Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $3,100.00
Precio a Financiar: $58,900.00
Pago Mensual: $391.86


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $343.58 $48.28 $58,851.72
2 $343.30 $48.56 $58,803.16
3 $343.02 $48.84 $58,754.31
4 $342.73 $49.13 $58,705.18
5 $342.45 $49.42 $58,655.77
6 $342.16 $49.70 $58,606.06
7 $341.87 $49.99 $58,556.07
8 $341.58 $50.29 $58,505.78
9 $341.28 $50.58 $58,455.20
10 $340.99 $50.87 $58,404.33
11 $340.69 $51.17 $58,353.16
12 $340.39 $51.47 $58,301.69
Total de años: 1
  Usted invertirá: $4,702.36 en su casa en el año 1
$4,104.05 irá al INTERES
$598.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $340.09 $51.77 $58,249.92
14 $339.79 $52.07 $58,197.85
15 $339.49 $52.38 $58,145.47
16 $339.18 $52.68 $58,092.79
17 $338.87 $52.99 $58,039.80
18 $338.57 $53.30 $57,986.50
19 $338.25 $53.61 $57,932.89
20 $337.94 $53.92 $57,878.97
21 $337.63 $54.24 $57,824.74
22 $337.31 $54.55 $57,770.18
23 $336.99 $54.87 $57,715.31
24 $336.67 $55.19 $57,660.12
Total de años: 2
  Usted invertirá: $4,702.36 en su casa en el año 2
$4,060.79 irá al INTERES
$641.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $336.35 $55.51 $57,604.61
26 $336.03 $55.84 $57,548.78
27 $335.70 $56.16 $57,492.61
28 $335.37 $56.49 $57,436.12
29 $335.04 $56.82 $57,379.30
30 $334.71 $57.15 $57,322.15
31 $334.38 $57.48 $57,264.67
32 $334.04 $57.82 $57,206.85
33 $333.71 $58.16 $57,148.69
34 $333.37 $58.50 $57,090.20
35 $333.03 $58.84 $57,031.36
36 $332.68 $59.18 $56,972.18
Total de años: 3
  Usted invertirá: $4,702.36 en su casa en el año 3
$4,014.42 irá al INTERES
$687.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $332.34 $59.53 $56,912.66
38 $331.99 $59.87 $56,852.78
39 $331.64 $60.22 $56,792.56
40 $331.29 $60.57 $56,731.99
41 $330.94 $60.93 $56,671.06
42 $330.58 $61.28 $56,609.78
43 $330.22 $61.64 $56,548.14
44 $329.86 $62.00 $56,486.14
45 $329.50 $62.36 $56,423.78
46 $329.14 $62.72 $56,361.06
47 $328.77 $63.09 $56,297.97
48 $328.40 $63.46 $56,234.51
Total de años: 4
  Usted invertirá: $4,702.36 en su casa en el año 4
$3,964.68 irá al INTERES
$737.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $328.03 $63.83 $56,170.68
50 $327.66 $64.20 $56,106.48
51 $327.29 $64.58 $56,041.90
52 $326.91 $64.95 $55,976.95
53 $326.53 $65.33 $55,911.62
54 $326.15 $65.71 $55,845.91
55 $325.77 $66.10 $55,779.81
56 $325.38 $66.48 $55,713.33
57 $324.99 $66.87 $55,646.46
58 $324.60 $67.26 $55,579.20
59 $324.21 $67.65 $55,511.55
60 $323.82 $68.05 $55,443.51
Total de años: 5
  Usted invertirá: $4,702.36 en su casa en el año 5
$3,911.36 irá al INTERES
$791.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $323.42 $68.44 $55,375.06
62 $323.02 $68.84 $55,306.22
63 $322.62 $69.24 $55,236.98
64 $322.22 $69.65 $55,167.33
65 $321.81 $70.05 $55,097.28
66 $321.40 $70.46 $55,026.81
67 $320.99 $70.87 $54,955.94
68 $320.58 $71.29 $54,884.65
69 $320.16 $71.70 $54,812.95
70 $319.74 $72.12 $54,740.83
71 $319.32 $72.54 $54,668.29
72 $318.90 $72.96 $54,595.32
Total de años: 6
  Usted invertirá: $4,702.36 en su casa en el año 6
$3,854.18 irá al INTERES
