Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,750.00
Precio a Financiar: $128,250.00
Pago Mensual: $853.25


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $748.13 $105.13 $128,144.87
2 $747.51 $105.74 $128,039.14
3 $746.89 $106.36 $127,932.78
4 $746.27 $106.98 $127,825.80
5 $745.65 $107.60 $127,718.20
6 $745.02 $108.23 $127,609.98
7 $744.39 $108.86 $127,501.12
8 $743.76 $109.49 $127,391.62
9 $743.12 $110.13 $127,281.49
10 $742.48 $110.78 $127,170.72
11 $741.83 $111.42 $127,059.30
12 $741.18 $112.07 $126,947.22
Total de años: 1
  Usted invertirá: $10,239.01 en su casa en el año 1
$8,936.23 irá al INTERES
$1,302.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $740.53 $112.72 $126,834.50
14 $739.87 $113.38 $126,721.12
15 $739.21 $114.04 $126,607.07
16 $738.54 $114.71 $126,492.36
17 $737.87 $115.38 $126,376.98
18 $737.20 $116.05 $126,260.93
19 $736.52 $116.73 $126,144.21
20 $735.84 $117.41 $126,026.80
21 $735.16 $118.09 $125,908.70
22 $734.47 $118.78 $125,789.92
23 $733.77 $119.48 $125,670.44
24 $733.08 $120.17 $125,550.27
Total de años: 2
  Usted invertirá: $10,239.01 en su casa en el año 2
$8,842.05 irá al INTERES
$1,396.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $732.38 $120.87 $125,429.40
26 $731.67 $121.58 $125,307.82
27 $730.96 $122.29 $125,185.53
28 $730.25 $123.00 $125,062.53
29 $729.53 $123.72 $124,938.81
30 $728.81 $124.44 $124,814.37
31 $728.08 $125.17 $124,689.20
32 $727.35 $125.90 $124,563.30
33 $726.62 $126.63 $124,436.67
34 $725.88 $127.37 $124,309.30
35 $725.14 $128.11 $124,181.19
36 $724.39 $128.86 $124,052.33
Total de años: 3
  Usted invertirá: $10,239.01 en su casa en el año 3
$8,741.07 irá al INTERES
$1,497.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $723.64 $129.61 $123,922.72
38 $722.88 $130.37 $123,792.35
39 $722.12 $131.13 $123,661.22
40 $721.36 $131.89 $123,529.33
41 $720.59 $132.66 $123,396.67
42 $719.81 $133.44 $123,263.23
43 $719.04 $134.21 $123,129.01
44 $718.25 $135.00 $122,994.02
45 $717.47 $135.79 $122,858.23
46 $716.67 $136.58 $122,721.65
47 $715.88 $137.37 $122,584.28
48 $715.07 $138.18 $122,446.10
Total de años: 4
  Usted invertirá: $10,239.01 en su casa en el año 4
$8,632.78 irá al INTERES
$1,606.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $714.27 $138.98 $122,307.12
50 $713.46 $139.79 $122,167.33
51 $712.64 $140.61 $122,026.72
52 $711.82 $141.43 $121,885.29
53 $711.00 $142.25 $121,743.04
54 $710.17 $143.08 $121,599.96
55 $709.33 $143.92 $121,456.04
56 $708.49 $144.76 $121,311.29
57 $707.65 $145.60 $121,165.68
58 $706.80 $146.45 $121,019.23
59 $705.95 $147.30 $120,871.93
60 $705.09 $148.16 $120,723.76
Total de años: 5
  Usted invertirá: $10,239.01 en su casa en el año 5
$8,516.67 irá al INTERES
$1,722.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $704.22 $149.03 $120,574.74
62 $703.35 $149.90 $120,424.84
63 $702.48 $150.77 $120,274.07
64 $701.60 $151.65 $120,122.41
65 $700.71 $152.54 $119,969.88
66 $699.82 $153.43 $119,816.45
67 $698.93 $154.32 $119,662.13
68 $698.03 $155.22 $119,506.91
69 $697.12 $156.13 $119,350.78
70 $696.21 $157.04 $119,193.74
71 $695.30 $157.95 $119,035.79
72 $694.38 $158.88 $118,876.92
Total de años: 6
