Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,450.00
Precio a Financiar: $160,550.00
Pago Mensual: $1,068.14


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $936.54 $131.60 $160,418.40
2 $935.77 $132.37 $160,286.03
3 $935.00 $133.14 $160,152.89
4 $934.23 $133.92 $160,018.97
5 $933.44 $134.70 $159,884.27
6 $932.66 $135.48 $159,748.79
7 $931.87 $136.28 $159,612.51
8 $931.07 $137.07 $159,475.44
9 $930.27 $137.87 $159,337.57
10 $929.47 $138.67 $159,198.90
11 $928.66 $139.48 $159,059.41
12 $927.85 $140.30 $158,919.12
Total de años: 1
  Usted invertirá: $12,817.72 en su casa en el año 1
$11,186.84 irá al INTERES
$1,630.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $927.03 $141.11 $158,778.00
14 $926.21 $141.94 $158,636.06
15 $925.38 $142.77 $158,493.30
16 $924.54 $143.60 $158,349.70
17 $923.71 $144.44 $158,205.26
18 $922.86 $145.28 $158,059.98
19 $922.02 $146.13 $157,913.86
20 $921.16 $146.98 $157,766.88
21 $920.31 $147.84 $157,619.04
22 $919.44 $148.70 $157,470.34
23 $918.58 $149.57 $157,320.78
24 $917.70 $150.44 $157,170.34
Total de años: 2
  Usted invertirá: $12,817.72 en su casa en el año 2
$11,068.94 irá al INTERES
$1,748.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $916.83 $151.32 $157,019.02
26 $915.94 $152.20 $156,866.82
27 $915.06 $153.09 $156,713.74
28 $914.16 $153.98 $156,559.76
29 $913.27 $154.88 $156,404.88
30 $912.36 $155.78 $156,249.10
31 $911.45 $156.69 $156,092.41
32 $910.54 $157.60 $155,934.80
33 $909.62 $158.52 $155,776.28
34 $908.69 $159.45 $155,616.83
35 $907.76 $160.38 $155,456.45
36 $906.83 $161.31 $155,295.14
Total de años: 3
  Usted invertirá: $12,817.72 en su casa en el año 3
$10,942.52 irá al INTERES
$1,875.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $905.89 $162.25 $155,132.88
38 $904.94 $163.20 $154,969.68
39 $903.99 $164.15 $154,805.53
40 $903.03 $165.11 $154,640.42
41 $902.07 $166.07 $154,474.34
42 $901.10 $167.04 $154,307.30
43 $900.13 $168.02 $154,139.28
44 $899.15 $169.00 $153,970.29
45 $898.16 $169.98 $153,800.30
46 $897.17 $170.97 $153,629.33
47 $896.17 $171.97 $153,457.36
48 $895.17 $172.98 $153,284.38
Total de años: 4
  Usted invertirá: $12,817.72 en su casa en el año 4
$10,806.96 irá al INTERES
$2,010.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $894.16 $173.98 $153,110.40
50 $893.14 $175.00 $152,935.40
51 $892.12 $176.02 $152,759.38
52 $891.10 $177.05 $152,582.33
53 $890.06 $178.08 $152,404.25
54 $889.02 $179.12 $152,225.13
55 $887.98 $180.16 $152,044.97
56 $886.93 $181.21 $151,863.76
57 $885.87 $182.27 $151,681.49
58 $884.81 $183.33 $151,498.15
59 $883.74 $184.40 $151,313.75
60 $882.66 $185.48 $151,128.27
Total de años: 5
  Usted invertirá: $12,817.72 en su casa en el año 5
$10,661.60 irá al INTERES
$2,156.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $881.58 $186.56 $150,941.71
62 $880.49 $187.65 $150,754.06
63 $879.40 $188.74 $150,565.31
64 $878.30 $189.85 $150,375.47
65 $877.19 $190.95 $150,184.51
66 $876.08 $192.07 $149,992.45
67 $874.96 $193.19 $149,799.26
68 $873.83 $194.31 $149,604.94
69 $872.70 $195.45 $149,409.50
70 $871.56 $196.59 $149,212.91
71 $870.41 $197.73 $149,015.18
72 $869.26 $198.89 $148,816.29
Total de años: 6
  Usted invertirá: $12,817.72 en su casa en el año 6
