Calculadora Hipotecaria

Precio de venta:
Porciento de pronto: %
Términos de Años: años
Interés anual: %
 


Información de Pagos de la Hipoteca:
Pronto Pago: $5,000.00
Precio a Financiar: $95,000.00
Pago Mensual: $632.04


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $554.17 $77.87 $94,922.13
2 $553.71 $78.32 $94,843.80
3 $553.26 $78.78 $94,765.02
4 $552.80 $79.24 $94,685.78
5 $552.33 $79.70 $94,606.08
6 $551.87 $80.17 $94,525.91
7 $551.40 $80.64 $94,445.27
8 $550.93 $81.11 $94,364.17
9 $550.46 $81.58 $94,282.59
10 $549.98 $82.06 $94,200.53
11 $549.50 $82.53 $94,118.00
12 $549.02 $83.02 $94,034.98
Total de años: 1
  Usted invertirá: $7,584.45 en su casa en el año 1
$6,619.43 irá al INTERES
$965.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $548.54 $83.50 $93,951.48
14 $548.05 $83.99 $93,867.49
15 $547.56 $84.48 $93,783.02
16 $547.07 $84.97 $93,698.05
17 $546.57 $85.47 $93,612.58
18 $546.07 $85.96 $93,526.62
19 $545.57 $86.47 $93,440.15
20 $545.07 $86.97 $93,353.18
21 $544.56 $87.48 $93,265.71
22 $544.05 $87.99 $93,177.72
23 $543.54 $88.50 $93,089.22
24 $543.02 $89.02 $93,000.20
Total de años: 2
  Usted invertirá: $7,584.45 en su casa en el año 2
$6,549.67 irá al INTERES
$1,034.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $542.50 $89.54 $92,910.66
26 $541.98 $90.06 $92,820.61
27 $541.45 $90.58 $92,730.02
28 $540.93 $91.11 $92,638.91
29 $540.39 $91.64 $92,547.27
30 $539.86 $92.18 $92,455.09
31 $539.32 $92.72 $92,362.37
32 $538.78 $93.26 $92,269.11
33 $538.24 $93.80 $92,175.31
34 $537.69 $94.35 $92,080.97
35 $537.14 $94.90 $91,986.07
36 $536.59 $95.45 $91,890.61
Total de años: 3
  Usted invertirá: $7,584.45 en su casa en el año 3
$6,474.86 irá al INTERES
$1,109.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $536.03 $96.01 $91,794.61
38 $535.47 $96.57 $91,698.04
39 $534.91 $97.13 $91,600.91
40 $534.34 $97.70 $91,503.21
41 $533.77 $98.27 $91,404.94
42 $533.20 $98.84 $91,306.10
43 $532.62 $99.42 $91,206.68
44 $532.04 $100.00 $91,106.68
45 $531.46 $100.58 $91,006.10
46 $530.87 $101.17 $90,904.93
47 $530.28 $101.76 $90,803.17
48 $529.69 $102.35 $90,700.82
Total de años: 4
  Usted invertirá: $7,584.45 en su casa en el año 4
$6,394.65 irá al INTERES
$1,189.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $529.09 $102.95 $90,597.87
50 $528.49 $103.55 $90,494.32
51 $527.88 $104.15 $90,390.17
52 $527.28 $104.76 $90,285.40
53 $526.66 $105.37 $90,180.03
54 $526.05 $105.99 $90,074.04
55 $525.43 $106.61 $89,967.44
56 $524.81 $107.23 $89,860.21
57 $524.18 $107.85 $89,752.36
58 $523.56 $108.48 $89,643.88
59 $522.92 $109.11 $89,534.76
60 $522.29 $109.75 $89,425.01
Total de años: 5
  Usted invertirá: $7,584.45 en su casa en el año 5
$6,308.64 irá al INTERES
$1,275.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $521.65 $110.39 $89,314.62
62 $521.00 $111.04 $89,203.58
63 $520.35 $111.68 $89,091.90
64 $519.70 $112.33 $88,979.57
65 $519.05 $112.99 $88,866.58
66 $518.39 $113.65 $88,752.93
67 $517.73 $114.31 $88,638.61
68 $517.06 $114.98 $88,523.64
69 $516.39 $115.65 $88,407.99
70 $515.71 $116.32 $88,291.66
71 $515.03 $117.00 $88,174.66
72 $514.35 $117.69 $88,056.97
Total de años: 6
