Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,000.00
Precio a Financiar: $152,000.00
Pago Mensual: $1,011.26


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $886.67 $124.59 $151,875.41
2 $885.94 $125.32 $151,750.09
3 $885.21 $126.05 $151,624.04
4 $884.47 $126.79 $151,497.25
5 $883.73 $127.53 $151,369.72
6 $882.99 $128.27 $151,241.45
7 $882.24 $129.02 $151,112.44
8 $881.49 $129.77 $150,982.67
9 $880.73 $130.53 $150,852.14
10 $879.97 $131.29 $150,720.85
11 $879.20 $132.05 $150,588.79
12 $878.43 $132.83 $150,455.97
Total de años: 1
  Usted invertirá: $12,135.12 en su casa en el año 1
$10,591.09 irá al INTERES
$1,544.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $877.66 $133.60 $150,322.37
14 $876.88 $134.38 $150,187.99
15 $876.10 $135.16 $150,052.83
16 $875.31 $135.95 $149,916.87
17 $874.52 $136.74 $149,780.13
18 $873.72 $137.54 $149,642.59
19 $872.92 $138.34 $149,504.24
20 $872.11 $139.15 $149,365.09
21 $871.30 $139.96 $149,225.13
22 $870.48 $140.78 $149,084.35
23 $869.66 $141.60 $148,942.75
24 $868.83 $142.43 $148,800.32
Total de años: 2
  Usted invertirá: $12,135.12 en su casa en el año 2
$10,479.47 irá al INTERES
$1,655.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $868.00 $143.26 $148,657.06
26 $867.17 $144.09 $148,512.97
27 $866.33 $144.93 $148,368.03
28 $865.48 $145.78 $148,222.25
29 $864.63 $146.63 $148,075.62
30 $863.77 $147.49 $147,928.14
31 $862.91 $148.35 $147,779.79
32 $862.05 $149.21 $147,630.58
33 $861.18 $150.08 $147,480.50
34 $860.30 $150.96 $147,329.54
35 $859.42 $151.84 $147,177.71
36 $858.54 $152.72 $147,024.98
Total de años: 3
  Usted invertirá: $12,135.12 en su casa en el año 3
$10,359.78 irá al INTERES
$1,775.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $857.65 $153.61 $146,871.37
38 $856.75 $154.51 $146,716.86
39 $855.85 $155.41 $146,561.45
40 $854.94 $156.32 $146,405.13
41 $854.03 $157.23 $146,247.90
42 $853.11 $158.15 $146,089.75
43 $852.19 $159.07 $145,930.68
44 $851.26 $160.00 $145,770.69
45 $850.33 $160.93 $145,609.76
46 $849.39 $161.87 $145,447.89
47 $848.45 $162.81 $145,285.07
48 $847.50 $163.76 $145,121.31
Total de años: 4
  Usted invertirá: $12,135.12 en su casa en el año 4
$10,231.44 irá al INTERES
$1,903.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $846.54 $164.72 $144,956.59
50 $845.58 $165.68 $144,790.91
51 $844.61 $166.65 $144,624.26
52 $843.64 $167.62 $144,456.65
53 $842.66 $168.60 $144,288.05
54 $841.68 $169.58 $144,118.47
55 $840.69 $170.57 $143,947.90
56 $839.70 $171.56 $143,776.34
57 $838.70 $172.56 $143,603.77
58 $837.69 $173.57 $143,430.20
59 $836.68 $174.58 $143,255.62
60 $835.66 $175.60 $143,080.02
Total de años: 5
  Usted invertirá: $12,135.12 en su casa en el año 5
$10,093.83 irá al INTERES
$2,041.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $834.63 $176.63 $142,903.39
62 $833.60 $177.66 $142,725.73
63 $832.57 $178.69 $142,547.04
64 $831.52 $179.74 $142,367.31
65 $830.48 $180.78 $142,186.52
66 $829.42 $181.84 $142,004.68
67 $828.36 $182.90 $141,821.78
68 $827.29 $183.97 $141,637.82
69 $826.22 $185.04 $141,452.78
70 $825.14 $186.12 $141,266.66
71 $824.06 $187.20 $141,079.46
72 $822.96 $188.30 $140,891.16
Total de años: 6
  Usted invertirá: $12,135.12 en su casa en el año 6
