杭州房贷计算器

杭州新房和二手房都可以先用同一套月供公式估算,差别主要在首付比例、评估价和公积金是否可贷。

更新于

杭州参考政策

更新于 。请以当地最新规定为准。

首套首付
15%
二套首付
25%
公积金单人上限
60 万元
公积金家庭上限
120 万元
商业贷款利率
3.4% / 3.8%
公积金利率
2.6% / 3.075%
全国 5 年期 LPR
3.5%
1 年期 LPR
3%

参考口径会看户籍、社保和住房套数,部分区域政策放松后仍要以杭州市当期执行口径为准。

当前城市:杭州。利率和首付仍可修改。

取消勾选后按二套参考利率和首付重填,之后仍可改。

只用来反推房屋总价,月供按上面的贷款金额计算。

默认值来自 2026-09-22 的站内参考快照,可改成合同或公告上的利率。

贷款金额 100万元、年利率 3.4%、贷款年限 30年,月供 4,434.81 元,总利息 596,533.12 元,总还款 1,596,533.12 元。对照 2026-09-22 的站内参考快照,仅供参考。

月供

总利息596,533.12 元
总还款1,596,533.12 元
期数360 期

计算记录

记录只留在这台设备上,用来回看和对比,不会上传。

点「查看计算结果」或「保存这次」,这里会出现记录。

清空计算记录

这会删掉这台设备上保存的计算记录,删掉后不能恢复。

还款曲线

金额单位为元,左右滑动可看利息和剩余本金。

期数月供本金利息剩余本金
14,434.811,601.482,833.33998,398.52
24,434.811,606.012,828.80996,792.51
34,434.811,610.562,824.25995,181.95
44,434.811,615.132,819.68993,566.82
54,434.811,619.702,815.11991,947.12
64,434.811,624.292,810.52990,322.83
74,434.811,628.902,805.91988,693.93
84,434.811,633.512,801.30987,060.42
94,434.811,638.142,796.67985,422.28
104,434.811,642.782,792.03983,779.50
114,434.811,647.432,787.38982,132.07
124,434.811,652.102,782.71980,479.97
134,434.811,656.782,778.03978,823.19
144,434.811,661.482,773.33977,161.71
154,434.811,666.192,768.62975,495.52
164,434.811,670.912,763.90973,824.61
174,434.811,675.642,759.17972,148.97
184,434.811,680.392,754.42970,468.58
194,434.811,685.152,749.66968,783.43
204,434.811,689.922,744.89967,093.51
214,434.811,694.712,740.10965,398.80
224,434.811,699.512,735.30963,699.29
234,434.811,704.332,730.48961,994.96
244,434.811,709.162,725.65960,285.80
254,434.811,714.002,720.81958,571.80
264,434.811,718.862,715.95956,852.94
274,434.811,723.732,711.08955,129.21
284,434.811,728.612,706.20953,400.60
294,434.811,733.512,701.30951,667.09
304,434.811,738.422,696.39949,928.67
314,434.811,743.352,691.46948,185.32
324,434.811,748.282,686.53946,437.04
334,434.811,753.242,681.57944,683.80
344,434.811,758.212,676.60942,925.59
354,434.811,763.192,671.62941,162.40
364,434.811,768.182,666.63939,394.22
374,434.811,773.192,661.62937,621.03
384,434.811,778.222,656.59935,842.81
394,434.811,783.262,651.55934,059.55
404,434.811,788.312,646.50932,271.24
414,434.811,793.372,641.44930,477.87
424,434.811,798.462,636.35928,679.41
434,434.811,803.552,631.26926,875.86
444,434.811,808.662,626.15925,067.20
454,434.811,813.792,621.02923,253.41
464,434.811,818.932,615.88921,434.48
474,434.811,824.082,610.73919,610.40
484,434.811,829.252,605.56917,781.15
494,434.811,834.432,600.38915,946.72
504,434.811,839.632,595.18914,107.09
514,434.811,844.842,589.97912,262.25
524,434.811,850.072,584.74910,412.18
534,434.811,855.312,579.50908,556.87
544,434.811,860.572,574.24906,696.30
554,434.811,865.842,568.97904,830.46
564,434.811,871.122,563.69902,959.34
574,434.811,876.432,558.38901,082.91
584,434.811,881.742,553.07899,201.17
594,434.811,887.072,547.74897,314.10
604,434.811,892.422,542.39895,421.68
614,434.811,897.782,537.03893,523.90
624,434.811,903.162,531.65891,620.74
634,434.811,908.552,526.26889,712.19
644,434.811,913.962,520.85887,798.23
654,434.811,919.382,515.43885,878.85
664,434.811,924.822,509.99883,954.03
674,434.811,930.272,504.54882,023.76
684,434.811,935.742,499.07880,088.02
694,434.811,941.232,493.58878,146.79
704,434.811,946.732,488.08876,200.06
714,434.811,952.242,482.57874,247.82
724,434.811,957.772,477.04872,290.05
734,434.811,963.322,471.49870,326.73
744,434.811,968.882,465.93868,357.85
754,434.811,974.462,460.35866,383.39
764,434.811,980.062,454.75864,403.33
774,434.811,985.672,449.14862,417.66
