Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $5,350.00
Precio a Financiar: $101,650.00
Pago Mensual: $676.28


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $592.96 $83.32 $101,566.68
2 $592.47 $83.81 $101,482.87
3 $591.98 $84.30 $101,398.57
4 $591.49 $84.79 $101,313.79
5 $591.00 $85.28 $101,228.50
6 $590.50 $85.78 $101,142.72
7 $590.00 $86.28 $101,056.44
8 $589.50 $86.78 $100,969.66
9 $588.99 $87.29 $100,882.37
10 $588.48 $87.80 $100,794.57
11 $587.97 $88.31 $100,706.26
12 $587.45 $88.83 $100,617.43
Total de años: 1
  Usted invertirá: $8,115.36 en su casa en el año 1
$7,082.79 irá al INTERES
$1,032.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $586.94 $89.34 $100,528.08
14 $586.41 $89.87 $100,438.22
15 $585.89 $90.39 $100,347.83
16 $585.36 $90.92 $100,256.91
17 $584.83 $91.45 $100,165.46
18 $584.30 $91.98 $100,073.48
19 $583.76 $92.52 $99,980.96
20 $583.22 $93.06 $99,887.90
21 $582.68 $93.60 $99,794.30
22 $582.13 $94.15 $99,700.16
23 $581.58 $94.70 $99,605.46
24 $581.03 $95.25 $99,510.21
Total de años: 2
  Usted invertirá: $8,115.36 en su casa en el año 2
$7,008.14 irá al INTERES
$1,107.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $580.48 $95.80 $99,414.41
26 $579.92 $96.36 $99,318.05
27 $579.36 $96.92 $99,221.12
28 $578.79 $97.49 $99,123.63
29 $578.22 $98.06 $99,025.57
30 $577.65 $98.63 $98,926.94
31 $577.07 $99.21 $98,827.74
32 $576.50 $99.78 $98,727.95
33 $575.91 $100.37 $98,627.59
34 $575.33 $100.95 $98,526.63
35 $574.74 $101.54 $98,425.09
36 $574.15 $102.13 $98,322.96
Total de años: 3
  Usted invertirá: $8,115.36 en su casa en el año 3
$6,928.10 irá al INTERES
$1,187.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $573.55 $102.73 $98,220.23
38 $572.95 $103.33 $98,116.90
39 $572.35 $103.93 $98,012.97
40 $571.74 $104.54 $97,908.43
41 $571.13 $105.15 $97,803.28
42 $570.52 $105.76 $97,697.52
43 $569.90 $106.38 $97,591.14
44 $569.28 $107.00 $97,484.15
45 $568.66 $107.62 $97,376.52
46 $568.03 $108.25 $97,268.27
47 $567.40 $108.88 $97,159.39
48 $566.76 $109.52 $97,049.88
Total de años: 4
  Usted invertirá: $8,115.36 en su casa en el año 4
$6,842.28 irá al INTERES
$1,273.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $566.12 $110.16 $96,939.72
50 $565.48 $110.80 $96,828.92
51 $564.84 $111.44 $96,717.48
52 $564.19 $112.09 $96,605.38
53 $563.53 $112.75 $96,492.63
54 $562.87 $113.41 $96,379.23
55 $562.21 $114.07 $96,265.16
56 $561.55 $114.73 $96,150.43
57 $560.88 $115.40 $96,035.02
58 $560.20 $116.08 $95,918.95
59 $559.53 $116.75 $95,802.19
60 $558.85 $117.43 $95,684.76
Total de años: 5
  Usted invertirá: $8,115.36 en su casa en el año 5
$6,750.25 irá al INTERES
$1,365.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $558.16 $118.12 $95,566.64
62 $557.47 $118.81 $95,447.83
63 $556.78 $119.50 $95,328.33
64 $556.08 $120.20 $95,208.14
65 $555.38 $120.90 $95,087.24
66 $554.68 $121.60 $94,965.63
67 $553.97 $122.31 $94,843.32
68 $553.25 $123.03 $94,720.29
69 $552.54 $123.74 $94,596.55
70 $551.81 $124.47 $94,472.08
71 $551.09 $125.19 $94,346.89
72 $550.36 $125.92 $94,220.96
Total de años: 6
  Usted invertirá: $8,115.36 en su casa en el año 6
$6,651.56 irá al INTERES
