Baufinanzierungs­vergleich 10/2019

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

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

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

Baufinanzierungsrechner

Nettodarlehensbetrag

EUR

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

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

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

Wunschrate

EUR

Filter ↓↑ Berechnen

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

[maskenimages]

CE-Baufinanz Baufinanzierung

zum Produkttest

• 0,44%
• gebundener Sollzins*
• 0,45%
• effektiver Jahreszins*

• 925,00€
• Monatsrate

• Gesamtzahlung:166.500,00 EUR
• Tilgungsanteil:155.031,35 EUR
• Zinsanteil:11.468,65 EUR
• Restschuld:94.968,65 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 300.000,00 EUR; Kreditrate: 890,00 EUR; Gesamtbetrag: 106.800,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,56 %; Gebundener Sollzins: 0,56 %; 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	91,67	833,33	925,00	249.166,67	91,67	833,33	925,00
2	249.166,67	91,36	833,64	925,00	249.166,67	183,03	1.666,97	1.850,00
3	248.333,03	91,06	833,94	925,00	248.333,03	274,08	2.500,92	2.775,00
4	247.499,08	90,75	834,25	925,00	247.499,08	364,83	3.335,17	3.700,00
5	246.664,83	90,44	834,56	925,00	246.664,83	455,28	4.169,72	4.625,00
6	245.830,28	90,14	834,86	925,00	245.830,28	545,41	5.004,59	5.550,00
7	244.995,41	89,83	835,17	925,00	244.995,41	635,25	5.839,75	6.475,00
8	244.160,25	89,53	835,47	925,00	244.160,25	724,77	6.675,23	7.400,00
9	243.324,77	89,22	835,78	925,00	243.324,77	813,99	7.511,01	8.325,00
10	242.488,99	88,91	836,09	925,00	242.488,99	902,90	8.347,10	9.250,00
11	241.652,90	88,61	836,39	925,00	241.652,90	991,51	9.183,49	10.175,00
12	240.816,51	88,30	836,70	925,00	240.816,51	1.079,81	10.020,19	11.100,00
13	239.979,81	87,99	837,01	925,00	239.979,81	1.167,80	10.857,20	12.025,00
14	239.142,80	87,69	837,31	925,00	239.142,80	1.255,49	11.694,51	12.950,00
15	238.305,49	87,38	837,62	925,00	238.305,49	1.342,87	12.532,13	13.875,00
16	237.467,87	87,07	837,93	925,00	237.467,87	1.429,94	13.370,06	14.800,00
17	236.629,94	86,76	838,24	925,00	236.629,94	1.516,70	14.208,30	15.725,00
18	235.791,70	86,46	838,54	925,00	235.791,70	1.603,16	15.046,84	16.650,00
19	234.953,16	86,15	838,85	925,00	234.953,16	1.689,31	15.885,69	17.575,00
20	234.114,31	85,84	839,16	925,00	234.114,31	1.775,15	16.724,85	18.500,00
21	233.275,15	85,53	839,47	925,00	233.275,15	1.860,68	17.564,32	19.425,00
22	232.435,68	85,23	839,77	925,00	232.435,68	1.945,91	18.404,09	20.350,00
23	231.595,91	84,92	840,08	925,00	231.595,91	2.030,83	19.244,17	21.275,00
24	230.755,83	84,61	840,39	925,00	230.755,83	2.115,44	20.084,56	22.200,00
25	229.915,44	84,30	840,70	925,00	229.915,44	2.199,74	20.925,26	23.125,00
26	229.074,74	83,99	841,01	925,00	229.074,74	2.283,74	21.766,26	24.050,00
27	228.233,74	83,69	841,31	925,00	228.233,74	2.367,42	22.607,58	24.975,00
28	227.392,42	83,38	841,62	925,00	227.392,42	2.450,80	23.449,20	25.900,00
29	226.550,80	83,07	841,93	925,00	226.550,80	2.533,87	24.291,13	26.825,00
30	225.708,87	82,76	842,24	925,00	225.708,87	2.616,63	25.133,37	27.750,00
31	224.866,63	82,45	842,55	925,00	224.866,63	2.699,08	25.975,92	28.675,00
32	224.024,08	82,14	842,86	925,00	224.024,08	2.781,22	26.818,78	29.600,00
33	223.181,22	81,83	843,17	925,00	223.181,22	2.863,05	27.661,95	30.525,00
34	222.338,05	81,52	843,48	925,00	222.338,05	2.944,58	28.505,42	31.450,00
35	221.494,58	81,21	843,79	925,00	221.494,58	3.025,79	29.349,21	32.375,00
36	220.650,79	80,91	844,09	925,00	220.650,79	3.106,70	30.193,30	33.300,00
37	219.806,70	80,60	844,40	925,00	219.806,70	3.187,29	31.037,71	34.225,00
38	218.962,29	80,29	844,71	925,00	218.962,29	3.267,58	31.882,42	35.150,00
39	218.117,58	79,98	845,02	925,00	218.117,58	3.347,56	32.727,44	36.075,00
40	217.272,56	79,67	845,33	925,00	217.272,56	3.427,22	33.572,78	37.000,00
41	216.427,22	79,36	845,64	925,00	216.427,22	3.506,58	34.418,42	37.925,00
42	215.581,58	79,05	845,95	925,00	215.581,58	3.585,63	35.264,37	38.850,00
43	214.735,63	78,74	846,26	925,00	214.735,63	3.664,36	36.110,64	39.775,00
44	213.889,36	78,43	846,57	925,00	213.889,36	3.742,79	36.957,21	40.700,00
45	213.042,79	78,12	846,88	925,00	213.042,79	3.820,90	37.804,10	41.625,00
46	212.195,90	77,81	847,19	925,00	212.195,90	3.898,71	38.651,29	42.550,00
47	211.348,71	77,49	847,51	925,00	211.348,71	3.976,20	39.498,80	43.475,00
48	210.501,20	77,18	847,82	925,00	210.501,20	4.053,39	40.346,61	44.400,00
49	209.653,39	76,87	848,13	925,00	209.653,39	4.130,26	41.194,74	45.325,00
50	208.805,26	76,56	848,44	925,00	208.805,26	4.206,82	42.043,18	46.250,00
51	207.956,82	76,25	848,75	925,00	207.956,82	4.283,07	42.891,93	47.175,00
52	207.108,07	75,94	849,06	925,00	207.108,07	4.359,01	43.740,99	48.100,00
53	206.259,01	75,63	849,37	925,00	206.259,01	4.434,64	44.590,36	49.025,00
54	205.409,64	75,32	849,68	925,00	205.409,64	4.509,96	45.440,04	49.950,00
55	204.559,96	75,01	849,99	925,00	204.559,96	4.584,96	46.290,04	50.875,00
56	203.709,96	74,69	850,31	925,00	203.709,96	4.659,66	47.140,34	51.800,00
57	202.859,66	74,38	850,62	925,00	202.859,66	4.734,04	47.990,96	52.725,00
58	202.009,04	74,07	850,93	925,00	202.009,04	4.808,11	48.841,89	53.650,00
59	201.158,11	73,76	851,24	925,00	201.158,11	4.881,87	49.693,13	54.575,00
60	200.306,87	73,45	851,55	925,00	200.306,87	4.955,31	50.544,69	55.500,00
61	199.455,31	73,13	851,87	925,00	199.455,31	5.028,45	51.396,55	56.425,00
62	198.603,45	72,82	852,18	925,00	198.603,45	5.101,27	52.248,73	57.350,00
63	197.751,27	72,51	852,49	925,00	197.751,27	5.173,78	53.101,22	58.275,00
64	196.898,78	72,20	852,80	925,00	196.898,78	5.245,97	53.954,03	59.200,00
65	196.045,97	71,88	853,12	925,00	196.045,97	5.317,86	54.807,14	60.125,00
66	195.192,86	71,57	853,43	925,00	195.192,86	5.389,43	55.660,57	61.050,00
67	194.339,43	71,26	853,74	925,00	194.339,43	5.460,68	56.514,32	61.975,00
68	193.485,68	70,94	854,06	925,00	193.485,68	5.531,63	57.368,37	62.900,00
69	192.631,63	70,63	854,37	925,00	192.631,63	5.602,26	58.222,74	63.825,00
70	191.777,26	70,32	854,68	925,00	191.777,26	5.672,58	59.077,42	64.750,00
71	190.922,58	70,00	855,00	925,00	190.922,58	5.742,58	59.932,42	65.675,00
72	190.067,58	69,69	855,31	925,00	190.067,58	5.812,28	60.787,72	66.600,00
73	189.212,28	69,38	855,62	925,00	189.212,28	5.881,65	61.643,35	67.525,00
74	188.356,65	69,06	855,94	925,00	188.356,65	5.950,72	62.499,28	68.450,00
75	187.500,72	68,75	856,25	925,00	187.500,72	6.019,47	63.355,53	69.375,00
76	186.644,47	68,44	856,56	925,00	186.644,47	6.087,90	64.212,10	70.300,00
77	185.787,90	68,12	856,88	925,00	185.787,90	6.156,03	65.068,97	71.225,00
78	184.931,03	67,81	857,19	925,00	184.931,03	6.223,83	65.926,17	72.150,00
79	184.073,83	67,49	857,51	925,00	184.073,83	6.291,33	66.783,67	73.075,00
80	183.216,33	67,18	857,82	925,00	183.216,33	6.358,51	67.641,49	74.000,00
81	182.358,51	66,86	858,14	925,00	182.358,51	6.425,37	68.499,63	74.925,00
82	181.500,37	66,55	858,45	925,00	181.500,37	6.491,92	69.358,08	75.850,00
83	180.641,92	66,24	858,76	925,00	180.641,92	6.558,16	70.216,84	76.775,00
84	179.783,16	65,92	859,08	925,00	179.783,16	6.624,08	71.075,92	77.700,00
85	178.924,08	65,61	859,39	925,00	178.924,08	6.689,68	71.935,32	78.625,00
86	178.064,68	65,29	859,71	925,00	178.064,68	6.754,97	72.795,03	79.550,00
87	177.204,97	64,98	860,02	925,00	177.204,97	6.819,95	73.655,05	80.475,00
88	176.344,95	64,66	860,34	925,00	176.344,95	6.884,61	74.515,39	81.400,00
89	175.484,61	64,34	860,66	925,00	175.484,61	6.948,95	75.376,05	82.325,00
90	174.623,95	64,03	860,97	925,00	174.623,95	7.012,98	76.237,02	83.250,00
91	173.762,98	63,71	861,29	925,00	173.762,98	7.076,70	77.098,30	84.175,00
92	172.901,70	63,40	861,60	925,00	172.901,70	7.140,09	77.959,91	85.100,00
93	172.040,09	63,08	861,92	925,00	172.040,09	7.203,17	78.821,83	86.025,00
94	171.178,17	62,77	862,23	925,00	171.178,17	7.265,94	79.684,06	86.950,00
95	170.315,94	62,45	862,55	925,00	170.315,94	7.328,39	80.546,61	87.875,00
96	169.453,39	62,13	862,87	925,00	169.453,39	7.390,52	81.409,48	88.800,00
97	168.590,52	61,82	863,18	925,00	168.590,52	7.452,34	82.272,66	89.725,00
98	167.727,34	61,50	863,50	925,00	167.727,34	7.513,84	83.136,16	90.650,00
99	166.863,84	61,18	863,82	925,00	166.863,84	7.575,02	83.999,98	91.575,00
100	166.000,02	60,87	864,13	925,00	166.000,02	7.635,89	84.864,11	92.500,00
101	165.135,89	60,55	864,45	925,00	165.135,89	7.696,44	85.728,56	93.425,00
102	164.271,44	60,23	864,77	925,00	164.271,44	7.756,67	86.593,33	94.350,00
103	163.406,67	59,92	865,08	925,00	163.406,67	7.816,59	87.458,41	95.275,00
104	162.541,59	59,60	865,40	925,00	162.541,59	7.876,19	88.323,81	96.200,00
105	161.676,19	59,28	865,72	925,00	161.676,19	7.935,47	89.189,53	97.125,00
106	160.810,47	58,96	866,04	925,00	160.810,47	7.994,43	90.055,57	98.050,00
107	159.944,43	58,65	866,35	925,00	159.944,43	8.053,08	90.921,92	98.975,00
108	159.078,08	58,33	866,67	925,00	159.078,08	8.111,41	91.788,59	99.900,00
109	158.211,41	58,01	866,99	925,00	158.211,41	8.169,42	92.655,58	100.825,00
110	157.344,42	57,69	867,31	925,00	157.344,42	8.227,11	93.522,89	101.750,00
111	156.477,11	57,37	867,63	925,00	156.477,11	8.284,48	94.390,52	102.675,00
112	155.609,48	57,06	867,94	925,00	155.609,48	8.341,54	95.258,46	103.600,00
113	154.741,54	56,74	868,26	925,00	154.741,54	8.398,28	96.126,72	104.525,00
114	153.873,28	56,42	868,58	925,00	153.873,28	8.454,70	96.995,30	105.450,00
115	153.004,70	56,10	868,90	925,00	153.004,70	8.510,80	97.864,20	106.375,00
116	152.135,80	55,78	869,22	925,00	152.135,80	8.566,58	98.733,42	107.300,00
117	151.266,58	55,46	869,54	925,00	151.266,58	8.622,05	99.602,95	108.225,00
118	150.397,05	55,15	869,85	925,00	150.397,05	8.677,19	100.472,81	109.150,00
119	149.527,19	54,83	870,17	925,00	149.527,19	8.732,02	101.342,98	110.075,00
120	148.657,02	54,51	870,49	925,00	148.657,02	8.786,53	102.213,47	111.000,00
121	147.786,53	54,19	870,81	925,00	147.786,53	8.840,72	103.084,28	111.925,00
122	146.915,72	53,87	871,13	925,00	146.915,72	8.894,59	103.955,41	112.850,00
123	146.044,59	53,55	871,45	925,00	146.044,59	8.948,14	104.826,86	113.775,00
124	145.173,14	53,23	871,77	925,00	145.173,14	9.001,37	105.698,63	114.700,00
125	144.301,37	52,91	872,09	925,00	144.301,37	9.054,28	106.570,72	115.625,00
126	143.429,28	52,59	872,41	925,00	143.429,28	9.106,87	107.443,13	116.550,00
127	142.556,87	52,27	872,73	925,00	142.556,87	9.159,14	108.315,86	117.475,00
128	141.684,14	51,95	873,05	925,00	141.684,14	9.211,09	109.188,91	118.400,00
129	140.811,09	51,63	873,37	925,00	140.811,09	9.262,72	110.062,28	119.325,00
130	139.937,72	51,31	873,69	925,00	139.937,72	9.314,03	110.935,97	120.250,00
131	139.064,03	50,99	874,01	925,00	139.064,03	9.365,02	111.809,98	121.175,00
132	138.190,02	50,67	874,33	925,00	138.190,02	9.415,69	112.684,31	122.100,00
133	137.315,69	50,35	874,65	925,00	137.315,69	9.466,04	113.558,96	123.025,00
134	136.441,04	50,03	874,97	925,00	136.441,04	9.516,07	114.433,93	123.950,00
135	135.566,07	49,71	875,29	925,00	135.566,07	9.565,77	115.309,23	124.875,00
136	134.690,77	49,39	875,61	925,00	134.690,77	9.615,16	116.184,84	125.800,00
137	133.815,16	49,07	875,93	925,00	133.815,16	9.664,23	117.060,77	126.725,00
138	132.939,23	48,74	876,26	925,00	132.939,23	9.712,97	117.937,03	127.650,00
139	132.062,97	48,42	876,58	925,00	132.062,97	9.761,39	118.813,61	128.575,00
140	131.186,39	48,10	876,90	925,00	131.186,39	9.809,50	119.690,50	129.500,00
141	130.309,50	47,78	877,22	925,00	130.309,50	9.857,28	120.567,72	130.425,00
142	129.432,28	47,46	877,54	925,00	129.432,28	9.904,73	121.445,27	131.350,00
143	128.554,73	47,14	877,86	925,00	128.554,73	9.951,87	122.323,13	132.275,00
144	127.676,87	46,81	878,19	925,00	127.676,87	9.998,69	123.201,31	133.200,00
145	126.798,69	46,49	878,51	925,00	126.798,69	10.045,18	124.079,82	134.125,00
146	125.920,18	46,17	878,83	925,00	125.920,18	10.091,35	124.958,65	135.050,00
147	125.041,35	45,85	879,15	925,00	125.041,35	10.137,20	125.837,80	135.975,00
148	124.162,20	45,53	879,47	925,00	124.162,20	10.182,72	126.717,28	136.900,00
149	123.282,72	45,20	879,80	925,00	123.282,72	10.227,93	127.597,07	137.825,00
150	122.402,93	44,88	880,12	925,00	122.402,93	10.272,81	128.477,19	138.750,00
151	121.522,81	44,56	880,44	925,00	121.522,81	10.317,37	129.357,63	139.675,00
152	120.642,37	44,24	880,76	925,00	120.642,37	10.361,60	130.238,40	140.600,00
153	119.761,60	43,91	881,09	925,00	119.761,60	10.405,52	131.119,48	141.525,00
154	118.880,52	43,59	881,41	925,00	118.880,52	10.449,11	132.000,89	142.450,00
155	117.999,11	43,27	881,73	925,00	117.999,11	10.492,37	132.882,63	143.375,00
156	117.117,37	42,94	882,06	925,00	117.117,37	10.535,31	133.764,69	144.300,00
157	116.235,31	42,62	882,38	925,00	116.235,31	10.577,93	134.647,07	145.225,00
158	115.352,93	42,30	882,70	925,00	115.352,93	10.620,23	135.529,77	146.150,00
159	114.470,23	41,97	883,03	925,00	114.470,23	10.662,20	136.412,80	147.075,00
160	113.587,20	41,65	883,35	925,00	113.587,20	10.703,85	137.296,15	148.000,00
161	112.703,85	41,32	883,68	925,00	112.703,85	10.745,18	138.179,82	148.925,00
162	111.820,18	41,00	884,00	925,00	111.820,18	10.786,18	139.063,82	149.850,00
163	110.936,18	40,68	884,32	925,00	110.936,18	10.826,85	139.948,15	150.775,00
164	110.051,85	40,35	884,65	925,00	110.051,85	10.867,21	140.832,79	151.700,00
165	109.167,21	40,03	884,97	925,00	109.167,21	10.907,23	141.717,77	152.625,00
166	108.282,23	39,70	885,30	925,00	108.282,23	10.946,94	142.603,06	153.550,00
167	107.396,94	39,38	885,62	925,00	107.396,94	10.986,32	143.488,68	154.475,00
168	106.511,32	39,05	885,95	925,00	106.511,32	11.025,37	144.374,63	155.400,00
169	105.625,37	38,73	886,27	925,00	105.625,37	11.064,10	145.260,90	156.325,00
170	104.739,10	38,40	886,60	925,00	104.739,10	11.102,50	146.147,50	157.250,00
171	103.852,50	38,08	886,92	925,00	103.852,50	11.140,58	147.034,42	158.175,00
172	102.965,58	37,75	887,25	925,00	102.965,58	11.178,34	147.921,66	159.100,00
173	102.078,34	37,43	887,57	925,00	102.078,34	11.215,77	148.809,23	160.025,00
174	101.190,77	37,10	887,90	925,00	101.190,77	11.252,87	149.697,13	160.950,00
175	100.302,87	36,78	888,22	925,00	100.302,87	11.289,65	150.585,35	161.875,00
176	99.414,65	36,45	888,55	925,00	99.414,65	11.326,10	151.473,90	162.800,00
177	98.526,10	36,13	888,87	925,00	98.526,10	11.362,23	152.362,77	163.725,00
178	97.637,23	35,80	889,20	925,00	97.637,23	11.398,03	153.251,97	164.650,00
179	96.748,03	35,47	889,53	925,00	96.748,03	11.433,50	154.141,50	165.575,00
180	95.858,50	35,15	889,85	925,00	95.858,50	11.468,65	155.031,35	166.500,00

