Кредит на приобретение жилья в БСТ-Банке от 14.4% на срок до 15 лет

Сумма
до 100 000 000 руб.
Ставка
от 14.4%
Первоначальный взнос
от 20%
Срок
до 15 лет
Срок рассмотрения
от 3
до 5
дней
Возраст заёмщика
от 21 до 65 лет
Ипотечный калькулятор онлайн
Первоначальный взнос
Сумма кредита
Переплата
Результаты расчета
Ежемесячный платеж: 108,698
Переплата по кредиту: 11,565,604
Общая выплата: 19,565,604
График платежейГрафик платежей по кредиту
№Номер платежа | Остаток | Проценты | Погашено | Платеж |
---|---|---|---|---|
1 | 7,987,302 | 96,000 | 12,698 | 108,698 |
2 | 7,974,452 | 95,848 | 12,850 | 108,698 |
3 | 7,961,448 | 95,693 | 13,004 | 108,698 |
4 | 7,948,287 | 95,537 | 13,160 | 108,698 |
5 | 7,934,969 | 95,379 | 13,318 | 108,698 |
6 | 7,921,491 | 95,220 | 13,478 | 108,698 |
7 | 7,907,851 | 95,058 | 13,640 | 108,698 |
8 | 7,894,047 | 94,894 | 13,804 | 108,698 |
9 | 7,880,078 | 94,729 | 13,969 | 108,698 |
10 | 7,865,941 | 94,561 | 14,137 | 108,698 |
11 | 7,851,635 | 94,391 | 14,307 | 108,698 |
12 | 7,837,156 | 94,220 | 14,478 | 108,698 |
13 | 7,822,504 | 94,046 | 14,652 | 108,698 |
14 | 7,807,677 | 93,870 | 14,828 | 108,698 |
15 | 7,792,671 | 93,692 | 15,006 | 108,698 |
16 | 7,777,485 | 93,512 | 15,186 | 108,698 |
17 | 7,762,117 | 93,330 | 15,368 | 108,698 |
18 | 7,746,565 | 93,145 | 15,552 | 108,698 |
19 | 7,730,826 | 92,959 | 15,739 | 108,698 |
20 | 7,714,898 | 92,770 | 15,928 | 108,698 |
21 | 7,698,779 | 92,579 | 16,119 | 108,698 |
22 | 7,682,467 | 92,385 | 16,312 | 108,698 |
23 | 7,665,958 | 92,190 | 16,508 | 108,698 |
24 | 7,649,252 | 91,992 | 16,706 | 108,698 |
25 | 7,632,345 | 91,791 | 16,907 | 108,698 |
26 | 7,615,236 | 91,588 | 17,110 | 108,698 |
27 | 7,597,921 | 91,383 | 17,315 | 108,698 |
28 | 7,580,398 | 91,175 | 17,523 | 108,698 |
29 | 7,562,665 | 90,965 | 17,733 | 108,698 |
30 | 7,544,719 | 90,752 | 17,946 | 108,698 |
31 | 7,526,558 | 90,537 | 18,161 | 108,698 |
32 | 7,508,179 | 90,319 | 18,379 | 108,698 |
33 | 7,489,579 | 90,098 | 18,600 | 108,698 |
34 | 7,470,756 | 89,875 | 18,823 | 108,698 |
35 | 7,451,708 | 89,649 | 19,049 | 108,698 |
36 | 7,432,430 | 89,420 | 19,277 | 108,698 |
37 | 7,412,922 | 89,189 | 19,509 | 108,698 |
38 | 7,393,179 | 88,955 | 19,743 | 108,698 |
39 | 7,373,199 | 88,718 | 19,980 | 108,698 |
40 | 7,352,980 | 88,478 | 20,219 | 108,698 |
41 | 7,332,518 | 88,236 | 20,462 | 108,698 |
42 | 7,311,810 | 87,990 | 20,708 | 108,698 |
43 | 7,290,854 | 87,742 | 20,956 | 108,698 |
44 | 7,269,646 | 87,490 | 21,208 | 108,698 |
45 | 7,248,184 | 87,236 | 21,462 | 108,698 |
46 | 7,226,465 | 86,978 | 21,720 | 108,698 |
47 | 7,204,485 | 86,718 | 21,980 | 108,698 |
48 | 7,182,241 | 86,454 | 22,244 | 108,698 |
49 | 7,159,730 | 86,187 | 22,511 | 108,698 |
50 | 7,136,949 | 85,917 | 22,781 | 108,698 |
51 | 7,113,894 | 85,643 | 23,054 | 108,698 |
52 | 7,090,563 | 85,367 | 23,331 | 108,698 |
53 | 7,066,952 | 85,087 | 23,611 | 108,698 |
54 | 7,043,058 | 84,803 | 23,894 | 108,698 |
55 | 7,018,877 | 84,517 | 24,181 | 108,698 |
