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。
手机浏览器菜单里可以选择「添加到主屏幕」,打开过的计算器可以离线继续用。
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
更新于 。请以当地最新规定为准。
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。
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
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。
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 |
|---|---|---|---|---|
| 1 | 4,434.81 | 1,601.48 | 2,833.33 | 998,398.52 |
| 2 | 4,434.81 | 1,606.01 | 2,828.80 | 996,792.51 |
| 3 | 4,434.81 | 1,610.56 | 2,824.25 | 995,181.95 |
| 4 | 4,434.81 | 1,615.13 | 2,819.68 | 993,566.82 |
| 5 | 4,434.81 | 1,619.70 | 2,815.11 | 991,947.12 |
| 6 | 4,434.81 | 1,624.29 | 2,810.52 | 990,322.83 |
| 7 | 4,434.81 | 1,628.90 | 2,805.91 | 988,693.93 |
| 8 | 4,434.81 | 1,633.51 | 2,801.30 | 987,060.42 |
| 9 | 4,434.81 | 1,638.14 | 2,796.67 | 985,422.28 |
| 10 | 4,434.81 | 1,642.78 | 2,792.03 | 983,779.50 |
| 11 | 4,434.81 | 1,647.43 | 2,787.38 | 982,132.07 |
| 12 | 4,434.81 | 1,652.10 | 2,782.71 | 980,479.97 |
| 13 | 4,434.81 | 1,656.78 | 2,778.03 | 978,823.19 |
| 14 | 4,434.81 | 1,661.48 | 2,773.33 | 977,161.71 |
| 15 | 4,434.81 | 1,666.19 | 2,768.62 | 975,495.52 |
| 16 | 4,434.81 | 1,670.91 | 2,763.90 | 973,824.61 |
| 17 | 4,434.81 | 1,675.64 | 2,759.17 | 972,148.97 |
| 18 | 4,434.81 | 1,680.39 | 2,754.42 | 970,468.58 |
| 19 | 4,434.81 | 1,685.15 | 2,749.66 | 968,783.43 |
| 20 | 4,434.81 | 1,689.92 | 2,744.89 | 967,093.51 |
| 21 | 4,434.81 | 1,694.71 | 2,740.10 | 965,398.80 |
| 22 | 4,434.81 | 1,699.51 | 2,735.30 | 963,699.29 |
| 23 | 4,434.81 | 1,704.33 | 2,730.48 | 961,994.96 |
| 24 | 4,434.81 | 1,709.16 | 2,725.65 | 960,285.80 |
| 25 | 4,434.81 | 1,714.00 | 2,720.81 | 958,571.80 |
| 26 | 4,434.81 | 1,718.86 | 2,715.95 | 956,852.94 |
| 27 | 4,434.81 | 1,723.73 | 2,711.08 | 955,129.21 |
| 28 | 4,434.81 | 1,728.61 | 2,706.20 | 953,400.60 |
| 29 | 4,434.81 | 1,733.51 | 2,701.30 | 951,667.09 |
| 30 | 4,434.81 | 1,738.42 | 2,696.39 | 949,928.67 |
| 31 | 4,434.81 | 1,743.35 | 2,691.46 | 948,185.32 |
| 32 | 4,434.81 | 1,748.28 | 2,686.53 | 946,437.04 |
| 33 | 4,434.81 | 1,753.24 | 2,681.57 | 944,683.80 |
| 34 | 4,434.81 | 1,758.21 | 2,676.60 | 942,925.59 |
| 35 | 4,434.81 | 1,763.19 | 2,671.62 | 941,162.40 |
| 36 | 4,434.81 | 1,768.18 | 2,666.63 | 939,394.22 |
| 37 | 4,434.81 | 1,773.19 | 2,661.62 | 937,621.03 |
| 38 | 4,434.81 | 1,778.22 | 2,656.59 | 935,842.81 |
| 39 | 4,434.81 | 1,783.26 | 2,651.55 | 934,059.55 |