$10,505.74 irá al INTERES
$2,311.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $868.10 $200.05 $148,616.24
74 $866.93 $201.22 $148,415.02
75 $865.75 $202.39 $148,212.63
76 $864.57 $203.57 $148,009.07
77 $863.39 $204.76 $147,804.31
78 $862.19 $205.95 $147,598.36
79 $860.99 $207.15 $147,391.20
80 $859.78 $208.36 $147,182.84
81 $858.57 $209.58 $146,973.27
82 $857.34 $210.80 $146,762.47
83 $856.11 $212.03 $146,550.44
84 $854.88 $213.27 $146,337.17
Total de años: 7
  Usted invertirá: $12,817.72 en su casa en el año 7
$10,338.60 irá al INTERES
$2,479.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $853.63 $214.51 $146,122.66
86 $852.38 $215.76 $145,906.90
87 $851.12 $217.02 $145,689.88
88 $849.86 $218.29 $145,471.60
89 $848.58 $219.56 $145,252.04
90 $847.30 $220.84 $145,031.20
91 $846.02 $222.13 $144,809.07
92 $844.72 $223.42 $144,585.65
93 $843.42 $224.73 $144,360.92
94 $842.11 $226.04 $144,134.88
95 $840.79 $227.36 $143,907.53
96 $839.46 $228.68 $143,678.84
Total de años: 8
  Usted invertirá: $12,817.72 en su casa en el año 8
$10,159.39 irá al INTERES
$2,658.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $838.13 $230.02 $143,448.83
98 $836.78 $231.36 $143,217.47
99 $835.44 $232.71 $142,984.76
100 $834.08 $234.07 $142,750.70
101 $832.71 $235.43 $142,515.27
102 $831.34 $236.80 $142,278.46
103 $829.96 $238.19 $142,040.28
104 $828.57 $239.57 $141,800.70
105 $827.17 $240.97 $141,559.73
106 $825.77 $242.38 $141,317.35
107 $824.35 $243.79 $141,073.56
108 $822.93 $245.21 $140,828.34
Total de años: 9
  Usted invertirá: $12,817.72 en su casa en el año 9
$9,967.22 irá al INTERES
$2,850.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $821.50 $246.64 $140,581.70
110 $820.06 $248.08 $140,333.62
111 $818.61 $249.53 $140,084.09
112 $817.16 $250.99 $139,833.10
113 $815.69 $252.45 $139,580.65
114 $814.22 $253.92 $139,326.73
115 $812.74 $255.40 $139,071.32
116 $811.25 $256.89 $138,814.43
117 $809.75 $258.39 $138,556.04
118 $808.24 $259.90 $138,296.14
119 $806.73 $261.42 $138,034.72
120 $805.20 $262.94 $137,771.78
Total de años: 10
  Usted invertirá: $12,817.72 en su casa en el año 10
$9,761.16 irá al INTERES
$3,056.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $803.67 $264.47 $137,507.31
122 $802.13 $266.02 $137,241.29
123 $800.57 $267.57 $136,973.72
124 $799.01 $269.13 $136,704.59
125 $797.44 $270.70 $136,433.89
126 $795.86 $272.28 $136,161.61
127 $794.28 $273.87 $135,887.75
128 $792.68 $275.46 $135,612.28
129 $791.07 $277.07 $135,335.21
130 $789.46 $278.69 $135,056.52
131 $787.83 $280.31 $134,776.21
132 $786.19 $281.95 $134,494.26
Total de años: 11
  Usted invertirá: $12,817.72 en su casa en el año 11
$9,540.20 irá al INTERES
$3,277.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $784.55 $283.59 $134,210.67
134 $782.90 $285.25 $133,925.42
135 $781.23 $286.91 $133,638.51
136 $779.56 $288.59 $133,349.92
137 $777.87 $290.27 $133,059.65
138 $776.18 $291.96 $132,767.69
139 $774.48 $293.66 $132,474.03
140 $772.77 $295.38 $132,178.65
141 $771.04 $297.10 $131,881.55
142 $769.31 $298.83 $131,582.71
143 $767.57 $300.58 $131,282.14
144 $765.81 $302.33 $130,979.81
Total de años: 12
  Usted invertirá: $12,817.72 en su casa en el año 12
