Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $1,600.00
Precio a Financiar: $30,400.00
Pago Mensual: $202.25


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $177.33 $24.92 $30,375.08
2 $177.19 $25.06 $30,350.02
3 $177.04 $25.21 $30,324.81
4 $176.89 $25.36 $30,299.45
5 $176.75 $25.51 $30,273.94
6 $176.60 $25.65 $30,248.29
7 $176.45 $25.80 $30,222.49
8 $176.30 $25.95 $30,196.53
9 $176.15 $26.11 $30,170.43
10 $175.99 $26.26 $30,144.17
11 $175.84 $26.41 $30,117.76
12 $175.69 $26.57 $30,091.19
Total de años: 1
  Usted invertirá: $2,427.02 en su casa en el año 1
$2,118.22 irá al INTERES
$308.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $175.53 $26.72 $30,064.47
14 $175.38 $26.88 $30,037.60
15 $175.22 $27.03 $30,010.57
16 $175.06 $27.19 $29,983.37
17 $174.90 $27.35 $29,956.03
18 $174.74 $27.51 $29,928.52
19 $174.58 $27.67 $29,900.85
20 $174.42 $27.83 $29,873.02
21 $174.26 $27.99 $29,845.03
22 $174.10 $28.16 $29,816.87
23 $173.93 $28.32 $29,788.55
24 $173.77 $28.49 $29,760.06
Total de años: 2
  Usted invertirá: $2,427.02 en su casa en el año 2
$2,095.89 irá al INTERES
$331.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $173.60 $28.65 $29,731.41
26 $173.43 $28.82 $29,702.59
27 $173.27 $28.99 $29,673.61
28 $173.10 $29.16 $29,644.45
29 $172.93 $29.33 $29,615.12
30 $172.75 $29.50 $29,585.63
31 $172.58 $29.67 $29,555.96
32 $172.41 $29.84 $29,526.12
33 $172.24 $30.02 $29,496.10
34 $172.06 $30.19 $29,465.91
35 $171.88 $30.37 $29,435.54
36 $171.71 $30.54 $29,405.00
Total de años: 3
  Usted invertirá: $2,427.02 en su casa en el año 3
$2,071.96 irá al INTERES
$355.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $171.53 $30.72 $29,374.27
38 $171.35 $30.90 $29,343.37
39 $171.17 $31.08 $29,312.29
40 $170.99 $31.26 $29,281.03
41 $170.81 $31.45 $29,249.58
42 $170.62 $31.63 $29,217.95
43 $170.44 $31.81 $29,186.14
44 $170.25 $32.00 $29,154.14
45 $170.07 $32.19 $29,121.95
46 $169.88 $32.37 $29,089.58
47 $169.69 $32.56 $29,057.01
48 $169.50 $32.75 $29,024.26
Total de años: 4
  Usted invertirá: $2,427.02 en su casa en el año 4
$2,046.29 irá al INTERES
$380.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $169.31 $32.94 $28,991.32
50 $169.12 $33.14 $28,958.18
51 $168.92 $33.33 $28,924.85
52 $168.73 $33.52 $28,891.33
53 $168.53 $33.72 $28,857.61
54 $168.34 $33.92 $28,823.69
55 $168.14 $34.11 $28,789.58
56 $167.94 $34.31 $28,755.27
57 $167.74 $34.51 $28,720.75
58 $167.54 $34.71 $28,686.04
59 $167.34 $34.92 $28,651.12
60 $167.13 $35.12 $28,616.00
Total de años: 5
  Usted invertirá: $2,427.02 en su casa en el año 5
$2,018.77 irá al INTERES
$408.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $166.93 $35.33 $28,580.68
62 $166.72 $35.53 $28,545.15
63 $166.51 $35.74 $28,509.41
64 $166.30 $35.95 $28,473.46
65 $166.10 $36.16 $28,437.30
66 $165.88 $36.37 $28,400.94
67 $165.67 $36.58 $28,364.36
68 $165.46 $36.79 $28,327.56
69 $165.24 $37.01 $28,290.56
70 $165.03 $37.22 $28,253.33
71 $164.81 $37.44 $28,215.89
72 $164.59 $37.66 $28,178.23
Total de años: 6
  Usted invertirá: $2,427.02 en su casa en el año 6
