Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,100.00
Precio a Financiar: $134,900.00
Pago Mensual: $897.49


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $786.92 $110.58 $134,789.42
2 $786.27 $111.22 $134,678.20
3 $785.62 $111.87 $134,566.33
4 $784.97 $112.52 $134,453.81
5 $784.31 $113.18 $134,340.63
6 $783.65 $113.84 $134,226.79
7 $782.99 $114.50 $134,112.29
8 $782.32 $115.17 $133,997.12
9 $781.65 $115.84 $133,881.27
10 $780.97 $116.52 $133,764.75
11 $780.29 $117.20 $133,647.55
12 $779.61 $117.88 $133,529.67
Total de años: 1
  Usted invertirá: $10,769.92 en su casa en el año 1
$9,399.59 irá al INTERES
$1,370.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $778.92 $118.57 $133,411.10
14 $778.23 $119.26 $133,291.84
15 $777.54 $119.96 $133,171.88
16 $776.84 $120.66 $133,051.23
17 $776.13 $121.36 $132,929.87
18 $775.42 $122.07 $132,807.80
19 $774.71 $122.78 $132,685.02
20 $774.00 $123.50 $132,561.52
21 $773.28 $124.22 $132,437.30
22 $772.55 $124.94 $132,312.36
23 $771.82 $125.67 $132,186.69
24 $771.09 $126.40 $132,060.28
Total de años: 2
  Usted invertirá: $10,769.92 en su casa en el año 2
$9,300.53 irá al INTERES
$1,469.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $770.35 $127.14 $131,933.14
26 $769.61 $127.88 $131,805.26
27 $768.86 $128.63 $131,676.63
28 $768.11 $129.38 $131,547.25
29 $767.36 $130.13 $131,417.12
30 $766.60 $130.89 $131,286.22
31 $765.84 $131.66 $131,154.57
32 $765.07 $132.42 $131,022.14
33 $764.30 $133.20 $130,888.95
34 $763.52 $133.97 $130,754.97
35 $762.74 $134.76 $130,620.22
36 $761.95 $135.54 $130,484.67
Total de años: 3
  Usted invertirá: $10,769.92 en su casa en el año 3
$9,194.31 irá al INTERES
$1,575.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $761.16 $136.33 $130,348.34
38 $760.37 $137.13 $130,211.21
39 $759.57 $137.93 $130,073.29
40 $758.76 $138.73 $129,934.55
41 $757.95 $139.54 $129,795.01
42 $757.14 $140.36 $129,654.66
43 $756.32 $141.17 $129,513.48
44 $755.50 $142.00 $129,371.48
45 $754.67 $142.83 $129,228.66
46 $753.83 $143.66 $129,085.00
47 $753.00 $144.50 $128,940.50
48 $752.15 $145.34 $128,795.16
Total de años: 4
  Usted invertirá: $10,769.92 en su casa en el año 4
$9,080.41 irá al INTERES
$1,689.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $751.31 $146.19 $128,648.97
50 $750.45 $147.04 $128,501.93
51 $749.59 $147.90 $128,354.03
52 $748.73 $148.76 $128,205.27
53 $747.86 $149.63 $128,055.64
54 $746.99 $150.50 $127,905.14
55 $746.11 $151.38 $127,753.76
56 $745.23 $152.26 $127,601.50
57 $744.34 $153.15 $127,448.35
58 $743.45 $154.04 $127,294.30
59 $742.55 $154.94 $127,139.36
60 $741.65 $155.85 $126,983.51
Total de años: 5
  Usted invertirá: $10,769.92 en su casa en el año 5
$8,958.27 irá al INTERES
$1,811.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $740.74 $156.76 $126,826.76
62 $739.82 $157.67 $126,669.09
63 $738.90 $158.59 $126,510.50
64 $737.98 $159.52 $126,350.98
65 $737.05 $160.45 $126,190.54
66 $736.11 $161.38 $126,029.16
67 $735.17 $162.32 $125,866.83
68 $734.22 $163.27 $125,703.56
69 $733.27 $164.22 $125,539.34
70 $732.31 $165.18 $125,374.16
71 $731.35 $166.14 $125,208.02
72 $730.38 $167.11 $125,040.90
Total de años: 6
