ローン金利試算

※実際の適用利率・返済条件は申込時点の決定値が優先されます。

第2回以降は100円未満切捨て。端数の合算先は下で選択可能。
最大24ヶ月（利息のみ支払い）
試算できるローン方式と注意点
  • 元利均等返済：毎回の支払額（元金+利息）が概ね一定。
  • 元金均等返済：毎回の元金額が一定。初回が大きく、徐々に減少。
  • アドオン（単利）：全期間の利息を 元金×年利×年数 として合算。
    据置中は利息のみ、据置後は残り総額を等分して定額返済（毎月の利息額は一定）。
  • 据置期間：0〜24ヶ月は利息のみ支払い。終了後に本返済。
  • 端数処理：第2回以降の支払額は100円未満切捨て。差額は「初回」または「最終回」に集約。
  • ファイル出力：CSV/PDF は result_YYYYMMDD_HHMMSS 形式。
  • ご注意：実際の適用利率・条件は申込時点の決定値が優先されます。

試算条件

借入額¥5,000,000年利2.00 %
返済期間7 年（84 ヶ月）据置0 ヶ月
返済方式元利均等端数集約初回に合算
開始年月2025-11試算日時2025-11-13 18:21:58
月利
0.167 %
返済回数 / 据置
84 ヶ月 / 0 ヶ月
合計支払額
¥5,362,323
利息合計
¥362,086 （元金の7.24%）
返済月支払額元金利息残高
2025-11 ¥66,923 ¥58,590 ¥8,333 ¥4,941,410
2025-12 ¥63,800 ¥55,564 ¥8,236 ¥4,885,846
2026-01 ¥63,800 ¥55,657 ¥8,143 ¥4,830,189
2026-02 ¥63,800 ¥55,750 ¥8,050 ¥4,774,439
2026-03 ¥63,800 ¥55,843 ¥7,957 ¥4,718,597
2026-04 ¥63,800 ¥55,936 ¥7,864 ¥4,662,661
2026-05 ¥63,800 ¥56,029 ¥7,771 ¥4,606,632
2026-06 ¥63,800 ¥56,122 ¥7,678 ¥4,550,510
2026-07 ¥63,800 ¥56,216 ¥7,584 ¥4,494,294
2026-08 ¥63,800 ¥56,310 ¥7,490 ¥4,437,985
2026-09 ¥63,800 ¥56,403 ¥7,397 ¥4,381,581
2026-10 ¥63,800 ¥56,497 ¥7,303 ¥4,325,084
2026-11 ¥63,800 ¥56,592 ¥7,208 ¥4,268,492
2026-12 ¥63,800 ¥56,686 ¥7,114 ¥4,211,807
2027-01 ¥63,800 ¥56,780 ¥7,020 ¥4,155,026
2027-02 ¥63,800 ¥56,875 ¥6,925 ¥4,098,151
2027-03 ¥63,800 ¥56,970 ¥6,830 ¥4,041,182
2027-04 ¥63,800 ¥57,065 ¥6,735 ¥3,984,117
2027-05 ¥63,800 ¥57,160 ¥6,640 ¥3,926,957
2027-06 ¥63,800 ¥57,255 ¥6,545 ¥3,869,702
2027-07 ¥63,800 ¥57,350 ¥6,450 ¥3,812,351
2027-08 ¥63,800 ¥57,446 ¥6,354 ¥3,754,905
2027-09 ¥63,800 ¥57,542 ¥6,258 ¥3,697,364
2027-10 ¥63,800 ¥57,638 ¥6,162 ¥3,639,726
2027-11 ¥63,800 ¥57,734 ¥6,066 ¥3,581,992
2027-12 ¥63,800 ¥57,830 ¥5,970 ¥3,524,162
2028-01 ¥63,800 ¥57,926 ¥5,874 ¥3,466,236
2028-02 ¥63,800 ¥58,023 ¥5,777 ¥3,408,213
2028-03 ¥63,800 ¥58,120 ¥5,680 ¥3,350,093
2028-04 ¥63,800 ¥58,217 ¥5,583 ¥3,291,877
2028-05 ¥63,800 ¥58,314 ¥5,486 ¥3,233,563
2028-06 ¥63,800 ¥58,411 ¥5,389 ¥3,175,152
2028-07 ¥63,800 ¥58,508 ¥5,292 ¥3,116,644
2028-08 ¥63,800 ¥58,606 ¥5,194 ¥3,058,039
