2025贷款计算器 - 最新利率比较/试算

贷款金额400万元,贷款20年,利率4.00%,总利息为1817411元,每个月还款24239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
¥24,239.21
等额本息 / 每月还款金额

贷款类型:等额本息

利息总额:¥1,817,411.16

还款总额:¥5,817,411.16

期数每月还款偿还利息偿还本金剩余本金
1¥24,239.21¥13,333.33¥10,905.88¥3,989,094.12
2¥24,239.21¥13,296.98¥10,942.23¥3,978,151.89
3¥24,239.21¥13,260.51¥10,978.71¥3,967,173.18
4¥24,239.21¥13,223.91¥11,015.30¥3,956,157.88
5¥24,239.21¥13,187.19¥11,052.02¥3,945,105.86
6¥24,239.21¥13,150.35¥11,088.86¥3,934,017.00
7¥24,239.21¥13,113.39¥11,125.82¥3,922,891.17
8¥24,239.21¥13,076.30¥11,162.91¥3,911,728.26
9¥24,239.21¥13,039.09¥11,200.12¥3,900,528.15
10¥24,239.21¥13,001.76¥11,237.45¥3,889,290.69
11¥24,239.21¥12,964.30¥11,274.91¥3,878,015.78
12¥24,239.21¥12,926.72¥11,312.49¥3,866,703.29
13¥24,239.21¥12,889.01¥11,350.20¥3,855,353.09
14¥24,239.21¥12,851.18¥11,388.04¥3,843,965.05
15¥24,239.21¥12,813.22¥11,426.00¥3,832,539.05
16¥24,239.21¥12,775.13¥11,464.08¥3,821,074.97
17¥24,239.21¥12,736.92¥11,502.30¥3,809,572.67
18¥24,239.21¥12,698.58¥11,540.64¥3,798,032.04
19¥24,239.21¥12,660.11¥11,579.11¥3,786,452.93
20¥24,239.21¥12,621.51¥11,617.70¥3,774,835.23
21¥24,239.21¥12,582.78¥11,656.43¥3,763,178.80
22¥24,239.21¥12,543.93¥11,695.28¥3,751,483.51
23¥24,239.21¥12,504.95¥11,734.27¥3,739,749.25
24¥24,239.21¥12,465.83¥11,773.38¥3,727,975.86
25¥24,239.21¥12,426.59¥11,812.63¥3,716,163.24
26¥24,239.21¥12,387.21¥11,852.00¥3,704,311.23
27¥24,239.21¥12,347.70¥11,891.51¥3,692,419.72
28¥24,239.21¥12,308.07¥11,931.15¥3,680,488.58
29¥24,239.21¥12,268.30¥11,970.92¥3,668,517.66
30¥24,239.21¥12,228.39¥12,010.82¥3,656,506.84
31¥24,239.21¥12,188.36¥12,050.86¥3,644,455.98
32¥24,239.21¥12,148.19¥12,091.03¥3,632,364.96
33¥24,239.21¥12,107.88¥12,131.33¥3,620,233.63
34¥24,239.21¥12,067.45¥12,171.77¥3,608,061.86
35¥24,239.21¥12,026.87¥12,212.34¥3,595,849.52
36¥24,239.21¥11,986.17¥12,253.05¥3,583,596.47
37¥24,239.21¥11,945.32¥12,293.89¥3,571,302.58
38¥24,239.21¥11,904.34¥12,334.87¥3,558,967.71
39¥24,239.21¥11,863.23¥12,375.99¥3,546,591.72
40¥24,239.21¥11,821.97¥12,417.24¥3,534,174.48
41¥24,239.21¥11,780.58¥12,458.63¥3,521,715.85
42¥24,239.21¥11,739.05¥12,500.16¥3,509,215.69
43¥24,239.21¥11,697.39¥12,541.83¥3,496,673.86
44¥24,239.21¥11,655.58¥12,583.63¥3,484,090.22
45¥24,239.21¥11,613.63¥12,625.58¥3,471,464.65
46¥24,239.21¥11,571.55¥12,667.66¥3,458,796.98
47¥24,239.21¥11,529.32¥12,709.89¥3,446,087.09
48¥24,239.21¥11,486.96¥12,752.26¥3,433,334.84
49¥24,239.21¥11,444.45¥12,794.76¥3,420,540.07
50¥24,239.21¥11,401.80¥12,837.41¥3,407,702.66
51¥24,239.21¥11,359.01¥12,880.20¥3,394,822.45
52¥24,239.21¥11,316.07¥12,923.14¥3,381,899.32
53¥24,239.21¥11,273.00¥12,966.22¥3,368,933.10
54¥24,239.21¥11,229.78¥13,009.44¥3,355,923.66
55¥24,239.21¥11,186.41¥13,052.80¥3,342,870.86
