UtilsKit
切換市場: 台灣 繁體中文

房貸提前還款試算

輸入目前的房貸本金餘額、年利率、剩餘年限與這次要提前還的金額,馬上比較「縮短期數」與「降低月付」兩種做法各省下多少利息、提早幾年還清或每月少繳多少。金額以新臺幣元計算。

試算提前還款省下的利息

試算結果

縮短期數省下的利息

912,309 元

縮短期數:提早還清
4 年 1 個月
降低月付:新的每月本息
34,729 元
降低月付省下的利息
389,114 元
不提前還款的每月本息
38,588 元

提前還 1,000,000 元:選縮短期數,每月照繳 38,588 元、早 4 年 1 個月還清,省下利息 912,309 元;選降低月付,每月少繳 3,859 元,省下利息 389,114 元。

把你的數字代入公式

r(月利率)= 2.321% ÷ 12 = 0.00193417

原月付 M = 10,000,000 在 360 期攤還 = 38,588 元

還款後餘額 = 10,000,000 − 1,000,000 = 9,000,000 元

縮短期數:每月仍繳 38,588,311 期還清,少 49 期

 省下利息 = 3,891,538 − 2,979,229 = 912,309 元

降低月付:360 期重新攤還,每月 34,729 元,省下利息 389,114 元

看計算方式說明
縮短期數後的還款

提前還款後,剩餘本金在 25 年 11 個月降到 0(原本是 30 年),之後的利息共 2,979,229 元。

縮短期數的攤還明細表

共 311 期 · 金額單位:元 · 粗線為每年最後一期

提前還款後每期應繳本金、利息與剩餘本金,共 311 期,金額單位:元
期數 應繳金額 本金 利息 剩餘本金
138,58821,18017,4088,978,820
238,58821,22117,3678,957,599
338,58821,26317,3258,936,336
438,58821,30417,2848,915,032
538,58821,34517,2438,893,687
638,58821,38617,2028,872,301
738,58821,42717,1618,850,874
838,58821,46917,1198,829,405
938,58821,51017,0788,807,895
1038,58821,55217,0368,786,343
1138,58821,59416,9948,764,749
1238,58821,63616,9528,743,113
1338,58821,67716,9118,721,436
1438,58821,71916,8698,699,717
1538,58821,76116,8278,677,956
1638,58821,80316,7858,656,153
1738,58821,84616,7428,634,307
1838,58821,88816,7008,612,419
1938,58821,93016,6588,590,489
2038,58821,97316,6158,568,516
2138,58822,01516,5738,546,501
2238,58822,05816,5308,524,443
2338,58822,10016,4888,502,343
2438,58822,14316,4458,480,200
2538,58822,18616,4028,458,014
2638,58822,22916,3598,435,785
2738,58822,27216,3168,413,513
2838,58822,31516,2738,391,198
2938,58822,35816,2308,368,840
3038,58822,40116,1878,346,439
3138,58822,44516,1438,323,994
3238,58822,48816,1008,301,506
3338,58822,53216,0568,278,974
3438,58822,57516,0138,256,399
3538,58822,61915,9698,233,780
3638,58822,66215,9268,211,118
3738,58822,70615,8828,188,412
3838,58822,75015,8388,165,662
3938,58822,79415,7948,142,868
4038,58822,83815,7508,120,030
4138,58822,88315,7058,097,147
4238,58822,92715,6618,074,220
4338,58822,97115,6178,051,249
4438,58823,01615,5728,028,233
4538,58823,06015,5288,005,173
4638,58823,10515,4837,982,068
4738,58823,14915,4397,958,919
4838,58823,19415,3947,935,725
4938,58823,23915,3497,912,486
5038,58823,28415,3047,889,202
5138,58823,32915,2597,865,873
5238,58823,37415,2147,842,499
5338,58823,41915,1697,819,080
5438,58823,46515,1237,795,615
5538,58823,51015,0787,772,105
5638,58823,55515,0337,748,550
5738,58823,60114,9877,724,949
5838,58823,64714,9417,701,302
5938,58823,69214,8967,677,610
6038,58823,73814,8507,653,872
6138,58823,78414,8047,630,088
6238,58823,83014,7587,606,258
6338,58823,87614,7127,582,382
6438,58823,92214,6667,558,460
6538,58823,96914,6197,534,491
6638,58824,01514,5737,510,476
6738,58824,06114,5277,486,415
6838,58824,10814,4807,462,307
6938,58824,15514,4337,438,152
7038,58824,20114,3877,413,951
7138,58824,24814,3407,389,703
7238,58824,29514,2937,365,408
7338,58824,34214,2467,341,066
7438,58824,38914,1997,316,677
7538,58824,43614,1527,292,241
7638,58824,48414,1047,267,757
7738,58824,53114,0577,243,226
7838,58824,57814,0107,218,648
7938,58824,62613,9627,194,022
8038,58824,67413,9147,169,348
8138,58824,72113,8677,144,627
8238,58824,76913,8197,119,858
8338,58824,81713,7717,095,041
8438,58824,86513,7237,070,176
8538,58824,91313,6757,045,263
8638,58824,96113,6277,020,302
