Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,100.00
Precio a Financiar: $115,900.00
Pago Mensual: $771.09


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $676.08 $95.00 $115,805.00
2 $675.53 $95.56 $115,709.44
3 $674.97 $96.11 $115,613.33
4 $674.41 $96.67 $115,516.65
5 $673.85 $97.24 $115,419.41
6 $673.28 $97.81 $115,321.61
7 $672.71 $98.38 $115,223.23
8 $672.14 $98.95 $115,124.28
9 $671.56 $99.53 $115,024.76
10 $670.98 $100.11 $114,924.65
11 $670.39 $100.69 $114,823.96
12 $669.81 $101.28 $114,722.68
Total de años: 1
  Usted invertirá: $9,253.03 en su casa en el año 1
$8,075.70 irá al INTERES
$1,177.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $669.22 $101.87 $114,620.81
14 $668.62 $102.46 $114,518.34
15 $668.02 $103.06 $114,415.28
16 $667.42 $103.66 $114,311.62
17 $666.82 $104.27 $114,207.35
18 $666.21 $104.88 $114,102.47
19 $665.60 $105.49 $113,996.99
20 $664.98 $106.10 $113,890.88
21 $664.36 $106.72 $113,784.16
22 $663.74 $107.34 $113,676.82
23 $663.11 $107.97 $113,568.84
24 $662.48 $108.60 $113,460.24
Total de años: 2
  Usted invertirá: $9,253.03 en su casa en el año 2
$7,990.59 irá al INTERES
$1,262.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $661.85 $109.23 $113,351.01
26 $661.21 $109.87 $113,241.14
27 $660.57 $110.51 $113,130.63
28 $659.93 $111.16 $113,019.47
29 $659.28 $111.81 $112,907.66
30 $658.63 $112.46 $112,795.21
31 $657.97 $113.11 $112,682.09
32 $657.31 $113.77 $112,568.32
33 $656.65 $114.44 $112,453.88
34 $655.98 $115.10 $112,338.78
35 $655.31 $115.78 $112,223.00
36 $654.63 $116.45 $112,106.55
Total de años: 3
  Usted invertirá: $9,253.03 en su casa en el año 3
$7,899.33 irá al INTERES
$1,353.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $653.95 $117.13 $111,989.42
38 $653.27 $117.81 $111,871.61
39 $652.58 $118.50 $111,753.10
40 $651.89 $119.19 $111,633.91
41 $651.20 $119.89 $111,514.02
42 $650.50 $120.59 $111,393.44
43 $649.80 $121.29 $111,272.15
44 $649.09 $122.00 $111,150.15
45 $648.38 $122.71 $111,027.44
46 $647.66 $123.43 $110,904.01
47 $646.94 $124.15 $110,779.87
48 $646.22 $124.87 $110,655.00
Total de años: 4
  Usted invertirá: $9,253.03 en su casa en el año 4
$7,801.47 irá al INTERES
$1,451.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $645.49 $125.60 $110,529.40
50 $644.75 $126.33 $110,403.07
51 $644.02 $127.07 $110,276.00
52 $643.28 $127.81 $110,148.19
53 $642.53 $128.55 $110,019.64
54 $641.78 $129.30 $109,890.33
55 $641.03 $130.06 $109,760.27
56 $640.27 $130.82 $109,629.46
57 $639.51 $131.58 $109,497.88
58 $638.74 $132.35 $109,365.53
59 $637.97 $133.12 $109,232.41
60 $637.19 $133.90 $109,098.51
Total de años: 5
  Usted invertirá: $9,253.03 en su casa en el año 5
$7,696.54 irá al INTERES
$1,556.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $636.41 $134.68 $108,963.84
62 $635.62 $135.46 $108,828.37
63 $634.83 $136.25 $108,692.12
64 $634.04 $137.05 $108,555.07
65 $633.24 $137.85 $108,417.22
66 $632.43 $138.65 $108,278.57
67 $631.62 $139.46 $108,139.11
68 $630.81 $140.27 $107,998.84
69 $629.99 $141.09 $107,857.74
70 $629.17 $141.92 $107,715.83
71 $628.34 $142.74 $107,573.08
72 $627.51 $143.58 $107,429.51
Total de años: 6
