
36	220.462,57	163,51	855,24	1.018,75	220.462,57	6.282,33	30.392,67	36.675,00
37	219.607,33	162,88	855,87	1.018,75	219.607,33	6.445,21	31.248,54	37.693,75
38	218.751,46	162,24	856,51	1.018,75	218.751,46	6.607,45	32.105,05	38.712,50
39	217.894,95	161,61	857,14	1.018,75	217.894,95	6.769,05	32.962,20	39.731,25
40	217.037,80	160,97	857,78	1.018,75	217.037,80	6.930,02	33.819,98	40.750,00
41	216.180,02	160,33	858,42	1.018,75	216.180,02	7.090,36	34.678,39	41.768,75
42	215.321,61	159,70	859,05	1.018,75	215.321,61	7.250,05	35.537,45	42.787,50
43	214.462,55	159,06	859,69	1.018,75	214.462,55	7.409,11	36.397,14	43.806,25
44	213.602,86	158,42	860,33	1.018,75	213.602,86	7.567,54	37.257,46	44.825,00
45	212.742,54	157,78	860,97	1.018,75	212.742,54	7.725,32	38.118,43	45.843,75
46	211.881,57	157,15	861,60	1.018,75	211.881,57	7.882,46	38.980,04	46.862,50
47	211.019,96	156,51	862,24	1.018,75	211.019,96	8.038,97	39.842,28	47.881,25
48	210.157,72	155,87	862,88	1.018,75	210.157,72	8.194,84	40.705,16	48.900,00
49	209.294,84	155,23	863,52	1.018,75	209.294,84	8.350,07	41.568,68	49.918,75
50	208.431,32	154,59	864,16	1.018,75	208.431,32	8.504,65	42.432,85	50.937,50
51	207.567,15	153,95	864,80	1.018,75	207.567,15	8.658,60	43.297,65	51.956,25
52	206.702,35	153,30	865,45	1.018,75	206.702,35	8.811,90	44.163,10	52.975,00
53	205.836,90	152,66	866,09	1.018,75	205.836,90	8.964,56	45.029,19	53.993,75
54	204.970,81	152,02	866,73	1.018,75	204.970,81	9.116,58	45.895,92	55.012,50
55	204.104,08	151,38	867,37	1.018,75	204.104,08	9.267,96	46.763,29	56.031,25
56	203.236,71	150,73	868,02	1.018,75	203.236,71	9.418,70	47.631,30	57.050,00
57	202.368,70	150,09	868,66	1.018,75	202.368,70	9.568,79	48.499,96	58.068,75
58	201.500,04	149,45	869,30	1.018,75	201.500,04	9.718,23	49.369,27	59.087,50
59	200.630,73	148,80	869,95	1.018,75	200.630,73	9.867,03	50.239,22	60.106,25
60	199.760,78	148,16	870,59	1.018,75	199.760,78	10.015,19	51.109,81	61.125,00
61	198.890,19	147,51	871,24	1.018,75	198.890,19	10.162,70	51.981,05	62.143,75
62	198.018,95	146,86	871,89	1.018,75	198.018,95	10.309,56	52.852,94	63.162,50
63	197.147,06	146,22	872,53	1.018,75	197.147,06	10.455,78	53.725,47	64.181,25
64	196.274,53	145,57	873,18	1.018,75	196.274,53	10.601,35	54.598,65	65.200,00
65	195.401,35	144,92	873,83	1.018,75	195.401,35	10.746,27	55.472,48	66.218,75
66	194.527,52	144,27	874,48	1.018,75	194.527,52	10.890,55	56.346,95	67.237,50
67	193.653,05	143,63	875,12	1.018,75	193.653,05	11.034,17	57.222,08	68.256,25
68	192.777,92	142,98	875,77	1.018,75	192.777,92	11.177,15	58.097,85	69.275,00
69	191.902,15	142,33	876,42	1.018,75	191.902,15	11.319,48	58.974,27	70.293,75
70	191.025,73	141,68	877,07	1.018,75	191.025,73	11.461,16	59.851,34	71.312,50
71	190.148,66	141,03	877,72	1.018,75	190.148,66	11.602,18	60.729,07	72.331,25
72	189.270,93	140,38	878,37	1.018,75	189.270,93	11.742,56	61.607,44	73.350,00
73	188.392,56	139,72	879,03	1.018,75	188.392,56	11.882,28	62.486,47	74.368,75
74	187.513,53	139,07	879,68	1.018,75	187.513,53	12.021,36	63.366,14	75.387,50
75	186.633,86	138,42	880,33	1.018,75	186.633,86	12.159,78	64.246,47	76.406,25
76	185.753,53	137,77	880,98	1.018,75	185.753,53	12.297,54	65.127,46	77.425,00
77	184.872,54	137,11	881,64	1.018,75	184.872,54	12.434,66	66.009,09	78.443,75
78	183.990,91	136,46	882,29	1.018,75	183.990,91	12.571,12	66.891,38	79.462,50
79	183.108,62	135,81	882,94	1.018,75	183.108,62	12.706,92	67.774,33	80.481,25
80	182.225,67	135,15	883,60	1.018,75	182.225,67	12.842,07	68.657,93	81.500,00
81	181.342,07	134,50	884,25	1.018,75	181.342,07	12.976,57	69.542,18	82.518,75
82	180.457,82	133,84	884,91	1.018,75	180.457,82	13.110,41	70.427,09	83.537,50
83	179.572,91	133,18	885,57	1.018,75	179.572,91	13.243,59	71.312,66	84.556,25
84	178.687,34	132,53	886,22	1.018,75	178.687,34	13.376,12	72.198,88	85.575,00
