세후 › 대출 이자
대출 이자 계산기원리금균등 · 원금균등 · 만기일시
월 상환액과 총이자, 회차별 상환표. 거치기간 없이 매월 후취 이자로 계산합니다.
원리금균등 · 매월 상환액
1,520,056원
360회 동안 같은 금액을 냅니다.
| 대출 원금 | 300,000,000원 |
|---|---|
| 상환 횟수 | 360회 (30년) |
| 총 이자 | 247,220,123원 |
| 총 상환액 (원금 + 이자) | 547,220,123원 |
| 이자 ÷ 원금 | 82.4% |
세 가지 상환 방식 비교
같은 3억원을 연 4.5%로 360개월 빌려도 방식에 따라 총이자가 201,937,500원까지 차이 납니다.
| 방식 | 첫 달 | 마지막 달 | 총 이자 | 총 상환액 |
|---|---|---|---|---|
| 원리금균등 | 1,520,056 | 1,520,019 | 247,220,123 | 547,220,123 |
| 원금균등 | 1,958,333 | 836,578 | 203,062,500 | 503,062,500 |
| 만기일시 | 1,125,000 | 301,125,000 | 405,000,000 | 705,000,000 |
원리금균등
매달 내는 돈이 같습니다. 처음엔 이자 비중이 크고 갈수록 원금 비중이 커집니다. 월 상환액은 원금 × 월이율 ÷ (1 − (1 + 월이율)−개월수)로 구합니다. 가계 예산을 맞추기 쉬워 주택담보대출에서 가장 많이 씁니다.
원금균등
원금을 매달 똑같이(원금 ÷ 개월수) 갚고 남은 잔액에 이자를 붙입니다. 첫 달이 가장 많고 매달 조금씩 줄어듭니다. 잔액이 빨리 줄어 총이자가 세 방식 중 가장 적습니다.
만기일시
기간 내내 이자만 내고 만기에 원금을 한 번에 갚습니다. 월 부담은 가장 적지만 원금이 줄지 않아 총이자가 가장 많습니다. 전세자금대출이나 단기 신용대출에서 씁니다.
금리별 월 상환액 (3억원 · 360개월 · 원리금균등)
| 연 이자율 | 월 상환액 | 총 이자 | 4.5% 대비 총이자 차이 |
|---|---|---|---|
| 3% | 1,264,812 | 155,332,381 | -91,887,742 |
| 3.5% | 1,347,134 | 184,968,289 | -62,251,834 |
| 4% | 1,432,246 | 215,608,483 | -31,611,640 |
| 4.5% | 1,520,056 | 247,220,123 | 0 |
| 5% | 1,610,465 | 279,767,291 | +32,547,168 |
| 5.5% | 1,703,367 | 313,212,123 | +65,992,000 |
| 6% | 1,798,652 | 347,514,304 | +100,294,181 |
| 7% | 1,995,907 | 418,527,109 | +171,306,986 |
금리 0.5%p 차이가 총이자에서는 수백만원에서 수천만원이 됩니다. 대출 기간이 길수록 차이가 커지므로 금리 비교와 중도상환 계획을 함께 세우는 편이 낫습니다. 갈아탈 때 드는 비용은 중도상환수수료 계산기로 확인하세요.
회차별 상환표 보기 (360회)
| 회차 | 상환금 | 이자 | 원금 | 남은 원금 |
|---|---|---|---|---|
| 1 | 1,520,056 | 1,125,000 | 395,056 | 299,604,944 |
| 2 | 1,520,056 | 1,123,519 | 396,537 | 299,208,407 |
| 3 | 1,520,056 | 1,122,032 | 398,024 | 298,810,383 |
| 4 | 1,520,056 | 1,120,539 | 399,517 | 298,410,866 |
| 5 | 1,520,056 | 1,119,041 | 401,015 | 298,009,851 |
| 6 | 1,520,056 | 1,117,537 | 402,519 | 297,607,332 |
| 7 | 1,520,056 | 1,116,027 | 404,029 | 297,203,303 |
| 8 | 1,520,056 | 1,114,512 | 405,544 | 296,797,759 |
| 9 | 1,520,056 | 1,112,992 | 407,064 | 296,390,695 |
| 10 | 1,520,056 | 1,111,465 | 408,591 | 295,982,104 |
| 11 | 1,520,056 | 1,109,933 | 410,123 | 295,571,981 |
| 12 | 1,520,056 | 1,108,395 | 411,661 | 295,160,320 |
| 13 | 1,520,056 | 1,106,851 | 413,205 | 294,747,115 |
| 14 | 1,520,056 | 1,105,302 | 414,754 | 294,332,361 |
| 15 | 1,520,056 | 1,103,746 | 416,310 | 293,916,051 |
| 16 | 1,520,056 | 1,102,185 | 417,871 | 293,498,180 |
| 17 | 1,520,056 | 1,100,618 | 419,438 | 293,078,742 |
| 18 | 1,520,056 | 1,099,045 | 421,011 | 292,657,731 |
| 19 | 1,520,056 | 1,097,466 | 422,590 | 292,235,141 |
| 20 | 1,520,056 | 1,095,882 | 424,174 | 291,810,967 |
| 21 | 1,520,056 | 1,094,291 | 425,765 | 291,385,202 |
| 22 | 1,520,056 | 1,092,695 | 427,361 | 290,957,841 |