$1,989.25 irá al INTERES
$437.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $164.37 $37.88 $28,140.35
74 $164.15 $38.10 $28,102.25
75 $163.93 $38.32 $28,063.93
76 $163.71 $38.55 $28,025.39
77 $163.48 $38.77 $27,986.61
78 $163.26 $39.00 $27,947.62
79 $163.03 $39.22 $27,908.39
80 $162.80 $39.45 $27,868.94
81 $162.57 $39.68 $27,829.26
82 $162.34 $39.91 $27,789.34
83 $162.10 $40.15 $27,749.20
84 $161.87 $40.38 $27,708.81
Total de años: 7
  Usted invertirá: $2,427.02 en su casa en el año 7
$1,957.61 irá al INTERES
$469.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $161.63 $40.62 $27,668.20
86 $161.40 $40.85 $27,627.34
87 $161.16 $41.09 $27,586.25
88 $160.92 $41.33 $27,544.92
89 $160.68 $41.57 $27,503.34
90 $160.44 $41.82 $27,461.53
91 $160.19 $42.06 $27,419.47
92 $159.95 $42.31 $27,377.16
93 $159.70 $42.55 $27,334.61
94 $159.45 $42.80 $27,291.81
95 $159.20 $43.05 $27,248.76
96 $158.95 $43.30 $27,205.46
Total de años: 8
  Usted invertirá: $2,427.02 en su casa en el año 8
$1,923.67 irá al INTERES
$503.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $158.70 $43.55 $27,161.91
98 $158.44 $43.81 $27,118.10
99 $158.19 $44.06 $27,074.04
100 $157.93 $44.32 $27,029.72
101 $157.67 $44.58 $26,985.14
102 $157.41 $44.84 $26,940.30
103 $157.15 $45.10 $26,895.20
104 $156.89 $45.36 $26,849.84
105 $156.62 $45.63 $26,804.21
106 $156.36 $45.89 $26,758.31
107 $156.09 $46.16 $26,712.15
108 $155.82 $46.43 $26,665.72
Total de años: 9
  Usted invertirá: $2,427.02 en su casa en el año 9
$1,887.28 irá al INTERES
$539.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $155.55 $46.70 $26,619.02
110 $155.28 $46.97 $26,572.05
111 $155.00 $47.25 $26,524.80
112 $154.73 $47.52 $26,477.27
113 $154.45 $47.80 $26,429.47
114 $154.17 $48.08 $26,381.39
115 $153.89 $48.36 $26,333.03
116 $153.61 $48.64 $26,284.39
117 $153.33 $48.93 $26,235.46
118 $153.04 $49.21 $26,186.25
119 $152.75 $49.50 $26,136.75
120 $152.46 $49.79 $26,086.96
Total de años: 10
  Usted invertirá: $2,427.02 en su casa en el año 10
$1,848.27 irá al INTERES
$578.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $152.17 $50.08 $26,036.89
122 $151.88 $50.37 $25,986.52
123 $151.59 $50.66 $25,935.85
124 $151.29 $50.96 $25,884.89
125 $151.00 $51.26 $25,833.64
126 $150.70 $51.56 $25,782.08
127 $150.40 $51.86 $25,730.22
128 $150.09 $52.16 $25,678.07
129 $149.79 $52.46 $25,625.60
130 $149.48 $52.77 $25,572.83
131 $149.17 $53.08 $25,519.76
132 $148.87 $53.39 $25,466.37
Total de años: 11
  Usted invertirá: $2,427.02 en su casa en el año 11
$1,806.43 irá al INTERES
$620.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $148.55 $53.70 $25,412.67
134 $148.24 $54.01 $25,358.66
135 $147.93 $54.33 $25,304.33
136 $147.61 $54.64 $25,249.69
137 $147.29 $54.96 $25,194.73
138 $146.97 $55.28 $25,139.44
139 $146.65 $55.61 $25,083.84
140 $146.32 $55.93 $25,027.91
141 $146.00 $56.26 $24,971.65
142 $145.67 $56.58 $24,915.07
143 $145.34 $56.91 $24,858.16
144 $145.01 $57.25 $24,800.91
Total de años: 12
  Usted invertirá: $2,427.02 en su casa en el año 12
$1,761.56 irá al INTERES
