Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,450.00
Precio a Financiar: $141,550.00
Pago Mensual: $941.74


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $825.71 $116.03 $141,433.97
2 $825.03 $116.70 $141,317.27
3 $824.35 $117.38 $141,199.88
4 $823.67 $118.07 $141,081.81
5 $822.98 $118.76 $140,963.06
6 $822.28 $119.45 $140,843.60
7 $821.59 $120.15 $140,723.46
8 $820.89 $120.85 $140,602.61
9 $820.18 $121.55 $140,481.05
10 $819.47 $122.26 $140,358.79
11 $818.76 $122.98 $140,235.81
12 $818.04 $123.69 $140,112.12
Total de años: 1
  Usted invertirá: $11,300.83 en su casa en el año 1
$9,862.95 irá al INTERES
$1,437.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $817.32 $124.41 $139,987.71
14 $816.59 $125.14 $139,862.57
15 $815.86 $125.87 $139,736.69
16 $815.13 $126.60 $139,610.09
17 $814.39 $127.34 $139,482.75
18 $813.65 $128.09 $139,354.66
19 $812.90 $128.83 $139,225.83
20 $812.15 $129.59 $139,096.24
21 $811.39 $130.34 $138,965.90
22 $810.63 $131.10 $138,834.80
23 $809.87 $131.87 $138,702.93
24 $809.10 $132.64 $138,570.30
Total de años: 2
  Usted invertirá: $11,300.83 en su casa en el año 2
$9,759.00 irá al INTERES
$1,541.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $808.33 $133.41 $138,436.89
26 $807.55 $134.19 $138,302.70
27 $806.77 $134.97 $138,167.73
28 $805.98 $135.76 $138,031.97
29 $805.19 $136.55 $137,895.43
30 $804.39 $137.35 $137,758.08
31 $803.59 $138.15 $137,619.93
32 $802.78 $138.95 $137,480.98
33 $801.97 $139.76 $137,341.22
34 $801.16 $140.58 $137,200.64
35 $800.34 $141.40 $137,059.24
36 $799.51 $142.22 $136,917.02
Total de años: 3
  Usted invertirá: $11,300.83 en su casa en el año 3
$9,647.55 irá al INTERES
$1,653.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $798.68 $143.05 $136,773.96
38 $797.85 $143.89 $136,630.08
39 $797.01 $144.73 $136,485.35
40 $796.16 $145.57 $136,339.78
41 $795.32 $146.42 $136,193.36
42 $794.46 $147.27 $136,046.08
43 $793.60 $148.13 $135,897.95
44 $792.74 $149.00 $135,748.95
45 $791.87 $149.87 $135,599.08
46 $790.99 $150.74 $135,448.34
47 $790.12 $151.62 $135,296.72
48 $789.23 $152.50 $135,144.22
Total de años: 4
  Usted invertirá: $11,300.83 en su casa en el año 4
$9,528.03 irá al INTERES
$1,772.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $788.34 $153.39 $134,990.82
50 $787.45 $154.29 $134,836.54
51 $786.55 $155.19 $134,681.35
52 $785.64 $156.09 $134,525.25
53 $784.73 $157.01 $134,368.25
54 $783.81 $157.92 $134,210.33
55 $782.89 $158.84 $134,051.48
56 $781.97 $159.77 $133,891.71
57 $781.04 $160.70 $133,731.01
58 $780.10 $161.64 $133,569.38
59 $779.15 $162.58 $133,406.79
60 $778.21 $163.53 $133,243.27
Total de años: 5
  Usted invertirá: $11,300.83 en su casa en el año 5
$9,399.87 irá al INTERES
$1,900.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $777.25 $164.48 $133,078.78
62 $776.29 $165.44 $132,913.34
63 $775.33 $166.41 $132,746.93
64 $774.36 $167.38 $132,579.55
65 $773.38 $168.35 $132,411.20
66 $772.40 $169.34 $132,241.86
67 $771.41 $170.32 $132,071.54
68 $770.42 $171.32 $131,900.22
69 $769.42 $172.32 $131,727.90
70 $768.41 $173.32 $131,554.58
71 $767.40 $174.33 $131,380.24
72 $766.38 $175.35 $131,204.89
Total de años: 6
  Usted invertirá: $11,300.83 en su casa en el año 6
