Prêt de 48 000€ sur 20 ans : quelle mensualité ?

Vous souhaitez emprunter 48000€ sur 20 ans. Voici le tableau d'amortissement sur 20 ans de cet emprunt avec les différentes mensualités à rembourser.

Pour ce prêt immobilier, votre mensualité hors assurance sera de 290,87€ en se basant sur un taux moyen de 4% (hors assurance). Assurance incluse (13,60€ par mois pour un taux estimé à 0.34%), votre mensualité totale sera de 304,47€.

Vos revenus mensuels devront être de 922,64€ 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 20 ans - Tableau d'amortissement

Montant du prêt : 48 000 €
Durée du crédit : 240 mois - Périodicité : Mensuelle
Taux d'intérêt du crédit : 4%
Taux d'assurance emprunteur : 0.34%
Coût total du crédit (hors assurance) : 21 808,97 €
Coût total du crédit (assurance incluse) : 25 072,97 €
NMensualité
(hors assurance)		Capital amortiIntérêtsCapital restant dûAssuranceTOTAL À PAYER
1290,87 €130,87 €160,00 €47 869,13 €13,60 €304,47 €
2290,87 €131,31 €159,56 €47 737,82 €13,60 €304,47 €
3290,87 €131,74 €159,13 €47 606,08 €13,60 €304,47 €
4290,87 €132,18 €158,69 €47 473,90 €13,60 €304,47 €
5290,87 €132,62 €158,25 €47 341,28 €13,60 €304,47 €
6290,87 €133,07 €157,80 €47 208,21 €13,60 €304,47 €
7290,87 €133,51 €157,36 €47 074,70 €13,60 €304,47 €
8290,87 €133,95 €156,92 €46 940,75 €13,60 €304,47 €
9290,87 €134,40 €156,47 €46 806,35 €13,60 €304,47 €
10290,87 €134,85 €156,02 €46 671,50 €13,60 €304,47 €
11290,87 €135,30 €155,57 €46 536,20 €13,60 €304,47 €
12290,87 €135,75 €155,12 €46 400,45 €13,60 €304,47 €
13290,87 €136,20 €154,67 €46 264,25 €13,60 €304,47 €
14290,87 €136,66 €154,21 €46 127,59 €13,60 €304,47 €
15290,87 €137,11 €153,76 €45 990,48 €13,60 €304,47 €
16290,87 €137,57 €153,30 €45 852,91 €13,60 €304,47 €
17290,87 €138,03 €152,84 €45 714,88 €13,60 €304,47 €
18290,87 €138,49 €152,38 €45 576,39 €13,60 €304,47 €
19290,87 €138,95 €151,92 €45 437,44 €13,60 €304,47 €
20290,87 €139,41 €151,46 €45 298,03 €13,60 €304,47 €
21290,87 €139,88 €150,99 €45 158,15 €13,60 €304,47 €
22290,87 €140,34 €150,53 €45 017,81 €13,60 €304,47 €
23290,87 €140,81 €150,06 €44 877,00 €13,60 €304,47 €
24290,87 €141,28 €149,59 €44 735,72 €13,60 €304,47 €
25290,87 €141,75 €149,12 €44 593,97 €13,60 €304,47 €
26290,87 €142,22 €148,65 €44 451,75 €13,60 €304,47 €
27290,87 €142,70 €148,17 €44 309,05 €13,60 €304,47 €
28290,87 €143,17 €147,70 €44 165,88 €13,60 €304,47 €
29290,87 €143,65 €147,22 €44 022,23 €13,60 €304,47 €
30290,87 €144,13 €146,74 €43 878,10 €13,60 €304,47 €
31290,87 €144,61 €146,26 €43 733,49 €13,60 €304,47 €
32290,87 €145,09 €145,78 €43 588,40 €13,60 €304,47 €
33290,87 €145,58 €145,29 €43 442,82 €13,60 €304,47 €
34290,87 €146,06 €144,81 €43 296,76 €13,60 €304,47 €
