Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,150.00
Precio a Financiar: $116,850.00
Pago Mensual: $777.41


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $681.63 $95.78 $116,754.22
2 $681.07 $96.34 $116,657.88
3 $680.50 $96.90 $116,560.98
4 $679.94 $97.47 $116,463.51
5 $679.37 $98.04 $116,365.48
6 $678.80 $98.61 $116,266.87
7 $678.22 $99.18 $116,167.69
8 $677.64 $99.76 $116,067.92
9 $677.06 $100.34 $115,967.58
10 $676.48 $100.93 $115,866.65
11 $675.89 $101.52 $115,765.14
12 $675.30 $102.11 $115,663.03
Total de años: 1
  Usted invertirá: $9,328.87 en su casa en el año 1
$8,141.90 irá al INTERES
$1,186.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $674.70 $102.70 $115,560.32
14 $674.10 $103.30 $115,457.02
15 $673.50 $103.91 $115,353.11
16 $672.89 $104.51 $115,248.60
17 $672.28 $105.12 $115,143.48
18 $671.67 $105.74 $115,037.74
19 $671.05 $106.35 $114,931.39
20 $670.43 $106.97 $114,824.41
21 $669.81 $107.60 $114,716.82
22 $669.18 $108.22 $114,608.59
23 $668.55 $108.86 $114,499.74
24 $667.92 $109.49 $114,390.25
Total de años: 2
  Usted invertirá: $9,328.87 en su casa en el año 2
$8,056.09 irá al INTERES
$1,272.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $667.28 $110.13 $114,280.12
26 $666.63 $110.77 $114,169.34
27 $665.99 $111.42 $114,057.93
28 $665.34 $112.07 $113,945.86
29 $664.68 $112.72 $113,833.14
30 $664.03 $113.38 $113,719.76
31 $663.37 $114.04 $113,605.72
32 $662.70 $114.71 $113,491.01
33 $662.03 $115.38 $113,375.64
34 $661.36 $116.05 $113,259.59
35 $660.68 $116.73 $113,142.86
36 $660.00 $117.41 $113,025.46
Total de años: 3
  Usted invertirá: $9,328.87 en su casa en el año 3
$7,964.08 irá al INTERES
$1,364.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $659.32 $118.09 $112,907.37
38 $658.63 $118.78 $112,788.59
39 $657.93 $119.47 $112,669.11
40 $657.24 $120.17 $112,548.94
41 $656.54 $120.87 $112,428.07
42 $655.83 $121.58 $112,306.50
43 $655.12 $122.28 $112,184.21
44 $654.41 $123.00 $112,061.22
45 $653.69 $123.72 $111,937.50
46 $652.97 $124.44 $111,813.06
47 $652.24 $125.16 $111,687.90
48 $651.51 $125.89 $111,562.01
Total de años: 4
  Usted invertirá: $9,328.87 en su casa en el año 4
$7,865.42 irá al INTERES
$1,463.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $650.78 $126.63 $111,435.38
50 $650.04 $127.37 $111,308.01
51 $649.30 $128.11 $111,179.90
52 $648.55 $128.86 $111,051.05
53 $647.80 $129.61 $110,921.44
54 $647.04 $130.36 $110,791.07
55 $646.28 $131.12 $110,659.95
56 $645.52 $131.89 $110,528.06
57 $644.75 $132.66 $110,395.40
58 $643.97 $133.43 $110,261.97
59 $643.19 $134.21 $110,127.76
60 $642.41 $134.99 $109,992.76
Total de años: 5
  Usted invertirá: $9,328.87 en su casa en el año 5
$7,759.63 irá al INTERES
$1,569.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $641.62 $135.78 $109,856.98
62 $640.83 $136.57 $109,720.41
63 $640.04 $137.37 $109,583.04
64 $639.23 $138.17 $109,444.87
65 $638.43 $138.98 $109,305.89
66 $637.62 $139.79 $109,166.10
67 $636.80 $140.60 $109,025.50
68 $635.98 $141.42 $108,884.07
69 $635.16 $142.25 $108,741.82
70 $634.33 $143.08 $108,598.74
71 $633.49 $143.91 $108,454.83
72 $632.65 $144.75 $108,310.08
Total de años: 6
