UtilsKit
切換市場: 台灣 繁體中文

房貸試算

輸入貸款金額、年利率、貸款年限與寬限期,馬上看到每月要繳多少房貸、寬限期內的利息,以及每一期本金和利息的拆分。金額以新臺幣元計算。

試算每月房貸

含寬限期

0 表示沒有

試算結果

每月本息

38,588 元

利息總額
3,891,538 元
本息合計
13,891,538 元
期數(月)
360

借 10,000,000 元、年利率 2.321%、分 30 年,每月繳 38,588 元,全部繳完共付利息 3,891,538 元。

把你的數字代入公式

r(月利率)= 2.321% ÷ 12 = 0.00193417

n(攤還月數)=(30 − 0)× 12 = 360

M = P × r ÷(1 −(1 + r)^−n)

 = 10,000,000 × 平均攤還率 0.00385877

 = 38,588 元

看計算方式說明
錢花到哪裡

本息合計 13,891,538 元,其中 10,000,000 元是本金、3,891,538 元是利息。剩餘本金在 30 年內降到 0。

攤還明細表

共 360 期 · 金額單位:元 · 粗線為每年最後一期

每期應繳本金、利息與剩餘本金,共 360 期,金額單位:元
期數 應繳金額 本金 利息 剩餘本金
138,58819,24619,3429,980,754
238,58819,28419,3049,961,470
338,58819,32119,2679,942,149
438,58819,35819,2309,922,791
538,58819,39619,1929,903,395
638,58819,43319,1559,883,962
738,58819,47119,1179,864,491
838,58819,50819,0809,844,983
938,58819,54619,0429,825,437
1038,58819,58419,0049,805,853
1138,58819,62218,9669,786,231
1238,58819,66018,9289,766,571
1338,58819,69818,8909,746,873
1438,58819,73618,8529,727,137
1538,58819,77418,8149,707,363
1638,58819,81218,7769,687,551
1738,58819,85118,7379,667,700
1838,58819,88918,6999,647,811
1938,58819,92818,6609,627,883
2038,58819,96618,6229,607,917
2138,58820,00518,5839,587,912
2238,58820,04318,5459,567,869
2338,58820,08218,5069,547,787
2438,58820,12118,4679,527,666
2538,58820,16018,4289,507,506
2638,58820,19918,3899,487,307
2738,58820,23818,3509,467,069
2838,58820,27718,3119,446,792
2938,58820,31618,2729,426,476
3038,58820,35618,2329,406,120
3138,58820,39518,1939,385,725
3238,58820,43418,1549,365,291
3338,58820,47418,1149,344,817
3438,58820,51418,0749,324,303
3538,58820,55318,0359,303,750
3638,58820,59317,9959,283,157
3738,58820,63317,9559,262,524
3838,58820,67317,9159,241,851
3938,58820,71317,8759,221,138
4038,58820,75317,8359,200,385
4138,58820,79317,7959,179,592
4238,58820,83317,7559,158,759
4338,58820,87317,7159,137,886
4438,58820,91417,6749,116,972
4538,58820,95417,6349,096,018
4638,58820,99517,5939,075,023
4738,58821,03517,5539,053,988
4838,58821,07617,5129,032,912
4938,58821,11717,4719,011,795
5038,58821,15817,4308,990,637
5138,58821,19917,3898,969,438
5238,58821,24017,3488,948,198
5338,58821,28117,3078,926,917
5438,58821,32217,2668,905,595
5538,58821,36317,2258,884,232
5638,58821,40417,1848,862,828
5738,58821,44617,1428,841,382
5838,58821,48717,1018,819,895
5938,58821,52917,0598,798,366
6038,58821,57017,0188,776,796
6138,58821,61216,9768,755,184
6238,58821,65416,9348,733,530
6338,58821,69616,8928,711,834
6438,58821,73816,8508,690,096
6538,58821,78016,8088,668,316
6638,58821,82216,7668,646,494
6738,58821,86416,7248,624,630
6838,58821,90716,6818,602,723
6938,58821,94916,6398,580,774
7038,58821,99116,5978,558,783
7138,58822,03416,5548,536,749
7238,58822,07716,5118,514,672
7338,58822,11916,4698,492,553
7438,58822,16216,4268,470,391
7538,58822,20516,3838,448,186
7638,58822,24816,3408,425,938
7738,58822,29116,2978,403,647
7838,58822,33416,2548,381,313
7938,58822,37716,2118,358,936
8038,58822,42016,1688,336,516
8138,58822,46416,1248,314,052
8238,58822,50716,0818,291,545
8338,58822,55116,0378,268,994
8438,58822,59415,9948,246,400
8538,58822,63815,9508,223,762
8638,58822,68215,9068,201,080
8738,58822,72615,8628,178,354
8838,58822,77015,8188,155,584
8938,58822,81415,7748,132,770
9038,58822,85815,7308,109,912
9138,58822,90215,6868,087,010
9238,58822,94615,6428,064,064
9338,58822,99115,5978,041,073
9438,58823,03515,5538,018,038
9538,58823,08015,5087,994,958
9638,58823,12415,4647,971,834
9738,58823,16915,4197,948,665
9838,58823,21415,3747,925,451
9938,58823,25915,3297,902,192
10038,58823,30415,2847,878,888
10138,58823,34915,2397,855,539
10238,58823,39415,1947,832,145
10338,58823,43915,1497,808,706
10438,58823,48515,1037,785,221
10538,58823,53015,0587,761,691
10638,58823,57615,0127,738,115
10738,58823,62114,9677,714,494
