Number format: this calculator uses German notation throughout — a comma is the decimal separator and a dot groups thousands. “1.234,56” means one thousand two hundred thirty-four euros and fifty-six cents. The figures come from German tax law, so they are shown the way German authorities write them.
Loan calculator
Annuity loans with the complete amortisation schedule to download. The effective annual rate follows the present-value equation of § 16 PAngV — not an approximation formula.
Monthly instalment
1.197,92 €
| Effective annual rate | 3,82 % | § 16 PAngV |
|---|---|---|
| Term | 28 y. 3 m. | 339 instalments |
| Total interest | 155.451,95 € | |
| Debt outstanding at the end of the fixed period | 189.447,36 € | after 10 years |
Closing value after M339: 0,00 €
Values as a table
| Term | Debt outstanding |
|---|---|
| M1 | 249.583,33 € |
| M2 | 249.165,36 € |
| M3 | 248.746,08 € |
| M4 | 248.325,49 € |
| M5 | 247.903,59 € |
| M6 | 247.480,37 € |
| M7 | 247.055,83 € |
| M8 | 246.629,96 € |
| M9 | 246.202,76 € |
| M10 | 245.774,22 € |
| M11 | 245.344,34 € |
| Year 1 | 244.913,12 € |
| M13 | 244.480,55 € |
| M14 | 244.046,63 € |
| M15 | 243.611,36 € |
| M16 | 243.174,73 € |
| M17 | 242.736,73 € |
| M18 | 242.297,36 € |
| M19 | 241.856,62 € |
| M20 | 241.414,50 € |
| M21 | 240.971,00 € |
| M22 | 240.526,11 € |
| M23 | 240.079,83 € |
| Year 2 | 239.632,16 € |
| M25 | 239.183,09 € |
| M26 | 238.732,62 € |
| M27 | 238.280,74 € |
| M28 | 237.827,45 € |
| M29 | 237.372,74 € |
| M30 | 236.916,61 € |
| M31 | 236.459,05 € |
| M32 | 236.000,06 € |
| M33 | 235.539,64 € |
| M34 | 235.077,78 € |
| M35 | 234.614,48 € |
| Year 3 | 234.149,73 € |
| M37 | 233.683,53 € |
| M38 | 233.215,87 € |
| M39 | 232.746,75 € |
| M40 | 232.276,16 € |
| M41 | 231.804,10 € |
| M42 | 231.330,57 € |
| M43 | 230.855,56 € |
| M44 | 230.379,06 € |
| M45 | 229.901,07 € |
| M46 | 229.421,59 € |
| M47 | 228.940,61 € |
| Year 4 | 228.458,13 € |
| M49 | 227.974,14 € |
| M50 | 227.488,64 € |
| M51 | 227.001,62 € |
| M52 | 226.513,08 € |
| M53 | 226.023,01 € |
| M54 | 225.531,41 € |
| M55 | 225.038,28 € |
| M56 | 224.543,60 € |
| M57 | 224.047,38 € |
| M58 | 223.549,61 € |
| M59 | 223.050,28 € |
| Year 5 | 222.549,39 € |
| M61 | 222.046,94 € |
| M62 | 221.542,92 € |
| M63 | 221.037,32 € |
| M64 | 220.530,14 € |
| M65 | 220.021,38 € |
| M66 | 219.511,03 € |
| M67 | 218.999,08 € |
| M68 | 218.485,53 € |
| M69 | 217.970,38 € |
| M70 | 217.453,62 € |
| M71 | 216.935,24 € |
| Year 6 | 216.415,24 € |
| M73 | 215.893,62 € |
| M74 | 215.370,37 € |
| M75 | 214.845,48 € |
| M76 | 214.318,95 € |
| M77 | 213.790,78 € |
| M78 | 213.260,96 € |
| M79 | 212.729,48 € |
| M80 | 212.196,34 € |
| M81 | 211.661,53 € |
| M82 | 211.125,05 € |
| M83 | 210.586,90 € |
| Year 7 | 210.047,06 € |
| M85 | 209.505,54 € |
| M86 | 208.962,32 € |
| M87 | 208.417,41 € |
| M88 | 207.870,79 € |
| M89 | 207.322,47 € |
| M90 | 206.772,43 € |
| M91 | 206.220,67 € |
| M92 | 205.667,19 € |
| M93 | 205.111,98 € |
| M94 | 204.555,03 € |
| M95 | 203.996,34 € |
| Year 8 | 203.435,91 € |
| M97 | 202.873,73 € |
| M98 | 202.309,79 € |
| M99 | 201.744,09 € |
| M100 | 201.176,62 € |
| M101 | 200.607,38 € |
| M102 | 200.036,36 € |
| M103 | 199.463,55 € |
