上海首套和二套首付比例参考是多少?
站内快照(2026-09-22)首套约 25%,二套约 35%。参考口径会区分户籍、居住证和社保年限,限购执行以上海市当期房屋交易政策为准。
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。
上海的公积金利率和商业贷款加点经常分首套、二套两套数字。先用参考利率看月供差额,再按贷款银行的 LPR 加点合同确认。
更新于
更新于 。请以当地最新规定为准。
参考口径会区分户籍、居住证和社保年限,限购执行以上海市当期房屋交易政策为准。
贷款金额 100万元、年利率 3.3%、贷款年限 30年,月供 4,379.55 元,总利息 576,639.36 元,总还款 1,576,639.36 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 | 4,379.55 | 1,629.55 | 2,750.00 | 998,370.45 |
| 2 | 4,379.55 | 1,634.03 | 2,745.52 | 996,736.42 |
| 3 | 4,379.55 | 1,638.52 | 2,741.03 | 995,097.90 |
| 4 | 4,379.55 | 1,643.03 | 2,736.52 | 993,454.87 |
| 5 | 4,379.55 | 1,647.55 | 2,732.00 | 991,807.32 |
| 6 | 4,379.55 | 1,652.08 | 2,727.47 | 990,155.24 |
| 7 | 4,379.55 | 1,656.62 | 2,722.93 | 988,498.62 |
| 8 | 4,379.55 | 1,661.18 | 2,718.37 | 986,837.44 |
| 9 | 4,379.55 | 1,665.75 | 2,713.80 | 985,171.69 |
| 10 | 4,379.55 | 1,670.33 | 2,709.22 | 983,501.36 |
| 11 | 4,379.55 | 1,674.92 | 2,704.63 | 981,826.44 |
| 12 | 4,379.55 | 1,679.53 | 2,700.02 | 980,146.91 |
| 13 | 4,379.55 | 1,684.15 | 2,695.40 | 978,462.76 |
| 14 | 4,379.55 | 1,688.78 | 2,690.77 | 976,773.98 |
| 15 | 4,379.55 | 1,693.42 | 2,686.13 | 975,080.56 |
| 16 | 4,379.55 | 1,698.08 | 2,681.47 | 973,382.48 |
| 17 | 4,379.55 | 1,702.75 | 2,676.80 | 971,679.73 |
| 18 | 4,379.55 | 1,707.43 | 2,672.12 | 969,972.30 |
| 19 | 4,379.55 | 1,712.13 | 2,667.42 | 968,260.17 |
| 20 | 4,379.55 | 1,716.83 | 2,662.72 | 966,543.34 |
| 21 | 4,379.55 | 1,721.56 | 2,657.99 | 964,821.78 |
| 22 | 4,379.55 | 1,726.29 | 2,653.26 | 963,095.49 |
| 23 | 4,379.55 | 1,731.04 | 2,648.51 | 961,364.45 |
| 24 | 4,379.55 | 1,735.80 | 2,643.75 | 959,628.65 |
| 25 | 4,379.55 | 1,740.57 | 2,638.98 | 957,888.08 |
| 26 | 4,379.55 | 1,745.36 | 2,634.19 | 956,142.72 |
| 27 | 4,379.55 | 1,750.16 | 2,629.39 | 954,392.56 |
| 28 | 4,379.55 | 1,754.97 | 2,624.58 | 952,637.59 |
| 29 | 4,379.55 | 1,759.80 | 2,619.75 | 950,877.79 |
| 30 | 4,379.55 | 1,764.64 | 2,614.91 | 949,113.15 |
| 31 | 4,379.55 | 1,769.49 | 2,610.06 | 947,343.66 |
| 32 | 4,379.55 | 1,774.35 | 2,605.20 | 945,569.31 |
| 33 | 4,379.55 | 1,779.23 | 2,600.32 | 943,790.08 |
| 34 | 4,379.55 | 1,784.13 | 2,595.42 | 942,005.95 |
| 35 | 4,379.55 | 1,789.03 | 2,590.52 | 940,216.92 |
| 36 | 4,379.55 | 1,793.95 | 2,585.60 | 938,422.97 |
| 37 | 4,379.55 | 1,798.89 | 2,580.66 | 936,624.08 |
| 38 | 4,379.55 | 1,803.83 | 2,575.72 | 934,820.25 |
| 39 | 4,379.55 | 1,808.79 | 2,570.76 | 933,011.46 |
| 40 | 4,379.55 | 1,813.77 | 2,565.78 | 931,197.69 |
