Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,200.00
Precio a Financiar: $136,800.00
Pago Mensual: $910.13


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $798.00 $112.13 $136,687.87
2 $797.35 $112.79 $136,575.08
3 $796.69 $113.45 $136,461.63
4 $796.03 $114.11 $136,347.52
5 $795.36 $114.77 $136,232.75
6 $794.69 $115.44 $136,117.31
7 $794.02 $116.12 $136,001.19
8 $793.34 $116.79 $135,884.40
9 $792.66 $117.47 $135,766.92
10 $791.97 $118.16 $135,648.76
11 $791.28 $118.85 $135,529.91
12 $790.59 $119.54 $135,410.37
Total de años: 1
  Usted invertirá: $10,921.61 en su casa en el año 1
$9,531.98 irá al INTERES
$1,389.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $789.89 $120.24 $135,290.13
14 $789.19 $120.94 $135,169.19
15 $788.49 $121.65 $135,047.54
16 $787.78 $122.36 $134,925.19
17 $787.06 $123.07 $134,802.12
18 $786.35 $123.79 $134,678.33
19 $785.62 $124.51 $134,553.82
20 $784.90 $125.24 $134,428.58
21 $784.17 $125.97 $134,302.62
22 $783.43 $126.70 $134,175.91
23 $782.69 $127.44 $134,048.47
24 $781.95 $128.18 $133,920.29
Total de años: 2
  Usted invertirá: $10,921.61 en su casa en el año 2
$9,431.52 irá al INTERES
$1,490.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $781.20 $128.93 $133,791.36
26 $780.45 $129.68 $133,661.67
27 $779.69 $130.44 $133,531.23
28 $778.93 $131.20 $133,400.03
29 $778.17 $131.97 $133,268.06
30 $777.40 $132.74 $133,135.33
31 $776.62 $133.51 $133,001.81
32 $775.84 $134.29 $132,867.52
33 $775.06 $135.07 $132,732.45
34 $774.27 $135.86 $132,596.59
35 $773.48 $136.65 $132,459.94
36 $772.68 $137.45 $132,322.49
Total de años: 3
  Usted invertirá: $10,921.61 en su casa en el año 3
$9,323.80 irá al INTERES
$1,597.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $771.88 $138.25 $132,184.23
38 $771.07 $139.06 $132,045.17
39 $770.26 $139.87 $131,905.30
40 $769.45 $140.69 $131,764.62
41 $768.63 $141.51 $131,623.11
42 $767.80 $142.33 $131,480.78
43 $766.97 $143.16 $131,337.62
44 $766.14 $144.00 $131,193.62
45 $765.30 $144.84 $131,048.78
46 $764.45 $145.68 $130,903.10
47 $763.60 $146.53 $130,756.56
48 $762.75 $147.39 $130,609.18
Total de años: 4
  Usted invertirá: $10,921.61 en su casa en el año 4
$9,208.30 irá al INTERES
$1,713.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $761.89 $148.25 $130,460.93
50 $761.02 $149.11 $130,311.82
51 $760.15 $149.98 $130,161.84
52 $759.28 $150.86 $130,010.98
53 $758.40 $151.74 $129,859.24
54 $757.51 $152.62 $129,706.62
55 $756.62 $153.51 $129,553.11
56 $755.73 $154.41 $129,398.70
57 $754.83 $155.31 $129,243.40
58 $753.92 $156.21 $129,087.18
59 $753.01 $157.13 $128,930.06
60 $752.09 $158.04 $128,772.01
Total de años: 5
  Usted invertirá: $10,921.61 en su casa en el año 5
$9,084.44 irá al INTERES
$1,837.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $751.17 $158.96 $128,613.05
62 $750.24 $159.89 $128,453.16
63 $749.31 $160.82 $128,292.34
64 $748.37 $161.76 $128,130.57
65 $747.43 $162.71 $127,967.87
66 $746.48 $163.65 $127,804.21
67 $745.52 $164.61 $127,639.61
68 $744.56 $165.57 $127,474.04
69 $743.60 $166.54 $127,307.50
70 $742.63 $167.51 $127,139.99
71 $741.65 $168.48 $126,971.51
72 $740.67 $169.47 $126,802.04
Total de años: 6