| M104 | 198.888,95 € |
| M105 | 198.312,56 € |
| M106 | 197.734,37 € |
| M107 | 197.154,37 € |
| Year 9 | 196.572,56 € |
| M109 | 195.988,93 € |
| M110 | 195.403,48 € |
| M111 | 194.816,20 € |
| M112 | 194.227,08 € |
| M113 | 193.636,12 € |
| M114 | 193.043,31 € |
| M115 | 192.448,65 € |
| M116 | 191.852,13 € |
| M117 | 191.253,75 € |
| M118 | 190.653,50 € |
| M119 | 190.051,37 € |
| Year 10 | 189.447,36 € |
| M121 | 188.841,46 € |
| M122 | 188.233,67 € |
| M123 | 187.623,98 € |
| M124 | 187.012,38 € |
| M125 | 186.398,87 € |
| M126 | 185.783,45 € |
| M127 | 185.166,10 € |
| M128 | 184.546,82 € |
| M129 | 183.925,61 € |
| M130 | 183.302,46 € |
| M131 | 182.677,36 € |
| Year 11 | 182.050,31 € |
| M133 | 181.421,30 € |
| M134 | 180.790,32 € |
| M135 | 180.157,37 € |
| M136 | 179.522,44 € |
| M137 | 178.885,53 € |
| M138 | 178.246,63 € |
| M139 | 177.605,73 € |
| M140 | 176.962,83 € |
| M141 | 176.317,92 € |
| M142 | 175.670,99 € |
| M143 | 175.022,04 € |
| Year 12 | 174.371,06 € |
| M145 | 173.718,05 € |
| M146 | 173.063,00 € |
| M147 | 172.405,90 € |
| M148 | 171.746,75 € |
| M149 | 171.085,54 € |
| M150 | 170.422,26 € |
| M151 | 169.756,91 € |
| M152 | 169.089,48 € |
| M153 | 168.419,96 € |
| M154 | 167.748,35 € |
| M155 | 167.074,64 € |
| Year 13 | 166.398,83 € |
| M157 | 165.720,91 € |
| M158 | 165.040,87 € |
| M159 | 164.358,70 € |
| M160 | 163.674,40 € |
| M161 | 162.987,96 € |
| M162 | 162.299,38 € |
| M163 | 161.608,65 € |
| M164 | 160.915,76 € |
| M165 | 160.220,70 € |
| M166 | 159.523,47 € |
| M167 | 158.824,06 € |
| Year 14 | 158.122,47 € |
| M169 | 157.418,68 € |
| M170 | 156.712,69 € |
| M171 | 156.004,50 € |
| M172 | 155.294,09 € |
| M173 | 154.581,46 € |
| M174 | 153.866,61 € |
| M175 | 153.149,52 € |
| M176 | 152.430,19 € |
| M177 | 151.708,61 € |
| M178 | 150.984,78 € |
| M179 | 150.258,69 € |
| Year 15 | 149.530,33 € |
| M181 | 148.799,69 € |
| M182 | 148.066,77 € |
| M183 | 147.331,56 € |
| M184 | 146.594,05 € |
| M185 | 145.854,24 € |
| M186 | 145.112,11 € |
| M187 | 144.367,67 € |
| M188 | 143.620,90 € |
| M189 | 142.871,80 € |
| M190 | 142.120,35 € |
| M191 | 141.366,56 € |
| Year 16 | 140.610,41 € |
| M193 | 139.851,90 € |
| M194 | 139.091,02 € |
| M195 | 138.327,76 € |
| M196 | 137.562,11 € |
| M197 | 136.794,07 € |
| M198 | 136.023,63 € |
| M199 | 135.250,78 € |
| M200 | 134.475,52 € |
| M201 | 133.697,84 € |
| M202 | 132.917,73 € |
| M203 | 132.135,18 € |
| Year 17 | 131.350,18 € |
| M205 | 130.562,73 € |
| M206 | 129.772,82 € |
| M207 | 128.980,44 € |
| M208 | 128.185,58 € |
| M209 | 127.388,24 € |
| M210 | 126.588,41 € |
| M211 | 125.786,08 € |
| M212 | 124.981,24 € |
| M213 | 124.173,89 € |
| M214 | 123.364,01 € |
| M215 | 122.551,60 € |
| Year 18 | 121.736,65 € |
| M217 | 120.919,16 € |
| M218 | 120.099,11 € |
| M219 | 119.276,50 € |
| M220 | 118.451,32 € |
| M221 | 117.623,56 € |
| M222 | 116.793,21 € |
| M223 | 115.960,27 € |
| M224 | 115.124,73 € |
| M225 | 114.286,57 € |
| M226 | 113.445,80 € |
| M227 | 112.602,40 € |
| Year 19 | 111.756,36 € |
| M229 | 110.907,68 € |
| M230 | 110.056,35 € |
| M231 | 109.202,36 € |
| M232 | 108.345,70 € |
| M233 | 107.486,36 € |
| M234 | 106.624,33 € |
| M235 | 105.759,61 € |
