住宅ローンシミュレーション（元利均等返済）
借入条件の指定
シミュレーション結果をクリアする / 同じ条件を元金均等返済で借りる
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、月々の返済額は 126,482円 です。
総返済額は約 4,553万円 で、そのうちの利子分は約 1,553万円 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
126,482
75,000
51,482
29,948,518
45,406,297
2
126,482
74,871
51,611
29,896,907
45,279,815
3
126,482
74,742
51,740
29,845,167
45,153,333
4
126,482
74,612
51,870
29,793,297
45,026,851
5
126,482
74,483
51,999
29,741,298
44,900,369
6
126,482
74,353
52,129
29,689,169
44,773,887
7
126,482
74,222
52,260
29,636,909
44,647,405
8
126,482
74,092
52,390
29,584,519
44,520,923
9
126,482
73,961
52,521
29,531,998
44,394,441
10
126,482
73,829
52,653
29,479,345
44,267,959
11
126,482
73,698
52,784
29,426,561
44,141,477
12
126,482
73,566
52,916
29,373,645
44,014,995
13
126,482
73,434
53,048
29,320,597
43,888,513
14
126,482
73,301
53,181
29,267,416
43,762,031
15
126,482
73,168
53,314
29,214,102
43,635,549
16
126,482
73,035
53,447
29,160,655
43,509,067
17
126,482
72,901
53,581
29,107,074
43,382,585
18
126,482
72,767
53,715
29,053,359
43,256,103
19
126,482
72,633
53,849
28,999,510
43,129,621
20
126,482
72,498
53,984
28,945,526
43,003,139
21
126,482
72,363
54,119
28,891,407
42,876,657
22
126,482
72,228
54,254
28,837,153
42,750,175
23
126,482
72,092
54,390
28,782,763
42,623,693
24
126,482
71,956
54,526
28,728,237
42,497,211
25
126,482
71,820
54,662
28,673,575
42,370,729
26
126,482
71,683
54,799
28,618,776
42,244,247
27
126,482
71,546
54,936
28,563,840
42,117,765
28
126,482
71,409
55,073
28,508,767
41,991,283
29
126,482
71,271
55,211
28,453,556
41,864,801
30
126,482
71,133
55,349
28,398,207
41,738,319
31
126,482
70,995
55,487
28,342,720
41,611,837
32
126,482
70,856
55,626
28,287,094
41,485,355
33
126,482
70,717
55,765
28,231,329
41,358,873
34
126,482
70,578
55,904
28,175,425
41,232,391
35
126,482
70,438
56,044
28,119,381
41,105,909
36
126,482
70,298
56,184
28,063,197
40,979,427
37
126,482
70,157
56,325
28,006,872
40,852,945
38
126,482
70,017
56,465
27,950,407
40,726,463
39
126,482
69,876
56,606
27,893,801
40,599,981
40
126,482
69,734
56,748
27,837,053
40,473,499
41
126,482
69,592
56,890
27,780,163
40,347,017
42
126,482
69,450
57,032
27,723,131
40,220,535
43
126,482
69,307
57,175
27,665,956
40,094,053
44
126,482
69,164
57,318
27,608,638
39,967,571
45
126,482
69,021
57,461
27,551,177
39,841,089
46
126,482
68,877
57,605
27,493,572
39,714,607
47
126,482
68,733
57,749
27,435,823
39,588,125
48
126,482
68,589
57,893
27,377,930
39,461,643
49
126,482
68,444
58,038
27,319,892
39,335,161
50
126,482
68,299
58,183
27,261,709
39,208,679
51
126,482
68,154
58,328
27,203,381
39,082,197
52
126,482
68,008
58,474
27,144,907
38,955,715
53
126,482
67,862
58,620
27,086,287
38,829,233
54
126,482
67,715
58,767
27,027,520
38,702,751
55
126,482
67,568
58,914
26,968,606
38,576,269
56
126,482
67,421
59,061
26,909,545
38,449,787
57
126,482
67,273
59,209
