Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $5,745.00
Precio a Financiar: $109,155.00
Pago Mensual: $726.21


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $636.74 $89.47 $109,065.53
2 $636.22 $90.00 $108,975.53
3 $635.69 $90.52 $108,885.01
4 $635.16 $91.05 $108,793.96
5 $634.63 $91.58 $108,702.38
6 $634.10 $92.11 $108,610.27
7 $633.56 $92.65 $108,517.62
8 $633.02 $93.19 $108,424.43
9 $632.48 $93.74 $108,330.69
10 $631.93 $94.28 $108,236.41
11 $631.38 $94.83 $108,141.58
12 $630.83 $95.39 $108,046.19
Total de años: 1
  Usted invertirá: $8,714.53 en su casa en el año 1
$7,605.72 irá al INTERES
$1,108.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $630.27 $95.94 $107,950.25
14 $629.71 $96.50 $107,853.75
15 $629.15 $97.06 $107,756.69
16 $628.58 $97.63 $107,659.06
17 $628.01 $98.20 $107,560.86
18 $627.44 $98.77 $107,462.08
19 $626.86 $99.35 $107,362.73
20 $626.28 $99.93 $107,262.81
21 $625.70 $100.51 $107,162.30
22 $625.11 $101.10 $107,061.20
23 $624.52 $101.69 $106,959.51
24 $623.93 $102.28 $106,857.23
Total de años: 2
  Usted invertirá: $8,714.53 en su casa en el año 2
$7,525.57 irá al INTERES
$1,188.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $623.33 $102.88 $106,754.35
26 $622.73 $103.48 $106,650.88
27 $622.13 $104.08 $106,546.79
28 $621.52 $104.69 $106,442.11
29 $620.91 $105.30 $106,336.81
30 $620.30 $105.91 $106,230.90
31 $619.68 $106.53 $106,124.36
32 $619.06 $107.15 $106,017.21
33 $618.43 $107.78 $105,909.44
34 $617.81 $108.41 $105,801.03
35 $617.17 $109.04 $105,691.99
36 $616.54 $109.67 $105,582.32
Total de años: 3
  Usted invertirá: $8,714.53 en su casa en el año 3
$7,439.62 irá al INTERES
$1,274.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $615.90 $110.31 $105,472.00
38 $615.25 $110.96 $105,361.04
39 $614.61 $111.60 $105,249.44
40 $613.96 $112.26 $105,137.18
41 $613.30 $112.91 $105,024.27
42 $612.64 $113.57 $104,910.70
43 $611.98 $114.23 $104,796.47
44 $611.31 $114.90 $104,681.57
45 $610.64 $115.57 $104,566.01
46 $609.97 $116.24 $104,449.76
47 $609.29 $116.92 $104,332.84
48 $608.61 $117.60 $104,215.24
Total de años: 4
  Usted invertirá: $8,714.53 en su casa en el año 4
$7,347.45 irá al INTERES
$1,367.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $607.92 $118.29 $104,096.95
50 $607.23 $118.98 $103,977.97
51 $606.54 $119.67 $103,858.30
52 $605.84 $120.37 $103,737.93
53 $605.14 $121.07 $103,616.86
54 $604.43 $121.78 $103,495.08
55 $603.72 $122.49 $103,372.59
56 $603.01 $123.20 $103,249.38
57 $602.29 $123.92 $103,125.46
58 $601.57 $124.65 $103,000.81
59 $600.84 $125.37 $102,875.44
60 $600.11 $126.10 $102,749.34
Total de años: 5
  Usted invertirá: $8,714.53 en su casa en el año 5
$7,248.63 irá al INTERES
$1,465.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $599.37 $126.84 $102,622.50
62 $598.63 $127.58 $102,494.92
63 $597.89 $128.32 $102,366.59
64 $597.14 $129.07 $102,237.52
65 $596.39 $129.83 $102,107.70
66 $595.63 $130.58 $101,977.11
67 $594.87 $131.34 $101,845.77
68 $594.10 $132.11 $101,713.66
69 $593.33 $132.88 $101,580.78
70 $592.55 $133.66 $101,447.12
71 $591.77 $134.44 $101,312.68
72 $590.99 $135.22 $101,177.46
Total de años: 6
