2025贷款计算器 - 最新利率比较/试算

贷款金额250万元,贷款20年,利率4.00%,总利息为1135882元,每个月还款15150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
¥15,149.51
等额本息 / 每月还款金额

贷款类型:等额本息

利息总额:¥1,135,881.98

还款总额:¥3,635,881.98

期数每月还款偿还利息偿还本金剩余本金
1¥15,149.51¥8,333.33¥6,816.17¥2,493,183.83
2¥15,149.51¥8,310.61¥6,838.90¥2,486,344.93
3¥15,149.51¥8,287.82¥6,861.69¥2,479,483.24
4¥15,149.51¥8,264.94¥6,884.56¥2,472,598.67
5¥15,149.51¥8,242.00¥6,907.51¥2,465,691.16
6¥15,149.51¥8,218.97¥6,930.54¥2,458,760.62
7¥15,149.51¥8,195.87¥6,953.64¥2,451,806.98
8¥15,149.51¥8,172.69¥6,976.82¥2,444,830.17
9¥15,149.51¥8,149.43¥7,000.07¥2,437,830.09
10¥15,149.51¥8,126.10¥7,023.41¥2,430,806.68
11¥15,149.51¥8,102.69¥7,046.82¥2,423,759.86
12¥15,149.51¥8,079.20¥7,070.31¥2,416,689.56
13¥15,149.51¥8,055.63¥7,093.88¥2,409,595.68
14¥15,149.51¥8,031.99¥7,117.52¥2,402,478.16
15¥15,149.51¥8,008.26¥7,141.25¥2,395,336.91
16¥15,149.51¥7,984.46¥7,165.05¥2,388,171.86
17¥15,149.51¥7,960.57¥7,188.94¥2,380,982.92
18¥15,149.51¥7,936.61¥7,212.90¥2,373,770.02
19¥15,149.51¥7,912.57¥7,236.94¥2,366,533.08
20¥15,149.51¥7,888.44¥7,261.06¥2,359,272.02
21¥15,149.51¥7,864.24¥7,285.27¥2,351,986.75
22¥15,149.51¥7,839.96¥7,309.55¥2,344,677.20
23¥15,149.51¥7,815.59¥7,333.92¥2,337,343.28
24¥15,149.51¥7,791.14¥7,358.36¥2,329,984.91
25¥15,149.51¥7,766.62¥7,382.89¥2,322,602.02
26¥15,149.51¥7,742.01¥7,407.50¥2,315,194.52
27¥15,149.51¥7,717.32¥7,432.19¥2,307,762.33
28¥15,149.51¥7,692.54¥7,456.97¥2,300,305.36
29¥15,149.51¥7,667.68¥7,481.82¥2,292,823.54
30¥15,149.51¥7,642.75¥7,506.76¥2,285,316.77
31¥15,149.51¥7,617.72¥7,531.79¥2,277,784.99
32¥15,149.51¥7,592.62¥7,556.89¥2,270,228.10
33¥15,149.51¥7,567.43¥7,582.08¥2,262,646.02
34¥15,149.51¥7,542.15¥7,607.35¥2,255,038.66
35¥15,149.51¥7,516.80¥7,632.71¥2,247,405.95
36¥15,149.51¥7,491.35¥7,658.16¥2,239,747.79
37¥15,149.51¥7,465.83¥7,683.68¥2,232,064.11
38¥15,149.51¥7,440.21¥7,709.29¥2,224,354.82
39¥15,149.51¥7,414.52¥7,734.99¥2,216,619.82
40¥15,149.51¥7,388.73¥7,760.78¥2,208,859.05
41¥15,149.51¥7,362.86¥7,786.64¥2,201,072.40
42¥15,149.51¥7,336.91¥7,812.60¥2,193,259.80
43¥15,149.51¥7,310.87¥7,838.64¥2,185,421.16
44¥15,149.51¥7,284.74¥7,864.77¥2,177,556.39
45¥15,149.51¥7,258.52¥7,890.99¥2,169,665.40
46¥15,149.51¥7,232.22¥7,917.29¥2,161,748.11
47¥15,149.51¥7,205.83¥7,943.68¥2,153,804.43
48¥15,149.51¥7,179.35¥7,970.16¥2,145,834.27
49¥15,149.51¥7,152.78¥7,996.73¥2,137,837.54
50¥15,149.51¥7,126.13¥8,023.38¥2,129,814.16
51¥15,149.51¥7,099.38¥8,050.13¥2,121,764.03
52¥15,149.51¥7,072.55¥8,076.96¥2,113,687.07
53¥15,149.51¥7,045.62¥8,103.88¥2,105,583.19
54¥15,149.51¥7,018.61¥8,130.90¥2,097,452.29
55¥15,149.51¥6,991.51¥8,158.00¥2,089,294.29
56¥15,149.51¥6,964.31¥8,185.19¥2,081,109.10
57¥15,149.51¥6,937.03¥8,212.48¥2,072,896.62
