Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $5,450.00
Precio a Financiar: $103,550.00
Pago Mensual: $688.92


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $604.04 $84.88 $103,465.12
2 $603.55 $85.37 $103,379.75
3 $603.05 $85.87 $103,293.87
4 $602.55 $86.37 $103,207.50
5 $602.04 $86.88 $103,120.62
6 $601.54 $87.38 $103,033.24
7 $601.03 $87.89 $102,945.35
8 $600.51 $88.41 $102,856.94
9 $600.00 $88.92 $102,768.02
10 $599.48 $89.44 $102,678.58
11 $598.96 $89.96 $102,588.62
12 $598.43 $90.49 $102,498.13
Total de años: 1
  Usted invertirá: $8,267.05 en su casa en el año 1
$7,215.18 irá al INTERES
$1,051.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $597.91 $91.01 $102,407.11
14 $597.37 $91.55 $102,315.57
15 $596.84 $92.08 $102,223.49
16 $596.30 $92.62 $102,130.87
17 $595.76 $93.16 $102,037.71
18 $595.22 $93.70 $101,944.01
19 $594.67 $94.25 $101,849.77
20 $594.12 $94.80 $101,754.97
21 $593.57 $95.35 $101,659.62
22 $593.01 $95.91 $101,563.71
23 $592.45 $96.47 $101,467.25
24 $591.89 $97.03 $101,370.22
Total de años: 2
  Usted invertirá: $8,267.05 en su casa en el año 2
$7,139.14 irá al INTERES
$1,127.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $591.33 $97.59 $101,272.62
26 $590.76 $98.16 $101,174.46
27 $590.18 $98.74 $101,075.72
28 $589.61 $99.31 $100,976.41
29 $589.03 $99.89 $100,876.52
30 $588.45 $100.47 $100,776.05
31 $587.86 $101.06 $100,674.98
32 $587.27 $101.65 $100,573.33
33 $586.68 $102.24 $100,471.09
34 $586.08 $102.84 $100,368.25
35 $585.48 $103.44 $100,264.81
36 $584.88 $104.04 $100,160.77
Total de años: 3
  Usted invertirá: $8,267.05 en su casa en el año 3
$7,057.60 irá al INTERES
$1,209.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $584.27 $104.65 $100,056.12
38 $583.66 $105.26 $99,950.86
39 $583.05 $105.87 $99,844.99
40 $582.43 $106.49 $99,738.50
41 $581.81 $107.11 $99,631.38
42 $581.18 $107.74 $99,523.64
43 $580.55 $108.37 $99,415.28
44 $579.92 $109.00 $99,306.28
45 $579.29 $109.63 $99,196.65
46 $578.65 $110.27 $99,086.37
47 $578.00 $110.92 $98,975.46
48 $577.36 $111.56 $98,863.89
Total de años: 4
  Usted invertirá: $8,267.05 en su casa en el año 4
$6,970.17 irá al INTERES
$1,296.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $576.71 $112.21 $98,751.68
50 $576.05 $112.87 $98,638.81
51 $575.39 $113.53 $98,525.28
52 $574.73 $114.19 $98,411.09
53 $574.06 $114.86 $98,296.23
54 $573.39 $115.53 $98,180.71
55 $572.72 $116.20 $98,064.51
56 $572.04 $116.88 $97,947.63
57 $571.36 $117.56 $97,830.07
58 $570.68 $118.25 $97,711.83
59 $569.99 $118.94 $97,592.89
60 $569.29 $119.63 $97,473.26
Total de años: 5
  Usted invertirá: $8,267.05 en su casa en el año 5
$6,876.42 irá al INTERES
$1,390.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $568.59 $120.33 $97,352.93
62 $567.89 $121.03 $97,231.91
63 $567.19 $121.73 $97,110.17
64 $566.48 $122.44 $96,987.73
65 $565.76 $123.16 $96,864.57
66 $565.04 $123.88 $96,740.69
67 $564.32 $124.60 $96,616.09
68 $563.59 $125.33 $96,490.76
69 $562.86 $126.06 $96,364.71
70 $562.13 $126.79 $96,237.91
71 $561.39 $127.53 $96,110.38
72 $560.64 $128.28 $95,982.10
Total de años: 6
  Usted invertirá: $8,267.05 en su casa en el año 6