  Usted invertirá: $10,239.01 en su casa en el año 6
$8,392.16 irá al INTERES
$1,846.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $693.45 $159.80 $118,717.11
74 $692.52 $160.73 $118,556.38
75 $691.58 $161.67 $118,394.71
76 $690.64 $162.61 $118,232.09
77 $689.69 $163.56 $118,068.53
78 $688.73 $164.52 $117,904.01
79 $687.77 $165.48 $117,738.54
80 $686.81 $166.44 $117,572.09
81 $685.84 $167.41 $117,404.68
82 $684.86 $168.39 $117,236.29
83 $683.88 $169.37 $117,066.92
84 $682.89 $170.36 $116,896.56
Total de años: 7
  Usted invertirá: $10,239.01 en su casa en el año 7
$8,258.65 irá al INTERES
$1,980.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $681.90 $171.35 $116,725.20
86 $680.90 $172.35 $116,552.85
87 $679.89 $173.36 $116,379.49
88 $678.88 $174.37 $116,205.12
89 $677.86 $175.39 $116,029.74
90 $676.84 $176.41 $115,853.32
91 $675.81 $177.44 $115,675.89
92 $674.78 $178.47 $115,497.41
93 $673.73 $179.52 $115,317.90
94 $672.69 $180.56 $115,137.33
95 $671.63 $181.62 $114,955.72
96 $670.58 $182.68 $114,773.04
Total de años: 8
  Usted invertirá: $10,239.01 en su casa en el año 8
$8,115.49 irá al INTERES
$2,123.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $669.51 $183.74 $114,589.30
98 $668.44 $184.81 $114,404.49
99 $667.36 $185.89 $114,218.60
100 $666.28 $186.98 $114,031.62
101 $665.18 $188.07 $113,843.56
102 $664.09 $189.16 $113,654.39
103 $662.98 $190.27 $113,464.13
104 $661.87 $191.38 $113,272.75
105 $660.76 $192.49 $113,080.26
106 $659.63 $193.62 $112,886.64
107 $658.51 $194.75 $112,691.90
108 $657.37 $195.88 $112,496.01
Total de años: 9
  Usted invertirá: $10,239.01 en su casa en el año 9
$7,961.98 irá al INTERES
$2,277.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $656.23 $197.02 $112,298.99
110 $655.08 $198.17 $112,100.82
111 $653.92 $199.33 $111,901.49
112 $652.76 $200.49 $111,701.00
113 $651.59 $201.66 $111,499.34
114 $650.41 $202.84 $111,296.50
115 $649.23 $204.02 $111,092.48
116 $648.04 $205.21 $110,887.27
117 $646.84 $206.41 $110,680.86
118 $645.64 $207.61 $110,473.25
119 $644.43 $208.82 $110,264.42
120 $643.21 $210.04 $110,054.38
Total de años: 10
  Usted invertirá: $10,239.01 en su casa en el año 10
$7,797.37 irá al INTERES
$2,441.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $641.98 $211.27 $109,843.12
122 $640.75 $212.50 $109,630.62
123 $639.51 $213.74 $109,416.88
124 $638.27 $214.99 $109,201.89
125 $637.01 $216.24 $108,985.65
126 $635.75 $217.50 $108,768.15
127 $634.48 $218.77 $108,549.38
128 $633.20 $220.05 $108,329.34
129 $631.92 $221.33 $108,108.01
130 $630.63 $222.62 $107,885.39
131 $629.33 $223.92 $107,661.47
132 $628.03 $225.23 $107,436.24
Total de años: 11
  Usted invertirá: $10,239.01 en su casa en el año 11
$7,620.87 irá al INTERES
$2,618.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $626.71 $226.54 $107,209.70
134 $625.39 $227.86 $106,981.84
135 $624.06 $229.19 $106,752.65
136 $622.72 $230.53 $106,522.13
137 $621.38 $231.87 $106,290.26
138 $620.03 $233.22 $106,057.03
139 $618.67 $234.58 $105,822.45
140 $617.30 $235.95 $105,586.49
141 $615.92 $237.33 $105,349.17
142 $614.54 $238.71 $105,110.45
143 $613.14 $240.11 $104,870.35
144 $611.74 $241.51 $104,628.84
Total de años: 12
