Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,675.00
Precio a Financiar: $145,825.00
Pago Mensual: $970.18


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $850.65 $119.53 $145,705.47
2 $849.95 $120.23 $145,585.24
3 $849.25 $120.93 $145,464.31
4 $848.54 $121.64 $145,342.67
5 $847.83 $122.35 $145,220.33
6 $847.12 $123.06 $145,097.27
7 $846.40 $123.78 $144,973.49
8 $845.68 $124.50 $144,848.99
9 $844.95 $125.22 $144,723.77
10 $844.22 $125.96 $144,597.81
11 $843.49 $126.69 $144,471.12
12 $842.75 $127.43 $144,343.70
Total de años: 1
  Usted invertirá: $11,642.13 en su casa en el año 1
$10,160.82 irá al INTERES
$1,481.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $842.00 $128.17 $144,215.52
14 $841.26 $128.92 $144,086.60
15 $840.51 $129.67 $143,956.93
16 $839.75 $130.43 $143,826.50
17 $838.99 $131.19 $143,695.31
18 $838.22 $131.95 $143,563.36
19 $837.45 $132.72 $143,430.63
20 $836.68 $133.50 $143,297.13
21 $835.90 $134.28 $143,162.86
22 $835.12 $135.06 $143,027.80
23 $834.33 $135.85 $142,891.95
24 $833.54 $136.64 $142,755.31
Total de años: 2
  Usted invertirá: $11,642.13 en su casa en el año 2
$10,053.74 irá al INTERES
$1,588.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $832.74 $137.44 $142,617.87
26 $831.94 $138.24 $142,479.63
27 $831.13 $139.05 $142,340.58
28 $830.32 $139.86 $142,200.73
29 $829.50 $140.67 $142,060.05
30 $828.68 $141.49 $141,918.56
31 $827.86 $142.32 $141,776.24
32 $827.03 $143.15 $141,633.09
33 $826.19 $143.98 $141,489.11
34 $825.35 $144.82 $141,344.28
35 $824.51 $145.67 $141,198.61
36 $823.66 $146.52 $141,052.09
Total de años: 3
  Usted invertirá: $11,642.13 en su casa en el año 3
$9,938.92 irá al INTERES
$1,703.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $822.80 $147.37 $140,904.72
38 $821.94 $148.23 $140,756.49
39 $821.08 $149.10 $140,607.39
40 $820.21 $149.97 $140,457.42
41 $819.33 $150.84 $140,306.58
42 $818.46 $151.72 $140,154.86
43 $817.57 $152.61 $140,002.25
44 $816.68 $153.50 $139,848.75
45 $815.78 $154.39 $139,694.36
46 $814.88 $155.29 $139,539.07
47 $813.98 $156.20 $139,382.87
48 $813.07 $157.11 $139,225.76
Total de años: 4
  Usted invertirá: $11,642.13 en su casa en el año 4
$9,815.79 irá al INTERES
$1,826.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $812.15 $158.03 $139,067.73
50 $811.23 $158.95 $138,908.78
51 $810.30 $159.88 $138,748.90
52 $809.37 $160.81 $138,588.09
53 $808.43 $161.75 $138,426.35
54 $807.49 $162.69 $138,263.66
55 $806.54 $163.64 $138,100.02
56 $805.58 $164.59 $137,935.42
57 $804.62 $165.55 $137,769.87
58 $803.66 $166.52 $137,603.35
59 $802.69 $167.49 $137,435.86
60 $801.71 $168.47 $137,267.39
Total de años: 5
  Usted invertirá: $11,642.13 en su casa en el año 5
$9,683.76 irá al INTERES
$1,958.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $800.73 $169.45 $137,097.94
62 $799.74 $170.44 $136,927.50
63 $798.74 $171.43 $136,756.07
64 $797.74 $172.43 $136,583.63
65 $796.74 $173.44 $136,410.19
66 $795.73 $174.45 $136,235.74
67 $794.71 $175.47 $136,060.27
68 $793.68 $176.49 $135,883.78
69 $792.66 $177.52 $135,706.26
70 $791.62 $178.56 $135,527.70
71 $790.58 $179.60 $135,348.10
72 $789.53 $180.65 $135,167.46
Total de años: 6
  Usted invertirá: $11,642.13 en su casa en el año 6