$6,775.89 irá al INTERES
$1,491.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $559.90 $129.03 $95,853.08
74 $559.14 $129.78 $95,723.30
75 $558.39 $130.53 $95,592.76
76 $557.62 $131.30 $95,461.47
77 $556.86 $132.06 $95,329.41
78 $556.09 $132.83 $95,196.57
79 $555.31 $133.61 $95,062.97
80 $554.53 $134.39 $94,928.58
81 $553.75 $135.17 $94,793.41
82 $552.96 $135.96 $94,657.45
83 $552.17 $136.75 $94,520.70
84 $551.37 $137.55 $94,383.15
Total de años: 7
  Usted invertirá: $8,267.05 en su casa en el año 7
$6,668.09 irá al INTERES
$1,598.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $550.57 $138.35 $94,244.79
86 $549.76 $139.16 $94,105.64
87 $548.95 $139.97 $93,965.66
88 $548.13 $140.79 $93,824.88
89 $547.31 $141.61 $93,683.27
90 $546.49 $142.44 $93,540.83
91 $545.65 $143.27 $93,397.57
92 $544.82 $144.10 $93,253.47
93 $543.98 $144.94 $93,108.52
94 $543.13 $145.79 $92,962.74
95 $542.28 $146.64 $92,816.10
96 $541.43 $147.49 $92,668.60
Total de años: 8
  Usted invertirá: $8,267.05 en su casa en el año 8
$6,552.51 irá al INTERES
$1,714.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $540.57 $148.35 $92,520.25
98 $539.70 $149.22 $92,371.03
99 $538.83 $150.09 $92,220.94
100 $537.96 $150.97 $92,069.98
101 $537.07 $151.85 $91,918.13
102 $536.19 $152.73 $91,765.40
103 $535.30 $153.62 $91,611.78
104 $534.40 $154.52 $91,457.26
105 $533.50 $155.42 $91,301.84
106 $532.59 $156.33 $91,145.51
107 $531.68 $157.24 $90,988.27
108 $530.76 $158.16 $90,830.12
Total de años: 9
  Usted invertirá: $8,267.05 en su casa en el año 9
$6,428.56 irá al INTERES
$1,838.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $529.84 $159.08 $90,671.04
110 $528.91 $160.01 $90,511.03
111 $527.98 $160.94 $90,350.09
112 $527.04 $161.88 $90,188.21
113 $526.10 $162.82 $90,025.39
114 $525.15 $163.77 $89,861.62
115 $524.19 $164.73 $89,696.89
116 $523.23 $165.69 $89,531.20
117 $522.27 $166.66 $89,364.54
118 $521.29 $167.63 $89,196.92
119 $520.32 $168.61 $89,028.31
120 $519.33 $169.59 $88,858.72
Total de años: 10
  Usted invertirá: $8,267.05 en su casa en el año 10
$6,295.66 irá al INTERES
$1,971.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $518.34 $170.58 $88,688.14
122 $517.35 $171.57 $88,516.57
123 $516.35 $172.57 $88,344.00
124 $515.34 $173.58 $88,170.42
125 $514.33 $174.59 $87,995.82
126 $513.31 $175.61 $87,820.21
127 $512.28 $176.64 $87,643.58
128 $511.25 $177.67 $87,465.91
129 $510.22 $178.70 $87,287.21
130 $509.18 $179.75 $87,107.46
131 $508.13 $180.79 $86,926.67
132 $507.07 $181.85 $86,744.82
Total de años: 11
  Usted invertirá: $8,267.05 en su casa en el año 11
$6,153.14 irá al INTERES
$2,113.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $506.01 $182.91 $86,561.91
134 $504.94 $183.98 $86,377.93
135 $503.87 $185.05 $86,192.88
136 $502.79 $186.13 $86,006.75
137 $501.71 $187.21 $85,819.54
138 $500.61 $188.31 $85,631.23
139 $499.52 $189.41 $85,441.83
140 $498.41 $190.51 $85,251.32
141 $497.30 $191.62 $85,059.70
142 $496.18 $192.74 $84,866.96
143 $495.06 $193.86 $84,673.09
144 $493.93 $194.99 $84,478.10
Total de años: 12
  Usted invertirá: $8,267.05 en su casa en el año 12
$6,000.33 irá al INTERES