56 | 6,994,405 | 84,227 | 24,471 | 108,698 |
57 | 6,969,640 | 83,933 | 24,765 | 108,698 |
58 | 6,944,578 | 83,636 | 25,062 | 108,698 |
59 | 6,919,216 | 83,335 | 25,363 | 108,698 |
60 | 6,893,548 | 83,031 | 25,667 | 108,698 |
61 | 6,867,573 | 82,723 | 25,975 | 108,698 |
62 | 6,841,286 | 82,411 | 26,287 | 108,698 |
63 | 6,814,684 | 82,095 | 26,602 | 108,698 |
64 | 6,787,762 | 81,776 | 26,922 | 108,698 |
65 | 6,760,518 | 81,453 | 27,245 | 108,698 |
66 | 6,732,946 | 81,126 | 27,572 | 108,698 |
67 | 6,705,043 | 80,795 | 27,902 | 108,698 |
68 | 6,676,806 | 80,461 | 28,237 | 108,698 |
69 | 6,648,230 | 80,122 | 28,576 | 108,698 |
70 | 6,619,311 | 79,779 | 28,919 | 108,698 |
71 | 6,590,045 | 79,432 | 29,266 | 108,698 |
72 | 6,560,428 | 79,081 | 29,617 | 108,698 |
73 | 6,530,455 | 78,725 | 29,973 | 108,698 |
74 | 6,500,123 | 78,365 | 30,332 | 108,698 |
75 | 6,469,426 | 78,001 | 30,696 | 108,698 |
76 | 6,438,362 | 77,633 | 31,065 | 108,698 |
77 | 6,406,924 | 77,260 | 31,437 | 108,698 |
78 | 6,375,110 | 76,883 | 31,815 | 108,698 |
79 | 6,342,913 | 76,501 | 32,196 | 108,698 |
80 | 6,310,330 | 76,115 | 32,583 | 108,698 |
81 | 6,277,356 | 75,724 | 32,974 | 108,698 |
82 | 6,243,987 | 75,328 | 33,370 | 108,698 |
83 | 6,210,217 | 74,928 | 33,770 | 108,698 |
84 | 6,176,042 | 74,523 | 34,175 | 108,698 |
85 | 6,141,456 | 74,113 | 34,585 | 108,698 |
86 | 6,106,456 | 73,697 | 35,000 | 108,698 |
87 | 6,071,036 | 73,277 | 35,420 | 108,698 |
88 | 6,035,190 | 72,852 | 35,845 | 108,698 |
89 | 5,998,915 | 72,422 | 36,276 | 108,698 |
90 | 5,962,204 | 71,987 | 36,711 | 108,698 |
91 | 5,925,053 | 71,546 | 37,151 | 108,698 |
92 | 5,887,455 | 71,101 | 37,597 | 108,698 |
93 | 5,849,407 | 70,649 | 38,048 | 108,698 |
94 | 5,810,902 | 70,193 | 38,505 | 108,698 |
95 | 5,771,935 | 69,731 | 38,967 | 108,698 |
96 | 5,732,501 | 69,263 | 39,435 | 108,698 |
97 | 5,692,593 | 68,790 | 39,908 | 108,698 |
98 | 5,652,206 | 68,311 | 40,387 | 108,698 |
99 | 5,611,335 | 67,826 | 40,871 | 108,698 |
100 | 5,569,973 | 67,336 | 41,362 | 108,698 |
101 | 5,528,115 | 66,840 | 41,858 | 108,698 |
102 | 5,485,755 | 66,337 | 42,360 | 108,698 |
103 | 5,442,886 | 65,829 | 42,869 | 108,698 |
104 | 5,399,503 | 65,315 | 43,383 | 108,698 |
105 | 5,355,599 | 64,794 | 43,904 | 108,698 |
106 | 5,311,168 | 64,267 | 44,431 | 108,698 |
107 | 5,266,204 | 63,734 | 44,964 | 108,698 |
108 | 5,220,701 | 63,194 | 45,503 | 108,698 |
109 | 5,174,652 | 62,648 | 46,049 | 108,698 |
110 | 5,128,050 | 62,096 | 46,602 | 108,698 |
111 | 5,080,889 | 61,537 | 47,161 | 108,698 |
112 | 5,033,161 | 60,971 | 47,727 | 108,698 |
113 | 4,984,862 | 60,398 | 48,300 | 108,698 |
114 | 4,935,982 | 59,818 | 48,879 | 108,698 |
115 | 4,886,516 | 59,232 | 49,466 | 108,698 |
116 | 4,836,456 | 58,638 | 50,060 | 108,698 |
117 | 4,785,796 | 58,037 | 50,660 | 108,698 |
118 | 4,734,528 | 57,430 | 51,268 | 108,698 |
119 | 4,682,644 | 56,814 | 51,883 | 108,698 |
120 | 4,630,138 | 56,192 | 52,506 | 108,698 |
121 | 4,577,002 | 55,562 | 53,136 | 108,698 |
