Prêt de 48 000€ sur 15 ans : quelle mensualité ?

Vous souhaitez emprunter 48000€ sur 15 ans. Voici le tableau d'amortissement sur 15 ans de cet emprunt avec les différentes mensualités à rembourser.

Pour ce prêt immobilier, votre mensualité hors assurance sera de 352,65€ en se basant sur un taux moyen de 3.9% (hors assurance). Assurance incluse (13,60€ par mois pour un taux estimé à 0.34%), votre mensualité totale sera de 366,25€.

Vos revenus mensuels devront être de 1 109,85€ 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 15 ans - Tableau d'amortissement

Montant du prêt : 48 000 €
Durée du crédit : 180 mois - Périodicité : Mensuelle
Taux d'intérêt du crédit : 3.9%
Taux d'assurance emprunteur : 0.34%
Coût total du crédit (hors assurance) : 15 476,87 €
Coût total du crédit (assurance incluse) : 17 924,87 €
NMensualité
(hors assurance)
Capital amortiIntérêtsCapital restant dûAssuranceTOTAL À PAYER
1352,65 €196,65 €156,00 €47 803,35 €13,60 €366,25 €
2352,65 €197,29 €155,36 €47 606,06 €13,60 €366,25 €
3352,65 €197,93 €154,72 €47 408,13 €13,60 €366,25 €
4352,65 €198,57 €154,08 €47 209,56 €13,60 €366,25 €
5352,65 €199,22 €153,43 €47 010,34 €13,60 €366,25 €
6352,65 €199,87 €152,78 €46 810,47 €13,60 €366,25 €
7352,65 €200,52 €152,13 €46 609,95 €13,60 €366,25 €
8352,65 €201,17 €151,48 €46 408,78 €13,60 €366,25 €
9352,65 €201,82 €150,83 €46 206,96 €13,60 €366,25 €
10352,65 €202,48 €150,17 €46 004,48 €13,60 €366,25 €
11352,65 €203,14 €149,51 €45 801,34 €13,60 €366,25 €
12352,65 €203,80 €148,85 €45 597,54 €13,60 €366,25 €
13352,65 €204,46 €148,19 €45 393,08 €13,60 €366,25 €
14352,65 €205,12 €147,53 €45 187,96 €13,60 €366,25 €
15352,65 €205,79 €146,86 €44 982,17 €13,60 €366,25 €
16352,65 €206,46 €146,19 €44 775,71 €13,60 €366,25 €
17352,65 €207,13 €145,52 €44 568,58 €13,60 €366,25 €
18352,65 €207,80 €144,85 €44 360,78 €13,60 €366,25 €
19352,65 €208,48 €144,17 €44 152,30 €13,60 €366,25 €
20352,65 €209,16 €143,49 €43 943,14 €13,60 €366,25 €
21352,65 €209,83 €142,82 €43 733,31 €13,60 €366,25 €
22352,65 €210,52 €142,13 €43 522,79 €13,60 €366,25 €
23352,65 €211,20 €141,45 €43 311,59 €13,60 €366,25 €
24352,65 €211,89 €140,76 €43 099,70 €13,60 €366,25 €
25352,65 €212,58 €140,07 €42 887,12 €13,60 €366,25 €
26352,65 €213,27 €139,38 €42 673,85 €13,60 €366,25 €
27352,65 €213,96 €138,69 €42 459,89 €13,60 €366,25 €
28352,65 €214,66 €137,99 €42 245,23 €13,60 €366,25 €
29352,65 €215,35 €137,30 €42 029,88 €13,60 €366,25 €
30352,65 €216,05 €136,60 €41 813,83 €13,60 €366,25 €
31352,65 €216,76 €135,89 €41 597,07 €13,60 €366,25 €
32352,65 €217,46 €135,19 €41 379,61 €13,60 €366,25 €
