Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $3,600.00
Precio a Financiar: $68,400.00
Pago Mensual: $455.07


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $399.00 $56.07 $68,343.93
2 $398.67 $56.39 $68,287.54
3 $398.34 $56.72 $68,230.82
4 $398.01 $57.05 $68,173.76
5 $397.68 $57.39 $68,116.38
6 $397.35 $57.72 $68,058.65
7 $397.01 $58.06 $68,000.60
8 $396.67 $58.40 $67,942.20
9 $396.33 $58.74 $67,883.46
10 $395.99 $59.08 $67,824.38
11 $395.64 $59.42 $67,764.96
12 $395.30 $59.77 $67,705.19
Total de años: 1
  Usted invertirá: $5,460.80 en su casa en el año 1
$4,765.99 irá al INTERES
$694.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $394.95 $60.12 $67,645.07
14 $394.60 $60.47 $67,584.60
15 $394.24 $60.82 $67,523.77
16 $393.89 $61.18 $67,462.59
17 $393.53 $61.54 $67,401.06
18 $393.17 $61.89 $67,339.16
19 $392.81 $62.26 $67,276.91
20 $392.45 $62.62 $67,214.29
21 $392.08 $62.98 $67,151.31
22 $391.72 $63.35 $67,087.96
23 $391.35 $63.72 $67,024.24
24 $390.97 $64.09 $66,960.14
Total de años: 2
  Usted invertirá: $5,460.80 en su casa en el año 2
$4,715.76 irá al INTERES
$745.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $390.60 $64.47 $66,895.68
26 $390.22 $64.84 $66,830.84
27 $389.85 $65.22 $66,765.62
28 $389.47 $65.60 $66,700.01
29 $389.08 $65.98 $66,634.03
30 $388.70 $66.37 $66,567.66
31 $388.31 $66.76 $66,500.91
32 $387.92 $67.14 $66,433.76
33 $387.53 $67.54 $66,366.23
34 $387.14 $67.93 $66,298.30
35 $386.74 $68.33 $66,229.97
36 $386.34 $68.73 $66,161.24
Total de años: 3
  Usted invertirá: $5,460.80 en su casa en el año 3
$4,661.90 irá al INTERES
$798.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $385.94 $69.13 $66,092.12
38 $385.54 $69.53 $66,022.59
39 $385.13 $69.94 $65,952.65
40 $384.72 $70.34 $65,882.31
41 $384.31 $70.75 $65,811.56
42 $383.90 $71.17 $65,740.39
43 $383.49 $71.58 $65,668.81
44 $383.07 $72.00 $65,596.81
45 $382.65 $72.42 $65,524.39
46 $382.23 $72.84 $65,451.55
47 $381.80 $73.27 $65,378.28
48 $381.37 $73.69 $65,304.59
Total de años: 4
  Usted invertirá: $5,460.80 en su casa en el año 4
$4,604.15 irá al INTERES
$856.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $380.94 $74.12 $65,230.47
50 $380.51 $74.56 $65,155.91
51 $380.08 $74.99 $65,080.92
52 $379.64 $75.43 $65,005.49
53 $379.20 $75.87 $64,929.62
54 $378.76 $76.31 $64,853.31
55 $378.31 $76.76 $64,776.56
56 $377.86 $77.20 $64,699.35
57 $377.41 $77.65 $64,621.70
58 $376.96 $78.11 $64,543.59
59 $376.50 $78.56 $64,465.03
60 $376.05 $79.02 $64,386.01
Total de años: 5
  Usted invertirá: $5,460.80 en su casa en el año 5
$4,542.22 irá al INTERES
$918.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $375.59 $79.48 $64,306.53
62 $375.12 $79.95 $64,226.58
63 $374.66 $80.41 $64,146.17
64 $374.19 $80.88 $64,065.29
65 $373.71 $81.35 $63,983.93
66 $373.24 $81.83 $63,902.11
67 $372.76 $82.30 $63,819.80
68 $372.28 $82.78 $63,737.02
69 $371.80 $83.27 $63,653.75
70 $371.31 $83.75 $63,570.00
71 $370.82 $84.24 $63,485.76
72 $370.33 $84.73 $63,401.02
Total de años: 6
  Usted invertirá: $5,460.80 en su casa en el año 6
$4,475.82 irá al INTERES