| 41 | 4,379.55 | 1,818.76 | 2,560.79 | 929,378.93 |
| 42 | 4,379.55 | 1,823.76 | 2,555.79 | 927,555.17 |
| 43 | 4,379.55 | 1,828.77 | 2,550.78 | 925,726.40 |
| 44 | 4,379.55 | 1,833.80 | 2,545.75 | 923,892.60 |
| 45 | 4,379.55 | 1,838.85 | 2,540.70 | 922,053.75 |
| 46 | 4,379.55 | 1,843.90 | 2,535.65 | 920,209.85 |
| 47 | 4,379.55 | 1,848.97 | 2,530.58 | 918,360.88 |
| 48 | 4,379.55 | 1,854.06 | 2,525.49 | 916,506.82 |
| 49 | 4,379.55 | 1,859.16 | 2,520.39 | 914,647.66 |
| 50 | 4,379.55 | 1,864.27 | 2,515.28 | 912,783.39 |
| 51 | 4,379.55 | 1,869.40 | 2,510.15 | 910,913.99 |
| 52 | 4,379.55 | 1,874.54 | 2,505.01 | 909,039.45 |
| 53 | 4,379.55 | 1,879.69 | 2,499.86 | 907,159.76 |
| 54 | 4,379.55 | 1,884.86 | 2,494.69 | 905,274.90 |
| 55 | 4,379.55 | 1,890.04 | 2,489.51 | 903,384.86 |
| 56 | 4,379.55 | 1,895.24 | 2,484.31 | 901,489.62 |
| 57 | 4,379.55 | 1,900.45 | 2,479.10 | 899,589.17 |
| 58 | 4,379.55 | 1,905.68 | 2,473.87 | 897,683.49 |
| 59 | 4,379.55 | 1,910.92 | 2,468.63 | 895,772.57 |
| 60 | 4,379.55 | 1,916.18 | 2,463.37 | 893,856.39 |
| 61 | 4,379.55 | 1,921.44 | 2,458.11 | 891,934.95 |
| 62 | 4,379.55 | 1,926.73 | 2,452.82 | 890,008.22 |
| 63 | 4,379.55 | 1,932.03 | 2,447.52 | 888,076.19 |
| 64 | 4,379.55 | 1,937.34 | 2,442.21 | 886,138.85 |
| 65 | 4,379.55 | 1,942.67 | 2,436.88 | 884,196.18 |
| 66 | 4,379.55 | 1,948.01 | 2,431.54 | 882,248.17 |
| 67 | 4,379.55 | 1,953.37 | 2,426.18 | 880,294.80 |
| 68 | 4,379.55 | 1,958.74 | 2,420.81 | 878,336.06 |
| 69 | 4,379.55 | 1,964.13 | 2,415.42 | 876,371.93 |
| 70 | 4,379.55 | 1,969.53 | 2,410.02 | 874,402.40 |
| 71 | 4,379.55 | 1,974.94 | 2,404.61 | 872,427.46 |
| 72 | 4,379.55 | 1,980.37 | 2,399.18 | 870,447.09 |
| 73 | 4,379.55 | 1,985.82 | 2,393.73 | 868,461.27 |
| 74 | 4,379.55 | 1,991.28 | 2,388.27 | 866,469.99 |
| 75 | 4,379.55 | 1,996.76 | 2,382.79 | 864,473.23 |
| 76 | 4,379.55 | 2,002.25 | 2,377.30 | 862,470.98 |
| 77 | 4,379.55 | 2,007.75 | 2,371.80 | 860,463.23 |
| 78 | 4,379.55 | 2,013.28 | 2,366.27 | 858,449.95 |
| 79 | 4,379.55 | 2,018.81 | 2,360.74 | 856,431.14 |
| 80 | 4,379.55 | 2,024.36 | 2,355.19 | 854,406.78 |
| 81 | 4,379.55 | 2,029.93 | 2,349.62 | 852,376.85 |
| 82 | 4,379.55 | 2,035.51 | 2,344.04 | 850,341.34 |
| 83 | 4,379.55 | 2,041.11 | 2,338.44 | 848,300.23 |
| 84 | 4,379.55 | 2,046.72 | 2,332.83 | 846,253.51 |
| 85 | 4,379.55 | 2,052.35 | 2,327.20 | 844,201.16 |
| 86 | 4,379.55 | 2,058.00 | 2,321.55 | 842,143.16 |
| 87 | 4,379.55 | 2,063.66 | 2,315.89 | 840,079.50 |
