대출 이자 계산기

원리금균등·원금균등·만기일시 상환을 비교해요. 매달 갚을 금액과 총이자를 회차별로 보여줘요.

입력한 대출 조건은 이 브라우저 밖으로 나가지 않아요.

대출 조건

3억원

이자만 내는 기간

상환 방식

매달 같은 금액을 내요. 초반에는 이자 비중이 크고 갈수록 원금 비중이 커져요.

상환 계획

매달 내는 돈
1,467,052원
총 이자
2억 2,813만원
총 상환액
5억 2,813만원
마지막 달
146만원
회차납입액원금이자잔액
11,467,052417,0521,050,000299,582,948
21,467,052418,5111,048,540299,164,437
31,467,052419,9761,047,076298,744,461
41,467,052421,4461,045,606298,323,015
51,467,052422,9211,044,131297,900,094
61,467,052424,4011,042,650297,475,693
71,467,052425,8871,041,165297,049,807
81,467,052427,3771,039,674296,622,429
91,467,052428,8731,038,179296,193,556
101,467,052430,3741,036,677295,763,182
111,467,052431,8801,035,171295,331,302
121,467,052433,3921,033,660294,897,910
131,467,052434,9091,032,143294,463,001
141,467,052436,4311,030,621294,026,570
151,467,052437,9591,029,093293,588,612
161,467,052439,4911,027,560293,149,120
171,467,052441,0301,026,022292,708,091
181,467,052442,5731,024,478292,265,517
191,467,052444,1221,022,929291,821,395
201,467,052445,6771,021,375291,375,719
211,467,052447,2371,019,815290,928,482
221,467,052448,8021,018,250290,479,680
231,467,052450,3731,016,679290,029,308
241,467,052451,9491,015,103289,577,359
251,467,052453,5311,013,521289,123,828
261,467,052455,1181,011,933288,668,710
271,467,052456,7111,010,340288,211,999
281,467,052458,3101,008,742287,753,689
291,467,052459,9141,007,138287,293,776
301,467,052461,5231,005,528286,832,252
311,467,052463,1391,003,913286,369,114
321,467,052464,7601,002,292285,904,354
331,467,052466,3861,000,665285,437,968
341,467,052468,019999,033284,969,949
351,467,052469,657997,395284,500,292
361,467,052471,300995,751284,028,992
371,467,052472,950994,101283,556,042
381,467,052474,605992,446283,081,436
391,467,052476,266990,785282,605,170
401,467,052477,933989,118282,127,237
411,467,052479,606987,445281,647,630
421,467,052481,285985,767281,166,346
431,467,052482,969984,082280,683,376
441,467,052484,660982,392280,198,717
451,467,052486,356980,696279,712,361
461,467,052488,058978,993279,224,302
471,467,052489,766977,285278,734,536
481,467,052491,481975,571278,243,055
491,467,052493,201973,851277,749,854
501,467,052494,927972,124277,254,927
511,467,052496,659970,392276,758,268
521,467,052498,398968,654276,259,870
531,467,052500,142966,910275,759,728
541,467,052501,892965,159275,257,836
551,467,052503,649963,402274,754,187
561,467,052505,412961,640274,248,775
571,467,052507,181959,871273,741,594
581,467,052508,956958,096273,232,638
591,467,052510,737956,314272,721,901
601,467,052512,525954,527272,209,376
611,467,052514,319952,733271,695,057
621,467,052516,119950,933271,178,939
631,467,052517,925949,126270,661,013
641,467,052519,738947,314270,141,275
651,467,052521,557945,494269,619,718
661,467,052523,383943,669269,096,336
671,467,052525,214941,837268,571,121
681,467,052527,053939,999268,044,069
691,467,052528,897938,154267,515,172
701,467,052530,748936,303266,984,423
711,467,052532,606934,445266,451,817
721,467,052534,470932,581265,917,347
731,467,052536,341930,711265,381,006
741,467,052538,218928,834264,842,788
751,467,052540,102926,950264,302,686
761,467,052541,992925,059263,760,694
771,467,052543,889923,162263,216,805
781,467,052545,793921,259262,671,013
791,467,052547,703919,349262,123,310
801,467,052549,620917,432261,573,690
811,467,052551,544915,508261,022,146
821,467,052553,474913,578260,468,672
831,467,052555,411911,640259,913,261
841,467,052557,355909,696259,355,906
851,467,052559,306907,746258,796,600
861,467,052561,263905,788258,235,336