33352,65 €218,17 €134,48 €41 161,44 €13,60 €366,25 €
34352,65 €218,88 €133,77 €40 942,56 €13,60 €366,25 €
35352,65 €219,59 €133,06 €40 722,97 €13,60 €366,25 €
36352,65 €220,30 €132,35 €40 502,67 €13,60 €366,25 €
37352,65 €221,02 €131,63 €40 281,65 €13,60 €366,25 €
38352,65 €221,73 €130,92 €40 059,92 €13,60 €366,25 €
39352,65 €222,46 €130,19 €39 837,46 €13,60 €366,25 €
40352,65 €223,18 €129,47 €39 614,28 €13,60 €366,25 €
41352,65 €223,90 €128,75 €39 390,38 €13,60 €366,25 €
42352,65 €224,63 €128,02 €39 165,75 €13,60 €366,25 €
43352,65 €225,36 €127,29 €38 940,39 €13,60 €366,25 €
44352,65 €226,09 €126,56 €38 714,30 €13,60 €366,25 €
45352,65 €226,83 €125,82 €38 487,47 €13,60 €366,25 €
46352,65 €227,57 €125,08 €38 259,90 €13,60 €366,25 €
47352,65 €228,31 €124,34 €38 031,59 €13,60 €366,25 €
48352,65 €229,05 €123,60 €37 802,54 €13,60 €366,25 €
49352,65 €229,79 €122,86 €37 572,75 €13,60 €366,25 €
50352,65 €230,54 €122,11 €37 342,21 €13,60 €366,25 €
51352,65 €231,29 €121,36 €37 110,92 €13,60 €366,25 €
52352,65 €232,04 €120,61 €36 878,88 €13,60 €366,25 €
53352,65 €232,79 €119,86 €36 646,09 €13,60 €366,25 €
54352,65 €233,55 €119,10 €36 412,54 €13,60 €366,25 €
55352,65 €234,31 €118,34 €36 178,23 €13,60 €366,25 €
56352,65 €235,07 €117,58 €35 943,16 €13,60 €366,25 €
57352,65 €235,83 €116,82 €35 707,33 €13,60 €366,25 €
58352,65 €236,60 €116,05 €35 470,73 €13,60 €366,25 €
59352,65 €237,37 €115,28 €35 233,36 €13,60 €366,25 €
60352,65 €238,14 €114,51 €34 995,22 €13,60 €366,25 €
61352,65 €238,92 €113,73 €34 756,30 €13,60 €366,25 €
62352,65 €239,69 €112,96 €34 516,61 €13,60 €366,25 €
63352,65 €240,47 €112,18 €34 276,14 €13,60 €366,25 €
64352,65 €241,25 €111,40 €34 034,89 €13,60 €366,25 €
65352,65 €242,04 €110,61 €33 792,85 €13,60 €366,25 €
66352,65 €242,82 €109,83 €33 550,03 €13,60 €366,25 €
67352,65 €243,61 €109,04 €33 306,42 €13,60 €366,25 €
68352,65 €244,40 €108,25 €33 062,02 €13,60 €366,25 €
69352,65 €245,20 €107,45 €32 816,82 €13,60 €366,25 €
70352,65 €245,00 €106,65 €32 570,82 €13,60 €366,25 €
71352,65 €246,79 €105,86 €32 324,03 €13,60 €366,25 €
72352,65 €247,60 €105,05 €32 076,43 €13,60 €366,25 €
73352,65 €248,40 €104,25 €31 828,03 €13,60 €366,25 €
74352,65 €249,21 €103,44 €31 578,82 €13,60 €366,25 €
75352,65 €250,02 €102,63 €31 328,80 €13,60 €366,25 €
76352,65 €250,83 €101,82 €31 077,97 €13,60 €366,25 €
77352,65 €251,65 €101,00 €30 826,32 €13,60 €366,25 €
78352,65 €252,46 €100,19 €30 573,86 €13,60 €366,25 €
79352,65 €253,28 €99,37 €30 320,58 €13,60 €366,25 €
80352,65 €254,11 €98,54 €30 066,47 €13,60 €366,25 €
81352,65 €254,93 €97,72 €29 811,54 €13,60 €366,25 €