$9,303.26 irá al INTERES
$3,514.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $764.05 $304.09 $130,675.71
146 $762.27 $305.87 $130,369.84
147 $760.49 $307.65 $130,062.19
148 $758.70 $309.45 $129,752.74
149 $756.89 $311.25 $129,441.49
150 $755.08 $313.07 $129,128.42
151 $753.25 $314.89 $128,813.53
152 $751.41 $316.73 $128,496.80
153 $749.56 $318.58 $128,178.22
154 $747.71 $320.44 $127,857.78
155 $745.84 $322.31 $127,535.48
156 $743.96 $324.19 $127,211.29
Total de años: 13
  Usted invertirá: $12,817.72 en su casa en el año 13
$9,049.20 irá al INTERES
$3,768.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $742.07 $326.08 $126,885.21
158 $740.16 $327.98 $126,557.23
159 $738.25 $329.89 $126,227.34
160 $736.33 $331.82 $125,895.52
161 $734.39 $333.75 $125,561.77
162 $732.44 $335.70 $125,226.07
163 $730.49 $337.66 $124,888.41
164 $728.52 $339.63 $124,548.79
165 $726.53 $341.61 $124,207.18
166 $724.54 $343.60 $123,863.58
167 $722.54 $345.61 $123,517.97
168 $720.52 $347.62 $123,170.35
Total de años: 14
  Usted invertirá: $12,817.72 en su casa en el año 14
$8,776.78 irá al INTERES
$4,040.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $718.49 $349.65 $122,820.70
170 $716.45 $351.69 $122,469.01
171 $714.40 $353.74 $122,115.27
172 $712.34 $355.80 $121,759.47
173 $710.26 $357.88 $121,401.59
174 $708.18 $359.97 $121,041.62
175 $706.08 $362.07 $120,679.55
176 $703.96 $364.18 $120,315.37
177 $701.84 $366.30 $119,949.07
178 $699.70 $368.44 $119,580.63
179 $697.55 $370.59 $119,210.04
180 $695.39 $372.75 $118,837.29
Total de años: 15
  Usted invertirá: $12,817.72 en su casa en el año 15
$8,484.66 irá al INTERES
$4,333.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $693.22 $374.93 $118,462.36
182 $691.03 $377.11 $118,085.25
183 $688.83 $379.31 $117,705.94
184 $686.62 $381.53 $117,324.41
185 $684.39 $383.75 $116,940.66
186 $682.15 $385.99 $116,554.67
187 $679.90 $388.24 $116,166.43
188 $677.64 $390.51 $115,775.93
189 $675.36 $392.78 $115,383.14
190 $673.07 $395.07 $114,988.07
191 $670.76 $397.38 $114,590.69
192 $668.45 $399.70 $114,190.99
Total de años: 16
  Usted invertirá: $12,817.72 en su casa en el año 16
$8,171.42 irá al INTERES
$4,646.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $666.11 $402.03 $113,788.96
194 $663.77 $404.37 $113,384.59
195 $661.41 $406.73 $112,977.86
196 $659.04 $409.11 $112,568.75
197 $656.65 $411.49 $112,157.26
198 $654.25 $413.89 $111,743.37
199 $651.84 $416.31 $111,327.06
200 $649.41 $418.74 $110,908.32
201 $646.97 $421.18 $110,487.15
202 $644.51 $423.63 $110,063.51
203 $642.04 $426.11 $109,637.40
204 $639.55 $428.59 $109,208.81
Total de años: 17
  Usted invertirá: $12,817.72 en su casa en el año 17
$7,835.54 irá al INTERES
$4,982.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $637.05 $431.09 $108,777.72
206 $634.54 $433.61 $108,344.11
207 $632.01 $436.14 $107,907.98
208 $629.46 $438.68 $107,469.30
209 $626.90 $441.24 $107,028.06
210 $624.33 $443.81 $106,584.25
211 $621.74 $446.40 $106,137.85
212 $619.14 $449.01 $105,688.84
213 $616.52 $451.62 $105,237.21
214 $613.88 $454.26 $104,782.96
215 $611.23 $456.91 $104,326.05
216 $608.57 $459.57 $103,866.47
Total de años: 18
  Usted invertirá: $12,817.72 en su casa en el año 18
