Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,950.00
Precio a Financiar: $56,050.00
Pago Mensual: $372.90


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $326.96 $45.94 $56,004.06
2 $326.69 $46.21 $55,957.84
3 $326.42 $46.48 $55,911.36
4 $326.15 $46.75 $55,864.61
5 $325.88 $47.03 $55,817.59
6 $325.60 $47.30 $55,770.29
7 $325.33 $47.58 $55,722.71
8 $325.05 $47.85 $55,674.86
9 $324.77 $48.13 $55,626.73
10 $324.49 $48.41 $55,578.31
11 $324.21 $48.70 $55,529.62
12 $323.92 $48.98 $55,480.64
Total de años: 1
  Usted invertirá: $4,474.82 en su casa en el año 1
$3,905.46 irá al INTERES
$569.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $323.64 $49.26 $55,431.37
14 $323.35 $49.55 $55,381.82
15 $323.06 $49.84 $55,331.98
16 $322.77 $50.13 $55,281.85
17 $322.48 $50.42 $55,231.42
18 $322.18 $50.72 $55,180.70
19 $321.89 $51.01 $55,129.69
20 $321.59 $51.31 $55,078.38
21 $321.29 $51.61 $55,026.77
22 $320.99 $51.91 $54,974.85
23 $320.69 $52.22 $54,922.64
24 $320.38 $52.52 $54,870.12
Total de años: 2
  Usted invertirá: $4,474.82 en su casa en el año 2
$3,864.30 irá al INTERES
$610.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $320.08 $52.83 $54,817.29
26 $319.77 $53.13 $54,764.16
27 $319.46 $53.44 $54,710.71
28 $319.15 $53.76 $54,656.96
29 $318.83 $54.07 $54,602.89
30 $318.52 $54.39 $54,548.50
31 $318.20 $54.70 $54,493.80
32 $317.88 $55.02 $54,438.78
33 $317.56 $55.34 $54,383.43
34 $317.24 $55.67 $54,327.77
35 $316.91 $55.99 $54,271.78
36 $316.59 $56.32 $54,215.46
Total de años: 3
  Usted invertirá: $4,474.82 en su casa en el año 3
$3,820.17 irá al INTERES
$654.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $316.26 $56.65 $54,158.82
38 $315.93 $56.98 $54,101.84
39 $315.59 $57.31 $54,044.53
40 $315.26 $57.64 $53,986.89
41 $314.92 $57.98 $53,928.91
42 $314.59 $58.32 $53,870.60
43 $314.25 $58.66 $53,811.94
44 $313.90 $59.00 $53,752.94
45 $313.56 $59.34 $53,693.60
46 $313.21 $59.69 $53,633.91
47 $312.86 $60.04 $53,573.87
48 $312.51 $60.39 $53,513.48
Total de años: 4
  Usted invertirá: $4,474.82 en su casa en el año 4
$3,772.84 irá al INTERES
$701.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $312.16 $60.74 $53,452.74
50 $311.81 $61.09 $53,391.65
51 $311.45 $61.45 $53,330.20
52 $311.09 $61.81 $53,268.39
53 $310.73 $62.17 $53,206.22
54 $310.37 $62.53 $53,143.69
55 $310.00 $62.90 $53,080.79
56 $309.64 $63.26 $53,017.52
57 $309.27 $63.63 $52,953.89
58 $308.90 $64.00 $52,889.89
59 $308.52 $64.38 $52,825.51
60 $308.15 $64.75 $52,760.76
Total de años: 5
  Usted invertirá: $4,474.82 en su casa en el año 5
$3,722.10 irá al INTERES
$752.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $307.77 $65.13 $52,695.63
62 $307.39 $65.51 $52,630.11
63 $307.01 $65.89 $52,564.22
64 $306.62 $66.28 $52,497.94
65 $306.24 $66.66 $52,431.28
66 $305.85 $67.05 $52,364.23
67 $305.46 $67.44 $52,296.78
68 $305.06 $67.84 $52,228.95
69 $304.67 $68.23 $52,160.71
70 $304.27 $68.63 $52,092.08
71 $303.87 $69.03 $52,023.05
72 $303.47 $69.43 $51,953.61
Total de años: 6
  Usted invertirá: $4,474.82 en su casa en el año 6
$3,667.68 irá al INTERES