58¥15,149.51¥6,909.66¥8,239.85¥2,064,656.76
59¥15,149.51¥6,882.19¥8,267.32¥2,056,389.45
60¥15,149.51¥6,854.63¥8,294.88¥2,048,094.57
61¥15,149.51¥6,826.98¥8,322.53¥2,039,772.04
62¥15,149.51¥6,799.24¥8,350.27¥2,031,421.77
63¥15,149.51¥6,771.41¥8,378.10¥2,023,043.67
64¥15,149.51¥6,743.48¥8,406.03¥2,014,637.64
65¥15,149.51¥6,715.46¥8,434.05¥2,006,203.59
66¥15,149.51¥6,687.35¥8,462.16¥1,997,741.43
67¥15,149.51¥6,659.14¥8,490.37¥1,989,251.06
68¥15,149.51¥6,630.84¥8,518.67¥1,980,732.39
69¥15,149.51¥6,602.44¥8,547.07¥1,972,185.32
70¥15,149.51¥6,573.95¥8,575.56¥1,963,609.77
71¥15,149.51¥6,545.37¥8,604.14¥1,955,005.62
72¥15,149.51¥6,516.69¥8,632.82¥1,946,372.80
73¥15,149.51¥6,487.91¥8,661.60¥1,937,711.20
74¥15,149.51¥6,459.04¥8,690.47¥1,929,020.73
75¥15,149.51¥6,430.07¥8,719.44¥1,920,301.29
76¥15,149.51¥6,401.00¥8,748.50¥1,911,552.79
77¥15,149.51¥6,371.84¥8,777.67¥1,902,775.12
78¥15,149.51¥6,342.58¥8,806.92¥1,893,968.20
79¥15,149.51¥6,313.23¥8,836.28¥1,885,131.92
80¥15,149.51¥6,283.77¥8,865.74¥1,876,266.18
81¥15,149.51¥6,254.22¥8,895.29¥1,867,370.89
82¥15,149.51¥6,224.57¥8,924.94¥1,858,445.95
83¥15,149.51¥6,194.82¥8,954.69¥1,849,491.27
84¥15,149.51¥6,164.97¥8,984.54¥1,840,506.73
85¥15,149.51¥6,135.02¥9,014.49¥1,831,492.24
86¥15,149.51¥6,104.97¥9,044.53¥1,822,447.71
87¥15,149.51¥6,074.83¥9,074.68¥1,813,373.03
88¥15,149.51¥6,044.58¥9,104.93¥1,804,268.10
89¥15,149.51¥6,014.23¥9,135.28¥1,795,132.81
90¥15,149.51¥5,983.78¥9,165.73¥1,785,967.08
91¥15,149.51¥5,953.22¥9,196.28¥1,776,770.80
92¥15,149.51¥5,922.57¥9,226.94¥1,767,543.86
93¥15,149.51¥5,891.81¥9,257.70¥1,758,286.16
94¥15,149.51¥5,860.95¥9,288.55¥1,748,997.61
95¥15,149.51¥5,829.99¥9,319.52¥1,739,678.09
96¥15,149.51¥5,798.93¥9,350.58¥1,730,327.51
97¥15,149.51¥5,767.76¥9,381.75¥1,720,945.76
98¥15,149.51¥5,736.49¥9,413.02¥1,711,532.74
99¥15,149.51¥5,705.11¥9,444.40¥1,702,088.34
100¥15,149.51¥5,673.63¥9,475.88¥1,692,612.46
101¥15,149.51¥5,642.04¥9,507.47¥1,683,104.99
102¥15,149.51¥5,610.35¥9,539.16¥1,673,565.83
103¥15,149.51¥5,578.55¥9,570.96¥1,663,994.88
104¥15,149.51¥5,546.65¥9,602.86¥1,654,392.02
105¥15,149.51¥5,514.64¥9,634.87¥1,644,757.15
106¥15,149.51¥5,482.52¥9,666.98¥1,635,090.17
107¥15,149.51¥5,450.30¥9,699.21¥1,625,390.96
108¥15,149.51¥5,417.97¥9,731.54¥1,615,659.42
109¥15,149.51¥5,385.53¥9,763.98¥1,605,895.44
110¥15,149.51¥5,352.98¥9,796.52¥1,596,098.92
111¥15,149.51¥5,320.33¥9,829.18¥1,586,269.74
112¥15,149.51¥5,287.57¥9,861.94¥1,576,407.80
113¥15,149.51¥5,254.69¥9,894.82¥1,566,512.98
114¥15,149.51¥5,221.71¥9,927.80¥1,556,585.19
115¥15,149.51¥5,188.62¥9,960.89¥1,546,624.30
116¥15,149.51¥5,155.41¥9,994.09¥1,536,630.20
117¥15,149.51¥5,122.10¥10,027.41¥1,526,602.79
118¥15,149.51¥5,088.68¥10,060.83¥1,516,541.96
