Prêt de 55 000€ sur 18 ans : quelle mensualité ?

Vous souhaitez emprunter 55000€ sur 18 ans. Voici le tableau d'amortissement sur 18 ans de cet emprunt avec les différentes mensualités à rembourser.

Pour ce prêt immobilier, votre mensualité hors assurance sera de 354,77€ en se basant sur un taux moyen de 3.9% (hors assurance). Assurance incluse (15,58€ par mois pour un taux estimé à 0.34%), votre mensualité totale sera de 370,35€.

Vos revenus mensuels devront être de 1 122,28€ 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 18 ans - Tableau d'amortissement

Montant du prêt : 55 000 €
Durée du crédit : 216 mois - Périodicité : Mensuelle
Taux d'intérêt du crédit : 3.9%
Taux d'assurance emprunteur : 0.34%
Coût total du crédit (hors assurance) : 21 631,44 €
Coût total du crédit (assurance incluse) : 24 997,44 €
NMensualité
(hors assurance)
Capital amortiIntérêtsCapital restant dûAssuranceTOTAL À PAYER
1354,77 €176,02 €178,75 €54 823,98 €15,58 €370,35 €
2354,77 €176,59 €178,18 €54 647,39 €15,58 €370,35 €
3354,77 €177,17 €177,60 €54 470,22 €15,58 €370,35 €
4354,77 €177,74 €177,03 €54 292,48 €15,58 €370,35 €
5354,77 €178,32 €176,45 €54 114,16 €15,58 €370,35 €
6354,77 €178,90 €175,87 €53 935,26 €15,58 €370,35 €
7354,77 €179,48 €175,29 €53 755,78 €15,58 €370,35 €
8354,77 €180,06 €174,71 €53 575,72 €15,58 €370,35 €
9354,77 €180,65 €174,12 €53 395,07 €15,58 €370,35 €
10354,77 €181,24 €173,53 €53 213,83 €15,58 €370,35 €
11354,77 €181,83 €172,94 €53 032,00 €15,58 €370,35 €
12354,77 €182,42 €172,35 €52 849,58 €15,58 €370,35 €
13354,77 €183,01 €171,76 €52 666,57 €15,58 €370,35 €
14354,77 €183,60 €171,17 €52 482,97 €15,58 €370,35 €
15354,77 €184,20 €170,57 €52 298,77 €15,58 €370,35 €
16354,77 €184,80 €169,97 €52 113,97 €15,58 €370,35 €
17354,77 €185,40 €169,37 €51 928,57 €15,58 €370,35 €
18354,77 €185,00 €168,77 €51 742,57 €15,58 €370,35 €
19354,77 €186,61 €168,16 €51 555,96 €15,58 €370,35 €
20354,77 €187,21 €167,56 €51 368,75 €15,58 €370,35 €
21354,77 €187,82 €166,95 €51 180,93 €15,58 €370,35 €
22354,77 €188,43 €166,34 €50 992,50 €15,58 €370,35 €
23354,77 €189,04 €165,73 €50 803,46 €15,58 €370,35 €
24354,77 €189,66 €165,11 €50 613,80 €15,58 €370,35 €
25354,77 €190,28 €164,49 €50 423,52 €15,58 €370,35 €
26354,77 €190,89 €163,88 €50 232,63 €15,58 €370,35 €
27354,77 €191,51 €163,26 €50 041,12 €15,58 €370,35 €
28354,77 €192,14 €162,63 €49 848,98 €15,58 €370,35 €
29354,77 €192,76 €162,01 €49 656,22 €15,58 €370,35 €
30354,77 €193,39 €161,38 €49 462,83 €15,58 €370,35 €