  Usted invertirá: $7,584.45 en su casa en el año 6
$6,216.41 irá al INTERES
$1,368.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $513.67 $118.37 $87,938.60
74 $512.98 $119.06 $87,819.54
75 $512.28 $119.76 $87,699.78
76 $511.58 $120.46 $87,579.33
77 $510.88 $121.16 $87,458.17
78 $510.17 $121.86 $87,336.31
79 $509.46 $122.58 $87,213.73
80 $508.75 $123.29 $87,090.44
81 $508.03 $124.01 $86,966.43
82 $507.30 $124.73 $86,841.70
83 $506.58 $125.46 $86,716.24
84 $505.84 $126.19 $86,590.04
Total de años: 7
  Usted invertirá: $7,584.45 en su casa en el año 7
$6,117.52 irá al INTERES
$1,466.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $505.11 $126.93 $86,463.11
86 $504.37 $127.67 $86,335.45
87 $503.62 $128.41 $86,207.03
88 $502.87 $129.16 $86,077.87
89 $502.12 $129.92 $85,947.95
90 $501.36 $130.67 $85,817.28
91 $500.60 $131.44 $85,685.84
92 $499.83 $132.20 $85,553.64
93 $499.06 $132.97 $85,420.66
94 $498.29 $133.75 $85,286.91
95 $497.51 $134.53 $85,152.38
96 $496.72 $135.32 $85,017.07
Total de años: 8
  Usted invertirá: $7,584.45 en su casa en el año 8
$6,011.47 irá al INTERES
$1,572.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $495.93 $136.10 $84,880.96
98 $495.14 $136.90 $84,744.06
99 $494.34 $137.70 $84,606.37
100 $493.54 $138.50 $84,467.87
101 $492.73 $139.31 $84,328.56
102 $491.92 $140.12 $84,188.44
103 $491.10 $140.94 $84,047.50
104 $490.28 $141.76 $83,905.74
105 $489.45 $142.59 $83,763.15
106 $488.62 $143.42 $83,619.73
107 $487.78 $144.26 $83,475.48
108 $486.94 $145.10 $83,330.38
Total de años: 9
  Usted invertirá: $7,584.45 en su casa en el año 9
$5,897.76 irá al INTERES
$1,686.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $486.09 $145.94 $83,184.44
110 $485.24 $146.79 $83,037.64
111 $484.39 $147.65 $82,889.99
112 $483.52 $148.51 $82,741.48
113 $482.66 $149.38 $82,592.10
114 $481.79 $150.25 $82,441.85
115 $480.91 $151.13 $82,290.72
116 $480.03 $152.01 $82,138.72
117 $479.14 $152.89 $81,985.82
118 $478.25 $153.79 $81,832.03
119 $477.35 $154.68 $81,677.35
120 $476.45 $155.59 $81,521.76
Total de años: 10
  Usted invertirá: $7,584.45 en su casa en el año 10
$5,775.83 irá al INTERES
$1,808.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $475.54 $156.49 $81,365.27
122 $474.63 $157.41 $81,207.86
123 $473.71 $158.32 $81,049.54
124 $472.79 $159.25 $80,890.29
125 $471.86 $160.18 $80,730.11
126 $470.93 $161.11 $80,569.00
127 $469.99 $162.05 $80,406.95
128 $469.04 $163.00 $80,243.95
129 $468.09 $163.95 $80,080.01
130 $467.13 $164.90 $79,915.10
131 $466.17 $165.87 $79,749.24
132 $465.20 $166.83 $79,582.40
Total de años: 11
  Usted invertirá: $7,584.45 en su casa en el año 11
$5,645.09 irá al INTERES
$1,939.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $464.23 $167.81 $79,414.60
134 $463.25 $168.79 $79,245.81
135 $462.27 $169.77 $79,076.04
136 $461.28 $170.76 $78,905.28
137 $460.28 $171.76 $78,733.52
138 $459.28 $172.76 $78,560.76
139 $458.27 $173.77 $78,387.00
140 $457.26 $174.78 $78,212.22
141 $456.24 $175.80 $78,036.42
142 $455.21 $176.82 $77,859.59
143 $454.18 $177.86 $77,681.74
144 $453.14 $178.89 $77,502.84
Total de años: 12
  Usted invertirá: $7,584.45 en su casa en el año 12
$5,504.89 irá al INTERES
