Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,150.00
Precio a Financiar: $135,850.00
Pago Mensual: $903.81


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $792.46 $111.36 $135,738.64
2 $791.81 $112.00 $135,626.64
3 $791.16 $112.66 $135,513.98
4 $790.50 $113.32 $135,400.67
5 $789.84 $113.98 $135,286.69
6 $789.17 $114.64 $135,172.05
7 $788.50 $115.31 $135,056.74
8 $787.83 $115.98 $134,940.76
9 $787.15 $116.66 $134,824.10
10 $786.47 $117.34 $134,706.76
11 $785.79 $118.02 $134,588.73
12 $785.10 $118.71 $134,470.02
Total de años: 1
  Usted invertirá: $10,845.76 en su casa en el año 1
$9,465.78 irá al INTERES
$1,379.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $784.41 $119.40 $134,350.62
14 $783.71 $120.10 $134,230.52
15 $783.01 $120.80 $134,109.71
16 $782.31 $121.51 $133,988.21
17 $781.60 $122.22 $133,865.99
18 $780.88 $122.93 $133,743.06
19 $780.17 $123.65 $133,619.42
20 $779.45 $124.37 $133,495.05
21 $778.72 $125.09 $133,369.96
22 $777.99 $125.82 $133,244.14
23 $777.26 $126.56 $133,117.58
24 $776.52 $127.29 $132,990.29
Total de años: 2
  Usted invertirá: $10,845.76 en su casa en el año 2
$9,366.02 irá al INTERES
$1,479.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $775.78 $128.04 $132,862.25
26 $775.03 $128.78 $132,733.47
27 $774.28 $129.53 $132,603.93
28 $773.52 $130.29 $132,473.64
29 $772.76 $131.05 $132,342.59
30 $772.00 $131.82 $132,210.77
31 $771.23 $132.58 $132,078.19
32 $770.46 $133.36 $131,944.83
33 $769.68 $134.14 $131,810.70
34 $768.90 $134.92 $131,675.78
35 $768.11 $135.70 $131,540.08
36 $767.32 $136.50 $131,403.58
Total de años: 3
  Usted invertirá: $10,845.76 en su casa en el año 3
$9,259.05 irá al INTERES
$1,586.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $766.52 $137.29 $131,266.29
38 $765.72 $138.09 $131,128.19
39 $764.91 $138.90 $130,989.29
40 $764.10 $139.71 $130,849.59
41 $763.29 $140.52 $130,709.06
42 $762.47 $141.34 $130,567.72
43 $761.65 $142.17 $130,425.55
44 $760.82 $143.00 $130,282.55
45 $759.98 $143.83 $130,138.72
46 $759.14 $144.67 $129,994.05
47 $758.30 $145.51 $129,848.53
48 $757.45 $146.36 $129,702.17
Total de años: 4
  Usted invertirá: $10,845.76 en su casa en el año 4
$9,144.35 irá al INTERES
$1,701.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $756.60 $147.22 $129,554.95
50 $755.74 $148.08 $129,406.88
51 $754.87 $148.94 $129,257.94
52 $754.00 $149.81 $129,108.13
53 $753.13 $150.68 $128,957.44
54 $752.25 $151.56 $128,805.88
55 $751.37 $152.45 $128,653.44
56 $750.48 $153.34 $128,500.10
57 $749.58 $154.23 $128,345.87
58 $748.68 $155.13 $128,190.74
59 $747.78 $156.03 $128,034.71
60 $746.87 $156.94 $127,877.76
Total de años: 5
  Usted invertirá: $10,845.76 en su casa en el año 5
$9,021.36 irá al INTERES
$1,824.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $745.95 $157.86 $127,719.91
62 $745.03 $158.78 $127,561.12
63 $744.11 $159.71 $127,401.42
64 $743.17 $160.64 $127,240.78
65 $742.24 $161.58 $127,079.20
66 $741.30 $162.52 $126,916.69
67 $740.35 $163.47 $126,753.22
68 $739.39 $164.42 $126,588.80
69 $738.43 $165.38 $126,423.42
70 $737.47 $166.34 $126,257.08
71 $736.50 $167.31 $126,089.76
72 $735.52 $168.29 $125,921.47
Total de años: 6
