Prêt de 130 000€ sur 12 ans : quelle mensualité ?

Vous souhaitez emprunter 130000€ sur 12 ans en Octobre 2025. Voici le tableau d'amortissement sur 12 ans de cet emprunt avec les différentes mensualités à rembourser.

Pour ce prêt immobilier, votre mensualité hors assurance sera de 1 095,14€ en se basant sur un taux moyen de 3.31% (hors assurance). Assurance incluse (36,83€ par mois pour un taux estimé à 0.34%), votre mensualité totale sera de 1 131,97€.

Vos revenus mensuels devront être de 3 430,22€ afin de ne pas dépasser le taux d'endettement de 33% demandé par les banques. Vous souhaitez connaître quel est le salaire nécessaire pour emprunter 130000€ sur une autre durée ? C'est ici.

Crédit de 130000€ sur 12 ans - Tableau d'amortissement

Montant du prêt : 130 000 €
Durée du crédit : 144 mois - Périodicité : Mensuelle
Taux d'intérêt du crédit : 3.31%
Taux d'assurance emprunteur : 0.34%
Coût total du crédit (hors assurance) : 27 699,37 €
Coût total du crédit (assurance incluse) : 33 003,37 €
NMensualité
(hors assurance)		Capital amortiIntérêtsCapital restant dûAssuranceTOTAL À PAYER
11 095,14 €736,56 €358,58 €129 263,44 €36,83 €1 131,97 €
21 095,14 €738,59 €356,55 €128 524,85 €36,83 €1 131,97 €
31 095,14 €740,63 €354,51 €127 784,22 €36,83 €1 131,97 €
41 095,14 €742,67 €352,47 €127 041,55 €36,83 €1 131,97 €
51 095,14 €744,72 €350,42 €126 296,83 €36,83 €1 131,97 €
61 095,14 €746,77 €348,37 €125 550,06 €36,83 €1 131,97 €
71 095,14 €748,83 €346,31 €124 801,23 €36,83 €1 131,97 €
81 095,14 €750,90 €344,24 €124 050,33 €36,83 €1 131,97 €
91 095,14 €752,97 €342,17 €123 297,36 €36,83 €1 131,97 €
101 095,14 €755,04 €340,10 €122 542,32 €36,83 €1 131,97 €
111 095,14 €757,13 €338,01 €121 785,19 €36,83 €1 131,97 €
121 095,14 €759,22 €335,92 €121 025,97 €36,83 €1 131,97 €
131 095,14 €761,31 €333,83 €120 264,66 €36,83 €1 131,97 €
141 095,14 €763,41 €331,73 €119 501,25 €36,83 €1 131,97 €
151 095,14 €765,52 €329,62 €118 735,73 €36,83 €1 131,97 €
161 095,14 €767,63 €327,51 €117 968,10 €36,83 €1 131,97 €
171 095,14 €769,74 €325,40 €117 198,36 €36,83 €1 131,97 €
181 095,14 €771,87 €323,27 €116 426,49 €36,83 €1 131,97 €
191 095,14 €774,00 €321,14 €115 652,49 €36,83 €1 131,97 €
201 095,14 €776,13 €319,01 €114 876,36 €36,83 €1 131,97 €
211 095,14 €778,27 €316,87 €114 098,09 €36,83 €1 131,97 €
221 095,14 €780,42 €314,72 €113 317,67 €36,83 €1 131,97 €
231 095,14 €782,57 €312,57 €112 535,10 €36,83 €1 131,97 €
241 095,14 €784,73 €310,41 €111 750,37 €36,83 €1 131,97 €
251 095,14 €786,90 €308,24 €110 963,47 €36,83 €1 131,97 €
261 095,14 €789,07 €306,07 €110 174,40 €36,83 €1 131,97 €
271 095,14 €791,24 €303,90 €109 383,16 €36,83 €1 131,97 €
281 095,14 €793,42 €301,72 €108 589,74 €36,83 €1 131,97 €
291 095,14 €795,61 €299,53 €107 794,13 €36,83 €1 131,97 €
301 095,14 €797,81 €297,33 €106 996,32 €36,83 €1 131,97 €
311 095,14 €800,01 €295,13 €106 196,31 €36,83 €1 131,97 €
321 095,14 €802,22 €292,92 €105 394,09 €36,83 €1 131,97 €
331 095,14 €804,43 €290,71 €104 589,66 €36,83 €1 131,97 €
341 095,14 €806,65 €288,49 €103 783,01 €36,83 €1 131,97 €
351 095,14 €808,87 €286,27 €102 974,14 €36,83 €1 131,97 €
361 095,14 €811,10 €284,04 €102 163,04 €36,83 €1 131,97 €
