Finanzierungsrechner

für Annuitätendarlehen

Ändere die Beispielwerte einfach ab:

€
%
%
J.
  
Annuität:
5.500 €
Monatlich zu zahlen:
458.33 €
Restschuld am Ende der Laufzeit:
76.095 €
Zeit bis zur vollständigen Abzahlung:
29.0 Jahre

Tilgungsplan auf Jahresbasis

Jahr
übrige Schuld
Bezahlt
Summe Tilgung
Zinsen Summe
1
97.968
5.500
2.032
3.468
2
95.863
11.000
4.137
6.863
3
93.683
16.500
6.317
10.183
4
91.426
22.000
8.574
13.426
5
89.089
27.500
10.911
16.589
6
86.669
33.000
13.331
19.669
7
84.162
38.500
15.838
22.662
8
81.566
44.000
18.434
25.566
9
78.878
49.500
21.122
28.378
10
76.095
55.000
23.905
31.095

Tilgungsplan auf Monatsbasis

Monat
übrige Schuld
Bezahlt
Tilgung Summe
Zinsen Summe
1
99.833
458
167
292
2
99.666
917
334
583
3
99.499
1.375
501
874
4
99.330
1.833
670
1.164
5
99.162
2.292
838
1.453
6
98.993
2.750
1.007
1.743
7
98.823
3.208
1.177
2.031
8
98.653
3.667
1.347
2.320
9
98.482
4.125
1.518
2.607
10
98.311
4.583
1.689
2.895
11
98.140
5.042
1.860
3.181
12
97.968
5.500
2.032
3.468
13
97.795
5.958
2.205
3.753
14
97.622
6.417
2.378
4.039
15
97.448
6.875
2.552
4.323
16
97.274
7.333
2.726
4.608
17
97.100
7.792
2.900
4.891
18
96.924
8.250
3.076
5.174
19
96.749
8.708
3.251
5.457
20
96.573
9.167
3.427
5.739
21
96.396
9.625
3.604
6.021
22
96.219
10.083
3.781
6.302
23
96.041
10.542
3.959
6.583
24
95.863
11.000
4.137
6.863
25
95.684
11.458
4.316
7.143
26
95.505
11.917
4.495
7.422
27
95.325
12.375
4.675
7.700
28
95.145
12.833
4.855
7.978
29
94.964
13.292
5.036
8.256
30
94.783
13.750
5.217
8.533
31
94.601
14.208
5.399
8.809
32
94.418
14.667
5.582
9.085
33
94.235
15.125
5.765
9.360
34
94.052
15.583
5.948
9.635
35
93.868
16.042
6.132
9.910
36
93.683
16.500
6.317
10.183
37
93.498
16.958
6.502
10.457
38
93.313
17.417
6.687
10.729
39
93.126
17.875
6.874
11.001
40
92.940
18.333
7.060
11.273
41
92.753
18.792
7.247
11.544
42
92.565
19.250
7.435
11.815
43
92.376
19.708
7.624
12.085
44
92.187
20.167
7.813
12.354
45
91.998
20.625
8.002
12.623
46
91.808
21.083
8.192
12.891
47
91.617
21.542
8.383
13.159
48
91.426
22.000
8.574
13.426
49
91.235
22.458
8.765
13.693
50
91.042
22.917
8.958
13.959
51
90.850
23.375
9.150
14.225
52
90.656
23.833
9.344
14.490
53
90.462
24.292
9.538
14.754
54
90.268
24.750
9.732
15.018
55
90.073
25.208
9.927
15.281
56
89.877
25.667
10.123
15.544
57
89.681
26.125
10.319
15.806
58
89.484
26.583
10.516
16.068
59
89.287
27.042
10.713
16.329
60
89.089
27.500
10.911
16.589
61
88.890
27.958
11.110
16.849
62
88.691
28.417
11.309
17.108
63
88.492
28.875
11.508
17.367
64
88.292
29.333
11.708
17.625
65
88.091
29.792
11.909
17.882
66
87.889
30.250
12.111
18.139
67
87.687
30.708
12.313
18.396
68
87.485
31.167
12.515
18.651
69
87.282
31.625
12.718
18.907
70
87.078
32.083
12.922
19.161
71
86.873
32.542
13.127
19.415
72
86.669
33.000
13.331
19.669
73
86.463
33.458
13.537
19.921
74
86.257
33.917
13.743
20.173
75
86.050
34.375
13.950
20.425
76
85.843
34.833
14.157
20.676
77
85.635
35.292
14.365
20.926
78
85.426
35.750
14.574
21.176
79
85.217
36.208
14.783
21.425
80
85.007
36.667
14.993
21.674
81
84.797
37.125
15.203
21.922
82
84.586
37.583
15.414
22.169
83
84.374
38.042
15.626
22.416
84
84.162
38.500
15.838
22.662
85
83.949
38.958
16.051
22.907
86
83.736
39.417
16.264
23.152
87
83.522
39.875
16.478
23.397
88
83.307
40.333
16.693
23.640
89
83.091
40.792
16.909
23.883
90
82.875
41.250
17.125
24.125
91
82.659
41.708
17.341
24.367
92
82.442
42.167
17.558
24.608
93
82.224
42.625
17.776
24.849
94
82.005
43.083
17.995
25.089
95
81.786
43.542
18.214
25.328
96
81.566
44.000
18.434
25.566
97
81.346
44.458
18.654
25.804
98
81.125
44.917
18.875
26.041
99
80.903
45.375
19.097
26.278
100
80.681
45.833
19.319
26.514
101
80.458
46.292
19.542
26.749
102
80.234
46.750
19.766
26.984
103
80.010
47.208
19.990
27.218
104
79.785
47.667
20.215
27.451
105
79.559
48.125
20.441
27.684
106
79.333
48.583
20.667
27.916
107
79.106
49.042
20.894
28.147
108
78.878
49.500
21.122
28.378
109
78.650
49.958
21.350
28.608
110
78.421
50.417
21.579
28.838
111
78.191
50.875
21.809
29.066
112
77.961
51.333
22.039
29.294
113
77.730
51.792
22.270
29.522
114
77.499
52.250
22.501
29.749
115
77.266
52.708
22.734
29.975
116
77.033
53.167
22.967
30.200
117
76.800
53.625
23.200
30.425
118
76.565
54.083
23.435
30.649
119
76.330
54.542
23.670
30.872
120
76.095
55.000
23.905
31.095
Kontakt - Impressum - Datenschutz  CashflowRechner 2024