  Usted invertirá: $10,845.76 en su casa en el año 6
$8,889.47 irá al INTERES
$1,956.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $734.54 $169.27 $125,752.20
74 $733.55 $170.26 $125,581.94
75 $732.56 $171.25 $125,410.69
76 $731.56 $172.25 $125,238.44
77 $730.56 $173.26 $125,065.18
78 $729.55 $174.27 $124,890.92
79 $728.53 $175.28 $124,715.63
80 $727.51 $176.31 $124,539.33
81 $726.48 $177.33 $124,361.99
82 $725.44 $178.37 $124,183.63
83 $724.40 $179.41 $124,004.22
84 $723.36 $180.46 $123,823.76
Total de años: 7
  Usted invertirá: $10,845.76 en su casa en el año 7
$8,748.05 irá al INTERES
$2,097.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $722.31 $181.51 $123,642.25
86 $721.25 $182.57 $123,459.69
87 $720.18 $183.63 $123,276.05
88 $719.11 $184.70 $123,091.35
89 $718.03 $185.78 $122,905.57
90 $716.95 $186.86 $122,718.71
91 $715.86 $187.95 $122,530.75
92 $714.76 $189.05 $122,341.70
93 $713.66 $190.15 $122,151.55
94 $712.55 $191.26 $121,960.29
95 $711.44 $192.38 $121,767.91
96 $710.31 $193.50 $121,574.41
Total de años: 8
  Usted invertirá: $10,845.76 en su casa en el año 8
$8,596.41 irá al INTERES
$2,249.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $709.18 $194.63 $121,379.78
98 $708.05 $195.76 $121,184.01
99 $706.91 $196.91 $120,987.11
100 $705.76 $198.06 $120,789.05
101 $704.60 $199.21 $120,589.84
102 $703.44 $200.37 $120,389.47
103 $702.27 $201.54 $120,187.93
104 $701.10 $202.72 $119,985.21
105 $699.91 $203.90 $119,781.31
106 $698.72 $205.09 $119,576.22
107 $697.53 $206.29 $119,369.93
108 $696.32 $207.49 $119,162.45
Total de años: 9
  Usted invertirá: $10,845.76 en su casa en el año 9
$8,433.80 irá al INTERES
$2,411.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $695.11 $208.70 $118,953.75
110 $693.90 $209.92 $118,743.83
111 $692.67 $211.14 $118,532.69
112 $691.44 $212.37 $118,320.32
113 $690.20 $213.61 $118,106.70
114 $688.96 $214.86 $117,891.85
115 $687.70 $216.11 $117,675.74
116 $686.44 $217.37 $117,458.36
117 $685.17 $218.64 $117,239.72
118 $683.90 $219.92 $117,019.81
119 $682.62 $221.20 $116,798.61
120 $681.33 $222.49 $116,576.12
Total de años: 10
  Usted invertirá: $10,845.76 en su casa en el año 10
$8,259.44 irá al INTERES
$2,586.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $680.03 $223.79 $116,352.34
122 $678.72 $225.09 $116,127.25
123 $677.41 $226.40 $115,900.84
124 $676.09 $227.73 $115,673.12
125 $674.76 $229.05 $115,444.06
126 $673.42 $230.39 $115,213.67
127 $672.08 $231.73 $114,981.94
128 $670.73 $233.09 $114,748.85
129 $669.37 $234.45 $114,514.41
130 $668.00 $235.81 $114,278.60
131 $666.63 $237.19 $114,041.41
132 $665.24 $238.57 $113,802.84
Total de años: 11
  Usted invertirá: $10,845.76 en su casa en el año 11
$8,072.47 irá al INTERES
$2,773.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $663.85 $239.96 $113,562.87
134 $662.45 $241.36 $113,321.51
135 $661.04 $242.77 $113,078.74
136 $659.63 $244.19 $112,834.55
137 $658.20 $245.61 $112,588.94
138 $656.77 $247.04 $112,341.89
139 $655.33 $248.49 $112,093.41
140 $653.88 $249.94 $111,843.47
141 $652.42 $251.39 $111,592.08
142 $650.95 $252.86 $111,339.22
143 $649.48 $254.33 $111,084.88
144 $648.00 $255.82 $110,829.07
Total de años: 12
  Usted invertirá: $10,845.76 en su casa en el año 12
