Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $1,500.00
Precio a Financiar: $28,500.00
Pago Mensual: $189.61


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $166.25 $23.36 $28,476.64
2 $166.11 $23.50 $28,453.14
3 $165.98 $23.63 $28,429.51
4 $165.84 $23.77 $28,405.73
5 $165.70 $23.91 $28,381.82
6 $165.56 $24.05 $28,357.77
7 $165.42 $24.19 $28,333.58
8 $165.28 $24.33 $28,309.25
9 $165.14 $24.47 $28,284.78
10 $164.99 $24.62 $28,260.16
11 $164.85 $24.76 $28,235.40
12 $164.71 $24.90 $28,210.49
Total de años: 1
  Usted invertirá: $2,275.33 en su casa en el año 1
$1,985.83 irá al INTERES
$289.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $164.56 $25.05 $28,185.44
14 $164.42 $25.20 $28,160.25
15 $164.27 $25.34 $28,134.90
16 $164.12 $25.49 $28,109.41
17 $163.97 $25.64 $28,083.77
18 $163.82 $25.79 $28,057.99
19 $163.67 $25.94 $28,032.05
20 $163.52 $26.09 $28,005.95
21 $163.37 $26.24 $27,979.71
22 $163.21 $26.40 $27,953.32
23 $163.06 $26.55 $27,926.77
24 $162.91 $26.71 $27,900.06
Total de años: 2
  Usted invertirá: $2,275.33 en su casa en el año 2
$1,964.90 irá al INTERES
$310.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $162.75 $26.86 $27,873.20
26 $162.59 $27.02 $27,846.18
27 $162.44 $27.18 $27,819.01
28 $162.28 $27.33 $27,791.67
29 $162.12 $27.49 $27,764.18
30 $161.96 $27.65 $27,736.53
31 $161.80 $27.81 $27,708.71
32 $161.63 $27.98 $27,680.73
33 $161.47 $28.14 $27,652.59
34 $161.31 $28.30 $27,624.29
35 $161.14 $28.47 $27,595.82
36 $160.98 $28.64 $27,567.18
Total de años: 3
  Usted invertirá: $2,275.33 en su casa en el año 3
$1,942.46 irá al INTERES
$332.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $160.81 $28.80 $27,538.38
38 $160.64 $28.97 $27,509.41
39 $160.47 $29.14 $27,480.27
40 $160.30 $29.31 $27,450.96
41 $160.13 $29.48 $27,421.48
42 $159.96 $29.65 $27,391.83
43 $159.79 $29.83 $27,362.00
44 $159.61 $30.00 $27,332.00
45 $159.44 $30.17 $27,301.83
46 $159.26 $30.35 $27,271.48
47 $159.08 $30.53 $27,240.95
48 $158.91 $30.71 $27,210.25
Total de años: 4
  Usted invertirá: $2,275.33 en su casa en el año 4
$1,918.40 irá al INTERES
$356.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $158.73 $30.88 $27,179.36
50 $158.55 $31.06 $27,148.30
51 $158.37 $31.25 $27,117.05
52 $158.18 $31.43 $27,085.62
53 $158.00 $31.61 $27,054.01
54 $157.82 $31.80 $27,022.21
55 $157.63 $31.98 $26,990.23
56 $157.44 $32.17 $26,958.06
57 $157.26 $32.36 $26,925.71
58 $157.07 $32.54 $26,893.16
59 $156.88 $32.73 $26,860.43
60 $156.69 $32.93 $26,827.50
Total de años: 5
  Usted invertirá: $2,275.33 en su casa en el año 5
$1,892.59 irá al INTERES
$382.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $156.49 $33.12 $26,794.39
62 $156.30 $33.31 $26,761.08
63 $156.11 $33.50 $26,727.57
64 $155.91 $33.70 $26,693.87
65 $155.71 $33.90 $26,659.97
66 $155.52 $34.09 $26,625.88
67 $155.32 $34.29 $26,591.58
68 $155.12 $34.49 $26,557.09
69 $154.92 $34.69 $26,522.40
70 $154.71 $34.90 $26,487.50
71 $154.51 $35.10 $26,452.40
72 $154.31 $35.31 $26,417.09
Total de años: 6
  Usted invertirá: $2,275.33 en su casa en el año 6