26,850,336
38,323,305
58
126,482
67,125
59,357
26,790,979
38,196,823
59
126,482
66,977
59,505
26,731,474
38,070,341
60
126,482
66,828
59,654
26,671,820
37,943,859
61
126,482
66,679
59,803
26,612,017
37,817,377
62
126,482
66,530
59,952
26,552,065
37,690,895
63
126,482
66,380
60,102
26,491,963
37,564,413
64
126,482
66,229
60,253
26,431,710
37,437,931
65
126,482
66,079
60,403
26,371,307
37,311,449
66
126,482
65,928
60,554
26,310,753
37,184,967
67
126,482
65,776
60,706
26,250,047
37,058,485
68
126,482
65,625
60,857
26,189,190
36,932,003
69
126,482
65,472
61,010
26,128,180
36,805,521
70
126,482
65,320
61,162
26,067,018
36,679,039
71
126,482
65,167
61,315
26,005,703
36,552,557
72
126,482
65,014
61,468
25,944,235
36,426,075
73
126,482
64,860
61,622
25,882,613
36,299,593
74
126,482
64,706
61,776
25,820,837
36,173,111
75
126,482
64,552
61,930
25,758,907
36,046,629
76
126,482
64,397
62,085
25,696,822
35,920,147
77
126,482
64,242
62,240
25,634,582
35,793,665
78
126,482
64,086
62,396
25,572,186
35,667,183
79
126,482
63,930
62,552
25,509,634
35,540,701
80
126,482
63,774
62,708
25,446,926
35,414,219
81
126,482
63,617
62,865
25,384,061
35,287,737
82
126,482
63,460
63,022
25,321,039
35,161,255
83
126,482
63,302
63,180
25,257,859
35,034,773
84
126,482
63,144
63,338
25,194,521
34,908,291
85
126,482
62,986
63,496
25,131,025
34,781,809
86
126,482
62,827
63,655
25,067,370
34,655,327
87
126,482
62,668
63,814
25,003,556
34,528,845
88
126,482
62,508
63,974
24,939,582
34,402,363
89
126,482
62,348
64,134
24,875,448
34,275,881
90
126,482
62,188
64,294
24,811,154
34,149,399
91
126,482
62,027
64,455
24,746,699
34,022,917
92
126,482
61,866
64,616
24,682,083
33,896,435
93
126,482
61,705
64,777
24,617,306
33,769,953
94
126,482
61,543
64,939
24,552,367
33,643,471
95
126,482
61,380
65,102
24,487,265
33,516,989
96
126,482
61,218
65,264
24,422,001
33,390,507
97
126,482
61,055
65,427
24,356,574
33,264,025
98
126,482
60,891
65,591
24,290,983
33,137,543
99
126,482
60,727
65,755
24,225,228
33,011,061
100
126,482
60,563
65,919
24,159,309
32,884,579
101
126,482
60,398
66,084
24,093,225
32,758,097
102
126,482
60,233
66,249
24,026,976
32,631,615
103
126,482
60,067
66,415
23,960,561
32,505,133
104
126,482
59,901
66,581
23,893,980
32,378,651
105
126,482
59,734
66,748
23,827,232
32,252,169
106
126,482
59,568
66,914
23,760,318
32,125,687
107
126,482
59,400
67,082
23,693,236
31,999,205
108
126,482
59,233
67,249
23,625,987
31,872,723
109
126,482
59,064
67,418
23,558,569
31,746,241
110
126,482
58,896
67,586
23,490,983
31,619,759
111
126,482
58,727
67,755
23,423,228
31,493,277
112
126,482
58,558
67,924
23,355,304
31,366,795
113
126,482
58,388
68,094
23,287,210
31,240,313
114
126,482
58,218
68,264
23,218,946
31,113,831
115
126,482
58,047
68,435
23,150,511
30,987,349
116
126,482
57,876
68,606
23,081,905
30,860,867
117
126,482
57,704
68,778
23,013,127
30,734,385
118
126,482