  Usted invertirá: $9,253.03 en su casa en el año 6
$7,584.02 irá al INTERES
$1,669.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $626.67 $144.41 $107,285.10
74 $625.83 $145.26 $107,139.84
75 $624.98 $146.10 $106,993.74
76 $624.13 $146.96 $106,846.78
77 $623.27 $147.81 $106,698.97
78 $622.41 $148.67 $106,550.29
79 $621.54 $149.54 $106,400.75
80 $620.67 $150.41 $106,250.34
81 $619.79 $151.29 $106,099.04
82 $618.91 $152.17 $105,946.87
83 $618.02 $153.06 $105,793.81
84 $617.13 $153.96 $105,639.85
Total de años: 7
  Usted invertirá: $9,253.03 en su casa en el año 7
$7,463.37 irá al INTERES
$1,789.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $616.23 $154.85 $105,485.00
86 $615.33 $155.76 $105,329.24
87 $614.42 $156.67 $105,172.58
88 $613.51 $157.58 $105,015.00
89 $612.59 $158.50 $104,856.50
90 $611.66 $159.42 $104,697.08
91 $610.73 $160.35 $104,536.73
92 $609.80 $161.29 $104,375.44
93 $608.86 $162.23 $104,213.21
94 $607.91 $163.18 $104,050.03
95 $606.96 $164.13 $103,885.91
96 $606.00 $165.08 $103,720.82
Total de años: 8
  Usted invertirá: $9,253.03 en su casa en el año 8
$7,334.00 irá al INTERES
$1,919.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $605.04 $166.05 $103,554.77
98 $604.07 $167.02 $103,387.76
99 $603.10 $167.99 $103,219.77
100 $602.12 $168.97 $103,050.80
101 $601.13 $169.96 $102,880.84
102 $600.14 $170.95 $102,709.90
103 $599.14 $171.94 $102,537.95
104 $598.14 $172.95 $102,365.00
105 $597.13 $173.96 $102,191.05
106 $596.11 $174.97 $102,016.08
107 $595.09 $175.99 $101,840.08
108 $594.07 $177.02 $101,663.07
Total de años: 9
  Usted invertirá: $9,253.03 en su casa en el año 9
$7,195.27 irá al INTERES
$2,057.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $593.03 $178.05 $101,485.01
110 $592.00 $179.09 $101,305.92
111 $590.95 $180.13 $101,125.79
112 $589.90 $181.19 $100,944.60
113 $588.84 $182.24 $100,762.36
114 $587.78 $183.31 $100,579.06
115 $586.71 $184.37 $100,394.68
116 $585.64 $185.45 $100,209.23
117 $584.55 $186.53 $100,022.70
118 $583.47 $187.62 $99,835.08
119 $582.37 $188.71 $99,646.37
120 $581.27 $189.82 $99,456.55
Total de años: 10
  Usted invertirá: $9,253.03 en su casa en el año 10
$7,046.51 irá al INTERES
$2,206.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $580.16 $190.92 $99,265.63
122 $579.05 $192.04 $99,073.59
123 $577.93 $193.16 $98,880.44
124 $576.80 $194.28 $98,686.15
125 $575.67 $195.42 $98,490.74
126 $574.53 $196.56 $98,294.18
127 $573.38 $197.70 $98,096.48
128 $572.23 $198.86 $97,897.62
129 $571.07 $200.02 $97,697.61
130 $569.90 $201.18 $97,496.42
131 $568.73 $202.36 $97,294.07
132 $567.55 $203.54 $97,090.53
Total de años: 11
  Usted invertirá: $9,253.03 en su casa en el año 11
$6,887.01 irá al INTERES
$2,366.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $566.36 $204.72 $96,885.81
134 $565.17 $205.92 $96,679.89
135 $563.97 $207.12 $96,472.77
136 $562.76 $208.33 $96,264.44
137 $561.54 $209.54 $96,054.90
138 $560.32 $210.77 $95,844.13
139 $559.09 $211.99 $95,632.14
140 $557.85 $213.23 $95,418.91
141 $556.61 $214.48 $95,204.43
142 $555.36 $215.73 $94,988.70
143 $554.10 $216.98 $94,771.72
144 $552.84 $218.25 $94,553.47
Total de años: 12
  Usted invertirá: $9,253.03 en su casa en el año 12
