住宅ローンシミュレーション（元金均等返済）
借入条件の指定
シミュレーション結果をクリアする / 同じ条件を元利均等返済で借りる
シミュレーションの結果
総額 3,000万円 を返済期間 30年、金利 3.0％ で借りると、第１回目の返済額は 158,334円 になります。
総返済額は約 4,354万円 で、そのうちの利子分は約 1,354万円 です。
返済月
返済額
利子返済分
元金返済分
借入残高
残返済額
1
158,334
75,000
83,334
29,916,666
43,378,874
2
158,125
74,791
83,334
29,833,332
43,220,749
3
157,917
74,583
83,334
29,749,998
43,062,832
4
157,708
74,374
83,334
29,666,664
42,905,124
5
157,500
74,166
83,334
29,583,330
42,747,624
6
157,292
73,958
83,334
29,499,996
42,590,332
7
157,083
73,749
83,334
29,416,662
42,433,249
8
156,875
73,541
83,334
29,333,328
42,276,374
9
156,667
73,333
83,334
29,249,994
42,119,707
10
156,458
73,124
83,334
29,166,660
41,963,249
11
156,250
72,916
83,334
29,083,326
41,806,999
12
156,042
72,708
83,334
28,999,992
41,650,957
13
155,833
72,499
83,334
28,916,658
41,495,124
14
155,625
72,291
83,334
28,833,324
41,339,499
15
155,417
72,083
83,334
28,749,990
41,184,082
16
155,208
71,874
83,334
28,666,656
41,028,874
17
155,000
71,666
83,334
28,583,322
40,873,874
18
154,792
71,458
83,334
28,499,988
40,719,082
19
154,583
71,249
83,334
28,416,654
40,564,499
20
154,375
71,041
83,334
28,333,320
40,410,124
21
154,167
70,833
83,334
28,249,986
40,255,957
22
153,958
70,624
83,334
28,166,652
40,101,999
23
153,750
70,416
83,334
28,083,318
39,948,249
24
153,542
70,208
83,334
27,999,984
39,794,707
25
153,333
69,999
83,334
27,916,650
39,641,374
26
153,125
69,791
83,334
27,833,316
39,488,249
27
152,917
69,583
83,334
27,749,982
39,335,332
28
152,708
69,374
83,334
27,666,648
39,182,624
29
152,500
69,166
83,334
27,583,314
39,030,124
30
152,292
68,958
83,334
27,499,980
38,877,832
31
152,083
68,749
83,334
27,416,646
38,725,749
32
151,875
68,541
83,334
27,333,312
38,573,874
33
151,667
68,333
83,334
27,249,978
38,422,207
34
151,458
68,124
83,334
27,166,644
38,270,749
35
151,250
67,916
83,334
27,083,310
38,119,499
36
151,042
67,708
83,334
26,999,976
37,968,457
37
150,833
67,499
83,334
26,916,642
37,817,624
38
150,625
67,291
83,334
26,833,308
37,666,999
39
150,417
67,083
83,334
26,749,974
37,516,582
40
150,208
66,874
83,334
26,666,640
37,366,374
41
150,000
66,666
83,334
26,583,306
37,216,374
42
149,792
66,458
83,334
26,499,972
37,066,582
43
149,583
66,249
83,334
26,416,638
36,916,999
44
149,375
66,041
83,334
26,333,304
36,767,624
45
149,167
65,833
83,334
26,249,970
36,618,457
46
148,958
65,624
83,334
26,166,636
36,469,499
47
148,750
65,416
83,334
26,083,302
36,320,749
48
148,542
65,208
83,334
25,999,968
36,172,207
49
148,333
64,999
83,334
25,916,634
36,023,874
50
148,125
64,791
83,334
25,833,300
35,875,749
51
147,917
64,583
83,334
25,749,966
35,727,832
52
147,708
64,374
83,334
25,666,632
35,580,124
53
147,500
64,166
83,334
25,583,298
35,432,624
54
147,292
63,958
83,334
25,499,964
35,285,332
55
147,083
63,749
83,334
25,416,630
35,138,249
56
146,875
63,541
83,334
25,333,296
34,991,374