| 23 | 1,520,056 | 1,091,092 | 428,964 | 290,528,877 |
| 24 | 1,520,056 | 1,089,483 | 430,573 | 290,098,304 |
| 25 | 1,520,056 | 1,087,869 | 432,187 | 289,666,117 |
| 26 | 1,520,056 | 1,086,248 | 433,808 | 289,232,309 |
| 27 | 1,520,056 | 1,084,621 | 435,435 | 288,796,874 |
| 28 | 1,520,056 | 1,082,988 | 437,068 | 288,359,806 |
| 29 | 1,520,056 | 1,081,349 | 438,707 | 287,921,099 |
| 30 | 1,520,056 | 1,079,704 | 440,352 | 287,480,747 |
| 31 | 1,520,056 | 1,078,053 | 442,003 | 287,038,744 |
| 32 | 1,520,056 | 1,076,395 | 443,661 | 286,595,083 |
| 33 | 1,520,056 | 1,074,732 | 445,324 | 286,149,759 |
| 34 | 1,520,056 | 1,073,062 | 446,994 | 285,702,765 |
| 35 | 1,520,056 | 1,071,385 | 448,671 | 285,254,094 |
| 36 | 1,520,056 | 1,069,703 | 450,353 | 284,803,741 |
| 37 | 1,520,056 | 1,068,014 | 452,042 | 284,351,699 |
| 38 | 1,520,056 | 1,066,319 | 453,737 | 283,897,962 |
| 39 | 1,520,056 | 1,064,617 | 455,439 | 283,442,523 |
| 40 | 1,520,056 | 1,062,909 | 457,147 | 282,985,376 |
| 41 | 1,520,056 | 1,061,195 | 458,861 | 282,526,515 |
| 42 | 1,520,056 | 1,059,474 | 460,582 | 282,065,933 |
| 43 | 1,520,056 | 1,057,747 | 462,309 | 281,603,624 |
| 44 | 1,520,056 | 1,056,014 | 464,042 | 281,139,582 |
| 45 | 1,520,056 | 1,054,273 | 465,783 | 280,673,799 |
| 46 | 1,520,056 | 1,052,527 | 467,529 | 280,206,270 |
| 47 | 1,520,056 | 1,050,774 | 469,282 | 279,736,988 |
| 48 | 1,520,056 | 1,049,014 | 471,042 | 279,265,946 |
| 49 | 1,520,056 | 1,047,247 | 472,809 | 278,793,137 |
| 50 | 1,520,056 | 1,045,474 | 474,582 | 278,318,555 |
| 51 | 1,520,056 | 1,043,695 | 476,361 | 277,842,194 |
| 52 | 1,520,056 | 1,041,908 | 478,148 | 277,364,046 |
| 53 | 1,520,056 | 1,040,115 | 479,941 | 276,884,105 |
| 54 | 1,520,056 | 1,038,315 | 481,741 | 276,402,364 |
| 55 | 1,520,056 | 1,036,509 | 483,547 | 275,918,817 |
| 56 | 1,520,056 | 1,034,696 | 485,360 | 275,433,457 |
| 57 | 1,520,056 | 1,032,875 | 487,181 | 274,946,276 |
| 58 | 1,520,056 | 1,031,049 | 489,007 | 274,457,269 |
| 59 | 1,520,056 | 1,029,215 | 490,841 | 273,966,428 |
| 60 | 1,520,056 | 1,027,374 | 492,682 | 273,473,746 |
| 61 | 1,520,056 | 1,025,527 | 494,529 | 272,979,217 |
| 62 | 1,520,056 | 1,023,672 | 496,384 | 272,482,833 |
| 63 | 1,520,056 | 1,021,811 | 498,245 | 271,984,588 |
| 64 | 1,520,056 | 1,019,942 | 500,114 | 271,484,474 |
| 65 | 1,520,056 | 1,018,067 | 501,989 | 270,982,485 |
| 66 | 1,520,056 | 1,016,184 | 503,872 | 270,478,613 |
| 67 | 1,520,056 | 1,014,295 | 505,761 | 269,972,852 |
| 68 | 1,520,056 | 1,012,398 | 507,658 | 269,465,194 |
| 69 | 1,520,056 | 1,010,494 | 509,562 | 268,955,632 |
| 70 | 1,520,056 | 1,008,584 | 511,472 | 268,444,160 |
| 71 | 1,520,056 | 1,006,666 | 513,390 | 267,930,770 |
| 72 | 1,520,056 | 1,004,740 | 515,316 | 267,415,454 |