784,434.811,991.292,443.52860,426.37
794,434.811,996.942,437.87858,429.43
804,434.812,002.592,432.22856,426.84
814,434.812,008.272,426.54854,418.57
824,434.812,013.962,420.85852,404.61
834,434.812,019.662,415.15850,384.95
844,434.812,025.392,409.42848,359.56
854,434.812,031.122,403.69846,328.44
864,434.812,036.882,397.93844,291.56
874,434.812,042.652,392.16842,248.91
884,434.812,048.442,386.37840,200.47
894,434.812,054.242,380.57838,146.23
904,434.812,060.062,374.75836,086.17
914,434.812,065.902,368.91834,020.27
924,434.812,071.752,363.06831,948.52
934,434.812,077.622,357.19829,870.90
944,434.812,083.512,351.30827,787.39
954,434.812,089.412,345.40825,697.98
964,434.812,095.332,339.48823,602.65
974,434.812,101.272,333.54821,501.38
984,434.812,107.222,327.59819,394.16
994,434.812,113.192,321.62817,280.97
1004,434.812,119.182,315.63815,161.79
1014,434.812,125.182,309.63813,036.61
1024,434.812,131.212,303.60810,905.40
1034,434.812,137.242,297.57808,768.16
1044,434.812,143.302,291.51806,624.86
1054,434.812,149.372,285.44804,475.49
1064,434.812,155.462,279.35802,320.03
1074,434.812,161.572,273.24800,158.46
1084,434.812,167.692,267.12797,990.77
1094,434.812,173.842,260.97795,816.93
1104,434.812,180.002,254.81793,636.93
1114,434.812,186.172,248.64791,450.76
1124,434.812,192.372,242.44789,258.39
1134,434.812,198.582,236.23787,059.81
1144,434.812,204.812,230.00784,855.00
1154,434.812,211.052,223.76782,643.95
1164,434.812,217.322,217.49780,426.63
1174,434.812,223.602,211.21778,203.03
1184,434.812,229.902,204.91775,973.13
1194,434.812,236.222,198.59773,736.91
1204,434.812,242.562,192.25771,494.35
1214,434.812,248.912,185.90769,245.44
1224,434.812,255.282,179.53766,990.16
1234,434.812,261.672,173.14764,728.49
1244,434.812,268.082,166.73762,460.41
1254,434.812,274.512,160.30760,185.90
1264,434.812,280.952,153.86757,904.95
1274,434.812,287.412,147.40755,617.54
1284,434.812,293.892,140.92753,323.65
1294,434.812,300.392,134.42751,023.26
1304,434.812,306.912,127.90748,716.35
1314,434.812,313.452,121.36746,402.90
1324,434.812,320.002,114.81744,082.90
1334,434.812,326.582,108.23741,756.32
1344,434.812,333.172,101.64739,423.15
1354,434.812,339.782,095.03737,083.37
1364,434.812,346.412,088.40734,736.96
1374,434.812,353.062,081.75732,383.90
1384,434.812,359.722,075.09730,024.18
1394,434.812,366.412,068.40727,657.77
1404,434.812,373.112,061.70725,284.66
1414,434.812,379.842,054.97722,904.82
1424,434.812,386.582,048.23720,518.24
1434,434.812,393.342,041.47718,124.90
1444,434.812,400.122,034.69715,724.78
1454,434.812,406.922,027.89713,317.86
1464,434.812,413.742,021.07710,904.12
1474,434.812,420.582,014.23708,483.54
1484,434.812,427.442,007.37706,056.10
1494,434.812,434.322,000.49703,621.78
1504,434.812,441.211,993.60701,180.57
1514,434.812,448.131,986.68698,732.44
1524,434.812,455.071,979.74696,277.37
1534,434.812,462.021,972.79693,815.35
1544,434.812,469.001,965.81691,346.35
1554,434.812,476.001,958.81688,870.35
1564,434.812,483.011,951.80686,387.34
1574,434.812,490.051,944.76683,897.29
1584,434.812,497.101,937.71681,400.19
1594,434.812,504.181,930.63678,896.01
1604,434.812,511.271,923.54676,384.74
1614,434.812,518.391,916.42673,866.35
1624,434.812,525.521,909.29671,340.83
1634,434.812,532.681,902.13668,808.15
1644,434.812,539.851,894.96666,268.30
1654,434.812,547.051,887.76663,721.25
1664,434.812,554.271,880.54661,166.98
1674,434.812,561.501,873.31658,605.48
1684,434.812,568.761,866.05656,036.72
1694,434.812,576.041,858.77653,460.68
1704,434.812,583.341,851.47650,877.34
