Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $9,450.00
Precio a Financiar: $179,550.00
Pago Mensual: $1,194.55


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1,047.38 $147.18 $179,402.82
2 $1,046.52 $148.03 $179,254.79
3 $1,045.65 $148.90 $179,105.89
4 $1,044.78 $149.77 $178,956.13
5 $1,043.91 $150.64 $178,805.49
6 $1,043.03 $151.52 $178,653.97
7 $1,042.15 $152.40 $178,501.57
8 $1,041.26 $153.29 $178,348.27
9 $1,040.36 $154.19 $178,194.09
10 $1,039.47 $155.09 $178,039.00
11 $1,038.56 $155.99 $177,883.01
12 $1,037.65 $156.90 $177,726.11
Total de años: 1
  Usted invertirá: $14,334.61 en su casa en el año 1
$12,510.72 irá al INTERES
$1,823.89 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $1,036.74 $157.81 $177,568.30
14 $1,035.82 $158.74 $177,409.56
15 $1,034.89 $159.66 $177,249.90
16 $1,033.96 $160.59 $177,089.31
17 $1,033.02 $161.53 $176,927.78
18 $1,032.08 $162.47 $176,765.31
19 $1,031.13 $163.42 $176,601.89
20 $1,030.18 $164.37 $176,437.51
21 $1,029.22 $165.33 $176,272.18
22 $1,028.25 $166.30 $176,105.89
23 $1,027.28 $167.27 $175,938.62
24 $1,026.31 $168.24 $175,770.38
Total de años: 2
  Usted invertirá: $14,334.61 en su casa en el año 2
$12,378.87 irá al INTERES
$1,955.74 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $1,025.33 $169.22 $175,601.15
26 $1,024.34 $170.21 $175,430.94
27 $1,023.35 $171.20 $175,259.74
28 $1,022.35 $172.20 $175,087.54
29 $1,021.34 $173.21 $174,914.33
30 $1,020.33 $174.22 $174,740.11
31 $1,019.32 $175.23 $174,564.88
32 $1,018.30 $176.26 $174,388.63
33 $1,017.27 $177.28 $174,211.34
34 $1,016.23 $178.32 $174,033.02
35 $1,015.19 $179.36 $173,853.67
36 $1,014.15 $180.40 $173,673.26
Total de años: 3
  Usted invertirá: $14,334.61 en su casa en el año 3
$12,237.49 irá al INTERES
$2,097.12 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $1,013.09 $181.46 $173,491.81
38 $1,012.04 $182.52 $173,309.29
39 $1,010.97 $183.58 $173,125.71
40 $1,009.90 $184.65 $172,941.06
41 $1,008.82 $185.73 $172,755.33
42 $1,007.74 $186.81 $172,568.52
43 $1,006.65 $187.90 $172,380.62
44 $1,005.55 $189.00 $172,191.62
45 $1,004.45 $190.10 $172,001.52
46 $1,003.34 $191.21 $171,810.32
47 $1,002.23 $192.32 $171,617.99
48 $1,001.10 $193.45 $171,424.55
Total de años: 4
  Usted invertirá: $14,334.61 en su casa en el año 4
$12,085.89 irá al INTERES
$2,248.72 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $999.98 $194.57 $171,229.97
50 $998.84 $195.71 $171,034.26
51 $997.70 $196.85 $170,837.41
52 $996.55 $198.00 $170,639.41
53 $995.40 $199.15 $170,440.26
54 $994.23 $200.32 $170,239.94
55 $993.07 $201.48 $170,038.46
56 $991.89 $202.66 $169,835.80
57 $990.71 $203.84 $169,631.96
58 $989.52 $205.03 $169,426.93
59 $988.32 $206.23 $169,220.70
60 $987.12 $207.43 $169,013.27
Total de años: 5
  Usted invertirá: $14,334.61 en su casa en el año 5
$11,923.33 irá al INTERES
$2,411.28 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $985.91 $208.64 $168,804.63
62 $984.69 $209.86 $168,594.77
63 $983.47 $211.08 $168,383.69
64 $982.24 $212.31 $168,171.38
65 $981.00 $213.55 $167,957.83
66 $979.75 $214.80 $167,743.03
67 $978.50 $216.05 $167,526.98
68 $977.24 $217.31 $167,309.67
69 $975.97 $218.58 $167,091.09
70 $974.70 $219.85 $166,871.24
71 $973.42 $221.14 $166,650.11
72 $972.13 $222.43 $166,427.68