| 73 | 1,520,056 | 1,002,808 | 517,248 | 266,898,206 |
| 74 | 1,520,056 | 1,000,868 | 519,188 | 266,379,018 |
| 75 | 1,520,056 | 998,921 | 521,135 | 265,857,883 |
| 76 | 1,520,056 | 996,967 | 523,089 | 265,334,794 |
| 77 | 1,520,056 | 995,005 | 525,051 | 264,809,743 |
| 78 | 1,520,056 | 993,037 | 527,019 | 264,282,724 |
| 79 | 1,520,056 | 991,060 | 528,996 | 263,753,728 |
| 80 | 1,520,056 | 989,076 | 530,980 | 263,222,748 |
| 81 | 1,520,056 | 987,085 | 532,971 | 262,689,777 |
| 82 | 1,520,056 | 985,087 | 534,969 | 262,154,808 |
| 83 | 1,520,056 | 983,081 | 536,975 | 261,617,833 |
| 84 | 1,520,056 | 981,067 | 538,989 | 261,078,844 |
| 85 | 1,520,056 | 979,046 | 541,010 | 260,537,834 |
| 86 | 1,520,056 | 977,017 | 543,039 | 259,994,795 |
| 87 | 1,520,056 | 974,980 | 545,076 | 259,449,719 |
| 88 | 1,520,056 | 972,936 | 547,120 | 258,902,599 |
| 89 | 1,520,056 | 970,885 | 549,171 | 258,353,428 |
| 90 | 1,520,056 | 968,825 | 551,231 | 257,802,197 |
| 91 | 1,520,056 | 966,758 | 553,298 | 257,248,899 |
| 92 | 1,520,056 | 964,683 | 555,373 | 256,693,526 |
| 93 | 1,520,056 | 962,601 | 557,455 | 256,136,071 |
| 94 | 1,520,056 | 960,510 | 559,546 | 255,576,525 |
| 95 | 1,520,056 | 958,412 | 561,644 | 255,014,881 |
| 96 | 1,520,056 | 956,306 | 563,750 | 254,451,131 |
| 97 | 1,520,056 | 954,192 | 565,864 | 253,885,267 |
| 98 | 1,520,056 | 952,070 | 567,986 | 253,317,281 |
| 99 | 1,520,056 | 949,940 | 570,116 | 252,747,165 |
| 100 | 1,520,056 | 947,802 | 572,254 | 252,174,911 |
| 101 | 1,520,056 | 945,656 | 574,400 | 251,600,511 |
| 102 | 1,520,056 | 943,502 | 576,554 | 251,023,957 |
| 103 | 1,520,056 | 941,340 | 578,716 | 250,445,241 |
| 104 | 1,520,056 | 939,170 | 580,886 | 249,864,355 |
| 105 | 1,520,056 | 936,991 | 583,065 | 249,281,290 |
| 106 | 1,520,056 | 934,805 | 585,251 | 248,696,039 |
| 107 | 1,520,056 | 932,610 | 587,446 | 248,108,593 |
| 108 | 1,520,056 | 930,407 | 589,649 | 247,518,944 |
| 109 | 1,520,056 | 928,196 | 591,860 | 246,927,084 |
| 110 | 1,520,056 | 925,977 | 594,079 | 246,333,005 |
| 111 | 1,520,056 | 923,749 | 596,307 | 245,736,698 |
| 112 | 1,520,056 | 921,513 | 598,543 | 245,138,155 |
| 113 | 1,520,056 | 919,268 | 600,788 | 244,537,367 |
| 114 | 1,520,056 | 917,015 | 603,041 | 243,934,326 |
| 115 | 1,520,056 | 914,754 | 605,302 | 243,329,024 |
| 116 | 1,520,056 | 912,484 | 607,572 | 242,721,452 |
| 117 | 1,520,056 | 910,205 | 609,851 | 242,111,601 |
| 118 | 1,520,056 | 907,919 | 612,137 | 241,499,464 |
| 119 | 1,520,056 | 905,623 | 614,433 | 240,885,031 |
| 120 | 1,520,056 | 903,319 | 616,737 | 240,268,294 |
| 121 | 1,520,056 | 901,006 | 619,050 | 239,649,244 |
| 122 | 1,520,056 | 898,685 | 621,371 | 239,027,873 |
| 123 | 1,520,056 | 896,355 | 623,701 | 238,404,172 |
| 124 | 1,520,056 | 894,016 | 626,040 | 237,778,132 |
