Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $1,400.00
Precio a Financiar: $26,600.00
Pago Mensual: $176.97


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $155.17 $21.80 $26,578.20
2 $155.04 $21.93 $26,556.27
3 $154.91 $22.06 $26,534.21
4 $154.78 $22.19 $26,512.02
5 $154.65 $22.32 $26,489.70
6 $154.52 $22.45 $26,467.25
7 $154.39 $22.58 $26,444.68
8 $154.26 $22.71 $26,421.97
9 $154.13 $22.84 $26,399.12
10 $153.99 $22.98 $26,376.15
11 $153.86 $23.11 $26,353.04
12 $153.73 $23.24 $26,329.79
Total de años: 1
  Usted invertirá: $2,123.65 en su casa en el año 1
$1,853.44 irá al INTERES
$270.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $153.59 $23.38 $26,306.41
14 $153.45 $23.52 $26,282.90
15 $153.32 $23.65 $26,259.24
16 $153.18 $23.79 $26,235.45
17 $153.04 $23.93 $26,211.52
18 $152.90 $24.07 $26,187.45
19 $152.76 $24.21 $26,163.24
20 $152.62 $24.35 $26,138.89
21 $152.48 $24.49 $26,114.40
22 $152.33 $24.64 $26,089.76
23 $152.19 $24.78 $26,064.98
24 $152.05 $24.92 $26,040.06
Total de años: 2
  Usted invertirá: $2,123.65 en su casa en el año 2
$1,833.91 irá al INTERES
$289.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $151.90 $25.07 $26,014.99
26 $151.75 $25.22 $25,989.77
27 $151.61 $25.36 $25,964.41
28 $151.46 $25.51 $25,938.89
29 $151.31 $25.66 $25,913.23
30 $151.16 $25.81 $25,887.42
31 $151.01 $25.96 $25,861.46
32 $150.86 $26.11 $25,835.35
33 $150.71 $26.26 $25,809.09
34 $150.55 $26.42 $25,782.67
35 $150.40 $26.57 $25,756.10
36 $150.24 $26.73 $25,729.37
Total de años: 3
  Usted invertirá: $2,123.65 en su casa en el año 3
$1,812.96 irá al INTERES
$310.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $150.09 $26.88 $25,702.49
38 $149.93 $27.04 $25,675.45
39 $149.77 $27.20 $25,648.25
40 $149.61 $27.36 $25,620.90
41 $149.46 $27.52 $25,593.38
42 $149.29 $27.68 $25,565.71
43 $149.13 $27.84 $25,537.87
44 $148.97 $28.00 $25,509.87
45 $148.81 $28.16 $25,481.71
46 $148.64 $28.33 $25,453.38
47 $148.48 $28.49 $25,424.89
48 $148.31 $28.66 $25,396.23
Total de años: 4
  Usted invertirá: $2,123.65 en su casa en el año 4
$1,790.50 irá al INTERES
$333.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $148.14 $28.83 $25,367.40
50 $147.98 $28.99 $25,338.41
51 $147.81 $29.16 $25,309.25
52 $147.64 $29.33 $25,279.91
53 $147.47 $29.50 $25,250.41
54 $147.29 $29.68 $25,220.73
55 $147.12 $29.85 $25,190.88
56 $146.95 $30.02 $25,160.86
57 $146.77 $30.20 $25,130.66
58 $146.60 $30.37 $25,100.29
59 $146.42 $30.55 $25,069.73
60 $146.24 $30.73 $25,039.00
Total de años: 5
  Usted invertirá: $2,123.65 en su casa en el año 5
$1,766.42 irá al INTERES
$357.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $146.06 $30.91 $25,008.09
62 $145.88 $31.09 $24,977.00
63 $145.70 $31.27 $24,945.73
64 $145.52 $31.45 $24,914.28
65 $145.33 $31.64 $24,882.64
66 $145.15 $31.82 $24,850.82
67 $144.96 $32.01 $24,818.81
68 $144.78 $32.19 $24,786.62
69 $144.59 $32.38 $24,754.24
70 $144.40 $32.57 $24,721.67
71 $144.21 $32.76 $24,688.90
72 $144.02 $32.95 $24,655.95
Total de años: 6
  Usted invertirá: $2,123.65 en su casa en el año 6
