Zum Inhalt springen

Kredit- und Hypothekenrechner

Monatliche Rate, Gesamtzinsen und Tilgungsplan schätzen.

Läuft in deinem Browser

Kreditbetrag, Jahreszins und Laufzeit eingeben. Wir berechnen die monatliche Rate per Annuitätenformel und zeigen die Aufteilung in Tilgung und Zinsen je Monat.

Monatliche Rate

$1,580.17

Gesamtzinsen

$318,861.22

Gesamtbetrag

$568,861.22

Tilgungsplan (360 Monate)
#ZinsenTilgungRestschuld
1$1,354.17$226.00$249,774.00
2$1,352.94$227.23$249,546.77
3$1,351.71$228.46$249,318.31
4$1,350.47$229.70$249,088.61
5$1,349.23$230.94$248,857.67
6$1,347.98$232.19$248,625.48
7$1,346.72$233.45$248,392.04
8$1,345.46$234.71$248,157.32
9$1,344.19$235.98$247,921.34
10$1,342.91$237.26$247,684.07
11$1,341.62$238.55$247,445.53
12$1,340.33$239.84$247,205.69
13$1,339.03$241.14$246,964.55
14$1,337.72$242.45$246,722.10
15$1,336.41$243.76$246,478.34
16$1,335.09$245.08$246,233.26
17$1,333.76$246.41$245,986.86
18$1,332.43$247.74$245,739.12
19$1,331.09$249.08$245,490.03
20$1,329.74$250.43$245,239.60
21$1,328.38$251.79$244,987.81
22$1,327.02$253.15$244,734.66
23$1,325.65$254.52$244,480.13
24$1,324.27$255.90$244,224.23
25$1,322.88$257.29$243,966.94
26$1,321.49$258.68$243,708.26
27$1,320.09$260.08$243,448.18
28$1,318.68$261.49$243,186.68
29$1,317.26$262.91$242,923.78
30$1,315.84$264.33$242,659.44
31$1,314.41$265.76$242,393.68
32$1,312.97$267.20$242,126.47
33$1,311.52$268.65$241,857.82
34$1,310.06$270.11$241,587.72
35$1,308.60$271.57$241,316.15
36$1,307.13$273.04$241,043.10
37$1,305.65$274.52$240,768.58
38$1,304.16$276.01$240,492.58
39$1,302.67$277.50$240,215.08
40$1,301.16$279.01$239,936.07
41$1,299.65$280.52$239,655.55
42$1,298.13$282.04$239,373.52
43$1,296.61$283.56$239,089.96
44$1,295.07$285.10$238,804.86
45$1,293.53$286.64$238,518.21
46$1,291.97$288.20$238,230.02
47$1,290.41$289.76$237,940.26
48$1,288.84$291.33$237,648.93
49$1,287.27$292.91$237,356.03
50$1,285.68$294.49$237,061.53
51$1,284.08$296.09$236,765.45
52$1,282.48$297.69$236,467.76
53$1,280.87$299.30$236,168.45
54$1,279.25$300.92$235,867.53
55$1,277.62$302.55$235,564.98
56$1,275.98$304.19$235,260.78
57$1,274.33$305.84$234,954.94
58$1,272.67$307.50$234,647.44
59$1,271.01$309.16$234,338.28
60$1,269.33$310.84$234,027.44
61$1,267.65$312.52$233,714.92
62$1,265.96$314.21$233,400.71
63$1,264.25$315.92$233,084.79
64$1,262.54$317.63$232,767.16
65$1,260.82$319.35$232,447.82
66$1,259.09$321.08$232,126.74
67$1,257.35$322.82$231,803.92
68$1,255.60$324.57$231,479.36
69$1,253.85$326.32$231,153.03
70$1,252.08$328.09$230,824.94
71$1,250.30$329.87$230,495.07
72$1,248.51$331.66$230,163.42
73$1,246.72$333.45$229,829.97
74$1,244.91$335.26$229,494.71
75$1,243.10$337.07$229,157.64
76$1,241.27$338.90$228,818.74
77$1,239.43$340.74$228,478.00
78$1,237.59$342.58$228,135.42
79$1,235.73$344.44$227,790.98
80$1,233.87$346.30$227,444.68
81$1,231.99$348.18$227,096.50
82$1,230.11$350.06$226,746.44
83$1,228.21$351.96$226,394.48
84$1,226.30$353.87$226,040.61
85$1,224.39$355.78$225,684.83
86$1,222.46$357.71$225,327.12
87$1,220.52$359.65$224,967.47
88$1,218.57$361.60$224,605.87
89$1,216.62$363.55$224,242.32
90$1,214.65$365.52$223,876.79
91$1,212.67$367.50$223,509.29
92$1,210.68$369.49$223,139.80
93$1,208.67$371.50$222,768.30
94$1,206.66$373.51$222,394.79
95$1,204.64$375.53$222,019.26
96$1,202.60$377.57$221,641.69
97$1,200.56$379.61$221,262.08
98$1,198.50$381.67$220,880.42
99$1,196.44$383.73$220,496.68
100$1,194.36$385.81$220,110.87
101$1,192.27$387.90$219,722.97
102$1,190.17$390.00$219,332.96
103$1,188.05$392.12$218,940.84
104$1,185.93$394.24$218,546.60
105$1,183.79$396.38$218,150.23
106$1,181.65$398.52$217,751.71
107$1,179.49$400.68$217,351.02
108$1,177.32$402.85$216,948.17
109$1,175.14$405.03$216,543.14
110$1,172.94$407.23$216,135.91