35290,87 €146,55 €144,32 €43 150,21 €13,60 €304,47 €
36290,87 €147,04 €143,83 €43 003,17 €13,60 €304,47 €
37290,87 €147,53 €143,34 €42 855,64 €13,60 €304,47 €
38290,87 €148,02 €142,85 €42 707,62 €13,60 €304,47 €
39290,87 €148,51 €142,36 €42 559,11 €13,60 €304,47 €
40290,87 €149,01 €141,86 €42 410,10 €13,60 €304,47 €
41290,87 €149,50 €141,37 €42 260,60 €13,60 €304,47 €
42290,87 €150,00 €140,87 €42 110,60 €13,60 €304,47 €
43290,87 €150,50 €140,37 €41 960,10 €13,60 €304,47 €
44290,87 €151,00 €139,87 €41 809,10 €13,60 €304,47 €
45290,87 €151,51 €139,36 €41 657,59 €13,60 €304,47 €
46290,87 €152,01 €138,86 €41 505,58 €13,60 €304,47 €
47290,87 €152,52 €138,35 €41 353,06 €13,60 €304,47 €
48290,87 €153,03 €137,84 €41 200,03 €13,60 €304,47 €
49290,87 €153,54 €137,33 €41 046,49 €13,60 €304,47 €
50290,87 €154,05 €136,82 €40 892,44 €13,60 €304,47 €
51290,87 €154,56 €136,31 €40 737,88 €13,60 €304,47 €
52290,87 €155,08 €135,79 €40 582,80 €13,60 €304,47 €
53290,87 €155,59 €135,28 €40 427,21 €13,60 €304,47 €
54290,87 €156,11 €134,76 €40 271,10 €13,60 €304,47 €
55290,87 €156,63 €134,24 €40 114,47 €13,60 €304,47 €
56290,87 €157,16 €133,71 €39 957,31 €13,60 €304,47 €
57290,87 €157,68 €133,19 €39 799,63 €13,60 €304,47 €
58290,87 €158,20 €132,67 €39 641,43 €13,60 €304,47 €
59290,87 €158,73 €132,14 €39 482,70 €13,60 €304,47 €
60290,87 €159,26 €131,61 €39 323,44 €13,60 €304,47 €
61290,87 €159,79 €131,08 €39 163,65 €13,60 €304,47 €
62290,87 €160,32 €130,55 €39 003,33 €13,60 €304,47 €
63290,87 €160,86 €130,01 €38 842,47 €13,60 €304,47 €
64290,87 €161,40 €129,47 €38 681,07 €13,60 €304,47 €
65290,87 €161,93 €128,94 €38 519,14 €13,60 €304,47 €
66290,87 €162,47 €128,40 €38 356,67 €13,60 €304,47 €
67290,87 €163,01 €127,86 €38 193,66 €13,60 €304,47 €
68290,87 €163,56 €127,31 €38 030,10 €13,60 €304,47 €
69290,87 €164,10 €126,77 €37 866,00 €13,60 €304,47 €
70290,87 €164,65 €126,22 €37 701,35 €13,60 €304,47 €
71290,87 €165,20 €125,67 €37 536,15 €13,60 €304,47 €
72290,87 €165,75 €125,12 €37 370,40 €13,60 €304,47 €
73290,87 €166,30 €124,57 €37 204,10 €13,60 €304,47 €
74290,87 €166,86 €124,01 €37 037,24 €13,60 €304,47 €
75290,87 €167,41 €123,46 €36 869,83 €13,60 €304,47 €
76290,87 €167,97 €122,90 €36 701,86 €13,60 €304,47 €
77290,87 €168,53 €122,34 €36 533,33 €13,60 €304,47 €
78290,87 €169,09 €121,78 €36 364,24 €13,60 €304,47 €
79290,87 €169,66 €121,21 €36 194,58 €13,60 €304,47 €
80290,87 €170,22 €120,65 €36 024,36 €13,60 €304,47 €
81290,87 €170,79 €120,08 €35 853,57 €13,60 €304,47 €
82290,87 €171,36 €119,51 €35 682,21 €13,60 €304,47 €
83290,87 €171,93 €118,94 €35 510,28 €13,60 €304,47 €
84290,87 €172,50 €118,37 €35 337,78 €13,60 €304,47 €
85290,87 €173,08 €117,79 €35 164,70 €13,60 €304,47 €
86290,87 €173,65 €117,22 €34 991,05 €13,60 €304,47 €