Total de años: 6
  Usted invertirá: $14,334.61 en su casa en el año 6
$11,749.02 irá al INTERES
$2,585.59 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $970.83 $223.72 $166,203.96
74 $969.52 $225.03 $165,978.93
75 $968.21 $226.34 $165,752.59
76 $966.89 $227.66 $165,524.93
77 $965.56 $228.99 $165,295.94
78 $964.23 $230.32 $165,065.62
79 $962.88 $231.67 $164,833.95
80 $961.53 $233.02 $164,600.93
81 $960.17 $234.38 $164,366.55
82 $958.80 $235.75 $164,130.81
83 $957.43 $237.12 $163,893.69
84 $956.05 $238.50 $163,655.18
Total de años: 7
  Usted invertirá: $14,334.61 en su casa en el año 7
$11,562.11 irá al INTERES
$2,772.50 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $954.66 $239.90 $163,415.29
86 $953.26 $241.29 $163,173.99
87 $951.85 $242.70 $162,931.29
88 $950.43 $244.12 $162,687.17
89 $949.01 $245.54 $162,441.63
90 $947.58 $246.97 $162,194.65
91 $946.14 $248.42 $161,946.24
92 $944.69 $249.86 $161,696.38
93 $943.23 $251.32 $161,445.05
94 $941.76 $252.79 $161,192.27
95 $940.29 $254.26 $160,938.00
96 $938.81 $255.75 $160,682.26
Total de años: 8
  Usted invertirá: $14,334.61 en su casa en el año 8
$11,361.68 irá al INTERES
$2,972.92 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $937.31 $257.24 $160,425.02
98 $935.81 $258.74 $160,166.28
99 $934.30 $260.25 $159,906.03
100 $932.79 $261.77 $159,644.27
101 $931.26 $263.29 $159,380.98
102 $929.72 $264.83 $159,116.15
103 $928.18 $266.37 $158,849.78
104 $926.62 $267.93 $158,581.85
105 $925.06 $269.49 $158,312.36
106 $923.49 $271.06 $158,041.30
107 $921.91 $272.64 $157,768.65
108 $920.32 $274.23 $157,494.42
Total de años: 9
  Usted invertirá: $14,334.61 en su casa en el año 9
$11,146.77 irá al INTERES
$3,187.84 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $918.72 $275.83 $157,218.59
110 $917.11 $277.44 $156,941.15
111 $915.49 $279.06 $156,662.08
112 $913.86 $280.69 $156,381.40
113 $912.22 $282.33 $156,099.07
114 $910.58 $283.97 $155,815.10
115 $908.92 $285.63 $155,529.47
116 $907.26 $287.30 $155,242.17
117 $905.58 $288.97 $154,953.20
118 $903.89 $290.66 $154,662.54
119 $902.20 $292.35 $154,370.19
120 $900.49 $294.06 $154,076.13
Total de años: 10
  Usted invertirá: $14,334.61 en su casa en el año 10
$10,916.32 irá al INTERES
$3,418.29 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $898.78 $295.77 $153,780.36
122 $897.05 $297.50 $153,482.86
123 $895.32 $299.23 $153,183.63
124 $893.57 $300.98 $152,882.65
125 $891.82 $302.74 $152,579.91
126 $890.05 $304.50 $152,275.41
127 $888.27 $306.28 $151,969.14
128 $886.49 $308.06 $151,661.07
129 $884.69 $309.86 $151,351.21
130 $882.88 $311.67 $151,039.54
131 $881.06 $313.49 $150,726.06
132 $879.24 $315.32 $150,410.74
Total de años: 11
  Usted invertirá: $14,334.61 en su casa en el año 11
$10,669.21 irá al INTERES
$3,665.39 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $877.40 $317.15 $150,093.59
134 $875.55 $319.00 $149,774.58
135 $873.69 $320.87 $149,453.72
136 $871.81 $322.74 $149,130.98
137 $869.93 $324.62 $148,806.36
138 $868.04 $326.51 $148,479.84
139 $866.13 $328.42 $148,151.43
140 $864.22 $330.33 $147,821.09
141 $862.29 $332.26 $147,488.83
142 $860.35 $334.20 $147,154.63
143 $858.40 $336.15 $146,818.48
144 $856.44 $338.11 $146,480.37
Total de años: 12
