Prêt de 55 000€ sur 15 ans : quelle mensualité ?

Vous souhaitez emprunter 55000€ 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 389,95€ en se basant sur un taux moyen de 3.38% (hors assurance). Assurance incluse (15,58€ par mois pour un taux estimé à 0.34%), votre mensualité totale sera de 405,53€.

Vos revenus mensuels devront être de 1 228,89€ 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 55000€ sur une autre durée ? C'est ici.

Crédit de 55000€ sur 15 ans - Tableau d'amortissement

Montant du prêt : 55 000 €
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) : 15 191,52 €
Coût total du crédit (assurance incluse) : 17 996,52 €
NMensualité
(hors assurance)
Capital amortiIntérêtsCapital restant dûAssuranceTOTAL À PAYER
1389,95 €235,03 €154,92 €54 764,97 €15,58 €405,53 €
2389,95 €235,70 €154,25 €54 529,27 €15,58 €405,53 €
3389,95 €236,36 €153,59 €54 292,91 €15,58 €405,53 €
4389,95 €237,02 €152,93 €54 055,89 €15,58 €405,53 €
5389,95 €237,69 €152,26 €53 818,20 €15,58 €405,53 €
6389,95 €238,36 €151,59 €53 579,84 €15,58 €405,53 €
7389,95 €239,03 €150,92 €53 340,81 €15,58 €405,53 €
8389,95 €239,71 €150,24 €53 101,10 €15,58 €405,53 €
9389,95 €240,38 €149,57 €52 860,72 €15,58 €405,53 €
10389,95 €241,06 €148,89 €52 619,66 €15,58 €405,53 €
11389,95 €241,74 €148,21 €52 377,92 €15,58 €405,53 €
12389,95 €242,42 €147,53 €52 135,50 €15,58 €405,53 €
13389,95 €243,10 €146,85 €51 892,40 €15,58 €405,53 €
14389,95 €243,79 €146,16 €51 648,61 €15,58 €405,53 €
15389,95 €244,47 €145,48 €51 404,14 €15,58 €405,53 €
16389,95 €245,16 €144,79 €51 158,98 €15,58 €405,53 €
17389,95 €245,85 €144,10 €50 913,13 €15,58 €405,53 €
18389,95 €246,54 €143,41 €50 666,59 €15,58 €405,53 €
19389,95 €247,24 €142,71 €50 419,35 €15,58 €405,53 €
20389,95 €247,94 €142,01 €50 171,41 €15,58 €405,53 €
21389,95 €248,63 €141,32 €49 922,78 €15,58 €405,53 €
22389,95 €249,33 €140,62 €49 673,45 €15,58 €405,53 €
23389,95 €250,04 €139,91 €49 423,41 €15,58 €405,53 €
24389,95 €250,74 €139,21 €49 172,67 €15,58 €405,53 €
25389,95 €251,45 €138,50 €48 921,22 €15,58 €405,53 €
26389,95 €252,16 €137,79 €48 669,06 €15,58 €405,53 €
27389,95 €252,87 €137,08 €48 416,19 €15,58 €405,53 €
28389,95 €253,58 €136,37 €48 162,61 €15,58 €405,53 €
29389,95 €254,29 €135,66 €47 908,32 €15,58 €405,53 €
30389,95 €255,01 €134,94 €47 653,31 €15,58 €405,53 €
31389,95 €255,73 €134,22 €47 397,58 €15,58 €405,53 €
32389,95 €256,45 €133,50 €47 141,13 €15,58 €405,53 €
33389,95 €257,17 €132,78 €46 883,96 €15,58 €405,53 €
34389,95 €257,89 €132,06 €46 626,07 €15,58 €405,53 €