$1,463.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $549.62 $126.66 $94,094.31
74 $548.88 $127.40 $93,966.91
75 $548.14 $128.14 $93,838.77
76 $547.39 $128.89 $93,709.88
77 $546.64 $129.64 $93,580.24
78 $545.88 $130.40 $93,449.85
79 $545.12 $131.16 $93,318.69
80 $544.36 $131.92 $93,186.77
81 $543.59 $132.69 $93,054.08
82 $542.82 $133.46 $92,920.62
83 $542.04 $134.24 $92,786.37
84 $541.25 $135.03 $92,651.35
Total de años: 7
  Usted invertirá: $8,115.36 en su casa en el año 7
$6,545.74 irá al INTERES
$1,569.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $540.47 $135.81 $92,515.53
86 $539.67 $136.61 $92,378.93
87 $538.88 $137.40 $92,241.52
88 $538.08 $138.20 $92,103.32
89 $537.27 $139.01 $91,964.31
90 $536.46 $139.82 $91,824.49
91 $535.64 $140.64 $91,683.85
92 $534.82 $141.46 $91,542.39
93 $534.00 $142.28 $91,400.11
94 $533.17 $143.11 $91,257.00
95 $532.33 $143.95 $91,113.05
96 $531.49 $144.79 $90,968.26
Total de años: 8
  Usted invertirá: $8,115.36 en su casa en el año 8
$6,432.28 irá al INTERES
$1,683.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $530.65 $145.63 $90,822.63
98 $529.80 $146.48 $90,676.15
99 $528.94 $147.34 $90,528.81
100 $528.08 $148.20 $90,380.62
101 $527.22 $149.06 $90,231.56
102 $526.35 $149.93 $90,081.63
103 $525.48 $150.80 $89,930.83
104 $524.60 $151.68 $89,779.14
105 $523.71 $152.57 $89,626.57
106 $522.82 $153.46 $89,473.12
107 $521.93 $154.35 $89,318.76
108 $521.03 $155.25 $89,163.51
Total de años: 9
  Usted invertirá: $8,115.36 en su casa en el año 9
$6,310.61 irá al INTERES
$1,804.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $520.12 $156.16 $89,007.35
110 $519.21 $157.07 $88,850.28
111 $518.29 $157.99 $88,692.29
112 $517.37 $158.91 $88,533.38
113 $516.44 $159.84 $88,373.55
114 $515.51 $160.77 $88,212.78
115 $514.57 $161.71 $88,051.07
116 $513.63 $162.65 $87,888.43
117 $512.68 $163.60 $87,724.83
118 $511.73 $164.55 $87,560.28
119 $510.77 $165.51 $87,394.76
120 $509.80 $166.48 $87,228.29
Total de años: 10
  Usted invertirá: $8,115.36 en su casa en el año 10
$6,180.14 irá al INTERES
$1,935.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $508.83 $167.45 $87,060.84
122 $507.85 $168.43 $86,892.41
123 $506.87 $169.41 $86,723.01
124 $505.88 $170.40 $86,552.61
125 $504.89 $171.39 $86,381.22
126 $503.89 $172.39 $86,208.83
127 $502.88 $173.40 $86,035.44
128 $501.87 $174.41 $85,861.03
129 $500.86 $175.42 $85,685.61
130 $499.83 $176.45 $85,509.16
131 $498.80 $177.48 $85,331.68
132 $497.77 $178.51 $85,153.17
Total de años: 11
  Usted invertirá: $8,115.36 en su casa en el año 11
$6,040.24 irá al INTERES
$2,075.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $496.73 $179.55 $84,973.62
134 $495.68 $180.60 $84,793.02
135 $494.63 $181.65 $84,611.36
136 $493.57 $182.71 $84,428.65
137 $492.50 $183.78 $84,244.87
138 $491.43 $184.85 $84,060.02
139 $490.35 $185.93 $83,874.09
140 $489.27 $187.01 $83,687.07
141 $488.17 $188.11 $83,498.97
142 $487.08 $189.20 $83,309.77
143 $485.97 $190.31 $83,119.46
144 $484.86 $191.42 $82,928.04
Total de años: 12
  Usted invertirá: $8,115.36 en su casa en el año 12
$5,890.23 irá al INTERES
