Prêt de 52 000€ sur 15 ans : quelle mensualité ?

Vous souhaitez emprunter 52000€ 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 368,68€ en se basant sur un taux moyen de 3.38% (hors assurance). Assurance incluse (14,73€ par mois pour un taux estimé à 0.34%), votre mensualité totale sera de 383,41€.

Vos revenus mensuels devront être de 1 161,86€ 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 52000€ sur une autre durée ? C'est ici.

Crédit de 52000€ sur 15 ans - Tableau d'amortissement

Montant du prêt : 52 000 €
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) : 14 362,93 €
Coût total du crédit (assurance incluse) : 17 014,93 €
NMensualité
(hors assurance)
Capital amortiIntérêtsCapital restant dûAssuranceTOTAL À PAYER
1368,68 €222,21 €146,47 €51 777,79 €14,73 €383,41 €
2368,68 €222,84 €145,84 €51 554,95 €14,73 €383,41 €
3368,68 €223,47 €145,21 €51 331,48 €14,73 €383,41 €
4368,68 €224,10 €144,58 €51 107,38 €14,73 €383,41 €
5368,68 €224,73 €143,95 €50 882,65 €14,73 €383,41 €
6368,68 €225,36 €143,32 €50 657,29 €14,73 €383,41 €
7368,68 €226,00 €142,68 €50 431,29 €14,73 €383,41 €
8368,68 €226,63 €142,05 €50 204,66 €14,73 €383,41 €
9368,68 €227,27 €141,41 €49 977,39 €14,73 €383,41 €
10368,68 €227,91 €140,77 €49 749,48 €14,73 €383,41 €
11368,68 €228,55 €140,13 €49 520,93 €14,73 €383,41 €
12368,68 €229,20 €139,48 €49 291,73 €14,73 €383,41 €
13368,68 €229,84 €138,84 €49 061,89 €14,73 €383,41 €
14368,68 €230,49 €138,19 €48 831,40 €14,73 €383,41 €
15368,68 €231,14 €137,54 €48 600,26 €14,73 €383,41 €
16368,68 €231,79 €136,89 €48 368,47 €14,73 €383,41 €
17368,68 €232,44 €136,24 €48 136,03 €14,73 €383,41 €
18368,68 €233,10 €135,58 €47 902,93 €14,73 €383,41 €
19368,68 €233,75 €134,93 €47 669,18 €14,73 €383,41 €
20368,68 €234,41 €134,27 €47 434,77 €14,73 €383,41 €
21368,68 €235,07 €133,61 €47 199,70 €14,73 €383,41 €
22368,68 €235,73 €132,95 €46 963,97 €14,73 €383,41 €
23368,68 €236,40 €132,28 €46 727,57 €14,73 €383,41 €
24368,68 €237,06 €131,62 €46 490,51 €14,73 €383,41 €
25368,68 €237,73 €130,95 €46 252,78 €14,73 €383,41 €
26368,68 €238,40 €130,28 €46 014,38 €14,73 €383,41 €
27368,68 €239,07 €129,61 €45 775,31 €14,73 €383,41 €
28368,68 €239,75 €128,93 €45 535,56 €14,73 €383,41 €
29368,68 €240,42 €128,26 €45 295,14 €14,73 €383,41 €
30368,68 €241,10 €127,58 €45 054,04 €14,73 €383,41 €
31368,68 €241,78 €126,90 €44 812,26 €14,73 €383,41 €
32368,68 €242,46 €126,22 €44 569,80 €14,73 €383,41 €
33368,68 €243,14 €125,54 €44 326,66 €14,73 €383,41 €
34368,68 €243,83 €124,85 €44 082,83 €14,73 €383,41 €
