Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $9,350.00
Precio a Financiar: $177,650.00
Pago Mensual: $1,181.91


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1,036.29 $145.62 $177,504.38
2 $1,035.44 $146.47 $177,357.91
3 $1,034.59 $147.32 $177,210.59
4 $1,033.73 $148.18 $177,062.41
5 $1,032.86 $149.05 $176,913.36
6 $1,031.99 $149.92 $176,763.45
7 $1,031.12 $150.79 $176,612.66
8 $1,030.24 $151.67 $176,460.99
9 $1,029.36 $152.55 $176,308.44
10 $1,028.47 $153.44 $176,154.99
11 $1,027.57 $154.34 $176,000.65
12 $1,026.67 $155.24 $175,845.41
Total de años: 1
  Usted invertirá: $14,182.92 en su casa en el año 1
$12,378.33 irá al INTERES
$1,804.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $1,025.76 $156.14 $175,689.27
14 $1,024.85 $157.06 $175,532.21
15 $1,023.94 $157.97 $175,374.24
16 $1,023.02 $158.89 $175,215.35
17 $1,022.09 $159.82 $175,055.53
18 $1,021.16 $160.75 $174,894.77
19 $1,020.22 $161.69 $174,733.08
20 $1,019.28 $162.63 $174,570.45
21 $1,018.33 $163.58 $174,406.87
22 $1,017.37 $164.54 $174,242.33
23 $1,016.41 $165.50 $174,076.84
24 $1,015.45 $166.46 $173,910.37
Total de años: 2
  Usted invertirá: $14,182.92 en su casa en el año 2
$12,247.88 irá al INTERES
$1,935.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $1,014.48 $167.43 $173,742.94
26 $1,013.50 $168.41 $173,574.53
27 $1,012.52 $169.39 $173,405.14
28 $1,011.53 $170.38 $173,234.76
29 $1,010.54 $171.37 $173,063.39
30 $1,009.54 $172.37 $172,891.01
31 $1,008.53 $173.38 $172,717.63
32 $1,007.52 $174.39 $172,543.24
33 $1,006.50 $175.41 $172,367.84
34 $1,005.48 $176.43 $172,191.41
35 $1,004.45 $177.46 $172,013.95
36 $1,003.41 $178.50 $171,835.45
Total de años: 3
  Usted invertirá: $14,182.92 en su casa en el año 3
$12,107.99 irá al INTERES
$2,074.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $1,002.37 $179.54 $171,655.91
38 $1,001.33 $180.58 $171,475.33
39 $1,000.27 $181.64 $171,293.69
40 $999.21 $182.70 $171,111.00
41 $998.15 $183.76 $170,927.23
42 $997.08 $184.83 $170,742.40
43 $996.00 $185.91 $170,556.49
44 $994.91 $187.00 $170,369.49
45 $993.82 $188.09 $170,181.40
46 $992.72 $189.19 $169,992.22
47 $991.62 $190.29 $169,801.93
48 $990.51 $191.40 $169,610.53
Total de años: 4
  Usted invertirá: $14,182.92 en su casa en el año 4
$11,958.00 irá al INTERES
$2,224.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $989.39 $192.52 $169,418.01
50 $988.27 $193.64 $169,224.38
51 $987.14 $194.77 $169,029.61
52 $986.01 $195.90 $168,833.70
53 $984.86 $197.05 $168,636.66
54 $983.71 $198.20 $168,438.46
55 $982.56 $199.35 $168,239.11
56 $981.39 $200.52 $168,038.59
57 $980.23 $201.68 $167,836.91
58 $979.05 $202.86 $167,634.05
59 $977.87 $204.04 $167,430.00
60 $976.68 $205.23 $167,224.77
Total de años: 5
  Usted invertirá: $14,182.92 en su casa en el año 5
$11,797.16 irá al INTERES
$2,385.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $975.48 $206.43 $167,018.34
62 $974.27 $207.64 $166,810.70
63 $973.06 $208.85 $166,601.85
64 $971.84 $210.07 $166,391.79
65 $970.62 $211.29 $166,180.50
66 $969.39 $212.52 $165,967.97
67 $968.15 $213.76 $165,754.21
68 $966.90 $215.01 $165,539.20
69 $965.65 $216.26 $165,322.93
70 $964.38 $217.53 $165,105.41
71 $963.11 $218.79 $164,886.61
72 $961.84 $220.07 $164,666.54