| 88 | 4,379.55 | 2,069.33 | 2,310.22 | 838,010.17 |
| 89 | 4,379.55 | 2,075.02 | 2,304.53 | 835,935.15 |
| 90 | 4,379.55 | 2,080.73 | 2,298.82 | 833,854.42 |
| 91 | 4,379.55 | 2,086.45 | 2,293.10 | 831,767.97 |
| 92 | 4,379.55 | 2,092.19 | 2,287.36 | 829,675.78 |
| 93 | 4,379.55 | 2,097.94 | 2,281.61 | 827,577.84 |
| 94 | 4,379.55 | 2,103.71 | 2,275.84 | 825,474.13 |
| 95 | 4,379.55 | 2,109.50 | 2,270.05 | 823,364.63 |
| 96 | 4,379.55 | 2,115.30 | 2,264.25 | 821,249.33 |
| 97 | 4,379.55 | 2,121.11 | 2,258.44 | 819,128.22 |
| 98 | 4,379.55 | 2,126.95 | 2,252.60 | 817,001.27 |
| 99 | 4,379.55 | 2,132.80 | 2,246.75 | 814,868.47 |
| 100 | 4,379.55 | 2,138.66 | 2,240.89 | 812,729.81 |
| 101 | 4,379.55 | 2,144.54 | 2,235.01 | 810,585.27 |
| 102 | 4,379.55 | 2,150.44 | 2,229.11 | 808,434.83 |
| 103 | 4,379.55 | 2,156.35 | 2,223.20 | 806,278.48 |
| 104 | 4,379.55 | 2,162.28 | 2,217.27 | 804,116.20 |
| 105 | 4,379.55 | 2,168.23 | 2,211.32 | 801,947.97 |
| 106 | 4,379.55 | 2,174.19 | 2,205.36 | 799,773.78 |
| 107 | 4,379.55 | 2,180.17 | 2,199.38 | 797,593.61 |
| 108 | 4,379.55 | 2,186.17 | 2,193.38 | 795,407.44 |
| 109 | 4,379.55 | 2,192.18 | 2,187.37 | 793,215.26 |
| 110 | 4,379.55 | 2,198.21 | 2,181.34 | 791,017.05 |
| 111 | 4,379.55 | 2,204.25 | 2,175.30 | 788,812.80 |
| 112 | 4,379.55 | 2,210.31 | 2,169.24 | 786,602.49 |
| 113 | 4,379.55 | 2,216.39 | 2,163.16 | 784,386.10 |
| 114 | 4,379.55 | 2,222.49 | 2,157.06 | 782,163.61 |
| 115 | 4,379.55 | 2,228.60 | 2,150.95 | 779,935.01 |
| 116 | 4,379.55 | 2,234.73 | 2,144.82 | 777,700.28 |
| 117 | 4,379.55 | 2,240.87 | 2,138.68 | 775,459.41 |
| 118 | 4,379.55 | 2,247.04 | 2,132.51 | 773,212.37 |
| 119 | 4,379.55 | 2,253.22 | 2,126.33 | 770,959.15 |
| 120 | 4,379.55 | 2,259.41 | 2,120.14 | 768,699.74 |
| 121 | 4,379.55 | 2,265.63 | 2,113.92 | 766,434.11 |
| 122 | 4,379.55 | 2,271.86 | 2,107.69 | 764,162.25 |
| 123 | 4,379.55 | 2,278.10 | 2,101.45 | 761,884.15 |
| 124 | 4,379.55 | 2,284.37 | 2,095.18 | 759,599.78 |
| 125 | 4,379.55 | 2,290.65 | 2,088.90 | 757,309.13 |
| 126 | 4,379.55 | 2,296.95 | 2,082.60 | 755,012.18 |
| 127 | 4,379.55 | 2,303.27 | 2,076.28 | 752,708.91 |
| 128 | 4,379.55 | 2,309.60 | 2,069.95 | 750,399.31 |
| 129 | 4,379.55 | 2,315.95 | 2,063.60 | 748,083.36 |
| 130 | 4,379.55 | 2,322.32 | 2,057.23 | 745,761.04 |
| 131 | 4,379.55 | 2,328.71 | 2,050.84 | 743,432.33 |
| 132 | 4,379.55 | 2,335.11 | 2,044.44 | 741,097.22 |
| 133 | 4,379.55 | 2,341.53 | 2,038.02 | 738,755.69 |