$9,946.26 irá al INTERES
$2,188.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $821.87 $189.39 $140,701.76
74 $820.76 $190.50 $140,511.27
75 $819.65 $191.61 $140,319.65
76 $818.53 $192.73 $140,126.93
77 $817.41 $193.85 $139,933.07
78 $816.28 $194.98 $139,738.09
79 $815.14 $196.12 $139,541.97
80 $813.99 $197.26 $139,344.70
81 $812.84 $198.42 $139,146.29
82 $811.69 $199.57 $138,946.71
83 $810.52 $200.74 $138,745.98
84 $809.35 $201.91 $138,544.07
Total de años: 7
  Usted invertirá: $12,135.12 en su casa en el año 7
$9,788.03 irá al INTERES
$2,347.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $808.17 $203.09 $138,340.98
86 $806.99 $204.27 $138,136.71
87 $805.80 $205.46 $137,931.25
88 $804.60 $206.66 $137,724.59
89 $803.39 $207.87 $137,516.72
90 $802.18 $209.08 $137,307.64
91 $800.96 $210.30 $137,097.35
92 $799.73 $211.53 $136,885.82
93 $798.50 $212.76 $136,673.06
94 $797.26 $214.00 $136,459.06
95 $796.01 $215.25 $136,243.81
96 $794.76 $216.50 $136,027.31
Total de años: 8
  Usted invertirá: $12,135.12 en su casa en el año 8
$9,618.36 irá al INTERES
$2,516.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $793.49 $217.77 $135,809.54
98 $792.22 $219.04 $135,590.50
99 $790.94 $220.32 $135,370.19
100 $789.66 $221.60 $135,148.59
101 $788.37 $222.89 $134,925.69
102 $787.07 $224.19 $134,701.50
103 $785.76 $225.50 $134,476.00
104 $784.44 $226.82 $134,249.18
105 $783.12 $228.14 $134,021.04
106 $781.79 $229.47 $133,791.57
107 $780.45 $230.81 $133,560.77
108 $779.10 $232.16 $133,328.61
Total de años: 9
  Usted invertirá: $12,135.12 en su casa en el año 9
$9,436.42 irá al INTERES
$2,698.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $777.75 $233.51 $133,095.10
110 $776.39 $234.87 $132,860.23
111 $775.02 $236.24 $132,623.99
112 $773.64 $237.62 $132,386.37
113 $772.25 $239.01 $132,147.36
114 $770.86 $240.40 $131,906.96
115 $769.46 $241.80 $131,665.16
116 $768.05 $243.21 $131,421.95
117 $766.63 $244.63 $131,177.31
118 $765.20 $246.06 $130,931.25
119 $763.77 $247.49 $130,683.76
120 $762.32 $248.94 $130,434.82
Total de años: 10
  Usted invertirá: $12,135.12 en su casa en el año 10
$9,241.33 irá al INTERES
$2,893.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $760.87 $250.39 $130,184.43
122 $759.41 $251.85 $129,932.58
123 $757.94 $253.32 $129,679.26
124 $756.46 $254.80 $129,424.47
125 $754.98 $256.28 $129,168.18
126 $753.48 $257.78 $128,910.40
127 $751.98 $259.28 $128,651.12
128 $750.46 $260.79 $128,390.33
129 $748.94 $262.32 $128,128.01
130 $747.41 $263.85 $127,864.16
131 $745.87 $265.39 $127,598.78
132 $744.33 $266.93 $127,331.84
Total de años: 11
  Usted invertirá: $12,135.12 en su casa en el año 11
$9,032.14 irá al INTERES
$3,102.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $742.77 $268.49 $127,063.35
134 $741.20 $270.06 $126,793.30
135 $739.63 $271.63 $126,521.66
136 $738.04 $273.22 $126,248.45
137 $736.45 $274.81 $125,973.64
138 $734.85 $276.41 $125,697.22
139 $733.23 $278.03 $125,419.20
140 $731.61 $279.65 $125,139.55
141 $729.98 $281.28 $124,858.27
142 $728.34 $282.92 $124,575.35
143 $726.69 $284.57 $124,290.78
144 $725.03 $286.23 $124,004.55
Total de años: 12
  Usted invertirá: $12,135.12 en su casa en el año 12
