Finanzen · Kostenloses Online-Tool

Kreditrückzahlung

Plan festverzinsliche Schuldentilgung durch Laufzeit oder Zahlungshaushalt, mit einem Zeitplan, der den Rest-, Zinsen und die endgültige Ratenzahlung.

Währung: EUR

Gib alle Beträge in EUR ein. Ein Währungswechsel lässt die Zahlen unverändert; es wird kein Wechselkurs angewendet.

Ihre Eingaben

Monat der ersten Zahlung

Berechnungen laufen im Browser. Kein Konto erforderlich.

BEISPIELERGEBNISLokal berechnet
Reguläre Monatsrate
1.580,17 €
Kreditbetrag
250.000,00 €
Gesamtzinsen
318.861,22 €
Gesamtzahlungen
568.861,22 €
Tilgungsdauer
360 Monate
Zur vollständigen Tabelle
Mein Arbeitsbereich

Berechne mit deinen Eingaben, um ein Ergebnis zu speichern oder Szenarien zu vergleichen.

Kreditsaldo im Zeitverlauf

EUR
Saldo
062.443,5124.887187.330,5249.7741180360
Zahlung 360
Saldo0,00 €

Aufteilung der Kreditzahlungen

EUR

Tilgung und Zinsen über die Kreditlaufzeit.

Gesamt568.861,22 €
  • Kapital250.000,00 €43,9%
  • Zinsen318.861,22 €56,1%

Detaillierte Aufschlüsselung

Alle 360 Zeilen

Die vollständige Berechnung, Zeile für Zeile. Beträge in EUR.