$848.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $318.47 $73.39 $54,521.93
74 $318.04 $73.82 $54,448.12
75 $317.61 $74.25 $54,373.87
76 $317.18 $74.68 $54,299.18
77 $316.75 $75.12 $54,224.07
78 $316.31 $75.56 $54,148.51
79 $315.87 $76.00 $54,072.51
80 $315.42 $76.44 $53,996.07
81 $314.98 $76.89 $53,919.19
82 $314.53 $77.33 $53,841.85
83 $314.08 $77.79 $53,764.07
84 $313.62 $78.24 $53,685.83
Total de años: 7
  Usted invertirá: $4,702.36 en su casa en el año 7
$3,792.86 irá al INTERES
$909.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $313.17 $78.70 $53,607.13
86 $312.71 $79.15 $53,527.98
87 $312.25 $79.62 $53,448.36
88 $311.78 $80.08 $53,368.28
89 $311.31 $80.55 $53,287.73
90 $310.85 $81.02 $53,206.71
91 $310.37 $81.49 $53,125.22
92 $309.90 $81.97 $53,043.26
93 $309.42 $82.44 $52,960.81
94 $308.94 $82.93 $52,877.89
95 $308.45 $83.41 $52,794.48
96 $307.97 $83.90 $52,710.58
Total de años: 8
  Usted invertirá: $4,702.36 en su casa en el año 8
$3,727.11 irá al INTERES
$975.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $307.48 $84.38 $52,626.20
98 $306.99 $84.88 $52,541.32
99 $306.49 $85.37 $52,455.95
100 $305.99 $85.87 $52,370.08
101 $305.49 $86.37 $52,283.71
102 $304.99 $86.87 $52,196.83
103 $304.48 $87.38 $52,109.45
104 $303.97 $87.89 $52,021.56
105 $303.46 $88.40 $51,933.15
106 $302.94 $88.92 $51,844.24
107 $302.42 $89.44 $51,754.80
108 $301.90 $89.96 $51,664.84
Total de años: 9
  Usted invertirá: $4,702.36 en su casa en el año 9
$3,656.61 irá al INTERES
$1,045.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $301.38 $90.48 $51,574.35
110 $300.85 $91.01 $51,483.34
111 $300.32 $91.54 $51,391.79
112 $299.79 $92.08 $51,299.72
113 $299.25 $92.61 $51,207.10
114 $298.71 $93.16 $51,113.95
115 $298.16 $93.70 $51,020.25
116 $297.62 $94.25 $50,926.00
117 $297.07 $94.79 $50,831.21
118 $296.52 $95.35 $50,735.86
119 $295.96 $95.90 $50,639.96
120 $295.40 $96.46 $50,543.49
Total de años: 10
  Usted invertirá: $4,702.36 en su casa en el año 10
$3,581.02 irá al INTERES
$1,121.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $294.84 $97.03 $50,446.47
122 $294.27 $97.59 $50,348.88
123 $293.70 $98.16 $50,250.71
124 $293.13 $98.73 $50,151.98
125 $292.55 $99.31 $50,052.67
126 $291.97 $99.89 $49,952.78
127 $291.39 $100.47 $49,852.31
128 $290.81 $101.06 $49,751.25
129 $290.22 $101.65 $49,649.60
130 $289.62 $102.24 $49,547.36
131 $289.03 $102.84 $49,444.53
132 $288.43 $103.44 $49,341.09
Total de años: 11
  Usted invertirá: $4,702.36 en su casa en el año 11
$3,499.95 irá al INTERES
$1,202.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $287.82 $104.04 $49,237.05
134 $287.22 $104.65 $49,132.40
135 $286.61 $105.26 $49,027.14
136 $285.99 $105.87 $48,921.27
137 $285.37 $106.49 $48,814.78
138 $284.75 $107.11 $48,707.67
139 $284.13 $107.74 $48,599.94
140 $283.50 $108.36 $48,491.58
141 $282.87 $109.00 $48,382.58
142 $282.23 $109.63 $48,272.95
143 $281.59 $110.27 $48,162.68
144 $280.95 $110.91 $48,051.76
Total de años: 12
  Usted invertirá: $4,702.36 en su casa en el año 12
$3,413.03 irá al INTERES
$1,289.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $280.30 $111.56 $47,940.20