| 134 | 4,379.55 | 2,347.97 | 2,031.58 | 736,407.72 |
| 135 | 4,379.55 | 2,354.43 | 2,025.12 | 734,053.29 |
| 136 | 4,379.55 | 2,360.90 | 2,018.65 | 731,692.39 |
| 137 | 4,379.55 | 2,367.40 | 2,012.15 | 729,324.99 |
| 138 | 4,379.55 | 2,373.91 | 2,005.64 | 726,951.08 |
| 139 | 4,379.55 | 2,380.43 | 1,999.12 | 724,570.65 |
| 140 | 4,379.55 | 2,386.98 | 1,992.57 | 722,183.67 |
| 141 | 4,379.55 | 2,393.54 | 1,986.01 | 719,790.13 |
| 142 | 4,379.55 | 2,400.13 | 1,979.42 | 717,390.00 |
| 143 | 4,379.55 | 2,406.73 | 1,972.82 | 714,983.27 |
| 144 | 4,379.55 | 2,413.35 | 1,966.20 | 712,569.92 |
| 145 | 4,379.55 | 2,419.98 | 1,959.57 | 710,149.94 |
| 146 | 4,379.55 | 2,426.64 | 1,952.91 | 707,723.30 |
| 147 | 4,379.55 | 2,433.31 | 1,946.24 | 705,289.99 |
| 148 | 4,379.55 | 2,440.00 | 1,939.55 | 702,849.99 |
| 149 | 4,379.55 | 2,446.71 | 1,932.84 | 700,403.28 |
| 150 | 4,379.55 | 2,453.44 | 1,926.11 | 697,949.84 |
| 151 | 4,379.55 | 2,460.19 | 1,919.36 | 695,489.65 |
| 152 | 4,379.55 | 2,466.95 | 1,912.60 | 693,022.70 |
| 153 | 4,379.55 | 2,473.74 | 1,905.81 | 690,548.96 |
| 154 | 4,379.55 | 2,480.54 | 1,899.01 | 688,068.42 |
| 155 | 4,379.55 | 2,487.36 | 1,892.19 | 685,581.06 |
| 156 | 4,379.55 | 2,494.20 | 1,885.35 | 683,086.86 |
| 157 | 4,379.55 | 2,501.06 | 1,878.49 | 680,585.80 |
| 158 | 4,379.55 | 2,507.94 | 1,871.61 | 678,077.86 |
| 159 | 4,379.55 | 2,514.84 | 1,864.71 | 675,563.02 |
| 160 | 4,379.55 | 2,521.75 | 1,857.80 | 673,041.27 |
| 161 | 4,379.55 | 2,528.69 | 1,850.86 | 670,512.58 |
| 162 | 4,379.55 | 2,535.64 | 1,843.91 | 667,976.94 |
| 163 | 4,379.55 | 2,542.61 | 1,836.94 | 665,434.33 |
| 164 | 4,379.55 | 2,549.61 | 1,829.94 | 662,884.72 |
| 165 | 4,379.55 | 2,556.62 | 1,822.93 | 660,328.10 |
| 166 | 4,379.55 | 2,563.65 | 1,815.90 | 657,764.45 |
| 167 | 4,379.55 | 2,570.70 | 1,808.85 | 655,193.75 |
| 168 | 4,379.55 | 2,577.77 | 1,801.78 | 652,615.98 |
| 169 | 4,379.55 | 2,584.86 | 1,794.69 | 650,031.12 |
| 170 | 4,379.55 | 2,591.96 | 1,787.59 | 647,439.16 |
| 171 | 4,379.55 | 2,599.09 | 1,780.46 | 644,840.07 |
| 172 | 4,379.55 | 2,606.24 | 1,773.31 | 642,233.83 |
| 173 | 4,379.55 | 2,613.41 | 1,766.14 | 639,620.42 |
| 174 | 4,379.55 | 2,620.59 | 1,758.96 | 636,999.83 |
| 175 | 4,379.55 | 2,627.80 | 1,751.75 | 634,372.03 |
| 176 | 4,379.55 | 2,635.03 | 1,744.52 | 631,737.00 |
| 177 | 4,379.55 | 2,642.27 | 1,737.28 | 629,094.73 |
| 178 | 4,379.55 | 2,649.54 | 1,730.01 | 626,445.19 |
| 179 | 4,379.55 | 2,656.83 | 1,722.72 | 623,788.36 |