  Usted invertirá: $9,328.87 en su casa en el año 6
$7,646.19 irá al INTERES
$1,682.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $631.81 $145.60 $108,164.48
74 $630.96 $146.45 $108,018.04
75 $630.11 $147.30 $107,870.73
76 $629.25 $148.16 $107,722.57
77 $628.38 $149.02 $107,573.55
78 $627.51 $149.89 $107,423.66
79 $626.64 $150.77 $107,272.89
80 $625.76 $151.65 $107,121.24
81 $624.87 $152.53 $106,968.71
82 $623.98 $153.42 $106,815.29
83 $623.09 $154.32 $106,660.97
84 $622.19 $155.22 $106,505.75
Total de años: 7
  Usted invertirá: $9,328.87 en su casa en el año 7
$7,524.55 irá al INTERES
$1,804.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $621.28 $156.12 $106,349.63
86 $620.37 $157.03 $106,192.60
87 $619.46 $157.95 $106,034.65
88 $618.54 $158.87 $105,875.78
89 $617.61 $159.80 $105,715.98
90 $616.68 $160.73 $105,555.25
91 $615.74 $161.67 $105,393.58
92 $614.80 $162.61 $105,230.97
93 $613.85 $163.56 $105,067.42
94 $612.89 $164.51 $104,902.90
95 $611.93 $165.47 $104,737.43
96 $610.97 $166.44 $104,570.99
Total de años: 8
  Usted invertirá: $9,328.87 en su casa en el año 8
$7,394.11 irá al INTERES
$1,934.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $610.00 $167.41 $104,403.58
98 $609.02 $168.39 $104,235.20
99 $608.04 $169.37 $104,065.83
100 $607.05 $170.36 $103,895.48
101 $606.06 $171.35 $103,724.13
102 $605.06 $172.35 $103,551.78
103 $604.05 $173.35 $103,378.43
104 $603.04 $174.37 $103,204.06
105 $602.02 $175.38 $103,028.68
106 $601.00 $176.41 $102,852.27
107 $599.97 $177.43 $102,674.84
108 $598.94 $178.47 $102,496.37
Total de años: 9
  Usted invertirá: $9,328.87 en su casa en el año 9
$7,254.25 irá al INTERES
$2,074.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $597.90 $179.51 $102,316.86
110 $596.85 $180.56 $102,136.30
111 $595.80 $181.61 $101,954.69
112 $594.74 $182.67 $101,772.02
113 $593.67 $183.74 $101,588.28
114 $592.60 $184.81 $101,403.48
115 $591.52 $185.89 $101,217.59
116 $590.44 $186.97 $101,030.62
117 $589.35 $188.06 $100,842.56
118 $588.25 $189.16 $100,653.40
119 $587.14 $190.26 $100,463.14
120 $586.03 $191.37 $100,271.77
Total de años: 10
  Usted invertirá: $9,328.87 en su casa en el año 10
$7,104.27 irá al INTERES
$2,224.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $584.92 $192.49 $100,079.28
122 $583.80 $193.61 $99,885.67
123 $582.67 $194.74 $99,690.93
124 $581.53 $195.88 $99,495.06
125 $580.39 $197.02 $99,298.04
126 $579.24 $198.17 $99,099.87
127 $578.08 $199.32 $98,900.55
128 $576.92 $200.49 $98,700.06
129 $575.75 $201.66 $98,498.41
130 $574.57 $202.83 $98,295.57
131 $573.39 $204.02 $98,091.56
132 $572.20 $205.21 $97,886.35
Total de años: 11
  Usted invertirá: $9,328.87 en su casa en el año 11
$6,943.46 irá al INTERES
$2,385.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $571.00 $206.40 $97,679.95
134 $569.80 $207.61 $97,472.35
135 $568.59 $208.82 $97,263.53
136 $567.37 $210.04 $97,053.49
137 $566.15 $211.26 $96,842.23
138 $564.91 $212.49 $96,629.74
139 $563.67 $213.73 $96,416.01
140 $562.43 $214.98 $96,201.03
141 $561.17 $216.23 $95,984.79
142 $559.91 $217.49 $95,767.30
143 $558.64 $218.76 $95,548.54
144 $557.37 $220.04 $95,328.50
Total de años: 12
  Usted invertirá: $9,328.87 en su casa en el año 12