$2,079.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $452.10 $179.94 $77,322.91
146 $451.05 $180.99 $77,141.92
147 $449.99 $182.04 $76,959.88
148 $448.93 $183.10 $76,776.77
149 $447.86 $184.17 $76,592.60
150 $446.79 $185.25 $76,407.35
151 $445.71 $186.33 $76,221.02
152 $444.62 $187.41 $76,033.61
153 $443.53 $188.51 $75,845.10
154 $442.43 $189.61 $75,655.49
155 $441.32 $190.71 $75,464.78
156 $440.21 $191.83 $75,272.95
Total de años: 13
  Usted invertirá: $7,584.45 en su casa en el año 13
$5,354.56 irá al INTERES
$2,229.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $439.09 $192.95 $75,080.01
158 $437.97 $194.07 $74,885.94
159 $436.83 $195.20 $74,690.73
160 $435.70 $196.34 $74,494.39
161 $434.55 $197.49 $74,296.91
162 $433.40 $198.64 $74,098.27
163 $432.24 $199.80 $73,898.47
164 $431.07 $200.96 $73,697.51
165 $429.90 $202.14 $73,495.37
166 $428.72 $203.31 $73,292.06
167 $427.54 $204.50 $73,087.56
168 $426.34 $205.69 $72,881.86
Total de años: 14
  Usted invertirá: $7,584.45 en su casa en el año 14
$5,193.36 irá al INTERES
$2,391.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $425.14 $206.89 $72,674.97
170 $423.94 $208.10 $72,466.87
171 $422.72 $209.31 $72,257.56
172 $421.50 $210.53 $72,047.02
173 $420.27 $211.76 $71,835.26
174 $419.04 $213.00 $71,622.26
175 $417.80 $214.24 $71,408.02
176 $416.55 $215.49 $71,192.53
177 $415.29 $216.75 $70,975.78
178 $414.03 $218.01 $70,757.77
179 $412.75 $219.28 $70,538.49
180 $411.47 $220.56 $70,317.92
Total de años: 15
  Usted invertirá: $7,584.45 en su casa en el año 15
$5,020.51 irá al INTERES
$2,563.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $410.19 $221.85 $70,096.07
182 $408.89 $223.14 $69,872.93
183 $407.59 $224.45 $69,648.48
184 $406.28 $225.75 $69,422.73
185 $404.97 $227.07 $69,195.66
186 $403.64 $228.40 $68,967.26
187 $402.31 $229.73 $68,737.53
188 $400.97 $231.07 $68,506.47
189 $399.62 $232.42 $68,274.05
190 $398.27 $233.77 $68,040.28
191 $396.90 $235.14 $67,805.14
192 $395.53 $236.51 $67,568.63
Total de años: 16
  Usted invertirá: $7,584.45 en su casa en el año 16
$4,835.16 irá al INTERES
$2,749.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $394.15 $237.89 $67,330.75
194 $392.76 $239.27 $67,091.47
195 $391.37 $240.67 $66,850.80
196 $389.96 $242.07 $66,608.73
197 $388.55 $243.49 $66,365.24
198 $387.13 $244.91 $66,120.33
199 $385.70 $246.34 $65,874.00
200 $384.26 $247.77 $65,626.23
201 $382.82 $249.22 $65,377.01
202 $381.37 $250.67 $65,126.34
203 $379.90 $252.13 $64,874.20
204 $378.43 $253.60 $64,620.60
Total de años: 17
  Usted invertirá: $7,584.45 en su casa en el año 17
$4,636.41 irá al INTERES
$2,948.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $376.95 $255.08 $64,365.52
206 $375.47 $256.57 $64,108.94
207 $373.97 $258.07 $63,850.87
208 $372.46 $259.57 $63,591.30
209 $370.95 $261.09 $63,330.21
210 $369.43 $262.61 $63,067.60
211 $367.89 $264.14 $62,803.46
212 $366.35 $265.68 $62,537.77
213 $364.80 $267.23 $62,270.54
214 $363.24 $268.79 $62,001.75
215 $361.68 $270.36 $61,731.39
216 $360.10 $271.94 $61,459.45
Total de años: 18
  Usted invertirá: $7,584.45 en su casa en el año 18
$4,423.30 irá al INTERES
