Hypotheek berekenen: wat je lening echt kost
Elke termijn, de rente erachter, en wat extra aflossen je werkelijk zou opleveren. Er wordt niets verstuurd, de berekening loopt in je browser.
Zonder aanmelden · Niets opgeslagen · Formules gepubliceerd
Jouw lening
Aanbiedingen vergelijken voordat je tekent.
Elke maand hetzelfde bedrag. Wat de meeste hypotheken gebruiken.
Extra aflossen
De termijn blijft gelijk, de lening eindigt eerder. Bespaart de meeste rente.
Maandtermijn
€1.013,37
- Totale rente
- €164.814
- Totaal terug te betalen
- €364.814
- JKP
- 4,59%
- Afgelost per
- dec 205530 jaar
- Aflossing
- 55%
- Rente
- 45%
Wat je nog moet betalen
Restschuld over de hele looptijd van de lening
Aflossingsschema
360 termijnen, allemaal
| Jaar | Termijn | Rente | Aflossing | Extra | Restschuld eind |
|---|---|---|---|---|---|
| 2026 | €12.160,44 | €8.934,00 | €3.226,44 | — | €196.773,56 |
| 2027 | €12.160,44 | €8.785,77 | €3.374,67 | — | €193.398,89 |
| 2028 | €12.160,44 | €8.630,75 | €3.529,69 | — | €189.869,20 |
| 2029 | €12.160,44 | €8.468,60 | €3.691,84 | — | €186.177,36 |
| 2030 | €12.160,44 | €8.299,00 | €3.861,44 | — | €182.315,92 |
| 2031 | €12.160,44 | €8.121,59 | €4.038,85 | — | €178.277,07 |
| 2032 | €12.160,44 | €7.936,06 | €4.224,38 | — | €174.052,69 |
| 2033 | €12.160,44 | €7.741,98 | €4.418,46 | — | €169.634,23 |
| 2034 | €12.160,44 | €7.538,98 | €4.621,46 | — | €165.012,77 |
| 2035 | €12.160,44 | €7.326,68 | €4.833,76 | — | €160.179,01 |
| 2036 | €12.160,44 | €7.104,62 | €5.055,82 | — | €155.123,19 |
| 2037 | €12.160,44 | €6.872,36 | €5.288,08 | — | €149.835,11 |
| 2038 | €12.160,44 | €6.629,42 | €5.531,02 | — | €144.304,09 |
| 2039 | €12.160,44 | €6.375,34 | €5.785,10 | — | €138.518,99 |
| 2040 | €12.160,44 | €6.109,57 | €6.050,87 | — | €132.468,12 |
| 2041 | €12.160,44 | €5.831,59 | €6.328,85 | — | €126.139,27 |
| 2042 | €12.160,44 | €5.540,84 | €6.619,60 | — | €119.519,67 |
| 2043 | €12.160,44 | €5.236,74 | €6.923,70 | — | €112.595,97 |
| 2044 | €12.160,44 | €4.918,67 | €7.241,77 | — | €105.354,20 |
| 2045 | €12.160,44 | €4.585,99 | €7.574,45 | — | €97.779,75 |
| 2046 | €12.160,44 | €4.238,02 | €7.922,42 | — | €89.857,33 |
| 2047 | €12.160,44 | €3.874,05 | €8.286,39 | — | €81.570,94 |
| 2048 | €12.160,44 | €3.493,38 | €8.667,06 | — | €72.903,88 |
| 2049 | €12.160,44 | €3.095,23 | €9.065,21 | — | €63.838,67 |
| 2050 | €12.160,44 | €2.678,78 | €9.481,66 | — | €54.357,01 |
| 2051 | €12.160,44 | €2.243,18 | €9.917,26 | — | €44.439,75 |
| 2052 | €12.160,44 | €1.787,59 | €10.372,85 | — | €34.066,90 |
| 2053 | €12.160,44 | €1.311,06 | €10.849,38 | — | €23.217,52 |
| 2054 | €12.160,44 | €812,66 | €11.347,78 | — | €11.869,74 |
| 2055 | €12.161,07 | €291,33 | €11.869,74 | — | €0,00 |
- De laatste termijn wijkt licht af, omdat die de restschuld tot op de cent afrekent.
