Financiamento de imóveis · Exemplo editável

Imóvel de R$ 1,5 milhão: entrada 10%, 30 anos

Financie R$ 1,35 milhão após entrada de R$ 150 mil e compare SAC e Price em 30 anos. Taxa de exemplo: 11% efetivos ao ano, sem indexador e sem custos mensais.

Premissas transparentesReferências: Motor de cálculo e metodologiaFontes do exemplo
A resposta neste cenário

O que estes valores mostram

Com R$ 150.000,00 de entrada, são financiados R$ 1.350.000,00. No SAC, a primeira parcela é R$ 15.541,70 na hipótese de 11% efetivos ao ano por 360 meses.

Personalizar valores e condições ↓
01

Monte seu cenário

Altere os valores de exemplo e depois calcule.

Dados do financiamento
%
Use a taxa efetiva, não a taxa nominal ou uma taxa mensal.
meses
Custos mensais e parcela limiteCustos por mês: R$ 0 · Parcela limite: R$ 4.000Seguros e tarifas começam em zero neste exemplo. Confira os custos do contrato.
Informe apenas custos mensais constantes. Zero não significa que o banco não cobrará custos.
02Veja o que os números dizemSimulação

Resultado dos valores de exemplo. Personalize os campos para simular.

Seu cenário

Seu financiamento em perspectiva

Com R$ 150.000,00 de entrada, o valor financiado é R$ 1.350.000,00. Taxa efetiva de 11% ao ano.

Primeira parcelaR$ 15.541,70
Juros no períodoR$ 2.128.402,15
Total com entrada e custosR$ 3.628.402,15
Financiamento para sua parcelaR$ 347.452,30Limite matemático; não é aprovação de crédito.
PrincipalR$ 1.350.000,00
JurosR$ 2.128.402,15
EncargosR$ 0,00
Ver os valores usados neste cálculo
Última parcela
R$ 3.782,75
Encargos mensais no prazo
R$ 0,00
Juros SAC
R$ 2.128.402,15
Juros Price
R$ 3.088.917,00