$1,864.92 irá al INTERES
$410.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $154.10 $35.51 $26,381.58
74 $153.89 $35.72 $26,345.86
75 $153.68 $35.93 $26,309.94
76 $153.47 $36.14 $26,273.80
77 $153.26 $36.35 $26,237.45
78 $153.05 $36.56 $26,200.89
79 $152.84 $36.77 $26,164.12
80 $152.62 $36.99 $26,127.13
81 $152.41 $37.20 $26,089.93
82 $152.19 $37.42 $26,052.51
83 $151.97 $37.64 $26,014.87
84 $151.75 $37.86 $25,977.01
Total de años: 7
  Usted invertirá: $2,275.33 en su casa en el año 7
$1,835.26 irá al INTERES
$440.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $151.53 $38.08 $25,938.93
86 $151.31 $38.30 $25,900.63
87 $151.09 $38.52 $25,862.11
88 $150.86 $38.75 $25,823.36
89 $150.64 $38.97 $25,784.39
90 $150.41 $39.20 $25,745.18
91 $150.18 $39.43 $25,705.75
92 $149.95 $39.66 $25,666.09
93 $149.72 $39.89 $25,626.20
94 $149.49 $40.13 $25,586.07
95 $149.25 $40.36 $25,545.71
96 $149.02 $40.59 $25,505.12
Total de años: 8
  Usted invertirá: $2,275.33 en su casa en el año 8
$1,803.44 irá al INTERES
$471.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $148.78 $40.83 $25,464.29
98 $148.54 $41.07 $25,423.22
99 $148.30 $41.31 $25,381.91
100 $148.06 $41.55 $25,340.36
101 $147.82 $41.79 $25,298.57
102 $147.57 $42.04 $25,256.53
103 $147.33 $42.28 $25,214.25
104 $147.08 $42.53 $25,171.72
105 $146.84 $42.78 $25,128.95
106 $146.59 $43.03 $25,085.92
107 $146.33 $43.28 $25,042.64
108 $146.08 $43.53 $24,999.11
Total de años: 9
  Usted invertirá: $2,275.33 en su casa en el año 9
$1,769.33 irá al INTERES
$506.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $145.83 $43.78 $24,955.33
110 $145.57 $44.04 $24,911.29
111 $145.32 $44.30 $24,867.00
112 $145.06 $44.55 $24,822.44
113 $144.80 $44.81 $24,777.63
114 $144.54 $45.08 $24,732.56
115 $144.27 $45.34 $24,687.22
116 $144.01 $45.60 $24,641.61
117 $143.74 $45.87 $24,595.75
118 $143.48 $46.14 $24,549.61
119 $143.21 $46.41 $24,503.21
120 $142.94 $46.68 $24,456.53
Total de años: 10
  Usted invertirá: $2,275.33 en su casa en el año 10
$1,732.75 irá al INTERES
$542.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $142.66 $46.95 $24,409.58
122 $142.39 $47.22 $24,362.36
123 $142.11 $47.50 $24,314.86
124 $141.84 $47.77 $24,267.09
125 $141.56 $48.05 $24,219.03
126 $141.28 $48.33 $24,170.70
127 $141.00 $48.62 $24,122.09
128 $140.71 $48.90 $24,073.19
129 $140.43 $49.18 $24,024.00
130 $140.14 $49.47 $23,974.53
131 $139.85 $49.76 $23,924.77
132 $139.56 $50.05 $23,874.72
Total de años: 11
  Usted invertirá: $2,275.33 en su casa en el año 11
$1,693.53 irá al INTERES
$581.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $139.27 $50.34 $23,824.38
134 $138.98 $50.64 $23,773.74
135 $138.68 $50.93 $23,722.81
136 $138.38 $51.23 $23,671.58
137 $138.08 $51.53 $23,620.06
138 $137.78 $51.83 $23,568.23
139 $137.48 $52.13 $23,516.10
140 $137.18 $52.43 $23,463.67
141 $136.87 $52.74 $23,410.93
142 $136.56 $53.05 $23,357.88
143 $136.25 $53.36 $23,304.52
144 $135.94 $53.67 $23,250.85
Total de años: 12
  Usted invertirá: $2,275.33 en su casa en el año 12
$1,651.47 irá al INTERES
