Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $875.00
Precio a Financiar: $16,625.00
Pago Mensual: $110.61


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $96.98 $13.63 $16,611.37
2 $96.90 $13.71 $16,597.67
3 $96.82 $13.79 $16,583.88
4 $96.74 $13.87 $16,570.01
5 $96.66 $13.95 $16,556.06
6 $96.58 $14.03 $16,542.03
7 $96.50 $14.11 $16,527.92
8 $96.41 $14.19 $16,513.73
9 $96.33 $14.28 $16,499.45
10 $96.25 $14.36 $16,485.09
11 $96.16 $14.44 $16,470.65
12 $96.08 $14.53 $16,456.12
Total de años: 1
  Usted invertirá: $1,327.28 en su casa en el año 1
$1,158.40 irá al INTERES
$168.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $95.99 $14.61 $16,441.51
14 $95.91 $14.70 $16,426.81
15 $95.82 $14.78 $16,412.03
16 $95.74 $14.87 $16,397.16
17 $95.65 $14.96 $16,382.20
18 $95.56 $15.04 $16,367.16
19 $95.48 $15.13 $16,352.03
20 $95.39 $15.22 $16,336.81
21 $95.30 $15.31 $16,321.50
22 $95.21 $15.40 $16,306.10
23 $95.12 $15.49 $16,290.61
24 $95.03 $15.58 $16,275.03
Total de años: 2
  Usted invertirá: $1,327.28 en su casa en el año 2
$1,146.19 irá al INTERES
$181.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $94.94 $15.67 $16,259.37
26 $94.85 $15.76 $16,243.61
27 $94.75 $15.85 $16,227.75
28 $94.66 $15.94 $16,211.81
29 $94.57 $16.04 $16,195.77
30 $94.48 $16.13 $16,179.64
31 $94.38 $16.23 $16,163.41
32 $94.29 $16.32 $16,147.09
33 $94.19 $16.42 $16,130.68
34 $94.10 $16.51 $16,114.17
35 $94.00 $16.61 $16,097.56
36 $93.90 $16.70 $16,080.86
Total de años: 3
  Usted invertirá: $1,327.28 en su casa en el año 3
$1,133.10 irá al INTERES
$194.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $93.81 $16.80 $16,064.06
38 $93.71 $16.90 $16,047.16
39 $93.61 $17.00 $16,030.16
40 $93.51 $17.10 $16,013.06
41 $93.41 $17.20 $15,995.86
42 $93.31 $17.30 $15,978.57
43 $93.21 $17.40 $15,961.17
44 $93.11 $17.50 $15,943.67
45 $93.00 $17.60 $15,926.07
46 $92.90 $17.70 $15,908.36
47 $92.80 $17.81 $15,890.55
48 $92.69 $17.91 $15,872.64
Total de años: 4
  Usted invertirá: $1,327.28 en su casa en el año 4
$1,119.06 irá al INTERES
$208.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $92.59 $18.02 $15,854.63
50 $92.49 $18.12 $15,836.51
51 $92.38 $18.23 $15,818.28
52 $92.27 $18.33 $15,799.95
53 $92.17 $18.44 $15,781.51
54 $92.06 $18.55 $15,762.96
55 $91.95 $18.66 $15,744.30
56 $91.84 $18.76 $15,725.54
57 $91.73 $18.87 $15,706.66
58 $91.62 $18.98 $15,687.68
59 $91.51 $19.10 $15,668.58
60 $91.40 $19.21 $15,649.38
Total de años: 5
  Usted invertirá: $1,327.28 en su casa en el año 5
$1,104.01 irá al INTERES
$223.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $91.29 $19.32 $15,630.06
62 $91.18 $19.43 $15,610.63
63 $91.06 $19.54 $15,591.08
64 $90.95 $19.66 $15,571.42
65 $90.83 $19.77 $15,551.65
66 $90.72 $19.89 $15,531.76
67 $90.60 $20.00 $15,511.76
68 $90.49 $20.12 $15,491.64
69 $90.37 $20.24 $15,471.40
70 $90.25 $20.36 $15,451.04
71 $90.13 $20.48 $15,430.57
72 $90.01 $20.59 $15,409.97
Total de años: 6
  Usted invertirá: $1,327.28 en su casa en el año 6