119¥15,149.51¥5,055.14¥10,094.37¥1,506,447.59
120¥15,149.51¥5,021.49¥10,128.02¥1,496,319.58
121¥15,149.51¥4,987.73¥10,161.78¥1,486,157.80
122¥15,149.51¥4,953.86¥10,195.65¥1,475,962.15
123¥15,149.51¥4,919.87¥10,229.63¥1,465,732.52
124¥15,149.51¥4,885.78¥10,263.73¥1,455,468.78
125¥15,149.51¥4,851.56¥10,297.95¥1,445,170.84
126¥15,149.51¥4,817.24¥10,332.27¥1,434,838.57
127¥15,149.51¥4,782.80¥10,366.71¥1,424,471.85
128¥15,149.51¥4,748.24¥10,401.27¥1,414,070.58
129¥15,149.51¥4,713.57¥10,435.94¥1,403,634.65
130¥15,149.51¥4,678.78¥10,470.73¥1,393,163.92
131¥15,149.51¥4,643.88¥10,505.63¥1,382,658.29
132¥15,149.51¥4,608.86¥10,540.65¥1,372,117.64
133¥15,149.51¥4,573.73¥10,575.78¥1,361,541.86
134¥15,149.51¥4,538.47¥10,611.04¥1,350,930.83
135¥15,149.51¥4,503.10¥10,646.41¥1,340,284.42
136¥15,149.51¥4,467.61¥10,681.89¥1,329,602.53
137¥15,149.51¥4,432.01¥10,717.50¥1,318,885.03
138¥15,149.51¥4,396.28¥10,753.22¥1,308,131.80
139¥15,149.51¥4,360.44¥10,789.07¥1,297,342.73
140¥15,149.51¥4,324.48¥10,825.03¥1,286,517.70
141¥15,149.51¥4,288.39¥10,861.12¥1,275,656.58
142¥15,149.51¥4,252.19¥10,897.32¥1,264,759.26
143¥15,149.51¥4,215.86¥10,933.64¥1,253,825.62
144¥15,149.51¥4,179.42¥10,970.09¥1,242,855.53
145¥15,149.51¥4,142.85¥11,006.66¥1,231,848.87
146¥15,149.51¥4,106.16¥11,043.35¥1,220,805.53
147¥15,149.51¥4,069.35¥11,080.16¥1,209,725.37
148¥15,149.51¥4,032.42¥11,117.09¥1,198,608.28
149¥15,149.51¥3,995.36¥11,154.15¥1,187,454.14
150¥15,149.51¥3,958.18¥11,191.33¥1,176,262.81
151¥15,149.51¥3,920.88¥11,228.63¥1,165,034.18
152¥15,149.51¥3,883.45¥11,266.06¥1,153,768.11
153¥15,149.51¥3,845.89¥11,303.61¥1,142,464.50
154¥15,149.51¥3,808.21¥11,341.29¥1,131,123.21
155¥15,149.51¥3,770.41¥11,379.10¥1,119,744.11
156¥15,149.51¥3,732.48¥11,417.03¥1,108,327.08
157¥15,149.51¥3,694.42¥11,455.08¥1,096,872.00
158¥15,149.51¥3,656.24¥11,493.27¥1,085,378.73
159¥15,149.51¥3,617.93¥11,531.58¥1,073,847.15
160¥15,149.51¥3,579.49¥11,570.02¥1,062,277.13
161¥15,149.51¥3,540.92¥11,608.58¥1,050,668.55
162¥15,149.51¥3,502.23¥11,647.28¥1,039,021.27
163¥15,149.51¥3,463.40¥11,686.10¥1,027,335.16
164¥15,149.51¥3,424.45¥11,725.06¥1,015,610.11
165¥15,149.51¥3,385.37¥11,764.14¥1,003,845.96
166¥15,149.51¥3,346.15¥11,803.36¥992,042.61
167¥15,149.51¥3,306.81¥11,842.70¥980,199.91
168¥15,149.51¥3,267.33¥11,882.18¥968,317.73
169¥15,149.51¥3,227.73¥11,921.78¥956,395.95
170¥15,149.51¥3,187.99¥11,961.52¥944,434.43
171¥15,149.51¥3,148.11¥12,001.39¥932,433.04
172¥15,149.51¥3,108.11¥12,041.40¥920,391.64
173¥15,149.51¥3,067.97¥12,081.54¥908,310.10
174¥15,149.51¥3,027.70¥12,121.81¥896,188.30
175¥15,149.51¥2,987.29¥12,162.21¥884,026.08
176¥15,149.51¥2,946.75¥12,202.75¥871,823.33
177¥15,149.51¥2,906.08¥12,243.43¥859,579.90
