Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,750.00
Precio a Financiar: $166,250.00
Pago Mensual: $1,106.07


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $969.79 $136.27 $166,113.73
2 $969.00 $137.07 $165,976.66
3 $968.20 $137.87 $165,838.79
4 $967.39 $138.67 $165,700.12
5 $966.58 $139.48 $165,560.64
6 $965.77 $140.30 $165,420.34
7 $964.95 $141.11 $165,279.23
8 $964.13 $141.94 $165,137.29
9 $963.30 $142.76 $164,994.53
10 $962.47 $143.60 $164,850.93
11 $961.63 $144.43 $164,706.49
12 $960.79 $145.28 $164,561.22
Total de años: 1
  Usted invertirá: $13,272.78 en su casa en el año 1
$11,584.00 irá al INTERES
$1,688.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $959.94 $146.12 $164,415.09
14 $959.09 $146.98 $164,268.11
15 $958.23 $147.83 $164,120.28
16 $957.37 $148.70 $163,971.58
17 $956.50 $149.56 $163,822.02
18 $955.63 $150.44 $163,671.58
19 $954.75 $151.31 $163,520.27
20 $953.87 $152.20 $163,368.07
21 $952.98 $153.08 $163,214.98
22 $952.09 $153.98 $163,061.01
23 $951.19 $154.88 $162,906.13
24 $950.29 $155.78 $162,750.35
Total de años: 2
  Usted invertirá: $13,272.78 en su casa en el año 2
$11,461.92 irá al INTERES
$1,810.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $949.38 $156.69 $162,593.66
26 $948.46 $157.60 $162,436.06
27 $947.54 $158.52 $162,277.54
28 $946.62 $159.45 $162,118.09
29 $945.69 $160.38 $161,957.71
30 $944.75 $161.31 $161,796.40
31 $943.81 $162.25 $161,634.15
32 $942.87 $163.20 $161,470.95
33 $941.91 $164.15 $161,306.80
34 $940.96 $165.11 $161,141.69
35 $939.99 $166.07 $160,975.62
36 $939.02 $167.04 $160,808.58
Total de años: 3
  Usted invertirá: $13,272.78 en su casa en el año 3
$11,331.01 irá al INTERES
$1,941.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $938.05 $168.02 $160,640.56
38 $937.07 $169.00 $160,471.57
39 $936.08 $169.98 $160,301.58
40 $935.09 $170.97 $160,130.61
41 $934.10 $171.97 $159,958.64
42 $933.09 $172.97 $159,785.67
43 $932.08 $173.98 $159,611.69
44 $931.07 $175.00 $159,436.69
45 $930.05 $176.02 $159,260.67
46 $929.02 $177.04 $159,083.63
47 $927.99 $178.08 $158,905.55
48 $926.95 $179.12 $158,726.43
Total de años: 4
  Usted invertirá: $13,272.78 en su casa en el año 4
$11,190.64 irá al INTERES
$2,082.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $925.90 $180.16 $158,546.27
50 $924.85 $181.21 $158,365.06
51 $923.80 $182.27 $158,182.79
52 $922.73 $183.33 $157,999.46
53 $921.66 $184.40 $157,815.05
54 $920.59 $185.48 $157,629.58
55 $919.51 $186.56 $157,443.02
56 $918.42 $187.65 $157,255.37
57 $917.32 $188.74 $157,066.63
58 $916.22 $189.84 $156,876.78
59 $915.11 $190.95 $156,685.83
60 $914.00 $192.06 $156,493.77
Total de años: 5
  Usted invertirá: $13,272.78 en su casa en el año 5
$11,040.12 irá al INTERES
$2,232.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $912.88 $193.19 $156,300.58
62 $911.75 $194.31 $156,106.27
63 $910.62 $195.45 $155,910.83
64 $909.48 $196.59 $155,714.24
65 $908.33 $197.73 $155,516.51
66 $907.18 $198.89 $155,317.62
67 $906.02 $200.05 $155,117.58
68 $904.85 $201.21 $154,916.36
69 $903.68 $202.39 $154,713.98
70 $902.50 $203.57 $154,510.41
71 $901.31 $204.75 $154,305.65
72 $900.12 $205.95 $154,099.71
Total de años: 6
  Usted invertirá: $13,272.78 en su casa en el año 6
