2025贷款计算器 - 最新利率比较/试算

贷款金额200万元,贷款20年,利率4.00%,总利息为908706元,每个月还款12120元(使用等额本息)

"等额本息"与"等额本金" 利息及还款金额对比分析
¥12,119.61
等额本息 / 每月还款金额

贷款类型:等额本息

利息总额:¥908,705.58

还款总额:¥2,908,705.58

期数每月还款偿还利息偿还本金剩余本金
1¥12,119.61¥6,666.67¥5,452.94¥1,994,547.06
2¥12,119.61¥6,648.49¥5,471.12¥1,989,075.94
3¥12,119.61¥6,630.25¥5,489.35¥1,983,586.59
4¥12,119.61¥6,611.96¥5,507.65¥1,978,078.94
5¥12,119.61¥6,593.60¥5,526.01¥1,972,552.93
6¥12,119.61¥6,575.18¥5,544.43¥1,967,008.50
7¥12,119.61¥6,556.69¥5,562.91¥1,961,445.59
8¥12,119.61¥6,538.15¥5,581.45¥1,955,864.13
9¥12,119.61¥6,519.55¥5,600.06¥1,950,264.07
10¥12,119.61¥6,500.88¥5,618.73¥1,944,645.35
11¥12,119.61¥6,482.15¥5,637.46¥1,939,007.89
12¥12,119.61¥6,463.36¥5,656.25¥1,933,351.64
13¥12,119.61¥6,444.51¥5,675.10¥1,927,676.54
14¥12,119.61¥6,425.59¥5,694.02¥1,921,982.53
15¥12,119.61¥6,406.61¥5,713.00¥1,916,269.53
16¥12,119.61¥6,387.57¥5,732.04¥1,910,537.49
17¥12,119.61¥6,368.46¥5,751.15¥1,904,786.34
18¥12,119.61¥6,349.29¥5,770.32¥1,899,016.02
19¥12,119.61¥6,330.05¥5,789.55¥1,893,226.47
20¥12,119.61¥6,310.75¥5,808.85¥1,887,417.61
21¥12,119.61¥6,291.39¥5,828.21¥1,881,589.40
22¥12,119.61¥6,271.96¥5,847.64¥1,875,741.76
23¥12,119.61¥6,252.47¥5,867.13¥1,869,874.62
24¥12,119.61¥6,232.92¥5,886.69¥1,863,987.93
25¥12,119.61¥6,213.29¥5,906.31¥1,858,081.62
26¥12,119.61¥6,193.61¥5,926.00¥1,852,155.62
27¥12,119.61¥6,173.85¥5,945.75¥1,846,209.86
28¥12,119.61¥6,154.03¥5,965.57¥1,840,244.29
29¥12,119.61¥6,134.15¥5,985.46¥1,834,258.83
30¥12,119.61¥6,114.20¥6,005.41¥1,828,253.42
31¥12,119.61¥6,094.18¥6,025.43¥1,822,227.99
32¥12,119.61¥6,074.09¥6,045.51¥1,816,182.48
33¥12,119.61¥6,053.94¥6,065.66¥1,810,116.81
34¥12,119.61¥6,033.72¥6,085.88¥1,804,030.93
35¥12,119.61¥6,013.44¥6,106.17¥1,797,924.76
36¥12,119.61¥5,993.08¥6,126.52¥1,791,798.23
37¥12,119.61¥5,972.66¥6,146.95¥1,785,651.29
38¥12,119.61¥5,952.17¥6,167.44¥1,779,483.85
39¥12,119.61¥5,931.61¥6,187.99¥1,773,295.86
40¥12,119.61¥5,910.99¥6,208.62¥1,767,087.24
41¥12,119.61¥5,890.29¥6,229.32¥1,760,857.92
42¥12,119.61¥5,869.53¥6,250.08¥1,754,607.84
43¥12,119.61¥5,848.69¥6,270.91¥1,748,336.93
44¥12,119.61¥5,827.79¥6,291.82¥1,742,045.11
45¥12,119.61¥5,806.82¥6,312.79¥1,735,732.32
46¥12,119.61¥5,785.77¥6,333.83¥1,729,398.49
47¥12,119.61¥5,764.66¥6,354.94¥1,723,043.55
48¥12,119.61¥5,743.48¥6,376.13¥1,716,667.42
49¥12,119.61¥5,722.22¥6,397.38¥1,710,270.04
50¥12,119.61¥5,700.90¥6,418.71¥1,703,851.33
51¥12,119.61¥5,679.50¥6,440.10¥1,697,411.23
52¥12,119.61¥5,658.04¥6,461.57¥1,690,949.66
53¥12,119.61¥5,636.50¥6,483.11¥1,684,466.55
54¥12,119.61¥5,614.89¥6,504.72¥1,677,961.83
55¥12,119.61¥5,593.21¥6,526.40¥1,671,435.43
56¥12,119.61¥5,571.45¥6,548.16¥1,664,887.28
57¥12,119.61¥5,549.62¥6,569.98¥1,658,317.29