$9,542.19 irá al INTERES
$2,099.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $788.48 $181.70 $134,985.76
74 $787.42 $182.76 $134,802.99
75 $786.35 $183.83 $134,619.17
76 $785.28 $184.90 $134,434.27
77 $784.20 $185.98 $134,248.29
78 $783.12 $187.06 $134,061.23
79 $782.02 $188.15 $133,873.08
80 $780.93 $189.25 $133,683.83
81 $779.82 $190.36 $133,493.47
82 $778.71 $191.47 $133,302.00
83 $777.60 $192.58 $133,109.42
84 $776.47 $193.71 $132,915.72
Total de años: 7
  Usted invertirá: $11,642.13 en su casa en el año 7
$9,390.39 irá al INTERES
$2,251.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $775.34 $194.84 $132,720.88
86 $774.21 $195.97 $132,524.91
87 $773.06 $197.12 $132,327.79
88 $771.91 $198.27 $132,129.53
89 $770.76 $199.42 $131,930.11
90 $769.59 $200.59 $131,729.52
91 $768.42 $201.76 $131,527.77
92 $767.25 $202.93 $131,324.83
93 $766.06 $204.12 $131,120.72
94 $764.87 $205.31 $130,915.41
95 $763.67 $206.50 $130,708.91
96 $762.47 $207.71 $130,501.20
Total de años: 8
  Usted invertirá: $11,642.13 en su casa en el año 8
$9,227.61 irá al INTERES
$2,414.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $761.26 $208.92 $130,292.28
98 $760.04 $210.14 $130,082.14
99 $758.81 $211.36 $129,870.77
100 $757.58 $212.60 $129,658.18
101 $756.34 $213.84 $129,444.34
102 $755.09 $215.09 $129,229.25
103 $753.84 $216.34 $129,012.91
104 $752.58 $217.60 $128,795.31
105 $751.31 $218.87 $128,576.44
106 $750.03 $220.15 $128,356.29
107 $748.75 $221.43 $128,134.86
108 $747.45 $222.72 $127,912.14
Total de años: 9
  Usted invertirá: $11,642.13 en su casa en el año 9
$9,053.06 irá al INTERES
$2,589.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $746.15 $224.02 $127,688.11
110 $744.85 $225.33 $127,462.78
111 $743.53 $226.64 $127,236.14
112 $742.21 $227.97 $127,008.17
113 $740.88 $229.30 $126,778.87
114 $739.54 $230.63 $126,548.24
115 $738.20 $231.98 $126,316.26
116 $736.84 $233.33 $126,082.93
117 $735.48 $234.69 $125,848.24
118 $734.11 $236.06 $125,612.17
119 $732.74 $237.44 $125,374.73
120 $731.35 $238.82 $125,135.91
Total de años: 10
  Usted invertirá: $11,642.13 en su casa en el año 10
$8,865.90 irá al INTERES
$2,776.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $729.96 $240.22 $124,895.69
122 $728.56 $241.62 $124,654.07
123 $727.15 $243.03 $124,411.04
124 $725.73 $244.45 $124,166.60
125 $724.31 $245.87 $123,920.72
126 $722.87 $247.31 $123,673.42
127 $721.43 $248.75 $123,424.67
128 $719.98 $250.20 $123,174.47
129 $718.52 $251.66 $122,922.81
130 $717.05 $253.13 $122,669.68
131 $715.57 $254.60 $122,415.08
132 $714.09 $256.09 $122,158.99
Total de años: 11
  Usted invertirá: $11,642.13 en su casa en el año 11
$8,665.21 irá al INTERES
$2,976.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $712.59 $257.58 $121,901.40
134 $711.09 $259.09 $121,642.32
135 $709.58 $260.60 $121,381.72
136 $708.06 $262.12 $121,119.60
137 $706.53 $263.65 $120,855.96
138 $704.99 $265.18 $120,590.77
139 $703.45 $266.73 $120,324.04
140 $701.89 $268.29 $120,055.75
141 $700.33 $269.85 $119,785.90
142 $698.75 $271.43 $119,514.48
143 $697.17 $273.01 $119,241.47
144 $695.58 $274.60 $118,966.86
Total de años: 12
  Usted invertirá: $11,642.13 en su casa en el año 12