35368,68 €244,51 €124,17 €43 838,32 €14,73 €383,41 €
36368,68 €245,20 €123,48 €43 593,12 €14,73 €383,41 €
37368,68 €245,89 €122,79 €43 347,23 €14,73 €383,41 €
38368,68 €246,59 €122,09 €43 100,64 €14,73 €383,41 €
39368,68 €247,28 €121,40 €42 853,36 €14,73 €383,41 €
40368,68 €247,98 €120,70 €42 605,38 €14,73 €383,41 €
41368,68 €248,67 €120,01 €42 356,71 €14,73 €383,41 €
42368,68 €249,38 €119,30 €42 107,33 €14,73 €383,41 €
43368,68 €250,08 €118,60 €41 857,25 €14,73 €383,41 €
44368,68 €250,78 €117,90 €41 606,47 €14,73 €383,41 €
45368,68 €251,49 €117,19 €41 354,98 €14,73 €383,41 €
46368,68 €252,20 €116,48 €41 102,78 €14,73 €383,41 €
47368,68 €252,91 €115,77 €40 849,87 €14,73 €383,41 €
48368,68 €253,62 €115,06 €40 596,25 €14,73 €383,41 €
49368,68 €254,33 €114,35 €40 341,92 €14,73 €383,41 €
50368,68 €255,05 €113,63 €40 086,87 €14,73 €383,41 €
51368,68 €255,77 €112,91 €39 831,10 €14,73 €383,41 €
52368,68 €256,49 €112,19 €39 574,61 €14,73 €383,41 €
53368,68 €257,21 €111,47 €39 317,40 €14,73 €383,41 €
54368,68 €257,94 €110,74 €39 059,46 €14,73 €383,41 €
55368,68 €258,66 €110,02 €38 800,80 €14,73 €383,41 €
56368,68 €259,39 €109,29 €38 541,41 €14,73 €383,41 €
57368,68 €260,12 €108,56 €38 281,29 €14,73 €383,41 €
58368,68 €260,85 €107,83 €38 020,44 €14,73 €383,41 €
59368,68 €261,59 €107,09 €37 758,85 €14,73 €383,41 €
60368,68 €262,33 €106,35 €37 496,52 €14,73 €383,41 €
61368,68 €263,06 €105,62 €37 233,46 €14,73 €383,41 €
62368,68 €263,81 €104,87 €36 969,65 €14,73 €383,41 €
63368,68 €264,55 €104,13 €36 705,10 €14,73 €383,41 €
64368,68 €265,29 €103,39 €36 439,81 €14,73 €383,41 €
65368,68 €266,04 €102,64 €36 173,77 €14,73 €383,41 €
66368,68 €266,79 €101,89 €35 906,98 €14,73 €383,41 €
67368,68 €267,54 €101,14 €35 639,44 €14,73 €383,41 €
68368,68 €268,30 €100,38 €35 371,14 €14,73 €383,41 €
69368,68 €269,05 €99,63 €35 102,09 €14,73 €383,41 €
70368,68 €269,81 €98,87 €34 832,28 €14,73 €383,41 €
71368,68 €270,57 €98,11 €34 561,71 €14,73 €383,41 €
72368,68 €271,33 €97,35 €34 290,38 €14,73 €383,41 €
73368,68 €272,10 €96,58 €34 018,28 €14,73 €383,41 €
74368,68 €272,86 €95,82 €33 745,42 €14,73 €383,41 €
75368,68 €273,63 €95,05 €33 471,79 €14,73 €383,41 €
76368,68 €274,40 €94,28 €33 197,39 €14,73 €383,41 €
77368,68 €275,17 €93,51 €32 922,22 €14,73 €383,41 €
78368,68 €275,95 €92,73 €32 646,27 €14,73 €383,41 €
79368,68 €276,73 €91,95 €32 369,54 €14,73 €383,41 €
80368,68 €277,51 €91,17 €32 092,03 €14,73 €383,41 €
81368,68 €278,29 €90,39 €31 813,74 €14,73 €383,41 €
82368,68 €279,07 €89,61 €31 534,67 €14,73 €383,41 €
83368,68 €279,86 €88,82 €31 254,81 €14,73 €383,41 €