56¥24,239.21¥11,142.90¥13,096.31¥3,329,774.55
57¥24,239.21¥11,099.25¥13,139.96¥3,316,634.59
58¥24,239.21¥11,055.45¥13,183.76¥3,303,450.82
59¥24,239.21¥11,011.50¥13,227.71¥3,290,223.11
60¥24,239.21¥10,967.41¥13,271.80¥3,276,951.31
61¥24,239.21¥10,923.17¥13,316.04¥3,263,635.27
62¥24,239.21¥10,878.78¥13,360.43¥3,250,274.84
63¥24,239.21¥10,834.25¥13,404.96¥3,236,869.88
64¥24,239.21¥10,789.57¥13,449.65¥3,223,420.23
65¥24,239.21¥10,744.73¥13,494.48¥3,209,925.75
66¥24,239.21¥10,699.75¥13,539.46¥3,196,386.29
67¥24,239.21¥10,654.62¥13,584.59¥3,182,801.70
68¥24,239.21¥10,609.34¥13,629.87¥3,169,171.82
69¥24,239.21¥10,563.91¥13,675.31¥3,155,496.52
70¥24,239.21¥10,518.32¥13,720.89¥3,141,775.62
71¥24,239.21¥10,472.59¥13,766.63¥3,128,009.00
72¥24,239.21¥10,426.70¥13,812.52¥3,114,196.48
73¥24,239.21¥10,380.65¥13,858.56¥3,100,337.92
74¥24,239.21¥10,334.46¥13,904.75¥3,086,433.17
75¥24,239.21¥10,288.11¥13,951.10¥3,072,482.07
76¥24,239.21¥10,241.61¥13,997.61¥3,058,484.46
77¥24,239.21¥10,194.95¥14,044.26¥3,044,440.19
78¥24,239.21¥10,148.13¥14,091.08¥3,030,349.12
79¥24,239.21¥10,101.16¥14,138.05¥3,016,211.07
80¥24,239.21¥10,054.04¥14,185.18¥3,002,025.89
81¥24,239.21¥10,006.75¥14,232.46¥2,987,793.43
82¥24,239.21¥9,959.31¥14,279.90¥2,973,513.53
83¥24,239.21¥9,911.71¥14,327.50¥2,959,186.03
84¥24,239.21¥9,863.95¥14,375.26¥2,944,810.77
85¥24,239.21¥9,816.04¥14,423.18¥2,930,387.59
86¥24,239.21¥9,767.96¥14,471.25¥2,915,916.33
87¥24,239.21¥9,719.72¥14,519.49¥2,901,396.84
88¥24,239.21¥9,671.32¥14,567.89¥2,886,828.95
89¥24,239.21¥9,622.76¥14,616.45¥2,872,212.50
90¥24,239.21¥9,574.04¥14,665.17¥2,857,547.33
91¥24,239.21¥9,525.16¥14,714.06¥2,842,833.28
92¥24,239.21¥9,476.11¥14,763.10¥2,828,070.17
93¥24,239.21¥9,426.90¥14,812.31¥2,813,257.86
94¥24,239.21¥9,377.53¥14,861.69¥2,798,396.17
95¥24,239.21¥9,327.99¥14,911.23¥2,783,484.95
96¥24,239.21¥9,278.28¥14,960.93¥2,768,524.02
97¥24,239.21¥9,228.41¥15,010.80¥2,753,513.22
98¥24,239.21¥9,178.38¥15,060.84¥2,738,452.38
99¥24,239.21¥9,128.17¥15,111.04¥2,723,341.34
100¥24,239.21¥9,077.80¥15,161.41¥2,708,179.93
101¥24,239.21¥9,027.27¥15,211.95¥2,692,967.99
102¥24,239.21¥8,976.56¥15,262.65¥2,677,705.33
103¥24,239.21¥8,925.68¥15,313.53¥2,662,391.81
104¥24,239.21¥8,874.64¥15,364.57¥2,647,027.23
105¥24,239.21¥8,823.42¥15,415.79¥2,631,611.44
106¥24,239.21¥8,772.04¥15,467.18¥2,616,144.27
107¥24,239.21¥8,720.48¥15,518.73¥2,600,625.54
108¥24,239.21¥8,668.75¥15,570.46¥2,585,055.07
109¥24,239.21¥8,616.85¥15,622.36¥2,569,432.71
110¥24,239.21¥8,564.78¥15,674.44¥2,553,758.27
111¥24,239.21¥8,512.53¥15,726.69¥2,538,031.59
112¥24,239.21¥8,460.11¥15,779.11¥2,522,252.48
113¥24,239.21¥8,407.51¥15,831.70¥2,506,420.78
114¥24,239.21¥8,354.74¥15,884.48¥2,490,536.30
115¥24,239.21¥8,301.79¥15,937.43¥2,474,598.87
116¥24,239.21¥8,248.66¥15,990.55¥2,458,608.32
