Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $9,495.00
Precio a Financiar: $180,405.00
Pago Mensual: $1,200.24


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1,052.36 $147.88 $180,257.12
2 $1,051.50 $148.74 $180,108.38
3 $1,050.63 $149.61 $179,958.78
4 $1,049.76 $150.48 $179,808.30
5 $1,048.88 $151.36 $179,656.94
6 $1,048.00 $152.24 $179,504.70
7 $1,047.11 $153.13 $179,351.57
8 $1,046.22 $154.02 $179,197.55
9 $1,045.32 $154.92 $179,042.63
10 $1,044.42 $155.82 $178,886.81
11 $1,043.51 $156.73 $178,730.08
12 $1,042.59 $157.65 $178,572.43
Total de años: 1
  Usted invertirá: $14,402.87 en su casa en el año 1
$12,570.30 irá al INTERES
$1,832.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $1,041.67 $158.57 $178,413.86
14 $1,040.75 $159.49 $178,254.37
15 $1,039.82 $160.42 $178,093.95
16 $1,038.88 $161.36 $177,932.59
17 $1,037.94 $162.30 $177,770.29
18 $1,036.99 $163.25 $177,607.05
19 $1,036.04 $164.20 $177,442.85
20 $1,035.08 $165.16 $177,277.69
21 $1,034.12 $166.12 $177,111.57
22 $1,033.15 $167.09 $176,944.49
23 $1,032.18 $168.06 $176,776.42
24 $1,031.20 $169.04 $176,607.38
Total de años: 2
  Usted invertirá: $14,402.87 en su casa en el año 2
$12,437.82 irá al INTERES
$1,965.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $1,030.21 $170.03 $176,437.35
26 $1,029.22 $171.02 $176,266.33
27 $1,028.22 $172.02 $176,094.31
28 $1,027.22 $173.02 $175,921.29
29 $1,026.21 $174.03 $175,747.26
30 $1,025.19 $175.05 $175,572.21
31 $1,024.17 $176.07 $175,396.14
32 $1,023.14 $177.09 $175,219.05
33 $1,022.11 $178.13 $175,040.92
34 $1,021.07 $179.17 $174,861.75
35 $1,020.03 $180.21 $174,681.54
36 $1,018.98 $181.26 $174,500.28
Total de años: 3
  Usted invertirá: $14,402.87 en su casa en el año 3
$12,295.77 irá al INTERES
$2,107.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $1,017.92 $182.32 $174,317.96
38 $1,016.85 $183.38 $174,134.57
39 $1,015.79 $184.45 $173,950.12
40 $1,014.71 $185.53 $173,764.59
41 $1,013.63 $186.61 $173,577.98
42 $1,012.54 $187.70 $173,390.28
43 $1,011.44 $188.80 $173,201.48
44 $1,010.34 $189.90 $173,011.58
45 $1,009.23 $191.00 $172,820.58
46 $1,008.12 $192.12 $172,628.46
47 $1,007.00 $193.24 $172,435.22
48 $1,005.87 $194.37 $172,240.85
Total de años: 4
  Usted invertirá: $14,402.87 en su casa en el año 4
$12,143.44 irá al INTERES
$2,259.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $1,004.74 $195.50 $172,045.35
50 $1,003.60 $196.64 $171,848.71
51 $1,002.45 $197.79 $171,650.92
52 $1,001.30 $198.94 $171,451.98
53 $1,000.14 $200.10 $171,251.88
54 $998.97 $201.27 $171,050.61
55 $997.80 $202.44 $170,848.17
56 $996.61 $203.62 $170,644.54
57 $995.43 $204.81 $170,439.73
58 $994.23 $206.01 $170,233.72
59 $993.03 $207.21 $170,026.51
60 $991.82 $208.42 $169,818.09
Total de años: 5
  Usted invertirá: $14,402.87 en su casa en el año 5
$11,980.11 irá al INTERES
$2,422.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $990.61 $209.63 $169,608.46
62 $989.38 $210.86 $169,397.60
63 $988.15 $212.09 $169,185.52
64 $986.92 $213.32 $168,972.20
65 $985.67 $214.57 $168,757.63
66 $984.42 $215.82 $168,541.81
67 $983.16 $217.08 $168,324.73
68 $981.89 $218.34 $168,106.38
69 $980.62 $219.62 $167,886.77
70 $979.34 $220.90 $167,665.87
71 $978.05 $222.19 $167,443.68
