>>281
利息 残高 年間返済額 利率
1 ¥300,000 ¥29,100,000 ¥1,200,000 1%
2 ¥2,619,000 ¥30,519,000 ¥1,200,000 10%
3 ¥2,746,710 ¥32,065,710 ¥1,200,000 10%
4 ¥2,885,914 ¥33,751,624 ¥1,200,000 10%
5 ¥3,037,646 ¥35,589,270 ¥1,200,000 9%
6 ¥3,203,034 ¥37,292,304 ¥1,500,000 9%
7 ¥3,356,307 ¥39,148,612 ¥1,500,000 9%
8 ¥3,131,889 ¥40,780,501 ¥1,500,000 8%
9 ¥3,262,440 ¥42,542,941 ¥1,500,000 8%
10 ¥3,403,435 ¥44,446,376 ¥1,500,000 8%
11 ¥3,111,246 ¥45,682,622 ¥1,875,000 7%
12 ¥3,197,784 ¥47,005,406 ¥1,875,000 7%
13 ¥3,290,378 ¥48,420,784 ¥1,875,000 7%
14 ¥2,905,247 ¥49,451,031 ¥1,875,000 6%
15 ¥2,967,062 ¥50,543,093 ¥1,875,000 6%
16 ¥3,032,586 ¥51,231,929 ¥2,343,750 6%
17 ¥2,561,596 ¥51,449,775 ¥2,343,750 5%
18 ¥2,572,489 ¥51,678,514 ¥2,343,750 5%
19 ¥2,583,926 ¥51,918,690 ¥2,343,750 5%
20 ¥2,076,748 ¥51,651,687 ¥2,343,750 4%
21 ¥2,066,067 ¥50,788,067 ¥2,929,688 4%
22 ¥2,031,523 ¥49,889,903 ¥2,929,688 4%
23 ¥1,496,697 ¥48,456,912 ¥2,929,688 3%
24 ¥1,453,707 ¥46,980,932 ¥2,929,688 3%
25 ¥1,409,428 ¥45,460,672 ¥2,929,688 3%
26 ¥909,213 ¥42,707,776 ¥3,662,109 2%
27 ¥854,156 ¥39,899,823 ¥3,662,109 2%
28 ¥797,996 ¥37,035,710 ¥3,662,109 2%
29 ¥370,357 ¥33,743,957 ¥3,662,109 1%
30 ¥337,440 ¥30,419,288 ¥3,662,109 1%
31 ¥304,193 ¥27,061,371 ¥4,577,637 1%
32 ¥270,614 ¥23,669,875 ¥4,577,637 1%
33 ¥236,699 ¥20,244,465 ¥4,577,637 1%
34 ¥202,445 ¥16,784,800 ¥4,577,637 1%
35 ¥167,848 ¥13,290,539 ¥4,577,637 1%
4.86%
平均利息は4.86% ローンの残高は13,290,539
別に条件から見ても嘘はついてないからね。