Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,000.00
Precio a Financiar: $114,000.00
Pago Mensual: $758.44


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $665.00 $93.44 $113,906.56
2 $664.45 $93.99 $113,812.57
3 $663.91 $94.54 $113,718.03
4 $663.36 $95.09 $113,622.94
5 $662.80 $95.64 $113,527.29
6 $662.24 $96.20 $113,431.09
7 $661.68 $96.76 $113,334.33
8 $661.12 $97.33 $113,237.00
9 $660.55 $97.90 $113,139.10
10 $659.98 $98.47 $113,040.64
11 $659.40 $99.04 $112,941.60
12 $658.83 $99.62 $112,841.98
Total de años: 1
  Usted invertirá: $9,101.34 en su casa en el año 1
$7,943.31 irá al INTERES
$1,158.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $658.24 $100.20 $112,741.78
14 $657.66 $100.78 $112,640.99
15 $657.07 $101.37 $112,539.62
16 $656.48 $101.96 $112,437.66
17 $655.89 $102.56 $112,335.10
18 $655.29 $103.16 $112,231.94
19 $654.69 $103.76 $112,128.18
20 $654.08 $104.36 $112,023.82
21 $653.47 $104.97 $111,918.85
22 $652.86 $105.58 $111,813.26
23 $652.24 $106.20 $111,707.06
24 $651.62 $106.82 $111,600.24
Total de años: 2
  Usted invertirá: $9,101.34 en su casa en el año 2
$7,859.60 irá al INTERES
$1,241.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $651.00 $107.44 $111,492.80
26 $650.37 $108.07 $111,384.73
27 $649.74 $108.70 $111,276.03
28 $649.11 $109.33 $111,166.69
29 $648.47 $109.97 $111,056.72
30 $647.83 $110.61 $110,946.10
31 $647.19 $111.26 $110,834.85
32 $646.54 $111.91 $110,722.94
33 $645.88 $112.56 $110,610.38
34 $645.23 $113.22 $110,497.16
35 $644.57 $113.88 $110,383.28
36 $643.90 $114.54 $110,268.74
Total de años: 3
  Usted invertirá: $9,101.34 en su casa en el año 3
$7,769.84 irá al INTERES
$1,331.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $643.23 $115.21 $110,153.53
38 $642.56 $115.88 $110,037.64
39 $641.89 $116.56 $109,921.09
40 $641.21 $117.24 $109,803.85
41 $640.52 $117.92 $109,685.93
42 $639.83 $118.61 $109,567.32
43 $639.14 $119.30 $109,448.01
44 $638.45 $120.00 $109,328.01
45 $637.75 $120.70 $109,207.32
46 $637.04 $121.40 $109,085.91
47 $636.33 $122.11 $108,963.80
48 $635.62 $122.82 $108,840.98
Total de años: 4
  Usted invertirá: $9,101.34 en su casa en el año 4
$7,673.58 irá al INTERES
$1,427.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $634.91 $123.54 $108,717.44
50 $634.19 $124.26 $108,593.18
51 $633.46 $124.98 $108,468.20
52 $632.73 $125.71 $108,342.48
53 $632.00 $126.45 $108,216.04
54 $631.26 $127.18 $108,088.85
55 $630.52 $127.93 $107,960.93
56 $629.77 $128.67 $107,832.25
57 $629.02 $129.42 $107,702.83
58 $628.27 $130.18 $107,572.65
59 $627.51 $130.94 $107,441.71
60 $626.74 $131.70 $107,310.01
Total de años: 5
  Usted invertirá: $9,101.34 en su casa en el año 5
$7,570.37 irá al INTERES
$1,530.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $625.98 $132.47 $107,177.54
62 $625.20 $133.24 $107,044.30
63 $624.43 $134.02 $106,910.28
64 $623.64 $134.80 $106,775.48
65 $622.86 $135.59 $106,639.89
66 $622.07 $136.38 $106,503.51
67 $621.27 $137.17 $106,366.34
68 $620.47 $137.97 $106,228.36
69 $619.67 $138.78 $106,089.58
70 $618.86 $139.59 $105,949.99
71 $618.04 $140.40 $105,809.59
72 $617.22 $141.22 $105,668.37
Total de años: 6
