Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $3,495.00
Precio a Financiar: $66,405.00
Pago Mensual: $441.79


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $387.36 $54.43 $66,350.57
2 $387.04 $54.75 $66,295.82
3 $386.73 $55.07 $66,240.75
4 $386.40 $55.39 $66,185.36
5 $386.08 $55.71 $66,129.65
6 $385.76 $56.04 $66,073.61
7 $385.43 $56.36 $66,017.25
8 $385.10 $56.69 $65,960.55
9 $384.77 $57.02 $65,903.53
10 $384.44 $57.36 $65,846.17
11 $384.10 $57.69 $65,788.48
12 $383.77 $58.03 $65,730.45
Total de años: 1
  Usted invertirá: $5,301.53 en su casa en el año 1
$4,626.98 irá al INTERES
$674.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $383.43 $58.37 $65,672.08
14 $383.09 $58.71 $65,613.38
15 $382.74 $59.05 $65,554.33
16 $382.40 $59.39 $65,494.93
17 $382.05 $59.74 $65,435.19
18 $381.71 $60.09 $65,375.11
19 $381.35 $60.44 $65,314.67
20 $381.00 $60.79 $65,253.87
21 $380.65 $61.15 $65,192.73
22 $380.29 $61.50 $65,131.22
23 $379.93 $61.86 $65,069.36
24 $379.57 $62.22 $65,007.14
Total de años: 2
  Usted invertirá: $5,301.53 en su casa en el año 2
$4,578.22 irá al INTERES
$723.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $379.21 $62.59 $64,944.55
26 $378.84 $62.95 $64,881.60
27 $378.48 $63.32 $64,818.28
28 $378.11 $63.69 $64,754.60
29 $377.74 $64.06 $64,690.54
30 $377.36 $64.43 $64,626.11
31 $376.99 $64.81 $64,561.30
32 $376.61 $65.19 $64,496.11
33 $376.23 $65.57 $64,430.54
34 $375.84 $65.95 $64,364.59
35 $375.46 $66.33 $64,298.26
36 $375.07 $66.72 $64,231.54
Total de años: 3
  Usted invertirá: $5,301.53 en su casa en el año 3
$4,525.93 irá al INTERES
$775.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $374.68 $67.11 $64,164.43
38 $374.29 $67.50 $64,096.93
39 $373.90 $67.90 $64,029.03
40 $373.50 $68.29 $63,960.74
41 $373.10 $68.69 $63,892.05
42 $372.70 $69.09 $63,822.96
43 $372.30 $69.49 $63,753.47
44 $371.90 $69.90 $63,683.57
45 $371.49 $70.31 $63,613.26
46 $371.08 $70.72 $63,542.55
47 $370.66 $71.13 $63,471.42
48 $370.25 $71.54 $63,399.87
Total de años: 4
  Usted invertirá: $5,301.53 en su casa en el año 4
$4,469.86 irá al INTERES
$831.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $369.83 $71.96 $63,327.91
50 $369.41 $72.38 $63,255.53
51 $368.99 $72.80 $63,182.73
52 $368.57 $73.23 $63,109.50
53 $368.14 $73.66 $63,035.84
54 $367.71 $74.09 $62,961.76
55 $367.28 $74.52 $62,887.24
56 $366.84 $74.95 $62,812.29
57 $366.41 $75.39 $62,736.90
58 $365.97 $75.83 $62,661.07
59 $365.52 $76.27 $62,584.80
60 $365.08 $76.72 $62,508.08
Total de años: 5
  Usted invertirá: $5,301.53 en su casa en el año 5
$4,409.74 irá al INTERES
$891.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $364.63 $77.16 $62,430.92
62 $364.18 $77.61 $62,353.30
63 $363.73 $78.07 $62,275.24
64 $363.27 $78.52 $62,196.72
65 $362.81 $78.98 $62,117.74
66 $362.35 $79.44 $62,038.30
67 $361.89 $79.90 $61,958.39
68 $361.42 $80.37 $61,878.02
69 $360.96 $80.84 $61,797.18
70 $360.48 $81.31 $61,715.87
71 $360.01 $81.78 $61,634.09
72 $359.53 $82.26 $61,551.83
Total de años: 6
  Usted invertirá: $5,301.53 en su casa en el año 6
$4,345.27 irá al INTERES
$956.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $359.05 $82.74 $61,469.08
74 $358.57 $83.22 $61,385.86
75 $358.08 $83.71 $61,302.15
76 $357.60 $84.20 $61,217.95
77 $357.10 $84.69 $61,133.26
78 $356.61 $85.18 $61,048.08
79 $356.11 $85.68 $60,962.40
80 $355.61 $86.18 $60,876.22
81 $355.11 $86.68 $60,789.53
82 $354.61 $87.19 $60,702.35
83 $354.10 $87.70 $60,614.65