Aflossingsschema
getrateo.comGetRateo · 30-07-2026
Jouw lening
- Leenbedrag
- €200.000,00
- Looptijd
- 30 jaar
- Rente
- 4,50%
- Aflosvorm
- Gelijke termijnen
- Eerste termijn
- 01-01-2026
Resultaat
- Maandtermijn
- €1.013,37
- Totale rente
- €164.813,83
- Totaal terug te betalen
- €364.813,83
- JKP
- 4,59%
- Afgelost per
- dec 2055 · 30 jaar
| Datum | Termijn | Rente | Aflossing | Restschuld eind |
|---|---|---|---|---|
| 1. jan 2026 | €1.013,37 | €750,00 | €263,37 | €199.736,63 |
| 2. feb 2026 | €1.013,37 | €749,01 | €264,36 | €199.472,27 |
| 3. mrt 2026 | €1.013,37 | €748,02 | €265,35 | €199.206,92 |
| 4. apr 2026 | €1.013,37 | €747,03 | €266,34 | €198.940,58 |
| 5. mei 2026 | €1.013,37 | €746,03 | €267,34 | €198.673,24 |
| 6. jun 2026 | €1.013,37 | €745,02 | €268,35 | €198.404,89 |
| 7. jul 2026 | €1.013,37 | €744,02 | €269,35 | €198.135,54 |
| 8. aug 2026 | €1.013,37 | €743,01 | €270,36 | €197.865,18 |
| 9. sep 2026 | €1.013,37 | €741,99 | €271,38 | €197.593,80 |
| 10. okt 2026 | €1.013,37 | €740,98 | €272,39 | €197.321,41 |
| 11. nov 2026 | €1.013,37 | €739,96 | €273,41 | €197.048,00 |
| 12. dec 2026 | €1.013,37 | €738,93 | €274,44 | €196.773,56 |
| 13. jan 2027 | €1.013,37 | €737,90 | €275,47 | €196.498,09 |
| 14. feb 2027 | €1.013,37 | €736,87 | €276,50 | €196.221,59 |
| 15. mrt 2027 | €1.013,37 | €735,83 | €277,54 | €195.944,05 |
| 16. apr 2027 | €1.013,37 | €734,79 | €278,58 | €195.665,47 |
| 17. mei 2027 | €1.013,37 | €733,75 | €279,62 | €195.385,85 |
| 18. jun 2027 | €1.013,37 | €732,70 | €280,67 | €195.105,18 |
| 19. jul 2027 | €1.013,37 | €731,64 | €281,73 | €194.823,45 |
| 20. aug 2027 | €1.013,37 | €730,59 | €282,78 | €194.540,67 |
| 21. sep 2027 | €1.013,37 | €729,53 | €283,84 | €194.256,83 |
| 22. okt 2027 | €1.013,37 | €728,46 | €284,91 | €193.971,92 |
| 23. nov 2027 | €1.013,37 | €727,39 | €285,98 | €193.685,94 |
| 24. dec 2027 | €1.013,37 | €726,32 | €287,05 | €193.398,89 |
| 25. jan 2028 | €1.013,37 | €725,25 | €288,12 | €193.110,77 |
| 26. feb 2028 | €1.013,37 | €724,17 | €289,20 | €192.821,57 |
| 27. mrt 2028 | €1.013,37 | €723,08 | €290,29 | €192.531,28 |
| 28. apr 2028 | €1.013,37 | €721,99 | €291,38 | €192.239,90 |
| 29. mei 2028 | €1.013,37 | €720,90 | €292,47 | €191.947,43 |
| 30. jun 2028 | €1.013,37 | €719,80 | €293,57 | €191.653,86 |
| 31. jul 2028 | €1.013,37 | €718,70 | €294,67 | €191.359,19 |
| 32. aug 2028 | €1.013,37 | €717,60 | €295,77 | €191.063,42 |
| 33. sep 2028 | €1.013,37 | €716,49 | €296,88 | €190.766,54 |
| 34. okt 2028 | €1.013,37 | €715,37 | €298,00 | €190.468,54 |
| 35. nov 2028 | €1.013,37 | €714,26 | €299,11 | €190.169,43 |
| 36. dec 2028 | €1.013,37 | €713,14 | €300,23 | €189.869,20 |
| 37. jan 2029 | €1.013,37 | €712,01 | €301,36 | €189.567,84 |
| 38. feb 2029 | €1.013,37 | €710,88 | €302,49 | €189.265,35 |
| 39. mrt 2029 | €1.013,37 | €709,75 | €303,62 | €188.961,73 |
| 40. apr 2029 | €1.013,37 | €708,61 | €304,76 | €188.656,97 |
| 41. mei 2029 | €1.013,37 | €707,46 | €305,91 | €188.351,06 |
| 42. jun 2029 | €1.013,37 | €706,32 | €307,05 | €188.044,01 |
| 43. jul 2029 | €1.013,37 | €705,17 | €308,20 | €187.735,81 |
| 44. aug 2029 | €1.013,37 | €704,01 | €309,36 | €187.426,45 |
| 45. sep 2029 | €1.013,37 | €702,85 | €310,52 | €187.115,93 |
| 46. okt 2029 | €1.013,37 | €701,68 | €311,69 | €186.804,24 |
| 47. nov 2029 | €1.013,37 | €700,52 | €312,85 | €186.491,39 |
| 48. dec 2029 | €1.013,37 | €699,34 | €314,03 | €186.177,36 |
| 49. jan 2030 | €1.013,37 | €698,17 | €315,20 | €185.862,16 |
| 50. feb 2030 | €1.013,37 | €696,98 | €316,39 | €185.545,77 |
| 51. mrt 2030 | €1.013,37 | €695,80 | €317,57 | €185.228,20 |
| 52. apr 2030 | €1.013,37 | €694,61 | €318,76 | €184.909,44 |
| 53. mei 2030 | €1.013,37 | €693,41 | €319,96 | €184.589,48 |
| 54. jun 2030 | €1.013,37 | €692,21 | €321,16 | €184.268,32 |