10838,58823,66714,9217,690,827
10938,58823,71314,8757,667,114
11038,58823,75914,8297,643,355
11138,58823,80414,7847,619,551
11238,58823,85114,7377,595,700
11338,58823,89714,6917,571,803
11438,58823,94314,6457,547,860
11538,58823,98914,5997,523,871
11638,58824,03614,5527,499,835
11738,58824,08214,5067,475,753
11838,58824,12914,4597,451,624
11938,58824,17514,4137,427,449
12038,58824,22214,3667,403,227
12138,58824,26914,3197,378,958
12238,58824,31614,2727,354,642
12338,58824,36314,2257,330,279
12438,58824,41014,1787,305,869
12538,58824,45714,1317,281,412
12638,58824,50514,0837,256,907
12738,58824,55214,0367,232,355
12838,58824,59913,9897,207,756
12938,58824,64713,9417,183,109
13038,58824,69513,8937,158,414
13138,58824,74213,8467,133,672
13238,58824,79013,7987,108,882
13338,58824,83813,7507,084,044
13438,58824,88613,7027,059,158
13538,58824,93413,6547,034,224
13638,58824,98313,6057,009,241
13738,58825,03113,5576,984,210
13838,58825,07913,5096,959,131
13938,58825,12813,4606,934,003
14038,58825,17613,4126,908,827
14138,58825,22513,3636,883,602
14238,58825,27413,3146,858,328
14338,58825,32313,2656,833,005
14438,58825,37213,2166,807,633
14538,58825,42113,1676,782,212
14638,58825,47013,1186,756,742
14738,58825,51913,0696,731,223
14838,58825,56913,0196,705,654
14938,58825,61812,9706,680,036
15038,58825,66812,9206,654,368
15138,58825,71712,8716,628,651
15238,58825,76712,8216,602,884
15338,58825,81712,7716,577,067
15438,58825,86712,7216,551,200
15538,58825,91712,6716,525,283
15638,58825,96712,6216,499,316
15738,58826,01712,5716,473,299
15838,58826,06812,5206,447,231
15938,58826,11812,4706,421,113
16038,58826,16812,4206,394,945
16138,58826,21912,3696,368,726
16238,58826,27012,3186,342,456
16338,58826,32112,2676,316,135
16438,58826,37212,2166,289,763
16538,58826,42312,1656,263,340
16638,58826,47412,1146,236,866
16738,58826,52512,0636,210,341
16838,58826,57612,0126,183,765
16938,58826,62811,9606,157,137
17038,58826,67911,9096,130,458
17138,58826,73111,8576,103,727
17238,58826,78211,8066,076,945
17338,58826,83411,7546,050,111
17438,58826,88611,7026,023,225
17538,58826,93811,6505,996,287
17638,58826,99011,5985,969,297
17738,58827,04211,5465,942,255
17838,58827,09511,4935,915,160
17938,58827,14711,4415,888,013
18038,58827,20011,3885,860,813
18138,58827,25211,3365,833,561
18238,58827,30511,2835,806,256
18338,58827,35811,2305,778,898
18438,58827,41111,1775,751,487
18538,58827,46411,1245,724,023
18638,58827,51711,0715,696,506
18738,58827,57011,0185,668,936
18838,58827,62310,9655,641,313
18938,58827,67710,9115,613,636
19038,58827,73010,8585,585,906
19138,58827,78410,8045,558,122
19238,58827,83810,7505,530,284
19338,58827,89210,6965,502,392
19438,58827,94510,6435,474,447
19538,58828,00010,5885,446,447
19638,58828,05410,5345,418,393
19738,58828,10810,4805,390,285
19838,58828,16210,4265,362,123
19938,58828,21710,3715,333,906
20038,58828,27110,3175,305,635
20138,58828,32610,2625,277,309
20238,58828,38110,2075,248,928
20338,58828,43610,1525,220,492
20438,58828,49110,0975,192,001
20538,58828,54610,0425,163,455
20638,58828,6019,9875,134,854
20738,58828,6569,9325,106,198
20838,58828,7129,8765,077,486
20938,58828,7679,8215,048,719
21038,58828,8239,7655,019,896
21138,58828,8799,7094,991,017
21238,58828,9359,6534,962,082
21338,58828,9919,5974,933,091
21438,58829,0479,5414,904,044
21538,58829,1039,4854,874,941
21638,58829,1599,4294,845,782
21738,58829,2159,3734,816,567
21838,58829,2729,3164,787,295
21938,58829,3299,2594,757,966
22038,58829,3859,2034,728,581
22138,58829,4429,1464,699,139
22238,58829,4999,0894,669,640
22338,58829,5569,0324,640,084
22438,58829,6138,9754,610,471
22538,58829,6718,9174,580,800
22638,58829,7288,8604,551,072
22738,58829,7858,8034,521,287
22838,58829,8438,7454,491,444
22938,58829,9018,6874,461,543
23038,58829,9598,6294,431,584
23138,58830,0178,5714,401,567