58¥12,119.61¥5,527.72¥6,591.88¥1,651,725.41
59¥12,119.61¥5,505.75¥6,613.86¥1,645,111.56
60¥12,119.61¥5,483.71¥6,635.90¥1,638,475.66
61¥12,119.61¥5,461.59¥6,658.02¥1,631,817.63
62¥12,119.61¥5,439.39¥6,680.21¥1,625,137.42
63¥12,119.61¥5,417.12¥6,702.48¥1,618,434.94
64¥12,119.61¥5,394.78¥6,724.82¥1,611,710.11
65¥12,119.61¥5,372.37¥6,747.24¥1,604,962.87
66¥12,119.61¥5,349.88¥6,769.73¥1,598,193.14
67¥12,119.61¥5,327.31¥6,792.30¥1,591,400.85
68¥12,119.61¥5,304.67¥6,814.94¥1,584,585.91
69¥12,119.61¥5,281.95¥6,837.65¥1,577,748.26
70¥12,119.61¥5,259.16¥6,860.45¥1,570,887.81
71¥12,119.61¥5,236.29¥6,883.31¥1,564,004.50
72¥12,119.61¥5,213.35¥6,906.26¥1,557,098.24
73¥12,119.61¥5,190.33¥6,929.28¥1,550,168.96
74¥12,119.61¥5,167.23¥6,952.38¥1,543,216.58
75¥12,119.61¥5,144.06¥6,975.55¥1,536,241.03
76¥12,119.61¥5,120.80¥6,998.80¥1,529,242.23
77¥12,119.61¥5,097.47¥7,022.13¥1,522,220.10
78¥12,119.61¥5,074.07¥7,045.54¥1,515,174.56
79¥12,119.61¥5,050.58¥7,069.02¥1,508,105.53
80¥12,119.61¥5,027.02¥7,092.59¥1,501,012.94
81¥12,119.61¥5,003.38¥7,116.23¥1,493,896.71
82¥12,119.61¥4,979.66¥7,139.95¥1,486,756.76
83¥12,119.61¥4,955.86¥7,163.75¥1,479,593.01
84¥12,119.61¥4,931.98¥7,187.63¥1,472,405.38
85¥12,119.61¥4,908.02¥7,211.59¥1,465,193.79
86¥12,119.61¥4,883.98¥7,235.63¥1,457,958.17
87¥12,119.61¥4,859.86¥7,259.75¥1,450,698.42
88¥12,119.61¥4,835.66¥7,283.95¥1,443,414.48
89¥12,119.61¥4,811.38¥7,308.22¥1,436,106.25
90¥12,119.61¥4,787.02¥7,332.59¥1,428,773.67
91¥12,119.61¥4,762.58¥7,357.03¥1,421,416.64
92¥12,119.61¥4,738.06¥7,381.55¥1,414,035.09
93¥12,119.61¥4,713.45¥7,406.16¥1,406,628.93
94¥12,119.61¥4,688.76¥7,430.84¥1,399,198.09
95¥12,119.61¥4,663.99¥7,455.61¥1,391,742.47
96¥12,119.61¥4,639.14¥7,480.47¥1,384,262.01
97¥12,119.61¥4,614.21¥7,505.40¥1,376,756.61
98¥12,119.61¥4,589.19¥7,530.42¥1,369,226.19
99¥12,119.61¥4,564.09¥7,555.52¥1,361,670.67
100¥12,119.61¥4,538.90¥7,580.70¥1,354,089.97
101¥12,119.61¥4,513.63¥7,605.97¥1,346,483.99
102¥12,119.61¥4,488.28¥7,631.33¥1,338,852.67
103¥12,119.61¥4,462.84¥7,656.76¥1,331,195.90
104¥12,119.61¥4,437.32¥7,682.29¥1,323,513.62
105¥12,119.61¥4,411.71¥7,707.89¥1,315,805.72
106¥12,119.61¥4,386.02¥7,733.59¥1,308,072.13
107¥12,119.61¥4,360.24¥7,759.37¥1,300,312.77
108¥12,119.61¥4,334.38¥7,785.23¥1,292,527.54
109¥12,119.61¥4,308.43¥7,811.18¥1,284,716.36
110¥12,119.61¥4,282.39¥7,837.22¥1,276,879.14
111¥12,119.61¥4,256.26¥7,863.34¥1,269,015.79
112¥12,119.61¥4,230.05¥7,889.55¥1,261,126.24
113¥12,119.61¥4,203.75¥7,915.85¥1,253,210.39
114¥12,119.61¥4,177.37¥7,942.24¥1,245,268.15
115¥12,119.61¥4,150.89¥7,968.71¥1,237,299.44
116¥12,119.61¥4,124.33¥7,995.28¥1,229,304.16
117¥12,119.61¥4,097.68¥8,021.93¥1,221,282.24