$665.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $144.67 $57.58 $24,743.33
146 $144.34 $57.92 $24,685.41
147 $144.00 $58.25 $24,627.16
148 $143.66 $58.59 $24,568.57
149 $143.32 $58.94 $24,509.63
150 $142.97 $59.28 $24,450.35
151 $142.63 $59.62 $24,390.73
152 $142.28 $59.97 $24,330.75
153 $141.93 $60.32 $24,270.43
154 $141.58 $60.67 $24,209.76
155 $141.22 $61.03 $24,148.73
156 $140.87 $61.38 $24,087.35
Total de años: 13
  Usted invertirá: $2,427.02 en su casa en el año 13
$1,713.46 irá al INTERES
$713.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $140.51 $61.74 $24,025.60
158 $140.15 $62.10 $23,963.50
159 $139.79 $62.46 $23,901.04
160 $139.42 $62.83 $23,838.21
161 $139.06 $63.20 $23,775.01
162 $138.69 $63.56 $23,711.45
163 $138.32 $63.94 $23,647.51
164 $137.94 $64.31 $23,583.20
165 $137.57 $64.68 $23,518.52
166 $137.19 $65.06 $23,453.46
167 $136.81 $65.44 $23,388.02
168 $136.43 $65.82 $23,322.20
Total de años: 14
  Usted invertirá: $2,427.02 en su casa en el año 14
$1,661.87 irá al INTERES
$765.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $136.05 $66.21 $23,255.99
170 $135.66 $66.59 $23,189.40
171 $135.27 $66.98 $23,122.42
172 $134.88 $67.37 $23,055.05
173 $134.49 $67.76 $22,987.28
174 $134.09 $68.16 $22,919.12
175 $133.69 $68.56 $22,850.57
176 $133.29 $68.96 $22,781.61
177 $132.89 $69.36 $22,712.25
178 $132.49 $69.76 $22,642.49
179 $132.08 $70.17 $22,572.32
180 $131.67 $70.58 $22,501.74
Total de años: 15
  Usted invertirá: $2,427.02 en su casa en el año 15
$1,606.56 irá al INTERES
$820.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $131.26 $70.99 $22,430.74
182 $130.85 $71.41 $22,359.34
183 $130.43 $71.82 $22,287.52
184 $130.01 $72.24 $22,215.27
185 $129.59 $72.66 $22,142.61
186 $129.17 $73.09 $22,069.52
187 $128.74 $73.51 $21,996.01
188 $128.31 $73.94 $21,922.07
189 $127.88 $74.37 $21,847.70
190 $127.44 $74.81 $21,772.89
191 $127.01 $75.24 $21,697.65
192 $126.57 $75.68 $21,621.96
Total de años: 16
  Usted invertirá: $2,427.02 en su casa en el año 16
$1,547.25 irá al INTERES
$879.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $126.13 $76.12 $21,545.84
194 $125.68 $76.57 $21,469.27
195 $125.24 $77.01 $21,392.26
196 $124.79 $77.46 $21,314.79
197 $124.34 $77.92 $21,236.88
198 $123.88 $78.37 $21,158.51
199 $123.42 $78.83 $21,079.68
200 $122.96 $79.29 $21,000.39
201 $122.50 $79.75 $20,920.64
202 $122.04 $80.21 $20,840.43
203 $121.57 $80.68 $20,759.75
204 $121.10 $81.15 $20,678.59
Total de años: 17
  Usted invertirá: $2,427.02 en su casa en el año 17
$1,483.65 irá al INTERES
$943.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $120.63 $81.63 $20,596.96
206 $120.15 $82.10 $20,514.86
207 $119.67 $82.58 $20,432.28
208 $119.19 $83.06 $20,349.22
209 $118.70 $83.55 $20,265.67
210 $118.22 $84.04 $20,181.63
211 $117.73 $84.53 $20,097.11
212 $117.23 $85.02 $20,012.09
213 $116.74 $85.51 $19,926.57
214 $116.24 $86.01 $19,840.56
215 $115.74 $86.52 $19,754.04
216 $115.23 $87.02 $19,667.02
Total de años: 18
  Usted invertirá: $2,427.02 en su casa en el año 18
$1,415.46 irá al INTERES
