Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $9,400.00
Precio a Financiar: $178,600.00
Pago Mensual: $1,188.23


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1,041.83 $146.40 $178,453.60
2 $1,040.98 $147.25 $178,306.35
3 $1,040.12 $148.11 $178,158.24
4 $1,039.26 $148.97 $178,009.27
5 $1,038.39 $149.84 $177,859.43
6 $1,037.51 $150.72 $177,708.71
7 $1,036.63 $151.60 $177,557.11
8 $1,035.75 $152.48 $177,404.63
9 $1,034.86 $153.37 $177,251.26
10 $1,033.97 $154.26 $177,097.00
11 $1,033.07 $155.16 $176,941.83
12 $1,032.16 $156.07 $176,785.76
Total de años: 1
  Usted invertirá: $14,258.76 en su casa en el año 1
$12,444.53 irá al INTERES
$1,814.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $1,031.25 $156.98 $176,628.78
14 $1,030.33 $157.90 $176,470.89
15 $1,029.41 $158.82 $176,312.07
16 $1,028.49 $159.74 $176,152.33
17 $1,027.56 $160.68 $175,991.65
18 $1,026.62 $161.61 $175,830.04
19 $1,025.68 $162.56 $175,667.49
20 $1,024.73 $163.50 $175,503.98
21 $1,023.77 $164.46 $175,339.53
22 $1,022.81 $165.42 $175,174.11
23 $1,021.85 $166.38 $175,007.73
24 $1,020.88 $167.35 $174,840.38
Total de años: 2
  Usted invertirá: $14,258.76 en su casa en el año 2
$12,313.38 irá al INTERES
$1,945.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $1,019.90 $168.33 $174,672.05
26 $1,018.92 $169.31 $174,502.74
27 $1,017.93 $170.30 $174,332.44
28 $1,016.94 $171.29 $174,161.15
29 $1,015.94 $172.29 $173,988.86
30 $1,014.94 $173.30 $173,815.56
31 $1,013.92 $174.31 $173,641.26
32 $1,012.91 $175.32 $173,465.93
33 $1,011.88 $176.35 $173,289.59
34 $1,010.86 $177.37 $173,112.21
35 $1,009.82 $178.41 $172,933.81
36 $1,008.78 $179.45 $172,754.36
Total de años: 3
  Usted invertirá: $14,258.76 en su casa en el año 3
$12,172.74 irá al INTERES
$2,086.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $1,007.73 $180.50 $172,573.86
38 $1,006.68 $181.55 $172,392.31
39 $1,005.62 $182.61 $172,209.70
40 $1,004.56 $183.67 $172,026.03
41 $1,003.49 $184.75 $171,841.28
42 $1,002.41 $185.82 $171,655.46
43 $1,001.32 $186.91 $171,468.55
44 $1,000.23 $188.00 $171,280.56
45 $999.14 $189.09 $171,091.46
46 $998.03 $190.20 $170,901.27
47 $996.92 $191.31 $170,709.96
48 $995.81 $192.42 $170,517.54
Total de años: 4
  Usted invertirá: $14,258.76 en su casa en el año 4
$12,021.94 irá al INTERES
$2,236.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $994.69 $193.54 $170,323.99
50 $993.56 $194.67 $170,129.32
51 $992.42 $195.81 $169,933.51
52 $991.28 $196.95 $169,736.56
53 $990.13 $198.10 $169,538.46
54 $988.97 $199.26 $169,339.20
55 $987.81 $200.42 $169,138.78
56 $986.64 $201.59 $168,937.20
57 $985.47 $202.76 $168,734.43
58 $984.28 $203.95 $168,530.49
59 $983.09 $205.14 $168,325.35
60 $981.90 $206.33 $168,119.02
Total de años: 5
  Usted invertirá: $14,258.76 en su casa en el año 5
$11,860.24 irá al INTERES
$2,398.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $980.69 $207.54 $167,911.48
62 $979.48 $208.75 $167,702.74
63 $978.27 $209.96 $167,492.77
64 $977.04 $211.19 $167,281.58
65 $975.81 $212.42 $167,069.16
66 $974.57 $213.66 $166,855.50
67 $973.32 $214.91 $166,640.60
68 $972.07 $216.16 $166,424.44
69 $970.81 $217.42 $166,207.01
70 $969.54 $218.69 $165,988.33
71 $968.27 $219.97 $165,768.36
72 $966.98 $221.25 $165,547.11