| 180 | 4,379.55 | 2,664.13 | 1,715.42 | 621,124.23 |
| 181 | 4,379.55 | 2,671.46 | 1,708.09 | 618,452.77 |
| 182 | 4,379.55 | 2,678.80 | 1,700.75 | 615,773.97 |
| 183 | 4,379.55 | 2,686.17 | 1,693.38 | 613,087.80 |
| 184 | 4,379.55 | 2,693.56 | 1,685.99 | 610,394.24 |
| 185 | 4,379.55 | 2,700.97 | 1,678.58 | 607,693.27 |
| 186 | 4,379.55 | 2,708.39 | 1,671.16 | 604,984.88 |
| 187 | 4,379.55 | 2,715.84 | 1,663.71 | 602,269.04 |
| 188 | 4,379.55 | 2,723.31 | 1,656.24 | 599,545.73 |
| 189 | 4,379.55 | 2,730.80 | 1,648.75 | 596,814.93 |
| 190 | 4,379.55 | 2,738.31 | 1,641.24 | 594,076.62 |
| 191 | 4,379.55 | 2,745.84 | 1,633.71 | 591,330.78 |
| 192 | 4,379.55 | 2,753.39 | 1,626.16 | 588,577.39 |
| 193 | 4,379.55 | 2,760.96 | 1,618.59 | 585,816.43 |
| 194 | 4,379.55 | 2,768.55 | 1,611.00 | 583,047.88 |
| 195 | 4,379.55 | 2,776.17 | 1,603.38 | 580,271.71 |
| 196 | 4,379.55 | 2,783.80 | 1,595.75 | 577,487.91 |
| 197 | 4,379.55 | 2,791.46 | 1,588.09 | 574,696.45 |
| 198 | 4,379.55 | 2,799.13 | 1,580.42 | 571,897.32 |
| 199 | 4,379.55 | 2,806.83 | 1,572.72 | 569,090.49 |
| 200 | 4,379.55 | 2,814.55 | 1,565.00 | 566,275.94 |
| 201 | 4,379.55 | 2,822.29 | 1,557.26 | 563,453.65 |
| 202 | 4,379.55 | 2,830.05 | 1,549.50 | 560,623.60 |
| 203 | 4,379.55 | 2,837.84 | 1,541.71 | 557,785.76 |
| 204 | 4,379.55 | 2,845.64 | 1,533.91 | 554,940.12 |
| 205 | 4,379.55 | 2,853.46 | 1,526.09 | 552,086.66 |
| 206 | 4,379.55 | 2,861.31 | 1,518.24 | 549,225.35 |
| 207 | 4,379.55 | 2,869.18 | 1,510.37 | 546,356.17 |
| 208 | 4,379.55 | 2,877.07 | 1,502.48 | 543,479.10 |
| 209 | 4,379.55 | 2,884.98 | 1,494.57 | 540,594.12 |
| 210 | 4,379.55 | 2,892.92 | 1,486.63 | 537,701.20 |
| 211 | 4,379.55 | 2,900.87 | 1,478.68 | 534,800.33 |
| 212 | 4,379.55 | 2,908.85 | 1,470.70 | 531,891.48 |
| 213 | 4,379.55 | 2,916.85 | 1,462.70 | 528,974.63 |
| 214 | 4,379.55 | 2,924.87 | 1,454.68 | 526,049.76 |
| 215 | 4,379.55 | 2,932.91 | 1,446.64 | 523,116.85 |
| 216 | 4,379.55 | 2,940.98 | 1,438.57 | 520,175.87 |
| 217 | 4,379.55 | 2,949.07 | 1,430.48 | 517,226.80 |
| 218 | 4,379.55 | 2,957.18 | 1,422.37 | 514,269.62 |
| 219 | 4,379.55 | 2,965.31 | 1,414.24 | 511,304.31 |
| 220 | 4,379.55 | 2,973.46 | 1,406.09 | 508,330.85 |
| 221 | 4,379.55 | 2,981.64 | 1,397.91 | 505,349.21 |
| 222 | 4,379.55 | 2,989.84 | 1,389.71 | 502,359.37 |
| 223 | 4,379.55 | 2,998.06 | 1,381.49 | 499,361.31 |
| 224 | 4,379.55 | 3,006.31 | 1,373.24 | 496,355.00 |
| 225 | 4,379.55 | 3,014.57 | 1,364.98 | 493,340.43 |
| 226 | 4,379.55 | 3,022.86 | 1,356.69 | 490,317.57 |