Para interpretar este resultado

  • Taxa efetiva anual convertida em taxa mensal equivalente. Parcelas no fim de cada mês.
  • Correção por TR/IPCA, seguros variáveis e tarifas não informadas não estão incluídos. A tabela do banco pode usar dias corridos e arredondamentos diferentes.
Ver tabela detalhada (360 linhas)
MêsParcela + encargosJurosAmortizaçãoSaldo devedor
1R$ 15.541,70R$ 11.791,70R$ 3.750,00R$ 1.346.250,00
2R$ 15.508,95R$ 11.758,95R$ 3.750,00R$ 1.342.500,00
3R$ 15.476,19R$ 11.726,19R$ 3.750,00R$ 1.338.750,00
4R$ 15.443,44R$ 11.693,44R$ 3.750,00R$ 1.335.000,00
5R$ 15.410,68R$ 11.660,68R$ 3.750,00R$ 1.331.250,00
6R$ 15.377,93R$ 11.627,93R$ 3.750,00R$ 1.327.500,00
7R$ 15.345,17R$ 11.595,17R$ 3.750,00R$ 1.323.750,00
8R$ 15.312,42R$ 11.562,42R$ 3.750,00R$ 1.320.000,00
9R$ 15.279,66R$ 11.529,66R$ 3.750,00R$ 1.316.250,00
10R$ 15.246,91R$ 11.496,91R$ 3.750,00R$ 1.312.500,00
11R$ 15.214,15R$ 11.464,15R$ 3.750,00R$ 1.308.750,00
12R$ 15.181,40R$ 11.431,40R$ 3.750,00R$ 1.305.000,00
13R$ 15.148,64R$ 11.398,64R$ 3.750,00R$ 1.301.250,00
14R$ 15.115,89R$ 11.365,89R$ 3.750,00R$ 1.297.500,00
15R$ 15.083,14R$ 11.333,14R$ 3.750,00R$ 1.293.750,00
16R$ 15.050,38R$ 11.300,38R$ 3.750,00R$ 1.290.000,00
17R$ 15.017,63R$ 11.267,63R$ 3.750,00R$ 1.286.250,00
18R$ 14.984,87R$ 11.234,87R$ 3.750,00R$ 1.282.500,00
19R$ 14.952,12R$ 11.202,12R$ 3.750,00R$ 1.278.750,00
20R$ 14.919,36R$ 11.169,36R$ 3.750,00R$ 1.275.000,00
21R$ 14.886,61R$ 11.136,61R$ 3.750,00R$ 1.271.250,00
22R$ 14.853,85R$ 11.103,85R$ 3.750,00R$ 1.267.500,00
23R$ 14.821,10R$ 11.071,10R$ 3.750,00R$ 1.263.750,00
24R$ 14.788,34R$ 11.038,34R$ 3.750,00R$ 1.260.000,00
25R$ 14.755,59R$ 11.005,59R$ 3.750,00R$ 1.256.250,00
26R$ 14.722,83R$ 10.972,83R$ 3.750,00R$ 1.252.500,00
27R$ 14.690,08R$ 10.940,08R$ 3.750,00R$ 1.248.750,00
28R$ 14.657,32R$ 10.907,32R$ 3.750,00R$ 1.245.000,00
29R$ 14.624,57R$ 10.874,57R$ 3.750,00R$ 1.241.250,00
30R$ 14.591,81R$ 10.841,81R$ 3.750,00R$ 1.237.500,00
31R$ 14.559,06R$ 10.809,06R$ 3.750,00R$ 1.233.750,00
32R$ 14.526,31R$ 10.776,31R$ 3.750,00R$ 1.230.000,00
33R$ 14.493,55R$ 10.743,55R$ 3.750,00R$ 1.226.250,00
34R$ 14.460,80R$ 10.710,80R$ 3.750,00R$ 1.222.500,00
35R$ 14.428,04R$ 10.678,04R$ 3.750,00R$ 1.218.750,00
36R$ 14.395,29R$ 10.645,29R$ 3.750,00R$ 1.215.000,00
37R$ 14.362,53R$ 10.612,53R$ 3.750,00R$ 1.211.250,00
38R$ 14.329,78R$ 10.579,78R$ 3.750,00R$ 1.207.500,00
39R$ 14.297,02R$ 10.547,02R$ 3.750,00R$ 1.203.750,00
40R$ 14.264,27R$ 10.514,27R$ 3.750,00R$ 1.200.000,00
41R$ 14.231,51R$ 10.481,51R$ 3.750,00R$ 1.196.250,00
42R$ 14.198,76R$ 10.448,76R$ 3.750,00R$ 1.192.500,00
43R$ 14.166,00R$ 10.416,00R$ 3.750,00R$ 1.188.750,00
44R$ 14.133,25R$ 10.383,25R$ 3.750,00R$ 1.185.000,00
45R$ 14.100,49R$ 10.350,49R$ 3.750,00R$ 1.181.250,00
46R$ 14.067,74R$ 10.317,74R$ 3.750,00R$ 1.177.500,00
47R$ 14.034,98R$ 10.284,98R$ 3.750,00R$ 1.173.750,00
48R$ 14.002,23R$ 10.252,23R$ 3.750,00R$ 1.170.000,00
49R$ 13.969,47R$ 10.219,47R$ 3.750,00R$ 1.166.250,00
50R$ 13.936,72R$ 10.186,72R$ 3.750,00R$ 1.162.500,00
51R$ 13.903,97R$ 10.153,97R$ 3.750,00R$ 1.158.750,00
52R$ 13.871,21R$ 10.121,21R$ 3.750,00R$ 1.155.000,00
