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

Vous souhaitez emprunter 55000€ sur 20 ans en Octobre 2025. 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 318,70€ en se basant sur un taux moyen de 3.49% (hors assurance). Assurance incluse (15,58€ par mois pour un taux estimé à 0.34%), votre mensualité totale sera de 334,28€.

Vos revenus mensuels devront être de 1 012,98€ 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 : 3.49%
Taux d'assurance emprunteur : 0.34%
Coût total du crédit (hors assurance) : 21 486,42 €
Coût total du crédit (assurance incluse) : 25 226,42 €
NMensualité
(hors assurance)
Capital amortiIntérêtsCapital restant dûAssuranceTOTAL À PAYER
1318,70 €158,74 €159,96 €54 841,26 €15,58 €334,28 €
2318,70 €159,20 €159,50 €54 682,06 €15,58 €334,28 €
3318,70 €159,67 €159,03 €54 522,39 €15,58 €334,28 €
4318,70 €160,13 €158,57 €54 362,26 €15,58 €334,28 €
5318,70 €160,60 €158,10 €54 201,66 €15,58 €334,28 €
6318,70 €161,06 €157,64 €54 040,60 €15,58 €334,28 €
7318,70 €161,53 €157,17 €53 879,07 €15,58 €334,28 €
8318,70 €162,00 €156,70 €53 717,07 €15,58 €334,28 €
9318,70 €162,47 €156,23 €53 554,60 €15,58 €334,28 €
10318,70 €162,95 €155,75 €53 391,65 €15,58 €334,28 €
11318,70 €163,42 €155,28 €53 228,23 €15,58 €334,28 €
12318,70 €163,89 €154,81 €53 064,34 €15,58 €334,28 €
13318,70 €164,37 €154,33 €52 899,97 €15,58 €334,28 €
14318,70 €164,85 €153,85 €52 735,12 €15,58 €334,28 €
15318,70 €165,33 €153,37 €52 569,79 €15,58 €334,28 €
16318,70 €165,81 €152,89 €52 403,98 €15,58 €334,28 €
17318,70 €166,29 €152,41 €52 237,69 €15,58 €334,28 €
18318,70 €166,78 €151,92 €52 070,91 €15,58 €334,28 €
19318,70 €167,26 €151,44 €51 903,65 €15,58 €334,28 €
20318,70 €167,75 €150,95 €51 735,90 €15,58 €334,28 €
21318,70 €168,23 €150,47 €51 567,67 €15,58 €334,28 €
22318,70 €168,72 €149,98 €51 398,95 €15,58 €334,28 €
23318,70 €169,21 €149,49 €51 229,74 €15,58 €334,28 €
24318,70 €169,71 €148,99 €51 060,03 €15,58 €334,28 €
25318,70 €170,20 €148,50 €50 889,83 €15,58 €334,28 €
26318,70 €170,70 €148,00 €50 719,13 €15,58 €334,28 €
27318,70 €171,19 €147,51 €50 547,94 €15,58 €334,28 €
28318,70 €171,69 €147,01 €50 376,25 €15,58 €334,28 €
29318,70 €172,19 €146,51 €50 204,06 €15,58 €334,28 €
30318,70 €172,69 €146,01 €50 031,37 €15,58 €334,28 €
31318,70 €173,19 €145,51 €49 858,18 €15,58 €334,28 €
32318,70 €173,70 €145,00 €49 684,48 €15,58 €334,28 €
33318,70 €174,20 €144,50 €49 510,28 €15,58 €334,28 €
34318,70 €174,71 €143,99 €49 335,57 €15,58 €334,28 €
35318,70 €175,22 €143,48 €49 160,35 €15,58 €334,28 €
36318,70 €175,73 €142,97 €48 984,62 €15,58 €334,28 €
37318,70 €176,24 €142,46 €48 808,38 €15,58 €334,28 €
38318,70 €176,75 €141,95 €48 631,63 €15,58 €334,28 €