| 227 | 4,379.55 | 3,031.18 | 1,348.37 | 487,286.39 |
| 228 | 4,379.55 | 3,039.51 | 1,340.04 | 484,246.88 |
| 229 | 4,379.55 | 3,047.87 | 1,331.68 | 481,199.01 |
| 230 | 4,379.55 | 3,056.25 | 1,323.30 | 478,142.76 |
| 231 | 4,379.55 | 3,064.66 | 1,314.89 | 475,078.10 |
| 232 | 4,379.55 | 3,073.09 | 1,306.46 | 472,005.01 |
| 233 | 4,379.55 | 3,081.54 | 1,298.01 | 468,923.47 |
| 234 | 4,379.55 | 3,090.01 | 1,289.54 | 465,833.46 |
| 235 | 4,379.55 | 3,098.51 | 1,281.04 | 462,734.95 |
| 236 | 4,379.55 | 3,107.03 | 1,272.52 | 459,627.92 |
| 237 | 4,379.55 | 3,115.57 | 1,263.98 | 456,512.35 |
| 238 | 4,379.55 | 3,124.14 | 1,255.41 | 453,388.21 |
| 239 | 4,379.55 | 3,132.73 | 1,246.82 | 450,255.48 |
| 240 | 4,379.55 | 3,141.35 | 1,238.20 | 447,114.13 |
| 241 | 4,379.55 | 3,149.99 | 1,229.56 | 443,964.14 |
| 242 | 4,379.55 | 3,158.65 | 1,220.90 | 440,805.49 |
| 243 | 4,379.55 | 3,167.33 | 1,212.22 | 437,638.16 |
| 244 | 4,379.55 | 3,176.05 | 1,203.50 | 434,462.11 |
| 245 | 4,379.55 | 3,184.78 | 1,194.77 | 431,277.33 |
| 246 | 4,379.55 | 3,193.54 | 1,186.01 | 428,083.79 |
| 247 | 4,379.55 | 3,202.32 | 1,177.23 | 424,881.47 |
| 248 | 4,379.55 | 3,211.13 | 1,168.42 | 421,670.34 |
| 249 | 4,379.55 | 3,219.96 | 1,159.59 | 418,450.38 |
| 250 | 4,379.55 | 3,228.81 | 1,150.74 | 415,221.57 |
| 251 | 4,379.55 | 3,237.69 | 1,141.86 | 411,983.88 |
| 252 | 4,379.55 | 3,246.59 | 1,132.96 | 408,737.29 |
| 253 | 4,379.55 | 3,255.52 | 1,124.03 | 405,481.77 |
| 254 | 4,379.55 | 3,264.48 | 1,115.07 | 402,217.29 |
| 255 | 4,379.55 | 3,273.45 | 1,106.10 | 398,943.84 |
| 256 | 4,379.55 | 3,282.45 | 1,097.10 | 395,661.39 |
| 257 | 4,379.55 | 3,291.48 | 1,088.07 | 392,369.91 |
| 258 | 4,379.55 | 3,300.53 | 1,079.02 | 389,069.38 |
| 259 | 4,379.55 | 3,309.61 | 1,069.94 | 385,759.77 |
| 260 | 4,379.55 | 3,318.71 | 1,060.84 | 382,441.06 |
| 261 | 4,379.55 | 3,327.84 | 1,051.71 | 379,113.22 |
| 262 | 4,379.55 | 3,336.99 | 1,042.56 | 375,776.23 |
| 263 | 4,379.55 | 3,346.17 | 1,033.38 | 372,430.06 |
| 264 | 4,379.55 | 3,355.37 | 1,024.18 | 369,074.69 |
| 265 | 4,379.55 | 3,364.59 | 1,014.96 | 365,710.10 |
| 266 | 4,379.55 | 3,373.85 | 1,005.70 | 362,336.25 |
| 267 | 4,379.55 | 3,383.13 | 996.42 | 358,953.12 |
| 268 | 4,379.55 | 3,392.43 | 987.12 | 355,560.69 |
| 269 | 4,379.55 | 3,401.76 | 977.79 | 352,158.93 |
| 270 | 4,379.55 | 3,411.11 | 968.44 | 348,747.82 |
| 271 | 4,379.55 | 3,420.49 | 959.06 | 345,327.33 |
| 272 | 4,379.55 | 3,429.90 | 949.65 | 341,897.43 |
