Prêt de 48 000€ sur 12 ans : quelle mensualité ?

Vous souhaitez emprunter 48000€ 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 404,36€ en se basant sur un taux moyen de 3.31% (hors assurance). Assurance incluse (13,60€ par mois pour un taux estimé à 0.34%), votre mensualité totale sera de 417,96€.

Vos revenus mensuels devront être de 1 266,55€ 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 48000€ sur une autre durée ? C'est ici.

Crédit de 48000€ sur 12 ans - Tableau d'amortissement

Montant du prêt : 48 000 €
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) : 10 227,42 €
Coût total du crédit (assurance incluse) : 12 185,82 €
NMensualité
(hors assurance)
Capital amortiIntérêtsCapital restant dûAssuranceTOTAL À PAYER
1404,36 €271,96 €132,40 €47 728,04 €13,60 €417,96 €
2404,36 €272,71 €131,65 €47 455,33 €13,60 €417,96 €
3404,36 €273,46 €130,90 €47 181,87 €13,60 €417,96 €
4404,36 €274,22 €130,14 €46 907,65 €13,60 €417,96 €
5404,36 €274,97 €129,39 €46 632,68 €13,60 €417,96 €
6404,36 €275,73 €128,63 €46 356,95 €13,60 €417,96 €
7404,36 €276,49 €127,87 €46 080,46 €13,60 €417,96 €
8404,36 €277,25 €127,11 €45 803,21 €13,60 €417,96 €
9404,36 €278,02 €126,34 €45 525,19 €13,60 €417,96 €
10404,36 €278,79 €125,57 €45 246,40 €13,60 €417,96 €
11404,36 €279,56 €124,80 €44 966,84 €13,60 €417,96 €
12404,36 €280,33 €124,03 €44 686,51 €13,60 €417,96 €
13404,36 €281,10 €123,26 €44 405,41 €13,60 €417,96 €
14404,36 €281,88 €122,48 €44 123,53 €13,60 €417,96 €
15404,36 €282,65 €121,71 €43 840,88 €13,60 €417,96 €
16404,36 €283,43 €120,93 €43 557,45 €13,60 €417,96 €
17404,36 €284,21 €120,15 €43 273,24 €13,60 €417,96 €
18404,36 €285,00 €119,36 €42 988,24 €13,60 €417,96 €
19404,36 €285,78 €118,58 €42 702,46 €13,60 €417,96 €
20404,36 €286,57 €117,79 €42 415,89 €13,60 €417,96 €
21404,36 €287,36 €117,00 €42 128,53 €13,60 €417,96 €
22404,36 €288,16 €116,20 €41 840,37 €13,60 €417,96 €
23404,36 €288,95 €115,41 €41 551,42 €13,60 €417,96 €
24404,36 €289,75 €114,61 €41 261,67 €13,60 €417,96 €
25404,36 €290,55 €113,81 €40 971,12 €13,60 €417,96 €
26404,36 €291,35 €113,01 €40 679,77 €13,60 €417,96 €
27404,36 €292,15 €112,21 €40 387,62 €13,60 €417,96 €
28404,36 €292,96 €111,40 €40 094,66 €13,60 €417,96 €
29404,36 €293,77 €110,59 €39 800,89 €13,60 €417,96 €
30404,36 €294,58 €109,78 €39 506,31 €13,60 €417,96 €
31404,36 €295,39 €108,97 €39 210,92 €13,60 €417,96 €
32404,36 €296,20 €108,16 €38 914,72 €13,60 €417,96 €
33404,36 €297,02 €107,34 €38 617,70 €13,60 €417,96 €
34404,36 €297,84 €106,52 €38 319,86 €13,60 €417,96 €
35404,36 €298,66 €105,70 €38 021,20 €13,60 €417,96 €
36404,36 €299,48 €104,88 €37 721,72 €13,60 €417,96 €
37404,36 €300,31 €104,05 €37 421,41 €13,60 €417,96 €
38404,36 €301,14 €103,22 €37 120,27 €13,60 €417,96 €