| 40 | 4,434.81 | 1,788.31 | 2,646.50 | 932,271.24 |
| 41 | 4,434.81 | 1,793.37 | 2,641.44 | 930,477.87 |
| 42 | 4,434.81 | 1,798.46 | 2,636.35 | 928,679.41 |
| 43 | 4,434.81 | 1,803.55 | 2,631.26 | 926,875.86 |
| 44 | 4,434.81 | 1,808.66 | 2,626.15 | 925,067.20 |
| 45 | 4,434.81 | 1,813.79 | 2,621.02 | 923,253.41 |
| 46 | 4,434.81 | 1,818.93 | 2,615.88 | 921,434.48 |
| 47 | 4,434.81 | 1,824.08 | 2,610.73 | 919,610.40 |
| 48 | 4,434.81 | 1,829.25 | 2,605.56 | 917,781.15 |
| 49 | 4,434.81 | 1,834.43 | 2,600.38 | 915,946.72 |
| 50 | 4,434.81 | 1,839.63 | 2,595.18 | 914,107.09 |
| 51 | 4,434.81 | 1,844.84 | 2,589.97 | 912,262.25 |
| 52 | 4,434.81 | 1,850.07 | 2,584.74 | 910,412.18 |
| 53 | 4,434.81 | 1,855.31 | 2,579.50 | 908,556.87 |
| 54 | 4,434.81 | 1,860.57 | 2,574.24 | 906,696.30 |
| 55 | 4,434.81 | 1,865.84 | 2,568.97 | 904,830.46 |
| 56 | 4,434.81 | 1,871.12 | 2,563.69 | 902,959.34 |
| 57 | 4,434.81 | 1,876.43 | 2,558.38 | 901,082.91 |
| 58 | 4,434.81 | 1,881.74 | 2,553.07 | 899,201.17 |
| 59 | 4,434.81 | 1,887.07 | 2,547.74 | 897,314.10 |
| 60 | 4,434.81 | 1,892.42 | 2,542.39 | 895,421.68 |
| 61 | 4,434.81 | 1,897.78 | 2,537.03 | 893,523.90 |
| 62 | 4,434.81 | 1,903.16 | 2,531.65 | 891,620.74 |
| 63 | 4,434.81 | 1,908.55 | 2,526.26 | 889,712.19 |
| 64 | 4,434.81 | 1,913.96 | 2,520.85 | 887,798.23 |
| 65 | 4,434.81 | 1,919.38 | 2,515.43 | 885,878.85 |
| 66 | 4,434.81 | 1,924.82 | 2,509.99 | 883,954.03 |
| 67 | 4,434.81 | 1,930.27 | 2,504.54 | 882,023.76 |
| 68 | 4,434.81 | 1,935.74 | 2,499.07 | 880,088.02 |
| 69 | 4,434.81 | 1,941.23 | 2,493.58 | 878,146.79 |
| 70 | 4,434.81 | 1,946.73 | 2,488.08 | 876,200.06 |
| 71 | 4,434.81 | 1,952.24 | 2,482.57 | 874,247.82 |
| 72 | 4,434.81 | 1,957.77 | 2,477.04 | 872,290.05 |
| 73 | 4,434.81 | 1,963.32 | 2,471.49 | 870,326.73 |
| 74 | 4,434.81 | 1,968.88 | 2,465.93 | 868,357.85 |
| 75 | 4,434.81 | 1,974.46 | 2,460.35 | 866,383.39 |
| 76 | 4,434.81 | 1,980.06 | 2,454.75 | 864,403.33 |
| 77 | 4,434.81 | 1,985.67 | 2,449.14 | 862,417.66 |
| 78 | 4,434.81 | 1,991.29 | 2,443.52 | 860,426.37 |
| 79 | 4,434.81 | 1,996.94 | 2,437.87 | 858,429.43 |
| 80 | 4,434.81 | 2,002.59 | 2,432.22 | 856,426.84 |
| 81 | 4,434.81 | 2,008.27 | 2,426.54 | 854,418.57 |
| 82 | 4,434.81 | 2,013.96 | 2,420.85 | 852,404.61 |
| 83 | 4,434.81 | 2,019.66 | 2,415.15 | 850,384.95 |
| 84 | 4,434.81 | 2,025.39 | 2,409.42 | 848,359.56 |
| 85 | 4,434.81 | 2,031.12 | 2,403.69 | 846,328.44 |
| 86 | 4,434.81 | 2,036.88 | 2,397.93 | 844,291.56 |
