Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,200.00
Precio a Financiar: $117,800.00
Pago Mensual: $783.73


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $687.17 $96.56 $117,703.44
2 $686.60 $97.12 $117,606.32
3 $686.04 $97.69 $117,508.63
4 $685.47 $98.26 $117,410.37
5 $684.89 $98.83 $117,311.54
6 $684.32 $99.41 $117,212.13
7 $683.74 $99.99 $117,112.14
8 $683.15 $100.57 $117,011.57
9 $682.57 $101.16 $116,910.41
10 $681.98 $101.75 $116,808.66
11 $681.38 $102.34 $116,706.32
12 $680.79 $102.94 $116,603.38
Total de años: 1
  Usted invertirá: $9,404.72 en su casa en el año 1
$8,208.09 irá al INTERES
$1,196.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $680.19 $103.54 $116,499.84
14 $679.58 $104.14 $116,395.69
15 $678.97 $104.75 $116,290.94
16 $678.36 $105.36 $116,185.58
17 $677.75 $105.98 $116,079.60
18 $677.13 $106.60 $115,973.01
19 $676.51 $107.22 $115,865.79
20 $675.88 $107.84 $115,757.95
21 $675.25 $108.47 $115,649.47
22 $674.62 $109.10 $115,540.37
23 $673.99 $109.74 $115,430.63
24 $673.35 $110.38 $115,320.25
Total de años: 2
  Usted invertirá: $9,404.72 en su casa en el año 2
$8,121.59 irá al INTERES
$1,283.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $672.70 $111.02 $115,209.22
26 $672.05 $111.67 $115,097.55
27 $671.40 $112.32 $114,985.23
28 $670.75 $112.98 $114,872.25
29 $670.09 $113.64 $114,758.61
30 $669.43 $114.30 $114,644.31
31 $668.76 $114.97 $114,529.34
32 $668.09 $115.64 $114,413.70
33 $667.41 $116.31 $114,297.39
34 $666.73 $116.99 $114,180.40
35 $666.05 $117.67 $114,062.72
36 $665.37 $118.36 $113,944.36
Total de años: 3
  Usted invertirá: $9,404.72 en su casa en el año 3
$8,028.83 irá al INTERES
$1,375.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $664.68 $119.05 $113,825.31
38 $663.98 $119.75 $113,705.57
39 $663.28 $120.44 $113,585.12
40 $662.58 $121.15 $113,463.98
41 $661.87 $121.85 $113,342.12
42 $661.16 $122.56 $113,219.56
43 $660.45 $123.28 $113,096.28
44 $659.73 $124.00 $112,972.28
45 $659.00 $124.72 $112,847.56
46 $658.28 $125.45 $112,722.11
47 $657.55 $126.18 $112,595.93
48 $656.81 $126.92 $112,469.01
Total de años: 4
  Usted invertirá: $9,404.72 en su casa en el año 4
$7,929.37 irá al INTERES
$1,475.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $656.07 $127.66 $112,341.36
50 $655.32 $128.40 $112,212.96
51 $654.58 $129.15 $112,083.80
52 $653.82 $129.90 $111,953.90
53 $653.06 $130.66 $111,823.24
54 $652.30 $131.42 $111,691.81
55 $651.54 $132.19 $111,559.62
56 $650.76 $132.96 $111,426.66
57 $649.99 $133.74 $111,292.92
58 $649.21 $134.52 $111,158.41
59 $648.42 $135.30 $111,023.10
60 $647.63 $136.09 $110,887.01
Total de años: 5
  Usted invertirá: $9,404.72 en su casa en el año 5
$7,822.71 irá al INTERES
$1,582.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $646.84 $136.89 $110,750.13
62 $646.04 $137.68 $110,612.44
63 $645.24 $138.49 $110,473.96
64 $644.43 $139.29 $110,334.66
65 $643.62 $140.11 $110,194.55
66 $642.80 $140.92 $110,053.63
67 $641.98 $141.75 $109,911.88
68 $641.15 $142.57 $109,769.31
69 $640.32 $143.41 $109,625.90
70 $639.48 $144.24 $109,481.66
71 $638.64 $145.08 $109,336.58
72 $637.80 $145.93 $109,190.65
Total de años: 6