  Usted invertirá: $9,101.34 en su casa en el año 6
$7,459.70 irá al INTERES
$1,641.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $616.40 $142.05 $105,526.32
74 $615.57 $142.87 $105,383.45
75 $614.74 $143.71 $105,239.74
76 $613.90 $144.55 $105,095.19
77 $613.06 $145.39 $104,949.80
78 $612.21 $146.24 $104,803.57
79 $611.35 $147.09 $104,656.48
80 $610.50 $147.95 $104,508.53
81 $609.63 $148.81 $104,359.72
82 $608.77 $149.68 $104,210.04
83 $607.89 $150.55 $104,059.48
84 $607.01 $151.43 $103,908.05
Total de años: 7
  Usted invertirá: $9,101.34 en su casa en el año 7
$7,341.02 irá al INTERES
$1,760.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $606.13 $152.31 $103,755.74
86 $605.24 $153.20 $103,602.53
87 $604.35 $154.10 $103,448.44
88 $603.45 $155.00 $103,293.44
89 $602.55 $155.90 $103,137.54
90 $601.64 $156.81 $102,980.73
91 $600.72 $157.72 $102,823.01
92 $599.80 $158.64 $102,664.37
93 $598.88 $159.57 $102,504.80
94 $597.94 $160.50 $102,344.30
95 $597.01 $161.44 $102,182.86
96 $596.07 $162.38 $102,020.48
Total de años: 8
  Usted invertirá: $9,101.34 en su casa en el año 8
$7,213.77 irá al INTERES
$1,887.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $595.12 $163.33 $101,857.16
98 $594.17 $164.28 $101,692.88
99 $593.21 $165.24 $101,527.64
100 $592.24 $166.20 $101,361.44
101 $591.28 $167.17 $101,194.27
102 $590.30 $168.14 $101,026.13
103 $589.32 $169.13 $100,857.00
104 $588.33 $170.11 $100,686.89
105 $587.34 $171.10 $100,515.78
106 $586.34 $172.10 $100,343.68
107 $585.34 $173.11 $100,170.57
108 $584.33 $174.12 $99,996.46
Total de años: 9
  Usted invertirá: $9,101.34 en su casa en el año 9
$7,077.31 irá al INTERES
$2,024.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $583.31 $175.13 $99,821.33
110 $582.29 $176.15 $99,645.17
111 $581.26 $177.18 $99,467.99
112 $580.23 $178.21 $99,289.78
113 $579.19 $179.25 $99,110.52
114 $578.14 $180.30 $98,930.22
115 $577.09 $181.35 $98,748.87
116 $576.04 $182.41 $98,566.46
117 $574.97 $183.47 $98,382.99
118 $573.90 $184.54 $98,198.44
119 $572.82 $185.62 $98,012.82
120 $571.74 $186.70 $97,826.12
Total de años: 10
  Usted invertirá: $9,101.34 en su casa en el año 10
$6,931.00 irá al INTERES
$2,170.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $570.65 $187.79 $97,638.32
122 $569.56 $188.89 $97,449.44
123 $568.46 $189.99 $97,259.45
124 $567.35 $191.10 $97,068.35
125 $566.23 $192.21 $96,876.14
126 $565.11 $193.33 $96,682.80
127 $563.98 $194.46 $96,488.34
128 $562.85 $195.60 $96,292.74
129 $561.71 $196.74 $96,096.01
130 $560.56 $197.88 $95,898.12
131 $559.41 $199.04 $95,699.08
132 $558.24 $200.20 $95,498.88
Total de años: 11
  Usted invertirá: $9,101.34 en su casa en el año 11
$6,774.10 irá al INTERES
$2,327.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $557.08 $201.37 $95,297.51
134 $555.90 $202.54 $95,094.97
135 $554.72 $203.72 $94,891.25
136 $553.53 $204.91 $94,686.34
137 $552.34 $206.11 $94,480.23
138 $551.13 $207.31 $94,272.92
139 $549.93 $208.52 $94,064.40
140 $548.71 $209.74 $93,854.66
141 $547.49 $210.96 $93,643.70
142 $546.25 $212.19 $93,431.51
143 $545.02 $213.43 $93,218.08
144 $543.77 $214.67 $93,003.41
Total de años: 12
  Usted invertirá: $9,101.34 en su casa en el año 12