31354,77 €194,02 €160,75 €49 268,81 €15,58 €370,35 €
32354,77 €194,65 €160,12 €49 074,16 €15,58 €370,35 €
33354,77 €195,28 €159,49 €48 878,88 €15,58 €370,35 €
34354,77 €195,91 €158,86 €48 682,97 €15,58 €370,35 €
35354,77 €196,55 €158,22 €48 486,42 €15,58 €370,35 €
36354,77 €197,19 €157,58 €48 289,23 €15,58 €370,35 €
37354,77 €197,83 €156,94 €48 091,40 €15,58 €370,35 €
38354,77 €198,47 €156,30 €47 892,93 €15,58 €370,35 €
39354,77 €199,12 €155,65 €47 693,81 €15,58 €370,35 €
40354,77 €199,77 €155,00 €47 494,04 €15,58 €370,35 €
41354,77 €200,41 €154,36 €47 293,63 €15,58 €370,35 €
42354,77 €201,07 €153,70 €47 092,56 €15,58 €370,35 €
43354,77 €201,72 €153,05 €46 890,84 €15,58 €370,35 €
44354,77 €202,37 €152,40 €46 688,47 €15,58 €370,35 €
45354,77 €203,03 €151,74 €46 485,44 €15,58 €370,35 €
46354,77 €203,69 €151,08 €46 281,75 €15,58 €370,35 €
47354,77 €204,35 €150,42 €46 077,40 €15,58 €370,35 €
48354,77 €205,02 €149,75 €45 872,38 €15,58 €370,35 €
49354,77 €205,68 €149,09 €45 666,70 €15,58 €370,35 €
50354,77 €206,35 €148,42 €45 460,35 €15,58 €370,35 €
51354,77 €207,02 €147,75 €45 253,33 €15,58 €370,35 €
52354,77 €207,70 €147,07 €45 045,63 €15,58 €370,35 €
53354,77 €208,37 €146,40 €44 837,26 €15,58 €370,35 €
54354,77 €209,05 €145,72 €44 628,21 €15,58 €370,35 €
55354,77 €209,73 €145,04 €44 418,48 €15,58 €370,35 €
56354,77 €210,41 €144,36 €44 208,07 €15,58 €370,35 €
57354,77 €211,09 €143,68 €43 996,98 €15,58 €370,35 €
58354,77 €211,78 €142,99 €43 785,20 €15,58 €370,35 €
59354,77 €212,47 €142,30 €43 572,73 €15,58 €370,35 €
60354,77 €213,16 €141,61 €43 359,57 €15,58 €370,35 €
61354,77 €213,85 €140,92 €43 145,72 €15,58 €370,35 €
62354,77 €214,55 €140,22 €42 931,17 €15,58 €370,35 €
63354,77 €215,24 €139,53 €42 715,93 €15,58 €370,35 €
64354,77 €215,94 €138,83 €42 499,99 €15,58 €370,35 €
65354,77 €216,65 €138,12 €42 283,34 €15,58 €370,35 €
66354,77 €217,35 €137,42 €42 065,99 €15,58 €370,35 €
67354,77 €218,06 €136,71 €41 847,93 €15,58 €370,35 €
68354,77 €218,76 €136,01 €41 629,17 €15,58 €370,35 €
69354,77 €219,48 €135,29 €41 409,69 €15,58 €370,35 €
70354,77 €220,19 €134,58 €41 189,50 €15,58 €370,35 €
71354,77 €220,90 €133,87 €40 968,60 €15,58 €370,35 €
72354,77 €221,62 €133,15 €40 746,98 €15,58 €370,35 €
73354,77 €222,34 €132,43 €40 524,64 €15,58 €370,35 €
74354,77 €223,06 €131,71 €40 301,58 €15,58 €370,35 €
75354,77 €223,79 €130,98 €40 077,79 €15,58 €370,35 €
76354,77 €224,52 €130,25 €39 853,27 €15,58 €370,35 €