84 $353.59 $88.21 $60,526.44
Total de años: 7
  Usted invertirá: $5,301.53 en su casa en el año 7
$4,276.14 irá al INTERES
$1,025.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $353.07 $88.72 $60,437.72
86 $352.55 $89.24 $60,348.48
87 $352.03 $89.76 $60,258.71
88 $351.51 $90.28 $60,168.43
89 $350.98 $90.81 $60,077.62
90 $350.45 $91.34 $59,986.28
91 $349.92 $91.87 $59,894.40
92 $349.38 $92.41 $59,801.99
93 $348.84 $92.95 $59,709.04
94 $348.30 $93.49 $59,615.55
95 $347.76 $94.04 $59,521.52
96 $347.21 $94.59 $59,426.93
Total de años: 8
  Usted invertirá: $5,301.53 en su casa en el año 8
$4,202.02 irá al INTERES
$1,099.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $346.66 $95.14 $59,331.79
98 $346.10 $95.69 $59,236.10
99 $345.54 $96.25 $59,139.85
100 $344.98 $96.81 $59,043.04
101 $344.42 $97.38 $58,945.66
102 $343.85 $97.94 $58,847.72
103 $343.28 $98.52 $58,749.20
104 $342.70 $99.09 $58,650.11
105 $342.13 $99.67 $58,550.44
106 $341.54 $100.25 $58,450.19
107 $340.96 $100.83 $58,349.36
108 $340.37 $101.42 $58,247.94
Total de años: 9
  Usted invertirá: $5,301.53 en su casa en el año 9
$4,122.54 irá al INTERES
$1,178.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $339.78 $102.01 $58,145.92
110 $339.18 $102.61 $58,043.31
111 $338.59 $103.21 $57,940.10
112 $337.98 $103.81 $57,836.29
113 $337.38 $104.42 $57,731.88
114 $336.77 $105.02 $57,626.85
115 $336.16 $105.64 $57,521.22
116 $335.54 $106.25 $57,414.96
117 $334.92 $106.87 $57,308.09
118 $334.30 $107.50 $57,200.59
119 $333.67 $108.12 $57,092.47
120 $333.04 $108.75 $56,983.71
Total de años: 10
  Usted invertirá: $5,301.53 en su casa en el año 10
$4,037.31 irá al INTERES
$1,264.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $332.40 $109.39 $56,874.32
122 $331.77 $110.03 $56,764.30
123 $331.13 $110.67 $56,653.63
124 $330.48 $111.31 $56,542.31
125 $329.83 $111.96 $56,430.35
126 $329.18 $112.62 $56,317.73
127 $328.52 $113.27 $56,204.46
128 $327.86 $113.93 $56,090.52
129 $327.19 $114.60 $55,975.92
130 $326.53 $115.27 $55,860.66
131 $325.85 $115.94 $55,744.72
132 $325.18 $116.62 $55,628.10
Total de años: 11
  Usted invertirá: $5,301.53 en su casa en el año 11
$3,945.92 irá al INTERES
$1,355.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $324.50 $117.30 $55,510.80
134 $323.81 $117.98 $55,392.82
135 $323.12 $118.67 $55,274.15
136 $322.43 $119.36 $55,154.79
137 $321.74 $120.06 $55,034.73
138 $321.04 $120.76 $54,913.97
139 $320.33 $121.46 $54,792.51
140 $319.62 $122.17 $54,670.34
141 $318.91 $122.88 $54,547.46
142 $318.19 $123.60 $54,423.86
143 $317.47 $124.32 $54,299.53
144 $316.75 $125.05 $54,174.49
Total de años: 12
  Usted invertirá: $5,301.53 en su casa en el año 12
$3,847.92 irá al INTERES
$1,453.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $316.02 $125.78 $54,048.71
146 $315.28 $126.51 $53,922.20
147 $314.55 $127.25 $53,794.95
148 $313.80 $127.99 $53,666.96
149 $313.06 $128.74 $53,538.23
150 $312.31 $129.49 $53,408.74
151 $311.55 $130.24 $53,278.50
152 $310.79 $131.00 $53,147.49
153 $310.03 $131.77 $53,015.73
154 $309.26 $132.54 $52,883.19
155 $308.49 $133.31 $52,749.88
156 $307.71 $134.09 $52,615.79
Total de años: 13
  Usted invertirá: $5,301.53 en su casa en el año 13
$3,742.84 irá al INTERES
$1,558.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $306.93 $134.87 $52,480.93
158 $306.14 $135.66 $52,345.27
159 $305.35 $136.45 $52,208.82
160 $304.55 $137.24 $52,071.58
161 $303.75 $138.04 $51,933.54
162 $302.95 $138.85 $51,794.69
