Prêt de 55 000€ sur 20 ans : quelle mensualité ?

Vous souhaitez emprunter 55000€ 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 333,29€ en se basant sur un taux moyen de 4% (hors assurance). Assurance incluse (15,58€ par mois pour un taux estimé à 0.34%), votre mensualité totale sera de 348,87€.

Vos revenus mensuels devront être de 1 057,19€ 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 20 ans - Tableau d'amortissement

Montant du prêt : 55 000 €
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) : 24 989,36 €
Coût total du crédit (assurance incluse) : 28 729,36 €
NMensualité
(hors assurance)
Capital amortiIntérêtsCapital restant dûAssuranceTOTAL À PAYER
1333,29 €149,96 €183,33 €54 850,04 €15,58 €348,87 €
2333,29 €150,46 €182,83 €54 699,58 €15,58 €348,87 €
3333,29 €150,96 €182,33 €54 548,62 €15,58 €348,87 €
4333,29 €151,46 €181,83 €54 397,16 €15,58 €348,87 €
5333,29 €151,97 €181,32 €54 245,19 €15,58 €348,87 €
6333,29 €152,47 €180,82 €54 092,72 €15,58 €348,87 €
7333,29 €152,98 €180,31 €53 939,74 €15,58 €348,87 €
8333,29 €153,49 €179,80 €53 786,25 €15,58 €348,87 €
9333,29 €154,00 €179,29 €53 632,25 €15,58 €348,87 €
10333,29 €154,52 €178,77 €53 477,73 €15,58 €348,87 €
11333,29 €155,03 €178,26 €53 322,70 €15,58 €348,87 €
12333,29 €155,55 €177,74 €53 167,15 €15,58 €348,87 €
13333,29 €156,07 €177,22 €53 011,08 €15,58 €348,87 €
14333,29 €156,59 €176,70 €52 854,49 €15,58 €348,87 €
15333,29 €157,11 €176,18 €52 697,38 €15,58 €348,87 €
16333,29 €157,63 €175,66 €52 539,75 €15,58 €348,87 €
17333,29 €158,16 €175,13 €52 381,59 €15,58 €348,87 €
18333,29 €158,68 €174,61 €52 222,91 €15,58 €348,87 €
19333,29 €159,21 €174,08 €52 063,70 €15,58 €348,87 €
20333,29 €159,74 €173,55 €51 903,96 €15,58 €348,87 €
21333,29 €160,28 €173,01 €51 743,68 €15,58 €348,87 €
22333,29 €160,81 €172,48 €51 582,87 €15,58 €348,87 €
23333,29 €161,35 €171,94 €51 421,52 €15,58 €348,87 €
24333,29 €161,88 €171,41 €51 259,64 €15,58 €348,87 €
25333,29 €162,42 €170,87 €51 097,22 €15,58 €348,87 €
26333,29 €162,97 €170,32 €50 934,25 €15,58 €348,87 €
27333,29 €163,51 €169,78 €50 770,74 €15,58 €348,87 €
28333,29 €164,05 €169,24 €50 606,69 €15,58 €348,87 €
29333,29 €164,60 €168,69 €50 442,09 €15,58 €348,87 €
30333,29 €165,15 €168,14 €50 276,94 €15,58 €348,87 €
31333,29 €165,70 €167,59 €50 111,24 €15,58 €348,87 €
32333,29 €166,25 €167,04 €49 944,99 €15,58 €348,87 €
33333,29 €166,81 €166,48 €49 778,18 €15,58 €348,87 €
34333,29 €167,36 €165,93 €49 610,82 €15,58 €348,87 €
35333,29 €167,92 €165,37 €49 442,90 €15,58 €348,87 €
36333,29 €168,48 €164,81 €49 274,42 €15,58 €348,87 €
37333,29 €169,04 €164,25 €49 105,38 €15,58 €348,87 €
38333,29 €169,61 €163,68 €48 935,77 €15,58 €348,87 €