8738,58825,01013,5786,995,292
8838,58825,05813,5306,970,234
8938,58825,10613,4826,945,128
9038,58825,15513,4336,919,973
9138,58825,20413,3846,894,769
9238,58825,25213,3366,869,517
9338,58825,30113,2876,844,216
9438,58825,35013,2386,818,866
9538,58825,39913,1896,793,467
9638,58825,44813,1406,768,019
9738,58825,49813,0906,742,521
9838,58825,54713,0416,716,974
9938,58825,59612,9926,691,378
10038,58825,64612,9426,665,732
10138,58825,69512,8936,640,037
10238,58825,74512,8436,614,292
10338,58825,79512,7936,588,497
10438,58825,84512,7436,562,652
10538,58825,89512,6936,536,757
10638,58825,94512,6436,510,812
10738,58825,99512,5936,484,817
10838,58826,04512,5436,458,772
10938,58826,09612,4926,432,676
11038,58826,14612,4426,406,530
11138,58826,19712,3916,380,333
11238,58826,24712,3416,354,086
11338,58826,29812,2906,327,788
11438,58826,34912,2396,301,439
11538,58826,40012,1886,275,039
11638,58826,45112,1376,248,588
11738,58826,50212,0866,222,086
11838,58826,55312,0356,195,533
11938,58826,60511,9836,168,928
12038,58826,65611,9326,142,272
12138,58826,70811,8806,115,564
12238,58826,75911,8296,088,805
12338,58826,81111,7776,061,994
12438,58826,86311,7256,035,131
12538,58826,91511,6736,008,216
12638,58826,96711,6215,981,249
12738,58827,01911,5695,954,230
12838,58827,07211,5165,927,158
12938,58827,12411,4645,900,034
13038,58827,17611,4125,872,858
13138,58827,22911,3595,845,629
13238,58827,28211,3065,818,347
13338,58827,33411,2545,791,013
13438,58827,38711,2015,763,626
13538,58827,44011,1485,736,186
13638,58827,49311,0955,708,693
13738,58827,54611,0425,681,147
13838,58827,60010,9885,653,547
13938,58827,65310,9355,625,894
14038,58827,70710,8815,598,187
14138,58827,76010,8285,570,427
14238,58827,81410,7745,542,613
14338,58827,86810,7205,514,745
14438,58827,92210,6665,486,823
14538,58827,97610,6125,458,847
14638,58828,03010,5585,430,817
14738,58828,08410,5045,402,733
14838,58828,13810,4505,374,595
14938,58828,19310,3955,346,402
15038,58828,24710,3415,318,155
15138,58828,30210,2865,289,853
15238,58828,35710,2315,261,496
15338,58828,41110,1775,233,085
15438,58828,46610,1225,204,619
15538,58828,52110,0675,176,098
15638,58828,57710,0115,147,521
15738,58828,6329,9565,118,889
15838,58828,6879,9015,090,202
15938,58828,7439,8455,061,459
16038,58828,7989,7905,032,661
16138,58828,8549,7345,003,807
16238,58828,9109,6784,974,897
16338,58828,9669,6224,945,931
16438,58829,0229,5664,916,909
16538,58829,0789,5104,887,831
16638,58829,1349,4544,858,697
16738,58829,1909,3984,829,507
16838,58829,2479,3414,800,260
16938,58829,3039,2854,770,957
17038,58829,3609,2284,741,597
17138,58829,4179,1714,712,180
17238,58829,4749,1144,682,706
17338,58829,5319,0574,653,175
17438,58829,5889,0004,623,587
17538,58829,6458,9434,593,942
17638,58829,7038,8854,564,239
17738,58829,7608,8284,534,479
17838,58829,8188,7704,504,661
17938,58829,8758,7134,474,786
18038,58829,9338,6554,444,853
18138,58829,9918,5974,414,862
18238,58830,0498,5394,384,813
18338,58830,1078,4814,354,706
18438,58830,1658,4234,324,541
18538,58830,2248,3644,294,317
18638,58830,2828,3064,264,035
18738,58830,3418,2474,233,694
18838,58830,3998,1894,203,295
18938,58830,4588,1304,172,837
19038,58830,5178,0714,142,320
19138,58830,5768,0124,111,744
19238,58830,6357,9534,081,109
19338,58830,6947,8944,050,415
19438,58830,7547,8344,019,661
19538,58830,8137,7753,988,848
19638,58830,8737,7153,957,975