77354,77 €225,25 €129,52 €39 628,02 €15,58 €370,35 €
78354,77 €225,98 €128,79 €39 402,04 €15,58 €370,35 €
79354,77 €226,71 €128,06 €39 175,33 €15,58 €370,35 €
80354,77 €227,45 €127,32 €38 947,88 €15,58 €370,35 €
81354,77 €228,19 €126,58 €38 719,69 €15,58 €370,35 €
82354,77 €228,93 €125,84 €38 490,76 €15,58 €370,35 €
83354,77 €229,68 €125,09 €38 261,08 €15,58 €370,35 €
84354,77 €230,42 €124,35 €38 030,66 €15,58 €370,35 €
85354,77 €231,17 €123,60 €37 799,49 €15,58 €370,35 €
86354,77 €231,92 €122,85 €37 567,57 €15,58 €370,35 €
87354,77 €232,68 €122,09 €37 334,89 €15,58 €370,35 €
88354,77 €233,43 €121,34 €37 101,46 €15,58 €370,35 €
89354,77 €234,19 €120,58 €36 867,27 €15,58 €370,35 €
90354,77 €234,95 €119,82 €36 632,32 €15,58 €370,35 €
91354,77 €235,71 €119,06 €36 396,61 €15,58 €370,35 €
92354,77 €236,48 €118,29 €36 160,13 €15,58 €370,35 €
93354,77 €237,25 €117,52 €35 922,88 €15,58 €370,35 €
94354,77 €238,02 €116,75 €35 684,86 €15,58 €370,35 €
95354,77 €238,79 €115,98 €35 446,07 €15,58 €370,35 €
96354,77 €239,57 €115,20 €35 206,50 €15,58 €370,35 €
97354,77 €240,35 €114,42 €34 966,15 €15,58 €370,35 €
98354,77 €241,13 €113,64 €34 725,02 €15,58 €370,35 €
99354,77 €241,91 €112,86 €34 483,11 €15,58 €370,35 €
100354,77 €242,70 €112,07 €34 240,41 €15,58 €370,35 €
101354,77 €243,49 €111,28 €33 996,92 €15,58 €370,35 €
102354,77 €244,28 €110,49 €33 752,64 €15,58 €370,35 €
103354,77 €245,07 €109,70 €33 507,57 €15,58 €370,35 €
104354,77 €245,87 €108,90 €33 261,70 €15,58 €370,35 €
105354,77 €246,67 €108,10 €33 015,03 €15,58 €370,35 €
106354,77 €247,47 €107,30 €32 767,56 €15,58 €370,35 €
107354,77 €248,28 €106,49 €32 519,28 €15,58 €370,35 €
108354,77 €249,08 €105,69 €32 270,20 €15,58 €370,35 €
109354,77 €249,89 €104,88 €32 020,31 €15,58 €370,35 €
110354,77 €250,70 €104,07 €31 769,61 €15,58 €370,35 €
111354,77 €251,52 €103,25 €31 518,09 €15,58 €370,35 €
112354,77 €252,34 €102,43 €31 265,75 €15,58 €370,35 €
113354,77 €253,16 €101,61 €31 012,59 €15,58 €370,35 €
114354,77 €253,98 €100,79 €30 758,61 €15,58 €370,35 €
115354,77 €254,80 €99,97 €30 503,81 €15,58 €370,35 €
116354,77 €255,63 €99,14 €30 248,18 €15,58 €370,35 €
117354,77 €256,46 €98,31 €29 991,72 €15,58 €370,35 €
118354,77 €257,30 €97,47 €29 734,42 €15,58 €370,35 €
119354,77 €258,13 €96,64 €29 476,29 €15,58 €370,35 €
120354,77 €258,97 €95,80 €29 217,32 €15,58 €370,35 €
121354,77 €259,81 €94,96 €28 957,51 €15,58 €370,35 €
122354,77 €260,66 €94,11 €28 696,85 €15,58 €370,35 €
123354,77 €261,51 €93,26 €28 435,34 €15,58 €370,35 €