146 $279.65 $112.21 $47,827.99
147 $279.00 $112.87 $47,715.12
148 $278.34 $113.52 $47,601.60
149 $277.68 $114.19 $47,487.41
150 $277.01 $114.85 $47,372.56
151 $276.34 $115.52 $47,257.03
152 $275.67 $116.20 $47,140.84
153 $274.99 $116.87 $47,023.96
154 $274.31 $117.56 $46,906.41
155 $273.62 $118.24 $46,788.16
156 $272.93 $118.93 $46,669.23
Total de años: 13
  Usted invertirá: $4,702.36 en su casa en el año 13
$3,319.83 irá al INTERES
$1,382.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $272.24 $119.63 $46,549.61
158 $271.54 $120.32 $46,429.28
159 $270.84 $121.03 $46,308.26
160 $270.13 $121.73 $46,186.52
161 $269.42 $122.44 $46,064.08
162 $268.71 $123.16 $45,940.93
163 $267.99 $123.87 $45,817.05
164 $267.27 $124.60 $45,692.45
165 $266.54 $125.32 $45,567.13
166 $265.81 $126.05 $45,441.08
167 $265.07 $126.79 $45,314.29
168 $264.33 $127.53 $45,186.76
Total de años: 14
  Usted invertirá: $4,702.36 en su casa en el año 14
$3,219.88 irá al INTERES
$1,482.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $263.59 $128.27 $45,058.48
170 $262.84 $129.02 $44,929.46
171 $262.09 $129.77 $44,799.69
172 $261.33 $130.53 $44,669.15
173 $260.57 $131.29 $44,537.86
174 $259.80 $132.06 $44,405.80
175 $259.03 $132.83 $44,272.97
176 $258.26 $133.60 $44,139.37
177 $257.48 $134.38 $44,004.98
178 $256.70 $135.17 $43,869.82
179 $255.91 $135.96 $43,733.86
180 $255.11 $136.75 $43,597.11
Total de años: 15
  Usted invertirá: $4,702.36 en su casa en el año 15
$3,112.71 irá al INTERES
$1,589.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $254.32 $137.55 $43,459.57
182 $253.51 $138.35 $43,321.22
183 $252.71 $139.16 $43,182.06
184 $251.90 $139.97 $43,042.09
185 $251.08 $140.78 $42,901.31
186 $250.26 $141.61 $42,759.70
187 $249.43 $142.43 $42,617.27
188 $248.60 $143.26 $42,474.01
189 $247.77 $144.10 $42,329.91
190 $246.92 $144.94 $42,184.97
191 $246.08 $145.78 $42,039.19
192 $245.23 $146.63 $41,892.55
Total de años: 16
  Usted invertirá: $4,702.36 en su casa en el año 16
$2,997.80 irá al INTERES
$1,704.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $244.37 $147.49 $41,745.06
194 $243.51 $148.35 $41,596.71
195 $242.65 $149.22 $41,447.50
196 $241.78 $150.09 $41,297.41
197 $240.90 $150.96 $41,146.45
198 $240.02 $151.84 $40,994.61
199 $239.14 $152.73 $40,841.88
200 $238.24 $153.62 $40,688.26
201 $237.35 $154.51 $40,533.75
202 $236.45 $155.42 $40,378.33
203 $235.54 $156.32 $40,222.01
204 $234.63 $157.23 $40,064.77
Total de años: 17
  Usted invertirá: $4,702.36 en su casa en el año 17
$2,874.58 irá al INTERES
$1,827.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $233.71 $158.15 $39,906.62
206 $232.79 $159.07 $39,747.54
207 $231.86 $160.00 $39,587.54
208 $230.93 $160.94 $39,426.61
209 $229.99 $161.87 $39,264.73
210 $229.04 $162.82 $39,101.91
211 $228.09 $163.77 $38,938.14
212 $227.14 $164.72 $38,773.42
213 $226.18 $165.68 $38,607.74
214 $225.21 $166.65 $38,441.08
215 $224.24 $167.62 $38,273.46
216 $223.26 $168.60 $38,104.86
Total de años: 18
  Usted invertirá: $4,702.36 en su casa en el año 18
$2,742.45 irá al INTERES
$1,959.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $222.28 $169.58 $37,935.27