35389,95 €258,62 €131,33 €46 367,45 €15,58 €405,53 €
36389,95 €259,35 €130,60 €46 108,10 €15,58 €405,53 €
37389,95 €260,08 €129,87 €45 848,02 €15,58 €405,53 €
38389,95 €260,81 €129,14 €45 587,21 €15,58 €405,53 €
39389,95 €261,55 €128,40 €45 325,66 €15,58 €405,53 €
40389,95 €262,28 €127,67 €45 063,38 €15,58 €405,53 €
41389,95 €263,02 €126,93 €44 800,36 €15,58 €405,53 €
42389,95 €263,76 €126,19 €44 536,60 €15,58 €405,53 €
43389,95 €264,51 €125,44 €44 272,09 €15,58 €405,53 €
44389,95 €265,25 €124,70 €44 006,84 €15,58 €405,53 €
45389,95 €266,00 €123,95 €43 740,84 €15,58 €405,53 €
46389,95 €266,75 €123,20 €43 474,09 €15,58 €405,53 €
47389,95 €267,50 €122,45 €43 206,59 €15,58 €405,53 €
48389,95 €268,25 €121,70 €42 938,34 €15,58 €405,53 €
49389,95 €269,01 €120,94 €42 669,33 €15,58 €405,53 €
50389,95 €269,76 €120,19 €42 399,57 €15,58 €405,53 €
51389,95 €270,52 €119,43 €42 129,05 €15,58 €405,53 €
52389,95 €271,29 €118,66 €41 857,76 €15,58 €405,53 €
53389,95 €272,05 €117,90 €41 585,71 €15,58 €405,53 €
54389,95 €272,82 €117,13 €41 312,89 €15,58 €405,53 €
55389,95 €273,59 €116,36 €41 039,30 €15,58 €405,53 €
56389,95 €274,36 €115,59 €40 764,94 €15,58 €405,53 €
57389,95 €275,13 €114,82 €40 489,81 €15,58 €405,53 €
58389,95 €275,90 €114,05 €40 213,91 €15,58 €405,53 €
59389,95 €276,68 €113,27 €39 937,23 €15,58 €405,53 €
60389,95 €277,46 €112,49 €39 659,77 €15,58 €405,53 €
61389,95 €278,24 €111,71 €39 381,53 €15,58 €405,53 €
62389,95 €279,03 €110,92 €39 102,50 €15,58 €405,53 €
63389,95 €279,81 €110,14 €38 822,69 €15,58 €405,53 €
64389,95 €280,60 €109,35 €38 542,09 €15,58 €405,53 €
65389,95 €281,39 €108,56 €38 260,70 €15,58 €405,53 €
66389,95 €282,18 €107,77 €37 978,52 €15,58 €405,53 €
67389,95 €282,98 €106,97 €37 695,54 €15,58 €405,53 €
68389,95 €283,77 €106,18 €37 411,77 €15,58 €405,53 €
69389,95 €284,57 €105,38 €37 127,20 €15,58 €405,53 €
70389,95 €285,38 €104,57 €36 841,82 €15,58 €405,53 €
71389,95 €286,18 €103,77 €36 555,64 €15,58 €405,53 €
72389,95 €286,98 €102,97 €36 268,66 €15,58 €405,53 €
73389,95 €287,79 €102,16 €35 980,87 €15,58 €405,53 €
74389,95 €288,60 €101,35 €35 692,27 €15,58 €405,53 €
75389,95 €289,42 €100,53 €35 402,85 €15,58 €405,53 €
76389,95 €290,23 €99,72 €35 112,62 €15,58 €405,53 €
77389,95 €291,05 €98,90 €34 821,57 €15,58 €405,53 €
78389,95 €291,87 €98,08 €34 529,70 €15,58 €405,53 €
79389,95 €292,69 €97,26 €34 237,01 €15,58 €405,53 €
80389,95 €293,52 €96,43 €33 943,49 €15,58 €405,53 €
81389,95 €294,34 €95,61 €33 649,15 €15,58 €405,53 €
82389,95 €295,17 €94,78 €33 353,98 €15,58 €405,53 €
83389,95 €296,00 €93,95 €33 057,98 €15,58 €405,53 €