1714,434.812,590.661,844.15648,286.68
1724,434.812,598.001,836.81645,688.68
1734,434.812,605.361,829.45643,083.32
1744,434.812,612.741,822.07640,470.58
1754,434.812,620.141,814.67637,850.44
1764,434.812,627.571,807.24635,222.87
1774,434.812,635.011,799.80632,587.86
1784,434.812,642.481,792.33629,945.38
1794,434.812,649.961,784.85627,295.42
1804,434.812,657.471,777.34624,637.95
1814,434.812,665.001,769.81621,972.95
1824,434.812,672.551,762.26619,300.40
1834,434.812,680.131,754.68616,620.27
1844,434.812,687.721,747.09613,932.55
1854,434.812,695.331,739.48611,237.22
1864,434.812,702.971,731.84608,534.25
1874,434.812,710.631,724.18605,823.62
1884,434.812,718.311,716.50603,105.31
1894,434.812,726.011,708.80600,379.30
1904,434.812,733.741,701.07597,645.56
1914,434.812,741.481,693.33594,904.08
1924,434.812,749.251,685.56592,154.83
1934,434.812,757.041,677.77589,397.79
1944,434.812,764.851,669.96586,632.94
1954,434.812,772.681,662.13583,860.26
1964,434.812,780.541,654.27581,079.72
1974,434.812,788.421,646.39578,291.30
1984,434.812,796.321,638.49575,494.98
1994,434.812,804.241,630.57572,690.74
2004,434.812,812.191,622.62569,878.55
2014,434.812,820.151,614.66567,058.40
2024,434.812,828.141,606.67564,230.26
2034,434.812,836.161,598.65561,394.10
2044,434.812,844.191,590.62558,549.91
2054,434.812,852.251,582.56555,697.66
2064,434.812,860.331,574.48552,837.33
2074,434.812,868.441,566.37549,968.89
2084,434.812,876.561,558.25547,092.33
2094,434.812,884.721,550.09544,207.61
2104,434.812,892.891,541.92541,314.72
2114,434.812,901.081,533.73538,413.64
2124,434.812,909.301,525.51535,504.34
2134,434.812,917.551,517.26532,586.79
2144,434.812,925.811,509.00529,660.98
2154,434.812,934.101,500.71526,726.88
2164,434.812,942.421,492.39523,784.46
2174,434.812,950.751,484.06520,833.71
2184,434.812,959.111,475.70517,874.60
2194,434.812,967.501,467.31514,907.10
2204,434.812,975.911,458.90511,931.19
2214,434.812,984.341,450.47508,946.85
2224,434.812,992.791,442.02505,954.06
2234,434.813,001.271,433.54502,952.79
2244,434.813,009.781,425.03499,943.01
2254,434.813,018.301,416.51496,924.71
2264,434.813,026.861,407.95493,897.85
2274,434.813,035.431,399.38490,862.42
2284,434.813,044.031,390.78487,818.39
2294,434.813,052.661,382.15484,765.73
2304,434.813,061.311,373.50481,704.42
2314,434.813,069.981,364.83478,634.44
2324,434.813,078.681,356.13475,555.76
2334,434.813,087.401,347.41472,468.36
2344,434.813,096.151,338.66469,372.21
2354,434.813,104.921,329.89466,267.29
2364,434.813,113.721,321.09463,153.57
2374,434.813,122.541,312.27460,031.03
2384,434.813,131.391,303.42456,899.64
2394,434.813,140.261,294.55453,759.38
2404,434.813,149.161,285.65450,610.22
2414,434.813,158.081,276.73447,452.14
2424,434.813,167.031,267.78444,285.11
2434,434.813,176.001,258.81441,109.11
2444,434.813,185.001,249.81437,924.11
2454,434.813,194.031,240.78434,730.08
2464,434.813,203.071,231.74431,527.01
2474,434.813,212.151,222.66428,314.86
2484,434.813,221.251,213.56425,093.61
2494,434.813,230.381,204.43421,863.23
2504,434.813,239.531,195.28418,623.70
2514,434.813,248.711,186.10415,374.99
2524,434.813,257.911,176.90412,117.08
2534,434.813,267.141,167.67408,849.94
2544,434.813,276.401,158.41405,573.54
2554,434.813,285.681,149.13402,287.86
2564,434.813,294.991,139.82398,992.87
2574,434.813,304.331,130.48395,688.54
2584,434.813,313.691,121.12392,374.85
2594,434.813,323.081,111.73389,051.77
2604,434.813,332.501,102.31385,719.27
2614,434.813,341.941,092.87382,377.33
2624,434.813,351.411,083.40379,025.92