$1,740.60 irá al INTERES
$383.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $143.83 $33.14 $24,622.81
74 $143.63 $33.34 $24,589.47
75 $143.44 $33.53 $24,555.94
76 $143.24 $33.73 $24,522.21
77 $143.05 $33.92 $24,488.29
78 $142.85 $34.12 $24,454.17
79 $142.65 $34.32 $24,419.84
80 $142.45 $34.52 $24,385.32
81 $142.25 $34.72 $24,350.60
82 $142.05 $34.93 $24,315.68
83 $141.84 $35.13 $24,280.55
84 $141.64 $35.33 $24,245.21
Total de años: 7
  Usted invertirá: $2,123.65 en su casa en el año 7
$1,712.90 irá al INTERES
$410.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $141.43 $35.54 $24,209.67
86 $141.22 $35.75 $24,173.92
87 $141.01 $35.96 $24,137.97
88 $140.80 $36.17 $24,101.80
89 $140.59 $36.38 $24,065.43
90 $140.38 $36.59 $24,028.84
91 $140.17 $36.80 $23,992.04
92 $139.95 $37.02 $23,955.02
93 $139.74 $37.23 $23,917.79
94 $139.52 $37.45 $23,880.34
95 $139.30 $37.67 $23,842.67
96 $139.08 $37.89 $23,804.78
Total de años: 8
  Usted invertirá: $2,123.65 en su casa en el año 8
$1,683.21 irá al INTERES
$440.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $138.86 $38.11 $23,766.67
98 $138.64 $38.33 $23,728.34
99 $138.42 $38.56 $23,689.78
100 $138.19 $38.78 $23,651.00
101 $137.96 $39.01 $23,612.00
102 $137.74 $39.23 $23,572.76
103 $137.51 $39.46 $23,533.30
104 $137.28 $39.69 $23,493.61
105 $137.05 $39.92 $23,453.68
106 $136.81 $40.16 $23,413.53
107 $136.58 $40.39 $23,373.13
108 $136.34 $40.63 $23,332.51
Total de años: 9
  Usted invertirá: $2,123.65 en su casa en el año 9
$1,651.37 irá al INTERES
$472.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $136.11 $40.86 $23,291.64
110 $135.87 $41.10 $23,250.54
111 $135.63 $41.34 $23,209.20
112 $135.39 $41.58 $23,167.61
113 $135.14 $41.83 $23,125.79
114 $134.90 $42.07 $23,083.72
115 $134.66 $42.32 $23,041.40
116 $134.41 $42.56 $22,998.84
117 $134.16 $42.81 $22,956.03
118 $133.91 $43.06 $22,912.97
119 $133.66 $43.31 $22,869.66
120 $133.41 $43.56 $22,826.09
Total de años: 10
  Usted invertirá: $2,123.65 en su casa en el año 10
$1,617.23 irá al INTERES
$506.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $133.15 $43.82 $22,782.28
122 $132.90 $44.07 $22,738.20
123 $132.64 $44.33 $22,693.87
124 $132.38 $44.59 $22,649.28
125 $132.12 $44.85 $22,604.43
126 $131.86 $45.11 $22,559.32
127 $131.60 $45.37 $22,513.95
128 $131.33 $45.64 $22,468.31
129 $131.07 $45.91 $22,422.40
130 $130.80 $46.17 $22,376.23
131 $130.53 $46.44 $22,329.79
132 $130.26 $46.71 $22,283.07
Total de años: 11
  Usted invertirá: $2,123.65 en su casa en el año 11
$1,580.62 irá al INTERES
$543.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $129.98 $46.99 $22,236.09
134 $129.71 $47.26 $22,188.83
135 $129.43 $47.54 $22,141.29
136 $129.16 $47.81 $22,093.48
137 $128.88 $48.09 $22,045.39
138 $128.60 $48.37 $21,997.01
139 $128.32 $48.65 $21,948.36
140 $128.03 $48.94 $21,899.42
141 $127.75 $49.22 $21,850.20
142 $127.46 $49.51 $21,800.69
143 $127.17 $49.80 $21,750.89
144 $126.88 $50.09 $21,700.80
Total de años: 12
  Usted invertirá: $2,123.65 en su casa en el año 12