| 125 | 1,520,056 | 891,668 | 628,388 | 237,149,744 |
| 126 | 1,520,056 | 889,312 | 630,744 | 236,519,000 |
| 127 | 1,520,056 | 886,946 | 633,110 | 235,885,890 |
| 128 | 1,520,056 | 884,572 | 635,484 | 235,250,406 |
| 129 | 1,520,056 | 882,189 | 637,867 | 234,612,539 |
| 130 | 1,520,056 | 879,797 | 640,259 | 233,972,280 |
| 131 | 1,520,056 | 877,396 | 642,660 | 233,329,620 |
| 132 | 1,520,056 | 874,986 | 645,070 | 232,684,550 |
| 133 | 1,520,056 | 872,567 | 647,489 | 232,037,061 |
| 134 | 1,520,056 | 870,139 | 649,917 | 231,387,144 |
| 135 | 1,520,056 | 867,702 | 652,354 | 230,734,790 |
| 136 | 1,520,056 | 865,255 | 654,801 | 230,079,989 |
| 137 | 1,520,056 | 862,800 | 657,256 | 229,422,733 |
| 138 | 1,520,056 | 860,335 | 659,721 | 228,763,012 |
| 139 | 1,520,056 | 857,861 | 662,195 | 228,100,817 |
| 140 | 1,520,056 | 855,378 | 664,678 | 227,436,139 |
| 141 | 1,520,056 | 852,886 | 667,170 | 226,768,969 |
| 142 | 1,520,056 | 850,384 | 669,672 | 226,099,297 |
| 143 | 1,520,056 | 847,872 | 672,184 | 225,427,113 |
| 144 | 1,520,056 | 845,352 | 674,704 | 224,752,409 |
| 145 | 1,520,056 | 842,822 | 677,234 | 224,075,175 |
| 146 | 1,520,056 | 840,282 | 679,774 | 223,395,401 |
| 147 | 1,520,056 | 837,733 | 682,323 | 222,713,078 |
| 148 | 1,520,056 | 835,174 | 684,882 | 222,028,196 |
| 149 | 1,520,056 | 832,606 | 687,450 | 221,340,746 |
| 150 | 1,520,056 | 830,028 | 690,028 | 220,650,718 |
| 151 | 1,520,056 | 827,440 | 692,616 | 219,958,102 |
| 152 | 1,520,056 | 824,843 | 695,213 | 219,262,889 |
| 153 | 1,520,056 | 822,236 | 697,820 | 218,565,069 |
| 154 | 1,520,056 | 819,619 | 700,437 | 217,864,632 |
| 155 | 1,520,056 | 816,992 | 703,064 | 217,161,568 |
| 156 | 1,520,056 | 814,356 | 705,700 | 216,455,868 |
| 157 | 1,520,056 | 811,710 | 708,346 | 215,747,522 |
| 158 | 1,520,056 | 809,053 | 711,003 | 215,036,519 |
| 159 | 1,520,056 | 806,387 | 713,669 | 214,322,850 |
| 160 | 1,520,056 | 803,711 | 716,345 | 213,606,505 |
| 161 | 1,520,056 | 801,024 | 719,032 | 212,887,473 |
| 162 | 1,520,056 | 798,328 | 721,728 | 212,165,745 |
| 163 | 1,520,056 | 795,622 | 724,434 | 211,441,311 |
| 164 | 1,520,056 | 792,905 | 727,151 | 210,714,160 |
| 165 | 1,520,056 | 790,178 | 729,878 | 209,984,282 |
| 166 | 1,520,056 | 787,441 | 732,615 | 209,251,667 |
| 167 | 1,520,056 | 784,694 | 735,362 | 208,516,305 |
| 168 | 1,520,056 | 781,936 | 738,120 | 207,778,185 |
| 169 | 1,520,056 | 779,168 | 740,888 | 207,037,297 |
| 170 | 1,520,056 | 776,390 | 743,666 | 206,293,631 |
| 171 | 1,520,056 | 773,601 | 746,455 | 205,547,176 |
| 172 | 1,520,056 | 770,802 | 749,254 | 204,797,922 |
| 173 | 1,520,056 | 767,992 | 752,064 | 204,045,858 |
| 174 | 1,520,056 | 765,172 | 754,884 | 203,290,974 |
| 175 | 1,520,056 | 762,341 | 757,715 | 202,533,259 |