Total de años: 6
  Usted invertirá: $14,182.92 en su casa en el año 6
$11,624.69 irá al INTERES
$2,558.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $960.55 $221.36 $164,445.19
74 $959.26 $222.65 $164,222.54
75 $957.96 $223.95 $163,998.60
76 $956.66 $225.25 $163,773.34
77 $955.34 $226.57 $163,546.78
78 $954.02 $227.89 $163,318.89
79 $952.69 $229.22 $163,089.68
80 $951.36 $230.55 $162,859.12
81 $950.01 $231.90 $162,627.22
82 $948.66 $233.25 $162,393.97
83 $947.30 $234.61 $162,159.36
84 $945.93 $235.98 $161,923.38
Total de años: 7
  Usted invertirá: $14,182.92 en su casa en el año 7
$11,439.76 irá al INTERES
$2,743.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $944.55 $237.36 $161,686.02
86 $943.17 $238.74 $161,447.28
87 $941.78 $240.13 $161,207.15
88 $940.38 $241.53 $160,965.61
89 $938.97 $242.94 $160,722.67
90 $937.55 $244.36 $160,478.31
91 $936.12 $245.79 $160,232.52
92 $934.69 $247.22 $159,985.30
93 $933.25 $248.66 $159,736.64
94 $931.80 $250.11 $159,486.53
95 $930.34 $251.57 $159,234.96
96 $928.87 $253.04 $158,981.92
Total de años: 8
  Usted invertirá: $14,182.92 en su casa en el año 8
$11,241.45 irá al INTERES
$2,941.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $927.39 $254.52 $158,727.40
98 $925.91 $256.00 $158,471.40
99 $924.42 $257.49 $158,213.91
100 $922.91 $259.00 $157,954.91
101 $921.40 $260.51 $157,694.41
102 $919.88 $262.03 $157,432.38
103 $918.36 $263.55 $157,168.83
104 $916.82 $265.09 $156,903.73
105 $915.27 $266.64 $156,637.10
106 $913.72 $268.19 $156,368.90
107 $912.15 $269.76 $156,099.14
108 $910.58 $271.33 $155,827.81
Total de años: 9
  Usted invertirá: $14,182.92 en su casa en el año 9
$11,028.82 irá al INTERES
$3,154.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $909.00 $272.91 $155,554.90
110 $907.40 $274.51 $155,280.39
111 $905.80 $276.11 $155,004.28
112 $904.19 $277.72 $154,726.57
113 $902.57 $279.34 $154,447.23
114 $900.94 $280.97 $154,166.26
115 $899.30 $282.61 $153,883.65
116 $897.65 $284.26 $153,599.40
117 $896.00 $285.91 $153,313.49
118 $894.33 $287.58 $153,025.90
119 $892.65 $289.26 $152,736.65
120 $890.96 $290.95 $152,445.70
Total de años: 10
  Usted invertirá: $14,182.92 en su casa en el año 10
$10,800.80 irá al INTERES
$3,382.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $889.27 $292.64 $152,153.06
122 $887.56 $294.35 $151,858.71
123 $885.84 $296.07 $151,562.64
124 $884.12 $297.79 $151,264.84
125 $882.38 $299.53 $150,965.31
126 $880.63 $301.28 $150,664.03
127 $878.87 $303.04 $150,361.00
128 $877.11 $304.80 $150,056.19
129 $875.33 $306.58 $149,749.61
130 $873.54 $308.37 $149,441.24
131 $871.74 $310.17 $149,131.07
132 $869.93 $311.98 $148,819.09
Total de años: 11
  Usted invertirá: $14,182.92 en su casa en el año 11
$10,556.31 irá al INTERES
$3,626.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $868.11 $313.80 $148,505.29
134 $866.28 $315.63 $148,189.66
135 $864.44 $317.47 $147,872.19
136 $862.59 $319.32 $147,552.87
137 $860.73 $321.18 $147,231.69
138 $858.85 $323.06 $146,908.63
139 $856.97 $324.94 $146,583.69
140 $855.07 $326.84 $146,256.85
141 $853.16 $328.74 $145,928.10
142 $851.25 $330.66 $145,597.44
143 $849.32 $332.59 $145,264.85
144 $847.38 $334.53 $144,930.32
Total de años: 12