$984.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $369.84 $85.23 $63,315.79
74 $369.34 $85.72 $63,230.07
75 $368.84 $86.22 $63,143.84
76 $368.34 $86.73 $63,057.12
77 $367.83 $87.23 $62,969.88
78 $367.32 $87.74 $62,882.14
79 $366.81 $88.25 $62,793.89
80 $366.30 $88.77 $62,705.12
81 $365.78 $89.29 $62,615.83
82 $365.26 $89.81 $62,526.02
83 $364.74 $90.33 $62,435.69
84 $364.21 $90.86 $62,344.83
Total de años: 7
  Usted invertirá: $5,460.80 en su casa en el año 7
$4,404.61 irá al INTERES
$1,056.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $363.68 $91.39 $62,253.44
86 $363.15 $91.92 $62,161.52
87 $362.61 $92.46 $62,069.06
88 $362.07 $93.00 $61,976.07
89 $361.53 $93.54 $61,882.53
90 $360.98 $94.09 $61,788.44
91 $360.43 $94.63 $61,693.81
92 $359.88 $95.19 $61,598.62
93 $359.33 $95.74 $61,502.88
94 $358.77 $96.30 $61,406.58
95 $358.21 $96.86 $61,309.72
96 $357.64 $97.43 $61,212.29
Total de años: 8
  Usted invertirá: $5,460.80 en su casa en el año 8
$4,328.26 irá al INTERES
$1,132.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $357.07 $98.00 $61,114.29
98 $356.50 $98.57 $61,015.73
99 $355.93 $99.14 $60,916.58
100 $355.35 $99.72 $60,816.86
101 $354.77 $100.30 $60,716.56
102 $354.18 $100.89 $60,615.68
103 $353.59 $101.48 $60,514.20
104 $353.00 $102.07 $60,412.13
105 $352.40 $102.66 $60,309.47
106 $351.81 $103.26 $60,206.21
107 $351.20 $103.86 $60,102.34
108 $350.60 $104.47 $59,997.87
Total de años: 9
  Usted invertirá: $5,460.80 en su casa en el año 9
$4,246.39 irá al INTERES
$1,214.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $349.99 $105.08 $59,892.80
110 $349.37 $105.69 $59,787.10
111 $348.76 $106.31 $59,680.79
112 $348.14 $106.93 $59,573.87
113 $347.51 $107.55 $59,466.31
114 $346.89 $108.18 $59,358.13
115 $346.26 $108.81 $59,249.32
116 $345.62 $109.45 $59,139.88
117 $344.98 $110.08 $59,029.79
118 $344.34 $110.73 $58,919.06
119 $343.69 $111.37 $58,807.69
120 $343.04 $112.02 $58,695.67
Total de años: 10
  Usted invertirá: $5,460.80 en su casa en el año 10
$4,158.60 irá al INTERES
$1,302.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $342.39 $112.68 $58,582.99
122 $341.73 $113.33 $58,469.66
123 $341.07 $113.99 $58,355.67
124 $340.41 $114.66 $58,241.01
125 $339.74 $115.33 $58,125.68
126 $339.07 $116.00 $58,009.68
127 $338.39 $116.68 $57,893.00
128 $337.71 $117.36 $57,775.65
129 $337.02 $118.04 $57,657.60
130 $336.34 $118.73 $57,538.87
131 $335.64 $119.42 $57,419.45
132 $334.95 $120.12 $57,299.33
Total de años: 11
  Usted invertirá: $5,460.80 en su casa en el año 11
$4,064.46 irá al INTERES
$1,396.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $334.25 $120.82 $57,178.51
134 $333.54 $121.53 $57,056.98
135 $332.83 $122.23 $56,934.75
136 $332.12 $122.95 $56,811.80
137 $331.40 $123.66 $56,688.14
138 $330.68 $124.39 $56,563.75
139 $329.96 $125.11 $56,438.64
140 $329.23 $125.84 $56,312.80
141 $328.49 $126.58 $56,186.22
142 $327.75 $127.31 $56,058.91
143 $327.01 $128.06 $55,930.85
144 $326.26 $128.80 $55,802.05
Total de años: 12
  Usted invertirá: $5,460.80 en su casa en el año 12
$3,963.52 irá al INTERES
$1,497.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $325.51 $129.55 $55,672.49