| 176 | 1,520,056 | 759,500 | 760,556 | 201,772,703 |
| 177 | 1,520,056 | 756,648 | 763,408 | 201,009,295 |
| 178 | 1,520,056 | 753,785 | 766,271 | 200,243,024 |
| 179 | 1,520,056 | 750,911 | 769,145 | 199,473,879 |
| 180 | 1,520,056 | 748,027 | 772,029 | 198,701,850 |
| 181 | 1,520,056 | 745,132 | 774,924 | 197,926,926 |
| 182 | 1,520,056 | 742,226 | 777,830 | 197,149,096 |
| 183 | 1,520,056 | 739,309 | 780,747 | 196,368,349 |
| 184 | 1,520,056 | 736,381 | 783,675 | 195,584,674 |
| 185 | 1,520,056 | 733,443 | 786,613 | 194,798,061 |
| 186 | 1,520,056 | 730,493 | 789,563 | 194,008,498 |
| 187 | 1,520,056 | 727,532 | 792,524 | 193,215,974 |
| 188 | 1,520,056 | 724,560 | 795,496 | 192,420,478 |
| 189 | 1,520,056 | 721,577 | 798,479 | 191,621,999 |
| 190 | 1,520,056 | 718,582 | 801,474 | 190,820,525 |
| 191 | 1,520,056 | 715,577 | 804,479 | 190,016,046 |
| 192 | 1,520,056 | 712,560 | 807,496 | 189,208,550 |
| 193 | 1,520,056 | 709,532 | 810,524 | 188,398,026 |
| 194 | 1,520,056 | 706,493 | 813,563 | 187,584,463 |
| 195 | 1,520,056 | 703,442 | 816,614 | 186,767,849 |
| 196 | 1,520,056 | 700,379 | 819,677 | 185,948,172 |
| 197 | 1,520,056 | 697,306 | 822,750 | 185,125,422 |
| 198 | 1,520,056 | 694,220 | 825,836 | 184,299,586 |
| 199 | 1,520,056 | 691,123 | 828,933 | 183,470,653 |
| 200 | 1,520,056 | 688,015 | 832,041 | 182,638,612 |
| 201 | 1,520,056 | 684,895 | 835,161 | 181,803,451 |
| 202 | 1,520,056 | 681,763 | 838,293 | 180,965,158 |
| 203 | 1,520,056 | 678,619 | 841,437 | 180,123,721 |
| 204 | 1,520,056 | 675,464 | 844,592 | 179,279,129 |
| 205 | 1,520,056 | 672,297 | 847,759 | 178,431,370 |
| 206 | 1,520,056 | 669,118 | 850,938 | 177,580,432 |
| 207 | 1,520,056 | 665,927 | 854,129 | 176,726,303 |
| 208 | 1,520,056 | 662,724 | 857,332 | 175,868,971 |
| 209 | 1,520,056 | 659,509 | 860,547 | 175,008,424 |
| 210 | 1,520,056 | 656,282 | 863,774 | 174,144,650 |
| 211 | 1,520,056 | 653,042 | 867,014 | 173,277,636 |
| 212 | 1,520,056 | 649,791 | 870,265 | 172,407,371 |
| 213 | 1,520,056 | 646,528 | 873,528 | 171,533,843 |
| 214 | 1,520,056 | 643,252 | 876,804 | 170,657,039 |
| 215 | 1,520,056 | 639,964 | 880,092 | 169,776,947 |
| 216 | 1,520,056 | 636,664 | 883,392 | 168,893,555 |
| 217 | 1,520,056 | 633,351 | 886,705 | 168,006,850 |
| 218 | 1,520,056 | 630,026 | 890,030 | 167,116,820 |
| 219 | 1,520,056 | 626,688 | 893,368 | 166,223,452 |
| 220 | 1,520,056 | 623,338 | 896,718 | 165,326,734 |
| 221 | 1,520,056 | 619,975 | 900,081 | 164,426,653 |
| 222 | 1,520,056 | 616,600 | 903,456 | 163,523,197 |
| 223 | 1,520,056 | 613,212 | 906,844 | 162,616,353 |
| 224 | 1,520,056 | 609,811 | 910,245 | 161,706,108 |
| 225 | 1,520,056 | 606,398 | 913,658 | 160,792,450 |
| 226 | 1,520,056 | 602,972 | 917,084 | 159,875,366 |