57
146,667
63,333
83,334
25,249,962
34,844,707
58
146,458
63,124
83,334
25,166,628
34,698,249
59
146,250
62,916
83,334
25,083,294
34,551,999
60
146,042
62,708
83,334
24,999,960
34,405,957
61
145,833
62,499
83,334
24,916,626
34,260,124
62
145,625
62,291
83,334
24,833,292
34,114,499
63
145,417
62,083
83,334
24,749,958
33,969,082
64
145,208
61,874
83,334
24,666,624
33,823,874
65
145,000
61,666
83,334
24,583,290
33,678,874
66
144,792
61,458
83,334
24,499,956
33,534,082
67
144,583
61,249
83,334
24,416,622
33,389,499
68
144,375
61,041
83,334
24,333,288
33,245,124
69
144,167
60,833
83,334
24,249,954
33,100,957
70
143,958
60,624
83,334
24,166,620
32,956,999
71
143,750
60,416
83,334
24,083,286
32,813,249
72
143,542
60,208
83,334
23,999,952
32,669,707
73
143,333
59,999
83,334
23,916,618
32,526,374
74
143,125
59,791
83,334
23,833,284
32,383,249
75
142,917
59,583
83,334
23,749,950
32,240,332
76
142,708
59,374
83,334
23,666,616
32,097,624
77
142,500
59,166
83,334
23,583,282
31,955,124
78
142,292
58,958
83,334
23,499,948
31,812,832
79
142,083
58,749
83,334
23,416,614
31,670,749
80
141,875
58,541
83,334
23,333,280
31,528,874
81
141,667
58,333
83,334
23,249,946
31,387,207
82
141,458
58,124
83,334
23,166,612
31,245,749
83
141,250
57,916
83,334
23,083,278
31,104,499
84
141,042
57,708
83,334
22,999,944
30,963,457
85
140,833
57,499
83,334
22,916,610
30,822,624
86
140,625
57,291
83,334
22,833,276
30,681,999
87
140,417
57,083
83,334
22,749,942
30,541,582
88
140,208
56,874
83,334
22,666,608
30,401,374
89
140,000
56,666
83,334
22,583,274
30,261,374
90
139,792
56,458
83,334
22,499,940
30,121,582
91
139,583
56,249
83,334
22,416,606
29,981,999
92
139,375
56,041
83,334
22,333,272
29,842,624
93
139,167
55,833
83,334
22,249,938
29,703,457
94
138,958
55,624
83,334
22,166,604
29,564,499
95
138,750
55,416
83,334
22,083,270
29,425,749
96
138,542
55,208
83,334
21,999,936
29,287,207
97
138,333
54,999
83,334
21,916,602
29,148,874
98
138,125
54,791
83,334
21,833,268
29,010,749
99
137,917
54,583
83,334
21,749,934
28,872,832
100
137,708
54,374
83,334
21,666,600
28,735,124
101
137,500
54,166
83,334
21,583,266
28,597,624
102
137,292
53,958
83,334
21,499,932
28,460,332
103
137,083
53,749
83,334
21,416,598
28,323,249
104
136,875
53,541
83,334
21,333,264
28,186,374
105
136,667
53,333
83,334
21,249,930
28,049,707
106
136,458
53,124
83,334
21,166,596
27,913,249
107
136,250
52,916
83,334
21,083,262
27,776,999
108
136,042
52,708
83,334
20,999,928
27,640,957
109
135,833
52,499
83,334
20,916,594
27,505,124
110
135,625
52,291
83,334
20,833,260
27,369,499
111
135,417
52,083
83,334
20,749,926
27,234,082
112
135,208
51,874
83,334
20,666,592
27,098,874
113
135,000
51,666
83,334
20,583,258
26,963,874
114
134,792
51,458
83,334
20,499,924
26,829,082
115
134,583
51,249
83,334
20,416,590
26,694,499
116
134,375
51,041
83,334
20,333,256