  Usted invertirá: $9,404.72 en su casa en el año 6
$7,708.35 irá al INTERES
$1,696.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $636.95 $146.78 $109,043.87
74 $636.09 $147.64 $108,896.23
75 $635.23 $148.50 $108,747.73
76 $634.36 $149.36 $108,598.37
77 $633.49 $150.24 $108,448.13
78 $632.61 $151.11 $108,297.02
79 $631.73 $151.99 $108,145.03
80 $630.85 $152.88 $107,992.15
81 $629.95 $153.77 $107,838.37
82 $629.06 $154.67 $107,683.70
83 $628.15 $155.57 $107,528.13
84 $627.25 $156.48 $107,371.65
Total de años: 7
  Usted invertirá: $9,404.72 en su casa en el año 7
$7,585.72 irá al INTERES
$1,818.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $626.33 $157.39 $107,214.26
86 $625.42 $158.31 $107,055.95
87 $624.49 $159.23 $106,896.72
88 $623.56 $160.16 $106,736.56
89 $622.63 $161.10 $106,575.46
90 $621.69 $162.04 $106,413.42
91 $620.74 $162.98 $106,250.44
92 $619.79 $163.93 $106,086.51
93 $618.84 $164.89 $105,921.62
94 $617.88 $165.85 $105,755.77
95 $616.91 $166.82 $105,588.95
96 $615.94 $167.79 $105,421.16
Total de años: 8
  Usted invertirá: $9,404.72 en su casa en el año 8
$7,454.23 irá al INTERES
$1,950.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $614.96 $168.77 $105,252.39
98 $613.97 $169.75 $105,082.64
99 $612.98 $170.74 $104,911.90
100 $611.99 $171.74 $104,740.16
101 $610.98 $172.74 $104,567.41
102 $609.98 $173.75 $104,393.66
103 $608.96 $174.76 $104,218.90
104 $607.94 $175.78 $104,043.12
105 $606.92 $176.81 $103,866.31
106 $605.89 $177.84 $103,688.47
107 $604.85 $178.88 $103,509.59
108 $603.81 $179.92 $103,329.67
Total de años: 9
  Usted invertirá: $9,404.72 en su casa en el año 9
$7,313.23 irá al INTERES
$2,091.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $602.76 $180.97 $103,148.70
110 $601.70 $182.03 $102,966.68
111 $600.64 $183.09 $102,783.59
112 $599.57 $184.16 $102,599.43
113 $598.50 $185.23 $102,414.20
114 $597.42 $186.31 $102,227.89
115 $596.33 $187.40 $102,040.50
116 $595.24 $188.49 $101,852.01
117 $594.14 $189.59 $101,662.42
118 $593.03 $190.70 $101,471.72
119 $591.92 $191.81 $101,279.91
120 $590.80 $192.93 $101,086.99
Total de años: 10
  Usted invertirá: $9,404.72 en su casa en el año 10
$7,162.03 irá al INTERES
$2,242.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $589.67 $194.05 $100,892.94
122 $588.54 $195.18 $100,697.75
123 $587.40 $196.32 $100,501.43
124 $586.26 $197.47 $100,303.96
125 $585.11 $198.62 $100,105.34
126 $583.95 $199.78 $99,905.56
127 $582.78 $200.94 $99,704.62
128 $581.61 $202.12 $99,502.50
129 $580.43 $203.30 $99,299.21
130 $579.25 $204.48 $99,094.73
131 $578.05 $205.67 $98,889.05
132 $576.85 $206.87 $98,682.18
Total de años: 11
  Usted invertirá: $9,404.72 en su casa en el año 11
$6,999.91 irá al INTERES
$2,404.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $575.65 $208.08 $98,474.10
134 $574.43 $209.29 $98,264.80
135 $573.21 $210.51 $98,054.29
136 $571.98 $211.74 $97,842.55
137 $570.75 $212.98 $97,629.57
138 $569.51 $214.22 $97,415.35
139 $568.26 $215.47 $97,199.88
140 $567.00 $216.73 $96,983.15
141 $565.74 $217.99 $96,765.16
142 $564.46 $219.26 $96,545.90
143 $563.18 $220.54 $96,325.35
144 $561.90 $221.83 $96,103.53
Total de años: 12