118¥12,119.61¥4,070.94¥8,048.67¥1,213,233.57
119¥12,119.61¥4,044.11¥8,075.49¥1,205,158.07
120¥12,119.61¥4,017.19¥8,102.41¥1,197,055.66
121¥12,119.61¥3,990.19¥8,129.42¥1,188,926.24
122¥12,119.61¥3,963.09¥8,156.52¥1,180,769.72
123¥12,119.61¥3,935.90¥8,183.71¥1,172,586.01
124¥12,119.61¥3,908.62¥8,210.99¥1,164,375.03
125¥12,119.61¥3,881.25¥8,238.36¥1,156,136.67
126¥12,119.61¥3,853.79¥8,265.82¥1,147,870.85
127¥12,119.61¥3,826.24¥8,293.37¥1,139,577.48
128¥12,119.61¥3,798.59¥8,321.01¥1,131,256.47
129¥12,119.61¥3,770.85¥8,348.75¥1,122,907.72
130¥12,119.61¥3,743.03¥8,376.58¥1,114,531.14
131¥12,119.61¥3,715.10¥8,404.50¥1,106,126.63
132¥12,119.61¥3,687.09¥8,432.52¥1,097,694.11
133¥12,119.61¥3,658.98¥8,460.63¥1,089,233.49
134¥12,119.61¥3,630.78¥8,488.83¥1,080,744.66
135¥12,119.61¥3,602.48¥8,517.12¥1,072,227.54
136¥12,119.61¥3,574.09¥8,545.51¥1,063,682.02
137¥12,119.61¥3,545.61¥8,574.00¥1,055,108.02
138¥12,119.61¥3,517.03¥8,602.58¥1,046,505.44
139¥12,119.61¥3,488.35¥8,631.26¥1,037,874.19
140¥12,119.61¥3,459.58¥8,660.03¥1,029,214.16
141¥12,119.61¥3,430.71¥8,688.89¥1,020,525.27
142¥12,119.61¥3,401.75¥8,717.86¥1,011,807.41
143¥12,119.61¥3,372.69¥8,746.92¥1,003,060.50
144¥12,119.61¥3,343.53¥8,776.07¥994,284.43
145¥12,119.61¥3,314.28¥8,805.33¥985,479.10
146¥12,119.61¥3,284.93¥8,834.68¥976,644.42
147¥12,119.61¥3,255.48¥8,864.13¥967,780.30
148¥12,119.61¥3,225.93¥8,893.67¥958,886.63
149¥12,119.61¥3,196.29¥8,923.32¥949,963.31
150¥12,119.61¥3,166.54¥8,953.06¥941,010.25
151¥12,119.61¥3,136.70¥8,982.91¥932,027.34
152¥12,119.61¥3,106.76¥9,012.85¥923,014.49
153¥12,119.61¥3,076.71¥9,042.89¥913,971.60
154¥12,119.61¥3,046.57¥9,073.03¥904,898.57
155¥12,119.61¥3,016.33¥9,103.28¥895,795.29
156¥12,119.61¥2,985.98¥9,133.62¥886,661.67
157¥12,119.61¥2,955.54¥9,164.07¥877,497.60
158¥12,119.61¥2,924.99¥9,194.61¥868,302.98
159¥12,119.61¥2,894.34¥9,225.26¥859,077.72
160¥12,119.61¥2,863.59¥9,256.01¥849,821.71
161¥12,119.61¥2,832.74¥9,286.87¥840,534.84
162¥12,119.61¥2,801.78¥9,317.82¥831,217.01
163¥12,119.61¥2,770.72¥9,348.88¥821,868.13
164¥12,119.61¥2,739.56¥9,380.05¥812,488.08
165¥12,119.61¥2,708.29¥9,411.31¥803,076.77
166¥12,119.61¥2,676.92¥9,442.68¥793,634.09
167¥12,119.61¥2,645.45¥9,474.16¥784,159.93
168¥12,119.61¥2,613.87¥9,505.74¥774,654.19
169¥12,119.61¥2,582.18¥9,537.43¥765,116.76
170¥12,119.61¥2,550.39¥9,569.22¥755,547.54
171¥12,119.61¥2,518.49¥9,601.11¥745,946.43
172¥12,119.61¥2,486.49¥9,633.12¥736,313.31
173¥12,119.61¥2,454.38¥9,665.23¥726,648.08
174¥12,119.61¥2,422.16¥9,697.45¥716,950.64
175¥12,119.61¥2,389.84¥9,729.77¥707,220.86
176¥12,119.61¥2,357.40¥9,762.20¥697,458.66
177¥12,119.61¥2,324.86¥9,794.74¥687,663.92
178¥12,119.61¥2,292.21¥9,827.39¥677,836.52