$8,807.82 irá al INTERES
$3,327.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $723.36 $287.90 $123,716.65
146 $721.68 $289.58 $123,427.07
147 $719.99 $291.27 $123,135.80
148 $718.29 $292.97 $122,842.83
149 $716.58 $294.68 $122,548.16
150 $714.86 $296.40 $122,251.76
151 $713.14 $298.12 $121,953.64
152 $711.40 $299.86 $121,653.77
153 $709.65 $301.61 $121,352.16
154 $707.89 $303.37 $121,048.79
155 $706.12 $305.14 $120,743.65
156 $704.34 $306.92 $120,436.73
Total de años: 13
  Usted invertirá: $12,135.12 en su casa en el año 13
$8,567.29 irá al INTERES
$3,567.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $702.55 $308.71 $120,128.01
158 $700.75 $310.51 $119,817.50
159 $698.94 $312.32 $119,505.18
160 $697.11 $314.15 $119,191.03
161 $695.28 $315.98 $118,875.05
162 $693.44 $317.82 $118,557.23
163 $691.58 $319.68 $118,237.55
164 $689.72 $321.54 $117,916.01
165 $687.84 $323.42 $117,592.60
166 $685.96 $325.30 $117,267.29
167 $684.06 $327.20 $116,940.09
168 $682.15 $329.11 $116,610.98
Total de años: 14
  Usted invertirá: $12,135.12 en su casa en el año 14
$8,309.37 irá al INTERES
$3,825.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $680.23 $331.03 $116,279.95
170 $678.30 $332.96 $115,946.99
171 $676.36 $334.90 $115,612.09
172 $674.40 $336.86 $115,275.24
173 $672.44 $338.82 $114,936.41
174 $670.46 $340.80 $114,595.62
175 $668.47 $342.79 $114,252.83
176 $666.47 $344.78 $113,908.05
177 $664.46 $346.80 $113,561.25
178 $662.44 $348.82 $113,212.43
179 $660.41 $350.85 $112,861.58
180 $658.36 $352.90 $112,508.68
Total de años: 15
  Usted invertirá: $12,135.12 en su casa en el año 15
$8,032.81 irá al INTERES
$4,102.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $656.30 $354.96 $112,153.72
182 $654.23 $357.03 $111,796.69
183 $652.15 $359.11 $111,437.58
184 $650.05 $361.21 $111,076.37
185 $647.95 $363.31 $110,713.05
186 $645.83 $365.43 $110,347.62
187 $643.69 $367.57 $109,980.05
188 $641.55 $369.71 $109,610.35
189 $639.39 $371.87 $109,238.48
190 $637.22 $374.04 $108,864.44
191 $635.04 $376.22 $108,488.23
192 $632.85 $378.41 $108,109.81
Total de años: 16
  Usted invertirá: $12,135.12 en su casa en el año 16
$7,736.26 irá al INTERES
$4,398.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $630.64 $380.62 $107,729.20
194 $628.42 $382.84 $107,346.36
195 $626.19 $385.07 $106,961.28
196 $623.94 $387.32 $106,573.96
197 $621.68 $389.58 $106,184.39
198 $619.41 $391.85 $105,792.54
199 $617.12 $394.14 $105,398.40
200 $614.82 $396.44 $105,001.96
201 $612.51 $398.75 $104,603.21
202 $610.19 $401.07 $104,202.14
203 $607.85 $403.41 $103,798.73
204 $605.49 $405.77 $103,392.96
Total de años: 17
  Usted invertirá: $12,135.12 en su casa en el año 17
$7,418.26 irá al INTERES
$4,716.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $603.13 $408.13 $102,984.82
206 $600.74 $410.51 $102,574.31
207 $598.35 $412.91 $102,161.40
208 $595.94 $415.32 $101,746.08
209 $593.52 $417.74 $101,328.34
210 $591.08 $420.18 $100,908.16
211 $588.63 $422.63 $100,485.53
212 $586.17 $425.09 $100,060.44
213 $583.69 $427.57 $99,632.87
214 $581.19 $430.07 $99,202.80
215 $578.68 $432.58 $98,770.22
216 $576.16 $435.10 $98,335.12
Total de años: 18
