Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $5,995.00
Precio a Financiar: $113,905.00
Pago Mensual: $757.81


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $664.45 $93.37 $113,811.63
2 $663.90 $93.91 $113,717.72
3 $663.35 $94.46 $113,623.26
4 $662.80 $95.01 $113,528.25
5 $662.25 $95.56 $113,432.69
6 $661.69 $96.12 $113,336.56
7 $661.13 $96.68 $113,239.88
8 $660.57 $97.25 $113,142.64
9 $660.00 $97.81 $113,044.82
10 $659.43 $98.38 $112,946.44
11 $658.85 $98.96 $112,847.48
12 $658.28 $99.54 $112,747.94
Total de años: 1
  Usted invertirá: $9,093.75 en su casa en el año 1
$7,936.70 irá al INTERES
$1,157.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $657.70 $100.12 $112,647.83
14 $657.11 $100.70 $112,547.12
15 $656.52 $101.29 $112,445.84
16 $655.93 $101.88 $112,343.96
17 $655.34 $102.47 $112,241.49
18 $654.74 $103.07 $112,138.41
19 $654.14 $103.67 $112,034.74
20 $653.54 $104.28 $111,930.47
21 $652.93 $104.89 $111,825.58
22 $652.32 $105.50 $111,720.08
23 $651.70 $106.11 $111,613.97
24 $651.08 $106.73 $111,507.24
Total de años: 2
  Usted invertirá: $9,093.75 en su casa en el año 2
$7,853.05 irá al INTERES
$1,240.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $650.46 $107.35 $111,399.89
26 $649.83 $107.98 $111,291.91
27 $649.20 $108.61 $111,183.30
28 $648.57 $109.24 $111,074.05
29 $647.93 $109.88 $110,964.17
30 $647.29 $110.52 $110,853.65
31 $646.65 $111.17 $110,742.48
32 $646.00 $111.81 $110,630.67
33 $645.35 $112.47 $110,518.20
34 $644.69 $113.12 $110,405.08
35 $644.03 $113.78 $110,291.29
36 $643.37 $114.45 $110,176.85
Total de años: 3
  Usted invertirá: $9,093.75 en su casa en el año 3
$7,763.36 irá al INTERES
$1,330.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $642.70 $115.11 $110,061.73
38 $642.03 $115.79 $109,945.95
39 $641.35 $116.46 $109,829.49
40 $640.67 $117.14 $109,712.34
41 $639.99 $117.82 $109,594.52
42 $639.30 $118.51 $109,476.01
43 $638.61 $119.20 $109,356.81
44 $637.91 $119.90 $109,236.91
45 $637.22 $120.60 $109,116.31
46 $636.51 $121.30 $108,995.01
47 $635.80 $122.01 $108,873.00
48 $635.09 $122.72 $108,750.28
Total de años: 4
  Usted invertirá: $9,093.75 en su casa en el año 4
$7,667.19 irá al INTERES
$1,426.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $634.38 $123.44 $108,626.84
50 $633.66 $124.16 $108,502.69
51 $632.93 $124.88 $108,377.81
52 $632.20 $125.61 $108,252.20
53 $631.47 $126.34 $108,125.86
54 $630.73 $127.08 $107,998.78
55 $629.99 $127.82 $107,870.96
56 $629.25 $128.57 $107,742.39
57 $628.50 $129.32 $107,613.08
58 $627.74 $130.07 $107,483.01
59 $626.98 $130.83 $107,352.18
60 $626.22 $131.59 $107,220.59
Total de años: 5
  Usted invertirá: $9,093.75 en su casa en el año 5
$7,564.06 irá al INTERES
$1,529.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $625.45 $132.36 $107,088.23
62 $624.68 $133.13 $106,955.10
63 $623.90 $133.91 $106,821.19
64 $623.12 $134.69 $106,686.50
65 $622.34 $135.47 $106,551.02
66 $621.55 $136.27 $106,414.76
67 $620.75 $137.06 $106,277.70
68 $619.95 $137.86 $106,139.84
69 $619.15 $138.66 $106,001.18
70 $618.34 $139.47 $105,861.70
71 $617.53 $140.29 $105,721.42
72 $616.71 $141.10 $105,580.31
Total de años: 6