87290,87 €174,23 €116,64 €34 816,82 €13,60 €304,47 €
88290,87 €174,81 €116,06 €34 642,01 €13,60 €304,47 €
89290,87 €175,40 €115,47 €34 466,61 €13,60 €304,47 €
90290,87 €175,98 €114,89 €34 290,63 €13,60 €304,47 €
91290,87 €176,57 €114,30 €34 114,06 €13,60 €304,47 €
92290,87 €177,16 €113,71 €33 936,90 €13,60 €304,47 €
93290,87 €177,75 €113,12 €33 759,15 €13,60 €304,47 €
94290,87 €178,34 €112,53 €33 580,81 €13,60 €304,47 €
95290,87 €178,93 €111,94 €33 401,88 €13,60 €304,47 €
96290,87 €179,53 €111,34 €33 222,35 €13,60 €304,47 €
97290,87 €180,13 €110,74 €33 042,22 €13,60 €304,47 €
98290,87 €180,73 €110,14 €32 861,49 €13,60 €304,47 €
99290,87 €181,33 €109,54 €32 680,16 €13,60 €304,47 €
100290,87 €181,94 €108,93 €32 498,22 €13,60 €304,47 €
101290,87 €182,54 €108,33 €32 315,68 €13,60 €304,47 €
102290,87 €183,15 €107,72 €32 132,53 €13,60 €304,47 €
103290,87 €183,76 €107,11 €31 948,77 €13,60 €304,47 €
104290,87 €184,37 €106,50 €31 764,40 €13,60 €304,47 €
105290,87 €184,99 €105,88 €31 579,41 €13,60 €304,47 €
106290,87 €185,61 €105,26 €31 393,80 €13,60 €304,47 €
107290,87 €186,22 €104,65 €31 207,58 €13,60 €304,47 €
108290,87 €186,84 €104,03 €31 020,74 €13,60 €304,47 €
109290,87 €187,47 €103,40 €30 833,27 €13,60 €304,47 €
110290,87 €188,09 €102,78 €30 645,18 €13,60 €304,47 €
111290,87 €188,72 €102,15 €30 456,46 €13,60 €304,47 €
112290,87 €189,35 €101,52 €30 267,11 €13,60 €304,47 €
113290,87 €189,98 €100,89 €30 077,13 €13,60 €304,47 €
114290,87 €190,61 €100,26 €29 886,52 €13,60 €304,47 €
115290,87 €191,25 €99,62 €29 695,27 €13,60 €304,47 €
116290,87 €191,89 €98,98 €29 503,38 €13,60 €304,47 €
117290,87 €192,53 €98,34 €29 310,85 €13,60 €304,47 €
118290,87 €193,17 €97,70 €29 117,68 €13,60 €304,47 €
119290,87 €193,81 €97,06 €28 923,87 €13,60 €304,47 €
120290,87 €194,46 €96,41 €28 729,41 €13,60 €304,47 €
121290,87 €195,11 €95,76 €28 534,30 €13,60 €304,47 €
122290,87 €195,76 €95,11 €28 338,54 €13,60 €304,47 €
123290,87 €196,41 €94,46 €28 142,13 €13,60 €304,47 €
124290,87 €197,06 €93,81 €27 945,07 €13,60 €304,47 €
125290,87 €197,72 €93,15 €27 747,35 €13,60 €304,47 €
126290,87 €198,38 €92,49 €27 548,97 €13,60 €304,47 €
127290,87 €199,04 €91,83 €27 349,93 €13,60 €304,47 €
128290,87 €199,70 €91,17 €27 150,23 €13,60 €304,47 €
129290,87 €200,37 €90,50 €26 949,86 €13,60 €304,47 €
130290,87 €201,04 €89,83 €26 748,82 €13,60 €304,47 €
131290,87 €201,71 €89,16 €26 547,11 €13,60 €304,47 €
132290,87 €202,38 €88,49 €26 344,73 €13,60 €304,47 €
133290,87 €203,05 €87,82 €26 141,68 €13,60 €304,47 €
134290,87 €203,73 €87,14 €25 937,95 €13,60 €304,47 €
135290,87 €204,41 €86,46 €25 733,54 €13,60 €304,47 €
136290,87 €205,09 €85,78 €25 528,45 €13,60 €304,47 €
137290,87 €205,78 €85,09 €25 322,67 €13,60 €304,47 €