$807.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $303.06 $69.84 $51,883.78
74 $302.66 $70.25 $51,813.53
75 $302.25 $70.66 $51,742.87
76 $301.83 $71.07 $51,671.80
77 $301.42 $71.48 $51,600.32
78 $301.00 $71.90 $51,528.42
79 $300.58 $72.32 $51,456.10
80 $300.16 $72.74 $51,383.36
81 $299.74 $73.17 $51,310.19
82 $299.31 $73.59 $51,236.60
83 $298.88 $74.02 $51,162.58
84 $298.45 $74.45 $51,088.13
Total de años: 7
  Usted invertirá: $4,474.82 en su casa en el año 7
$3,609.34 irá al INTERES
$865.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $298.01 $74.89 $51,013.24
86 $297.58 $75.32 $50,937.91
87 $297.14 $75.76 $50,862.15
88 $296.70 $76.21 $50,785.94
89 $296.25 $76.65 $50,709.29
90 $295.80 $77.10 $50,632.19
91 $295.35 $77.55 $50,554.65
92 $294.90 $78.00 $50,476.65
93 $294.45 $78.45 $50,398.19
94 $293.99 $78.91 $50,319.28
95 $293.53 $79.37 $50,239.91
96 $293.07 $79.84 $50,160.07
Total de años: 8
  Usted invertirá: $4,474.82 en su casa en el año 8
$3,546.77 irá al INTERES
$928.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $292.60 $80.30 $50,079.77
98 $292.13 $80.77 $49,999.00
99 $291.66 $81.24 $49,917.76
100 $291.19 $81.72 $49,836.04
101 $290.71 $82.19 $49,753.85
102 $290.23 $82.67 $49,671.18
103 $289.75 $83.15 $49,588.03
104 $289.26 $83.64 $49,504.39
105 $288.78 $84.13 $49,420.26
106 $288.28 $84.62 $49,335.64
107 $287.79 $85.11 $49,250.53
108 $287.29 $85.61 $49,164.92
Total de años: 9
  Usted invertirá: $4,474.82 en su casa en el año 9
$3,479.68 irá al INTERES
$995.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $286.80 $86.11 $49,078.82
110 $286.29 $86.61 $48,992.21
111 $285.79 $87.11 $48,905.10
112 $285.28 $87.62 $48,817.47
113 $284.77 $88.13 $48,729.34
114 $284.25 $88.65 $48,640.69
115 $283.74 $89.16 $48,551.53
116 $283.22 $89.68 $48,461.84
117 $282.69 $90.21 $48,371.63
118 $282.17 $90.73 $48,280.90
119 $281.64 $91.26 $48,189.64
120 $281.11 $91.80 $48,097.84
Total de años: 10
  Usted invertirá: $4,474.82 en su casa en el año 10
$3,407.74 irá al INTERES
$1,067.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $280.57 $92.33 $48,005.51
122 $280.03 $92.87 $47,912.64
123 $279.49 $93.41 $47,819.23
124 $278.95 $93.96 $47,725.27
125 $278.40 $94.50 $47,630.77
126 $277.85 $95.06 $47,535.71
127 $277.29 $95.61 $47,440.10
128 $276.73 $96.17 $47,343.93
129 $276.17 $96.73 $47,247.20
130 $275.61 $97.29 $47,149.91
131 $275.04 $97.86 $47,052.05
132 $274.47 $98.43 $46,953.62
Total de años: 11
  Usted invertirá: $4,474.82 en su casa en el año 11
$3,330.60 irá al INTERES
$1,144.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $273.90 $99.01 $46,854.61
134 $273.32 $99.58 $46,755.03
135 $272.74 $100.16 $46,654.86
136 $272.15 $100.75 $46,554.11
137 $271.57 $101.34 $46,452.78
138 $270.97 $101.93 $46,350.85
139 $270.38 $102.52 $46,248.33
140 $269.78 $103.12 $46,145.21
141 $269.18 $103.72 $46,041.49
142 $268.58 $104.33 $45,937.16
143 $267.97 $104.94 $45,832.23
144 $267.35 $105.55 $45,726.68
Total de años: 12
  Usted invertirá: $4,474.82 en su casa en el año 12
$3,247.88 irá al INTERES
$1,226.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $266.74 $106.16 $45,620.51