  Usted invertirá: $8,714.53 en su casa en el año 6
$7,142.66 irá al INTERES
$1,571.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $590.20 $136.01 $101,041.45
74 $589.41 $136.80 $100,904.65
75 $588.61 $137.60 $100,767.05
76 $587.81 $138.40 $100,628.65
77 $587.00 $139.21 $100,489.44
78 $586.19 $140.02 $100,349.42
79 $585.37 $140.84 $100,208.58
80 $584.55 $141.66 $100,066.92
81 $583.72 $142.49 $99,924.43
82 $582.89 $143.32 $99,781.11
83 $582.06 $144.15 $99,636.96
84 $581.22 $145.00 $99,491.96
Total de años: 7
  Usted invertirá: $8,714.53 en su casa en el año 7
$7,029.03 irá al INTERES
$1,685.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $580.37 $145.84 $99,346.12
86 $579.52 $146.69 $99,199.43
87 $578.66 $147.55 $99,051.88
88 $577.80 $148.41 $98,903.47
89 $576.94 $149.27 $98,754.20
90 $576.07 $150.14 $98,604.05
91 $575.19 $151.02 $98,453.03
92 $574.31 $151.90 $98,301.13
93 $573.42 $152.79 $98,148.34
94 $572.53 $153.68 $97,994.66
95 $571.64 $154.58 $97,840.09
96 $570.73 $155.48 $97,684.61
Total de años: 8
  Usted invertirá: $8,714.53 en su casa en el año 8
$6,907.18 irá al INTERES
$1,807.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $569.83 $156.38 $97,528.23
98 $568.91 $157.30 $97,370.93
99 $568.00 $158.21 $97,212.72
100 $567.07 $159.14 $97,053.58
101 $566.15 $160.07 $96,893.51
102 $565.21 $161.00 $96,732.52
103 $564.27 $161.94 $96,570.58
104 $563.33 $162.88 $96,407.70
105 $562.38 $163.83 $96,243.86
106 $561.42 $164.79 $96,079.07
107 $560.46 $165.75 $95,913.32
108 $559.49 $166.72 $95,746.61
Total de años: 9
  Usted invertirá: $8,714.53 en su casa en el año 9
$6,776.53 irá al INTERES
$1,938.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $558.52 $167.69 $95,578.92
110 $557.54 $168.67 $95,410.25
111 $556.56 $169.65 $95,240.60
112 $555.57 $170.64 $95,069.96
113 $554.57 $171.64 $94,898.32
114 $553.57 $172.64 $94,725.69
115 $552.57 $173.64 $94,552.04
116 $551.55 $174.66 $94,377.38
117 $550.53 $175.68 $94,201.71
118 $549.51 $176.70 $94,025.01
119 $548.48 $177.73 $93,847.28
120 $547.44 $178.77 $93,668.51
Total de años: 10
  Usted invertirá: $8,714.53 en su casa en el año 10
$6,636.43 irá al INTERES
$2,078.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $546.40 $179.81 $93,488.70
122 $545.35 $180.86 $93,307.84
123 $544.30 $181.92 $93,125.92
124 $543.23 $182.98 $92,942.94
125 $542.17 $184.04 $92,758.90
126 $541.09 $185.12 $92,573.78
127 $540.01 $186.20 $92,387.59
128 $538.93 $187.28 $92,200.30
129 $537.84 $188.38 $92,011.93
130 $536.74 $189.47 $91,822.45
131 $535.63 $190.58 $91,631.87
132 $534.52 $191.69 $91,440.18
Total de años: 11
  Usted invertirá: $8,714.53 en su casa en el año 11
$6,486.20 irá al INTERES
$2,228.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $533.40 $192.81 $91,247.37
134 $532.28 $193.93 $91,053.44
135 $531.15 $195.07 $90,858.37
136 $530.01 $196.20 $90,662.17
137 $528.86 $197.35 $90,464.82
138 $527.71 $198.50 $90,266.32
139 $526.55 $199.66 $90,066.66
140 $525.39 $200.82 $89,865.84
141 $524.22 $201.99 $89,663.85
142 $523.04 $203.17 $89,460.67
143 $521.85 $204.36 $89,256.32
144 $520.66 $205.55 $89,050.77
Total de años: 12
  Usted invertirá: $8,714.53 en su casa en el año 12