$1,087.87 irá al INTERES
$239.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $89.89 $20.72 $15,389.26
74 $89.77 $20.84 $15,368.42
75 $89.65 $20.96 $15,347.46
76 $89.53 $21.08 $15,326.38
77 $89.40 $21.20 $15,305.18
78 $89.28 $21.33 $15,283.85
79 $89.16 $21.45 $15,262.40
80 $89.03 $21.58 $15,240.83
81 $88.90 $21.70 $15,219.13
82 $88.78 $21.83 $15,197.30
83 $88.65 $21.96 $15,175.34
84 $88.52 $22.08 $15,153.26
Total de años: 7
  Usted invertirá: $1,327.28 en su casa en el año 7
$1,070.57 irá al INTERES
$256.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $88.39 $22.21 $15,131.05
86 $88.26 $22.34 $15,108.70
87 $88.13 $22.47 $15,086.23
88 $88.00 $22.60 $15,063.63
89 $87.87 $22.74 $15,040.89
90 $87.74 $22.87 $15,018.02
91 $87.61 $23.00 $14,995.02
92 $87.47 $23.14 $14,971.89
93 $87.34 $23.27 $14,948.62
94 $87.20 $23.41 $14,925.21
95 $87.06 $23.54 $14,901.67
96 $86.93 $23.68 $14,877.99
Total de años: 8
  Usted invertirá: $1,327.28 en su casa en el año 8
$1,052.01 irá al INTERES
$275.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $86.79 $23.82 $14,854.17
98 $86.65 $23.96 $14,830.21
99 $86.51 $24.10 $14,806.11
100 $86.37 $24.24 $14,781.88
101 $86.23 $24.38 $14,757.50
102 $86.09 $24.52 $14,732.98
103 $85.94 $24.66 $14,708.31
104 $85.80 $24.81 $14,683.50
105 $85.65 $24.95 $14,658.55
106 $85.51 $25.10 $14,633.45
107 $85.36 $25.24 $14,608.21
108 $85.21 $25.39 $14,582.82
Total de años: 9
  Usted invertirá: $1,327.28 en su casa en el año 9
$1,032.11 irá al INTERES
$295.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $85.07 $25.54 $14,557.28
110 $84.92 $25.69 $14,531.59
111 $84.77 $25.84 $14,505.75
112 $84.62 $25.99 $14,479.76
113 $84.47 $26.14 $14,453.62
114 $84.31 $26.29 $14,427.32
115 $84.16 $26.45 $14,400.88
116 $84.01 $26.60 $14,374.28
117 $83.85 $26.76 $14,347.52
118 $83.69 $26.91 $14,320.61
119 $83.54 $27.07 $14,293.54
120 $83.38 $27.23 $14,266.31
Total de años: 10
  Usted invertirá: $1,327.28 en su casa en el año 10
$1,010.77 irá al INTERES
$316.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $83.22 $27.39 $14,238.92
122 $83.06 $27.55 $14,211.38
123 $82.90 $27.71 $14,183.67
124 $82.74 $27.87 $14,155.80
125 $82.58 $28.03 $14,127.77
126 $82.41 $28.19 $14,099.58
127 $82.25 $28.36 $14,071.22
128 $82.08 $28.52 $14,042.69
129 $81.92 $28.69 $14,014.00
130 $81.75 $28.86 $13,985.14
131 $81.58 $29.03 $13,956.12
132 $81.41 $29.20 $13,926.92
Total de años: 11
  Usted invertirá: $1,327.28 en su casa en el año 11
$987.89 irá al INTERES
$339.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $81.24 $29.37 $13,897.55
134 $81.07 $29.54 $13,868.02
135 $80.90 $29.71 $13,838.31
136 $80.72 $29.88 $13,808.42
137 $80.55 $30.06 $13,778.37
138 $80.37 $30.23 $13,748.13
139 $80.20 $30.41 $13,717.72
140 $80.02 $30.59 $13,687.14
141 $79.84 $30.76 $13,656.37
142 $79.66 $30.94 $13,625.43
143 $79.48 $31.12 $13,594.30
144 $79.30 $31.31 $13,563.00
Total de años: 12
  Usted invertirá: $1,327.28 en su casa en el año 12