2028-09 ¥63,800 ¥58,703 ¥5,097 ¥2,999,335
2028-10 ¥63,800 ¥58,801 ¥4,999 ¥2,940,534
2028-11 ¥63,800 ¥58,899 ¥4,901 ¥2,881,635
2028-12 ¥63,800 ¥58,997 ¥4,803 ¥2,822,638
2029-01 ¥63,800 ¥59,096 ¥4,704 ¥2,763,542
2029-02 ¥63,800 ¥59,194 ¥4,606 ¥2,704,348
2029-03 ¥63,800 ¥59,293 ¥4,507 ¥2,645,055
2029-04 ¥63,800 ¥59,392 ¥4,408 ¥2,585,664
2029-05 ¥63,800 ¥59,491 ¥4,309 ¥2,526,173
2029-06 ¥63,800 ¥59,590 ¥4,210 ¥2,466,584
2029-07 ¥63,800 ¥59,689 ¥4,111 ¥2,406,894
2029-08 ¥63,800 ¥59,789 ¥4,011 ¥2,347,106
2029-09 ¥63,800 ¥59,888 ¥3,912 ¥2,287,218
2029-10 ¥63,800 ¥59,988 ¥3,812 ¥2,227,230
2029-11 ¥63,800 ¥60,088 ¥3,712 ¥2,167,142
2029-12 ¥63,800 ¥60,188 ¥3,612 ¥2,106,954
2030-01 ¥63,800 ¥60,288 ¥3,512 ¥2,046,665
2030-02 ¥63,800 ¥60,389 ¥3,411 ¥1,986,276
2030-03 ¥63,800 ¥60,490 ¥3,310 ¥1,925,787
2030-04 ¥63,800 ¥60,590 ¥3,210 ¥1,865,197
2030-05 ¥63,800 ¥60,691 ¥3,109 ¥1,804,505
2030-06 ¥63,800 ¥60,792 ¥3,008 ¥1,743,713
2030-07 ¥63,800 ¥60,894 ¥2,906 ¥1,682,819
2030-08 ¥63,800 ¥60,995 ¥2,805 ¥1,621,824
2030-09 ¥63,800 ¥61,097 ¥2,703 ¥1,560,727
2030-10 ¥63,800 ¥61,199 ¥2,601 ¥1,499,528
2030-11 ¥63,800 ¥61,301 ¥2,499 ¥1,438,227
2030-12 ¥63,800 ¥61,403 ¥2,397 ¥1,376,824
2031-01 ¥63,800 ¥61,505 ¥2,295 ¥1,315,319
2031-02 ¥63,800 ¥61,608 ¥2,192 ¥1,253,711
2031-03 ¥63,800 ¥61,710 ¥2,090 ¥1,192,001
2031-04 ¥63,800 ¥61,813 ¥1,987 ¥1,130,187
2031-05 ¥63,800 ¥61,916 ¥1,884 ¥1,068,271
2031-06 ¥63,800 ¥62,020 ¥1,780 ¥1,006,251
2031-07 ¥63,800 ¥62,123 ¥1,677 ¥944,128
2031-08 ¥63,800 ¥62,226 ¥1,574 ¥881,902
2031-09 ¥63,800 ¥62,330 ¥1,470 ¥819,572
2031-10 ¥63,800 ¥62,434 ¥1,366 ¥757,138
2031-11 ¥63,800 ¥62,538 ¥1,262 ¥694,600
2031-12 ¥63,800 ¥62,642 ¥1,158 ¥631,957
2032-01 ¥63,800 ¥62,747 ¥1,053 ¥569,211
2032-02 ¥63,800 ¥62,851 ¥949 ¥506,359
2032-03 ¥63,800 ¥62,956 ¥844 ¥443,403
2032-04 ¥63,800 ¥63,061 ¥739 ¥380,342
2032-05 ¥63,800 ¥63,166 ¥634 ¥317,176
2032-06 ¥63,800 ¥63,271 ¥529 ¥253,905
2032-07 ¥63,800 ¥63,377 ¥423 ¥190,528
2032-08 ¥63,800 ¥63,482 ¥318 ¥127,045
2032-09 ¥63,800 ¥63,588 ¥212 ¥63,457
2032-10 ¥63,800 ¥63,457 ¥106 ¥0