39333,29 €170,17 €163,12 €48 765,60 €15,58 €348,87 €
40333,29 €170,74 €162,55 €48 594,86 €15,58 €348,87 €
41333,29 €171,31 €161,98 €48 423,55 €15,58 €348,87 €
42333,29 €171,88 €161,41 €48 251,67 €15,58 €348,87 €
43333,29 €172,45 €160,84 €48 079,22 €15,58 €348,87 €
44333,29 €173,03 €160,26 €47 906,19 €15,58 €348,87 €
45333,29 €173,60 €159,69 €47 732,59 €15,58 €348,87 €
46333,29 €174,18 €159,11 €47 558,41 €15,58 €348,87 €
47333,29 €174,76 €158,53 €47 383,65 €15,58 €348,87 €
48333,29 €175,34 €157,95 €47 208,31 €15,58 €348,87 €
49333,29 €175,93 €157,36 €47 032,38 €15,58 €348,87 €
50333,29 €176,52 €156,77 €46 855,86 €15,58 €348,87 €
51333,29 €177,10 €156,19 €46 678,76 €15,58 €348,87 €
52333,29 €177,69 €155,60 €46 501,07 €15,58 €348,87 €
53333,29 €178,29 €155,00 €46 322,78 €15,58 €348,87 €
54333,29 €178,88 €154,41 €46 143,90 €15,58 €348,87 €
55333,29 €179,48 €153,81 €45 964,42 €15,58 €348,87 €
56333,29 €180,08 €153,21 €45 784,34 €15,58 €348,87 €
57333,29 €180,68 €152,61 €45 603,66 €15,58 €348,87 €
58333,29 €181,28 €152,01 €45 422,38 €15,58 €348,87 €
59333,29 €181,88 €151,41 €45 240,50 €15,58 €348,87 €
60333,29 €182,49 €150,80 €45 058,01 €15,58 €348,87 €
61333,29 €183,10 €150,19 €44 874,91 €15,58 €348,87 €
62333,29 €183,71 €149,58 €44 691,20 €15,58 €348,87 €
63333,29 €184,32 €148,97 €44 506,88 €15,58 €348,87 €
64333,29 €184,93 €148,36 €44 321,95 €15,58 €348,87 €
65333,29 €185,55 €147,74 €44 136,40 €15,58 €348,87 €
66333,29 €186,17 €147,12 €43 950,23 €15,58 €348,87 €
67333,29 €186,79 €146,50 €43 763,44 €15,58 €348,87 €
68333,29 €187,41 €145,88 €43 576,03 €15,58 €348,87 €
69333,29 €188,04 €145,25 €43 387,99 €15,58 €348,87 €
70333,29 €188,66 €144,63 €43 199,33 €15,58 €348,87 €
71333,29 €189,29 €144,00 €43 010,04 €15,58 €348,87 €
72333,29 €189,92 €143,37 €42 820,12 €15,58 €348,87 €
73333,29 €190,56 €142,73 €42 629,56 €15,58 €348,87 €
74333,29 €191,19 €142,10 €42 438,37 €15,58 €348,87 €
75333,29 €191,83 €141,46 €42 246,54 €15,58 €348,87 €
76333,29 €192,47 €140,82 €42 054,07 €15,58 €348,87 €
77333,29 €193,11 €140,18 €41 860,96 €15,58 €348,87 €
78333,29 €193,75 €139,54 €41 667,21 €15,58 €348,87 €
79333,29 €194,40 €138,89 €41 472,81 €15,58 €348,87 €
80333,29 €195,05 €138,24 €41 277,76 €15,58 €348,87 €
81333,29 €195,70 €137,59 €41 082,06 €15,58 €348,87 €
82333,29 €196,35 €136,94 €40 885,71 €15,58 €348,87 €
83333,29 €197,00 €136,29 €40 688,71 €15,58 €348,87 €
84333,29 €197,66 €135,63 €40 491,05 €15,58 €348,87 €
85333,29 €198,32 €134,97 €40 292,73 €15,58 €348,87 €
86333,29 €198,98 €134,31 €40 093,75 €15,58 €348,87 €
87333,29 €199,64 €133,65 €39 894,11 €15,58 €348,87 €
88333,29 €200,31 €132,98 €39 693,80 €15,58 €348,87 €
89333,29 €200,98 €132,31 €39 492,82 €15,58 €348,87 €