| M236 | 104.892,19 € |
| M237 | 104.022,06 € |
| M238 | 103.149,21 € |
| M239 | 102.273,63 € |
| Year 20 | 101.395,32 € |
| M241 | 100.514,26 € |
| M242 | 99.630,45 € |
| M243 | 98.743,88 € |
| M244 | 97.854,53 € |
| M245 | 96.962,41 € |
| M246 | 96.067,50 € |
| M247 | 95.169,79 € |
| M248 | 94.269,28 € |
| M249 | 93.365,95 € |
| M250 | 92.459,80 € |
| M251 | 91.550,82 € |
| Year 21 | 90.639,00 € |
| M253 | 89.724,33 € |
| M254 | 88.806,80 € |
| M255 | 87.886,40 € |
| M256 | 86.963,13 € |
| M257 | 86.036,97 € |
| M258 | 85.107,92 € |
| M259 | 84.175,96 € |
| M260 | 83.241,09 € |
| M261 | 82.303,30 € |
| M262 | 81.362,58 € |
| M263 | 80.418,92 € |
| Year 22 | 79.472,31 € |
| M265 | 78.522,74 € |
| M266 | 77.570,20 € |
| M267 | 76.614,69 € |
| M268 | 75.656,19 € |
| M269 | 74.694,70 € |
| M270 | 73.730,20 € |
| M271 | 72.762,69 € |
| M272 | 71.792,15 € |
| M273 | 70.818,58 € |
| M274 | 69.841,97 € |
| M275 | 68.862,31 € |
| Year 23 | 67.879,58 € |
| M277 | 66.893,78 € |
| M278 | 65.904,90 € |
| M279 | 64.912,93 € |
| M280 | 63.917,86 € |
| M281 | 62.919,68 € |
| M282 | 61.918,38 € |
| M283 | 60.913,95 € |
| M284 | 59.906,39 € |
| M285 | 58.895,68 € |
| M286 | 57.881,81 € |
| M287 | 56.864,77 € |
| Year 24 | 55.844,55 € |
| M289 | 54.821,14 € |
| M290 | 53.794,54 € |
| M291 | 52.764,73 € |
| M292 | 51.731,70 € |
| M293 | 50.695,44 € |
| M294 | 49.655,94 € |
| M295 | 48.613,19 € |
| M296 | 47.567,19 € |
| M297 | 46.517,92 € |
| M298 | 45.465,37 € |
| M299 | 44.409,53 € |
| Year 25 | 43.350,39 € |
| M301 | 42.287,94 € |
| M302 | 41.222,17 € |
| M303 | 40.153,07 € |
| M304 | 39.080,63 € |
| M305 | 38.004,84 € |
| M306 | 36.925,69 € |
| M307 | 35.843,16 € |
| M308 | 34.757,25 € |
| M309 | 33.667,95 € |
| M310 | 32.575,24 € |
| M311 | 31.479,12 € |
| Year 26 | 30.379,57 € |
| M313 | 29.276,59 € |
| M314 | 28.170,16 € |
| M315 | 27.060,27 € |
| M316 | 25.946,91 € |
| M317 | 24.830,07 € |
| M318 | 23.709,74 € |
| M319 | 22.585,91 € |
| M320 | 21.458,57 € |
| M321 | 20.327,71 € |
| M322 | 19.193,31 € |
| M323 | 18.055,37 € |
| Year 27 | 16.913,87 € |
| M325 | 15.768,81 € |
| M326 | 14.620,17 € |
| M327 | 13.467,94 € |
| M328 | 12.312,11 € |
| M329 | 11.152,67 € |
| M330 | 9.989,60 € |
| M331 | 8.822,90 € |
| M332 | 7.652,55 € |
| M333 | 6.478,54 € |
| M334 | 5.300,87 € |
| M335 | 4.119,52 € |
| Year 28 | 2.934,47 € |
| M337 | 1.745,72 € |
| M338 | 553,26 € |
| M339 | 0,00 € |
After the fixed-rate period
At the end of the fixed-rate period 189.447,36 € is still outstanding. At 5,50 % that would be an instalment of 1.374,43 € — today you pay 1.197,92 €.
| Debt outstanding at the end of the fixed period | 189.447,36 € | after 10 years |
|---|---|---|
| Remaining term after that | 18 y. 3 m. | 219 instalments |
| New instalment | 1.374,43 € | +176,51 € against today |
| Total interest including follow-on | 194.013,49 € | at a constant 3,75 % it would be 155.451,95 € |
| Difference caused by the new rate | 38.561,54 € | more interest in total |
The rate after the fixed period is not known today — this is an assumption, not a forecast. It shows how sensitive the financing is to a rise in rates. The schedule below still uses today's nominal rate over the whole term.
