Simulator
Immobilienkredit
Simuliere deinen Immobilienkredit
€300,000
10 Jahre
3.8%
Monatliche Rate€3.008,92
Gesamte Zinsen€61.070,43
Gesamtkosten€361.070,43
Tilgungstabelle
Datum auswählen
| Jahr | Tilgung | Zinsen | Summe | Offener Saldo |
|---|---|---|---|---|
2025 | €12,452 | €5,602 | €18,053 | €287,548 |
2026 | €25,624 | €10,484 | €36,107 | €261,924 |
2027 | €26,615 | €9,493 | €36,107 | €235,310 |
2028 | €27,644 | €8,464 | €36,107 | €207,667 |
2029 | €28,713 | €7,395 | €36,107 | €178,954 |
2030 | €29,823 | €6,285 | €36,107 | €149,132 |
2031 | €30,976 | €5,132 | €36,107 | €118,156 |
2032 | €32,174 | €3,934 | €36,107 | €85,982 |
2033 | €33,418 | €2,690 | €36,107 | €52,565 |
2034 | €34,710 | €1,398 | €36,107 | €17,855 |
2035 | €17,856 | €199 | €18,053 | €0 |
