Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $5,700.00
Precio a Financiar: $108,300.00
Pago Mensual: $720.52


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $631.75 $88.77 $108,211.23
2 $631.23 $89.29 $108,121.94
3 $630.71 $89.81 $108,032.13
4 $630.19 $90.34 $107,941.79
5 $629.66 $90.86 $107,850.93
6 $629.13 $91.39 $107,759.54
7 $628.60 $91.93 $107,667.61
8 $628.06 $92.46 $107,575.15
9 $627.52 $93.00 $107,482.15
10 $626.98 $93.54 $107,388.60
11 $626.43 $94.09 $107,294.52
12 $625.88 $94.64 $107,199.88
Total de años: 1
  Usted invertirá: $8,646.27 en su casa en el año 1
$7,546.15 irá al INTERES
$1,100.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $625.33 $95.19 $107,104.69
14 $624.78 $95.75 $107,008.94
15 $624.22 $96.30 $106,912.64
16 $623.66 $96.87 $106,815.77
17 $623.09 $97.43 $106,718.34
18 $622.52 $98.00 $106,620.34
19 $621.95 $98.57 $106,521.77
20 $621.38 $99.15 $106,422.63
21 $620.80 $99.72 $106,322.90
22 $620.22 $100.31 $106,222.60
23 $619.63 $100.89 $106,121.71
24 $619.04 $101.48 $106,020.23
Total de años: 2
  Usted invertirá: $8,646.27 en su casa en el año 2
$7,466.62 irá al INTERES
$1,179.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $618.45 $102.07 $105,918.16
26 $617.86 $102.67 $105,815.49
27 $617.26 $103.27 $105,712.22
28 $616.65 $103.87 $105,608.36
29 $616.05 $104.47 $105,503.88
30 $615.44 $105.08 $105,398.80
31 $614.83 $105.70 $105,293.10
32 $614.21 $106.31 $105,186.79
33 $613.59 $106.93 $105,079.86
34 $612.97 $107.56 $104,972.30
35 $612.34 $108.18 $104,864.12
36 $611.71 $108.82 $104,755.30
Total de años: 3
  Usted invertirá: $8,646.27 en su casa en el año 3
$7,381.34 irá al INTERES
$1,264.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $611.07 $109.45 $104,645.85
38 $610.43 $110.09 $104,535.76
39 $609.79 $110.73 $104,425.03
40 $609.15 $111.38 $104,313.66
41 $608.50 $112.03 $104,201.63
42 $607.84 $112.68 $104,088.95
43 $607.19 $113.34 $103,975.61
44 $606.52 $114.00 $103,861.61
45 $605.86 $114.66 $103,746.95
46 $605.19 $115.33 $103,631.62
47 $604.52 $116.00 $103,515.61
48 $603.84 $116.68 $103,398.93
Total de años: 4
  Usted invertirá: $8,646.27 en su casa en el año 4
$7,289.90 irá al INTERES
$1,356.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $603.16 $117.36 $103,281.57
50 $602.48 $118.05 $103,163.52
51 $601.79 $118.74 $103,044.79
52 $601.09 $119.43 $102,925.36
53 $600.40 $120.12 $102,805.24
54 $599.70 $120.83 $102,684.41
55 $598.99 $121.53 $102,562.88
56 $598.28 $122.24 $102,440.64
57 $597.57 $122.95 $102,317.69
58 $596.85 $123.67 $102,194.02
59 $596.13 $124.39 $102,069.63
60 $595.41 $125.12 $101,944.51
Total de años: 5
  Usted invertirá: $8,646.27 en su casa en el año 5
$7,191.85 irá al INTERES
$1,454.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $594.68 $125.85 $101,818.67
62 $593.94 $126.58 $101,692.09
63 $593.20 $127.32 $101,564.77
64 $592.46 $128.06 $101,436.70
65 $591.71 $128.81 $101,307.90
66 $590.96 $129.56 $101,178.34
67 $590.21 $130.32 $101,048.02
68 $589.45 $131.08 $100,916.95
69 $588.68 $131.84 $100,785.10
70 $587.91 $132.61 $100,652.50
71 $587.14 $133.38 $100,519.11
72 $586.36 $134.16 $100,384.95
Total de años: 6