| 55. jul 2030 | €1.013,37 | €691,01 | €322,36 | €183.945,96 |
| 56. aug 2030 | €1.013,37 | €689,80 | €323,57 | €183.622,39 |
| 57. sep 2030 | €1.013,37 | €688,58 | €324,79 | €183.297,60 |
| 58. okt 2030 | €1.013,37 | €687,37 | €326,00 | €182.971,60 |
| 59. nov 2030 | €1.013,37 | €686,14 | €327,23 | €182.644,37 |
| 60. dec 2030 | €1.013,37 | €684,92 | €328,45 | €182.315,92 |
| 61. jan 2031 | €1.013,37 | €683,68 | €329,69 | €181.986,23 |
| 62. feb 2031 | €1.013,37 | €682,45 | €330,92 | €181.655,31 |
| 63. mrt 2031 | €1.013,37 | €681,21 | €332,16 | €181.323,15 |
| 64. apr 2031 | €1.013,37 | €679,96 | €333,41 | €180.989,74 |
| 65. mei 2031 | €1.013,37 | €678,71 | €334,66 | €180.655,08 |
| 66. jun 2031 | €1.013,37 | €677,46 | €335,91 | €180.319,17 |
| 67. jul 2031 | €1.013,37 | €676,20 | €337,17 | €179.982,00 |
| 68. aug 2031 | €1.013,37 | €674,93 | €338,44 | €179.643,56 |
| 69. sep 2031 | €1.013,37 | €673,66 | €339,71 | €179.303,85 |
| 70. okt 2031 | €1.013,37 | €672,39 | €340,98 | €178.962,87 |
| 71. nov 2031 | €1.013,37 | €671,11 | €342,26 | €178.620,61 |
| 72. dec 2031 | €1.013,37 | €669,83 | €343,54 | €178.277,07 |
| 73. jan 2032 | €1.013,37 | €668,54 | €344,83 | €177.932,24 |
| 74. feb 2032 | €1.013,37 | €667,25 | €346,12 | €177.586,12 |
| 75. mrt 2032 | €1.013,37 | €665,95 | €347,42 | €177.238,70 |
| 76. apr 2032 | €1.013,37 | €664,65 | €348,72 | €176.889,98 |
| 77. mei 2032 | €1.013,37 | €663,34 | €350,03 | €176.539,95 |
| 78. jun 2032 | €1.013,37 | €662,02 | €351,35 | €176.188,60 |
| 79. jul 2032 | €1.013,37 | €660,71 | €352,66 | €175.835,94 |
| 80. aug 2032 | €1.013,37 | €659,38 | €353,99 | €175.481,95 |
| 81. sep 2032 | €1.013,37 | €658,06 | €355,31 | €175.126,64 |
| 82. okt 2032 | €1.013,37 | €656,72 | €356,65 | €174.769,99 |
| 83. nov 2032 | €1.013,37 | €655,39 | €357,98 | €174.412,01 |
| 84. dec 2032 | €1.013,37 | €654,05 | €359,32 | €174.052,69 |
| 85. jan 2033 | €1.013,37 | €652,70 | €360,67 | €173.692,02 |
| 86. feb 2033 | €1.013,37 | €651,35 | €362,02 | €173.330,00 |
| 87. mrt 2033 | €1.013,37 | €649,99 | €363,38 | €172.966,62 |
| 88. apr 2033 | €1.013,37 | €648,62 | €364,75 | €172.601,87 |
| 89. mei 2033 | €1.013,37 | €647,26 | €366,11 | €172.235,76 |
| 90. jun 2033 | €1.013,37 | €645,88 | €367,49 | €171.868,27 |
| 91. jul 2033 | €1.013,37 | €644,51 | €368,86 | €171.499,41 |
| 92. aug 2033 | €1.013,37 | €643,12 | €370,25 | €171.129,16 |
| 93. sep 2033 | €1.013,37 | €641,73 | €371,64 | €170.757,52 |
| 94. okt 2033 | €1.013,37 | €640,34 | €373,03 | €170.384,49 |
| 95. nov 2033 | €1.013,37 | €638,94 | €374,43 | €170.010,06 |
| 96. dec 2033 | €1.013,37 | €637,54 | €375,83 | €169.634,23 |
| 97. jan 2034 | €1.013,37 | €636,13 | €377,24 | €169.256,99 |
| 98. feb 2034 | €1.013,37 | €634,71 | €378,66 | €168.878,33 |
| 99. mrt 2034 | €1.013,37 | €633,29 | €380,08 | €168.498,25 |
| 100. apr 2034 | €1.013,37 | €631,87 | €381,50 | €168.116,75 |
| 101. mei 2034 | €1.013,37 | €630,44 | €382,93 | €167.733,82 |
| 102. jun 2034 | €1.013,37 | €629,00 | €384,37 | €167.349,45 |
| 103. jul 2034 | €1.013,37 | €627,56 | €385,81 | €166.963,64 |
| 104. aug 2034 | €1.013,37 | €626,11 | €387,26 | €166.576,38 |
| 105. sep 2034 | €1.013,37 | €624,66 | €388,71 | €166.187,67 |
| 106. okt 2034 | €1.013,37 | €623,20 | €390,17 | €165.797,50 |
| 107. nov 2034 | €1.013,37 | €621,74 | €391,63 | €165.405,87 |
| 108. dec 2034 | €1.013,37 | €620,27 | €393,10 | €165.012,77 |
| 109. jan 2035 | €1.013,37 | €618,80 | €394,57 | €164.618,20 |
| 110. feb 2035 | €1.013,37 | €617,32 | €396,05 | €164.222,15 |
| 111. mrt 2035 | €1.013,37 | €615,83 | €397,54 | €163.824,61 |
| 112. apr 2035 | €1.013,37 | €614,34 | €399,03 | €163.425,58 |
| 113. mei 2035 | €1.013,37 | €612,85 | €400,52 | €163.025,06 |
| 114. jun 2035 | €1.013,37 | €611,34 | €402,03 | €162.623,03 |