  Usted invertirá: $10,239.01 en su casa en el año 12
$7,431.60 irá al INTERES
$2,807.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $610.33 $242.92 $104,385.92
146 $608.92 $244.33 $104,141.59
147 $607.49 $245.76 $103,895.83
148 $606.06 $247.19 $103,648.64
149 $604.62 $248.63 $103,400.01
150 $603.17 $250.08 $103,149.92
151 $601.71 $251.54 $102,898.38
152 $600.24 $253.01 $102,645.37
153 $598.76 $254.49 $102,390.89
154 $597.28 $255.97 $102,134.92
155 $595.79 $257.46 $101,877.45
156 $594.29 $258.97 $101,618.49
Total de años: 13
  Usted invertirá: $10,239.01 en su casa en el año 13
$7,228.65 irá al INTERES
$3,010.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $592.77 $260.48 $101,358.01
158 $591.26 $262.00 $101,096.02
159 $589.73 $263.52 $100,832.49
160 $588.19 $265.06 $100,567.43
161 $586.64 $266.61 $100,300.82
162 $585.09 $268.16 $100,032.66
163 $583.52 $269.73 $99,762.93
164 $581.95 $271.30 $99,491.63
165 $580.37 $272.88 $99,218.75
166 $578.78 $274.47 $98,944.28
167 $577.17 $276.08 $98,668.20
168 $575.56 $277.69 $98,390.52
Total de años: 14
  Usted invertirá: $10,239.01 en su casa en el año 14
$7,011.04 irá al INTERES
$3,227.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $573.94 $279.31 $98,111.21
170 $572.32 $280.94 $97,830.28
171 $570.68 $282.57 $97,547.70
172 $569.03 $284.22 $97,263.48
173 $567.37 $285.88 $96,977.60
174 $565.70 $287.55 $96,690.05
175 $564.03 $289.23 $96,400.83
176 $562.34 $290.91 $96,109.91
177 $560.64 $292.61 $95,817.30
178 $558.93 $294.32 $95,522.99
179 $557.22 $296.03 $95,226.96
180 $555.49 $297.76 $94,929.20
Total de años: 15
  Usted invertirá: $10,239.01 en su casa en el año 15
$6,777.68 irá al INTERES
$3,461.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $553.75 $299.50 $94,629.70
182 $552.01 $301.24 $94,328.46
183 $550.25 $303.00 $94,025.45
184 $548.48 $304.77 $93,720.69
185 $546.70 $306.55 $93,414.14
186 $544.92 $308.33 $93,105.80
187 $543.12 $310.13 $92,795.67
188 $541.31 $311.94 $92,483.73
189 $539.49 $313.76 $92,169.97
190 $537.66 $315.59 $91,854.37
191 $535.82 $317.43 $91,536.94
192 $533.97 $319.28 $91,217.66
Total de años: 16
  Usted invertirá: $10,239.01 en su casa en el año 16
$6,527.47 irá al INTERES
$3,711.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $532.10 $321.15 $90,896.51
194 $530.23 $323.02 $90,573.49
195 $528.35 $324.91 $90,248.58
196 $526.45 $326.80 $89,921.78
197 $524.54 $328.71 $89,593.08
198 $522.63 $330.62 $89,262.45
199 $520.70 $332.55 $88,929.90
200 $518.76 $334.49 $88,595.41
201 $516.81 $336.44 $88,258.96
202 $514.84 $338.41 $87,920.56
203 $512.87 $340.38 $87,580.18
204 $510.88 $342.37 $87,237.81
Total de años: 17
  Usted invertirá: $10,239.01 en su casa en el año 17
$6,259.16 irá al INTERES
$3,979.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $508.89 $344.36 $86,893.45
206 $506.88 $346.37 $86,547.07
207 $504.86 $348.39 $86,198.68
208 $502.83 $350.42 $85,848.26
209 $500.78 $352.47 $85,495.79
210 $498.73 $354.53 $85,141.26
211 $496.66 $356.59 $84,784.67
212 $494.58 $358.67 $84,426.00
213 $492.48 $360.77 $84,065.23
214 $490.38 $362.87 $83,702.36
215 $488.26 $364.99 $83,337.37
216 $486.13 $367.12 $82,970.26
Total de años: 18
  Usted invertirá: $10,239.01 en su casa en el año 18