85	177.801,12	131,87	886,88	1.018,75	177.801,12	13.507,99	73.085,76	86.593,75
86	176.914,24	131,21	887,54	1.018,75	176.914,24	13.639,20	73.973,30	87.612,50
87	176.026,70	130,55	888,20	1.018,75	176.026,70	13.769,75	74.861,50	88.631,25
88	175.138,50	129,89	888,86	1.018,75	175.138,50	13.899,65	75.750,35	89.650,00
89	174.249,65	129,24	889,51	1.018,75	174.249,65	14.028,88	76.639,87	90.668,75
90	173.360,13	128,58	890,17	1.018,75	173.360,13	14.157,46	77.530,04	91.687,50
91	172.469,96	127,92	890,83	1.018,75	172.469,96	14.285,37	78.420,88	92.706,25
92	171.579,12	127,25	891,50	1.018,75	171.579,12	14.412,63	79.312,37	93.725,00
93	170.687,63	126,59	892,16	1.018,75	170.687,63	14.539,22	80.204,53	94.743,75
94	169.795,47	125,93	892,82	1.018,75	169.795,47	14.665,15	81.097,35	95.762,50
95	168.902,65	125,27	893,48	1.018,75	168.902,65	14.790,42	81.990,83	96.781,25
96	168.009,17	124,61	894,14	1.018,75	168.009,17	14.915,03	82.884,97	97.800,00
97	167.115,03	123,94	894,81	1.018,75	167.115,03	15.038,97	83.779,78	98.818,75
98	166.220,22	123,28	895,47	1.018,75	166.220,22	15.162,25	84.675,25	99.837,50
99	165.324,75	122,62	896,13	1.018,75	165.324,75	15.284,87	85.571,38	100.856,25
100	164.428,62	121,95	896,80	1.018,75	164.428,62	15.406,82	86.468,18	101.875,00
101	163.531,82	121,29	897,46	1.018,75	163.531,82	15.528,10	87.365,65	102.893,75
102	162.634,35	120,62	898,13	1.018,75	162.634,35	15.648,72	88.263,78	103.912,50
103	161.736,22	119,95	898,80	1.018,75	161.736,22	15.768,68	89.162,57	104.931,25
104	160.837,43	119,29	899,46	1.018,75	160.837,43	15.887,97	90.062,03	105.950,00
105	159.937,97	118,62	900,13	1.018,75	159.937,97	16.006,59	90.962,16	106.968,75
106	159.037,84	117,95	900,80	1.018,75	159.037,84	16.124,54	91.862,96	107.987,50
107	158.137,04	117,28	901,47	1.018,75	158.137,04	16.241,82	92.764,43	109.006,25
108	157.235,57	116,62	902,13	1.018,75	157.235,57	16.358,44	93.666,56	110.025,00
109	156.333,44	115,95	902,80	1.018,75	156.333,44	16.474,39	94.569,36	111.043,75
110	155.430,64	115,28	903,47	1.018,75	155.430,64	16.589,67	95.472,83	112.062,50
111	154.527,17	114,61	904,14	1.018,75	154.527,17	16.704,27	96.376,98	113.081,25
112	153.623,02	113,94	904,81	1.018,75	153.623,02	16.818,21	97.281,79	114.100,00
113	152.718,21	113,27	905,48	1.018,75	152.718,21	16.931,48	98.187,27	115.118,75
114	151.812,73	112,59	906,16	1.018,75	151.812,73	17.044,07	99.093,43	116.137,50
115	150.906,57	111,92	906,83	1.018,75	150.906,57	17.155,99	100.000,26	117.156,25
116	149.999,74	111,25	907,50	1.018,75	149.999,74	17.267,24	100.907,76	118.175,00
117	149.092,24	110,58	908,17	1.018,75	149.092,24	17.377,82	101.815,93	119.193,75
118	148.184,07	109,90	908,85	1.018,75	148.184,07	17.487,72	102.724,78	120.212,50
119	147.275,22	109,23	909,52	1.018,75	147.275,22	17.596,95	103.634,30	121.231,25
120	146.365,70	108,55	910,20	1.018,75	146.365,70	17.705,51	104.544,49	122.250,00
121	145.455,51	107,88	910,87	1.018,75	145.455,51	17.813,39	105.455,36	123.268,75
122	144.544,64	107,20	911,55	1.018,75	144.544,64	17.920,59	106.366,91	124.287,50
123	143.633,09	106,53	912,22	1.018,75	143.633,09	18.027,12	107.279,13	125.306,25
124	142.720,87	105,85	912,90	1.018,75	142.720,87	18.132,97	108.192,03	126.325,00
125	141.807,97	105,17	913,58	1.018,75	141.807,97	18.238,14	109.105,61	127.343,75
126	140.894,39	104,50	914,25	1.018,75	140.894,39	18.342,64	110.019,86	128.362,50
127	139.980,14	103,82	914,93	1.018,75	139.980,14	18.446,46	110.934,79	129.381,25
128	139.065,21	103,14	915,61	1.018,75	139.065,21	18.549,60	111.850,40	130.400,00
129	138.149,60	102,46	916,29	1.018,75	138.149,60	18.652,06	112.766,69	131.418,75
130	137.233,31	101,78	916,97	1.018,75	137.233,31	18.753,84	113.683,66	132.437,50
131	136.316,34	101,10	917,65	1.018,75	136.316,34	18.854,94	114.601,31	133.456,25
132	135.398,69	100,42	918,33	1.018,75	135.398,69	18.955,36	115.519,64	134.475,00