$2,225.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $483.75 $192.53 $82,735.51
146 $482.62 $193.66 $82,541.85
147 $481.49 $194.79 $82,347.07
148 $480.36 $195.92 $82,151.15
149 $479.22 $197.06 $81,954.08
150 $478.07 $198.21 $81,755.87
151 $476.91 $199.37 $81,556.50
152 $475.75 $200.53 $81,355.96
153 $474.58 $201.70 $81,154.26
154 $473.40 $202.88 $80,951.38
155 $472.22 $204.06 $80,747.31
156 $471.03 $205.25 $80,542.06
Total de años: 13
  Usted invertirá: $8,115.36 en su casa en el año 13
$5,729.38 irá al INTERES
$2,385.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $469.83 $206.45 $80,335.61
158 $468.62 $207.66 $80,127.95
159 $467.41 $208.87 $79,919.09
160 $466.19 $210.09 $79,709.00
161 $464.97 $211.31 $79,497.69
162 $463.74 $212.54 $79,285.15
163 $462.50 $213.78 $79,071.36
164 $461.25 $215.03 $78,856.33
165 $460.00 $216.28 $78,640.05
166 $458.73 $217.55 $78,422.50
167 $457.46 $218.82 $78,203.69
168 $456.19 $220.09 $77,983.59
Total de años: 14
  Usted invertirá: $8,115.36 en su casa en el año 14
$5,556.89 irá al INTERES
$2,558.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $454.90 $221.38 $77,762.22
170 $453.61 $222.67 $77,539.55
171 $452.31 $223.97 $77,315.59
172 $451.01 $225.27 $77,090.31
173 $449.69 $226.59 $76,863.73
174 $448.37 $227.91 $76,635.82
175 $447.04 $229.24 $76,406.58
176 $445.71 $230.57 $76,176.01
177 $444.36 $231.92 $75,944.09
178 $443.01 $233.27 $75,710.81
179 $441.65 $234.63 $75,476.18
180 $440.28 $236.00 $75,240.18
Total de años: 15
  Usted invertirá: $8,115.36 en su casa en el año 15
$5,371.94 irá al INTERES
$2,743.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $438.90 $237.38 $75,002.80
182 $437.52 $238.76 $74,764.03
183 $436.12 $240.16 $74,523.88
184 $434.72 $241.56 $74,282.32
185 $433.31 $242.97 $74,039.35
186 $431.90 $244.38 $73,794.97
187 $430.47 $245.81 $73,549.16
188 $429.04 $247.24 $73,301.92
189 $427.59 $248.69 $73,053.23
190 $426.14 $250.14 $72,803.10
191 $424.68 $251.60 $72,551.50
192 $423.22 $253.06 $72,298.44
Total de años: 16
  Usted invertirá: $8,115.36 en su casa en el año 16
$5,173.62 irá al INTERES
$2,941.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $421.74 $254.54 $72,043.90
194 $420.26 $256.02 $71,787.88
195 $418.76 $257.52 $71,530.36
196 $417.26 $259.02 $71,271.34
197 $415.75 $260.53 $71,010.81
198 $414.23 $262.05 $70,748.76
199 $412.70 $263.58 $70,485.18
200 $411.16 $265.12 $70,220.06
201 $409.62 $266.66 $69,953.40
202 $408.06 $268.22 $69,685.18
203 $406.50 $269.78 $69,415.40
204 $404.92 $271.36 $69,144.04
Total de años: 17
  Usted invertirá: $8,115.36 en su casa en el año 17
$4,960.96 irá al INTERES
$3,154.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $403.34 $272.94 $68,871.10
206 $401.75 $274.53 $68,596.57
207 $400.15 $276.13 $68,320.44
208 $398.54 $277.74 $68,042.69
209 $396.92 $279.36 $67,763.33
210 $395.29 $280.99 $67,482.33
211 $393.65 $282.63 $67,199.70
212 $392.00 $284.28 $66,915.42
213 $390.34 $285.94 $66,629.48
214 $388.67 $287.61 $66,341.87
215 $386.99 $289.29 $66,052.59
216 $385.31 $290.97 $65,761.61
Total de años: 18
  Usted invertirá: $8,115.36 en su casa en el año 18
$4,732.93 irá al INTERES