39318,70 €177,26 €141,44 €48 454,37 €15,58 €334,28 €
40318,70 €177,78 €140,92 €48 276,59 €15,58 €334,28 €
41318,70 €178,30 €140,40 €48 098,29 €15,58 €334,28 €
42318,70 €178,81 €139,89 €47 919,48 €15,58 €334,28 €
43318,70 €179,33 €139,37 €47 740,15 €15,58 €334,28 €
44318,70 €179,86 €138,84 €47 560,29 €15,58 €334,28 €
45318,70 €180,38 €138,32 €47 379,91 €15,58 €334,28 €
46318,70 €180,90 €137,80 €47 199,01 €15,58 €334,28 €
47318,70 €181,43 €137,27 €47 017,58 €15,58 €334,28 €
48318,70 €181,96 €136,74 €46 835,62 €15,58 €334,28 €
49318,70 €182,49 €136,21 €46 653,13 €15,58 €334,28 €
50318,70 €183,02 €135,68 €46 470,11 €15,58 €334,28 €
51318,70 €183,55 €135,15 €46 286,56 €15,58 €334,28 €
52318,70 €184,08 €134,62 €46 102,48 €15,58 €334,28 €
53318,70 €184,62 €134,08 €45 917,86 €15,58 €334,28 €
54318,70 €185,16 €133,54 €45 732,70 €15,58 €334,28 €
55318,70 €185,69 €133,01 €45 547,01 €15,58 €334,28 €
56318,70 €186,23 €132,47 €45 360,78 €15,58 €334,28 €
57318,70 €186,78 €131,92 €45 174,00 €15,58 €334,28 €
58318,70 €187,32 €131,38 €44 986,68 €15,58 €334,28 €
59318,70 €187,86 €130,84 €44 798,82 €15,58 €334,28 €
60318,70 €188,41 €130,29 €44 610,41 €15,58 €334,28 €
61318,70 €188,96 €129,74 €44 421,45 €15,58 €334,28 €
62318,70 €189,51 €129,19 €44 231,94 €15,58 €334,28 €
63318,70 €190,06 €128,64 €44 041,88 €15,58 €334,28 €
64318,70 €190,61 €128,09 €43 851,27 €15,58 €334,28 €
65318,70 €191,17 €127,53 €43 660,10 €15,58 €334,28 €
66318,70 €191,72 €126,98 €43 468,38 €15,58 €334,28 €
67318,70 €192,28 €126,42 €43 276,10 €15,58 €334,28 €
68318,70 €192,84 €125,86 €43 083,26 €15,58 €334,28 €
69318,70 €193,40 €125,30 €42 889,86 €15,58 €334,28 €
70318,70 €193,96 €124,74 €42 695,90 €15,58 €334,28 €
71318,70 €194,53 €124,17 €42 501,37 €15,58 €334,28 €
72318,70 €195,09 €123,61 €42 306,28 €15,58 €334,28 €
73318,70 €195,66 €123,04 €42 110,62 €15,58 €334,28 €
74318,70 €196,23 €122,47 €41 914,39 €15,58 €334,28 €
75318,70 €196,80 €121,90 €41 717,59 €15,58 €334,28 €
76318,70 €197,37 €121,33 €41 520,22 €15,58 €334,28 €
77318,70 €197,95 €120,75 €41 322,27 €15,58 €334,28 €
78318,70 €198,52 €120,18 €41 123,75 €15,58 €334,28 €
79318,70 €199,10 €119,60 €40 924,65 €15,58 €334,28 €
80318,70 €199,68 €119,02 €40 724,97 €15,58 €334,28 €
81318,70 €200,26 €118,44 €40 524,71 €15,58 €334,28 €
82318,70 €200,84 €117,86 €40 323,87 €15,58 €334,28 €
83318,70 €201,42 €117,28 €40 122,45 €15,58 €334,28 €
84318,70 €202,01 €116,69 €39 920,44 €15,58 €334,28 €
85318,70 €202,60 €116,10 €39 717,84 €15,58 €334,28 €
86318,70 €203,19 €115,51 €39 514,65 €15,58 €334,28 €
87318,70 €203,78 €114,92 €39 310,87 €15,58 €334,28 €
88318,70 €204,37 €114,33 €39 106,50 €15,58 €334,28 €