124354,77 €262,36 €92,41 €28 172,98 €15,58 €370,35 €
125354,77 €263,21 €91,56 €27 909,77 €15,58 €370,35 €
126354,77 €264,06 €90,71 €27 645,71 €15,58 €370,35 €
127354,77 €264,92 €89,85 €27 380,79 €15,58 €370,35 €
128354,77 €265,78 €88,99 €27 115,01 €15,58 €370,35 €
129354,77 €266,65 €88,12 €26 848,36 €15,58 €370,35 €
130354,77 €267,51 €87,26 €26 580,85 €15,58 €370,35 €
131354,77 €268,38 €86,39 €26 312,47 €15,58 €370,35 €
132354,77 €269,25 €85,52 €26 043,22 €15,58 €370,35 €
133354,77 €270,13 €84,64 €25 773,09 €15,58 €370,35 €
134354,77 €271,01 €83,76 €25 502,08 €15,58 €370,35 €
135354,77 €271,89 €82,88 €25 230,19 €15,58 €370,35 €
136354,77 €272,77 €82,00 €24 957,42 €15,58 €370,35 €
137354,77 €273,66 €81,11 €24 683,76 €15,58 €370,35 €
138354,77 €274,55 €80,22 €24 409,21 €15,58 €370,35 €
139354,77 €275,44 €79,33 €24 133,77 €15,58 €370,35 €
140354,77 €276,34 €78,43 €23 857,43 €15,58 €370,35 €
141354,77 €277,23 €77,54 €23 580,20 €15,58 €370,35 €
142354,77 €278,13 €76,64 €23 302,07 €15,58 €370,35 €
143354,77 €279,04 €75,73 €23 023,03 €15,58 €370,35 €
144354,77 €279,95 €74,82 €22 743,08 €15,58 €370,35 €
145354,77 €280,85 €73,92 €22 462,23 €15,58 €370,35 €
146354,77 €281,77 €73,00 €22 180,46 €15,58 €370,35 €
147354,77 €282,68 €72,09 €21 897,78 €15,58 €370,35 €
148354,77 €283,60 €71,17 €21 614,18 €15,58 €370,35 €
149354,77 €284,52 €70,25 €21 329,66 €15,58 €370,35 €
150354,77 €285,45 €69,32 €21 044,21 €15,58 €370,35 €
151354,77 €286,38 €68,39 €20 757,83 €15,58 €370,35 €
152354,77 €287,31 €67,46 €20 470,52 €15,58 €370,35 €
153354,77 €288,24 €66,53 €20 182,28 €15,58 €370,35 €
154354,77 €289,18 €65,59 €19 893,10 €15,58 €370,35 €
155354,77 €290,12 €64,65 €19 602,98 €15,58 €370,35 €
156354,77 €291,06 €63,71 €19 311,92 €15,58 €370,35 €
157354,77 €292,01 €62,76 €19 019,91 €15,58 €370,35 €
158354,77 €292,96 €61,81 €18 726,95 €15,58 €370,35 €
159354,77 €293,91 €60,86 €18 433,04 €15,58 €370,35 €
160354,77 €294,86 €59,91 €18 138,18 €15,58 €370,35 €
161354,77 €295,82 €58,95 €17 842,36 €15,58 €370,35 €
162354,77 €296,78 €57,99 €17 545,58 €15,58 €370,35 €
163354,77 €297,75 €57,02 €17 247,83 €15,58 €370,35 €
164354,77 €298,71 €56,06 €16 949,12 €15,58 €370,35 €
165354,77 €299,69 €55,08 €16 649,43 €15,58 €370,35 €
166354,77 €300,66 €54,11 €16 348,77 €15,58 €370,35 €
167354,77 €301,64 €53,13 €16 047,13 €15,58 €370,35 €
168354,77 €302,62 €52,15 €15 744,51 €15,58 €370,35 €
169354,77 €303,60 €51,17 €15 440,91 €15,58 €370,35 €