  Usted invertirá: $14,182.92 en su casa en el año 12
$10,294.14 irá al INTERES
$3,888.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $845.43 $336.48 $144,593.83
146 $843.46 $338.45 $144,255.39
147 $841.49 $340.42 $143,914.97
148 $839.50 $342.41 $143,572.56
149 $837.51 $344.40 $143,228.16
150 $835.50 $346.41 $142,881.75
151 $833.48 $348.43 $142,533.31
152 $831.44 $350.47 $142,182.85
153 $829.40 $352.51 $141,830.34
154 $827.34 $354.57 $141,475.77
155 $825.28 $356.63 $141,119.14
156 $823.19 $358.71 $140,760.42
Total de años: 13
  Usted invertirá: $14,182.92 en su casa en el año 13
$10,013.02 irá al INTERES
$4,169.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $821.10 $360.81 $140,399.62
158 $819.00 $362.91 $140,036.70
159 $816.88 $365.03 $139,671.67
160 $814.75 $367.16 $139,304.52
161 $812.61 $369.30 $138,935.22
162 $810.46 $371.45 $138,563.76
163 $808.29 $373.62 $138,190.14
164 $806.11 $375.80 $137,814.34
165 $803.92 $377.99 $137,436.35
166 $801.71 $380.20 $137,056.15
167 $799.49 $382.42 $136,673.73
168 $797.26 $384.65 $136,289.09
Total de años: 14
  Usted invertirá: $14,182.92 en su casa en el año 14
$9,711.58 irá al INTERES
$4,471.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $795.02 $386.89 $135,902.20
170 $792.76 $389.15 $135,513.05
171 $790.49 $391.42 $135,121.63
172 $788.21 $393.70 $134,727.93
173 $785.91 $396.00 $134,331.93
174 $783.60 $398.31 $133,933.63
175 $781.28 $400.63 $133,533.00
176 $778.94 $402.97 $133,130.03
177 $776.59 $405.32 $132,724.71
178 $774.23 $407.68 $132,317.03
179 $771.85 $410.06 $131,906.97
180 $769.46 $412.45 $131,494.52
Total de años: 15
  Usted invertirá: $14,182.92 en su casa en el año 15
$9,388.35 irá al INTERES
$4,794.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $767.05 $414.86 $131,079.66
182 $764.63 $417.28 $130,662.38
183 $762.20 $419.71 $130,242.67
184 $759.75 $422.16 $129,820.51
185 $757.29 $424.62 $129,395.88
186 $754.81 $427.10 $128,968.78
187 $752.32 $429.59 $128,539.19
188 $749.81 $432.10 $128,107.09
189 $747.29 $434.62 $127,672.47
190 $744.76 $437.15 $127,235.32
191 $742.21 $439.70 $126,795.61
192 $739.64 $442.27 $126,353.35
Total de años: 16
  Usted invertirá: $14,182.92 en su casa en el año 16
$9,041.75 irá al INTERES
$5,141.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $737.06 $444.85 $125,908.50
194 $734.47 $447.44 $125,461.05
195 $731.86 $450.05 $125,011.00
196 $729.23 $452.68 $124,558.32
197 $726.59 $455.32 $124,103.00
198 $723.93 $457.98 $123,645.03
199 $721.26 $460.65 $123,184.38
200 $718.58 $463.33 $122,721.04
201 $715.87 $466.04 $122,255.01
202 $713.15 $468.76 $121,786.25
203 $710.42 $471.49 $121,314.76
204 $707.67 $474.24 $120,840.52
Total de años: 17
  Usted invertirá: $14,182.92 en su casa en el año 17
$8,670.09 irá al INTERES
$5,512.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $704.90 $477.01 $120,363.51
206 $702.12 $479.79 $119,883.72
207 $699.32 $482.59 $119,401.14
208 $696.51 $485.40 $118,915.73
209 $693.68 $488.23 $118,427.50
210 $690.83 $491.08 $117,936.42
211 $687.96 $493.95 $117,442.47
212 $685.08 $496.83 $116,945.64
213 $682.18 $499.73 $116,445.91
214 $679.27 $502.64 $115,943.27
215 $676.34 $505.57 $115,437.70
216 $673.39 $508.52 $114,929.17
Total de años: 18
  Usted invertirá: $14,182.92 en su casa en el año 18