Horizontal scrollen, um weitere Spalten zu sehen.
Detaillierte Aufschlüsselung · Alle 360 Zeilen
ZahlungMonatZahlungsbetrag (EUR)Tilgung (EUR)Zinsen (EUR)Saldo (EUR)
12026-111.580,17226,001.354,17249.774,00
22026-121.580,17227,231.352,94249.546,77
32027-011.580,17228,461.351,71249.318,31
42027-021.580,17229,701.350,47249.088,61
52027-031.580,17230,941.349,23248.857,67
62027-041.580,17232,191.347,98248.625,48
72027-051.580,17233,451.346,72248.392,04
82027-061.580,17234,711.345,46248.157,32
92027-071.580,17235,981.344,19247.921,34
102027-081.580,17237,261.342,91247.684,07
112027-091.580,17238,551.341,62247.445,53
122027-101.580,17239,841.340,33247.205,69
132027-111.580,17241,141.339,03246.964,55
142027-121.580,17242,451.337,72246.722,10
152028-011.580,17243,761.336,41246.478,34
162028-021.580,17245,081.335,09246.233,26
172028-031.580,17246,411.333,76245.986,86
182028-041.580,17247,741.332,43245.739,12
192028-051.580,17249,081.331,09245.490,03
202028-061.580,17250,431.329,74245.239,60
212028-071.580,17251,791.328,38244.987,81
222028-081.580,17253,151.327,02244.734,66
232028-091.580,17254,521.325,65244.480,13
242028-101.580,17255,901.324,27244.224,23
252028-111.580,17257,291.322,88243.966,94
262028-121.580,17258,681.321,49243.708,26
272029-011.580,17260,081.320,09243.448,18
282029-021.580,17261,491.318,68243.186,68
292029-031.580,17262,911.317,26242.923,78
302029-041.580,17264,331.315,84242.659,44
312029-051.580,17265,761.314,41242.393,68
322029-061.580,17267,201.312,97242.126,47
332029-071.580,17268,651.311,52241.857,82
342029-081.580,17270,111.310,06241.587,72
352029-091.580,17271,571.308,60241.316,15
362029-101.580,17273,041.307,13241.043,10
372029-111.580,17274,521.305,65240.768,58
382029-121.580,17276,011.304,16240.492,58
392030-011.580,17277,501.302,67240.215,08
402030-021.580,17279,011.301,16239.936,07
412030-031.580,17280,521.299,65239.655,55
422030-041.580,17282,041.298,13239.373,52
432030-051.580,17283,561.296,61239.089,96
442030-061.580,17285,101.295,07238.804,86
452030-071.580,17286,641.293,53238.518,21
462030-081.580,17288,201.291,97238.230,02
472030-091.580,17289,761.290,41237.940,26
482030-101.580,17291,331.288,84237.648,93
492030-111.580,17292,911.287,27237.356,03
502030-121.580,17294,491.285,68237.061,53
512031-011.580,17296,091.284,08236.765,45
522031-021.580,17297,691.282,48236.467,76
532031-031.580,17299,301.280,87236.168,45
542031-041.580,17300,921.279,25235.867,53
552031-051.580,17302,551.277,62235.564,98
562031-061.580,17304,191.275,98235.260,78
572031-071.580,17305,841.274,33234.954,94
582031-081.580,17307,501.272,67234.647,44
592031-091.580,17309,161.271,01234.338,28
602031-101.580,17310,841.269,33234.027,44
612031-111.580,17312,521.267,65233.714,92
622031-121.580,17314,211.265,96233.400,71
632032-011.580,17315,921.264,25233.084,79
642032-021.580,17317,631.262,54232.767,16
652032-031.580,17319,351.260,82232.447,82
662032-041.580,17321,081.259,09232.126,74
672032-051.580,17322,821.257,35231.803,92
682032-061.580,17324,571.255,60231.479,36
692032-071.580,17326,321.253,85231.153,03
702032-081.580,17328,091.252,08230.824,94
712032-091.580,17329,871.250,30230.495,07
722032-101.580,17331,661.248,51230.163,42
732032-111.580,17333,451.246,72229.829,97
742032-121.580,17335,261.244,91229.494,71
752033-011.580,17337,071.243,10229.157,64
762033-021.580,17338,901.241,27228.818,74
772033-031.580,17340,741.239,43228.478,00
782033-041.580,17342,581.237,59228.135,42
792033-051.580,17344,441.235,73227.790,98
802033-061.580,17346,301.233,87227.444,68
812033-071.580,17348,181.231,99227.096,50
822033-081.580,17350,061.230,11226.746,44
832033-091.580,17351,961.228,21226.394,48
842033-101.580,17353,871.226,30226.040,61
852033-111.580,17355,781.224,39225.684,83
862033-121.580,17357,711.222,46225.327,12
872034-011.580,17359,651.220,52224.967,47