$10,878.72 irá al INTERES
$2,394.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $898.91 $207.15 $153,892.56
74 $897.71 $208.36 $153,684.20
75 $896.49 $209.57 $153,474.62
76 $895.27 $210.80 $153,263.83
77 $894.04 $212.03 $153,051.80
78 $892.80 $213.26 $152,838.54
79 $891.56 $214.51 $152,624.03
80 $890.31 $215.76 $152,408.27
81 $889.05 $217.02 $152,191.25
82 $887.78 $218.28 $151,972.97
83 $886.51 $219.56 $151,753.41
84 $885.23 $220.84 $151,532.58
Total de años: 7
  Usted invertirá: $13,272.78 en su casa en el año 7
$10,705.66 irá al INTERES
$2,567.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $883.94 $222.13 $151,310.45
86 $882.64 $223.42 $151,087.03
87 $881.34 $224.72 $150,862.31
88 $880.03 $226.04 $150,636.27
89 $878.71 $227.35 $150,408.92
90 $877.39 $228.68 $150,180.24
91 $876.05 $230.01 $149,950.22
92 $874.71 $231.36 $149,718.87
93 $873.36 $232.71 $149,486.16
94 $872.00 $234.06 $149,252.10
95 $870.64 $235.43 $149,016.67
96 $869.26 $236.80 $148,779.87
Total de años: 8
  Usted invertirá: $13,272.78 en su casa en el año 8
$10,520.08 irá al INTERES
$2,752.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $867.88 $238.18 $148,541.69
98 $866.49 $239.57 $148,302.11
99 $865.10 $240.97 $148,061.14
100 $863.69 $242.38 $147,818.77
101 $862.28 $243.79 $147,574.98
102 $860.85 $245.21 $147,329.77
103 $859.42 $246.64 $147,083.13
104 $857.98 $248.08 $146,835.05
105 $856.54 $249.53 $146,585.52
106 $855.08 $250.98 $146,334.53
107 $853.62 $252.45 $146,082.09
108 $852.15 $253.92 $145,828.17
Total de años: 9
  Usted invertirá: $13,272.78 en su casa en el año 9
$10,321.08 irá al INTERES
$2,951.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $850.66 $255.40 $145,572.77
110 $849.17 $256.89 $145,315.88
111 $847.68 $258.39 $145,057.49
112 $846.17 $259.90 $144,797.59
113 $844.65 $261.41 $144,536.18
114 $843.13 $262.94 $144,273.24
115 $841.59 $264.47 $144,008.77
116 $840.05 $266.01 $143,742.75
117 $838.50 $267.57 $143,475.19
118 $836.94 $269.13 $143,206.06
119 $835.37 $270.70 $142,935.36
120 $833.79 $272.28 $142,663.09
Total de años: 10
  Usted invertirá: $13,272.78 en su casa en el año 10
$10,107.70 irá al INTERES
$3,165.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $832.20 $273.86 $142,389.22
122 $830.60 $275.46 $142,113.76
123 $829.00 $277.07 $141,836.69
124 $827.38 $278.68 $141,558.01
125 $825.76 $280.31 $141,277.70
126 $824.12 $281.95 $140,995.75
127 $822.48 $283.59 $140,712.16
128 $820.82 $285.24 $140,426.92
129 $819.16 $286.91 $140,140.01
130 $817.48 $288.58 $139,851.43
131 $815.80 $290.27 $139,561.16
132 $814.11 $291.96 $139,269.20
Total de años: 11
  Usted invertirá: $13,272.78 en su casa en el año 11
$9,878.90 irá al INTERES
$3,393.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $812.40 $293.66 $138,975.54
134 $810.69 $295.37 $138,680.17
135 $808.97 $297.10 $138,383.07
136 $807.23 $298.83 $138,084.24
137 $805.49 $300.57 $137,783.66
138 $803.74 $302.33 $137,481.34
139 $801.97 $304.09 $137,177.25
140 $800.20 $305.86 $136,871.38
141 $798.42 $307.65 $136,563.73
142 $796.62 $309.44 $136,254.29
143 $794.82 $311.25 $135,943.04
144 $793.00 $313.06 $135,629.98
Total de años: 12
  Usted invertirá: $13,272.78 en su casa en el año 12