146 $324.76 $130.31 $55,542.18
147 $324.00 $131.07 $55,411.11
148 $323.23 $131.84 $55,279.28
149 $322.46 $132.60 $55,146.67
150 $321.69 $133.38 $55,013.29
151 $320.91 $134.16 $54,879.14
152 $320.13 $134.94 $54,744.20
153 $319.34 $135.73 $54,608.47
154 $318.55 $136.52 $54,471.95
155 $317.75 $137.31 $54,334.64
156 $316.95 $138.11 $54,196.53
Total de años: 13
  Usted invertirá: $5,460.80 en su casa en el año 13
$3,855.28 irá al INTERES
$1,605.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $316.15 $138.92 $54,057.61
158 $315.34 $139.73 $53,917.87
159 $314.52 $140.55 $53,777.33
160 $313.70 $141.37 $53,635.96
161 $312.88 $142.19 $53,493.77
162 $312.05 $143.02 $53,350.75
163 $311.21 $143.85 $53,206.90
164 $310.37 $144.69 $53,062.21
165 $309.53 $145.54 $52,916.67
166 $308.68 $146.39 $52,770.28
167 $307.83 $147.24 $52,623.04
168 $306.97 $148.10 $52,474.94
Total de años: 14
  Usted invertirá: $5,460.80 en su casa en el año 14
$3,739.22 irá al INTERES
$1,721.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $306.10 $148.96 $52,325.98
170 $305.23 $149.83 $52,176.15
171 $304.36 $150.71 $52,025.44
172 $303.48 $151.59 $51,873.86
173 $302.60 $152.47 $51,721.39
174 $301.71 $153.36 $51,568.03
175 $300.81 $154.25 $51,413.77
176 $299.91 $155.15 $51,258.62
177 $299.01 $156.06 $51,102.56
178 $298.10 $156.97 $50,945.59
179 $297.18 $157.88 $50,787.71
180 $296.26 $158.81 $50,628.90
Total de años: 15
  Usted invertirá: $5,460.80 en su casa en el año 15
$3,614.77 irá al INTERES
$1,846.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $295.34 $159.73 $50,469.17
182 $294.40 $160.66 $50,308.51
183 $293.47 $161.60 $50,146.91
184 $292.52 $162.54 $49,984.37
185 $291.58 $163.49 $49,820.87
186 $290.62 $164.45 $49,656.43
187 $289.66 $165.40 $49,491.02
188 $288.70 $166.37 $49,324.66
189 $287.73 $167.34 $49,157.32
190 $286.75 $168.32 $48,989.00
191 $285.77 $169.30 $48,819.70
192 $284.78 $170.29 $48,649.42
Total de años: 16
  Usted invertirá: $5,460.80 en su casa en el año 16
$3,481.32 irá al INTERES
$1,979.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $283.79 $171.28 $48,478.14
194 $282.79 $172.28 $48,305.86
195 $281.78 $173.28 $48,132.58
196 $280.77 $174.29 $47,958.28
197 $279.76 $175.31 $47,782.97
198 $278.73 $176.33 $47,606.64
199 $277.71 $177.36 $47,429.28
200 $276.67 $178.40 $47,250.88
201 $275.63 $179.44 $47,071.45
202 $274.58 $180.48 $46,890.96
203 $273.53 $181.54 $46,709.43
204 $272.47 $182.60 $46,526.83
Total de años: 17
  Usted invertirá: $5,460.80 en su casa en el año 17
$3,338.22 irá al INTERES
$2,122.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $271.41 $183.66 $46,343.17
206 $270.34 $184.73 $46,158.44
207 $269.26 $185.81 $45,972.63
208 $268.17 $186.89 $45,785.74
209 $267.08 $187.98 $45,597.75
210 $265.99 $189.08 $45,408.67
211 $264.88 $190.18 $45,218.49
212 $263.77 $191.29 $45,027.20
213 $262.66 $192.41 $44,834.79
214 $261.54 $193.53 $44,641.26
215 $260.41 $194.66 $44,446.60
216 $259.27 $195.80 $44,250.80
Total de años: 18
  Usted invertirá: $5,460.80 en su casa en el año 18
$3,184.78 irá al INTERES
$2,276.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $258.13 $196.94 $44,053.87