882034-021.580,17361,601.218,57224.605,87
892034-031.580,17363,551.216,62224.242,32
902034-041.580,17365,521.214,65223.876,79
912034-051.580,17367,501.212,67223.509,29
922034-061.580,17369,491.210,68223.139,80
932034-071.580,17371,501.208,67222.768,30
942034-081.580,17373,511.206,66222.394,79
952034-091.580,17375,531.204,64222.019,26
962034-101.580,17377,571.202,60221.641,69
972034-111.580,17379,611.200,56221.262,08
982034-121.580,17381,671.198,50220.880,42
992035-011.580,17383,731.196,44220.496,68
1002035-021.580,17385,811.194,36220.110,87
1012035-031.580,17387,901.192,27219.722,97
1022035-041.580,17390,001.190,17219.332,96
1032035-051.580,17392,121.188,05218.940,84
1042035-061.580,17394,241.185,93218.546,60
1052035-071.580,17396,381.183,79218.150,23
1062035-081.580,17398,521.181,65217.751,71
1072035-091.580,17400,681.179,49217.351,02
1082035-101.580,17402,851.177,32216.948,17
1092035-111.580,17405,031.175,14216.543,14
1102035-121.580,17407,231.172,94216.135,91
1112036-011.580,17409,431.170,74215.726,48
1122036-021.580,17411,651.168,52215.314,82
1132036-031.580,17413,881.166,29214.900,94
1142036-041.580,17416,121.164,05214.484,82
1152036-051.580,17418,381.161,79214.066,44
1162036-061.580,17420,641.159,53213.645,80
1172036-071.580,17422,921.157,25213.222,88
1182036-081.580,17425,211.154,96212.797,66
1192036-091.580,17427,521.152,65212.370,15
1202036-101.580,17429,831.150,34211.940,32
1212036-111.580,17432,161.148,01211.508,16
1222036-121.580,17434,501.145,67211.073,66
1232037-011.580,17436,851.143,32210.636,80
1242037-021.580,17439,221.140,95210.197,58
1252037-031.580,17441,601.138,57209.755,98
1262037-041.580,17443,991.136,18209.311,99
1272037-051.580,17446,401.133,77208.865,59
1282037-061.580,17448,811.131,36208.416,78
1292037-071.580,17451,251.128,92207.965,53
1302037-081.580,17453,691.126,48207.511,84
1312037-091.580,17456,151.124,02207.055,69
1322037-101.580,17458,621.121,55206.597,07
1332037-111.580,17461,101.119,07206.135,97
1342037-121.580,17463,601.116,57205.672,37
1352038-011.580,17466,111.114,06205.206,26
1362038-021.580,17468,641.111,53204.737,62
1372038-031.580,17471,171.109,00204.266,45
1382038-041.580,17473,731.106,44203.792,72
1392038-051.580,17476,291.103,88203.316,43
1402038-061.580,17478,871.101,30202.837,56
1412038-071.580,17481,471.098,70202.356,09
1422038-081.580,17484,071.096,10201.872,02
1432038-091.580,17486,701.093,47201.385,32
1442038-101.580,17489,331.090,84200.895,99
1452038-111.580,17491,981.088,19200.404,00
1462038-121.580,17494,651.085,52199.909,35
1472039-011.580,17497,331.082,84199.412,03
1482039-021.580,17500,021.080,15198.912,01
1492039-031.580,17502,731.077,44198.409,28
1502039-041.580,17505,451.074,72197.903,82
1512039-051.580,17508,191.071,98197.395,63
1522039-061.580,17510,941.069,23196.884,69
1532039-071.580,17513,711.066,46196.370,98
1542039-081.580,17516,491.063,68195.854,48
1552039-091.580,17519,291.060,88195.335,19
1562039-101.580,17522,101.058,07194.813,09
1572039-111.580,17524,931.055,24194.288,15
1582039-121.580,17527,781.052,39193.760,38
1592040-011.580,17530,631.049,54193.229,74
1602040-021.580,17533,511.046,66192.696,23
1612040-031.580,17536,401.043,77192.159,84
1622040-041.580,17539,301.040,87191.620,53
1632040-051.580,17542,231.037,94191.078,31
1642040-061.580,17545,161.035,01190.533,14
1652040-071.580,17548,121.032,05189.985,03
1662040-081.580,17551,081.029,09189.433,94
1672040-091.580,17554,071.026,10188.879,87
1682040-101.580,17557,071.023,10188.322,80
1692040-111.580,17560,091.020,08187.762,71
1702040-121.580,17563,121.017,05187.199,59
1712041-011.580,17566,171.014,00186.633,42
1722041-021.580,17569,241.010,93186.064,18
1732041-031.580,17572,321.007,85185.491,86
1742041-041.580,17575,421.004,75184.916,44
1752041-051.580,17578,541.001,63184.337,90
1762041-061.580,17581,67998,50183.756,22