  Usted invertirá: $8,646.27 en su casa en el año 6
$7,086.71 irá al INTERES
$1,559.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $585.58 $134.94 $100,250.01
74 $584.79 $135.73 $100,114.28
75 $584.00 $136.52 $99,977.75
76 $583.20 $137.32 $99,840.43
77 $582.40 $138.12 $99,702.31
78 $581.60 $138.93 $99,563.39
79 $580.79 $139.74 $99,423.65
80 $579.97 $140.55 $99,283.10
81 $579.15 $141.37 $99,141.73
82 $578.33 $142.20 $98,999.53
83 $577.50 $143.03 $98,856.51
84 $576.66 $143.86 $98,712.65
Total de años: 7
  Usted invertirá: $8,646.27 en su casa en el año 7
$6,973.97 irá al INTERES
$1,672.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $575.82 $144.70 $98,567.95
86 $574.98 $145.54 $98,422.41
87 $574.13 $146.39 $98,276.02
88 $573.28 $147.25 $98,128.77
89 $572.42 $148.10 $97,980.67
90 $571.55 $148.97 $97,831.70
91 $570.68 $149.84 $97,681.86
92 $569.81 $150.71 $97,531.15
93 $568.93 $151.59 $97,379.56
94 $568.05 $152.48 $97,227.08
95 $567.16 $153.36 $97,073.72
96 $566.26 $154.26 $96,919.46
Total de años: 8
  Usted invertirá: $8,646.27 en su casa en el año 8
$6,853.08 irá al INTERES
$1,793.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $565.36 $155.16 $96,764.30
98 $564.46 $156.06 $96,608.23
99 $563.55 $156.97 $96,451.26
100 $562.63 $157.89 $96,293.37
101 $561.71 $158.81 $96,134.56
102 $560.78 $159.74 $95,974.82
103 $559.85 $160.67 $95,814.15
104 $558.92 $161.61 $95,652.54
105 $557.97 $162.55 $95,489.99
106 $557.02 $163.50 $95,326.50
107 $556.07 $164.45 $95,162.05
108 $555.11 $165.41 $94,996.63
Total de años: 9
  Usted invertirá: $8,646.27 en su casa en el año 9
$6,723.45 irá al INTERES
$1,922.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $554.15 $166.38 $94,830.26
110 $553.18 $167.35 $94,662.91
111 $552.20 $168.32 $94,494.59
112 $551.22 $169.30 $94,325.29
113 $550.23 $170.29 $94,154.99
114 $549.24 $171.29 $93,983.71
115 $548.24 $172.28 $93,811.43
116 $547.23 $173.29 $93,638.14
117 $546.22 $174.30 $93,463.84
118 $545.21 $175.32 $93,288.52
119 $544.18 $176.34 $93,112.18
120 $543.15 $177.37 $92,934.81
Total de años: 10
  Usted invertirá: $8,646.27 en su casa en el año 10
$6,584.45 irá al INTERES
$2,061.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $542.12 $178.40 $92,756.41
122 $541.08 $179.44 $92,576.96
123 $540.03 $180.49 $92,396.47
124 $538.98 $181.54 $92,214.93
125 $537.92 $182.60 $92,032.33
126 $536.86 $183.67 $91,848.66
127 $535.78 $184.74 $91,663.92
128 $534.71 $185.82 $91,478.11
129 $533.62 $186.90 $91,291.21
130 $532.53 $187.99 $91,103.22
131 $531.44 $189.09 $90,914.13
132 $530.33 $190.19 $90,723.94
Total de años: 11
  Usted invertirá: $8,646.27 en su casa en el año 11
$6,435.40 irá al INTERES
$2,210.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $529.22 $191.30 $90,532.64
134 $528.11 $192.42 $90,340.22
135 $526.98 $193.54 $90,146.69
136 $525.86 $194.67 $89,952.02
137 $524.72 $195.80 $89,756.22
138 $523.58 $196.94 $89,559.27
139 $522.43 $198.09 $89,361.18
140 $521.27 $199.25 $89,161.93
141 $520.11 $200.41 $88,961.52
142 $518.94 $201.58 $88,759.94
143 $517.77 $202.76 $88,557.18
144 $516.58 $203.94 $88,353.24
Total de años: 12
  Usted invertirá: $8,646.27 en su casa en el año 12