$3,382.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $383.61 $292.67 $65,468.94
218 $381.90 $294.38 $65,174.56
219 $380.18 $296.10 $64,878.47
220 $378.46 $297.82 $64,580.65
221 $376.72 $299.56 $64,281.09
222 $374.97 $301.31 $63,979.78
223 $373.22 $303.06 $63,676.72
224 $371.45 $304.83 $63,371.88
225 $369.67 $306.61 $63,065.27
226 $367.88 $308.40 $62,756.87
227 $366.08 $310.20 $62,446.67
228 $364.27 $312.01 $62,134.67
Total de años: 19
  Usted invertirá: $8,115.36 en su casa en el año 19
$4,488.41 irá al INTERES
$3,626.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $362.45 $313.83 $61,820.84
230 $360.62 $315.66 $61,505.18
231 $358.78 $317.50 $61,187.68
232 $356.93 $319.35 $60,868.33
233 $355.07 $321.21 $60,547.11
234 $353.19 $323.09 $60,224.03
235 $351.31 $324.97 $59,899.05
236 $349.41 $326.87 $59,572.18
237 $347.50 $328.78 $59,243.41
238 $345.59 $330.69 $58,912.71
239 $343.66 $332.62 $58,580.09
240 $341.72 $334.56 $58,245.53
Total de años: 20
  Usted invertirá: $8,115.36 en su casa en el año 20
$4,226.22 irá al INTERES
$3,889.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $339.77 $336.51 $57,909.02
242 $337.80 $338.48 $57,570.54
243 $335.83 $340.45 $57,230.09
244 $333.84 $342.44 $56,887.65
245 $331.84 $344.44 $56,543.21
246 $329.84 $346.44 $56,196.77
247 $327.81 $348.47 $55,848.30
248 $325.78 $350.50 $55,497.80
249 $323.74 $352.54 $55,145.26
250 $321.68 $354.60 $54,790.66
251 $319.61 $356.67 $54,433.99
252 $317.53 $358.75 $54,075.25
Total de años: 21
  Usted invertirá: $8,115.36 en su casa en el año 21
$3,945.08 irá al INTERES
$4,170.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $315.44 $360.84 $53,714.41
254 $313.33 $362.95 $53,351.46
255 $311.22 $365.06 $52,986.40
256 $309.09 $367.19 $52,619.20
257 $306.95 $369.33 $52,249.87
258 $304.79 $371.49 $51,878.38
259 $302.62 $373.66 $51,504.72
260 $300.44 $375.84 $51,128.89
261 $298.25 $378.03 $50,750.86
262 $296.05 $380.23 $50,370.63
263 $293.83 $382.45 $49,988.18
264 $291.60 $384.68 $49,603.49
Total de años: 22
  Usted invertirá: $8,115.36 en su casa en el año 22
$3,643.61 irá al INTERES
$4,471.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $289.35 $386.93 $49,216.57
266 $287.10 $389.18 $48,827.38
267 $284.83 $391.45 $48,435.93
268 $282.54 $393.74 $48,042.19
269 $280.25 $396.03 $47,646.16
270 $277.94 $398.34 $47,247.81
271 $275.61 $400.67 $46,847.15
272 $273.28 $403.00 $46,444.14
273 $270.92 $405.36 $46,038.79
274 $268.56 $407.72 $45,631.07
275 $266.18 $410.10 $45,220.97
276 $263.79 $412.49 $44,808.48
Total de años: 23
  Usted invertirá: $8,115.36 en su casa en el año 23
$3,320.34 irá al INTERES
$4,795.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $261.38 $414.90 $44,393.58
278 $258.96 $417.32 $43,976.26
279 $256.53 $419.75 $43,556.51
280 $254.08 $422.20 $43,134.31
281 $251.62 $424.66 $42,709.65
282 $249.14 $427.14 $42,282.51
283 $246.65 $429.63 $41,852.87
284 $244.14 $432.14 $41,420.74
285 $241.62 $434.66 $40,986.08
286 $239.09 $437.19 $40,548.88
287 $236.54 $439.74 $40,109.14
288 $233.97 $442.31 $39,666.83
Total de años: 24
  Usted invertirá: $8,115.36 en su casa en el año 24
$2,973.71 irá al INTERES