$7,475.38 irá al INTERES
$5,342.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $605.89 $462.26 $103,404.22
218 $603.19 $464.95 $102,939.26
219 $600.48 $467.66 $102,471.60
220 $597.75 $470.39 $102,001.21
221 $595.01 $473.14 $101,528.07
222 $592.25 $475.90 $101,052.18
223 $589.47 $478.67 $100,573.50
224 $586.68 $481.46 $100,092.04
225 $583.87 $484.27 $99,607.77
226 $581.05 $487.10 $99,120.67
227 $578.20 $489.94 $98,630.73
228 $575.35 $492.80 $98,137.93
Total de años: 19
  Usted invertirá: $12,817.72 en su casa en el año 19
$7,089.18 irá al INTERES
$5,728.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $572.47 $495.67 $97,642.26
230 $569.58 $498.56 $97,143.70
231 $566.67 $501.47 $96,642.23
232 $563.75 $504.40 $96,137.83
233 $560.80 $507.34 $95,630.49
234 $557.84 $510.30 $95,120.19
235 $554.87 $513.28 $94,606.92
236 $551.87 $516.27 $94,090.65
237 $548.86 $519.28 $93,571.36
238 $545.83 $522.31 $93,049.05
239 $542.79 $525.36 $92,523.70
240 $539.72 $528.42 $91,995.28
Total de años: 20
  Usted invertirá: $12,817.72 en su casa en el año 20
$6,675.06 irá al INTERES
$6,142.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $536.64 $531.50 $91,463.77
242 $533.54 $534.60 $90,929.17
243 $530.42 $537.72 $90,391.44
244 $527.28 $540.86 $89,850.58
245 $524.13 $544.01 $89,306.57
246 $520.95 $547.19 $88,759.38
247 $517.76 $550.38 $88,209.00
248 $514.55 $553.59 $87,655.41
249 $511.32 $556.82 $87,098.59
250 $508.08 $560.07 $86,538.52
251 $504.81 $563.34 $85,975.19
252 $501.52 $566.62 $85,408.57
Total de años: 21
  Usted invertirá: $12,817.72 en su casa en el año 21
$6,231.01 irá al INTERES
$6,586.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $498.22 $569.93 $84,838.64
254 $494.89 $573.25 $84,265.39
255 $491.55 $576.60 $83,688.79
256 $488.18 $579.96 $83,108.84
257 $484.80 $583.34 $82,525.49
258 $481.40 $586.74 $81,938.75
259 $477.98 $590.17 $81,348.58
260 $474.53 $593.61 $80,754.97
261 $471.07 $597.07 $80,157.90
262 $467.59 $600.56 $79,557.34
263 $464.08 $604.06 $78,953.29
264 $460.56 $607.58 $78,345.70
Total de años: 22
  Usted invertirá: $12,817.72 en su casa en el año 22
$5,754.85 irá al INTERES
$7,062.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $457.02 $611.13 $77,734.58
266 $453.45 $614.69 $77,119.89
267 $449.87 $618.28 $76,501.61
268 $446.26 $621.88 $75,879.72
269 $442.63 $625.51 $75,254.21
270 $438.98 $629.16 $74,625.05
271 $435.31 $632.83 $73,992.22
272 $431.62 $636.52 $73,355.70
273 $427.91 $640.23 $72,715.47
274 $424.17 $643.97 $72,071.50
275 $420.42 $647.73 $71,423.77
276 $416.64 $651.50 $70,772.27
Total de años: 23
  Usted invertirá: $12,817.72 en su casa en el año 23
$5,244.28 irá al INTERES
$7,573.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $412.84 $655.30 $70,116.96
278 $409.02 $659.13 $69,457.83
279 $405.17 $662.97 $68,794.86
280 $401.30 $666.84 $68,128.02
281 $397.41 $670.73 $67,457.29
282 $393.50 $674.64 $66,782.65
283 $389.57 $678.58 $66,104.07
284 $385.61 $682.54 $65,421.54
285 $381.63 $686.52 $64,735.02
286 $377.62 $690.52 $64,044.50
287 $373.59 $694.55 $63,349.95
288 $369.54 $698.60 $62,651.34
Total de años: 24
  Usted invertirá: $12,817.72 en su casa en el año 24
$4,696.80 irá al INTERES
