Prêt de 49 000€ sur 15 ans : quelle mensualité ?

Vous souhaitez emprunter 49000€ sur 15 ans en Octobre 2025. 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 347,41€ en se basant sur un taux moyen de 3.38% (hors assurance). Assurance incluse (13,88€ par mois pour un taux estimé à 0.34%), votre mensualité totale sera de 361,29€.

Vos revenus mensuels devront être de 1 094,83€ 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 49000€ sur une autre durée ? C'est ici.

Crédit de 49000€ sur 15 ans - Tableau d'amortissement

Montant du prêt : 49 000 €
Durée du crédit : 180 mois - Périodicité : Mensuelle
Taux d'intérêt du crédit : 3.38%
Taux d'assurance emprunteur : 0.34%
Coût total du crédit (hors assurance) : 13 534,20 €
Coût total du crédit (assurance incluse) : 16 033,20 €
NMensualité
(hors assurance)
Capital amortiIntérêtsCapital restant dûAssuranceTOTAL À PAYER
1347,41 €209,39 €138,02 €48 790,61 €13,88 €361,29 €
2347,41 €209,98 €137,43 €48 580,63 €13,88 €361,29 €
3347,41 €210,57 €136,84 €48 370,06 €13,88 €361,29 €
4347,41 €211,17 €136,24 €48 158,89 €13,88 €361,29 €
5347,41 €211,76 €135,65 €47 947,13 €13,88 €361,29 €
6347,41 €212,36 €135,05 €47 734,77 €13,88 €361,29 €
7347,41 €212,96 €134,45 €47 521,81 €13,88 €361,29 €
8347,41 €213,56 €133,85 €47 308,25 €13,88 €361,29 €
9347,41 €214,16 €133,25 €47 094,09 €13,88 €361,29 €
10347,41 €214,76 €132,65 €46 879,33 €13,88 €361,29 €
11347,41 €215,37 €132,04 €46 663,96 €13,88 €361,29 €
12347,41 €215,97 €131,44 €46 447,99 €13,88 €361,29 €
13347,41 €216,58 €130,83 €46 231,41 €13,88 €361,29 €
14347,41 €217,19 €130,22 €46 014,22 €13,88 €361,29 €
15347,41 €217,80 €129,61 €45 796,42 €13,88 €361,29 €
16347,41 €218,42 €128,99 €45 577,00 €13,88 €361,29 €
17347,41 €219,03 €128,38 €45 358,97 €13,88 €361,29 €
18347,41 €219,65 €127,76 €45 139,32 €13,88 €361,29 €
19347,41 €220,27 €127,14 €44 919,05 €13,88 €361,29 €
20347,41 €220,89 €126,52 €44 698,16 €13,88 €361,29 €
21347,41 €221,51 €125,90 €44 476,65 €13,88 €361,29 €
22347,41 €222,13 €125,28 €44 254,52 €13,88 €361,29 €
23347,41 €222,76 €124,65 €44 031,76 €13,88 €361,29 €
24347,41 €223,39 €124,02 €43 808,37 €13,88 €361,29 €
25347,41 €224,02 €123,39 €43 584,35 €13,88 €361,29 €
26347,41 €224,65 €122,76 €43 359,70 €13,88 €361,29 €
27347,41 €225,28 €122,13 €43 134,42 €13,88 €361,29 €
28347,41 €225,91 €121,50 €42 908,51 €13,88 €361,29 €
29347,41 €226,55 €120,86 €42 681,96 €13,88 €361,29 €
30347,41 €227,19 €120,22 €42 454,77 €13,88 €361,29 €
31347,41 €227,83 €119,58 €42 226,94 €13,88 €361,29 €
32347,41 €228,47 €118,94 €41 998,47 €13,88 €361,29 €