$623.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $135.63 $53.98 $23,196.87
146 $135.32 $54.30 $23,142.58
147 $135.00 $54.61 $23,087.96
148 $134.68 $54.93 $23,033.03
149 $134.36 $55.25 $22,977.78
150 $134.04 $55.57 $22,922.21
151 $133.71 $55.90 $22,866.31
152 $133.39 $56.22 $22,810.08
153 $133.06 $56.55 $22,753.53
154 $132.73 $56.88 $22,696.65
155 $132.40 $57.21 $22,639.43
156 $132.06 $57.55 $22,581.89
Total de años: 13
  Usted invertirá: $2,275.33 en su casa en el año 13
$1,606.37 irá al INTERES
$668.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $131.73 $57.88 $22,524.00
158 $131.39 $58.22 $22,465.78
159 $131.05 $58.56 $22,407.22
160 $130.71 $58.90 $22,348.32
161 $130.37 $59.25 $22,289.07
162 $130.02 $59.59 $22,229.48
163 $129.67 $59.94 $22,169.54
164 $129.32 $60.29 $22,109.25
165 $128.97 $60.64 $22,048.61
166 $128.62 $60.99 $21,987.62
167 $128.26 $61.35 $21,926.27
168 $127.90 $61.71 $21,864.56
Total de años: 14
  Usted invertirá: $2,275.33 en su casa en el año 14
$1,558.01 irá al INTERES
$717.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $127.54 $62.07 $21,802.49
170 $127.18 $62.43 $21,740.06
171 $126.82 $62.79 $21,677.27
172 $126.45 $63.16 $21,614.11
173 $126.08 $63.53 $21,550.58
174 $125.71 $63.90 $21,486.68
175 $125.34 $64.27 $21,422.41
176 $124.96 $64.65 $21,357.76
177 $124.59 $65.02 $21,292.73
178 $124.21 $65.40 $21,227.33
179 $123.83 $65.79 $21,161.55
180 $123.44 $66.17 $21,095.38
Total de años: 15
  Usted invertirá: $2,275.33 en su casa en el año 15
$1,506.15 irá al INTERES
$769.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $123.06 $66.55 $21,028.82
182 $122.67 $66.94 $20,961.88
183 $122.28 $67.33 $20,894.55
184 $121.88 $67.73 $20,826.82
185 $121.49 $68.12 $20,758.70
186 $121.09 $68.52 $20,690.18
187 $120.69 $68.92 $20,621.26
188 $120.29 $69.32 $20,551.94
189 $119.89 $69.72 $20,482.21
190 $119.48 $70.13 $20,412.08
191 $119.07 $70.54 $20,341.54
192 $118.66 $70.95 $20,270.59
Total de años: 16
  Usted invertirá: $2,275.33 en su casa en el año 16
$1,450.55 irá al INTERES
$824.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $118.25 $71.37 $20,199.22
194 $117.83 $71.78 $20,127.44
195 $117.41 $72.20 $20,055.24
196 $116.99 $72.62 $19,982.62
197 $116.57 $73.05 $19,909.57
198 $116.14 $73.47 $19,836.10
199 $115.71 $73.90 $19,762.20
200 $115.28 $74.33 $19,687.87
201 $114.85 $74.77 $19,613.10
202 $114.41 $75.20 $19,537.90
203 $113.97 $75.64 $19,462.26
204 $113.53 $76.08 $19,386.18
Total de años: 17
  Usted invertirá: $2,275.33 en su casa en el año 17
$1,390.92 irá al INTERES
$884.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $113.09 $76.53 $19,309.65
206 $112.64 $76.97 $19,232.68
207 $112.19 $77.42 $19,155.26
208 $111.74 $77.87 $19,077.39
209 $111.28 $78.33 $18,999.06
210 $110.83 $78.78 $18,920.28
211 $110.37 $79.24 $18,841.04
212 $109.91 $79.71 $18,761.33
213 $109.44 $80.17 $18,681.16
214 $108.97 $80.64 $18,600.52
215 $108.50 $81.11 $18,519.42
216 $108.03 $81.58 $18,437.84
Total de años: 18
  Usted invertirá: $2,275.33 en su casa en el año 18
$1,326.99 irá al INTERES