84368,68 €280,65 €88,03 €30 974,16 €14,73 €383,41 €
85368,68 €281,44 €87,24 €30 692,72 €14,73 €383,41 €
86368,68 €282,23 €86,45 €30 410,49 €14,73 €383,41 €
87368,68 €283,02 €85,66 €30 127,47 €14,73 €383,41 €
88368,68 €283,82 €84,86 €29 843,65 €14,73 €383,41 €
89368,68 €284,62 €84,06 €29 559,03 €14,73 €383,41 €
90368,68 €285,42 €83,26 €29 273,61 €14,73 €383,41 €
91368,68 €286,23 €82,45 €28 987,38 €14,73 €383,41 €
92368,68 €287,03 €81,65 €28 700,35 €14,73 €383,41 €
93368,68 €287,84 €80,84 €28 412,51 €14,73 €383,41 €
94368,68 €288,65 €80,03 €28 123,86 €14,73 €383,41 €
95368,68 €289,46 €79,22 €27 834,40 €14,73 €383,41 €
96368,68 €290,28 €78,40 €27 544,12 €14,73 €383,41 €
97368,68 €291,10 €77,58 €27 253,02 €14,73 €383,41 €
98368,68 €291,92 €76,76 €26 961,10 €14,73 €383,41 €
99368,68 €292,74 €75,94 €26 668,36 €14,73 €383,41 €
100368,68 €293,56 €75,12 €26 374,80 €14,73 €383,41 €
101368,68 €294,39 €74,29 €26 080,41 €14,73 €383,41 €
102368,68 €295,22 €73,46 €25 785,19 €14,73 €383,41 €
103368,68 €296,05 €72,63 €25 489,14 €14,73 €383,41 €
104368,68 €296,89 €71,79 €25 192,25 €14,73 €383,41 €
105368,68 €297,72 €70,96 €24 894,53 €14,73 €383,41 €
106368,68 €298,56 €70,12 €24 595,97 €14,73 €383,41 €
107368,68 €299,40 €69,28 €24 296,57 €14,73 €383,41 €
108368,68 €300,24 €68,44 €23 996,33 €14,73 €383,41 €
109368,68 €301,09 €67,59 €23 695,24 €14,73 €383,41 €
110368,68 €301,94 €66,74 €23 393,30 €14,73 €383,41 €
111368,68 €302,79 €65,89 €23 090,51 €14,73 €383,41 €
112368,68 €303,64 €65,04 €22 786,87 €14,73 €383,41 €
113368,68 €304,50 €64,18 €22 482,37 €14,73 €383,41 €
114368,68 €305,35 €63,33 €22 177,02 €14,73 €383,41 €
115368,68 €306,21 €62,47 €21 870,81 €14,73 €383,41 €
116368,68 €307,08 €61,60 €21 563,73 €14,73 €383,41 €
117368,68 €307,94 €60,74 €21 255,79 €14,73 €383,41 €
118368,68 €308,81 €59,87 €20 946,98 €14,73 €383,41 €
119368,68 €309,68 €59,00 €20 637,30 €14,73 €383,41 €
120368,68 €310,55 €58,13 €20 326,75 €14,73 €383,41 €
121368,68 €311,43 €57,25 €20 015,32 €14,73 €383,41 €
122368,68 €312,30 €56,38 €19 703,02 €14,73 €383,41 €
123368,68 €313,18 €55,50 €19 389,84 €14,73 €383,41 €
124368,68 €314,07 €54,61 €19 075,77 €14,73 €383,41 €
125368,68 €314,95 €53,73 €18 760,82 €14,73 €383,41 €
126368,68 €315,84 €52,84 €18 444,98 €14,73 €383,41 €
127368,68 €316,73 €51,95 €18 128,25 €14,73 €383,41 €
128368,68 €317,62 €51,06 €17 810,63 €14,73 €383,41 €
129368,68 €318,51 €50,17 €17 492,12 €14,73 €383,41 €
130368,68 €319,41 €49,27 €17 172,71 €14,73 €383,41 €
131368,68 €320,31 €48,37 €16 852,40 €14,73 €383,41 €
132368,68 €321,21 €47,47 €16 531,19 €14,73 €383,41 €