871,467,052563,228903,824257,672,109
881,467,052565,199901,852257,106,909
891,467,052567,177899,874256,539,732
901,467,052569,162897,889255,970,570
911,467,052571,155895,897255,399,415
921,467,052573,154893,898254,826,262
931,467,052575,160891,892254,251,102
941,467,052577,173889,879253,673,929
951,467,052579,193887,859253,094,737
961,467,052581,220885,832252,513,517
971,467,052583,254883,797251,930,262
981,467,052585,296881,756251,344,967
991,467,052587,344879,707250,757,623
1001,467,052589,400877,652250,168,223
1011,467,052591,463875,589249,576,760
1021,467,052593,533873,519248,983,227
1031,467,052595,610871,441248,387,617
1041,467,052597,695869,357247,789,922
1051,467,052599,787867,265247,190,135
1061,467,052601,886865,165246,588,249
1071,467,052603,993863,059245,984,257
1081,467,052606,107860,945245,378,150
1091,467,052608,228858,824244,769,922
1101,467,052610,357856,695244,159,565
1111,467,052612,493854,558243,547,072
1121,467,052614,637852,415242,932,435
1131,467,052616,788850,264242,315,647
1141,467,052618,947848,105241,696,701
1151,467,052621,113845,938241,075,588
1161,467,052623,287843,765240,452,301
1171,467,052625,468841,583239,826,832
1181,467,052627,658839,394239,199,174
1191,467,052629,854837,197238,569,320
1201,467,052632,059834,993237,937,261
1211,467,052634,271832,780237,302,990
1221,467,052636,491830,560236,666,499
1231,467,052638,719828,333236,027,780
1241,467,052640,954826,097235,386,826
1251,467,052643,198823,854234,743,628
1261,467,052645,449821,603234,098,180
1271,467,052647,708819,344233,450,472
1281,467,052649,975817,077232,800,497
1291,467,052652,250814,802232,148,247
1301,467,052654,533812,519231,493,714
1311,467,052656,824810,228230,836,891
1321,467,052659,122807,929230,177,768
1331,467,052661,429805,622229,516,339
1341,467,052663,744803,307228,852,595
1351,467,052666,067800,984228,186,527
1361,467,052668,399798,653227,518,129
1371,467,052670,738796,313226,847,391
1381,467,052673,086793,966226,174,305
1391,467,052675,441791,610225,498,863
1401,467,052677,805789,246224,821,058
1411,467,052680,178786,874224,140,880
1421,467,052682,558784,493223,458,322
1431,467,052684,947782,104222,773,374
1441,467,052687,345779,707222,086,030
1451,467,052689,750777,301221,396,279
1461,467,052692,165774,887220,704,115
1471,467,052694,587772,464220,009,527
1481,467,052697,018770,033219,312,509
1491,467,052699,458767,594218,613,052
1501,467,052701,906765,146217,911,146
1511,467,052704,363762,689217,206,783
1521,467,052706,828760,224216,499,955
1531,467,052709,302757,750215,790,654
1541,467,052711,784755,267215,078,870
1551,467,052714,275752,776214,364,594
1561,467,052716,775750,276213,647,819
1571,467,052719,284747,767212,928,534
1581,467,052721,802745,250212,206,733
1591,467,052724,328742,724211,482,405
1601,467,052726,863740,188210,755,542
1611,467,052729,407737,644210,026,135
1621,467,052731,960735,091209,294,175
1631,467,052734,522732,530208,559,653
1641,467,052737,093729,959207,822,560
1651,467,052739,673727,379207,082,887
1661,467,052742,261724,790206,340,626
1671,467,052744,859722,192205,595,767
1681,467,052747,466719,585204,848,300
1691,467,052750,082716,969204,098,218
1701,467,052752,708714,344203,345,510
1711,467,052755,342711,709202,590,168
1721,467,052757,986709,066201,832,182
1731,467,052760,639706,413201,071,543
1741,467,052763,301703,750200,308,242
1751,467,052765,973701,079199,542,269
1761,467,052768,654698,398198,773,616
1771,467,052771,344695,708198,002,272
1781,467,052774,044693,008197,228,228
1791,467,052776,753690,299196,451,475