$8,450.01 irá al INTERES
$3,192.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $693.97 $276.20 $118,690.66
146 $692.36 $277.82 $118,412.85
147 $690.74 $279.44 $118,133.41
148 $689.11 $281.07 $117,852.34
149 $687.47 $282.71 $117,569.64
150 $685.82 $284.35 $117,285.28
151 $684.16 $286.01 $116,999.27
152 $682.50 $287.68 $116,711.59
153 $680.82 $289.36 $116,422.23
154 $679.13 $291.05 $116,131.18
155 $677.43 $292.75 $115,838.44
156 $675.72 $294.45 $115,543.98
Total de años: 13
  Usted invertirá: $11,642.13 en su casa en el año 13
$8,219.25 irá al INTERES
$3,422.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $674.01 $296.17 $115,247.81
158 $672.28 $297.90 $114,949.91
159 $670.54 $299.64 $114,650.28
160 $668.79 $301.38 $114,348.89
161 $667.04 $303.14 $114,045.75
162 $665.27 $304.91 $113,740.84
163 $663.49 $306.69 $113,434.15
164 $661.70 $308.48 $113,125.67
165 $659.90 $310.28 $112,815.40
166 $658.09 $312.09 $112,503.31
167 $656.27 $313.91 $112,189.40
168 $654.44 $315.74 $111,873.66
Total de años: 14
  Usted invertirá: $11,642.13 en su casa en el año 14
$7,971.81 irá al INTERES
$3,670.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $652.60 $317.58 $111,556.08
170 $650.74 $319.43 $111,236.65
171 $648.88 $321.30 $110,915.35
172 $647.01 $323.17 $110,592.18
173 $645.12 $325.06 $110,267.12
174 $643.22 $326.95 $109,940.17
175 $641.32 $328.86 $109,611.31
176 $639.40 $330.78 $109,280.53
177 $637.47 $332.71 $108,947.82
178 $635.53 $334.65 $108,613.18
179 $633.58 $336.60 $108,276.58
180 $631.61 $338.56 $107,938.01
Total de años: 15
  Usted invertirá: $11,642.13 en su casa en el año 15
$7,706.48 irá al INTERES
$3,935.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $629.64 $340.54 $107,597.47
182 $627.65 $342.53 $107,254.95
183 $625.65 $344.52 $106,910.42
184 $623.64 $346.53 $106,563.89
185 $621.62 $348.55 $106,215.34
186 $619.59 $350.59 $105,864.75
187 $617.54 $352.63 $105,512.11
188 $615.49 $354.69 $105,157.42
189 $613.42 $356.76 $104,800.67
190 $611.34 $358.84 $104,441.83
191 $609.24 $360.93 $104,080.89
192 $607.14 $363.04 $103,717.85
Total de años: 16
  Usted invertirá: $11,642.13 en su casa en el año 16
$7,421.97 irá al INTERES
$4,220.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $605.02 $365.16 $103,352.70
194 $602.89 $367.29 $102,985.41
195 $600.75 $369.43 $102,615.98
196 $598.59 $371.58 $102,244.40
197 $596.43 $373.75 $101,870.65
198 $594.25 $375.93 $101,494.71
199 $592.05 $378.12 $101,116.59
200 $589.85 $380.33 $100,736.26
201 $587.63 $382.55 $100,353.71
202 $585.40 $384.78 $99,968.93
203 $583.15 $387.03 $99,581.90
204 $580.89 $389.28 $99,192.62
Total de años: 17
  Usted invertirá: $11,642.13 en su casa en el año 17
$7,116.89 irá al INTERES
$4,525.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $578.62 $391.55 $98,801.07
206 $576.34 $393.84 $98,407.23
207 $574.04 $396.14 $98,011.09
208 $571.73 $398.45 $97,612.65
209 $569.41 $400.77 $97,211.88
210 $567.07 $403.11 $96,808.77
211 $564.72 $405.46 $96,403.31
212 $562.35 $407.82 $95,995.48
213 $559.97 $410.20 $95,585.28
214 $557.58 $412.60 $95,172.68
215 $555.17 $415.00 $94,757.68
216 $552.75 $417.42 $94,340.26
Total de años: 18
  Usted invertirá: $11,642.13 en su casa en el año 18