  Usted invertirá: $9,404.72 en su casa en el año 12
$6,826.06 irá al INTERES
$2,578.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $560.60 $223.12 $95,880.40
146 $559.30 $224.42 $95,655.98
147 $557.99 $225.73 $95,430.25
148 $556.68 $227.05 $95,203.20
149 $555.35 $228.37 $94,974.82
150 $554.02 $229.71 $94,745.12
151 $552.68 $231.05 $94,514.07
152 $551.33 $232.39 $94,281.67
153 $549.98 $233.75 $94,047.92
154 $548.61 $235.11 $93,812.81
155 $547.24 $236.48 $93,576.33
156 $545.86 $237.86 $93,338.46
Total de años: 13
  Usted invertirá: $9,404.72 en su casa en el año 13
$6,639.65 irá al INTERES
$2,765.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $544.47 $239.25 $93,099.21
158 $543.08 $240.65 $92,858.56
159 $541.67 $242.05 $92,616.51
160 $540.26 $243.46 $92,373.05
161 $538.84 $244.88 $92,128.16
162 $537.41 $246.31 $91,881.85
163 $535.98 $247.75 $91,634.10
164 $534.53 $249.19 $91,384.91
165 $533.08 $250.65 $91,134.26
166 $531.62 $252.11 $90,882.15
167 $530.15 $253.58 $90,628.57
168 $528.67 $255.06 $90,373.51
Total de años: 14
  Usted invertirá: $9,404.72 en su casa en el año 14
$6,439.77 irá al INTERES
$2,964.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $527.18 $256.55 $90,116.96
170 $525.68 $258.04 $89,858.92
171 $524.18 $259.55 $89,599.37
172 $522.66 $261.06 $89,338.31
173 $521.14 $262.59 $89,075.72
174 $519.61 $264.12 $88,811.60
175 $518.07 $265.66 $88,545.94
176 $516.52 $267.21 $88,278.74
177 $514.96 $268.77 $88,009.97
178 $513.39 $270.33 $87,739.63
179 $511.81 $271.91 $87,467.72
180 $510.23 $273.50 $87,194.22
Total de años: 15
  Usted invertirá: $9,404.72 en su casa en el año 15
$6,225.43 irá al INTERES
$3,179.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $508.63 $275.09 $86,919.13
182 $507.03 $276.70 $86,642.43
183 $505.41 $278.31 $86,364.12
184 $503.79 $279.94 $86,084.19
185 $502.16 $281.57 $85,802.62
186 $500.52 $283.21 $85,519.41
187 $498.86 $284.86 $85,234.54
188 $497.20 $286.52 $84,948.02
189 $495.53 $288.20 $84,659.82
190 $493.85 $289.88 $84,369.94
191 $492.16 $291.57 $84,078.38
192 $490.46 $293.27 $83,785.11
Total de años: 16
  Usted invertirá: $9,404.72 en su casa en el año 16
$5,995.60 irá al INTERES
$3,409.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $488.75 $294.98 $83,490.13
194 $487.03 $296.70 $83,193.43
195 $485.29 $298.43 $82,894.99
196 $483.55 $300.17 $82,594.82
197 $481.80 $301.92 $82,292.90
198 $480.04 $303.68 $81,989.21
199 $478.27 $305.46 $81,683.76
200 $476.49 $307.24 $81,376.52
201 $474.70 $309.03 $81,067.49
202 $472.89 $310.83 $80,756.66
203 $471.08 $312.65 $80,444.01
204 $469.26 $314.47 $80,129.54
Total de años: 17
  Usted invertirá: $9,404.72 en su casa en el año 17
$5,749.15 irá al INTERES
$3,655.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $467.42 $316.30 $79,813.24
206 $465.58 $318.15 $79,495.09
207 $463.72 $320.00 $79,175.08
208 $461.85 $321.87 $78,853.21
209 $459.98 $323.75 $78,529.46
210 $458.09 $325.64 $78,203.83
211 $456.19 $327.54 $77,876.29
212 $454.28 $329.45 $77,546.84
213 $452.36 $331.37 $77,215.47
214 $450.42 $333.30 $76,882.17
215 $448.48 $335.25 $76,546.92
216 $446.52 $337.20 $76,209.72
Total de años: 18
  Usted invertirá: $9,404.72 en su casa en el año 18