$5,141.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $231.39 $444.89 $39,221.94
290 $228.79 $447.49 $38,774.45
291 $226.18 $450.10 $38,324.36
292 $223.56 $452.72 $37,871.63
293 $220.92 $455.36 $37,416.27
294 $218.26 $458.02 $36,958.25
295 $215.59 $460.69 $36,497.56
296 $212.90 $463.38 $36,034.19
297 $210.20 $466.08 $35,568.11
298 $207.48 $468.80 $35,099.31
299 $204.75 $471.53 $34,627.77
300 $202.00 $474.28 $34,153.49
Total de años: 25
  Usted invertirá: $8,115.36 en su casa en el año 25
$2,602.02 irá al INTERES
$5,513.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $199.23 $477.05 $33,676.44
302 $196.45 $479.83 $33,196.60
303 $193.65 $482.63 $32,713.97
304 $190.83 $485.45 $32,228.52
305 $188.00 $488.28 $31,740.24
306 $185.15 $491.13 $31,249.11
307 $182.29 $493.99 $30,755.12
308 $179.40 $496.88 $30,258.24
309 $176.51 $499.77 $29,758.47
310 $173.59 $502.69 $29,255.78
311 $170.66 $505.62 $28,750.16
312 $167.71 $508.57 $28,241.59
Total de años: 26
  Usted invertirá: $8,115.36 en su casa en el año 26
$2,203.46 irá al INTERES
$5,911.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $164.74 $511.54 $27,730.05
314 $161.76 $514.52 $27,215.53
315 $158.76 $517.52 $26,698.01
316 $155.74 $520.54 $26,177.47
317 $152.70 $523.58 $25,653.89
318 $149.65 $526.63 $25,127.25
319 $146.58 $529.70 $24,597.55
320 $143.49 $532.79 $24,064.76
321 $140.38 $535.90 $23,528.85
322 $137.25 $539.03 $22,989.83
323 $134.11 $542.17 $22,447.65
324 $130.94 $545.34 $21,902.32
Total de años: 27
  Usted invertirá: $8,115.36 en su casa en el año 27
$1,776.09 irá al INTERES
$6,339.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $127.76 $548.52 $21,353.80
326 $124.56 $551.72 $20,802.09
327 $121.35 $554.93 $20,247.15
328 $118.11 $558.17 $19,688.98
329 $114.85 $561.43 $19,127.55
330 $111.58 $564.70 $18,562.85
331 $108.28 $568.00 $17,994.85
332 $104.97 $571.31 $17,423.54
333 $101.64 $574.64 $16,848.90
334 $98.29 $577.99 $16,270.90
335 $94.91 $581.37 $15,689.54
336 $91.52 $584.76 $15,104.78
Total de años: 28
  Usted invertirá: $8,115.36 en su casa en el año 28
$1,317.82 irá al INTERES
$6,797.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $88.11 $588.17 $14,516.61
338 $84.68 $591.60 $13,925.01
339 $81.23 $595.05 $13,329.96
340 $77.76 $598.52 $12,731.44
341 $74.27 $602.01 $12,129.43
342 $70.75 $605.52 $11,523.90
343 $67.22 $609.06 $10,914.84
344 $63.67 $612.61 $10,302.23
345 $60.10 $616.18 $9,686.05
346 $56.50 $619.78 $9,066.27
347 $52.89 $623.39 $8,442.88
348 $49.25 $627.03 $7,815.85
Total de años: 29
  Usted invertirá: $8,115.36 en su casa en el año 29
$826.43 irá al INTERES
$7,288.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $45.59 $630.69 $7,185.16
350 $41.91 $634.37 $6,550.79
351 $38.21 $638.07 $5,912.73
352 $34.49 $641.79 $5,270.94
353 $30.75 $645.53 $4,625.41
354 $26.98 $649.30 $3,976.11
355 $23.19 $653.09 $3,323.02
356 $19.38 $656.90 $2,666.13
357 $15.55 $660.73 $2,005.40
358 $11.70 $664.58 $1,340.82
359 $7.82 $668.46 $672.36
360 $3.92 $672.36 $0.00
Total de años: 30
  Usted invertirá: $8,115.36 en su casa en el año 30
$299.51 irá al INTERES
$7,815.85 irá al PRINCIPAL
 

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