Total de años: 6
  Usted invertirá: $14,258.76 en su casa en el año 6
$11,686.86 irá al INTERES
$2,571.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $965.69 $222.54 $165,324.57
74 $964.39 $223.84 $165,100.74
75 $963.09 $225.14 $164,875.59
76 $961.77 $226.46 $164,649.14
77 $960.45 $227.78 $164,421.36
78 $959.12 $229.11 $164,192.26
79 $957.79 $230.44 $163,961.81
80 $956.44 $231.79 $163,730.03
81 $955.09 $233.14 $163,496.89
82 $953.73 $234.50 $163,262.39
83 $952.36 $235.87 $163,026.52
84 $950.99 $237.24 $162,789.28
Total de años: 7
  Usted invertirá: $14,258.76 en su casa en el año 7
$11,500.93 irá al INTERES
$2,757.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $949.60 $238.63 $162,550.66
86 $948.21 $240.02 $162,310.64
87 $946.81 $241.42 $162,069.22
88 $945.40 $242.83 $161,826.39
89 $943.99 $244.24 $161,582.15
90 $942.56 $245.67 $161,336.48
91 $941.13 $247.10 $161,089.38
92 $939.69 $248.54 $160,840.84
93 $938.24 $249.99 $160,590.85
94 $936.78 $251.45 $160,339.40
95 $935.31 $252.92 $160,086.48
96 $933.84 $254.39 $159,832.09
Total de años: 8
  Usted invertirá: $14,258.76 en su casa en el año 8
$11,301.57 irá al INTERES
$2,957.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $932.35 $255.88 $159,576.21
98 $930.86 $257.37 $159,318.84
99 $929.36 $258.87 $159,059.97
100 $927.85 $260.38 $158,799.59
101 $926.33 $261.90 $158,537.69
102 $924.80 $263.43 $158,274.26
103 $923.27 $264.96 $158,009.30
104 $921.72 $266.51 $157,742.79
105 $920.17 $268.06 $157,474.73
106 $918.60 $269.63 $157,205.10
107 $917.03 $271.20 $156,933.90
108 $915.45 $272.78 $156,661.12
Total de años: 9
  Usted invertirá: $14,258.76 en su casa en el año 9
$11,087.79 irá al INTERES
$3,170.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $913.86 $274.37 $156,386.74
110 $912.26 $275.97 $156,110.77
111 $910.65 $277.58 $155,833.18
112 $909.03 $279.20 $155,553.98
113 $907.40 $280.83 $155,273.15
114 $905.76 $282.47 $154,990.68
115 $904.11 $284.12 $154,706.56
116 $902.45 $285.78 $154,420.79
117 $900.79 $287.44 $154,133.34
118 $899.11 $289.12 $153,844.22
119 $897.42 $290.81 $153,553.42
120 $895.73 $292.50 $153,260.92
Total de años: 10
  Usted invertirá: $14,258.76 en su casa en el año 10
$10,858.56 irá al INTERES
$3,400.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $894.02 $294.21 $152,966.71
122 $892.31 $295.92 $152,670.78
123 $890.58 $297.65 $152,373.13
124 $888.84 $299.39 $152,073.75
125 $887.10 $301.13 $151,772.61
126 $885.34 $302.89 $151,469.72
127 $883.57 $304.66 $151,165.07
128 $881.80 $306.43 $150,858.63
129 $880.01 $308.22 $150,550.41
130 $878.21 $310.02 $150,240.39
131 $876.40 $311.83 $149,928.56
132 $874.58 $313.65 $149,614.92
Total de años: 11
  Usted invertirá: $14,258.76 en su casa en el año 11
$10,612.76 irá al INTERES
$3,646.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $872.75 $315.48 $149,299.44
134 $870.91 $317.32 $148,982.12
135 $869.06 $319.17 $148,662.95
136 $867.20 $321.03 $148,341.93
137 $865.33 $322.90 $148,019.02
138 $863.44 $324.79 $147,694.24
139 $861.55 $326.68 $147,367.56
140 $859.64 $328.59 $147,038.97
141 $857.73 $330.50 $146,708.47
142 $855.80 $332.43 $146,376.04
143 $853.86 $334.37 $146,041.67
144 $851.91 $336.32 $145,705.35
Total de años: 12