$8,120.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $365.47 $702.68 $61,948.67
290 $361.37 $706.78 $61,241.89
291 $357.24 $710.90 $60,530.99
292 $353.10 $715.05 $59,815.95
293 $348.93 $719.22 $59,096.73
294 $344.73 $723.41 $58,373.32
295 $340.51 $727.63 $57,645.68
296 $336.27 $731.88 $56,913.81
297 $332.00 $736.15 $56,177.66
298 $327.70 $740.44 $55,437.22
299 $323.38 $744.76 $54,692.46
300 $319.04 $749.10 $53,943.36
Total de años: 25
  Usted invertirá: $12,817.72 en su casa en el año 25
$4,109.73 irá al INTERES
$8,707.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $314.67 $753.47 $53,189.89
302 $310.27 $757.87 $52,432.02
303 $305.85 $762.29 $51,669.73
304 $301.41 $766.74 $50,902.99
305 $296.93 $771.21 $50,131.78
306 $292.44 $775.71 $49,356.07
307 $287.91 $780.23 $48,575.84
308 $283.36 $784.78 $47,791.06
309 $278.78 $789.36 $47,001.69
310 $274.18 $793.97 $46,207.73
311 $269.55 $798.60 $45,409.13
312 $264.89 $803.26 $44,605.87
Total de años: 26
  Usted invertirá: $12,817.72 en su casa en el año 26
$3,480.23 irá al INTERES
$9,337.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $260.20 $807.94 $43,797.93
314 $255.49 $812.66 $42,985.28
315 $250.75 $817.40 $42,167.88
316 $245.98 $822.16 $41,345.72
317 $241.18 $826.96 $40,518.76
318 $236.36 $831.78 $39,686.97
319 $231.51 $836.64 $38,850.34
320 $226.63 $841.52 $38,008.82
321 $221.72 $846.43 $37,162.40
322 $216.78 $851.36 $36,311.03
323 $211.81 $856.33 $35,454.70
324 $206.82 $861.32 $34,593.38
Total de años: 27
  Usted invertirá: $12,817.72 en su casa en el año 27
$2,805.22 irá al INTERES
$10,012.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $201.79 $866.35 $33,727.03
326 $196.74 $871.40 $32,855.63
327 $191.66 $876.49 $31,979.14
328 $186.55 $881.60 $31,097.55
329 $181.40 $886.74 $30,210.81
330 $176.23 $891.91 $29,318.89
331 $171.03 $897.12 $28,421.78
332 $165.79 $902.35 $27,519.43
333 $160.53 $907.61 $26,611.81
334 $155.24 $912.91 $25,698.91
335 $149.91 $918.23 $24,780.67
336 $144.55 $923.59 $23,857.08
Total de años: 28
  Usted invertirá: $12,817.72 en su casa en el año 28
$2,081.42 irá al INTERES
$10,736.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $139.17 $928.98 $22,928.11
338 $133.75 $934.40 $21,993.71
339 $128.30 $939.85 $21,053.86
340 $122.81 $945.33 $20,108.54
341 $117.30 $950.84 $19,157.69
342 $111.75 $956.39 $18,201.30
343 $106.17 $961.97 $17,239.33
344 $100.56 $967.58 $16,271.75
345 $94.92 $973.22 $15,298.53
346 $89.24 $978.90 $14,319.63
347 $83.53 $984.61 $13,335.01
348 $77.79 $990.36 $12,344.66
Total de años: 29
  Usted invertirá: $12,817.72 en su casa en el año 29
$1,305.29 irá al INTERES
$11,512.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $72.01 $996.13 $11,348.53
350 $66.20 $1,001.94 $10,346.58
351 $60.36 $1,007.79 $9,338.79
352 $54.48 $1,013.67 $8,325.13
353 $48.56 $1,019.58 $7,305.55
354 $42.62 $1,025.53 $6,280.02
355 $36.63 $1,031.51 $5,248.51
356 $30.62 $1,037.53 $4,210.98
357 $24.56 $1,043.58 $3,167.40
358 $18.48 $1,049.67 $2,117.74
359 $12.35 $1,055.79 $1,061.95
360 $6.19 $1,061.95 $0.00
Total de años: 30
  Usted invertirá: $12,817.72 en su casa en el año 30
$473.06 irá al INTERES
$12,344.66 irá al PRINCIPAL
 

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