146 $266.12 $106.78 $45,513.73
147 $265.50 $107.41 $45,406.33
148 $264.87 $108.03 $45,298.30
149 $264.24 $108.66 $45,189.63
150 $263.61 $109.30 $45,080.34
151 $262.97 $109.93 $44,970.40
152 $262.33 $110.57 $44,859.83
153 $261.68 $111.22 $44,748.61
154 $261.03 $111.87 $44,636.74
155 $260.38 $112.52 $44,524.22
156 $259.72 $113.18 $44,411.04
Total de años: 13
  Usted invertirá: $4,474.82 en su casa en el año 13
$3,159.19 irá al INTERES
$1,315.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $259.06 $113.84 $44,297.20
158 $258.40 $114.50 $44,182.70
159 $257.73 $115.17 $44,067.53
160 $257.06 $115.84 $43,951.69
161 $256.38 $116.52 $43,835.17
162 $255.71 $117.20 $43,717.98
163 $255.02 $117.88 $43,600.10
164 $254.33 $118.57 $43,481.53
165 $253.64 $119.26 $43,362.27
166 $252.95 $119.96 $43,242.31
167 $252.25 $120.66 $43,121.66
168 $251.54 $121.36 $43,000.30
Total de años: 14
  Usted invertirá: $4,474.82 en su casa en el año 14
$3,064.08 irá al INTERES
$1,410.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $250.84 $122.07 $42,878.23
170 $250.12 $122.78 $42,755.45
171 $249.41 $123.50 $42,631.96
172 $248.69 $124.22 $42,507.74
173 $247.96 $124.94 $42,382.80
174 $247.23 $125.67 $42,257.13
175 $246.50 $126.40 $42,130.73
176 $245.76 $127.14 $42,003.59
177 $245.02 $127.88 $41,875.71
178 $244.27 $128.63 $41,747.08
179 $243.52 $129.38 $41,617.71
180 $242.77 $130.13 $41,487.57
Total de años: 15
  Usted invertirá: $4,474.82 en su casa en el año 15
$2,962.10 irá al INTERES
$1,512.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $242.01 $130.89 $41,356.68
182 $241.25 $131.65 $41,225.03
183 $240.48 $132.42 $41,092.61
184 $239.71 $133.20 $40,959.41
185 $238.93 $133.97 $40,825.44
186 $238.15 $134.75 $40,690.68
187 $237.36 $135.54 $40,555.15
188 $236.57 $136.33 $40,418.81
189 $235.78 $137.13 $40,281.69
190 $234.98 $137.93 $40,143.76
191 $234.17 $138.73 $40,005.03
192 $233.36 $139.54 $39,865.49
Total de años: 16
  Usted invertirá: $4,474.82 en su casa en el año 16
$2,852.74 irá al INTERES
$1,622.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $232.55 $140.35 $39,725.14
194 $231.73 $141.17 $39,583.97
195 $230.91 $142.00 $39,441.97
196 $230.08 $142.82 $39,299.15
197 $229.25 $143.66 $39,155.49
198 $228.41 $144.50 $39,011.00
199 $227.56 $145.34 $38,865.66
200 $226.72 $146.19 $38,719.47
201 $225.86 $147.04 $38,572.44
202 $225.01 $147.90 $38,424.54
203 $224.14 $148.76 $38,275.78
204 $223.28 $149.63 $38,126.15
Total de años: 17
  Usted invertirá: $4,474.82 en su casa en el año 17
$2,735.48 irá al INTERES
$1,739.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $222.40 $150.50 $37,975.65
206 $221.52 $151.38 $37,824.28
207 $220.64 $152.26 $37,672.02
208 $219.75 $153.15 $37,518.87
209 $218.86 $154.04 $37,364.83
210 $217.96 $154.94 $37,209.89
211 $217.06 $155.84 $37,054.04
212 $216.15 $156.75 $36,897.29
213 $215.23 $157.67 $36,739.62
214 $214.31 $158.59 $36,581.03
215 $213.39 $159.51 $36,421.52
216 $212.46 $160.44 $36,261.08
Total de años: 18
  Usted invertirá: $4,474.82 en su casa en el año 18
$2,609.75 irá al INTERES
$1,865.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $211.52 $161.38 $36,099.70