1801,467,052779,471687,580195,672,004
1811,467,052782,200684,852194,889,805
1821,467,052784,937682,114194,104,867
1831,467,052787,684679,367193,317,183
1841,467,052790,441676,610192,526,742
1851,467,052793,208673,844191,733,534
1861,467,052795,984671,067190,937,549
1871,467,052798,770668,281190,138,779
1881,467,052801,566665,486189,337,214
1891,467,052804,371662,680188,532,842
1901,467,052807,187659,865187,725,656
1911,467,052810,012657,040186,915,644
1921,467,052812,847654,205186,102,797
1931,467,052815,692651,360185,287,105
1941,467,052818,547648,505184,468,559
1951,467,052821,412645,640183,647,147
1961,467,052824,287642,765182,822,861
1971,467,052827,172639,880181,995,689
1981,467,052830,067636,985181,165,623
1991,467,052832,972634,080180,332,651
2001,467,052835,887631,164179,496,764
2011,467,052838,813628,239178,657,951
2021,467,052841,749625,303177,816,202
2031,467,052844,695622,357176,971,507
2041,467,052847,651619,400176,123,856
2051,467,052850,618616,433175,273,238
2061,467,052853,595613,456174,419,643
2071,467,052856,583610,469173,563,060
2081,467,052859,581607,471172,703,479
2091,467,052862,589604,462171,840,890
2101,467,052865,608601,443170,975,281
2111,467,052868,638598,413170,106,643
2121,467,052871,678595,373169,234,965
2131,467,052874,729592,322168,360,236
2141,467,052877,791589,261167,482,445
2151,467,052880,863586,189166,601,582
2161,467,052883,946583,106165,717,636
2171,467,052887,040580,012164,830,597
2181,467,052890,144576,907163,940,452
2191,467,052893,260573,792163,047,192
2201,467,052896,386570,665162,150,806
2211,467,052899,524567,528161,251,282
2221,467,052902,672564,379160,348,610
2231,467,052905,831561,220159,442,779
2241,467,052909,002558,050158,533,777
2251,467,052912,183554,868157,621,594
2261,467,052915,376551,676156,706,218
2271,467,052918,580548,472155,787,638
2281,467,052921,795545,257154,865,843
2291,467,052925,021542,030153,940,822
2301,467,052928,259538,793153,012,563
2311,467,052931,508535,544152,081,056
2321,467,052934,768532,284151,146,288
2331,467,052938,040529,012150,208,248
2341,467,052941,323525,729149,266,926
2351,467,052944,617522,434148,322,309
2361,467,052947,923519,128147,374,385
2371,467,052951,241515,810146,423,144
2381,467,052954,571512,481145,468,573
2391,467,052957,912509,140144,510,662
2401,467,052961,264505,787143,549,398
2411,467,052964,629502,423142,584,769
2421,467,052968,005499,047141,616,764
2431,467,052971,393495,659140,645,371
2441,467,052974,793492,259139,670,579
2451,467,052978,204488,847138,692,374
2461,467,052981,628485,423137,710,746
2471,467,052985,064481,988136,725,682
2481,467,052988,512478,540135,737,170
2491,467,052991,971475,080134,745,199
2501,467,052995,443471,608133,749,756
2511,467,052998,927468,124132,750,828
2521,467,0521,002,424464,628131,748,405
2531,467,0521,005,932461,119130,742,473
2541,467,0521,009,453457,599129,733,020
2551,467,0521,012,986454,066128,720,034
2561,467,0521,016,531450,520127,703,502
2571,467,0521,020,089446,962126,683,413
2581,467,0521,023,660443,392125,659,753
2591,467,0521,027,242439,809124,632,511
2601,467,0521,030,838436,214123,601,673
2611,467,0521,034,446432,606122,567,228
2621,467,0521,038,066428,985121,529,161
2631,467,0521,041,699425,352120,487,462
2641,467,0521,045,345421,706119,442,117
2651,467,0521,049,004418,047118,393,113
2661,467,0521,052,676414,376117,340,437
2671,467,0521,056,360410,692116,284,077
2681,467,0521,060,057406,994115,224,020
2691,467,0521,063,767403,284114,160,252
2701,467,0521,067,491399,561113,092,762