218 $256.98 $198.09 $43,855.78
219 $255.83 $199.24 $43,656.54
220 $254.66 $200.40 $43,456.14
221 $253.49 $201.57 $43,254.56
222 $252.32 $202.75 $43,051.81
223 $251.14 $203.93 $42,847.88
224 $249.95 $205.12 $42,642.76
225 $248.75 $206.32 $42,436.44
226 $247.55 $207.52 $42,228.92
227 $246.34 $208.73 $42,020.19
228 $245.12 $209.95 $41,810.24
Total de años: 19
  Usted invertirá: $5,460.80 en su casa en el año 19
$3,020.24 irá al INTERES
$2,440.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $243.89 $211.17 $41,599.07
230 $242.66 $212.41 $41,386.66
231 $241.42 $213.64 $41,173.02
232 $240.18 $214.89 $40,958.13
233 $238.92 $216.14 $40,741.98
234 $237.66 $217.41 $40,524.58
235 $236.39 $218.67 $40,305.90
236 $235.12 $219.95 $40,085.96
237 $233.83 $221.23 $39,864.72
238 $232.54 $222.52 $39,642.20
239 $231.25 $223.82 $39,418.38
240 $229.94 $225.13 $39,193.25
Total de años: 20
  Usted invertirá: $5,460.80 en su casa en el año 20
$2,843.81 irá al INTERES
$2,616.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $228.63 $226.44 $38,966.81
242 $227.31 $227.76 $38,739.05
243 $225.98 $229.09 $38,509.96
244 $224.64 $230.43 $38,279.54
245 $223.30 $231.77 $38,047.77
246 $221.95 $233.12 $37,814.65
247 $220.59 $234.48 $37,580.17
248 $219.22 $235.85 $37,344.32
249 $217.84 $237.23 $37,107.09
250 $216.46 $238.61 $36,868.48
251 $215.07 $240.00 $36,628.48
252 $213.67 $241.40 $36,387.08
Total de años: 21
  Usted invertirá: $5,460.80 en su casa en el año 21
$2,654.63 irá al INTERES
$2,806.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $212.26 $242.81 $36,144.27
254 $210.84 $244.23 $35,900.05
255 $209.42 $245.65 $35,654.40
256 $207.98 $247.08 $35,407.31
257 $206.54 $248.52 $35,158.79
258 $205.09 $249.97 $34,908.82
259 $203.63 $251.43 $34,657.38
260 $202.17 $252.90 $34,404.49
261 $200.69 $254.37 $34,150.11
262 $199.21 $255.86 $33,894.25
263 $197.72 $257.35 $33,636.90
264 $196.22 $258.85 $33,378.05
Total de años: 22
  Usted invertirá: $5,460.80 en su casa en el año 22
$2,451.77 irá al INTERES
$3,009.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $194.71 $260.36 $33,117.69
266 $193.19 $261.88 $32,855.81
267 $191.66 $263.41 $32,592.40
268 $190.12 $264.94 $32,327.46
269 $188.58 $266.49 $32,060.97
270 $187.02 $268.04 $31,792.92
271 $185.46 $269.61 $31,523.31
272 $183.89 $271.18 $31,252.13
273 $182.30 $272.76 $30,979.37
274 $180.71 $274.35 $30,705.02
275 $179.11 $275.95 $30,429.06
276 $177.50 $277.56 $30,151.50
Total de años: 23
  Usted invertirá: $5,460.80 en su casa en el año 23
$2,234.25 irá al INTERES
$3,226.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $175.88 $279.18 $29,872.31
278 $174.26 $280.81 $29,591.50
279 $172.62 $282.45 $29,309.05
280 $170.97 $284.10 $29,024.96
281 $169.31 $285.75 $28,739.20
282 $167.65 $287.42 $28,451.78
283 $165.97 $289.10 $28,162.68
284 $164.28 $290.78 $27,871.90
285 $162.59 $292.48 $27,579.42
286 $160.88 $294.19 $27,285.23
287 $159.16 $295.90 $26,989.33
288 $157.44 $297.63 $26,691.70
Total de años: 24
  Usted invertirá: $5,460.80 en su casa en el año 24
$2,001.00 irá al INTERES