1772041-071.580,17584,82995,35183.171,40
1782041-081.580,17587,99992,18182.583,41
1792041-091.580,17591,18988,99181.992,23
1802041-101.580,17594,38985,79181.397,85
1812041-111.580,17597,60982,57180.800,25
1822041-121.580,17600,84979,33180.199,42
1832042-011.580,17604,09976,08179.595,33
1842042-021.580,17607,36972,81178.987,97
1852042-031.580,17610,65969,52178.377,32
1862042-041.580,17613,96966,21177.763,36
1872042-051.580,17617,29962,88177.146,07
1882042-061.580,17620,63959,54176.525,44
1892042-071.580,17623,99956,18175.901,45
1902042-081.580,17627,37952,80175.274,08
1912042-091.580,17630,77949,40174.643,31
1922042-101.580,17634,19945,98174.009,13
1932042-111.580,17637,62942,55173.371,51
1942042-121.580,17641,07939,10172.730,43
1952043-011.580,17644,55935,62172.085,88
1962043-021.580,17648,04932,13171.437,85
1972043-031.580,17651,55928,62170.786,30
1982043-041.580,17655,08925,09170.131,22
1992043-051.580,17658,63921,54169.472,59
2002043-061.580,17662,19917,98168.810,40
2012043-071.580,17665,78914,39168.144,62
2022043-081.580,17669,39910,78167.475,23
2032043-091.580,17673,01907,16166.802,22
2042043-101.580,17676,66903,51166.125,56
2052043-111.580,17680,32899,85165.445,24
2062043-121.580,17684,01896,16164.761,23
2072044-011.580,17687,71892,46164.073,52
2082044-021.580,17691,44888,73163.382,08
2092044-031.580,17695,18884,99162.686,90
2102044-041.580,17698,95881,22161.987,95
2112044-051.580,17702,74877,43161.285,21
2122044-061.580,17706,54873,63160.578,67
2132044-071.580,17710,37869,80159.868,30
2142044-081.580,17714,22865,95159.154,08
2152044-091.580,17718,09862,08158.436,00
2162044-101.580,17721,98858,19157.714,02
2172044-111.580,17725,89854,28156.988,14
2182044-121.580,17729,82850,35156.258,32
2192045-011.580,17733,77846,40155.524,55
2202045-021.580,17737,75842,42154.786,80
2212045-031.580,17741,74838,43154.045,06
2222045-041.580,17745,76834,41153.299,30
2232045-051.580,17749,80830,37152.549,50
2242045-061.580,17753,86826,31151.795,64
2252045-071.580,17757,94822,23151.037,70
2262045-081.580,17762,05818,12150.275,65
2272045-091.580,17766,18813,99149.509,47
2282045-101.580,17770,33809,84148.739,15
2292045-111.580,17774,50805,67147.964,65
2302045-121.580,17778,69801,48147.185,95
2312046-011.580,17782,91797,26146.403,04
2322046-021.580,17787,15793,02145.615,89
2332046-031.580,17791,42788,75144.824,47
2342046-041.580,17795,70784,47144.028,76
2352046-051.580,17800,01780,16143.228,75
2362046-061.580,17804,35775,82142.424,40
2372046-071.580,17808,70771,47141.615,70
2382046-081.580,17813,09767,09140.802,61
2392046-091.580,17817,49762,68139.985,12
2402046-101.580,17821,92758,25139.163,21
2412046-111.580,17826,37753,80138.336,84
2422046-121.580,17830,85749,32137.505,99
2432047-011.580,17835,35744,82136.670,65
2442047-021.580,17839,87740,30135.830,77
2452047-031.580,17844,42735,75134.986,35
2462047-041.580,17848,99731,18134.137,36
2472047-051.580,17853,59726,58133.283,77
2482047-061.580,17858,22721,95132.425,55
2492047-071.580,17862,86717,31131.562,69
2502047-081.580,17867,54712,63130.695,15
2512047-091.580,17872,24707,93129.822,91
2522047-101.580,17876,96703,21128.945,95
2532047-111.580,17881,71698,46128.064,23
2542047-121.580,17886,49693,68127.177,75
2552048-011.580,17891,29688,88126.286,46
2562048-021.580,17896,12684,05125.390,34
2572048-031.580,17900,97679,20124.489,36
2582048-041.580,17905,85674,32123.583,51
2592048-051.580,17910,76669,41122.672,75
2602048-061.580,17915,69664,48121.757,06
2612048-071.580,17920,65659,52120.836,41
2622048-081.580,17925,64654,53119.910,77
2632048-091.580,17930,65649,52118.980,11
2642048-101.580,17935,69644,48118.044,42
2652048-111.580,17940,76639,41117.103,66
2662048-121.580,17945,86634,31116.157,80
2672049-011.580,17950,98629,19115.206,82
2682049-021.580,17956,13624,04114.250,68
2692049-031.580,17961,31618,86113.289,37