x

DTW Baufinanzierung

zum Produkttest

• 0,58%
• gebundener Sollzins*
• 0,58%
• effektiver Jahreszins*

• 954,17€
• Monatsrate

• Gesamtzahlung:171.750,00 EUR
• Tilgungsanteil:156.678,88 EUR
• Zinsanteil:15.071,12 EUR
• Restschuld:93.321,12 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 150.000,00 EUR; Kreditrate: 283,75 EUR; Gesamtbetrag: 17.025,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,27 %; Gebundener Sollzins: 0,27 %; 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	120,83	833,33	954,17	249.166,67	120,83	833,33	954,17
2	249.166,67	120,43	833,74	954,17	249.166,67	241,26	1.667,07	1.908,33
3	248.332,93	120,03	834,14	954,17	248.332,93	361,29	2.501,21	2.862,50
4	247.498,79	119,62	834,54	954,17	247.498,79	480,92	3.335,75	3.816,67
5	246.664,25	119,22	834,95	954,17	246.664,25	600,14	4.170,70	4.770,83
6	245.829,30	118,82	835,35	954,17	245.829,30	718,95	5.006,05	5.725,00
7	244.993,95	118,41	835,75	954,17	244.993,95	837,37	5.841,80	6.679,17
8	244.158,20	118,01	836,16	954,17	244.158,20	955,38	6.677,96	7.633,33
9	243.322,04	117,61	836,56	954,17	243.322,04	1.072,98	7.514,52	8.587,50
10	242.485,48	117,20	836,97	954,17	242.485,48	1.190,18	8.351,48	9.541,67
11	241.648,52	116,80	837,37	954,17	241.648,52	1.306,98	9.188,85	10.495,83
12	240.811,15	116,39	837,77	954,17	240.811,15	1.423,37	10.026,63	11.450,00
13	239.973,37	115,99	838,18	954,17	239.973,37	1.539,36	10.864,81	12.404,17
14	239.135,19	115,58	838,58	954,17	239.135,19	1.654,94	11.703,39	13.358,33
15	238.296,61	115,18	838,99	954,17	238.296,61	1.770,12	12.542,38	14.312,50
16	237.457,62	114,77	839,40	954,17	237.457,62	1.884,89	13.381,78	15.266,67
17	236.618,22	114,37	839,80	954,17	236.618,22	1.999,26	14.221,58	16.220,83
18	235.778,42	113,96	840,21	954,17	235.778,42	2.113,22	15.061,78	17.175,00
19	234.938,22	113,55	840,61	954,17	234.938,22	2.226,77	15.902,40	18.129,17
20	234.097,60	113,15	841,02	954,17	234.097,60	2.339,92	16.743,42	19.083,33
21	233.256,58	112,74	841,43	954,17	233.256,58	2.452,66	17.584,84	20.037,50
22	232.415,16	112,33	841,83	954,17	232.415,16	2.564,99	18.426,68	20.991,67
23	231.573,32	111,93	842,24	954,17	231.573,32	2.676,92	19.268,92	21.945,83
24	230.731,08	111,52	842,65	954,17	230.731,08	2.788,44	20.111,56	22.900,00
25	229.888,44	111,11	843,05	954,17	229.888,44	2.899,55	20.954,62	23.854,17
26	229.045,38	110,71	843,46	954,17	229.045,38	3.010,26	21.798,08	24.808,33
27	228.201,92	110,30	843,87	954,17	228.201,92	3.120,55	22.641,95	25.762,50
28	227.358,05	109,89	844,28	954,17	227.358,05	3.230,44	23.486,22	26.716,67
29	226.513,78	109,48	844,69	954,17	226.513,78	3.339,93	24.330,91	27.670,83
30	225.669,09	109,07	845,09	954,17	225.669,09	3.449,00	25.176,00	28.625,00
31	224.824,00	108,66	845,50	954,17	224.824,00	3.557,66	26.021,50	29.579,17
32	223.978,50	108,26	845,91	954,17	223.978,50	3.665,92	26.867,41	30.533,33
33	223.132,59	107,85	846,32	954,17	223.132,59	3.773,77	27.713,73	31.487,50
34	222.286,27	107,44	846,73	954,17	222.286,27	3.881,21	28.560,46	32.441,67
35	221.439,54	107,03	847,14	954,17	221.439,54	3.988,23	29.407,60	33.395,83
36	220.592,40	106,62	847,55	954,17	220.592,40	4.094,85	30.255,15	34.350,00
37	219.744,85	106,21	847,96	954,17	219.744,85	4.201,06	31.103,10	35.304,17
38	218.896,90	105,80	848,37	954,17	218.896,90	4.306,86	31.951,47	36.258,33
39	218.048,53	105,39	848,78	954,17	218.048,53	4.412,25	32.800,25	37.212,50
40	217.199,75	104,98	849,19	954,17	217.199,75	4.517,23	33.649,43	38.166,67
41	216.350,57	104,57	849,60	954,17	216.350,57	4.621,80	34.499,03	39.120,83
42	215.500,97	104,16	850,01	954,17	215.500,97	4.725,96	35.349,04	40.075,00
43	214.650,96	103,75	850,42	954,17	214.650,96	4.829,71	36.199,46	41.029,17
44	213.800,54	103,34	850,83	954,17	213.800,54	4.933,05	37.050,29	41.983,33
45	212.949,71	102,93	851,24	954,17	212.949,71	5.035,97	37.901,53	42.937,50
46	212.098,47	102,51	851,65	954,17	212.098,47	5.138,49	38.753,18	43.891,67
47	211.246,82	102,10	852,06	954,17	211.246,82	5.240,59	39.605,24	44.845,83
48	210.394,76	101,69	852,48	954,17	210.394,76	5.342,28	40.457,72	45.800,00
49	209.542,28	101,28	852,89	954,17	209.542,28	5.443,56	41.310,61	46.754,17
50	208.689,39	100,87	853,30	954,17	208.689,39	5.544,43	42.163,91	47.708,33
51	207.836,09	100,45	853,71	954,17	207.836,09	5.644,88	43.017,62	48.662,50
52	206.982,38	100,04	854,13	954,17	206.982,38	5.744,92	43.871,74	49.616,67
53	206.128,26	99,63	854,54	954,17	206.128,26	5.844,55	44.726,28	50.570,83
54	205.273,72	99,22	854,95	954,17	205.273,72	5.943,77	45.581,23	51.525,00
55	204.418,77	98,80	855,36	954,17	204.418,77	6.042,57	46.436,60	52.479,17
56	203.563,40	98,39	855,78	954,17	203.563,40	6.140,96	47.292,38	53.433,33
57	202.707,62	97,98	856,19	954,17	202.707,62	6.238,93	48.148,57	54.387,50
58	201.851,43	97,56	856,61	954,17	201.851,43	6.336,49	49.005,17	55.341,67
59	200.994,83	97,15	857,02	954,17	200.994,83	6.433,64	49.862,19	56.295,83
60	200.137,81	96,73	857,43	954,17	200.137,81	6.530,38	50.719,62	57.250,00
61	199.280,38	96,32	857,85	954,17	199.280,38	6.626,69	51.577,47	58.204,17
62	198.422,53	95,90	858,26	954,17	198.422,53	6.722,60	52.435,73	59.158,33
63	197.564,27	95,49	858,68	954,17	197.564,27	6.818,09	53.294,41	60.112,50
64	196.705,59	95,07	859,09	954,17	196.705,59	6.913,16	54.153,50	61.066,67
65	195.846,50	94,66	859,51	954,17	195.846,50	7.007,82	55.013,01	62.020,83
66	194.986,99	94,24	859,92	954,17	194.986,99	7.102,07	55.872,93	62.975,00
67	194.127,07	93,83	860,34	954,17	194.127,07	7.195,89	56.733,27	63.929,17
68	193.266,73	93,41	860,75	954,17	193.266,73	7.289,31	57.594,03	64.883,33
69	192.405,97	93,00	861,17	954,17	192.405,97	7.382,30	58.455,20	65.837,50
70	191.544,80	92,58	861,59	954,17	191.544,80	7.474,88	59.316,79	66.791,67
71	190.683,21	92,16	862,00	954,17	190.683,21	7.567,05	60.178,79	67.745,83
72	189.821,21	91,75	862,42	954,17	189.821,21	7.658,79	61.041,21	68.700,00
73	188.958,79	91,33	862,84	954,17	188.958,79	7.750,12	61.904,04	69.654,17
74	188.095,96	90,91	863,25	954,17	188.095,96	7.841,04	62.767,30	70.608,33
75	187.232,70	90,50	863,67	954,17	187.232,70	7.931,53	63.630,97	71.562,50
76	186.369,03	90,08	864,09	954,17	186.369,03	8.021,61	64.495,06	72.516,67
77	185.504,94	89,66	864,51	954,17	185.504,94	8.111,27	65.359,56	73.470,83
78	184.640,44	89,24	864,92	954,17	184.640,44	8.200,51	66.224,49	74.425,00
79	183.775,51	88,82	865,34	954,17	183.775,51	8.289,34	67.089,83	75.379,17
80	182.910,17	88,41	865,76	954,17	182.910,17	8.377,74	67.955,59	76.333,33
81	182.044,41	87,99	866,18	954,17	182.044,41	8.465,73	68.821,77	77.287,50
82	181.178,23	87,57	866,60	954,17	181.178,23	8.553,30	69.688,36	78.241,67
83	180.311,64	87,15	867,02	954,17	180.311,64	8.640,45	70.555,38	79.195,83
84	179.444,62	86,73	867,44	954,17	179.444,62	8.727,18	71.422,82	80.150,00
85	178.577,18	86,31	867,85	954,17	178.577,18	8.813,50	72.290,67	81.104,17
86	177.709,33	85,89	868,27	954,17	177.709,33	8.899,39	73.158,94	82.058,33
87	176.841,06	85,47	868,69	954,17	176.841,06	8.984,86	74.027,64	83.012,50
88	175.972,36	85,05	869,11	954,17	175.972,36	9.069,92	74.896,75	83.966,67
89	175.103,25	84,63	869,53	954,17	175.103,25	9.154,55	75.766,28	84.920,83
90	174.233,72	84,21	869,95	954,17	174.233,72	9.238,76	76.636,24	85.875,00
91	173.363,76	83,79	870,37	954,17	173.363,76	9.322,55	77.506,61	86.829,17
92	172.493,39	83,37	870,79	954,17	172.493,39	9.405,93	78.377,41	87.783,33
93	171.622,59	82,95	871,22	954,17	171.622,59	9.488,88	79.248,62	88.737,50
94	170.751,38	82,53	871,64	954,17	170.751,38	9.571,41	80.120,26	89.691,67
95	169.879,74	82,11	872,06	954,17	169.879,74	9.653,52	80.992,32	90.645,83
96	169.007,68	81,69	872,48	954,17	169.007,68	9.735,20	81.864,80	91.600,00
97	168.135,20	81,27	872,90	954,17	168.135,20	9.816,47	82.737,70	92.554,17
98	167.262,30	80,84	873,32	954,17	167.262,30	9.897,31	83.611,02	93.508,33
99	166.388,98	80,42	873,75	954,17	166.388,98	9.977,73	84.484,77	94.462,50
100	165.515,23	80,00	874,17	954,17	165.515,23	10.057,73	85.358,93	95.416,67
101	164.641,07	79,58	874,59	954,17	164.641,07	10.137,31	86.233,52	96.370,83
102	163.766,48	79,15	875,01	954,17	163.766,48	10.216,46	87.108,54	97.325,00
103	162.891,46	78,73	875,44	954,17	162.891,46	10.295,19	87.983,97	98.279,17
104	162.016,03	78,31	875,86	954,17	162.016,03	10.373,50	88.859,83	99.233,33
105	161.140,17	77,88	876,28	954,17	161.140,17	10.451,39	89.736,11	100.187,50
106	160.263,89	77,46	876,71	954,17	160.263,89	10.528,85	90.612,82	101.141,67
107	159.387,18	77,04	877,13	954,17	159.387,18	10.605,88	91.489,95	102.095,83
108	158.510,05	76,61	877,55	954,17	158.510,05	10.682,50	92.367,50	103.050,00
109	157.632,50	76,19	877,98	954,17	157.632,50	10.758,69	93.245,48	104.004,17
110	156.754,52	75,76	878,40	954,17	156.754,52	10.834,45	94.123,88	104.958,33
111	155.876,12	75,34	878,83	954,17	155.876,12	10.909,79	95.002,71	105.912,50
112	154.997,29	74,92	879,25	954,17	154.997,29	10.984,71	95.881,96	106.866,67
113	154.118,04	74,49	879,68	954,17	154.118,04	11.059,20	96.761,64	107.820,83
114	153.238,36	74,07	880,10	954,17	153.238,36	11.133,26	97.641,74	108.775,00
115	152.358,26	73,64	880,53	954,17	152.358,26	11.206,90	98.522,27	109.729,17
116	151.477,73	73,21	880,95	954,17	151.477,73	11.280,12	99.403,22	110.683,33
117	150.596,78	72,79	881,38	954,17	150.596,78	11.352,90	100.284,60	111.637,50
118	149.715,40	72,36	881,80	954,17	149.715,40	11.425,27	101.166,40	112.591,67
119	148.833,60	71,94	882,23	954,17	148.833,60	11.497,20	102.048,63	113.545,83
120	147.951,37	71,51	882,66	954,17	147.951,37	11.568,71	102.931,29	114.500,00
121	147.068,71	71,08	883,08	954,17	147.068,71	11.639,80	103.814,37	115.454,17
122	146.185,63	70,66	883,51	954,17	146.185,63	11.710,45	104.697,88	116.408,33
123	145.302,12	70,23	883,94	954,17	145.302,12	11.780,68	105.581,82	117.362,50
124	144.418,18	69,80	884,36	954,17	144.418,18	11.850,48	106.466,18	118.316,67
125	143.533,82	69,37	884,79	954,17	143.533,82	11.919,86	107.350,98	119.270,83
126	142.649,02	68,95	885,22	954,17	142.649,02	11.988,80	108.236,20	120.225,00
127	141.763,80	68,52	885,65	954,17	141.763,80	12.057,32	109.121,84	121.179,17
128	140.878,16	68,09	886,08	954,17	140.878,16	12.125,42	110.007,92	122.133,33
129	139.992,08	67,66	886,50	954,17	139.992,08	12.193,08	110.894,42	123.087,50
130	139.105,58	67,23	886,93	954,17	139.105,58	12.260,31	111.781,35	124.041,67
131	138.218,65	66,81	887,36	954,17	138.218,65	12.327,12	112.668,72	124.995,83
132	137.331,28	66,38	887,79	954,17	137.331,28	12.393,49	113.556,51	125.950,00
133	136.443,49	65,95	888,22	954,17	136.443,49	12.459,44	114.444,72	126.904,17
134	135.555,28	65,52	888,65	954,17	135.555,28	12.524,96	115.333,37	127.858,33
135	134.666,63	65,09	889,08	954,17	134.666,63	12.590,05	116.222,45	128.812,50
136	133.777,55	64,66	889,51	954,17	133.777,55	12.654,71	117.111,96	129.766,67
137	132.888,04	64,23	889,94	954,17	132.888,04	12.718,94	118.001,90	130.720,83
138	131.998,10	63,80	890,37	954,17	131.998,10	12.782,74	118.892,26	131.675,00
139	131.107,74	63,37	890,80	954,17	131.107,74	12.846,11	119.783,06	132.629,17
140	130.216,94	62,94	891,23	954,17	130.216,94	12.909,04	120.674,29	133.583,33
141	129.325,71	62,51	891,66	954,17	129.325,71	12.971,55	121.565,95	134.537,50
142	128.434,05	62,08	892,09	954,17	128.434,05	13.033,63	122.458,04	135.491,67
143	127.541,96	61,65	892,52	954,17	127.541,96	13.095,27	123.350,56	136.445,83
144	126.649,44	61,21	892,95	954,17	126.649,44	13.156,49	124.243,51	137.400,00
145	125.756,49	60,78	893,38	954,17	125.756,49	13.217,27	125.136,90	138.354,17
146	124.863,10	60,35	893,82	954,17	124.863,10	13.277,62	126.030,71	139.308,33
147	123.969,29	59,92	894,25	954,17	123.969,29	13.337,54	126.924,96	140.262,50
148	123.075,04	59,49	894,68	954,17	123.075,04	13.397,02	127.819,64	141.216,67
149	122.180,36	59,05	895,11	954,17	122.180,36	13.456,08	128.714,75	142.170,83
150	121.285,25	58,62	895,55	954,17	121.285,25	13.514,70	129.610,30	143.125,00
151	120.389,70	58,19	895,98	954,17	120.389,70	13.572,89	130.506,28	144.079,17
152	119.493,72	57,76	896,41	954,17	119.493,72	13.630,64	131.402,69	145.033,33
153	118.597,31	57,32	896,84	954,17	118.597,31	13.687,97	132.299,53	145.987,50
154	117.700,47	56,89	897,28	954,17	117.700,47	13.744,85	133.196,81	146.941,67
155	116.803,19	56,45	897,71	954,17	116.803,19	13.801,31	134.094,52	147.895,83
156	115.905,48	56,02	898,15	954,17	115.905,48	13.857,33	134.992,67	148.850,00
157	115.007,33	55,59	898,58	954,17	115.007,33	13.912,92	135.891,25	149.804,17
158	114.108,75	55,15	899,01	954,17	114.108,75	13.968,07	136.790,26	150.758,33
159	113.209,74	54,72	899,45	954,17	113.209,74	14.022,79	137.689,71	151.712,50
160	112.310,29	54,28	899,88	954,17	112.310,29	14.077,07	138.589,60	152.666,67
161	111.410,40	53,85	900,32	954,17	111.410,40	14.130,92	139.489,91	153.620,83
162	110.510,09	53,41	900,75	954,17	110.510,09	14.184,33	140.390,67	154.575,00
163	109.609,33	52,98	901,19	954,17	109.609,33	14.237,31	141.291,86	155.529,17
164	108.708,14	52,54	901,62	954,17	108.708,14	14.289,85	142.193,48	156.483,33
165	107.806,52	52,11	902,06	954,17	107.806,52	14.341,96	143.095,54	157.437,50
166	106.904,46	51,67	902,50	954,17	106.904,46	14.393,63	143.998,04	158.391,67
167	106.001,96	51,23	902,93	954,17	106.001,96	14.444,86	144.900,97	159.345,83
168	105.099,03	50,80	903,37	954,17	105.099,03	14.495,66	145.804,34	160.300,00
169	104.195,66	50,36	903,81	954,17	104.195,66	14.546,02	146.708,14	161.254,17
170	103.291,86	49,92	904,24	954,17	103.291,86	14.595,95	147.612,39	162.208,33
171	102.387,61	49,49	904,68	954,17	102.387,61	14.645,43	148.517,07	163.162,50
172	101.482,93	49,05	905,12	954,17	101.482,93	14.694,48	149.422,18	164.116,67
173	100.577,82	48,61	905,55	954,17	100.577,82	14.743,10	150.327,74	165.070,83
174	99.672,26	48,17	905,99	954,17	99.672,26	14.791,27	151.233,73	166.025,00
175	98.766,27	47,74	906,43	954,17	98.766,27	14.839,01	152.140,16	166.979,17
176	97.859,84	47,30	906,87	954,17	97.859,84	14.886,31	153.047,03	167.933,33
177	96.952,97	46,86	907,31	954,17	96.952,97	14.933,17	153.954,33	168.887,50
178	96.045,67	46,42	907,74	954,17	96.045,67	14.979,59	154.862,08	169.841,67
179	95.137,92	45,98	908,18	954,17	95.137,92	15.025,57	155.770,26	170.795,83
180	94.229,74	45,54	908,62	954,17	94.229,74	15.071,12	156.678,88	171.750,00