117¥24,239.21¥8,195.36¥16,043.85¥2,442,564.47
118¥24,239.21¥8,141.88¥16,097.33¥2,426,467.14
119¥24,239.21¥8,088.22¥16,150.99¥2,410,316.15
120¥24,239.21¥8,034.39¥16,204.83¥2,394,111.32
121¥24,239.21¥7,980.37¥16,258.84¥2,377,852.48
122¥24,239.21¥7,926.17¥16,313.04¥2,361,539.44
123¥24,239.21¥7,871.80¥16,367.42¥2,345,172.03
124¥24,239.21¥7,817.24¥16,421.97¥2,328,750.05
125¥24,239.21¥7,762.50¥16,476.71¥2,312,273.34
126¥24,239.21¥7,707.58¥16,531.64¥2,295,741.71
127¥24,239.21¥7,652.47¥16,586.74¥2,279,154.97
128¥24,239.21¥7,597.18¥16,642.03¥2,262,512.94
129¥24,239.21¥7,541.71¥16,697.50¥2,245,815.43
130¥24,239.21¥7,486.05¥16,753.16¥2,229,062.27
131¥24,239.21¥7,430.21¥16,809.01¥2,212,253.27
132¥24,239.21¥7,374.18¥16,865.04¥2,195,388.23
133¥24,239.21¥7,317.96¥16,921.25¥2,178,466.98
134¥24,239.21¥7,261.56¥16,977.66¥2,161,489.32
135¥24,239.21¥7,204.96¥17,034.25¥2,144,455.07
136¥24,239.21¥7,148.18¥17,091.03¥2,127,364.04
137¥24,239.21¥7,091.21¥17,148.00¥2,110,216.04
138¥24,239.21¥7,034.05¥17,205.16¥2,093,010.88
139¥24,239.21¥6,976.70¥17,262.51¥2,075,748.37
140¥24,239.21¥6,919.16¥17,320.05¥2,058,428.32
141¥24,239.21¥6,861.43¥17,377.79¥2,041,050.54
142¥24,239.21¥6,803.50¥17,435.71¥2,023,614.82
143¥24,239.21¥6,745.38¥17,493.83¥2,006,120.99
144¥24,239.21¥6,687.07¥17,552.14¥1,988,568.85
145¥24,239.21¥6,628.56¥17,610.65¥1,970,958.20
146¥24,239.21¥6,569.86¥17,669.35¥1,953,288.85
147¥24,239.21¥6,510.96¥17,728.25¥1,935,560.60
148¥24,239.21¥6,451.87¥17,787.34¥1,917,773.25
149¥24,239.21¥6,392.58¥17,846.64¥1,899,926.62
150¥24,239.21¥6,333.09¥17,906.12¥1,882,020.49
151¥24,239.21¥6,273.40¥17,965.81¥1,864,054.68
152¥24,239.21¥6,213.52¥18,025.70¥1,846,028.98
153¥24,239.21¥6,153.43¥18,085.78¥1,827,943.20
154¥24,239.21¥6,093.14¥18,146.07¥1,809,797.13
155¥24,239.21¥6,032.66¥18,206.56¥1,791,590.57
156¥24,239.21¥5,971.97¥18,267.24¥1,773,323.33
157¥24,239.21¥5,911.08¥18,328.14¥1,754,995.19
158¥24,239.21¥5,849.98¥18,389.23¥1,736,605.97
159¥24,239.21¥5,788.69¥18,450.53¥1,718,155.44
160¥24,239.21¥5,727.18¥18,512.03¥1,699,643.41
161¥24,239.21¥5,665.48¥18,573.74¥1,681,069.68
162¥24,239.21¥5,603.57¥18,635.65¥1,662,434.03
163¥24,239.21¥5,541.45¥18,697.77¥1,643,736.26
164¥24,239.21¥5,479.12¥18,760.09¥1,624,976.17
165¥24,239.21¥5,416.59¥18,822.63¥1,606,153.54
166¥24,239.21¥5,353.85¥18,885.37¥1,587,268.18
167¥24,239.21¥5,290.89¥18,948.32¥1,568,319.86
168¥24,239.21¥5,227.73¥19,011.48¥1,549,308.38
169¥24,239.21¥5,164.36¥19,074.85¥1,530,233.52
170¥24,239.21¥5,100.78¥19,138.43¥1,511,095.09
171¥24,239.21¥5,036.98¥19,202.23¥1,491,892.86
172¥24,239.21¥4,972.98¥19,266.24¥1,472,626.62
173¥24,239.21¥4,908.76¥19,330.46¥1,453,296.16
174¥24,239.21¥4,844.32¥19,394.89¥1,433,901.27
175¥24,239.21¥4,779.67¥19,459.54¥1,414,441.73
176¥24,239.21¥4,714.81¥19,524.41¥1,394,917.32