218 $210.58 $162.32 $35,937.38
219 $209.63 $163.27 $35,774.11
220 $208.68 $164.22 $35,609.89
221 $207.72 $165.18 $35,444.71
222 $206.76 $166.14 $35,278.57
223 $205.79 $167.11 $35,111.46
224 $204.82 $168.09 $34,943.37
225 $203.84 $169.07 $34,774.31
226 $202.85 $170.05 $34,604.26
227 $201.86 $171.04 $34,433.21
228 $200.86 $172.04 $34,261.17
Total de años: 19
  Usted invertirá: $4,474.82 en su casa en el año 19
$2,474.92 irá al INTERES
$1,999.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $199.86 $173.05 $34,088.13
230 $198.85 $174.05 $33,914.07
231 $197.83 $175.07 $33,739.00
232 $196.81 $176.09 $33,562.91
233 $195.78 $177.12 $33,385.79
234 $194.75 $178.15 $33,207.64
235 $193.71 $179.19 $33,028.45
236 $192.67 $180.24 $32,848.21
237 $191.61 $181.29 $32,666.93
238 $190.56 $182.34 $32,484.58
239 $189.49 $183.41 $32,301.17
240 $188.42 $184.48 $32,116.69
Total de años: 20
  Usted invertirá: $4,474.82 en su casa en el año 20
$2,330.35 irá al INTERES
$2,144.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $187.35 $185.55 $31,931.14
242 $186.26 $186.64 $31,744.50
243 $185.18 $187.73 $31,556.78
244 $184.08 $188.82 $31,367.96
245 $182.98 $189.92 $31,178.03
246 $181.87 $191.03 $30,987.00
247 $180.76 $192.14 $30,794.86
248 $179.64 $193.27 $30,601.59
249 $178.51 $194.39 $30,407.20
250 $177.38 $195.53 $30,211.67
251 $176.23 $196.67 $30,015.01
252 $175.09 $197.81 $29,817.19
Total de años: 21
  Usted invertirá: $4,474.82 en su casa en el año 21
$2,175.32 irá al INTERES
$2,299.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $173.93 $198.97 $29,618.22
254 $172.77 $200.13 $29,418.09
255 $171.61 $201.30 $29,216.80
256 $170.43 $202.47 $29,014.33
257 $169.25 $203.65 $28,810.68
258 $168.06 $204.84 $28,605.84
259 $166.87 $206.03 $28,399.80
260 $165.67 $207.24 $28,192.56
261 $164.46 $208.45 $27,984.12
262 $163.24 $209.66 $27,774.46
263 $162.02 $210.88 $27,563.57
264 $160.79 $212.11 $27,351.46
Total de años: 22
  Usted invertirá: $4,474.82 en su casa en el año 22
$2,009.09 irá al INTERES
$2,465.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $159.55 $213.35 $27,138.11
266 $158.31 $214.60 $26,923.51
267 $157.05 $215.85 $26,707.66
268 $155.79 $217.11 $26,490.55
269 $154.53 $218.37 $26,272.18
270 $153.25 $219.65 $26,052.53
271 $151.97 $220.93 $25,831.60
272 $150.68 $222.22 $25,609.39
273 $149.39 $223.51 $25,385.87
274 $148.08 $224.82 $25,161.05
275 $146.77 $226.13 $24,934.93
276 $145.45 $227.45 $24,707.48
Total de años: 23
  Usted invertirá: $4,474.82 en su casa en el año 23
$1,830.84 irá al INTERES
$2,643.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $144.13 $228.78 $24,478.70
278 $142.79 $230.11 $24,248.59
279 $141.45 $231.45 $24,017.14
280 $140.10 $232.80 $23,784.34
281 $138.74 $234.16 $23,550.18
282 $137.38 $235.53 $23,314.65
283 $136.00 $236.90 $23,077.75
284 $134.62 $238.28 $22,839.47
285 $133.23 $239.67 $22,599.80
286 $131.83 $241.07 $22,358.73
287 $130.43 $242.48 $22,116.25
288 $129.01 $243.89 $21,872.36
Total de años: 24
  Usted invertirá: $4,474.82 en su casa en el año 24
$1,639.71 irá al INTERES