$2,266.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $492.79 $196.13 $84,281.97
146 $491.64 $197.28 $84,084.69
147 $490.49 $198.43 $83,886.26
148 $489.34 $199.58 $83,686.68
149 $488.17 $200.75 $83,485.93
150 $487.00 $201.92 $83,284.01
151 $485.82 $203.10 $83,080.92
152 $484.64 $204.28 $82,876.63
153 $483.45 $205.47 $82,671.16
154 $482.25 $206.67 $82,464.49
155 $481.04 $207.88 $82,256.61
156 $479.83 $209.09 $82,047.52
Total de años: 13
  Usted invertirá: $8,267.05 en su casa en el año 13
$5,836.47 irá al INTERES
$2,430.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $478.61 $210.31 $81,837.21
158 $477.38 $211.54 $81,625.67
159 $476.15 $212.77 $81,412.90
160 $474.91 $214.01 $81,198.89
161 $473.66 $215.26 $80,983.63
162 $472.40 $216.52 $80,767.11
163 $471.14 $217.78 $80,549.33
164 $469.87 $219.05 $80,330.28
165 $468.59 $220.33 $80,109.96
166 $467.31 $221.61 $79,888.34
167 $466.02 $222.91 $79,665.44
168 $464.72 $224.21 $79,441.23
Total de años: 14
  Usted invertirá: $8,267.05 en su casa en el año 14
$5,660.76 irá al INTERES
$2,606.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $463.41 $225.51 $79,215.72
170 $462.09 $226.83 $78,988.89
171 $460.77 $228.15 $78,760.74
172 $459.44 $229.48 $78,531.25
173 $458.10 $230.82 $78,300.43
174 $456.75 $232.17 $78,068.26
175 $455.40 $233.52 $77,834.74
176 $454.04 $234.88 $77,599.86
177 $452.67 $236.25 $77,363.60
178 $451.29 $237.63 $77,125.97
179 $449.90 $239.02 $76,886.95
180 $448.51 $240.41 $76,646.54
Total de años: 15
  Usted invertirá: $8,267.05 en su casa en el año 15
$5,472.35 irá al INTERES
$2,794.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $447.10 $241.82 $76,404.72
182 $445.69 $243.23 $76,161.49
183 $444.28 $244.65 $75,916.85
184 $442.85 $246.07 $75,670.78
185 $441.41 $247.51 $75,423.27
186 $439.97 $248.95 $75,174.32
187 $438.52 $250.40 $74,923.91
188 $437.06 $251.86 $74,672.05
189 $435.59 $253.33 $74,418.71
190 $434.11 $254.81 $74,163.90
191 $432.62 $256.30 $73,907.60
192 $431.13 $257.79 $73,649.81
Total de años: 16
  Usted invertirá: $8,267.05 en su casa en el año 16
$5,270.32 irá al INTERES
$2,996.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $429.62 $259.30 $73,390.51
194 $428.11 $260.81 $73,129.71
195 $426.59 $262.33 $72,867.37
196 $425.06 $263.86 $72,603.51
197 $423.52 $265.40 $72,338.11
198 $421.97 $266.95 $72,071.16
199 $420.42 $268.51 $71,802.66
200 $418.85 $270.07 $71,532.59
201 $417.27 $271.65 $71,260.94
202 $415.69 $273.23 $70,987.71
203 $414.09 $274.83 $70,712.88
204 $412.49 $276.43 $70,436.45
Total de años: 17
  Usted invertirá: $8,267.05 en su casa en el año 17
$5,053.69 irá al INTERES
$3,213.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $410.88 $278.04 $70,158.41
206 $409.26 $279.66 $69,878.75
207 $407.63 $281.29 $69,597.45
208 $405.99 $282.94 $69,314.52
209 $404.33 $284.59 $69,029.93
210 $402.67 $286.25 $68,743.69
211 $401.00 $287.92 $68,455.77
212 $399.33 $289.60 $68,166.17
213 $397.64 $291.28 $67,874.89
214 $395.94 $292.98 $67,581.91
215 $394.23 $294.69 $67,287.21
216 $392.51 $296.41 $66,990.80
Total de años: 18
  Usted invertirá: $8,267.05 en su casa en el año 18
$4,821.40 irá al INTERES