$1,011.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $114.72 $87.53 $19,579.50
218 $114.21 $88.04 $19,491.46
219 $113.70 $88.55 $19,402.91
220 $113.18 $89.07 $19,313.84
221 $112.66 $89.59 $19,224.25
222 $112.14 $90.11 $19,134.14
223 $111.62 $90.64 $19,043.50
224 $111.09 $91.16 $18,952.34
225 $110.56 $91.70 $18,860.64
226 $110.02 $92.23 $18,768.41
227 $109.48 $92.77 $18,675.64
228 $108.94 $93.31 $18,582.33
Total de años: 19
  Usted invertirá: $2,427.02 en su casa en el año 19
$1,342.33 irá al INTERES
$1,084.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $108.40 $93.86 $18,488.48
230 $107.85 $94.40 $18,394.07
231 $107.30 $94.95 $18,299.12
232 $106.74 $95.51 $18,203.61
233 $106.19 $96.06 $18,107.55
234 $105.63 $96.62 $18,010.92
235 $105.06 $97.19 $17,913.74
236 $104.50 $97.76 $17,815.98
237 $103.93 $98.33 $17,717.65
238 $103.35 $98.90 $17,618.76
239 $102.78 $99.48 $17,519.28
240 $102.20 $100.06 $17,419.22
Total de años: 20
  Usted invertirá: $2,427.02 en su casa en el año 20
$1,263.92 irá al INTERES
$1,163.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $101.61 $100.64 $17,318.58
242 $101.03 $101.23 $17,217.36
243 $100.43 $101.82 $17,115.54
244 $99.84 $102.41 $17,013.13
245 $99.24 $103.01 $16,910.12
246 $98.64 $103.61 $16,806.51
247 $98.04 $104.21 $16,702.30
248 $97.43 $104.82 $16,597.47
249 $96.82 $105.43 $16,492.04
250 $96.20 $106.05 $16,385.99
251 $95.58 $106.67 $16,279.33
252 $94.96 $107.29 $16,172.04
Total de años: 21
  Usted invertirá: $2,427.02 en su casa en el año 21
$1,179.84 irá al INTERES
$1,247.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $94.34 $107.92 $16,064.12
254 $93.71 $108.54 $15,955.58
255 $93.07 $109.18 $15,846.40
256 $92.44 $109.81 $15,736.58
257 $91.80 $110.46 $15,626.13
258 $91.15 $111.10 $15,515.03
259 $90.50 $111.75 $15,403.28
260 $89.85 $112.40 $15,290.88
261 $89.20 $113.06 $15,177.83
262 $88.54 $113.71 $15,064.11
263 $87.87 $114.38 $14,949.73
264 $87.21 $115.05 $14,834.69
Total de años: 22
  Usted invertirá: $2,427.02 en su casa en el año 22
$1,089.68 irá al INTERES
$1,337.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $86.54 $115.72 $14,718.97
266 $85.86 $116.39 $14,602.58
267 $85.18 $117.07 $14,485.51
268 $84.50 $117.75 $14,367.76
269 $83.81 $118.44 $14,249.32
270 $83.12 $119.13 $14,130.19
271 $82.43 $119.83 $14,010.36
272 $81.73 $120.52 $13,889.84
273 $81.02 $121.23 $13,768.61
274 $80.32 $121.94 $13,646.67
275 $79.61 $122.65 $13,524.03
276 $78.89 $123.36 $13,400.67
Total de años: 23
  Usted invertirá: $2,427.02 en su casa en el año 23
$993.00 irá al INTERES
$1,434.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $78.17 $124.08 $13,276.58
278 $77.45 $124.81 $13,151.78
279 $76.72 $125.53 $13,026.25
280 $75.99 $126.27 $12,899.98
281 $75.25 $127.00 $12,772.98
282 $74.51 $127.74 $12,645.24
283 $73.76 $128.49 $12,516.75
284 $73.01 $129.24 $12,387.51
285 $72.26 $129.99 $12,257.52
286 $71.50 $130.75 $12,126.77
287 $70.74 $131.51 $11,995.26
288 $69.97 $132.28 $11,862.98
Total de años: 24
  Usted invertirá: $2,427.02 en su casa en el año 24
$889.33 irá al INTERES