  Usted invertirá: $10,769.92 en su casa en el año 6
$8,827.31 irá al INTERES
$1,942.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $729.41 $168.09 $124,872.82
74 $728.42 $169.07 $124,703.75
75 $727.44 $170.05 $124,533.69
76 $726.45 $171.05 $124,362.65
77 $725.45 $172.04 $124,190.60
78 $724.45 $173.05 $124,017.55
79 $723.44 $174.06 $123,843.50
80 $722.42 $175.07 $123,668.42
81 $721.40 $176.09 $123,492.33
82 $720.37 $177.12 $123,315.21
83 $719.34 $178.15 $123,137.06
84 $718.30 $179.19 $122,957.86
Total de años: 7
  Usted invertirá: $10,769.92 en su casa en el año 7
$8,686.87 irá al INTERES
$2,083.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $717.25 $180.24 $122,777.62
86 $716.20 $181.29 $122,596.33
87 $715.15 $182.35 $122,413.98
88 $714.08 $183.41 $122,230.57
89 $713.01 $184.48 $122,046.09
90 $711.94 $185.56 $121,860.53
91 $710.85 $186.64 $121,673.89
92 $709.76 $187.73 $121,486.17
93 $708.67 $188.82 $121,297.34
94 $707.57 $189.93 $121,107.42
95 $706.46 $191.03 $120,916.38
96 $705.35 $192.15 $120,724.24
Total de años: 8
  Usted invertirá: $10,769.92 en su casa en el año 8
$8,536.29 irá al INTERES
$2,233.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $704.22 $193.27 $120,530.97
98 $703.10 $194.40 $120,336.57
99 $701.96 $195.53 $120,141.04
100 $700.82 $196.67 $119,944.37
101 $699.68 $197.82 $119,746.55
102 $698.52 $198.97 $119,547.58
103 $697.36 $200.13 $119,347.45
104 $696.19 $201.30 $119,146.15
105 $695.02 $202.47 $118,943.68
106 $693.84 $203.65 $118,740.02
107 $692.65 $204.84 $118,535.18
108 $691.46 $206.04 $118,329.14
Total de años: 9
  Usted invertirá: $10,769.92 en su casa en el año 9
$8,374.82 irá al INTERES
$2,395.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $690.25 $207.24 $118,121.90
110 $689.04 $208.45 $117,913.45
111 $687.83 $209.66 $117,703.79
112 $686.61 $210.89 $117,492.90
113 $685.38 $212.12 $117,280.78
114 $684.14 $213.36 $117,067.43
115 $682.89 $214.60 $116,852.83
116 $681.64 $215.85 $116,636.98
117 $680.38 $217.11 $116,419.87
118 $679.12 $218.38 $116,201.49
119 $677.84 $219.65 $115,981.84
120 $676.56 $220.93 $115,760.91
Total de años: 10
  Usted invertirá: $10,769.92 en su casa en el año 10
$8,201.68 irá al INTERES
$2,568.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $675.27 $222.22 $115,538.68
122 $673.98 $223.52 $115,315.17
123 $672.67 $224.82 $115,090.35
124 $671.36 $226.13 $114,864.21
125 $670.04 $227.45 $114,636.76
126 $668.71 $228.78 $114,407.98
127 $667.38 $230.11 $114,177.87
128 $666.04 $231.46 $113,946.41
129 $664.69 $232.81 $113,713.61
130 $663.33 $234.16 $113,479.44
131 $661.96 $235.53 $113,243.91
132 $660.59 $236.90 $113,007.01
Total de años: 11
  Usted invertirá: $10,769.92 en su casa en el año 11
$8,016.02 irá al INTERES
$2,753.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $659.21 $238.29 $112,768.73
134 $657.82 $239.68 $112,529.05
135 $656.42 $241.07 $112,287.98
136 $655.01 $242.48 $112,045.50
137 $653.60 $243.89 $111,801.60
138 $652.18 $245.32 $111,556.29
139 $650.74 $246.75 $111,309.54
140 $649.31 $248.19 $111,061.35
141 $647.86 $249.64 $110,811.71
142 $646.40 $251.09 $110,560.62
143 $644.94 $252.56 $110,308.07
144 $643.46 $254.03 $110,054.04
Total de años: 12
  Usted invertirá: $10,769.92 en su casa en el año 12