  Usted invertirá: $14,258.76 en su casa en el año 12
$10,349.19 irá al INTERES
$3,909.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $849.95 $338.28 $145,367.06
146 $847.97 $340.26 $145,026.81
147 $845.99 $342.24 $144,684.57
148 $843.99 $344.24 $144,340.33
149 $841.99 $346.24 $143,994.08
150 $839.97 $348.26 $143,645.82
151 $837.93 $350.30 $143,295.52
152 $835.89 $352.34 $142,943.18
153 $833.84 $354.40 $142,588.79
154 $831.77 $356.46 $142,232.33
155 $829.69 $358.54 $141,873.79
156 $827.60 $360.63 $141,513.15
Total de años: 13
  Usted invertirá: $14,258.76 en su casa en el año 13
$10,066.57 irá al INTERES
$4,192.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $825.49 $362.74 $141,150.42
158 $823.38 $364.85 $140,785.56
159 $821.25 $366.98 $140,418.58
160 $819.11 $369.12 $140,049.46
161 $816.96 $371.28 $139,678.18
162 $814.79 $373.44 $139,304.74
163 $812.61 $375.62 $138,929.12
164 $810.42 $377.81 $138,551.31
165 $808.22 $380.01 $138,171.30
166 $806.00 $382.23 $137,789.07
167 $803.77 $384.46 $137,404.61
168 $801.53 $386.70 $137,017.90
Total de años: 14
  Usted invertirá: $14,258.76 en su casa en el año 14
$9,763.52 irá al INTERES
$4,495.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $799.27 $388.96 $136,628.95
170 $797.00 $391.23 $136,237.72
171 $794.72 $393.51 $135,844.21
172 $792.42 $395.81 $135,448.40
173 $790.12 $398.11 $135,050.29
174 $787.79 $400.44 $134,649.85
175 $785.46 $402.77 $134,247.08
176 $783.11 $405.12 $133,841.95
177 $780.74 $407.49 $133,434.47
178 $778.37 $409.86 $133,024.61
179 $775.98 $412.25 $132,612.35
180 $773.57 $414.66 $132,197.70
Total de años: 15
  Usted invertirá: $14,258.76 en su casa en el año 15
$9,438.55 irá al INTERES
$4,820.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $771.15 $417.08 $131,780.62
182 $768.72 $419.51 $131,361.11
183 $766.27 $421.96 $130,939.15
184 $763.81 $424.42 $130,514.73
185 $761.34 $426.89 $130,087.84
186 $758.85 $429.38 $129,658.45
187 $756.34 $431.89 $129,226.56
188 $753.82 $434.41 $128,792.16
189 $751.29 $436.94 $128,355.21
190 $748.74 $439.49 $127,915.72
191 $746.18 $442.06 $127,473.67
192 $743.60 $444.63 $127,029.03
Total de años: 16
  Usted invertirá: $14,258.76 en su casa en el año 16
$9,090.10 irá al INTERES
$5,168.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $741.00 $447.23 $126,581.80
194 $738.39 $449.84 $126,131.97
195 $735.77 $452.46 $125,679.51
196 $733.13 $455.10 $125,224.41
197 $730.48 $457.75 $124,766.65
198 $727.81 $460.42 $124,306.23
199 $725.12 $463.11 $123,843.12
200 $722.42 $465.81 $123,377.31
201 $719.70 $468.53 $122,908.78
202 $716.97 $471.26 $122,437.51
203 $714.22 $474.01 $121,963.50
204 $711.45 $476.78 $121,486.73
Total de años: 17
  Usted invertirá: $14,258.76 en su casa en el año 17
$8,716.46 irá al INTERES
$5,542.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $708.67 $479.56 $121,007.17
206 $705.88 $482.36 $120,524.81
207 $703.06 $485.17 $120,039.64
208 $700.23 $488.00 $119,551.65
209 $697.38 $490.85 $119,060.80
210 $694.52 $493.71 $118,567.09
211 $691.64 $496.59 $118,070.50
212 $688.74 $499.49 $117,571.02
213 $685.83 $502.40 $117,068.62
214 $682.90 $505.33 $116,563.29
215 $679.95 $508.28 $116,055.01
216 $676.99 $511.24 $115,543.77
Total de años: 18
  Usted invertirá: $14,258.76 en su casa en el año 18