$963.36 irá al INTERES
$363.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $79.12 $31.49 $13,531.51
146 $78.93 $31.67 $13,499.84
147 $78.75 $31.86 $13,467.98
148 $78.56 $32.04 $13,435.93
149 $78.38 $32.23 $13,403.70
150 $78.19 $32.42 $13,371.29
151 $78.00 $32.61 $13,338.68
152 $77.81 $32.80 $13,305.88
153 $77.62 $32.99 $13,272.89
154 $77.43 $33.18 $13,239.71
155 $77.23 $33.37 $13,206.34
156 $77.04 $33.57 $13,172.77
Total de años: 13
  Usted invertirá: $1,327.28 en su casa en el año 13
$937.05 irá al INTERES
$390.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $76.84 $33.77 $13,139.00
158 $76.64 $33.96 $13,105.04
159 $76.45 $34.16 $13,070.88
160 $76.25 $34.36 $13,036.52
161 $76.05 $34.56 $13,001.96
162 $75.84 $34.76 $12,967.20
163 $75.64 $34.96 $12,932.23
164 $75.44 $35.17 $12,897.06
165 $75.23 $35.37 $12,861.69
166 $75.03 $35.58 $12,826.11
167 $74.82 $35.79 $12,790.32
168 $74.61 $36.00 $12,754.33
Total de años: 14
  Usted invertirá: $1,327.28 en su casa en el año 14
$908.84 irá al INTERES
$418.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $74.40 $36.21 $12,718.12
170 $74.19 $36.42 $12,681.70
171 $73.98 $36.63 $12,645.07
172 $73.76 $36.84 $12,608.23
173 $73.55 $37.06 $12,571.17
174 $73.33 $37.27 $12,533.90
175 $73.11 $37.49 $12,496.40
176 $72.90 $37.71 $12,458.69
177 $72.68 $37.93 $12,420.76
178 $72.45 $38.15 $12,382.61
179 $72.23 $38.37 $12,344.24
180 $72.01 $38.60 $12,305.64
Total de años: 15
  Usted invertirá: $1,327.28 en su casa en el año 15
$878.59 irá al INTERES
$448.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $71.78 $38.82 $12,266.81
182 $71.56 $39.05 $12,227.76
183 $71.33 $39.28 $12,188.48
184 $71.10 $39.51 $12,148.98
185 $70.87 $39.74 $12,109.24
186 $70.64 $39.97 $12,069.27
187 $70.40 $40.20 $12,029.07
188 $70.17 $40.44 $11,988.63
189 $69.93 $40.67 $11,947.96
190 $69.70 $40.91 $11,907.05
191 $69.46 $41.15 $11,865.90
192 $69.22 $41.39 $11,824.51
Total de años: 16
  Usted invertirá: $1,327.28 en su casa en el año 16
$846.15 irá al INTERES
$481.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $68.98 $41.63 $11,782.88
194 $68.73 $41.87 $11,741.01
195 $68.49 $42.12 $11,698.89
196 $68.24 $42.36 $11,656.53
197 $68.00 $42.61 $11,613.92
198 $67.75 $42.86 $11,571.06
199 $67.50 $43.11 $11,527.95
200 $67.25 $43.36 $11,484.59
201 $66.99 $43.61 $11,440.98
202 $66.74 $43.87 $11,397.11
203 $66.48 $44.12 $11,352.99
204 $66.23 $44.38 $11,308.60
Total de años: 17
  Usted invertirá: $1,327.28 en su casa en el año 17
$811.37 irá al INTERES
$515.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $65.97 $44.64 $11,263.97
206 $65.71 $44.90 $11,219.07
207 $65.44 $45.16 $11,173.90
208 $65.18 $45.43 $11,128.48
209 $64.92 $45.69 $11,082.79
210 $64.65 $45.96 $11,036.83
211 $64.38 $46.23 $10,990.61
212 $64.11 $46.49 $10,944.11
213 $63.84 $46.77 $10,897.34
214 $63.57 $47.04 $10,850.31
215 $63.29 $47.31 $10,802.99
216 $63.02 $47.59 $10,755.40
Total de años: 18
  Usted invertirá: $1,327.28 en su casa en el año 18