$9,262.45 irá al INTERES
$2,038.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $765.36 $176.37 $131,028.52
74 $764.33 $177.40 $130,851.12
75 $763.30 $178.44 $130,672.68
76 $762.26 $179.48 $130,493.20
77 $761.21 $180.53 $130,312.67
78 $760.16 $181.58 $130,131.10
79 $759.10 $182.64 $129,948.46
80 $758.03 $183.70 $129,764.76
81 $756.96 $184.77 $129,579.98
82 $755.88 $185.85 $129,394.13
83 $754.80 $186.94 $129,207.19
84 $753.71 $188.03 $129,019.16
Total de años: 7
  Usted invertirá: $11,300.83 en su casa en el año 7
$9,115.10 irá al INTERES
$2,185.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $752.61 $189.12 $128,830.04
86 $751.51 $190.23 $128,639.81
87 $750.40 $191.34 $128,448.48
88 $749.28 $192.45 $128,256.02
89 $748.16 $193.58 $128,062.45
90 $747.03 $194.70 $127,867.74
91 $745.90 $195.84 $127,671.90
92 $744.75 $196.98 $127,474.92
93 $743.60 $198.13 $127,276.79
94 $742.45 $199.29 $127,077.50
95 $741.29 $200.45 $126,877.05
96 $740.12 $201.62 $126,675.43
Total de años: 8
  Usted invertirá: $11,300.83 en su casa en el año 8
$8,957.09 irá al INTERES
$2,343.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $738.94 $202.80 $126,472.64
98 $737.76 $203.98 $126,268.66
99 $736.57 $205.17 $126,063.49
100 $735.37 $206.37 $125,857.12
101 $734.17 $207.57 $125,649.55
102 $732.96 $208.78 $125,440.77
103 $731.74 $210.00 $125,230.78
104 $730.51 $211.22 $125,019.55
105 $729.28 $212.45 $124,807.10
106 $728.04 $213.69 $124,593.40
107 $726.79 $214.94 $124,378.46
108 $725.54 $216.19 $124,162.27
Total de años: 9
  Usted invertirá: $11,300.83 en su casa en el año 9
$8,787.67 irá al INTERES
$2,513.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $724.28 $217.46 $123,944.81
110 $723.01 $218.72 $123,726.09
111 $721.74 $220.00 $123,506.09
112 $720.45 $221.28 $123,284.80
113 $719.16 $222.57 $123,062.23
114 $717.86 $223.87 $122,838.36
115 $716.56 $225.18 $122,613.18
116 $715.24 $226.49 $122,386.69
117 $713.92 $227.81 $122,158.87
118 $712.59 $229.14 $121,929.73
119 $711.26 $230.48 $121,699.25
120 $709.91 $231.82 $121,467.43
Total de años: 10
  Usted invertirá: $11,300.83 en su casa en el año 10
$8,605.99 irá al INTERES
$2,694.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $708.56 $233.18 $121,234.25
122 $707.20 $234.54 $120,999.72
123 $705.83 $235.90 $120,763.81
124 $704.46 $237.28 $120,526.53
125 $703.07 $238.66 $120,287.87
126 $701.68 $240.06 $120,047.81
127 $700.28 $241.46 $119,806.36
128 $698.87 $242.87 $119,563.49
129 $697.45 $244.28 $119,319.21
130 $696.03 $245.71 $119,073.50
131 $694.60 $247.14 $118,826.36
132 $693.15 $248.58 $118,577.78
Total de años: 11
  Usted invertirá: $11,300.83 en su casa en el año 11
$8,411.18 irá al INTERES
$2,889.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $691.70 $250.03 $118,327.75
134 $690.25 $251.49 $118,076.26
135 $688.78 $252.96 $117,823.30
136 $687.30 $254.43 $117,568.87
137 $685.82 $255.92 $117,312.95
138 $684.33 $257.41 $117,055.54
139 $682.82 $258.91 $116,796.63
140 $681.31 $260.42 $116,536.20
141 $679.79 $261.94 $116,274.26
142 $678.27 $263.47 $116,010.79
143 $676.73 $265.01 $115,745.79
144 $675.18 $266.55 $115,479.24
Total de años: 12
  Usted invertirá: $11,300.83 en su casa en el año 12