90333,29 €201,65 €131,64 €39 291,17 €15,58 €348,87 €
91333,29 €202,32 €130,97 €39 088,85 €15,58 €348,87 €
92333,29 €202,99 €130,30 €38 885,86 €15,58 €348,87 €
93333,29 €203,67 €129,62 €38 682,19 €15,58 €348,87 €
94333,29 €204,35 €128,94 €38 477,84 €15,58 €348,87 €
95333,29 €205,03 €128,26 €38 272,81 €15,58 €348,87 €
96333,29 €205,71 €127,58 €38 067,10 €15,58 €348,87 €
97333,29 €206,40 €126,89 €37 860,70 €15,58 €348,87 €
98333,29 €207,09 €126,20 €37 653,61 €15,58 €348,87 €
99333,29 €207,78 €125,51 €37 445,83 €15,58 €348,87 €
100333,29 €208,47 €124,82 €37 237,36 €15,58 €348,87 €
101333,29 €209,17 €124,12 €37 028,19 €15,58 €348,87 €
102333,29 €209,86 €123,43 €36 818,33 €15,58 €348,87 €
103333,29 €210,56 €122,73 €36 607,77 €15,58 €348,87 €
104333,29 €211,26 €122,03 €36 396,51 €15,58 €348,87 €
105333,29 €211,97 €121,32 €36 184,54 €15,58 €348,87 €
106333,29 €212,67 €120,62 €35 971,87 €15,58 €348,87 €
107333,29 €213,38 €119,91 €35 758,49 €15,58 €348,87 €
108333,29 €214,10 €119,19 €35 544,39 €15,58 €348,87 €
109333,29 €214,81 €118,48 €35 329,58 €15,58 €348,87 €
110333,29 €215,52 €117,77 €35 114,06 €15,58 €348,87 €
111333,29 €216,24 €117,05 €34 897,82 €15,58 €348,87 €
112333,29 €216,96 €116,33 €34 680,86 €15,58 €348,87 €
113333,29 €217,69 €115,60 €34 463,17 €15,58 €348,87 €
114333,29 €218,41 €114,88 €34 244,76 €15,58 €348,87 €
115333,29 €219,14 €114,15 €34 025,62 €15,58 €348,87 €
116333,29 €219,87 €113,42 €33 805,75 €15,58 €348,87 €
117333,29 €220,60 €112,69 €33 585,15 €15,58 €348,87 €
118333,29 €221,34 €111,95 €33 363,81 €15,58 €348,87 €
119333,29 €222,08 €111,21 €33 141,73 €15,58 €348,87 €
120333,29 €222,82 €110,47 €32 918,91 €15,58 €348,87 €
121333,29 €223,56 €109,73 €32 695,35 €15,58 €348,87 €
122333,29 €224,31 €108,98 €32 471,04 €15,58 €348,87 €
123333,29 €225,05 €108,24 €32 245,99 €15,58 €348,87 €
124333,29 €225,80 €107,49 €32 020,19 €15,58 €348,87 €
125333,29 €226,56 €106,73 €31 793,63 €15,58 €348,87 €
126333,29 €227,31 €105,98 €31 566,32 €15,58 €348,87 €
127333,29 €228,07 €105,22 €31 338,25 €15,58 €348,87 €
128333,29 €228,83 €104,46 €31 109,42 €15,58 €348,87 €
129333,29 €229,59 €103,70 €30 879,83 €15,58 €348,87 €
130333,29 €230,36 €102,93 €30 649,47 €15,58 €348,87 €
131333,29 €231,13 €102,16 €30 418,34 €15,58 €348,87 €
132333,29 €231,90 €101,39 €30 186,44 €15,58 €348,87 €
133333,29 €232,67 €100,62 €29 953,77 €15,58 €348,87 €
134333,29 €233,44 €99,85 €29 720,33 €15,58 €348,87 €
135333,29 €234,22 €99,07 €29 486,11 €15,58 €348,87 €
136333,29 €235,00 €98,29 €29 251,11 €15,58 €348,87 €
137333,29 €235,79 €97,50 €29 015,32 €15,58 €348,87 €
138333,29 €236,57 €96,72 €28 778,75 €15,58 €348,87 €
139333,29 €237,36 €95,93 €28 541,39 €15,58 €348,87 €
