基于可扩展策略的房贷计算器

发表于 2023-07-02 更新于 2024-11-19 分类于 Sundry Waline：
最近重新看《程序员的个人财富课》，其中讲到了程序员的能力可以用在很多方面，比如可以算一下如何买房最划算，并给了一个简单的房贷计算器的算法，我对这个算法进行了一定的扩展，直接上源码。
如果感兴趣想要体验，可以关注公众号后台回复房贷计算器，又一个将数据可视化后的demo。
源码

// 等额本息
function calculateRepaymentBX(totalLoan, year, interestRate) {
  // 将利率转换为月利率
  const monthlyInterestRate = parseFloat(interestRate) / 12;
  const loanTerm = year * 12;
  const totalLoanByMillion = parseFloat(totalLoan);
  // 计算每个月的还款额
  const monthlyPayment = (totalLoanByMillion * monthlyInterestRate * Math.pow(1 + monthlyInterestRate, loanTerm)) / (Math.pow(1 + monthlyInterestRate, loanTerm) - 1);
  // 计算总共的还款额
  const totalRepayment = monthlyPayment * loanTerm;
  // 初始化结果数组
  const result = [];
  let balance = totalLoanByMillion;
  // 计算每个月的本金和利息
  for (let i = 1; i <= loanTerm; i++) {
    const monthlyInterest = balance * monthlyInterestRate;
    const monthlyPrincipal = monthlyPayment - monthlyInterest;
    balance -= monthlyPrincipal;
    result.push({
      month: i,
      monthlyPayment: monthlyPayment,
      monthlyPrincipal: monthlyPrincipal,
      monthlyInterest: monthlyInterest,
      balance: Math.max(0, balance)
    });
  }
  // 返回结果
  return {
    totalRepayment: totalRepayment,
    result: result
  };
}

// 等额本金
function calculateRepaymentBJ(totalLoan, year, interestRate) {
  // 将利率转换为月利率
  const monthlyInterestRate = parseFloat(interestRate) / 12;
  const loanTerm = year * 12;
  const totalLoanByMillion = parseFloat(totalLoan);
  // 计算每个月的本金
  const monthlyPrincipal = parseFloat(totalLoanByMillion) / loanTerm;
  // 初始化结果数组
  const result = [];
  // 计算每个月的还款额和利息
  let balance = totalLoanByMillion;
  let monthlyPayment;
  let monthlyInterest;
  for (let i = 1; i <= loanTerm; i++) {
    monthlyInterest = balance * monthlyInterestRate;
    monthlyPayment = monthlyPrincipal + monthlyInterest;
    balance -= monthlyPrincipal;
    result.push({
      month: i,
      monthlyPayment: monthlyPayment,
      monthlyPrincipal: monthlyPrincipal,
      monthlyInterest: monthlyInterest,
      balance: Math.max(0, balance)
    });
  }
  // 计算总共的还款额
  const totalRepayment = totalLoanByMillion + result.reduce((total, current) => total + current.monthlyInterest, 0);
  // 返回结果
  return {
    totalRepayment: totalRepayment,
    result: result,
  };
}

const LoanType = {
  BJ: 'BJ',
  BX: 'BX',
}

const calculateRepayment = {
  [LoanType.BJ]: calculateRepaymentBJ,
  [LoanType.BX]: calculateRepaymentBX,
}

function calculate(loadType, syLoan, gjjLoan, syYear, gjjYear, syInterestRate, gjjInterestRate) {
  const syRepayment = calculateRepayment[loadType](syLoan, syYear, syInterestRate)
  const gjjRepayment = calculateRepayment[loadType](gjjLoan, gjjYear, gjjInterestRate);

  const [shortRepayment, longRepayment] = [syRepayment.result, gjjRepayment.result].sort((a, b) => a.length - b.length);