39404,36 €301,97 €102,39 €36 818,30 €13,60 €417,96 €
40404,36 €302,80 €101,56 €36 515,50 €13,60 €417,96 €
41404,36 €303,64 €100,72 €36 211,86 €13,60 €417,96 €
42404,36 €304,48 €99,88 €35 907,38 €13,60 €417,96 €
43404,36 €305,32 €99,04 €35 602,06 €13,60 €417,96 €
44404,36 €306,16 €98,20 €35 295,90 €13,60 €417,96 €
45404,36 €307,00 €97,36 €34 988,90 €13,60 €417,96 €
46404,36 €307,85 €96,51 €34 681,05 €13,60 €417,96 €
47404,36 €308,70 €95,66 €34 372,35 €13,60 €417,96 €
48404,36 €309,55 €94,81 €34 062,80 €13,60 €417,96 €
49404,36 €310,40 €93,96 €33 752,40 €13,60 €417,96 €
50404,36 €311,26 €93,10 €33 441,14 €13,60 €417,96 €
51404,36 €312,12 €92,24 €33 129,02 €13,60 €417,96 €
52404,36 €312,98 €91,38 €32 816,04 €13,60 €417,96 €
53404,36 €313,84 €90,52 €32 502,20 €13,60 €417,96 €
54404,36 €314,71 €89,65 €32 187,49 €13,60 €417,96 €
55404,36 €315,58 €88,78 €31 871,91 €13,60 €417,96 €
56404,36 €316,45 €87,91 €31 555,46 €13,60 €417,96 €
57404,36 €317,32 €87,04 €31 238,14 €13,60 €417,96 €
58404,36 €318,19 €86,17 €30 919,95 €13,60 €417,96 €
59404,36 €319,07 €85,29 €30 600,88 €13,60 €417,96 €
60404,36 €319,95 €84,41 €30 280,93 €13,60 €417,96 €
61404,36 €320,84 €83,52 €29 960,09 €13,60 €417,96 €
62404,36 €321,72 €82,64 €29 638,37 €13,60 €417,96 €
63404,36 €322,61 €81,75 €29 315,76 €13,60 €417,96 €
64404,36 €323,50 €80,86 €28 992,26 €13,60 €417,96 €
65404,36 €324,39 €79,97 €28 667,87 €13,60 €417,96 €
66404,36 €325,28 €79,08 €28 342,59 €13,60 €417,96 €
67404,36 €326,18 €78,18 €28 016,41 €13,60 €417,96 €
68404,36 €327,08 €77,28 €27 689,33 €13,60 €417,96 €
69404,36 €327,98 €76,38 €27 361,35 €13,60 €417,96 €
70404,36 €328,89 €75,47 €27 032,46 €13,60 €417,96 €
71404,36 €329,80 €74,56 €26 702,66 €13,60 €417,96 €
72404,36 €330,71 €73,65 €26 371,95 €13,60 €417,96 €
73404,36 €331,62 €72,74 €26 040,33 €13,60 €417,96 €
74404,36 €332,53 €71,83 €25 707,80 €13,60 €417,96 €
75404,36 €333,45 €70,91 €25 374,35 €13,60 €417,96 €
76404,36 €334,37 €69,99 €25 039,98 €13,60 €417,96 €
77404,36 €335,29 €69,07 €24 704,69 €13,60 €417,96 €
78404,36 €336,22 €68,14 €24 368,47 €13,60 €417,96 €
79404,36 €337,14 €67,22 €24 031,33 €13,60 €417,96 €
80404,36 €338,07 €66,29 €23 693,26 €13,60 €417,96 €
81404,36 €339,01 €65,35 €23 354,25 €13,60 €417,96 €
82404,36 €339,94 €64,42 €23 014,31 €13,60 €417,96 €
83404,36 €340,88 €63,48 €22 673,43 €13,60 €417,96 €
84404,36 €341,82 €62,54 €22 331,61 €13,60 €417,96 €
85404,36 €342,76 €61,60 €21 988,85 €13,60 €417,96 €
86404,36 €343,71 €60,65 €21 645,14 €13,60 €417,96 €
87404,36 €344,66 €59,70 €21 300,48 €13,60 €417,96 €
88404,36 €345,61 €58,75 €20 954,87 €13,60 €417,96 €
89404,36 €346,56 €57,80 €20 608,31 €13,60 €417,96 €
90404,36 €347,52 €56,84 €20 260,79 €13,60 €417,96 €
91404,36 €348,47 €55,89 €19 912,32 €13,60 €417,96 €
92404,36 €349,44 €54,92 €19 562,88 €13,60 €417,96 €