140333,29 €238,15 €95,14 €28 303,24 €15,58 €348,87 €
141333,29 €238,95 €94,34 €28 064,29 €15,58 €348,87 €
142333,29 €239,74 €93,55 €27 824,55 €15,58 €348,87 €
143333,29 €240,54 €92,75 €27 584,01 €15,58 €348,87 €
144333,29 €241,34 €91,95 €27 342,67 €15,58 €348,87 €
145333,29 €242,15 €91,14 €27 100,52 €15,58 €348,87 €
146333,29 €242,95 €90,34 €26 857,57 €15,58 €348,87 €
147333,29 €243,76 €89,53 €26 613,81 €15,58 €348,87 €
148333,29 €244,58 €88,71 €26 369,23 €15,58 €348,87 €
149333,29 €245,39 €87,90 €26 123,84 €15,58 €348,87 €
150333,29 €246,21 €87,08 €25 877,63 €15,58 €348,87 €
151333,29 €247,03 €86,26 €25 630,60 €15,58 €348,87 €
152333,29 €247,85 €85,44 €25 382,75 €15,58 €348,87 €
153333,29 €248,68 €84,61 €25 134,07 €15,58 €348,87 €
154333,29 €249,51 €83,78 €24 884,56 €15,58 €348,87 €
155333,29 €250,34 €82,95 €24 634,22 €15,58 €348,87 €
156333,29 €251,18 €82,11 €24 383,04 €15,58 €348,87 €
157333,29 €252,01 €81,28 €24 131,03 €15,58 €348,87 €
158333,29 €252,85 €80,44 €23 878,18 €15,58 €348,87 €
159333,29 €253,70 €79,59 €23 624,48 €15,58 €348,87 €
160333,29 €254,54 €78,75 €23 369,94 €15,58 €348,87 €
161333,29 €255,39 €77,90 €23 114,55 €15,58 €348,87 €
162333,29 €256,24 €77,05 €22 858,31 €15,58 €348,87 €
163333,29 €257,10 €76,19 €22 601,21 €15,58 €348,87 €
164333,29 €257,95 €75,34 €22 343,26 €15,58 €348,87 €
165333,29 €258,81 €74,48 €22 084,45 €15,58 €348,87 €
166333,29 €259,68 €73,61 €21 824,77 €15,58 €348,87 €
167333,29 €260,54 €72,75 €21 564,23 €15,58 €348,87 €
168333,29 €261,41 €71,88 €21 302,82 €15,58 €348,87 €
169333,29 €262,28 €71,01 €21 040,54 €15,58 €348,87 €
170333,29 €263,15 €70,14 €20 777,39 €15,58 €348,87 €
171333,29 €264,03 €69,26 €20 513,36 €15,58 €348,87 €
172333,29 €264,91 €68,38 €20 248,45 €15,58 €348,87 €
173333,29 €265,80 €67,49 €19 982,65 €15,58 €348,87 €
174333,29 €266,68 €66,61 €19 715,97 €15,58 €348,87 €
175333,29 €267,57 €65,72 €19 448,40 €15,58 €348,87 €
176333,29 €268,46 €64,83 €19 179,94 €15,58 €348,87 €
177333,29 €269,36 €63,93 €18 910,58 €15,58 €348,87 €
178333,29 €270,25 €63,04 €18 640,33 €15,58 €348,87 €
179333,29 €271,16 €62,13 €18 369,17 €15,58 €348,87 €
180333,29 €272,06 €61,23 €18 097,11 €15,58 €348,87 €
181333,29 €272,97 €60,32 €17 824,14 €15,58 €348,87 €
182333,29 €273,88 €59,41 €17 550,26 €15,58 €348,87 €
183333,29 €274,79 €58,50 €17 275,47 €15,58 €348,87 €
184333,29 €275,71 €57,58 €16 999,76 €15,58 €348,87 €
185333,29 €276,62 €56,67 €16 723,14 €15,58 €348,87 €
186333,29 €277,55 €55,74 €16 445,59 €15,58 €348,87 €
187333,29 €278,47 €54,82 €16 167,12 €15,58 €348,87 €
188333,29 €279,40 €53,89 €15 887,72 €15,58 €348,87 €
189333,29 €280,33 €52,96 €15 607,39 €15,58 €348,87 €