  Usted invertirá: $10,921.61 en su casa en el año 6
$8,951.63 irá al INTERES
$1,969.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $739.68 $170.46 $126,631.59
74 $738.68 $171.45 $126,460.14
75 $737.68 $172.45 $126,287.69
76 $736.68 $173.46 $126,114.23
77 $735.67 $174.47 $125,939.77
78 $734.65 $175.49 $125,764.28
79 $733.62 $176.51 $125,587.77
80 $732.60 $177.54 $125,410.23
81 $731.56 $178.57 $125,231.66
82 $730.52 $179.62 $125,052.04
83 $729.47 $180.66 $124,871.38
84 $728.42 $181.72 $124,689.66
Total de años: 7
  Usted invertirá: $10,921.61 en su casa en el año 7
$8,809.22 irá al INTERES
$2,112.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $727.36 $182.78 $124,506.89
86 $726.29 $183.84 $124,323.04
87 $725.22 $184.92 $124,138.13
88 $724.14 $185.99 $123,952.13
89 $723.05 $187.08 $123,765.05
90 $721.96 $188.17 $123,576.88
91 $720.87 $189.27 $123,387.61
92 $719.76 $190.37 $123,197.24
93 $718.65 $191.48 $123,005.76
94 $717.53 $192.60 $122,813.15
95 $716.41 $193.72 $122,619.43
96 $715.28 $194.85 $122,424.58
Total de años: 8
  Usted invertirá: $10,921.61 en su casa en el año 8
$8,656.52 irá al INTERES
$2,265.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $714.14 $195.99 $122,228.59
98 $713.00 $197.13 $122,031.45
99 $711.85 $198.28 $121,833.17
100 $710.69 $199.44 $121,633.73
101 $709.53 $200.60 $121,433.13
102 $708.36 $201.77 $121,231.35
103 $707.18 $202.95 $121,028.40
104 $706.00 $204.13 $120,824.27
105 $704.81 $205.33 $120,618.94
106 $703.61 $206.52 $120,412.42
107 $702.41 $207.73 $120,204.69
108 $701.19 $208.94 $119,995.75
Total de años: 9
  Usted invertirá: $10,921.61 en su casa en el año 9
$8,492.78 irá al INTERES
$2,428.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $699.98 $210.16 $119,785.59
110 $698.75 $211.38 $119,574.21
111 $697.52 $212.62 $119,361.59
112 $696.28 $213.86 $119,147.73
113 $695.03 $215.11 $118,932.62
114 $693.77 $216.36 $118,716.26
115 $692.51 $217.62 $118,498.64
116 $691.24 $218.89 $118,279.75
117 $689.97 $220.17 $118,059.58
118 $688.68 $221.45 $117,838.13
119 $687.39 $222.74 $117,615.38
120 $686.09 $224.04 $117,391.34
Total de años: 10
  Usted invertirá: $10,921.61 en su casa en el año 10
$8,317.20 irá al INTERES
$2,604.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $684.78 $225.35 $117,165.99
122 $683.47 $226.67 $116,939.32
123 $682.15 $227.99 $116,711.34
124 $680.82 $229.32 $116,482.02
125 $679.48 $230.66 $116,251.36
126 $678.13 $232.00 $116,019.36
127 $676.78 $233.35 $115,786.01
128 $675.42 $234.72 $115,551.29
129 $674.05 $236.08 $115,315.21
130 $672.67 $237.46 $115,077.75
131 $671.29 $238.85 $114,838.90
132 $669.89 $240.24 $114,598.66
Total de años: 11
  Usted invertirá: $10,921.61 en su casa en el año 11
$8,128.92 irá al INTERES
$2,792.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $668.49 $241.64 $114,357.02
134 $667.08 $243.05 $114,113.97
135 $665.66 $244.47 $113,869.50
136 $664.24 $245.90 $113,623.60
137 $662.80 $247.33 $113,376.27
138 $661.36 $248.77 $113,127.50
139 $659.91 $250.22 $112,877.28
140 $658.45 $251.68 $112,625.59
141 $656.98 $253.15 $112,372.44
142 $655.51 $254.63 $112,117.81
143 $654.02 $256.11 $111,861.70
144 $652.53 $257.61 $111,604.09
Total de años: 12
  Usted invertirá: $10,921.61 en su casa en el año 12