33347,41 €229,11 €118,30 €41 769,36 €13,88 €361,29 €
34347,41 €229,76 €117,65 €41 539,60 €13,88 €361,29 €
35347,41 €230,41 €117,00 €41 309,19 €13,88 €361,29 €
36347,41 €231,06 €116,35 €41 078,13 €13,88 €361,29 €
37347,41 €231,71 €115,70 €40 846,42 €13,88 €361,29 €
38347,41 €232,36 €115,05 €40 614,06 €13,88 €361,29 €
39347,41 €233,01 €114,40 €40 381,05 €13,88 €361,29 €
40347,41 €233,67 €113,74 €40 147,38 €13,88 €361,29 €
41347,41 €234,33 €113,08 €39 913,05 €13,88 €361,29 €
42347,41 €234,99 €112,42 €39 678,06 €13,88 €361,29 €
43347,41 €235,65 €111,76 €39 442,41 €13,88 €361,29 €
44347,41 €236,31 €111,10 €39 206,10 €13,88 €361,29 €
45347,41 €236,98 €110,43 €38 969,12 €13,88 €361,29 €
46347,41 €237,65 €109,76 €38 731,47 €13,88 €361,29 €
47347,41 €238,32 €109,09 €38 493,15 €13,88 €361,29 €
48347,41 €238,99 €108,42 €38 254,16 €13,88 €361,29 €
49347,41 €239,66 €107,75 €38 014,50 €13,88 €361,29 €
50347,41 €240,34 €107,07 €37 774,16 €13,88 €361,29 €
51347,41 €241,01 €106,40 €37 533,15 €13,88 €361,29 €
52347,41 €241,69 €105,72 €37 291,46 €13,88 €361,29 €
53347,41 €242,37 €105,04 €37 049,09 €13,88 €361,29 €
54347,41 €243,06 €104,35 €36 806,03 €13,88 €361,29 €
55347,41 €243,74 €103,67 €36 562,29 €13,88 €361,29 €
56347,41 €244,43 €102,98 €36 317,86 €13,88 €361,29 €
57347,41 €245,11 €102,30 €36 072,75 €13,88 €361,29 €
58347,41 €245,81 €101,60 €35 826,94 €13,88 €361,29 €
59347,41 €246,50 €100,91 €35 580,44 €13,88 €361,29 €
60347,41 €247,19 €100,22 €35 333,25 €13,88 €361,29 €
61347,41 €247,89 €99,52 €35 085,36 €13,88 €361,29 €
62347,41 €248,59 €98,82 €34 836,77 €13,88 €361,29 €
63347,41 €249,29 €98,12 €34 587,48 €13,88 €361,29 €
64347,41 €249,99 €97,42 €34 337,49 €13,88 €361,29 €
65347,41 €250,69 €96,72 €34 086,80 €13,88 €361,29 €
66347,41 €251,40 €96,01 €33 835,40 €13,88 €361,29 €
67347,41 €252,11 €95,30 €33 583,29 €13,88 €361,29 €
68347,41 €252,82 €94,59 €33 330,47 €13,88 €361,29 €
69347,41 €253,53 €93,88 €33 076,94 €13,88 €361,29 €
70347,41 €254,24 €93,17 €32 822,70 €13,88 €361,29 €
71347,41 €254,96 €92,45 €32 567,74 €13,88 €361,29 €
72347,41 €255,68 €91,73 €32 312,06 €13,88 €361,29 €
73347,41 €256,40 €91,01 €32 055,66 €13,88 €361,29 €
74347,41 €257,12 €90,29 €31 798,54 €13,88 €361,29 €
75347,41 €257,84 €89,57 €31 540,70 €13,88 €361,29 €
76347,41 €258,57 €88,84 €31 282,13 €13,88 €361,29 €
77347,41 €259,30 €88,11 €31 022,83 €13,88 €361,29 €
78347,41 €260,03 €87,38 €30 762,80 €13,88 €361,29 €
79347,41 €260,76 €86,65 €30 502,04 €13,88 €361,29 €
80347,41 €261,50 €85,91 €30 240,54 €13,88 €361,29 €
81347,41 €262,23 €85,18 €29 978,31 €13,88 €361,29 €
82347,41 €262,97 €84,44 €29 715,34 €13,88 €361,29 €