$6,605.87 irá al INTERES
$2,495.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $542.52 $215.92 $92,787.49
146 $541.26 $217.18 $92,570.30
147 $539.99 $218.45 $92,351.85
148 $538.72 $219.73 $92,132.13
149 $537.44 $221.01 $91,911.12
150 $536.15 $222.30 $91,688.82
151 $534.85 $223.59 $91,465.23
152 $533.55 $224.90 $91,240.33
153 $532.24 $226.21 $91,014.12
154 $530.92 $227.53 $90,786.59
155 $529.59 $228.86 $90,557.74
156 $528.25 $230.19 $90,327.54
Total de años: 13
  Usted invertirá: $9,101.34 en su casa en el año 13
$6,425.47 irá al INTERES
$2,675.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $526.91 $231.53 $90,096.01
158 $525.56 $232.88 $89,863.12
159 $524.20 $234.24 $89,628.88
160 $522.84 $235.61 $89,393.27
161 $521.46 $236.98 $89,156.29
162 $520.08 $238.37 $88,917.92
163 $518.69 $239.76 $88,678.16
164 $517.29 $241.16 $88,437.01
165 $515.88 $242.56 $88,194.45
166 $514.47 $243.98 $87,950.47
167 $513.04 $245.40 $87,705.07
168 $511.61 $246.83 $87,458.24
Total de años: 14
  Usted invertirá: $9,101.34 en su casa en el año 14
$6,232.03 irá al INTERES
$2,869.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $510.17 $248.27 $87,209.97
170 $508.72 $249.72 $86,960.25
171 $507.27 $251.18 $86,709.07
172 $505.80 $252.64 $86,456.43
173 $504.33 $254.12 $86,202.31
174 $502.85 $255.60 $85,946.71
175 $501.36 $257.09 $85,689.62
176 $499.86 $258.59 $85,431.03
177 $498.35 $260.10 $85,170.94
178 $496.83 $261.61 $84,909.32
179 $495.30 $263.14 $84,646.18
180 $493.77 $264.68 $84,381.51
Total de años: 15
  Usted invertirá: $9,101.34 en su casa en el año 15
$6,024.61 irá al INTERES
$3,076.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $492.23 $266.22 $84,115.29
182 $490.67 $267.77 $83,847.52
183 $489.11 $269.33 $83,578.18
184 $487.54 $270.91 $83,307.28
185 $485.96 $272.49 $83,034.79
186 $484.37 $274.08 $82,760.71
187 $482.77 $275.67 $82,485.04
188 $481.16 $277.28 $82,207.76
189 $479.55 $278.90 $81,928.86
190 $477.92 $280.53 $81,648.33
191 $476.28 $282.16 $81,366.17
192 $474.64 $283.81 $81,082.36
Total de años: 16
  Usted invertirá: $9,101.34 en su casa en el año 16
$5,802.19 irá al INTERES
$3,299.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $472.98 $285.46 $80,796.90
194 $471.32 $287.13 $80,509.77
195 $469.64 $288.80 $80,220.96
196 $467.96 $290.49 $79,930.47
197 $466.26 $292.18 $79,638.29
198 $464.56 $293.89 $79,344.40
199 $462.84 $295.60 $79,048.80
200 $461.12 $297.33 $78,751.47
201 $459.38 $299.06 $78,452.41
202 $457.64 $300.81 $78,151.60
203 $455.88 $302.56 $77,849.04
204 $454.12 $304.33 $77,544.72
Total de años: 17
  Usted invertirá: $9,101.34 en su casa en el año 17
$5,563.70 irá al INTERES
$3,537.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $452.34 $306.10 $77,238.62
206 $450.56 $307.89 $76,930.73
207 $448.76 $309.68 $76,621.05
208 $446.96 $311.49 $76,309.56
209 $445.14 $313.31 $75,996.26
210 $443.31 $315.13 $75,681.12
211 $441.47 $316.97 $75,364.15
212 $439.62 $318.82 $75,045.33
213 $437.76 $320.68 $74,724.65
214 $435.89 $322.55 $74,402.10
215 $434.01 $324.43 $74,077.67
216 $432.12 $326.33 $73,751.34
Total de años: 18
  Usted invertirá: $9,101.34 en su casa en el año 18