111$1,170.74$409.43$215,726.48
112$1,168.52$411.65$215,314.82
113$1,166.29$413.88$214,900.94
114$1,164.05$416.12$214,484.82
115$1,161.79$418.38$214,066.44
116$1,159.53$420.64$213,645.80
117$1,157.25$422.92$213,222.88
118$1,154.96$425.21$212,797.66
119$1,152.65$427.52$212,370.15
120$1,150.34$429.83$211,940.32
121$1,148.01$432.16$211,508.16
122$1,145.67$434.50$211,073.66
123$1,143.32$436.85$210,636.80
124$1,140.95$439.22$210,197.58
125$1,138.57$441.60$209,755.98
126$1,136.18$443.99$209,311.99
127$1,133.77$446.40$208,865.59
128$1,131.36$448.81$208,416.78
129$1,128.92$451.25$207,965.53
130$1,126.48$453.69$207,511.84
131$1,124.02$456.15$207,055.69
132$1,121.55$458.62$206,597.07
133$1,119.07$461.10$206,135.97
134$1,116.57$463.60$205,672.37
135$1,114.06$466.11$205,206.26
136$1,111.53$468.64$204,737.62
137$1,109.00$471.17$204,266.45
138$1,106.44$473.73$203,792.72
139$1,103.88$476.29$203,316.43
140$1,101.30$478.87$202,837.56
141$1,098.70$481.47$202,356.09
142$1,096.10$484.07$201,872.02
143$1,093.47$486.70$201,385.32
144$1,090.84$489.33$200,895.99
145$1,088.19$491.98$200,404.00
146$1,085.52$494.65$199,909.35
147$1,082.84$497.33$199,412.03
148$1,080.15$500.02$198,912.01
149$1,077.44$502.73$198,409.28
150$1,074.72$505.45$197,903.82
151$1,071.98$508.19$197,395.63
152$1,069.23$510.94$196,884.69
153$1,066.46$513.71$196,370.98
154$1,063.68$516.49$195,854.48
155$1,060.88$519.29$195,335.19
156$1,058.07$522.10$194,813.09
157$1,055.24$524.93$194,288.15
158$1,052.39$527.78$193,760.38
159$1,049.54$530.63$193,229.74
160$1,046.66$533.51$192,696.23
161$1,043.77$536.40$192,159.84
162$1,040.87$539.30$191,620.53
163$1,037.94$542.23$191,078.31
164$1,035.01$545.16$190,533.14
165$1,032.05$548.12$189,985.03
166$1,029.09$551.08$189,433.94
167$1,026.10$554.07$188,879.87
168$1,023.10$557.07$188,322.80
169$1,020.08$560.09$187,762.71
170$1,017.05$563.12$187,199.59
171$1,014.00$566.17$186,633.42
172$1,010.93$569.24$186,064.18
173$1,007.85$572.32$185,491.86
174$1,004.75$575.42$184,916.44
175$1,001.63$578.54$184,337.90
176$998.50$581.67$183,756.22
177$995.35$584.82$183,171.40
178$992.18$587.99$182,583.41
179$988.99$591.18$181,992.23
180$985.79$594.38$181,397.85
181$982.57$597.60$180,800.25
182$979.33$600.84$180,199.42
183$976.08$604.09$179,595.33
184$972.81$607.36$178,987.97
185$969.52$610.65$178,377.32
186$966.21$613.96$177,763.36
187$962.88$617.29$177,146.07
188$959.54$620.63$176,525.44
189$956.18$623.99$175,901.45
190$952.80$627.37$175,274.08
191$949.40$630.77$174,643.31
192$945.98$634.19$174,009.13
193$942.55$637.62$173,371.51
194$939.10$641.07$172,730.43
195$935.62$644.55$172,085.88
196$932.13$648.04$171,437.85
197$928.62$651.55$170,786.30
198$925.09$655.08$170,131.22
199$921.54$658.63$169,472.59
200$917.98$662.19$168,810.40
201$914.39$665.78$168,144.62
202$910.78$669.39$167,475.23
203$907.16$673.01$166,802.22
204$903.51$676.66$166,125.56
205$899.85$680.32$165,445.24
206$896.16$684.01$164,761.23
207$892.46$687.71$164,073.52
208$888.73$691.44$163,382.08
209$884.99$695.18$162,686.90
210$881.22$698.95$161,987.95
211$877.43$702.74$161,285.21
212$873.63$706.54$160,578.67
213$869.80$710.37$159,868.30
214$865.95$714.22$159,154.08
215$862.08$718.09$158,436.00
216$858.19$721.98$157,714.02
217$854.28$725.89$156,988.14
218$850.35$729.82$156,258.32
219$846.40$733.77$155,524.55
220$842.42$737.75$154,786.80
221$838.43$741.74$154,045.06
222$834.41$745.76$153,299.30
223$830.37$749.80$152,549.50
224$826.31$753.86$151,795.64
225$822.23$757.94$151,037.70
226$818.12$762.05$150,275.65
227$813.99$766.18$149,509.47
228$809.84$770.33$148,739.15
229$805.67$774.50$147,964.65
230$801.48$778.69$147,185.95
231$797.26$782.91$146,403.04
232$793.02$787.15$145,615.89
233$788.75$791.42$144,824.47
234$784.47$795.70$144,028.76