$8,202.29 irá al INTERES
$3,098.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $673.63 $268.11 $115,211.13
146 $672.06 $269.67 $114,941.46
147 $670.49 $271.24 $114,670.22
148 $668.91 $272.83 $114,397.39
149 $667.32 $274.42 $114,122.97
150 $665.72 $276.02 $113,846.95
151 $664.11 $277.63 $113,569.32
152 $662.49 $279.25 $113,290.08
153 $660.86 $280.88 $113,009.20
154 $659.22 $282.52 $112,726.68
155 $657.57 $284.16 $112,442.52
156 $655.91 $285.82 $112,156.70
Total de años: 13
  Usted invertirá: $11,300.83 en su casa en el año 13
$7,978.29 irá al INTERES
$3,322.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $654.25 $287.49 $111,869.21
158 $652.57 $289.17 $111,580.05
159 $650.88 $290.85 $111,289.19
160 $649.19 $292.55 $110,996.65
161 $647.48 $294.26 $110,702.39
162 $645.76 $295.97 $110,406.42
163 $644.04 $297.70 $110,108.72
164 $642.30 $299.43 $109,809.29
165 $640.55 $301.18 $109,508.10
166 $638.80 $302.94 $109,205.17
167 $637.03 $304.71 $108,900.46
168 $635.25 $306.48 $108,593.98
Total de años: 14
  Usted invertirá: $11,300.83 en su casa en el año 14
$7,738.11 irá al INTERES
$3,562.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $633.46 $308.27 $108,285.71
170 $631.67 $310.07 $107,975.64
171 $629.86 $311.88 $107,663.76
172 $628.04 $313.70 $107,350.06
173 $626.21 $315.53 $107,034.54
174 $624.37 $317.37 $106,717.17
175 $622.52 $319.22 $106,397.95
176 $620.65 $321.08 $106,076.87
177 $618.78 $322.95 $105,753.91
178 $616.90 $324.84 $105,429.08
179 $615.00 $326.73 $105,102.34
180 $613.10 $328.64 $104,773.71
Total de años: 15
  Usted invertirá: $11,300.83 en su casa en el año 15
$7,480.56 irá al INTERES
$3,820.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $611.18 $330.56 $104,443.15
182 $609.25 $332.48 $104,110.67
183 $607.31 $334.42 $103,776.24
184 $605.36 $336.37 $103,439.87
185 $603.40 $338.34 $103,101.53
186 $601.43 $340.31 $102,761.22
187 $599.44 $342.30 $102,418.93
188 $597.44 $344.29 $102,074.63
189 $595.44 $346.30 $101,728.33
190 $593.42 $348.32 $101,380.01
191 $591.38 $350.35 $101,029.66
192 $589.34 $352.40 $100,677.26
Total de años: 16
  Usted invertirá: $11,300.83 en su casa en el año 16
$7,204.39 irá al INTERES
$4,096.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $587.28 $354.45 $100,322.81
194 $585.22 $356.52 $99,966.29
195 $583.14 $358.60 $99,607.70
196 $581.04 $360.69 $99,247.00
197 $578.94 $362.79 $98,884.21
198 $576.82 $364.91 $98,519.30
199 $574.70 $367.04 $98,152.26
200 $572.55 $369.18 $97,783.08
201 $570.40 $371.33 $97,411.74
202 $568.24 $373.50 $97,038.24
203 $566.06 $375.68 $96,662.56
204 $563.86 $377.87 $96,284.69
Total de años: 17
  Usted invertirá: $11,300.83 en su casa en el año 17
$6,908.26 irá al INTERES
$4,392.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $561.66 $380.07 $95,904.62
206 $559.44 $382.29 $95,522.33
207 $557.21 $384.52 $95,137.80
208 $554.97 $386.77 $94,751.04
209 $552.71 $389.02 $94,362.02
210 $550.45 $391.29 $93,970.73
211 $548.16 $393.57 $93,577.15
212 $545.87 $395.87 $93,181.28
213 $543.56 $398.18 $92,783.11
214 $541.23 $400.50 $92,382.61
215 $538.90 $402.84 $91,979.77
216 $536.55 $405.19 $91,574.58
Total de años: 18
  Usted invertirá: $11,300.83 en su casa en el año 18