$7,927.04 irá al INTERES
$2,994.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $651.02 $259.11 $111,344.98
146 $649.51 $260.62 $111,084.36
147 $647.99 $262.14 $110,822.22
148 $646.46 $263.67 $110,558.55
149 $644.92 $265.21 $110,293.34
150 $643.38 $266.76 $110,026.59
151 $641.82 $268.31 $109,758.27
152 $640.26 $269.88 $109,488.40
153 $638.68 $271.45 $109,216.94
154 $637.10 $273.03 $108,943.91
155 $635.51 $274.63 $108,669.28
156 $633.90 $276.23 $108,393.05
Total de años: 13
  Usted invertirá: $10,921.61 en su casa en el año 13
$7,710.56 irá al INTERES
$3,211.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $632.29 $277.84 $108,115.21
158 $630.67 $279.46 $107,835.75
159 $629.04 $281.09 $107,554.66
160 $627.40 $282.73 $107,271.93
161 $625.75 $284.38 $106,987.55
162 $624.09 $286.04 $106,701.51
163 $622.43 $287.71 $106,413.80
164 $620.75 $289.39 $106,124.41
165 $619.06 $291.07 $105,833.34
166 $617.36 $292.77 $105,540.56
167 $615.65 $294.48 $105,246.08
168 $613.94 $296.20 $104,949.88
Total de años: 14
  Usted invertirá: $10,921.61 en su casa en el año 14
$7,478.44 irá al INTERES
$3,443.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $612.21 $297.93 $104,651.96
170 $610.47 $299.66 $104,352.29
171 $608.72 $301.41 $104,050.88
172 $606.96 $303.17 $103,747.71
173 $605.19 $304.94 $103,442.77
174 $603.42 $306.72 $103,136.06
175 $601.63 $308.51 $102,827.55
176 $599.83 $310.31 $102,517.24
177 $598.02 $312.12 $102,205.13
178 $596.20 $313.94 $101,891.19
179 $594.37 $315.77 $101,575.42
180 $592.52 $317.61 $101,257.81
Total de años: 15
  Usted invertirá: $10,921.61 en su casa en el año 15
$7,229.53 irá al INTERES
$3,692.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $590.67 $319.46 $100,938.35
182 $588.81 $321.33 $100,617.02
183 $586.93 $323.20 $100,293.82
184 $585.05 $325.09 $99,968.73
185 $583.15 $326.98 $99,641.75
186 $581.24 $328.89 $99,312.86
187 $579.33 $330.81 $98,982.05
188 $577.40 $332.74 $98,649.31
189 $575.45 $334.68 $98,314.63
190 $573.50 $336.63 $97,978.00
191 $571.54 $338.60 $97,639.40
192 $569.56 $340.57 $97,298.83
Total de años: 16
  Usted invertirá: $10,921.61 en su casa en el año 16
$6,962.63 irá al INTERES
$3,958.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $567.58 $342.56 $96,956.28
194 $565.58 $344.56 $96,611.72
195 $563.57 $346.57 $96,265.15
196 $561.55 $348.59 $95,916.57
197 $559.51 $350.62 $95,565.95
198 $557.47 $352.67 $95,213.28
199 $555.41 $354.72 $94,858.56
200 $553.34 $356.79 $94,501.77
201 $551.26 $358.87 $94,142.89
202 $549.17 $360.97 $93,781.93
203 $547.06 $363.07 $93,418.85
204 $544.94 $365.19 $93,053.66
Total de años: 17
  Usted invertirá: $10,921.61 en su casa en el año 17
$6,676.44 irá al INTERES
$4,245.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $542.81 $367.32 $92,686.34
206 $540.67 $369.46 $92,316.88
207 $538.52 $371.62 $91,945.26
208 $536.35 $373.79 $91,571.47
209 $534.17 $375.97 $91,195.51
210 $531.97 $378.16 $90,817.35
211 $529.77 $380.37 $90,436.98
212 $527.55 $382.58 $90,054.40
213 $525.32 $384.82 $89,669.58
214 $523.07 $387.06 $89,282.52
215 $520.81 $389.32 $88,893.20
216 $518.54 $391.59 $88,501.61
Total de años: 18
  Usted invertirá: $10,921.61 en su casa en el año 18