89318,70 €204,97 €113,73 €38 901,53 €15,58 €334,28 €
90318,70 €205,56 €113,14 €38 695,97 €15,58 €334,28 €
91318,70 €206,16 €112,54 €38 489,81 €15,58 €334,28 €
92318,70 €206,76 €111,94 €38 283,05 €15,58 €334,28 €
93318,70 €207,36 €111,34 €38 075,69 €15,58 €334,28 €
94318,70 €207,96 €110,74 €37 867,73 €15,58 €334,28 €
95318,70 €208,57 €110,13 €37 659,16 €15,58 €334,28 €
96318,70 €209,17 €109,53 €37 449,99 €15,58 €334,28 €
97318,70 €209,78 €108,92 €37 240,21 €15,58 €334,28 €
98318,70 €210,39 €108,31 €37 029,82 €15,58 €334,28 €
99318,70 €211,00 €107,70 €36 818,82 €15,58 €334,28 €
100318,70 €211,62 €107,08 €36 607,20 €15,58 €334,28 €
101318,70 €212,23 €106,47 €36 394,97 €15,58 €334,28 €
102318,70 €212,85 €105,85 €36 182,12 €15,58 €334,28 €
103318,70 €213,47 €105,23 €35 968,65 €15,58 €334,28 €
104318,70 €214,09 €104,61 €35 754,56 €15,58 €334,28 €
105318,70 €214,71 €103,99 €35 539,85 €15,58 €334,28 €
106318,70 €215,34 €103,36 €35 324,51 €15,58 €334,28 €
107318,70 €215,96 €102,74 €35 108,55 €15,58 €334,28 €
108318,70 €216,59 €102,11 €34 891,96 €15,58 €334,28 €
109318,70 €217,22 €101,48 €34 674,74 €15,58 €334,28 €
110318,70 €217,85 €100,85 €34 456,89 €15,58 €334,28 €
111318,70 €218,49 €100,21 €34 238,40 €15,58 €334,28 €
112318,70 €219,12 €99,58 €34 019,28 €15,58 €334,28 €
113318,70 €219,76 €98,94 €33 799,52 €15,58 €334,28 €
114318,70 €220,40 €98,30 €33 579,12 €15,58 €334,28 €
115318,70 €221,04 €97,66 €33 358,08 €15,58 €334,28 €
116318,70 €221,68 €97,02 €33 136,40 €15,58 €334,28 €
117318,70 €222,33 €96,37 €32 914,07 €15,58 €334,28 €
118318,70 €222,97 €95,73 €32 691,10 €15,58 €334,28 €
119318,70 €223,62 €95,08 €32 467,48 €15,58 €334,28 €
120318,70 €224,27 €94,43 €32 243,21 €15,58 €334,28 €
121318,70 €224,93 €93,77 €32 018,28 €15,58 €334,28 €
122318,70 €225,58 €93,12 €31 792,70 €15,58 €334,28 €
123318,70 €226,24 €92,46 €31 566,46 €15,58 €334,28 €
124318,70 €226,89 €91,81 €31 339,57 €15,58 €334,28 €
125318,70 €227,55 €91,15 €31 112,02 €15,58 €334,28 €
126318,70 €228,22 €90,48 €30 883,80 €15,58 €334,28 €
127318,70 €228,88 €89,82 €30 654,92 €15,58 €334,28 €
128318,70 €229,55 €89,15 €30 425,37 €15,58 €334,28 €
129318,70 €230,21 €88,49 €30 195,16 €15,58 €334,28 €
130318,70 €230,88 €87,82 €29 964,28 €15,58 €334,28 €
131318,70 €231,55 €87,15 €29 732,73 €15,58 €334,28 €
132318,70 €232,23 €86,47 €29 500,50 €15,58 €334,28 €
133318,70 €232,90 €85,80 €29 267,60 €15,58 €334,28 €
134318,70 €233,58 €85,12 €29 034,02 €15,58 €334,28 €
135318,70 €234,26 €84,44 €28 799,76 €15,58 €334,28 €
136318,70 €234,94 €83,76 €28 564,82 €15,58 €334,28 €
137318,70 €235,62 €83,08 €28 329,20 €15,58 €334,28 €
138318,70 €236,31 €82,39 €28 092,89 €15,58 €334,28 €
139318,70 €237,00 €81,70 €27 855,89 €15,58 €334,28 €