57,532
68,950
22,944,177
30,607,903
119
126,482
57,360
69,122
22,875,055
30,481,421
120
126,482
57,187
69,295
22,805,760
30,354,939
121
126,482
57,014
69,468
22,736,292
30,228,457
122
126,482
56,840
69,642
22,666,650
30,101,975
123
126,482
56,666
69,816
22,596,834
29,975,493
124
126,482
56,492
69,990
22,526,844
29,849,011
125
126,482
56,317
70,165
22,456,679
29,722,529
126
126,482
56,141
70,341
22,386,338
29,596,047
127
126,482
55,965
70,517
22,315,821
29,469,565
128
126,482
55,789
70,693
22,245,128
29,343,083
129
126,482
55,612
70,870
22,174,258
29,216,601
130
126,482
55,435
71,047
22,103,211
29,090,119
131
126,482
55,258
71,224
22,031,987
28,963,637
132
126,482
55,079
71,403
21,960,584
28,837,155
133
126,482
54,901
71,581
21,889,003
28,710,673
134
126,482
54,722
71,760
21,817,243
28,584,191
135
126,482
54,543
71,939
21,745,304
28,457,709
136
126,482
54,363
72,119
21,673,185
28,331,227
137
126,482
54,182
72,300
21,600,885
28,204,745
138
126,482
54,002
72,480
21,528,405
28,078,263
139
126,482
53,821
72,661
21,455,744
27,951,781
140
126,482
53,639
72,843
21,382,901
27,825,299
141
126,482
53,457
73,025
21,309,876
27,698,817
142
126,482
53,274
73,208
21,236,668
27,572,335
143
126,482
53,091
73,391
21,163,277
27,445,853
144
126,482
52,908
73,574
21,089,703
27,319,371
145
126,482
52,724
73,758
21,015,945
27,192,889
146
126,482
52,539
73,943
20,942,002
27,066,407
147
126,482
52,355
74,127
20,867,875
26,939,925
148
126,482
52,169
74,313
20,793,562
26,813,443
149
126,482
51,983
74,499
20,719,063
26,686,961
150
126,482
51,797
74,685
20,644,378
26,560,479
151
126,482
51,610
74,872
20,569,506
26,433,997
152
126,482
51,423
75,059
20,494,447
26,307,515
153
126,482
51,236
75,246
20,419,201
26,181,033
154
126,482
51,048
75,434
20,343,767
26,054,551
155
126,482
50,859
75,623
20,268,144
25,928,069
156
126,482
50,670
75,812
20,192,332
25,801,587
157
126,482
50,480
76,002
20,116,330
25,675,105
158
126,482
50,290
76,192
20,040,138
25,548,623
159
126,482
50,100
76,382
19,963,756
25,422,141
160
126,482
49,909
76,573
19,887,183
25,295,659
161
126,482
49,717
76,765
19,810,418
25,169,177
162
126,482
49,526
76,956
19,733,462
25,042,695
163
126,482
49,333
77,149
19,656,313
24,916,213
164
126,482
49,140
77,342
19,578,971
24,789,731
165
126,482
48,947
77,535
19,501,436
24,663,249
166
126,482
48,753
77,729
19,423,707
24,536,767
167
126,482
48,559
77,923
19,345,784
24,410,285
168
126,482
48,364
78,118
19,267,666
24,283,803
169
126,482
48,169
78,313
19,189,353
24,157,321
170
126,482
47,973
78,509
19,110,844
24,030,839
171
126,482
47,777
78,705
19,032,139
23,904,357
172
126,482
47,580
78,902
18,953,237
23,777,875
173
126,482
47,383
79,099
18,874,138
23,651,393
174
126,482
47,185
79,297
18,794,841
23,524,911
175
126,482
46,987
79,495
18,715,346
23,398,429
176
126,482
46,788
79,694
18,635,652
23,271,947
177
126,482
46,589
79,893
18,555,759
23,145,465
178