138290,87 €206,46 €84,41 €25 116,21 €13,60 €304,47 €
139290,87 €207,15 €83,72 €24 909,06 €13,60 €304,47 €
140290,87 €207,84 €83,03 €24 701,22 €13,60 €304,47 €
141290,87 €208,53 €82,34 €24 492,69 €13,60 €304,47 €
142290,87 €209,23 €81,64 €24 283,46 €13,60 €304,47 €
143290,87 €209,93 €80,94 €24 073,53 €13,60 €304,47 €
144290,87 €210,62 €80,25 €23 862,91 €13,60 €304,47 €
145290,87 €211,33 €79,54 €23 651,58 €13,60 €304,47 €
146290,87 €212,03 €78,84 €23 439,55 €13,60 €304,47 €
147290,87 €212,74 €78,13 €23 226,81 €13,60 €304,47 €
148290,87 €213,45 €77,42 €23 013,36 €13,60 €304,47 €
149290,87 €214,16 €76,71 €22 799,20 €13,60 €304,47 €
150290,87 €214,87 €76,00 €22 584,33 €13,60 €304,47 €
151290,87 €215,59 €75,28 €22 368,74 €13,60 €304,47 €
152290,87 €216,31 €74,56 €22 152,43 €13,60 €304,47 €
153290,87 €217,03 €73,84 €21 935,40 €13,60 €304,47 €
154290,87 €217,75 €73,12 €21 717,65 €13,60 €304,47 €
155290,87 €218,48 €72,39 €21 499,17 €13,60 €304,47 €
156290,87 €219,21 €71,66 €21 279,96 €13,60 €304,47 €
157290,87 €219,94 €70,93 €21 060,02 €13,60 €304,47 €
158290,87 €220,67 €70,20 €20 839,35 €13,60 €304,47 €
159290,87 €221,41 €69,46 €20 617,94 €13,60 €304,47 €
160290,87 €222,14 €68,73 €20 395,80 €13,60 €304,47 €
161290,87 €222,88 €67,99 €20 172,92 €13,60 €304,47 €
162290,87 €223,63 €67,24 €19 949,29 €13,60 €304,47 €
163290,87 €224,37 €66,50 €19 724,92 €13,60 €304,47 €
164290,87 €225,12 €65,75 €19 499,80 €13,60 €304,47 €
165290,87 €225,87 €65,00 €19 273,93 €13,60 €304,47 €
166290,87 €226,62 €64,25 €19 047,31 €13,60 €304,47 €
167290,87 €227,38 €63,49 €18 819,93 €13,60 €304,47 €
168290,87 €228,14 €62,73 €18 591,79 €13,60 €304,47 €
169290,87 €228,90 €61,97 €18 362,89 €13,60 €304,47 €
170290,87 €229,66 €61,21 €18 133,23 €13,60 €304,47 €
171290,87 €230,43 €60,44 €17 902,80 €13,60 €304,47 €
172290,87 €231,19 €59,68 €17 671,61 €13,60 €304,47 €
173290,87 €231,96 €58,91 €17 439,65 €13,60 €304,47 €
174290,87 €232,74 €58,13 €17 206,91 €13,60 €304,47 €
175290,87 €233,51 €57,36 €16 973,40 €13,60 €304,47 €
176290,87 €234,29 €56,58 €16 739,11 €13,60 €304,47 €
177290,87 €235,07 €55,80 €16 504,04 €13,60 €304,47 €
178290,87 €235,86 €55,01 €16 268,18 €13,60 €304,47 €
179290,87 €236,64 €54,23 €16 031,54 €13,60 €304,47 €
180290,87 €237,43 €53,44 €15 794,11 €13,60 €304,47 €
181290,87 €238,22 €52,65 €15 555,89 €13,60 €304,47 €
182290,87 €239,02 €51,85 €15 316,87 €13,60 €304,47 €
183290,87 €239,81 €51,06 €15 077,06 €13,60 €304,47 €
184290,87 €240,61 €50,26 €14 836,45 €13,60 €304,47 €
185290,87 €241,42 €49,45 €14 595,03 €13,60 €304,47 €
186290,87 €242,22 €48,65 €14 352,81 €13,60 €304,47 €
187290,87 €243,03 €47,84 €14 109,78 €13,60 €304,47 €
188290,87 €243,84 €47,03 €13 865,94 €13,60 €304,47 €