  const mergedRepayment = longRepayment.map((longItem, i) => {
    if (i < longRepayment.length) {
      const shortItem = shortRepayment[i];
      return {
        month: longItem.month,
        monthlyPayment: longItem.monthlyPayment + shortItem.monthlyPayment,
        monthlyPrincipal: longItem.monthlyPrincipal + shortItem.monthlyPrincipal,
        monthlyInterest: longItem.monthlyInterest + shortItem.monthlyInterest,
        balance: longItem.balance + shortItem.balance
      }
    } else {
      return {
        month: longItem.month,
        monthlyPayment: longItem.monthlyPayment,
        monthlyPrincipal: longItem.monthlyPrincipal,
        monthlyInterest: longItem.monthlyInterest,
        balance: longItem.balance
      }
    }
  })

  return {
    totalRepayment: syRepayment.totalRepayment + gjjRepayment.totalRepayment,
    result: mergedRepayment
  }
}

const strategies = [
  {
    name: '先租后买，全款买（排除理财与房价变动因素）',
    execute: ({totalPrice, firstPay, currentPrincipal, gjjLoan, income, outcome, rent, syYear, gjjYear, syInterestRate, gjjInterestRate}) => {
      const need = Math.ceil(parseFloat(totalPrice - currentPrincipal) / (income - outcome - rent));
      return {
        totalNeed: need,
        firstPayNeed: need,
        totalPayment: totalPrice + need * rent,
        detail: new Array(need).fill(0).map((_, i) => ({ month: i + 1, monthlyPayment: rent, monthlyPrincipal: rent, monthlyInterest: 0, balance: totalPrice }))
          .concat([{ month: need + 1, monthlyPayment: totalPrice, monthlyPrincipal: totalPrice, monthlyInterest: 0, balance: 0 }])
      }
    }
  },
  {
    name: '等额本金贷款买',
    execute: ({totalPrice, firstPay, currentPrincipal, gjjLoan, income, outcome, rent, syYear, gjjYear, syInterestRate, gjjInterestRate}) => {
      const repayment = calculate('BJ', totalPrice - firstPay - gjjLoan, gjjLoan, syYear, gjjYear, syInterestRate, gjjInterestRate);
      const { result, totalRepayment } = repayment;
      const firstPayNeed = Math.max(0, firstPay - currentPrincipal) / (income - outcome - rent);
      return {
        totalNeed: firstPayNeed + Math.max(syYear, gjjYear) * 12,
        firstPayNeed,
        totalPayment: totalRepayment+ firstPayNeed * rent + firstPay,
        detail: new Array(firstPayNeed).fill(0).map((_, i) => ({ month: i + 1, monthlyPayment: rent, monthlyPrincipal: rent, monthlyInterest: 0, balance: totalPrice }))
          .concat(result)
      }
    }
  },
  {
    name: '等额本息贷款买',
    execute: ({totalPrice, firstPay, currentPrincipal, gjjLoan, income, outcome, rent, syYear, gjjYear, syInterestRate, gjjInterestRate}) => {
      const repayment = calculate('BX', totalPrice - firstPay - gjjLoan, gjjLoan, syYear, gjjYear, syInterestRate, gjjInterestRate);
      const { result, totalRepayment } = repayment;
      const firstPayNeed = Math.max(0, firstPay - currentPrincipal) / (income - outcome - rent);
      return {
        totalNeed: firstPayNeed + Math.max(syYear, gjjYear) * 12,
        firstPayNeed,
        totalPayment: totalRepayment+ firstPayNeed * rent + firstPay,
        detail: new Array(firstPayNeed).fill(0).map((_, i) => ({ month: i + 1, monthlyPayment: rent, monthlyPrincipal: rent, monthlyInterest: 0, balance: totalPrice }))
          .concat(result)
      }
    }
  },
  {
    name: '等额本金贷款买，能提前还款则提前还款（不考虑提前还款的影响）',
    execute: ({totalPrice, firstPay, currentPrincipal, gjjLoan, income, outcome, rent, syYear, gjjYear, syInterestRate, gjjInterestRate}) => {
      const repayment = calculate('BJ', totalPrice - firstPay - gjjLoan, gjjLoan, syYear, gjjYear, syInterestRate, gjjInterestRate);
