顶部广告
百度联盟广告位预留

房贷计算器 2025

免费在线计算房贷月供,支持商业贷款、公积金贷款、组合贷款三种模式, 提供等额本息和等额本金两种还款方式,实时查看还款明细和利息总额。

贷款信息
100 万元
万元
4.15 %
%
30 年(360 期)
等额本息 计算结果
每月还款
¥4,861.03
还款总额
¥1,749,971.96
175.00 万元
支付利息
¥749,971.96
占比 42.9%
本金 57.1%利息 42.9%
贷款总额:100.00 万元 · 还款期数:360
还款明细
期数月供 (元)本金 (元)利息 (元)剩余本金 (元)
14,861.031,402.703,458.33998,597.30
24,861.031,407.553,453.48997,189.75
34,861.031,412.423,448.61995,777.33
44,861.031,417.303,443.73994,360.03
54,861.031,422.203,438.83992,937.82
64,861.031,427.123,433.91991,510.70
74,861.031,432.063,428.97990,078.64
84,861.031,437.013,424.02988,641.63
94,861.031,441.983,419.05987,199.65
104,861.031,446.973,414.07985,752.68
114,861.031,451.973,409.06984,300.71
124,861.031,456.993,404.04982,843.72
134,861.031,462.033,399.00981,381.68
144,861.031,467.093,393.94979,914.60
154,861.031,472.163,388.87978,442.43
164,861.031,477.253,383.78976,965.18
174,861.031,482.363,378.67975,482.82
184,861.031,487.493,373.54973,995.33
194,861.031,492.633,368.40972,502.70
204,861.031,497.793,363.24971,004.90
214,861.031,502.973,358.06969,501.93
224,861.031,508.173,352.86967,993.76
234,861.031,513.393,347.65966,480.37
244,861.031,518.623,342.41964,961.74
254,861.031,523.873,337.16963,437.87
264,861.031,529.143,331.89961,908.73
274,861.031,534.433,326.60960,374.29
284,861.031,539.743,321.29958,834.56
294,861.031,545.063,315.97957,289.49
304,861.031,550.413,310.63955,739.09
314,861.031,555.773,305.26954,183.32
324,861.031,561.153,299.88952,622.17
334,861.031,566.553,294.48951,055.62
344,861.031,571.973,289.07949,483.65
354,861.031,577.403,283.63947,906.25
364,861.031,582.863,278.18946,323.39
374,861.031,588.333,272.70944,735.06
384,861.031,593.823,267.21943,141.24
394,861.031,599.343,261.70941,541.90
404,861.031,604.873,256.17939,937.03
414,861.031,610.423,250.62938,326.62
424,861.031,615.993,245.05936,710.63
434,861.031,621.583,239.46935,089.05
444,861.031,627.183,233.85933,461.87
454,861.031,632.813,228.22931,829.06
464,861.031,638.463,222.58930,190.60
474,861.031,644.123,216.91928,546.48
484,861.031,649.813,211.22926,896.67
494,861.031,655.523,205.52925,241.15
504,861.031,661.243,199.79923,579.91
514,861.031,666.993,194.05921,912.92
524,861.031,672.753,188.28920,240.17
534,861.031,678.543,182.50918,561.64
544,861.031,684.343,176.69916,877.30
554,861.031,690.173,170.87915,187.13
564,861.031,696.013,165.02913,491.12
574,861.031,701.883,159.16911,789.24
584,861.031,707.763,153.27910,081.48
594,861.031,713.673,147.37908,367.81
604,861.031,719.593,141.44906,648.22
614,861.031,725.543,135.49904,922.68
624,861.031,731.513,129.52903,191.17
634,861.031,737.503,123.54901,453.67
644,861.031,743.513,117.53899,710.16
654,861.031,749.543,111.50897,960.63
664,861.031,755.593,105.45896,205.04
674,861.031,761.663,099.38894,443.39
684,861.031,767.753,093.28892,675.64
694,861.031,773.863,087.17890,901.77
704,861.031,780.003,081.04889,121.77
714,861.031,786.153,074.88887,335.62
724,861.031,792.333,068.70885,543.29
734,861.031,798.533,062.50883,744.76
744,861.031,804.753,056.28881,940.01
754,861.031,810.993,050.04880,129.02
764,861.031,817.253,043.78878,311.77
774,861.031,823.543,037.49876,488.23
784,861.031,829.843,031.19874,658.38
794,861.031,836.173,024.86872,822.21
804,861.031,842.523,018.51870,979.69
814,861.031,848.903,012.14869,130.79
824,861.031,855.293,005.74867,275.50
834,861.031,861.712,999.33865,413.80
844,861.031,868.142,992.89863,545.65
854,861.031,874.602,986.43861,671.05
864,861.031,881.092,979.95859,789.96
874,861.031,887.592,973.44857,902.37
884,861.031,894.122,966.91856,008.25
894,861.031,900.672,960.36854,107.58
904,861.031,907.242,953.79852,200.33
914,861.031,913.842,947.19850,286.49
924,861.031,920.462,940.57848,366.03
934,861.031,927.102,933.93846,438.93
944,861.031,933.772,927.27844,505.17
954,861.031,940.452,920.58842,564.71
964,861.031,947.162,913.87840,617.55
974,861.031,953.902,907.14838,663.65
984,861.031,960.652,900.38836,703.00
994,861.031,967.442,893.60834,735.56
1004,861.031,974.242,886.79832,761.32
1014,861.031,981.072,879.97830,780.26
1024,861.031,987.922,873.12828,792.34
1034,861.031,994.792,866.24826,797.55
1044,861.032,001.692,859.34824,795.85
1054,861.032,008.612,852.42822,787.24
1064,861.032,015.562,845.47820,771.68
1074,861.032,022.532,838.50818,749.15
1084,861.032,029.532,831.51816,719.62
1094,861.032,036.542,824.49814,683.08
1104,861.032,043.592,817.45812,639.49
1114,861.032,050.652,810.38810,588.83
1124,861.032,057.752,803.29808,531.09
1134,861.032,064.862,796.17806,466.22
1144,861.032,072.002,789.03804,394.22
1154,861.032,079.172,781.86802,315.05
1164,861.032,086.362,774.67800,228.69
1174,861.032,093.582,767.46798,135.11
1184,861.032,100.822,760.22796,034.30
1194,861.032,108.082,752.95793,926.22
1204,861.032,115.372,745.66791,810.85
360 期,仅展示前 120 期
精彩推荐
百度联盟广告位预留