23238,58830,0758,5134,371,492
23338,58830,1338,4554,341,359
23438,58830,1918,3974,311,168
23538,58830,2498,3394,280,919
23638,58830,3088,2804,250,611
23738,58830,3678,2214,220,244
23838,58830,4258,1634,189,819
23938,58830,4848,1044,159,335
24038,58830,5438,0454,128,792
24138,58830,6027,9864,098,190
24238,58830,6617,9274,067,529
24338,58830,7217,8674,036,808
24438,58830,7807,8084,006,028
24538,58830,8407,7483,975,188
24638,58830,8997,6893,944,289
24738,58830,9597,6293,913,330
24838,58831,0197,5693,882,311
24938,58831,0797,5093,851,232
25038,58831,1397,4493,820,093
25138,58831,1997,3893,788,894
25238,58831,2607,3283,757,634
25338,58831,3207,2683,726,314
25438,58831,3817,2073,694,933
25538,58831,4417,1473,663,492
25638,58831,5027,0863,631,990
25738,58831,5637,0253,600,427
25838,58831,6246,9643,568,803
25938,58831,6856,9033,537,118
26038,58831,7476,8413,505,371
26138,58831,8086,7803,473,563
26238,58831,8706,7183,441,693
26338,58831,9316,6573,409,762
26438,58831,9936,5953,377,769
26538,58832,0556,5333,345,714
26638,58832,1176,4713,313,597
26738,58832,1796,4093,281,418
26838,58832,2416,3473,249,177
26938,58832,3046,2843,216,873
27038,58832,3666,2223,184,507
27138,58832,4296,1593,152,078
27238,58832,4916,0973,119,587
27338,58832,5546,0343,087,033
27438,58832,6175,9713,054,416
27538,58832,6805,9083,021,736
27638,58832,7435,8452,988,993
27738,58832,8075,7812,956,186
27838,58832,8705,7182,923,316
27938,58832,9345,6542,890,382
28038,58832,9985,5902,857,384
28138,58833,0615,5272,824,323
28238,58833,1255,4632,791,198
28338,58833,1895,3992,758,009
28438,58833,2545,3342,724,755
28538,58833,3185,2702,691,437
28638,58833,3825,2062,658,055
28738,58833,4475,1412,624,608
28838,58833,5125,0762,591,096
28938,58833,5765,0122,557,520
29038,58833,6414,9472,523,879
29138,58833,7064,8822,490,173
29238,58833,7724,8162,456,401
29338,58833,8374,7512,422,564
29438,58833,9024,6862,388,662
29538,58833,9684,6202,354,694
29638,58834,0344,5542,320,660
29738,58834,0994,4892,286,561
29838,58834,1654,4232,252,396
29938,58834,2314,3572,218,165
30038,58834,2984,2902,183,867
30138,58834,3644,2242,149,503
30238,58834,4314,1572,115,072
30338,58834,4974,0912,080,575
30438,58834,5644,0242,046,011
30538,58834,6313,9572,011,380
30638,58834,6983,8901,976,682
30738,58834,7653,8231,941,917
30838,58834,8323,7561,907,085
30938,58834,8993,6891,872,186
31038,58834,9673,6211,837,219
31138,58835,0353,5531,802,184
31238,58835,1023,4861,767,082
31338,58835,1703,4181,731,912
31438,58835,2383,3501,696,674
31538,58835,3063,2821,661,368
31638,58835,3753,2131,625,993
31738,58835,4433,1451,590,550
31838,58835,5123,0761,555,038
31938,58835,5803,0081,519,458
32038,58835,6492,9391,483,809
32138,58835,7182,8701,448,091
32238,58835,7872,8011,412,304
32338,58835,8562,7321,376,448
32438,58835,9262,6621,340,522
32538,58835,9952,5931,304,527
32638,58836,0652,5231,268,462
32738,58836,1352,4531,232,327
32838,58836,2042,3841,196,123
32938,58836,2742,3141,159,849
33038,58836,3452,2431,123,504
33138,58836,4152,1731,087,089
33238,58836,4852,1031,050,604
33338,58836,5562,0321,014,048
33438,58836,6271,961977,421
33538,58836,6981,890940,723
33638,58836,7681,820903,955
33738,58836,8401,748867,115
33838,58836,9111,677830,204
33938,58836,9821,606793,222
34038,58837,0541,534756,168
34138,58837,1251,463719,043
34238,58837,1971,391681,846
34338,58837,2691,319644,577
34438,58837,3411,247607,236
34538,58837,4141,174569,822
34638,58837,4861,102532,336
34738,58837,5581,030494,778
34838,58837,631957457,147
34938,58837,704884419,443
35038,58837,777811381,666
35138,58837,850738343,816
35238,58837,923665305,893
35338,58837,996592267,897
35438,58838,070518229,827
35538,58838,143445191,684
35638,58838,217371153,467
35738,58838,291297115,176
35838,58838,36522376,811
35938,58838,43914938,372
36038,44638,372740