| 87 | 4,434.81 | 2,042.65 | 2,392.16 | 842,248.91 |
| 88 | 4,434.81 | 2,048.44 | 2,386.37 | 840,200.47 |
| 89 | 4,434.81 | 2,054.24 | 2,380.57 | 838,146.23 |
| 90 | 4,434.81 | 2,060.06 | 2,374.75 | 836,086.17 |
| 91 | 4,434.81 | 2,065.90 | 2,368.91 | 834,020.27 |
| 92 | 4,434.81 | 2,071.75 | 2,363.06 | 831,948.52 |
| 93 | 4,434.81 | 2,077.62 | 2,357.19 | 829,870.90 |
| 94 | 4,434.81 | 2,083.51 | 2,351.30 | 827,787.39 |
| 95 | 4,434.81 | 2,089.41 | 2,345.40 | 825,697.98 |
| 96 | 4,434.81 | 2,095.33 | 2,339.48 | 823,602.65 |
| 97 | 4,434.81 | 2,101.27 | 2,333.54 | 821,501.38 |
| 98 | 4,434.81 | 2,107.22 | 2,327.59 | 819,394.16 |
| 99 | 4,434.81 | 2,113.19 | 2,321.62 | 817,280.97 |
| 100 | 4,434.81 | 2,119.18 | 2,315.63 | 815,161.79 |
| 101 | 4,434.81 | 2,125.18 | 2,309.63 | 813,036.61 |
| 102 | 4,434.81 | 2,131.21 | 2,303.60 | 810,905.40 |
| 103 | 4,434.81 | 2,137.24 | 2,297.57 | 808,768.16 |
| 104 | 4,434.81 | 2,143.30 | 2,291.51 | 806,624.86 |
| 105 | 4,434.81 | 2,149.37 | 2,285.44 | 804,475.49 |
| 106 | 4,434.81 | 2,155.46 | 2,279.35 | 802,320.03 |
| 107 | 4,434.81 | 2,161.57 | 2,273.24 | 800,158.46 |
| 108 | 4,434.81 | 2,167.69 | 2,267.12 | 797,990.77 |
| 109 | 4,434.81 | 2,173.84 | 2,260.97 | 795,816.93 |
| 110 | 4,434.81 | 2,180.00 | 2,254.81 | 793,636.93 |
| 111 | 4,434.81 | 2,186.17 | 2,248.64 | 791,450.76 |
| 112 | 4,434.81 | 2,192.37 | 2,242.44 | 789,258.39 |
| 113 | 4,434.81 | 2,198.58 | 2,236.23 | 787,059.81 |
| 114 | 4,434.81 | 2,204.81 | 2,230.00 | 784,855.00 |
| 115 | 4,434.81 | 2,211.05 | 2,223.76 | 782,643.95 |
| 116 | 4,434.81 | 2,217.32 | 2,217.49 | 780,426.63 |
| 117 | 4,434.81 | 2,223.60 | 2,211.21 | 778,203.03 |
| 118 | 4,434.81 | 2,229.90 | 2,204.91 | 775,973.13 |
| 119 | 4,434.81 | 2,236.22 | 2,198.59 | 773,736.91 |
| 120 | 4,434.81 | 2,242.56 | 2,192.25 | 771,494.35 |
| 121 | 4,434.81 | 2,248.91 | 2,185.90 | 769,245.44 |
| 122 | 4,434.81 | 2,255.28 | 2,179.53 | 766,990.16 |
| 123 | 4,434.81 | 2,261.67 | 2,173.14 | 764,728.49 |
| 124 | 4,434.81 | 2,268.08 | 2,166.73 | 762,460.41 |
| 125 | 4,434.81 | 2,274.51 | 2,160.30 | 760,185.90 |
| 126 | 4,434.81 | 2,280.95 | 2,153.86 | 757,904.95 |
| 127 | 4,434.81 | 2,287.41 | 2,147.40 | 755,617.54 |
| 128 | 4,434.81 | 2,293.89 | 2,140.92 | 753,323.65 |
| 129 | 4,434.81 | 2,300.39 | 2,134.42 | 751,023.26 |
| 130 | 4,434.81 | 2,306.91 | 2,127.90 | 748,716.35 |
| 131 | 4,434.81 | 2,313.45 | 2,121.36 | 746,402.90 |
| 132 | 4,434.81 | 2,320.00 | 2,114.81 | 744,082.90 |