购房贷款指南

等额本息 vs 等额本金,哪种还款方式更划算?

在申请房贷时,借款人通常面临两种还款方式的选择:等额本息等额本金。 很多人不知道两者的区别,也不知道哪种方式更适合自己。下面我们来详细对比。

一、等额本息还款

等额本息是指每月还款金额固定不变,其中本金逐月递增,利息逐月递减。 这种方式的特点是前期还款压力小,月供稳定,便于家庭财务规划。 总利息支出相对等额本金要多一些。

二、等额本金还款

等额本金是指每月偿还的本金固定,利息逐月递减,因此月供逐月减少。 前期还款压力较大,但总利息支出较少,整体上比等额本息更省利息。

三、如何选择?

  • 收入稳定、预算有限的购房者:建议选择等额本息,月供固定便于规划。
  • 收入较高、前期还款能力强的购房者:建议选择等额本金,可以节省更多利息。
  • 计划提前还款的购房者:两种方式差别不大,可根据自身情况选择。
商业贷款、公积金贷款、组合贷款有什么区别?

商业贷款

商业贷款又称个人住房贷款,是由银行发放的贷款,利率相对较高, 但申请门槛较低,贷款额度高,适合不符合公积金贷款条件的购房者。 2025年首套房商贷利率普遍在LPR基础上浮动,约4.0%-4.5%左右。

公积金贷款

公积金贷款是由住房公积金管理中心发放的政策性贷款,利率较低, 是最划算的贷款方式。但贷款额度有限制,且需要连续缴存公积金一定时间。 2025年首套房公积金贷款利率为2.85%。

组合贷款

组合贷款是将商业贷款和公积金贷款结合使用, 当公积金贷款额度不足以支付房款时,可以同时申请商贷补足差额。 组合贷款同时享受公积金低利率和商贷高额度的优势。

2025年最新房贷政策解读

2025年,房地产市场政策持续优化,多地调整房贷政策, 支持刚性和改善性住房需求。以下是最新政策要点:

  • LPR利率调整:5年期以上LPR为4.15%,首套房贷款利率可在LPR基础上下调20个基点。
  • 首付比例下调:首套房首付比例最低可至15%,二套房首付比例最低25%。
  • 公积金贷款额度提高:多地提高公积金贷款最高额度,部分城市首套房最高可贷120万元。
  • "认房不认贷"政策:已全面执行"认房不认贷",改善性购房享受首套房贷政策。
  • 提前还款政策:多数银行支持线上提前还款预约,部分银行取消提前还款违约金。
为您推荐
百度联盟广告位预留
2025年最新房贷利率表
贷款类型首套房利率二套房利率备注
商业贷款(LPR)3.95% - 4.15%4.70% - 5.05%5年期以上LPR为4.15%
公积金贷款2.85%3.325%5年以上期限
组合贷款商贷+公积金商贷+公积金分别按各自利率计算

* 以上利率仅供参考,实际利率以各银行最终审批为准,建议咨询当地银行网点了解详情。

常见问题

底部广告
百度联盟广告位预留