  Usted invertirá: $9,093.75 en su casa en el año 6
$7,453.48 irá al INTERES
$1,640.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $615.89 $141.93 $105,438.38
74 $615.06 $142.76 $105,295.63
75 $614.22 $143.59 $105,152.04
76 $613.39 $144.43 $105,007.62
77 $612.54 $145.27 $104,862.35
78 $611.70 $146.12 $104,716.23
79 $610.84 $146.97 $104,569.26
80 $609.99 $147.83 $104,421.44
81 $609.13 $148.69 $104,272.75
82 $608.26 $149.56 $104,123.19
83 $607.39 $150.43 $103,972.77
84 $606.51 $151.30 $103,821.46
Total de años: 7
  Usted invertirá: $9,093.75 en su casa en el año 7
$7,334.90 irá al INTERES
$1,758.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $605.63 $152.19 $103,669.27
86 $604.74 $153.08 $103,516.20
87 $603.84 $153.97 $103,362.23
88 $602.95 $154.87 $103,207.36
89 $602.04 $155.77 $103,051.59
90 $601.13 $156.68 $102,894.92
91 $600.22 $157.59 $102,737.32
92 $599.30 $158.51 $102,578.81
93 $598.38 $159.44 $102,419.38
94 $597.45 $160.37 $102,259.01
95 $596.51 $161.30 $102,097.71
96 $595.57 $162.24 $101,935.46
Total de años: 8
  Usted invertirá: $9,093.75 en su casa en el año 8
$7,207.76 irá al INTERES
$1,886.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $594.62 $163.19 $101,772.27
98 $593.67 $164.14 $101,608.13
99 $592.71 $165.10 $101,443.03
100 $591.75 $166.06 $101,276.97
101 $590.78 $167.03 $101,109.94
102 $589.81 $168.00 $100,941.94
103 $588.83 $168.98 $100,772.95
104 $587.84 $169.97 $100,602.98
105 $586.85 $170.96 $100,432.02
106 $585.85 $171.96 $100,260.06
107 $584.85 $172.96 $100,087.10
108 $583.84 $173.97 $99,913.13
Total de años: 9
  Usted invertirá: $9,093.75 en su casa en el año 9
$7,071.42 irá al INTERES
$2,022.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $582.83 $174.99 $99,738.14
110 $581.81 $176.01 $99,562.13
111 $580.78 $177.03 $99,385.10
112 $579.75 $178.07 $99,207.03
113 $578.71 $179.11 $99,027.93
114 $577.66 $180.15 $98,847.78
115 $576.61 $181.20 $98,666.58
116 $575.56 $182.26 $98,484.32
117 $574.49 $183.32 $98,301.00
118 $573.42 $184.39 $98,116.61
119 $572.35 $185.47 $97,931.14
120 $571.27 $186.55 $97,744.60
Total de años: 10
  Usted invertirá: $9,093.75 en su casa en el año 10
$6,925.22 irá al INTERES
$2,168.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $570.18 $187.64 $97,556.96
122 $569.08 $188.73 $97,368.23
123 $567.98 $189.83 $97,178.40
124 $566.87 $190.94 $96,987.46
125 $565.76 $192.05 $96,795.41
126 $564.64 $193.17 $96,602.23
127 $563.51 $194.30 $96,407.93
128 $562.38 $195.43 $96,212.50
129 $561.24 $196.57 $96,015.93
130 $560.09 $197.72 $95,818.21
131 $558.94 $198.87 $95,619.33
132 $557.78 $200.03 $95,419.30
Total de años: 11
  Usted invertirá: $9,093.75 en su casa en el año 11
$6,768.46 irá al INTERES
$2,325.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $556.61 $201.20 $95,218.10
134 $555.44 $202.37 $95,015.73
135 $554.26 $203.55 $94,812.17
136 $553.07 $204.74 $94,607.43
137 $551.88 $205.94 $94,401.49
138 $550.68 $207.14 $94,194.36
139 $549.47 $208.35 $93,986.01
140 $548.25 $209.56 $93,776.45
141 $547.03 $210.78 $93,565.67
142 $545.80 $212.01 $93,353.65
143 $544.56 $213.25 $93,140.40
144 $543.32 $214.49 $92,925.91
Total de años: 12
  Usted invertirá: $9,093.75 en su casa en el año 12