178¥15,149.51¥2,865.27¥12,284.24¥847,295.65
179¥15,149.51¥2,824.32¥12,325.19¥834,970.46
180¥15,149.51¥2,783.23¥12,366.27¥822,604.19
181¥15,149.51¥2,742.01¥12,407.49¥810,196.70
182¥15,149.51¥2,700.66¥12,448.85¥797,747.84
183¥15,149.51¥2,659.16¥12,490.35¥785,257.50
184¥15,149.51¥2,617.52¥12,531.98¥772,725.51
185¥15,149.51¥2,575.75¥12,573.76¥760,151.76
186¥15,149.51¥2,533.84¥12,615.67¥747,536.09
187¥15,149.51¥2,491.79¥12,657.72¥734,878.37
188¥15,149.51¥2,449.59¥12,699.91¥722,178.45
189¥15,149.51¥2,407.26¥12,742.25¥709,436.21
190¥15,149.51¥2,364.79¥12,784.72¥696,651.48
191¥15,149.51¥2,322.17¥12,827.34¥683,824.15
192¥15,149.51¥2,279.41¥12,870.09¥670,954.05
193¥15,149.51¥2,236.51¥12,912.99¥658,041.06
194¥15,149.51¥2,193.47¥12,956.04¥645,085.02
195¥15,149.51¥2,150.28¥12,999.22¥632,085.80
196¥15,149.51¥2,106.95¥13,042.56¥619,043.24
197¥15,149.51¥2,063.48¥13,086.03¥605,957.21
198¥15,149.51¥2,019.86¥13,129.65¥592,827.56
199¥15,149.51¥1,976.09¥13,173.42¥579,654.14
200¥15,149.51¥1,932.18¥13,217.33¥566,436.81
201¥15,149.51¥1,888.12¥13,261.39¥553,175.43
202¥15,149.51¥1,843.92¥13,305.59¥539,869.84
203¥15,149.51¥1,799.57¥13,349.94¥526,519.90
204¥15,149.51¥1,755.07¥13,394.44¥513,125.45
205¥15,149.51¥1,710.42¥13,439.09¥499,686.36
206¥15,149.51¥1,665.62¥13,483.89¥486,202.48
207¥15,149.51¥1,620.67¥13,528.83¥472,673.64
208¥15,149.51¥1,575.58¥13,573.93¥459,099.71
209¥15,149.51¥1,530.33¥13,619.18¥445,480.54
210¥15,149.51¥1,484.94¥13,664.57¥431,815.97
211¥15,149.51¥1,439.39¥13,710.12¥418,105.84
212¥15,149.51¥1,393.69¥13,755.82¥404,350.02
213¥15,149.51¥1,347.83¥13,801.67¥390,548.35
214¥15,149.51¥1,301.83¥13,847.68¥376,700.67
215¥15,149.51¥1,255.67¥13,893.84¥362,806.83
216¥15,149.51¥1,209.36¥13,940.15¥348,866.68
217¥15,149.51¥1,162.89¥13,986.62¥334,880.06
218¥15,149.51¥1,116.27¥14,033.24¥320,846.81
219¥15,149.51¥1,069.49¥14,080.02¥306,766.80
220¥15,149.51¥1,022.56¥14,126.95¥292,639.84
221¥15,149.51¥975.47¥14,174.04¥278,465.80
222¥15,149.51¥928.22¥14,221.29¥264,244.51
223¥15,149.51¥880.82¥14,268.69¥249,975.82
224¥15,149.51¥833.25¥14,316.26¥235,659.56
225¥15,149.51¥785.53¥14,363.98¥221,295.59
226¥15,149.51¥737.65¥14,411.86¥206,883.73
227¥15,149.51¥689.61¥14,459.90¥192,423.84
228¥15,149.51¥641.41¥14,508.10¥177,915.74
229¥15,149.51¥593.05¥14,556.46¥163,359.28
230¥15,149.51¥544.53¥14,604.98¥148,754.31
231¥15,149.51¥495.85¥14,653.66¥134,100.65
232¥15,149.51¥447.00¥14,702.51¥119,398.14
233¥15,149.51¥397.99¥14,751.51¥104,646.63
234¥15,149.51¥348.82¥14,800.69¥89,845.94
235¥15,149.51¥299.49¥14,850.02¥74,995.92
236¥15,149.51¥249.99¥14,899.52¥60,096.40
237¥15,149.51¥200.32¥14,949.19¥45,147.21
238¥15,149.51¥150.49¥14,999.02¥30,148.19
239¥15,149.51¥100.49¥15,049.01¥15,099.18
240¥15,149.51¥50.33¥15,099.18¥0.00