53R$ 13.838,46R$ 10.088,46R$ 3.750,00R$ 1.151.250,00
54R$ 13.805,70R$ 10.055,70R$ 3.750,00R$ 1.147.500,00
55R$ 13.772,95R$ 10.022,95R$ 3.750,00R$ 1.143.750,00
56R$ 13.740,19R$ 9.990,19R$ 3.750,00R$ 1.140.000,00
57R$ 13.707,44R$ 9.957,44R$ 3.750,00R$ 1.136.250,00
58R$ 13.674,68R$ 9.924,68R$ 3.750,00R$ 1.132.500,00
59R$ 13.641,93R$ 9.891,93R$ 3.750,00R$ 1.128.750,00
60R$ 13.609,17R$ 9.859,17R$ 3.750,00R$ 1.125.000,00
61R$ 13.576,42R$ 9.826,42R$ 3.750,00R$ 1.121.250,00
62R$ 13.543,66R$ 9.793,66R$ 3.750,00R$ 1.117.500,00
63R$ 13.510,91R$ 9.760,91R$ 3.750,00R$ 1.113.750,00
64R$ 13.478,15R$ 9.728,15R$ 3.750,00R$ 1.110.000,00
65R$ 13.445,40R$ 9.695,40R$ 3.750,00R$ 1.106.250,00
66R$ 13.412,64R$ 9.662,64R$ 3.750,00R$ 1.102.500,00
67R$ 13.379,89R$ 9.629,89R$ 3.750,00R$ 1.098.750,00
68R$ 13.347,13R$ 9.597,13R$ 3.750,00R$ 1.095.000,00
69R$ 13.314,38R$ 9.564,38R$ 3.750,00R$ 1.091.250,00
70R$ 13.281,63R$ 9.531,63R$ 3.750,00R$ 1.087.500,00
71R$ 13.248,87R$ 9.498,87R$ 3.750,00R$ 1.083.750,00
72R$ 13.216,12R$ 9.466,12R$ 3.750,00R$ 1.080.000,00
73R$ 13.183,36R$ 9.433,36R$ 3.750,00R$ 1.076.250,00
74R$ 13.150,61R$ 9.400,61R$ 3.750,00R$ 1.072.500,00
75R$ 13.117,85R$ 9.367,85R$ 3.750,00R$ 1.068.750,00
76R$ 13.085,10R$ 9.335,10R$ 3.750,00R$ 1.065.000,00
77R$ 13.052,34R$ 9.302,34R$ 3.750,00R$ 1.061.250,00
78R$ 13.019,59R$ 9.269,59R$ 3.750,00R$ 1.057.500,00
79R$ 12.986,83R$ 9.236,83R$ 3.750,00R$ 1.053.750,00
80R$ 12.954,08R$ 9.204,08R$ 3.750,00R$ 1.050.000,00
81R$ 12.921,32R$ 9.171,32R$ 3.750,00R$ 1.046.250,00
82R$ 12.888,57R$ 9.138,57R$ 3.750,00R$ 1.042.500,00
83R$ 12.855,81R$ 9.105,81R$ 3.750,00R$ 1.038.750,00
84R$ 12.823,06R$ 9.073,06R$ 3.750,00R$ 1.035.000,00
85R$ 12.790,30R$ 9.040,30R$ 3.750,00R$ 1.031.250,00
86R$ 12.757,55R$ 9.007,55R$ 3.750,00R$ 1.027.500,00
87R$ 12.724,80R$ 8.974,80R$ 3.750,00R$ 1.023.750,00
88R$ 12.692,04R$ 8.942,04R$ 3.750,00R$ 1.020.000,00
89R$ 12.659,29R$ 8.909,29R$ 3.750,00R$ 1.016.250,00
90R$ 12.626,53R$ 8.876,53R$ 3.750,00R$ 1.012.500,00
91R$ 12.593,78R$ 8.843,78R$ 3.750,00R$ 1.008.750,00
92R$ 12.561,02R$ 8.811,02R$ 3.750,00R$ 1.005.000,00
93R$ 12.528,27R$ 8.778,27R$ 3.750,00R$ 1.001.250,00
94R$ 12.495,51R$ 8.745,51R$ 3.750,00R$ 997.500,00
95R$ 12.462,76R$ 8.712,76R$ 3.750,00R$ 993.750,00
96R$ 12.430,00R$ 8.680,00R$ 3.750,00R$ 990.000,00
97R$ 12.397,25R$ 8.647,25R$ 3.750,00R$ 986.250,00
98R$ 12.364,49R$ 8.614,49R$ 3.750,00R$ 982.500,00
99R$ 12.331,74R$ 8.581,74R$ 3.750,00R$ 978.750,00
100R$ 12.298,98R$ 8.548,98R$ 3.750,00R$ 975.000,00
101R$ 12.266,23R$ 8.516,23R$ 3.750,00R$ 971.250,00
102R$ 12.233,47R$ 8.483,47R$ 3.750,00R$ 967.500,00
103R$ 12.200,72R$ 8.450,72R$ 3.750,00R$ 963.750,00
104R$ 12.167,96R$ 8.417,96R$ 3.750,00R$ 960.000,00
105R$ 12.135,21R$ 8.385,21R$ 3.750,00R$ 956.250,00
106R$ 12.102,46R$ 8.352,46R$ 3.750,00R$ 952.500,00
107R$ 12.069,70R$ 8.319,70R$ 3.750,00R$ 948.750,00
108R$ 12.036,95R$ 8.286,95R$ 3.750,00R$ 945.000,00
109R$ 12.004,19R$ 8.254,19R$ 3.750,00R$ 941.250,00
110R$ 11.971,44R$ 8.221,44R$ 3.750,00R$ 937.500,00
111R$ 11.938,68R$ 8.188,68R$ 3.750,00R$ 933.750,00
112R$ 11.905,93R$ 8.155,93R$ 3.750,00R$ 930.000,00