x

Dr. Klein Baufinanzierung

zum Produkttest

• 0,57%
• gebundener Sollzins*
• 0,58%
• effektiver Jahreszins*

• 952,08€
• Monatsrate

• Gesamtzahlung:171.375,00 EUR
• Tilgungsanteil:156.560,44 EUR
• Zinsanteil:14.814,56 EUR
• Restschuld:93.439,56 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 190.000,00 EUR; Kreditrate: 365,75 EUR; Gesamtbetrag: 21.945,00 EUR; Anzahl Kreditraten: 60; Laufzeit: 60 Monate; Effektiver Jahreszins: 0,36 %; Gebundener Sollzins: 0,31 %; 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	118,75	833,33	952,08	249.166,67	118,75	833,33	952,08
2	249.166,67	118,35	833,73	952,08	249.166,67	237,10	1.667,06	1.904,17
3	248.332,94	117,96	834,13	952,08	248.332,94	355,06	2.501,19	2.856,25
4	247.498,81	117,56	834,52	952,08	247.498,81	472,62	3.335,71	3.808,33
5	246.664,29	117,17	834,92	952,08	246.664,29	589,79	4.170,63	4.760,42
6	245.829,37	116,77	835,31	952,08	245.829,37	706,56	5.005,94	5.712,50
7	244.994,06	116,37	835,71	952,08	244.994,06	822,93	5.841,65	6.664,58
8	244.158,35	115,98	836,11	952,08	244.158,35	938,91	6.677,76	7.616,67
9	243.322,24	115,58	836,51	952,08	243.322,24	1.054,48	7.514,27	8.568,75
10	242.485,73	115,18	836,90	952,08	242.485,73	1.169,66	8.351,17	9.520,83
11	241.648,83	114,78	837,30	952,08	241.648,83	1.284,45	9.188,47	10.472,92
12	240.811,53	114,39	837,70	952,08	240.811,53	1.398,83	10.026,17	11.425,00
13	239.973,83	113,99	838,10	952,08	239.973,83	1.512,82	10.864,26	12.377,08
14	239.135,74	113,59	838,49	952,08	239.135,74	1.626,41	11.702,76	13.329,17
15	238.297,24	113,19	838,89	952,08	238.297,24	1.739,60	12.541,65	14.281,25
16	237.458,35	112,79	839,29	952,08	237.458,35	1.852,39	13.380,94	15.233,33
17	236.619,06	112,39	839,69	952,08	236.619,06	1.964,79	14.220,63	16.185,42
18	235.779,37	112,00	840,09	952,08	235.779,37	2.076,78	15.060,72	17.137,50
19	234.939,28	111,60	840,49	952,08	234.939,28	2.188,38	15.901,20	18.089,58
20	234.098,80	111,20	840,89	952,08	234.098,80	2.299,58	16.742,09	19.041,67
21	233.257,91	110,80	841,29	952,08	233.257,91	2.410,37	17.583,38	19.993,75
22	232.416,62	110,40	841,69	952,08	232.416,62	2.520,77	18.425,06	20.945,83
23	231.574,94	110,00	842,09	952,08	231.574,94	2.630,77	19.267,15	21.897,92
24	230.732,85	109,60	842,49	952,08	230.732,85	2.740,37	20.109,63	22.850,00
25	229.890,37	109,20	842,89	952,08	229.890,37	2.849,57	20.952,52	23.802,08
26	229.047,48	108,80	843,29	952,08	229.047,48	2.958,36	21.795,80	24.754,17
27	228.204,20	108,40	843,69	952,08	228.204,20	3.066,76	22.639,49	25.706,25
28	227.360,51	108,00	844,09	952,08	227.360,51	3.174,76	23.483,58	26.658,33
29	226.516,42	107,60	844,49	952,08	226.516,42	3.282,35	24.328,06	27.610,42
30	225.671,94	107,19	844,89	952,08	225.671,94	3.389,55	25.172,95	28.562,50
31	224.827,05	106,79	845,29	952,08	224.827,05	3.496,34	26.018,24	29.514,58
32	223.981,76	106,39	845,69	952,08	223.981,76	3.602,73	26.863,94	30.466,67
33	223.136,06	105,99	846,09	952,08	223.136,06	3.708,72	27.710,03	31.418,75
34	222.289,97	105,59	846,50	952,08	222.289,97	3.814,31	28.556,53	32.370,83
35	221.443,47	105,19	846,90	952,08	221.443,47	3.919,49	29.403,42	33.322,92
36	220.596,58	104,78	847,30	952,08	220.596,58	4.024,28	30.250,72	34.275,00
37	219.749,28	104,38	847,70	952,08	219.749,28	4.128,66	31.098,43	35.227,08
38	218.901,57	103,98	848,11	952,08	218.901,57	4.232,64	31.946,53	36.179,17
39	218.053,47	103,58	848,51	952,08	218.053,47	4.336,21	32.795,04	37.131,25
40	217.204,96	103,17	848,91	952,08	217.204,96	4.439,38	33.643,95	38.083,33
41	216.356,05	102,77	849,31	952,08	216.356,05	4.542,15	34.493,26	39.035,42
42	215.506,74	102,37	849,72	952,08	215.506,74	4.644,52	35.342,98	39.987,50
43	214.657,02	101,96	850,12	952,08	214.657,02	4.746,48	36.193,10	40.939,58
44	213.806,90	101,56	850,53	952,08	213.806,90	4.848,04	37.043,63	41.891,67
45	212.956,37	101,15	850,93	952,08	212.956,37	4.949,19	37.894,56	42.843,75
46	212.105,44	100,75	851,33	952,08	212.105,44	5.049,94	38.745,89	43.795,83
47	211.254,11	100,35	851,74	952,08	211.254,11	5.150,29	39.597,63	44.747,92
48	210.402,37	99,94	852,14	952,08	210.402,37	5.250,23	40.449,77	45.700,00
49	209.550,23	99,54	852,55	952,08	209.550,23	5.349,77	41.302,32	46.652,08
50	208.697,68	99,13	852,95	952,08	208.697,68	5.448,90	42.155,27	47.604,17
51	207.844,73	98,73	853,36	952,08	207.844,73	5.547,62	43.008,63	48.556,25
52	206.991,37	98,32	853,76	952,08	206.991,37	5.645,95	43.862,39	49.508,33
53	206.137,61	97,92	854,17	952,08	206.137,61	5.743,86	44.716,56	50.460,42
54	205.283,44	97,51	854,57	952,08	205.283,44	5.841,37	45.571,13	51.412,50
55	204.428,87	97,10	854,98	952,08	204.428,87	5.938,47	46.426,11	52.364,58
56	203.573,89	96,70	855,39	952,08	203.573,89	6.035,17	47.281,49	53.316,67
57	202.718,51	96,29	855,79	952,08	202.718,51	6.131,46	48.137,29	54.268,75
58	201.862,71	95,88	856,20	952,08	201.862,71	6.227,35	48.993,49	55.220,83
59	201.006,51	95,48	856,61	952,08	201.006,51	6.322,83	49.850,09	56.172,92
60	200.149,91	95,07	857,01	952,08	200.149,91	6.417,90	50.707,10	57.125,00
61	199.292,90	94,66	857,42	952,08	199.292,90	6.512,56	51.564,52	58.077,08
62	198.435,48	94,26	857,83	952,08	198.435,48	6.606,82	52.422,35	59.029,17
63	197.577,65	93,85	858,23	952,08	197.577,65	6.700,67	53.280,58	59.981,25
64	196.719,42	93,44	858,64	952,08	196.719,42	6.794,11	54.139,22	60.933,33
65	195.860,78	93,03	859,05	952,08	195.860,78	6.887,14	54.998,27	61.885,42
66	195.001,73	92,63	859,46	952,08	195.001,73	6.979,77	55.857,73	62.837,50
67	194.142,27	92,22	859,87	952,08	194.142,27	7.071,99	56.717,60	63.789,58
68	193.282,40	91,81	860,27	952,08	193.282,40	7.163,80	57.577,87	64.741,67
69	192.422,13	91,40	860,68	952,08	192.422,13	7.255,20	58.438,55	65.693,75
70	191.561,45	90,99	861,09	952,08	191.561,45	7.346,19	59.299,65	66.645,83
71	190.700,35	90,58	861,50	952,08	190.700,35	7.436,77	60.161,15	67.597,92
72	189.838,85	90,17	861,91	952,08	189.838,85	7.526,94	61.023,06	68.550,00
73	188.976,94	89,76	862,32	952,08	188.976,94	7.616,71	61.885,38	69.502,08
74	188.114,62	89,35	862,73	952,08	188.114,62	7.706,06	62.748,10	70.454,17
75	187.251,90	88,94	863,14	952,08	187.251,90	7.795,01	63.611,24	71.406,25
76	186.388,76	88,53	863,55	952,08	186.388,76	7.883,54	64.474,79	72.358,33
77	185.525,21	88,12	863,96	952,08	185.525,21	7.971,67	65.338,75	73.310,42
78	184.661,25	87,71	864,37	952,08	184.661,25	8.059,38	66.203,12	74.262,50
79	183.796,88	87,30	864,78	952,08	183.796,88	8.146,68	67.067,90	75.214,58
80	182.932,10	86,89	865,19	952,08	182.932,10	8.233,58	67.933,09	76.166,67
81	182.066,91	86,48	865,60	952,08	182.066,91	8.320,06	68.798,69	77.118,75
82	181.201,31	86,07	866,01	952,08	181.201,31	8.406,13	69.664,70	78.070,83
83	180.335,30	85,66	866,42	952,08	180.335,30	8.491,79	70.531,13	79.022,92
84	179.468,87	85,25	866,84	952,08	179.468,87	8.577,04	71.397,96	79.975,00
85	178.602,04	84,84	867,25	952,08	178.602,04	8.661,87	72.265,21	80.927,08
86	177.734,79	84,42	867,66	952,08	177.734,79	8.746,30	73.132,87	81.879,17
87	176.867,13	84,01	868,07	952,08	176.867,13	8.830,31	74.000,94	82.831,25
88	175.999,06	83,60	868,48	952,08	175.999,06	8.913,91	74.869,43	83.783,33
89	175.130,57	83,19	868,90	952,08	175.130,57	8.997,09	75.738,32	84.735,42
90	174.261,68	82,77	869,31	952,08	174.261,68	9.079,87	76.607,63	85.687,50
91	173.392,37	82,36	869,72	952,08	173.392,37	9.162,23	77.477,35	86.639,58
92	172.522,65	81,95	870,14	952,08	172.522,65	9.244,18	78.347,49	87.591,67
93	171.652,51	81,53	870,55	952,08	171.652,51	9.325,71	79.218,04	88.543,75