¥18,750.00
等额本金 / 首月还款金额

贷款类型:等额本金

利息总额:¥1,004,166.67

还款总额:¥3,504,166.67

期数每月还款偿还利息偿还本金剩余本金
1¥18,750.00¥8,333.33¥10,416.67¥2,489,583.33
2¥18,715.28¥8,298.61¥10,416.67¥2,479,166.67
3¥18,680.56¥8,263.89¥10,416.67¥2,468,750.00
4¥18,645.83¥8,229.17¥10,416.67¥2,458,333.33
5¥18,611.11¥8,194.44¥10,416.67¥2,447,916.67
6¥18,576.39¥8,159.72¥10,416.67¥2,437,500.00
7¥18,541.67¥8,125.00¥10,416.67¥2,427,083.33
8¥18,506.94¥8,090.28¥10,416.67¥2,416,666.67
9¥18,472.22¥8,055.56¥10,416.67¥2,406,250.00
10¥18,437.50¥8,020.83¥10,416.67¥2,395,833.33
11¥18,402.78¥7,986.11¥10,416.67¥2,385,416.67
12¥18,368.06¥7,951.39¥10,416.67¥2,375,000.00
13¥18,333.33¥7,916.67¥10,416.67¥2,364,583.33
14¥18,298.61¥7,881.94¥10,416.67¥2,354,166.67
15¥18,263.89¥7,847.22¥10,416.67¥2,343,750.00
16¥18,229.17¥7,812.50¥10,416.67¥2,333,333.33
17¥18,194.44¥7,777.78¥10,416.67¥2,322,916.67
18¥18,159.72¥7,743.06¥10,416.67¥2,312,500.00
19¥18,125.00¥7,708.33¥10,416.67¥2,302,083.33
20¥18,090.28¥7,673.61¥10,416.67¥2,291,666.67
21¥18,055.56¥7,638.89¥10,416.67¥2,281,250.00
22¥18,020.83¥7,604.17¥10,416.67¥2,270,833.33
23¥17,986.11¥7,569.44¥10,416.67¥2,260,416.67
24¥17,951.39¥7,534.72¥10,416.67¥2,250,000.00
25¥17,916.67¥7,500.00¥10,416.67¥2,239,583.33
26¥17,881.94¥7,465.28¥10,416.67¥2,229,166.67
27¥17,847.22¥7,430.56¥10,416.67¥2,218,750.00
28¥17,812.50¥7,395.83¥10,416.67¥2,208,333.33
29¥17,777.78¥7,361.11¥10,416.67¥2,197,916.67
30¥17,743.06¥7,326.39¥10,416.67¥2,187,500.00
31¥17,708.33¥7,291.67¥10,416.67¥2,177,083.33
32¥17,673.61¥7,256.94¥10,416.67¥2,166,666.67
33¥17,638.89¥7,222.22¥10,416.67¥2,156,250.00
34¥17,604.17¥7,187.50¥10,416.67¥2,145,833.33
35¥17,569.44¥7,152.78¥10,416.67¥2,135,416.67
36¥17,534.72¥7,118.06¥10,416.67¥2,125,000.00
37¥17,500.00¥7,083.33¥10,416.67¥2,114,583.33
38¥17,465.28¥7,048.61¥10,416.67¥2,104,166.67
39¥17,430.56¥7,013.89¥10,416.67¥2,093,750.00
40¥17,395.83¥6,979.17¥10,416.67¥2,083,333.33
41¥17,361.11¥6,944.44¥10,416.67¥2,072,916.67
42¥17,326.39¥6,909.72¥10,416.67¥2,062,500.00
43¥17,291.67¥6,875.00¥10,416.67¥2,052,083.33
44¥17,256.94¥6,840.28¥10,416.67¥2,041,666.67
45¥17,222.22¥6,805.56¥10,416.67¥2,031,250.00
46¥17,187.50¥6,770.83¥10,416.67¥2,020,833.33
47¥17,152.78¥6,736.11¥10,416.67¥2,010,416.67
48¥17,118.06¥6,701.39¥10,416.67¥2,000,000.00
49¥17,083.33¥6,666.67¥10,416.67¥1,989,583.33
50¥17,048.61¥6,631.94¥10,416.67¥1,979,166.67
51¥17,013.89¥6,597.22¥10,416.67¥1,968,750.00
52¥16,979.17¥6,562.50¥10,416.67¥1,958,333.33
53¥16,944.44¥6,527.78¥10,416.67¥1,947,916.67
54¥16,909.72¥6,493.06¥10,416.67¥1,937,500.00
55¥16,875.00¥6,458.33¥10,416.67¥1,927,083.33
56¥16,840.28¥6,423.61¥10,416.67¥1,916,666.67
57¥16,805.56¥6,388.89¥10,416.67¥1,906,250.00
58¥16,770.83¥6,354.17¥10,416.67¥1,895,833.33
