2024年10月分の住宅ローン返済結果
住宅ローン2024年11月1日
2024年10月分の住宅ローン返済を行いました。
金利 | 0.675 |
---|---|
返総総額 | 97,337 |
元金分 | 47,922 |
利息分 | 9,415 |
繰上分 | 40,000 |
借入残高 | 16,651,465 |
コメント
今月も40,000円を再計算方式で繰上返済しました。次回の約定返済額は-137円となります。
引き続きコツコツと繰上返済していきたいと思います。
これまでの返済の推移
返済月 | 金利 | 返済総額 | 元金分 | 利息分 | 繰上分 | 借入残高 |
---|---|---|---|---|---|---|
2024/10 | 0.675 | 97,337 | 47,922 | 9,415 | 40,000 | 16,651,465 |
2024/09 | 0.675 | 97,474 | 48,009 | 9,465 | 40,000 | 16,739,387 |
2024/08 | 0.675 | 258,158 | 48,553 | 9,605 | 200,000 | 16,827,396 |
2024/07 | 0.675 | 98,294 | 48,639 | 9,655 | 40,000 | 17,075,949 |
2024/06 | 0.675 | 98,430 | 48,726 | 9,704 | 40,000 | 17,164,588 |
2024/05 | 0.675 | 98,565 | 48,811 | 9,754 | 40,000 | 17,253,314 |
2024/04 | 0.675 | 98,700 | 48,896 | 9,804 | 40,000 | 17,342,125 |
2024/03 | 0.675 | 98,835 | 48,980 | 9,855 | 40,000 | 17,431,021 |
2024/02 | 0.675 | 98,969 | 49,064 | 9,905 | 40,000 | 17,520,001 |
2024/01 | 0.675 | 259,639 | 49,594 | 10,045 | 200,000 | 17,609,065 |
2023/12 | 0.675 | 99,773 | 49,678 | 10,095 | 40,000 | 17,858,659 |
2023/11 | 0.675 | 99,906 | 49,760 | 10,146 | 40,000 | 17,948,337 |
2023/10 | 0.675 | 100,039 | 49,843 | 10,196 | 40,000 | 18,038,097 |
2023/09 | 0.675 | 260,701 | 50,364 | 10,337 | 200,000 | 18,127,940 |
2023/08 | 0.675 | 90,800 | 50,417 | 10,383 | 30,000 | 18,378,304 |
2023/07 | 0.675 | 90,899 | 50,471 | 10,428 | 30,000 | 18,458,721 |
2023/06 | 0.675 | 90,997 | 50,524 | 10,473 | 30,000 | 18,539,192 |
2023/05 | 0.675 | 361,980 | 51,309 | 10,671 | 300,000 | 18,619,716 |
2023/04 | 0.675 | 92,078 | 51,362 | 10,716 | 30,000 | 18,971,025 |
2023/03 | 0.675 | 92,176 | 51,414 | 10,762 | 30,000 | 19,052,387 |
2023/02 | 0.675 | 92,274 | 51,466 | 10,808 | 30,000 | 19,133,801 |
2023/01 | 0.675 | 92,371 | 51,517 | 10,854 | 30,000 | 19,215,267 |
2022/12 | 0.675 | 92,468 | 51,568 | 10,900 | 30,000 | 19,296,784 |
2022/11 | 0.675 | 92,564 | 51,618 | 10,946 | 30,000 | 19,378,352 |
2022/10 | 0.675 | 92,661 | 51,669 | 10,992 | 30,000 | 19,459,970 |
2022/09 | 0.675 | 92,757 | 51,719 | 11,038 | 30,000 | 19,541,639 |
2022/08 | 0.675 | 92,853 | 51,769 | 11,084 | 30,000 | 19,623,358 |
2022/07 | 0.675 | 92,949 | 51,819 | 11,130 | 30,000 | 19,705,127 |
2022/06 | 0.675 | 93,044 | 51,868 | 11,176 | 30,000 | 19,786,946 |
2022/05 | 0.675 | 363,996 | 52,622 | 11,374 | 300,000 | 19,868,814 |
2022/04 | 0.675 | 94,091 | 52,670 | 11,421 | 30,000 | 20,221,436 |