179¥12,119.61¥2,259.46¥9,860.15¥667,976.37
180¥12,119.61¥2,226.59¥9,893.02¥658,083.35
181¥12,119.61¥2,193.61¥9,926.00¥648,157.36
182¥12,119.61¥2,160.52¥9,959.08¥638,198.28
183¥12,119.61¥2,127.33¥9,992.28¥628,206.00
184¥12,119.61¥2,094.02¥10,025.59¥618,180.41
185¥12,119.61¥2,060.60¥10,059.01¥608,121.40
186¥12,119.61¥2,027.07¥10,092.54¥598,028.87
187¥12,119.61¥1,993.43¥10,126.18¥587,902.69
188¥12,119.61¥1,959.68¥10,159.93¥577,742.76
189¥12,119.61¥1,925.81¥10,193.80¥567,548.96
190¥12,119.61¥1,891.83¥10,227.78¥557,321.19
191¥12,119.61¥1,857.74¥10,261.87¥547,059.32
192¥12,119.61¥1,823.53¥10,296.08¥536,763.24
193¥12,119.61¥1,789.21¥10,330.40¥526,432.85
194¥12,119.61¥1,754.78¥10,364.83¥516,068.02
195¥12,119.61¥1,720.23¥10,399.38¥505,668.64
196¥12,119.61¥1,685.56¥10,434.04¥495,234.59
197¥12,119.61¥1,650.78¥10,468.82¥484,765.77
198¥12,119.61¥1,615.89¥10,503.72¥474,262.05
199¥12,119.61¥1,580.87¥10,538.73¥463,723.31
200¥12,119.61¥1,545.74¥10,573.86¥453,149.45
201¥12,119.61¥1,510.50¥10,609.11¥442,540.34
202¥12,119.61¥1,475.13¥10,644.47¥431,895.87
203¥12,119.61¥1,439.65¥10,679.95¥421,215.92
204¥12,119.61¥1,404.05¥10,715.55¥410,500.36
205¥12,119.61¥1,368.33¥10,751.27¥399,749.09
206¥12,119.61¥1,332.50¥10,787.11¥388,961.98
207¥12,119.61¥1,296.54¥10,823.07¥378,138.92
208¥12,119.61¥1,260.46¥10,859.14¥367,279.77
209¥12,119.61¥1,224.27¥10,895.34¥356,384.43
210¥12,119.61¥1,187.95¥10,931.66¥345,452.77
211¥12,119.61¥1,151.51¥10,968.10¥334,484.68
212¥12,119.61¥1,114.95¥11,004.66¥323,480.02
213¥12,119.61¥1,078.27¥11,041.34¥312,438.68
214¥12,119.61¥1,041.46¥11,078.14¥301,360.53
215¥12,119.61¥1,004.54¥11,115.07¥290,245.46
216¥12,119.61¥967.48¥11,152.12¥279,093.34
217¥12,119.61¥930.31¥11,189.30¥267,904.04
218¥12,119.61¥893.01¥11,226.59¥256,677.45
219¥12,119.61¥855.59¥11,264.02¥245,413.44
220¥12,119.61¥818.04¥11,301.56¥234,111.87
221¥12,119.61¥780.37¥11,339.23¥222,772.64
222¥12,119.61¥742.58¥11,377.03¥211,395.61
223¥12,119.61¥704.65¥11,414.95¥199,980.66
224¥12,119.61¥666.60¥11,453.00¥188,527.65
225¥12,119.61¥628.43¥11,491.18¥177,036.47
226¥12,119.61¥590.12¥11,529.49¥165,506.99
227¥12,119.61¥551.69¥11,567.92¥153,939.07
228¥12,119.61¥513.13¥11,606.48¥142,332.59
229¥12,119.61¥474.44¥11,645.16¥130,687.43
230¥12,119.61¥435.62¥11,683.98¥119,003.45
231¥12,119.61¥396.68¥11,722.93¥107,280.52
232¥12,119.61¥357.60¥11,762.00¥95,518.51
233¥12,119.61¥318.40¥11,801.21¥83,717.30
234¥12,119.61¥279.06¥11,840.55¥71,876.75
235¥12,119.61¥239.59¥11,880.02¥59,996.73
236¥12,119.61¥199.99¥11,919.62¥48,077.12
237¥12,119.61¥160.26¥11,959.35¥36,117.77
238¥12,119.61¥120.39¥11,999.21¥24,118.55
239¥12,119.61¥80.40¥12,039.21¥12,079.34
240¥12,119.61¥40.26¥12,079.34¥0.00
¥15,000.00
等额本金 / 首月还款金额