Amortisation schedule
Amortisation schedule (339 instalments)
| No. | Debt outstanding | Interest | Repayment | One-off |
|---|---|---|---|---|
| 1 | 249.583,33 € | 781,25 € | 416,67 € | – |
| 2 | 249.165,36 € | 779,95 € | 417,97 € | – |
| 3 | 248.746,08 € | 778,64 € | 419,28 € | – |
| 4 | 248.325,49 € | 777,33 € | 420,59 € | – |
| 5 | 247.903,59 € | 776,02 € | 421,90 € | – |
| 6 | 247.480,37 € | 774,70 € | 423,22 € | – |
| 7 | 247.055,83 € | 773,38 € | 424,54 € | – |
| 8 | 246.629,96 € | 772,05 € | 425,87 € | – |
| 9 | 246.202,76 € | 770,72 € | 427,20 € | – |
| 10 | 245.774,22 € | 769,38 € | 428,54 € | – |
| 11 | 245.344,34 € | 768,04 € | 429,88 € | – |
| 12 | 244.913,12 € | 766,70 € | 431,22 € | – |
Showing 12 of 339 instalments
Terms used on this page
Each term has its own page with a plain-language explanation, the technical detail and a worked example.
- Effective annual rate (effektiver Jahreszins) — The rate that includes every cost — the honest figure for comparing loans.
- Fixed-rate period (Zinsbindung) — The period for which the nominal rate is fixed; afterwards the residual debt needs follow-on financing.
- Follow-on financing (Anschlussfinanzierung) — Financing the remaining debt once the fixed-rate period ends — at whatever rate applies then.
- Initial repayment rate (anfänglicher Tilgungssatz) — The share of the loan repaid in the first year — together with the nominal rate it fixes the instalment.
- Nominal rate (Sollzins) — The nominal annual rate of the loan, on which the instalment is calculated.
- Overpayment (Sondertilgung) — An extra payment beyond the instalment that reduces the outstanding debt directly.
- Payment protection insurance (Restschuldversicherung) — Insurance that repays the loan on death or unemployment.
How the figures are calculated
The annuity stays the same, its composition does not
With an annuity loan you pay the same amount every month. At the start most of it is interest and little is repayment; with every instalment the outstanding debt falls, so the interest share falls — and the repayment share grows. The schedule shows that month by month and can be downloaded in full as CSV.
The effective annual rate under § 16 PAngV is the only comparable figure
It contains one-off costs and the timing of payments and is found iteratively: what is sought is the rate at which the present value of all payments comes to zero. Two offers with the same nominal rate can have different effective rates — which is why the nominal rate alone is no basis for comparison.
After the fixed-rate period a new loan begins
The fixed-rate period secures the nominal rate only for its own duration. After that the residual debt continues at an unknown rate. The calculator computes this follow-on financing with the same function and sets against it what would have accrued at today's rate throughout. The rate assumed is an assumption, not a forecast — it shows how sensitive the financing is.
Example: 250.000 €, 3,75 % nominal, 2 % initial repayment, 10-year fixed period
| Monthly instalment | 1.197,92 € |
|---|---|
| Debt outstanding after 10 years | 189.447,36 € |
| New instalment at 5,5 % | 1.374,43 € |
| Extra interest from the new rate | 38.561,54 € |
After ten years only around 60.000 € has been repaid — and a follow-on rate 1,75 points higher costs 176,51 € more per month. Choosing a shorter fixed period buys a lower rate at the price of this risk.
What this calculator does not cover
Pretending to be complete is the costliest mistake a financial calculator can make. These points are deliberately absent — either because they need details this page does not ask for, or because they cannot be substantiated in general terms:
- Commitment interest on undrawn parts of the loan, and partial drawdowns during a construction phase.
- The early repayment charge (Vorfälligkeitsentschädigung) — it depends on the remaining term and on reinvestment rates.
- Tax effects for let property: there, loan interest is a deductible expense.
Related calculators
- Purchase costs — what has to be financed on top of the purchase price
- Compound interest calculator — the same interest arithmetic from the other side: saving instead of owing
- Gross to net — which instalment your net pay actually supports