133368,68 €322,12 €46,56 €16 209,07 €14,73 €383,41 €
134368,68 €323,02 €45,66 €15 886,05 €14,73 €383,41 €
135368,68 €323,93 €44,75 €15 562,12 €14,73 €383,41 €
136368,68 €324,85 €43,83 €15 237,27 €14,73 €383,41 €
137368,68 €325,76 €42,92 €14 911,51 €14,73 €383,41 €
138368,68 €326,68 €42,00 €14 584,83 €14,73 €383,41 €
139368,68 €327,60 €41,08 €14 257,23 €14,73 €383,41 €
140368,68 €328,52 €40,16 €13 928,71 €14,73 €383,41 €
141368,68 €329,45 €39,23 €13 599,26 €14,73 €383,41 €
142368,68 €330,38 €38,30 €13 268,88 €14,73 €383,41 €
143368,68 €331,31 €37,37 €12 937,57 €14,73 €383,41 €
144368,68 €332,24 €36,44 €12 605,33 €14,73 €383,41 €
145368,68 €333,17 €35,51 €12 272,16 €14,73 €383,41 €
146368,68 €334,11 €34,57 €11 938,05 €14,73 €383,41 €
147368,68 €335,05 €33,63 €11 603,00 €14,73 €383,41 €
148368,68 €336,00 €32,68 €11 267,00 €14,73 €383,41 €
149368,68 €336,94 €31,74 €10 930,06 €14,73 €383,41 €
150368,68 €337,89 €30,79 €10 592,17 €14,73 €383,41 €
151368,68 €338,85 €29,83 €10 253,32 €14,73 €383,41 €
152368,68 €339,80 €28,88 €9 913,52 €14,73 €383,41 €
153368,68 €340,76 €27,92 €9 572,76 €14,73 €383,41 €
154368,68 €341,72 €26,96 €9 231,04 €14,73 €383,41 €
155368,68 €342,68 €26,00 €8 888,36 €14,73 €383,41 €
156368,68 €343,64 €25,04 €8 544,72 €14,73 €383,41 €
157368,68 €344,61 €24,07 €8 200,11 €14,73 €383,41 €
158368,68 €345,58 €23,10 €7 854,53 €14,73 €383,41 €
159368,68 €346,56 €22,12 €7 507,97 €14,73 €383,41 €
160368,68 €347,53 €21,15 €7 160,44 €14,73 €383,41 €
161368,68 €348,51 €20,17 €6 811,93 €14,73 €383,41 €
162368,68 €349,49 €19,19 €6 462,44 €14,73 €383,41 €
163368,68 €350,48 €18,20 €6 111,96 €14,73 €383,41 €
164368,68 €351,46 €17,22 €5 760,50 €14,73 €383,41 €
165368,68 €352,45 €16,23 €5 408,05 €14,73 €383,41 €
166368,68 €353,45 €15,23 €5 054,60 €14,73 €383,41 €
167368,68 €354,44 €14,24 €4 700,16 €14,73 €383,41 €
168368,68 €355,44 €13,24 €4 344,72 €14,73 €383,41 €
169368,68 €356,44 €12,24 €3 988,28 €14,73 €383,41 €
170368,68 €357,45 €11,23 €3 630,83 €14,73 €383,41 €
171368,68 €358,45 €10,23 €3 272,38 €14,73 €383,41 €
172368,68 €359,46 €9,22 €2 912,92 €14,73 €383,41 €
173368,68 €360,48 €8,20 €2 552,44 €14,73 €383,41 €
174368,68 €361,49 €7,19 €2 190,95 €14,73 €383,41 €
175368,68 €362,51 €6,17 €1 828,44 €14,73 €383,41 €
176368,68 €363,53 €5,15 €1 464,91 €14,73 €383,41 €
177368,68 €364,55 €4,13 €1 100,36 €14,73 €383,41 €
178368,68 €365,58 €3,10 €734,78 €14,73 €383,41 €
179368,68 €366,61 €2,07 €368,17 €14,73 €383,41 €
180369,21 €368,17 €1,04 €0,00 €14,73 €383,41 €

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