$6,771.01 irá al INTERES
$2,557.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $556.08 $221.32 $95,107.17
146 $554.79 $222.61 $94,884.56
147 $553.49 $223.91 $94,660.65
148 $552.19 $225.22 $94,435.43
149 $550.87 $226.53 $94,208.90
150 $549.55 $227.85 $93,981.04
151 $548.22 $229.18 $93,751.86
152 $546.89 $230.52 $93,521.34
153 $545.54 $231.86 $93,289.47
154 $544.19 $233.22 $93,056.26
155 $542.83 $234.58 $92,821.68
156 $541.46 $235.95 $92,585.73
Total de años: 13
  Usted invertirá: $9,328.87 en su casa en el año 13
$6,586.11 irá al INTERES
$2,742.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $540.08 $237.32 $92,348.41
158 $538.70 $238.71 $92,109.70
159 $537.31 $240.10 $91,869.60
160 $535.91 $241.50 $91,628.10
161 $534.50 $242.91 $91,385.20
162 $533.08 $244.33 $91,140.87
163 $531.66 $245.75 $90,895.12
164 $530.22 $247.18 $90,647.93
165 $528.78 $248.63 $90,399.31
166 $527.33 $250.08 $90,149.23
167 $525.87 $251.54 $89,897.70
168 $524.40 $253.00 $89,644.69
Total de años: 14
  Usted invertirá: $9,328.87 en su casa en el año 14
$6,387.83 irá al INTERES
$2,941.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $522.93 $254.48 $89,390.21
170 $521.44 $255.96 $89,134.25
171 $519.95 $257.46 $88,876.79
172 $518.45 $258.96 $88,617.84
173 $516.94 $260.47 $88,357.37
174 $515.42 $261.99 $88,095.38
175 $513.89 $263.52 $87,831.86
176 $512.35 $265.05 $87,566.81
177 $510.81 $266.60 $87,300.21
178 $509.25 $268.15 $87,032.06
179 $507.69 $269.72 $86,762.34
180 $506.11 $271.29 $86,491.05
Total de años: 15
  Usted invertirá: $9,328.87 en su casa en el año 15
$6,175.22 irá al INTERES
$3,153.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $504.53 $272.87 $86,218.17
182 $502.94 $274.47 $85,943.70
183 $501.34 $276.07 $85,667.64
184 $499.73 $277.68 $85,389.96
185 $498.11 $279.30 $85,110.66
186 $496.48 $280.93 $84,829.73
187 $494.84 $282.57 $84,547.17
188 $493.19 $284.21 $84,262.95
189 $491.53 $285.87 $83,977.08
190 $489.87 $287.54 $83,689.54
191 $488.19 $289.22 $83,400.32
192 $486.50 $290.90 $83,109.42
Total de años: 16
  Usted invertirá: $9,328.87 en su casa en el año 16
$5,947.25 irá al INTERES
$3,381.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $484.80 $292.60 $82,816.82
194 $483.10 $294.31 $82,522.51
195 $481.38 $296.02 $82,226.49
196 $479.65 $297.75 $81,928.74
197 $477.92 $299.49 $81,629.25
198 $476.17 $301.24 $81,328.01
199 $474.41 $302.99 $81,025.02
200 $472.65 $304.76 $80,720.26
201 $470.87 $306.54 $80,413.72
202 $469.08 $308.33 $80,105.40
203 $467.28 $310.12 $79,795.27
204 $465.47 $311.93 $79,483.34
Total de años: 17
  Usted invertirá: $9,328.87 en su casa en el año 17
$5,702.79 irá al INTERES
$3,626.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $463.65 $313.75 $79,169.58
206 $461.82 $315.58 $78,854.00
207 $459.98 $317.42 $78,536.58
208 $458.13 $319.28 $78,217.30
209 $456.27 $321.14 $77,896.16
210 $454.39 $323.01 $77,573.15
211 $452.51 $324.90 $77,248.25
212 $450.61 $326.79 $76,921.46
213 $448.71 $328.70 $76,592.77
214 $446.79 $330.61 $76,262.15
215 $444.86 $332.54 $75,929.61
216 $442.92 $334.48 $75,595.12
Total de años: 18
  Usted invertirá: $9,328.87 en su casa en el año 18