133	134.480,36	99,74	919,01	1.018,75	134.480,36	19.055,10	116.438,65	135.493,75
134	133.561,35	99,06	919,69	1.018,75	133.561,35	19.154,16	117.358,34	136.512,50
135	132.641,66	98,38	920,37	1.018,75	132.641,66	19.252,54	118.278,71	137.531,25
136	131.721,29	97,69	921,06	1.018,75	131.721,29	19.350,23	119.199,77	138.550,00
137	130.800,23	97,01	921,74	1.018,75	130.800,23	19.447,24	120.121,51	139.568,75
138	129.878,49	96,33	922,42	1.018,75	129.878,49	19.543,57	121.043,93	140.587,50
139	128.956,07	95,64	923,11	1.018,75	128.956,07	19.639,21	121.967,04	141.606,25
140	128.032,96	94,96	923,79	1.018,75	128.032,96	19.734,17	122.890,83	142.625,00
141	127.109,17	94,27	924,48	1.018,75	127.109,17	19.828,44	123.815,31	143.643,75
142	126.184,69	93,59	925,16	1.018,75	126.184,69	19.922,03	124.740,47	144.662,50
143	125.259,53	92,90	925,85	1.018,75	125.259,53	20.014,93	125.666,32	145.681,25
144	124.333,68	92,21	926,54	1.018,75	124.333,68	20.107,14	126.592,86	146.700,00
145	123.407,14	91,53	927,22	1.018,75	123.407,14	20.198,67	127.520,08	147.718,75
146	122.479,92	90,84	927,91	1.018,75	122.479,92	20.289,51	128.447,99	148.737,50
147	121.552,01	90,15	928,60	1.018,75	121.552,01	20.379,66	129.376,59	149.756,25
148	120.623,41	89,46	929,29	1.018,75	120.623,41	20.469,12	130.305,88	150.775,00
149	119.694,12	88,77	929,98	1.018,75	119.694,12	20.557,89	131.235,86	151.793,75
150	118.764,14	88,08	930,67	1.018,75	118.764,14	20.645,98	132.166,52	152.812,50
151	117.833,48	87,39	931,36	1.018,75	117.833,48	20.733,37	133.097,88	153.831,25
152	116.902,12	86,70	932,05	1.018,75	116.902,12	20.820,07	134.029,93	154.850,00
153	115.970,07	86,01	932,74	1.018,75	115.970,07	20.906,08	134.962,67	155.868,75
154	115.037,33	85,32	933,43	1.018,75	115.037,33	20.991,40	135.896,10	156.887,50
155	114.103,90	84,63	934,12	1.018,75	114.103,90	21.076,03	136.830,22	157.906,25
156	113.169,78	83,93	934,82	1.018,75	113.169,78	21.159,97	137.765,03	158.925,00
157	112.234,97	83,24	935,51	1.018,75	112.234,97	21.243,21	138.700,54	159.943,75
158	111.299,46	82,55	936,20	1.018,75	111.299,46	21.325,75	139.636,75	160.962,50
159	110.363,25	81,85	936,90	1.018,75	110.363,25	21.407,61	140.573,64	161.981,25
160	109.426,36	81,16	937,59	1.018,75	109.426,36	21.488,76	141.511,24	163.000,00
161	108.488,76	80,46	938,29	1.018,75	108.488,76	21.569,23	142.449,52	164.018,75
162	107.550,48	79,77	938,98	1.018,75	107.550,48	21.648,99	143.388,51	165.037,50
163	106.611,49	79,07	939,68	1.018,75	106.611,49	21.728,06	144.328,19	166.056,25
164	105.671,81	78,37	940,38	1.018,75	105.671,81	21.806,44	145.268,56	167.075,00
165	104.731,44	77,68	941,07	1.018,75	104.731,44	21.884,11	146.209,64	168.093,75
166	103.790,36	76,98	941,77	1.018,75	103.790,36	21.961,09	147.151,41	169.112,50
167	102.848,59	76,28	942,47	1.018,75	102.848,59	22.037,37	148.093,88	170.131,25
168	101.906,12	75,58	943,17	1.018,75	101.906,12	22.112,95	149.037,05	171.150,00
169	100.962,95	74,88	943,87	1.018,75	100.962,95	22.187,83	149.980,92	172.168,75
170	100.019,08	74,18	944,57	1.018,75	100.019,08	22.262,01	150.925,49	173.187,50
171	99.074,51	73,48	945,27	1.018,75	99.074,51	22.335,49	151.870,76	174.206,25
172	98.129,24	72,78	945,97	1.018,75	98.129,24	22.408,27	152.816,73	175.225,00
173	97.183,27	72,08	946,67	1.018,75	97.183,27	22.480,35	153.763,40	176.243,75
174	96.236,60	71,38	947,37	1.018,75	96.236,60	22.551,72	154.710,78	177.262,50
175	95.289,22	70,67	948,08	1.018,75	95.289,22	22.622,40	155.658,85	178.281,25
176	94.341,15	69,97	948,78	1.018,75	94.341,15	22.692,37	156.607,63	179.300,00
177	93.392,37	69,27	949,48	1.018,75	93.392,37	22.761,63	157.557,12	180.318,75
178	92.442,88	68,56	950,19	1.018,75	92.442,88	22.830,19	158.507,31	181.337,50
179	91.492,69	67,86	950,89	1.018,75	91.492,69	22.898,05	159.458,20	182.356,25
180	90.541,80	67,15	951,60	1.018,75	90.541,80	22.965,20	160.409,80	183.375,00