72 $976.75 $223.48 $167,220.19
Total de años: 6
  Usted invertirá: $14,402.87 en su casa en el año 6
$11,804.97 irá al INTERES
$2,597.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $975.45 $224.79 $166,995.41
74 $974.14 $226.10 $166,769.31
75 $972.82 $227.42 $166,541.89
76 $971.49 $228.74 $166,313.15
77 $970.16 $230.08 $166,083.07
78 $968.82 $231.42 $165,851.65
79 $967.47 $232.77 $165,618.87
80 $966.11 $234.13 $165,384.75
81 $964.74 $235.49 $165,149.25
82 $963.37 $236.87 $164,912.38
83 $961.99 $238.25 $164,674.13
84 $960.60 $239.64 $164,434.49
Total de años: 7
  Usted invertirá: $14,402.87 en su casa en el año 7
$11,617.17 irá al INTERES
$2,785.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $959.20 $241.04 $164,193.45
86 $957.80 $242.44 $163,951.01
87 $956.38 $243.86 $163,707.15
88 $954.96 $245.28 $163,461.87
89 $953.53 $246.71 $163,215.16
90 $952.09 $248.15 $162,967.01
91 $950.64 $249.60 $162,717.41
92 $949.18 $251.05 $162,466.36
93 $947.72 $252.52 $162,213.84
94 $946.25 $253.99 $161,959.85
95 $944.77 $255.47 $161,704.37
96 $943.28 $256.96 $161,447.41
Total de años: 8
  Usted invertirá: $14,402.87 en su casa en el año 8
$11,415.79 irá al INTERES
$2,987.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $941.78 $258.46 $161,188.95
98 $940.27 $259.97 $160,928.98
99 $938.75 $261.49 $160,667.49
100 $937.23 $263.01 $160,404.48
101 $935.69 $264.55 $160,139.93
102 $934.15 $266.09 $159,873.84
103 $932.60 $267.64 $159,606.20
104 $931.04 $269.20 $159,337.00
105 $929.47 $270.77 $159,066.23
106 $927.89 $272.35 $158,793.87
107 $926.30 $273.94 $158,519.93
108 $924.70 $275.54 $158,244.39
Total de años: 9
  Usted invertirá: $14,402.87 en su casa en el año 9
$11,199.85 irá al INTERES
$3,203.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $923.09 $277.15 $157,967.25
110 $921.48 $278.76 $157,688.48
111 $919.85 $280.39 $157,408.09
112 $918.21 $282.03 $157,126.07
113 $916.57 $283.67 $156,842.40
114 $914.91 $285.32 $156,557.07
115 $913.25 $286.99 $156,270.08
116 $911.58 $288.66 $155,981.42
117 $909.89 $290.35 $155,691.07
118 $908.20 $292.04 $155,399.03
119 $906.49 $293.74 $155,105.29
120 $904.78 $295.46 $154,809.83
Total de años: 10
  Usted invertirá: $14,402.87 en su casa en el año 10
$10,968.30 irá al INTERES
$3,434.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $903.06 $297.18 $154,512.65
122 $901.32 $298.92 $154,213.73
123 $899.58 $300.66 $153,913.07
124 $897.83 $302.41 $153,610.66
125 $896.06 $304.18 $153,306.49
126 $894.29 $305.95 $153,000.53
127 $892.50 $307.74 $152,692.80
128 $890.71 $309.53 $152,383.27
129 $888.90 $311.34 $152,071.93
130 $887.09 $313.15 $151,758.78
131 $885.26 $314.98 $151,443.80
132 $883.42 $316.82 $151,126.98
Total de años: 11
  Usted invertirá: $14,402.87 en su casa en el año 11
$10,720.02 irá al INTERES
$3,682.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $881.57 $318.66 $150,808.32
134 $879.72 $320.52 $150,487.79
135 $877.85 $322.39 $150,165.40
136 $875.96 $324.27 $149,841.13
137 $874.07 $326.17 $149,514.96
138 $872.17 $328.07 $149,186.89
139 $870.26 $329.98 $148,856.91
140 $868.33 $331.91 $148,525.00
141 $866.40 $333.84 $148,191.16
142 $864.45 $335.79 $147,855.37
143 $862.49 $337.75 $147,517.62
144 $860.52 $339.72 $147,177.90
Total de años: 12