$6,715.97 irá al INTERES
$2,537.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $551.56 $219.52 $94,333.95
146 $550.28 $220.80 $94,113.14
147 $548.99 $222.09 $93,891.05
148 $547.70 $223.39 $93,667.66
149 $546.39 $224.69 $93,442.97
150 $545.08 $226.00 $93,216.97
151 $543.77 $227.32 $92,989.65
152 $542.44 $228.65 $92,761.00
153 $541.11 $229.98 $92,531.02
154 $539.76 $231.32 $92,299.70
155 $538.41 $232.67 $92,067.03
156 $537.06 $234.03 $91,833.00
Total de años: 13
  Usted invertirá: $9,253.03 en su casa en el año 13
$6,532.56 irá al INTERES
$2,720.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $535.69 $235.39 $91,597.61
158 $534.32 $236.77 $91,360.84
159 $532.94 $238.15 $91,122.70
160 $531.55 $239.54 $90,883.16
161 $530.15 $240.93 $90,642.23
162 $528.75 $242.34 $90,399.89
163 $527.33 $243.75 $90,156.13
164 $525.91 $245.17 $89,910.96
165 $524.48 $246.60 $89,664.35
166 $523.04 $248.04 $89,416.31
167 $521.60 $249.49 $89,166.82
168 $520.14 $250.95 $88,915.87
Total de años: 14
  Usted invertirá: $9,253.03 en su casa en el año 14
$6,335.90 irá al INTERES
$2,917.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $518.68 $252.41 $88,663.46
170 $517.20 $253.88 $88,409.58
171 $515.72 $255.36 $88,154.22
172 $514.23 $256.85 $87,897.37
173 $512.73 $258.35 $87,639.02
174 $511.23 $259.86 $87,379.16
175 $509.71 $261.37 $87,117.78
176 $508.19 $262.90 $86,854.89
177 $506.65 $264.43 $86,590.45
178 $505.11 $265.97 $86,324.48
179 $503.56 $267.53 $86,056.95
180 $502.00 $269.09 $85,787.87
Total de años: 15
  Usted invertirá: $9,253.03 en su casa en el año 15
$6,125.02 irá al INTERES
$3,128.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $500.43 $270.66 $85,517.21
182 $498.85 $272.24 $85,244.97
183 $497.26 $273.82 $84,971.15
184 $495.67 $275.42 $84,695.73
185 $494.06 $277.03 $84,418.70
186 $492.44 $278.64 $84,140.06
187 $490.82 $280.27 $83,859.79
188 $489.18 $281.90 $83,577.89
189 $487.54 $283.55 $83,294.34
190 $485.88 $285.20 $83,009.14
191 $484.22 $286.87 $82,722.27
192 $482.55 $288.54 $82,433.73
Total de años: 16
  Usted invertirá: $9,253.03 en su casa en el año 16
$5,898.89 irá al INTERES
$3,354.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $480.86 $290.22 $82,143.51
194 $479.17 $291.92 $81,851.60
195 $477.47 $293.62 $81,557.98
196 $475.75 $295.33 $81,262.65
197 $474.03 $297.05 $80,965.59
198 $472.30 $298.79 $80,666.81
199 $470.56 $300.53 $80,366.28
200 $468.80 $302.28 $80,064.00
201 $467.04 $304.05 $79,759.95
202 $465.27 $305.82 $79,454.13
203 $463.48 $307.60 $79,146.53
204 $461.69 $309.40 $78,837.13
Total de años: 17
  Usted invertirá: $9,253.03 en su casa en el año 17
$5,656.42 irá al INTERES
$3,596.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $459.88 $311.20 $78,525.93
206 $458.07 $313.02 $78,212.91
207 $456.24 $314.84 $77,898.07
208 $454.41 $316.68 $77,581.39
209 $452.56 $318.53 $77,262.86
210 $450.70 $320.39 $76,942.47
211 $448.83 $322.25 $76,620.22
212 $446.95 $324.13 $76,296.09
213 $445.06 $326.03 $75,970.06
214 $443.16 $327.93 $75,642.13
215 $441.25 $329.84 $75,312.29
216 $439.32 $331.76 $74,980.53
Total de años: 18
  Usted invertirá: $9,253.03 en su casa en el año 18