$6,369.55 irá al INTERES
$4,552.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $516.26 $393.87 $88,107.73
218 $513.96 $396.17 $87,711.56
219 $511.65 $398.48 $87,313.08
220 $509.33 $400.81 $86,912.27
221 $506.99 $403.15 $86,509.13
222 $504.64 $405.50 $86,103.63
223 $502.27 $407.86 $85,695.77
224 $499.89 $410.24 $85,285.52
225 $497.50 $412.63 $84,872.89
226 $495.09 $415.04 $84,457.85
227 $492.67 $417.46 $84,040.38
228 $490.24 $419.90 $83,620.49
Total de años: 19
  Usted invertirá: $10,921.61 en su casa en el año 19
$6,040.48 irá al INTERES
$4,881.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $487.79 $422.35 $83,198.14
230 $485.32 $424.81 $82,773.33
231 $482.84 $427.29 $82,346.04
232 $480.35 $429.78 $81,916.26
233 $477.84 $432.29 $81,483.97
234 $475.32 $434.81 $81,049.16
235 $472.79 $437.35 $80,611.81
236 $470.24 $439.90 $80,171.91
237 $467.67 $442.46 $79,729.45
238 $465.09 $445.05 $79,284.40
239 $462.49 $447.64 $78,836.76
240 $459.88 $450.25 $78,386.51
Total de años: 20
  Usted invertirá: $10,921.61 en su casa en el año 20
$5,687.63 irá al INTERES
$5,233.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $457.25 $452.88 $77,933.63
242 $454.61 $455.52 $77,478.11
243 $451.96 $458.18 $77,019.93
244 $449.28 $460.85 $76,559.08
245 $446.59 $463.54 $76,095.54
246 $443.89 $466.24 $75,629.30
247 $441.17 $468.96 $75,160.33
248 $438.44 $471.70 $74,688.63
249 $435.68 $474.45 $74,214.18
250 $432.92 $477.22 $73,736.97
251 $430.13 $480.00 $73,256.96
252 $427.33 $482.80 $72,774.16
Total de años: 21
  Usted invertirá: $10,921.61 en su casa en el año 21
$5,309.26 irá al INTERES
$5,612.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $424.52 $485.62 $72,288.55
254 $421.68 $488.45 $71,800.09
255 $418.83 $491.30 $71,308.79
256 $415.97 $494.17 $70,814.63
257 $413.09 $497.05 $70,317.58
258 $410.19 $499.95 $69,817.63
259 $407.27 $502.86 $69,314.77
260 $404.34 $505.80 $68,808.97
261 $401.39 $508.75 $68,300.22
262 $398.42 $511.72 $67,788.51
263 $395.43 $514.70 $67,273.81
264 $392.43 $517.70 $66,756.10
Total de años: 22
  Usted invertirá: $10,921.61 en su casa en el año 22
$4,903.54 irá al INTERES
$6,018.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $389.41 $520.72 $66,235.38
266 $386.37 $523.76 $65,711.62
267 $383.32 $526.82 $65,184.80
268 $380.24 $529.89 $64,654.91
269 $377.15 $532.98 $64,121.93
270 $374.04 $536.09 $63,585.84
271 $370.92 $539.22 $63,046.63
272 $367.77 $542.36 $62,504.27
273 $364.61 $545.53 $61,958.74
274 $361.43 $548.71 $61,410.03
275 $358.23 $551.91 $60,858.12
276 $355.01 $555.13 $60,303.00
Total de años: 23
  Usted invertirá: $10,921.61 en su casa en el año 23
$4,468.50 irá al INTERES
$6,453.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $351.77 $558.37 $59,744.63
278 $348.51 $561.62 $59,183.01
279 $345.23 $564.90 $58,618.11
280 $341.94 $568.19 $58,049.91
281 $338.62 $571.51 $57,478.40
282 $335.29 $574.84 $56,903.56
283 $331.94 $578.20 $56,325.36
284 $328.56 $581.57 $55,743.79
285 $325.17 $584.96 $55,158.83
286 $321.76 $588.37 $54,570.46
287 $318.33 $591.81 $53,978.65
288 $314.88 $595.26 $53,383.39
Total de años: 24
  Usted invertirá: $10,921.61 en su casa en el año 24
$4,002.00 irá al INTERES