94	170.781,96	81,12	870,96	952,08	170.781,96	9.406,83	80.089,00	89.495,83
95	169.911,00	80,71	871,38	952,08	169.911,00	9.487,54	80.960,37	90.447,92
96	169.039,63	80,29	871,79	952,08	169.039,63	9.567,84	81.832,16	91.400,00
97	168.167,84	79,88	872,20	952,08	168.167,84	9.647,72	82.704,37	92.352,08
98	167.295,63	79,47	872,62	952,08	167.295,63	9.727,18	83.576,99	93.304,17
99	166.423,01	79,05	873,03	952,08	166.423,01	9.806,23	84.450,02	94.256,25
100	165.549,98	78,64	873,45	952,08	165.549,98	9.884,87	85.323,46	95.208,33
101	164.676,54	78,22	873,86	952,08	164.676,54	9.963,09	86.197,33	96.160,42
102	163.802,67	77,81	874,28	952,08	163.802,67	10.040,90	87.071,60	97.112,50
103	162.928,40	77,39	874,69	952,08	162.928,40	10.118,29	87.946,30	98.064,58
104	162.053,70	76,98	875,11	952,08	162.053,70	10.195,26	88.821,40	99.016,67
105	161.178,60	76,56	875,52	952,08	161.178,60	10.271,82	89.696,93	99.968,75
106	160.303,07	76,14	875,94	952,08	160.303,07	10.347,97	90.572,87	100.920,83
107	159.427,13	75,73	876,36	952,08	159.427,13	10.423,69	91.449,22	101.872,92
108	158.550,78	75,31	876,77	952,08	158.550,78	10.499,01	92.325,99	102.825,00
109	157.674,01	74,90	877,19	952,08	157.674,01	10.573,90	93.203,18	103.777,08
110	156.796,82	74,48	877,60	952,08	156.796,82	10.648,38	94.080,79	104.729,17
111	155.919,21	74,06	878,02	952,08	155.919,21	10.722,44	94.958,81	105.681,25
112	155.041,19	73,64	878,44	952,08	155.041,19	10.796,09	95.837,25	106.633,33
113	154.162,75	73,23	878,86	952,08	154.162,75	10.869,31	96.716,10	107.585,42
114	153.283,90	72,81	879,27	952,08	153.283,90	10.942,12	97.595,38	108.537,50
115	152.404,62	72,39	879,69	952,08	152.404,62	11.014,52	98.475,07	109.489,58
116	151.524,93	71,97	880,11	952,08	151.524,93	11.086,49	99.355,18	110.441,67
117	150.644,82	71,56	880,53	952,08	150.644,82	11.158,05	100.235,70	111.393,75
118	149.764,30	71,14	880,95	952,08	149.764,30	11.229,18	101.116,65	112.345,83
119	148.883,35	70,72	881,36	952,08	148.883,35	11.299,90	101.998,01	113.297,92
120	148.001,99	70,30	881,78	952,08	148.001,99	11.370,20	102.879,80	114.250,00
121	147.120,20	69,88	882,20	952,08	147.120,20	11.440,09	103.762,00	115.202,08
122	146.238,00	69,46	882,62	952,08	146.238,00	11.509,55	104.644,62	116.154,17
123	145.355,38	69,04	883,04	952,08	145.355,38	11.578,59	105.527,66	117.106,25
124	144.472,34	68,62	883,46	952,08	144.472,34	11.647,22	106.411,12	118.058,33
125	143.588,88	68,20	883,88	952,08	143.588,88	11.715,42	107.294,99	119.010,42
126	142.705,01	67,78	884,30	952,08	142.705,01	11.783,21	108.179,29	119.962,50
127	141.820,71	67,36	884,72	952,08	141.820,71	11.850,57	109.064,01	120.914,58
128	140.935,99	66,94	885,14	952,08	140.935,99	11.917,52	109.949,15	121.866,67
129	140.050,85	66,52	885,56	952,08	140.050,85	11.984,04	110.834,71	122.818,75
130	139.165,29	66,10	885,98	952,08	139.165,29	12.050,14	111.720,69	123.770,83
131	138.279,31	65,68	886,40	952,08	138.279,31	12.115,83	112.607,09	124.722,92
132	137.392,91	65,26	886,82	952,08	137.392,91	12.181,09	113.493,91	125.675,00
133	136.506,09	64,84	887,24	952,08	136.506,09	12.245,93	114.381,15	126.627,08
134	135.618,85	64,42	887,66	952,08	135.618,85	12.310,35	115.268,82	127.579,17
135	134.731,18	64,00	888,09	952,08	134.731,18	12.374,35	116.156,90	128.531,25
136	133.843,10	63,58	888,51	952,08	133.843,10	12.437,92	117.045,41	129.483,33
137	132.954,59	63,15	888,93	952,08	132.954,59	12.501,07	117.934,34	130.435,42
138	132.065,66	62,73	889,35	952,08	132.065,66	12.563,81	118.823,69	131.387,50
139	131.176,31	62,31	889,77	952,08	131.176,31	12.626,11	119.713,47	132.339,58
140	130.286,53	61,89	890,20	952,08	130.286,53	12.688,00	120.603,67	133.291,67
141	129.396,33	61,46	890,62	952,08	129.396,33	12.749,46	121.494,29	134.243,75
142	128.505,71	61,04	891,04	952,08	128.505,71	12.810,50	122.385,33	135.195,83
143	127.614,67	60,62	891,47	952,08	127.614,67	12.871,12	123.276,80	136.147,92
144	126.723,20	60,19	891,89	952,08	126.723,20	12.931,31	124.168,69	137.100,00
145	125.831,31	59,77	892,31	952,08	125.831,31	12.991,08	125.061,00	138.052,08
146	124.939,00	59,35	892,74	952,08	124.939,00	13.050,43	125.953,74	139.004,17
147	124.046,26	58,92	893,16	952,08	124.046,26	13.109,35	126.846,90	139.956,25
148	123.153,10	58,50	893,59	952,08	123.153,10	13.167,85	127.740,48	140.908,33
149	122.259,52	58,07	894,01	952,08	122.259,52	13.225,92	128.634,49	141.860,42
150	121.365,51	57,65	894,43	952,08	121.365,51	13.283,57	129.528,93	142.812,50
151	120.471,07	57,22	894,86	952,08	120.471,07	13.340,80	130.423,79	143.764,58
152	119.576,21	56,80	895,28	952,08	119.576,21	13.397,59	131.319,07	144.716,67
153	118.680,93	56,37	895,71	952,08	118.680,93	13.453,97	132.214,78	145.668,75
154	117.785,22	55,95	896,14	952,08	117.785,22	13.509,92	133.110,92	146.620,83
155	116.889,08	55,52	896,56	952,08	116.889,08	13.565,44	134.007,48	147.572,92
156	115.992,52	55,10	896,99	952,08	115.992,52	13.620,53	134.904,47	148.525,00
157	115.095,53	54,67	897,41	952,08	115.095,53	13.675,20	135.801,88	149.477,08
158	114.198,12	54,24	897,84	952,08	114.198,12	13.729,45	136.699,72	150.429,17
159	113.300,28	53,82	898,27	952,08	113.300,28	13.783,27	137.597,98	151.381,25
160	112.402,02	53,39	898,69	952,08	112.402,02	13.836,66	138.496,68	152.333,33
161	111.503,32	52,96	899,12	952,08	111.503,32	13.889,62	139.395,80	153.285,42
162	110.604,20	52,54	899,55	952,08	110.604,20	13.942,16	140.295,34	154.237,50
163	109.704,66	52,11	899,97	952,08	109.704,66	13.994,27	141.195,32	155.189,58
164	108.804,68	51,68	900,40	952,08	108.804,68	14.045,95	142.095,72	156.141,67
165	107.904,28	51,25	900,83	952,08	107.904,28	14.097,21	142.996,54	157.093,75
166	107.003,46	50,83	901,26	952,08	107.003,46	14.148,03	143.897,80	158.045,83
167	106.102,20	50,40	901,68	952,08	106.102,20	14.198,43	144.799,49	158.997,92
168	105.200,51	49,97	902,11	952,08	105.200,51	14.248,40	145.701,60	159.950,00
169	104.298,40	49,54	902,54	952,08	104.298,40	14.297,94	146.604,14	160.902,08
170	103.395,86	49,11	902,97	952,08	103.395,86	14.347,06	147.507,11	161.854,17
171	102.492,89	48,68	903,40	952,08	102.492,89	14.395,74	148.410,51	162.806,25
172	101.589,49	48,26	903,83	952,08	101.589,49	14.443,99	149.314,34	163.758,33
173	100.685,66	47,83	904,26	952,08	100.685,66	14.491,82	150.218,60	164.710,42
174	99.781,40	47,40	904,69	952,08	99.781,40	14.539,22	151.123,28	165.662,50
175	98.876,72	46,97	905,12	952,08	98.876,72	14.586,18	152.028,40	166.614,58
176	97.971,60	46,54	905,55	952,08	97.971,60	14.632,72	152.933,95	167.566,67
177	97.066,05	46,11	905,98	952,08	97.066,05	14.678,83	153.839,92	168.518,75
178	96.160,08	45,68	906,41	952,08	96.160,08	14.724,50	154.746,33	169.470,83
179	95.253,67	45,25	906,84	952,08	95.253,67	14.769,75	155.653,17	170.422,92
180	94.346,83	44,81	907,27	952,08	94.346,83	14.814,56	156.560,44	171.375,00

x

HypoVereinsbank Immobilienfinanzierung

zum Produkttest

• 0,84%
• gebundener Sollzins*
• 0,84%
• effektiver Jahreszins*

• 1.008,33€
• Monatsrate

• Gesamtzahlung:181.500,00 EUR
• Tilgungsanteil:159.800,20 EUR
• Zinsanteil:21.699,80 EUR
• Restschuld:90.199,80 EUR

Weiter

Tilgungsplan ↓

Detailseite

Repr. Beispiel nach §6a PAngV: Nettodarlehensbetrag 200.000,00 EUR; Kreditrate: 613,33 EUR; Gesamtbetrag: 147.200,00 EUR; Anzahl Kreditraten: 240; Laufzeit: 240 Monate; Effektiver Jahreszins: 1,71 %; Gebundener Sollzins: 1,68 %; 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 UniCredit Bank AG Arabellastraße 12
81925 München