$7,816.94 irá al INTERES
$2,952.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $641.98 $255.51 $109,798.53
146 $640.49 $257.00 $109,541.52
147 $638.99 $258.50 $109,283.02
148 $637.48 $260.01 $109,023.02
149 $635.97 $261.53 $108,761.49
150 $634.44 $263.05 $108,498.44
151 $632.91 $264.59 $108,233.85
152 $631.36 $266.13 $107,967.72
153 $629.81 $267.68 $107,700.04
154 $628.25 $269.24 $107,430.80
155 $626.68 $270.81 $107,159.99
156 $625.10 $272.39 $106,887.59
Total de años: 13
  Usted invertirá: $10,769.92 en su casa en el año 13
$7,603.47 irá al INTERES
$3,166.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $623.51 $273.98 $106,613.61
158 $621.91 $275.58 $106,338.03
159 $620.31 $277.19 $106,060.84
160 $618.69 $278.80 $105,782.04
161 $617.06 $280.43 $105,501.61
162 $615.43 $282.07 $105,219.54
163 $613.78 $283.71 $104,935.83
164 $612.13 $285.37 $104,650.46
165 $610.46 $287.03 $104,363.43
166 $608.79 $288.71 $104,074.72
167 $607.10 $290.39 $103,784.33
168 $605.41 $292.08 $103,492.25
Total de años: 14
  Usted invertirá: $10,769.92 en su casa en el año 14
$7,374.57 irá al INTERES
$3,395.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $603.70 $293.79 $103,198.46
170 $601.99 $295.50 $102,902.96
171 $600.27 $297.23 $102,605.73
172 $598.53 $298.96 $102,306.77
173 $596.79 $300.70 $102,006.07
174 $595.04 $302.46 $101,703.61
175 $593.27 $304.22 $101,399.39
176 $591.50 $306.00 $101,093.39
177 $589.71 $307.78 $100,785.61
178 $587.92 $309.58 $100,476.03
179 $586.11 $311.38 $100,164.65
180 $584.29 $313.20 $99,851.45
Total de años: 15
  Usted invertirá: $10,769.92 en su casa en el año 15
$7,129.12 irá al INTERES
$3,640.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $582.47 $315.03 $99,536.42
182 $580.63 $316.86 $99,219.56
183 $578.78 $318.71 $98,900.85
184 $576.92 $320.57 $98,580.28
185 $575.05 $322.44 $98,257.84
186 $573.17 $324.32 $97,933.51
187 $571.28 $326.21 $97,607.30
188 $569.38 $328.12 $97,279.18
189 $567.46 $330.03 $96,949.15
190 $565.54 $331.96 $96,617.19
191 $563.60 $333.89 $96,283.30
192 $561.65 $335.84 $95,947.46
Total de años: 16
  Usted invertirá: $10,769.92 en su casa en el año 16
$6,865.93 irá al INTERES
$3,903.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $559.69 $337.80 $95,609.66
194 $557.72 $339.77 $95,269.89
195 $555.74 $341.75 $94,928.14
196 $553.75 $343.75 $94,584.39
197 $551.74 $345.75 $94,238.64
198 $549.73 $347.77 $93,890.87
199 $547.70 $349.80 $93,541.08
200 $545.66 $351.84 $93,189.24
201 $543.60 $353.89 $92,835.35
202 $541.54 $355.95 $92,479.40
203 $539.46 $358.03 $92,121.37
204 $537.37 $360.12 $91,761.25
Total de años: 17
  Usted invertirá: $10,769.92 en su casa en el año 17
$6,583.71 irá al INTERES
$4,186.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $535.27 $362.22 $91,399.03
206 $533.16 $364.33 $91,034.70
207 $531.04 $366.46 $90,668.24
208 $528.90 $368.59 $90,299.65
209 $526.75 $370.75 $89,928.90
210 $524.59 $372.91 $89,555.99
211 $522.41 $375.08 $89,180.91
212 $520.22 $377.27 $88,803.64
213 $518.02 $379.47 $88,424.17
214 $515.81 $381.69 $88,042.48
215 $513.58 $383.91 $87,658.57
216 $511.34 $386.15 $87,272.42
Total de años: 18
  Usted invertirá: $10,769.92 en su casa en el año 18
