Discover your purchasing power and find the ideal mortgage terms with our user-friendly calculator
Our comprehensive buying guide walks you through each step of the home buying process, from initial search to closing the deal.
View Buying GuideLogin to see detailed mortgage calculations
| Month | Gross Payment | Net Payment | Tax Return | Interest | Principal | Remaining Debt | Remaining Debt % | Ownership % | ||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | ||||||||||
| December | 2,437€ | 1,786€ | 652€ | 1,765€ | 673€ | 491,817€99.86541978663261/99.86541978663261/99.85947838053556163942.40196906234/163942.40196906234/163932.64835876654 4.38/4.38/4.14 100/100/100 | 99.86% | 9.34% | ||
| 2026 | ||||||||||
| January | 2,437€ | 1,786€ | 651€ | 1,762€ | 675€ | 491,142€99.73034835548644/99.73034835548644/99.71847196148397163720.66420531174/163720.66420531174/163701.16752103748 4.38/4.38/4.14 100/100/100 | 99.73% | 9.47% | ||
| February | 2,437€ | 1,787€ | 650€ | 1,760€ | 677€ | 490,465€99.5947839136166/99.5947839136166/99.57697907028667163498.11709872345/163498.11709872345/163468.88807441827 4.38/4.38/4.14 100/100/100 | 99.59% | 9.59% | ||
| March | 2,437€ | 1,788€ | 649€ | 1,758€ | 680€ | 489,785€99.45872466153392/99.45872466153392/99.4349980286147163274.75769519614/163274.75769519614/163235.8072637082 4.38/4.38/4.14 100/100/100 | 99.45% | 9.72% | ||
| April | 2,437€ | 1,789€ | 648€ | 1,755€ | 682€ | 489,103€99.32216879318113/99.32216879318113/99.292527152349163050.58302984593/163050.58302984593/163001.9223242012 4.38/4.38/4.14 100/100/100 | 99.31% | 9.84% | ||
| May | 2,437€ | 1,790€ | 647€ | 1,753€ | 685€ | 488,418€99.18511449590886/99.18511449590886/99.14956475156018162825.5901269672/162825.5901269672/162767.23048165292 4.38/4.38/4.14 100/100/100 | 99.17% | 9.97% | ||
| June | 2,437€ | 1,791€ | 646€ | 1,750€ | 687€ | 487,731€99.04755995045156/99.04755995045156/99.00610913048862162599.77599999297/162599.77599999297/162531.72895224782 4.38/4.38/4.14 100/100/100 | 99.03% | 10.10% | ||
| July | 2,437€ | 1,792€ | 645€ | 1,748€ | 690€ | 487,042€98.90950333090332/98.90950333090332/98.86215858752438162373.13765145527/162373.13765145527/162295.41494256628 4.38/4.38/4.14 100/100/100 | 98.89% | 10.22% | ||
| August | 2,437€ | 1,793€ | 645€ | 1,745€ | 692€ | 486,350€98.77094280469375/98.77094280469375/98.7177114151869162145.67207294542/162145.67207294542/162058.28564955134 4.38/4.38/4.14 100/100/100 | 98.75% | 10.35% | ||
| September | 2,437€ | 1,794€ | 644€ | 1,743€ | 695€ | 485,655€98.6318765325635/98.6318765325635/98.57276590010487161917.376245074/161917.376245074/161820.3382604755 4.38/4.38/4.14 100/100/100 | 98.61% | 10.48% | ||
| October | 2,437€ | 1,795€ | 643€ | 1,740€ | 697€ | 484,958€98.49230266853998/98.49230266853998/98.4273203229958161688.24713743085/161688.24713743085/161581.56995290733 4.38/4.38/4.14 100/100/100 | 98.47% | 10.61% | ||
| November | 2,437€ | 1,796€ | 642€ | 1,738€ | 700€ | 484,259€98.35221935991278/98.35221935991278/98.28137295864569161458.28170854482/161458.28170854482/161341.97789467807 4.38/4.38/4.14 100/100/100 | 98.33% | 10.74% | ||
| December | 2,437€ | 1,796€ | 641€ | 1,735€ | 702€ | 483,557€98.21162474720907/98.21162474720907/98.13492207588858161227.47690584333/161227.47690584333/161101.5592438479 4.38/4.38/4.14 100/100/100 | 98.19% | 10.87% | ||