$3,445.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $390.78 $298.14 $66,692.66
218 $389.04 $299.88 $66,392.78
219 $387.29 $301.63 $66,091.15
220 $385.53 $303.39 $65,787.76
221 $383.76 $305.16 $65,482.60
222 $381.98 $306.94 $65,175.66
223 $380.19 $308.73 $64,866.93
224 $378.39 $310.53 $64,556.40
225 $376.58 $312.34 $64,244.06
226 $374.76 $314.16 $63,929.90
227 $372.92 $316.00 $63,613.90
228 $371.08 $317.84 $63,296.06
Total de años: 19
  Usted invertirá: $8,267.05 en su casa en el año 19
$4,572.31 irá al INTERES
$3,694.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $369.23 $319.69 $62,976.37
230 $367.36 $321.56 $62,654.81
231 $365.49 $323.43 $62,331.38
232 $363.60 $325.32 $62,006.05
233 $361.70 $327.22 $61,678.84
234 $359.79 $329.13 $61,349.71
235 $357.87 $331.05 $61,018.66
236 $355.94 $332.98 $60,685.68
237 $354.00 $334.92 $60,350.76
238 $352.05 $336.87 $60,013.89
239 $350.08 $338.84 $59,675.05
240 $348.10 $340.82 $59,334.23
Total de años: 20
  Usted invertirá: $8,267.05 en su casa en el año 20
$4,305.22 irá al INTERES
$3,961.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $346.12 $342.80 $58,991.43
242 $344.12 $344.80 $58,646.62
243 $342.11 $346.82 $58,299.81
244 $340.08 $348.84 $57,950.97
245 $338.05 $350.87 $57,600.10
246 $336.00 $352.92 $57,247.18
247 $333.94 $354.98 $56,892.20
248 $331.87 $357.05 $56,535.15
249 $329.79 $359.13 $56,176.01
250 $327.69 $361.23 $55,814.79
251 $325.59 $363.33 $55,451.45
252 $323.47 $365.45 $55,086.00
Total de años: 21
  Usted invertirá: $8,267.05 en su casa en el año 21
$4,018.82 irá al INTERES
$4,248.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $321.33 $367.59 $54,718.41
254 $319.19 $369.73 $54,348.68
255 $317.03 $371.89 $53,976.80
256 $314.86 $374.06 $53,602.74
257 $312.68 $376.24 $53,226.50
258 $310.49 $378.43 $52,848.07
259 $308.28 $380.64 $52,467.43
260 $306.06 $382.86 $52,084.57
261 $303.83 $385.09 $51,699.47
262 $301.58 $387.34 $51,312.13
263 $299.32 $389.60 $50,922.53
264 $297.05 $391.87 $50,530.66
Total de años: 22
  Usted invertirá: $8,267.05 en su casa en el año 22
$3,711.71 irá al INTERES
$4,555.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $294.76 $394.16 $50,136.50
266 $292.46 $396.46 $49,740.04
267 $290.15 $398.77 $49,341.27
268 $287.82 $401.10 $48,940.18
269 $285.48 $403.44 $48,536.74
270 $283.13 $405.79 $48,130.95
271 $280.76 $408.16 $47,722.79
272 $278.38 $410.54 $47,312.26
273 $275.99 $412.93 $46,899.32
274 $273.58 $415.34 $46,483.98
275 $271.16 $417.76 $46,066.22
276 $268.72 $420.20 $45,646.02
Total de años: 23
  Usted invertirá: $8,267.05 en su casa en el año 23
$3,382.41 irá al INTERES
$4,884.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $266.27 $422.65 $45,223.37
278 $263.80 $425.12 $44,798.25
279 $261.32 $427.60 $44,370.65
280 $258.83 $430.09 $43,940.56
281 $256.32 $432.60 $43,507.96
282 $253.80 $435.12 $43,072.83
283 $251.26 $437.66 $42,635.17
284 $248.71 $440.22 $42,194.95
285 $246.14 $442.78 $41,752.17
286 $243.55 $445.37 $41,306.80
287 $240.96 $447.96 $40,858.84
288 $238.34 $450.58 $40,408.26
Total de años: 24
  Usted invertirá: $8,267.05 en su casa en el año 24
$3,029.29 irá al INTERES