83347,41 €263,71 €83,70 €29 451,63 €13,88 €361,29 €
84347,41 €264,45 €82,96 €29 187,18 €13,88 €361,29 €
85347,41 €265,20 €82,21 €28 921,98 €13,88 €361,29 €
86347,41 €265,95 €81,46 €28 656,03 €13,88 €361,29 €
87347,41 €266,70 €80,71 €28 389,33 €13,88 €361,29 €
88347,41 €267,45 €79,96 €28 121,88 €13,88 €361,29 €
89347,41 €268,20 €79,21 €27 853,68 €13,88 €361,29 €
90347,41 €268,96 €78,45 €27 584,72 €13,88 €361,29 €
91347,41 €269,71 €77,70 €27 315,01 €13,88 €361,29 €
92347,41 €270,47 €76,94 €27 044,54 €13,88 €361,29 €
93347,41 €271,23 €76,18 €26 773,31 €13,88 €361,29 €
94347,41 €272,00 €75,41 €26 501,31 €13,88 €361,29 €
95347,41 €272,76 €74,65 €26 228,55 €13,88 €361,29 €
96347,41 €273,53 €73,88 €25 955,02 €13,88 €361,29 €
97347,41 €274,30 €73,11 €25 680,72 €13,88 €361,29 €
98347,41 €275,08 €72,33 €25 405,64 €13,88 €361,29 €
99347,41 €275,85 €71,56 €25 129,79 €13,88 €361,29 €
100347,41 €276,63 €70,78 €24 853,16 €13,88 €361,29 €
101347,41 €277,41 €70,00 €24 575,75 €13,88 €361,29 €
102347,41 €278,19 €69,22 €24 297,56 €13,88 €361,29 €
103347,41 €278,97 €68,44 €24 018,59 €13,88 €361,29 €
104347,41 €279,76 €67,65 €23 738,83 €13,88 €361,29 €
105347,41 €280,55 €66,86 €23 458,28 €13,88 €361,29 €
106347,41 €281,34 €66,07 €23 176,94 €13,88 €361,29 €
107347,41 €282,13 €65,28 €22 894,81 €13,88 €361,29 €
108347,41 €282,92 €64,49 €22 611,89 €13,88 €361,29 €
109347,41 €283,72 €63,69 €22 328,17 €13,88 €361,29 €
110347,41 €284,52 €62,89 €22 043,65 €13,88 €361,29 €
111347,41 €285,32 €62,09 €21 758,33 €13,88 €361,29 €
112347,41 €286,12 €61,29 €21 472,21 €13,88 €361,29 €
113347,41 €286,93 €60,48 €21 185,28 €13,88 €361,29 €
114347,41 €287,74 €59,67 €20 897,54 €13,88 €361,29 €
115347,41 €288,55 €58,86 €20 608,99 €13,88 €361,29 €
116347,41 €289,36 €58,05 €20 319,63 €13,88 €361,29 €
117347,41 €290,18 €57,23 €20 029,45 €13,88 €361,29 €
118347,41 €290,99 €56,42 €19 738,46 €13,88 €361,29 €
119347,41 €291,81 €55,60 €19 446,65 €13,88 €361,29 €
120347,41 €292,64 €54,77 €19 154,01 €13,88 €361,29 €
121347,41 €293,46 €53,95 €18 860,55 €13,88 €361,29 €
122347,41 €294,29 €53,12 €18 566,26 €13,88 €361,29 €
123347,41 €295,12 €52,29 €18 271,14 €13,88 €361,29 €
124347,41 €295,95 €51,46 €17 975,19 €13,88 €361,29 €
125347,41 €296,78 €50,63 €17 678,41 €13,88 €361,29 €
126347,41 €297,62 €49,79 €17 380,79 €13,88 €361,29 €
127347,41 €298,45 €48,96 €17 082,34 €13,88 €361,29 €
128347,41 €299,29 €48,12 €16 783,05 €13,88 €361,29 €
129347,41 €300,14 €47,27 €16 482,91 €13,88 €361,29 €
130347,41 €300,98 €46,43 €16 181,93 €13,88 €361,29 €
131347,41 €301,83 €45,58 €15 880,10 €13,88 €361,29 €