$5,396.43 irá al INTERES
$3,856.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $437.39 $333.70 $74,646.83
218 $435.44 $335.65 $74,311.18
219 $433.48 $337.60 $73,973.58
220 $431.51 $339.57 $73,634.01
221 $429.53 $341.55 $73,292.45
222 $427.54 $343.55 $72,948.91
223 $425.54 $345.55 $72,603.36
224 $423.52 $347.57 $72,255.79
225 $421.49 $349.59 $71,906.20
226 $419.45 $351.63 $71,554.57
227 $417.40 $353.68 $71,200.88
228 $415.34 $355.75 $70,845.13
Total de años: 19
  Usted invertirá: $9,253.03 en su casa en el año 19
$5,117.63 irá al INTERES
$4,135.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $413.26 $357.82 $70,487.31
230 $411.18 $359.91 $70,127.40
231 $409.08 $362.01 $69,765.39
232 $406.96 $364.12 $69,401.27
233 $404.84 $366.24 $69,035.03
234 $402.70 $368.38 $68,666.65
235 $400.56 $370.53 $68,296.12
236 $398.39 $372.69 $67,923.42
237 $396.22 $374.87 $67,548.56
238 $394.03 $377.05 $67,171.51
239 $391.83 $379.25 $66,792.25
240 $389.62 $381.46 $66,410.79
Total de años: 20
  Usted invertirá: $9,253.03 en su casa en el año 20
$4,818.68 irá al INTERES
$4,434.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $387.40 $383.69 $66,027.10
242 $385.16 $385.93 $65,641.17
243 $382.91 $388.18 $65,253.00
244 $380.64 $390.44 $64,862.55
245 $378.36 $392.72 $64,469.83
246 $376.07 $395.01 $64,074.82
247 $373.77 $397.32 $63,677.50
248 $371.45 $399.63 $63,277.87
249 $369.12 $401.96 $62,875.91
250 $366.78 $404.31 $62,471.60
251 $364.42 $406.67 $62,064.93
252 $362.05 $409.04 $61,655.89
Total de años: 21
  Usted invertirá: $9,253.03 en su casa en el año 21
$4,498.12 irá al INTERES
$4,754.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $359.66 $411.43 $61,244.46
254 $357.26 $413.83 $60,830.64
255 $354.85 $416.24 $60,414.40
256 $352.42 $418.67 $59,995.73
257 $349.98 $421.11 $59,574.62
258 $347.52 $423.57 $59,151.05
259 $345.05 $426.04 $58,725.01
260 $342.56 $428.52 $58,296.49
261 $340.06 $431.02 $57,865.47
262 $337.55 $433.54 $57,431.93
263 $335.02 $436.07 $56,995.86
264 $332.48 $438.61 $56,557.25
Total de años: 22
  Usted invertirá: $9,253.03 en su casa en el año 22
$4,154.39 irá al INTERES
$5,098.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $329.92 $441.17 $56,116.09
266 $327.34 $443.74 $55,672.34
267 $324.76 $446.33 $55,226.01
268 $322.15 $448.93 $54,777.08
269 $319.53 $451.55 $54,325.53
270 $316.90 $454.19 $53,871.34
271 $314.25 $456.84 $53,414.50
272 $311.58 $459.50 $52,955.00
273 $308.90 $462.18 $52,492.82
274 $306.21 $464.88 $52,027.94
275 $303.50 $467.59 $51,560.35
276 $300.77 $470.32 $51,090.04
Total de años: 23
  Usted invertirá: $9,253.03 en su casa en el año 23
$3,785.81 irá al INTERES
$5,467.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $298.03 $473.06 $50,616.98
278 $295.27 $475.82 $50,141.16
279 $292.49 $478.60 $49,662.56
280 $289.70 $481.39 $49,181.17
281 $286.89 $484.20 $48,696.98
282 $284.07 $487.02 $48,209.96
283 $281.22 $489.86 $47,720.10
284 $278.37 $492.72 $47,227.38
285 $275.49 $495.59 $46,731.79
286 $272.60 $498.48 $46,233.30
287 $269.69 $501.39 $45,731.91
288 $266.77 $504.32 $45,227.60
Total de años: 24
  Usted invertirá: $9,253.03 en su casa en el año 24
$3,390.59 irá al INTERES