84389,95 €296,84 €93,11 €32 761,14 €15,58 €405,53 €
85389,95 €297,67 €92,28 €32 463,47 €15,58 €405,53 €
86389,95 €298,51 €91,44 €32 164,96 €15,58 €405,53 €
87389,95 €299,35 €90,60 €31 865,61 €15,58 €405,53 €
88389,95 €300,20 €89,75 €31 565,41 €15,58 €405,53 €
89389,95 €301,04 €88,91 €31 264,37 €15,58 €405,53 €
90389,95 €301,89 €88,06 €30 962,48 €15,58 €405,53 €
91389,95 €302,74 €87,21 €30 659,74 €15,58 €405,53 €
92389,95 €303,59 €86,36 €30 356,15 €15,58 €405,53 €
93389,95 €304,45 €85,50 €30 051,70 €15,58 €405,53 €
94389,95 €305,30 €84,65 €29 746,40 €15,58 €405,53 €
95389,95 €306,16 €83,79 €29 440,24 €15,58 €405,53 €
96389,95 €307,03 €82,92 €29 133,21 €15,58 €405,53 €
97389,95 €307,89 €82,06 €28 825,32 €15,58 €405,53 €
98389,95 €308,76 €81,19 €28 516,56 €15,58 €405,53 €
99389,95 €309,63 €80,32 €28 206,93 €15,58 €405,53 €
100389,95 €310,50 €79,45 €27 896,43 €15,58 €405,53 €
101389,95 €311,38 €78,57 €27 585,05 €15,58 €405,53 €
102389,95 €312,25 €77,70 €27 272,80 €15,58 €405,53 €
103389,95 €313,13 €76,82 €26 959,67 €15,58 €405,53 €
104389,95 €314,01 €75,94 €26 645,66 €15,58 €405,53 €
105389,95 €314,90 €75,05 €26 330,76 €15,58 €405,53 €
106389,95 €315,79 €74,16 €26 014,97 €15,58 €405,53 €
107389,95 €316,67 €73,28 €25 698,30 €15,58 €405,53 €
108389,95 €317,57 €72,38 €25 380,73 €15,58 €405,53 €
109389,95 €318,46 €71,49 €25 062,27 €15,58 €405,53 €
110389,95 €319,36 €70,59 €24 742,91 €15,58 €405,53 €
111389,95 €320,26 €69,69 €24 422,65 €15,58 €405,53 €
112389,95 €321,16 €68,79 €24 101,49 €15,58 €405,53 €
113389,95 €322,06 €67,89 €23 779,43 €15,58 €405,53 €
114389,95 €322,97 €66,98 €23 456,46 €15,58 €405,53 €
115389,95 €323,88 €66,07 €23 132,58 €15,58 €405,53 €
116389,95 €324,79 €65,16 €22 807,79 €15,58 €405,53 €
117389,95 €325,71 €64,24 €22 482,08 €15,58 €405,53 €
118389,95 €326,63 €63,32 €22 155,45 €15,58 €405,53 €
119389,95 €327,55 €62,40 €21 827,90 €15,58 €405,53 €
120389,95 €328,47 €61,48 €21 499,43 €15,58 €405,53 €
121389,95 €329,39 €60,56 €21 170,04 €15,58 €405,53 €
122389,95 €330,32 €59,63 €20 839,72 €15,58 €405,53 €
123389,95 €331,25 €58,70 €20 508,47 €15,58 €405,53 €
124389,95 €332,18 €57,77 €20 176,29 €15,58 €405,53 €
125389,95 €333,12 €56,83 €19 843,17 €15,58 €405,53 €
126389,95 €334,06 €55,89 €19 509,11 €15,58 €405,53 €
127389,95 €335,00 €54,95 €19 174,11 €15,58 €405,53 €
128389,95 €335,94 €54,01 €18 838,17 €15,58 €405,53 €
129389,95 €336,89 €53,06 €18 501,28 €15,58 €405,53 €
130389,95 €337,84 €52,11 €18 163,44 €15,58 €405,53 €
131389,95 €338,79 €51,16 €17 824,65 €15,58 €405,53 €
132389,95 €339,74 €50,21 €17 484,91 €15,58 €405,53 €