  Usted invertirá: $14,402.87 en su casa en el año 12
$10,453.79 irá al INTERES
$3,949.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $858.54 $341.70 $146,836.20
146 $856.54 $343.69 $146,492.50
147 $854.54 $345.70 $146,146.80
148 $852.52 $347.72 $145,799.09
149 $850.49 $349.74 $145,449.34
150 $848.45 $351.78 $145,097.56
151 $846.40 $353.84 $144,743.72
152 $844.34 $355.90 $144,387.82
153 $842.26 $357.98 $144,029.85
154 $840.17 $360.06 $143,669.78
155 $838.07 $362.17 $143,307.62
156 $835.96 $364.28 $142,943.34
Total de años: 13
  Usted invertirá: $14,402.87 en su casa en el año 13
$10,168.31 irá al INTERES
$4,234.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $833.84 $366.40 $142,576.94
158 $831.70 $368.54 $142,208.40
159 $829.55 $370.69 $141,837.71
160 $827.39 $372.85 $141,464.85
161 $825.21 $375.03 $141,089.83
162 $823.02 $377.21 $140,712.61
163 $820.82 $379.42 $140,333.20
164 $818.61 $381.63 $139,951.57
165 $816.38 $383.85 $139,567.71
166 $814.14 $386.09 $139,181.62
167 $811.89 $388.35 $138,793.27
168 $809.63 $390.61 $138,402.66
Total de años: 14
  Usted invertirá: $14,402.87 en su casa en el año 14
$9,862.19 irá al INTERES
$4,540.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $807.35 $392.89 $138,009.77
170 $805.06 $395.18 $137,614.59
171 $802.75 $397.49 $137,217.10
172 $800.43 $399.81 $136,817.29
173 $798.10 $402.14 $136,415.16
174 $795.76 $404.48 $136,010.67
175 $793.40 $406.84 $135,603.83
176 $791.02 $409.22 $135,194.61
177 $788.64 $411.60 $134,783.01
178 $786.23 $414.00 $134,369.00
179 $783.82 $416.42 $133,952.58
180 $781.39 $418.85 $133,533.74
Total de años: 15
  Usted invertirá: $14,402.87 en su casa en el año 15
$9,533.94 irá al INTERES
$4,868.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $778.95 $421.29 $133,112.44
182 $776.49 $423.75 $132,688.69
183 $774.02 $426.22 $132,262.47
184 $771.53 $428.71 $131,833.76
185 $769.03 $431.21 $131,402.56
186 $766.51 $433.72 $130,968.83
187 $763.98 $436.25 $130,532.58
188 $761.44 $438.80 $130,093.78
189 $758.88 $441.36 $129,652.42
190 $756.31 $443.93 $129,208.49
191 $753.72 $446.52 $128,761.96
192 $751.11 $449.13 $128,312.84
Total de años: 16
  Usted invertirá: $14,402.87 en su casa en el año 16
$9,181.97 irá al INTERES
$5,220.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $748.49 $451.75 $127,861.09
194 $745.86 $454.38 $127,406.71
195 $743.21 $457.03 $126,949.67
196 $740.54 $459.70 $126,489.97
197 $737.86 $462.38 $126,027.59
198 $735.16 $465.08 $125,562.52
199 $732.45 $467.79 $125,094.72
200 $729.72 $470.52 $124,624.20
201 $726.97 $473.26 $124,150.94
202 $724.21 $476.03 $123,674.91
203 $721.44 $478.80 $123,196.11
204 $718.64 $481.59 $122,714.52
Total de años: 17
  Usted invertirá: $14,402.87 en su casa en el año 17
$8,804.55 irá al INTERES
$5,598.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $715.83 $484.40 $122,230.11
206 $713.01 $487.23 $121,742.88
207 $710.17 $490.07 $121,252.81
208 $707.31 $492.93 $120,759.88
209 $704.43 $495.81 $120,264.07
210 $701.54 $498.70 $119,765.38
211 $698.63 $501.61 $119,263.77
212 $695.71 $504.53 $118,759.23
213 $692.76 $507.48 $118,251.76
214 $689.80 $510.44 $117,741.32
215 $686.82 $513.41 $117,227.91
216 $683.83 $516.41 $116,711.50
Total de años: 18
  Usted invertirá: $14,402.87 en su casa en el año 18