26,560,124
117
134,167
50,833
83,334
20,249,922
26,425,957
118
133,958
50,624
83,334
20,166,588
26,291,999
119
133,750
50,416
83,334
20,083,254
26,158,249
120
133,542
50,208
83,334
19,999,920
26,024,707
121
133,333
49,999
83,334
19,916,586
25,891,374
122
133,125
49,791
83,334
19,833,252
25,758,249
123
132,917
49,583
83,334
19,749,918
25,625,332
124
132,708
49,374
83,334
19,666,584
25,492,624
125
132,500
49,166
83,334
19,583,250
25,360,124
126
132,292
48,958
83,334
19,499,916
25,227,832
127
132,083
48,749
83,334
19,416,582
25,095,749
128
131,875
48,541
83,334
19,333,248
24,963,874
129
131,667
48,333
83,334
19,249,914
24,832,207
130
131,458
48,124
83,334
19,166,580
24,700,749
131
131,250
47,916
83,334
19,083,246
24,569,499
132
131,042
47,708
83,334
18,999,912
24,438,457
133
130,833
47,499
83,334
18,916,578
24,307,624
134
130,625
47,291
83,334
18,833,244
24,176,999
135
130,417
47,083
83,334
18,749,910
24,046,582
136
130,208
46,874
83,334
18,666,576
23,916,374
137
130,000
46,666
83,334
18,583,242
23,786,374
138
129,792
46,458
83,334
18,499,908
23,656,582
139
129,583
46,249
83,334
18,416,574
23,526,999
140
129,375
46,041
83,334
18,333,240
23,397,624
141
129,167
45,833
83,334
18,249,906
23,268,457
142
128,958
45,624
83,334
18,166,572
23,139,499
143
128,750
45,416
83,334
18,083,238
23,010,749
144
128,542
45,208
83,334
17,999,904
22,882,207
145
128,333
44,999
83,334
17,916,570
22,753,874
146
128,125
44,791
83,334
17,833,236
22,625,749
147
127,917
44,583
83,334
17,749,902
22,497,832
148
127,708
44,374
83,334
17,666,568
22,370,124
149
127,500
44,166
83,334
17,583,234
22,242,624
150
127,292
43,958
83,334
17,499,900
22,115,332
151
127,083
43,749
83,334
17,416,566
21,988,249
152
126,875
43,541
83,334
17,333,232
21,861,374
153
126,667
43,333
83,334
17,249,898
21,734,707
154
126,458
43,124
83,334
17,166,564
21,608,249
155
126,250
42,916
83,334
17,083,230
21,481,999
156
126,042
42,708
83,334
16,999,896
21,355,957
157
125,833
42,499
83,334
16,916,562
21,230,124
158
125,625
42,291
83,334
16,833,228
21,104,499
159
125,417
42,083
83,334
16,749,894
20,979,082
160
125,208
41,874
83,334
16,666,560
20,853,874
161
125,000
41,666
83,334
16,583,226
20,728,874
162
124,792
41,458
83,334
16,499,892
20,604,082
163
124,583
41,249
83,334
16,416,558
20,479,499
164
124,375
41,041
83,334
16,333,224
20,355,124
165
124,167
40,833
83,334
16,249,890
20,230,957
166
123,958
40,624
83,334
16,166,556
20,106,999
167
123,750
40,416
83,334
16,083,222
19,983,249
168
123,542
40,208
83,334
15,999,888
19,859,707
169
123,333
39,999
83,334
15,916,554
19,736,374
170
123,125
39,791
83,334
15,833,220
19,613,249
171
122,917
39,583
83,334
15,749,886
19,490,332
172
122,708
39,374
83,334
15,666,552
19,367,624
173
122,500
39,166
83,334
15,583,218
19,245,124
174
122,292
38,958
83,334
15,499,884
19,122,832
175
122,083
38,749
83,334