$1,541.37 irá al INTERES
$582.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $126.59 $50.38 $21,650.41
146 $126.29 $50.68 $21,599.74
147 $126.00 $50.97 $21,548.77
148 $125.70 $51.27 $21,497.50
149 $125.40 $51.57 $21,445.93
150 $125.10 $51.87 $21,394.06
151 $124.80 $52.17 $21,341.89
152 $124.49 $52.48 $21,289.41
153 $124.19 $52.78 $21,236.63
154 $123.88 $53.09 $21,183.54
155 $123.57 $53.40 $21,130.14
156 $123.26 $53.71 $21,076.43
Total de años: 13
  Usted invertirá: $2,123.65 en su casa en el año 13
$1,499.28 irá al INTERES
$624.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $122.95 $54.02 $21,022.40
158 $122.63 $54.34 $20,968.06
159 $122.31 $54.66 $20,913.41
160 $121.99 $54.98 $20,858.43
161 $121.67 $55.30 $20,803.13
162 $121.35 $55.62 $20,747.51
163 $121.03 $55.94 $20,691.57
164 $120.70 $56.27 $20,635.30
165 $120.37 $56.60 $20,578.70
166 $120.04 $56.93 $20,521.78
167 $119.71 $57.26 $20,464.52
168 $119.38 $57.59 $20,406.92
Total de años: 14
  Usted invertirá: $2,123.65 en su casa en el año 14
$1,454.14 irá al INTERES
$669.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $119.04 $57.93 $20,348.99
170 $118.70 $58.27 $20,290.72
171 $118.36 $58.61 $20,232.12
172 $118.02 $58.95 $20,173.17
173 $117.68 $59.29 $20,113.87
174 $117.33 $59.64 $20,054.23
175 $116.98 $59.99 $19,994.25
176 $116.63 $60.34 $19,933.91
177 $116.28 $60.69 $19,873.22
178 $115.93 $61.04 $19,812.18
179 $115.57 $61.40 $19,750.78
180 $115.21 $61.76 $19,689.02
Total de años: 15
  Usted invertirá: $2,123.65 en su casa en el año 15
$1,405.74 irá al INTERES
$717.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $114.85 $62.12 $19,626.90
182 $114.49 $62.48 $19,564.42
183 $114.13 $62.84 $19,501.58
184 $113.76 $63.21 $19,438.36
185 $113.39 $63.58 $19,374.78
186 $113.02 $63.95 $19,310.83
187 $112.65 $64.32 $19,246.51
188 $112.27 $64.70 $19,181.81
189 $111.89 $65.08 $19,116.73
190 $111.51 $65.46 $19,051.28
191 $111.13 $65.84 $18,985.44
192 $110.75 $66.22 $18,919.22
Total de años: 16
  Usted invertirá: $2,123.65 en su casa en el año 16
$1,353.84 irá al INTERES
$769.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $110.36 $66.61 $18,852.61
194 $109.97 $67.00 $18,785.61
195 $109.58 $67.39 $18,718.22
196 $109.19 $67.78 $18,650.44
197 $108.79 $68.18 $18,582.27
198 $108.40 $68.57 $18,513.69
199 $108.00 $68.97 $18,444.72
200 $107.59 $69.38 $18,375.34
201 $107.19 $69.78 $18,305.56
202 $106.78 $70.19 $18,235.37
203 $106.37 $70.60 $18,164.78
204 $105.96 $71.01 $18,093.77
Total de años: 17
  Usted invertirá: $2,123.65 en su casa en el año 17
$1,298.20 irá al INTERES
$825.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $105.55 $71.42 $18,022.34
206 $105.13 $71.84 $17,950.50
207 $104.71 $72.26 $17,878.24
208 $104.29 $72.68 $17,805.56
209 $103.87 $73.10 $17,732.46
210 $103.44 $73.53 $17,658.93
211 $103.01 $73.96 $17,584.97
212 $102.58 $74.39 $17,510.58
213 $102.15 $74.83 $17,435.75
214 $101.71 $75.26 $17,360.49
215 $101.27 $75.70 $17,284.79
216 $100.83 $76.14 $17,208.65
Total de años: 18
  Usted invertirá: $2,123.65 en su casa en el año 18