| 273 | 4,379.55 | 3,439.33 | 940.22 | 338,458.10 |
| 274 | 4,379.55 | 3,448.79 | 930.76 | 335,009.31 |
| 275 | 4,379.55 | 3,458.27 | 921.28 | 331,551.04 |
| 276 | 4,379.55 | 3,467.78 | 911.77 | 328,083.26 |
| 277 | 4,379.55 | 3,477.32 | 902.23 | 324,605.94 |
| 278 | 4,379.55 | 3,486.88 | 892.67 | 321,119.06 |
| 279 | 4,379.55 | 3,496.47 | 883.08 | 317,622.59 |
| 280 | 4,379.55 | 3,506.09 | 873.46 | 314,116.50 |
| 281 | 4,379.55 | 3,515.73 | 863.82 | 310,600.77 |
| 282 | 4,379.55 | 3,525.40 | 854.15 | 307,075.37 |
| 283 | 4,379.55 | 3,535.09 | 844.46 | 303,540.28 |
| 284 | 4,379.55 | 3,544.81 | 834.74 | 299,995.47 |
| 285 | 4,379.55 | 3,554.56 | 824.99 | 296,440.91 |
| 286 | 4,379.55 | 3,564.34 | 815.21 | 292,876.57 |
| 287 | 4,379.55 | 3,574.14 | 805.41 | 289,302.43 |
| 288 | 4,379.55 | 3,583.97 | 795.58 | 285,718.46 |
| 289 | 4,379.55 | 3,593.82 | 785.73 | 282,124.64 |
| 290 | 4,379.55 | 3,603.71 | 775.84 | 278,520.93 |
| 291 | 4,379.55 | 3,613.62 | 765.93 | 274,907.31 |
| 292 | 4,379.55 | 3,623.55 | 756.00 | 271,283.76 |
| 293 | 4,379.55 | 3,633.52 | 746.03 | 267,650.24 |
| 294 | 4,379.55 | 3,643.51 | 736.04 | 264,006.73 |
| 295 | 4,379.55 | 3,653.53 | 726.02 | 260,353.20 |
| 296 | 4,379.55 | 3,663.58 | 715.97 | 256,689.62 |
| 297 | 4,379.55 | 3,673.65 | 705.90 | 253,015.97 |
| 298 | 4,379.55 | 3,683.76 | 695.79 | 249,332.21 |
| 299 | 4,379.55 | 3,693.89 | 685.66 | 245,638.32 |
| 300 | 4,379.55 | 3,704.04 | 675.51 | 241,934.28 |
| 301 | 4,379.55 | 3,714.23 | 665.32 | 238,220.05 |
| 302 | 4,379.55 | 3,724.44 | 655.11 | 234,495.61 |
| 303 | 4,379.55 | 3,734.69 | 644.86 | 230,760.92 |
| 304 | 4,379.55 | 3,744.96 | 634.59 | 227,015.96 |
| 305 | 4,379.55 | 3,755.26 | 624.29 | 223,260.70 |
| 306 | 4,379.55 | 3,765.58 | 613.97 | 219,495.12 |
| 307 | 4,379.55 | 3,775.94 | 603.61 | 215,719.18 |
| 308 | 4,379.55 | 3,786.32 | 593.23 | 211,932.86 |
| 309 | 4,379.55 | 3,796.73 | 582.82 | 208,136.13 |
| 310 | 4,379.55 | 3,807.18 | 572.37 | 204,328.95 |
| 311 | 4,379.55 | 3,817.65 | 561.90 | 200,511.30 |
| 312 | 4,379.55 | 3,828.14 | 551.41 | 196,683.16 |
| 313 | 4,379.55 | 3,838.67 | 540.88 | 192,844.49 |
| 314 | 4,379.55 | 3,849.23 | 530.32 | 188,995.26 |
| 315 | 4,379.55 | 3,859.81 | 519.74 | 185,135.45 |
| 316 | 4,379.55 | 3,870.43 | 509.12 | 181,265.02 |
| 317 | 4,379.55 | 3,881.07 | 498.48 | 177,383.95 |
| 318 | 4,379.55 | 3,891.74 | 487.81 | 173,492.21 |
| 319 | 4,379.55 | 3,902.45 | 477.10 | 169,589.76 |
| 320 | 4,379.55 | 3,913.18 | 466.37 | 165,676.58 |