15,416,550
19,000,749
176
121,875
38,541
83,334
15,333,216
18,878,874
177
121,667
38,333
83,334
15,249,882
18,757,207
178
121,458
38,124
83,334
15,166,548
18,635,749
179
121,250
37,916
83,334
15,083,214
18,514,499
180
121,042
37,708
83,334
14,999,880
18,393,457
181
120,833
37,499
83,334
14,916,546
18,272,624
182
120,625
37,291
83,334
14,833,212
18,151,999
183
120,417
37,083
83,334
14,749,878
18,031,582
184
120,208
36,874
83,334
14,666,544
17,911,374
185
120,000
36,666
83,334
14,583,210
17,791,374
186
119,792
36,458
83,334
14,499,876
17,671,582
187
119,583
36,249
83,334
14,416,542
17,551,999
188
119,375
36,041
83,334
14,333,208
17,432,624
189
119,167
35,833
83,334
14,249,874
17,313,457
190
118,958
35,624
83,334
14,166,540
17,194,499
191
118,750
35,416
83,334
14,083,206
17,075,749
192
118,542
35,208
83,334
13,999,872
16,957,207
193
118,333
34,999
83,334
13,916,538
16,838,874
194
118,125
34,791
83,334
13,833,204
16,720,749
195
117,917
34,583
83,334
13,749,870
16,602,832
196
117,708
34,374
83,334
13,666,536
16,485,124
197
117,500
34,166
83,334
13,583,202
16,367,624
198
117,292
33,958
83,334
13,499,868
16,250,332
199
117,083
33,749
83,334
13,416,534
16,133,249
200
116,875
33,541
83,334
13,333,200
16,016,374
201
116,667
33,333
83,334
13,249,866
15,899,707
202
116,458
33,124
83,334
13,166,532
15,783,249
203
116,250
32,916
83,334
13,083,198
15,666,999
204
116,041
32,707
83,334
12,999,864
15,550,958
205
115,833
32,499
83,334
12,916,530
15,435,125
206
115,625
32,291
83,334
12,833,196
15,319,500
207
115,416
32,082
83,334
12,749,862
15,204,084
208
115,208
31,874
83,334
12,666,528
15,088,876
209
115,000
31,666
83,334
12,583,194
14,973,876
210
114,791
31,457
83,334
12,499,860
14,859,085
211
114,583
31,249
83,334
12,416,526
14,744,502
212
114,375
31,041
83,334
12,333,192
14,630,127
213
114,166
30,832
83,334
12,249,858
14,515,961
214
113,958
30,624
83,334
12,166,524
14,402,003
215
113,750
30,416
83,334
12,083,190
14,288,253
216
113,541
30,207
83,334
11,999,856
14,174,712
217
113,333
29,999
83,334
11,916,522
14,061,379
218
113,125
29,791
83,334
11,833,188
13,948,254
219
112,916
29,582
83,334
11,749,854
13,835,338
220
112,708
29,374
83,334
11,666,520
13,722,630
221
112,500
29,166
83,334
11,583,186
13,610,130
222
112,291
28,957
83,334
11,499,852
13,497,839
223
112,083
28,749
83,334
11,416,518
13,385,756
224
111,875
28,541
83,334
11,333,184
13,273,881
225
111,666
28,332
83,334
11,249,850
13,162,215
226
111,458
28,124
83,334
11,166,516
13,050,757
227
111,250
27,916
83,334
11,083,182
12,939,507
228
111,041
27,707
83,334
10,999,848
12,828,466
229
110,833
27,499
83,334
10,916,514
12,717,633
230
110,625
27,291
83,334
10,833,180
12,607,008
231
110,416
27,082
83,334
10,749,846
12,496,592
232
110,208
26,874
83,334
10,666,512
12,386,384
233
110,000
26,666
83,334
10,583,178
12,276,384
234
109,791
26,457
83,334