$1,238.52 irá al INTERES
$885.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $100.38 $76.59 $17,132.06
218 $99.94 $77.03 $17,055.03
219 $99.49 $77.48 $16,977.54
220 $99.04 $77.93 $16,899.61
221 $98.58 $78.39 $16,821.22
222 $98.12 $78.85 $16,742.37
223 $97.66 $79.31 $16,663.07
224 $97.20 $79.77 $16,583.30
225 $96.74 $80.23 $16,503.06
226 $96.27 $80.70 $16,422.36
227 $95.80 $81.17 $16,341.19
228 $95.32 $81.65 $16,259.54
Total de años: 19
  Usted invertirá: $2,123.65 en su casa en el año 19
$1,174.54 irá al INTERES
$949.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $94.85 $82.12 $16,177.42
230 $94.37 $82.60 $16,094.81
231 $93.89 $83.08 $16,011.73
232 $93.40 $83.57 $15,928.16
233 $92.91 $84.06 $15,844.10
234 $92.42 $84.55 $15,759.56
235 $91.93 $85.04 $15,674.52
236 $91.43 $85.54 $15,588.98
237 $90.94 $86.03 $15,502.95
238 $90.43 $86.54 $15,416.41
239 $89.93 $87.04 $15,329.37
240 $89.42 $87.55 $15,241.82
Total de años: 20
  Usted invertirá: $2,123.65 en su casa en el año 20
$1,105.93 irá al INTERES
$1,017.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $88.91 $88.06 $15,153.76
242 $88.40 $88.57 $15,065.19
243 $87.88 $89.09 $14,976.10
244 $87.36 $89.61 $14,886.49
245 $86.84 $90.13 $14,796.35
246 $86.31 $90.66 $14,705.70
247 $85.78 $91.19 $14,614.51
248 $85.25 $91.72 $14,522.79
249 $84.72 $92.25 $14,430.54
250 $84.18 $92.79 $14,337.74
251 $83.64 $93.33 $14,244.41
252 $83.09 $93.88 $14,150.53
Total de años: 21
  Usted invertirá: $2,123.65 en su casa en el año 21
$1,032.36 irá al INTERES
$1,091.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $82.54 $94.43 $14,056.11
254 $81.99 $94.98 $13,961.13
255 $81.44 $95.53 $13,865.60
256 $80.88 $96.09 $13,769.51
257 $80.32 $96.65 $13,672.86
258 $79.76 $97.21 $13,575.65
259 $79.19 $97.78 $13,477.87
260 $78.62 $98.35 $13,379.52
261 $78.05 $98.92 $13,280.60
262 $77.47 $99.50 $13,181.10
263 $76.89 $100.08 $13,081.02
264 $76.31 $100.66 $12,980.35
Total de años: 22
  Usted invertirá: $2,123.65 en su casa en el año 22
$953.47 irá al INTERES
$1,170.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $75.72 $101.25 $12,879.10
266 $75.13 $101.84 $12,777.26
267 $74.53 $102.44 $12,674.82
268 $73.94 $103.03 $12,571.79
269 $73.34 $103.64 $12,468.15
270 $72.73 $104.24 $12,363.91
271 $72.12 $104.85 $12,259.07
272 $71.51 $105.46 $12,153.61
273 $70.90 $106.07 $12,047.53
274 $70.28 $106.69 $11,940.84
275 $69.65 $107.32 $11,833.52
276 $69.03 $107.94 $11,725.58
Total de años: 23
  Usted invertirá: $2,123.65 en su casa en el año 23
$868.87 irá al INTERES
$1,254.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $68.40 $108.57 $11,617.01
278 $67.77 $109.20 $11,507.81
279 $67.13 $109.84 $11,397.97
280 $66.49 $110.48 $11,287.48
281 $65.84 $111.13 $11,176.36
282 $65.20 $111.78 $11,064.58
283 $64.54 $112.43 $10,952.15
284 $63.89 $113.08 $10,839.07
285 $63.23 $113.74 $10,725.33
286 $62.56 $114.41 $10,610.92
287 $61.90 $115.07 $10,495.85
288 $61.23 $115.74 $10,380.10
Total de años: 24
  Usted invertirá: $2,123.65 en su casa en el año 24
$778.17 irá al INTERES