$6,789.77 irá al INTERES
$4,852.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $550.32 $419.86 $93,920.40
218 $547.87 $422.31 $93,498.09
219 $545.41 $424.77 $93,073.32
220 $542.93 $427.25 $92,646.07
221 $540.44 $429.74 $92,216.33
222 $537.93 $432.25 $91,784.08
223 $535.41 $434.77 $91,349.31
224 $532.87 $437.31 $90,912.00
225 $530.32 $439.86 $90,472.14
226 $527.75 $442.42 $90,029.72
227 $525.17 $445.00 $89,584.72
228 $522.58 $447.60 $89,137.12
Total de años: 19
  Usted invertirá: $11,642.13 en su casa en el año 19
$6,438.99 irá al INTERES
$5,203.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $519.97 $450.21 $88,686.90
230 $517.34 $452.84 $88,234.07
231 $514.70 $455.48 $87,778.59
232 $512.04 $458.14 $87,320.45
233 $509.37 $460.81 $86,859.65
234 $506.68 $463.50 $86,396.15
235 $503.98 $466.20 $85,929.95
236 $501.26 $468.92 $85,461.03
237 $498.52 $471.65 $84,989.38
238 $495.77 $474.41 $84,514.97
239 $493.00 $477.17 $84,037.80
240 $490.22 $479.96 $83,557.84
Total de años: 20
  Usted invertirá: $11,642.13 en su casa en el año 20
$6,062.85 irá al INTERES
$5,579.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $487.42 $482.76 $83,075.08
242 $484.60 $485.57 $82,589.51
243 $481.77 $488.41 $82,101.10
244 $478.92 $491.25 $81,609.85
245 $476.06 $494.12 $81,115.73
246 $473.18 $497.00 $80,618.73
247 $470.28 $499.90 $80,118.83
248 $467.36 $502.82 $79,616.01
249 $464.43 $505.75 $79,110.26
250 $461.48 $508.70 $78,601.56
251 $458.51 $511.67 $78,089.89
252 $455.52 $514.65 $77,575.24
Total de años: 21
  Usted invertirá: $11,642.13 en su casa en el año 21
$5,659.53 irá al INTERES
$5,982.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $452.52 $517.66 $77,057.58
254 $449.50 $520.67 $76,536.91
255 $446.47 $523.71 $76,013.19
256 $443.41 $526.77 $75,486.43
257 $440.34 $529.84 $74,956.59
258 $437.25 $532.93 $74,423.66
259 $434.14 $536.04 $73,887.62
260 $431.01 $539.17 $73,348.45
261 $427.87 $542.31 $72,806.14
262 $424.70 $545.47 $72,260.66
263 $421.52 $548.66 $71,712.01
264 $418.32 $551.86 $71,160.15
Total de años: 22
  Usted invertirá: $11,642.13 en su casa en el año 22
$5,227.04 irá al INTERES
$6,415.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $415.10 $555.08 $70,605.07
266 $411.86 $558.31 $70,046.76
267 $408.61 $561.57 $69,485.19
268 $405.33 $564.85 $68,920.34
269 $402.04 $568.14 $68,352.20
270 $398.72 $571.46 $67,780.74
271 $395.39 $574.79 $67,205.95
272 $392.03 $578.14 $66,627.81
273 $388.66 $581.52 $66,046.30
274 $385.27 $584.91 $65,461.39
275 $381.86 $588.32 $64,873.07
276 $378.43 $591.75 $64,281.32
Total de años: 23
  Usted invertirá: $11,642.13 en su casa en el año 23
$4,763.30 irá al INTERES
$6,878.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $374.97 $595.20 $63,686.12
278 $371.50 $598.68 $63,087.44
279 $368.01 $602.17 $62,485.27
280 $364.50 $605.68 $61,879.59
281 $360.96 $609.21 $61,270.38
282 $357.41 $612.77 $60,657.61
283 $353.84 $616.34 $60,041.27
284 $350.24 $619.94 $59,421.34
285 $346.62 $623.55 $58,797.78
286 $342.99 $627.19 $58,170.59
287 $339.33 $630.85 $57,539.74
288 $335.65 $634.53 $56,905.21
Total de años: 24
  Usted invertirá: $11,642.13 en su casa en el año 24
$4,266.02 irá al INTERES