$8,315.80 irá al INTERES
$5,942.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $674.01 $514.22 $115,029.54
218 $671.01 $517.22 $114,512.32
219 $667.99 $520.24 $113,992.08
220 $664.95 $523.28 $113,468.80
221 $661.90 $526.33 $112,942.47
222 $658.83 $529.40 $112,413.07
223 $655.74 $532.49 $111,880.58
224 $652.64 $535.59 $111,344.99
225 $649.51 $538.72 $110,806.27
226 $646.37 $541.86 $110,264.41
227 $643.21 $545.02 $109,719.39
228 $640.03 $548.20 $109,171.19
Total de años: 19
  Usted invertirá: $14,258.76 en su casa en el año 19
$7,886.19 irá al INTERES
$6,372.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $636.83 $551.40 $108,619.79
230 $633.62 $554.61 $108,065.18
231 $630.38 $557.85 $107,507.33
232 $627.13 $561.10 $106,946.22
233 $623.85 $564.38 $106,381.85
234 $620.56 $567.67 $105,814.18
235 $617.25 $570.98 $105,243.20
236 $613.92 $574.31 $104,668.88
237 $610.57 $577.66 $104,091.22
238 $607.20 $581.03 $103,510.19
239 $603.81 $584.42 $102,925.77
240 $600.40 $587.83 $102,337.94
Total de años: 20
  Usted invertirá: $14,258.76 en su casa en el año 20
$7,425.51 irá al INTERES
$6,833.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $596.97 $591.26 $101,746.68
242 $593.52 $594.71 $101,151.97
243 $590.05 $598.18 $100,553.80
244 $586.56 $601.67 $99,952.13
245 $583.05 $605.18 $99,346.95
246 $579.52 $608.71 $98,738.25
247 $575.97 $612.26 $98,125.99
248 $572.40 $615.83 $97,510.16
249 $568.81 $619.42 $96,890.74
250 $565.20 $623.03 $96,267.71
251 $561.56 $626.67 $95,641.04
252 $557.91 $630.32 $95,010.71
Total de años: 21
  Usted invertirá: $14,258.76 en su casa en el año 21
$6,931.54 irá al INTERES
$7,327.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $554.23 $634.00 $94,376.71
254 $550.53 $637.70 $93,739.01
255 $546.81 $641.42 $93,097.59
256 $543.07 $645.16 $92,452.43
257 $539.31 $648.92 $91,803.51
258 $535.52 $652.71 $91,150.80
259 $531.71 $656.52 $90,494.28
260 $527.88 $660.35 $89,833.93
261 $524.03 $664.20 $89,169.73
262 $520.16 $668.07 $88,501.66
263 $516.26 $671.97 $87,829.69
264 $512.34 $675.89 $87,153.80
Total de años: 22
  Usted invertirá: $14,258.76 en su casa en el año 22
$6,401.85 irá al INTERES
$7,856.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $508.40 $679.83 $86,473.97
266 $504.43 $683.80 $85,790.17
267 $500.44 $687.79 $85,102.38
268 $496.43 $691.80 $84,410.58
269 $492.40 $695.84 $83,714.75
270 $488.34 $699.89 $83,014.85
271 $484.25 $703.98 $82,310.87
272 $480.15 $708.08 $81,602.79
273 $476.02 $712.21 $80,890.58
274 $471.86 $716.37 $80,174.21
275 $467.68 $720.55 $79,453.66
276 $463.48 $724.75 $78,728.91
Total de años: 23
  Usted invertirá: $14,258.76 en su casa en el año 23
$5,833.87 irá al INTERES
$8,424.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $459.25 $728.98 $77,999.93
278 $455.00 $733.23 $77,266.70
279 $450.72 $737.51 $76,529.19
280 $446.42 $741.81 $75,787.38
281 $442.09 $746.14 $75,041.25
282 $437.74 $750.49 $74,290.76
283 $433.36 $754.87 $73,535.89
284 $428.96 $759.27 $72,776.62
285 $424.53 $763.70 $72,012.92
286 $420.08 $768.15 $71,244.76
287 $415.59 $772.64 $70,472.13
288 $411.09 $777.14 $69,694.99
Total de años: 24
  Usted invertirá: $14,258.76 en su casa en el año 24
$5,224.84 irá al INTERES