  Usted invertirá: $14,334.61 en su casa en el año 12
$10,404.24 irá al INTERES
$3,930.37 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $854.47 $340.08 $146,140.29
146 $852.49 $342.07 $145,798.23
147 $850.49 $344.06 $145,454.17
148 $848.48 $346.07 $145,108.10
149 $846.46 $348.09 $144,760.01
150 $844.43 $350.12 $144,409.89
151 $842.39 $352.16 $144,057.73
152 $840.34 $354.21 $143,703.52
153 $838.27 $356.28 $143,347.24
154 $836.19 $358.36 $142,988.88
155 $834.10 $360.45 $142,628.43
156 $832.00 $362.55 $142,265.88
Total de años: 13
  Usted invertirá: $14,334.61 en su casa en el año 13
$10,120.12 irá al INTERES
$4,214.49 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $829.88 $364.67 $141,901.22
158 $827.76 $366.79 $141,534.42
159 $825.62 $368.93 $141,165.49
160 $823.47 $371.09 $140,794.40
161 $821.30 $373.25 $140,421.15
162 $819.12 $375.43 $140,045.73
163 $816.93 $377.62 $139,668.11
164 $814.73 $379.82 $139,288.29
165 $812.52 $382.04 $138,906.25
166 $810.29 $384.26 $138,521.99
167 $808.04 $386.51 $138,135.48
168 $805.79 $388.76 $137,746.72
Total de años: 14
  Usted invertirá: $14,334.61 en su casa en el año 14
$9,815.45 irá al INTERES
$4,519.16 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $803.52 $391.03 $137,355.70
170 $801.24 $393.31 $136,962.39
171 $798.95 $395.60 $136,566.78
172 $796.64 $397.91 $136,168.87
173 $794.32 $400.23 $135,768.64
174 $791.98 $402.57 $135,366.07
175 $789.64 $404.92 $134,961.16
176 $787.27 $407.28 $134,553.88
177 $784.90 $409.65 $134,144.23
178 $782.51 $412.04 $133,732.18
179 $780.10 $414.45 $133,317.74
180 $777.69 $416.86 $132,900.87
Total de años: 15
  Usted invertirá: $14,334.61 en su casa en el año 15
$9,488.76 irá al INTERES
$4,845.85 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $775.26 $419.30 $132,481.58
182 $772.81 $421.74 $132,059.84
183 $770.35 $424.20 $131,635.64
184 $767.87 $426.68 $131,208.96
185 $765.39 $429.17 $130,779.79
186 $762.88 $431.67 $130,348.13
187 $760.36 $434.19 $129,913.94
188 $757.83 $436.72 $129,477.22
189 $755.28 $439.27 $129,037.95
190 $752.72 $441.83 $128,596.12
191 $750.14 $444.41 $128,151.72
192 $747.55 $447.00 $127,704.72
Total de años: 16
  Usted invertirá: $14,334.61 en su casa en el año 16
$9,138.45 irá al INTERES
$5,196.16 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $744.94 $449.61 $127,255.11
194 $742.32 $452.23 $126,802.88
195 $739.68 $454.87 $126,348.02
196 $737.03 $457.52 $125,890.50
197 $734.36 $460.19 $125,430.31
198 $731.68 $462.87 $124,967.43
199 $728.98 $465.57 $124,501.86
200 $726.26 $468.29 $124,033.57
201 $723.53 $471.02 $123,562.55
202 $720.78 $473.77 $123,088.78
203 $718.02 $476.53 $122,612.25
204 $715.24 $479.31 $122,132.93
Total de años: 17
  Usted invertirá: $14,334.61 en su casa en el año 17
$8,762.82 irá al INTERES
$5,571.79 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $712.44 $482.11 $121,650.82
206 $709.63 $484.92 $121,165.90
207 $706.80 $487.75 $120,678.15
208 $703.96 $490.59 $120,187.56
209 $701.09 $493.46 $119,694.10
210 $698.22 $496.34 $119,197.77
211 $695.32 $499.23 $118,698.54
212 $692.41 $502.14 $118,196.39
213 $689.48 $505.07 $117,691.32
214 $686.53 $508.02 $117,183.30
215 $683.57 $510.98 $116,672.32
216 $680.59 $513.96 $116,158.36
Total de años: 18
  Usted invertirá: $14,334.61 en su casa en el año 18
