Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,800.00
Precio a Financiar: $53,200.00
Pago Mensual: $353.94


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $310.33 $43.61 $53,156.39
2 $310.08 $43.86 $53,112.53
3 $309.82 $44.12 $53,068.41
4 $309.57 $44.38 $53,024.04
5 $309.31 $44.63 $52,979.40
6 $309.05 $44.89 $52,934.51
7 $308.78 $45.16 $52,889.35
8 $308.52 $45.42 $52,843.93
9 $308.26 $45.68 $52,798.25
10 $307.99 $45.95 $52,752.30
11 $307.72 $46.22 $52,706.08
12 $307.45 $46.49 $52,659.59
Total de años: 1
  Usted invertirá: $4,247.29 en su casa en el año 1
$3,706.88 irá al INTERES
$540.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $307.18 $46.76 $52,612.83
14 $306.91 $47.03 $52,565.80
15 $306.63 $47.31 $52,518.49
16 $306.36 $47.58 $52,470.91
17 $306.08 $47.86 $52,423.05
18 $305.80 $48.14 $52,374.91
19 $305.52 $48.42 $52,326.49
20 $305.24 $48.70 $52,277.78
21 $304.95 $48.99 $52,228.79
22 $304.67 $49.27 $52,179.52
23 $304.38 $49.56 $52,129.96
24 $304.09 $49.85 $52,080.11
Total de años: 2
  Usted invertirá: $4,247.29 en su casa en el año 2
$3,667.81 irá al INTERES
$579.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $303.80 $50.14 $52,029.97
26 $303.51 $50.43 $51,979.54
27 $303.21 $50.73 $51,928.81
28 $302.92 $51.02 $51,877.79
29 $302.62 $51.32 $51,826.47
30 $302.32 $51.62 $51,774.85
31 $302.02 $51.92 $51,722.93
32 $301.72 $52.22 $51,670.70
33 $301.41 $52.53 $51,618.18
34 $301.11 $52.83 $51,565.34
35 $300.80 $53.14 $51,512.20
36 $300.49 $53.45 $51,458.74
Total de años: 3
  Usted invertirá: $4,247.29 en su casa en el año 3
$3,625.92 irá al INTERES
$621.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $300.18 $53.76 $51,404.98
38 $299.86 $54.08 $51,350.90
39 $299.55 $54.39 $51,296.51
40 $299.23 $54.71 $51,241.80
41 $298.91 $55.03 $51,186.77
42 $298.59 $55.35 $51,131.41
43 $298.27 $55.67 $51,075.74
44 $297.94 $56.00 $51,019.74
45 $297.62 $56.33 $50,963.41
46 $297.29 $56.65 $50,906.76
47 $296.96 $56.98 $50,849.78
48 $296.62 $57.32 $50,792.46
Total de años: 4
  Usted invertirá: $4,247.29 en su casa en el año 4
$3,581.00 irá al INTERES
$666.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $296.29 $57.65 $50,734.81
50 $295.95 $57.99 $50,676.82
51 $295.61 $58.33 $50,618.49
52 $295.27 $58.67 $50,559.83
53 $294.93 $59.01 $50,500.82
54 $294.59 $59.35 $50,441.46
55 $294.24 $59.70 $50,381.77
56 $293.89 $60.05 $50,321.72
57 $293.54 $60.40 $50,261.32
58 $293.19 $60.75 $50,200.57
59 $292.84 $61.10 $50,139.47
60 $292.48 $61.46 $50,078.01
Total de años: 5
  Usted invertirá: $4,247.29 en su casa en el año 5
$3,532.84 irá al INTERES
$714.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $292.12 $61.82 $50,016.19
62 $291.76 $62.18 $49,954.01
63 $291.40 $62.54 $49,891.46
64 $291.03 $62.91 $49,828.56
65 $290.67 $63.27 $49,765.28
66 $290.30 $63.64 $49,701.64
67 $289.93 $64.01 $49,637.62
68 $289.55 $64.39 $49,573.24
69 $289.18 $64.76 $49,508.47
70 $288.80 $65.14 $49,443.33
71 $288.42 $65.52 $49,377.81
72 $288.04 $65.90 $49,311.91
Total de años: 6
  Usted invertirá: $4,247.29 en su casa en el año 6
$3,481.19 irá al INTERES