2022/03 | 0.675 | 94,186 | 52,719 | 11,467 | 30,000 | 20,304,106 |
2022/02 | 0.675 | 94,280 | 52,766 | 11,514 | 30,000 | 20,386,825 |
2022/01 | 0.675 | 74,312 | 52,763 | 11,549 | 10,000 | 20,469,591 |
2021/12 | 0.675 | 74,343 | 52,759 | 11,584 | 10,000 | 20,532,354 |
2021/11 | 0.675 | 74,374 | 52,754 | 11,620 | 10,000 | 20,595,113 |
2021/10 | 0.675 | 74,405 | 52,750 | 11,655 | 10,000 | 20,657,867 |
2021/09 | 0.675 | 74,436 | 52,746 | 11,690 | 10,000 | 20,720,617 |
2021/08 | 0.675 | 74,467 | 52,742 | 11,725 | 10,000 | 20,783,363 |
2021/07 | 0.675 | 74,498 | 52,737 | 11,761 | 10,000 | 20,846,105 |
2021/06 | 0.675 | 74,529 | 52,733 | 11,796 | 10,000 | 20,908,842 |
2021/05 | 0.675 | 616,222 | 54,086 | 12,136 | 550,000 | 20,971,575 |
2021/04 | 0.675 | 76,252 | 54,080 | 12,172 | 10,000 | 21,575,661 |
2021/03 | 0.675 | 76,283 | 54,075 | 12,208 | 10,000 | 21,639,741 |
2021/02 | 0.675 | 76,313 | 54,069 | 12,244 | 10,000 | 21,703,816 |
2021/01 | 0.675 | 76,344 | 54,064 | 12,280 | 10,000 | 21,767,885 |
2020/12 | 0.675 | 76,374 | 54,058 | 12,316 | 10,000 | 21,831,949 |
2020/11 | 0.675 | 76,405 | 54,053 | 12,352 | 10,000 | 21,896,007 |
2020/10 | 0.675 | 76,435 | 54,047 | 12,388 | 10,000 | 21,960,060 |
2020/09 | 0.675 | 76,465 | 54,041 | 12,424 | 10,000 | 22,024,107 |
2020/08 | 0.675 | 76,495 | 54,035 | 12,460 | 10,000 | 22,088,148 |
2020/07 | 0.675 | 76,525 | 54,029 | 12,496 | 10,000 | 22,152,183 |
2020/06 | 0.675 | 76,555 | 54,023 | 12,532 | 10,000 | 22,216,212 |
2020/05 | 0.675 | 568,409 | 55,205 | 12,844 | 500,000 | 22,280,235 |
2020/04 | 0.675 | 78,078 | 55,197 | 12,881 | 10,000 | 22,835,440 |
2020/03 | 0.675 | 78,108 | 55,190 | 12,918 | 10,000 | 22,900,637 |
2020/02 | 0.675 | 78,138 | 55,184 | 12,954 | 10,000 | 22,965,827 |
2020/01 | 0.675 | 78,167 | 55,176 | 12,991 | 10,000 | 23,031,011 |
2019/12 | 0.675 | 78,197 | 55,169 | 13,028 | 10,000 | 23,096,187 |
2019/11 | 0.675 | 78,226 | 55,162 | 13,064 | 10,000 | 23,161,356 |
2019/10 | 0.675 | 78,256 | 55,155 | 13,101 | 10,000 | 23,226,518 |
2019/09 | 0.675 | 78,285 | 55,147 | 13,138 | 10,000 | 23,291,673 |
2019/08 | 0.675 | 68,285 | 55,116 | 13,169 | なし | 23,356,820 |
2019/07 | 0.675 | 78,314 | 55,109 | 13,205 | 10,000 | 23,411,936 |
2019/06 | 0.675 | 78,343 | 55,101 | 13,242 | 10,000 | 23,477,045 |
2019/05 | 0.675 | 569,795 | 56,420 | 13,555 | 500,000 | 23,542,146 |