113R$ 11.873,17R$ 8.123,17R$ 3.750,00R$ 926.250,00
114R$ 11.840,42R$ 8.090,42R$ 3.750,00R$ 922.500,00
115R$ 11.807,66R$ 8.057,66R$ 3.750,00R$ 918.750,00
116R$ 11.774,91R$ 8.024,91R$ 3.750,00R$ 915.000,00
117R$ 11.742,15R$ 7.992,15R$ 3.750,00R$ 911.250,00
118R$ 11.709,40R$ 7.959,40R$ 3.750,00R$ 907.500,00
119R$ 11.676,64R$ 7.926,64R$ 3.750,00R$ 903.750,00
120R$ 11.643,89R$ 7.893,89R$ 3.750,00R$ 900.000,00
121R$ 11.611,13R$ 7.861,13R$ 3.750,00R$ 896.250,00
122R$ 11.578,38R$ 7.828,38R$ 3.750,00R$ 892.500,00
123R$ 11.545,62R$ 7.795,62R$ 3.750,00R$ 888.750,00
124R$ 11.512,87R$ 7.762,87R$ 3.750,00R$ 885.000,00
125R$ 11.480,12R$ 7.730,12R$ 3.750,00R$ 881.250,00
126R$ 11.447,36R$ 7.697,36R$ 3.750,00R$ 877.500,00
127R$ 11.414,61R$ 7.664,61R$ 3.750,00R$ 873.750,00
128R$ 11.381,85R$ 7.631,85R$ 3.750,00R$ 870.000,00
129R$ 11.349,10R$ 7.599,10R$ 3.750,00R$ 866.250,00
130R$ 11.316,34R$ 7.566,34R$ 3.750,00R$ 862.500,00
131R$ 11.283,59R$ 7.533,59R$ 3.750,00R$ 858.750,00
132R$ 11.250,83R$ 7.500,83R$ 3.750,00R$ 855.000,00
133R$ 11.218,08R$ 7.468,08R$ 3.750,00R$ 851.250,00
134R$ 11.185,32R$ 7.435,32R$ 3.750,00R$ 847.500,00
135R$ 11.152,57R$ 7.402,57R$ 3.750,00R$ 843.750,00
136R$ 11.119,81R$ 7.369,81R$ 3.750,00R$ 840.000,00
137R$ 11.087,06R$ 7.337,06R$ 3.750,00R$ 836.250,00
138R$ 11.054,30R$ 7.304,30R$ 3.750,00R$ 832.500,00
139R$ 11.021,55R$ 7.271,55R$ 3.750,00R$ 828.750,00
140R$ 10.988,79R$ 7.238,79R$ 3.750,00R$ 825.000,00
141R$ 10.956,04R$ 7.206,04R$ 3.750,00R$ 821.250,00
142R$ 10.923,29R$ 7.173,29R$ 3.750,00R$ 817.500,00
143R$ 10.890,53R$ 7.140,53R$ 3.750,00R$ 813.750,00
144R$ 10.857,78R$ 7.107,78R$ 3.750,00R$ 810.000,00
145R$ 10.825,02R$ 7.075,02R$ 3.750,00R$ 806.250,00
146R$ 10.792,27R$ 7.042,27R$ 3.750,00R$ 802.500,00
147R$ 10.759,51R$ 7.009,51R$ 3.750,00R$ 798.750,00
148R$ 10.726,76R$ 6.976,76R$ 3.750,00R$ 795.000,00
149R$ 10.694,00R$ 6.944,00R$ 3.750,00R$ 791.250,00
150R$ 10.661,25R$ 6.911,25R$ 3.750,00R$ 787.500,00
151R$ 10.628,49R$ 6.878,49R$ 3.750,00R$ 783.750,00
152R$ 10.595,74R$ 6.845,74R$ 3.750,00R$ 780.000,00
153R$ 10.562,98R$ 6.812,98R$ 3.750,00R$ 776.250,00
154R$ 10.530,23R$ 6.780,23R$ 3.750,00R$ 772.500,00
155R$ 10.497,47R$ 6.747,47R$ 3.750,00R$ 768.750,00
156R$ 10.464,72R$ 6.714,72R$ 3.750,00R$ 765.000,00
157R$ 10.431,96R$ 6.681,96R$ 3.750,00R$ 761.250,00
158R$ 10.399,21R$ 6.649,21R$ 3.750,00R$ 757.500,00
159R$ 10.366,45R$ 6.616,45R$ 3.750,00R$ 753.750,00
160R$ 10.333,70R$ 6.583,70R$ 3.750,00R$ 750.000,00
161R$ 10.300,95R$ 6.550,95R$ 3.750,00R$ 746.250,00
162R$ 10.268,19R$ 6.518,19R$ 3.750,00R$ 742.500,00
163R$ 10.235,44R$ 6.485,44R$ 3.750,00R$ 738.750,00
164R$ 10.202,68R$ 6.452,68R$ 3.750,00R$ 735.000,00
165R$ 10.169,93R$ 6.419,93R$ 3.750,00R$ 731.250,00
166R$ 10.137,17R$ 6.387,17R$ 3.750,00R$ 727.500,00
167R$ 10.104,42R$ 6.354,42R$ 3.750,00R$ 723.750,00
168R$ 10.071,66R$ 6.321,66R$ 3.750,00R$ 720.000,00
169R$ 10.038,91R$ 6.288,91R$ 3.750,00R$ 716.250,00
170R$ 10.006,15R$ 6.256,15R$ 3.750,00R$ 712.500,00
171R$ 9.973,40R$ 6.223,40R$ 3.750,00R$ 708.750,00
172R$ 9.940,64R$ 6.190,64R$ 3.750,00R$ 705.000,00
173R$ 9.907,89R$ 6.157,89R$ 3.750,00R$ 701.250,00