$6,919.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $311.40 $598.73 $52,784.66
290 $307.91 $602.22 $52,182.44
291 $304.40 $605.74 $51,576.70
292 $300.86 $609.27 $50,967.43
293 $297.31 $612.82 $50,354.61
294 $293.74 $616.40 $49,738.21
295 $290.14 $619.99 $49,118.22
296 $286.52 $623.61 $48,494.61
297 $282.89 $627.25 $47,867.36
298 $279.23 $630.91 $47,236.45
299 $275.55 $634.59 $46,601.86
300 $271.84 $638.29 $45,963.57
Total de años: 25
  Usted invertirá: $10,921.61 en su casa en el año 25
$3,501.78 irá al INTERES
$7,419.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $268.12 $642.01 $45,321.56
302 $264.38 $645.76 $44,675.80
303 $260.61 $649.52 $44,026.28
304 $256.82 $653.31 $43,372.96
305 $253.01 $657.12 $42,715.84
306 $249.18 $660.96 $42,054.88
307 $245.32 $664.81 $41,390.07
308 $241.44 $668.69 $40,721.37
309 $237.54 $672.59 $40,048.78
310 $233.62 $676.52 $39,372.27
311 $229.67 $680.46 $38,691.80
312 $225.70 $684.43 $38,007.37
Total de años: 26
  Usted invertirá: $10,921.61 en su casa en el año 26
$2,965.41 irá al INTERES
$7,956.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $221.71 $688.42 $37,318.95
314 $217.69 $692.44 $36,626.51
315 $213.65 $696.48 $35,930.03
316 $209.59 $700.54 $35,229.49
317 $205.51 $704.63 $34,524.86
318 $201.40 $708.74 $33,816.12
319 $197.26 $712.87 $33,103.25
320 $193.10 $717.03 $32,386.21
321 $188.92 $721.21 $31,665.00
322 $184.71 $725.42 $30,939.58
323 $180.48 $729.65 $30,209.93
324 $176.22 $733.91 $29,476.02
Total de años: 27
  Usted invertirá: $10,921.61 en su casa en el año 27
$2,390.25 irá al INTERES
$8,531.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $171.94 $738.19 $28,737.83
326 $167.64 $742.50 $27,995.33
327 $163.31 $746.83 $27,248.50
328 $158.95 $751.18 $26,497.32
329 $154.57 $755.57 $25,741.75
330 $150.16 $759.97 $24,981.78
331 $145.73 $764.41 $24,217.37
332 $141.27 $768.87 $23,448.51
333 $136.78 $773.35 $22,675.15
334 $132.27 $777.86 $21,897.29
335 $127.73 $782.40 $21,114.89
336 $123.17 $786.96 $20,327.93
Total de años: 28
  Usted invertirá: $10,921.61 en su casa en el año 28
$1,773.52 irá al INTERES
$9,148.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $118.58 $791.55 $19,536.37
338 $113.96 $796.17 $18,740.20
339 $109.32 $800.82 $17,939.39
340 $104.65 $805.49 $17,133.90
341 $99.95 $810.19 $16,323.71
342 $95.22 $814.91 $15,508.80
343 $90.47 $819.67 $14,689.14
344 $85.69 $824.45 $13,864.69
345 $80.88 $829.26 $13,035.43
346 $76.04 $834.09 $12,201.34
347 $71.17 $838.96 $11,362.38
348 $66.28 $843.85 $10,518.53
Total de años: 29
  Usted invertirá: $10,921.61 en su casa en el año 29
$1,112.20 irá al INTERES
$9,809.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $61.36 $848.78 $9,669.75
350 $56.41 $853.73 $8,816.02
351 $51.43 $858.71 $7,957.32
352 $46.42 $863.72 $7,093.60
353 $41.38 $868.75 $6,224.85
354 $36.31 $873.82 $5,351.02
355 $31.21 $878.92 $4,472.10
356 $26.09 $884.05 $3,588.06
357 $20.93 $889.20 $2,698.85
358 $15.74 $894.39 $1,804.46
359 $10.53 $899.61 $904.86
360 $5.28 $904.86 $0.00
Total de años: 30
  Usted invertirá: $10,921.61 en su casa en el año 30
$403.08 irá al INTERES
$10,518.53 irá al PRINCIPAL
 

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