126,482
46,389
80,093
18,475,666
23,018,983
179
126,482
46,189
80,293
18,395,373
22,892,501
180
126,482
45,988
80,494
18,314,879
22,766,019
181
126,482
45,787
80,695
18,234,184
22,639,537
182
126,482
45,585
80,897
18,153,287
22,513,055
183
126,482
45,383
81,099
18,072,188
22,386,573
184
126,482
45,180
81,302
17,990,886
22,260,091
185
126,482
44,977
81,505
17,909,381
22,133,609
186
126,482
44,773
81,709
17,827,672
22,007,127
187
126,482
44,569
81,913
17,745,759
21,880,645
188
126,482
44,364
82,118
17,663,641
21,754,163
189
126,482
44,159
82,323
17,581,318
21,627,681
190
126,482
43,953
82,529
17,498,789
21,501,199
191
126,482
43,746
82,736
17,416,053
21,374,717
192
126,482
43,540
82,942
17,333,111
21,248,235
193
126,482
43,332
83,150
17,249,961
21,121,753
194
126,482
43,124
83,358
17,166,603
20,995,271
195
126,482
42,916
83,566
17,083,037
20,868,789
196
126,482
42,707
83,775
16,999,262
20,742,307
197
126,482
42,498
83,984
16,915,278
20,615,825
198
126,482
42,288
84,194
16,831,084
20,489,343
199
126,482
42,077
84,405
16,746,679
20,362,861
200
126,482
41,866
84,616
16,662,063
20,236,379
201
126,482
41,655
84,827
16,577,236
20,109,897
202
126,482
41,443
85,039
16,492,197
19,983,415
203
126,482
41,230
85,252
16,406,945
19,856,933
204
126,482
41,017
85,465
16,321,480
19,730,451
205
126,482
40,803
85,679
16,235,801
19,603,969
206
126,482
40,589
85,893
16,149,908
19,477,487
207
126,482
40,374
86,108
16,063,800
19,351,005
208
126,482
40,159
86,323
15,977,477
19,224,523
209
126,482
39,943
86,539
15,890,938
19,098,041
210
126,482
39,727
86,755
15,804,183
18,971,559
211
126,482
39,510
86,972
15,717,211
18,845,077
212
126,482
39,293
87,189
15,630,022
18,718,595
213
126,482
39,075
87,407
15,542,615
18,592,113
214
126,482
38,856
87,626
15,454,989
18,465,631
215
126,482
38,637
87,845
15,367,144
18,339,149
216
126,482
38,417
88,065
15,279,079
18,212,667
217
126,482
38,197
88,285
15,190,794
18,086,185
218
126,482
37,976
88,506
15,102,288
17,959,703
219
126,482
37,755
88,727
15,013,561
17,833,221
220
126,482
37,533
88,949
14,924,612
17,706,739
221
126,482
37,311
89,171
14,835,441
17,580,257
222
126,482
37,088
89,394
14,746,047
17,453,775
223
126,482
36,865
89,617
14,656,430
17,327,293
224
126,482
36,641
89,841
14,566,589
17,200,811
225
126,482
36,416
90,066
14,476,523
17,074,329
226
126,482
36,191
90,291
14,386,232
16,947,847
227
126,482
35,965
90,517
14,295,715
16,821,365
228
126,482
35,739
90,743
14,204,972
16,694,883
229
126,482
35,512
90,970
14,114,002
16,568,401
230
126,482
35,285
91,197
14,022,805
16,441,919
231
126,482
35,057
91,425
13,931,380
16,315,437
232
126,482
34,828
91,654
13,839,726
16,188,955
233
126,482
34,599
91,883
13,747,843
16,062,473
234
126,482
34,369
92,113
13,655,730
15,935,991
235
126,482
34,139
92,343
13,563,387
15,809,509
236
126,482
33,908
92,574
13,470,813
15,683,027
237
126,482
33,677
92,805
13,378,008
15,556,545