| 2027 | ||||||||||
| January | 2,437€ | 1,797€ | 640€ | 1,733€ | 705€ | 482,852€98.070516964169/98.070516964169/97.98796593758597160995.829665612/160995.829665612/160860.3111486724 4.38/4.38/4.14 100/100/100 | 98.04% | 11.00% | ||
| February | 2,437€ | 1,798€ | 639€ | 1,730€ | 707€ | 482,145€97.92889413772086/97.92889413772086/97.8405028006062160763.33691295382/160763.33691295382/160618.2307475685 4.38/4.38/4.14 100/100/100 | 97.90% | 11.13% | ||
| March | 2,437€ | 1,799€ | 638€ | 1,728€ | 710€ | 481,435€97.78675438795615/97.78675438795615/97.69253091580387160529.99556174842/160529.99556174842/160375.31516908083 4.38/4.38/4.14 100/100/100 | 97.76% | 11.26% | ||
| April | 2,437€ | 1,800€ | 637€ | 1,725€ | 712€ | 480,723€97.64409582810481/97.64409582810481/97.54404852799897160295.80251461113/160295.80251461113/160131.56153184737 4.38/4.38/4.14 100/100/100 | 97.61% | 11.39% | ||
| May | 2,437€ | 1,801€ | 636€ | 1,723€ | 715€ | 480,008€97.50091656451002/97.50091656451002/97.39505387595612160060.7546628518/160060.7546628518/159886.96694456544 4.38/4.38/4.14 100/100/100 | 97.47% | 11.52% | ||
| June | 2,437€ | 1,802€ | 635€ | 1,720€ | 717€ | 479,291€97.3572146966031/97.3572146966031/97.24554519236374159824.84888643355/159824.84888643355/159641.5285059574 4.38/4.38/4.14 100/100/100 | 97.32% | 11.65% | ||
| July | 2,437€ | 1,803€ | 634€ | 1,717€ | 720€ | 478,571€97.21298831687834/97.21298831687834/97.09552070381295159588.08205393137/159588.08205393137/159395.24330473616 4.38/4.38/4.14 100/100/100 | 97.17% | 11.78% | ||
| August | 2,437€ | 1,804€ | 633€ | 1,715€ | 722€ | 477,849€97.06823551086757/97.06823551086757/96.94497863077667159350.45102249057/159350.45102249057/159148.1084195707 4.38/4.38/4.14 100/100/100 | 97.03% | 11.92% | ||
| September | 2,437€ | 1,805€ | 632€ | 1,712€ | 725€ | 477,124€96.92295435711486/96.92295435711486/96.79391718758843159111.952637785/159111.952637785/158900.12091905143 4.38/4.38/4.14 100/100/100 | 96.88% | 12.05% | ||
| October | 2,437€ | 1,806€ | 631€ | 1,710€ | 728€ | 476,396€96.77714292715095/96.77714292715095/96.64233458242119158872.58373397525/158872.58373397525/158651.27786165537 4.38/4.38/4.14 100/100/100 | 96.73% | 12.18% | ||
| November | 2,437€ | 1,807€ | 630€ | 1,707€ | 730€ | 475,666€96.63079928546769/96.63079928546769/96.49022901726609158632.3411336666/158632.3411336666/158401.57629571127 4.38/4.38/4.14 100/100/100 | 96.58% | 12.32% | ||
| December | 2,437€ | 1,808€ | 629€ | 1,705€ | 733€ | 474,933€96.48392148949226/96.48392148949226/96.33759868791124158391.22164786683/158391.22164786683/158151.0132593647 4.38/4.38/4.14 100/100/100 | 96.44% | 12.45% | ||
| 2028 | ||||||||||
| 2029 | ||||||||||
| 2030 | ||||||||||
| 2031 | ||||||||||
| 2032 | ||||||||||
| 2033 | ||||||||||
| 2034 | ||||||||||
| 2035 | ||||||||||
| 2036 | ||||||||||
| 2037 | ||||||||||
| 2038 | ||||||||||
| 2039 | ||||||||||
| 2040 | ||||||||||
| 2041 | ||||||||||
| 2042 | ||||||||||
| 2043 | ||||||||||
| 2044 | ||||||||||
| 2045 | ||||||||||
| 2046 | ||||||||||
| 2047 | ||||||||||
| 2048 | ||||||||||
| 2049 | ||||||||||
| 2050 | ||||||||||
| 2051 | ||||||||||
| 2052 | ||||||||||
| 2053 | ||||||||||
| 2054 | ||||||||||
| 2055 | ||||||||||