| 115. jul 2035 | €1.013,37 | €609,84 | €403,53 | €162.219,50 |
| 116. aug 2035 | €1.013,37 | €608,32 | €405,05 | €161.814,45 |
| 117. sep 2035 | €1.013,37 | €606,80 | €406,57 | €161.407,88 |
| 118. okt 2035 | €1.013,37 | €605,28 | €408,09 | €160.999,79 |
| 119. nov 2035 | €1.013,37 | €603,75 | €409,62 | €160.590,17 |
| 120. dec 2035 | €1.013,37 | €602,21 | €411,16 | €160.179,01 |
| 121. jan 2036 | €1.013,37 | €600,67 | €412,70 | €159.766,31 |
| 122. feb 2036 | €1.013,37 | €599,12 | €414,25 | €159.352,06 |
| 123. mrt 2036 | €1.013,37 | €597,57 | €415,80 | €158.936,26 |
| 124. apr 2036 | €1.013,37 | €596,01 | €417,36 | €158.518,90 |
| 125. mei 2036 | €1.013,37 | €594,45 | €418,92 | €158.099,98 |
| 126. jun 2036 | €1.013,37 | €592,87 | €420,50 | €157.679,48 |
| 127. jul 2036 | €1.013,37 | €591,30 | €422,07 | €157.257,41 |
| 128. aug 2036 | €1.013,37 | €589,72 | €423,65 | €156.833,76 |
| 129. sep 2036 | €1.013,37 | €588,13 | €425,24 | €156.408,52 |
| 130. okt 2036 | €1.013,37 | €586,53 | €426,84 | €155.981,68 |
| 131. nov 2036 | €1.013,37 | €584,93 | €428,44 | €155.553,24 |
| 132. dec 2036 | €1.013,37 | €583,32 | €430,05 | €155.123,19 |
| 133. jan 2037 | €1.013,37 | €581,71 | €431,66 | €154.691,53 |
| 134. feb 2037 | €1.013,37 | €580,09 | €433,28 | €154.258,25 |
| 135. mrt 2037 | €1.013,37 | €578,47 | €434,90 | €153.823,35 |
| 136. apr 2037 | €1.013,37 | €576,84 | €436,53 | €153.386,82 |
| 137. mei 2037 | €1.013,37 | €575,20 | €438,17 | €152.948,65 |
| 138. jun 2037 | €1.013,37 | €573,56 | €439,81 | €152.508,84 |
| 139. jul 2037 | €1.013,37 | €571,91 | €441,46 | €152.067,38 |
| 140. aug 2037 | €1.013,37 | €570,25 | €443,12 | €151.624,26 |
| 141. sep 2037 | €1.013,37 | €568,59 | €444,78 | €151.179,48 |
| 142. okt 2037 | €1.013,37 | €566,92 | €446,45 | €150.733,03 |
| 143. nov 2037 | €1.013,37 | €565,25 | €448,12 | €150.284,91 |
| 144. dec 2037 | €1.013,37 | €563,57 | €449,80 | €149.835,11 |
| 145. jan 2038 | €1.013,37 | €561,88 | €451,49 | €149.383,62 |
| 146. feb 2038 | €1.013,37 | €560,19 | €453,18 | €148.930,44 |
| 147. mrt 2038 | €1.013,37 | €558,49 | €454,88 | €148.475,56 |
| 148. apr 2038 | €1.013,37 | €556,78 | €456,59 | €148.018,97 |
| 149. mei 2038 | €1.013,37 | €555,07 | €458,30 | €147.560,67 |
| 150. jun 2038 | €1.013,37 | €553,35 | €460,02 | €147.100,65 |
| 151. jul 2038 | €1.013,37 | €551,63 | €461,74 | €146.638,91 |
| 152. aug 2038 | €1.013,37 | €549,90 | €463,47 | €146.175,44 |
| 153. sep 2038 | €1.013,37 | €548,16 | €465,21 | €145.710,23 |
| 154. okt 2038 | €1.013,37 | €546,41 | €466,96 | €145.243,27 |
| 155. nov 2038 | €1.013,37 | €544,66 | €468,71 | €144.774,56 |
| 156. dec 2038 | €1.013,37 | €542,90 | €470,47 | €144.304,09 |
| 157. jan 2039 | €1.013,37 | €541,14 | €472,23 | €143.831,86 |
| 158. feb 2039 | €1.013,37 | €539,37 | €474,00 | €143.357,86 |
| 159. mrt 2039 | €1.013,37 | €537,59 | €475,78 | €142.882,08 |
| 160. apr 2039 | €1.013,37 | €535,81 | €477,56 | €142.404,52 |
| 161. mei 2039 | €1.013,37 | €534,02 | €479,35 | €141.925,17 |
| 162. jun 2039 | €1.013,37 | €532,22 | €481,15 | €141.444,02 |
| 163. jul 2039 | €1.013,37 | €530,42 | €482,95 | €140.961,07 |
| 164. aug 2039 | €1.013,37 | €528,60 | €484,77 | €140.476,30 |
| 165. sep 2039 | €1.013,37 | €526,79 | €486,58 | €139.989,72 |
| 166. okt 2039 | €1.013,37 | €524,96 | €488,41 | €139.501,31 |
| 167. nov 2039 | €1.013,37 | €523,13 | €490,24 | €139.011,07 |
| 168. dec 2039 | €1.013,37 | €521,29 | €492,08 | €138.518,99 |
| 169. jan 2040 | €1.013,37 | €519,45 | €493,92 | €138.025,07 |
| 170. feb 2040 | €1.013,37 | €517,59 | €495,78 | €137.529,29 |
| 171. mrt 2040 | €1.013,37 | €515,73 | €497,64 | €137.031,65 |
| 172. apr 2040 | €1.013,37 | €513,87 | €499,50 | €136.532,15 |
| 173. mei 2040 | €1.013,37 | €512,00 | €501,37 | €136.030,78 |