59¥16,736.11¥6,319.44¥10,416.67¥1,885,416.67
60¥16,701.39¥6,284.72¥10,416.67¥1,875,000.00
61¥16,666.67¥6,250.00¥10,416.67¥1,864,583.33
62¥16,631.94¥6,215.28¥10,416.67¥1,854,166.67
63¥16,597.22¥6,180.56¥10,416.67¥1,843,750.00
64¥16,562.50¥6,145.83¥10,416.67¥1,833,333.33
65¥16,527.78¥6,111.11¥10,416.67¥1,822,916.67
66¥16,493.06¥6,076.39¥10,416.67¥1,812,500.00
67¥16,458.33¥6,041.67¥10,416.67¥1,802,083.33
68¥16,423.61¥6,006.94¥10,416.67¥1,791,666.67
69¥16,388.89¥5,972.22¥10,416.67¥1,781,250.00
70¥16,354.17¥5,937.50¥10,416.67¥1,770,833.33
71¥16,319.44¥5,902.78¥10,416.67¥1,760,416.67
72¥16,284.72¥5,868.06¥10,416.67¥1,750,000.00
73¥16,250.00¥5,833.33¥10,416.67¥1,739,583.33
74¥16,215.28¥5,798.61¥10,416.67¥1,729,166.67
75¥16,180.56¥5,763.89¥10,416.67¥1,718,750.00
76¥16,145.83¥5,729.17¥10,416.67¥1,708,333.33
77¥16,111.11¥5,694.44¥10,416.67¥1,697,916.67
78¥16,076.39¥5,659.72¥10,416.67¥1,687,500.00
79¥16,041.67¥5,625.00¥10,416.67¥1,677,083.33
80¥16,006.94¥5,590.28¥10,416.67¥1,666,666.67
81¥15,972.22¥5,555.56¥10,416.67¥1,656,250.00
82¥15,937.50¥5,520.83¥10,416.67¥1,645,833.33
83¥15,902.78¥5,486.11¥10,416.67¥1,635,416.67
84¥15,868.06¥5,451.39¥10,416.67¥1,625,000.00
85¥15,833.33¥5,416.67¥10,416.67¥1,614,583.33
86¥15,798.61¥5,381.94¥10,416.67¥1,604,166.67
87¥15,763.89¥5,347.22¥10,416.67¥1,593,750.00
88¥15,729.17¥5,312.50¥10,416.67¥1,583,333.33
89¥15,694.44¥5,277.78¥10,416.67¥1,572,916.67
90¥15,659.72¥5,243.06¥10,416.67¥1,562,500.00
91¥15,625.00¥5,208.33¥10,416.67¥1,552,083.33
92¥15,590.28¥5,173.61¥10,416.67¥1,541,666.67
93¥15,555.56¥5,138.89¥10,416.67¥1,531,250.00
94¥15,520.83¥5,104.17¥10,416.67¥1,520,833.33
95¥15,486.11¥5,069.44¥10,416.67¥1,510,416.67
96¥15,451.39¥5,034.72¥10,416.67¥1,500,000.00
97¥15,416.67¥5,000.00¥10,416.67¥1,489,583.33
98¥15,381.94¥4,965.28¥10,416.67¥1,479,166.67
99¥15,347.22¥4,930.56¥10,416.67¥1,468,750.00
100¥15,312.50¥4,895.83¥10,416.67¥1,458,333.33
101¥15,277.78¥4,861.11¥10,416.67¥1,447,916.67
102¥15,243.06¥4,826.39¥10,416.67¥1,437,500.00
103¥15,208.33¥4,791.67¥10,416.67¥1,427,083.33
104¥15,173.61¥4,756.94¥10,416.67¥1,416,666.67
105¥15,138.89¥4,722.22¥10,416.67¥1,406,250.00
106¥15,104.17¥4,687.50¥10,416.67¥1,395,833.33
107¥15,069.44¥4,652.78¥10,416.67¥1,385,416.67
108¥15,034.72¥4,618.06¥10,416.67¥1,375,000.00
109¥15,000.00¥4,583.33¥10,416.67¥1,364,583.33
110¥14,965.28¥4,548.61¥10,416.67¥1,354,166.67
111¥14,930.56¥4,513.89¥10,416.67¥1,343,750.00
112¥14,895.83¥4,479.17¥10,416.67¥1,333,333.33
113¥14,861.11¥4,444.44¥10,416.67¥1,322,916.67
114¥14,826.39¥4,409.72¥10,416.67¥1,312,500.00
115¥14,791.67¥4,375.00¥10,416.67¥1,302,083.33
116¥14,756.94¥4,340.28¥10,416.67¥1,291,666.67
117¥14,722.22¥4,305.56¥10,416.67¥1,281,250.00
118¥14,687.50¥4,270.83¥10,416.67¥1,270,833.33