82352,65 €255,76 €96,89 €29 555,78 €13,60 €366,25 €
83352,65 €256,59 €96,06 €29 299,19 €13,60 €366,25 €
84352,65 €257,43 €95,22 €29 041,76 €13,60 €366,25 €
85352,65 €258,26 €94,39 €28 783,50 €13,60 €366,25 €
86352,65 €259,10 €93,55 €28 524,40 €13,60 €366,25 €
87352,65 €259,95 €92,70 €28 264,45 €13,60 €366,25 €
88352,65 €260,79 €91,86 €28 003,66 €13,60 €366,25 €
89352,65 €261,64 €91,01 €27 742,02 €13,60 €366,25 €
90352,65 €262,49 €90,16 €27 479,53 €13,60 €366,25 €
91352,65 €263,34 €89,31 €27 216,19 €13,60 €366,25 €
92352,65 €264,20 €88,45 €26 951,99 €13,60 €366,25 €
93352,65 €265,06 €87,59 €26 686,93 €13,60 €366,25 €
94352,65 €265,92 €86,73 €26 421,01 €13,60 €366,25 €
95352,65 €266,78 €85,87 €26 154,23 €13,60 €366,25 €
96352,65 €267,65 €85,00 €25 886,58 €13,60 €366,25 €
97352,65 €268,52 €84,13 €25 618,06 €13,60 €366,25 €
98352,65 €269,39 €83,26 €25 348,67 €13,60 €366,25 €
99352,65 €270,27 €82,38 €25 078,40 €13,60 €366,25 €
100352,65 €271,15 €81,50 €24 807,25 €13,60 €366,25 €
101352,65 €272,03 €80,62 €24 535,22 €13,60 €366,25 €
102352,65 €272,91 €79,74 €24 262,31 €13,60 €366,25 €
103352,65 €273,80 €78,85 €23 988,51 €13,60 €366,25 €
104352,65 €274,69 €77,96 €23 713,82 €13,60 €366,25 €
105352,65 €275,58 €77,07 €23 438,24 €13,60 €366,25 €
106352,65 €276,48 €76,17 €23 161,76 €13,60 €366,25 €
107352,65 €277,37 €75,28 €22 884,39 €13,60 €366,25 €
108352,65 €278,28 €74,37 €22 606,11 €13,60 €366,25 €
109352,65 €279,18 €73,47 €22 326,93 €13,60 €366,25 €
110352,65 €280,09 €72,56 €22 046,84 €13,60 €366,25 €
111352,65 €281,00 €71,65 €21 765,84 €13,60 €366,25 €
112352,65 €281,91 €70,74 €21 483,93 €13,60 €366,25 €
113352,65 €282,83 €69,82 €21 201,10 €13,60 €366,25 €
114352,65 €283,75 €68,90 €20 917,35 €13,60 €366,25 €
115352,65 €284,67 €67,98 €20 632,68 €13,60 €366,25 €
116352,65 €285,59 €67,06 €20 347,09 €13,60 €366,25 €
117352,65 €286,52 €66,13 €20 060,57 €13,60 €366,25 €
118352,65 €287,45 €65,20 €19 773,12 €13,60 €366,25 €
119352,65 €288,39 €64,26 €19 484,73 €13,60 €366,25 €
120352,65 €289,32 €63,33 €19 195,41 €13,60 €366,25 €
121352,65 €290,26 €62,39 €18 905,15 €13,60 €366,25 €
122352,65 €291,21 €61,44 €18 613,94 €13,60 €366,25 €
123352,65 €292,15 €60,50 €18 321,79 €13,60 €366,25 €
124352,65 €293,10 €59,55 €18 028,69 €13,60 €366,25 €
125352,65 €294,06 €58,59 €17 734,63 €13,60 €366,25 €
126352,65 €295,01 €57,64 €17 439,62 €13,60 €366,25 €
127352,65 €295,97 €56,68 €17 143,65 €13,60 €366,25 €
128352,65 €296,93 €55,72 €16 846,72 €13,60 €366,25 €
129352,65 €297,90 €54,75 €16 548,82 €13,60 €366,25 €
130352,65 €298,87 €53,78 €16 249,95 €13,60 €366,25 €
131352,65 €299,84 €52,81 €15 950,11 €13,60 €366,25 €