$6,281.09 irá al INTERES
$4,488.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $509.09 $388.40 $86,884.02
218 $506.82 $390.67 $86,493.35
219 $504.54 $392.95 $86,100.40
220 $502.25 $395.24 $85,705.16
221 $499.95 $397.55 $85,307.61
222 $497.63 $399.87 $84,907.75
223 $495.30 $402.20 $84,505.55
224 $492.95 $404.54 $84,101.00
225 $490.59 $406.90 $83,694.10
226 $488.22 $409.28 $83,284.82
227 $485.83 $411.66 $82,873.16
228 $483.43 $414.07 $82,459.09
Total de años: 19
  Usted invertirá: $10,769.92 en su casa en el año 19
$5,956.59 irá al INTERES
$4,813.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $481.01 $416.48 $82,042.61
230 $478.58 $418.91 $81,623.70
231 $476.14 $421.35 $81,202.34
232 $473.68 $423.81 $80,778.53
233 $471.21 $426.28 $80,352.25
234 $468.72 $428.77 $79,923.47
235 $466.22 $431.27 $79,492.20
236 $463.70 $433.79 $79,058.41
237 $461.17 $436.32 $78,622.09
238 $458.63 $438.86 $78,183.23
239 $456.07 $441.42 $77,741.80
240 $453.49 $444.00 $77,297.81
Total de años: 20
  Usted invertirá: $10,769.92 en su casa en el año 20
$5,608.63 irá al INTERES
$5,161.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $450.90 $446.59 $76,851.22
242 $448.30 $449.19 $76,402.02
243 $445.68 $451.81 $75,950.21
244 $443.04 $454.45 $75,495.76
245 $440.39 $457.10 $75,038.66
246 $437.73 $459.77 $74,578.89
247 $435.04 $462.45 $74,116.44
248 $432.35 $465.15 $73,651.29
249 $429.63 $467.86 $73,183.43
250 $426.90 $470.59 $72,712.84
251 $424.16 $473.33 $72,239.51
252 $421.40 $476.10 $71,763.41
Total de años: 21
  Usted invertirá: $10,769.92 en su casa en el año 21
$5,235.52 irá al INTERES
$5,534.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $418.62 $478.87 $71,284.54
254 $415.83 $481.67 $70,802.87
255 $413.02 $484.48 $70,318.39
256 $410.19 $487.30 $69,831.09
257 $407.35 $490.15 $69,340.95
258 $404.49 $493.00 $68,847.94
259 $401.61 $495.88 $68,352.06
260 $398.72 $498.77 $67,853.29
261 $395.81 $501.68 $67,351.61
262 $392.88 $504.61 $66,847.00
263 $389.94 $507.55 $66,339.45
264 $386.98 $510.51 $65,828.93
Total de años: 22
  Usted invertirá: $10,769.92 en su casa en el año 22
$4,835.44 irá al INTERES
$5,934.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $384.00 $513.49 $65,315.44
266 $381.01 $516.49 $64,798.96
267 $377.99 $519.50 $64,279.46
268 $374.96 $522.53 $63,756.93
269 $371.92 $525.58 $63,231.35
270 $368.85 $528.64 $62,702.71
271 $365.77 $531.73 $62,170.98
272 $362.66 $534.83 $61,636.15
273 $359.54 $537.95 $61,098.20
274 $356.41 $541.09 $60,557.12
275 $353.25 $544.24 $60,012.87
276 $350.08 $547.42 $59,465.45
Total de años: 23
  Usted invertirá: $10,769.92 en su casa en el año 23
$4,406.44 irá al INTERES
$6,363.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $346.88 $550.61 $58,914.84
278 $343.67 $553.82 $58,361.02
279 $340.44 $557.05 $57,803.97
280 $337.19 $560.30 $57,243.66
281 $333.92 $563.57 $56,680.09
282 $330.63 $566.86 $56,113.23
283 $327.33 $570.17 $55,543.07
284 $324.00 $573.49 $54,969.57
285 $320.66 $576.84 $54,392.74
286 $317.29 $580.20 $53,812.53
287 $313.91 $583.59 $53,228.95
288 $310.50 $586.99 $52,641.96
Total de años: 24
  Usted invertirá: $10,769.92 en su casa en el año 24
$3,946.42 irá al INTERES