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	250.000,00	175,00	833,33	1.008,33	249.166,67	175,00	833,33	1.008,33
2	249.166,67	174,42	833,92	1.008,33	249.166,67	349,42	1.667,25	2.016,67
3	248.332,75	173,83	834,50	1.008,33	248.332,75	523,25	2.501,75	3.025,00
4	247.498,25	173,25	835,08	1.008,33	247.498,25	696,50	3.336,83	4.033,33
5	246.663,17	172,66	835,67	1.008,33	246.663,17	869,16	4.172,50	5.041,67
6	245.827,50	172,08	836,25	1.008,33	245.827,50	1.041,24	5.008,76	6.050,00
7	244.991,24	171,49	836,84	1.008,33	244.991,24	1.212,74	5.845,60	7.058,33
8	244.154,40	170,91	837,43	1.008,33	244.154,40	1.383,64	6.683,02	8.066,67
9	243.316,98	170,32	838,01	1.008,33	243.316,98	1.553,97	7.521,03	9.075,00
10	242.478,97	169,74	838,60	1.008,33	242.478,97	1.723,70	8.359,63	10.083,33
11	241.640,37	169,15	839,19	1.008,33	241.640,37	1.892,85	9.198,82	11.091,67
12	240.801,18	168,56	839,77	1.008,33	240.801,18	2.061,41	10.038,59	12.100,00
13	239.961,41	167,97	840,36	1.008,33	239.961,41	2.229,38	10.878,95	13.108,33
14	239.121,05	167,38	840,95	1.008,33	239.121,05	2.396,77	11.719,90	14.116,67
15	238.280,10	166,80	841,54	1.008,33	238.280,10	2.563,56	12.561,44	15.125,00
16	237.438,56	166,21	842,13	1.008,33	237.438,56	2.729,77	13.403,56	16.133,33
17	236.596,44	165,62	842,72	1.008,33	236.596,44	2.895,39	14.246,28	17.141,67
18	235.753,72	165,03	843,31	1.008,33	235.753,72	3.060,42	15.089,58	18.150,00
19	234.910,42	164,44	843,90	1.008,33	234.910,42	3.224,85	15.933,48	19.158,33
20	234.066,52	163,85	844,49	1.008,33	234.066,52	3.388,70	16.777,97	20.166,67
21	233.222,03	163,26	845,08	1.008,33	233.222,03	3.551,96	17.623,04	21.175,00
22	232.376,96	162,66	845,67	1.008,33	232.376,96	3.714,62	18.468,71	22.183,33
23	231.531,29	162,07	846,26	1.008,33	231.531,29	3.876,69	19.314,98	23.191,67
24	230.685,02	161,48	846,85	1.008,33	230.685,02	4.038,17	20.161,83	24.200,00
25	229.838,17	160,89	847,45	1.008,33	229.838,17	4.199,06	21.009,28	25.208,33
26	228.990,72	160,29	848,04	1.008,33	228.990,72	4.359,35	21.857,32	26.216,67
27	228.142,68	159,70	848,63	1.008,33	228.142,68	4.519,05	22.705,95	27.225,00
28	227.294,05	159,11	849,23	1.008,33	227.294,05	4.678,16	23.555,18	28.233,33
29	226.444,82	158,51	849,82	1.008,33	226.444,82	4.836,67	24.405,00	29.241,67
30	225.595,00	157,92	850,42	1.008,33	225.595,00	4.994,58	25.255,42	30.250,00
31	224.744,58	157,32	851,01	1.008,33	224.744,58	5.151,91	26.106,43	31.258,33
32	223.893,57	156,73	851,61	1.008,33	223.893,57	5.308,63	26.958,04	32.266,67
33	223.041,96	156,13	852,20	1.008,33	223.041,96	5.464,76	27.810,24	33.275,00
34	222.189,76	155,53	852,80	1.008,33	222.189,76	5.620,29	28.663,04	34.283,33
35	221.336,96	154,94	853,40	1.008,33	221.336,96	5.775,23	29.516,44	35.291,67
36	220.483,56	154,34	853,99	1.008,33	220.483,56	5.929,57	30.370,43	36.300,00
37	219.629,57	153,74	854,59	1.008,33	219.629,57	6.083,31	31.225,03	37.308,33
38	218.774,97	153,14	855,19	1.008,33	218.774,97	6.236,45	32.080,22	38.316,67
39	217.919,78	152,54	855,79	1.008,33	217.919,78	6.388,99	32.936,01	39.325,00
40	217.063,99	151,94	856,39	1.008,33	217.063,99	6.540,94	33.792,39	40.333,33
41	216.207,61	151,35	856,99	1.008,33	216.207,61	6.692,28	34.649,38	41.341,67
42	215.350,62	150,75	857,59	1.008,33	215.350,62	6.843,03	35.506,97	42.350,00
43	214.493,03	150,15	858,19	1.008,33	214.493,03	6.993,18	36.365,16	43.358,33
44	213.634,84	149,54	858,79	1.008,33	213.634,84	7.142,72	37.223,95	44.366,67
45	212.776,05	148,94	859,39	1.008,33	212.776,05	7.291,66	38.083,34	45.375,00
46	211.916,66	148,34	859,99	1.008,33	211.916,66	7.440,00	38.943,33	46.383,33
47	211.056,67	147,74	860,59	1.008,33	211.056,67	7.587,74	39.803,92	47.391,67
48	210.196,08	147,14	861,20	1.008,33	210.196,08	7.734,88	40.665,12	48.400,00
49	209.334,88	146,53	861,80	1.008,33	209.334,88	7.881,42	41.526,92	49.408,33
50	208.473,08	145,93	862,40	1.008,33	208.473,08	8.027,35	42.389,32	50.416,67
51	207.610,68	145,33	863,01	1.008,33	207.610,68	8.172,67	43.252,33	51.425,00
52	206.747,67	144,72	863,61	1.008,33	206.747,67	8.317,40	44.115,94	52.433,33
53	205.884,06	144,12	864,21	1.008,33	205.884,06	8.461,52	44.980,15	53.441,67
54	205.019,85	143,51	864,82	1.008,33	205.019,85	8.605,03	45.844,97	54.450,00
55	204.155,03	142,91	865,42	1.008,33	204.155,03	8.747,94	46.710,39	55.458,33
56	203.289,61	142,30	866,03	1.008,33	203.289,61	8.890,24	47.576,42	56.466,67
57	202.423,58	141,70	866,64	1.008,33	202.423,58	9.031,94	48.443,06	57.475,00
58	201.556,94	141,09	867,24	1.008,33	201.556,94	9.173,03	49.310,31	58.483,33
59	200.689,69	140,48	867,85	1.008,33	200.689,69	9.313,51	50.178,16	59.491,67
60	199.821,84	139,88	868,46	1.008,33	199.821,84	9.453,39	51.046,61	60.500,00
61	198.953,39	139,27	869,07	1.008,33	198.953,39	9.592,65	51.915,68	61.508,33
62	198.084,32	138,66	869,67	1.008,33	198.084,32	9.731,31	52.785,35	62.516,67
63	197.214,65	138,05	870,28	1.008,33	197.214,65	9.869,36	53.655,64	63.525,00
64	196.344,36	137,44	870,89	1.008,33	196.344,36	10.006,80	54.526,53	64.533,33
65	195.473,47	136,83	871,50	1.008,33	195.473,47	10.143,64	55.398,03	65.541,67
66	194.601,97	136,22	872,11	1.008,33	194.601,97	10.279,86	56.270,14	66.550,00
67	193.729,86	135,61	872,72	1.008,33	193.729,86	10.415,47	57.142,87	67.558,33
68	192.857,13	135,00	873,33	1.008,33	192.857,13	10.550,47	58.016,20	68.566,67
69	191.983,80	134,39	873,94	1.008,33	191.983,80	10.684,86	58.890,14	69.575,00
70	191.109,86	133,78	874,56	1.008,33	191.109,86	10.818,63	59.764,70	70.583,33
71	190.235,30	133,16	875,17	1.008,33	190.235,30	10.951,80	60.639,87	71.591,67
72	189.360,13	132,55	875,78	1.008,33	189.360,13	11.084,35	61.515,65	72.600,00
73	188.484,35	131,94	876,39	1.008,33	188.484,35	11.216,29	62.392,04	73.608,33
74	187.607,96	131,33	877,01	1.008,33	187.607,96	11.347,61	63.269,05	74.616,67
75	186.730,95	130,71	877,62	1.008,33	186.730,95	11.478,33	64.146,67	75.625,00
76	185.853,33	130,10	878,24	1.008,33	185.853,33	11.608,42	65.024,91	76.633,33
77	184.975,09	129,48	878,85	1.008,33	184.975,09	11.737,91	65.903,76	77.641,67
78	184.096,24	128,87	879,47	1.008,33	184.096,24	11.866,77	66.783,23	78.650,00
79	183.216,77	128,25	880,08	1.008,33	183.216,77	11.995,03	67.663,31	79.658,33
80	182.336,69	127,64	880,70	1.008,33	182.336,69	12.122,66	68.544,01	80.666,67
81	181.455,99	127,02	881,31	1.008,33	181.455,99	12.249,68	69.425,32	81.675,00
82	180.574,68	126,40	881,93	1.008,33	180.574,68	12.376,08	70.307,25	82.683,33
83	179.692,75	125,78	882,55	1.008,33	179.692,75	12.501,87	71.189,80	83.691,67
84	178.810,20	125,17	883,17	1.008,33	178.810,20	12.627,03	72.072,97	84.700,00
85	177.927,03	124,55	883,78	1.008,33	177.927,03	12.751,58	72.956,75	85.708,33
86	177.043,25	123,93	884,40	1.008,33	177.043,25	12.875,51	73.841,15	86.716,67
87	176.158,85	123,31	885,02	1.008,33	176.158,85	12.998,83	74.726,17	87.725,00
88	175.273,83	122,69	885,64	1.008,33	175.273,83	13.121,52	75.611,82	88.733,33
89	174.388,18	122,07	886,26	1.008,33	174.388,18	13.243,59	76.498,08	89.741,67
90	173.501,92	121,45	886,88	1.008,33	173.501,92	13.365,04	77.384,96	90.750,00
91	172.615,04	120,83	887,50	1.008,33	172.615,04	13.485,87	78.272,46	91.758,33
92	171.727,54	120,21	888,12	1.008,33	171.727,54	13.606,08	79.160,59	92.766,67
93	170.839,41	119,59	888,75	1.008,33	170.839,41	13.725,67	80.049,33	93.775,00
94	169.950,67	118,97	889,37	1.008,33	169.950,67	13.844,63	80.938,70	94.783,33
95	169.061,30	118,34	889,99	1.008,33	169.061,30	13.962,98	81.828,69	95.791,67
96	168.171,31	117,72	890,61	1.008,33	168.171,31	14.080,70	82.719,30	96.800,00
97	167.280,70	117,10	891,24	1.008,33	167.280,70	14.197,79	83.610,54	97.808,33
98	166.389,46	116,47	891,86	1.008,33	166.389,46	14.314,26	84.502,40	98.816,67
99	165.497,60	115,85	892,49	1.008,33	165.497,60	14.430,11	85.394,89	99.825,00
100	164.605,11	115,22	893,11	1.008,33	164.605,11	14.545,34	86.288,00	100.833,33
101	163.712,00	114,60	893,73	1.008,33	163.712,00	14.659,93	87.181,73	101.841,67
102	162.818,27	113,97	894,36	1.008,33	162.818,27	14.773,91	88.076,09	102.850,00
103	161.923,91	113,35	894,99	1.008,33	161.923,91	14.887,25	88.971,08	103.858,33
104	161.028,92	112,72	895,61	1.008,33	161.028,92	14.999,97	89.866,69	104.866,67
105	160.133,31	112,09	896,24	1.008,33	160.133,31	15.112,07	90.762,93	105.875,00
106	159.237,07	111,47	896,87	1.008,33	159.237,07	15.223,53	91.659,80	106.883,33
107	158.340,20	110,84	897,50	1.008,33	158.340,20	15.334,37	92.557,29	107.891,67
108	157.442,71	110,21	898,12	1.008,33	157.442,71	15.444,58	93.455,42	108.900,00
109	156.544,58	109,58	898,75	1.008,33	156.544,58	15.554,16	94.354,17	109.908,33
110	155.645,83	108,95	899,38	1.008,33	155.645,83	15.663,12	95.253,55	110.916,67
111	154.746,45	108,32	900,01	1.008,33	154.746,45	15.771,44	96.153,56	111.925,00
112	153.846,44	107,69	900,64	1.008,33	153.846,44	15.879,13	97.054,20	112.933,33
113	152.945,80	107,06	901,27	1.008,33	152.945,80	15.986,19	97.955,47	113.941,67
114	152.044,53	106,43	901,90	1.008,33	152.044,53	16.092,62	98.857,38	114.950,00
115	151.142,62	105,80	902,53	1.008,33	151.142,62	16.198,42	99.759,91	115.958,33
116	150.240,09	105,17	903,17	1.008,33	150.240,09	16.303,59	100.663,08	116.966,67
117	149.336,92	104,54	903,80	1.008,33	149.336,92	16.408,13	101.566,87	117.975,00
118	148.433,13	103,90	904,43	1.008,33	148.433,13	16.512,03	102.471,30	118.983,33
119	147.528,70	103,27	905,06	1.008,33	147.528,70	16.615,30	103.376,37	119.991,67
120	146.623,63	102,64	905,70	1.008,33	146.623,63	16.717,94	104.282,06	121.000,00
121	145.717,94	102,00	906,33	1.008,33	145.717,94	16.819,94	105.188,39	122.008,33
122	144.811,61	101,37	906,97	1.008,33	144.811,61	16.921,31	106.095,36	123.016,67
123	143.904,64	100,73	907,60	1.008,33	143.904,64	17.022,04	107.002,96	124.025,00
124	142.997,04	100,10	908,24	1.008,33	142.997,04	17.122,14	107.911,19	125.033,33
125	142.088,81	99,46	908,87	1.008,33	142.088,81	17.221,60	108.820,07	126.041,67
126	141.179,93	98,83	909,51	1.008,33	141.179,93	17.320,43	109.729,57	127.050,00
127	140.270,43	98,19	910,14	1.008,33	140.270,43	17.418,62	110.639,72	128.058,33
128	139.360,28	97,55	910,78	1.008,33	139.360,28	17.516,17	111.550,50	129.066,67
129	138.449,50	96,91	911,42	1.008,33	138.449,50	17.613,08	112.461,92	130.075,00
130	137.538,08	96,28	912,06	1.008,33	137.538,08	17.709,36	113.373,97	131.083,33
131	136.626,03	95,64	912,70	1.008,33	136.626,03	17.805,00	114.286,67	132.091,67
132	135.713,33	95,00	913,33	1.008,33	135.713,33	17.900,00	115.200,00	133.100,00
133	134.800,00	94,36	913,97	1.008,33	134.800,00	17.994,36	116.113,98	134.108,33
134	133.886,02	93,72	914,61	1.008,33	133.886,02	18.088,08	117.028,59	135.116,67
135	132.971,41	93,08	915,25	1.008,33	132.971,41	18.181,16	117.943,84	136.125,00
136	132.056,16	92,44	915,89	1.008,33	132.056,16	18.273,60	118.859,74	137.133,33
137	131.140,26	91,80	916,54	1.008,33	131.140,26	18.365,40	119.776,27	138.141,67
138	130.223,73	91,16	917,18	1.008,33	130.223,73	18.456,55	120.693,45	139.150,00
139	129.306,55	90,51	917,82	1.008,33	129.306,55	18.547,07	121.611,27	140.158,33
140	128.388,73	89,87	918,46	1.008,33	128.388,73	18.636,94	122.529,73	141.166,67
141	127.470,27	89,23	919,10	1.008,33	127.470,27	18.726,17	123.448,83	142.175,00
142	126.551,17	88,59	919,75	1.008,33	126.551,17	18.814,75	124.368,58	143.183,33
143	125.631,42	87,94	920,39	1.008,33	125.631,42	18.902,70	125.288,97	144.191,67
144	124.711,03	87,30	921,04	1.008,33	124.711,03	18.989,99	126.210,01	145.200,00
145	123.789,99	86,65	921,68	1.008,33	123.789,99	19.076,65	127.131,69	146.208,33
146	122.868,31	86,01	922,33	1.008,33	122.868,31	19.162,65	128.054,01	147.216,67
147	121.945,99	85,36	922,97	1.008,33	121.945,99	19.248,02	128.976,98	148.225,00
148	121.023,02	84,72	923,62	1.008,33	121.023,02	19.332,73	129.900,60	149.233,33
149	120.099,40	84,07	924,26	1.008,33	120.099,40	19.416,80	130.824,86	150.241,67
150	119.175,14	83,42	924,91	1.008,33	119.175,14	19.500,22	131.749,78	151.250,00
151	118.250,22	82,78	925,56	1.008,33	118.250,22	19.583,00	132.675,33	152.258,33
152	117.324,67	82,13	926,21	1.008,33	117.324,67	19.665,13	133.601,54	153.266,67
153	116.398,46	81,48	926,85	1.008,33	116.398,46	19.746,61	134.528,39	154.275,00
154	115.471,61	80,83	927,50	1.008,33	115.471,61	19.827,44	135.455,90	155.283,33
155	114.544,10	80,18	928,15	1.008,33	114.544,10	19.907,62	136.384,05	156.291,67
156	113.615,95	79,53	928,80	1.008,33	113.615,95	19.987,15	137.312,85	157.300,00
157	112.687,15	78,88	929,45	1.008,33	112.687,15	20.066,03	138.242,30	158.308,33
158	111.757,70	78,23	930,10	1.008,33	111.757,70	20.144,26	139.172,41	159.316,67
159	110.827,59	77,58	930,75	1.008,33	110.827,59	20.221,84	140.103,16	160.325,00
160	109.896,84	76,93	931,41	1.008,33	109.896,84	20.298,77	141.034,57	161.333,33
161	108.965,43	76,28	932,06	1.008,33	108.965,43	20.375,04	141.966,62	162.341,67
162	108.033,38	75,62	932,71	1.008,33	108.033,38	20.450,67	142.899,33	163.350,00
163	107.100,67	74,97	933,36	1.008,33	107.100,67	20.525,64	143.832,70	164.358,33
164	106.167,30	74,32	934,02	1.008,33	106.167,30	20.599,95	144.766,71	165.366,67
165	105.233,29	73,66	934,67	1.008,33	105.233,29	20.673,62	145.701,38	166.375,00
166	104.298,62	73,01	935,32	1.008,33	104.298,62	20.746,63	146.636,71	167.383,33
167	103.363,29	72,35	935,98	1.008,33	103.363,29	20.818,98	147.572,69	168.391,67
168	102.427,31	71,70	936,63	1.008,33	102.427,31	20.890,68	148.509,32	169.400,00
169	101.490,68	71,04	937,29	1.008,33	101.490,68	20.961,72	149.446,61	170.408,33
170	100.553,39	70,39	937,95	1.008,33	100.553,39	21.032,11	150.384,56	171.416,67
171	99.615,44	69,73	938,60	1.008,33	99.615,44	21.101,84	151.323,16	172.425,00
172	98.676,84	69,07	939,26	1.008,33	98.676,84	21.170,91	152.262,42	173.433,33
173	97.737,58	68,42	939,92	1.008,33	97.737,58	21.239,33	153.202,34	174.441,67
174	96.797,66	67,76	940,57	1.008,33	96.797,66	21.307,09	154.142,91	175.450,00
175	95.857,09	67,10	941,23	1.008,33	95.857,09	21.374,19	155.084,14	176.458,33
176	94.915,86	66,44	941,89	1.008,33	94.915,86	21.440,63	156.026,04	177.466,67
177	93.973,96	65,78	942,55	1.008,33	93.973,96	21.506,41	156.968,59	178.475,00
178	93.031,41	65,12	943,21	1.008,33	93.031,41	21.571,53	157.911,80	179.483,33
179	92.088,20	64,46	943,87	1.008,33	92.088,20	21.636,00	158.855,67	180.491,67
180	91.144,33	63,80	944,53	1.008,33	91.144,33	21.699,80	159.800,20	181.500,00