$5,237.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $235.71 $453.21 $39,955.06
290 $233.07 $455.85 $39,499.21
291 $230.41 $458.51 $39,040.70
292 $227.74 $461.18 $38,579.52
293 $225.05 $463.87 $38,115.64
294 $222.34 $466.58 $37,649.06
295 $219.62 $469.30 $37,179.76
296 $216.88 $472.04 $36,707.72
297 $214.13 $474.79 $36,232.93
298 $211.36 $477.56 $35,755.37
299 $208.57 $480.35 $35,275.02
300 $205.77 $483.15 $34,791.87
Total de años: 25
  Usted invertirá: $8,267.05 en su casa en el año 25
$2,650.66 irá al INTERES
$5,616.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $202.95 $485.97 $34,305.90
302 $200.12 $488.80 $33,817.10
303 $197.27 $491.65 $33,325.44
304 $194.40 $494.52 $32,830.92
305 $191.51 $497.41 $32,333.52
306 $188.61 $500.31 $31,833.21
307 $185.69 $503.23 $31,329.98
308 $182.76 $506.16 $30,823.82
309 $179.81 $509.12 $30,314.70
310 $176.84 $512.08 $29,802.62
311 $173.85 $515.07 $29,287.55
312 $170.84 $518.08 $28,769.47
Total de años: 26
  Usted invertirá: $8,267.05 en su casa en el año 26
$2,244.65 irá al INTERES
$6,022.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $167.82 $521.10 $28,248.37
314 $164.78 $524.14 $27,724.23
315 $161.72 $527.20 $27,197.04
316 $158.65 $530.27 $26,666.76
317 $155.56 $533.36 $26,133.40
318 $152.44 $536.48 $25,596.92
319 $149.32 $539.61 $25,057.32
320 $146.17 $542.75 $24,514.56
321 $143.00 $545.92 $23,968.65
322 $139.82 $549.10 $23,419.54
323 $136.61 $552.31 $22,867.24
324 $133.39 $555.53 $22,311.71
Total de años: 27
  Usted invertirá: $8,267.05 en su casa en el año 27
$1,809.29 irá al INTERES
$6,457.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $130.15 $558.77 $21,752.94
326 $126.89 $562.03 $21,190.91
327 $123.61 $565.31 $20,625.60
328 $120.32 $568.60 $20,057.00
329 $117.00 $571.92 $19,485.08
330 $113.66 $575.26 $18,909.82
331 $110.31 $578.61 $18,331.20
332 $106.93 $581.99 $17,749.22
333 $103.54 $585.38 $17,163.83
334 $100.12 $588.80 $16,575.03
335 $96.69 $592.23 $15,982.80
336 $93.23 $595.69 $15,387.11
Total de años: 28
  Usted invertirá: $8,267.05 en su casa en el año 28
$1,342.45 irá al INTERES
$6,924.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $89.76 $599.16 $14,787.95
338 $86.26 $602.66 $14,185.29
339 $82.75 $606.17 $13,579.12
340 $79.21 $609.71 $12,969.41
341 $75.65 $613.27 $12,356.14
342 $72.08 $616.84 $11,739.30
343 $68.48 $620.44 $11,118.86
344 $64.86 $624.06 $10,494.80
345 $61.22 $627.70 $9,867.10
346 $57.56 $631.36 $9,235.74
347 $53.88 $635.05 $8,600.69
348 $50.17 $638.75 $7,961.94
Total de años: 29
  Usted invertirá: $8,267.05 en su casa en el año 29
$841.88 irá al INTERES
$7,425.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $46.44 $642.48 $7,319.46
350 $42.70 $646.22 $6,673.24
351 $38.93 $649.99 $6,023.25
352 $35.14 $653.79 $5,369.46
353 $31.32 $657.60 $4,711.86
354 $27.49 $661.43 $4,050.43
355 $23.63 $665.29 $3,385.13
356 $19.75 $669.17 $2,715.96
357 $15.84 $673.08 $2,042.88
358 $11.92 $677.00 $1,365.88
359 $7.97 $680.95 $684.93
360 $4.00 $684.93 $0.00
Total de años: 30
  Usted invertirá: $8,267.05 en su casa en el año 30
$305.11 irá al INTERES
$7,961.94 irá al PRINCIPAL
 

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