2634,434.813,360.901,073.91375,665.02
2644,434.813,370.431,064.38372,294.59
2654,434.813,379.981,054.83368,914.61
2664,434.813,389.551,045.26365,525.06
2674,434.813,399.161,035.65362,125.90
2684,434.813,408.791,026.02358,717.11
2694,434.813,418.441,016.37355,298.67
2704,434.813,428.131,006.68351,870.54
2714,434.813,437.84996.97348,432.70
2724,434.813,447.58987.23344,985.12
2734,434.813,457.35977.46341,527.77
2744,434.813,467.15967.66338,060.62
2754,434.813,476.97957.84334,583.65
2764,434.813,486.82947.99331,096.83
2774,434.813,496.70938.11327,600.13
2784,434.813,506.61928.20324,093.52
2794,434.813,516.55918.26320,576.97
2804,434.813,526.51908.30317,050.46
2814,434.813,536.50898.31313,513.96
2824,434.813,546.52888.29309,967.44
2834,434.813,556.57878.24306,410.87
2844,434.813,566.65868.16302,844.22
2854,434.813,576.75858.06299,267.47
2864,434.813,586.89847.92295,680.58
2874,434.813,597.05837.76292,083.53
2884,434.813,607.24827.57288,476.29
2894,434.813,617.46817.35284,858.83
2904,434.813,627.71807.10281,231.12
2914,434.813,637.99796.82277,593.13
2924,434.813,648.30786.51273,944.83
2934,434.813,658.63776.18270,286.20
2944,434.813,669.00765.81266,617.20
2954,434.813,679.39755.42262,937.81
2964,434.813,689.82744.99259,247.99
2974,434.813,700.27734.54255,547.72
2984,434.813,710.76724.05251,836.96
2994,434.813,721.27713.54248,115.69
3004,434.813,731.82702.99244,383.87
3014,434.813,742.39692.42240,641.48
3024,434.813,752.99681.82236,888.49
3034,434.813,763.63671.18233,124.86
3044,434.813,774.29660.52229,350.57
3054,434.813,784.98649.83225,565.59
3064,434.813,795.71639.10221,769.88
3074,434.813,806.46628.35217,963.42
3084,434.813,817.25617.56214,146.17
3094,434.813,828.06606.75210,318.11
3104,434.813,838.91595.90206,479.20
3114,434.813,849.79585.02202,629.41
3124,434.813,860.69574.12198,768.72
3134,434.813,871.63563.18194,897.09
3144,434.813,882.60552.21191,014.49
3154,434.813,893.60541.21187,120.89
3164,434.813,904.63530.18183,216.26
3174,434.813,915.70519.11179,300.56
3184,434.813,926.79508.02175,373.77
3194,434.813,937.92496.89171,435.85
3204,434.813,949.08485.73167,486.77
3214,434.813,960.26474.55163,526.51
3224,434.813,971.48463.33159,555.03
3234,434.813,982.74452.07155,572.29
3244,434.813,994.02440.79151,578.27
3254,434.814,005.34429.47147,572.93
3264,434.814,016.69418.12143,556.24
3274,434.814,028.07406.74139,528.17
3284,434.814,039.48395.33135,488.69
3294,434.814,050.93383.88131,437.76
3304,434.814,062.40372.41127,375.36
3314,434.814,073.91360.90123,301.45
3324,434.814,085.46349.35119,215.99
3334,434.814,097.03337.78115,118.96
3344,434.814,108.64326.17111,010.32
3354,434.814,120.28314.53106,890.04
3364,434.814,131.95302.86102,758.09
3374,434.814,143.66291.1598,614.43
3384,434.814,155.40279.4194,459.03
3394,434.814,167.18267.6390,291.85
3404,434.814,178.98255.8386,112.87
3414,434.814,190.82243.9981,922.05
3424,434.814,202.70232.1177,719.35
3434,434.814,214.61220.2073,504.74
3444,434.814,226.55208.2669,278.19
3454,434.814,238.52196.2965,039.67
3464,434.814,250.53184.2860,789.14
3474,434.814,262.57172.2456,526.57
3484,434.814,274.65160.1652,251.92
3494,434.814,286.76148.0547,965.16
3504,434.814,298.91135.9043,666.25
3514,434.814,311.09123.7239,355.16
3524,434.814,323.30111.5135,031.86
3534,434.814,335.5599.2630,696.31
3544,434.814,347.8486.9726,348.47
3554,434.814,360.1674.6521,988.31
3564,434.814,372.5162.3017,615.80
3574,434.814,384.9049.9113,230.90
3584,434.814,397.3237.498,833.58
3594,434.814,409.7825.034,423.80
3604,436.334,423.8012.530.00
明算 · · 房贷等额本息计算器