| 227 | 1,520,056 | 599,533 | 920,523 | 158,954,843 |
| 228 | 1,520,056 | 596,081 | 923,975 | 158,030,868 |
| 229 | 1,520,056 | 592,616 | 927,440 | 157,103,428 |
| 230 | 1,520,056 | 589,138 | 930,918 | 156,172,510 |
| 231 | 1,520,056 | 585,647 | 934,409 | 155,238,101 |
| 232 | 1,520,056 | 582,143 | 937,913 | 154,300,188 |
| 233 | 1,520,056 | 578,626 | 941,430 | 153,358,758 |
| 234 | 1,520,056 | 575,095 | 944,961 | 152,413,797 |
| 235 | 1,520,056 | 571,552 | 948,504 | 151,465,293 |
| 236 | 1,520,056 | 567,995 | 952,061 | 150,513,232 |
| 237 | 1,520,056 | 564,425 | 955,631 | 149,557,601 |
| 238 | 1,520,056 | 560,841 | 959,215 | 148,598,386 |
| 239 | 1,520,056 | 557,244 | 962,812 | 147,635,574 |
| 240 | 1,520,056 | 553,633 | 966,423 | 146,669,151 |
| 241 | 1,520,056 | 550,009 | 970,047 | 145,699,104 |
| 242 | 1,520,056 | 546,372 | 973,684 | 144,725,420 |
| 243 | 1,520,056 | 542,720 | 977,336 | 143,748,084 |
| 244 | 1,520,056 | 539,055 | 981,001 | 142,767,083 |
| 245 | 1,520,056 | 535,377 | 984,679 | 141,782,404 |
| 246 | 1,520,056 | 531,684 | 988,372 | 140,794,032 |
| 247 | 1,520,056 | 527,978 | 992,078 | 139,801,954 |
| 248 | 1,520,056 | 524,257 | 995,799 | 138,806,155 |
| 249 | 1,520,056 | 520,523 | 999,533 | 137,806,622 |
| 250 | 1,520,056 | 516,775 | 1,003,281 | 136,803,341 |
| 251 | 1,520,056 | 513,013 | 1,007,043 | 135,796,298 |
| 252 | 1,520,056 | 509,236 | 1,010,820 | 134,785,478 |
| 253 | 1,520,056 | 505,446 | 1,014,610 | 133,770,868 |
| 254 | 1,520,056 | 501,641 | 1,018,415 | 132,752,453 |
| 255 | 1,520,056 | 497,822 | 1,022,234 | 131,730,219 |
| 256 | 1,520,056 | 493,988 | 1,026,068 | 130,704,151 |
| 257 | 1,520,056 | 490,141 | 1,029,915 | 129,674,236 |
| 258 | 1,520,056 | 486,278 | 1,033,778 | 128,640,458 |
| 259 | 1,520,056 | 482,402 | 1,037,654 | 127,602,804 |
| 260 | 1,520,056 | 478,511 | 1,041,545 | 126,561,259 |
| 261 | 1,520,056 | 474,605 | 1,045,451 | 125,515,808 |
| 262 | 1,520,056 | 470,684 | 1,049,372 | 124,466,436 |
| 263 | 1,520,056 | 466,749 | 1,053,307 | 123,413,129 |
| 264 | 1,520,056 | 462,799 | 1,057,257 | 122,355,872 |
| 265 | 1,520,056 | 458,835 | 1,061,221 | 121,294,651 |
| 266 | 1,520,056 | 454,855 | 1,065,201 | 120,229,450 |
| 267 | 1,520,056 | 450,860 | 1,069,196 | 119,160,254 |
| 268 | 1,520,056 | 446,851 | 1,073,205 | 118,087,049 |
| 269 | 1,520,056 | 442,826 | 1,077,230 | 117,009,819 |
| 270 | 1,520,056 | 438,787 | 1,081,269 | 115,928,550 |
| 271 | 1,520,056 | 434,732 | 1,085,324 | 114,843,226 |
| 272 | 1,520,056 | 430,662 | 1,089,394 | 113,753,832 |
| 273 | 1,520,056 | 426,577 | 1,093,479 | 112,660,353 |
| 274 | 1,520,056 | 422,476 | 1,097,580 | 111,562,773 |
| 275 | 1,520,056 | 418,360 | 1,101,696 | 110,461,077 |
| 276 | 1,520,056 | 414,229 | 1,105,827 | 109,355,250 |