$3,161.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $358.51 $273.52 $61,185.93
218 $356.92 $275.12 $60,910.81
219 $355.31 $276.72 $60,634.08
220 $353.70 $278.34 $60,355.74
221 $352.08 $279.96 $60,075.78
222 $350.44 $281.60 $59,794.19
223 $348.80 $283.24 $59,510.95
224 $347.15 $284.89 $59,226.06
225 $345.49 $286.55 $58,939.51
226 $343.81 $288.22 $58,651.28
227 $342.13 $289.90 $58,361.38
228 $340.44 $291.60 $58,069.78
Total de años: 19
  Usted invertirá: $7,584.45 en su casa en el año 19
$4,194.78 irá al INTERES
$3,389.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $338.74 $293.30 $57,776.49
230 $337.03 $295.01 $57,481.48
231 $335.31 $296.73 $57,184.75
232 $333.58 $298.46 $56,886.29
233 $331.84 $300.20 $56,586.09
234 $330.09 $301.95 $56,284.14
235 $328.32 $303.71 $55,980.42
236 $326.55 $305.48 $55,674.94
237 $324.77 $307.27 $55,367.67
238 $322.98 $309.06 $55,058.61
239 $321.18 $310.86 $54,747.75
240 $319.36 $312.68 $54,435.07
Total de años: 20
  Usted invertirá: $7,584.45 en su casa en el año 20
$3,949.74 irá al INTERES
$3,634.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $317.54 $314.50 $54,120.57
242 $315.70 $316.33 $53,804.24
243 $313.86 $318.18 $53,486.06
244 $312.00 $320.04 $53,166.03
245 $310.14 $321.90 $52,844.12
246 $308.26 $323.78 $52,520.34
247 $306.37 $325.67 $52,194.68
248 $304.47 $327.57 $51,867.11
249 $302.56 $329.48 $51,537.63
250 $300.64 $331.40 $51,206.23
251 $298.70 $333.33 $50,872.89
252 $296.76 $335.28 $50,537.61
Total de años: 21
  Usted invertirá: $7,584.45 en su casa en el año 21
$3,686.99 irá al INTERES
$3,897.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $294.80 $337.23 $50,200.38
254 $292.84 $339.20 $49,861.18
255 $290.86 $341.18 $49,520.00
256 $288.87 $343.17 $49,176.83
257 $286.86 $345.17 $48,831.65
258 $284.85 $347.19 $48,484.47
259 $282.83 $349.21 $48,135.26
260 $280.79 $351.25 $47,784.01
261 $278.74 $353.30 $47,430.71
262 $276.68 $355.36 $47,075.35
263 $274.61 $357.43 $46,717.92
264 $272.52 $359.52 $46,358.40
Total de años: 22
  Usted invertirá: $7,584.45 en su casa en el año 22
$3,405.24 irá al INTERES
$4,179.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $270.42 $361.61 $45,996.79
266 $268.31 $363.72 $45,633.07
267 $266.19 $365.84 $45,267.22
268 $264.06 $367.98 $44,899.25
269 $261.91 $370.13 $44,529.12
270 $259.75 $372.28 $44,156.84
271 $257.58 $374.46 $43,782.38
272 $255.40 $376.64 $43,405.74
273 $253.20 $378.84 $43,026.90
274 $250.99 $381.05 $42,645.86
275 $248.77 $383.27 $42,262.59
276 $246.53 $385.51 $41,877.08
Total de años: 23
  Usted invertirá: $7,584.45 en su casa en el año 23
$3,103.12 irá al INTERES
$4,481.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $244.28 $387.75 $41,489.33
278 $242.02 $390.02 $41,099.31
279 $239.75 $392.29 $40,707.02
280 $237.46 $394.58 $40,312.44
281 $235.16 $396.88 $39,915.56
282 $232.84 $399.20 $39,516.36
283 $230.51 $401.53 $39,114.83
284 $228.17 $403.87 $38,710.97
285 $225.81 $406.22 $38,304.74
286 $223.44 $408.59 $37,896.15
287 $221.06 $410.98 $37,485.17
288 $218.66 $413.37 $37,071.80
Total de años: 24
  Usted invertirá: $7,584.45 en su casa en el año 24
$2,779.17 irá al INTERES
$4,805.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $216.25 $415.79 $36,656.02