119¥14,652.78¥4,236.11¥10,416.67¥1,260,416.67
120¥14,618.06¥4,201.39¥10,416.67¥1,250,000.00
121¥14,583.33¥4,166.67¥10,416.67¥1,239,583.33
122¥14,548.61¥4,131.94¥10,416.67¥1,229,166.67
123¥14,513.89¥4,097.22¥10,416.67¥1,218,750.00
124¥14,479.17¥4,062.50¥10,416.67¥1,208,333.33
125¥14,444.44¥4,027.78¥10,416.67¥1,197,916.67
126¥14,409.72¥3,993.06¥10,416.67¥1,187,500.00
127¥14,375.00¥3,958.33¥10,416.67¥1,177,083.33
128¥14,340.28¥3,923.61¥10,416.67¥1,166,666.67
129¥14,305.56¥3,888.89¥10,416.67¥1,156,250.00
130¥14,270.83¥3,854.17¥10,416.67¥1,145,833.33
131¥14,236.11¥3,819.44¥10,416.67¥1,135,416.67
132¥14,201.39¥3,784.72¥10,416.67¥1,125,000.00
133¥14,166.67¥3,750.00¥10,416.67¥1,114,583.33
134¥14,131.94¥3,715.28¥10,416.67¥1,104,166.67
135¥14,097.22¥3,680.56¥10,416.67¥1,093,750.00
136¥14,062.50¥3,645.83¥10,416.67¥1,083,333.33
137¥14,027.78¥3,611.11¥10,416.67¥1,072,916.67
138¥13,993.06¥3,576.39¥10,416.67¥1,062,500.00
139¥13,958.33¥3,541.67¥10,416.67¥1,052,083.33
140¥13,923.61¥3,506.94¥10,416.67¥1,041,666.67
141¥13,888.89¥3,472.22¥10,416.67¥1,031,250.00
142¥13,854.17¥3,437.50¥10,416.67¥1,020,833.33
143¥13,819.44¥3,402.78¥10,416.67¥1,010,416.67
144¥13,784.72¥3,368.06¥10,416.67¥1,000,000.00
145¥13,750.00¥3,333.33¥10,416.67¥989,583.33
146¥13,715.28¥3,298.61¥10,416.67¥979,166.67
147¥13,680.56¥3,263.89¥10,416.67¥968,750.00
148¥13,645.83¥3,229.17¥10,416.67¥958,333.33
149¥13,611.11¥3,194.44¥10,416.67¥947,916.67
150¥13,576.39¥3,159.72¥10,416.67¥937,500.00
151¥13,541.67¥3,125.00¥10,416.67¥927,083.33
152¥13,506.94¥3,090.28¥10,416.67¥916,666.67
153¥13,472.22¥3,055.56¥10,416.67¥906,250.00
154¥13,437.50¥3,020.83¥10,416.67¥895,833.33
155¥13,402.78¥2,986.11¥10,416.67¥885,416.67
156¥13,368.06¥2,951.39¥10,416.67¥875,000.00
157¥13,333.33¥2,916.67¥10,416.67¥864,583.33
158¥13,298.61¥2,881.94¥10,416.67¥854,166.67
159¥13,263.89¥2,847.22¥10,416.67¥843,750.00
160¥13,229.17¥2,812.50¥10,416.67¥833,333.33
161¥13,194.44¥2,777.78¥10,416.67¥822,916.67
162¥13,159.72¥2,743.06¥10,416.67¥812,500.00
163¥13,125.00¥2,708.33¥10,416.67¥802,083.33
164¥13,090.28¥2,673.61¥10,416.67¥791,666.67
165¥13,055.56¥2,638.89¥10,416.67¥781,250.00
166¥13,020.83¥2,604.17¥10,416.67¥770,833.33
167¥12,986.11¥2,569.44¥10,416.67¥760,416.67
168¥12,951.39¥2,534.72¥10,416.67¥750,000.00
169¥12,916.67¥2,500.00¥10,416.67¥739,583.33
170¥12,881.94¥2,465.28¥10,416.67¥729,166.67
171¥12,847.22¥2,430.56¥10,416.67¥718,750.00
172¥12,812.50¥2,395.83¥10,416.67¥708,333.33
173¥12,777.78¥2,361.11¥10,416.67¥697,916.67
174¥12,743.06¥2,326.39¥10,416.67¥687,500.00
175¥12,708.33¥2,291.67¥10,416.67¥677,083.33
176¥12,673.61¥2,256.94¥10,416.67¥666,666.67
177¥12,638.89¥2,222.22¥10,416.67¥656,250.00
178¥12,604.17¥2,187.50¥10,416.67¥645,833.33