| 133 | 4,434.81 | 2,326.58 | 2,108.23 | 741,756.32 |
| 134 | 4,434.81 | 2,333.17 | 2,101.64 | 739,423.15 |
| 135 | 4,434.81 | 2,339.78 | 2,095.03 | 737,083.37 |
| 136 | 4,434.81 | 2,346.41 | 2,088.40 | 734,736.96 |
| 137 | 4,434.81 | 2,353.06 | 2,081.75 | 732,383.90 |
| 138 | 4,434.81 | 2,359.72 | 2,075.09 | 730,024.18 |
| 139 | 4,434.81 | 2,366.41 | 2,068.40 | 727,657.77 |
| 140 | 4,434.81 | 2,373.11 | 2,061.70 | 725,284.66 |
| 141 | 4,434.81 | 2,379.84 | 2,054.97 | 722,904.82 |
| 142 | 4,434.81 | 2,386.58 | 2,048.23 | 720,518.24 |
| 143 | 4,434.81 | 2,393.34 | 2,041.47 | 718,124.90 |
| 144 | 4,434.81 | 2,400.12 | 2,034.69 | 715,724.78 |
| 145 | 4,434.81 | 2,406.92 | 2,027.89 | 713,317.86 |
| 146 | 4,434.81 | 2,413.74 | 2,021.07 | 710,904.12 |
| 147 | 4,434.81 | 2,420.58 | 2,014.23 | 708,483.54 |
| 148 | 4,434.81 | 2,427.44 | 2,007.37 | 706,056.10 |
| 149 | 4,434.81 | 2,434.32 | 2,000.49 | 703,621.78 |
| 150 | 4,434.81 | 2,441.21 | 1,993.60 | 701,180.57 |
| 151 | 4,434.81 | 2,448.13 | 1,986.68 | 698,732.44 |
| 152 | 4,434.81 | 2,455.07 | 1,979.74 | 696,277.37 |
| 153 | 4,434.81 | 2,462.02 | 1,972.79 | 693,815.35 |
| 154 | 4,434.81 | 2,469.00 | 1,965.81 | 691,346.35 |
| 155 | 4,434.81 | 2,476.00 | 1,958.81 | 688,870.35 |
| 156 | 4,434.81 | 2,483.01 | 1,951.80 | 686,387.34 |
| 157 | 4,434.81 | 2,490.05 | 1,944.76 | 683,897.29 |
| 158 | 4,434.81 | 2,497.10 | 1,937.71 | 681,400.19 |
| 159 | 4,434.81 | 2,504.18 | 1,930.63 | 678,896.01 |
| 160 | 4,434.81 | 2,511.27 | 1,923.54 | 676,384.74 |
| 161 | 4,434.81 | 2,518.39 | 1,916.42 | 673,866.35 |
| 162 | 4,434.81 | 2,525.52 | 1,909.29 | 671,340.83 |
| 163 | 4,434.81 | 2,532.68 | 1,902.13 | 668,808.15 |
| 164 | 4,434.81 | 2,539.85 | 1,894.96 | 666,268.30 |
| 165 | 4,434.81 | 2,547.05 | 1,887.76 | 663,721.25 |
| 166 | 4,434.81 | 2,554.27 | 1,880.54 | 661,166.98 |
| 167 | 4,434.81 | 2,561.50 | 1,873.31 | 658,605.48 |
| 168 | 4,434.81 | 2,568.76 | 1,866.05 | 656,036.72 |
| 169 | 4,434.81 | 2,576.04 | 1,858.77 | 653,460.68 |
| 170 | 4,434.81 | 2,583.34 | 1,851.47 | 650,877.34 |
| 171 | 4,434.81 | 2,590.66 | 1,844.15 | 648,286.68 |
| 172 | 4,434.81 | 2,598.00 | 1,836.81 | 645,688.68 |
| 173 | 4,434.81 | 2,605.36 | 1,829.45 | 643,083.32 |
| 174 | 4,434.81 | 2,612.74 | 1,822.07 | 640,470.58 |
| 175 | 4,434.81 | 2,620.14 | 1,814.67 | 637,850.44 |
| 176 | 4,434.81 | 2,627.57 | 1,807.24 | 635,222.87 |
| 177 | 4,434.81 | 2,635.01 | 1,799.80 | 632,587.86 |
| 178 | 4,434.81 | 2,642.48 | 1,792.33 | 629,945.38 |