$6,325.12 irá al INTERES
$2,389.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $519.46 $206.75 $88,844.02
146 $518.26 $207.95 $88,636.06
147 $517.04 $209.17 $88,426.90
148 $515.82 $210.39 $88,216.51
149 $514.60 $211.61 $88,004.90
150 $513.36 $212.85 $87,792.05
151 $512.12 $214.09 $87,577.96
152 $510.87 $215.34 $87,362.62
153 $509.62 $216.60 $87,146.02
154 $508.35 $217.86 $86,928.16
155 $507.08 $219.13 $86,709.03
156 $505.80 $220.41 $86,488.62
Total de años: 13
  Usted invertirá: $8,714.53 en su casa en el año 13
$6,152.39 irá al INTERES
$2,562.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $504.52 $221.69 $86,266.93
158 $503.22 $222.99 $86,043.94
159 $501.92 $224.29 $85,819.65
160 $500.61 $225.60 $85,594.06
161 $499.30 $226.91 $85,367.15
162 $497.98 $228.24 $85,138.91
163 $496.64 $229.57 $84,909.34
164 $495.30 $230.91 $84,678.44
165 $493.96 $232.25 $84,446.18
166 $492.60 $233.61 $84,212.57
167 $491.24 $234.97 $83,977.60
168 $489.87 $236.34 $83,741.26
Total de años: 14
  Usted invertirá: $8,714.53 en su casa en el año 14
$5,967.17 irá al INTERES
$2,747.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $488.49 $237.72 $83,503.54
170 $487.10 $239.11 $83,264.43
171 $485.71 $240.50 $83,023.93
172 $484.31 $241.90 $82,782.03
173 $482.90 $243.32 $82,538.71
174 $481.48 $244.74 $82,293.98
175 $480.05 $246.16 $82,047.81
176 $478.61 $247.60 $81,800.22
177 $477.17 $249.04 $81,551.17
178 $475.72 $250.50 $81,300.68
179 $474.25 $251.96 $81,048.72
180 $472.78 $253.43 $80,795.29
Total de años: 15
  Usted invertirá: $8,714.53 en su casa en el año 15
$5,768.56 irá al INTERES
$2,945.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $471.31 $254.91 $80,540.39
182 $469.82 $256.39 $80,284.00
183 $468.32 $257.89 $80,026.11
184 $466.82 $259.39 $79,766.72
185 $465.31 $260.91 $79,505.81
186 $463.78 $262.43 $79,243.38
187 $462.25 $263.96 $78,979.43
188 $460.71 $265.50 $78,713.93
189 $459.16 $267.05 $78,446.88
190 $457.61 $268.60 $78,178.28
191 $456.04 $270.17 $77,908.11
192 $454.46 $271.75 $77,636.36
Total de años: 16
  Usted invertirá: $8,714.53 en su casa en el año 16
$5,555.60 irá al INTERES
$3,158.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $452.88 $273.33 $77,363.03
194 $451.28 $274.93 $77,088.10
195 $449.68 $276.53 $76,811.57
196 $448.07 $278.14 $76,533.43
197 $446.44 $279.77 $76,253.66
198 $444.81 $281.40 $75,972.26
199 $443.17 $283.04 $75,689.22
200 $441.52 $284.69 $75,404.53
201 $439.86 $286.35 $75,118.18
202 $438.19 $288.02 $74,830.16
203 $436.51 $289.70 $74,540.46
204 $434.82 $291.39 $74,249.07
Total de años: 17
  Usted invertirá: $8,714.53 en su casa en el año 17
$5,327.24 irá al INTERES
$3,387.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $433.12 $293.09 $73,955.98
206 $431.41 $294.80 $73,661.18
207 $429.69 $296.52 $73,364.66
208 $427.96 $298.25 $73,066.40
209 $426.22 $299.99 $72,766.41
210 $424.47 $301.74 $72,464.67
211 $422.71 $303.50 $72,161.17
212 $420.94 $305.27 $71,855.90
213 $419.16 $307.05 $71,548.85
214 $417.37 $308.84 $71,240.01
215 $415.57 $310.64 $70,929.36
216 $413.75 $312.46 $70,616.91
Total de años: 18
  Usted invertirá: $8,714.53 en su casa en el año 18
$5,082.37 irá al INTERES
