德国房贷计算器 - 在德国买房前，先算清贷款、购房成本、月供与投资回报

先独立计算买房与贷款；数字合适时，可继续前往我们的广告合作伙伴，免费且无义务地比较德国房贷方案。

无需注册 · 方案仅保存在当前浏览器了解融资比较路径

当前方案新方案未保存

贷款与购房

还款方式

购买价格

€

自有资金 (€)

€

联邦州

房产交易税

6.00 %

公证费 (%)

%

中介费 (%)

%

利率 (% 年)

% p.a.

初始还款率 (% 年)

% p.a.

投资分析（租赁与出售）

如果您计划出租和出售，请启用投资分析

贷款信息

总购房成本

€557,850.00

购买价格: €500,000.00房产交易税: €30,000.00公证及登记费: €10,000.00中介佣金: €17,850.00

贷款金额

€457,850.00

首月月供

€2,098.48

总利息

€271,036.53

还清时间

29 年

还款计划表

29 年

年	还款	利息	本金	贷款余额
1	€25,181.76	€15,876.41	€9,305.35	€448,544.65
2	€25,181.76	€15,545.47	€9,636.29	€438,908.36
3	€25,181.76	€15,202.73	€9,979.03	€428,929.33
4	€25,181.76	€14,847.80	€10,333.96	€418,595.37
5	€25,181.76	€14,480.25	€10,701.51	€407,893.86
6	€25,181.76	€14,099.62	€11,082.14	€396,811.72
7	€25,181.76	€13,705.47	€11,476.29	€385,335.43
8	€25,181.76	€13,297.29	€11,884.47	€373,450.96
9	€25,181.76	€12,874.63	€12,307.13	€361,143.83
10	€25,181.76	€12,436.88	€12,744.88	€348,398.95
11	€25,181.76	€11,983.58	€13,198.18	€335,200.77
12	€25,181.76	€11,514.16	€13,667.60	€321,533.17
13	€25,181.76	€11,028.03	€14,153.73	€307,379.44
14	€25,181.76	€10,524.64	€14,657.12	€292,722.32
15	€25,181.76	€10,003.33	€15,178.43	€277,543.89
16	€25,181.76	€9,463.47	€15,718.29	€261,825.60
17	€25,181.76	€8,904.43	€16,277.33	€245,548.27
18	€25,181.76	€8,325.49	€16,856.27	€228,692.00
19	€25,181.76	€7,725.97	€17,455.79	€211,236.21
20	€25,181.76	€7,105.13	€18,076.63	€193,159.58
21	€25,181.76	€6,462.17	€18,719.59	€174,439.99
22	€25,181.76	€5,796.38	€19,385.38	€155,054.61
23	€25,181.76	€5,106.91	€20,074.85	€134,979.76
24	€25,181.76	€4,392.89	€20,788.87	€114,190.89
25	€25,181.76	€3,653.51	€21,528.25	€92,662.64
26	€25,181.76	€2,887.82	€22,293.94	€70,368.70
27	€25,181.76	€2,094.89	€23,086.87	€47,281.83
28	€25,181.76	€1,273.77	€23,907.99	€23,373.84
29	€23,797.25	€423.41	€23,373.84	€0.00

总行数: 29利息本金