$6,590.72 irá al INTERES
$4,710.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $534.19 $407.55 $91,167.03
218 $531.81 $409.93 $90,757.10
219 $529.42 $412.32 $90,344.78
220 $527.01 $414.72 $89,930.06
221 $524.59 $417.14 $89,512.92
222 $522.16 $419.58 $89,093.34
223 $519.71 $422.02 $88,671.31
224 $517.25 $424.49 $88,246.83
225 $514.77 $426.96 $87,819.86
226 $512.28 $429.45 $87,390.41
227 $509.78 $431.96 $86,958.45
228 $507.26 $434.48 $86,523.98
Total de años: 19
  Usted invertirá: $11,300.83 en su casa en el año 19
$6,250.22 irá al INTERES
$5,050.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $504.72 $437.01 $86,086.96
230 $502.17 $439.56 $85,647.40
231 $499.61 $442.13 $85,205.28
232 $497.03 $444.70 $84,760.57
233 $494.44 $447.30 $84,313.27
234 $491.83 $449.91 $83,863.36
235 $489.20 $452.53 $83,410.83
236 $486.56 $455.17 $82,955.66
237 $483.91 $457.83 $82,497.83
238 $481.24 $460.50 $82,037.33
239 $478.55 $463.18 $81,574.15
240 $475.85 $465.89 $81,108.26
Total de años: 20
  Usted invertirá: $11,300.83 en su casa en el año 20
$5,885.11 irá al INTERES
$5,415.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $473.13 $468.60 $80,639.66
242 $470.40 $471.34 $80,168.32
243 $467.65 $474.09 $79,694.23
244 $464.88 $476.85 $79,217.38
245 $462.10 $479.63 $78,737.74
246 $459.30 $482.43 $78,255.31
247 $456.49 $485.25 $77,770.07
248 $453.66 $488.08 $77,281.99
249 $450.81 $490.92 $76,791.07
250 $447.95 $493.79 $76,297.28
251 $445.07 $496.67 $75,800.61
252 $442.17 $499.57 $75,301.04
Total de años: 21
  Usted invertirá: $11,300.83 en su casa en el año 21
$5,493.61 irá al INTERES
$5,807.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $439.26 $502.48 $74,798.56
254 $436.32 $505.41 $74,293.15
255 $433.38 $508.36 $73,784.79
256 $430.41 $511.32 $73,273.47
257 $427.43 $514.31 $72,759.16
258 $424.43 $517.31 $72,241.86
259 $421.41 $520.32 $71,721.53
260 $418.38 $523.36 $71,198.17
261 $415.32 $526.41 $70,671.76
262 $412.25 $529.48 $70,142.27
263 $409.16 $532.57 $69,609.70
264 $406.06 $535.68 $69,074.02
Total de años: 22
  Usted invertirá: $11,300.83 en su casa en el año 22
$5,073.81 irá al INTERES
$6,227.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $402.93 $538.80 $68,535.22
266 $399.79 $541.95 $67,993.27
267 $396.63 $545.11 $67,448.16
268 $393.45 $548.29 $66,899.88
269 $390.25 $551.49 $66,348.39
270 $387.03 $554.70 $65,793.69
271 $383.80 $557.94 $65,235.75
272 $380.54 $561.19 $64,674.55
273 $377.27 $564.47 $64,110.09
274 $373.98 $567.76 $63,542.33
275 $370.66 $571.07 $62,971.25
276 $367.33 $574.40 $62,396.85
Total de años: 23
  Usted invertirá: $11,300.83 en su casa en el año 23
$4,623.66 irá al INTERES
$6,677.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $363.98 $577.75 $61,819.10
278 $360.61 $581.12 $61,237.97
279 $357.22 $584.51 $60,653.46
280 $353.81 $587.92 $60,065.53
281 $350.38 $591.35 $59,474.18
282 $346.93 $594.80 $58,879.38
283 $343.46 $598.27 $58,281.10
284 $339.97 $601.76 $57,679.34
285 $336.46 $605.27 $57,074.07
286 $332.93 $608.80 $56,465.27
287 $329.38 $612.35 $55,852.91
288 $325.81 $615.93 $55,236.98
Total de años: 24
  Usted invertirá: $11,300.83 en su casa en el año 24
$4,140.96 irá al INTERES