$5,862.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $263.83 $507.26 $44,720.34
290 $260.87 $510.22 $44,210.12
291 $257.89 $513.19 $43,696.93
292 $254.90 $516.19 $43,180.74
293 $251.89 $519.20 $42,661.54
294 $248.86 $522.23 $42,139.32
295 $245.81 $525.27 $41,614.04
296 $242.75 $528.34 $41,085.71
297 $239.67 $531.42 $40,554.29
298 $236.57 $534.52 $40,019.77
299 $233.45 $537.64 $39,482.13
300 $230.31 $540.77 $38,941.36
Total de años: 25
  Usted invertirá: $9,253.03 en su casa en el año 25
$2,966.79 irá al INTERES
$6,286.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $227.16 $543.93 $38,397.43
302 $223.99 $547.10 $37,850.33
303 $220.79 $550.29 $37,300.04
304 $217.58 $553.50 $36,746.54
305 $214.35 $556.73 $36,189.81
306 $211.11 $559.98 $35,629.83
307 $207.84 $563.24 $35,066.58
308 $204.56 $566.53 $34,500.05
309 $201.25 $569.84 $33,930.22
310 $197.93 $573.16 $33,357.06
311 $194.58 $576.50 $32,780.56
312 $191.22 $579.87 $32,200.69
Total de años: 26
  Usted invertirá: $9,253.03 en su casa en el año 26
$2,512.36 irá al INTERES
$6,740.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $187.84 $583.25 $31,617.44
314 $184.44 $586.65 $31,030.79
315 $181.01 $590.07 $30,440.72
316 $177.57 $593.51 $29,847.20
317 $174.11 $596.98 $29,250.23
318 $170.63 $600.46 $28,649.77
319 $167.12 $603.96 $28,045.81
320 $163.60 $607.49 $27,438.32
321 $160.06 $611.03 $26,827.29
322 $156.49 $614.59 $26,212.70
323 $152.91 $618.18 $25,594.52
324 $149.30 $621.78 $24,972.74
Total de años: 27
  Usted invertirá: $9,253.03 en su casa en el año 27
$2,025.07 irá al INTERES
$7,227.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $145.67 $625.41 $24,347.32
326 $142.03 $629.06 $23,718.27
327 $138.36 $632.73 $23,085.54
328 $134.67 $636.42 $22,449.12
329 $130.95 $640.13 $21,808.98
330 $127.22 $643.87 $21,165.12
331 $123.46 $647.62 $20,517.49
332 $119.69 $651.40 $19,866.09
333 $115.89 $655.20 $19,210.89
334 $112.06 $659.02 $18,551.87
335 $108.22 $662.87 $17,889.01
336 $104.35 $666.73 $17,222.27
Total de años: 28
  Usted invertirá: $9,253.03 en su casa en el año 28
$1,502.56 irá al INTERES
$7,750.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $100.46 $670.62 $16,551.65
338 $96.55 $674.53 $15,877.12
339 $92.62 $678.47 $15,198.65
340 $88.66 $682.43 $14,516.22
341 $84.68 $686.41 $13,829.81
342 $80.67 $690.41 $13,139.40
343 $76.65 $694.44 $12,444.96
344 $72.60 $698.49 $11,746.47
345 $68.52 $702.56 $11,043.91
346 $64.42 $706.66 $10,337.25
347 $60.30 $710.78 $9,626.46
348 $56.15 $714.93 $8,911.53
Total de años: 29
  Usted invertirá: $9,253.03 en su casa en el año 29
$942.28 irá al INTERES
$8,310.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $51.98 $719.10 $8,192.43
350 $47.79 $723.30 $7,469.13
351 $43.57 $727.52 $6,741.62
352 $39.33 $731.76 $6,009.86
353 $35.06 $736.03 $5,273.83
354 $30.76 $740.32 $4,533.51
355 $26.45 $744.64 $3,788.87
356 $22.10 $748.98 $3,039.88
357 $17.73 $753.35 $2,286.53
358 $13.34 $757.75 $1,528.78
359 $8.92 $762.17 $766.61
360 $4.47 $766.61 $0.00
Total de años: 30
  Usted invertirá: $9,253.03 en su casa en el año 30
$341.50 irá al INTERES
$8,911.53 irá al PRINCIPAL
 

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