$3,459.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $155.70 $299.37 $26,392.33
290 $153.96 $301.11 $26,091.22
291 $152.20 $302.87 $25,788.35
292 $150.43 $304.63 $25,483.72
293 $148.66 $306.41 $25,177.30
294 $146.87 $308.20 $24,869.11
295 $145.07 $310.00 $24,559.11
296 $143.26 $311.81 $24,247.30
297 $141.44 $313.62 $23,933.68
298 $139.61 $315.45 $23,618.22
299 $137.77 $317.29 $23,300.93
300 $135.92 $319.14 $22,981.79
Total de años: 25
  Usted invertirá: $5,460.80 en su casa en el año 25
$1,750.89 irá al INTERES
$3,709.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $134.06 $321.01 $22,660.78
302 $132.19 $322.88 $22,337.90
303 $130.30 $324.76 $22,013.14
304 $128.41 $326.66 $21,686.48
305 $126.50 $328.56 $21,357.92
306 $124.59 $330.48 $21,027.44
307 $122.66 $332.41 $20,695.03
308 $120.72 $334.35 $20,360.69
309 $118.77 $336.30 $20,024.39
310 $116.81 $338.26 $19,686.13
311 $114.84 $340.23 $19,345.90
312 $112.85 $342.22 $19,003.69
Total de años: 26
  Usted invertirá: $5,460.80 en su casa en el año 26
$1,482.70 irá al INTERES
$3,978.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $110.85 $344.21 $18,659.47
314 $108.85 $346.22 $18,313.25
315 $106.83 $348.24 $17,965.01
316 $104.80 $350.27 $17,614.74
317 $102.75 $352.31 $17,262.43
318 $100.70 $354.37 $16,908.06
319 $98.63 $356.44 $16,551.62
320 $96.55 $358.52 $16,193.11
321 $94.46 $360.61 $15,832.50
322 $92.36 $362.71 $15,469.79
323 $90.24 $364.83 $15,104.96
324 $88.11 $366.95 $14,738.01
Total de años: 27
  Usted invertirá: $5,460.80 en su casa en el año 27
$1,195.13 irá al INTERES
$4,265.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $85.97 $369.10 $14,368.91
326 $83.82 $371.25 $13,997.66
327 $81.65 $373.41 $13,624.25
328 $79.47 $375.59 $13,248.66
329 $77.28 $377.78 $12,870.88
330 $75.08 $379.99 $12,490.89
331 $72.86 $382.20 $12,108.69
332 $70.63 $384.43 $11,724.25
333 $68.39 $386.68 $11,337.58
334 $66.14 $388.93 $10,948.65
335 $63.87 $391.20 $10,557.45
336 $61.59 $393.48 $10,163.96
Total de años: 28
  Usted invertirá: $5,460.80 en su casa en el año 28
$886.76 irá al INTERES
$4,574.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $59.29 $395.78 $9,768.19
338 $56.98 $398.09 $9,370.10
339 $54.66 $400.41 $8,969.69
340 $52.32 $402.74 $8,566.95
341 $49.97 $405.09 $8,161.86
342 $47.61 $407.46 $7,754.40
343 $45.23 $409.83 $7,344.57
344 $42.84 $412.22 $6,932.34
345 $40.44 $414.63 $6,517.72
346 $38.02 $417.05 $6,100.67
347 $35.59 $419.48 $5,681.19
348 $33.14 $421.93 $5,259.26
Total de años: 29
  Usted invertirá: $5,460.80 en su casa en el año 29
$556.10 irá al INTERES
$4,904.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $30.68 $424.39 $4,834.88
350 $28.20 $426.86 $4,408.01
351 $25.71 $429.35 $3,978.66
352 $23.21 $431.86 $3,546.80
353 $20.69 $434.38 $3,112.42
354 $18.16 $436.91 $2,675.51
355 $15.61 $439.46 $2,236.05
356 $13.04 $442.02 $1,794.03
357 $10.47 $444.60 $1,349.43
358 $7.87 $447.20 $902.23
359 $5.26 $449.80 $452.43
360 $2.64 $452.43 $0.00
Total de años: 30
  Usted invertirá: $5,460.80 en su casa en el año 30
$201.54 irá al INTERES
$5,259.26 irá al PRINCIPAL
 

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