$5,307.96 irá al INTERES
$3,793.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $430.22 $328.23 $73,423.11
218 $428.30 $330.14 $73,092.97
219 $426.38 $332.07 $72,760.90
220 $424.44 $334.01 $72,426.89
221 $422.49 $335.95 $72,090.94
222 $420.53 $337.91 $71,753.02
223 $418.56 $339.89 $71,413.14
224 $416.58 $341.87 $71,071.27
225 $414.58 $343.86 $70,727.41
226 $412.58 $345.87 $70,381.54
227 $410.56 $347.89 $70,033.65
228 $408.53 $349.92 $69,683.74
Total de años: 19
  Usted invertirá: $9,101.34 en su casa en el año 19
$5,033.74 irá al INTERES
$4,067.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $406.49 $351.96 $69,331.78
230 $404.44 $354.01 $68,977.77
231 $402.37 $356.07 $68,621.70
232 $400.29 $358.15 $68,263.55
233 $398.20 $360.24 $67,903.31
234 $396.10 $362.34 $67,540.96
235 $393.99 $364.46 $67,176.51
236 $391.86 $366.58 $66,809.93
237 $389.72 $368.72 $66,441.21
238 $387.57 $370.87 $66,070.33
239 $385.41 $373.03 $65,697.30
240 $383.23 $375.21 $65,322.09
Total de años: 20
  Usted invertirá: $9,101.34 en su casa en el año 20
$4,739.69 irá al INTERES
$4,361.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $381.05 $377.40 $64,944.69
242 $378.84 $379.60 $64,565.09
243 $376.63 $381.82 $64,183.27
244 $374.40 $384.04 $63,799.23
245 $372.16 $386.28 $63,412.95
246 $369.91 $388.54 $63,024.41
247 $367.64 $390.80 $62,633.61
248 $365.36 $393.08 $62,240.53
249 $363.07 $395.38 $61,845.15
250 $360.76 $397.68 $61,447.47
251 $358.44 $400.00 $61,047.47
252 $356.11 $402.33 $60,645.14
Total de años: 21
  Usted invertirá: $9,101.34 en su casa en el año 21
$4,424.38 irá al INTERES
$4,676.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $353.76 $404.68 $60,240.45
254 $351.40 $407.04 $59,833.41
255 $349.03 $409.42 $59,424.00
256 $346.64 $411.80 $59,012.19
257 $344.24 $414.21 $58,597.98
258 $341.82 $416.62 $58,181.36
259 $339.39 $419.05 $57,762.31
260 $336.95 $421.50 $57,340.81
261 $334.49 $423.96 $56,916.85
262 $332.01 $426.43 $56,490.42
263 $329.53 $428.92 $56,061.50
264 $327.03 $431.42 $55,630.09
Total de años: 22
  Usted invertirá: $9,101.34 en su casa en el año 22
$4,086.29 irá al INTERES
$5,015.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $324.51 $433.94 $55,196.15
266 $321.98 $436.47 $54,759.68
267 $319.43 $439.01 $54,320.67
268 $316.87 $441.57 $53,879.09
269 $314.29 $444.15 $53,434.94
270 $311.70 $446.74 $52,988.20
271 $309.10 $449.35 $52,538.86
272 $306.48 $451.97 $52,086.89
273 $303.84 $454.60 $51,632.28
274 $301.19 $457.26 $51,175.03
275 $298.52 $459.92 $50,715.10
276 $295.84 $462.61 $50,252.50
Total de años: 23
  Usted invertirá: $9,101.34 en su casa en el año 23
$3,723.75 irá al INTERES
$5,377.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $293.14 $465.31 $49,787.19
278 $290.43 $468.02 $49,319.17
279 $287.70 $470.75 $48,848.42
280 $284.95 $473.50 $48,374.93
281 $282.19 $476.26 $47,898.67
282 $279.41 $479.04 $47,419.63
283 $276.61 $481.83 $46,937.80
284 $273.80 $484.64 $46,453.16
285 $270.98 $487.47 $45,965.69
286 $268.13 $490.31 $45,475.38
287 $265.27 $493.17 $44,982.21
288 $262.40 $496.05 $44,486.16
Total de años: 24
  Usted invertirá: $9,101.34 en su casa en el año 24
$3,335.00 irá al INTERES