| 174. jun 2040 | €1.013,37 | €510,12 | €503,25 | €135.527,53 |
| 175. jul 2040 | €1.013,37 | €508,23 | €505,14 | €135.022,39 |
| 176. aug 2040 | €1.013,37 | €506,33 | €507,04 | €134.515,35 |
| 177. sep 2040 | €1.013,37 | €504,43 | €508,94 | €134.006,41 |
| 178. okt 2040 | €1.013,37 | €502,52 | €510,85 | €133.495,56 |
| 179. nov 2040 | €1.013,37 | €500,61 | €512,76 | €132.982,80 |
| 180. dec 2040 | €1.013,37 | €498,69 | €514,68 | €132.468,12 |
| 181. jan 2041 | €1.013,37 | €496,76 | €516,61 | €131.951,51 |
| 182. feb 2041 | €1.013,37 | €494,82 | €518,55 | €131.432,96 |
| 183. mrt 2041 | €1.013,37 | €492,87 | €520,50 | €130.912,46 |
| 184. apr 2041 | €1.013,37 | €490,92 | €522,45 | €130.390,01 |
| 185. mei 2041 | €1.013,37 | €488,96 | €524,41 | €129.865,60 |
| 186. jun 2041 | €1.013,37 | €487,00 | €526,37 | €129.339,23 |
| 187. jul 2041 | €1.013,37 | €485,02 | €528,35 | €128.810,88 |
| 188. aug 2041 | €1.013,37 | €483,04 | €530,33 | €128.280,55 |
| 189. sep 2041 | €1.013,37 | €481,05 | €532,32 | €127.748,23 |
| 190. okt 2041 | €1.013,37 | €479,06 | €534,31 | €127.213,92 |
| 191. nov 2041 | €1.013,37 | €477,05 | €536,32 | €126.677,60 |
| 192. dec 2041 | €1.013,37 | €475,04 | €538,33 | €126.139,27 |
| 193. jan 2042 | €1.013,37 | €473,02 | €540,35 | €125.598,92 |
| 194. feb 2042 | €1.013,37 | €471,00 | €542,37 | €125.056,55 |
| 195. mrt 2042 | €1.013,37 | €468,96 | €544,41 | €124.512,14 |
| 196. apr 2042 | €1.013,37 | €466,92 | €546,45 | €123.965,69 |
| 197. mei 2042 | €1.013,37 | €464,87 | €548,50 | €123.417,19 |
| 198. jun 2042 | €1.013,37 | €462,81 | €550,56 | €122.866,63 |
| 199. jul 2042 | €1.013,37 | €460,75 | €552,62 | €122.314,01 |
| 200. aug 2042 | €1.013,37 | €458,68 | €554,69 | €121.759,32 |
| 201. sep 2042 | €1.013,37 | €456,60 | €556,77 | €121.202,55 |
| 202. okt 2042 | €1.013,37 | €454,51 | €558,86 | €120.643,69 |
| 203. nov 2042 | €1.013,37 | €452,41 | €560,96 | €120.082,73 |
| 204. dec 2042 | €1.013,37 | €450,31 | €563,06 | €119.519,67 |
| 205. jan 2043 | €1.013,37 | €448,20 | €565,17 | €118.954,50 |
| 206. feb 2043 | €1.013,37 | €446,08 | €567,29 | €118.387,21 |
| 207. mrt 2043 | €1.013,37 | €443,95 | €569,42 | €117.817,79 |
| 208. apr 2043 | €1.013,37 | €441,82 | €571,55 | €117.246,24 |
| 209. mei 2043 | €1.013,37 | €439,67 | €573,70 | €116.672,54 |
| 210. jun 2043 | €1.013,37 | €437,52 | €575,85 | €116.096,69 |
| 211. jul 2043 | €1.013,37 | €435,36 | €578,01 | €115.518,68 |
| 212. aug 2043 | €1.013,37 | €433,20 | €580,17 | €114.938,51 |
| 213. sep 2043 | €1.013,37 | €431,02 | €582,35 | €114.356,16 |
| 214. okt 2043 | €1.013,37 | €428,84 | €584,53 | €113.771,63 |
| 215. nov 2043 | €1.013,37 | €426,64 | €586,73 | €113.184,90 |
| 216. dec 2043 | €1.013,37 | €424,44 | €588,93 | €112.595,97 |
| 217. jan 2044 | €1.013,37 | €422,23 | €591,14 | €112.004,83 |
| 218. feb 2044 | €1.013,37 | €420,02 | €593,35 | €111.411,48 |
| 219. mrt 2044 | €1.013,37 | €417,79 | €595,58 | €110.815,90 |
| 220. apr 2044 | €1.013,37 | €415,56 | €597,81 | €110.218,09 |
| 221. mei 2044 | €1.013,37 | €413,32 | €600,05 | €109.618,04 |
| 222. jun 2044 | €1.013,37 | €411,07 | €602,30 | €109.015,74 |
| 223. jul 2044 | €1.013,37 | €408,81 | €604,56 | €108.411,18 |
| 224. aug 2044 | €1.013,37 | €406,54 | €606,83 | €107.804,35 |
| 225. sep 2044 | €1.013,37 | €404,27 | €609,10 | €107.195,25 |
| 226. okt 2044 | €1.013,37 | €401,98 | €611,39 | €106.583,86 |
| 227. nov 2044 | €1.013,37 | €399,69 | €613,68 | €105.970,18 |
| 228. dec 2044 | €1.013,37 | €397,39 | €615,98 | €105.354,20 |
| 229. jan 2045 | €1.013,37 | €395,08 | €618,29 | €104.735,91 |
| 230. feb 2045 | €1.013,37 | €392,76 | €620,61 | €104.115,30 |
| 231. mrt 2045 | €1.013,37 | €390,43 | €622,94 | €103.492,36 |
| 232. apr 2045 | €1.013,37 | €388,10 | €625,27 | €102.867,09 |