$9,633.56 irá al INTERES
$3,639.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $791.17 $314.89 $135,315.09
146 $789.34 $316.73 $134,998.36
147 $787.49 $318.57 $134,679.78
148 $785.63 $320.43 $134,359.35
149 $783.76 $322.30 $134,037.05
150 $781.88 $324.18 $133,712.86
151 $779.99 $326.07 $133,386.79
152 $778.09 $327.98 $133,058.82
153 $776.18 $329.89 $132,728.93
154 $774.25 $331.81 $132,397.11
155 $772.32 $333.75 $132,063.36
156 $770.37 $335.70 $131,727.67
Total de años: 13
  Usted invertirá: $13,272.78 en su casa en el año 13
$9,370.48 irá al INTERES
$3,902.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $768.41 $337.65 $131,390.01
158 $766.44 $339.62 $131,050.39
159 $764.46 $341.60 $130,708.79
160 $762.47 $343.60 $130,365.19
161 $760.46 $345.60 $130,019.59
162 $758.45 $347.62 $129,671.97
163 $756.42 $349.65 $129,322.32
164 $754.38 $351.69 $128,970.64
165 $752.33 $353.74 $128,616.90
166 $750.27 $355.80 $128,261.10
167 $748.19 $357.88 $127,903.23
168 $746.10 $359.96 $127,543.26
Total de años: 14
  Usted invertirá: $13,272.78 en su casa en el año 14
$9,088.38 irá al INTERES
$4,184.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $744.00 $362.06 $127,181.20
170 $741.89 $364.18 $126,817.02
171 $739.77 $366.30 $126,450.72
172 $737.63 $368.44 $126,082.29
173 $735.48 $370.59 $125,711.70
174 $733.32 $372.75 $125,338.96
175 $731.14 $374.92 $124,964.03
176 $728.96 $377.11 $124,586.93
177 $726.76 $379.31 $124,207.62
178 $724.54 $381.52 $123,826.10
179 $722.32 $383.75 $123,442.35
180 $720.08 $385.99 $123,056.37
Total de años: 15
  Usted invertirá: $13,272.78 en su casa en el año 15
$8,785.89 irá al INTERES
$4,486.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $717.83 $388.24 $122,668.13
182 $715.56 $390.50 $122,277.63
183 $713.29 $392.78 $121,884.85
184 $710.99 $395.07 $121,489.78
185 $708.69 $397.38 $121,092.40
186 $706.37 $399.69 $120,692.71
187 $704.04 $402.02 $120,290.68
188 $701.70 $404.37 $119,886.32
189 $699.34 $406.73 $119,479.59
190 $696.96 $409.10 $119,070.49
191 $694.58 $411.49 $118,659.00
192 $692.18 $413.89 $118,245.11
Total de años: 16
  Usted invertirá: $13,272.78 en su casa en el año 16
$8,461.53 irá al INTERES
$4,811.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $689.76 $416.30 $117,828.81
194 $687.33 $418.73 $117,410.08
195 $684.89 $421.17 $116,988.90
196 $682.44 $423.63 $116,565.27
197 $679.96 $426.10 $116,139.17
198 $677.48 $428.59 $115,710.59
199 $674.98 $431.09 $115,279.50
200 $672.46 $433.60 $114,845.90
201 $669.93 $436.13 $114,409.77
202 $667.39 $438.68 $113,971.09
203 $664.83 $441.23 $113,529.86
204 $662.26 $443.81 $113,086.05
Total de años: 17
  Usted invertirá: $13,272.78 en su casa en el año 17
$8,113.72 irá al INTERES
$5,159.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $659.67 $446.40 $112,639.65
206 $657.06 $449.00 $112,190.65
207 $654.45 $451.62 $111,739.03
208 $651.81 $454.25 $111,284.78
209 $649.16 $456.90 $110,827.87
210 $646.50 $459.57 $110,368.30
211 $643.82 $462.25 $109,906.05
212 $641.12 $464.95 $109,441.11
213 $638.41 $467.66 $108,973.45
214 $635.68 $470.39 $108,503.06
215 $632.93 $473.13 $108,029.93
216 $630.17 $475.89 $107,554.04
Total de años: 18
  Usted invertirá: $13,272.78 en su casa en el año 18