174R$ 9.875,13R$ 6.125,13R$ 3.750,00R$ 697.500,00
175R$ 9.842,38R$ 6.092,38R$ 3.750,00R$ 693.750,00
176R$ 9.809,62R$ 6.059,62R$ 3.750,00R$ 690.000,00
177R$ 9.776,87R$ 6.026,87R$ 3.750,00R$ 686.250,00
178R$ 9.744,12R$ 5.994,12R$ 3.750,00R$ 682.500,00
179R$ 9.711,36R$ 5.961,36R$ 3.750,00R$ 678.750,00
180R$ 9.678,61R$ 5.928,61R$ 3.750,00R$ 675.000,00
181R$ 9.645,85R$ 5.895,85R$ 3.750,00R$ 671.250,00
182R$ 9.613,10R$ 5.863,10R$ 3.750,00R$ 667.500,00
183R$ 9.580,34R$ 5.830,34R$ 3.750,00R$ 663.750,00
184R$ 9.547,59R$ 5.797,59R$ 3.750,00R$ 660.000,00
185R$ 9.514,83R$ 5.764,83R$ 3.750,00R$ 656.250,00
186R$ 9.482,08R$ 5.732,08R$ 3.750,00R$ 652.500,00
187R$ 9.449,32R$ 5.699,32R$ 3.750,00R$ 648.750,00
188R$ 9.416,57R$ 5.666,57R$ 3.750,00R$ 645.000,00
189R$ 9.383,81R$ 5.633,81R$ 3.750,00R$ 641.250,00
190R$ 9.351,06R$ 5.601,06R$ 3.750,00R$ 637.500,00
191R$ 9.318,30R$ 5.568,30R$ 3.750,00R$ 633.750,00
192R$ 9.285,55R$ 5.535,55R$ 3.750,00R$ 630.000,00
193R$ 9.252,79R$ 5.502,79R$ 3.750,00R$ 626.250,00
194R$ 9.220,04R$ 5.470,04R$ 3.750,00R$ 622.500,00
195R$ 9.187,28R$ 5.437,28R$ 3.750,00R$ 618.750,00
196R$ 9.154,53R$ 5.404,53R$ 3.750,00R$ 615.000,00
197R$ 9.121,78R$ 5.371,78R$ 3.750,00R$ 611.250,00
198R$ 9.089,02R$ 5.339,02R$ 3.750,00R$ 607.500,00
199R$ 9.056,27R$ 5.306,27R$ 3.750,00R$ 603.750,00
200R$ 9.023,51R$ 5.273,51R$ 3.750,00R$ 600.000,00
201R$ 8.990,76R$ 5.240,76R$ 3.750,00R$ 596.250,00
202R$ 8.958,00R$ 5.208,00R$ 3.750,00R$ 592.500,00
203R$ 8.925,25R$ 5.175,25R$ 3.750,00R$ 588.750,00
204R$ 8.892,49R$ 5.142,49R$ 3.750,00R$ 585.000,00
205R$ 8.859,74R$ 5.109,74R$ 3.750,00R$ 581.250,00
206R$ 8.826,98R$ 5.076,98R$ 3.750,00R$ 577.500,00
207R$ 8.794,23R$ 5.044,23R$ 3.750,00R$ 573.750,00
208R$ 8.761,47R$ 5.011,47R$ 3.750,00R$ 570.000,00
209R$ 8.728,72R$ 4.978,72R$ 3.750,00R$ 566.250,00
210R$ 8.695,96R$ 4.945,96R$ 3.750,00R$ 562.500,00
211R$ 8.663,21R$ 4.913,21R$ 3.750,00R$ 558.750,00
212R$ 8.630,45R$ 4.880,45R$ 3.750,00R$ 555.000,00
213R$ 8.597,70R$ 4.847,70R$ 3.750,00R$ 551.250,00
214R$ 8.564,94R$ 4.814,94R$ 3.750,00R$ 547.500,00
215R$ 8.532,19R$ 4.782,19R$ 3.750,00R$ 543.750,00
216R$ 8.499,44R$ 4.749,44R$ 3.750,00R$ 540.000,00
217R$ 8.466,68R$ 4.716,68R$ 3.750,00R$ 536.250,00
218R$ 8.433,93R$ 4.683,93R$ 3.750,00R$ 532.500,00
219R$ 8.401,17R$ 4.651,17R$ 3.750,00R$ 528.750,00
220R$ 8.368,42R$ 4.618,42R$ 3.750,00R$ 525.000,00
221R$ 8.335,66R$ 4.585,66R$ 3.750,00R$ 521.250,00
222R$ 8.302,91R$ 4.552,91R$ 3.750,00R$ 517.500,00
223R$ 8.270,15R$ 4.520,15R$ 3.750,00R$ 513.750,00
224R$ 8.237,40R$ 4.487,40R$ 3.750,00R$ 510.000,00
225R$ 8.204,64R$ 4.454,64R$ 3.750,00R$ 506.250,00
226R$ 8.171,89R$ 4.421,89R$ 3.750,00R$ 502.500,00
227R$ 8.139,13R$ 4.389,13R$ 3.750,00R$ 498.750,00
228R$ 8.106,38R$ 4.356,38R$ 3.750,00R$ 495.000,00
229R$ 8.073,62R$ 4.323,62R$ 3.750,00R$ 491.250,00
230R$ 8.040,87R$ 4.290,87R$ 3.750,00R$ 487.500,00
231R$ 8.008,11R$ 4.258,11R$ 3.750,00R$ 483.750,00
232R$ 7.975,36R$ 4.225,36R$ 3.750,00R$ 480.000,00
233R$ 7.942,61R$ 4.192,61R$ 3.750,00R$ 476.250,00
234R$ 7.909,85R$ 4.159,85R$ 3.750,00R$ 472.500,00
235R$ 7.877,10R$ 4.127,10R$ 3.750,00R$ 468.750,00