每月房貸怎麼算:本息平均攤還

國內房貸最常見的還款方式是「本息平均攤還」:在利率不變的前提下,每個月繳一樣的金額,其中先付當月利息,剩下的才拿去還本金。因為本金餘額逐月變少,利息跟著變少,同一筆月付金裡還本金的比例就越來越高。上方的攤還明細表逐期列出這個變化。

銀行公開的計算式如下(月利率=年利率 ÷ 12,月數=攤還年數 × 12):

平均攤還率 =[(1+月利率)^月數 × 月利率]÷[(1+月利率)^月數 − 1]

每月應付本息 = 貸款本金 × 平均攤還率;每月利息 = 本金餘額 × 月利率;每月還本 = 每月本息 − 每月利息

有寬限期時,寬限期內每月只繳利息、本金完全不動;寬限期一結束,原本的本金要在「貸款年限減去寬限期」剩下的月數內本息平均攤還,所以期滿後的月付金會比沒有寬限期時高。本工具每期利息四捨五入到元,最後一期把累積的幾元差額一次結清,讓剩餘本金剛好歸零。

完整試算範例:800 萬元、20 年、寬限期 2 年

假設向銀行貸款 800 萬元、年利率 2.321% ,即央行公布的五大銀行新承做購屋貸款加權平均利率(115 年 8 月),貸款 20 年,其中前 2 年是寬限期:

  1. 月利率:2.321 ÷ 100 ÷ 12 = 0.00193417。
  2. 寬限期每月利息:8,000,000 元 × 0.00193417 = 15,473 元,連續繳 24 期。
  3. 寬限期後的攤還月數:(20 − 2)× 12 = 216。
  4. 平均攤還率:(1+月利率)^216 = 1.517974,代入公式得 0.00566827。
  5. 寬限期後每月本息:8,000,000 元 × 0.00566827 = 45,346 元。