177¥24,239.21¥4,649.72¥19,589.49¥1,375,327.83
178¥24,239.21¥4,584.43¥19,654.79¥1,355,673.05
179¥24,239.21¥4,518.91¥19,720.30¥1,335,952.74
180¥24,239.21¥4,453.18¥19,786.04¥1,316,166.71
181¥24,239.21¥4,387.22¥19,851.99¥1,296,314.72
182¥24,239.21¥4,321.05¥19,918.16¥1,276,396.55
183¥24,239.21¥4,254.66¥19,984.56¥1,256,411.99
184¥24,239.21¥4,188.04¥20,051.17¥1,236,360.82
185¥24,239.21¥4,121.20¥20,118.01¥1,216,242.81
186¥24,239.21¥4,054.14¥20,185.07¥1,196,057.74
187¥24,239.21¥3,986.86¥20,252.35¥1,175,805.39
188¥24,239.21¥3,919.35¥20,319.86¥1,155,485.52
189¥24,239.21¥3,851.62¥20,387.59¥1,135,097.93
190¥24,239.21¥3,783.66¥20,455.55¥1,114,642.37
191¥24,239.21¥3,715.47¥20,523.74¥1,094,118.64
192¥24,239.21¥3,647.06¥20,592.15¥1,073,526.49
193¥24,239.21¥3,578.42¥20,660.79¥1,052,865.69
194¥24,239.21¥3,509.55¥20,729.66¥1,032,136.03
195¥24,239.21¥3,440.45¥20,798.76¥1,011,337.27
196¥24,239.21¥3,371.12¥20,868.09¥990,469.18
197¥24,239.21¥3,301.56¥20,937.65¥969,531.54
198¥24,239.21¥3,231.77¥21,007.44¥948,524.09
199¥24,239.21¥3,161.75¥21,077.47¥927,446.63
200¥24,239.21¥3,091.49¥21,147.72¥906,298.90
201¥24,239.21¥3,021.00¥21,218.22¥885,080.69
202¥24,239.21¥2,950.27¥21,288.94¥863,791.74
203¥24,239.21¥2,879.31¥21,359.91¥842,431.83
204¥24,239.21¥2,808.11¥21,431.11¥821,000.73
205¥24,239.21¥2,736.67¥21,502.54¥799,498.18
206¥24,239.21¥2,664.99¥21,574.22¥777,923.96
207¥24,239.21¥2,593.08¥21,646.13¥756,277.83
208¥24,239.21¥2,520.93¥21,718.29¥734,559.54
209¥24,239.21¥2,448.53¥21,790.68¥712,768.86
210¥24,239.21¥2,375.90¥21,863.32¥690,905.55
211¥24,239.21¥2,303.02¥21,936.19¥668,969.35
212¥24,239.21¥2,229.90¥22,009.32¥646,960.04
213¥24,239.21¥2,156.53¥22,082.68¥624,877.36
214¥24,239.21¥2,082.92¥22,156.29¥602,721.07
215¥24,239.21¥2,009.07¥22,230.14¥580,490.92
216¥24,239.21¥1,934.97¥22,304.24¥558,186.68
217¥24,239.21¥1,860.62¥22,378.59¥535,808.09
218¥24,239.21¥1,786.03¥22,453.19¥513,354.90
219¥24,239.21¥1,711.18¥22,528.03¥490,826.87
220¥24,239.21¥1,636.09¥22,603.12¥468,223.75
221¥24,239.21¥1,560.75¥22,678.47¥445,545.28
222¥24,239.21¥1,485.15¥22,754.06¥422,791.22
223¥24,239.21¥1,409.30¥22,829.91¥399,961.31
224¥24,239.21¥1,333.20¥22,906.01¥377,055.30
225¥24,239.21¥1,256.85¥22,982.36¥354,072.94
226¥24,239.21¥1,180.24¥23,058.97¥331,013.97
227¥24,239.21¥1,103.38¥23,135.83¥307,878.14
228¥24,239.21¥1,026.26¥23,212.95¥284,665.18
229¥24,239.21¥948.88¥23,290.33¥261,374.86
230¥24,239.21¥871.25¥23,367.96¥238,006.89
231¥24,239.21¥793.36¥23,445.86¥214,561.03
232¥24,239.21¥715.20¥23,524.01¥191,037.02
233¥24,239.21¥636.79¥23,602.42¥167,434.60
234¥24,239.21¥558.12¥23,681.10¥143,753.50
235¥24,239.21¥479.18¥23,760.03¥119,993.47
236¥24,239.21¥399.98¥23,839.23¥96,154.23
237¥24,239.21¥320.51¥23,918.70¥72,235.54
238¥24,239.21¥240.79¥23,998.43¥48,237.11