当地说明

杭州商业贷款参考利率按首套贴近 5 年期 LPR、二套上浮来填写。公积金利率仍明显更低,但额度要单独算。

月供使用本页商业贷款参考利率和首套首付。二套可以取消“是否首套”,或直接改成银行报价。

常见问题

杭州首套和二套首付比例参考是多少?

站内快照(2026-09-22)首套约 15%,二套约 25%。参考口径会看户籍、社保和住房套数,部分区域政策放松后仍要以杭州市当期执行口径为准。

杭州公积金最高额度参考是多少?

本页单人上限按 60 万元、家庭上限按 120 万元试算,实际还要同时满足余额倍数和月供能力。杭州商业贷款参考利率按首套贴近 5 年期 LPR、二套上浮来填写。公积金利率仍明显更低,但额度要单独算。

杭州房贷和公积金利率参考怎么填?

商业贷款首套参考 3.4%、二套参考 3.8%;公积金首套参考 2.6%、二套参考 3.075%。全国 5 年期以上 LPR 见站内利率快照,加点以贷款银行为准。

杭州二手房能直接套用新房月供吗?

月供公式相同。二手房要额外注意评估价可能低于成交价,银行按评估价和成交价的较低者确定贷款额。

相关城市

额度、首付和利率供对照,不构成贷款建议。阅读免责声明