$6,600.36 irá al INTERES
$2,493.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $542.07 $215.75 $92,710.16
146 $540.81 $217.00 $92,493.16
147 $539.54 $218.27 $92,274.89
148 $538.27 $219.54 $92,055.35
149 $536.99 $220.82 $91,834.53
150 $535.70 $222.11 $91,612.41
151 $534.41 $223.41 $91,389.01
152 $533.10 $224.71 $91,164.30
153 $531.79 $226.02 $90,938.28
154 $530.47 $227.34 $90,710.94
155 $529.15 $228.67 $90,482.27
156 $527.81 $230.00 $90,252.27
Total de años: 13
  Usted invertirá: $9,093.75 en su casa en el año 13
$6,420.12 irá al INTERES
$2,673.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $526.47 $231.34 $90,020.93
158 $525.12 $232.69 $89,788.24
159 $523.76 $234.05 $89,554.19
160 $522.40 $235.41 $89,318.78
161 $521.03 $236.79 $89,081.99
162 $519.64 $238.17 $88,843.82
163 $518.26 $239.56 $88,604.27
164 $516.86 $240.95 $88,363.31
165 $515.45 $242.36 $88,120.95
166 $514.04 $243.77 $87,877.18
167 $512.62 $245.20 $87,631.98
168 $511.19 $246.63 $87,385.36
Total de años: 14
  Usted invertirá: $9,093.75 en su casa en el año 14
$6,226.84 irá al INTERES
$2,866.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $509.75 $248.06 $87,137.29
170 $508.30 $249.51 $86,887.78
171 $506.85 $250.97 $86,636.81
172 $505.38 $252.43 $86,384.38
173 $503.91 $253.90 $86,130.48
174 $502.43 $255.39 $85,875.09
175 $500.94 $256.87 $85,618.22
176 $499.44 $258.37 $85,359.84
177 $497.93 $259.88 $85,099.96
178 $496.42 $261.40 $84,838.57
179 $494.89 $262.92 $84,575.64
180 $493.36 $264.45 $84,311.19
Total de años: 15
  Usted invertirá: $9,093.75 en su casa en el año 15
$6,019.59 irá al INTERES
$3,074.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $491.82 $266.00 $84,045.19
182 $490.26 $267.55 $83,777.64
183 $488.70 $269.11 $83,508.53
184 $487.13 $270.68 $83,237.85
185 $485.55 $272.26 $82,965.59
186 $483.97 $273.85 $82,691.75
187 $482.37 $275.44 $82,416.30
188 $480.76 $277.05 $82,139.25
189 $479.15 $278.67 $81,860.59
190 $477.52 $280.29 $81,580.29
191 $475.89 $281.93 $81,298.36
192 $474.24 $283.57 $81,014.79
Total de años: 16
  Usted invertirá: $9,093.75 en su casa en el año 16
$5,797.36 irá al INTERES
$3,296.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $472.59 $285.23 $80,729.57
194 $470.92 $286.89 $80,442.68
195 $469.25 $288.56 $80,154.11
196 $467.57 $290.25 $79,863.86
197 $465.87 $291.94 $79,571.92
198 $464.17 $293.64 $79,278.28
199 $462.46 $295.36 $78,982.92
200 $460.73 $297.08 $78,685.85
201 $459.00 $298.81 $78,387.03
202 $457.26 $300.56 $78,086.48
203 $455.50 $302.31 $77,784.17
204 $453.74 $304.07 $77,480.10
Total de años: 17
  Usted invertirá: $9,093.75 en su casa en el año 17
$5,559.06 irá al INTERES
$3,534.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $451.97 $305.85 $77,174.25
206 $450.18 $307.63 $76,866.62
207 $448.39 $309.42 $76,557.20
208 $446.58 $311.23 $76,245.97
209 $444.77 $313.04 $75,932.93
210 $442.94 $314.87 $75,618.05
211 $441.11 $316.71 $75,301.35
212 $439.26 $318.55 $74,982.79
213 $437.40 $320.41 $74,662.38
214 $435.53 $322.28 $74,340.10
215 $433.65 $324.16 $74,015.93
216 $431.76 $326.05 $73,689.88
Total de años: 18
  Usted invertirá: $9,093.75 en su casa en el año 18