x

comdirect Baufinanzierung

zum Produkttest

• 0,86%
• gebundener Sollzins*
• 0,86%
• effektiver Jahreszins*

• 1.012,50€
• Monatsrate

• Gesamtzahlung:182.250,00 EUR
• Tilgungsanteil:160.043,68 EUR
• Zinsanteil:22.206,32 EUR
• Restschuld:89.956,32 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	179,17	833,33	1.012,50	249.166,67	179,17	833,33	1.012,50
2	249.166,67	178,57	833,93	1.012,50	249.166,67	357,74	1.667,26	2.025,00
3	248.332,74	177,97	834,53	1.012,50	248.332,74	535,71	2.501,79	3.037,50
4	247.498,21	177,37	835,13	1.012,50	247.498,21	713,08	3.336,92	4.050,00
5	246.663,08	176,78	835,72	1.012,50	246.663,08	889,86	4.172,64	5.062,50
6	245.827,36	176,18	836,32	1.012,50	245.827,36	1.066,03	5.008,97	6.075,00
7	244.991,03	175,58	836,92	1.012,50	244.991,03	1.241,61	5.845,89	7.087,50
8	244.154,11	174,98	837,52	1.012,50	244.154,11	1.416,59	6.683,41	8.100,00
9	243.316,59	174,38	838,12	1.012,50	243.316,59	1.590,96	7.521,54	9.112,50
10	242.478,46	173,78	838,72	1.012,50	242.478,46	1.764,74	8.360,26	10.125,00
11	241.639,74	173,18	839,32	1.012,50	241.639,74	1.937,92	9.199,58	11.137,50
12	240.800,42	172,57	839,93	1.012,50	240.800,42	2.110,49	10.039,51	12.150,00
13	239.960,49	171,97	840,53	1.012,50	239.960,49	2.282,46	10.880,04	13.162,50
14	239.119,96	171,37	841,13	1.012,50	239.119,96	2.453,83	11.721,17	14.175,00
15	238.278,83	170,77	841,73	1.012,50	238.278,83	2.624,60	12.562,90	15.187,50
16	237.437,10	170,16	842,34	1.012,50	237.437,10	2.794,76	13.405,24	16.200,00
17	236.594,76	169,56	842,94	1.012,50	236.594,76	2.964,32	14.248,18	17.212,50
18	235.751,82	168,96	843,54	1.012,50	235.751,82	3.133,27	15.091,73	18.225,00
19	234.908,27	168,35	844,15	1.012,50	234.908,27	3.301,63	15.935,87	19.237,50
20	234.064,13	167,75	844,75	1.012,50	234.064,13	3.469,37	16.780,63	20.250,00
21	233.219,37	167,14	845,36	1.012,50	233.219,37	3.636,51	17.625,99	21.262,50
22	232.374,01	166,53	845,97	1.012,50	232.374,01	3.803,05	18.471,95	22.275,00
23	231.528,05	165,93	846,57	1.012,50	231.528,05	3.968,98	19.318,52	23.287,50
24	230.681,48	165,32	847,18	1.012,50	230.681,48	4.134,30	20.165,70	24.300,00
25	229.834,30	164,71	847,79	1.012,50	229.834,30	4.299,01	21.013,49	25.312,50
26	228.986,51	164,11	848,39	1.012,50	228.986,51	4.463,12	21.861,88	26.325,00
27	228.138,12	163,50	849,00	1.012,50	228.138,12	4.626,62	22.710,88	27.337,50
28	227.289,12	162,89	849,61	1.012,50	227.289,12	4.789,51	23.560,49	28.350,00
29	226.439,51	162,28	850,22	1.012,50	226.439,51	4.951,79	24.410,71	29.362,50
30	225.589,29	161,67	850,83	1.012,50	225.589,29	5.113,46	25.261,54	30.375,00
31	224.738,46	161,06	851,44	1.012,50	224.738,46	5.274,52	26.112,98	31.387,50
32	223.887,02	160,45	852,05	1.012,50	223.887,02	5.434,98	26.965,02	32.400,00
33	223.034,98	159,84	852,66	1.012,50	223.034,98	5.594,82	27.817,68	33.412,50
34	222.182,32	159,23	853,27	1.012,50	222.182,32	5.754,05	28.670,95	34.425,00
35	221.329,05	158,62	853,88	1.012,50	221.329,05	5.912,67	29.524,83	35.437,50
36	220.475,17	158,01	854,49	1.012,50	220.475,17	6.070,68	30.379,32	36.450,00
37	219.620,68	157,39	855,11	1.012,50	219.620,68	6.228,07	31.234,43	37.462,50
38	218.765,57	156,78	855,72	1.012,50	218.765,57	6.384,85	32.090,15	38.475,00
39	217.909,85	156,17	856,33	1.012,50	217.909,85	6.541,02	32.946,48	39.487,50
40	217.053,52	155,56	856,94	1.012,50	217.053,52	6.696,58	33.803,42	40.500,00
41	216.196,58	154,94	857,56	1.012,50	216.196,58	6.851,52	34.660,98	41.512,50
42	215.339,02	154,33	858,17	1.012,50	215.339,02	7.005,84	35.519,16	42.525,00
43	214.480,84	153,71	858,79	1.012,50	214.480,84	7.159,55	36.377,95	43.537,50
44	213.622,05	153,10	859,40	1.012,50	213.622,05	7.312,65	37.237,35	44.550,00
45	212.762,65	152,48	860,02	1.012,50	212.762,65	7.465,13	38.097,37	45.562,50
46	211.902,63	151,86	860,64	1.012,50	211.902,63	7.616,99	38.958,01	46.575,00
47	211.041,99	151,25	861,25	1.012,50	211.041,99	7.768,24	39.819,26	47.587,50
48	210.180,74	150,63	861,87	1.012,50	210.180,74	7.918,87	40.681,13	48.600,00
49	209.318,87	150,01	862,49	1.012,50	209.318,87	8.068,88	41.543,62	49.612,50
50	208.456,38	149,39	863,11	1.012,50	208.456,38	8.218,28	42.406,72	50.625,00
51	207.593,28	148,78	863,72	1.012,50	207.593,28	8.367,05	43.270,45	51.637,50
52	206.729,55	148,16	864,34	1.012,50	206.729,55	8.515,21	44.134,79	52.650,00
53	205.865,21	147,54	864,96	1.012,50	205.865,21	8.662,74	44.999,76	53.662,50
54	205.000,24	146,92	865,58	1.012,50	205.000,24	8.809,66	45.865,34	54.675,00
55	204.134,66	146,30	866,20	1.012,50	204.134,66	8.955,96	46.731,54	55.687,50
56	203.268,46	145,68	866,82	1.012,50	203.268,46	9.101,63	47.598,37	56.700,00
57	202.401,63	145,05	867,45	1.012,50	202.401,63	9.246,69	48.465,81	57.712,50
58	201.534,19	144,43	868,07	1.012,50	201.534,19	9.391,12	49.333,88	58.725,00
59	200.666,12	143,81	868,69	1.012,50	200.666,12	9.534,93	50.202,57	59.737,50
60	199.797,43	143,19	869,31	1.012,50	199.797,43	9.678,12	51.071,88	60.750,00
61	198.928,12	142,57	869,93	1.012,50	198.928,12	9.820,68	51.941,82	61.762,50
62	198.058,18	141,94	870,56	1.012,50	198.058,18	9.962,63	52.812,37	62.775,00
63	197.187,63	141,32	871,18	1.012,50	197.187,63	10.103,94	53.683,56	63.787,50
64	196.316,44	140,69	871,81	1.012,50	196.316,44	10.244,64	54.555,36	64.800,00
65	195.444,64	140,07	872,43	1.012,50	195.444,64	10.384,71	55.427,79	65.812,50
66	194.572,21	139,44	873,06	1.012,50	194.572,21	10.524,15	56.300,85	66.825,00
67	193.699,15	138,82	873,68	1.012,50	193.699,15	10.662,97	57.174,53	67.837,50
68	192.825,47	138,19	874,31	1.012,50	192.825,47	10.801,16	58.048,84	68.850,00
69	191.951,16	137,56	874,94	1.012,50	191.951,16	10.938,72	58.923,78	69.862,50
70	191.076,22	136,94	875,56	1.012,50	191.076,22	11.075,66	59.799,34	70.875,00
71	190.200,66	136,31	876,19	1.012,50	190.200,66	11.211,97	60.675,53	71.887,50
72	189.324,47	135,68	876,82	1.012,50	189.324,47	11.347,65	61.552,35	72.900,00
73	188.447,65	135,05	877,45	1.012,50	188.447,65	11.482,71	62.429,79	73.912,50
74	187.570,21	134,43	878,07	1.012,50	187.570,21	11.617,13	63.307,87	74.925,00
75	186.692,13	133,80	878,70	1.012,50	186.692,13	11.750,93	64.186,57	75.937,50
76	185.813,43	133,17	879,33	1.012,50	185.813,43	11.884,10	65.065,90	76.950,00
77	184.934,10	132,54	879,96	1.012,50	184.934,10	12.016,63	65.945,87	77.962,50
78	184.054,13	131,91	880,59	1.012,50	184.054,13	12.148,54	66.826,46	78.975,00
79	183.173,54	131,27	881,23	1.012,50	183.173,54	12.279,81	67.707,69	79.987,50
80	182.292,31	130,64	881,86	1.012,50	182.292,31	12.410,46	68.589,54	81.000,00
81	181.410,46	130,01	882,49	1.012,50	181.410,46	12.540,47	69.472,03	82.012,50
82	180.527,97	129,38	883,12	1.012,50	180.527,97	12.669,84	70.355,16	83.025,00
83	179.644,84	128,75	883,75	1.012,50	179.644,84	12.798,59	71.238,91	84.037,50
84	178.761,09	128,11	884,39	1.012,50	178.761,09	12.926,70	72.123,30	85.050,00
85	177.876,70	127,48	885,02	1.012,50	177.876,70	13.054,18	73.008,32	86.062,50
86	176.991,68	126,84	885,66	1.012,50	176.991,68	13.181,02	73.893,98	87.075,00
87	176.106,02	126,21	886,29	1.012,50	176.106,02	13.307,23	74.780,27	88.087,50
88	175.219,73	125,57	886,93	1.012,50	175.219,73	13.432,81	75.667,19	89.100,00
89	174.332,81	124,94	887,56	1.012,50	174.332,81	13.557,75	76.554,75	90.112,50
90	173.445,25	124,30	888,20	1.012,50	173.445,25	13.682,05	77.442,95	91.125,00
91	172.557,05	123,67	888,83	1.012,50	172.557,05	13.805,71	78.331,79	92.137,50
92	171.668,21	123,03	889,47	1.012,50	171.668,21	13.928,74	79.221,26	93.150,00
93	170.778,74	122,39	890,11	1.012,50	170.778,74	14.051,14	80.111,36	94.162,50
94	169.888,64	121,75	890,75	1.012,50	169.888,64	14.172,89	81.002,11	95.175,00
95	168.997,89	121,12	891,38	1.012,50	168.997,89	14.294,00	81.893,50	96.187,50
96	168.106,50	120,48	892,02	1.012,50	168.106,50	14.414,48	82.785,52	97.200,00
97	167.214,48	119,84	892,66	1.012,50	167.214,48	14.534,32	83.678,18	98.212,50
98	166.321,82	119,20	893,30	1.012,50	166.321,82	14.653,51	84.571,49	99.225,00
99	165.428,51	118,56	893,94	1.012,50	165.428,51	14.772,07	85.465,43	100.237,50
100	164.534,57	117,92	894,58	1.012,50	164.534,57	14.889,99	86.360,01	101.250,00
101	163.639,99	117,28	895,22	1.012,50	163.639,99	15.007,26	87.255,24	102.262,50
102	162.744,76	116,63	895,87	1.012,50	162.744,76	15.123,90	88.151,10	103.275,00
103	161.848,90	115,99	896,51	1.012,50	161.848,90	15.239,89	89.047,61	104.287,50
104	160.952,39	115,35	897,15	1.012,50	160.952,39	15.355,24	89.944,76	105.300,00
105	160.055,24	114,71	897,79	1.012,50	160.055,24	15.469,94	90.842,56	106.312,50
106	159.157,44	114,06	898,44	1.012,50	159.157,44	15.584,01	91.740,99	107.325,00
107	158.259,01	113,42	899,08	1.012,50	158.259,01	15.697,43	92.640,07	108.337,50
108	157.359,93	112,77	899,73	1.012,50	157.359,93	15.810,20	93.539,80	109.350,00
109	156.460,20	112,13	900,37	1.012,50	156.460,20	15.922,33	94.440,17	110.362,50
110	155.559,83	111,48	901,02	1.012,50	155.559,83	16.033,82	95.341,18	111.375,00
111	154.658,82	110,84	901,66	1.012,50	154.658,82	16.144,65	96.242,85	112.387,50
112	153.757,15	110,19	902,31	1.012,50	153.757,15	16.254,85	97.145,15	113.400,00
113	152.854,85	109,55	902,95	1.012,50	152.854,85	16.364,39	98.048,11	114.412,50
114	151.951,89	108,90	903,60	1.012,50	151.951,89	16.473,29	98.951,71	115.425,00
115	151.048,29	108,25	904,25	1.012,50	151.048,29	16.581,54	99.855,96	116.437,50
116	150.144,04	107,60	904,90	1.012,50	150.144,04	16.689,15	100.760,85	117.450,00
117	149.239,15	106,95	905,55	1.012,50	149.239,15	16.796,10	101.666,40	118.462,50
118	148.333,60	106,31	906,19	1.012,50	148.333,60	16.902,41	102.572,59	119.475,00
119	147.427,41	105,66	906,84	1.012,50	147.427,41	17.008,06	103.479,44	120.487,50
120	146.520,56	105,01	907,49	1.012,50	146.520,56	17.113,07	104.386,93	121.500,00
121	145.613,07	104,36	908,14	1.012,50	145.613,07	17.217,43	105.295,07	122.512,50
122	144.704,93	103,71	908,79	1.012,50	144.704,93	17.321,13	106.203,87	123.525,00
123	143.796,13	103,05	909,45	1.012,50	143.796,13	17.424,18	107.113,32	124.537,50
124	142.886,68	102,40	910,10	1.012,50	142.886,68	17.526,59	108.023,41	125.550,00
125	141.976,59	101,75	910,75	1.012,50	141.976,59	17.628,34	108.934,16	126.562,50
126	141.065,84	101,10	911,40	1.012,50	141.065,84	17.729,43	109.845,57	127.575,00
127	140.154,43	100,44	912,06	1.012,50	140.154,43	17.829,88	110.757,62	128.587,50
128	139.242,38	99,79	912,71	1.012,50	139.242,38	17.929,67	111.670,33	129.600,00
129	138.329,67	99,14	913,36	1.012,50	138.329,67	18.028,80	112.583,70	130.612,50
130	137.416,30	98,48	914,02	1.012,50	137.416,30	18.127,29	113.497,71	131.625,00
131	136.502,29	97,83	914,67	1.012,50	136.502,29	18.225,11	114.412,39	132.637,50
132	135.587,61	97,17	915,33	1.012,50	135.587,61	18.322,28	115.327,72	133.650,00
133	134.672,28	96,52	915,98	1.012,50	134.672,28	18.418,80	116.243,70	134.662,50
134	133.756,30	95,86	916,64	1.012,50	133.756,30	18.514,66	117.160,34	135.675,00
135	132.839,66	95,20	917,30	1.012,50	132.839,66	18.609,86	118.077,64	136.687,50
136	131.922,36	94,54	917,96	1.012,50	131.922,36	18.704,40	118.995,60	137.700,00
137	131.004,40	93,89	918,61	1.012,50	131.004,40	18.798,29	119.914,21	138.712,50
138	130.085,79	93,23	919,27	1.012,50	130.085,79	18.891,52	120.833,48	139.725,00
139	129.166,52	92,57	919,93	1.012,50	129.166,52	18.984,09	121.753,41	140.737,50
140	128.246,59	91,91	920,59	1.012,50	128.246,59	19.076,00	122.674,00	141.750,00
141	127.326,00	91,25	921,25	1.012,50	127.326,00	19.167,25	123.595,25	142.762,50
142	126.404,75	90,59	921,91	1.012,50	126.404,75	19.257,84	124.517,16	143.775,00
143	125.482,84	89,93	922,57	1.012,50	125.482,84	19.347,77	125.439,73	144.787,50
144	124.560,27	89,27	923,23	1.012,50	124.560,27	19.437,04	126.362,96	145.800,00
145	123.637,04	88,61	923,89	1.012,50	123.637,04	19.525,64	127.286,86	146.812,50
146	122.713,14	87,94	924,56	1.012,50	122.713,14	19.613,59	128.211,41	147.825,00
147	121.788,59	87,28	925,22	1.012,50	121.788,59	19.700,87	129.136,63	148.837,50
148	120.863,37	86,62	925,88	1.012,50	120.863,37	19.787,49	130.062,51	149.850,00
149	119.937,49	85,96	926,54	1.012,50	119.937,49	19.873,44	130.989,06	150.862,50
150	119.010,94	85,29	927,21	1.012,50	119.010,94	19.958,73	131.916,27	151.875,00
151	118.083,73	84,63	927,87	1.012,50	118.083,73	20.043,36	132.844,14	152.887,50
152	117.155,86	83,96	928,54	1.012,50	117.155,86	20.127,32	133.772,68	153.900,00
153	116.227,32	83,30	929,20	1.012,50	116.227,32	20.210,62	134.701,88	154.912,50
154	115.298,12	82,63	929,87	1.012,50	115.298,12	20.293,25	135.631,75	155.925,00
155	114.368,25	81,96	930,54	1.012,50	114.368,25	20.375,21	136.562,29	156.937,50
156	113.437,71	81,30	931,20	1.012,50	113.437,71	20.456,51	137.493,49	157.950,00
157	112.506,51	80,63	931,87	1.012,50	112.506,51	20.537,14	138.425,36	158.962,50
158	111.574,64	79,96	932,54	1.012,50	111.574,64	20.617,10	139.357,90	159.975,00
159	110.642,10	79,29	933,21	1.012,50	110.642,10	20.696,39	140.291,11	160.987,50
160	109.708,89	78,62	933,88	1.012,50	109.708,89	20.775,02	141.224,98	162.000,00
161	108.775,02	77,96	934,54	1.012,50	108.775,02	20.852,97	142.159,53	163.012,50
162	107.840,47	77,29	935,21	1.012,50	107.840,47	20.930,26	143.094,74	164.025,00
163	106.905,26	76,62	935,88	1.012,50	106.905,26	21.006,88	144.030,62	165.037,50
164	105.969,38	75,94	936,56	1.012,50	105.969,38	21.082,82	144.967,18	166.050,00
165	105.032,82	75,27	937,23	1.012,50	105.032,82	21.158,09	145.904,41	167.062,50
166	104.095,59	74,60	937,90	1.012,50	104.095,59	21.232,70	146.842,30	168.075,00
167	103.157,70	73,93	938,57	1.012,50	103.157,70	21.306,63	147.780,87	169.087,50
168	102.219,13	73,26	939,24	1.012,50	102.219,13	21.379,88	148.720,12	170.100,00
169	101.279,88	72,58	939,92	1.012,50	101.279,88	21.452,47	149.660,03	171.112,50
170	100.339,97	71,91	940,59	1.012,50	100.339,97	21.524,38	150.600,62	172.125,00
171	99.399,38	71,24	941,26	1.012,50	99.399,38	21.595,61	151.541,89	173.137,50
172	98.458,11	70,56	941,94	1.012,50	98.458,11	21.666,17	152.483,83	174.150,00
173	97.516,17	69,89	942,61	1.012,50	97.516,17	21.736,06	153.426,44	175.162,50
174	96.573,56	69,21	943,29	1.012,50	96.573,56	21.805,27	154.369,73	176.175,00
175	95.630,27	68,54	943,96	1.012,50	95.630,27	21.873,81	155.313,69	177.187,50
176	94.686,31	67,86	944,64	1.012,50	94.686,31	21.941,67	156.258,33	178.200,00
177	93.741,67	67,18	945,32	1.012,50	93.741,67	22.008,85	157.203,65	179.212,50
178	92.796,35	66,50	946,00	1.012,50	92.796,35	22.075,35	158.149,65	180.225,00
179	91.850,35	65,83	946,67	1.012,50	91.850,35	22.141,18	159.096,32	181.237,50
180	90.903,68	65,15	947,35	1.012,50	90.903,68	22.206,32	160.043,68	182.250,00