$8,360.04 irá al INTERES
$5,974.57 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $677.59 $516.96 $115,641.40
218 $674.57 $519.98 $115,121.43
219 $671.54 $523.01 $114,598.42
220 $668.49 $526.06 $114,072.36
221 $665.42 $529.13 $113,543.23
222 $662.34 $532.22 $113,011.01
223 $659.23 $535.32 $112,475.69
224 $656.11 $538.44 $111,937.25
225 $652.97 $541.58 $111,395.67
226 $649.81 $544.74 $110,850.92
227 $646.63 $547.92 $110,303.00
228 $643.43 $551.12 $109,751.89
Total de años: 19
  Usted invertirá: $14,334.61 en su casa en el año 19
$7,928.13 irá al INTERES
$6,406.47 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $640.22 $554.33 $109,197.56
230 $636.99 $557.56 $108,639.99
231 $633.73 $560.82 $108,079.17
232 $630.46 $564.09 $107,515.09
233 $627.17 $567.38 $106,947.71
234 $623.86 $570.69 $106,377.02
235 $620.53 $574.02 $105,803.00
236 $617.18 $577.37 $105,225.63
237 $613.82 $580.73 $104,644.90
238 $610.43 $584.12 $104,060.78
239 $607.02 $587.53 $103,473.25
240 $603.59 $590.96 $102,882.29
Total de años: 20
  Usted invertirá: $14,334.61 en su casa en el año 20
$7,465.01 irá al INTERES
$6,869.60 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $600.15 $594.40 $102,287.89
242 $596.68 $597.87 $101,690.02
243 $593.19 $601.36 $101,088.66
244 $589.68 $604.87 $100,483.79
245 $586.16 $608.40 $99,875.39
246 $582.61 $611.94 $99,263.45
247 $579.04 $615.51 $98,647.94
248 $575.45 $619.10 $98,028.83
249 $571.83 $622.72 $97,406.12
250 $568.20 $626.35 $96,779.77
251 $564.55 $630.00 $96,149.77
252 $560.87 $633.68 $95,516.09
Total de años: 21
  Usted invertirá: $14,334.61 en su casa en el año 21
$6,968.41 irá al INTERES
$7,366.20 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $557.18 $637.37 $94,878.72
254 $553.46 $641.09 $94,237.62
255 $549.72 $644.83 $93,592.79
256 $545.96 $648.59 $92,944.20
257 $542.17 $652.38 $92,291.82
258 $538.37 $656.18 $91,635.64
259 $534.54 $660.01 $90,975.63
260 $530.69 $663.86 $90,311.77
261 $526.82 $667.73 $89,644.04
262 $522.92 $671.63 $88,972.41
263 $519.01 $675.54 $88,296.87
264 $515.07 $679.49 $87,617.38
Total de años: 22
  Usted invertirá: $14,334.61 en su casa en el año 22
$6,435.90 irá al INTERES
$7,898.70 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $511.10 $683.45 $86,933.94
266 $507.11 $687.44 $86,246.50
267 $503.10 $691.45 $85,555.05
268 $499.07 $695.48 $84,859.57
269 $495.01 $699.54 $84,160.04
270 $490.93 $703.62 $83,456.42
271 $486.83 $707.72 $82,748.70
272 $482.70 $711.85 $82,036.85
273 $478.55 $716.00 $81,320.85
274 $474.37 $720.18 $80,600.67
275 $470.17 $724.38 $79,876.29
276 $465.95 $728.61 $79,147.68
Total de años: 23
  Usted invertirá: $14,334.61 en su casa en el año 23
$5,864.90 irá al INTERES
$8,469.70 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $461.69 $732.86 $78,414.83
278 $457.42 $737.13 $77,677.69
279 $453.12 $741.43 $76,936.26
280 $448.79 $745.76 $76,190.51
281 $444.44 $750.11 $75,440.40
282 $440.07 $754.48 $74,685.92
283 $435.67 $758.88 $73,927.04
284 $431.24 $763.31 $73,163.73
285 $426.79 $767.76 $72,395.97
286 $422.31 $772.24 $71,623.73
287 $417.81 $776.75 $70,846.98
288 $413.27 $781.28 $70,065.70
Total de años: 24
  Usted invertirá: $14,334.61 en su casa en el año 24
$5,252.63 irá al INTERES