$2,835.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $127.59 $245.31 $21,627.05
290 $126.16 $246.74 $21,380.30
291 $124.72 $248.18 $21,132.12
292 $123.27 $249.63 $20,882.49
293 $121.81 $251.09 $20,631.40
294 $120.35 $252.55 $20,378.85
295 $118.88 $254.03 $20,124.82
296 $117.39 $255.51 $19,869.32
297 $115.90 $257.00 $19,612.32
298 $114.41 $258.50 $19,353.82
299 $112.90 $260.00 $19,093.82
300 $111.38 $261.52 $18,832.30
Total de años: 25
  Usted invertirá: $4,474.82 en su casa en el año 25
$1,434.76 irá al INTERES
$3,040.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $109.86 $263.05 $18,569.25
302 $108.32 $264.58 $18,304.67
303 $106.78 $266.12 $18,038.54
304 $105.22 $267.68 $17,770.87
305 $103.66 $269.24 $17,501.63
306 $102.09 $270.81 $17,230.82
307 $100.51 $272.39 $16,958.43
308 $98.92 $273.98 $16,684.45
309 $97.33 $275.58 $16,408.88
310 $95.72 $277.18 $16,131.69
311 $94.10 $278.80 $15,852.89
312 $92.48 $280.43 $15,572.46
Total de años: 26
  Usted invertirá: $4,474.82 en su casa en el año 26
$1,214.99 irá al INTERES
$3,259.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $90.84 $282.06 $15,290.40
314 $89.19 $283.71 $15,006.69
315 $87.54 $285.36 $14,721.33
316 $85.87 $287.03 $14,434.30
317 $84.20 $288.70 $14,145.60
318 $82.52 $290.39 $13,855.22
319 $80.82 $292.08 $13,563.14
320 $79.12 $293.78 $13,269.35
321 $77.40 $295.50 $12,973.85
322 $75.68 $297.22 $12,676.63
323 $73.95 $298.96 $12,377.68
324 $72.20 $300.70 $12,076.98
Total de años: 27
  Usted invertirá: $4,474.82 en su casa en el año 27
$979.34 irá al INTERES
$3,495.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $70.45 $302.45 $11,774.53
326 $68.68 $304.22 $11,470.31
327 $66.91 $305.99 $11,164.32
328 $65.13 $307.78 $10,856.54
329 $63.33 $309.57 $10,546.97
330 $61.52 $311.38 $10,235.59
331 $59.71 $313.19 $9,922.40
332 $57.88 $315.02 $9,607.37
333 $56.04 $316.86 $9,290.51
334 $54.19 $318.71 $8,971.81
335 $52.34 $320.57 $8,651.24
336 $50.47 $322.44 $8,328.80
Total de años: 28
  Usted invertirá: $4,474.82 en su casa en el año 28
$726.65 irá al INTERES
$3,748.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $48.58 $324.32 $8,004.49
338 $46.69 $326.21 $7,678.28
339 $44.79 $328.11 $7,350.17
340 $42.88 $330.03 $7,020.14
341 $40.95 $331.95 $6,688.19
342 $39.01 $333.89 $6,354.30
343 $37.07 $335.84 $6,018.47
344 $35.11 $337.79 $5,680.67
345 $33.14 $339.76 $5,340.91
346 $31.16 $341.75 $4,999.16
347 $29.16 $343.74 $4,655.42
348 $27.16 $345.75 $4,309.67
Total de años: 29
  Usted invertirá: $4,474.82 en su casa en el año 29
$455.69 irá al INTERES
$4,019.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $25.14 $347.76 $3,961.91
350 $23.11 $349.79 $3,612.12
351 $21.07 $351.83 $3,260.29
352 $19.02 $353.88 $2,906.41
353 $16.95 $355.95 $2,550.46
354 $14.88 $358.02 $2,192.43
355 $12.79 $360.11 $1,832.32
356 $10.69 $362.21 $1,470.11
357 $8.58 $364.33 $1,105.78
358 $6.45 $366.45 $739.33
359 $4.31 $368.59 $370.74
360 $2.16 $370.74 $0.00
Total de años: 30
  Usted invertirá: $4,474.82 en su casa en el año 30
$165.15 irá al INTERES
$4,309.67 irá al PRINCIPAL
 

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