189290,87 €244,65 €46,22 €13 621,29 €13,60 €304,47 €
190290,87 €245,47 €45,40 €13 375,82 €13,60 €304,47 €
191290,87 €246,28 €44,59 €13 129,54 €13,60 €304,47 €
192290,87 €247,10 €43,77 €12 882,44 €13,60 €304,47 €
193290,87 €247,93 €42,94 €12 634,51 €13,60 €304,47 €
194290,87 €248,75 €42,12 €12 385,76 €13,60 €304,47 €
195290,87 €249,58 €41,29 €12 136,18 €13,60 €304,47 €
196290,87 €250,42 €40,45 €11 885,76 €13,60 €304,47 €
197290,87 €251,25 €39,62 €11 634,51 €13,60 €304,47 €
198290,87 €252,09 €38,78 €11 382,42 €13,60 €304,47 €
199290,87 €252,93 €37,94 €11 129,49 €13,60 €304,47 €
200290,87 €253,77 €37,10 €10 875,72 €13,60 €304,47 €
201290,87 €254,62 €36,25 €10 621,10 €13,60 €304,47 €
202290,87 €255,47 €35,40 €10 365,63 €13,60 €304,47 €
203290,87 €256,32 €34,55 €10 109,31 €13,60 €304,47 €
204290,87 €257,17 €33,70 €9 852,14 €13,60 €304,47 €
205290,87 €258,03 €32,84 €9 594,11 €13,60 €304,47 €
206290,87 €258,89 €31,98 €9 335,22 €13,60 €304,47 €
207290,87 €259,75 €31,12 €9 075,47 €13,60 €304,47 €
208290,87 €260,62 €30,25 €8 814,85 €13,60 €304,47 €
209290,87 €261,49 €29,38 €8 553,36 €13,60 €304,47 €
210290,87 €262,36 €28,51 €8 290,00 €13,60 €304,47 €
211290,87 €263,23 €27,64 €8 027,77 €13,60 €304,47 €
212290,87 €264,11 €26,76 €7 763,66 €13,60 €304,47 €
213290,87 €264,99 €25,88 €7 498,67 €13,60 €304,47 €
214290,87 €265,87 €25,00 €7 232,80 €13,60 €304,47 €
215290,87 €266,76 €24,11 €6 966,04 €13,60 €304,47 €
216290,87 €267,65 €23,22 €6 698,39 €13,60 €304,47 €
217290,87 €268,54 €22,33 €6 429,85 €13,60 €304,47 €
218290,87 €269,44 €21,43 €6 160,41 €13,60 €304,47 €
219290,87 €270,34 €20,53 €5 890,07 €13,60 €304,47 €
220290,87 €271,24 €19,63 €5 618,83 €13,60 €304,47 €
221290,87 €272,14 €18,73 €5 346,69 €13,60 €304,47 €
222290,87 €273,05 €17,82 €5 073,64 €13,60 €304,47 €
223290,87 €273,96 €16,91 €4 799,68 €13,60 €304,47 €
224290,87 €274,87 €16,00 €4 524,81 €13,60 €304,47 €
225290,87 €275,79 €15,08 €4 249,02 €13,60 €304,47 €
226290,87 €276,71 €14,16 €3 972,31 €13,60 €304,47 €
227290,87 €277,63 €13,24 €3 694,68 €13,60 €304,47 €
228290,87 €278,55 €12,32 €3 416,13 €13,60 €304,47 €
229290,87 €279,48 €11,39 €3 136,65 €13,60 €304,47 €
230290,87 €280,41 €10,46 €2 856,24 €13,60 €304,47 €
231290,87 €281,35 €9,52 €2 574,89 €13,60 €304,47 €
232290,87 €282,29 €8,58 €2 292,60 €13,60 €304,47 €
233290,87 €283,23 €7,64 €2 009,37 €13,60 €304,47 €
234290,87 €284,17 €6,70 €1 725,20 €13,60 €304,47 €
235290,87 €285,12 €5,75 €1 440,08 €13,60 €304,47 €
236290,87 €286,07 €4,80 €1 154,01 €13,60 €304,47 €
237290,87 €287,02 €3,85 €866,99 €13,60 €304,47 €
238290,87 €287,98 €2,89 €579,01 €13,60 €304,47 €
239290,87 €288,94 €1,93 €290,07 €13,60 €304,47 €
240291,04 €290,07 €0,97 €0,00 €13,60 €304,47 €

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