$948.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $107.55 $82.06 $18,355.78
218 $107.08 $82.54 $18,273.24
219 $106.59 $83.02 $18,190.22
220 $106.11 $83.50 $18,106.72
221 $105.62 $83.99 $18,022.73
222 $105.13 $84.48 $17,938.26
223 $104.64 $84.97 $17,853.28
224 $104.14 $85.47 $17,767.82
225 $103.65 $85.97 $17,681.85
226 $103.14 $86.47 $17,595.38
227 $102.64 $86.97 $17,508.41
228 $102.13 $87.48 $17,420.93
Total de años: 19
  Usted invertirá: $2,275.33 en su casa en el año 19
$1,258.43 irá al INTERES
$1,016.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $101.62 $87.99 $17,332.95
230 $101.11 $88.50 $17,244.44
231 $100.59 $89.02 $17,155.42
232 $100.07 $89.54 $17,065.89
233 $99.55 $90.06 $16,975.83
234 $99.03 $90.59 $16,885.24
235 $98.50 $91.11 $16,794.13
236 $97.97 $91.65 $16,702.48
237 $97.43 $92.18 $16,610.30
238 $96.89 $92.72 $16,517.58
239 $96.35 $93.26 $16,424.32
240 $95.81 $93.80 $16,330.52
Total de años: 20
  Usted invertirá: $2,275.33 en su casa en el año 20
$1,184.92 irá al INTERES
$1,090.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $95.26 $94.35 $16,236.17
242 $94.71 $94.90 $16,141.27
243 $94.16 $95.45 $16,045.82
244 $93.60 $96.01 $15,949.81
245 $93.04 $96.57 $15,853.24
246 $92.48 $97.13 $15,756.10
247 $91.91 $97.70 $15,658.40
248 $91.34 $98.27 $15,560.13
249 $90.77 $98.84 $15,461.29
250 $90.19 $99.42 $15,361.87
251 $89.61 $100.00 $15,261.87
252 $89.03 $100.58 $15,161.28
Total de años: 21
  Usted invertirá: $2,275.33 en su casa en el año 21
$1,106.10 irá al INTERES
$1,169.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $88.44 $101.17 $15,060.11
254 $87.85 $101.76 $14,958.35
255 $87.26 $102.35 $14,856.00
256 $86.66 $102.95 $14,753.05
257 $86.06 $103.55 $14,649.50
258 $85.46 $104.16 $14,545.34
259 $84.85 $104.76 $14,440.58
260 $84.24 $105.37 $14,335.20
261 $83.62 $105.99 $14,229.21
262 $83.00 $106.61 $14,122.61
263 $82.38 $107.23 $14,015.38
264 $81.76 $107.85 $13,907.52
Total de años: 22
  Usted invertirá: $2,275.33 en su casa en el año 22
$1,021.57 irá al INTERES
$1,253.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $81.13 $108.48 $13,799.04
266 $80.49 $109.12 $13,689.92
267 $79.86 $109.75 $13,580.17
268 $79.22 $110.39 $13,469.77
269 $78.57 $111.04 $13,358.74
270 $77.93 $111.69 $13,247.05
271 $77.27 $112.34 $13,134.71
272 $76.62 $112.99 $13,021.72
273 $75.96 $113.65 $12,908.07
274 $75.30 $114.31 $12,793.76
275 $74.63 $114.98 $12,678.78
276 $73.96 $115.65 $12,563.12
Total de años: 23
  Usted invertirá: $2,275.33 en su casa en el año 23
$930.94 irá al INTERES
$1,344.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $73.28 $116.33 $12,446.80
278 $72.61 $117.00 $12,329.79
279 $71.92 $117.69 $12,212.11
280 $71.24 $118.37 $12,093.73
281 $70.55 $119.06 $11,974.67
282 $69.85 $119.76 $11,854.91
283 $69.15 $120.46 $11,734.45
284 $68.45 $121.16 $11,613.29
285 $67.74 $121.87 $11,491.42
286 $67.03 $122.58 $11,368.85
287 $66.32 $123.29 $11,245.55
288 $65.60 $124.01 $11,121.54
Total de años: 24
  Usted invertirá: $2,275.33 en su casa en el año 24
$833.75 irá al INTERES