140318,70 €237,69 €81,01 €27 618,20 €15,58 €334,28 €
141318,70 €238,38 €80,32 €27 379,82 €15,58 €334,28 €
142318,70 €239,07 €79,63 €27 140,75 €15,58 €334,28 €
143318,70 €239,77 €78,93 €26 900,98 €15,58 €334,28 €
144318,70 €240,46 €78,24 €26 660,52 €15,58 €334,28 €
145318,70 €241,16 €77,54 €26 419,36 €15,58 €334,28 €
146318,70 €241,86 €76,84 €26 177,50 €15,58 €334,28 €
147318,70 €242,57 €76,13 €25 934,93 €15,58 €334,28 €
148318,70 €243,27 €75,43 €25 691,66 €15,58 €334,28 €
149318,70 €243,98 €74,72 €25 447,68 €15,58 €334,28 €
150318,70 €244,69 €74,01 €25 202,99 €15,58 €334,28 €
151318,70 €245,40 €73,30 €24 957,59 €15,58 €334,28 €
152318,70 €246,12 €72,58 €24 711,47 €15,58 €334,28 €
153318,70 €246,83 €71,87 €24 464,64 €15,58 €334,28 €
154318,70 €247,55 €71,15 €24 217,09 €15,58 €334,28 €
155318,70 €248,27 €70,43 €23 968,82 €15,58 €334,28 €
156318,70 €248,99 €69,71 €23 719,83 €15,58 €334,28 €
157318,70 €249,71 €68,99 €23 470,12 €15,58 €334,28 €
158318,70 €250,44 €68,26 €23 219,68 €15,58 €334,28 €
159318,70 €251,17 €67,53 €22 968,51 €15,58 €334,28 €
160318,70 €251,90 €66,80 €22 716,61 €15,58 €334,28 €
161318,70 €252,63 €66,07 €22 463,98 €15,58 €334,28 €
162318,70 €253,37 €65,33 €22 210,61 €15,58 €334,28 €
163318,70 €254,10 €64,60 €21 956,51 €15,58 €334,28 €
164318,70 €254,84 €63,86 €21 701,67 €15,58 €334,28 €
165318,70 €255,58 €63,12 €21 446,09 €15,58 €334,28 €
166318,70 €256,33 €62,37 €21 189,76 €15,58 €334,28 €
167318,70 €257,07 €61,63 €20 932,69 €15,58 €334,28 €
168318,70 €257,82 €60,88 €20 674,87 €15,58 €334,28 €
169318,70 €258,57 €60,13 €20 416,30 €15,58 €334,28 €
170318,70 €259,32 €59,38 €20 156,98 €15,58 €334,28 €
171318,70 €260,08 €58,62 €19 896,90 €15,58 €334,28 €
172318,70 €260,83 €57,87 €19 636,07 €15,58 €334,28 €
173318,70 €261,59 €57,11 €19 374,48 €15,58 €334,28 €
174318,70 €262,35 €56,35 €19 112,13 €15,58 €334,28 €
175318,70 €263,12 €55,58 €18 849,01 €15,58 €334,28 €
176318,70 €263,88 €54,82 €18 585,13 €15,58 €334,28 €
177318,70 €264,65 €54,05 €18 320,48 €15,58 €334,28 €
178318,70 €265,42 €53,28 €18 055,06 €15,58 €334,28 €
179318,70 €266,19 €52,51 €17 788,87 €15,58 €334,28 €
180318,70 €266,96 €51,74 €17 521,91 €15,58 €334,28 €
181318,70 €267,74 €50,96 €17 254,17 €15,58 €334,28 €
182318,70 €268,52 €50,18 €16 985,65 €15,58 €334,28 €
183318,70 €269,30 €49,40 €16 716,35 €15,58 €334,28 €
184318,70 €270,08 €48,62 €16 446,27 €15,58 €334,28 €
185318,70 €270,87 €47,83 €16 175,40 €15,58 €334,28 €
186318,70 €271,66 €47,04 €15 903,74 €15,58 €334,28 €
187318,70 €272,45 €46,25 €15 631,29 €15,58 €334,28 €
188318,70 €273,24 €45,46 €15 358,05 €15,58 €334,28 €
189318,70 €274,03 €44,67 €15 084,02 €15,58 €334,28 €