2702049-041.580,17966,52613,65112.322,85
2712049-051.580,17971,75608,42111.351,10
2722049-061.580,17977,02603,15110.374,08
2732049-071.580,17982,31597,86109.391,77
2742049-081.580,17987,63592,54108.404,14
2752049-091.580,17992,98587,19107.411,16
2762049-101.580,17998,36581,81106.412,80
2772049-111.580,171.003,77576,40105.409,03
2782049-121.580,171.009,20570,97104.399,82
2792050-011.580,171.014,67565,50103.385,15
2802050-021.580,171.020,17560,00102.364,99
2812050-031.580,171.025,69554,48101.339,29
2822050-041.580,171.031,25548,92100.308,04
2832050-051.580,171.036,83543,3499.271,21
2842050-061.580,171.042,45537,7298.228,76
2852050-071.580,171.048,10532,0797.180,66
2862050-081.580,171.053,77526,4096.126,89
2872050-091.580,171.059,48520,6995.067,40
2882050-101.580,171.065,22514,9594.002,18
2892050-111.580,171.070,99509,1892.931,19
2902050-121.580,171.076,79503,3891.854,40
2912051-011.580,171.082,63497,5490.771,77
2922051-021.580,171.088,49491,6889.683,28
2932051-031.580,171.094,39485,7888.588,90
2942051-041.580,171.100,31479,8687.488,58
2952051-051.580,171.106,27473,9086.382,31
2962051-061.580,171.112,27467,9085.270,04
2972051-071.580,171.118,29461,8884.151,75
2982051-081.580,171.124,35455,8283.027,40
2992051-091.580,171.130,44449,7381.896,97
3002051-101.580,171.136,56443,6180.760,41
3012051-111.580,171.142,72437,4579.617,69
3022051-121.580,171.148,91431,2678.468,78
3032052-011.580,171.155,13425,0477.313,65
3042052-021.580,171.161,39418,7876.152,26
3052052-031.580,171.167,68412,4974.984,58
3062052-041.580,171.174,00406,1773.810,58
3072052-051.580,171.180,36399,8172.630,22
3082052-061.580,171.186,76393,4171.443,46
3092052-071.580,171.193,18386,9970.250,28
3102052-081.580,171.199,65380,5269.050,63
3112052-091.580,171.206,15374,0267.844,48
3122052-101.580,171.212,68367,4966.631,80
3132052-111.580,171.219,25360,9265.412,55
3142052-121.580,171.225,85354,3264.186,70
3152053-011.580,171.232,49347,6862.954,21
3162053-021.580,171.239,17341,0061.715,04
3172053-031.580,171.245,88334,2960.469,16
3182053-041.580,171.252,63327,5459.216,53
3192053-051.580,171.259,41320,7657.957,12
3202053-061.580,171.266,24313,9356.690,88
3212053-071.580,171.273,09307,0855.417,79
3222053-081.580,171.279,99300,1854.137,80
3232053-091.580,171.286,92293,2552.850,88
3242053-101.580,171.293,89286,2851.556,98
3252053-111.580,171.300,90279,2750.256,08
3262053-121.580,171.307,95272,2248.948,13
3272054-011.580,171.315,03265,1447.633,09
3282054-021.580,171.322,16258,0146.310,94
3292054-031.580,171.329,32250,8544.981,62
3302054-041.580,171.336,52243,6543.645,10
3312054-051.580,171.343,76236,4142.301,34
3322054-061.580,171.351,04229,1340.950,30
3332054-071.580,171.358,36221,8139.591,94
3342054-081.580,171.365,71214,4638.226,23
3352054-091.580,171.373,11207,0636.853,12
3362054-101.580,171.380,55199,6235.472,57
3372054-111.580,171.388,03192,1434.084,54
3382054-121.580,171.395,55184,6232.689,00
3392055-011.580,171.403,10177,0731.285,89
3402055-021.580,171.410,70169,4729.875,19
3412055-031.580,171.418,35161,8228.456,84
3422055-041.580,171.426,03154,1427.030,81
3432055-051.580,171.433,75146,4225.597,06
3442055-061.580,171.441,52138,6524.155,54
3452055-071.580,171.449,33130,8422.706,21
3462055-081.580,171.457,18122,9921.249,04
3472055-091.580,171.465,07115,1019.783,96
3482055-101.580,171.473,01107,1618.310,96
3492055-111.580,171.480,9999,1816.829,97
3502055-121.580,171.489,0191,1615.340,96
3512056-011.580,171.497,0783,1013.843,89
3522056-021.580,171.505,1874,9912.338,71
3532056-031.580,171.513,3466,8310.825,37
3542056-041.580,171.521,5358,649.303,84
3552056-051.580,171.529,7750,407.774,07
3562056-061.580,171.538,0642,116.236,01
3572056-071.580,171.546,3933,784.689,61
3582056-081.580,171.554,7725,403.134,85
3592056-091.580,171.563,1916,981.571,66
3602056-101.580,171.571,668,510,00