$6,823.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $307.08 $590.41 $52,051.54
290 $303.63 $593.86 $51,457.68
291 $300.17 $597.32 $50,860.36
292 $296.69 $600.81 $50,259.55
293 $293.18 $604.31 $49,655.24
294 $289.66 $607.84 $49,047.40
295 $286.11 $611.38 $48,436.02
296 $282.54 $614.95 $47,821.07
297 $278.96 $618.54 $47,202.53
298 $275.35 $622.14 $46,580.39
299 $271.72 $625.77 $45,954.61
300 $268.07 $629.42 $45,325.19
Total de años: 25
  Usted invertirá: $10,769.92 en su casa en el año 25
$3,453.15 irá al INTERES
$7,316.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $264.40 $633.10 $44,692.09
302 $260.70 $636.79 $44,055.30
303 $256.99 $640.50 $43,414.80
304 $253.25 $644.24 $42,770.56
305 $249.49 $648.00 $42,122.56
306 $245.71 $651.78 $41,470.78
307 $241.91 $655.58 $40,815.20
308 $238.09 $659.40 $40,155.80
309 $234.24 $663.25 $39,492.55
310 $230.37 $667.12 $38,825.43
311 $226.48 $671.01 $38,154.42
312 $222.57 $674.93 $37,479.49
Total de años: 26
  Usted invertirá: $10,769.92 en su casa en el año 26
$2,924.22 irá al INTERES
$7,845.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $218.63 $678.86 $36,800.63
314 $214.67 $682.82 $36,117.81
315 $210.69 $686.81 $35,431.00
316 $206.68 $690.81 $34,740.19
317 $202.65 $694.84 $34,045.35
318 $198.60 $698.90 $33,346.45
319 $194.52 $702.97 $32,643.48
320 $190.42 $707.07 $31,936.41
321 $186.30 $711.20 $31,225.21
322 $182.15 $715.35 $30,509.86
323 $177.97 $719.52 $29,790.34
324 $173.78 $723.72 $29,066.63
Total de años: 27
  Usted invertirá: $10,769.92 en su casa en el año 27
$2,357.05 irá al INTERES
$8,412.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $169.56 $727.94 $28,338.69
326 $165.31 $732.18 $27,606.51
327 $161.04 $736.46 $26,870.05
328 $156.74 $740.75 $26,129.30
329 $152.42 $745.07 $25,384.23
330 $148.07 $749.42 $24,634.81
331 $143.70 $753.79 $23,881.02
332 $139.31 $758.19 $23,122.83
333 $134.88 $762.61 $22,360.22
334 $130.43 $767.06 $21,593.16
335 $125.96 $771.53 $20,821.63
336 $121.46 $776.03 $20,045.60
Total de años: 28
  Usted invertirá: $10,769.92 en su casa en el año 28
$1,748.89 irá al INTERES
$9,021.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $116.93 $780.56 $19,265.04
338 $112.38 $785.11 $18,479.92
339 $107.80 $789.69 $17,690.23
340 $103.19 $794.30 $16,895.93
341 $98.56 $798.93 $16,097.00
342 $93.90 $803.59 $15,293.40
343 $89.21 $808.28 $14,485.12
344 $84.50 $813.00 $13,672.12
345 $79.75 $817.74 $12,854.38
346 $74.98 $822.51 $12,031.88
347 $70.19 $827.31 $11,204.57
348 $65.36 $832.13 $10,372.44
Total de años: 29
  Usted invertirá: $10,769.92 en su casa en el año 29
$1,096.76 irá al INTERES
$9,673.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $60.51 $836.99 $9,535.45
350 $55.62 $841.87 $8,693.58
351 $50.71 $846.78 $7,846.80
352 $45.77 $851.72 $6,995.08
353 $40.80 $856.69 $6,138.39
354 $35.81 $861.69 $5,276.70
355 $30.78 $866.71 $4,409.99
356 $25.72 $871.77 $3,538.22
357 $20.64 $876.85 $2,661.37
358 $15.52 $881.97 $1,779.40
359 $10.38 $887.11 $892.29
360 $5.21 $892.29 $0.00
Total de años: 30
  Usted invertirá: $10,769.92 en su casa en el año 30
$397.48 irá al INTERES
$10,372.44 irá al PRINCIPAL
 

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