$7,871.99 irá al INTERES
$2,973.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $646.50 $257.31 $110,571.76
146 $645.00 $258.81 $110,312.94
147 $643.49 $260.32 $110,052.62
148 $641.97 $261.84 $109,790.78
149 $640.45 $263.37 $109,527.42
150 $638.91 $264.90 $109,262.51
151 $637.36 $266.45 $108,996.06
152 $635.81 $268.00 $108,728.06
153 $634.25 $269.57 $108,458.49
154 $632.67 $271.14 $108,187.36
155 $631.09 $272.72 $107,914.63
156 $629.50 $274.31 $107,640.32
Total de años: 13
  Usted invertirá: $10,845.76 en su casa en el año 13
$7,657.02 irá al INTERES
$3,188.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $627.90 $275.91 $107,364.41
158 $626.29 $277.52 $107,086.89
159 $624.67 $279.14 $106,807.75
160 $623.05 $280.77 $106,526.98
161 $621.41 $282.41 $106,244.58
162 $619.76 $284.05 $105,960.52
163 $618.10 $285.71 $105,674.81
164 $616.44 $287.38 $105,387.44
165 $614.76 $289.05 $105,098.38
166 $613.07 $290.74 $104,807.64
167 $611.38 $292.44 $104,515.21
168 $609.67 $294.14 $104,221.07
Total de años: 14
  Usted invertirá: $10,845.76 en su casa en el año 14
$7,426.50 irá al INTERES
$3,419.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $607.96 $295.86 $103,925.21
170 $606.23 $297.58 $103,627.63
171 $604.49 $299.32 $103,328.31
172 $602.75 $301.06 $103,027.24
173 $600.99 $302.82 $102,724.42
174 $599.23 $304.59 $102,419.83
175 $597.45 $306.36 $102,113.47
176 $595.66 $308.15 $101,805.32
177 $593.86 $309.95 $101,495.37
178 $592.06 $311.76 $101,183.61
179 $590.24 $313.58 $100,870.03
180 $588.41 $315.40 $100,554.63
Total de años: 15
  Usted invertirá: $10,845.76 en su casa en el año 15
$7,179.33 irá al INTERES
$3,666.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $586.57 $317.24 $100,237.38
182 $584.72 $319.10 $99,918.29
183 $582.86 $320.96 $99,597.33
184 $580.98 $322.83 $99,274.50
185 $579.10 $324.71 $98,949.79
186 $577.21 $326.61 $98,623.19
187 $575.30 $328.51 $98,294.67
188 $573.39 $330.43 $97,964.25
189 $571.46 $332.36 $97,631.89
190 $569.52 $334.29 $97,297.60
191 $567.57 $336.24 $96,961.35
192 $565.61 $338.21 $96,623.15
Total de años: 16
  Usted invertirá: $10,845.76 en su casa en el año 16
$6,914.28 irá al INTERES
$3,931.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $563.64 $340.18 $96,282.97
194 $561.65 $342.16 $95,940.81
195 $559.65 $344.16 $95,596.65
196 $557.65 $346.17 $95,250.48
197 $555.63 $348.19 $94,902.29
198 $553.60 $350.22 $94,552.08
199 $551.55 $352.26 $94,199.82
200 $549.50 $354.31 $93,845.50
201 $547.43 $356.38 $93,489.12
202 $545.35 $358.46 $93,130.66
203 $543.26 $360.55 $92,770.11
204 $541.16 $362.65 $92,407.46
Total de años: 17
  Usted invertirá: $10,845.76 en su casa en el año 17
$6,630.07 irá al INTERES
$4,215.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $539.04 $364.77 $92,042.69
206 $536.92 $366.90 $91,675.79
207 $534.78 $369.04 $91,306.75
208 $532.62 $371.19 $90,935.56
209 $530.46 $373.36 $90,562.20
210 $528.28 $375.53 $90,186.67
211 $526.09 $377.72 $89,808.95
212 $523.89 $379.93 $89,429.02
213 $521.67 $382.14 $89,046.87
214 $519.44 $384.37 $88,662.50
215 $517.20 $386.62 $88,275.89
216 $514.94 $388.87 $87,887.01
Total de años: 18
  Usted invertirá: $10,845.76 en su casa en el año 18