179¥12,569.44¥2,152.78¥10,416.67¥635,416.67
180¥12,534.72¥2,118.06¥10,416.67¥625,000.00
181¥12,500.00¥2,083.33¥10,416.67¥614,583.33
182¥12,465.28¥2,048.61¥10,416.67¥604,166.67
183¥12,430.56¥2,013.89¥10,416.67¥593,750.00
184¥12,395.83¥1,979.17¥10,416.67¥583,333.33
185¥12,361.11¥1,944.44¥10,416.67¥572,916.67
186¥12,326.39¥1,909.72¥10,416.67¥562,500.00
187¥12,291.67¥1,875.00¥10,416.67¥552,083.33
188¥12,256.94¥1,840.28¥10,416.67¥541,666.67
189¥12,222.22¥1,805.56¥10,416.67¥531,250.00
190¥12,187.50¥1,770.83¥10,416.67¥520,833.33
191¥12,152.78¥1,736.11¥10,416.67¥510,416.67
192¥12,118.06¥1,701.39¥10,416.67¥500,000.00
193¥12,083.33¥1,666.67¥10,416.67¥489,583.33
194¥12,048.61¥1,631.94¥10,416.67¥479,166.67
195¥12,013.89¥1,597.22¥10,416.67¥468,750.00
196¥11,979.17¥1,562.50¥10,416.67¥458,333.33
197¥11,944.44¥1,527.78¥10,416.67¥447,916.67
198¥11,909.72¥1,493.06¥10,416.67¥437,500.00
199¥11,875.00¥1,458.33¥10,416.67¥427,083.33
200¥11,840.28¥1,423.61¥10,416.67¥416,666.67
201¥11,805.56¥1,388.89¥10,416.67¥406,250.00
202¥11,770.83¥1,354.17¥10,416.67¥395,833.33
203¥11,736.11¥1,319.44¥10,416.67¥385,416.67
204¥11,701.39¥1,284.72¥10,416.67¥375,000.00
205¥11,666.67¥1,250.00¥10,416.67¥364,583.33
206¥11,631.94¥1,215.28¥10,416.67¥354,166.67
207¥11,597.22¥1,180.56¥10,416.67¥343,750.00
208¥11,562.50¥1,145.83¥10,416.67¥333,333.33
209¥11,527.78¥1,111.11¥10,416.67¥322,916.67
210¥11,493.06¥1,076.39¥10,416.67¥312,500.00
211¥11,458.33¥1,041.67¥10,416.67¥302,083.33
212¥11,423.61¥1,006.94¥10,416.67¥291,666.67
213¥11,388.89¥972.22¥10,416.67¥281,250.00
214¥11,354.17¥937.50¥10,416.67¥270,833.33
215¥11,319.44¥902.78¥10,416.67¥260,416.67
216¥11,284.72¥868.06¥10,416.67¥250,000.00
217¥11,250.00¥833.33¥10,416.67¥239,583.33
218¥11,215.28¥798.61¥10,416.67¥229,166.67
219¥11,180.56¥763.89¥10,416.67¥218,750.00
220¥11,145.83¥729.17¥10,416.67¥208,333.33
221¥11,111.11¥694.44¥10,416.67¥197,916.67
222¥11,076.39¥659.72¥10,416.67¥187,500.00
223¥11,041.67¥625.00¥10,416.67¥177,083.33
224¥11,006.94¥590.28¥10,416.67¥166,666.67
225¥10,972.22¥555.56¥10,416.67¥156,250.00
226¥10,937.50¥520.83¥10,416.67¥145,833.33
227¥10,902.78¥486.11¥10,416.67¥135,416.67
228¥10,868.06¥451.39¥10,416.67¥125,000.00
229¥10,833.33¥416.67¥10,416.67¥114,583.33
230¥10,798.61¥381.94¥10,416.67¥104,166.67
231¥10,763.89¥347.22¥10,416.67¥93,750.00
232¥10,729.17¥312.50¥10,416.67¥83,333.33
233¥10,694.44¥277.78¥10,416.67¥72,916.67
234¥10,659.72¥243.06¥10,416.67¥62,500.00
235¥10,625.00¥208.33¥10,416.67¥52,083.33
236¥10,590.28¥173.61¥10,416.67¥41,666.67
237¥10,555.56¥138.89¥10,416.67¥31,250.00
238¥10,520.83¥104.17¥10,416.67¥20,833.33
239¥10,486.11¥69.44¥10,416.67¥10,416.67
240¥10,451.39¥34.72¥10,416.67¥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。