| 179 | 4,434.81 | 2,649.96 | 1,784.85 | 627,295.42 |
| 180 | 4,434.81 | 2,657.47 | 1,777.34 | 624,637.95 |
| 181 | 4,434.81 | 2,665.00 | 1,769.81 | 621,972.95 |
| 182 | 4,434.81 | 2,672.55 | 1,762.26 | 619,300.40 |
| 183 | 4,434.81 | 2,680.13 | 1,754.68 | 616,620.27 |
| 184 | 4,434.81 | 2,687.72 | 1,747.09 | 613,932.55 |
| 185 | 4,434.81 | 2,695.33 | 1,739.48 | 611,237.22 |
| 186 | 4,434.81 | 2,702.97 | 1,731.84 | 608,534.25 |
| 187 | 4,434.81 | 2,710.63 | 1,724.18 | 605,823.62 |
| 188 | 4,434.81 | 2,718.31 | 1,716.50 | 603,105.31 |
| 189 | 4,434.81 | 2,726.01 | 1,708.80 | 600,379.30 |
| 190 | 4,434.81 | 2,733.74 | 1,701.07 | 597,645.56 |
| 191 | 4,434.81 | 2,741.48 | 1,693.33 | 594,904.08 |
| 192 | 4,434.81 | 2,749.25 | 1,685.56 | 592,154.83 |
| 193 | 4,434.81 | 2,757.04 | 1,677.77 | 589,397.79 |
| 194 | 4,434.81 | 2,764.85 | 1,669.96 | 586,632.94 |
| 195 | 4,434.81 | 2,772.68 | 1,662.13 | 583,860.26 |
| 196 | 4,434.81 | 2,780.54 | 1,654.27 | 581,079.72 |
| 197 | 4,434.81 | 2,788.42 | 1,646.39 | 578,291.30 |
| 198 | 4,434.81 | 2,796.32 | 1,638.49 | 575,494.98 |
| 199 | 4,434.81 | 2,804.24 | 1,630.57 | 572,690.74 |
| 200 | 4,434.81 | 2,812.19 | 1,622.62 | 569,878.55 |
| 201 | 4,434.81 | 2,820.15 | 1,614.66 | 567,058.40 |
| 202 | 4,434.81 | 2,828.14 | 1,606.67 | 564,230.26 |
| 203 | 4,434.81 | 2,836.16 | 1,598.65 | 561,394.10 |
| 204 | 4,434.81 | 2,844.19 | 1,590.62 | 558,549.91 |
| 205 | 4,434.81 | 2,852.25 | 1,582.56 | 555,697.66 |
| 206 | 4,434.81 | 2,860.33 | 1,574.48 | 552,837.33 |
| 207 | 4,434.81 | 2,868.44 | 1,566.37 | 549,968.89 |
| 208 | 4,434.81 | 2,876.56 | 1,558.25 | 547,092.33 |
| 209 | 4,434.81 | 2,884.72 | 1,550.09 | 544,207.61 |
| 210 | 4,434.81 | 2,892.89 | 1,541.92 | 541,314.72 |
| 211 | 4,434.81 | 2,901.08 | 1,533.73 | 538,413.64 |
| 212 | 4,434.81 | 2,909.30 | 1,525.51 | 535,504.34 |
| 213 | 4,434.81 | 2,917.55 | 1,517.26 | 532,586.79 |
| 214 | 4,434.81 | 2,925.81 | 1,509.00 | 529,660.98 |
| 215 | 4,434.81 | 2,934.10 | 1,500.71 | 526,726.88 |
| 216 | 4,434.81 | 2,942.42 | 1,492.39 | 523,784.46 |
| 217 | 4,434.81 | 2,950.75 | 1,484.06 | 520,833.71 |
| 218 | 4,434.81 | 2,959.11 | 1,475.70 | 517,874.60 |
| 219 | 4,434.81 | 2,967.50 | 1,467.31 | 514,907.10 |
| 220 | 4,434.81 | 2,975.91 | 1,458.90 | 511,931.19 |
| 221 | 4,434.81 | 2,984.34 | 1,450.47 | 508,946.85 |
| 222 | 4,434.81 | 2,992.79 | 1,442.02 | 505,954.06 |
| 223 | 4,434.81 | 3,001.27 | 1,433.54 | 502,952.79 |
| 224 | 4,434.81 | 3,009.78 | 1,425.03 | 499,943.01 |