2019/04 | 0.450 | 77,422 | 58,360 | 9,062 | 10,000 | 24,098,386 |
2019/03 | 0.450 | 77,450 | 58,362 | 9,088 | 10,000 | 24,166,746 |
2019/02 | 0.450 | 77,478 | 58,365 | 9,113 | 10,000 | 24,235,108 |
2019/01 | 0.450 | 77,506 | 58,365 | 9,141 | 10,000 | 24,303,473 |
2018/12 | 0.450 | 77,533 | 58,368 | 9,165 | 10,000 | 24,371,840 |
2018/11 | 0.450 | 77,561 | 58,371 | 9,190 | 10,000 | 24,440,208 |
2018/10 | 0.450 | 77,589 | 58,373 | 9,216 | 10,000 | 24,508,579 |
2018/09 | 0.450 | 77,616 | 58,375 | 9,241 | 10,000 | 24,576,952 |
2018/08 | 0.450 | 77,644 | 58,377 | 9,267 | 10,000 | 24,645,327 |
2018/07 | 0.450 | 77,671 | 58,378 | 9,293 | 10,000 | 24,713,704 |
2018/06 | 0.450 | 77,698 | 58,380 | 9,318 | 10,000 | 24,782,082 |
2018/05 | 0.450 | 468,788 | 59,297 | 9,491 | 400,000 | 24,850,462 |
2018/04 | 0.450 | 78,815 | 59,298 | 9,517 | 10,000 | 25,309,759 |
2018/03 | 0.450 | 78,842 | 59,299 | 9,543 | 10,000 | 25,379,057 |
2018/02 | 0.450 | 78,869 | 59,300 | 9,569 | 10,000 | 25,448,356 |
2018/01 | 0.450 | 78,896 | 59,301 | 9,595 | 10,000 | 25,517,656 |
2017/12 | 0.450 | 78,923 | 59,302 | 9,621 | 10,000 | 25,586,957 |
2017/11 | 0.450 | 78,950 | 59,303 | 9,647 | 10,000 | 25,656,259 |
2017/10 | 0.450 | 78,977 | 59,304 | 9,673 | 10,000 | 25,725,562 |
2017/09 | 0.450 | 79,004 | 59,305 | 9,699 | 10,000 | 25,794,866 |
2017/08 | 0.450 | 79,030 | 59,305 | 9,725 | 10,000 | 25,864,171 |
2017/07 | 0.450 | 79,057 | 59,306 | 9,751 | 10,000 | 25,933,476 |
2017/06 | 0.450 | 79,083 | 59,306 | 9,777 | 10,000 | 26,002,782 |
2017/05 | 0.450 | 620,541 | 60,536 | 10,005 | 550,000 | 26,072,088 |
2017/04 | 0.450 | 80,567 | 60,535 | 10,032 | 10,000 | 26,682,624 |
2017/03 | 0.450 | 80,594 | 60,536 | 10,058 | 10,000 | 26,753,159 |
2017/02 | 0.450 | 80,620 | 60,535 | 10,085 | 10,000 | 26,823,695 |
2017/01 | 0.450 | 80,646 | 60,535 | 10,111 | 10,000 | 26,894,230 |
2016/12 | 0.450 | 80,672 | 60,534 | 10,138 | 10,000 | 26,964,765 |
2016/11 | 0.450 | 80,699 | 60,535 | 10,164 | 10,000 | 27,035,299 |
2016/10 | 0.450 | 80,725 | 60,534 | 10,191 | 10,000 | 27,105,834 |
2016/09 | 0.450 | 80,751 | 60,534 | 10,217 | 10,000 | 27,176,368 |
2016/08 | 0.450 | 80,777 | 60,533 | 10,244 | 10,000 | 27,246,902 |
2016/07 | 0.450 | 70,777 | 60,533 | 10,244 | なし | 27,317,435 |
2016/06 | 0.450 | 70,777 | 60,533 | 10,244 | なし | 27,377,968 |
2016/05 | 0.450 | 582,076 | 61,499 | 21,207 | 500,000 | 27,438,501 |