239¥24,239.21¥160.79¥24,078.42¥24,158.68
240¥24,239.21¥80.53¥24,158.68¥0.00
¥30,000.00
等额本金 / 首月还款金额

贷款类型:等额本金

利息总额:¥1,606,666.67

还款总额:¥5,606,666.67

期数每月还款偿还利息偿还本金剩余本金
1¥30,000.00¥13,333.33¥16,666.67¥3,983,333.33
2¥29,944.44¥13,277.78¥16,666.67¥3,966,666.67
3¥29,888.89¥13,222.22¥16,666.67¥3,950,000.00
4¥29,833.33¥13,166.67¥16,666.67¥3,933,333.33
5¥29,777.78¥13,111.11¥16,666.67¥3,916,666.67
6¥29,722.22¥13,055.56¥16,666.67¥3,900,000.00
7¥29,666.67¥13,000.00¥16,666.67¥3,883,333.33
8¥29,611.11¥12,944.44¥16,666.67¥3,866,666.67
9¥29,555.56¥12,888.89¥16,666.67¥3,850,000.00
10¥29,500.00¥12,833.33¥16,666.67¥3,833,333.33
11¥29,444.44¥12,777.78¥16,666.67¥3,816,666.67
12¥29,388.89¥12,722.22¥16,666.67¥3,800,000.00
13¥29,333.33¥12,666.67¥16,666.67¥3,783,333.33
14¥29,277.78¥12,611.11¥16,666.67¥3,766,666.67
15¥29,222.22¥12,555.56¥16,666.67¥3,750,000.00
16¥29,166.67¥12,500.00¥16,666.67¥3,733,333.33
17¥29,111.11¥12,444.44¥16,666.67¥3,716,666.67
18¥29,055.56¥12,388.89¥16,666.67¥3,700,000.00
19¥29,000.00¥12,333.33¥16,666.67¥3,683,333.33
20¥28,944.44¥12,277.78¥16,666.67¥3,666,666.67
21¥28,888.89¥12,222.22¥16,666.67¥3,650,000.00
22¥28,833.33¥12,166.67¥16,666.67¥3,633,333.33
23¥28,777.78¥12,111.11¥16,666.67¥3,616,666.67
24¥28,722.22¥12,055.56¥16,666.67¥3,600,000.00
25¥28,666.67¥12,000.00¥16,666.67¥3,583,333.33
26¥28,611.11¥11,944.44¥16,666.67¥3,566,666.67
27¥28,555.56¥11,888.89¥16,666.67¥3,550,000.00
28¥28,500.00¥11,833.33¥16,666.67¥3,533,333.33
29¥28,444.44¥11,777.78¥16,666.67¥3,516,666.67
30¥28,388.89¥11,722.22¥16,666.67¥3,500,000.00
31¥28,333.33¥11,666.67¥16,666.67¥3,483,333.33
32¥28,277.78¥11,611.11¥16,666.67¥3,466,666.67
33¥28,222.22¥11,555.56¥16,666.67¥3,450,000.00
34¥28,166.67¥11,500.00¥16,666.67¥3,433,333.33
35¥28,111.11¥11,444.44¥16,666.67¥3,416,666.67
36¥28,055.56¥11,388.89¥16,666.67¥3,400,000.00
37¥28,000.00¥11,333.33¥16,666.67¥3,383,333.33
38¥27,944.44¥11,277.78¥16,666.67¥3,366,666.67
39¥27,888.89¥11,222.22¥16,666.67¥3,350,000.00
40¥27,833.33¥11,166.67¥16,666.67¥3,333,333.33
41¥27,777.78¥11,111.11¥16,666.67¥3,316,666.67
42¥27,722.22¥11,055.56¥16,666.67¥3,300,000.00
43¥27,666.67¥11,000.00¥16,666.67¥3,283,333.33
44¥27,611.11¥10,944.44¥16,666.67¥3,266,666.67
45¥27,555.56¥10,888.89¥16,666.67¥3,250,000.00
46¥27,500.00¥10,833.33¥16,666.67¥3,233,333.33
47¥27,444.44¥10,777.78¥16,666.67¥3,216,666.67
48¥27,388.89¥10,722.22¥16,666.67¥3,200,000.00
49¥27,333.33¥10,666.67¥16,666.67¥3,183,333.33
50¥27,277.78¥10,611.11¥16,666.67¥3,166,666.67
51¥27,222.22¥10,555.56¥16,666.67¥3,150,000.00
52¥27,166.67¥10,500.00¥16,666.67¥3,133,333.33
53¥27,111.11¥10,444.44¥16,666.67¥3,116,666.67
54¥27,055.56¥10,388.89¥16,666.67¥3,100,000.00
55¥27,000.00¥10,333.33¥16,666.67¥3,083,333.33
56¥26,944.44¥10,277.78¥16,666.67¥3,066,666.67
57¥26,888.89¥10,222.22¥16,666.67¥3,050,000.00