| 225 | 4,434.81 | 3,018.30 | 1,416.51 | 496,924.71 |
| 226 | 4,434.81 | 3,026.86 | 1,407.95 | 493,897.85 |
| 227 | 4,434.81 | 3,035.43 | 1,399.38 | 490,862.42 |
| 228 | 4,434.81 | 3,044.03 | 1,390.78 | 487,818.39 |
| 229 | 4,434.81 | 3,052.66 | 1,382.15 | 484,765.73 |
| 230 | 4,434.81 | 3,061.31 | 1,373.50 | 481,704.42 |
| 231 | 4,434.81 | 3,069.98 | 1,364.83 | 478,634.44 |
| 232 | 4,434.81 | 3,078.68 | 1,356.13 | 475,555.76 |
| 233 | 4,434.81 | 3,087.40 | 1,347.41 | 472,468.36 |
| 234 | 4,434.81 | 3,096.15 | 1,338.66 | 469,372.21 |
| 235 | 4,434.81 | 3,104.92 | 1,329.89 | 466,267.29 |
| 236 | 4,434.81 | 3,113.72 | 1,321.09 | 463,153.57 |
| 237 | 4,434.81 | 3,122.54 | 1,312.27 | 460,031.03 |
| 238 | 4,434.81 | 3,131.39 | 1,303.42 | 456,899.64 |
| 239 | 4,434.81 | 3,140.26 | 1,294.55 | 453,759.38 |
| 240 | 4,434.81 | 3,149.16 | 1,285.65 | 450,610.22 |
| 241 | 4,434.81 | 3,158.08 | 1,276.73 | 447,452.14 |
| 242 | 4,434.81 | 3,167.03 | 1,267.78 | 444,285.11 |
| 243 | 4,434.81 | 3,176.00 | 1,258.81 | 441,109.11 |
| 244 | 4,434.81 | 3,185.00 | 1,249.81 | 437,924.11 |
| 245 | 4,434.81 | 3,194.03 | 1,240.78 | 434,730.08 |
| 246 | 4,434.81 | 3,203.07 | 1,231.74 | 431,527.01 |
| 247 | 4,434.81 | 3,212.15 | 1,222.66 | 428,314.86 |
| 248 | 4,434.81 | 3,221.25 | 1,213.56 | 425,093.61 |
| 249 | 4,434.81 | 3,230.38 | 1,204.43 | 421,863.23 |
| 250 | 4,434.81 | 3,239.53 | 1,195.28 | 418,623.70 |
| 251 | 4,434.81 | 3,248.71 | 1,186.10 | 415,374.99 |
| 252 | 4,434.81 | 3,257.91 | 1,176.90 | 412,117.08 |
| 253 | 4,434.81 | 3,267.14 | 1,167.67 | 408,849.94 |
| 254 | 4,434.81 | 3,276.40 | 1,158.41 | 405,573.54 |
| 255 | 4,434.81 | 3,285.68 | 1,149.13 | 402,287.86 |
| 256 | 4,434.81 | 3,294.99 | 1,139.82 | 398,992.87 |
| 257 | 4,434.81 | 3,304.33 | 1,130.48 | 395,688.54 |
| 258 | 4,434.81 | 3,313.69 | 1,121.12 | 392,374.85 |
| 259 | 4,434.81 | 3,323.08 | 1,111.73 | 389,051.77 |
| 260 | 4,434.81 | 3,332.50 | 1,102.31 | 385,719.27 |
| 261 | 4,434.81 | 3,341.94 | 1,092.87 | 382,377.33 |
| 262 | 4,434.81 | 3,351.41 | 1,083.40 | 379,025.92 |
| 263 | 4,434.81 | 3,360.90 | 1,073.91 | 375,665.02 |
| 264 | 4,434.81 | 3,370.43 | 1,064.38 | 372,294.59 |
| 265 | 4,434.81 | 3,379.98 | 1,054.83 | 368,914.61 |
| 266 | 4,434.81 | 3,389.55 | 1,045.26 | 365,525.06 |
| 267 | 4,434.81 | 3,399.16 | 1,035.65 | 362,125.90 |
| 268 | 4,434.81 | 3,408.79 | 1,026.02 | 358,717.11 |
| 269 | 4,434.81 | 3,418.44 | 1,016.37 | 355,298.67 |
| 270 | 4,434.81 | 3,428.13 | 1,006.68 | 351,870.54 |