10,499,844
12,166,593
235
109,583
26,249
83,334
10,416,510
12,057,010
236
109,375
26,041
83,334
10,333,176
11,947,635
237
109,166
25,832
83,334
10,249,842
11,838,469
238
108,958
25,624
83,334
10,166,508
11,729,511
239
108,750
25,416
83,334
10,083,174
11,620,761
240
108,541
25,207
83,334
9,999,840
11,512,220
241
108,333
24,999
83,334
9,916,506
11,403,887
242
108,125
24,791
83,334
9,833,172
11,295,762
243
107,916
24,582
83,334
9,749,838
11,187,846
244
107,708
24,374
83,334
9,666,504
11,080,138
245
107,500
24,166
83,334
9,583,170
10,972,638
246
107,291
23,957
83,334
9,499,836
10,865,347
247
107,083
23,749
83,334
9,416,502
10,758,264
248
106,875
23,541
83,334
9,333,168
10,651,389
249
106,666
23,332
83,334
9,249,834
10,544,723
250
106,458
23,124
83,334
9,166,500
10,438,265
251
106,250
22,916
83,334
9,083,166
10,332,015
252
106,041
22,707
83,334
8,999,832
10,225,974
253
105,833
22,499
83,334
8,916,498
10,120,141
254
105,625
22,291
83,334
8,833,164
10,014,516
255
105,416
22,082
83,334
8,749,830
9,909,100
256
105,208
21,874
83,334
8,666,496
9,803,892
257
105,000
21,666
83,334
8,583,162
9,698,892
258
104,791
21,457
83,334
8,499,828
9,594,101
259
104,583
21,249
83,334
8,416,494
9,489,518
260
104,375
21,041
83,334
8,333,160
9,385,143
261
104,166
20,832
83,334
8,249,826
9,280,977
262
103,958
20,624
83,334
8,166,492
9,177,019
263
103,750
20,416
83,334
8,083,158
9,073,269
264
103,541
20,207
83,334
7,999,824
8,969,728
265
103,333
19,999
83,334
7,916,490
8,866,395
266
103,125
19,791
83,334
7,833,156
8,763,270
267
102,916
19,582
83,334
7,749,822
8,660,354
268
102,708
19,374
83,334
7,666,488
8,557,646
269
102,500
19,166
83,334
7,583,154
8,455,146
270
102,291
18,957
83,334
7,499,820
8,352,855
271
102,083
18,749
83,334
7,416,486
8,250,772
272
101,875
18,541
83,334
7,333,152
8,148,897
273
101,666
18,332
83,334
7,249,818
8,047,231
274
101,458
18,124
83,334
7,166,484
7,945,773
275
101,250
17,916
83,334
7,083,150
7,844,523
276
101,041
17,707
83,334
6,999,816
7,743,482
277
100,833
17,499
83,334
6,916,482
7,642,649
278
100,625
17,291
83,334
6,833,148
7,542,024
279
100,416
17,082
83,334
6,749,814
7,441,608
280
100,208
16,874
83,334
6,666,480
7,341,400
281
100,000
16,666
83,334
6,583,146
7,241,400
282
99,791
16,457
83,334
6,499,812
7,141,609
283
99,583
16,249
83,334
6,416,478
7,042,026
284
99,375
16,041
83,334
6,333,144
6,942,651
285
99,166
15,832
83,334
6,249,810
6,843,485
286
98,958
15,624
83,334
6,166,476
6,744,527
287
98,750
15,416
83,334
6,083,142
6,645,777
288
98,541
15,207
83,334
5,999,808
6,547,236
289
98,333
14,999
83,334
5,916,474
6,448,903
290
98,125
14,791
83,334
5,833,140
6,350,778
291
97,916
14,582
83,334
5,749,806
6,252,862
292
97,708
14,374
83,334
5,666,472
6,155,154
293
97,500
14,166
83,334
5,583,138
6,057,654
294
97,291
13,957
83,334
5,499,804
5,960,363
295
97,083
13,749
83,334