用金管會金融智慧網的房貸試算軟體輸入同樣條件,得到的「寬限期間每月應繳金額」與「寬限期後每月應繳金額」也是 15,473 元和 45,346 元。寬限期結束後的第一期,15,473 元是利息、29,873 元開始還本金。整筆貸款繳完共付利息 2,166,125 元;同樣條件但不要寬限期,每月本息是 41,698 元,利息總額 2,007,539 元,兩者相差 158,586 元,這就是寬限期內本金沒有減少的代價。

情境說明

預設利率從哪裡來

工具預設的年利率 2.321% 是中央銀行公布的 115 年 8 月「五大銀行」(臺灣銀行、合作金庫、土地銀行、華南銀行、第一銀行)新承做購屋貸款加權平均利率,代表當月大型公股銀行新撥房貸的平均水準。每個人實際拿到的利率會依銀行、信用條件、房屋地段與貸款成數而不同,請改成銀行核給你的利率再看結果。

有沒有寬限期,月付差多少

以預設的 1,000 萬元、2.321%、30 年為例:沒有寬限期時每月本息 38,588 元,利息總額 3,891,538 元。若前 3 年為寬限期,這 3 年每月只繳利息 19,342 元,但第 4 年起每月要繳 41,567 元,利息總額增加到 4,164,218 元。寬限期把壓力往後移,並不會讓房貸變便宜。

名下已有房屋者:沒有寬限期

依中央銀行選擇性信用管制(115 年 9 月 18 日起實施的版本),自然人名下已有房屋者,購買第 1 戶的購屋貸款沒有寬限期;第 2 戶購屋貸款最高 7 成、沒有寬限期;第 3 戶以上最高 3 成、沒有寬限期。這類貸款試算時寬限期請填 0。

青安貸款 3.0 的條件與利率

財政部的「青年安心成家購屋優惠貸款」3.0 版自 115 年 8 月 1 日起受理,由公股銀行承辦。一般家庭額度最高 1,000 萬元,新婚家庭最高 1,200 萬元,育有未成年子女家庭最高 1,500 萬元;最高貸 8 成,貸款年限最長 40 年、含寬限期 5 年。利率以中華郵政 2 年期定期儲金機動利率 1.72% 為基準,一段式機動利率加碼 0.555%;撥貸日起 3 年內補貼後利率為 1.775%,期滿後每年調升,依序為 1.9%、2.025%、2.15%,第 4 年起回到 2.275%。

以 1.775% 試算 1,000 萬元、40 年、寬限期 5 年:寬限期內每月利息 14,792 元,期滿後每月本息 31,983 元。要注意 1.775% 只適用撥貸後 3 年,而這個例子的寬限期有 5 年;利率調升後,銀行會依當時的本金餘額與剩餘期數重新計算月付金,實際金額請以銀行的通知為準。

常見問題

寬限期內繳的錢會讓本金變少嗎?

不會。寬限期內每月繳的只有利息,本金餘額一直維持在原本的貸款金額。寬限期結束時,整筆本金都還要在剩下的年數內攤還,所以期滿後月付金會跳升。

本息平均攤還和本金平均攤還差在哪裡?

本息平均攤還是每月繳固定金額;本金平均攤還則是每月還一樣多的本金,再加上依本金餘額計算的利息,所以初期月付較高、之後逐月遞減,總利息通常較少。本工具目前只計算本息平均攤還。

房貸利率調整後,月付金會怎麼變?

機動利率的房貸會隨指標利率調整(例如青安貸款以中華郵政定期儲金機動利率為基準)。本息平均攤還的月付金是在利率不變的前提下算出來的,利率一變,就要依剩餘本金和剩餘期數重新計算。可以把新利率、剩餘本金和剩餘年限填進上方工具估算。

為什麼試算結果和銀行的金額差幾元?

銀行之間的四捨五入方式、計息天數與撥款日不同,都會造成幾元的差異;銀行公開的計算說明也註明結果可能因四捨五入而有些微差異。本工具每期利息四捨五入到元,最後一期結清差額。

誰可以申請青安貸款?

依財政部國庫署公布的貸款原則,借款人申貸時須未滿 50 歲,本人年所得不超過 200 萬元,且本人、配偶與未成年子女都沒有自有住宅;申貸年齡加上核貸年限不得超過 80。購買住宅的鑑價或總價也有上限:臺北市 3,500 萬元,新北市與新竹縣(市)2,500 萬元,其他縣市 2,000 萬元。實際核貸仍由承辦銀行審查。

資料來源