235$780.16$800.01$143,228.75
236$775.82$804.35$142,424.40
237$771.47$808.70$141,615.70
238$767.09$813.09$140,802.61
239$762.68$817.49$139,985.12
240$758.25$821.92$139,163.21
241$753.80$826.37$138,336.84
242$749.32$830.85$137,505.99
243$744.82$835.35$136,670.65
244$740.30$839.87$135,830.77
245$735.75$844.42$134,986.35
246$731.18$848.99$134,137.36
247$726.58$853.59$133,283.77
248$721.95$858.22$132,425.55
249$717.31$862.86$131,562.69
250$712.63$867.54$130,695.15
251$707.93$872.24$129,822.91
252$703.21$876.96$128,945.95
253$698.46$881.71$128,064.23
254$693.68$886.49$127,177.75
255$688.88$891.29$126,286.46
256$684.05$896.12$125,390.34
257$679.20$900.97$124,489.36
258$674.32$905.85$123,583.51
259$669.41$910.76$122,672.75
260$664.48$915.69$121,757.06
261$659.52$920.65$120,836.41
262$654.53$925.64$119,910.77
263$649.52$930.65$118,980.11
264$644.48$935.69$118,044.42
265$639.41$940.76$117,103.66
266$634.31$945.86$116,157.80
267$629.19$950.98$115,206.82
268$624.04$956.13$114,250.68
269$618.86$961.31$113,289.37
270$613.65$966.52$112,322.85
271$608.42$971.75$111,351.10
272$603.15$977.02$110,374.08
273$597.86$982.31$109,391.77
274$592.54$987.63$108,404.14
275$587.19$992.98$107,411.16
276$581.81$998.36$106,412.80
277$576.40$1,003.77$105,409.03
278$570.97$1,009.20$104,399.82
279$565.50$1,014.67$103,385.15
280$560.00$1,020.17$102,364.99
281$554.48$1,025.69$101,339.29
282$548.92$1,031.25$100,308.04
283$543.34$1,036.83$99,271.21
284$537.72$1,042.45$98,228.76
285$532.07$1,048.10$97,180.66
286$526.40$1,053.77$96,126.89
287$520.69$1,059.48$95,067.40
288$514.95$1,065.22$94,002.18
289$509.18$1,070.99$92,931.19
290$503.38$1,076.79$91,854.40
291$497.54$1,082.63$90,771.77
292$491.68$1,088.49$89,683.28
293$485.78$1,094.39$88,588.90
294$479.86$1,100.31$87,488.58
295$473.90$1,106.27$86,382.31
296$467.90$1,112.27$85,270.04
297$461.88$1,118.29$84,151.75
298$455.82$1,124.35$83,027.40
299$449.73$1,130.44$81,896.97
300$443.61$1,136.56$80,760.41
301$437.45$1,142.72$79,617.69
302$431.26$1,148.91$78,468.78
303$425.04$1,155.13$77,313.65
304$418.78$1,161.39$76,152.26
305$412.49$1,167.68$74,984.58
306$406.17$1,174.00$73,810.58
307$399.81$1,180.36$72,630.22
308$393.41$1,186.76$71,443.46
309$386.99$1,193.18$70,250.28
310$380.52$1,199.65$69,050.63
311$374.02$1,206.15$67,844.48
312$367.49$1,212.68$66,631.80
313$360.92$1,219.25$65,412.55
314$354.32$1,225.85$64,186.70
315$347.68$1,232.49$62,954.21
316$341.00$1,239.17$61,715.04
317$334.29$1,245.88$60,469.16
318$327.54$1,252.63$59,216.53
319$320.76$1,259.41$57,957.12
320$313.93$1,266.24$56,690.88
321$307.08$1,273.09$55,417.79
322$300.18$1,279.99$54,137.80
323$293.25$1,286.92$52,850.88
324$286.28$1,293.89$51,556.98
325$279.27$1,300.90$50,256.08
326$272.22$1,307.95$48,948.13
327$265.14$1,315.03$47,633.09
328$258.01$1,322.16$46,310.94
329$250.85$1,329.32$44,981.62
330$243.65$1,336.52$43,645.10
331$236.41$1,343.76$42,301.34
332$229.13$1,351.04$40,950.30
333$221.81$1,358.36$39,591.94
334$214.46$1,365.71$38,226.23
335$207.06$1,373.11$36,853.12
336$199.62$1,380.55$35,472.57
337$192.14$1,388.03$34,084.54
338$184.62$1,395.55$32,689.00
339$177.07$1,403.10$31,285.89
340$169.47$1,410.70$29,875.19
341$161.82$1,418.35$28,456.84
342$154.14$1,426.03$27,030.81
343$146.42$1,433.75$25,597.06
344$138.65$1,441.52$24,155.54
345$130.84$1,449.33$22,706.21
346$122.99$1,457.18$21,249.04
347$115.10$1,465.07$19,783.96
348$107.16$1,473.01$18,310.96
349$99.18$1,480.99$16,829.97
350$91.16$1,489.01$15,340.96
351$83.10$1,497.07$13,843.89
352$74.99$1,505.18$12,338.71
353$66.83$1,513.34$10,825.37
354$58.64$1,521.53$9,303.84
355$50.40$1,529.77$7,774.07
356$42.11$1,538.06$6,236.01
357$33.78$1,546.39$4,689.61
358$25.40$1,554.77$3,134.85
359$16.98$1,563.19$1,571.66
360$8.51$1,571.66$0.00