| 277 | 1,520,056 | 410,082 | 1,109,974 | 108,245,276 |
| 278 | 1,520,056 | 405,920 | 1,114,136 | 107,131,140 |
| 279 | 1,520,056 | 401,742 | 1,118,314 | 106,012,826 |
| 280 | 1,520,056 | 397,548 | 1,122,508 | 104,890,318 |
| 281 | 1,520,056 | 393,339 | 1,126,717 | 103,763,601 |
| 282 | 1,520,056 | 389,114 | 1,130,942 | 102,632,659 |
| 283 | 1,520,056 | 384,872 | 1,135,184 | 101,497,475 |
| 284 | 1,520,056 | 380,616 | 1,139,440 | 100,358,035 |
| 285 | 1,520,056 | 376,343 | 1,143,713 | 99,214,322 |
| 286 | 1,520,056 | 372,054 | 1,148,002 | 98,066,320 |
| 287 | 1,520,056 | 367,749 | 1,152,307 | 96,914,013 |
| 288 | 1,520,056 | 363,428 | 1,156,628 | 95,757,385 |
| 289 | 1,520,056 | 359,090 | 1,160,966 | 94,596,419 |
| 290 | 1,520,056 | 354,737 | 1,165,319 | 93,431,100 |
| 291 | 1,520,056 | 350,367 | 1,169,689 | 92,261,411 |
| 292 | 1,520,056 | 345,980 | 1,174,076 | 91,087,335 |
| 293 | 1,520,056 | 341,578 | 1,178,478 | 89,908,857 |
| 294 | 1,520,056 | 337,158 | 1,182,898 | 88,725,959 |
| 295 | 1,520,056 | 332,722 | 1,187,334 | 87,538,625 |
| 296 | 1,520,056 | 328,270 | 1,191,786 | 86,346,839 |
| 297 | 1,520,056 | 323,801 | 1,196,255 | 85,150,584 |
| 298 | 1,520,056 | 319,315 | 1,200,741 | 83,949,843 |
| 299 | 1,520,056 | 314,812 | 1,205,244 | 82,744,599 |
| 300 | 1,520,056 | 310,292 | 1,209,764 | 81,534,835 |
| 301 | 1,520,056 | 305,756 | 1,214,300 | 80,320,535 |
| 302 | 1,520,056 | 301,202 | 1,218,854 | 79,101,681 |
| 303 | 1,520,056 | 296,631 | 1,223,425 | 77,878,256 |
| 304 | 1,520,056 | 292,043 | 1,228,013 | 76,650,243 |
| 305 | 1,520,056 | 287,438 | 1,232,618 | 75,417,625 |
| 306 | 1,520,056 | 282,816 | 1,237,240 | 74,180,385 |
| 307 | 1,520,056 | 278,176 | 1,241,880 | 72,938,505 |
| 308 | 1,520,056 | 273,519 | 1,246,537 | 71,691,968 |
| 309 | 1,520,056 | 268,845 | 1,251,211 | 70,440,757 |
| 310 | 1,520,056 | 264,153 | 1,255,903 | 69,184,854 |
| 311 | 1,520,056 | 259,443 | 1,260,613 | 67,924,241 |
| 312 | 1,520,056 | 254,716 | 1,265,340 | 66,658,901 |
| 313 | 1,520,056 | 249,971 | 1,270,085 | 65,388,816 |
| 314 | 1,520,056 | 245,208 | 1,274,848 | 64,113,968 |
| 315 | 1,520,056 | 240,427 | 1,279,629 | 62,834,339 |
| 316 | 1,520,056 | 235,629 | 1,284,427 | 61,549,912 |
| 317 | 1,520,056 | 230,812 | 1,289,244 | 60,260,668 |
| 318 | 1,520,056 | 225,978 | 1,294,078 | 58,966,590 |
| 319 | 1,520,056 | 221,125 | 1,298,931 | 57,667,659 |
| 320 | 1,520,056 | 216,254 | 1,303,802 | 56,363,857 |
| 321 | 1,520,056 | 211,364 | 1,308,692 | 55,055,165 |
| 322 | 1,520,056 | 206,457 | 1,313,599 | 53,741,566 |
| 323 | 1,520,056 | 201,531 | 1,318,525 | 52,423,041 |
| 324 | 1,520,056 | 196,586 | 1,323,470 | 51,099,571 |
| 325 | 1,520,056 | 191,623 | 1,328,433 | 49,771,138 |
| 326 | 1,520,056 | 186,642 | 1,333,414 | 48,437,724 |
| 327 | 1,520,056 | 181,641 | 1,338,415 | 47,099,309 |