58¥26,833.33¥10,166.67¥16,666.67¥3,033,333.33
59¥26,777.78¥10,111.11¥16,666.67¥3,016,666.67
60¥26,722.22¥10,055.56¥16,666.67¥3,000,000.00
61¥26,666.67¥10,000.00¥16,666.67¥2,983,333.33
62¥26,611.11¥9,944.44¥16,666.67¥2,966,666.67
63¥26,555.56¥9,888.89¥16,666.67¥2,950,000.00
64¥26,500.00¥9,833.33¥16,666.67¥2,933,333.33
65¥26,444.44¥9,777.78¥16,666.67¥2,916,666.67
66¥26,388.89¥9,722.22¥16,666.67¥2,900,000.00
67¥26,333.33¥9,666.67¥16,666.67¥2,883,333.33
68¥26,277.78¥9,611.11¥16,666.67¥2,866,666.67
69¥26,222.22¥9,555.56¥16,666.67¥2,850,000.00
70¥26,166.67¥9,500.00¥16,666.67¥2,833,333.33
71¥26,111.11¥9,444.44¥16,666.67¥2,816,666.67
72¥26,055.56¥9,388.89¥16,666.67¥2,800,000.00
73¥26,000.00¥9,333.33¥16,666.67¥2,783,333.33
74¥25,944.44¥9,277.78¥16,666.67¥2,766,666.67
75¥25,888.89¥9,222.22¥16,666.67¥2,750,000.00
76¥25,833.33¥9,166.67¥16,666.67¥2,733,333.33
77¥25,777.78¥9,111.11¥16,666.67¥2,716,666.67
78¥25,722.22¥9,055.56¥16,666.67¥2,700,000.00
79¥25,666.67¥9,000.00¥16,666.67¥2,683,333.33
80¥25,611.11¥8,944.44¥16,666.67¥2,666,666.67
81¥25,555.56¥8,888.89¥16,666.67¥2,650,000.00
82¥25,500.00¥8,833.33¥16,666.67¥2,633,333.33
83¥25,444.44¥8,777.78¥16,666.67¥2,616,666.67
84¥25,388.89¥8,722.22¥16,666.67¥2,600,000.00
85¥25,333.33¥8,666.67¥16,666.67¥2,583,333.33
86¥25,277.78¥8,611.11¥16,666.67¥2,566,666.67
87¥25,222.22¥8,555.56¥16,666.67¥2,550,000.00
88¥25,166.67¥8,500.00¥16,666.67¥2,533,333.33
89¥25,111.11¥8,444.44¥16,666.67¥2,516,666.67
90¥25,055.56¥8,388.89¥16,666.67¥2,500,000.00
91¥25,000.00¥8,333.33¥16,666.67¥2,483,333.33
92¥24,944.44¥8,277.78¥16,666.67¥2,466,666.67
93¥24,888.89¥8,222.22¥16,666.67¥2,450,000.00
94¥24,833.33¥8,166.67¥16,666.67¥2,433,333.33
95¥24,777.78¥8,111.11¥16,666.67¥2,416,666.67
96¥24,722.22¥8,055.56¥16,666.67¥2,400,000.00
97¥24,666.67¥8,000.00¥16,666.67¥2,383,333.33
98¥24,611.11¥7,944.44¥16,666.67¥2,366,666.67
99¥24,555.56¥7,888.89¥16,666.67¥2,350,000.00
100¥24,500.00¥7,833.33¥16,666.67¥2,333,333.33
101¥24,444.44¥7,777.78¥16,666.67¥2,316,666.67
102¥24,388.89¥7,722.22¥16,666.67¥2,300,000.00
103¥24,333.33¥7,666.67¥16,666.67¥2,283,333.33
104¥24,277.78¥7,611.11¥16,666.67¥2,266,666.67
105¥24,222.22¥7,555.56¥16,666.67¥2,250,000.00
106¥24,166.67¥7,500.00¥16,666.67¥2,233,333.33
107¥24,111.11¥7,444.44¥16,666.67¥2,216,666.67
108¥24,055.56¥7,388.89¥16,666.67¥2,200,000.00
109¥24,000.00¥7,333.33¥16,666.67¥2,183,333.33
110¥23,944.44¥7,277.78¥16,666.67¥2,166,666.67
111¥23,888.89¥7,222.22¥16,666.67¥2,150,000.00
112¥23,833.33¥7,166.67¥16,666.67¥2,133,333.33
113¥23,777.78¥7,111.11¥16,666.67¥2,116,666.67
114¥23,722.22¥7,055.56¥16,666.67¥2,100,000.00
115¥23,666.67¥7,000.00¥16,666.67¥2,083,333.33
116¥23,611.11¥6,944.44¥16,666.67¥2,066,666.67
117¥23,555.56¥6,888.89¥16,666.67¥2,050,000.00