x

Interhyp Baufinanzierung

zum Produkttest

• 0,94%
• gebundener Sollzins*
• 0,94%
• effektiver Jahreszins*

• 1.029,17€
• Monatsrate

• Gesamtzahlung:185.250,00 EUR
• Tilgungsanteil:161.022,44 EUR
• Zinsanteil:24.227,56 EUR
• Restschuld:88.977,56 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	195,83	833,33	1.029,17	249.166,67	195,83	833,33	1.029,17
2	249.166,67	195,18	833,99	1.029,17	249.166,67	391,01	1.667,32	2.058,33
3	248.332,68	194,53	834,64	1.029,17	248.332,68	585,54	2.501,96	3.087,50
4	247.498,04	193,87	835,29	1.029,17	247.498,04	779,41	3.337,25	4.116,67
5	246.662,75	193,22	835,95	1.029,17	246.662,75	972,63	4.173,20	5.145,83
6	245.826,80	192,56	836,60	1.029,17	245.826,80	1.165,20	5.009,80	6.175,00
7	244.990,20	191,91	837,26	1.029,17	244.990,20	1.357,11	5.847,06	7.204,17
8	244.152,94	191,25	837,91	1.029,17	244.152,94	1.548,36	6.684,97	8.233,33
9	243.315,03	190,60	838,57	1.029,17	243.315,03	1.738,96	7.523,54	9.262,50
10	242.476,46	189,94	839,23	1.029,17	242.476,46	1.928,90	8.362,77	10.291,67
11	241.637,23	189,28	839,88	1.029,17	241.637,23	2.118,18	9.202,65	11.320,83
12	240.797,35	188,62	840,54	1.029,17	240.797,35	2.306,80	10.043,20	12.350,00
13	239.956,80	187,97	841,20	1.029,17	239.956,80	2.494,77	10.884,40	13.379,17
14	239.115,60	187,31	841,86	1.029,17	239.115,60	2.682,08	11.726,26	14.408,33
15	238.273,74	186,65	842,52	1.029,17	238.273,74	2.868,73	12.568,77	15.437,50
16	237.431,23	185,99	843,18	1.029,17	237.431,23	3.054,71	13.411,95	16.466,67
17	236.588,05	185,33	843,84	1.029,17	236.588,05	3.240,04	14.255,79	17.495,83
18	235.744,21	184,67	844,50	1.029,17	235.744,21	3.424,71	15.100,29	18.525,00
19	234.899,71	184,00	845,16	1.029,17	234.899,71	3.608,71	15.945,46	19.554,17
20	234.054,54	183,34	845,82	1.029,17	234.054,54	3.792,05	16.791,28	20.583,33
21	233.208,72	182,68	846,49	1.029,17	233.208,72	3.974,73	17.637,77	21.612,50
22	232.362,23	182,02	847,15	1.029,17	232.362,23	4.156,75	18.484,92	22.641,67
23	231.515,08	181,35	847,81	1.029,17	231.515,08	4.338,10	19.332,73	23.670,83
24	230.667,27	180,69	848,48	1.029,17	230.667,27	4.518,79	20.181,21	24.700,00
25	229.818,79	180,02	849,14	1.029,17	229.818,79	4.698,82	21.030,35	25.729,17
26	228.969,65	179,36	849,81	1.029,17	228.969,65	4.878,18	21.880,15	26.758,33
27	228.119,85	178,69	850,47	1.029,17	228.119,85	5.056,87	22.730,63	27.787,50
28	227.269,37	178,03	851,14	1.029,17	227.269,37	5.234,90	23.581,77	28.816,67
29	226.418,23	177,36	851,81	1.029,17	226.418,23	5.412,26	24.433,57	29.845,83
30	225.566,43	176,69	852,47	1.029,17	225.566,43	5.588,95	25.286,05	30.875,00
31	224.713,95	176,03	853,14	1.029,17	224.713,95	5.764,98	26.139,19	31.904,17
32	223.860,81	175,36	853,81	1.029,17	223.860,81	5.940,34	26.993,00	32.933,33
33	223.007,00	174,69	854,48	1.029,17	223.007,00	6.115,03	27.847,47	33.962,50
34	222.152,53	174,02	855,15	1.029,17	222.152,53	6.289,05	28.702,62	34.991,67
35	221.297,38	173,35	855,82	1.029,17	221.297,38	6.462,40	29.558,44	36.020,83
36	220.441,56	172,68	856,49	1.029,17	220.441,56	6.635,08	30.414,92	37.050,00
37	219.585,08	172,01	857,16	1.029,17	219.585,08	6.807,08	31.272,08	38.079,17
38	218.727,92	171,34	857,83	1.029,17	218.727,92	6.978,42	32.129,91	39.108,33
39	217.870,09	170,66	858,50	1.029,17	217.870,09	7.149,09	32.988,41	40.137,50
40	217.011,59	169,99	859,17	1.029,17	217.011,59	7.319,08	33.847,59	41.166,67
41	216.152,41	169,32	859,85	1.029,17	216.152,41	7.488,40	34.707,44	42.195,83
42	215.292,56	168,65	860,52	1.029,17	215.292,56	7.657,04	35.567,96	43.225,00
43	214.432,04	167,97	861,19	1.029,17	214.432,04	7.825,01	36.429,15	44.254,17
44	213.570,85	167,30	861,87	1.029,17	213.570,85	7.992,31	37.291,02	45.283,33
45	212.708,98	166,62	862,54	1.029,17	212.708,98	8.158,93	38.153,57	46.312,50
46	211.846,43	165,95	863,22	1.029,17	211.846,43	8.324,88	39.016,79	47.341,67
47	210.983,21	165,27	863,90	1.029,17	210.983,21	8.490,15	39.880,68	48.370,83
48	210.119,32	164,59	864,57	1.029,17	210.119,32	8.654,74	40.745,26	49.400,00
49	209.254,74	163,92	865,25	1.029,17	209.254,74	8.818,66	41.610,51	50.429,17
50	208.389,49	163,24	865,93	1.029,17	208.389,49	8.981,90	42.476,43	51.458,33
51	207.523,57	162,56	866,61	1.029,17	207.523,57	9.144,46	43.343,04	52.487,50
52	206.656,96	161,88	867,29	1.029,17	206.656,96	9.306,34	44.210,33	53.516,67
53	205.789,67	161,20	867,96	1.029,17	205.789,67	9.467,54	45.078,29	54.545,83
54	204.921,71	160,52	868,64	1.029,17	204.921,71	9.628,06	45.946,94	55.575,00
55	204.053,06	159,84	869,33	1.029,17	204.053,06	9.787,91	46.816,26	56.604,17
56	203.183,74	159,16	870,01	1.029,17	203.183,74	9.947,07	47.686,27	57.633,33
57	202.313,73	158,48	870,69	1.029,17	202.313,73	10.105,55	48.556,95	58.662,50
58	201.443,05	157,80	871,37	1.029,17	201.443,05	10.263,34	49.428,32	59.691,67
59	200.571,68	157,11	872,05	1.029,17	200.571,68	10.420,46	50.300,38	60.720,83
60	199.699,62	156,43	872,74	1.029,17	199.699,62	10.576,89	51.173,11	61.750,00
61	198.826,89	155,75	873,42	1.029,17	198.826,89	10.732,64	52.046,53	62.779,17
62	197.953,47	155,06	874,10	1.029,17	197.953,47	10.887,70	52.920,63	63.808,33
63	197.079,37	154,38	874,79	1.029,17	197.079,37	11.042,08	53.795,42	64.837,50
64	196.204,58	153,69	875,47	1.029,17	196.204,58	11.195,77	54.670,89	65.866,67
65	195.329,11	153,01	876,16	1.029,17	195.329,11	11.348,78	55.547,05	66.895,83
66	194.452,95	152,32	876,85	1.029,17	194.452,95	11.501,10	56.423,90	67.925,00
67	193.576,10	151,63	877,53	1.029,17	193.576,10	11.652,74	57.301,43	68.954,17
68	192.698,57	150,95	878,22	1.029,17	192.698,57	11.803,68	58.179,65	69.983,33
69	191.820,35	150,26	878,91	1.029,17	191.820,35	11.953,94	59.058,56	71.012,50
70	190.941,44	149,57	879,60	1.029,17	190.941,44	12.103,51	59.938,15	72.041,67
71	190.061,85	148,88	880,28	1.029,17	190.061,85	12.252,39	60.818,44	73.070,83
72	189.181,56	148,19	880,97	1.029,17	189.181,56	12.400,59	61.699,41	74.100,00
73	188.300,59	147,50	881,66	1.029,17	188.300,59	12.548,09	62.581,08	75.129,17
74	187.418,92	146,81	882,36	1.029,17	187.418,92	12.694,90	63.463,43	76.158,33
75	186.536,57	146,12	883,05	1.029,17	186.536,57	12.841,02	64.346,48	77.187,50
76	185.653,52	145,43	883,74	1.029,17	185.653,52	12.986,45	65.230,22	78.216,67
77	184.769,78	144,74	884,43	1.029,17	184.769,78	13.131,19	66.114,65	79.245,83
78	183.885,35	144,04	885,12	1.029,17	183.885,35	13.275,23	66.999,77	80.275,00
79	183.000,23	143,35	885,82	1.029,17	183.000,23	13.418,58	67.885,59	81.304,17
80	182.114,41	142,66	886,51	1.029,17	182.114,41	13.561,24	68.772,10	82.333,33
81	181.227,90	141,96	887,20	1.029,17	181.227,90	13.703,20	69.659,30	83.362,50
82	180.340,70	141,27	887,90	1.029,17	180.340,70	13.844,46	70.547,20	84.391,67
83	179.452,80	140,57	888,60	1.029,17	179.452,80	13.985,04	71.435,80	85.420,83
84	178.564,20	139,88	889,29	1.029,17	178.564,20	14.124,91	72.325,09	86.450,00
85	177.674,91	139,18	889,99	1.029,17	177.674,91	14.264,09	73.215,08	87.479,17
86	176.784,92	138,48	890,69	1.029,17	176.784,92	14.402,57	74.105,76	88.508,33
87	175.894,24	137,78	891,38	1.029,17	175.894,24	14.540,36	74.997,14	89.537,50
88	175.002,86	137,09	892,08	1.029,17	175.002,86	14.677,44	75.889,23	90.566,67
89	174.110,77	136,39	892,78	1.029,17	174.110,77	14.813,83	76.782,01	91.595,83
90	173.217,99	135,69	893,48	1.029,17	173.217,99	14.949,52	77.675,48	92.625,00
91	172.324,52	134,99	894,18	1.029,17	172.324,52	15.084,50	78.569,66	93.654,17
92	171.430,34	134,29	894,88	1.029,17	171.430,34	15.218,79	79.464,54	94.683,33
93	170.535,46	133,59	895,58	1.029,17	170.535,46	15.352,38	80.360,12	95.712,50
94	169.639,88	132,88	896,28	1.029,17	169.639,88	15.485,26	81.256,41	96.741,67
95	168.743,59	132,18	896,98	1.029,17	168.743,59	15.617,44	82.153,39	97.770,83
96	167.846,61	131,48	897,69	1.029,17	167.846,61	15.748,92	83.051,08	98.800,00
97	166.948,92	130,78	898,39	1.029,17	166.948,92	15.879,70	83.949,47	99.829,17
98	166.050,53	130,07	899,09	1.029,17	166.050,53	16.009,77	84.848,56	100.858,33
99	165.151,44	129,37	899,80	1.029,17	165.151,44	16.139,14	85.748,36	101.887,50
100	164.251,64	128,66	900,50	1.029,17	164.251,64	16.267,80	86.648,86	102.916,67
101	163.351,14	127,96	901,21	1.029,17	163.351,14	16.395,76	87.550,07	103.945,83
102	162.449,93	127,25	901,91	1.029,17	162.449,93	16.523,02	88.451,98	104.975,00