19738,58830,9337,6553,927,042
19838,58830,9927,5963,896,050
19938,58831,0527,5363,864,998
20038,58831,1127,4763,833,886
20138,58831,1737,4153,802,713
20238,58831,2337,3553,771,480
20338,58831,2937,2953,740,187
20438,58831,3547,2343,708,833
20538,58831,4147,1743,677,419
20638,58831,4757,1133,645,944
20738,58831,5367,0523,614,408
20838,58831,5976,9913,582,811
20938,58831,6586,9303,551,153
21038,58831,7196,8693,519,434
21138,58831,7816,8073,487,653
21238,58831,8426,7463,455,811
21338,58831,9046,6843,423,907
21438,58831,9666,6223,391,941
21538,58832,0276,5613,359,914
21638,58832,0896,4993,327,825
21738,58832,1516,4373,295,674
21838,58832,2146,3743,263,460
21938,58832,2766,3123,231,184
22038,58832,3386,2503,198,846
22138,58832,4016,1873,166,445
22238,58832,4646,1243,133,981
22338,58832,5266,0623,101,455
22438,58832,5895,9993,068,866
22538,58832,6525,9363,036,214
22638,58832,7155,8733,003,499
22738,58832,7795,8092,970,720
22838,58832,8425,7462,937,878
22938,58832,9065,6822,904,972
23038,58832,9695,6192,872,003
23138,58833,0335,5552,838,970
23238,58833,0975,4912,805,873
23338,58833,1615,4272,772,712
23438,58833,2255,3632,739,487
23538,58833,2895,2992,706,198
23638,58833,3545,2342,672,844
23738,58833,4185,1702,639,426
23838,58833,4835,1052,605,943
23938,58833,5485,0402,572,395
24038,58833,6134,9752,538,782
24138,58833,6784,9102,505,104
24238,58833,7434,8452,471,361
24338,58833,8084,7802,437,553
24438,58833,8734,7152,403,680
24538,58833,9394,6492,369,741
24638,58834,0054,5832,335,736
24738,58834,0704,5182,301,666
24838,58834,1364,4522,267,530
24938,58834,2024,3862,233,328
25038,58834,2684,3202,199,060
25138,58834,3354,2532,164,725
25238,58834,4014,1872,130,324
25338,58834,4684,1202,095,856
25438,58834,5344,0542,061,322
25538,58834,6013,9872,026,721
25638,58834,6683,9201,992,053
25738,58834,7353,8531,957,318
25838,58834,8023,7861,922,516
25938,58834,8703,7181,887,646
26038,58834,9373,6511,852,709
26138,58835,0053,5831,817,704
26238,58835,0723,5161,782,632
26338,58835,1403,4481,747,492
26438,58835,2083,3801,712,284
26538,58835,2763,3121,677,008
26638,58835,3443,2441,641,664
26738,58835,4133,1751,606,251
26838,58835,4813,1071,570,770
26938,58835,5503,0381,535,220
27038,58835,6192,9691,499,601
27138,58835,6882,9001,463,913
27238,58835,7572,8311,428,156
27338,58835,8262,7621,392,330
27438,58835,8952,6931,356,435
27538,58835,9642,6241,320,471
27638,58836,0342,5541,284,437
27738,58836,1042,4841,248,333
27838,58836,1742,4141,212,159
27938,58836,2432,3451,175,916
28038,58836,3142,2741,139,602
28138,58836,3842,2041,103,218
28238,58836,4542,1341,066,764
28338,58836,5252,0631,030,239
28438,58836,5951,993993,644
28538,58836,6661,922956,978
28638,58836,7371,851920,241
28738,58836,8081,780883,433
28838,58836,8791,709846,554
28938,58836,9511,637809,603
29038,58837,0221,566772,581
29138,58837,0941,494735,487
29238,58837,1651,423698,322
29338,58837,2371,351661,085
29438,58837,3091,279623,776
29538,58837,3821,206586,394
29638,58837,4541,134548,940
29738,58837,5261,062511,414
29838,58837,599989473,815
29938,58837,672916436,143
30038,58837,744844398,399
30138,58837,817771360,582
30238,58837,891697322,691
30338,58837,964624284,727
30438,58838,037551246,690
30538,58838,111477208,579
30638,58838,185403170,394
30738,58838,258330132,136
30838,58838,33225693,804
30938,58838,40718155,397
31038,58838,48110716,916
31116,94916,916330