$6,325.32 irá al INTERES
$4,520.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $512.67 $391.14 $87,495.88
218 $510.39 $393.42 $87,102.45
219 $508.10 $395.72 $86,706.74
220 $505.79 $398.02 $86,308.71
221 $503.47 $400.35 $85,908.37
222 $501.13 $402.68 $85,505.69
223 $498.78 $405.03 $85,100.66
224 $496.42 $407.39 $84,693.26
225 $494.04 $409.77 $84,283.49
226 $491.65 $412.16 $83,871.33
227 $489.25 $414.56 $83,456.77
228 $486.83 $416.98 $83,039.79
Total de años: 19
  Usted invertirá: $10,845.76 en su casa en el año 19
$5,998.54 irá al INTERES
$4,847.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $484.40 $419.41 $82,620.37
230 $481.95 $421.86 $82,198.51
231 $479.49 $424.32 $81,774.19
232 $477.02 $426.80 $81,347.39
233 $474.53 $429.29 $80,918.11
234 $472.02 $431.79 $80,486.31
235 $469.50 $434.31 $80,052.01
236 $466.97 $436.84 $79,615.16
237 $464.42 $439.39 $79,175.77
238 $461.86 $441.95 $78,733.82
239 $459.28 $444.53 $78,289.28
240 $456.69 $447.13 $77,842.16
Total de años: 20
  Usted invertirá: $10,845.76 en su casa en el año 20
$5,648.13 irá al INTERES
$5,197.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $454.08 $449.73 $77,392.42
242 $451.46 $452.36 $76,940.06
243 $448.82 $455.00 $76,485.07
244 $446.16 $457.65 $76,027.42
245 $443.49 $460.32 $75,567.10
246 $440.81 $463.01 $75,104.09
247 $438.11 $465.71 $74,638.39
248 $435.39 $468.42 $74,169.96
249 $432.66 $471.16 $73,698.81
250 $429.91 $473.90 $73,224.90
251 $427.15 $476.67 $72,748.24
252 $424.36 $479.45 $72,268.79
Total de años: 21
  Usted invertirá: $10,845.76 en su casa en el año 21
$5,272.39 irá al INTERES
$5,573.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $421.57 $482.25 $71,786.54
254 $418.75 $485.06 $71,301.48
255 $415.93 $487.89 $70,813.59
256 $413.08 $490.73 $70,322.86
257 $410.22 $493.60 $69,829.26
258 $407.34 $496.48 $69,332.79
259 $404.44 $499.37 $68,833.42
260 $401.53 $502.29 $68,331.13
261 $398.60 $505.22 $67,825.92
262 $395.65 $508.16 $67,317.75
263 $392.69 $511.13 $66,806.63
264 $389.71 $514.11 $66,292.52
Total de años: 22
  Usted invertirá: $10,845.76 en su casa en el año 22
$4,869.49 irá al INTERES
$5,976.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $386.71 $517.11 $65,775.41
266 $383.69 $520.12 $65,255.29
267 $380.66 $523.16 $64,732.13
268 $377.60 $526.21 $64,205.92
269 $374.53 $529.28 $63,676.64
270 $371.45 $532.37 $63,144.28
271 $368.34 $535.47 $62,608.80
272 $365.22 $538.60 $62,070.21
273 $362.08 $541.74 $61,528.47
274 $358.92 $544.90 $60,983.57
275 $355.74 $548.08 $60,435.50
276 $352.54 $551.27 $59,884.22
Total de años: 23
  Usted invertirá: $10,845.76 en su casa en el año 23
$4,437.47 irá al INTERES
$6,408.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $349.32 $554.49 $59,329.74
278 $346.09 $557.72 $58,772.01
279 $342.84 $560.98 $58,211.04
280 $339.56 $564.25 $57,646.79
281 $336.27 $567.54 $57,079.25
282 $332.96 $570.85 $56,508.40
283 $329.63 $574.18 $55,934.21
284 $326.28 $577.53 $55,356.68
285 $322.91 $580.90 $54,775.78
286 $319.53 $584.29 $54,191.50
287 $316.12 $587.70 $53,603.80
288 $312.69 $591.12 $53,012.68
Total de años: 24
  Usted invertirá: $10,845.76 en su casa en el año 24
$3,974.21 irá al INTERES