$6,275.57 irá al INTERES
$2,370.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $515.39 $205.13 $88,148.11
146 $514.20 $206.33 $87,941.79
147 $512.99 $207.53 $87,734.26
148 $511.78 $208.74 $87,525.52
149 $510.57 $209.96 $87,315.56
150 $509.34 $211.18 $87,104.38
151 $508.11 $212.41 $86,891.97
152 $506.87 $213.65 $86,678.31
153 $505.62 $214.90 $86,463.41
154 $504.37 $216.15 $86,247.26
155 $503.11 $217.41 $86,029.85
156 $501.84 $218.68 $85,811.17
Total de años: 13
  Usted invertirá: $8,646.27 en su casa en el año 13
$6,104.20 irá al INTERES
$2,542.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $500.57 $219.96 $85,591.21
158 $499.28 $221.24 $85,369.97
159 $497.99 $222.53 $85,147.44
160 $496.69 $223.83 $84,923.61
161 $495.39 $225.13 $84,698.47
162 $494.07 $226.45 $84,472.03
163 $492.75 $227.77 $84,244.26
164 $491.42 $229.10 $84,015.16
165 $490.09 $230.43 $83,784.72
166 $488.74 $231.78 $83,552.95
167 $487.39 $233.13 $83,319.82
168 $486.03 $234.49 $83,085.33
Total de años: 14
  Usted invertirá: $8,646.27 en su casa en el año 14
$5,920.43 irá al INTERES
$2,725.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $484.66 $235.86 $82,849.47
170 $483.29 $237.23 $82,612.23
171 $481.90 $238.62 $82,373.61
172 $480.51 $240.01 $82,133.61
173 $479.11 $241.41 $81,892.20
174 $477.70 $242.82 $81,649.38
175 $476.29 $244.23 $81,405.14
176 $474.86 $245.66 $81,159.48
177 $473.43 $247.09 $80,912.39
178 $471.99 $248.53 $80,663.86
179 $470.54 $249.98 $80,413.87
180 $469.08 $251.44 $80,162.43
Total de años: 15
  Usted invertirá: $8,646.27 en su casa en el año 15
$5,723.38 irá al INTERES
$2,922.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $467.61 $252.91 $79,909.52
182 $466.14 $254.38 $79,655.14
183 $464.65 $255.87 $79,399.27
184 $463.16 $257.36 $79,141.91
185 $461.66 $258.86 $78,883.05
186 $460.15 $260.37 $78,622.68
187 $458.63 $261.89 $78,360.79
188 $457.10 $263.42 $78,097.37
189 $455.57 $264.95 $77,832.42
190 $454.02 $266.50 $77,565.92
191 $452.47 $268.05 $77,297.86
192 $450.90 $269.62 $77,028.24
Total de años: 16
  Usted invertirá: $8,646.27 en su casa en el año 16
$5,512.08 irá al INTERES
$3,134.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $449.33 $271.19 $76,757.05
194 $447.75 $272.77 $76,484.28
195 $446.16 $274.36 $76,209.91
196 $444.56 $275.96 $75,933.95
197 $442.95 $277.57 $75,656.38
198 $441.33 $279.19 $75,377.18
199 $439.70 $280.82 $75,096.36
200 $438.06 $282.46 $74,813.90
201 $436.41 $284.11 $74,529.79
202 $434.76 $285.77 $74,244.02
203 $433.09 $287.43 $73,956.59
204 $431.41 $289.11 $73,667.48
Total de años: 17
  Usted invertirá: $8,646.27 en su casa en el año 17
$5,285.51 irá al INTERES
$3,360.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $429.73 $290.80 $73,376.69
206 $428.03 $292.49 $73,084.20
207 $426.32 $294.20 $72,790.00
208 $424.61 $295.91 $72,494.08
209 $422.88 $297.64 $72,196.44
210 $421.15 $299.38 $71,897.07
211 $419.40 $301.12 $71,595.94
212 $417.64 $302.88 $71,293.06
213 $415.88 $304.65 $70,988.42
214 $414.10 $306.42 $70,681.99
215 $412.31 $308.21 $70,373.78
216 $410.51 $310.01 $70,063.77
Total de años: 18
  Usted invertirá: $8,646.27 en su casa en el año 18
$5,042.56 irá al INTERES