190333,29 €281,27 €52,02 €15 326,12 €15,58 €348,87 €
191333,29 €282,20 €51,09 €15 043,92 €15,58 €348,87 €
192333,29 €283,14 €50,15 €14 760,78 €15,58 €348,87 €
193333,29 €284,09 €49,20 €14 476,69 €15,58 €348,87 €
194333,29 €285,03 €48,26 €14 191,66 €15,58 €348,87 €
195333,29 €285,98 €47,31 €13 905,68 €15,58 €348,87 €
196333,29 €286,94 €46,35 €13 618,74 €15,58 €348,87 €
197333,29 €287,89 €45,40 €13 330,85 €15,58 €348,87 €
198333,29 €288,85 €44,44 €13 042,00 €15,58 €348,87 €
199333,29 €289,82 €43,47 €12 752,18 €15,58 €348,87 €
200333,29 €290,78 €42,51 €12 461,40 €15,58 €348,87 €
201333,29 €291,75 €41,54 €12 169,65 €15,58 €348,87 €
202333,29 €292,72 €40,57 €11 876,93 €15,58 €348,87 €
203333,29 €293,70 €39,59 €11 583,23 €15,58 €348,87 €
204333,29 €294,68 €38,61 €11 288,55 €15,58 €348,87 €
205333,29 €295,66 €37,63 €10 992,89 €15,58 €348,87 €
206333,29 €296,65 €36,64 €10 696,24 €15,58 €348,87 €
207333,29 €297,64 €35,65 €10 398,60 €15,58 €348,87 €
208333,29 €298,63 €34,66 €10 099,97 €15,58 €348,87 €
209333,29 €299,62 €33,67 €9 800,35 €15,58 €348,87 €
210333,29 €300,62 €32,67 €9 499,73 €15,58 €348,87 €
211333,29 €301,62 €31,67 €9 198,11 €15,58 €348,87 €
212333,29 €302,63 €30,66 €8 895,48 €15,58 €348,87 €
213333,29 €303,64 €29,65 €8 591,84 €15,58 €348,87 €
214333,29 €304,65 €28,64 €8 287,19 €15,58 €348,87 €
215333,29 €305,67 €27,62 €7 981,52 €15,58 €348,87 €
216333,29 €306,68 €26,61 €7 674,84 €15,58 €348,87 €
217333,29 €307,71 €25,58 €7 367,13 €15,58 €348,87 €
218333,29 €308,73 €24,56 €7 058,40 €15,58 €348,87 €
219333,29 €309,76 €23,53 €6 748,64 €15,58 €348,87 €
220333,29 €310,79 €22,50 €6 437,85 €15,58 €348,87 €
221333,29 €311,83 €21,46 €6 126,02 €15,58 €348,87 €
222333,29 €312,87 €20,42 €5 813,15 €15,58 €348,87 €
223333,29 €313,91 €19,38 €5 499,24 €15,58 €348,87 €
224333,29 €314,96 €18,33 €5 184,28 €15,58 €348,87 €
225333,29 €316,01 €17,28 €4 868,27 €15,58 €348,87 €
226333,29 €317,06 €16,23 €4 551,21 €15,58 €348,87 €
227333,29 €318,12 €15,17 €4 233,09 €15,58 €348,87 €
228333,29 €319,18 €14,11 €3 913,91 €15,58 €348,87 €
229333,29 €320,24 €13,05 €3 593,67 €15,58 €348,87 €
230333,29 €321,31 €11,98 €3 272,36 €15,58 €348,87 €
231333,29 €322,38 €10,91 €2 949,98 €15,58 €348,87 €
232333,29 €323,46 €9,83 €2 626,52 €15,58 €348,87 €
233333,29 €324,53 €8,76 €2 301,99 €15,58 €348,87 €
234333,29 €325,62 €7,67 €1 976,37 €15,58 €348,87 €
235333,29 €326,70 €6,59 €1 649,67 €15,58 €348,87 €
236333,29 €327,79 €5,50 €1 321,88 €15,58 €348,87 €
237333,29 €328,88 €4,41 €993,00 €15,58 €348,87 €
238333,29 €329,98 €3,31 €663,02 €15,58 €348,87 €
239333,29 €331,08 €2,21 €331,94 €15,58 €348,87 €
240333,05 €331,94 €1,11 €0,00 €15,58 €348,87 €

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