132347,41 €302,68 €44,73 €15 577,42 €13,88 €361,29 €
133347,41 €303,53 €43,88 €15 273,89 €13,88 €361,29 €
134347,41 €304,39 €43,02 €14 969,50 €13,88 €361,29 €
135347,41 €305,25 €42,16 €14 664,25 €13,88 €361,29 €
136347,41 €306,11 €41,30 €14 358,14 €13,88 €361,29 €
137347,41 €306,97 €40,44 €14 051,17 €13,88 €361,29 €
138347,41 €307,83 €39,58 €13 743,34 €13,88 €361,29 €
139347,41 €308,70 €38,71 €13 434,64 €13,88 €361,29 €
140347,41 €309,57 €37,84 €13 125,07 €13,88 €361,29 €
141347,41 €310,44 €36,97 €12 814,63 €13,88 €361,29 €
142347,41 €311,32 €36,09 €12 503,31 €13,88 €361,29 €
143347,41 €312,19 €35,22 €12 191,12 €13,88 €361,29 €
144347,41 €313,07 €34,34 €11 878,05 €13,88 €361,29 €
145347,41 €313,95 €33,46 €11 564,10 €13,88 €361,29 €
146347,41 €314,84 €32,57 €11 249,26 €13,88 €361,29 €
147347,41 €315,72 €31,69 €10 933,54 €13,88 €361,29 €
148347,41 €316,61 €30,80 €10 616,93 €13,88 €361,29 €
149347,41 €317,51 €29,90 €10 299,42 €13,88 €361,29 €
150347,41 €318,40 €29,01 €9 981,02 €13,88 €361,29 €
151347,41 €319,30 €28,11 €9 661,72 €13,88 €361,29 €
152347,41 €320,20 €27,21 €9 341,52 €13,88 €361,29 €
153347,41 €321,10 €26,31 €9 020,42 €13,88 €361,29 €
154347,41 €322,00 €25,41 €8 698,42 €13,88 €361,29 €
155347,41 €322,91 €24,50 €8 375,51 €13,88 €361,29 €
156347,41 €323,82 €23,59 €8 051,69 €13,88 €361,29 €
157347,41 €324,73 €22,68 €7 726,96 €13,88 €361,29 €
158347,41 €325,65 €21,76 €7 401,31 €13,88 €361,29 €
159347,41 €326,56 €20,85 €7 074,75 €13,88 €361,29 €
160347,41 €327,48 €19,93 €6 747,27 €13,88 €361,29 €
161347,41 €328,41 €19,00 €6 418,86 €13,88 €361,29 €
162347,41 €329,33 €18,08 €6 089,53 €13,88 €361,29 €
163347,41 €330,26 €17,15 €5 759,27 €13,88 €361,29 €
164347,41 €331,19 €16,22 €5 428,08 €13,88 €361,29 €
165347,41 €332,12 €15,29 €5 095,96 €13,88 €361,29 €
166347,41 €333,06 €14,35 €4 762,90 €13,88 €361,29 €
167347,41 €333,99 €13,42 €4 428,91 €13,88 €361,29 €
168347,41 €334,94 €12,47 €4 093,97 €13,88 €361,29 €
169347,41 €335,88 €11,53 €3 758,09 €13,88 €361,29 €
170347,41 €336,82 €10,59 €3 421,27 €13,88 €361,29 €
171347,41 €337,77 €9,64 €3 083,50 €13,88 €361,29 €
172347,41 €338,72 €8,69 €2 744,78 €13,88 €361,29 €
173347,41 €339,68 €7,73 €2 405,10 €13,88 €361,29 €
174347,41 €340,64 €6,77 €2 064,46 €13,88 €361,29 €
175347,41 €341,60 €5,81 €1 722,86 €13,88 €361,29 €
176347,41 €342,56 €4,85 €1 380,30 €13,88 €361,29 €
177347,41 €343,52 €3,89 €1 036,78 €13,88 €361,29 €
178347,41 €344,49 €2,92 €692,29 €13,88 €361,29 €
179347,41 €345,46 €1,95 €346,83 €13,88 €361,29 €
180347,81 €346,83 €0,98 €0,00 €13,88 €361,29 €

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