218 $221.29 $170.57 $37,764.70
219 $220.29 $171.57 $37,593.13
220 $219.29 $172.57 $37,420.56
221 $218.29 $173.58 $37,246.98
222 $217.27 $174.59 $37,072.40
223 $216.26 $175.61 $36,896.79
224 $215.23 $176.63 $36,720.16
225 $214.20 $177.66 $36,542.49
226 $213.16 $178.70 $36,363.80
227 $212.12 $179.74 $36,184.05
228 $211.07 $180.79 $36,003.26
Total de años: 19
  Usted invertirá: $4,702.36 en su casa en el año 19
$2,600.76 irá al INTERES
$2,101.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $210.02 $181.84 $35,821.42
230 $208.96 $182.90 $35,638.52
231 $207.89 $183.97 $35,454.54
232 $206.82 $185.04 $35,269.50
233 $205.74 $186.12 $35,083.37
234 $204.65 $187.21 $34,896.16
235 $203.56 $188.30 $34,707.86
236 $202.46 $189.40 $34,518.46
237 $201.36 $190.51 $34,327.96
238 $200.25 $191.62 $34,136.34
239 $199.13 $192.73 $33,943.60
240 $198.00 $193.86 $33,749.75
Total de años: 20
  Usted invertirá: $4,702.36 en su casa en el año 20
$2,448.84 irá al INTERES
$2,253.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $196.87 $194.99 $33,554.76
242 $195.74 $196.13 $33,358.63
243 $194.59 $197.27 $33,161.36
244 $193.44 $198.42 $32,962.94
245 $192.28 $199.58 $32,763.36
246 $191.12 $200.74 $32,562.61
247 $189.95 $201.91 $32,360.70
248 $188.77 $203.09 $32,157.61
249 $187.59 $204.28 $31,953.33
250 $186.39 $205.47 $31,747.86
251 $185.20 $206.67 $31,541.19
252 $183.99 $207.87 $31,333.32
Total de años: 21
  Usted invertirá: $4,702.36 en su casa en el año 21
$2,285.93 irá al INTERES
$2,416.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $182.78 $209.09 $31,124.23
254 $181.56 $210.31 $30,913.93
255 $180.33 $211.53 $30,702.40
256 $179.10 $212.77 $30,489.63
257 $177.86 $214.01 $30,275.62
258 $176.61 $215.26 $30,060.37
259 $175.35 $216.51 $29,843.86
260 $174.09 $217.77 $29,626.08
261 $172.82 $219.04 $29,407.04
262 $171.54 $220.32 $29,186.72
263 $170.26 $221.61 $28,965.11
264 $168.96 $222.90 $28,742.21
Total de años: 22
  Usted invertirá: $4,702.36 en su casa en el año 22
$2,111.25 irá al INTERES
$2,591.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $167.66 $224.20 $28,518.01
266 $166.36 $225.51 $28,292.50
267 $165.04 $226.82 $28,065.68
268 $163.72 $228.15 $27,837.53
269 $162.39 $229.48 $27,608.05
270 $161.05 $230.82 $27,377.24
271 $159.70 $232.16 $27,145.08
272 $158.35 $233.52 $26,911.56
273 $156.98 $234.88 $26,676.68
274 $155.61 $236.25 $26,440.43
275 $154.24 $237.63 $26,202.80
276 $152.85 $239.01 $25,963.79
Total de años: 23
  Usted invertirá: $4,702.36 en su casa en el año 23
$1,923.94 irá al INTERES
$2,778.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $151.46 $240.41 $25,723.38
278 $150.05 $241.81 $25,481.57
279 $148.64 $243.22 $25,238.35
280 $147.22 $244.64 $24,993.71
281 $145.80 $246.07 $24,747.65
282 $144.36 $247.50 $24,500.14
283 $142.92 $248.95 $24,251.20
284 $141.47 $250.40 $24,000.80
285 $140.00 $251.86 $23,748.94
286 $138.54 $253.33 $23,495.61
287 $137.06 $254.81 $23,240.81
288 $135.57 $256.29 $22,984.52
Total de años: 24
  Usted invertirá: $4,702.36 en su casa en el año 24
$1,723.08 irá al INTERES