371 095,14 €813,34 €281,80 €101 349,70 €36,83 €1 131,97 €
381 095,14 €815,58 €279,56 €100 534,12 €36,83 €1 131,97 €
391 095,14 €817,83 €277,31 €99 716,29 €36,83 €1 131,97 €
401 095,14 €820,09 €275,05 €98 896,20 €36,83 €1 131,97 €
411 095,14 €822,35 €272,79 €98 073,85 €36,83 €1 131,97 €
421 095,14 €824,62 €270,52 €97 249,23 €36,83 €1 131,97 €
431 095,14 €826,89 €268,25 €96 422,34 €36,83 €1 131,97 €
441 095,14 €829,18 €265,96 €95 593,16 €36,83 €1 131,97 €
451 095,14 €831,46 €263,68 €94 761,70 €36,83 €1 131,97 €
461 095,14 €833,76 €261,38 €93 927,94 €36,83 €1 131,97 €
471 095,14 €836,06 €259,08 €93 091,88 €36,83 €1 131,97 €
481 095,14 €838,36 €256,78 €92 253,52 €36,83 €1 131,97 €
491 095,14 €840,67 €254,47 €91 412,85 €36,83 €1 131,97 €
501 095,14 €842,99 €252,15 €90 569,86 €36,83 €1 131,97 €
511 095,14 €845,32 €249,82 €89 724,54 €36,83 €1 131,97 €
521 095,14 €847,65 €247,49 €88 876,89 €36,83 €1 131,97 €
531 095,14 €849,99 €245,15 €88 026,90 €36,83 €1 131,97 €
541 095,14 €852,33 €242,81 €87 174,57 €36,83 €1 131,97 €
551 095,14 €854,68 €240,46 €86 319,89 €36,83 €1 131,97 €
561 095,14 €857,04 €238,10 €85 462,85 €36,83 €1 131,97 €
571 095,14 €859,40 €235,74 €84 603,45 €36,83 €1 131,97 €
581 095,14 €861,78 €233,36 €83 741,67 €36,83 €1 131,97 €
591 095,14 €864,15 €230,99 €82 877,52 €36,83 €1 131,97 €
601 095,14 €866,54 €228,60 €82 010,98 €36,83 €1 131,97 €
611 095,14 €868,93 €226,21 €81 142,05 €36,83 €1 131,97 €
621 095,14 €871,32 €223,82 €80 270,73 €36,83 €1 131,97 €
631 095,14 €873,73 €221,41 €79 397,00 €36,83 €1 131,97 €
641 095,14 €876,14 €219,00 €78 520,86 €36,83 €1 131,97 €
651 095,14 €878,55 €216,59 €77 642,31 €36,83 €1 131,97 €
661 095,14 €880,98 €214,16 €76 761,33 €36,83 €1 131,97 €
671 095,14 €883,41 €211,73 €75 877,92 €36,83 €1 131,97 €
681 095,14 €885,84 €209,30 €74 992,08 €36,83 €1 131,97 €
691 095,14 €888,29 €206,85 €74 103,79 €36,83 €1 131,97 €
701 095,14 €890,74 €204,40 €73 213,05 €36,83 €1 131,97 €
711 095,14 €893,19 €201,95 €72 319,86 €36,83 €1 131,97 €
721 095,14 €895,66 €199,48 €71 424,20 €36,83 €1 131,97 €
731 095,14 €898,13 €197,01 €70 526,07 €36,83 €1 131,97 €
741 095,14 €900,61 €194,53 €69 625,46 €36,83 €1 131,97 €
751 095,14 €903,09 €192,05 €68 722,37 €36,83 €1 131,97 €
761 095,14 €905,58 €189,56 €67 816,79 €36,83 €1 131,97 €
771 095,14 €908,08 €187,06 €66 908,71 €36,83 €1 131,97 €
781 095,14 €910,58 €184,56 €65 998,13 €36,83 €1 131,97 €
791 095,14 €913,10 €182,04 €65 085,03 €36,83 €1 131,97 €
801 095,14 €915,61 €179,53 €64 169,42 €36,83 €1 131,97 €
811 095,14 €918,14 €177,00 €63 251,28 €36,83 €1 131,97 €
821 095,14 €920,67 €174,47 €62 330,61 €36,83 €1 131,97 €
831 095,14 €923,21 €171,93 €61 407,40 €36,83 €1 131,97 €
841 095,14 €925,76 €169,38 €60 481,64 €36,83 €1 131,97 €
851 095,14 €928,31 €166,83 €59 553,33 €36,83 €1 131,97 €
861 095,14 €930,87 €164,27 €58 622,46 €36,83 €1 131,97 €
871 095,14 €933,44 €161,70 €57 689,02 €36,83 €1 131,97 €
881 095,14 €936,01 €159,13 €56 753,01 €36,83 €1 131,97 €
891 095,14 €938,60 €156,54 €55 814,41 €36,83 €1 131,97 €
901 095,14 €941,19 €153,95 €54 873,22 €36,83 €1 131,97 €
911 095,14 €943,78 €151,36 €53 929,44 €36,83 €1 131,97 €
921 095,14 €946,38 €148,76 €52 983,06 €36,83 €1 131,97 €