$8,271.57 irá al INTERES
$5,911.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $670.42 $511.49 $114,417.68
218 $667.44 $514.47 $113,903.21
219 $664.44 $517.47 $113,385.73
220 $661.42 $520.49 $112,865.24
221 $658.38 $523.53 $112,341.71
222 $655.33 $526.58 $111,815.13
223 $652.25 $529.65 $111,285.47
224 $649.17 $532.74 $110,752.73
225 $646.06 $535.85 $110,216.88
226 $642.93 $538.98 $109,677.90
227 $639.79 $542.12 $109,135.78
228 $636.63 $545.28 $108,590.49
Total de años: 19
  Usted invertirá: $14,182.92 en su casa en el año 19
$7,844.24 irá al INTERES
$6,338.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $633.44 $548.47 $108,042.03
230 $630.25 $551.66 $107,490.36
231 $627.03 $554.88 $106,935.48
232 $623.79 $558.12 $106,377.36
233 $620.53 $561.38 $105,815.98
234 $617.26 $564.65 $105,251.33
235 $613.97 $567.94 $104,683.39
236 $610.65 $571.26 $104,112.13
237 $607.32 $574.59 $103,537.55
238 $603.97 $577.94 $102,959.60
239 $600.60 $581.31 $102,378.29
240 $597.21 $584.70 $101,793.59
Total de años: 20
  Usted invertirá: $14,182.92 en su casa en el año 20
$7,386.02 irá al INTERES
$6,796.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $593.80 $588.11 $101,205.48
242 $590.37 $591.54 $100,613.93
243 $586.91 $595.00 $100,018.94
244 $583.44 $598.47 $99,420.47
245 $579.95 $601.96 $98,818.51
246 $576.44 $605.47 $98,213.04
247 $572.91 $609.00 $97,604.04
248 $569.36 $612.55 $96,991.49
249 $565.78 $616.13 $96,375.36
250 $562.19 $619.72 $95,755.64
251 $558.57 $623.34 $95,132.31
252 $554.94 $626.97 $94,505.34
Total de años: 21
  Usted invertirá: $14,182.92 en su casa en el año 21
$6,894.67 irá al INTERES
$7,288.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $551.28 $630.63 $93,874.71
254 $547.60 $634.31 $93,240.40
255 $543.90 $638.01 $92,602.39
256 $540.18 $641.73 $91,960.66
257 $536.44 $645.47 $91,315.19
258 $532.67 $649.24 $90,665.95
259 $528.88 $653.03 $90,012.93
260 $525.08 $656.83 $89,356.09
261 $521.24 $660.67 $88,695.43
262 $517.39 $664.52 $88,030.91
263 $513.51 $668.40 $87,362.51
264 $509.61 $672.30 $86,690.22
Total de años: 22
  Usted invertirá: $14,182.92 en su casa en el año 22
$6,367.80 irá al INTERES
$7,815.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $505.69 $676.22 $86,014.00
266 $501.75 $680.16 $85,333.84
267 $497.78 $684.13 $84,649.71
268 $493.79 $688.12 $83,961.59
269 $489.78 $692.13 $83,269.45
270 $485.74 $696.17 $82,573.28
271 $481.68 $700.23 $81,873.05
272 $477.59 $704.32 $81,168.73
273 $473.48 $708.43 $80,460.31
274 $469.35 $712.56 $79,747.75
275 $465.20 $716.71 $79,031.04
276 $461.01 $720.90 $78,310.14
Total de años: 23
  Usted invertirá: $14,182.92 en su casa en el año 23
$5,802.84 irá al INTERES
$8,380.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $456.81 $725.10 $77,585.04
278 $452.58 $729.33 $76,855.71
279 $448.32 $733.58 $76,122.12
280 $444.05 $737.86 $75,384.26
281 $439.74 $742.17 $74,642.09
282 $435.41 $746.50 $73,895.59
283 $431.06 $750.85 $73,144.74
284 $426.68 $755.23 $72,389.51
285 $422.27 $759.64 $71,629.87
286 $417.84 $764.07 $70,865.80
287 $413.38 $768.53 $70,097.28
288 $408.90 $773.01 $69,324.27
Total de años: 24
  Usted invertirá: $14,182.92 en su casa en el año 24
$5,197.05 irá al INTERES