103	161.548,02	126,55	902,62	1.029,17	161.548,02	16.649,56	89.354,61	106.004,17
104	160.645,39	125,84	903,33	1.029,17	160.645,39	16.775,40	90.257,93	107.033,33
105	159.742,07	125,13	904,04	1.029,17	159.742,07	16.900,53	91.161,97	108.062,50
106	158.838,03	124,42	904,74	1.029,17	158.838,03	17.024,95	92.066,71	109.091,67
107	157.933,29	123,71	905,45	1.029,17	157.933,29	17.148,67	92.972,16	110.120,83
108	157.027,84	123,01	906,16	1.029,17	157.027,84	17.271,67	93.878,33	111.150,00
109	156.121,67	122,30	906,87	1.029,17	156.121,67	17.393,97	94.785,20	112.179,17
110	155.214,80	121,58	907,58	1.029,17	155.214,80	17.515,55	95.692,78	113.208,33
111	154.307,22	120,87	908,29	1.029,17	154.307,22	17.636,43	96.601,07	114.237,50
112	153.398,93	120,16	909,00	1.029,17	153.398,93	17.756,59	97.510,08	115.266,67
113	152.489,92	119,45	909,72	1.029,17	152.489,92	17.876,04	98.419,79	116.295,83
114	151.580,21	118,74	910,43	1.029,17	151.580,21	17.994,78	99.330,22	117.325,00
115	150.669,78	118,02	911,14	1.029,17	150.669,78	18.112,80	100.241,36	118.354,17
116	149.758,64	117,31	911,86	1.029,17	149.758,64	18.230,11	101.153,22	119.383,33
117	148.846,78	116,60	912,57	1.029,17	148.846,78	18.346,71	102.065,79	120.412,50
118	147.934,21	115,88	913,28	1.029,17	147.934,21	18.462,59	102.979,07	121.441,67
119	147.020,93	115,17	914,00	1.029,17	147.020,93	18.577,76	103.893,07	122.470,83
120	146.106,93	114,45	914,72	1.029,17	146.106,93	18.692,21	104.807,79	123.500,00
121	145.192,21	113,73	915,43	1.029,17	145.192,21	18.805,94	105.723,22	124.529,17
122	144.276,78	113,02	916,15	1.029,17	144.276,78	18.918,96	106.639,37	125.558,33
123	143.360,63	112,30	916,87	1.029,17	143.360,63	19.031,26	107.556,24	126.587,50
124	142.443,76	111,58	917,59	1.029,17	142.443,76	19.142,84	108.473,83	127.616,67
125	141.526,17	110,86	918,30	1.029,17	141.526,17	19.253,70	109.392,13	128.645,83
126	140.607,87	110,14	919,02	1.029,17	140.607,87	19.363,85	110.311,15	129.675,00
127	139.688,85	109,42	919,74	1.029,17	139.688,85	19.473,27	111.230,90	130.704,17
128	138.769,10	108,70	920,46	1.029,17	138.769,10	19.581,97	112.151,36	131.733,33
129	137.848,64	107,98	921,19	1.029,17	137.848,64	19.689,95	113.072,55	132.762,50
130	136.927,45	107,26	921,91	1.029,17	136.927,45	19.797,21	113.994,45	133.791,67
131	136.005,55	106,54	922,63	1.029,17	136.005,55	19.903,75	114.917,08	134.820,83
132	135.082,92	105,81	923,35	1.029,17	135.082,92	20.009,57	115.840,43	135.850,00
133	134.159,57	105,09	924,08	1.029,17	134.159,57	20.114,66	116.764,51	136.879,17
134	133.235,49	104,37	924,80	1.029,17	133.235,49	20.219,02	117.689,31	137.908,33
135	132.310,69	103,64	925,52	1.029,17	132.310,69	20.322,67	118.614,83	138.937,50
136	131.385,17	102,92	926,25	1.029,17	131.385,17	20.425,59	119.541,08	139.966,67
137	130.458,92	102,19	926,97	1.029,17	130.458,92	20.527,78	120.468,05	140.995,83
138	129.531,95	101,47	927,70	1.029,17	129.531,95	20.629,25	121.395,75	142.025,00
139	128.604,25	100,74	928,43	1.029,17	128.604,25	20.729,99	122.324,18	143.054,17
140	127.675,82	100,01	929,15	1.029,17	127.675,82	20.830,00	123.253,33	144.083,33
141	126.746,67	99,28	929,88	1.029,17	126.746,67	20.929,28	124.183,22	145.112,50
142	125.816,78	98,56	930,61	1.029,17	125.816,78	21.027,84	125.113,83	146.141,67
143	124.886,17	97,83	931,34	1.029,17	124.886,17	21.125,67	126.045,17	147.170,83
144	123.954,83	97,10	932,07	1.029,17	123.954,83	21.222,77	126.977,23	148.200,00
145	123.022,77	96,37	932,80	1.029,17	123.022,77	21.319,13	127.910,03	149.229,17
146	122.089,97	95,64	933,53	1.029,17	122.089,97	21.414,77	128.843,56	150.258,33
147	121.156,44	94,91	934,26	1.029,17	121.156,44	21.509,68	129.777,82	151.287,50
148	120.222,18	94,17	934,99	1.029,17	120.222,18	21.603,85	130.712,82	152.316,67
149	119.287,18	93,44	935,73	1.029,17	119.287,18	21.697,29	131.648,54	153.345,83
150	118.351,46	92,71	936,46	1.029,17	118.351,46	21.790,00	132.585,00	154.375,00
151	117.415,00	91,98	937,19	1.029,17	117.415,00	21.881,98	133.522,19	155.404,17
152	116.477,81	91,24	937,93	1.029,17	116.477,81	21.973,22	134.460,12	156.433,33
153	115.539,88	90,51	938,66	1.029,17	115.539,88	22.063,72	135.398,78	157.462,50
154	114.601,22	89,77	939,40	1.029,17	114.601,22	22.153,49	136.338,17	158.491,67
155	113.661,83	89,04	940,13	1.029,17	113.661,83	22.242,53	137.278,30	159.520,83
156	112.721,70	88,30	940,87	1.029,17	112.721,70	22.330,83	138.219,17	160.550,00
157	111.780,83	87,56	941,61	1.029,17	111.780,83	22.418,39	139.160,78	161.579,17
158	110.839,22	86,82	942,34	1.029,17	110.839,22	22.505,21	140.103,12	162.608,33
159	109.896,88	86,09	943,08	1.029,17	109.896,88	22.591,30	141.046,20	163.637,50
160	108.953,80	85,35	943,82	1.029,17	108.953,80	22.676,65	141.990,02	164.666,67
161	108.009,98	84,61	944,56	1.029,17	108.009,98	22.761,25	142.934,58	165.695,83
162	107.065,42	83,87	945,30	1.029,17	107.065,42	22.845,12	143.879,88	166.725,00
163	106.120,12	83,13	946,04	1.029,17	106.120,12	22.928,25	144.825,92	167.754,17
164	105.174,08	82,39	946,78	1.029,17	105.174,08	23.010,64	145.772,70	168.783,33
165	104.227,30	81,64	947,52	1.029,17	104.227,30	23.092,28	146.720,22	169.812,50
166	103.279,78	80,90	948,26	1.029,17	103.279,78	23.173,18	147.668,48	170.841,67
167	102.331,52	80,16	949,01	1.029,17	102.331,52	23.253,34	148.617,49	171.870,83
168	101.382,51	79,42	949,75	1.029,17	101.382,51	23.332,76	149.567,24	172.900,00
169	100.432,76	78,67	950,49	1.029,17	100.432,76	23.411,43	150.517,74	173.929,17
170	99.482,26	77,93	951,24	1.029,17	99.482,26	23.489,36	151.468,97	174.958,33
171	98.531,03	77,18	951,98	1.029,17	98.531,03	23.566,54	152.420,96	175.987,50
172	97.579,04	76,44	952,73	1.029,17	97.579,04	23.642,98	153.373,69	177.016,67
173	96.626,31	75,69	953,48	1.029,17	96.626,31	23.718,67	154.327,16	178.045,83
174	95.672,84	74,94	954,22	1.029,17	95.672,84	23.793,61	155.281,39	179.075,00
175	94.718,61	74,20	954,97	1.029,17	94.718,61	23.867,81	156.236,36	180.104,17
176	93.763,64	73,45	955,72	1.029,17	93.763,64	23.941,26	157.192,08	181.133,33
177	92.807,92	72,70	956,47	1.029,17	92.807,92	24.013,96	158.148,54	182.162,50
178	91.851,46	71,95	957,22	1.029,17	91.851,46	24.085,91	159.105,76	183.191,67
179	90.894,24	71,20	957,97	1.029,17	90.894,24	24.157,11	160.063,73	184.220,83
180	89.936,27	70,45	958,72	1.029,17	89.936,27	24.227,56	161.022,44	185.250,00

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: 222,50 EUR; Gesamtbetrag: 26.700,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,68 %; Gebundener Sollzins: 0,67 %; 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

NIST Baufinanzierung

zum Produkttest

• 1,02%
• gebundener Sollzins*
• 1,02%
• 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 250.000,00 EUR; Kreditrate: 770,83 EUR; Gesamtbetrag: 92.500,00 EUR; Anzahl Kreditraten: 120; Laufzeit: 120 Monate; Effektiver Jahreszins: 0,70 %; Gebundener Sollzins: 0,70 %; Der effektive Jahreszins berücksichtigt weder Versicherungsgebühren noch Kosten für Zusatzleistungen. Das Darlehen wird durch Grundpfandrecht besichert. Kosten für Notar, Grunderwerbsteuer oder das Grundbuchamt sind nicht berücksichtigt. Darlehensgeber bzw. -vermittler ist NIST GmbH Schwedter Str. 263
10119 Berlin

Monat	kreditsumme	Zinslast	Tilgungslast	Monatsrate	Restschuld	Zinsen gesamt	Tilgung gesamt	GESAMT
1	250.000,00	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

• 1,08%
• gebundener Sollzins*
• 1,10%
• effektiver Jahreszins*

• 1.058,33€
• Monatsrate

• Gesamtzahlung:190.500,00 EUR
• Tilgungsanteil:162.754,24 EUR
• Zinsanteil:27.745,76 EUR
• Restschuld:87.245,76 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	225,00	833,33	1.058,33	249.166,67	225,00	833,33	1.058,33
2	249.166,67	224,25	834,08	1.058,33	249.166,67	449,25	1.667,42	2.116,67
3	248.332,58	223,50	834,83	1.058,33	248.332,58	672,75	2.502,25	3.175,00
4	247.497,75	222,75	835,59	1.058,33	247.497,75	895,50	3.337,84	4.233,33
5	246.662,16	222,00	836,34	1.058,33	246.662,16	1.117,49	4.174,17	5.291,67
6	245.825,83	221,24	837,09	1.058,33	245.825,83	1.338,74	5.011,26	6.350,00
7	244.988,74	220,49	837,84	1.058,33	244.988,74	1.559,23	5.849,11	7.408,33
8	244.150,89	219,74	838,60	1.058,33	244.150,89	1.778,96	6.687,70	8.466,67
9	243.312,30	218,98