$766.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $287.65 $66.29 $49,245.62
74 $287.27 $66.67 $49,178.94
75 $286.88 $67.06 $49,111.88
76 $286.49 $67.45 $49,044.42
77 $286.09 $67.85 $48,976.58
78 $285.70 $68.24 $48,908.33
79 $285.30 $68.64 $48,839.69
80 $284.90 $69.04 $48,770.65
81 $284.50 $69.45 $48,701.20
82 $284.09 $69.85 $48,631.35
83 $283.68 $70.26 $48,561.09
84 $283.27 $70.67 $48,490.42
Total de años: 7
  Usted invertirá: $4,247.29 en su casa en el año 7
$3,425.81 irá al INTERES
$821.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $282.86 $71.08 $48,419.34
86 $282.45 $71.49 $48,347.85
87 $282.03 $71.91 $48,275.94
88 $281.61 $72.33 $48,203.61
89 $281.19 $72.75 $48,130.85
90 $280.76 $73.18 $48,057.68
91 $280.34 $73.60 $47,984.07
92 $279.91 $74.03 $47,910.04
93 $279.48 $74.47 $47,835.57
94 $279.04 $74.90 $47,760.67
95 $278.60 $75.34 $47,685.33
96 $278.16 $75.78 $47,609.56
Total de años: 8
  Usted invertirá: $4,247.29 en su casa en el año 8
$3,366.42 irá al INTERES
$880.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $277.72 $76.22 $47,533.34
98 $277.28 $76.66 $47,456.68
99 $276.83 $77.11 $47,379.57
100 $276.38 $77.56 $47,302.01
101 $275.93 $78.01 $47,223.99
102 $275.47 $78.47 $47,145.53
103 $275.02 $78.93 $47,066.60
104 $274.56 $79.39 $46,987.21
105 $274.09 $79.85 $46,907.37
106 $273.63 $80.31 $46,827.05
107 $273.16 $80.78 $46,746.27
108 $272.69 $81.25 $46,665.01
Total de años: 9
  Usted invertirá: $4,247.29 en su casa en el año 9
$3,302.75 irá al INTERES
$944.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $272.21 $81.73 $46,583.29
110 $271.74 $82.21 $46,501.08
111 $271.26 $82.68 $46,418.40
112 $270.77 $83.17 $46,335.23
113 $270.29 $83.65 $46,251.58
114 $269.80 $84.14 $46,167.44
115 $269.31 $84.63 $46,082.81
116 $268.82 $85.12 $45,997.68
117 $268.32 $85.62 $45,912.06
118 $267.82 $86.12 $45,825.94
119 $267.32 $86.62 $45,739.32
120 $266.81 $87.13 $45,652.19
Total de años: 10
  Usted invertirá: $4,247.29 en su casa en el año 10
$3,234.47 irá al INTERES
$1,012.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $266.30 $87.64 $45,564.55
122 $265.79 $88.15 $45,476.40
123 $265.28 $88.66 $45,387.74
124 $264.76 $89.18 $45,298.56
125 $264.24 $89.70 $45,208.86
126 $263.72 $90.22 $45,118.64
127 $263.19 $90.75 $45,027.89
128 $262.66 $91.28 $44,936.61
129 $262.13 $91.81 $44,844.80
130 $261.59 $92.35 $44,752.46
131 $261.06 $92.88 $44,659.57
132 $260.51 $93.43 $44,566.15
Total de años: 11
  Usted invertirá: $4,247.29 en su casa en el año 11
$3,161.25 irá al INTERES
$1,086.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $259.97 $93.97 $44,472.17
134 $259.42 $94.52 $44,377.65
135 $258.87 $95.07 $44,282.58
136 $258.32 $95.63 $44,186.96
137 $257.76 $96.18 $44,090.77
138 $257.20 $96.74 $43,994.03
139 $256.63 $97.31 $43,896.72
140 $256.06 $97.88 $43,798.84
141 $255.49 $98.45 $43,700.39
142 $254.92 $99.02 $43,601.37
143 $254.34 $99.60 $43,501.77
144 $253.76 $100.18 $43,401.59
Total de años: 12
  Usted invertirá: $4,247.29 en su casa en el año 12
$3,082.74 irá al INTERES
$1,164.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $253.18 $100.76 $43,300.83