| 271 | 4,434.81 | 3,437.84 | 996.97 | 348,432.70 |
| 272 | 4,434.81 | 3,447.58 | 987.23 | 344,985.12 |
| 273 | 4,434.81 | 3,457.35 | 977.46 | 341,527.77 |
| 274 | 4,434.81 | 3,467.15 | 967.66 | 338,060.62 |
| 275 | 4,434.81 | 3,476.97 | 957.84 | 334,583.65 |
| 276 | 4,434.81 | 3,486.82 | 947.99 | 331,096.83 |
| 277 | 4,434.81 | 3,496.70 | 938.11 | 327,600.13 |
| 278 | 4,434.81 | 3,506.61 | 928.20 | 324,093.52 |
| 279 | 4,434.81 | 3,516.55 | 918.26 | 320,576.97 |
| 280 | 4,434.81 | 3,526.51 | 908.30 | 317,050.46 |
| 281 | 4,434.81 | 3,536.50 | 898.31 | 313,513.96 |
| 282 | 4,434.81 | 3,546.52 | 888.29 | 309,967.44 |
| 283 | 4,434.81 | 3,556.57 | 878.24 | 306,410.87 |
| 284 | 4,434.81 | 3,566.65 | 868.16 | 302,844.22 |
| 285 | 4,434.81 | 3,576.75 | 858.06 | 299,267.47 |
| 286 | 4,434.81 | 3,586.89 | 847.92 | 295,680.58 |
| 287 | 4,434.81 | 3,597.05 | 837.76 | 292,083.53 |
| 288 | 4,434.81 | 3,607.24 | 827.57 | 288,476.29 |
| 289 | 4,434.81 | 3,617.46 | 817.35 | 284,858.83 |
| 290 | 4,434.81 | 3,627.71 | 807.10 | 281,231.12 |
| 291 | 4,434.81 | 3,637.99 | 796.82 | 277,593.13 |
| 292 | 4,434.81 | 3,648.30 | 786.51 | 273,944.83 |
| 293 | 4,434.81 | 3,658.63 | 776.18 | 270,286.20 |
| 294 | 4,434.81 | 3,669.00 | 765.81 | 266,617.20 |
| 295 | 4,434.81 | 3,679.39 | 755.42 | 262,937.81 |
| 296 | 4,434.81 | 3,689.82 | 744.99 | 259,247.99 |
| 297 | 4,434.81 | 3,700.27 | 734.54 | 255,547.72 |
| 298 | 4,434.81 | 3,710.76 | 724.05 | 251,836.96 |
| 299 | 4,434.81 | 3,721.27 | 713.54 | 248,115.69 |
| 300 | 4,434.81 | 3,731.82 | 702.99 | 244,383.87 |
| 301 | 4,434.81 | 3,742.39 | 692.42 | 240,641.48 |
| 302 | 4,434.81 | 3,752.99 | 681.82 | 236,888.49 |
| 303 | 4,434.81 | 3,763.63 | 671.18 | 233,124.86 |
| 304 | 4,434.81 | 3,774.29 | 660.52 | 229,350.57 |
| 305 | 4,434.81 | 3,784.98 | 649.83 | 225,565.59 |
| 306 | 4,434.81 | 3,795.71 | 639.10 | 221,769.88 |
| 307 | 4,434.81 | 3,806.46 | 628.35 | 217,963.42 |
| 308 | 4,434.81 | 3,817.25 | 617.56 | 214,146.17 |
| 309 | 4,434.81 | 3,828.06 | 606.75 | 210,318.11 |
| 310 | 4,434.81 | 3,838.91 | 595.90 | 206,479.20 |
| 311 | 4,434.81 | 3,849.79 | 585.02 | 202,629.41 |
| 312 | 4,434.81 | 3,860.69 | 574.12 | 198,768.72 |
| 313 | 4,434.81 | 3,871.63 | 563.18 | 194,897.09 |
| 314 | 4,434.81 | 3,882.60 | 552.21 | 191,014.49 |
| 315 | 4,434.81 | 3,893.60 | 541.21 | 187,120.89 |
| 316 | 4,434.81 | 3,904.63 | 530.18 | 183,216.26 |
| 317 | 4,434.81 | 3,915.70 | 519.11 | 179,300.56 |
| 318 | 4,434.81 | 3,926.79 | 508.02 | 175,373.77 |