$5,484.89 irá al INTERES
$3,919.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $444.56 $339.17 $75,870.55
218 $442.58 $341.15 $75,529.40
219 $440.59 $343.14 $75,186.26
220 $438.59 $345.14 $74,841.12
221 $436.57 $347.15 $74,493.97
222 $434.55 $349.18 $74,144.79
223 $432.51 $351.22 $73,793.58
224 $430.46 $353.26 $73,440.31
225 $428.40 $355.32 $73,084.99
226 $426.33 $357.40 $72,727.59
227 $424.24 $359.48 $72,368.11
228 $422.15 $361.58 $72,006.53
Total de años: 19
  Usted invertirá: $9,404.72 en su casa en el año 19
$5,201.53 irá al INTERES
$4,203.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $420.04 $363.69 $71,642.84
230 $417.92 $365.81 $71,277.03
231 $415.78 $367.94 $70,909.09
232 $413.64 $370.09 $70,539.00
233 $411.48 $372.25 $70,166.75
234 $409.31 $374.42 $69,792.33
235 $407.12 $376.60 $69,415.72
236 $404.93 $378.80 $69,036.92
237 $402.72 $381.01 $68,655.91
238 $400.49 $383.23 $68,272.68
239 $398.26 $385.47 $67,887.21
240 $396.01 $387.72 $67,499.49
Total de años: 20
  Usted invertirá: $9,404.72 en su casa en el año 20
$4,897.68 irá al INTERES
$4,507.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $393.75 $389.98 $67,109.51
242 $391.47 $392.25 $66,717.26
243 $389.18 $394.54 $66,322.72
244 $386.88 $396.84 $65,925.87
245 $384.57 $399.16 $65,526.71
246 $382.24 $401.49 $65,125.23
247 $379.90 $403.83 $64,721.40
248 $377.54 $406.18 $64,315.21
249 $375.17 $408.55 $63,906.66
250 $372.79 $410.94 $63,495.72
251 $370.39 $413.33 $63,082.39
252 $367.98 $415.75 $62,666.64
Total de años: 21
  Usted invertirá: $9,404.72 en su casa en el año 21
$4,571.86 irá al INTERES
$4,832.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $365.56 $418.17 $62,248.47
254 $363.12 $420.61 $61,827.86
255 $360.66 $423.06 $61,404.80
256 $358.19 $425.53 $60,979.26
257 $355.71 $428.01 $60,551.25
258 $353.22 $430.51 $60,120.74
259 $350.70 $433.02 $59,687.72
260 $348.18 $435.55 $59,252.17
261 $345.64 $438.09 $58,814.08
262 $343.08 $440.64 $58,373.44
263 $340.51 $443.21 $57,930.22
264 $337.93 $445.80 $57,484.42
Total de años: 22
  Usted invertirá: $9,404.72 en su casa en el año 22
$4,222.50 irá al INTERES
$5,182.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $335.33 $448.40 $57,036.02
266 $332.71 $451.02 $56,585.00
267 $330.08 $453.65 $56,131.36
268 $327.43 $456.29 $55,675.06
269 $324.77 $458.96 $55,216.11
270 $322.09 $461.63 $54,754.48
271 $319.40 $464.33 $54,290.15
272 $316.69 $467.03 $53,823.12
273 $313.97 $469.76 $53,353.36
274 $311.23 $472.50 $52,880.86
275 $308.47 $475.25 $52,405.61
276 $305.70 $478.03 $51,927.58
Total de años: 23
  Usted invertirá: $9,404.72 en su casa en el año 23
$3,847.87 irá al INTERES
$5,556.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $302.91 $480.82 $51,446.76
278 $300.11 $483.62 $50,963.14
279 $297.29 $486.44 $50,476.70
280 $294.45 $489.28 $49,987.42
281 $291.59 $492.13 $49,495.29
282 $288.72 $495.00 $49,000.29
283 $285.84 $497.89 $48,502.40
284 $282.93 $500.80 $48,001.60
285 $280.01 $503.72 $47,497.88
286 $277.07 $506.66 $46,991.23
287 $274.12 $509.61 $46,481.62
288 $271.14 $512.58 $45,969.03
Total de años: 24
  Usted invertirá: $9,404.72 en su casa en el año 24
$3,446.17 irá al INTERES