| 233. mei 2045 | €1.013,37 | €385,75 | €627,62 | €102.239,47 |
| 234. jun 2045 | €1.013,37 | €383,40 | €629,97 | €101.609,50 |
| 235. jul 2045 | €1.013,37 | €381,04 | €632,33 | €100.977,17 |
| 236. aug 2045 | €1.013,37 | €378,66 | €634,71 | €100.342,46 |
| 237. sep 2045 | €1.013,37 | €376,28 | €637,09 | €99.705,37 |
| 238. okt 2045 | €1.013,37 | €373,90 | €639,47 | €99.065,90 |
| 239. nov 2045 | €1.013,37 | €371,50 | €641,87 | €98.424,03 |
| 240. dec 2045 | €1.013,37 | €369,09 | €644,28 | €97.779,75 |
| 241. jan 2046 | €1.013,37 | €366,67 | €646,70 | €97.133,05 |
| 242. feb 2046 | €1.013,37 | €364,25 | €649,12 | €96.483,93 |
| 243. mrt 2046 | €1.013,37 | €361,81 | €651,56 | €95.832,37 |
| 244. apr 2046 | €1.013,37 | €359,37 | €654,00 | €95.178,37 |
| 245. mei 2046 | €1.013,37 | €356,92 | €656,45 | €94.521,92 |
| 246. jun 2046 | €1.013,37 | €354,46 | €658,91 | €93.863,01 |
| 247. jul 2046 | €1.013,37 | €351,99 | €661,38 | €93.201,63 |
| 248. aug 2046 | €1.013,37 | €349,51 | €663,86 | €92.537,77 |
| 249. sep 2046 | €1.013,37 | €347,02 | €666,35 | €91.871,42 |
| 250. okt 2046 | €1.013,37 | €344,52 | €668,85 | €91.202,57 |
| 251. nov 2046 | €1.013,37 | €342,01 | €671,36 | €90.531,21 |
| 252. dec 2046 | €1.013,37 | €339,49 | €673,88 | €89.857,33 |
| 253. jan 2047 | €1.013,37 | €336,96 | €676,41 | €89.180,92 |
| 254. feb 2047 | €1.013,37 | €334,43 | €678,94 | €88.501,98 |
| 255. mrt 2047 | €1.013,37 | €331,88 | €681,49 | €87.820,49 |
| 256. apr 2047 | €1.013,37 | €329,33 | €684,04 | €87.136,45 |
| 257. mei 2047 | €1.013,37 | €326,76 | €686,61 | €86.449,84 |
| 258. jun 2047 | €1.013,37 | €324,19 | €689,18 | €85.760,66 |
| 259. jul 2047 | €1.013,37 | €321,60 | €691,77 | €85.068,89 |
| 260. aug 2047 | €1.013,37 | €319,01 | €694,36 | €84.374,53 |
| 261. sep 2047 | €1.013,37 | €316,40 | €696,97 | €83.677,56 |
| 262. okt 2047 | €1.013,37 | €313,79 | €699,58 | €82.977,98 |
| 263. nov 2047 | €1.013,37 | €311,17 | €702,20 | €82.275,78 |
| 264. dec 2047 | €1.013,37 | €308,53 | €704,84 | €81.570,94 |
| 265. jan 2048 | €1.013,37 | €305,89 | €707,48 | €80.863,46 |
| 266. feb 2048 | €1.013,37 | €303,24 | €710,13 | €80.153,33 |
| 267. mrt 2048 | €1.013,37 | €300,57 | €712,80 | €79.440,53 |
| 268. apr 2048 | €1.013,37 | €297,90 | €715,47 | €78.725,06 |
| 269. mei 2048 | €1.013,37 | €295,22 | €718,15 | €78.006,91 |
| 270. jun 2048 | €1.013,37 | €292,53 | €720,84 | €77.286,07 |
| 271. jul 2048 | €1.013,37 | €289,82 | €723,55 | €76.562,52 |
| 272. aug 2048 | €1.013,37 | €287,11 | €726,26 | €75.836,26 |
| 273. sep 2048 | €1.013,37 | €284,39 | €728,98 | €75.107,28 |
| 274. okt 2048 | €1.013,37 | €281,65 | €731,72 | €74.375,56 |
| 275. nov 2048 | €1.013,37 | €278,91 | €734,46 | €73.641,10 |
| 276. dec 2048 | €1.013,37 | €276,15 | €737,22 | €72.903,88 |
| 277. jan 2049 | €1.013,37 | €273,39 | €739,98 | €72.163,90 |
| 278. feb 2049 | €1.013,37 | €270,61 | €742,76 | €71.421,14 |
| 279. mrt 2049 | €1.013,37 | €267,83 | €745,54 | €70.675,60 |
| 280. apr 2049 | €1.013,37 | €265,03 | €748,34 | €69.927,26 |
| 281. mei 2049 | €1.013,37 | €262,23 | €751,14 | €69.176,12 |
| 282. jun 2049 | €1.013,37 | €259,41 | €753,96 | €68.422,16 |
| 283. jul 2049 | €1.013,37 | €256,58 | €756,79 | €67.665,37 |
| 284. aug 2049 | €1.013,37 | €253,75 | €759,62 | €66.905,75 |
| 285. sep 2049 | €1.013,37 | €250,90 | €762,47 | €66.143,28 |
| 286. okt 2049 | €1.013,37 | €248,04 | €765,33 | €65.377,95 |
| 287. nov 2049 | €1.013,37 | €245,17 | €768,20 | €64.609,75 |
| 288. dec 2049 | €1.013,37 | €242,29 | €771,08 | €63.838,67 |
| 289. jan 2050 | €1.013,37 | €239,40 | €773,97 | €63.064,70 |
| 290. feb 2050 | €1.013,37 | €236,49 | €776,88 | €62.287,82 |
| 291. mrt 2050 | €1.013,37 | €233,58 | €779,79 | €61.508,03 |
| 292. apr 2050 | €1.013,37 | €230,66 | €782,71 | €60.725,32 |
| 293. mei 2050 | €1.013,37 | €227,72 | €785,65 | €59.939,67 |