| 321 | 4,379.55 | 3,923.94 | 455.61 | 161,752.64 |
| 322 | 4,379.55 | 3,934.73 | 444.82 | 157,817.91 |
| 323 | 4,379.55 | 3,945.55 | 434.00 | 153,872.36 |
| 324 | 4,379.55 | 3,956.40 | 423.15 | 149,915.96 |
| 325 | 4,379.55 | 3,967.28 | 412.27 | 145,948.68 |
| 326 | 4,379.55 | 3,978.19 | 401.36 | 141,970.49 |
| 327 | 4,379.55 | 3,989.13 | 390.42 | 137,981.36 |
| 328 | 4,379.55 | 4,000.10 | 379.45 | 133,981.26 |
| 329 | 4,379.55 | 4,011.10 | 368.45 | 129,970.16 |
| 330 | 4,379.55 | 4,022.13 | 357.42 | 125,948.03 |
| 331 | 4,379.55 | 4,033.19 | 346.36 | 121,914.84 |
| 332 | 4,379.55 | 4,044.28 | 335.27 | 117,870.56 |
| 333 | 4,379.55 | 4,055.41 | 324.14 | 113,815.15 |
| 334 | 4,379.55 | 4,066.56 | 312.99 | 109,748.59 |
| 335 | 4,379.55 | 4,077.74 | 301.81 | 105,670.85 |
| 336 | 4,379.55 | 4,088.96 | 290.59 | 101,581.89 |
| 337 | 4,379.55 | 4,100.20 | 279.35 | 97,481.69 |
| 338 | 4,379.55 | 4,111.48 | 268.07 | 93,370.21 |
| 339 | 4,379.55 | 4,122.78 | 256.77 | 89,247.43 |
| 340 | 4,379.55 | 4,134.12 | 245.43 | 85,113.31 |
| 341 | 4,379.55 | 4,145.49 | 234.06 | 80,967.82 |
| 342 | 4,379.55 | 4,156.89 | 222.66 | 76,810.93 |
| 343 | 4,379.55 | 4,168.32 | 211.23 | 72,642.61 |
| 344 | 4,379.55 | 4,179.78 | 199.77 | 68,462.83 |
| 345 | 4,379.55 | 4,191.28 | 188.27 | 64,271.55 |
| 346 | 4,379.55 | 4,202.80 | 176.75 | 60,068.75 |
| 347 | 4,379.55 | 4,214.36 | 165.19 | 55,854.39 |
| 348 | 4,379.55 | 4,225.95 | 153.60 | 51,628.44 |
| 349 | 4,379.55 | 4,237.57 | 141.98 | 47,390.87 |
| 350 | 4,379.55 | 4,249.23 | 130.32 | 43,141.64 |
| 351 | 4,379.55 | 4,260.91 | 118.64 | 38,880.73 |
| 352 | 4,379.55 | 4,272.63 | 106.92 | 34,608.10 |
| 353 | 4,379.55 | 4,284.38 | 95.17 | 30,323.72 |
| 354 | 4,379.55 | 4,296.16 | 83.39 | 26,027.56 |
| 355 | 4,379.55 | 4,307.97 | 71.58 | 21,719.59 |
| 356 | 4,379.55 | 4,319.82 | 59.73 | 17,399.77 |
| 357 | 4,379.55 | 4,331.70 | 47.85 | 13,068.07 |
| 358 | 4,379.55 | 4,343.61 | 35.94 | 8,724.46 |
| 359 | 4,379.55 | 4,355.56 | 23.99 | 4,368.90 |
| 360 | 4,380.91 | 4,368.90 | 12.01 | 0.00 |
| 明算 · · 房贷等额本息计算器 | ||||
上海购房资格和住房套数认定会影响首付比例。利率可以先按本页首套 3.3%、二套 3.7% 的参考值试算。
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 25%,二套约 35%。参考口径会区分户籍、居住证和社保年限,限购执行以上海市当期房屋交易政策为准。
本页单人上限按 80 万元、家庭上限按 160 万元试算,实际还要同时满足余额倍数和月供能力。上海购房资格和住房套数认定会影响首付比例。利率可以先按本页首套 3.3%、二套 3.7% 的参考值试算。
商业贷款首套参考 3.3%、二套参考 3.7%;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。
家庭额度通常要求两名缴存人同时满足连续缴存,并且房屋和贷款次数符合首套或改善条件。本页 80 万和 160 万只是参考上限。
额度、首付和利率供对照,不构成贷款建议。阅读免责声明