$3,632.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $411.93 $314.28 $70,302.63
218 $410.10 $316.11 $69,986.52
219 $408.25 $317.96 $69,668.56
220 $406.40 $319.81 $69,348.75
221 $404.53 $321.68 $69,027.07
222 $402.66 $323.55 $68,703.52
223 $400.77 $325.44 $68,378.08
224 $398.87 $327.34 $68,050.74
225 $396.96 $329.25 $67,721.49
226 $395.04 $331.17 $67,390.32
227 $393.11 $333.10 $67,057.22
228 $391.17 $335.04 $66,722.18
Total de años: 19
  Usted invertirá: $8,714.53 en su casa en el año 19
$4,819.80 irá al INTERES
$3,894.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $389.21 $337.00 $66,385.18
230 $387.25 $338.96 $66,046.22
231 $385.27 $340.94 $65,705.28
232 $383.28 $342.93 $65,362.35
233 $381.28 $344.93 $65,017.42
234 $379.27 $346.94 $64,670.47
235 $377.24 $348.97 $64,321.51
236 $375.21 $351.00 $63,970.50
237 $373.16 $353.05 $63,617.45
238 $371.10 $355.11 $63,262.35
239 $369.03 $357.18 $62,905.16
240 $366.95 $359.26 $62,545.90
Total de años: 20
  Usted invertirá: $8,714.53 en su casa en el año 20
$4,538.25 irá al INTERES
$4,176.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $364.85 $361.36 $62,184.54
242 $362.74 $363.47 $61,821.07
243 $360.62 $365.59 $61,455.48
244 $358.49 $367.72 $61,087.76
245 $356.35 $369.87 $60,717.90
246 $354.19 $372.02 $60,345.88
247 $352.02 $374.19 $59,971.68
248 $349.83 $376.38 $59,595.31
249 $347.64 $378.57 $59,216.73
250 $345.43 $380.78 $58,835.95
251 $343.21 $383.00 $58,452.95
252 $340.98 $385.24 $58,067.72
Total de años: 21
  Usted invertirá: $8,714.53 en su casa en el año 21
$4,236.35 irá al INTERES
$4,478.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $338.73 $387.48 $57,680.24
254 $336.47 $389.74 $57,290.49
255 $334.19 $392.02 $56,898.48
256 $331.91 $394.30 $56,504.17
257 $329.61 $396.60 $56,107.57
258 $327.29 $398.92 $55,708.65
259 $324.97 $401.24 $55,307.41
260 $322.63 $403.58 $54,903.82
261 $320.27 $405.94 $54,497.89
262 $317.90 $408.31 $54,089.58
263 $315.52 $410.69 $53,678.89
264 $313.13 $413.08 $53,265.81
Total de años: 22
  Usted invertirá: $8,714.53 en su casa en el año 22
$3,912.62 irá al INTERES
$4,801.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $310.72 $415.49 $52,850.31
266 $308.29 $417.92 $52,432.40
267 $305.86 $420.36 $52,012.04
268 $303.40 $422.81 $51,589.23
269 $300.94 $425.27 $51,163.96
270 $298.46 $427.75 $50,736.20
271 $295.96 $430.25 $50,305.95
272 $293.45 $432.76 $49,873.20
273 $290.93 $435.28 $49,437.91
274 $288.39 $437.82 $49,000.09
275 $285.83 $440.38 $48,559.71
276 $283.26 $442.95 $48,116.77
Total de años: 23
  Usted invertirá: $8,714.53 en su casa en el año 23
$3,565.49 irá al INTERES
$5,149.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $280.68 $445.53 $47,671.24
278 $278.08 $448.13 $47,223.11
279 $275.47 $450.74 $46,772.36
280 $272.84 $453.37 $46,318.99
281 $270.19 $456.02 $45,862.97
282 $267.53 $458.68 $45,404.30
283 $264.86 $461.35 $44,942.95
284 $262.17 $464.04 $44,478.90
285 $259.46 $466.75 $44,012.15
286 $256.74 $469.47 $43,542.68
287 $254.00 $472.21 $43,070.47
288 $251.24 $474.97 $42,595.50
Total de años: 24
  Usted invertirá: $8,714.53 en su casa en el año 24
$3,193.27 irá al INTERES