贷款类型:等额本金

利息总额:¥803,333.33

还款总额:¥2,803,333.33

期数每月还款偿还利息偿还本金剩余本金
1¥15,000.00¥6,666.67¥8,333.33¥1,991,666.67
2¥14,972.22¥6,638.89¥8,333.33¥1,983,333.33
3¥14,944.44¥6,611.11¥8,333.33¥1,975,000.00
4¥14,916.67¥6,583.33¥8,333.33¥1,966,666.67
5¥14,888.89¥6,555.56¥8,333.33¥1,958,333.33
6¥14,861.11¥6,527.78¥8,333.33¥1,950,000.00
7¥14,833.33¥6,500.00¥8,333.33¥1,941,666.67
8¥14,805.56¥6,472.22¥8,333.33¥1,933,333.33
9¥14,777.78¥6,444.44¥8,333.33¥1,925,000.00
10¥14,750.00¥6,416.67¥8,333.33¥1,916,666.67
11¥14,722.22¥6,388.89¥8,333.33¥1,908,333.33
12¥14,694.44¥6,361.11¥8,333.33¥1,900,000.00
13¥14,666.67¥6,333.33¥8,333.33¥1,891,666.67
14¥14,638.89¥6,305.56¥8,333.33¥1,883,333.33
15¥14,611.11¥6,277.78¥8,333.33¥1,875,000.00
16¥14,583.33¥6,250.00¥8,333.33¥1,866,666.67
17¥14,555.56¥6,222.22¥8,333.33¥1,858,333.33
18¥14,527.78¥6,194.44¥8,333.33¥1,850,000.00
19¥14,500.00¥6,166.67¥8,333.33¥1,841,666.67
20¥14,472.22¥6,138.89¥8,333.33¥1,833,333.33
21¥14,444.44¥6,111.11¥8,333.33¥1,825,000.00
22¥14,416.67¥6,083.33¥8,333.33¥1,816,666.67
23¥14,388.89¥6,055.56¥8,333.33¥1,808,333.33
24¥14,361.11¥6,027.78¥8,333.33¥1,800,000.00
25¥14,333.33¥6,000.00¥8,333.33¥1,791,666.67
26¥14,305.56¥5,972.22¥8,333.33¥1,783,333.33
27¥14,277.78¥5,944.44¥8,333.33¥1,775,000.00
28¥14,250.00¥5,916.67¥8,333.33¥1,766,666.67
29¥14,222.22¥5,888.89¥8,333.33¥1,758,333.33
30¥14,194.44¥5,861.11¥8,333.33¥1,750,000.00
31¥14,166.67¥5,833.33¥8,333.33¥1,741,666.67
32¥14,138.89¥5,805.56¥8,333.33¥1,733,333.33
33¥14,111.11¥5,777.78¥8,333.33¥1,725,000.00
34¥14,083.33¥5,750.00¥8,333.33¥1,716,666.67
35¥14,055.56¥5,722.22¥8,333.33¥1,708,333.33
36¥14,027.78¥5,694.44¥8,333.33¥1,700,000.00
37¥14,000.00¥5,666.67¥8,333.33¥1,691,666.67
38¥13,972.22¥5,638.89¥8,333.33¥1,683,333.33
39¥13,944.44¥5,611.11¥8,333.33¥1,675,000.00
40¥13,916.67¥5,583.33¥8,333.33¥1,666,666.67
41¥13,888.89¥5,555.56¥8,333.33¥1,658,333.33
42¥13,861.11¥5,527.78¥8,333.33¥1,650,000.00
43¥13,833.33¥5,500.00¥8,333.33¥1,641,666.67
44¥13,805.56¥5,472.22¥8,333.33¥1,633,333.33
45¥13,777.78¥5,444.44¥8,333.33¥1,625,000.00
46¥13,750.00¥5,416.67¥8,333.33¥1,616,666.67
47¥13,722.22¥5,388.89¥8,333.33¥1,608,333.33
48¥13,694.44¥5,361.11¥8,333.33¥1,600,000.00
49¥13,666.67¥5,333.33¥8,333.33¥1,591,666.67
50¥13,638.89¥5,305.56¥8,333.33¥1,583,333.33
51¥13,611.11¥5,277.78¥8,333.33¥1,575,000.00
52¥13,583.33¥5,250.00¥8,333.33¥1,566,666.67
53¥13,555.56¥5,222.22¥8,333.33¥1,558,333.33
54¥13,527.78¥5,194.44¥8,333.33¥1,550,000.00
55¥13,500.00¥5,166.67¥8,333.33¥1,541,666.67
56¥13,472.22¥5,138.89¥8,333.33¥1,533,333.33
57¥13,444.44¥5,111.11¥8,333.33¥1,525,000.00
58¥13,416.67¥5,083.33¥8,333.33¥1,516,666.67
59¥13,388.89¥5,055.56¥8,333.33¥1,508,333.33
60¥13,361.11¥5,027.78¥8,333.33¥1,500,000.00