$8,985.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $404.39 $777.52 $68,546.75
290 $399.86 $782.05 $67,764.70
291 $395.29 $786.62 $66,978.08
292 $390.71 $791.20 $66,186.87
293 $386.09 $795.82 $65,391.06
294 $381.45 $800.46 $64,590.59
295 $376.78 $805.13 $63,785.46
296 $372.08 $809.83 $62,975.63
297 $367.36 $814.55 $62,161.08
298 $362.61 $819.30 $61,341.78
299 $357.83 $824.08 $60,517.70
300 $353.02 $828.89 $59,688.81
Total de años: 25
  Usted invertirá: $14,182.92 en su casa en el año 25
$4,547.46 irá al INTERES
$9,635.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $348.18 $833.73 $58,855.08
302 $343.32 $838.59 $58,016.49
303 $338.43 $843.48 $57,173.01
304 $333.51 $848.40 $56,324.61
305 $328.56 $853.35 $55,471.26
306 $323.58 $858.33 $54,612.93
307 $318.58 $863.33 $53,749.60
308 $313.54 $868.37 $52,881.23
309 $308.47 $873.44 $52,007.79
310 $303.38 $878.53 $51,129.26
311 $298.25 $883.66 $50,245.61
312 $293.10 $888.81 $49,356.79
Total de años: 26
  Usted invertirá: $14,182.92 en su casa en el año 26
$3,850.91 irá al INTERES
$10,332.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $287.91 $894.00 $48,462.80
314 $282.70 $899.21 $47,563.59
315 $277.45 $904.46 $46,659.13
316 $272.18 $909.73 $45,749.40
317 $266.87 $915.04 $44,834.36
318 $261.53 $920.38 $43,913.99
319 $256.16 $925.74 $42,988.24
320 $250.76 $931.15 $42,057.10
321 $245.33 $936.58 $41,120.52
322 $239.87 $942.04 $40,178.48
323 $234.37 $947.54 $39,230.95
324 $228.85 $953.06 $38,277.88
Total de años: 27
  Usted invertirá: $14,182.92 en su casa en el año 27
$3,104.01 irá al INTERES
$11,078.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $223.29 $958.62 $37,319.26
326 $217.70 $964.21 $36,355.05
327 $212.07 $969.84 $35,385.21
328 $206.41 $975.50 $34,409.71
329 $200.72 $981.19 $33,428.52
330 $195.00 $986.91 $32,441.61
331 $189.24 $992.67 $31,448.95
332 $183.45 $998.46 $30,450.49
333 $177.63 $1,004.28 $29,446.21
334 $171.77 $1,010.14 $28,436.07
335 $165.88 $1,016.03 $27,420.03
336 $159.95 $1,021.96 $26,398.07
Total de años: 28
  Usted invertirá: $14,182.92 en su casa en el año 28
$2,303.11 irá al INTERES
$11,879.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $153.99 $1,027.92 $25,370.15
338 $147.99 $1,033.92 $24,336.24
339 $141.96 $1,039.95 $23,296.29
340 $135.90 $1,046.01 $22,250.27
341 $129.79 $1,052.12 $21,198.16
342 $123.66 $1,058.25 $20,139.90
343 $117.48 $1,064.43 $19,075.48
344 $111.27 $1,070.64 $18,004.84
345 $105.03 $1,076.88 $16,927.96
346 $98.75 $1,083.16 $15,844.79
347 $92.43 $1,089.48 $14,755.31
348 $86.07 $1,095.84 $13,659.47
Total de años: 29
  Usted invertirá: $14,182.92 en su casa en el año 29
$1,444.32 irá al INTERES
$12,738.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $79.68 $1,102.23 $12,557.24
350 $73.25 $1,108.66 $11,448.59
351 $66.78 $1,115.13 $10,333.46
352 $60.28 $1,121.63 $9,211.83
353 $53.74 $1,128.17 $8,083.65
354 $47.15 $1,134.76 $6,948.90
355 $40.54 $1,141.37 $5,807.52
356 $33.88 $1,148.03 $4,659.49
357 $27.18 $1,154.73 $3,504.76
358 $20.44 $1,161.47 $2,343.30
359 $13.67 $1,168.24 $1,175.06
360 $6.85 $1,175.06 $0.00
Total de años: 30
  Usted invertirá: $14,182.92 en su casa en el año 30
$523.44 irá al INTERES
$13,659.47 irá al PRINCIPAL
 

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