93404,36 €350,40 €53,96 €19 212,48 €13,60 €417,96 €
94404,36 €351,37 €52,99 €18 861,11 €13,60 €417,96 €
95404,36 €352,33 €52,03 €18 508,78 €13,60 €417,96 €
96404,36 €353,31 €51,05 €18 155,47 €13,60 €417,96 €
97404,36 €354,28 €50,08 €17 801,19 €13,60 €417,96 €
98404,36 €355,26 €49,10 €17 445,93 €13,60 €417,96 €
99404,36 €356,24 €48,12 €17 089,69 €13,60 €417,96 €
100404,36 €357,22 €47,14 €16 732,47 €13,60 €417,96 €
101404,36 €358,21 €46,15 €16 374,26 €13,60 €417,96 €
102404,36 €359,19 €45,17 €16 015,07 €13,60 €417,96 €
103404,36 €360,19 €44,17 €15 654,88 €13,60 €417,96 €
104404,36 €361,18 €43,18 €15 293,70 €13,60 €417,96 €
105404,36 €362,17 €42,19 €14 931,53 €13,60 €417,96 €
106404,36 €363,17 €41,19 €14 568,36 €13,60 €417,96 €
107404,36 €364,18 €40,18 €14 204,18 €13,60 €417,96 €
108404,36 €365,18 €39,18 €13 838,00 €13,60 €417,96 €
109404,36 €366,19 €38,17 €13 472,81 €13,60 €417,96 €
110404,36 €367,20 €37,16 €13 105,61 €13,60 €417,96 €
111404,36 €368,21 €36,15 €12 737,40 €13,60 €417,96 €
112404,36 €369,23 €35,13 €12 368,17 €13,60 €417,96 €
113404,36 €370,24 €34,12 €11 997,93 €13,60 €417,96 €
114404,36 €371,27 €33,09 €11 626,66 €13,60 €417,96 €
115404,36 €372,29 €32,07 €11 254,37 €13,60 €417,96 €
116404,36 €373,32 €31,04 €10 881,05 €13,60 €417,96 €
117404,36 €374,35 €30,01 €10 506,70 €13,60 €417,96 €
118404,36 €375,38 €28,98 €10 131,32 €13,60 €417,96 €
119404,36 €376,41 €27,95 €9 754,91 €13,60 €417,96 €
120404,36 €377,45 €26,91 €9 377,46 €13,60 €417,96 €
121404,36 €378,49 €25,87 €8 998,97 €13,60 €417,96 €
122404,36 €379,54 €24,82 €8 619,43 €13,60 €417,96 €
123404,36 €380,58 €23,78 €8 238,85 €13,60 €417,96 €
124404,36 €381,63 €22,73 €7 857,22 €13,60 €417,96 €
125404,36 €382,69 €21,67 €7 474,53 €13,60 €417,96 €
126404,36 €383,74 €20,62 €7 090,79 €13,60 €417,96 €
127404,36 €384,80 €19,56 €6 705,99 €13,60 €417,96 €
128404,36 €385,86 €18,50 €6 320,13 €13,60 €417,96 €
129404,36 €386,93 €17,43 €5 933,20 €13,60 €417,96 €
130404,36 €387,99 €16,37 €5 545,21 €13,60 €417,96 €
131404,36 €389,06 €15,30 €5 156,15 €13,60 €417,96 €
132404,36 €390,14 €14,22 €4 766,01 €13,60 €417,96 €
133404,36 €391,21 €13,15 €4 374,80 €13,60 €417,96 €
134404,36 €392,29 €12,07 €3 982,51 €13,60 €417,96 €
135404,36 €393,37 €10,99 €3 589,14 €13,60 €417,96 €
136404,36 €394,46 €9,90 €3 194,68 €13,60 €417,96 €
137404,36 €395,55 €8,81 €2 799,13 €13,60 €417,96 €
138404,36 €396,64 €7,72 €2 402,49 €13,60 €417,96 €
139404,36 €397,73 €6,63 €2 004,76 €13,60 €417,96 €
140404,36 €398,83 €5,53 €1 605,93 €13,60 €417,96 €
141404,36 €399,93 €4,43 €1 205,00 €13,60 €417,96 €
142404,36 €401,03 €3,33 €804,97 €13,60 €417,96 €
143404,36 €402,14 €2,22 €402,83 €13,60 €417,96 €
144403,94 €402,83 €1,11 €0,00 €13,60 €417,96 €

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