So funktioniert's

  1. Kreditbetrag eingeben

    Die Tilgungssumme - was du nach Anzahlung tatsächlich aufnimmst.

  2. Zinssatz und Laufzeit eingeben

    Jahreszins in Prozent, Laufzeit in Jahren. Den Monatsrechner machen wir.

  3. Tilgungsplan ausklappen

    Die erste Zeile zeigt Zins vs Tilgung im 1. Monat. Plan ausklappen für alle Monate bis Laufzeitende.

Was ist das?

Ein Kreditrechner berechnet die feste Monatsrate, die einen voll tilgenden Kredit über die Laufzeit abzahlt, mit der klassischen Annuitätenformel P × r / (1 - (1 + r)^-n). Er zeigt zusätzlich die Aufteilung Zins/Tilgung pro Monat - den Tilgungsplan. Die Zahlen sind deterministisch: gleiche Eingaben, identisches Ergebnis auf den Cent.

Wann verwenden

Vor dem Unterzeichnen einer Hypothek, Autokredit, Studienkredit oder Privatkredit zur Verifikation der genannten Rate. Hilfreich beim Vergleichen: Zins, Laufzeit oder Anzahlung variieren und die Wirkung auf Liquidität und Gesamtzinsen sehen. Auch für Umschuldungsentscheidungen - alten Plan gegen neuen halten.

Häufige Fehler

Vergessen, dass die « Monatsrate » Grundsteuer, Versicherung und PMI ausklammert - die echte Belastung liegt 25-40 % höher. Gebühren und Punkte vergessen (sie heben den Effektivzins). Den Unterschied der Gesamtzinsen zwischen 30 und 15 Jahren unterschätzen - längere Laufzeit, kleinere Rate, deutlich höhere Lebenskosten.

FAQ

Sind Steuern und Versicherung enthalten?
Nein. Nur Zins + Tilgung (P&I). Für eine vollständige Hypothekenschätzung kommen Grundsteuer, Wohngebäudeversicherung und ggf. PMI separat dazu.

Mehr in dieser Kategorie