Hypotheek voor woning buitenland

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23

Ultimo maandelijkse Bedrag jaarlijkse  cumulatieve  restschuld nominale  rentebedrag cumulatief
Jaar termijn    aflossing aflossing  rente  rentebedrag
  (rente+aflossing)     op jaarbasis
1 ､ 554.77 ､ 73,251.36 ､ 1,912.74 ､ 1,912.74 ､ 73,087.26 6.40% ､ 4,744.54 ､ 4,744.54
2 ､ 554.77 ､ 71,223.37 ､ 2,038.81 ､ 3,951.55 ､ 71,048.45 6.40% ､ 4,618.47 ､ 9,363.01
3 ､ 554.77 ､ 69,061.71 ､ 2,173.19 ､ 6,124.74 ､ 68,875.26 6.40% ､ 4,484.09 ､ 13,847.10
4 ､ 554.77 ､ 66,757.57 ､ 2,316.43 ､ 8,441.16 ､ 66,558.84 6.40% ､ 4,340.85 ､ 18,187.95
5 ､ 554.77 ､ 64,301.56 ､ 2,469.10 ､ 10,910.27 ､ 64,089.73 6.40% ､ 4,188.17 ､ 22,376.12
6 ､ 554.77 ､ 61,683.68 ､ 2,631.85 ､ 13,542.11 ､ 61,457.89 6.40% ､ 4,025.43 ､ 26,401.55
7 ､ 554.77 ､ 58,893.25 ､ 2,805.31 ､ 16,347.43 ､ 58,652.57 6.40% ､ 3,851.96 ､ 30,253.52
8 ､  554.77 ､ 55,918.90 ､ 2,990.22 ､ 19,337.64 ､ 55,662.36 6.40% ､ 3,667.06 ､ 33,920.58
9 ､ 554.77 ､ 52,748.50 ､ 3,187.30 ､ 22,524.95 ､ 52,475.05 6.40% ､ 3,469.97 ､ 37,390.55
10 ､ 554.77 ､ 49,369.14 ､ 3,397.38 ､ 25,922.33 ､ 49,077.67 6.40% ､ 3,259.90 ､ 40,650.45
11 ､ 554.77 ､ 45,767.04 ､ 3,621.31 ､ 29,543.64 ､ 45,456.36 6.40% ､ 3,035.97 ､ 43,686.42
12 ､ 554.77 ､ 41,927.53 ､ 3,859.99 ､ 33,403.63 ､ 41,596.37 6.40% ､ 2,797.29 ､ 46,483.70
13 ､ 554.77 ､ 37,834.95 ､ 4,114.41 ､ 37,518.04 ､ 37,481.96 6.40% ､ 2,542.87 ､ 49,026.57
14 ､ 554.77 ､ 33,472.62 ､ 4,385.59 ､ 41,903.63 ､ 33,096.37 6.40% ､ 2,271.68 ､ 51,298.26
15 ､ 554.77 ､ 28,822.77 ､ 4,674.65 ､ 46,578.29 ､ 28,421.71 6.40% ､ 1,982.62 ､ 53,280.88
16 ､ 554.77 ､ 23,438.95 ､ 4,982.76 ､ 51,561.05 ､ 23,438.95 6.40% ､ 1,674.51 ､ 54,955.39
17 ､ 554.77 ､ 18,127.76 ､ 5,311.18 ､ 56,872.24 ､ 18,127.76 6.40% ､ 1,346.09 ､ 56,301.49
18 ､ 554.77 ､ 72,589.69 ､ 5,661.25 ､ 62,533.49 ､ 12,466.51 6.40% ､ 996.03 ､ 57,297.52
19 ､ 554.77 ､ 6,949.83 ､ 6,034.39 ､ 68,567.88 ､ 6,432.12 6.40% ､ 622.89 ､ 57,920.40
20 ､ 554.77 ､ 551.83 ､ 6,432.12 ､ 75,000.00 ､ 0.00 6.40% ､ 225.15 ､ 58,145.56