$5,766.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $259.50 $498.94 $43,987.22
290 $256.59 $501.85 $43,485.37
291 $253.66 $504.78 $42,980.59
292 $250.72 $507.72 $42,472.86
293 $247.76 $510.69 $41,962.17
294 $244.78 $513.67 $41,448.51
295 $241.78 $516.66 $40,931.85
296 $238.77 $519.68 $40,412.17
297 $235.74 $522.71 $39,889.46
298 $232.69 $525.76 $39,363.71
299 $229.62 $528.82 $38,834.88
300 $226.54 $531.91 $38,302.98
Total de años: 25
  Usted invertirá: $9,101.34 en su casa en el año 25
$2,918.15 irá al INTERES
$6,183.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $223.43 $535.01 $37,767.97
302 $220.31 $538.13 $37,229.83
303 $217.17 $541.27 $36,688.56
304 $214.02 $544.43 $36,144.14
305 $210.84 $547.60 $35,596.53
306 $207.65 $550.80 $35,045.73
307 $204.43 $554.01 $34,491.72
308 $201.20 $557.24 $33,934.48
309 $197.95 $560.49 $33,373.98
310 $194.68 $563.76 $32,810.22
311 $191.39 $567.05 $32,243.17
312 $188.09 $570.36 $31,672.81
Total de años: 26
  Usted invertirá: $9,101.34 en su casa en el año 26
$2,471.17 irá al INTERES
$6,630.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $184.76 $573.69 $31,099.12
314 $181.41 $577.03 $30,522.09
315 $178.05 $580.40 $29,941.69
316 $174.66 $583.78 $29,357.91
317 $171.25 $587.19 $28,770.71
318 $167.83 $590.62 $28,180.10
319 $164.38 $594.06 $27,586.04
320 $160.92 $597.53 $26,988.51
321 $157.43 $601.01 $26,387.50
322 $153.93 $604.52 $25,782.98
323 $150.40 $608.04 $25,174.94
324 $146.85 $611.59 $24,563.35
Total de años: 27
  Usted invertirá: $9,101.34 en su casa en el año 27
$1,991.88 irá al INTERES
$7,109.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $143.29 $615.16 $23,948.19
326 $139.70 $618.75 $23,329.44
327 $136.09 $622.36 $22,707.08
328 $132.46 $625.99 $22,081.10
329 $128.81 $629.64 $21,451.46
330 $125.13 $633.31 $20,818.15
331 $121.44 $637.01 $20,181.14
332 $117.72 $640.72 $19,540.42
333 $113.99 $644.46 $18,895.96
334 $110.23 $648.22 $18,247.74
335 $106.45 $652.00 $17,595.74
336 $102.64 $655.80 $16,939.94
Total de años: 28
  Usted invertirá: $9,101.34 en su casa en el año 28
$1,477.93 irá al INTERES
$7,623.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $98.82 $659.63 $16,280.31
338 $94.97 $663.48 $15,616.84
339 $91.10 $667.35 $14,949.49
340 $87.21 $671.24 $14,278.25
341 $83.29 $675.16 $13,603.09
342 $79.35 $679.09 $12,924.00
343 $75.39 $683.05 $12,240.95
344 $71.41 $687.04 $11,553.91
345 $67.40 $691.05 $10,862.86
346 $63.37 $695.08 $10,167.78
347 $59.31 $699.13 $9,468.65
348 $55.23 $703.21 $8,765.44
Total de años: 29
  Usted invertirá: $9,101.34 en su casa en el año 29
$926.84 irá al INTERES
$8,174.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $51.13 $707.31 $8,058.13
350 $47.01 $711.44 $7,346.69
351 $42.86 $715.59 $6,631.10
352 $38.68 $719.76 $5,911.33
353 $34.48 $723.96 $5,187.37
354 $30.26 $728.19 $4,459.19
355 $26.01 $732.43 $3,726.75
356 $21.74 $736.71 $2,990.05
357 $17.44 $741.00 $2,249.04
358 $13.12 $745.33 $1,503.72
359 $8.77 $749.67 $754.05
360 $4.40 $754.05 $0.00
Total de años: 30
  Usted invertirá: $9,101.34 en su casa en el año 30
$335.90 irá al INTERES
$8,765.44 irá al PRINCIPAL
 

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