238
126,482
33,445
93,037
13,284,971
15,430,063
239
126,482
33,212
93,270
13,191,701
15,303,581
240
126,482
32,979
93,503
13,098,198
15,177,099
241
126,482
32,745
93,737
13,004,461
15,050,617
242
126,482
32,511
93,971
12,910,490
14,924,135
243
126,482
32,276
94,206
12,816,284
14,797,653
244
126,482
32,040
94,442
12,721,842
14,671,171
245
126,482
31,804
94,678
12,627,164
14,544,689
246
126,482
31,567
94,915
12,532,249
14,418,207
247
126,482
31,330
95,152
12,437,097
14,291,725
248
126,482
31,092
95,390
12,341,707
14,165,243
249
126,482
30,854
95,628
12,246,079
14,038,761
250
126,482
30,615
95,867
12,150,212
13,912,279
251
126,482
30,375
96,107
12,054,105
13,785,797
252
126,482
30,135
96,347
11,957,758
13,659,315
253
126,482
29,894
96,588
11,861,170
13,532,833
254
126,482
29,652
96,830
11,764,340
13,406,351
255
126,482
29,410
97,072
11,667,268
13,279,869
256
126,482
29,168
97,314
11,569,954
13,153,387
257
126,482
28,924
97,558
11,472,396
13,026,905
258
126,482
28,680
97,802
11,374,594
12,900,423
259
126,482
28,436
98,046
11,276,548
12,773,941
260
126,482
28,191
98,291
11,178,257
12,647,459
261
126,482
27,945
98,537
11,079,720
12,520,977
262
126,482
27,699
98,783
10,980,937
12,394,495
263
126,482
27,452
99,030
10,881,907
12,268,013
264
126,482
27,204
99,278
10,782,629
12,141,531
265
126,482
26,956
99,526
10,683,103
12,015,049
266
126,482
26,707
99,775
10,583,328
11,888,567
267
126,482
26,458
100,024
10,483,304
11,762,085
268
126,482
26,208
100,274
10,383,030
11,635,603
269
126,482
25,957
100,525
10,282,505
11,509,121
270
126,482
25,706
100,776
10,181,729
11,382,639
271
126,482
25,454
101,028
10,080,701
11,256,157
272
126,482
25,201
101,281
9,979,420
11,129,675
273
126,482
24,948
101,534
9,877,886
11,003,193
274
126,482
24,694
101,788
9,776,098
10,876,711
275
126,482
24,440
102,042
9,674,056
10,750,229
276
126,482
24,185
102,297
9,571,759
10,623,747
277
126,482
23,929
102,553
9,469,206
10,497,265
278
126,482
23,673
102,809
9,366,397
10,370,783
279
126,482
23,415
103,067
9,263,330
10,244,301
280
126,482
23,158
103,324
9,160,006
10,117,819
281
126,482
22,900
103,582
9,056,424
9,991,337
282
126,482
22,641
103,841
8,952,583
9,864,855
283
126,482
22,381
104,101
8,848,482
9,738,373
284
126,482
22,121
104,361
8,744,121
9,611,891
285
126,482
21,860
104,622
8,639,499
9,485,409
286
126,482
21,598
104,884
8,534,615
9,358,927
287
126,482
21,336
105,146
8,429,469
9,232,445
288
126,482
21,073
105,409
8,324,060
9,105,963
289
126,482
20,810
105,672
8,218,388
8,979,481
290
126,482
20,545
105,937
8,112,451
8,852,999
291
126,482
20,281
106,201
8,006,250
8,726,517
292
126,482
20,015
106,467
7,899,783
8,600,035
293
126,482
19,749
106,733
7,793,050
8,473,553
294
126,482
19,482
107,000
7,686,050
8,347,071
295
126,482
19,215
107,267
7,578,783
8,220,589
296
126,482
18,946
107,536
7,471,247
8,094,107
297
126,482
18,678
107,804
7,363,443
7,967,625
298
126,482