133389,95 €340,70 €49,25 €17 144,21 €15,58 €405,53 €
134389,95 €341,66 €48,29 €16 802,55 €15,58 €405,53 €
135389,95 €342,62 €47,33 €16 459,93 €15,58 €405,53 €
136389,95 €343,59 €46,36 €16 116,34 €15,58 €405,53 €
137389,95 €344,56 €45,39 €15 771,78 €15,58 €405,53 €
138389,95 €345,53 €44,42 €15 426,25 €15,58 €405,53 €
139389,95 €346,50 €43,45 €15 079,75 €15,58 €405,53 €
140389,95 €347,48 €42,47 €14 732,27 €15,58 €405,53 €
141389,95 €348,45 €41,50 €14 383,82 €15,58 €405,53 €
142389,95 €349,44 €40,51 €14 034,38 €15,58 €405,53 €
143389,95 €350,42 €39,53 €13 683,96 €15,58 €405,53 €
144389,95 €351,41 €38,54 €13 332,55 €15,58 €405,53 €
145389,95 €352,40 €37,55 €12 980,15 €15,58 €405,53 €
146389,95 €353,39 €36,56 €12 626,76 €15,58 €405,53 €
147389,95 €354,38 €35,57 €12 272,38 €15,58 €405,53 €
148389,95 €355,38 €34,57 €11 917,00 €15,58 €405,53 €
149389,95 €356,38 €33,57 €11 560,62 €15,58 €405,53 €
150389,95 €357,39 €32,56 €11 203,23 €15,58 €405,53 €
151389,95 €358,39 €31,56 €10 844,84 €15,58 €405,53 €
152389,95 €359,40 €30,55 €10 485,44 €15,58 €405,53 €
153389,95 €360,42 €29,53 €10 125,02 €15,58 €405,53 €
154389,95 €361,43 €28,52 €9 763,59 €15,58 €405,53 €
155389,95 €362,45 €27,50 €9 401,14 €15,58 €405,53 €
156389,95 €363,47 €26,48 €9 037,67 €15,58 €405,53 €
157389,95 €364,49 €25,46 €8 673,18 €15,58 €405,53 €
158389,95 €365,52 €24,43 €8 307,66 €15,58 €405,53 €
159389,95 €366,55 €23,40 €7 941,11 €15,58 €405,53 €
160389,95 €367,58 €22,37 €7 573,53 €15,58 €405,53 €
161389,95 €368,62 €21,33 €7 204,91 €15,58 €405,53 €
162389,95 €369,66 €20,29 €6 835,25 €15,58 €405,53 €
163389,95 €370,70 €19,25 €6 464,55 €15,58 €405,53 €
164389,95 €371,74 €18,21 €6 092,81 €15,58 €405,53 €
165389,95 €372,79 €17,16 €5 720,02 €15,58 €405,53 €
166389,95 €373,84 €16,11 €5 346,18 €15,58 €405,53 €
167389,95 €374,89 €15,06 €4 971,29 €15,58 €405,53 €
168389,95 €375,95 €14,00 €4 595,34 €15,58 €405,53 €
169389,95 €377,01 €12,94 €4 218,33 €15,58 €405,53 €
170389,95 €378,07 €11,88 €3 840,26 €15,58 €405,53 €
171389,95 €379,13 €10,82 €3 461,13 €15,58 €405,53 €
172389,95 €380,20 €9,75 €3 080,93 €15,58 €405,53 €
173389,95 €381,27 €8,68 €2 699,66 €15,58 €405,53 €
174389,95 €382,35 €7,60 €2 317,31 €15,58 €405,53 €
175389,95 €383,42 €6,53 €1 933,89 €15,58 €405,53 €
176389,95 €384,50 €5,45 €1 549,39 €15,58 €405,53 €
177389,95 €385,59 €4,36 €1 163,80 €15,58 €405,53 €
178389,95 €386,67 €3,28 €777,13 €15,58 €405,53 €
179389,95 €387,76 €2,19 €389,37 €15,58 €405,53 €
180390,47 €389,37 €1,10 €0,00 €15,58 €405,53 €

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