61¥13,333.33¥5,000.00¥8,333.33¥1,491,666.67
62¥13,305.56¥4,972.22¥8,333.33¥1,483,333.33
63¥13,277.78¥4,944.44¥8,333.33¥1,475,000.00
64¥13,250.00¥4,916.67¥8,333.33¥1,466,666.67
65¥13,222.22¥4,888.89¥8,333.33¥1,458,333.33
66¥13,194.44¥4,861.11¥8,333.33¥1,450,000.00
67¥13,166.67¥4,833.33¥8,333.33¥1,441,666.67
68¥13,138.89¥4,805.56¥8,333.33¥1,433,333.33
69¥13,111.11¥4,777.78¥8,333.33¥1,425,000.00
70¥13,083.33¥4,750.00¥8,333.33¥1,416,666.67
71¥13,055.56¥4,722.22¥8,333.33¥1,408,333.33
72¥13,027.78¥4,694.44¥8,333.33¥1,400,000.00
73¥13,000.00¥4,666.67¥8,333.33¥1,391,666.67
74¥12,972.22¥4,638.89¥8,333.33¥1,383,333.33
75¥12,944.44¥4,611.11¥8,333.33¥1,375,000.00
76¥12,916.67¥4,583.33¥8,333.33¥1,366,666.67
77¥12,888.89¥4,555.56¥8,333.33¥1,358,333.33
78¥12,861.11¥4,527.78¥8,333.33¥1,350,000.00
79¥12,833.33¥4,500.00¥8,333.33¥1,341,666.67
80¥12,805.56¥4,472.22¥8,333.33¥1,333,333.33
81¥12,777.78¥4,444.44¥8,333.33¥1,325,000.00
82¥12,750.00¥4,416.67¥8,333.33¥1,316,666.67
83¥12,722.22¥4,388.89¥8,333.33¥1,308,333.33
84¥12,694.44¥4,361.11¥8,333.33¥1,300,000.00
85¥12,666.67¥4,333.33¥8,333.33¥1,291,666.67
86¥12,638.89¥4,305.56¥8,333.33¥1,283,333.33
87¥12,611.11¥4,277.78¥8,333.33¥1,275,000.00
88¥12,583.33¥4,250.00¥8,333.33¥1,266,666.67
89¥12,555.56¥4,222.22¥8,333.33¥1,258,333.33
90¥12,527.78¥4,194.44¥8,333.33¥1,250,000.00
91¥12,500.00¥4,166.67¥8,333.33¥1,241,666.67
92¥12,472.22¥4,138.89¥8,333.33¥1,233,333.33
93¥12,444.44¥4,111.11¥8,333.33¥1,225,000.00
94¥12,416.67¥4,083.33¥8,333.33¥1,216,666.67
95¥12,388.89¥4,055.56¥8,333.33¥1,208,333.33
96¥12,361.11¥4,027.78¥8,333.33¥1,200,000.00
97¥12,333.33¥4,000.00¥8,333.33¥1,191,666.67
98¥12,305.56¥3,972.22¥8,333.33¥1,183,333.33
99¥12,277.78¥3,944.44¥8,333.33¥1,175,000.00
100¥12,250.00¥3,916.67¥8,333.33¥1,166,666.67
101¥12,222.22¥3,888.89¥8,333.33¥1,158,333.33
102¥12,194.44¥3,861.11¥8,333.33¥1,150,000.00
103¥12,166.67¥3,833.33¥8,333.33¥1,141,666.67
104¥12,138.89¥3,805.56¥8,333.33¥1,133,333.33
105¥12,111.11¥3,777.78¥8,333.33¥1,125,000.00
106¥12,083.33¥3,750.00¥8,333.33¥1,116,666.67
107¥12,055.56¥3,722.22¥8,333.33¥1,108,333.33
108¥12,027.78¥3,694.44¥8,333.33¥1,100,000.00
109¥12,000.00¥3,666.67¥8,333.33¥1,091,666.67
110¥11,972.22¥3,638.89¥8,333.33¥1,083,333.33
111¥11,944.44¥3,611.11¥8,333.33¥1,075,000.00
112¥11,916.67¥3,583.33¥8,333.33¥1,066,666.67
113¥11,888.89¥3,555.56¥8,333.33¥1,058,333.33
114¥11,861.11¥3,527.78¥8,333.33¥1,050,000.00
115¥11,833.33¥3,500.00¥8,333.33¥1,041,666.67
116¥11,805.56¥3,472.22¥8,333.33¥1,033,333.33
117¥11,777.78¥3,444.44¥8,333.33¥1,025,000.00
118¥11,750.00¥3,416.67¥8,333.33¥1,016,666.67
119¥11,722.22¥3,388.89¥8,333.33¥1,008,333.33
120¥11,694.44¥3,361.11¥8,333.33¥1,000,000.00
121¥11,666.67¥3,333.33¥8,333.33¥991,666.67
122¥11,638.89¥3,305.56¥8,333.33¥983,333.33