$7,159.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $322.22 $619.52 $54,617.46
290 $318.60 $623.13 $53,994.33
291 $314.97 $626.77 $53,367.56
292 $311.31 $630.42 $52,737.14
293 $307.63 $634.10 $52,103.03
294 $303.93 $637.80 $51,465.23
295 $300.21 $641.52 $50,823.71
296 $296.47 $645.26 $50,178.45
297 $292.71 $649.03 $49,529.42
298 $288.92 $652.81 $48,876.60
299 $285.11 $656.62 $48,219.98
300 $281.28 $660.45 $47,559.53
Total de años: 25
  Usted invertirá: $11,300.83 en su casa en el año 25
$3,623.37 irá al INTERES
$7,677.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $277.43 $664.31 $46,895.22
302 $273.56 $668.18 $46,227.04
303 $269.66 $672.08 $45,554.97
304 $265.74 $676.00 $44,878.97
305 $261.79 $679.94 $44,199.03
306 $257.83 $683.91 $43,515.12
307 $253.84 $687.90 $42,827.22
308 $249.83 $691.91 $42,135.31
309 $245.79 $695.95 $41,439.36
310 $241.73 $700.01 $40,739.36
311 $237.65 $704.09 $40,035.27
312 $233.54 $708.20 $39,327.07
Total de años: 26
  Usted invertirá: $11,300.83 en su casa en el año 26
$3,068.37 irá al INTERES
$8,232.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $229.41 $712.33 $38,614.74
314 $225.25 $716.48 $37,898.26
315 $221.07 $720.66 $37,177.60
316 $216.87 $724.87 $36,452.73
317 $212.64 $729.09 $35,723.64
318 $208.39 $733.35 $34,990.29
319 $204.11 $737.63 $34,252.66
320 $199.81 $741.93 $33,510.74
321 $195.48 $746.26 $32,764.48
322 $191.13 $750.61 $32,013.87
323 $186.75 $754.99 $31,258.88
324 $182.34 $759.39 $30,499.49
Total de años: 27
  Usted invertirá: $11,300.83 en su casa en el año 27
$2,473.25 irá al INTERES
$8,827.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $177.91 $763.82 $29,735.67
326 $173.46 $768.28 $28,967.39
327 $168.98 $772.76 $28,194.63
328 $164.47 $777.27 $27,417.36
329 $159.93 $781.80 $26,635.56
330 $155.37 $786.36 $25,849.20
331 $150.79 $790.95 $25,058.25
332 $146.17 $795.56 $24,262.69
333 $141.53 $800.20 $23,462.49
334 $136.86 $804.87 $22,657.61
335 $132.17 $809.57 $21,848.05
336 $127.45 $814.29 $21,033.76
Total de años: 28
  Usted invertirá: $11,300.83 en su casa en el año 28
$1,835.10 irá al INTERES
$9,465.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $122.70 $819.04 $20,214.72
338 $117.92 $823.82 $19,390.90
339 $113.11 $828.62 $18,562.28
340 $108.28 $833.46 $17,728.83
341 $103.42 $838.32 $16,890.51
342 $98.53 $843.21 $16,047.30
343 $93.61 $848.13 $15,199.18
344 $88.66 $853.07 $14,346.10
345 $83.69 $858.05 $13,488.05
346 $78.68 $863.06 $12,625.00
347 $73.65 $868.09 $11,756.91
348 $68.58 $873.15 $10,883.75
Total de años: 29
  Usted invertirá: $11,300.83 en su casa en el año 29
$1,150.82 irá al INTERES
$10,150.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $63.49 $878.25 $10,005.51
350 $58.37 $883.37 $9,122.14
351 $53.21 $888.52 $8,233.61
352 $48.03 $893.71 $7,339.91
353 $42.82 $898.92 $6,440.99
354 $37.57 $904.16 $5,536.82
355 $32.30 $909.44 $4,627.39
356 $26.99 $914.74 $3,712.64
357 $21.66 $920.08 $2,792.56
358 $16.29 $925.45 $1,867.12
359 $10.89 $930.84 $936.27
360 $5.46 $936.27 $0.00
Total de años: 30
  Usted invertirá: $11,300.83 en su casa en el año 30
$417.08 irá al INTERES
$10,883.75 irá al PRINCIPAL
 

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