$1,345.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $60.55 $116.42 $10,263.68
290 $59.87 $117.10 $10,146.59
291 $59.19 $117.78 $10,028.80
292 $58.50 $118.47 $9,910.33
293 $57.81 $119.16 $9,791.17
294 $57.12 $119.86 $9,671.32
295 $56.42 $120.55 $9,550.76
296 $55.71 $121.26 $9,429.51
297 $55.01 $121.97 $9,307.54
298 $54.29 $122.68 $9,184.87
299 $53.58 $123.39 $9,061.47
300 $52.86 $124.11 $8,937.36
Total de años: 25
  Usted invertirá: $2,123.65 en su casa en el año 25
$680.90 irá al INTERES
$1,442.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $52.13 $124.84 $8,812.53
302 $51.41 $125.56 $8,686.96
303 $50.67 $126.30 $8,560.66
304 $49.94 $127.03 $8,433.63
305 $49.20 $127.77 $8,305.86
306 $48.45 $128.52 $8,177.34
307 $47.70 $129.27 $8,048.07
308 $46.95 $130.02 $7,918.04
309 $46.19 $130.78 $7,787.26
310 $45.43 $131.54 $7,655.72
311 $44.66 $132.31 $7,523.41
312 $43.89 $133.08 $7,390.32
Total de años: 26
  Usted invertirá: $2,123.65 en su casa en el año 26
$576.61 irá al INTERES
$1,547.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $43.11 $133.86 $7,256.46
314 $42.33 $134.64 $7,121.82
315 $41.54 $135.43 $6,986.39
316 $40.75 $136.22 $6,850.18
317 $39.96 $137.01 $6,713.17
318 $39.16 $137.81 $6,575.36
319 $38.36 $138.61 $6,436.74
320 $37.55 $139.42 $6,297.32
321 $36.73 $140.24 $6,157.08
322 $35.92 $141.05 $6,016.03
323 $35.09 $141.88 $5,874.15
324 $34.27 $142.70 $5,731.45
Total de años: 27
  Usted invertirá: $2,123.65 en su casa en el año 27
$464.77 irá al INTERES
$1,658.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $33.43 $143.54 $5,587.91
326 $32.60 $144.37 $5,443.54
327 $31.75 $145.22 $5,298.32
328 $30.91 $146.06 $5,152.26
329 $30.05 $146.92 $5,005.34
330 $29.20 $147.77 $4,857.57
331 $28.34 $148.63 $4,708.93
332 $27.47 $149.50 $4,559.43
333 $26.60 $150.37 $4,409.06
334 $25.72 $151.25 $4,257.81
335 $24.84 $152.13 $4,105.67
336 $23.95 $153.02 $3,952.65
Total de años: 28
  Usted invertirá: $2,123.65 en su casa en el año 28
$344.85 irá al INTERES
$1,778.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $23.06 $153.91 $3,798.74
338 $22.16 $154.81 $3,643.93
339 $21.26 $155.71 $3,488.21
340 $20.35 $156.62 $3,331.59
341 $19.43 $157.54 $3,174.06
342 $18.52 $158.46 $3,015.60
343 $17.59 $159.38 $2,856.22
344 $16.66 $160.31 $2,695.91
345 $15.73 $161.24 $2,534.67
346 $14.79 $162.18 $2,372.48
347 $13.84 $163.13 $2,209.35
348 $12.89 $164.08 $2,045.27
Total de años: 29
  Usted invertirá: $2,123.65 en su casa en el año 29
$216.26 irá al INTERES
$1,907.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $11.93 $165.04 $1,880.23
350 $10.97 $166.00 $1,714.23
351 $10.00 $166.97 $1,547.26
352 $9.03 $167.94 $1,379.31
353 $8.05 $168.92 $1,210.39
354 $7.06 $169.91 $1,040.48
355 $6.07 $170.90 $869.58
356 $5.07 $171.90 $697.68
357 $4.07 $172.90 $524.78
358 $3.06 $173.91 $350.87
359 $2.05 $174.92 $175.94
360 $1.03 $175.94 $0.00
Total de años: 30
  Usted invertirá: $2,123.65 en su casa en el año 30
$78.38 irá al INTERES
$2,045.27 irá al PRINCIPAL
 

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