$5,971.45 irá al INTERES
$4,267.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $483.99 $369.26 $82,601.00
218 $481.84 $371.41 $82,229.59
219 $479.67 $373.58 $81,856.01
220 $477.49 $375.76 $81,480.25
221 $475.30 $377.95 $81,102.31
222 $473.10 $380.15 $80,722.15
223 $470.88 $382.37 $80,339.78
224 $468.65 $384.60 $79,955.18
225 $466.41 $386.85 $79,568.33
226 $464.15 $389.10 $79,179.23
227 $461.88 $391.37 $78,787.86
228 $459.60 $393.65 $78,394.21
Total de años: 19
  Usted invertirá: $10,239.01 en su casa en el año 19
$5,662.95 irá al INTERES
$4,576.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $457.30 $395.95 $77,998.26
230 $454.99 $398.26 $77,599.99
231 $452.67 $400.58 $77,199.41
232 $450.33 $402.92 $76,796.49
233 $447.98 $405.27 $76,391.22
234 $445.62 $407.64 $75,983.58
235 $443.24 $410.01 $75,573.57
236 $440.85 $412.40 $75,161.17
237 $438.44 $414.81 $74,746.36
238 $436.02 $417.23 $74,329.13
239 $433.59 $419.66 $73,909.46
240 $431.14 $422.11 $73,487.35
Total de años: 20
  Usted invertirá: $10,239.01 en su casa en el año 20
$5,332.15 irá al INTERES
$4,906.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $428.68 $424.57 $73,062.78
242 $426.20 $427.05 $72,635.73
243 $423.71 $429.54 $72,206.18
244 $421.20 $432.05 $71,774.14
245 $418.68 $434.57 $71,339.57
246 $416.15 $437.10 $70,902.46
247 $413.60 $439.65 $70,462.81
248 $411.03 $442.22 $70,020.59
249 $408.45 $444.80 $69,575.80
250 $405.86 $447.39 $69,128.41
251 $403.25 $450.00 $68,678.40
252 $400.62 $452.63 $68,225.78
Total de años: 21
  Usted invertirá: $10,239.01 en su casa en el año 21
$4,977.43 irá al INTERES
$5,261.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $397.98 $455.27 $67,770.51
254 $395.33 $457.92 $67,312.59
255 $392.66 $460.59 $66,852.00
256 $389.97 $463.28 $66,388.71
257 $387.27 $465.98 $65,922.73
258 $384.55 $468.70 $65,454.03
259 $381.82 $471.44 $64,982.60
260 $379.07 $474.19 $64,508.41
261 $376.30 $476.95 $64,031.46
262 $373.52 $479.73 $63,551.72
263 $370.72 $482.53 $63,069.19
264 $367.90 $485.35 $62,583.85
Total de años: 22
  Usted invertirá: $10,239.01 en su casa en el año 22
$4,597.07 irá al INTERES
$5,641.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $365.07 $488.18 $62,095.67
266 $362.22 $491.03 $61,604.64
267 $359.36 $493.89 $61,110.75
268 $356.48 $496.77 $60,613.98
269 $353.58 $499.67 $60,114.31
270 $350.67 $502.58 $59,611.73
271 $347.74 $505.52 $59,106.21
272 $344.79 $508.46 $58,597.75
273 $341.82 $511.43 $58,086.32
274 $338.84 $514.41 $57,571.91
275 $335.84 $517.41 $57,054.49
276 $332.82 $520.43 $56,534.06
Total de años: 23
  Usted invertirá: $10,239.01 en su casa en el año 23
$4,189.22 irá al INTERES
$6,049.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $329.78 $523.47 $56,010.59
278 $326.73 $526.52 $55,484.07
279 $323.66 $529.59 $54,954.47
280 $320.57 $532.68 $54,421.79
281 $317.46 $535.79 $53,886.00
282 $314.34 $538.92 $53,347.09
283 $311.19 $542.06 $52,805.03
284 $308.03 $545.22 $52,259.81
285 $304.85 $548.40 $51,711.40
286 $301.65 $551.60 $51,159.80
287 $298.43 $554.82 $50,604.99
288 $295.20 $558.05 $50,046.93
Total de años: 24
  Usted invertirá: $10,239.01 en su casa en el año 24
$3,751.88 irá al INTERES