$9,081.98 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $408.72 $785.83 $69,279.87
290 $404.13 $790.42 $68,489.45
291 $399.52 $795.03 $67,694.42
292 $394.88 $799.67 $66,894.76
293 $390.22 $804.33 $66,090.42
294 $385.53 $809.02 $65,281.40
295 $380.81 $813.74 $64,467.66
296 $376.06 $818.49 $63,649.17
297 $371.29 $823.26 $62,825.91
298 $366.48 $828.07 $61,997.84
299 $361.65 $832.90 $61,164.94
300 $356.80 $837.76 $60,327.19
Total de años: 25
  Usted invertirá: $14,334.61 en su casa en el año 25
$4,596.09 irá al INTERES
$9,738.52 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $351.91 $842.64 $59,484.55
302 $346.99 $847.56 $58,636.99
303 $342.05 $852.50 $57,784.49
304 $337.08 $857.47 $56,927.01
305 $332.07 $862.48 $56,064.54
306 $327.04 $867.51 $55,197.03
307 $321.98 $872.57 $54,324.46
308 $316.89 $877.66 $53,446.80
309 $311.77 $882.78 $52,564.03
310 $306.62 $887.93 $51,676.10
311 $301.44 $893.11 $50,782.99
312 $296.23 $898.32 $49,884.67
Total de años: 26
  Usted invertirá: $14,334.61 en su casa en el año 26
$3,892.09 irá al INTERES
$10,442.51 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $290.99 $903.56 $48,981.12
314 $285.72 $908.83 $48,072.29
315 $280.42 $914.13 $47,158.16
316 $275.09 $919.46 $46,238.70
317 $269.73 $924.82 $45,313.88
318 $264.33 $930.22 $44,383.66
319 $258.90 $935.65 $43,448.01
320 $253.45 $941.10 $42,506.91
321 $247.96 $946.59 $41,560.31
322 $242.44 $952.12 $40,608.20
323 $236.88 $957.67 $39,650.53
324 $231.29 $963.26 $38,687.27
Total de años: 27
  Usted invertirá: $14,334.61 en su casa en el año 27
$3,137.20 irá al INTERES
$11,197.40 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $225.68 $968.87 $37,718.40
326 $220.02 $974.53 $36,743.87
327 $214.34 $980.21 $35,763.66
328 $208.62 $985.93 $34,777.73
329 $202.87 $991.68 $33,786.05
330 $197.09 $997.47 $32,788.58
331 $191.27 $1,003.28 $31,785.30
332 $185.41 $1,009.14 $30,776.16
333 $179.53 $1,015.02 $29,761.14
334 $173.61 $1,020.94 $28,740.20
335 $167.65 $1,026.90 $27,713.30
336 $161.66 $1,032.89 $26,680.41
Total de años: 28
  Usted invertirá: $14,334.61 en su casa en el año 28
$2,327.74 irá al INTERES
$12,006.86 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $155.64 $1,038.91 $25,641.49
338 $149.58 $1,044.98 $24,596.52
339 $143.48 $1,051.07 $23,545.45
340 $137.35 $1,057.20 $22,488.24
341 $131.18 $1,063.37 $21,424.87
342 $124.98 $1,069.57 $20,355.30
343 $118.74 $1,075.81 $19,279.49
344 $112.46 $1,082.09 $18,197.40
345 $106.15 $1,088.40 $17,109.00
346 $99.80 $1,094.75 $16,014.26
347 $93.42 $1,101.13 $14,913.12
348 $86.99 $1,107.56 $13,805.57
Total de años: 29
  Usted invertirá: $14,334.61 en su casa en el año 29
$1,459.77 irá al INTERES
$12,874.84 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $80.53 $1,114.02 $12,691.55
350 $74.03 $1,120.52 $11,571.03
351 $67.50 $1,127.05 $10,443.98
352 $60.92 $1,133.63 $9,310.35
353 $54.31 $1,140.24 $8,170.11
354 $47.66 $1,146.89 $7,023.22
355 $40.97 $1,153.58 $5,869.64
356 $34.24 $1,160.31 $4,709.33
357 $27.47 $1,167.08 $3,542.25
358 $20.66 $1,173.89 $2,368.36
359 $13.82 $1,180.74 $1,187.62
360 $6.93 $1,187.62 $0.00
Total de años: 30
  Usted invertirá: $14,334.61 en su casa en el año 30
$529.04 irá al INTERES
$13,805.57 irá al PRINCIPAL
 


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