$9,033.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $406.55 $781.68 $68,913.31
290 $401.99 $786.24 $68,127.07
291 $397.41 $790.82 $67,336.25
292 $392.79 $795.44 $66,540.82
293 $388.15 $800.08 $65,740.74
294 $383.49 $804.74 $64,936.00
295 $378.79 $809.44 $64,126.56
296 $374.07 $814.16 $63,312.40
297 $369.32 $818.91 $62,493.49
298 $364.55 $823.68 $61,669.81
299 $359.74 $828.49 $60,841.32
300 $354.91 $833.32 $60,008.00
Total de años: 25
  Usted invertirá: $14,258.76 en su casa en el año 25
$4,571.77 irá al INTERES
$9,686.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $350.05 $838.18 $59,169.81
302 $345.16 $843.07 $58,326.74
303 $340.24 $847.99 $57,478.75
304 $335.29 $852.94 $56,625.81
305 $330.32 $857.91 $55,767.90
306 $325.31 $862.92 $54,904.98
307 $320.28 $867.95 $54,037.03
308 $315.22 $873.01 $53,164.02
309 $310.12 $878.11 $52,285.91
310 $305.00 $883.23 $51,402.68
311 $299.85 $888.38 $50,514.30
312 $294.67 $893.56 $49,620.73
Total de años: 26
  Usted invertirá: $14,258.76 en su casa en el año 26
$3,871.50 irá al INTERES
$10,387.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $289.45 $898.78 $48,721.96
314 $284.21 $904.02 $47,817.94
315 $278.94 $909.29 $46,908.65
316 $273.63 $914.60 $45,994.05
317 $268.30 $919.93 $45,074.12
318 $262.93 $925.30 $44,148.82
319 $257.53 $930.70 $43,218.13
320 $252.11 $936.12 $42,282.00
321 $246.65 $941.59 $41,340.42
322 $241.15 $947.08 $40,393.34
323 $235.63 $952.60 $39,440.74
324 $230.07 $958.16 $38,482.58
Total de años: 27
  Usted invertirá: $14,258.76 en su casa en el año 27
$3,120.61 irá al INTERES
$11,138.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $224.48 $963.75 $37,518.83
326 $218.86 $969.37 $36,549.46
327 $213.21 $975.03 $35,574.43
328 $207.52 $980.71 $34,593.72
329 $201.80 $986.43 $33,607.29
330 $196.04 $992.19 $32,615.10
331 $190.25 $997.98 $31,617.12
332 $184.43 $1,003.80 $30,613.33
333 $178.58 $1,009.65 $29,603.67
334 $172.69 $1,015.54 $28,588.13
335 $166.76 $1,021.47 $27,566.67
336 $160.81 $1,027.42 $26,539.24
Total de años: 28
  Usted invertirá: $14,258.76 en su casa en el año 28
$2,315.43 irá al INTERES
$11,943.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $154.81 $1,033.42 $25,505.82
338 $148.78 $1,039.45 $24,466.38
339 $142.72 $1,045.51 $23,420.87
340 $136.62 $1,051.61 $22,369.26
341 $130.49 $1,057.74 $21,311.52
342 $124.32 $1,063.91 $20,247.60
343 $118.11 $1,070.12 $19,177.48
344 $111.87 $1,076.36 $18,101.12
345 $105.59 $1,082.64 $17,018.48
346 $99.27 $1,088.96 $15,929.53
347 $92.92 $1,095.31 $14,834.22
348 $86.53 $1,101.70 $13,732.52
Total de años: 29
  Usted invertirá: $14,258.76 en su casa en el año 29
$1,452.04 irá al INTERES
$12,806.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $80.11 $1,108.12 $12,624.40
350 $73.64 $1,114.59 $11,509.81
351 $67.14 $1,121.09 $10,388.72
352 $60.60 $1,127.63 $9,261.09
353 $54.02 $1,134.21 $8,126.88
354 $47.41 $1,140.82 $6,986.06
355 $40.75 $1,147.48 $5,838.58
356 $34.06 $1,154.17 $4,684.41
357 $27.33 $1,160.90 $3,523.50
358 $20.55 $1,167.68 $2,355.83
359 $13.74 $1,174.49 $1,181.34
360 $6.89 $1,181.34 $0.00
Total de años: 30
  Usted invertirá: $14,258.76 en su casa en el año 30
$526.24 irá al INTERES
$13,732.52 irá al PRINCIPAL
 

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