118¥23,500.00¥6,833.33¥16,666.67¥2,033,333.33
119¥23,444.44¥6,777.78¥16,666.67¥2,016,666.67
120¥23,388.89¥6,722.22¥16,666.67¥2,000,000.00
121¥23,333.33¥6,666.67¥16,666.67¥1,983,333.33
122¥23,277.78¥6,611.11¥16,666.67¥1,966,666.67
123¥23,222.22¥6,555.56¥16,666.67¥1,950,000.00
124¥23,166.67¥6,500.00¥16,666.67¥1,933,333.33
125¥23,111.11¥6,444.44¥16,666.67¥1,916,666.67
126¥23,055.56¥6,388.89¥16,666.67¥1,900,000.00
127¥23,000.00¥6,333.33¥16,666.67¥1,883,333.33
128¥22,944.44¥6,277.78¥16,666.67¥1,866,666.67
129¥22,888.89¥6,222.22¥16,666.67¥1,850,000.00
130¥22,833.33¥6,166.67¥16,666.67¥1,833,333.33
131¥22,777.78¥6,111.11¥16,666.67¥1,816,666.67
132¥22,722.22¥6,055.56¥16,666.67¥1,800,000.00
133¥22,666.67¥6,000.00¥16,666.67¥1,783,333.33
134¥22,611.11¥5,944.44¥16,666.67¥1,766,666.67
135¥22,555.56¥5,888.89¥16,666.67¥1,750,000.00
136¥22,500.00¥5,833.33¥16,666.67¥1,733,333.33
137¥22,444.44¥5,777.78¥16,666.67¥1,716,666.67
138¥22,388.89¥5,722.22¥16,666.67¥1,700,000.00
139¥22,333.33¥5,666.67¥16,666.67¥1,683,333.33
140¥22,277.78¥5,611.11¥16,666.67¥1,666,666.67
141¥22,222.22¥5,555.56¥16,666.67¥1,650,000.00
142¥22,166.67¥5,500.00¥16,666.67¥1,633,333.33
143¥22,111.11¥5,444.44¥16,666.67¥1,616,666.67
144¥22,055.56¥5,388.89¥16,666.67¥1,600,000.00
145¥22,000.00¥5,333.33¥16,666.67¥1,583,333.33
146¥21,944.44¥5,277.78¥16,666.67¥1,566,666.67
147¥21,888.89¥5,222.22¥16,666.67¥1,550,000.00
148¥21,833.33¥5,166.67¥16,666.67¥1,533,333.33
149¥21,777.78¥5,111.11¥16,666.67¥1,516,666.67
150¥21,722.22¥5,055.56¥16,666.67¥1,500,000.00
151¥21,666.67¥5,000.00¥16,666.67¥1,483,333.33
152¥21,611.11¥4,944.44¥16,666.67¥1,466,666.67
153¥21,555.56¥4,888.89¥16,666.67¥1,450,000.00
154¥21,500.00¥4,833.33¥16,666.67¥1,433,333.33
155¥21,444.44¥4,777.78¥16,666.67¥1,416,666.67
156¥21,388.89¥4,722.22¥16,666.67¥1,400,000.00
157¥21,333.33¥4,666.67¥16,666.67¥1,383,333.33
158¥21,277.78¥4,611.11¥16,666.67¥1,366,666.67
159¥21,222.22¥4,555.56¥16,666.67¥1,350,000.00
160¥21,166.67¥4,500.00¥16,666.67¥1,333,333.33
161¥21,111.11¥4,444.44¥16,666.67¥1,316,666.67
162¥21,055.56¥4,388.89¥16,666.67¥1,300,000.00
163¥21,000.00¥4,333.33¥16,666.67¥1,283,333.33
164¥20,944.44¥4,277.78¥16,666.67¥1,266,666.67
165¥20,888.89¥4,222.22¥16,666.67¥1,250,000.00
166¥20,833.33¥4,166.67¥16,666.67¥1,233,333.33
167¥20,777.78¥4,111.11¥16,666.67¥1,216,666.67
168¥20,722.22¥4,055.56¥16,666.67¥1,200,000.00
169¥20,666.67¥4,000.00¥16,666.67¥1,183,333.33
170¥20,611.11¥3,944.44¥16,666.67¥1,166,666.67
171¥20,555.56¥3,888.89¥16,666.67¥1,150,000.00
172¥20,500.00¥3,833.33¥16,666.67¥1,133,333.33
173¥20,444.44¥3,777.78¥16,666.67¥1,116,666.67
174¥20,388.89¥3,722.22¥16,666.67¥1,100,000.00
175¥20,333.33¥3,666.67¥16,666.67¥1,083,333.33
176¥20,277.78¥3,611.11¥16,666.67¥1,066,666.67
177¥20,222.22¥3,555.56¥16,666.67¥1,050,000.00