$8,399.85 irá al INTERES
$6,003.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $680.82 $519.42 $116,192.07
218 $677.79 $522.45 $115,669.62
219 $674.74 $525.50 $115,144.12
220 $671.67 $528.56 $114,615.56
221 $668.59 $531.65 $114,083.91
222 $665.49 $534.75 $113,549.16
223 $662.37 $537.87 $113,011.29
224 $659.23 $541.01 $112,470.29
225 $656.08 $544.16 $111,926.12
226 $652.90 $547.34 $111,378.79
227 $649.71 $550.53 $110,828.26
228 $646.50 $553.74 $110,274.52
Total de años: 19
  Usted invertirá: $14,402.87 en su casa en el año 19
$7,965.89 irá al INTERES
$6,436.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $643.27 $556.97 $109,717.55
230 $640.02 $560.22 $109,157.33
231 $636.75 $563.49 $108,593.84
232 $633.46 $566.77 $108,027.06
233 $630.16 $570.08 $107,456.98
234 $626.83 $573.41 $106,883.57
235 $623.49 $576.75 $106,306.82
236 $620.12 $580.12 $105,726.71
237 $616.74 $583.50 $105,143.21
238 $613.34 $586.90 $104,556.30
239 $609.91 $590.33 $103,965.98
240 $606.47 $593.77 $103,372.21
Total de años: 20
  Usted invertirá: $14,402.87 en su casa en el año 20
$7,500.56 irá al INTERES
$6,902.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $603.00 $597.23 $102,774.97
242 $599.52 $600.72 $102,174.25
243 $596.02 $604.22 $101,570.03
244 $592.49 $607.75 $100,962.28
245 $588.95 $611.29 $100,350.99
246 $585.38 $614.86 $99,736.13
247 $581.79 $618.44 $99,117.69
248 $578.19 $622.05 $98,495.64
249 $574.56 $625.68 $97,869.96
250 $570.91 $629.33 $97,240.62
251 $567.24 $633.00 $96,607.62
252 $563.54 $636.69 $95,970.93
Total de años: 21
  Usted invertirá: $14,402.87 en su casa en el año 21
$7,001.59 irá al INTERES
$7,401.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $559.83 $640.41 $95,330.52
254 $556.09 $644.14 $94,686.37
255 $552.34 $647.90 $94,038.47
256 $548.56 $651.68 $93,386.79
257 $544.76 $655.48 $92,731.31
258 $540.93 $659.31 $92,072.00
259 $537.09 $663.15 $91,408.85
260 $533.22 $667.02 $90,741.83
261 $529.33 $670.91 $90,070.92
262 $525.41 $674.83 $89,396.09
263 $521.48 $678.76 $88,717.33
264 $517.52 $682.72 $88,034.61
Total de años: 22
  Usted invertirá: $14,402.87 en su casa en el año 22
$6,466.55 irá al INTERES
$7,936.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $513.54 $686.70 $87,347.91
266 $509.53 $690.71 $86,657.20
267 $505.50 $694.74 $85,962.46
268 $501.45 $698.79 $85,263.67
269 $497.37 $702.87 $84,560.80
270 $493.27 $706.97 $83,853.83
271 $489.15 $711.09 $83,142.74
272 $485.00 $715.24 $82,427.50
273 $480.83 $719.41 $81,708.09
274 $476.63 $723.61 $80,984.48
275 $472.41 $727.83 $80,256.65
276 $468.16 $732.08 $79,524.58
Total de años: 23
  Usted invertirá: $14,402.87 en su casa en el año 23
$5,892.83 irá al INTERES
$8,510.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $463.89 $736.35 $78,788.23
278 $459.60 $740.64 $78,047.59
279 $455.28 $744.96 $77,302.63
280 $450.93 $749.31 $76,553.32
281 $446.56 $753.68 $75,799.64
282 $442.16 $758.07 $75,041.57
283 $437.74 $762.50 $74,279.07
284 $433.29 $766.94 $73,512.13
285 $428.82 $771.42 $72,740.71
286 $424.32 $775.92 $71,964.79
287 $419.79 $780.44 $71,184.35
288 $415.24 $785.00 $70,399.35
Total de años: 24
  Usted invertirá: $14,402.87 en su casa en el año 24
$5,277.64 irá al INTERES
