− |
プラン1 変動(金利微増) |
プラン2 10年固定(金利微) |
プラン3 変動(金利急上昇) |
プラン4 10年固定(金利急) |
プラン5 フラット35S |
元金 |
30,000,000
(0)
(+0.000%) |
30,000,000
(0)
(+0.000%) |
30,000,000
(0)
(+0.000%) |
30,000,000
(0)
(+0.000%) |
30,000,000
(0)
(+0.000%) |
利息 |
4,851,511
(0)
(+0.000%) |
9,993,930
(+5,142,419)
(+105.996%) |
11,858,938
(+7,007,427)
(+144.438%) |
14,715,821
(+9,864,310)
(+203.324%) |
6,741,447
(+1,889,936)
(+38.956%) |
未払い利息残 |
0
(0)
(---%) |
0
(0)
(---%) |
0
(0)
(---%) |
0
(0)
(---%) |
0
(0)
(---%) |
元金残 |
5
(0)
(+0.000%) |
0
(-5)
(-100.000%) |
1
(-4)
(-80.000%) |
0
(-5)
(-100.000%) |
0
(-5)
(-100.000%) |
支払合計 |
34,851,511
(0)
(+0.000%) |
39,993,930
(+5,142,419)
(+14.755%) |
41,858,938
(+7,007,427)
(+20.107%) |
44,715,821
(+9,864,310)
(+28.304%) |
36,741,447
(+1,889,936)
(+5.423%) |
最大月額 |
87,329
(0)
(+0.000%) |
105,647
(+18,318)
(+20.976%) |
119,397
(+32,068)
(+36.721%) |
134,070
(+46,741)
(+53.523%) |
96,321
(+8,992)
(+10.297%) |
利上げ時最大月額 |
87,329
(0)
(+0.000%) |
105,647
(+18,318)
(+20.976%) |
119,397
(+32,068)
(+36.721%) |
134,070
(+46,741)
(+53.523%) |
96,321
(+8,992)
(+10.297%) |
支払期間 |
26年9ヶ月 |
26年0ヶ月 |
25年8ヶ月 |
25年4ヶ月 |
26年4ヶ月 |