      const { result } = repayment;
      let total = Math.max(0, currentPrincipal - firstPay);
      let loanNeed = 0;
      for(loanNeed = 0; loanNeed < result.length; loanNeed++) {
        total += income - outcome - result[loanNeed].monthlyPayment
        if (total >= result[loanNeed].balance) {
          break;
        }
      }
      const firstPayNeed = Math.max(0, firstPay - currentPrincipal) / (income - outcome - rent);
      return {
        totalNeed: loanNeed + firstPayNeed,
        firstPayNeed,
        totalPayment: result.slice(0, loanNeed).map(_ => _.monthlyPayment).reduce((total, cur) => total + cur, 0) + result[loanNeed].balance + firstPay,
        detail: new Array(firstPayNeed).fill(0).map((_, i) => ({ month: i + 1, monthlyPayment: rent, monthlyPrincipal: rent, monthlyInterest: 0, balance: totalPrice }))
          .concat(result.slice(0, loanNeed).map((_) => ({ ..._, month: firstPayNeed + _.month })))
          .concat([{ month: firstPayNeed + loanNeed + 1, monthlyPrincipal: result[loanNeed].balance, monthlyInterest: 0, monthlyPayment: result[loanNeed].balance, balance: 0 }])
      }
    }
  },
  {
    name: '等额本息贷款买，能提前还款则提前还款（不考虑提前还款的影响）',
    execute: ({totalPrice, firstPay, currentPrincipal, gjjLoan, income, outcome, rent, syYear, gjjYear, syInterestRate, gjjInterestRate}) => {
      const repayment = calculate('BX', totalPrice - firstPay - gjjLoan, gjjLoan, syYear, gjjYear, syInterestRate, gjjInterestRate);
      const { result } = repayment;
      let total = Math.max(0, currentPrincipal - firstPay);
      let loanNeed = 0;
      for(loanNeed = 0; loanNeed < result.length; loanNeed++) {
        total += income - outcome - result[loanNeed].monthlyPayment
        if (total >= result[loanNeed].balance) {
          break;
        }
      }
      const firstPayNeed = Math.max(0, firstPay - currentPrincipal) / (income - outcome - rent);
      return {
        totalNeed: loanNeed + firstPayNeed,
        firstPayNeed,
        totalPayment: result.slice(0, loanNeed).map(_ => _.monthlyPayment).reduce((total, cur) => total + cur, 0) + result[loanNeed].balance + firstPay,
        detail: new Array(firstPayNeed).fill(0).map((_, i) => ({ month: i + 1, monthlyPayment: rent, monthlyPrincipal: rent, monthlyInterest: 0, balance: totalPrice }))
          .concat(result.slice(0, loanNeed).map((_) => ({ ..._, month: firstPayNeed + _.month })))
          .concat([{ month: firstPayNeed + loanNeed + 1, monthlyPrincipal: result[loanNeed].balance, monthlyInterest: 0, monthlyPayment: result[loanNeed].balance, balance: 0 }])
      }
    }
  },
]


function executeStrategies ({totalPrice, firstPay, currentPrincipal, gjjLoan, income, outcome, rent, syYear, gjjYear, syInterestRate, gjjInterestRate}) {
  console.log(`房屋总价为${totalPrice}元，首付为：${firstPay}元，现有：${currentPrincipal}元，月收入为：${income}元，每个月租房支出为：${rent}元，其他消费为：${outcome}元`)
  const result = [];
  strategies.forEach(({name, execute}) => {
    const repayment = execute({totalPrice, firstPay, currentPrincipal, gjjLoan, income, outcome, rent, syYear, gjjYear, syInterestRate, gjjInterestRate});
    console.log(`策略：${name}, 需要时间为${repayment.totalNeed}个月, 住房总花费为${repayment.totalPayment}元`)
    result.push({...repayment, strategyName: name});
  })
  return result;
}

executeStrategies({
  totalPrice: 5000000,
  firstPay: 1500000,
  currentPrincipal: 1500000,
  gjjLoan: 1000000,
  income: 50000,
  outcome: 5000,
  rent: 3000,
  syYear: 20,
  gjjYear: 20,
  syInterestRate: 0.043,
  gjjInterestRate: 0.031
})

module.exports = {
  executeStrategies
}