So funktioniert’s

Ein hilfreicher Unterschied

Die Gesamtzahlung nur einmal aufteilen

Planst du monatlich 600 aus 500 regulärer Rate und 100 zusätzlich, gib 500 und 100 ein. Mit 600 plus 100 berechnest du eine Verpflichtung von 700 und eine schnellere Tilgung, als dein Budget erlaubt.

Planung eines Rückzahlungsplans

Ein Rückzahlungsplan hängt davon ab, wie viel geschuldet wird, wie Zinsen berechnet werden und wie viel gezahlt wird. Vergleichen Sie eine feste Laufzeit mit einer festen Zahlung, um zu sehen, welche Beschränkung passt zu Ihrer Frage. Halten Sie alle zusätzlichen Zahlungen getrennt von der regulären Ratenzahlung. Der Zeitplan geht davon aus, dass die eingegebenen Bedingungen weiter gehen, so dass ein variabler Zinssatz oder eine verpasste Zahlung das Ergebnis ändern kann.

Kredit und Zahlungsplan: Formel und Annahmen

Zahlung = P × r / [1−(1+r)^−n], wobei r der monatliche Satz ist.

Gleiche monatliche Zahlungen amortisieren ein Festzinsdarlehen. Zusätzliche Zahlungen reduzieren den Hauptbetrag nach der regulären Zahlung.

Befristete Auszahlung: Formel und Annahmen

Auszahlungsmonate = − ln(1−Pr/Zahlung) / ln(1+r).

Die monatliche Zahlung muss die fälligen Zinsen übersteigen. Die letzte Rate wird auf den Restbetrag reduziert.

Gearbeitetes Beispiel

Referenzbeispiel Währung: USD. Diese festen Beispiele ändern sich mit Ihren Rechnereinstellungen nicht.

Verwendung des Beispiels Kredit und Zahlungsplan:

Eingaben
Kreditbetrag ($)
250000
Jährlicher Zinssatz (%)
6.5
Laufzeit (Jahre)
30
Monatliche Sonderzahlung ($)
0
Monat der ersten Zahlung
2026-11-01
Methode

Zahlung = P × r / [1−(1+r)^−n], wobei r der monatliche Satz ist.

Ergebnis

Beispielergebnis

Reguläre Monatsrate: 1.580,17 $

Kreditbetrag: 250.000,00 $

Gesamtzinsen: 318.861,22 $

Gesamtzahlungen: 568.861,22 $

Tilgungsdauer: 360 Monate

Das sind illustrative Inputs. Ändern Sie die Werte, um ein anderes Szenario zu erkunden.

Was man im Hinterkopf behalten muss

Angenommen, ein fester Zinssatz und keine neuen Anleihen oder verspäteten Gebühren.

Formelquellen

Verweise erklären die zugrunde liegenden Methoden; sie implizieren nicht die Billigung oder individuelle berufliche Überprüfung von Finflo.

Gemeinsame Fragen

Warum ist die letzte Rückzahlung manchmal kleiner?

Sobald der Restbetrag und die Zinsen unter der normalen Zahlung liegen, reduziert das Modell die endgültige Ratenzahlung auf den fälligen Betrag.

Beinhaltet der Rückzahlungsvoranschlag eine Neuanleihe?

Nein. Es geht davon aus, einen festen Startsaldo und Rate, ohne neue Gebühren oder verspätete Gebühren während des Zeitplans.

Vorbereitet von Finflo. Unsere Methodik · Redaktionelle Richtlinien · Haftungsausschluss