$9,125.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $410.66 $789.58 $69,609.77
290 $406.06 $794.18 $68,815.59
291 $401.42 $798.81 $68,016.78
292 $396.76 $803.47 $67,213.30
293 $392.08 $808.16 $66,405.14
294 $387.36 $812.88 $65,592.27
295 $382.62 $817.62 $64,774.65
296 $377.85 $822.39 $63,952.26
297 $373.05 $827.18 $63,125.08
298 $368.23 $832.01 $62,293.07
299 $363.38 $836.86 $61,456.20
300 $358.49 $841.74 $60,614.46
Total de años: 25
  Usted invertirá: $14,402.87 en su casa en el año 25
$4,617.98 irá al INTERES
$9,784.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $353.58 $846.65 $59,767.81
302 $348.65 $851.59 $58,916.21
303 $343.68 $856.56 $58,059.65
304 $338.68 $861.56 $57,198.09
305 $333.66 $866.58 $56,331.51
306 $328.60 $871.64 $55,459.87
307 $323.52 $876.72 $54,583.15
308 $318.40 $881.84 $53,701.31
309 $313.26 $886.98 $52,814.33
310 $308.08 $892.16 $51,922.17
311 $302.88 $897.36 $51,024.82
312 $297.64 $902.59 $50,122.22
Total de años: 26
  Usted invertirá: $14,402.87 en su casa en el año 26
$3,910.63 irá al INTERES
$10,492.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $292.38 $907.86 $49,214.36
314 $287.08 $913.16 $48,301.21
315 $281.76 $918.48 $47,382.72
316 $276.40 $923.84 $46,458.88
317 $271.01 $929.23 $45,529.66
318 $265.59 $934.65 $44,595.01
319 $260.14 $940.10 $43,654.91
320 $254.65 $945.59 $42,709.32
321 $249.14 $951.10 $41,758.22
322 $243.59 $956.65 $40,801.57
323 $238.01 $962.23 $39,839.34
324 $232.40 $967.84 $38,871.50
Total de años: 27
  Usted invertirá: $14,402.87 en su casa en el año 27
$3,152.14 irá al INTERES
$11,250.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $226.75 $973.49 $37,898.01
326 $221.07 $979.17 $36,918.84
327 $215.36 $984.88 $35,933.96
328 $209.61 $990.62 $34,943.34
329 $203.84 $996.40 $33,946.93
330 $198.02 $1,002.22 $32,944.72
331 $192.18 $1,008.06 $31,936.66
332 $186.30 $1,013.94 $30,922.72
333 $180.38 $1,019.86 $29,902.86
334 $174.43 $1,025.81 $28,877.05
335 $168.45 $1,031.79 $27,845.26
336 $162.43 $1,037.81 $26,807.46
Total de años: 28
  Usted invertirá: $14,402.87 en su casa en el año 28
$2,338.83 irá al INTERES
$12,064.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $156.38 $1,043.86 $25,763.59
338 $150.29 $1,049.95 $24,713.64
339 $144.16 $1,056.08 $23,657.57
340 $138.00 $1,062.24 $22,595.33
341 $131.81 $1,068.43 $21,526.90
342 $125.57 $1,074.67 $20,452.23
343 $119.30 $1,080.93 $19,371.30
344 $113.00 $1,087.24 $18,284.06
345 $106.66 $1,093.58 $17,190.48
346 $100.28 $1,099.96 $16,090.52
347 $93.86 $1,106.38 $14,984.14
348 $87.41 $1,112.83 $13,871.31
Total de años: 29
  Usted invertirá: $14,402.87 en su casa en el año 29
$1,466.72 irá al INTERES
$12,936.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $80.92 $1,119.32 $12,751.98
350 $74.39 $1,125.85 $11,626.13
351 $67.82 $1,132.42 $10,493.71
352 $61.21 $1,139.03 $9,354.68
353 $54.57 $1,145.67 $8,209.02
354 $47.89 $1,152.35 $7,056.66
355 $41.16 $1,159.08 $5,897.59
356 $34.40 $1,165.84 $4,731.75
357 $27.60 $1,172.64 $3,559.11
358 $20.76 $1,179.48 $2,379.64
359 $13.88 $1,186.36 $1,193.28
360 $6.96 $1,193.28 $0.00
Total de años: 30
  Usted invertirá: $14,402.87 en su casa en el año 30
$531.56 irá al INTERES
$13,871.31 irá al PRINCIPAL
 

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