$774.08 irá al INTERES
$553.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $62.74 $47.87 $10,707.54
218 $62.46 $48.15 $10,659.39
219 $62.18 $48.43 $10,610.96
220 $61.90 $48.71 $10,562.26
221 $61.61 $48.99 $10,513.26
222 $61.33 $49.28 $10,463.98
223 $61.04 $49.57 $10,414.42
224 $60.75 $49.86 $10,364.56
225 $60.46 $50.15 $10,314.41
226 $60.17 $50.44 $10,263.97
227 $59.87 $50.73 $10,213.24
228 $59.58 $51.03 $10,162.21
Total de años: 19
  Usted invertirá: $1,327.28 en su casa en el año 19
$734.09 irá al INTERES
$593.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $59.28 $51.33 $10,110.88
230 $58.98 $51.63 $10,059.26
231 $58.68 $51.93 $10,007.33
232 $58.38 $52.23 $9,955.10
233 $58.07 $52.54 $9,902.57
234 $57.76 $52.84 $9,849.72
235 $57.46 $53.15 $9,796.57
236 $57.15 $53.46 $9,743.11
237 $56.83 $53.77 $9,689.34
238 $56.52 $54.09 $9,635.26
239 $56.21 $54.40 $9,580.86
240 $55.89 $54.72 $9,526.14
Total de años: 20
  Usted invertirá: $1,327.28 en su casa en el año 20
$691.20 irá al INTERES
$636.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $55.57 $55.04 $9,471.10
242 $55.25 $55.36 $9,415.74
243 $54.93 $55.68 $9,360.06
244 $54.60 $56.01 $9,304.05
245 $54.27 $56.33 $9,247.72
246 $53.95 $56.66 $9,191.06
247 $53.61 $56.99 $9,134.07
248 $53.28 $57.32 $9,076.74
249 $52.95 $57.66 $9,019.08
250 $52.61 $58.00 $8,961.09
251 $52.27 $58.33 $8,902.76
252 $51.93 $58.67 $8,844.08
Total de años: 21
  Usted invertirá: $1,327.28 en su casa en el año 21
$645.22 irá al INTERES
$682.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $51.59 $59.02 $8,785.07
254 $51.25 $59.36 $8,725.71
255 $50.90 $59.71 $8,666.00
256 $50.55 $60.05 $8,605.94
257 $50.20 $60.41 $8,545.54
258 $49.85 $60.76 $8,484.78
259 $49.49 $61.11 $8,423.67
260 $49.14 $61.47 $8,362.20
261 $48.78 $61.83 $8,300.37
262 $48.42 $62.19 $8,238.19
263 $48.06 $62.55 $8,175.64
264 $47.69 $62.92 $8,112.72
Total de años: 22
  Usted invertirá: $1,327.28 en su casa en el año 22
$595.92 irá al INTERES
$731.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $47.32 $63.28 $8,049.44
266 $46.96 $63.65 $7,985.79
267 $46.58 $64.02 $7,921.76
268 $46.21 $64.40 $7,857.37
269 $45.83 $64.77 $7,792.60
270 $45.46 $65.15 $7,727.45
271 $45.08 $65.53 $7,661.92
272 $44.69 $65.91 $7,596.00
273 $44.31 $66.30 $7,529.71
274 $43.92 $66.68 $7,463.02
275 $43.53 $67.07 $7,395.95
276 $43.14 $67.46 $7,328.49
Total de años: 23
  Usted invertirá: $1,327.28 en su casa en el año 23
$543.05 irá al INTERES
$784.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $42.75 $67.86 $7,260.63
278 $42.35 $68.25 $7,192.38
279 $41.96 $68.65 $7,123.73
280 $41.56 $69.05 $7,054.68
281 $41.15 $69.45 $6,985.22
282 $40.75 $69.86 $6,915.36
283 $40.34 $70.27 $6,845.10
284 $39.93 $70.68 $6,774.42
285 $39.52 $71.09 $6,703.33
286 $39.10 $71.50 $6,631.83
287 $38.69 $71.92 $6,559.91
288 $38.27 $72.34 $6,487.57
Total de años: 24
  Usted invertirá: $1,327.28 en su casa en el año 24
$486.35 irá al INTERES