2711,467,0521,071,227395,825112,021,535
2721,467,0521,074,976392,075110,946,559
2731,467,0521,078,739388,313109,867,820
2741,467,0521,082,514384,537108,785,306
2751,467,0521,086,303380,749107,699,003
2761,467,0521,090,105376,947106,608,898
2771,467,0521,093,920373,131105,514,977
2781,467,0521,097,749369,302104,417,228
2791,467,0521,101,591365,460103,315,637
2801,467,0521,105,447361,605102,210,190
2811,467,0521,109,316357,736101,100,875
2821,467,0521,113,198353,85399,987,676
2831,467,0521,117,095349,95798,870,581
2841,467,0521,121,004346,04797,749,577
2851,467,0521,124,928342,12496,624,649
2861,467,0521,128,865338,18695,495,784
2871,467,0521,132,816334,23594,362,967
2881,467,0521,136,781330,27093,226,186
2891,467,0521,140,760326,29292,085,426
2901,467,0521,144,753322,29990,940,674
2911,467,0521,148,759318,29289,791,915
2921,467,0521,152,780314,27288,639,135
2931,467,0521,156,815310,23787,482,320
2941,467,0521,160,863306,18886,321,457
2951,467,0521,164,926302,12585,156,531
2961,467,0521,169,004298,04883,987,527
2971,467,0521,173,095293,95682,814,432
2981,467,0521,177,201289,85181,637,231
2991,467,0521,181,321285,73080,455,909
3001,467,0521,185,456281,59679,270,454
3011,467,0521,189,605277,44778,080,849
3021,467,0521,193,769273,28376,887,080
3031,467,0521,197,947269,10575,689,133
3041,467,0521,202,140264,91274,486,994
3051,467,0521,206,347260,70473,280,647
3061,467,0521,210,569256,48272,070,078
3071,467,0521,214,806252,24570,855,271
3081,467,0521,219,058247,99369,636,213
3091,467,0521,223,325243,72768,412,888
3101,467,0521,227,606239,44567,185,282
3111,467,0521,231,903235,14865,953,379
3121,467,0521,236,215230,83764,717,164
3131,467,0521,240,541226,51063,476,623
3141,467,0521,244,883222,16862,231,740
3151,467,0521,249,240217,81160,982,499
3161,467,0521,253,613213,43959,728,886
3171,467,0521,258,000209,05158,470,886
3181,467,0521,262,403204,64857,208,482
3191,467,0521,266,822200,23055,941,661
3201,467,0521,271,256195,79654,670,405
3211,467,0521,275,705191,34653,394,700
3221,467,0521,280,170186,88152,114,530
3231,467,0521,284,651182,40150,829,879
3241,467,0521,289,147177,90549,540,732
3251,467,0521,293,659173,39348,247,073
3261,467,0521,298,187168,86546,948,886
3271,467,0521,302,730164,32145,646,156
3281,467,0521,307,290159,76244,338,866
3291,467,0521,311,865155,18643,027,001
3301,467,0521,316,457150,59541,710,544
3311,467,0521,321,065145,98740,389,479
3321,467,0521,325,688141,36339,063,791
3331,467,0521,330,328136,72337,733,462
3341,467,0521,334,984132,06736,398,478
3351,467,0521,339,657127,39535,058,821
3361,467,0521,344,346122,70633,714,475
3371,467,0521,349,051118,00132,365,425
3381,467,0521,353,773113,27931,011,652
3391,467,0521,358,511108,54129,653,141
3401,467,0521,363,266103,78628,289,876
3411,467,0521,368,03799,01526,921,839
3421,467,0521,372,82594,22625,549,014
3431,467,0521,377,63089,42224,171,384
3441,467,0521,382,45284,60022,788,932
3451,467,0521,387,29079,76121,401,642
3461,467,0521,392,14674,90620,009,496
3471,467,0521,397,01870,03318,612,478
3481,467,0521,401,90865,14417,210,570
3491,467,0521,406,81560,23715,803,755
3501,467,0521,411,73855,31314,392,017
3511,467,0521,416,67950,37212,975,337
3521,467,0521,421,63845,41411,553,700
3531,467,0521,426,61440,43810,127,086
3541,467,0521,431,60735,4458,695,479
3551,467,0521,436,61730,4347,258,862
3561,467,0521,441,64625,4065,817,217
3571,467,0521,446,69120,3604,370,525
3581,467,0521,451,75515,2972,918,771
3591,467,0521,456,83610,2161,461,935
3601,467,0521,461,9355,1170