$5,958.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $268.15 $515.57 $45,453.46
290 $265.15 $518.58 $44,934.88
291 $262.12 $521.61 $44,413.27
292 $259.08 $524.65 $43,888.62
293 $256.02 $527.71 $43,360.91
294 $252.94 $530.79 $42,830.13
295 $249.84 $533.88 $42,296.24
296 $246.73 $537.00 $41,759.24
297 $243.60 $540.13 $41,219.11
298 $240.44 $543.28 $40,675.83
299 $237.28 $546.45 $40,129.38
300 $234.09 $549.64 $39,579.74
Total de años: 25
  Usted invertirá: $9,404.72 en su casa en el año 25
$3,015.43 irá al INTERES
$6,389.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $230.88 $552.84 $39,026.90
302 $227.66 $556.07 $38,470.83
303 $224.41 $559.31 $37,911.52
304 $221.15 $562.58 $37,348.94
305 $217.87 $565.86 $36,783.08
306 $214.57 $569.16 $36,213.92
307 $211.25 $572.48 $35,641.45
308 $207.91 $575.82 $35,065.63
309 $204.55 $579.18 $34,486.45
310 $201.17 $582.56 $33,903.90
311 $197.77 $585.95 $33,317.94
312 $194.35 $589.37 $32,728.57
Total de años: 26
  Usted invertirá: $9,404.72 en su casa en el año 26
$2,553.54 irá al INTERES
$6,851.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $190.92 $592.81 $32,135.76
314 $187.46 $596.27 $31,539.49
315 $183.98 $599.75 $30,939.75
316 $180.48 $603.24 $30,336.50
317 $176.96 $606.76 $29,729.74
318 $173.42 $610.30 $29,119.44
319 $169.86 $613.86 $28,505.57
320 $166.28 $617.44 $27,888.13
321 $162.68 $621.05 $27,267.08
322 $159.06 $624.67 $26,642.41
323 $155.41 $628.31 $26,014.10
324 $151.75 $631.98 $25,382.13
Total de años: 27
  Usted invertirá: $9,404.72 en su casa en el año 27
$2,058.27 irá al INTERES
$7,346.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $148.06 $635.66 $24,746.46
326 $144.35 $639.37 $24,107.09
327 $140.62 $643.10 $23,463.99
328 $136.87 $646.85 $22,817.13
329 $133.10 $650.63 $22,166.51
330 $129.30 $654.42 $21,512.09
331 $125.49 $658.24 $20,853.85
332 $121.65 $662.08 $20,191.77
333 $117.79 $665.94 $19,525.83
334 $113.90 $669.83 $18,856.00
335 $109.99 $673.73 $18,182.27
336 $106.06 $677.66 $17,504.61
Total de años: 28
  Usted invertirá: $9,404.72 en su casa en el año 28
$1,527.20 irá al INTERES
$7,877.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $102.11 $681.62 $16,822.99
338 $98.13 $685.59 $16,137.40
339 $94.13 $689.59 $15,447.81
340 $90.11 $693.61 $14,754.19
341 $86.07 $697.66 $14,056.53
342 $82.00 $701.73 $13,354.80
343 $77.90 $705.82 $12,648.98
344 $73.79 $709.94 $11,939.04
345 $69.64 $714.08 $11,224.96
346 $65.48 $718.25 $10,506.71
347 $61.29 $722.44 $9,784.27
348 $57.07 $726.65 $9,057.62
Total de años: 29
  Usted invertirá: $9,404.72 en su casa en el año 29
$957.73 irá al INTERES
$8,446.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $52.84 $730.89 $8,326.73
350 $48.57 $735.15 $7,591.58
351 $44.28 $739.44 $6,852.13
352 $39.97 $743.76 $6,108.38
353 $35.63 $748.09 $5,360.28
354 $31.27 $752.46 $4,607.83
355 $26.88 $756.85 $3,850.98
356 $22.46 $761.26 $3,089.72
357 $18.02 $765.70 $2,324.01
358 $13.56 $770.17 $1,553.84
359 $9.06 $774.66 $779.18
360 $4.55 $779.18 $0.00
Total de años: 30
  Usted invertirá: $9,404.72 en su casa en el año 30
$347.10 irá al INTERES
$9,057.62 irá al PRINCIPAL
 

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