$5,303.54 irá al INTERES
$3,790.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $429.86 $327.96 $73,361.93
218 $427.94 $329.87 $73,032.06
219 $426.02 $331.79 $72,700.27
220 $424.08 $333.73 $72,366.54
221 $422.14 $335.67 $72,030.86
222 $420.18 $337.63 $71,693.23
223 $418.21 $339.60 $71,353.63
224 $416.23 $341.58 $71,012.04
225 $414.24 $343.58 $70,668.47
226 $412.23 $345.58 $70,322.89
227 $410.22 $347.60 $69,975.29
228 $408.19 $349.62 $69,625.67
Total de años: 19
  Usted invertirá: $9,093.75 en su casa en el año 19
$5,029.54 irá al INTERES
$4,064.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $406.15 $351.66 $69,274.01
230 $404.10 $353.71 $68,920.29
231 $402.04 $355.78 $68,564.51
232 $399.96 $357.85 $68,206.66
233 $397.87 $359.94 $67,846.72
234 $395.77 $362.04 $67,484.68
235 $393.66 $364.15 $67,120.53
236 $391.54 $366.28 $66,754.25
237 $389.40 $368.41 $66,385.84
238 $387.25 $370.56 $66,015.28
239 $385.09 $372.72 $65,642.55
240 $382.91 $374.90 $65,267.65
Total de años: 20
  Usted invertirá: $9,093.75 en su casa en el año 20
$4,735.74 irá al INTERES
$4,358.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $380.73 $377.08 $64,890.57
242 $378.53 $379.28 $64,511.28
243 $376.32 $381.50 $64,129.79
244 $374.09 $383.72 $63,746.07
245 $371.85 $385.96 $63,360.10
246 $369.60 $388.21 $62,971.89
247 $367.34 $390.48 $62,581.42
248 $365.06 $392.75 $62,188.66
249 $362.77 $395.05 $61,793.62
250 $360.46 $397.35 $61,396.27
251 $358.14 $399.67 $60,996.60
252 $355.81 $402.00 $60,594.60
Total de años: 21
  Usted invertirá: $9,093.75 en su casa en el año 21
$4,420.70 irá al INTERES
$4,673.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $353.47 $404.34 $60,190.25
254 $351.11 $406.70 $59,783.55
255 $348.74 $409.08 $59,374.48
256 $346.35 $411.46 $58,963.01
257 $343.95 $413.86 $58,549.15
258 $341.54 $416.28 $58,132.88
259 $339.11 $418.70 $57,714.17
260 $336.67 $421.15 $57,293.02
261 $334.21 $423.60 $56,869.42
262 $331.74 $426.07 $56,443.35
263 $329.25 $428.56 $56,014.79
264 $326.75 $431.06 $55,583.73
Total de años: 22
  Usted invertirá: $9,093.75 en su casa en el año 22
$4,082.88 irá al INTERES
$5,010.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $324.24 $433.57 $55,150.15
266 $321.71 $436.10 $54,714.05
267 $319.17 $438.65 $54,275.40
268 $316.61 $441.21 $53,834.20
269 $314.03 $443.78 $53,390.42
270 $311.44 $446.37 $52,944.05
271 $308.84 $448.97 $52,495.07
272 $306.22 $451.59 $52,043.48
273 $303.59 $454.23 $51,589.26
274 $300.94 $456.88 $51,132.38
275 $298.27 $459.54 $50,672.84
276 $295.59 $462.22 $50,210.62
Total de años: 23
  Usted invertirá: $9,093.75 en su casa en el año 23
$3,720.65 irá al INTERES
$5,373.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $292.90 $464.92 $49,745.70
278 $290.18 $467.63 $49,278.07
279 $287.46 $470.36 $48,807.71
280 $284.71 $473.10 $48,334.61
281 $281.95 $475.86 $47,858.75
282 $279.18 $478.64 $47,380.12
283 $276.38 $481.43 $46,898.69
284 $273.58 $484.24 $46,414.45
285 $270.75 $487.06 $45,927.39
286 $267.91 $489.90 $45,437.49
287 $265.05 $492.76 $44,944.72
288 $262.18 $495.64 $44,449.09
Total de años: 24
  Usted invertirá: $9,093.75 en su casa en el año 24
$3,332.22 irá al INTERES