290 $213.83 $418.21 $36,237.80
291 $211.39 $420.65 $35,817.15
292 $208.93 $423.10 $35,394.05
293 $206.47 $425.57 $34,968.48
294 $203.98 $428.05 $34,540.42
295 $201.49 $430.55 $34,109.87
296 $198.97 $433.06 $33,676.81
297 $196.45 $435.59 $33,241.22
298 $193.91 $438.13 $32,803.09
299 $191.35 $440.69 $32,362.40
300 $188.78 $443.26 $31,919.15
Total de años: 25
  Usted invertirá: $7,584.45 en su casa en el año 25
$2,431.79 irá al INTERES
$5,152.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $186.20 $445.84 $31,473.30
302 $183.59 $448.44 $31,024.86
303 $180.98 $451.06 $30,573.80
304 $178.35 $453.69 $30,120.11
305 $175.70 $456.34 $29,663.78
306 $173.04 $459.00 $29,204.78
307 $170.36 $461.68 $28,743.10
308 $167.67 $464.37 $28,278.73
309 $164.96 $467.08 $27,811.65
310 $162.23 $469.80 $27,341.85
311 $159.49 $472.54 $26,869.31
312 $156.74 $475.30 $26,394.01
Total de años: 26
  Usted invertirá: $7,584.45 en su casa en el año 26
$2,059.31 irá al INTERES
$5,525.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $153.97 $478.07 $25,915.94
314 $151.18 $480.86 $25,435.07
315 $148.37 $483.67 $24,951.41
316 $145.55 $486.49 $24,464.92
317 $142.71 $489.33 $23,975.60
318 $139.86 $492.18 $23,483.42
319 $136.99 $495.05 $22,988.37
320 $134.10 $497.94 $22,490.43
321 $131.19 $500.84 $21,989.58
322 $128.27 $503.76 $21,485.82
323 $125.33 $506.70 $20,979.12
324 $122.38 $509.66 $20,469.46
Total de años: 27
  Usted invertirá: $7,584.45 en su casa en el año 27
$1,659.90 irá al INTERES
$5,924.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $119.41 $512.63 $19,956.82
326 $116.41 $515.62 $19,441.20
327 $113.41 $518.63 $18,922.57
328 $110.38 $521.66 $18,400.91
329 $107.34 $524.70 $17,876.22
330 $104.28 $527.76 $17,348.46
331 $101.20 $530.84 $16,817.62
332 $98.10 $533.93 $16,283.68
333 $94.99 $537.05 $15,746.63
334 $91.86 $540.18 $15,206.45
335 $88.70 $543.33 $14,663.12
336 $85.53 $546.50 $14,116.62
Total de años: 28
  Usted invertirá: $7,584.45 en su casa en el año 28
$1,231.61 irá al INTERES
$6,352.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $82.35 $549.69 $13,566.93
338 $79.14 $552.90 $13,014.03
339 $75.92 $556.12 $12,457.91
340 $72.67 $559.37 $11,898.54
341 $69.41 $562.63 $11,335.91
342 $66.13 $565.91 $10,770.00
343 $62.83 $569.21 $10,200.79
344 $59.50 $572.53 $9,628.26
345 $56.16 $575.87 $9,052.38
346 $52.81 $579.23 $8,473.15
347 $49.43 $582.61 $7,890.54
348 $46.03 $586.01 $7,304.53
Total de años: 29
  Usted invertirá: $7,584.45 en su casa en el año 29
$772.36 irá al INTERES
$6,812.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $42.61 $589.43 $6,715.10
350 $39.17 $592.87 $6,122.24
351 $35.71 $596.32 $5,525.91
352 $32.23 $599.80 $4,926.11
353 $28.74 $603.30 $4,322.81
354 $25.22 $606.82 $3,715.99
355 $21.68 $610.36 $3,105.63
356 $18.12 $613.92 $2,491.71
357 $14.53 $617.50 $1,874.20
358 $10.93 $621.10 $1,253.10
359 $7.31 $624.73 $628.37
360 $3.67 $628.37 $0.00
Total de años: 30
  Usted invertirá: $7,584.45 en su casa en el año 30
$279.92 irá al INTERES
$7,304.53 irá al PRINCIPAL
 

Los resultados obtenidos en esta página no representa una oferta, ni aprobación de la hipoteca ni pago.