| 294. jun 2050 | €1.013,37 | €224,77 | €788,60 | €59.151,07 |
| 295. jul 2050 | €1.013,37 | €221,82 | €791,55 | €58.359,52 |
| 296. aug 2050 | €1.013,37 | €218,85 | €794,52 | €57.565,00 |
| 297. sep 2050 | €1.013,37 | €215,87 | €797,50 | €56.767,50 |
| 298. okt 2050 | €1.013,37 | €212,88 | €800,49 | €55.967,01 |
| 299. nov 2050 | €1.013,37 | €209,88 | €803,49 | €55.163,52 |
| 300. dec 2050 | €1.013,37 | €206,86 | €806,51 | €54.357,01 |
| 301. jan 2051 | €1.013,37 | €203,84 | €809,53 | €53.547,48 |
| 302. feb 2051 | €1.013,37 | €200,80 | €812,57 | €52.734,91 |
| 303. mrt 2051 | €1.013,37 | €197,76 | €815,61 | €51.919,30 |
| 304. apr 2051 | €1.013,37 | €194,70 | €818,67 | €51.100,63 |
| 305. mei 2051 | €1.013,37 | €191,63 | €821,74 | €50.278,89 |
| 306. jun 2051 | €1.013,37 | €188,55 | €824,82 | €49.454,07 |
| 307. jul 2051 | €1.013,37 | €185,45 | €827,92 | €48.626,15 |
| 308. aug 2051 | €1.013,37 | €182,35 | €831,02 | €47.795,13 |
| 309. sep 2051 | €1.013,37 | €179,23 | €834,14 | €46.960,99 |
| 310. okt 2051 | €1.013,37 | €176,10 | €837,27 | €46.123,72 |
| 311. nov 2051 | €1.013,37 | €172,96 | €840,41 | €45.283,31 |
| 312. dec 2051 | €1.013,37 | €169,81 | €843,56 | €44.439,75 |
| 313. jan 2052 | €1.013,37 | €166,65 | €846,72 | €43.593,03 |
| 314. feb 2052 | €1.013,37 | €163,47 | €849,90 | €42.743,13 |
| 315. mrt 2052 | €1.013,37 | €160,29 | €853,08 | €41.890,05 |
| 316. apr 2052 | €1.013,37 | €157,09 | €856,28 | €41.033,77 |
| 317. mei 2052 | €1.013,37 | €153,88 | €859,49 | €40.174,28 |
| 318. jun 2052 | €1.013,37 | €150,65 | €862,72 | €39.311,56 |
| 319. jul 2052 | €1.013,37 | €147,42 | €865,95 | €38.445,61 |
| 320. aug 2052 | €1.013,37 | €144,17 | €869,20 | €37.576,41 |
| 321. sep 2052 | €1.013,37 | €140,91 | €872,46 | €36.703,95 |
| 322. okt 2052 | €1.013,37 | €137,64 | €875,73 | €35.828,22 |
| 323. nov 2052 | €1.013,37 | €134,36 | €879,01 | €34.949,21 |
| 324. dec 2052 | €1.013,37 | €131,06 | €882,31 | €34.066,90 |
| 325. jan 2053 | €1.013,37 | €127,75 | €885,62 | €33.181,28 |
| 326. feb 2053 | €1.013,37 | €124,43 | €888,94 | €32.292,34 |
| 327. mrt 2053 | €1.013,37 | €121,10 | €892,27 | €31.400,07 |
| 328. apr 2053 | €1.013,37 | €117,75 | €895,62 | €30.504,45 |
| 329. mei 2053 | €1.013,37 | €114,39 | €898,98 | €29.605,47 |
| 330. jun 2053 | €1.013,37 | €111,02 | €902,35 | €28.703,12 |
| 331. jul 2053 | €1.013,37 | €107,64 | €905,73 | €27.797,39 |
| 332. aug 2053 | €1.013,37 | €104,24 | €909,13 | €26.888,26 |
| 333. sep 2053 | €1.013,37 | €100,83 | €912,54 | €25.975,72 |
| 334. okt 2053 | €1.013,37 | €97,41 | €915,96 | €25.059,76 |
| 335. nov 2053 | €1.013,37 | €93,97 | €919,40 | €24.140,36 |
| 336. dec 2053 | €1.013,37 | €90,53 | €922,84 | €23.217,52 |
| 337. jan 2054 | €1.013,37 | €87,07 | €926,30 | €22.291,22 |
| 338. feb 2054 | €1.013,37 | €83,59 | €929,78 | €21.361,44 |
| 339. mrt 2054 | €1.013,37 | €80,11 | €933,26 | €20.428,18 |
| 340. apr 2054 | €1.013,37 | €76,61 | €936,76 | €19.491,42 |
| 341. mei 2054 | €1.013,37 | €73,09 | €940,28 | €18.551,14 |
| 342. jun 2054 | €1.013,37 | €69,57 | €943,80 | €17.607,34 |
| 343. jul 2054 | €1.013,37 | €66,03 | €947,34 | €16.660,00 |
| 344. aug 2054 | €1.013,37 | €62,48 | €950,89 | €15.709,11 |
| 345. sep 2054 | €1.013,37 | €58,91 | €954,46 | €14.754,65 |
| 346. okt 2054 | €1.013,37 | €55,33 | €958,04 | €13.796,61 |
| 347. nov 2054 | €1.013,37 | €51,74 | €961,63 | €12.834,98 |
| 348. dec 2054 | €1.013,37 | €48,13 | €965,24 | €11.869,74 |
| 349. jan 2055 | €1.013,37 | €44,51 | €968,86 | €10.900,88 |
| 350. feb 2055 | €1.013,37 | €40,88 | €972,49 | €9.928,39 |
| 351. mrt 2055 | €1.013,37 | €37,23 | €976,14 | €8.952,25 |
| 352. apr 2055 | €1.013,37 | €33,57 | €979,80 | €7.972,45 |
| 353. mei 2055 | €1.013,37 | €29,90 | €983,47 | €6.988,98 |