236R$ 7.844,34R$ 4.094,34R$ 3.750,00R$ 465.000,00
237R$ 7.811,59R$ 4.061,59R$ 3.750,00R$ 461.250,00
238R$ 7.778,83R$ 4.028,83R$ 3.750,00R$ 457.500,00
239R$ 7.746,08R$ 3.996,08R$ 3.750,00R$ 453.750,00
240R$ 7.713,32R$ 3.963,32R$ 3.750,00R$ 450.000,00
241R$ 7.680,57R$ 3.930,57R$ 3.750,00R$ 446.250,00
242R$ 7.647,81R$ 3.897,81R$ 3.750,00R$ 442.500,00
243R$ 7.615,06R$ 3.865,06R$ 3.750,00R$ 438.750,00
244R$ 7.582,30R$ 3.832,30R$ 3.750,00R$ 435.000,00
245R$ 7.549,55R$ 3.799,55R$ 3.750,00R$ 431.250,00
246R$ 7.516,79R$ 3.766,79R$ 3.750,00R$ 427.500,00
247R$ 7.484,04R$ 3.734,04R$ 3.750,00R$ 423.750,00
248R$ 7.451,28R$ 3.701,28R$ 3.750,00R$ 420.000,00
249R$ 7.418,53R$ 3.668,53R$ 3.750,00R$ 416.250,00
250R$ 7.385,77R$ 3.635,77R$ 3.750,00R$ 412.500,00
251R$ 7.353,02R$ 3.603,02R$ 3.750,00R$ 408.750,00
252R$ 7.320,27R$ 3.570,27R$ 3.750,00R$ 405.000,00
253R$ 7.287,51R$ 3.537,51R$ 3.750,00R$ 401.250,00
254R$ 7.254,76R$ 3.504,76R$ 3.750,00R$ 397.500,00
255R$ 7.222,00R$ 3.472,00R$ 3.750,00R$ 393.750,00
256R$ 7.189,25R$ 3.439,25R$ 3.750,00R$ 390.000,00
257R$ 7.156,49R$ 3.406,49R$ 3.750,00R$ 386.250,00
258R$ 7.123,74R$ 3.373,74R$ 3.750,00R$ 382.500,00
259R$ 7.090,98R$ 3.340,98R$ 3.750,00R$ 378.750,00
260R$ 7.058,23R$ 3.308,23R$ 3.750,00R$ 375.000,00
261R$ 7.025,47R$ 3.275,47R$ 3.750,00R$ 371.250,00
262R$ 6.992,72R$ 3.242,72R$ 3.750,00R$ 367.500,00
263R$ 6.959,96R$ 3.209,96R$ 3.750,00R$ 363.750,00
264R$ 6.927,21R$ 3.177,21R$ 3.750,00R$ 360.000,00
265R$ 6.894,45R$ 3.144,45R$ 3.750,00R$ 356.250,00
266R$ 6.861,70R$ 3.111,70R$ 3.750,00R$ 352.500,00
267R$ 6.828,94R$ 3.078,94R$ 3.750,00R$ 348.750,00
268R$ 6.796,19R$ 3.046,19R$ 3.750,00R$ 345.000,00
269R$ 6.763,43R$ 3.013,43R$ 3.750,00R$ 341.250,00
270R$ 6.730,68R$ 2.980,68R$ 3.750,00R$ 337.500,00
271R$ 6.697,93R$ 2.947,93R$ 3.750,00R$ 333.750,00
272R$ 6.665,17R$ 2.915,17R$ 3.750,00R$ 330.000,00
273R$ 6.632,42R$ 2.882,42R$ 3.750,00R$ 326.250,00
274R$ 6.599,66R$ 2.849,66R$ 3.750,00R$ 322.500,00
275R$ 6.566,91R$ 2.816,91R$ 3.750,00R$ 318.750,00
276R$ 6.534,15R$ 2.784,15R$ 3.750,00R$ 315.000,00
277R$ 6.501,40R$ 2.751,40R$ 3.750,00R$ 311.250,00
278R$ 6.468,64R$ 2.718,64R$ 3.750,00R$ 307.500,00
279R$ 6.435,89R$ 2.685,89R$ 3.750,00R$ 303.750,00
280R$ 6.403,13R$ 2.653,13R$ 3.750,00R$ 300.000,00
281R$ 6.370,38R$ 2.620,38R$ 3.750,00R$ 296.250,00
282R$ 6.337,62R$ 2.587,62R$ 3.750,00R$ 292.500,00
283R$ 6.304,87R$ 2.554,87R$ 3.750,00R$ 288.750,00
284R$ 6.272,11R$ 2.522,11R$ 3.750,00R$ 285.000,00
285R$ 6.239,36R$ 2.489,36R$ 3.750,00R$ 281.250,00
286R$ 6.206,60R$ 2.456,60R$ 3.750,00R$ 277.500,00
287R$ 6.173,85R$ 2.423,85R$ 3.750,00R$ 273.750,00
288R$ 6.141,10R$ 2.391,10R$ 3.750,00R$ 270.000,00
289R$ 6.108,34R$ 2.358,34R$ 3.750,00R$ 266.250,00
290R$ 6.075,59R$ 2.325,59R$ 3.750,00R$ 262.500,00
291R$ 6.042,83R$ 2.292,83R$ 3.750,00R$ 258.750,00
292R$ 6.010,08R$ 2.260,08R$ 3.750,00R$ 255.000,00
293R$ 5.977,32R$ 2.227,32R$ 3.750,00R$ 251.250,00
294R$ 5.944,57R$ 2.194,57R$ 3.750,00R$ 247.500,00
295R$ 5.911,81R$ 2.161,81R$ 3.750,00R$ 243.750,00
296R$ 5.879,06R$ 2.129,06R$ 3.750,00R$ 240.000,00
297R$ 5.846,30R$ 2.096,30R$ 3.750,00R$ 236.250,00