x

comdirect Baufinanzierung

zum Produkttest

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

• 1.020,83€
• Monatsrate

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

Weiter

Tilgungsplan ↓

Detailseite

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

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

x

BBBank Neufinanzierung

zum Produkttest

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

• 1.033,33€
• Monatsrate

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

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 100.000,00 EUR; Kreditrate: 218,33 EUR; Gesamtbetrag: 26.200,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,63 %; Gebundener Sollzins: 0,62 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist BBBank eG Herrenstraße 2 - 10
76133 Karlsruhe

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

x

Interhyp Baufinanzierung

zum Produkttest

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

• 1.037,50€
• Monatsrate

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

Weiter

Tilgungsplan ↓

Detailseite

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

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

x

Consorsbank Baufinanzierung

zum Produkttest

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

• 1.045,83€
• Monatsrate

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

Weiter

Tilgungsplan ↓

Detailseite

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

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

x

creditweb Baufinanzierung

zum Produkttest

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

• 1.062,50€
• Monatsrate

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

Weiter

Tilgungsplan ↓

Detailseite

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

Monat	Kredit­summe	Zins­last	Tilgungs­last	Monats­rate	Rest­schuld	Zinsen gesamt	Tilgung gesamt	Gesamt
1	250.000,00	229,17	833,33	1.062,50	249.166,67	229,17	833,33	1.062,50
2	249.166,67	228,40	834,10	1.062,50	249.166,67	457,57	1.667,43	2.125,00
3	248.332,57	227,64	834,86	1.062,50	248.332,57	685,21	2.502,29	3.187,50
4	247.497,71	226,87	835,63	1.062,50	247.497,71	912,08	3.337,92	4.250,00
5	246.662,08	226,11	836,39	1.062,50	246.662,08	1.138,19	4.174,31	5.312,50
6	245.825,69	225,34	837,16	1.062,50	245.825,69	1.363,53	5.011,47	6.375,00