$5,761.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $259.29 $498.53 $43,950.56
290 $256.38 $501.43 $43,449.13
291 $253.45 $504.36 $42,944.77
292 $250.51 $507.30 $42,437.47
293 $247.55 $510.26 $41,927.21
294 $244.58 $513.24 $41,413.97
295 $241.58 $516.23 $40,897.74
296 $238.57 $519.24 $40,378.49
297 $235.54 $522.27 $39,856.22
298 $232.49 $525.32 $39,330.90
299 $229.43 $528.38 $38,802.52
300 $226.35 $531.46 $38,271.06
Total de años: 25
  Usted invertirá: $9,093.75 en su casa en el año 25
$2,915.72 irá al INTERES
$6,178.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $223.25 $534.56 $37,736.49
302 $220.13 $537.68 $37,198.81
303 $216.99 $540.82 $36,657.99
304 $213.84 $543.97 $36,114.01
305 $210.67 $547.15 $35,566.87
306 $207.47 $550.34 $35,016.53
307 $204.26 $553.55 $34,462.98
308 $201.03 $556.78 $33,906.20
309 $197.79 $560.03 $33,346.17
310 $194.52 $563.29 $32,782.88
311 $191.23 $566.58 $32,216.30
312 $187.93 $569.88 $31,646.42
Total de años: 26
  Usted invertirá: $9,093.75 en su casa en el año 26
$2,469.11 irá al INTERES
$6,624.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $184.60 $573.21 $31,073.21
314 $181.26 $576.55 $30,496.65
315 $177.90 $579.92 $29,916.74
316 $174.51 $583.30 $29,333.44
317 $171.11 $586.70 $28,746.74
318 $167.69 $590.12 $28,156.62
319 $164.25 $593.57 $27,563.05
320 $160.78 $597.03 $26,966.02
321 $157.30 $600.51 $26,365.51
322 $153.80 $604.01 $25,761.50
323 $150.28 $607.54 $25,153.96
324 $146.73 $611.08 $24,542.88
Total de años: 27
  Usted invertirá: $9,093.75 en su casa en el año 27
$1,990.22 irá al INTERES
$7,103.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $143.17 $614.65 $23,928.23
326 $139.58 $618.23 $23,310.00
327 $135.98 $621.84 $22,688.16
328 $132.35 $625.47 $22,062.70
329 $128.70 $629.11 $21,433.58
330 $125.03 $632.78 $20,800.80
331 $121.34 $636.47 $20,164.32
332 $117.63 $640.19 $19,524.14
333 $113.89 $643.92 $18,880.22
334 $110.13 $647.68 $18,232.54
335 $106.36 $651.46 $17,581.08
336 $102.56 $655.26 $16,925.82
Total de años: 28
  Usted invertirá: $9,093.75 en su casa en el año 28
$1,476.70 irá al INTERES
$7,617.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $98.73 $659.08 $16,266.75
338 $94.89 $662.92 $15,603.82
339 $91.02 $666.79 $14,937.03
340 $87.13 $670.68 $14,266.35
341 $83.22 $674.59 $13,591.76
342 $79.29 $678.53 $12,913.23
343 $75.33 $682.49 $12,230.75
344 $71.35 $686.47 $11,544.28
345 $67.34 $690.47 $10,853.81
346 $63.31 $694.50 $10,159.31
347 $59.26 $698.55 $9,460.76
348 $55.19 $702.63 $8,758.13
Total de años: 29
  Usted invertirá: $9,093.75 en su casa en el año 29
$926.06 irá al INTERES
$8,167.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $51.09 $706.72 $8,051.41
350 $46.97 $710.85 $7,340.56
351 $42.82 $714.99 $6,625.57
352 $38.65 $719.16 $5,906.41
353 $34.45 $723.36 $5,183.05
354 $30.23 $727.58 $4,455.47
355 $25.99 $731.82 $3,723.65
356 $21.72 $736.09 $2,987.56
357 $17.43 $740.39 $2,247.17
358 $13.11 $744.70 $1,502.47
359 $8.76 $749.05 $753.42
360 $4.39 $753.42 $0.00
Total de años: 30
  Usted invertirá: $9,093.75 en su casa en el año 30
$335.62 irá al INTERES
$8,758.13 irá al PRINCIPAL
 

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