298R$ 5.813,55R$ 2.063,55R$ 3.750,00R$ 232.500,00
299R$ 5.780,79R$ 2.030,79R$ 3.750,00R$ 228.750,00
300R$ 5.748,04R$ 1.998,04R$ 3.750,00R$ 225.000,00
301R$ 5.715,28R$ 1.965,28R$ 3.750,00R$ 221.250,00
302R$ 5.682,53R$ 1.932,53R$ 3.750,00R$ 217.500,00
303R$ 5.649,77R$ 1.899,77R$ 3.750,00R$ 213.750,00
304R$ 5.617,02R$ 1.867,02R$ 3.750,00R$ 210.000,00
305R$ 5.584,26R$ 1.834,26R$ 3.750,00R$ 206.250,00
306R$ 5.551,51R$ 1.801,51R$ 3.750,00R$ 202.500,00
307R$ 5.518,76R$ 1.768,76R$ 3.750,00R$ 198.750,00
308R$ 5.486,00R$ 1.736,00R$ 3.750,00R$ 195.000,00
309R$ 5.453,25R$ 1.703,25R$ 3.750,00R$ 191.250,00
310R$ 5.420,49R$ 1.670,49R$ 3.750,00R$ 187.500,00
311R$ 5.387,74R$ 1.637,74R$ 3.750,00R$ 183.750,00
312R$ 5.354,98R$ 1.604,98R$ 3.750,00R$ 180.000,00
313R$ 5.322,23R$ 1.572,23R$ 3.750,00R$ 176.250,00
314R$ 5.289,47R$ 1.539,47R$ 3.750,00R$ 172.500,00
315R$ 5.256,72R$ 1.506,72R$ 3.750,00R$ 168.750,00
316R$ 5.223,96R$ 1.473,96R$ 3.750,00R$ 165.000,00
317R$ 5.191,21R$ 1.441,21R$ 3.750,00R$ 161.250,00
318R$ 5.158,45R$ 1.408,45R$ 3.750,00R$ 157.500,00
319R$ 5.125,70R$ 1.375,70R$ 3.750,00R$ 153.750,00
320R$ 5.092,94R$ 1.342,94R$ 3.750,00R$ 150.000,00
321R$ 5.060,19R$ 1.310,19R$ 3.750,00R$ 146.250,00
322R$ 5.027,43R$ 1.277,43R$ 3.750,00R$ 142.500,00
323R$ 4.994,68R$ 1.244,68R$ 3.750,00R$ 138.750,00
324R$ 4.961,92R$ 1.211,92R$ 3.750,00R$ 135.000,00
325R$ 4.929,17R$ 1.179,17R$ 3.750,00R$ 131.250,00
326R$ 4.896,42R$ 1.146,42R$ 3.750,00R$ 127.500,00
327R$ 4.863,66R$ 1.113,66R$ 3.750,00R$ 123.750,00
328R$ 4.830,91R$ 1.080,91R$ 3.750,00R$ 120.000,00
329R$ 4.798,15R$ 1.048,15R$ 3.750,00R$ 116.250,00
330R$ 4.765,40R$ 1.015,40R$ 3.750,00R$ 112.500,00
331R$ 4.732,64R$ 982,64R$ 3.750,00R$ 108.750,00
332R$ 4.699,89R$ 949,89R$ 3.750,00R$ 105.000,00
333R$ 4.667,13R$ 917,13R$ 3.750,00R$ 101.250,00
334R$ 4.634,38R$ 884,38R$ 3.750,00R$ 97.500,00
335R$ 4.601,62R$ 851,62R$ 3.750,00R$ 93.750,00
336R$ 4.568,87R$ 818,87R$ 3.750,00R$ 90.000,00
337R$ 4.536,11R$ 786,11R$ 3.750,00R$ 86.250,00
338R$ 4.503,36R$ 753,36R$ 3.750,00R$ 82.500,00
339R$ 4.470,60R$ 720,60R$ 3.750,00R$ 78.750,00
340R$ 4.437,85R$ 687,85R$ 3.750,00R$ 75.000,00
341R$ 4.405,09R$ 655,09R$ 3.750,00R$ 71.250,00
342R$ 4.372,34R$ 622,34R$ 3.750,00R$ 67.500,00
343R$ 4.339,59R$ 589,59R$ 3.750,00R$ 63.750,00
344R$ 4.306,83R$ 556,83R$ 3.750,00R$ 60.000,00
345R$ 4.274,08R$ 524,08R$ 3.750,00R$ 56.250,00
346R$ 4.241,32R$ 491,32R$ 3.750,00R$ 52.500,00
347R$ 4.208,57R$ 458,57R$ 3.750,00R$ 48.750,00
348R$ 4.175,81R$ 425,81R$ 3.750,00R$ 45.000,00
349R$ 4.143,06R$ 393,06R$ 3.750,00R$ 41.250,00
350R$ 4.110,30R$ 360,30R$ 3.750,00R$ 37.500,00
351R$ 4.077,55R$ 327,55R$ 3.750,00R$ 33.750,00
352R$ 4.044,79R$ 294,79R$ 3.750,00R$ 30.000,00
353R$ 4.012,04R$ 262,04R$ 3.750,00R$ 26.250,00
354R$ 3.979,28R$ 229,28R$ 3.750,00R$ 22.500,00
355R$ 3.946,53R$ 196,53R$ 3.750,00R$ 18.750,00
356R$ 3.913,77R$ 163,77R$ 3.750,00R$ 15.000,00
357R$ 3.881,02R$ 131,02R$ 3.750,00R$ 11.250,00
358R$ 3.848,26R$ 98,26R$ 3.750,00R$ 7.500,00
359R$ 3.815,51R$ 65,51R$ 3.750,00R$ 3.750,00
360R$ 3.782,75R$ 32,75R$ 3.750,00R$ 0,00
Explore uma possibilidade