$6,487.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $291.94 $561.31 $49,485.62
290 $288.67 $564.58 $48,921.04
291 $285.37 $567.88 $48,353.16
292 $282.06 $571.19 $47,781.97
293 $278.73 $574.52 $47,207.45
294 $275.38 $577.87 $46,629.57
295 $272.01 $581.24 $46,048.33
296 $268.62 $584.64 $45,463.69
297 $265.20 $588.05 $44,875.65
298 $261.77 $591.48 $44,284.17
299 $258.32 $594.93 $43,689.25
300 $254.85 $598.40 $43,090.85
Total de años: 25
  Usted invertirá: $10,239.01 en su casa en el año 25
$3,282.92 irá al INTERES
$6,956.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $251.36 $601.89 $42,488.96
302 $247.85 $605.40 $41,883.56
303 $244.32 $608.93 $41,274.63
304 $240.77 $612.48 $40,662.15
305 $237.20 $616.05 $40,046.10
306 $233.60 $619.65 $39,426.45
307 $229.99 $623.26 $38,803.19
308 $226.35 $626.90 $38,176.29
309 $222.70 $630.56 $37,545.73
310 $219.02 $634.23 $36,911.50
311 $215.32 $637.93 $36,273.57
312 $211.60 $641.65 $35,631.91
Total de años: 26
  Usted invertirá: $10,239.01 en su casa en el año 26
$2,780.07 irá al INTERES
$7,458.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $207.85 $645.40 $34,986.51
314 $204.09 $649.16 $34,337.35
315 $200.30 $652.95 $33,684.40
316 $196.49 $656.76 $33,027.64
317 $192.66 $660.59 $32,367.05
318 $188.81 $664.44 $31,702.61
319 $184.93 $668.32 $31,034.29
320 $181.03 $672.22 $30,362.08
321 $177.11 $676.14 $29,685.94
322 $173.17 $680.08 $29,005.85
323 $169.20 $684.05 $28,321.81
324 $165.21 $688.04 $27,633.77
Total de años: 27
  Usted invertirá: $10,239.01 en su casa en el año 27
$2,240.86 irá al INTERES
$7,998.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $161.20 $692.05 $26,941.71
326 $157.16 $696.09 $26,245.62
327 $153.10 $700.15 $25,545.47
328 $149.02 $704.24 $24,841.24
329 $144.91 $708.34 $24,132.89
330 $140.78 $712.48 $23,420.42
331 $136.62 $716.63 $22,703.79
332 $132.44 $720.81 $21,982.97
333 $128.23 $725.02 $21,257.96
334 $124.00 $729.25 $20,528.71
335 $119.75 $733.50 $19,795.21
336 $115.47 $737.78 $19,057.43
Total de años: 28
  Usted invertirá: $10,239.01 en su casa en el año 28
$1,662.67 irá al INTERES
$8,576.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $111.17 $742.08 $18,315.35
338 $106.84 $746.41 $17,568.94
339 $102.49 $750.76 $16,818.18
340 $98.11 $755.14 $16,063.03
341 $93.70 $759.55 $15,303.48
342 $89.27 $763.98 $14,539.50
343 $84.81 $768.44 $13,771.06
344 $80.33 $772.92 $12,998.15
345 $75.82 $777.43 $12,220.72
346 $71.29 $781.96 $11,438.75
347 $66.73 $786.52 $10,652.23
348 $62.14 $791.11 $9,861.12
Total de años: 29
  Usted invertirá: $10,239.01 en su casa en el año 29
$1,042.69 irá al INTERES
$9,196.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $57.52 $795.73 $9,065.39
350 $52.88 $800.37 $8,265.02
351 $48.21 $805.04 $7,459.98
352 $43.52 $809.73 $6,650.25
353 $38.79 $814.46 $5,835.79
354 $34.04 $819.21 $5,016.58
355 $29.26 $823.99 $4,192.60
356 $24.46 $828.79 $3,363.80
357 $19.62 $833.63 $2,530.18
358 $14.76 $838.49 $1,691.68
359 $9.87 $843.38 $848.30
360 $4.95 $848.30 $0.00
Total de años: 30
  Usted invertirá: $10,239.01 en su casa en el año 30
$377.89 irá al INTERES
$9,861.12 irá al PRINCIPAL
 

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