146 $252.59 $101.35 $43,199.47
147 $252.00 $101.94 $43,097.53
148 $251.40 $102.54 $42,994.99
149 $250.80 $103.14 $42,891.86
150 $250.20 $103.74 $42,788.12
151 $249.60 $104.34 $42,683.77
152 $248.99 $104.95 $42,578.82
153 $248.38 $105.56 $42,473.26
154 $247.76 $106.18 $42,367.08
155 $247.14 $106.80 $42,260.28
156 $246.52 $107.42 $42,152.85
Total de años: 13
  Usted invertirá: $4,247.29 en su casa en el año 13
$2,998.55 irá al INTERES
$1,248.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $245.89 $108.05 $42,044.80
158 $245.26 $108.68 $41,936.12
159 $244.63 $109.31 $41,826.81
160 $243.99 $109.95 $41,716.86
161 $243.35 $110.59 $41,606.27
162 $242.70 $111.24 $41,495.03
163 $242.05 $111.89 $41,383.14
164 $241.40 $112.54 $41,270.60
165 $240.75 $113.20 $41,157.41
166 $240.08 $113.86 $41,043.55
167 $239.42 $114.52 $40,929.03
168 $238.75 $115.19 $40,813.84
Total de años: 14
  Usted invertirá: $4,247.29 en su casa en el año 14
$2,908.28 irá al INTERES
$1,339.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $238.08 $115.86 $40,697.98
170 $237.40 $116.54 $40,581.45
171 $236.73 $117.22 $40,464.23
172 $236.04 $117.90 $40,346.33
173 $235.35 $118.59 $40,227.74
174 $234.66 $119.28 $40,108.47
175 $233.97 $119.97 $39,988.49
176 $233.27 $120.67 $39,867.82
177 $232.56 $121.38 $39,746.44
178 $231.85 $122.09 $39,624.35
179 $231.14 $122.80 $39,501.55
180 $230.43 $123.52 $39,378.04
Total de años: 15
  Usted invertirá: $4,247.29 en su casa en el año 15
$2,811.48 irá al INTERES
$1,435.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $229.71 $124.24 $39,253.80
182 $228.98 $124.96 $39,128.84
183 $228.25 $125.69 $39,003.15
184 $227.52 $126.42 $38,876.73
185 $226.78 $127.16 $38,749.57
186 $226.04 $127.90 $38,621.67
187 $225.29 $128.65 $38,493.02
188 $224.54 $129.40 $38,363.62
189 $223.79 $130.15 $38,233.47
190 $223.03 $130.91 $38,102.56
191 $222.26 $131.68 $37,970.88
192 $221.50 $132.44 $37,838.44
Total de años: 16
  Usted invertirá: $4,247.29 en su casa en el año 16
$2,707.69 irá al INTERES
$1,539.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $220.72 $133.22 $37,705.22
194 $219.95 $133.99 $37,571.22
195 $219.17 $134.78 $37,436.45
196 $218.38 $135.56 $37,300.89
197 $217.59 $136.35 $37,164.54
198 $216.79 $137.15 $37,027.39
199 $215.99 $137.95 $36,889.44
200 $215.19 $138.75 $36,750.69
201 $214.38 $139.56 $36,611.13
202 $213.56 $140.38 $36,470.75
203 $212.75 $141.19 $36,329.55
204 $211.92 $142.02 $36,187.54
Total de años: 17
  Usted invertirá: $4,247.29 en su casa en el año 17
$2,596.39 irá al INTERES
$1,650.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $211.09 $142.85 $36,044.69
206 $210.26 $143.68 $35,901.01
207 $209.42 $144.52 $35,756.49
208 $208.58 $145.36 $35,611.13
209 $207.73 $146.21 $35,464.92
210 $206.88 $147.06 $35,317.86
211 $206.02 $147.92 $35,169.94
212 $205.16 $148.78 $35,021.15
213 $204.29 $149.65 $34,871.50
214 $203.42 $150.52 $34,720.98
215 $202.54 $151.40 $34,569.58
216 $201.66 $152.29 $34,417.29
Total de años: 18
  Usted invertirá: $4,247.29 en su casa en el año 18
$2,477.05 irá al INTERES
$1,770.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $200.77 $153.17 $34,264.12