E se mudar um detalhe?

Compare uma alteração com o cenário calculado. Você decide se quer aplicar.

Ative o JavaScript para comparar cenários.

Editar valores e simular novamente

Leitura do exemplo desta página

As comparações abaixo mantêm os valores iniciais. Use a calculadora acima para testar outras condições.

O SAC acumula R$ 2.128.402,15 em juros, contra R$ 3.088.917,00 na Price: diferença de R$ 960.514,85 nas mesmas condições. A prestação inicial maior do SAC exige mais caixa.

Uma taxa de 9% ao ano, 2 pontos percentuais menor, reduziria os juros do sistema escolhido em R$ 372.157,64. A diferença não inclui seguros, tarifas nem indexação.

A entrada equivale a 10% do bem. Comprar à vista exigiria o preço total; financiar acrescenta juros e custos que precisam ser comparados com seu orçamento.

SAC e Price com o mesmo principal e prazo

SAC e Price com o mesmo principal e prazo — premissas do exemplo inicial
SistemaPrimeira parcelaÚltima parcelaJuros totaisParcelas + entrada
SACR$ 15.541,70R$ 3.782,75R$ 2.128.402,15R$ 3.628.402,15
PriceR$ 12.330,32R$ 12.330,32R$ 3.088.917,00R$ 4.588.917,00

Como chegamos ao resultado

  1. Subtraímos a entrada do preço do imóvel para encontrar o principal financiado. A taxa mensal é (1 + taxa anual)^(1/12) − 1.
  2. No SAC, a amortização é principal ÷ prazo. Na Price, a prestação é principal × taxa ÷ [1 − (1 + taxa)^−prazo]. Juros incidem sobre o saldo anterior.
  3. O cálculo inverso usa a parcela máxima, deduz os encargos mensais e encontra o principal compatível com o sistema escolhido.

Este exemplo é calculado automaticamente a partir das premissas publicadas. As taxas de cenário são hipóteses, as regras legais têm vigência indicada e os valores não representam uma pessoa ou uma proposta real.

Antes de usar estes números

  • Taxa efetiva anual convertida em taxa mensal equivalente. Parcelas no fim de cada mês.
  • Correção por TR/IPCA, seguros variáveis e tarifas não informadas não estão incluídos. A tabela do banco pode usar dias corridos e arredondamentos diferentes.

Para entender a decisão com mais contexto, leia o guia deste assunto ou abra a calculadora de financiamento imobiliário.

Fontes e referências

Referências conferidas em 1º de outubro de 2026. Confira a competência e as condições do seu caso. Informe uma divergência ou sugira uma correção.

O que você quer calcular?

Financiamento imobiliárioCrédito e financiamentoFinanciamento de veículosCrédito e financiamentoSAC × PriceCrédito e financiamentoAmortização antecipadaCrédito e financiamentoEmpréstimo e CETCrédito e financiamentoSalário líquidoTrabalho e rendaCLT × PJTrabalho e rendaRescisão trabalhistaTrabalho e rendaFériasTrabalho e renda13º salárioTrabalho e rendaFGTSTrabalho e rendaSeguro-desempregoTrabalho e rendaHora extraTrabalho e rendaJuros compostosInvestimentosRendimento do CDIInvestimentosCDB × LCI/LCAInvestimentosCusto de funcionárioEmpresas e impostosMEI × SimplesEmpresas e impostosPreço de vendaEmpresas e impostosPró-labore e Fator REmpresas e impostosRegime tributário e reformaEmpresas e impostos
Buscar exemplos por valor, prazo e condição →