  Usted invertirá: $12,135.12 en su casa en el año 18
$7,077.28 irá al INTERES
$5,057.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $573.62 $437.64 $97,897.48
218 $571.07 $440.19 $97,457.29
219 $568.50 $442.76 $97,014.53
220 $565.92 $445.34 $96,569.19
221 $563.32 $447.94 $96,121.25
222 $560.71 $450.55 $95,670.70
223 $558.08 $453.18 $95,217.52
224 $555.44 $455.82 $94,761.69
225 $552.78 $458.48 $94,303.21
226 $550.10 $461.16 $93,842.05
227 $547.41 $463.85 $93,378.21
228 $544.71 $466.55 $92,911.65
Total de años: 19
  Usted invertirá: $12,135.12 en su casa en el año 19
$6,711.65 irá al INTERES
$5,423.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $541.98 $469.28 $92,442.38
230 $539.25 $472.01 $91,970.36
231 $536.49 $474.77 $91,495.60
232 $533.72 $477.54 $91,018.06
233 $530.94 $480.32 $90,537.74
234 $528.14 $483.12 $90,054.62
235 $525.32 $485.94 $89,568.68
236 $522.48 $488.78 $89,079.90
237 $519.63 $491.63 $88,588.27
238 $516.76 $494.49 $88,093.78
239 $513.88 $497.38 $87,596.40
240 $510.98 $500.28 $87,096.12
Total de años: 20
  Usted invertirá: $12,135.12 en su casa en el año 20
$6,319.59 irá al INTERES
$5,815.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $508.06 $503.20 $86,592.92
242 $505.13 $506.13 $86,086.79
243 $502.17 $509.09 $85,577.70
244 $499.20 $512.06 $85,065.64
245 $496.22 $515.04 $84,550.60
246 $493.21 $518.05 $84,032.55
247 $490.19 $521.07 $83,511.48
248 $487.15 $524.11 $82,987.37
249 $484.09 $527.17 $82,460.20
250 $481.02 $530.24 $81,929.96
251 $477.92 $533.34 $81,396.63
252 $474.81 $536.45 $80,860.18
Total de años: 21
  Usted invertirá: $12,135.12 en su casa en el año 21
$5,899.18 irá al INTERES
$6,235.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $471.68 $539.58 $80,320.61
254 $468.54 $542.72 $79,777.88
255 $465.37 $545.89 $79,231.99
256 $462.19 $549.07 $78,682.92
257 $458.98 $552.28 $78,130.64
258 $455.76 $555.50 $77,575.15
259 $452.52 $558.74 $77,016.41
260 $449.26 $562.00 $76,454.41
261 $445.98 $565.28 $75,889.14
262 $442.69 $568.57 $75,320.56
263 $439.37 $571.89 $74,748.67
264 $436.03 $575.23 $74,173.45
Total de años: 22
  Usted invertirá: $12,135.12 en su casa en el año 22
$5,448.38 irá al INTERES
$6,686.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $432.68 $578.58 $73,594.87
266 $429.30 $581.96 $73,012.91
267 $425.91 $585.35 $72,427.56
268 $422.49 $588.77 $71,838.79
269 $419.06 $592.20 $71,246.59
270 $415.61 $595.65 $70,650.94
271 $412.13 $599.13 $70,051.81
272 $408.64 $602.62 $69,449.18
273 $405.12 $606.14 $68,843.04
274 $401.58 $609.68 $68,233.37
275 $398.03 $613.23 $67,620.14
276 $394.45 $616.81 $67,003.33
Total de años: 23
  Usted invertirá: $12,135.12 en su casa en el año 23
$4,965.00 irá al INTERES
$7,170.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $390.85 $620.41 $66,382.92
278 $387.23 $624.03 $65,758.90
279 $383.59 $627.67 $65,131.23
280 $379.93 $631.33 $64,499.90
281 $376.25 $635.01 $63,864.89
282 $372.55 $638.71 $63,226.18
283 $368.82 $642.44 $62,583.74
284 $365.07 $646.19 $61,937.55
285 $361.30 $649.96 $61,287.59
286 $357.51 $653.75 $60,633.84
287 $353.70 $657.56 $59,976.28
288 $349.86 $661.40 $59,314.88
Total de años: 24
  Usted invertirá: $12,135.12 en su casa en el año 24
$4,446.67 irá al INTERES