이자만 계산한 값이에요. 중도상환 수수료·인지세·근저당 설정비 같은 부대비용은 빠져 있어요.

대출 이자 계산기 소개

대출 금액과 연이율, 기간을 넣으면 원리금균등·원금균등·만기일시 세 가지 상환 방식을 비교해요. 매달 낼 금액과 총이자가 얼마나 달라지는지 회차별 표로 보여주고, 이자만 내는 거치 기간도 설정할 수 있어요. 상환 계획은 엑셀로 저장할 수 있어요.

세 가지 상환 방식의 차이

원리금균등은 매달 같은 금액을 내요. 초반에는 그 금액의 대부분이 이자로 가고 갈수록 원금 비중이 커져요. 달마다 나가는 돈이 일정해서 생활비 계획을 세우기 편해요.

원금균등은 매달 같은 원금을 갚고 남은 원금에 대한 이자를 더해 내요. 첫 달 부담이 가장 크고 갈수록 줄어들며, 원금이 빨리 줄어드는 만큼 총이자는 세 방식 중 가장 적어요.

만기일시는 기간 내내 이자만 내다가 마지막에 원금을 한 번에 갚아요. 달마다 나가는 돈은 가장 적지만 원금이 줄지 않으니 총이자는 가장 많아요. 전세자금대출처럼 만기에 보증금을 돌려받아 갚는 구조에 쓰여요.

거치 기간을 두면 어떻게 되나요

거치 기간은 원금을 갚지 않고 이자만 내는 기간이에요. 입주 전이라 이자만 감당하면 되는 시기나, 소득이 아직 적은 초반에 숨통을 틔우려고 두는 경우가 많아요.

대신 그 기간만큼 원금이 그대로 남아 있어요. 거치가 끝나면 남은 기간에 원금을 몰아 갚아야 해서 월 상환액이 확 올라가고, 총이자도 늘어나요.

거치 개월 수를 바꿔 가며 계산해 보면 "지금 편한 만큼 나중에 얼마를 더 내는지"가 숫자로 보여요.

표에서 눈여겨볼 것

회차별 표에는 납입액, 그중 원금과 이자, 남은 원금이 나와요. 원리금균등에서 초반 몇 회차의 이자 비중을 보면 왜 중도상환이 빠를수록 이득인지 바로 이해돼요.

총 상환액과 총 이자는 방식을 바꿔 가며 비교하기 좋아요. 같은 조건에서 원금균등과 만기일시의 총이자 차이가 생각보다 크게 벌어져요.

금리를 0.5%포인트만 올려 보는 것도 해 보세요. 기간이 길수록 작은 금리 차이가 총이자에서 크게 벌어져요.

대출 이자 계산기 사용 방법

  1. 대출 금액과 연이율, 상환 기간을 넣어요.
  2. 이자만 내는 거치 기간이 있으면 개월 수를 넣어요.
  3. 상환 방식을 바꿔 가며 매달 낼 금액과 총이자를 비교해요.
  4. 회차별 표에서 원금과 이자가 어떻게 나뉘는지 보고, 필요하면 엑셀로 저장해요.

자주 묻는 질문

원리금균등과 원금균등 중 뭐가 유리한가요?
총이자는 원금균등이 적고, 초반 부담은 원리금균등이 가벼워요. 초기 현금 흐름이 빠듯하면 원리금균등이 편해요.
거치기간도 계산되나요?
네, 거치 개월 수를 넣으면 그 기간에는 이자만 내고 이후 원금을 갚는 계획으로 계산해요.
중도상환수수료도 나오나요?
수수료는 은행마다 달라서 계산에 넣지 않아요. 인지세나 근저당 설정비 같은 부대비용도 빠져 있어요.
변동금리도 계산할 수 있나요?
고정금리 기준으로만 계산해요. 변동금리라면 예상 금리를 몇 가지 넣어 보며 범위를 가늠하는 식으로 쓰면 돼요.
결과를 저장할 수 있나요?
상환 계획 표를 엑셀 파일로 저장할 수 있어요.
금리를 조금 낮추면 얼마나 아끼나요?
연이율만 바꿔 다시 계산해 보면 총이자 차이가 바로 나와요. 기간이 길수록 차이가 크게 벌어져요.

알아 두면 좋은 점

  • 이자만 계산한 값이에요. 중도상환 수수료·인지세·근저당 설정비 같은 부대비용은 빠져 있어요.
  • 실제 대출 조건은 은행 심사에 따라 달라져요.