| 354. jun 2055 | €1.013,37 | €26,21 | €987,16 | €6.001,82 |
| 355. jul 2055 | €1.013,37 | €22,51 | €990,86 | €5.010,96 |
| 356. aug 2055 | €1.013,37 | €18,79 | €994,58 | €4.016,38 |
| 357. sep 2055 | €1.013,37 | €15,06 | €998,31 | €3.018,07 |
| 358. okt 2055 | €1.013,37 | €11,32 | €1.002,05 | €2.016,02 |
| 359. nov 2055 | €1.013,37 | €7,56 | €1.005,81 | €1.010,21 |
| 360. dec 2055 | €1.014,00 | €3,79 | €1.010,21 | €0,00 |
Dit is een simulatie, geen aanbod. Het contract van je geldverstrekker bepaalt de werkelijke renteconventie, de kosten en de voorwaarden voor extra aflossen, en die verschillen. Controleer de getallen in je contract voordat je erop handelt.
Waarom je dit kunt nakijken
De formules zijn gepubliceerd
De termijnen gebruiken de standaard annuïteitenformule. Het JKP volgt de vergelijking uit Bijlage I van EU-richtlijn 2014/17, numeriek opgelost, precies de definitie die je geldverstrekker wettelijk moet gebruiken.
Afgerond als een bank
Elk bedrag wordt in hele centen berekend, dus het schema loopt exact op nul af en de aflossingskolom telt tot op de cent op tot je leenbedrag.
Jouw getallen blijven hier
Er is geen account en geen database. De berekening loopt in je browser, en je getallen verlaten deze pagina alleen als je de link zelf deelt.
Wat dit niet is
Dit is een simulatie, geen aanbod. Het contract van je geldverstrekker bepaalt de werkelijke renteconventie, de kosten en de voorwaarden voor extra aflossen, en die verschillen. Controleer de getallen in je contract voordat je erop handelt.
Veelgestelde vragen
Is het beter de looptijd te verkorten of de maandlast te verlagen?
Als je doel is in totaal minder rente te betalen, verkort de looptijd: de termijn blijft gelijk, de schuld daalt sneller, en de besparing werkt door op elke resterende maand. De maandlast verlagen maakt elke maand geld vrij maar bespaart in totaal aanzienlijk minder. De rekenmodule toont beide uitkomsten voor dezelfde extra aflossing, zodat je op je eigen getallen vergelijkt in plaats van iemand op zijn woord te geloven.
Hoeveel bespaart één extra aflossing werkelijk?
Meer dan de meeste mensen verwachten, en hoe eerder die valt, hoe meer die bespaart. Geld dat in het tweede jaar op de hoofdsom wordt afgelost, levert over de hele resterende looptijd geen rente meer op. Bij een gebruikelijke hypotheek van 30 jaar kan één extra aflossing van rond 5 % van de schuld, vroeg gedaan, jaren aan termijnen wegnemen. Vul hierboven je eigen getallen in en de exacte besparing, in geld en in maanden, verschijnt direct.
Wat is het JKP en waarom wijkt het af van mijn rente?
Het JKP is de werkelijke jaarlijkse kosten van de lening inclusief kosten, berekend met de formule uit Bijlage I van EU-richtlijn 2014/17. Het ligt hoger dan de nominale rente om twee redenen: de maandelijkse samenstelling, en elke kostenpost die de geldverstrekker rekent. Geldverstrekkers moeten het wettelijk publiceren, waardoor het het enige getal is waarop twee aanbiedingen eerlijk te vergelijken zijn.
Is extra aflossen nog de moeite als mijn bank boeterente rekent?
Meestal wel, en de rekensom is na te kijken. Europese regels begrenzen de vergoeding voor vroegtijdig aflossen, doorgaans rond 0,5 tot 1 % van het afgeloste bedrag, terwijl de rente die dat bedrag over de resterende jaren zou hebben gekost meestal veel hoger is. Vul de boete in de rekenmodule in en vergelijk de totale besparing met en zonder; het gat sluit alleen bij leningen die vrijwel aan het eind zijn.
Waar gaan mijn getallen naartoe als ik deze rekenmodule gebruik?
Nergens naartoe. Er is geen account en geen database; de hele berekening loopt in je browser. De getallen worden in het paginaadres geschreven zodat je een scenario kunt bewaren of delen, en die link is de enige weg waarlangs ze je apparaat verlaten, als jij hem verstuurt.