931 095,14 €949,00 €146,14 €52 034,06 €36,83 €1 131,97 €
941 095,14 €951,61 €143,53 €51 082,45 €36,83 €1 131,97 €
951 095,14 €954,24 €140,90 €50 128,21 €36,83 €1 131,97 €
961 095,14 €956,87 €138,27 €49 171,34 €36,83 €1 131,97 €
971 095,14 €959,51 €135,63 €48 211,83 €36,83 €1 131,97 €
981 095,14 €962,16 €132,98 €47 249,67 €36,83 €1 131,97 €
991 095,14 €964,81 €130,33 €46 284,86 €36,83 €1 131,97 €
1001 095,14 €967,47 €127,67 €45 317,39 €36,83 €1 131,97 €
1011 095,14 €970,14 €125,00 €44 347,25 €36,83 €1 131,97 €
1021 095,14 €972,82 €122,32 €43 374,43 €36,83 €1 131,97 €
1031 095,14 €975,50 €119,64 €42 398,93 €36,83 €1 131,97 €
1041 095,14 €978,19 €116,95 €41 420,74 €36,83 €1 131,97 €
1051 095,14 €980,89 €114,25 €40 439,85 €36,83 €1 131,97 €
1061 095,14 €983,59 €111,55 €39 456,26 €36,83 €1 131,97 €
1071 095,14 €986,31 €108,83 €38 469,95 €36,83 €1 131,97 €
1081 095,14 €989,03 €106,11 €37 480,92 €36,83 €1 131,97 €
1091 095,14 €991,76 €103,38 €36 489,16 €36,83 €1 131,97 €
1101 095,14 €994,49 €100,65 €35 494,67 €36,83 €1 131,97 €
1111 095,14 €997,23 €97,91 €34 497,44 €36,83 €1 131,97 €
1121 095,14 €999,98 €95,16 €33 497,46 €36,83 €1 131,97 €
1131 095,14 €1 002,74 €92,40 €32 494,72 €36,83 €1 131,97 €
1141 095,14 €1 005,51 €89,63 €31 489,21 €36,83 €1 131,97 €
1151 095,14 €1 008,28 €86,86 €30 480,93 €36,83 €1 131,97 €
1161 095,14 €1 011,06 €84,08 €29 469,87 €36,83 €1 131,97 €
1171 095,14 €1 013,85 €81,29 €28 456,02 €36,83 €1 131,97 €
1181 095,14 €1 016,65 €78,49 €27 439,37 €36,83 €1 131,97 €
1191 095,14 €1 019,45 €75,69 €26 419,92 €36,83 €1 131,97 €
1201 095,14 €1 022,27 €72,87 €25 397,65 €36,83 €1 131,97 €
1211 095,14 €1 025,08 €70,06 €24 372,57 €36,83 €1 131,97 €
1221 095,14 €1 027,91 €67,23 €23 344,66 €36,83 €1 131,97 €
1231 095,14 €1 030,75 €64,39 €22 313,91 €36,83 €1 131,97 €
1241 095,14 €1 033,59 €61,55 €21 280,32 €36,83 €1 131,97 €
1251 095,14 €1 036,44 €58,70 €20 243,88 €36,83 €1 131,97 €
1261 095,14 €1 039,30 €55,84 €19 204,58 €36,83 €1 131,97 €
1271 095,14 €1 042,17 €52,97 €18 162,41 €36,83 €1 131,97 €
1281 095,14 €1 045,04 €50,10 €17 117,37 €36,83 €1 131,97 €
1291 095,14 €1 047,92 €47,22 €16 069,45 €36,83 €1 131,97 €
1301 095,14 €1 050,82 €44,32 €15 018,63 €36,83 €1 131,97 €
1311 095,14 €1 053,71 €41,43 €13 964,92 €36,83 €1 131,97 €
1321 095,14 €1 056,62 €38,52 €12 908,30 €36,83 €1 131,97 €
1331 095,14 €1 059,53 €35,61 €11 848,77 €36,83 €1 131,97 €
1341 095,14 €1 062,46 €32,68 €10 786,31 €36,83 €1 131,97 €
1351 095,14 €1 065,39 €29,75 €9 720,92 €36,83 €1 131,97 €
1361 095,14 €1 068,33 €26,81 €8 652,59 €36,83 €1 131,97 €
1371 095,14 €1 071,27 €23,87 €7 581,32 €36,83 €1 131,97 €
1381 095,14 €1 074,23 €20,91 €6 507,09 €36,83 €1 131,97 €
1391 095,14 €1 077,19 €17,95 €5 429,90 €36,83 €1 131,97 €
1401 095,14 €1 080,16 €14,98 €4 349,74 €36,83 €1 131,97 €
1411 095,14 €1 083,14 €12,00 €3 266,60 €36,83 €1 131,97 €
1421 095,14 €1 086,13 €9,01 €2 180,47 €36,83 €1 131,97 €
1431 095,14 €1 089,13 €6,01 €1 091,34 €36,83 €1 131,97 €
1441 094,35 €1 091,34 €3,01 €0,00 €36,83 €1 131,97 €

Utilisez le formulaire ci-dessous pour comparer les offres de crédit immobilier dans plus de 100 établissements instantanément.