$1,537.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $69.20 $133.05 $11,729.92
290 $68.42 $133.83 $11,596.10
291 $67.64 $134.61 $11,461.49
292 $66.86 $135.39 $11,326.10
293 $66.07 $136.18 $11,189.91
294 $65.27 $136.98 $11,052.94
295 $64.48 $137.78 $10,915.16
296 $63.67 $138.58 $10,776.58
297 $62.86 $139.39 $10,637.19
298 $62.05 $140.20 $10,496.99
299 $61.23 $141.02 $10,355.97
300 $60.41 $141.84 $10,214.13
Total de años: 25
  Usted invertirá: $2,427.02 en su casa en el año 25
$778.17 irá al INTERES
$1,648.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $59.58 $142.67 $10,071.46
302 $58.75 $143.50 $9,927.96
303 $57.91 $144.34 $9,783.62
304 $57.07 $145.18 $9,638.44
305 $56.22 $146.03 $9,492.41
306 $55.37 $146.88 $9,345.53
307 $54.52 $147.74 $9,197.79
308 $53.65 $148.60 $9,049.19
309 $52.79 $149.46 $8,899.73
310 $51.92 $150.34 $8,749.39
311 $51.04 $151.21 $8,598.18
312 $50.16 $152.10 $8,446.08
Total de años: 26
  Usted invertirá: $2,427.02 en su casa en el año 26
$658.98 irá al INTERES
$1,768.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $49.27 $152.98 $8,293.10
314 $48.38 $153.88 $8,139.22
315 $47.48 $154.77 $7,984.45
316 $46.58 $155.68 $7,828.77
317 $45.67 $156.58 $7,672.19
318 $44.75 $157.50 $7,514.69
319 $43.84 $158.42 $7,356.28
320 $42.91 $159.34 $7,196.94
321 $41.98 $160.27 $7,036.67
322 $41.05 $161.20 $6,875.46
323 $40.11 $162.15 $6,713.32
324 $39.16 $163.09 $6,550.23
Total de años: 27
  Usted invertirá: $2,427.02 en su casa en el año 27
$531.17 irá al INTERES
$1,895.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $38.21 $164.04 $6,386.18
326 $37.25 $165.00 $6,221.18
327 $36.29 $165.96 $6,055.22
328 $35.32 $166.93 $5,888.29
329 $34.35 $167.90 $5,720.39
330 $33.37 $168.88 $5,551.51
331 $32.38 $169.87 $5,381.64
332 $31.39 $170.86 $5,210.78
333 $30.40 $171.86 $5,038.92
334 $29.39 $172.86 $4,866.06
335 $28.39 $173.87 $4,692.20
336 $27.37 $174.88 $4,517.32
Total de años: 28
  Usted invertirá: $2,427.02 en su casa en el año 28
$394.12 irá al INTERES
$2,032.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $26.35 $175.90 $4,341.42
338 $25.32 $176.93 $4,164.49
339 $24.29 $177.96 $3,986.53
340 $23.25 $179.00 $3,807.53
341 $22.21 $180.04 $3,627.49
342 $21.16 $181.09 $3,446.40
343 $20.10 $182.15 $3,264.25
344 $19.04 $183.21 $3,081.04
345 $17.97 $184.28 $2,896.76
346 $16.90 $185.35 $2,711.41
347 $15.82 $186.44 $2,524.97
348 $14.73 $187.52 $2,337.45
Total de años: 29
  Usted invertirá: $2,427.02 en su casa en el año 29
$247.16 irá al INTERES
$2,179.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $13.64 $188.62 $2,148.83
350 $12.53 $189.72 $1,959.12
351 $11.43 $190.82 $1,768.29
352 $10.32 $191.94 $1,576.36
353 $9.20 $193.06 $1,383.30
354 $8.07 $194.18 $1,189.12
355 $6.94 $195.32 $993.80
356 $5.80 $196.45 $797.35
357 $4.65 $197.60 $599.75
358 $3.50 $198.75 $400.99
359 $2.34 $199.91 $201.08
360 $1.17 $201.08 $0.00
Total de años: 30
  Usted invertirá: $2,427.02 en su casa en el año 30
$89.57 irá al INTERES
$2,337.45 irá al PRINCIPAL
 

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