$840.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $37.84 $72.76 $6,414.80
290 $37.42 $73.19 $6,341.62
291 $36.99 $73.61 $6,268.00
292 $36.56 $74.04 $6,193.96
293 $36.13 $74.48 $6,119.48
294 $35.70 $74.91 $6,044.57
295 $35.26 $75.35 $5,969.23
296 $34.82 $75.79 $5,893.44
297 $34.38 $76.23 $5,817.21
298 $33.93 $76.67 $5,740.54
299 $33.49 $77.12 $5,663.42
300 $33.04 $77.57 $5,585.85
Total de años: 25
  Usted invertirá: $1,327.28 en su casa en el año 25
$425.56 irá al INTERES
$901.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $32.58 $78.02 $5,507.83
302 $32.13 $78.48 $5,429.35
303 $31.67 $78.94 $5,350.42
304 $31.21 $79.40 $5,271.02
305 $30.75 $79.86 $5,191.16
306 $30.28 $80.32 $5,110.84
307 $29.81 $80.79 $5,030.04
308 $29.34 $81.26 $4,948.78
309 $28.87 $81.74 $4,867.04
310 $28.39 $82.22 $4,784.82
311 $27.91 $82.70 $4,702.13
312 $27.43 $83.18 $4,618.95
Total de años: 26
  Usted invertirá: $1,327.28 en su casa en el año 26
$360.38 irá al INTERES
$966.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $26.94 $83.66 $4,535.29
314 $26.46 $84.15 $4,451.14
315 $25.96 $84.64 $4,366.50
316 $25.47 $85.14 $4,281.36
317 $24.97 $85.63 $4,195.73
318 $24.48 $86.13 $4,109.60
319 $23.97 $86.63 $4,022.96
320 $23.47 $87.14 $3,935.82
321 $22.96 $87.65 $3,848.18
322 $22.45 $88.16 $3,760.02
323 $21.93 $88.67 $3,671.35
324 $21.42 $89.19 $3,582.15
Total de años: 27
  Usted invertirá: $1,327.28 en su casa en el año 27
$290.48 irá al INTERES
$1,036.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $20.90 $89.71 $3,492.44
326 $20.37 $90.23 $3,402.21
327 $19.85 $90.76 $3,311.45
328 $19.32 $91.29 $3,220.16
329 $18.78 $91.82 $3,128.34
330 $18.25 $92.36 $3,035.98
331 $17.71 $92.90 $2,943.08
332 $17.17 $93.44 $2,849.64
333 $16.62 $93.98 $2,755.66
334 $16.07 $94.53 $2,661.13
335 $15.52 $95.08 $2,566.05
336 $14.97 $95.64 $2,470.41
Total de años: 28
  Usted invertirá: $1,327.28 en su casa en el año 28
$215.53 irá al INTERES
$1,111.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $14.41 $96.20 $2,374.21
338 $13.85 $96.76 $2,277.46
339 $13.29 $97.32 $2,180.13
340 $12.72 $97.89 $2,082.24
341 $12.15 $98.46 $1,983.78
342 $11.57 $99.03 $1,884.75
343 $10.99 $99.61 $1,785.14
344 $10.41 $100.19 $1,684.94
345 $9.83 $100.78 $1,584.17
346 $9.24 $101.37 $1,482.80
347 $8.65 $101.96 $1,380.84
348 $8.05 $102.55 $1,278.29
Total de años: 29
  Usted invertirá: $1,327.28 en su casa en el año 29
$135.16 irá al INTERES
$1,192.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $7.46 $103.15 $1,175.14
350 $6.86 $103.75 $1,071.39
351 $6.25 $104.36 $967.03
352 $5.64 $104.97 $862.07
353 $5.03 $105.58 $756.49
354 $4.41 $106.19 $650.30
355 $3.79 $106.81 $543.48
356 $3.17 $107.44 $436.05
357 $2.54 $108.06 $327.99
358 $1.91 $108.69 $219.29
359 $1.28 $109.33 $109.97
360 $0.64 $109.97 $0.00
Total de años: 30
  Usted invertirá: $1,327.28 en su casa en el año 30
$48.99 irá al INTERES
$1,278.29 irá al PRINCIPAL
 

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