$7,376.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $331.95 $638.23 $56,266.98
290 $328.22 $641.95 $55,625.03
291 $324.48 $645.70 $54,979.33
292 $320.71 $649.46 $54,329.87
293 $316.92 $653.25 $53,676.61
294 $313.11 $657.06 $53,019.55
295 $309.28 $660.90 $52,358.65
296 $305.43 $664.75 $51,693.90
297 $301.55 $668.63 $51,025.27
298 $297.65 $672.53 $50,352.74
299 $293.72 $676.45 $49,676.29
300 $289.78 $680.40 $48,995.89
Total de años: 25
  Usted invertirá: $11,642.13 en su casa en el año 25
$3,732.81 irá al INTERES
$7,909.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $285.81 $684.37 $48,311.52
302 $281.82 $688.36 $47,623.16
303 $277.80 $692.38 $46,930.79
304 $273.76 $696.41 $46,234.37
305 $269.70 $700.48 $45,533.90
306 $265.61 $704.56 $44,829.33
307 $261.50 $708.67 $44,120.66
308 $257.37 $712.81 $43,407.85
309 $253.21 $716.96 $42,690.89
310 $249.03 $721.15 $41,969.74
311 $244.82 $725.35 $41,244.39
312 $240.59 $729.59 $40,514.80
Total de años: 26
  Usted invertirá: $11,642.13 en su casa en el año 26
$3,161.04 irá al INTERES
$8,481.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $236.34 $733.84 $39,780.96
314 $232.06 $738.12 $39,042.84
315 $227.75 $742.43 $38,300.41
316 $223.42 $746.76 $37,553.65
317 $219.06 $751.11 $36,802.54
318 $214.68 $755.50 $36,047.04
319 $210.27 $759.90 $35,287.14
320 $205.84 $764.34 $34,522.80
321 $201.38 $768.79 $33,754.01
322 $196.90 $773.28 $32,980.73
323 $192.39 $777.79 $32,202.94
324 $187.85 $782.33 $31,420.61
Total de años: 27
  Usted invertirá: $11,642.13 en su casa en el año 27
$2,547.94 irá al INTERES
$9,094.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $183.29 $786.89 $30,633.72
326 $178.70 $791.48 $29,842.24
327 $174.08 $796.10 $29,046.15
328 $169.44 $800.74 $28,245.40
329 $164.76 $805.41 $27,439.99
330 $160.07 $810.11 $26,629.88
331 $155.34 $814.84 $25,815.04
332 $150.59 $819.59 $24,995.46
333 $145.81 $824.37 $24,171.08
334 $141.00 $829.18 $23,341.91
335 $136.16 $834.02 $22,507.89
336 $131.30 $838.88 $21,669.01
Total de años: 28
  Usted invertirá: $11,642.13 en su casa en el año 28
$1,890.52 irá al INTERES
$9,751.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $126.40 $843.77 $20,825.23
338 $121.48 $848.70 $19,976.54
339 $116.53 $853.65 $19,122.89
340 $111.55 $858.63 $18,264.26
341 $106.54 $863.64 $17,400.63
342 $101.50 $868.67 $16,531.95
343 $96.44 $873.74 $15,658.21
344 $91.34 $878.84 $14,779.37
345 $86.21 $883.96 $13,895.41
346 $81.06 $889.12 $13,006.29
347 $75.87 $894.31 $12,111.98
348 $70.65 $899.52 $11,212.46
Total de años: 29
  Usted invertirá: $11,642.13 en su casa en el año 29
$1,185.58 irá al INTERES
$10,456.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $65.41 $904.77 $10,307.68
350 $60.13 $910.05 $9,397.64
351 $54.82 $915.36 $8,482.28
352 $49.48 $920.70 $7,561.58
353 $44.11 $926.07 $6,635.51
354 $38.71 $931.47 $5,704.04
355 $33.27 $936.90 $4,767.14
356 $27.81 $942.37 $3,824.77
357 $22.31 $947.87 $2,876.90
358 $16.78 $953.40 $1,923.51
359 $11.22 $958.96 $964.55
360 $5.63 $964.55 $0.00
Total de años: 30
  Usted invertirá: $11,642.13 en su casa en el año 30
$429.67 irá al INTERES
$11,212.46 irá al PRINCIPAL
 

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