$5,440.66 irá al INTERES
$3,888.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $440.97 $336.43 $75,258.69
218 $439.01 $338.40 $74,920.29
219 $437.04 $340.37 $74,579.92
220 $435.05 $342.36 $74,237.57
221 $433.05 $344.35 $73,893.21
222 $431.04 $346.36 $73,546.85
223 $429.02 $348.38 $73,198.47
224 $426.99 $350.41 $72,848.05
225 $424.95 $352.46 $72,495.59
226 $422.89 $354.52 $72,141.08
227 $420.82 $356.58 $71,784.50
228 $418.74 $358.66 $71,425.83
Total de años: 19
  Usted invertirá: $9,328.87 en su casa en el año 19
$5,159.58 irá al INTERES
$4,169.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $416.65 $360.76 $71,065.08
230 $414.55 $362.86 $70,702.22
231 $412.43 $364.98 $70,337.24
232 $410.30 $367.11 $69,970.14
233 $408.16 $369.25 $69,600.89
234 $406.01 $371.40 $69,229.49
235 $403.84 $373.57 $68,855.92
236 $401.66 $375.75 $68,480.17
237 $399.47 $377.94 $68,102.24
238 $397.26 $380.14 $67,722.09
239 $395.05 $382.36 $67,339.73
240 $392.82 $384.59 $66,955.14
Total de años: 20
  Usted invertirá: $9,328.87 en su casa en el año 20
$4,858.18 irá al INTERES
$4,470.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $390.57 $386.83 $66,568.31
242 $388.32 $389.09 $66,179.22
243 $386.05 $391.36 $65,787.86
244 $383.76 $393.64 $65,394.21
245 $381.47 $395.94 $64,998.27
246 $379.16 $398.25 $64,600.02
247 $376.83 $400.57 $64,199.45
248 $374.50 $402.91 $63,796.54
249 $372.15 $405.26 $63,391.28
250 $369.78 $407.62 $62,983.66
251 $367.40 $410.00 $62,573.66
252 $365.01 $412.39 $62,161.26
Total de años: 21
  Usted invertirá: $9,328.87 en su casa en el año 21
$4,534.99 irá al INTERES
$4,793.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $362.61 $414.80 $61,746.47
254 $360.19 $417.22 $61,329.25
255 $357.75 $419.65 $60,909.60
256 $355.31 $422.10 $60,487.50
257 $352.84 $424.56 $60,062.93
258 $350.37 $427.04 $59,635.89
259 $347.88 $429.53 $59,206.36
260 $345.37 $432.04 $58,774.33
261 $342.85 $434.56 $58,339.77
262 $340.32 $437.09 $57,902.68
263 $337.77 $439.64 $57,463.04
264 $335.20 $442.20 $57,020.84
Total de años: 22
  Usted invertirá: $9,328.87 en su casa en el año 22
$4,188.44 irá al INTERES
$5,140.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $332.62 $444.78 $56,576.05
266 $330.03 $447.38 $56,128.67
267 $327.42 $449.99 $55,678.69
268 $324.79 $452.61 $55,226.07
269 $322.15 $455.25 $54,770.82
270 $319.50 $457.91 $54,312.91
271 $316.83 $460.58 $53,852.33
272 $314.14 $463.27 $53,389.06
273 $311.44 $465.97 $52,923.09
274 $308.72 $468.69 $52,454.40
275 $305.98 $471.42 $51,982.98
276 $303.23 $474.17 $51,508.81
Total de años: 23
  Usted invertirá: $9,328.87 en su casa en el año 23
$3,816.84 irá al INTERES
$5,512.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $300.47 $476.94 $51,031.87
278 $297.69 $479.72 $50,552.15
279 $294.89 $482.52 $50,069.63
280 $292.07 $485.33 $49,584.30
281 $289.24 $488.16 $49,096.13
282 $286.39 $491.01 $48,605.12
283 $283.53 $493.88 $48,111.25
284 $280.65 $496.76 $47,614.49
285 $277.75 $499.65 $47,114.84
286 $274.84 $502.57 $46,612.27
287 $271.90 $505.50 $46,106.76
288 $268.96 $508.45 $45,598.31
Total de años: 24
  Usted invertirá: $9,328.87 en su casa en el año 24
$3,418.38 irá al INTERES