$5,521.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $248.47 $477.74 $42,117.76
290 $245.69 $480.52 $41,637.24
291 $242.88 $483.33 $41,153.91
292 $240.06 $486.15 $40,667.76
293 $237.23 $488.98 $40,178.78
294 $234.38 $491.83 $39,686.95
295 $231.51 $494.70 $39,192.24
296 $228.62 $497.59 $38,694.65
297 $225.72 $500.49 $38,194.16
298 $222.80 $503.41 $37,690.75
299 $219.86 $506.35 $37,184.40
300 $216.91 $509.30 $36,675.10
Total de años: 25
  Usted invertirá: $8,714.53 en su casa en el año 25
$2,794.13 irá al INTERES
$5,920.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $213.94 $512.27 $36,162.83
302 $210.95 $515.26 $35,647.57
303 $207.94 $518.27 $35,129.30
304 $204.92 $521.29 $34,608.01
305 $201.88 $524.33 $34,083.68
306 $198.82 $527.39 $33,556.29
307 $195.75 $530.47 $33,025.82
308 $192.65 $533.56 $32,492.26
309 $189.54 $536.67 $31,955.59
310 $186.41 $539.80 $31,415.79
311 $183.26 $542.95 $30,872.83
312 $180.09 $546.12 $30,326.72
Total de años: 26
  Usted invertirá: $8,714.53 en su casa en el año 26
$2,366.15 irá al INTERES
$6,348.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $176.91 $549.31 $29,777.41
314 $173.70 $552.51 $29,224.90
315 $170.48 $555.73 $28,669.17
316 $167.24 $558.97 $28,110.19
317 $163.98 $562.23 $27,547.96
318 $160.70 $565.51 $26,982.44
319 $157.40 $568.81 $26,413.63
320 $154.08 $572.13 $25,841.50
321 $150.74 $575.47 $25,266.03
322 $147.39 $578.83 $24,687.21
323 $144.01 $582.20 $24,105.00
324 $140.61 $585.60 $23,519.40
Total de años: 27
  Usted invertirá: $8,714.53 en su casa en el año 27
$1,907.22 irá al INTERES
$6,807.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $137.20 $589.01 $22,930.39
326 $133.76 $592.45 $22,337.94
327 $130.30 $595.91 $21,742.03
328 $126.83 $599.38 $21,142.65
329 $123.33 $602.88 $20,539.77
330 $119.82 $606.40 $19,933.38
331 $116.28 $609.93 $19,323.44
332 $112.72 $613.49 $18,709.95
333 $109.14 $617.07 $18,092.88
334 $105.54 $620.67 $17,472.21
335 $101.92 $624.29 $16,847.92
336 $98.28 $627.93 $16,219.99
Total de años: 28
  Usted invertirá: $8,714.53 en su casa en el año 28
$1,415.12 irá al INTERES
$7,299.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $94.62 $631.59 $15,588.40
338 $90.93 $635.28 $14,953.12
339 $87.23 $638.98 $14,314.14
340 $83.50 $642.71 $13,671.42
341 $79.75 $646.46 $13,024.96
342 $75.98 $650.23 $12,374.73
343 $72.19 $654.03 $11,720.71
344 $68.37 $657.84 $11,062.87
345 $64.53 $661.68 $10,401.19
346 $60.67 $665.54 $9,735.65
347 $56.79 $669.42 $9,066.23
348 $52.89 $673.32 $8,392.91
Total de años: 29
  Usted invertirá: $8,714.53 en su casa en el año 29
$887.44 irá al INTERES
$7,827.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $48.96 $677.25 $7,715.65
350 $45.01 $681.20 $7,034.45
351 $41.03 $685.18 $6,349.28
352 $37.04 $689.17 $5,660.10
353 $33.02 $693.19 $4,966.91
354 $28.97 $697.24 $4,269.67
355 $24.91 $701.30 $3,568.37
356 $20.82 $705.40 $2,862.97
357 $16.70 $709.51 $2,153.46
358 $12.56 $713.65 $1,439.81
359 $8.40 $717.81 $722.00
360 $4.21 $722.00 $0.00
Total de años: 30
  Usted invertirá: $8,714.53 en su casa en el año 30
$321.62 irá al INTERES
$8,392.91 irá al PRINCIPAL
 

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