123¥11,611.11¥3,277.78¥8,333.33¥975,000.00
124¥11,583.33¥3,250.00¥8,333.33¥966,666.67
125¥11,555.56¥3,222.22¥8,333.33¥958,333.33
126¥11,527.78¥3,194.44¥8,333.33¥950,000.00
127¥11,500.00¥3,166.67¥8,333.33¥941,666.67
128¥11,472.22¥3,138.89¥8,333.33¥933,333.33
129¥11,444.44¥3,111.11¥8,333.33¥925,000.00
130¥11,416.67¥3,083.33¥8,333.33¥916,666.67
131¥11,388.89¥3,055.56¥8,333.33¥908,333.33
132¥11,361.11¥3,027.78¥8,333.33¥900,000.00
133¥11,333.33¥3,000.00¥8,333.33¥891,666.67
134¥11,305.56¥2,972.22¥8,333.33¥883,333.33
135¥11,277.78¥2,944.44¥8,333.33¥875,000.00
136¥11,250.00¥2,916.67¥8,333.33¥866,666.67
137¥11,222.22¥2,888.89¥8,333.33¥858,333.33
138¥11,194.44¥2,861.11¥8,333.33¥850,000.00
139¥11,166.67¥2,833.33¥8,333.33¥841,666.67
140¥11,138.89¥2,805.56¥8,333.33¥833,333.33
141¥11,111.11¥2,777.78¥8,333.33¥825,000.00
142¥11,083.33¥2,750.00¥8,333.33¥816,666.67
143¥11,055.56¥2,722.22¥8,333.33¥808,333.33
144¥11,027.78¥2,694.44¥8,333.33¥800,000.00
145¥11,000.00¥2,666.67¥8,333.33¥791,666.67
146¥10,972.22¥2,638.89¥8,333.33¥783,333.33
147¥10,944.44¥2,611.11¥8,333.33¥775,000.00
148¥10,916.67¥2,583.33¥8,333.33¥766,666.67
149¥10,888.89¥2,555.56¥8,333.33¥758,333.33
150¥10,861.11¥2,527.78¥8,333.33¥750,000.00
151¥10,833.33¥2,500.00¥8,333.33¥741,666.67
152¥10,805.56¥2,472.22¥8,333.33¥733,333.33
153¥10,777.78¥2,444.44¥8,333.33¥725,000.00
154¥10,750.00¥2,416.67¥8,333.33¥716,666.67
155¥10,722.22¥2,388.89¥8,333.33¥708,333.33
156¥10,694.44¥2,361.11¥8,333.33¥700,000.00
157¥10,666.67¥2,333.33¥8,333.33¥691,666.67
158¥10,638.89¥2,305.56¥8,333.33¥683,333.33
159¥10,611.11¥2,277.78¥8,333.33¥675,000.00
160¥10,583.33¥2,250.00¥8,333.33¥666,666.67
161¥10,555.56¥2,222.22¥8,333.33¥658,333.33
162¥10,527.78¥2,194.44¥8,333.33¥650,000.00
163¥10,500.00¥2,166.67¥8,333.33¥641,666.67
164¥10,472.22¥2,138.89¥8,333.33¥633,333.33
165¥10,444.44¥2,111.11¥8,333.33¥625,000.00
166¥10,416.67¥2,083.33¥8,333.33¥616,666.67
167¥10,388.89¥2,055.56¥8,333.33¥608,333.33
168¥10,361.11¥2,027.78¥8,333.33¥600,000.00
169¥10,333.33¥2,000.00¥8,333.33¥591,666.67
170¥10,305.56¥1,972.22¥8,333.33¥583,333.33
171¥10,277.78¥1,944.44¥8,333.33¥575,000.00
172¥10,250.00¥1,916.67¥8,333.33¥566,666.67
173¥10,222.22¥1,888.89¥8,333.33¥558,333.33
174¥10,194.44¥1,861.11¥8,333.33¥550,000.00
175¥10,166.67¥1,833.33¥8,333.33¥541,666.67
176¥10,138.89¥1,805.56¥8,333.33¥533,333.33
177¥10,111.11¥1,777.78¥8,333.33¥525,000.00
178¥10,083.33¥1,750.00¥8,333.33¥516,666.67
179¥10,055.56¥1,722.22¥8,333.33¥508,333.33
180¥10,027.78¥1,694.44¥8,333.33¥500,000.00
181¥10,000.00¥1,666.67¥8,333.33¥491,666.67
182¥9,972.22¥1,638.89¥8,333.33¥483,333.33
183¥9,944.44¥1,611.11¥8,333.33¥475,000.00
184¥9,916.67¥1,583.33¥8,333.33¥466,666.67
185¥9,888.89¥1,555.56¥8,333.33¥458,333.33