$7,688.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $346.00 $665.26 $58,649.62
290 $342.12 $669.14 $57,980.49
291 $338.22 $673.04 $57,307.45
292 $334.29 $676.97 $56,630.48
293 $330.34 $680.92 $55,949.57
294 $326.37 $684.89 $55,264.68
295 $322.38 $688.88 $54,575.80
296 $318.36 $692.90 $53,882.90
297 $314.32 $696.94 $53,185.95
298 $310.25 $701.01 $52,484.94
299 $306.16 $705.10 $51,779.85
300 $302.05 $709.21 $51,070.64
Total de años: 25
  Usted invertirá: $12,135.12 en su casa en el año 25
$3,890.87 irá al INTERES
$8,244.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $297.91 $713.35 $50,357.29
302 $293.75 $717.51 $49,639.78
303 $289.57 $721.69 $48,918.08
304 $285.36 $725.90 $48,192.18
305 $281.12 $730.14 $47,462.04
306 $276.86 $734.40 $46,727.64
307 $272.58 $738.68 $45,988.96
308 $268.27 $742.99 $45,245.97
309 $263.93 $747.32 $44,498.65
310 $259.58 $751.68 $43,746.96
311 $255.19 $756.07 $42,990.89
312 $250.78 $760.48 $42,230.41
Total de años: 26
  Usted invertirá: $12,135.12 en su casa en el año 26
$3,294.89 irá al INTERES
$8,840.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $246.34 $764.92 $41,465.50
314 $241.88 $769.38 $40,696.12
315 $237.39 $773.87 $39,922.25
316 $232.88 $778.38 $39,143.87
317 $228.34 $782.92 $38,360.95
318 $223.77 $787.49 $37,573.47
319 $219.18 $792.08 $36,781.38
320 $214.56 $796.70 $35,984.68
321 $209.91 $801.35 $35,183.33
322 $205.24 $806.02 $34,377.31
323 $200.53 $810.73 $33,566.58
324 $195.81 $815.45 $32,751.13
Total de años: 27
  Usted invertirá: $12,135.12 en su casa en el año 27
$2,655.83 irá al INTERES
$9,479.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $191.05 $820.21 $31,930.92
326 $186.26 $825.00 $31,105.92
327 $181.45 $829.81 $30,276.11
328 $176.61 $834.65 $29,441.46
329 $171.74 $839.52 $28,601.95
330 $166.84 $844.42 $27,757.53
331 $161.92 $849.34 $26,908.19
332 $156.96 $854.30 $26,053.89
333 $151.98 $859.28 $25,194.62
334 $146.97 $864.29 $24,330.32
335 $141.93 $869.33 $23,460.99
336 $136.86 $874.40 $22,586.59
Total de años: 28
  Usted invertirá: $12,135.12 en su casa en el año 28
$1,970.58 irá al INTERES
$10,164.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $131.76 $879.50 $21,707.08
338 $126.62 $884.64 $20,822.45
339 $121.46 $889.80 $19,932.65
340 $116.27 $894.99 $19,037.67
341 $111.05 $900.21 $18,137.46
342 $105.80 $905.46 $17,232.00
343 $100.52 $910.74 $16,321.26
344 $95.21 $916.05 $15,405.21
345 $89.86 $921.40 $14,483.81
346 $84.49 $926.77 $13,557.04
347 $79.08 $932.18 $12,624.87
348 $73.65 $937.61 $11,687.25
Total de años: 29
  Usted invertirá: $12,135.12 en su casa en el año 29
$1,235.78 irá al INTERES
$10,899.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $68.18 $943.08 $10,744.17
350 $62.67 $948.59 $9,795.58
351 $57.14 $954.12 $8,841.46
352 $51.58 $959.68 $7,881.78
353 $45.98 $965.28 $6,916.50
354 $40.35 $970.91 $5,945.58
355 $34.68 $976.58 $4,969.00
356 $28.99 $982.27 $3,986.73
357 $23.26 $988.00 $2,998.73
358 $17.49 $993.77 $2,004.96
359 $11.70 $999.56 $1,005.39
360 $5.86 $1,005.39 $0.00
Total de años: 30
  Usted invertirá: $12,135.12 en su casa en el año 30
$447.87 irá al INTERES
$11,687.25 irá al PRINCIPAL
 

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