132352,65 €300,81 €51,84 €15 649,30 €13,60 €366,25 €
133352,65 €301,79 €50,86 €15 347,51 €13,60 €366,25 €
134352,65 €302,77 €49,88 €15 044,74 €13,60 €366,25 €
135352,65 €303,75 €48,90 €14 740,99 €13,60 €366,25 €
136352,65 €304,74 €47,91 €14 436,25 €13,60 €366,25 €
137352,65 €305,73 €46,92 €14 130,52 €13,60 €366,25 €
138352,65 €306,73 €45,92 €13 823,79 €13,60 €366,25 €
139352,65 €307,72 €44,93 €13 516,07 €13,60 €366,25 €
140352,65 €308,72 €43,93 €13 207,35 €13,60 €366,25 €
141352,65 €309,73 €42,92 €12 897,62 €13,60 €366,25 €
142352,65 €310,73 €41,92 €12 586,89 €13,60 €366,25 €
143352,65 €311,74 €40,91 €12 275,15 €13,60 €366,25 €
144352,65 €312,76 €39,89 €11 962,39 €13,60 €366,25 €
145352,65 €313,77 €38,88 €11 648,62 €13,60 €366,25 €
146352,65 €314,79 €37,86 €11 333,83 €13,60 €366,25 €
147352,65 €315,82 €36,83 €11 018,01 €13,60 €366,25 €
148352,65 €316,84 €35,81 €10 701,17 €13,60 €366,25 €
149352,65 €317,87 €34,78 €10 383,30 €13,60 €366,25 €
150352,65 €318,90 €33,75 €10 064,40 €13,60 €366,25 €
151352,65 €319,94 €32,71 €9 744,46 €13,60 €366,25 €
152352,65 €320,98 €31,67 €9 423,48 €13,60 €366,25 €
153352,65 €322,02 €30,63 €9 101,46 €13,60 €366,25 €
154352,65 €323,07 €29,58 €8 778,39 €13,60 €366,25 €
155352,65 €324,12 €28,53 €8 454,27 €13,60 €366,25 €
156352,65 €325,17 €27,48 €8 129,10 €13,60 €366,25 €
157352,65 €326,23 €26,42 €7 802,87 €13,60 €366,25 €
158352,65 €327,29 €25,36 €7 475,58 €13,60 €366,25 €
159352,65 €328,35 €24,30 €7 147,23 €13,60 €366,25 €
160352,65 €329,42 €23,23 €6 817,81 €13,60 €366,25 €
161352,65 €330,49 €22,16 €6 487,32 €13,60 €366,25 €
162352,65 €331,57 €21,08 €6 155,75 €13,60 €366,25 €
163352,65 €332,64 €20,01 €5 823,11 €13,60 €366,25 €
164352,65 €333,72 €18,93 €5 489,39 €13,60 €366,25 €
165352,65 €334,81 €17,84 €5 154,58 €13,60 €366,25 €
166352,65 €335,90 €16,75 €4 818,68 €13,60 €366,25 €
167352,65 €336,99 €15,66 €4 481,69 €13,60 €366,25 €
168352,65 €338,08 €14,57 €4 143,61 €13,60 €366,25 €
169352,65 €339,18 €13,47 €3 804,43 €13,60 €366,25 €
170352,65 €340,29 €12,36 €3 464,14 €13,60 €366,25 €
171352,65 €341,39 €11,26 €3 122,75 €13,60 €366,25 €
172352,65 €342,50 €10,15 €2 780,25 €13,60 €366,25 €
173352,65 €343,61 €9,04 €2 436,64 €13,60 €366,25 €
174352,65 €344,73 €7,92 €2 091,91 €13,60 €366,25 €
175352,65 €345,85 €6,80 €1 746,06 €13,60 €366,25 €
176352,65 €346,98 €5,67 €1 399,08 €13,60 €366,25 €
177352,65 €348,10 €4,55 €1 050,98 €13,60 €366,25 €
178352,65 €349,23 €3,42 €701,75 €13,60 €366,25 €
179352,65 €350,37 €2,28 €351,38 €13,60 €366,25 €
180352,52 €351,38 €1,14 €0,00 €13,60 €366,25 €

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