| 319 | 4,434.81 | 3,937.92 | 496.89 | 171,435.85 |
| 320 | 4,434.81 | 3,949.08 | 485.73 | 167,486.77 |
| 321 | 4,434.81 | 3,960.26 | 474.55 | 163,526.51 |
| 322 | 4,434.81 | 3,971.48 | 463.33 | 159,555.03 |
| 323 | 4,434.81 | 3,982.74 | 452.07 | 155,572.29 |
| 324 | 4,434.81 | 3,994.02 | 440.79 | 151,578.27 |
| 325 | 4,434.81 | 4,005.34 | 429.47 | 147,572.93 |
| 326 | 4,434.81 | 4,016.69 | 418.12 | 143,556.24 |
| 327 | 4,434.81 | 4,028.07 | 406.74 | 139,528.17 |
| 328 | 4,434.81 | 4,039.48 | 395.33 | 135,488.69 |
| 329 | 4,434.81 | 4,050.93 | 383.88 | 131,437.76 |
| 330 | 4,434.81 | 4,062.40 | 372.41 | 127,375.36 |
| 331 | 4,434.81 | 4,073.91 | 360.90 | 123,301.45 |
| 332 | 4,434.81 | 4,085.46 | 349.35 | 119,215.99 |
| 333 | 4,434.81 | 4,097.03 | 337.78 | 115,118.96 |
| 334 | 4,434.81 | 4,108.64 | 326.17 | 111,010.32 |
| 335 | 4,434.81 | 4,120.28 | 314.53 | 106,890.04 |
| 336 | 4,434.81 | 4,131.95 | 302.86 | 102,758.09 |
| 337 | 4,434.81 | 4,143.66 | 291.15 | 98,614.43 |
| 338 | 4,434.81 | 4,155.40 | 279.41 | 94,459.03 |
| 339 | 4,434.81 | 4,167.18 | 267.63 | 90,291.85 |
| 340 | 4,434.81 | 4,178.98 | 255.83 | 86,112.87 |
| 341 | 4,434.81 | 4,190.82 | 243.99 | 81,922.05 |
| 342 | 4,434.81 | 4,202.70 | 232.11 | 77,719.35 |
| 343 | 4,434.81 | 4,214.61 | 220.20 | 73,504.74 |
| 344 | 4,434.81 | 4,226.55 | 208.26 | 69,278.19 |
| 345 | 4,434.81 | 4,238.52 | 196.29 | 65,039.67 |
| 346 | 4,434.81 | 4,250.53 | 184.28 | 60,789.14 |
| 347 | 4,434.81 | 4,262.57 | 172.24 | 56,526.57 |
| 348 | 4,434.81 | 4,274.65 | 160.16 | 52,251.92 |
| 349 | 4,434.81 | 4,286.76 | 148.05 | 47,965.16 |
| 350 | 4,434.81 | 4,298.91 | 135.90 | 43,666.25 |
| 351 | 4,434.81 | 4,311.09 | 123.72 | 39,355.16 |
| 352 | 4,434.81 | 4,323.30 | 111.51 | 35,031.86 |
| 353 | 4,434.81 | 4,335.55 | 99.26 | 30,696.31 |
| 354 | 4,434.81 | 4,347.84 | 86.97 | 26,348.47 |
| 355 | 4,434.81 | 4,360.16 | 74.65 | 21,988.31 |
| 356 | 4,434.81 | 4,372.51 | 62.30 | 17,615.80 |
| 357 | 4,434.81 | 4,384.90 | 49.91 | 13,230.90 |
| 358 | 4,434.81 | 4,397.32 | 37.49 | 8,833.58 |
| 359 | 4,434.81 | 4,409.78 | 25.03 | 4,423.80 |
| 360 | 4,436.33 | 4,423.80 | 12.53 | 0.00 |
| 明算 · · 房贷等额本息计算器 | ||||
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。
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。
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。
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。
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。
额度、首付和利率供对照,不构成贷款建议。阅读免责声明