5,416,470
5,863,280
296
96,875
13,541
83,334
5,333,136
5,766,405
297
96,666
13,332
83,334
5,249,802
5,669,739
298
96,458
13,124
83,334
5,166,468
5,573,281
299
96,250
12,916
83,334
5,083,134
5,477,031
300
96,041
12,707
83,334
4,999,800
5,380,990
301
95,833
12,499
83,334
4,916,466
5,285,157
302
95,625
12,291
83,334
4,833,132
5,189,532
303
95,416
12,082
83,334
4,749,798
5,094,116
304
95,208
11,874
83,334
4,666,464
4,998,908
305
95,000
11,666
83,334
4,583,130
4,903,908
306
94,791
11,457
83,334
4,499,796
4,809,117
307
94,583
11,249
83,334
4,416,462
4,714,534
308
94,375
11,041
83,334
4,333,128
4,620,159
309
94,166
10,832
83,334
4,249,794
4,525,993
310
93,958
10,624
83,334
4,166,460
4,432,035
311
93,750
10,416
83,334
4,083,126
4,338,285
312
93,541
10,207
83,334
3,999,792
4,244,744
313
93,333
9,999
83,334
3,916,458
4,151,411
314
93,125
9,791
83,334
3,833,124
4,058,286
315
92,916
9,582
83,334
3,749,790
3,965,370
316
92,708
9,374
83,334
3,666,456
3,872,662
317
92,500
9,166
83,334
3,583,122
3,780,162
318
92,291
8,957
83,334
3,499,788
3,687,871
319
92,083
8,749
83,334
3,416,454
3,595,788
320
91,875
8,541
83,334
3,333,120
3,503,913
321
91,666
8,332
83,334
3,249,786
3,412,247
322
91,458
8,124
83,334
3,166,452
3,320,789
323
91,250
7,916
83,334
3,083,118
3,229,539
324
91,041
7,707
83,334
2,999,784
3,138,498
325
90,833
7,499
83,334
2,916,450
3,047,665
326
90,625
7,291
83,334
2,833,116
2,957,040
327
90,416
7,082
83,334
2,749,782
2,866,624
328
90,208
6,874
83,334
2,666,448
2,776,416
329
90,000
6,666
83,334
2,583,114
2,686,416
330
89,791
6,457
83,334
2,499,780
2,596,625
331
89,583
6,249
83,334
2,416,446
2,507,042
332
89,375
6,041
83,334
2,333,112
2,417,667
333
89,166
5,832
83,334
2,249,778
2,328,501
334
88,958
5,624
83,334
2,166,444
2,239,543
335
88,750
5,416
83,334
2,083,110
2,150,793
336
88,541
5,207
83,334
1,999,776
2,062,252
337
88,333
4,999
83,334
1,916,442
1,973,919
338
88,125
4,791
83,334
1,833,108
1,885,794
339
87,916
4,582
83,334
1,749,774
1,797,878
340
87,708
4,374
83,334
1,666,440
1,710,170
341
87,500
4,166
83,334
1,583,106
1,622,670
342
87,291
3,957
83,334
1,499,772
1,535,379
343
87,083
3,749
83,334
1,416,438
1,448,296
344
86,875
3,541
83,334
1,333,104
1,361,421
345
86,666
3,332
83,334
1,249,770
1,274,755
346
86,458
3,124
83,334
1,166,436
1,188,297
347
86,250
2,916
83,334
1,083,102
1,102,047
348
86,041
2,707
83,334
999,768
1,016,006
349
85,833
2,499
83,334
916,434
930,173
350
85,625
2,291
83,334
833,100
844,548
351
85,416
2,082
83,334
749,766
759,132
352
85,208
1,874
83,334
666,432
673,924
353
85,000
1,666
83,334
583,098
588,924
354
84,791
1,457
83,334
499,764
504,133
355
84,583
1,249
83,334
416,430
419,550
356
84,375
1,041
83,334
333,096
335,175
357
84,166
832
83,334
249,762
251,009
358
83,958
624
83,334
166,428
167,051
359
83,750
416
83,334
83,094
83,301
360
83,301
207
83,094
0
0
目次に戻る