$3,603.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $408.71 $311.82 $69,751.96
218 $406.89 $313.64 $69,438.32
219 $405.06 $315.47 $69,122.85
220 $403.22 $317.31 $68,805.55
221 $401.37 $319.16 $68,486.39
222 $399.50 $321.02 $68,165.37
223 $397.63 $322.89 $67,842.48
224 $395.75 $324.77 $67,517.71
225 $393.85 $326.67 $67,191.04
226 $391.95 $328.57 $66,862.46
227 $390.03 $330.49 $66,531.97
228 $388.10 $332.42 $66,199.55
Total de años: 19
  Usted invertirá: $8,646.27 en su casa en el año 19
$4,782.05 irá al INTERES
$3,864.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $386.16 $334.36 $65,865.19
230 $384.21 $336.31 $65,528.88
231 $382.25 $338.27 $65,190.61
232 $380.28 $340.24 $64,850.37
233 $378.29 $342.23 $64,508.14
234 $376.30 $344.23 $64,163.92
235 $374.29 $346.23 $63,817.68
236 $372.27 $348.25 $63,469.43
237 $370.24 $350.28 $63,119.15
238 $368.20 $352.33 $62,766.82
239 $366.14 $354.38 $62,412.43
240 $364.07 $356.45 $62,055.98
Total de años: 20
  Usted invertirá: $8,646.27 en su casa en el año 20
$4,502.70 irá al INTERES
$4,143.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $361.99 $358.53 $61,697.46
242 $359.90 $360.62 $61,336.83
243 $357.80 $362.72 $60,974.11
244 $355.68 $364.84 $60,609.27
245 $353.55 $366.97 $60,242.30
246 $351.41 $369.11 $59,873.19
247 $349.26 $371.26 $59,501.93
248 $347.09 $373.43 $59,128.50
249 $344.92 $375.61 $58,752.90
250 $342.73 $377.80 $58,375.10
251 $340.52 $380.00 $57,995.10
252 $338.30 $382.22 $57,612.88
Total de años: 21
  Usted invertirá: $8,646.27 en su casa en el año 21
$4,203.17 irá al INTERES
$4,443.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $336.08 $384.45 $57,228.43
254 $333.83 $386.69 $56,841.74
255 $331.58 $388.95 $56,452.80
256 $329.31 $391.21 $56,061.58
257 $327.03 $393.50 $55,668.08
258 $324.73 $395.79 $55,272.29
259 $322.42 $398.10 $54,874.19
260 $320.10 $400.42 $54,473.77
261 $317.76 $402.76 $54,071.01
262 $315.41 $405.11 $53,665.90
263 $313.05 $407.47 $53,258.43
264 $310.67 $409.85 $52,848.58
Total de años: 22
  Usted invertirá: $8,646.27 en su casa en el año 22
$3,881.97 irá al INTERES
$4,764.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $308.28 $412.24 $52,436.34
266 $305.88 $414.64 $52,021.70
267 $303.46 $417.06 $51,604.64
268 $301.03 $419.50 $51,185.14
269 $298.58 $421.94 $50,763.20
270 $296.12 $424.40 $50,338.79
271 $293.64 $426.88 $49,911.91
272 $291.15 $429.37 $49,482.54
273 $288.65 $431.87 $49,050.67
274 $286.13 $434.39 $48,616.28
275 $283.59 $436.93 $48,179.35
276 $281.05 $439.48 $47,739.87
Total de años: 23
  Usted invertirá: $8,646.27 en su casa en el año 23
$3,537.56 irá al INTERES
$5,108.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $278.48 $442.04 $47,297.83
278 $275.90 $444.62 $46,853.21
279 $273.31 $447.21 $46,406.00
280 $270.70 $449.82 $45,956.18
281 $268.08 $452.44 $45,503.73
282 $265.44 $455.08 $45,048.65
283 $262.78 $457.74 $44,590.91
284 $260.11 $460.41 $44,130.50
285 $257.43 $463.09 $43,667.41
286 $254.73 $465.80 $43,201.61
287 $252.01 $468.51 $42,733.10
288 $249.28 $471.25 $42,261.85
Total de años: 24
  Usted invertirá: $8,646.27 en su casa en el año 24
$3,168.25 irá al INTERES