122 | 4,523,228 | 54,924 | 53,774 | 108,698 |
123 | 4,468,809 | 54,279 | 54,419 | 108,698 |
124 | 4,413,737 | 53,626 | 55,072 | 108,698 |
125 | 4,358,004 | 52,965 | 55,733 | 108,698 |
126 | 4,301,603 | 52,296 | 56,402 | 108,698 |
127 | 4,244,524 | 51,619 | 57,079 | 108,698 |
128 | 4,186,761 | 50,934 | 57,764 | 108,698 |
129 | 4,128,304 | 50,241 | 58,457 | 108,698 |
130 | 4,069,146 | 49,540 | 59,158 | 108,698 |
131 | 4,009,278 | 48,830 | 59,868 | 108,698 |
132 | 3,948,691 | 48,111 | 60,586 | 108,698 |
133 | 3,887,378 | 47,384 | 61,314 | 108,698 |
134 | 3,825,328 | 46,649 | 62,049 | 108,698 |
135 | 3,762,535 | 45,904 | 62,794 | 108,698 |
136 | 3,698,987 | 45,150 | 63,547 | 108,698 |
137 | 3,634,677 | 44,388 | 64,310 | 108,698 |
138 | 3,569,596 | 43,616 | 65,082 | 108,698 |
139 | 3,503,733 | 42,835 | 65,863 | 108,698 |
140 | 3,437,080 | 42,045 | 66,653 | 108,698 |
141 | 3,369,627 | 41,245 | 67,453 | 108,698 |
142 | 3,301,365 | 40,436 | 68,262 | 108,698 |
143 | 3,232,283 | 39,616 | 69,081 | 108,698 |
144 | 3,162,373 | 38,787 | 69,910 | 108,698 |
145 | 3,091,624 | 37,948 | 70,749 | 108,698 |
146 | 3,020,025 | 37,099 | 71,598 | 108,698 |
147 | 2,947,568 | 36,240 | 72,458 | 108,698 |
148 | 2,874,241 | 35,371 | 73,327 | 108,698 |
149 | 2,800,034 | 34,491 | 74,207 | 108,698 |
150 | 2,724,936 | 33,600 | 75,097 | 108,698 |
151 | 2,648,938 | 32,699 | 75,999 | 108,698 |
152 | 2,572,027 | 31,787 | 76,911 | 108,698 |
153 | 2,494,194 | 30,864 | 77,833 | 108,698 |
154 | 2,415,426 | 29,930 | 78,767 | 108,698 |
155 | 2,335,714 | 28,985 | 79,713 | 108,698 |
156 | 2,255,044 | 28,029 | 80,669 | 108,698 |
157 | 2,173,407 | 27,061 | 81,637 | 108,698 |
158 | 2,090,790 | 26,081 | 82,617 | 108,698 |
159 | 2,007,182 | 25,089 | 83,608 | 108,698 |
160 | 1,922,570 | 24,086 | 84,612 | 108,698 |
161 | 1,836,943 | 23,071 | 85,627 | 108,698 |
162 | 1,750,289 | 22,043 | 86,654 | 108,698 |
163 | 1,662,595 | 21,003 | 87,694 | 108,698 |
164 | 1,573,848 | 19,951 | 88,747 | 108,698 |
165 | 1,484,036 | 18,886 | 89,812 | 108,698 |
166 | 1,393,147 | 17,808 | 90,889 | 108,698 |
167 | 1,301,167 | 16,718 | 91,980 | 108,698 |
168 | 1,208,083 | 15,614 | 93,084 | 108,698 |
169 | 1,113,882 | 14,497 | 94,201 | 108,698 |
170 | 1,018,551 | 13,367 | 95,331 | 108,698 |
171 | 922,076 | 12,223 | 96,475 | 108,698 |
172 | 824,443 | 11,065 | 97,633 | 108,698 |
173 | 725,639 | 9,893 | 98,804 | 108,698 |
174 | 625,648 | 8,708 | 99,990 | 108,698 |
175 | 524,458 | 7,508 | 101,190 | 108,698 |
176 | 422,054 | 6,294 | 102,404 | 108,698 |
177 | 318,421 | 5,065 | 103,633 | 108,698 |
178 | 213,544 | 3,821 | 104,877 | 108,698 |
179 | 107,409 | 2,563 | 106,135 | 108,698 |
180 | 0 | 1,289 | 107,409 | 108,698 |
Итого: | 11,565,604 | 8,000,000 | 19,565,604 |
Похожие предложения
Предложения месяца
«БСТ-БАНК» АО
- Адрес
- 654041, Кемеровская обл., г. Новокузнецк, ул. Кутузова, д. 31
- ОГРН
- 1024200002276
- Сайт
-
www.bstbank.ru
Отзывов пока нет
Написать отзыв
Оставьте свой отзыв