178¥20,166.67¥3,500.00¥16,666.67¥1,033,333.33
179¥20,111.11¥3,444.44¥16,666.67¥1,016,666.67
180¥20,055.56¥3,388.89¥16,666.67¥1,000,000.00
181¥20,000.00¥3,333.33¥16,666.67¥983,333.33
182¥19,944.44¥3,277.78¥16,666.67¥966,666.67
183¥19,888.89¥3,222.22¥16,666.67¥950,000.00
184¥19,833.33¥3,166.67¥16,666.67¥933,333.33
185¥19,777.78¥3,111.11¥16,666.67¥916,666.67
186¥19,722.22¥3,055.56¥16,666.67¥900,000.00
187¥19,666.67¥3,000.00¥16,666.67¥883,333.33
188¥19,611.11¥2,944.44¥16,666.67¥866,666.67
189¥19,555.56¥2,888.89¥16,666.67¥850,000.00
190¥19,500.00¥2,833.33¥16,666.67¥833,333.33
191¥19,444.44¥2,777.78¥16,666.67¥816,666.67
192¥19,388.89¥2,722.22¥16,666.67¥800,000.00
193¥19,333.33¥2,666.67¥16,666.67¥783,333.33
194¥19,277.78¥2,611.11¥16,666.67¥766,666.67
195¥19,222.22¥2,555.56¥16,666.67¥750,000.00
196¥19,166.67¥2,500.00¥16,666.67¥733,333.33
197¥19,111.11¥2,444.44¥16,666.67¥716,666.67
198¥19,055.56¥2,388.89¥16,666.67¥700,000.00
199¥19,000.00¥2,333.33¥16,666.67¥683,333.33
200¥18,944.44¥2,277.78¥16,666.67¥666,666.67
201¥18,888.89¥2,222.22¥16,666.67¥650,000.00
202¥18,833.33¥2,166.67¥16,666.67¥633,333.33
203¥18,777.78¥2,111.11¥16,666.67¥616,666.67
204¥18,722.22¥2,055.56¥16,666.67¥600,000.00
205¥18,666.67¥2,000.00¥16,666.67¥583,333.33
206¥18,611.11¥1,944.44¥16,666.67¥566,666.67
207¥18,555.56¥1,888.89¥16,666.67¥550,000.00
208¥18,500.00¥1,833.33¥16,666.67¥533,333.33
209¥18,444.44¥1,777.78¥16,666.67¥516,666.67
210¥18,388.89¥1,722.22¥16,666.67¥500,000.00
211¥18,333.33¥1,666.67¥16,666.67¥483,333.33
212¥18,277.78¥1,611.11¥16,666.67¥466,666.67
213¥18,222.22¥1,555.56¥16,666.67¥450,000.00
214¥18,166.67¥1,500.00¥16,666.67¥433,333.33
215¥18,111.11¥1,444.44¥16,666.67¥416,666.67
216¥18,055.56¥1,388.89¥16,666.67¥400,000.00
217¥18,000.00¥1,333.33¥16,666.67¥383,333.33
218¥17,944.44¥1,277.78¥16,666.67¥366,666.67
219¥17,888.89¥1,222.22¥16,666.67¥350,000.00
220¥17,833.33¥1,166.67¥16,666.67¥333,333.33
221¥17,777.78¥1,111.11¥16,666.67¥316,666.67
222¥17,722.22¥1,055.56¥16,666.67¥300,000.00
223¥17,666.67¥1,000.00¥16,666.67¥283,333.33
224¥17,611.11¥944.44¥16,666.67¥266,666.67
225¥17,555.56¥888.89¥16,666.67¥250,000.00
226¥17,500.00¥833.33¥16,666.67¥233,333.33
227¥17,444.44¥777.78¥16,666.67¥216,666.67
228¥17,388.89¥722.22¥16,666.67¥200,000.00
229¥17,333.33¥666.67¥16,666.67¥183,333.33
230¥17,277.78¥611.11¥16,666.67¥166,666.67
231¥17,222.22¥555.56¥16,666.67¥150,000.00
232¥17,166.67¥500.00¥16,666.67¥133,333.33
233¥17,111.11¥444.44¥16,666.67¥116,666.67
234¥17,055.56¥388.89¥16,666.67¥100,000.00
235¥17,000.00¥333.33¥16,666.67¥83,333.33
236¥16,944.44¥277.78¥16,666.67¥66,666.67
237¥16,888.89¥222.22¥16,666.67¥50,000.00
238¥16,833.33¥166.67¥16,666.67¥33,333.33
239¥16,777.78¥111.11¥16,666.67¥16,666.67
240¥16,722.22¥55.56¥16,666.67¥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。