170354,77 €304,59 €50,18 €15 136,32 €15,58 €370,35 €
171354,77 €305,58 €49,19 €14 830,74 €15,58 €370,35 €
172354,77 €306,57 €48,20 €14 524,17 €15,58 €370,35 €
173354,77 €307,57 €47,20 €14 216,60 €15,58 €370,35 €
174354,77 €308,57 €46,20 €13 908,03 €15,58 €370,35 €
175354,77 €309,57 €45,20 €13 598,46 €15,58 €370,35 €
176354,77 €310,58 €44,19 €13 287,88 €15,58 €370,35 €
177354,77 €311,58 €43,19 €12 976,30 €15,58 €370,35 €
178354,77 €312,60 €42,17 €12 663,70 €15,58 €370,35 €
179354,77 €313,61 €41,16 €12 350,09 €15,58 €370,35 €
180354,77 €314,63 €40,14 €12 035,46 €15,58 €370,35 €
181354,77 €315,65 €39,12 €11 719,81 €15,58 €370,35 €
182354,77 €316,68 €38,09 €11 403,13 €15,58 €370,35 €
183354,77 €317,71 €37,06 €11 085,42 €15,58 €370,35 €
184354,77 €318,74 €36,03 €10 766,68 €15,58 €370,35 €
185354,77 €319,78 €34,99 €10 446,90 €15,58 €370,35 €
186354,77 €320,82 €33,95 €10 126,08 €15,58 €370,35 €
187354,77 €321,86 €32,91 €9 804,22 €15,58 €370,35 €
188354,77 €322,91 €31,86 €9 481,31 €15,58 €370,35 €
189354,77 €323,96 €30,81 €9 157,35 €15,58 €370,35 €
190354,77 €325,01 €29,76 €8 832,34 €15,58 €370,35 €
191354,77 €326,06 €28,71 €8 506,28 €15,58 €370,35 €
192354,77 €327,12 €27,65 €8 179,16 €15,58 €370,35 €
193354,77 €328,19 €26,58 €7 850,97 €15,58 €370,35 €
194354,77 €329,25 €25,52 €7 521,72 €15,58 €370,35 €
195354,77 €330,32 €24,45 €7 191,40 €15,58 €370,35 €
196354,77 €331,40 €23,37 €6 859,00 €15,58 €370,35 €
197354,77 €332,47 €22,30 €6 527,53 €15,58 €370,35 €
198354,77 €333,56 €21,21 €6 193,97 €15,58 €370,35 €
199354,77 €334,64 €20,13 €5 859,33 €15,58 €370,35 €
200354,77 €335,73 €19,04 €5 523,60 €15,58 €370,35 €
201354,77 €336,82 €17,95 €5 186,78 €15,58 €370,35 €
202354,77 €337,91 €16,86 €4 848,87 €15,58 €370,35 €
203354,77 €339,01 €15,76 €4 509,86 €15,58 €370,35 €
204354,77 €340,11 €14,66 €4 169,75 €15,58 €370,35 €
205354,77 €341,22 €13,55 €3 828,53 €15,58 €370,35 €
206354,77 €342,33 €12,44 €3 486,20 €15,58 €370,35 €
207354,77 €343,44 €11,33 €3 142,76 €15,58 €370,35 €
208354,77 €344,56 €10,21 €2 798,20 €15,58 €370,35 €
209354,77 €345,68 €9,09 €2 452,52 €15,58 €370,35 €
210354,77 €346,80 €7,97 €2 105,72 €15,58 €370,35 €
211354,77 €347,93 €6,84 €1 757,79 €15,58 €370,35 €
212354,77 €349,06 €5,71 €1 408,73 €15,58 €370,35 €
213354,77 €350,19 €4,58 €1 058,54 €15,58 €370,35 €
214354,77 €351,33 €3,44 €707,21 €15,58 €370,35 €
215354,77 €352,47 €2,30 €354,74 €15,58 €370,35 €
216355,89 €354,74 €1,15 €0,00 €15,58 €370,35 €

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