$2,979.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $134.08 $257.79 $22,726.73
290 $132.57 $259.29 $22,467.44
291 $131.06 $260.80 $22,206.64
292 $129.54 $262.32 $21,944.31
293 $128.01 $263.85 $21,680.46
294 $126.47 $265.39 $21,415.06
295 $124.92 $266.94 $21,148.12
296 $123.36 $268.50 $20,879.62
297 $121.80 $270.07 $20,609.56
298 $120.22 $271.64 $20,337.92
299 $118.64 $273.23 $20,064.69
300 $117.04 $274.82 $19,789.87
Total de años: 25
  Usted invertirá: $4,702.36 en su casa en el año 25
$1,507.71 irá al INTERES
$3,194.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $115.44 $276.42 $19,513.45
302 $113.83 $278.03 $19,235.41
303 $112.21 $279.66 $18,955.76
304 $110.58 $281.29 $18,674.47
305 $108.93 $282.93 $18,391.54
306 $107.28 $284.58 $18,106.96
307 $105.62 $286.24 $17,820.72
308 $103.95 $287.91 $17,532.81
309 $102.27 $289.59 $17,243.23
310 $100.59 $291.28 $16,951.95
311 $98.89 $292.98 $16,658.97
312 $97.18 $294.69 $16,364.28
Total de años: 26
  Usted invertirá: $4,702.36 en su casa en el año 26
$1,276.77 irá al INTERES
$3,425.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $95.46 $296.40 $16,067.88
314 $93.73 $298.13 $15,769.75
315 $91.99 $299.87 $15,469.87
316 $90.24 $301.62 $15,168.25
317 $88.48 $303.38 $14,864.87
318 $86.71 $305.15 $14,559.72
319 $84.93 $306.93 $14,252.79
320 $83.14 $308.72 $13,944.06
321 $81.34 $310.52 $13,633.54
322 $79.53 $312.33 $13,321.21
323 $77.71 $314.16 $13,007.05
324 $75.87 $315.99 $12,691.06
Total de años: 27
  Usted invertirá: $4,702.36 en su casa en el año 27
$1,029.14 irá al INTERES
$3,673.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $74.03 $317.83 $12,373.23
326 $72.18 $319.69 $12,053.54
327 $70.31 $321.55 $11,731.99
328 $68.44 $323.43 $11,408.57
329 $66.55 $325.31 $11,083.25
330 $64.65 $327.21 $10,756.04
331 $62.74 $329.12 $10,426.92
332 $60.82 $331.04 $10,095.88
333 $58.89 $332.97 $9,762.91
334 $56.95 $334.91 $9,428.00
335 $55.00 $336.87 $9,091.13
336 $53.03 $338.83 $8,752.30
Total de años: 28
  Usted invertirá: $4,702.36 en su casa en el año 28
$763.60 irá al INTERES
$3,938.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $51.06 $340.81 $8,411.49
338 $49.07 $342.80 $8,068.70
339 $47.07 $344.80 $7,723.90
340 $45.06 $346.81 $7,377.10
341 $43.03 $348.83 $7,028.27
342 $41.00 $350.86 $6,677.40
343 $38.95 $352.91 $6,324.49
344 $36.89 $354.97 $5,969.52
345 $34.82 $357.04 $5,612.48
346 $32.74 $359.12 $5,253.35
347 $30.64 $361.22 $4,892.14
348 $28.54 $363.33 $4,528.81
Total de años: 29
  Usted invertirá: $4,702.36 en su casa en el año 29
$478.86 irá al INTERES
$4,223.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $26.42 $365.45 $4,163.36
350 $24.29 $367.58 $3,795.79
351 $22.14 $369.72 $3,426.07
352 $19.99 $371.88 $3,054.19
353 $17.82 $374.05 $2,680.14
354 $15.63 $376.23 $2,303.91
355 $13.44 $378.42 $1,925.49
356 $11.23 $380.63 $1,544.86
357 $9.01 $382.85 $1,162.01
358 $6.78 $385.08 $776.92
359 $4.53 $387.33 $389.59
360 $2.27 $389.59 $0.00
Total de años: 30
  Usted invertirá: $4,702.36 en su casa en el año 30
$173.55 irá al INTERES
$4,528.81 irá al PRINCIPAL
 

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