190318,70 €274,83 €43,87 €14 809,19 €15,58 €334,28 €
191318,70 €275,63 €43,07 €14 533,56 €15,58 €334,28 €
192318,70 €276,43 €42,27 €14 257,13 €15,58 €334,28 €
193318,70 €277,24 €41,46 €13 979,89 €15,58 €334,28 €
194318,70 €278,04 €40,66 €13 701,85 €15,58 €334,28 €
195318,70 €278,85 €39,85 €13 422,00 €15,58 €334,28 €
196318,70 €279,66 €39,04 €13 143,34 €15,58 €334,28 €
197318,70 €280,47 €38,23 €12 862,87 €15,58 €334,28 €
198318,70 €281,29 €37,41 €12 581,58 €15,58 €334,28 €
199318,70 €282,11 €36,59 €12 299,47 €15,58 €334,28 €
200318,70 €282,93 €35,77 €12 016,54 €15,58 €334,28 €
201318,70 €283,75 €34,95 €11 732,79 €15,58 €334,28 €
202318,70 €284,58 €34,12 €11 448,21 €15,58 €334,28 €
203318,70 €285,40 €33,30 €11 162,81 €15,58 €334,28 €
204318,70 €286,23 €32,47 €10 876,58 €15,58 €334,28 €
205318,70 €287,07 €31,63 €10 589,51 €15,58 €334,28 €
206318,70 €287,90 €30,80 €10 301,61 €15,58 €334,28 €
207318,70 €288,74 €29,96 €10 012,87 €15,58 €334,28 €
208318,70 €289,58 €29,12 €9 723,29 €15,58 €334,28 €
209318,70 €290,42 €28,28 €9 432,87 €15,58 €334,28 €
210318,70 €291,27 €27,43 €9 141,60 €15,58 €334,28 €
211318,70 €292,11 €26,59 €8 849,49 €15,58 €334,28 €
212318,70 €292,96 €25,74 €8 556,53 €15,58 €334,28 €
213318,70 €293,81 €24,89 €8 262,72 €15,58 €334,28 €
214318,70 €294,67 €24,03 €7 968,05 €15,58 €334,28 €
215318,70 €295,53 €23,17 €7 672,52 €15,58 €334,28 €
216318,70 €296,39 €22,31 €7 376,13 €15,58 €334,28 €
217318,70 €297,25 €21,45 €7 078,88 €15,58 €334,28 €
218318,70 €298,11 €20,59 €6 780,77 €15,58 €334,28 €
219318,70 €298,98 €19,72 €6 481,79 €15,58 €334,28 €
220318,70 €299,85 €18,85 €6 181,94 €15,58 €334,28 €
221318,70 €300,72 €17,98 €5 881,22 €15,58 €334,28 €
222318,70 €301,60 €17,10 €5 579,62 €15,58 €334,28 €
223318,70 €302,47 €16,23 €5 277,15 €15,58 €334,28 €
224318,70 €303,35 €15,35 €4 973,80 €15,58 €334,28 €
225318,70 €304,23 €14,47 €4 669,57 €15,58 €334,28 €
226318,70 €305,12 €13,58 €4 364,45 €15,58 €334,28 €
227318,70 €306,01 €12,69 €4 058,44 €15,58 €334,28 €
228318,70 €306,90 €11,80 €3 751,54 €15,58 €334,28 €
229318,70 €307,79 €10,91 €3 443,75 €15,58 €334,28 €
230318,70 €308,68 €10,02 €3 135,07 €15,58 €334,28 €
231318,70 €309,58 €9,12 €2 825,49 €15,58 €334,28 €
232318,70 €310,48 €8,22 €2 515,01 €15,58 €334,28 €
233318,70 €311,39 €7,31 €2 203,62 €15,58 €334,28 €
234318,70 €312,29 €6,41 €1 891,33 €15,58 €334,28 €
235318,70 €313,20 €5,50 €1 578,13 €15,58 €334,28 €
236318,70 €314,11 €4,59 €1 264,02 €15,58 €334,28 €
237318,70 €315,02 €3,68 €948,00 €15,58 €334,28 €
238318,70 €315,94 €2,76 €633,06 €15,58 €334,28 €
239318,70 €316,86 €1,84 €316,20 €15,58 €334,28 €
240317,12 €316,20 €0,92 €0,00 €15,58 €334,28 €

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