| 328 | 1,520,056 | 176,622 | 1,343,434 | 45,755,875 |
| 329 | 1,520,056 | 171,585 | 1,348,471 | 44,407,404 |
| 330 | 1,520,056 | 166,528 | 1,353,528 | 43,053,876 |
| 331 | 1,520,056 | 161,452 | 1,358,604 | 41,695,272 |
| 332 | 1,520,056 | 156,357 | 1,363,699 | 40,331,573 |
| 333 | 1,520,056 | 151,243 | 1,368,813 | 38,962,760 |
| 334 | 1,520,056 | 146,110 | 1,373,946 | 37,588,814 |
| 335 | 1,520,056 | 140,958 | 1,379,098 | 36,209,716 |
| 336 | 1,520,056 | 135,786 | 1,384,270 | 34,825,446 |
| 337 | 1,520,056 | 130,595 | 1,389,461 | 33,435,985 |
| 338 | 1,520,056 | 125,385 | 1,394,671 | 32,041,314 |
| 339 | 1,520,056 | 120,155 | 1,399,901 | 30,641,413 |
| 340 | 1,520,056 | 114,905 | 1,405,151 | 29,236,262 |
| 341 | 1,520,056 | 109,636 | 1,410,420 | 27,825,842 |
| 342 | 1,520,056 | 104,347 | 1,415,709 | 26,410,133 |
| 343 | 1,520,056 | 99,038 | 1,421,018 | 24,989,115 |
| 344 | 1,520,056 | 93,709 | 1,426,347 | 23,562,768 |
| 345 | 1,520,056 | 88,360 | 1,431,696 | 22,131,072 |
| 346 | 1,520,056 | 82,992 | 1,437,064 | 20,694,008 |
| 347 | 1,520,056 | 77,603 | 1,442,453 | 19,251,555 |
| 348 | 1,520,056 | 72,193 | 1,447,863 | 17,803,692 |
| 349 | 1,520,056 | 66,764 | 1,453,292 | 16,350,400 |
| 350 | 1,520,056 | 61,314 | 1,458,742 | 14,891,658 |
| 351 | 1,520,056 | 55,844 | 1,464,212 | 13,427,446 |
| 352 | 1,520,056 | 50,353 | 1,469,703 | 11,957,743 |
| 353 | 1,520,056 | 44,842 | 1,475,214 | 10,482,529 |
| 354 | 1,520,056 | 39,309 | 1,480,747 | 9,001,782 |
| 355 | 1,520,056 | 33,757 | 1,486,299 | 7,515,483 |
| 356 | 1,520,056 | 28,183 | 1,491,873 | 6,023,610 |
| 357 | 1,520,056 | 22,589 | 1,497,467 | 4,526,143 |
| 358 | 1,520,056 | 16,973 | 1,503,083 | 3,023,060 |
| 359 | 1,520,056 | 11,336 | 1,508,720 | 1,514,340 |
| 360 | 1,520,019 | 5,679 | 1,514,340 | 0 |
자주 묻는 질문
원리금균등과 원금균등 중 뭐가 유리한가요?
총이자는 원금균등이 항상 적습니다. 원금을 빨리 갚아 이자가 붙는 잔액이 빨리 줄기 때문입니다. 대신 초기 상환액이 커서 매달 같은 금액을 내고 싶다면 원리금균등을 고릅니다. 은행 주택담보대출은 두 방식 모두 고를 수 있는 경우가 많습니다.
월 상환액은 어떻게 계산하나요?
원리금균등은 대출금 × 월이율 ÷ (1 − (1+월이율)^−개월수)입니다. 3억원을 연 4.5%로 30년 빌리면 월이율 0.375%, 360회로 월 약 152만원입니다. 원금균등은 매달 원금 ÷ 개월수에 남은 잔액의 이자를 더합니다.
거치기간이 있으면 어떻게 되나요?
거치기간에는 이자만 내고 원금은 거치 후 남은 기간 동안 갚습니다. 이 계산기는 거치 없이 계산하므로 거치기간을 넣고 싶다면 만기일시 방식으로 거치기간 이자를 따로 계산해 더하면 됩니다.
금리가 0.5%p 오르면 이자가 얼마나 늘어나나요?
3억원 30년 원리금균등 기준으로 4.5%에서 5%로 오르면 월 상환액이 약 9만원, 총이자가 약 3,200만원 늘어납니다. 아래 금리별 표에서 내 대출금 기준으로 확인할 수 있습니다.
DSR이란 무엇인가요?
총부채원리금상환비율로, 모든 대출의 연간 원리금 상환액을 연소득으로 나눈 값입니다. 은행권은 40%가 기준이라 연소득 5,000만원이면 연간 원리금 2,000만원(월 약 167만원)까지만 빌릴 수 있습니다. 이 계산기의 월 상환액 × 12를 연소득으로 나누면 대략의 DSR을 알 수 있습니다.
기준·출처 (2026년)
- 2025.1.13 신규 대출부터 실비 기준 수수료율 적용, 통상 3년 이내 잔존기간 비례 — 금융위원회 보도자료(2025.1.9) (적용 2025-01-13)
참고용 계산이며 실제 금액은 회사·금융회사의 산정 방식과 개인 사정에 따라 다를 수 있습니다. 입력값은 서버에 저장하지 않습니다. 요율이 바뀌면 개정 이력에 적고, 틀린 곳은 오류 제보로 알려 주세요.