$5,478.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $246.53 $474.00 $41,787.86
290 $243.76 $476.76 $41,311.10
291 $240.98 $479.54 $40,831.56
292 $238.18 $482.34 $40,349.22
293 $235.37 $485.15 $39,864.07
294 $232.54 $487.98 $39,376.08
295 $229.69 $490.83 $38,885.25
296 $226.83 $493.69 $38,391.56
297 $223.95 $496.57 $37,894.99
298 $221.05 $499.47 $37,395.52
299 $218.14 $502.38 $36,893.14
300 $215.21 $505.31 $36,387.83
Total de años: 25
  Usted invertirá: $8,646.27 en su casa en el año 25
$2,772.25 irá al INTERES
$5,874.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $212.26 $508.26 $35,879.57
302 $209.30 $511.23 $35,368.34
303 $206.32 $514.21 $34,854.14
304 $203.32 $517.21 $34,336.93
305 $200.30 $520.22 $33,816.70
306 $197.26 $523.26 $33,293.45
307 $194.21 $526.31 $32,767.14
308 $191.14 $529.38 $32,237.75
309 $188.05 $532.47 $31,705.29
310 $184.95 $535.58 $31,169.71
311 $181.82 $538.70 $30,631.01
312 $178.68 $541.84 $30,089.17
Total de años: 26
  Usted invertirá: $8,646.27 en su casa en el año 26
$2,347.61 irá al INTERES
$6,298.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $175.52 $545.00 $29,544.17
314 $172.34 $548.18 $28,995.98
315 $169.14 $551.38 $28,444.61
316 $165.93 $554.60 $27,890.01
317 $162.69 $557.83 $27,332.18
318 $159.44 $561.08 $26,771.09
319 $156.16 $564.36 $26,206.74
320 $152.87 $567.65 $25,639.09
321 $149.56 $570.96 $25,068.12
322 $146.23 $574.29 $24,493.83
323 $142.88 $577.64 $23,916.19
324 $139.51 $581.01 $23,335.18
Total de años: 27
  Usted invertirá: $8,646.27 en su casa en el año 27
$1,892.28 irá al INTERES
$6,753.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $136.12 $584.40 $22,750.78
326 $132.71 $587.81 $22,162.97
327 $129.28 $591.24 $21,571.73
328 $125.84 $594.69 $20,977.04
329 $122.37 $598.16 $20,378.89
330 $118.88 $601.65 $19,777.24
331 $115.37 $605.16 $19,172.09
332 $111.84 $608.69 $18,563.40
333 $108.29 $612.24 $17,951.16
334 $104.72 $615.81 $17,335.36
335 $101.12 $619.40 $16,715.96
336 $97.51 $623.01 $16,092.94
Total de años: 28
  Usted invertirá: $8,646.27 en su casa en el año 28
$1,404.04 irá al INTERES
$7,242.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $93.88 $626.65 $15,466.30
338 $90.22 $630.30 $14,835.99
339 $86.54 $633.98 $14,202.01
340 $82.85 $637.68 $13,564.34
341 $79.13 $641.40 $12,922.94
342 $75.38 $645.14 $12,277.80
343 $71.62 $648.90 $11,628.90
344 $67.84 $652.69 $10,976.21
345 $64.03 $656.49 $10,319.72
346 $60.20 $660.32 $9,659.39
347 $56.35 $664.18 $8,995.22
348 $52.47 $668.05 $8,327.17
Total de años: 29
  Usted invertirá: $8,646.27 en su casa en el año 29
$880.49 irá al INTERES
$7,765.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $48.58 $671.95 $7,655.22
350 $44.66 $675.87 $6,979.35
351 $40.71 $679.81 $6,299.54
352 $36.75 $683.78 $5,615.77
353 $32.76 $687.76 $4,928.00
354 $28.75 $691.78 $4,236.23
355 $24.71 $695.81 $3,540.42
356 $20.65 $699.87 $2,840.55
357 $16.57 $703.95 $2,136.59
358 $12.46 $708.06 $1,428.53
359 $8.33 $712.19 $716.34
360 $4.18 $716.34 $0.00
Total de años: 30
  Usted invertirá: $8,646.27 en su casa en el año 30
$319.10 irá al INTERES
$8,327.17 irá al PRINCIPAL
 

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