$1,441.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $64.88 $124.74 $10,996.80
290 $64.15 $125.46 $10,871.34
291 $63.42 $126.20 $10,745.15
292 $62.68 $126.93 $10,618.22
293 $61.94 $127.67 $10,490.54
294 $61.19 $128.42 $10,362.13
295 $60.45 $129.17 $10,232.96
296 $59.69 $129.92 $10,103.04
297 $58.93 $130.68 $9,972.37
298 $58.17 $131.44 $9,840.93
299 $57.41 $132.21 $9,708.72
300 $56.63 $132.98 $9,575.74
Total de años: 25
  Usted invertirá: $2,275.33 en su casa en el año 25
$729.54 irá al INTERES
$1,545.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $55.86 $133.75 $9,441.99
302 $55.08 $134.53 $9,307.46
303 $54.29 $135.32 $9,172.14
304 $53.50 $136.11 $9,036.03
305 $52.71 $136.90 $8,899.13
306 $51.91 $137.70 $8,761.43
307 $51.11 $138.50 $8,622.93
308 $50.30 $139.31 $8,483.62
309 $49.49 $140.12 $8,343.50
310 $48.67 $140.94 $8,202.56
311 $47.85 $141.76 $8,060.79
312 $47.02 $142.59 $7,918.20
Total de años: 26
  Usted invertirá: $2,275.33 en su casa en el año 26
$617.79 irá al INTERES
$1,657.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $46.19 $143.42 $7,774.78
314 $45.35 $144.26 $7,630.52
315 $44.51 $145.10 $7,485.42
316 $43.66 $145.95 $7,339.48
317 $42.81 $146.80 $7,192.68
318 $41.96 $147.65 $7,045.02
319 $41.10 $148.52 $6,896.51
320 $40.23 $149.38 $6,747.13
321 $39.36 $150.25 $6,596.87
322 $38.48 $151.13 $6,445.75
323 $37.60 $152.01 $6,293.73
324 $36.71 $152.90 $6,140.84
Total de años: 27
  Usted invertirá: $2,275.33 en su casa en el año 27
$497.97 irá al INTERES
$1,777.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $35.82 $153.79 $5,987.05
326 $34.92 $154.69 $5,832.36
327 $34.02 $155.59 $5,676.77
328 $33.11 $156.50 $5,520.27
329 $32.20 $157.41 $5,362.86
330 $31.28 $158.33 $5,204.54
331 $30.36 $159.25 $5,045.29
332 $29.43 $160.18 $4,885.11
333 $28.50 $161.11 $4,723.99
334 $27.56 $162.05 $4,561.94
335 $26.61 $163.00 $4,398.94
336 $25.66 $163.95 $4,234.99
Total de años: 28
  Usted invertirá: $2,275.33 en su casa en el año 28
$369.48 irá al INTERES
$1,905.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $24.70 $164.91 $4,070.08
338 $23.74 $165.87 $3,904.21
339 $22.77 $166.84 $3,737.37
340 $21.80 $167.81 $3,569.56
341 $20.82 $168.79 $3,400.77
342 $19.84 $169.77 $3,231.00
343 $18.85 $170.76 $3,060.24
344 $17.85 $171.76 $2,888.48
345 $16.85 $172.76 $2,715.72
346 $15.84 $173.77 $2,541.95
347 $14.83 $174.78 $2,367.16
348 $13.81 $175.80 $2,191.36
Total de años: 29
  Usted invertirá: $2,275.33 en su casa en el año 29
$231.71 irá al INTERES
$2,043.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $12.78 $176.83 $2,014.53
350 $11.75 $177.86 $1,836.67
351 $10.71 $178.90 $1,657.77
352 $9.67 $179.94 $1,477.83
353 $8.62 $180.99 $1,296.84
354 $7.56 $182.05 $1,114.80
355 $6.50 $183.11 $931.69
356 $5.43 $184.18 $747.51
357 $4.36 $185.25 $562.26
358 $3.28 $186.33 $375.93
359 $2.19 $187.42 $188.51
360 $1.10 $188.51 $0.00
Total de años: 30
  Usted invertirá: $2,275.33 en su casa en el año 30
$83.97 irá al INTERES
$2,191.36 irá al PRINCIPAL
 

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