218 $199.87 $154.07 $34,110.05
219 $198.98 $154.97 $33,955.09
220 $198.07 $155.87 $33,799.22
221 $197.16 $156.78 $33,642.44
222 $196.25 $157.69 $33,484.74
223 $195.33 $158.61 $33,326.13
224 $194.40 $159.54 $33,166.59
225 $193.47 $160.47 $33,006.12
226 $192.54 $161.41 $32,844.72
227 $191.59 $162.35 $32,682.37
228 $190.65 $163.29 $32,519.08
Total de años: 19
  Usted invertirá: $4,247.29 en su casa en el año 19
$2,349.08 irá al INTERES
$1,898.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $189.69 $164.25 $32,354.83
230 $188.74 $165.20 $32,189.63
231 $187.77 $166.17 $32,023.46
232 $186.80 $167.14 $31,856.32
233 $185.83 $168.11 $31,688.21
234 $184.85 $169.09 $31,519.12
235 $183.86 $170.08 $31,349.04
236 $182.87 $171.07 $31,177.97
237 $181.87 $172.07 $31,005.90
238 $180.87 $173.07 $30,832.82
239 $179.86 $174.08 $30,658.74
240 $178.84 $175.10 $30,483.64
Total de años: 20
  Usted invertirá: $4,247.29 en su casa en el año 20
$2,211.85 irá al INTERES
$2,035.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $177.82 $176.12 $30,307.52
242 $176.79 $177.15 $30,130.37
243 $175.76 $178.18 $29,952.19
244 $174.72 $179.22 $29,772.97
245 $173.68 $180.27 $29,592.71
246 $172.62 $181.32 $29,411.39
247 $171.57 $182.37 $29,229.02
248 $170.50 $183.44 $29,045.58
249 $169.43 $184.51 $28,861.07
250 $168.36 $185.58 $28,675.49
251 $167.27 $186.67 $28,488.82
252 $166.18 $187.76 $28,301.06
Total de años: 21
  Usted invertirá: $4,247.29 en su casa en el año 21
$2,064.71 irá al INTERES
$2,182.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $165.09 $188.85 $28,112.21
254 $163.99 $189.95 $27,922.26
255 $162.88 $191.06 $27,731.20
256 $161.77 $192.18 $27,539.02
257 $160.64 $193.30 $27,345.73
258 $159.52 $194.42 $27,151.30
259 $158.38 $195.56 $26,955.74
260 $157.24 $196.70 $26,759.04
261 $156.09 $197.85 $26,561.20
262 $154.94 $199.00 $26,362.20
263 $153.78 $200.16 $26,162.04
264 $152.61 $201.33 $25,960.71
Total de años: 22
  Usted invertirá: $4,247.29 en su casa en el año 22
$1,906.93 irá al INTERES
$2,340.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $151.44 $202.50 $25,758.20
266 $150.26 $203.68 $25,554.52
267 $149.07 $204.87 $25,349.65
268 $147.87 $206.07 $25,143.58
269 $146.67 $207.27 $24,936.31
270 $145.46 $208.48 $24,727.83
271 $144.25 $209.70 $24,518.13
272 $143.02 $210.92 $24,307.21
273 $141.79 $212.15 $24,095.07
274 $140.55 $213.39 $23,881.68
275 $139.31 $214.63 $23,667.05
276 $138.06 $215.88 $23,451.16
Total de años: 23
  Usted invertirá: $4,247.29 en su casa en el año 23
$1,737.75 irá al INTERES
$2,509.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $136.80 $217.14 $23,234.02
278 $135.53 $218.41 $23,015.61
279 $134.26 $219.68 $22,795.93
280 $132.98 $220.96 $22,574.97
281 $131.69 $222.25 $22,352.71
282 $130.39 $223.55 $22,129.16
283 $129.09 $224.85 $21,904.31
284 $127.78 $226.17 $21,678.14
285 $126.46 $227.49 $21,450.66
286 $125.13 $228.81 $21,221.84
287 $123.79 $230.15 $20,991.70
288 $122.45 $231.49 $20,760.21
Total de años: 24
  Usted invertirá: $4,247.29 en su casa en el año 24
$1,556.33 irá al INTERES