18,408
108,074
7,255,369
7,841,143
299
126,482
18,138
108,344
7,147,025
7,714,661
300
126,482
17,867
108,615
7,038,410
7,588,179
301
126,482
17,596
108,886
6,929,524
7,461,697
302
126,482
17,323
109,159
6,820,365
7,335,215
303
126,482
17,050
109,432
6,710,933
7,208,733
304
126,482
16,777
109,705
6,601,228
7,082,251
305
126,482
16,503
109,979
6,491,249
6,955,769
306
126,482
16,228
110,254
6,380,995
6,829,287
307
126,482
15,952
110,530
6,270,465
6,702,805
308
126,482
15,676
110,806
6,159,659
6,576,323
309
126,482
15,399
111,083
6,048,576
6,449,841
310
126,482
15,121
111,361
5,937,215
6,323,359
311
126,482
14,843
111,639
5,825,576
6,196,877
312
126,482
14,563
111,919
5,713,657
6,070,395
313
126,482
14,284
112,198
5,601,459
5,943,913
314
126,482
14,003
112,479
5,488,980
5,817,431
315
126,482
13,722
112,760
5,376,220
5,690,949
316
126,482
13,440
113,042
5,263,178
5,564,467
317
126,482
13,157
113,325
5,149,853
5,437,985
318
126,482
12,874
113,608
5,036,245
5,311,503
319
126,482
12,590
113,892
4,922,353
5,185,021
320
126,482
12,305
114,177
4,808,176
5,058,539
321
126,482
12,020
114,462
4,693,714
4,932,057
322
126,482
11,734
114,748
4,578,966
4,805,575
323
126,482
11,447
115,035
4,463,931
4,679,093
324
126,482
11,159
115,323
4,348,608
4,552,611
325
126,482
10,871
115,611
4,232,997
4,426,129
326
126,482
10,582
115,900
4,117,097
4,299,647
327
126,482
10,292
116,190
4,000,907
4,173,165
328
126,482
10,002
116,480
3,884,427
4,046,683
329
126,482
9,711
116,771
3,767,656
3,920,201
330
126,482
9,419
117,063
3,650,593
3,793,719
331
126,482
9,126
117,356
3,533,237
3,667,237
332
126,482
8,833
117,649
3,415,588
3,540,755
333
126,482
8,538
117,944
3,297,644
3,414,273
334
126,482
8,244
118,238
3,179,406
3,287,791
335
126,482
7,948
118,534
3,060,872
3,161,309
336
126,482
7,652
118,830
2,942,042
3,034,827
337
126,482
7,355
119,127
2,822,915
2,908,345
338
126,482
7,057
119,425
2,703,490
2,781,863
339
126,482
6,758
119,724
2,583,766
2,655,381
340
126,482
6,459
120,023
2,463,743
2,528,899
341
126,482
6,159
120,323
2,343,420
2,402,417
342
126,482
5,858
120,624
2,222,796
2,275,935
343
126,482
5,556
120,926
2,101,870
2,149,453
344
126,482
5,254
121,228
1,980,642
2,022,971
345
126,482
4,951
121,531
1,859,111
1,896,489
346
126,482
4,647
121,835
1,737,276
1,770,007
347
126,482
4,343
122,139
1,615,137
1,643,525
348
126,482
4,037
122,445
1,492,692
1,517,043
349
126,482
3,731
122,751
1,369,941
1,390,561
350
126,482
3,424
123,058
1,246,883
1,264,079
351
126,482
3,117
123,365
1,123,518
1,137,597
352
126,482
2,808
123,674
999,844
1,011,115
353
126,482
2,499
123,983
875,861
884,633
354
126,482
2,189
124,293
751,568
758,151
355
126,482
1,878
124,604
626,964
631,669
356
126,482
1,567
124,915
502,049
505,187
357
126,482
1,255
125,227
376,822
378,705
358
126,482
942
125,540
251,282
252,223
359
126,482
628
125,854
125,428
125,741
360
125,741
313
125,428
0
0
目次に戻る