$5,910.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $265.99 $511.42 $45,086.90
290 $263.01 $514.40 $44,572.50
291 $260.01 $517.40 $44,055.10
292 $256.99 $520.42 $43,534.68
293 $253.95 $523.45 $43,011.23
294 $250.90 $526.51 $42,484.72
295 $247.83 $529.58 $41,955.14
296 $244.74 $532.67 $41,422.48
297 $241.63 $535.77 $40,886.70
298 $238.51 $538.90 $40,347.80
299 $235.36 $542.04 $39,805.76
300 $232.20 $545.21 $39,260.55
Total de años: 25
  Usted invertirá: $9,328.87 en su casa en el año 25
$2,991.11 irá al INTERES
$6,337.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $229.02 $548.39 $38,712.16
302 $225.82 $551.59 $38,160.58
303 $222.60 $554.80 $37,605.78
304 $219.37 $558.04 $37,047.74
305 $216.11 $561.29 $36,486.44
306 $212.84 $564.57 $35,921.88
307 $209.54 $567.86 $35,354.01
308 $206.23 $571.17 $34,782.84
309 $202.90 $574.51 $34,208.33
310 $199.55 $577.86 $33,630.48
311 $196.18 $581.23 $33,049.25
312 $192.79 $584.62 $32,464.63
Total de años: 26
  Usted invertirá: $9,328.87 en su casa en el año 26
$2,532.95 irá al INTERES
$6,795.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $189.38 $588.03 $31,876.60
314 $185.95 $591.46 $31,285.14
315 $182.50 $594.91 $30,690.23
316 $179.03 $598.38 $30,091.85
317 $175.54 $601.87 $29,489.98
318 $172.02 $605.38 $28,884.60
319 $168.49 $608.91 $28,275.69
320 $164.94 $612.46 $27,663.22
321 $161.37 $616.04 $27,047.19
322 $157.78 $619.63 $26,427.56
323 $154.16 $623.25 $25,804.31
324 $150.53 $626.88 $25,177.43
Total de años: 27
  Usted invertirá: $9,328.87 en su casa en el año 27
$2,041.67 irá al INTERES
$7,287.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $146.87 $630.54 $24,546.89
326 $143.19 $634.22 $23,912.68
327 $139.49 $637.92 $23,274.76
328 $135.77 $641.64 $22,633.13
329 $132.03 $645.38 $21,987.75
330 $128.26 $649.14 $21,338.60
331 $124.48 $652.93 $20,685.67
332 $120.67 $656.74 $20,028.93
333 $116.84 $660.57 $19,368.36
334 $112.98 $664.42 $18,703.94
335 $109.11 $668.30 $18,035.64
336 $105.21 $672.20 $17,363.44
Total de años: 28
  Usted invertirá: $9,328.87 en su casa en el año 28
$1,514.88 irá al INTERES
$7,813.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $101.29 $676.12 $16,687.32
338 $97.34 $680.06 $16,007.26
339 $93.38 $684.03 $15,323.23
340 $89.39 $688.02 $14,635.21
341 $85.37 $692.03 $13,943.17
342 $81.34 $696.07 $13,247.10
343 $77.27 $700.13 $12,546.97
344 $73.19 $704.22 $11,842.75
345 $69.08 $708.32 $11,134.43
346 $64.95 $712.46 $10,421.98
347 $60.79 $716.61 $9,705.37
348 $56.61 $720.79 $8,984.57
Total de años: 29
  Usted invertirá: $9,328.87 en su casa en el año 29
$950.01 irá al INTERES
$8,378.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $52.41 $725.00 $8,259.58
350 $48.18 $729.23 $7,530.35
351 $43.93 $733.48 $6,796.87
352 $39.65 $737.76 $6,059.12
353 $35.34 $742.06 $5,317.06
354 $31.02 $746.39 $4,570.67
355 $26.66 $750.74 $3,819.92
356 $22.28 $755.12 $3,064.80
357 $17.88 $759.53 $2,305.27
358 $13.45 $763.96 $1,541.31
359 $8.99 $768.41 $772.90
360 $4.51 $772.90 $0.00
Total de años: 30
  Usted invertirá: $9,328.87 en su casa en el año 30
$344.30 irá al INTERES
$8,984.57 irá al PRINCIPAL
 

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