提前還款怎麼算:縮短期數或降低月付

房貸是本息平均攤還時,提前還一筆本金(金管會金融智慧網稱為「部份清償」,例如拿到年終獎金時主動多繳本金),剩下的本金變少,之後每一期的利息跟著變少。銀行接著會依你選的方式重新安排還款:

  • 縮短期數:每月本息維持原本的金額 M,多出來的還本能力讓貸款提早還清。每期利息=剩餘本金 × 月利率,每期還本=M − 利息,繳到剩餘本金歸零為止。
  • 降低月付:期數不變,以還款後的本金餘額 B′ 在剩餘期數 n 內重新本息平均攤還:新月付 = B′ × 月利率 ÷[1 −(1+月利率)^−n]。

本工具以「現在」為起點:輸入目前的本金餘額、年利率與剩餘年限,提前還款在下一期之前一次繳清。省下的利息=不提前還款的利息總額 − 提前還款後的利息總額。每期利息四捨五入到元,最後一期結清差額;提前清償違約金不在試算內,請另外看合約(見下方情境)。

完整試算範例:餘額 1,000 萬元,提前還 100 萬元

假設房貸本金餘額 1,000 萬元、年利率 2.321%、還剩 30 年,這個月一次提前還 100 萬元:

  1. 不提前還款:每月本息 38,588 元,360 期利息共 3,891,538 元。
  2. 還款後本金餘額:9,000,000 元。
  3. 縮短期數:每月照繳 38,588 元,311 期還清,比原本少 49 期(4 年 1 個月),利息共 2,979,229 元,省下 912,309 元。
  4. 降低月付:360 期不變,每月本息降為 34,729 元(少 3,859 元),利息共 3,502,424 元,省下 389,114 元。

用金管會金融智慧網的房貸試算軟體輸入 1,000 萬元、2.321%、30 年,每月應繳 38,588 元;改輸入還款後的 900 萬元,每月應繳 34,729 元,與上面「降低月付」的結果相同。兩種做法相比,縮短期數多省 523,195 元的利息,代價是每月負擔沒有變輕;降低月付則把省下的錢分攤到每個月的現金流。

情境說明

預設利率從哪裡來

工具預設的年利率 2.321% 是中央銀行公布的五大銀行新承做購屋貸款加權平均利率(115 年 8 月)。已經在繳的房貸請改成你目前實際適用的利率,機動利率的房貸以最近一次調整後的利率為準。

越早還,省得越多

同樣是 100 萬元:在剩 30 年時提前還並縮短期數,省下利息 912,309 元;如果照原本的方式繳了 15 年、本金剩 5,860,813 元時才還,縮短期數只省下 369,301 元。剩餘期數越長,這筆本金原本要計息的時間越長,提前還掉省的利息就越多。

小額提前還款也有效

以預設條件只提前還 20 萬元,縮短期數仍省下 197,399 元、早 10 個月還清。能不能小額、分次提前還款,請先向你的銀行確認。

違約金:看你選的是不是「限制清償期間」

依金管會「個人購屋貸款定型化契約應記載及不得記載事項」,銀行必須提供「無限制清償期間」與「限制清償期間」兩種方案讓借款人勾選。選無限制清償期間,可以隨時償還貸款或結清帳戶,不必付違約金。選限制清償期間,只有在撥款日起約定的期間內提前清償本金、清償全部本金或結清帳戶時才要付提前清償違約金,而這個期間不得超過 3 年;違約金的計收方式應考量清償時間、貸款餘額等因素採遞減方式。借款人死亡或重大傷殘並取得證明文件而須提前清償時,銀行不得收取違約金。違約金的實際算法寫在你的契約裡,各銀行不同。

常見問題

縮短期數和降低月付,省的利息為什麼不一樣?

縮短期數每月仍繳原本的金額,本金降得比較快,所以利息省得比較多;降低月付把每月還本的速度放慢到剛好在原期數內還完,利息省得比較少,但每月現金流比較寬鬆。要選哪一種取決於你的現金需求,可以在上方工具同時看到兩種結果。

提前還款會被收違約金嗎?

選無限制清償期間方案不會。選限制清償期間方案,只有在撥款日起約定的期間內(最長 3 年)提前清償才要付,超過那個期間就不必付。

部分清償後,銀行會自動降低月付嗎?

不一定,要看銀行的作業方式與你提出的申請。辦理提前還款時請直接告訴銀行你要縮短期數還是降低月付,並要求銀行提供新的本息攤還表核對。

寬限期內也能提前還本金嗎?

寬限期內每月只繳利息,提前還本金一樣會讓之後的利息變少。寬限期結束後的月付金怎麼重新計算,要看銀行的作法;可以先用房貸試算算出期滿後的月付,再用本工具比較提前還款的效果。

為什麼試算結果和銀行的金額差幾元?

銀行的計息天數、提前還款入帳日與四捨五入方式都會造成差異。本工具假設提前還款在下一期之前入帳,每期利息四捨五入到元,最後一期結清差額。

資料來源