$7,740.77 irá al INTERES
$5,532.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $627.40 $478.67 $107,075.37
218 $624.61 $481.46 $106,593.91
219 $621.80 $484.27 $106,109.64
220 $618.97 $487.09 $105,622.55
221 $616.13 $489.93 $105,132.62
222 $613.27 $492.79 $104,639.83
223 $610.40 $495.67 $104,144.16
224 $607.51 $498.56 $103,645.60
225 $604.60 $501.47 $103,144.14
226 $601.67 $504.39 $102,639.75
227 $598.73 $507.33 $102,132.41
228 $595.77 $510.29 $101,622.12
Total de años: 19
  Usted invertirá: $13,272.78 en su casa en el año 19
$7,340.87 irá al INTERES
$5,931.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $592.80 $513.27 $101,108.85
230 $589.80 $516.26 $100,592.59
231 $586.79 $519.28 $100,073.31
232 $583.76 $522.30 $99,551.01
233 $580.71 $525.35 $99,025.65
234 $577.65 $528.42 $98,497.24
235 $574.57 $531.50 $97,965.74
236 $571.47 $534.60 $97,431.14
237 $568.35 $537.72 $96,893.42
238 $565.21 $540.85 $96,352.57
239 $562.06 $544.01 $95,808.56
240 $558.88 $547.18 $95,261.38
Total de años: 20
  Usted invertirá: $13,272.78 en su casa en el año 20
$6,912.05 irá al INTERES
$6,360.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $555.69 $550.37 $94,711.01
242 $552.48 $553.58 $94,157.42
243 $549.25 $556.81 $93,600.61
244 $546.00 $560.06 $93,040.55
245 $542.74 $563.33 $92,477.22
246 $539.45 $566.61 $91,910.60
247 $536.15 $569.92 $91,340.68
248 $532.82 $573.24 $90,767.44
249 $529.48 $576.59 $90,190.85
250 $526.11 $579.95 $89,610.90
251 $522.73 $583.34 $89,027.56
252 $519.33 $586.74 $88,440.82
Total de años: 21
  Usted invertirá: $13,272.78 en su casa en el año 21
$6,452.23 irá al INTERES
$6,820.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $515.90 $590.16 $87,850.66
254 $512.46 $593.60 $87,257.06
255 $509.00 $597.07 $86,659.99
256 $505.52 $600.55 $86,059.44
257 $502.01 $604.05 $85,455.39
258 $498.49 $607.58 $84,847.82
259 $494.95 $611.12 $84,236.70
260 $491.38 $614.68 $83,622.01
261 $487.80 $618.27 $83,003.74
262 $484.19 $621.88 $82,381.87
263 $480.56 $625.50 $81,756.36
264 $476.91 $629.15 $81,127.21
Total de años: 22
  Usted invertirá: $13,272.78 en su casa en el año 22
$5,959.17 irá al INTERES
$7,313.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $473.24 $632.82 $80,494.38
266 $469.55 $636.51 $79,857.87
267 $465.84 $640.23 $79,217.64
268 $462.10 $643.96 $78,573.68
269 $458.35 $647.72 $77,925.96
270 $454.57 $651.50 $77,274.46
271 $450.77 $655.30 $76,619.17
272 $446.95 $659.12 $75,960.05
273 $443.10 $662.97 $75,297.08
274 $439.23 $666.83 $74,630.25
275 $435.34 $670.72 $73,959.53
276 $431.43 $674.63 $73,284.89
Total de años: 23
  Usted invertirá: $13,272.78 en su casa en el año 23
$5,430.47 irá al INTERES
$7,842.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $427.50 $678.57 $72,606.32
278 $423.54 $682.53 $71,923.79
279 $419.56 $686.51 $71,237.28
280 $415.55 $690.51 $70,546.77
281 $411.52 $694.54 $69,852.22
282 $407.47 $698.59 $69,153.63
283 $403.40 $702.67 $68,450.96
284 $399.30 $706.77 $67,744.19
285 $395.17 $710.89 $67,033.30
286 $391.03 $715.04 $66,318.26
287 $386.86 $719.21 $65,599.06
288 $382.66 $723.40 $64,875.65
Total de años: 24
  Usted invertirá: $13,272.78 en su casa en el año 24
$4,863.55 irá al INTERES