$2,690.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $121.10 $232.84 $20,527.37
290 $119.74 $234.20 $20,293.17
291 $118.38 $235.56 $20,057.61
292 $117.00 $236.94 $19,820.67
293 $115.62 $238.32 $19,582.35
294 $114.23 $239.71 $19,342.64
295 $112.83 $241.11 $19,101.53
296 $111.43 $242.52 $18,859.01
297 $110.01 $243.93 $18,615.08
298 $108.59 $245.35 $18,369.73
299 $107.16 $246.78 $18,122.95
300 $105.72 $248.22 $17,874.72
Total de años: 25
  Usted invertirá: $4,247.29 en su casa en el año 25
$1,361.81 irá al INTERES
$2,885.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $104.27 $249.67 $17,625.05
302 $102.81 $251.13 $17,373.92
303 $101.35 $252.59 $17,121.33
304 $99.87 $254.07 $16,867.26
305 $98.39 $255.55 $16,611.71
306 $96.90 $257.04 $16,354.68
307 $95.40 $258.54 $16,096.14
308 $93.89 $260.05 $15,836.09
309 $92.38 $261.56 $15,574.53
310 $90.85 $263.09 $15,311.44
311 $89.32 $264.62 $15,046.81
312 $87.77 $266.17 $14,780.64
Total de años: 26
  Usted invertirá: $4,247.29 en su casa en el año 26
$1,153.21 irá al INTERES
$3,094.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $86.22 $267.72 $14,512.92
314 $84.66 $269.28 $14,243.64
315 $83.09 $270.85 $13,972.79
316 $81.51 $272.43 $13,700.36
317 $79.92 $274.02 $13,426.33
318 $78.32 $275.62 $13,150.71
319 $76.71 $277.23 $12,873.48
320 $75.10 $278.85 $12,594.64
321 $73.47 $280.47 $12,314.17
322 $71.83 $282.11 $12,032.06
323 $70.19 $283.75 $11,748.30
324 $68.53 $285.41 $11,462.90
Total de años: 27
  Usted invertirá: $4,247.29 en su casa en el año 27
$929.54 irá al INTERES
$3,317.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $66.87 $287.07 $11,175.82
326 $65.19 $288.75 $10,887.07
327 $63.51 $290.43 $10,596.64
328 $61.81 $292.13 $10,304.51
329 $60.11 $293.83 $10,010.68
330 $58.40 $295.55 $9,715.14
331 $56.67 $297.27 $9,417.87
332 $54.94 $299.00 $9,118.86
333 $53.19 $300.75 $8,818.12
334 $51.44 $302.50 $8,515.61
335 $49.67 $304.27 $8,211.35
336 $47.90 $306.04 $7,905.31
Total de años: 28
  Usted invertirá: $4,247.29 en su casa en el año 28
$689.70 irá al INTERES
$3,557.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $46.11 $307.83 $7,597.48
338 $44.32 $309.62 $7,287.86
339 $42.51 $311.43 $6,976.43
340 $40.70 $313.25 $6,663.18
341 $38.87 $315.07 $6,348.11
342 $37.03 $316.91 $6,031.20
343 $35.18 $318.76 $5,712.44
344 $33.32 $320.62 $5,391.82
345 $31.45 $322.49 $5,069.33
346 $29.57 $324.37 $4,744.96
347 $27.68 $326.26 $4,418.70
348 $25.78 $328.17 $4,090.54
Total de años: 29
  Usted invertirá: $4,247.29 en su casa en el año 29
$432.52 irá al INTERES
$3,814.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $23.86 $330.08 $3,760.46
350 $21.94 $332.00 $3,428.45
351 $20.00 $333.94 $3,094.51
352 $18.05 $335.89 $2,758.62
353 $16.09 $337.85 $2,420.77
354 $14.12 $339.82 $2,080.95
355 $12.14 $341.80 $1,739.15
356 $10.15 $343.80 $1,395.36
357 $8.14 $345.80 $1,049.55
358 $6.12 $347.82 $701.74
359 $4.09 $349.85 $351.89
360 $2.05 $351.89 $0.00
Total de años: 30
  Usted invertirá: $4,247.29 en su casa en el año 30
$156.75 irá al INTERES
$4,090.54 irá al PRINCIPAL
 

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