186¥9,861.11¥1,527.78¥8,333.33¥450,000.00
187¥9,833.33¥1,500.00¥8,333.33¥441,666.67
188¥9,805.56¥1,472.22¥8,333.33¥433,333.33
189¥9,777.78¥1,444.44¥8,333.33¥425,000.00
190¥9,750.00¥1,416.67¥8,333.33¥416,666.67
191¥9,722.22¥1,388.89¥8,333.33¥408,333.33
192¥9,694.44¥1,361.11¥8,333.33¥400,000.00
193¥9,666.67¥1,333.33¥8,333.33¥391,666.67
194¥9,638.89¥1,305.56¥8,333.33¥383,333.33
195¥9,611.11¥1,277.78¥8,333.33¥375,000.00
196¥9,583.33¥1,250.00¥8,333.33¥366,666.67
197¥9,555.56¥1,222.22¥8,333.33¥358,333.33
198¥9,527.78¥1,194.44¥8,333.33¥350,000.00
199¥9,500.00¥1,166.67¥8,333.33¥341,666.67
200¥9,472.22¥1,138.89¥8,333.33¥333,333.33
201¥9,444.44¥1,111.11¥8,333.33¥325,000.00
202¥9,416.67¥1,083.33¥8,333.33¥316,666.67
203¥9,388.89¥1,055.56¥8,333.33¥308,333.33
204¥9,361.11¥1,027.78¥8,333.33¥300,000.00
205¥9,333.33¥1,000.00¥8,333.33¥291,666.67
206¥9,305.56¥972.22¥8,333.33¥283,333.33
207¥9,277.78¥944.44¥8,333.33¥275,000.00
208¥9,250.00¥916.67¥8,333.33¥266,666.67
209¥9,222.22¥888.89¥8,333.33¥258,333.33
210¥9,194.44¥861.11¥8,333.33¥250,000.00
211¥9,166.67¥833.33¥8,333.33¥241,666.67
212¥9,138.89¥805.56¥8,333.33¥233,333.33
213¥9,111.11¥777.78¥8,333.33¥225,000.00
214¥9,083.33¥750.00¥8,333.33¥216,666.67
215¥9,055.56¥722.22¥8,333.33¥208,333.33
216¥9,027.78¥694.44¥8,333.33¥200,000.00
217¥9,000.00¥666.67¥8,333.33¥191,666.67
218¥8,972.22¥638.89¥8,333.33¥183,333.33
219¥8,944.44¥611.11¥8,333.33¥175,000.00
220¥8,916.67¥583.33¥8,333.33¥166,666.67
221¥8,888.89¥555.56¥8,333.33¥158,333.33
222¥8,861.11¥527.78¥8,333.33¥150,000.00
223¥8,833.33¥500.00¥8,333.33¥141,666.67
224¥8,805.56¥472.22¥8,333.33¥133,333.33
225¥8,777.78¥444.44¥8,333.33¥125,000.00
226¥8,750.00¥416.67¥8,333.33¥116,666.67
227¥8,722.22¥388.89¥8,333.33¥108,333.33
228¥8,694.44¥361.11¥8,333.33¥100,000.00
229¥8,666.67¥333.33¥8,333.33¥91,666.67
230¥8,638.89¥305.56¥8,333.33¥83,333.33
231¥8,611.11¥277.78¥8,333.33¥75,000.00
232¥8,583.33¥250.00¥8,333.33¥66,666.67
233¥8,555.56¥222.22¥8,333.33¥58,333.33
234¥8,527.78¥194.44¥8,333.33¥50,000.00
235¥8,500.00¥166.67¥8,333.33¥41,666.67
236¥8,472.22¥138.89¥8,333.33¥33,333.33
237¥8,444.44¥111.11¥8,333.33¥25,000.00
238¥8,416.67¥83.33¥8,333.33¥16,666.67
239¥8,388.89¥55.56¥8,333.33¥8,333.33
240¥8,361.11¥27.78¥8,333.33¥0.00
2025年 - 期房房贷流程及注意事项

1. 贷款预审与首付时间

在选房后,通常需在2~3天内完成贷款预审及首付款支付。时间紧张,务必提前准备好相关材料。如首付日期恰逢周末,建议提前向银行申请大额转账或POS刷卡,避免出现支付困难。

2. 流程说明

在售楼处,银行经理会先进行贷款材料预审。获得银行预审单后,带着此单到销售经理处支付首付,销售经理会提供POS机单和收款回执单。确保当天获取以下文件:

  • 银行预审单(交给销售经理,自己拍照保存,后续网签时需要)
  • POS机单
  • 收款回执单(保存好,后续网签时使用)

3. 首付金额

贷款首付最低为总房款的30%。境外人士可能需要支付总价的40%才可办理贷款。

4. 贷款预审所需材料

  • 收入证明(向公司申请并加盖人事印章)
  • 最近一年银行工资卡流水(可通过银行APP申请)
  • 社保证明
  • 公积金对账单(如需办理组合贷款或公积金贷款)
  • 征信报告(可通过中国银行APP申请,或到当地中国人民银行办理)

5. 贷款预审要求

一般来说,您的平均月薪应当大于等于贷款月供的两倍。可通过贷款计算器自行预估是否符合条件。