$8,409.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $378.44 $727.62 $64,148.03
290 $374.20 $731.87 $63,416.16
291 $369.93 $736.14 $62,680.02
292 $365.63 $740.43 $61,939.59
293 $361.31 $744.75 $61,194.84
294 $356.97 $749.10 $60,445.74
295 $352.60 $753.47 $59,692.28
296 $348.20 $757.86 $58,934.42
297 $343.78 $762.28 $58,172.14
298 $339.34 $766.73 $57,405.41
299 $334.86 $771.20 $56,634.21
300 $330.37 $775.70 $55,858.51
Total de años: 25
  Usted invertirá: $13,272.78 en su casa en el año 25
$4,255.64 irá al INTERES
$9,017.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $325.84 $780.22 $55,078.28
302 $321.29 $784.78 $54,293.51
303 $316.71 $789.35 $53,504.15
304 $312.11 $793.96 $52,710.20
305 $307.48 $798.59 $51,911.61
306 $302.82 $803.25 $51,108.36
307 $298.13 $807.93 $50,300.43
308 $293.42 $812.65 $49,487.78
309 $288.68 $817.39 $48,670.39
310 $283.91 $822.15 $47,848.24
311 $279.11 $826.95 $47,021.29
312 $274.29 $831.77 $46,189.51
Total de años: 26
  Usted invertirá: $13,272.78 en su casa en el año 26
$3,603.79 irá al INTERES
$9,668.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $269.44 $836.63 $45,352.89
314 $264.56 $841.51 $44,511.38
315 $259.65 $846.42 $43,664.96
316 $254.71 $851.35 $42,813.61
317 $249.75 $856.32 $41,957.29
318 $244.75 $861.31 $41,095.98
319 $239.73 $866.34 $40,229.64
320 $234.67 $871.39 $39,358.25
321 $229.59 $876.48 $38,481.77
322 $224.48 $881.59 $37,600.18
323 $219.33 $886.73 $36,713.45
324 $214.16 $891.90 $35,821.55
Total de años: 27
  Usted invertirá: $13,272.78 en su casa en el año 27
$2,904.82 irá al INTERES
$10,367.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $208.96 $897.11 $34,924.44
326 $203.73 $902.34 $34,022.10
327 $198.46 $907.60 $33,114.50
328 $193.17 $912.90 $32,201.60
329 $187.84 $918.22 $31,283.38
330 $182.49 $923.58 $30,359.80
331 $177.10 $928.97 $29,430.83
332 $171.68 $934.39 $28,496.45
333 $166.23 $939.84 $27,556.61
334 $160.75 $945.32 $26,611.29
335 $155.23 $950.83 $25,660.46
336 $149.69 $956.38 $24,704.08
Total de años: 28
  Usted invertirá: $13,272.78 en su casa en el año 28
$2,155.32 irá al INTERES
$11,117.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $144.11 $961.96 $23,742.12
338 $138.50 $967.57 $22,774.55
339 $132.85 $973.21 $21,801.34
340 $127.17 $978.89 $20,822.45
341 $121.46 $984.60 $19,837.85
342 $115.72 $990.34 $18,847.50
343 $109.94 $996.12 $17,851.38
344 $104.13 $1,001.93 $16,849.45
345 $98.29 $1,007.78 $15,841.67
346 $92.41 $1,013.66 $14,828.02
347 $86.50 $1,019.57 $13,808.45
348 $80.55 $1,025.52 $12,782.93
Total de años: 29
  Usted invertirá: $13,272.78 en su casa en el año 29
$1,351.63 irá al INTERES
$11,921.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $74.57 $1,031.50 $11,751.43
350 $68.55 $1,037.52 $10,713.92
351 $62.50 $1,043.57 $9,670.35
352 $56.41 $1,049.66 $8,620.69
353 $50.29 $1,055.78 $7,564.92
354 $44.13 $1,061.94 $6,502.98
355 $37.93 $1,068.13 $5,434.85
356 $31.70 $1,074.36 $4,360.49
357 $25.44 $1,080.63 $3,279.86
358 $19.13 $1,086.93 $2,192.92
359 $12.79 $1,093.27 $1,099.65
360 $6.41 $1,099.65 $0.00
Total de años: 30
  Usted invertirá: $13,272.78 en su casa en el año 30
$489.85 irá al INTERES
$12,782.93 irá al PRINCIPAL
 

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