$6,871.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $309.24 $594.57 $52,418.10
290 $305.77 $598.04 $51,820.06
291 $302.28 $601.53 $51,218.53
292 $298.77 $605.04 $50,613.49
293 $295.25 $608.57 $50,004.92
294 $291.70 $612.12 $49,392.81
295 $288.12 $615.69 $48,777.12
296 $284.53 $619.28 $48,157.84
297 $280.92 $622.89 $47,534.94
298 $277.29 $626.53 $46,908.42
299 $273.63 $630.18 $46,278.24
300 $269.96 $633.86 $45,644.38
Total de años: 25
  Usted invertirá: $10,845.76 en su casa en el año 25
$3,477.47 irá al INTERES
$7,368.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $266.26 $637.55 $45,006.83
302 $262.54 $641.27 $44,365.55
303 $258.80 $645.01 $43,720.54
304 $255.04 $648.78 $43,071.76
305 $251.25 $652.56 $42,419.20
306 $247.45 $656.37 $41,762.83
307 $243.62 $660.20 $41,102.63
308 $239.77 $664.05 $40,438.59
309 $235.89 $667.92 $39,770.66
310 $232.00 $671.82 $39,098.85
311 $228.08 $675.74 $38,423.11
312 $224.13 $679.68 $37,743.43
Total de años: 26
  Usted invertirá: $10,845.76 en su casa en el año 26
$2,944.81 irá al INTERES
$7,900.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $220.17 $683.64 $37,059.79
314 $216.18 $687.63 $36,372.16
315 $212.17 $691.64 $35,680.51
316 $208.14 $695.68 $34,984.84
317 $204.08 $699.74 $34,285.10
318 $200.00 $703.82 $33,581.28
319 $195.89 $707.92 $32,873.36
320 $191.76 $712.05 $32,161.31
321 $187.61 $716.21 $31,445.10
322 $183.43 $720.38 $30,724.72
323 $179.23 $724.59 $30,000.13
324 $175.00 $728.81 $29,271.32
Total de años: 27
  Usted invertirá: $10,845.76 en su casa en el año 27
$2,373.65 irá al INTERES
$8,472.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $170.75 $733.06 $28,538.26
326 $166.47 $737.34 $27,800.92
327 $162.17 $741.64 $27,059.28
328 $157.85 $745.97 $26,313.31
329 $153.49 $750.32 $25,562.99
330 $149.12 $754.70 $24,808.29
331 $144.72 $759.10 $24,049.19
332 $140.29 $763.53 $23,285.67
333 $135.83 $767.98 $22,517.69
334 $131.35 $772.46 $21,745.23
335 $126.85 $776.97 $20,968.26
336 $122.31 $781.50 $20,186.76
Total de años: 28
  Usted invertirá: $10,845.76 en su casa en el año 28
$1,761.20 irá al INTERES
$9,084.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $117.76 $786.06 $19,400.71
338 $113.17 $790.64 $18,610.06
339 $108.56 $795.25 $17,814.81
340 $103.92 $799.89 $17,014.91
341 $99.25 $804.56 $16,210.35
342 $94.56 $809.25 $15,401.10
343 $89.84 $813.97 $14,587.13
344 $85.09 $818.72 $13,768.41
345 $80.32 $823.50 $12,944.91
346 $75.51 $828.30 $12,116.61
347 $70.68 $833.13 $11,283.47
348 $65.82 $837.99 $10,445.48
Total de años: 29
  Usted invertirá: $10,845.76 en su casa en el año 29
$1,104.48 irá al INTERES
$9,741.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $60.93 $842.88 $9,602.60
350 $56.02 $847.80 $8,754.80
351 $51.07 $852.74 $7,902.06
352 $46.10 $857.72 $7,044.34
353 $41.09 $862.72 $6,181.62
354 $36.06 $867.75 $5,313.86
355 $31.00 $872.82 $4,441.05
356 $25.91 $877.91 $3,563.14
357 $20.78 $883.03 $2,680.11
358 $15.63 $888.18 $1,791.93
359 $10.45 $893.36 $898.57
360 $5.24 $898.57 $0.00
Total de años: 30
  Usted invertirá: $10,845.76 en su casa en el año 30
$400.28 irá al INTERES
$10,445.48 irá al PRINCIPAL
 

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