163 $302.14 $139.66 $51,655.03
164 $301.32 $140.47 $51,514.56
165 $300.50 $141.29 $51,373.27
166 $299.68 $142.12 $51,231.15
167 $298.85 $142.95 $51,088.20
168 $298.01 $143.78 $50,944.42
Total de años: 14
  Usted invertirá: $5,301.53 en su casa en el año 14
$3,630.16 irá al INTERES
$1,671.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $297.18 $144.62 $50,799.80
170 $296.33 $145.46 $50,654.34
171 $295.48 $146.31 $50,508.03
172 $294.63 $147.16 $50,360.87
173 $293.77 $148.02 $50,212.85
174 $292.91 $148.89 $50,063.96
175 $292.04 $149.75 $49,914.21
176 $291.17 $150.63 $49,763.58
177 $290.29 $151.51 $49,612.07
178 $289.40 $152.39 $49,459.68
179 $288.51 $153.28 $49,306.40
180 $287.62 $154.17 $49,152.23
Total de años: 15
  Usted invertirá: $5,301.53 en su casa en el año 15
$3,509.33 irá al INTERES
$1,792.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $286.72 $155.07 $48,997.16
182 $285.82 $155.98 $48,841.18
183 $284.91 $156.89 $48,684.29
184 $283.99 $157.80 $48,526.49
185 $283.07 $158.72 $48,367.77
186 $282.15 $159.65 $48,208.12
187 $281.21 $160.58 $48,047.54
188 $280.28 $161.52 $47,886.02
189 $279.34 $162.46 $47,723.56
190 $278.39 $163.41 $47,560.15
191 $277.43 $164.36 $47,395.79
192 $276.48 $165.32 $47,230.48
Total de años: 16
  Usted invertirá: $5,301.53 en su casa en el año 16
$3,379.78 irá al INTERES
$1,921.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $275.51 $166.28 $47,064.19
194 $274.54 $167.25 $46,896.94
195 $273.57 $168.23 $46,728.71
196 $272.58 $169.21 $46,559.50
197 $271.60 $170.20 $46,389.30
198 $270.60 $171.19 $46,218.11
199 $269.61 $172.19 $46,045.93
200 $268.60 $173.19 $45,872.73
201 $267.59 $174.20 $45,698.53
202 $266.57 $175.22 $45,523.31
203 $265.55 $176.24 $45,347.07
204 $264.52 $177.27 $45,169.80
Total de años: 17
  Usted invertirá: $5,301.53 en su casa en el año 17
$3,240.85 irá al INTERES
$2,060.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $263.49 $178.30 $44,991.50
206 $262.45 $179.34 $44,812.15
207 $261.40 $180.39 $44,631.76
208 $260.35 $181.44 $44,450.32
209 $259.29 $182.50 $44,267.82
210 $258.23 $183.57 $44,084.25
211 $257.16 $184.64 $43,899.62
212 $256.08 $185.71 $43,713.90
213 $255.00 $186.80 $43,527.11
214 $253.91 $187.89 $43,339.22
215 $252.81 $188.98 $43,150.24
216 $251.71 $190.08 $42,960.16
Total de años: 18
  Usted invertirá: $5,301.53 en su casa en el año 18
$3,091.89 irá al INTERES
$2,209.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $250.60 $191.19 $42,768.96
218 $249.49 $192.31 $42,576.65
219 $248.36 $193.43 $42,383.22
220 $247.24 $194.56 $42,188.67
221 $246.10 $195.69 $41,992.97
222 $244.96 $196.84 $41,796.14
223 $243.81 $197.98 $41,598.15
224 $242.66 $199.14 $41,399.02
225 $241.49 $200.30 $41,198.72
226 $240.33 $201.47 $40,997.25
227 $239.15 $202.64 $40,794.60
228 $237.97 $203.83 $40,590.78
Total de años: 19
  Usted invertirá: $5,301.53 en su casa en el año 19
$2,932.15 irá al INTERES
$2,369.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $236.78 $205.01 $40,385.76
230 $235.58 $206.21 $40,179.55
231 $234.38 $207.41 $39,972.14
232 $233.17 $208.62 $39,763.52
233 $231.95 $209.84 $39,553.68
234 $230.73 $211.06 $39,342.61
235 $229.50 $212.30 $39,130.32
236 $228.26 $213.53 $38,916.78
237 $227.01 $214.78 $38,702.00
238 $225.76 $216.03 $38,485.97
239 $224.50 $217.29 $38,268.68
240 $223.23 $218.56 $38,050.12
Total de años: 20
  Usted invertirá: $5,301.53 en su casa en el año 20
$2,760.87 irá al INTERES
$2,540.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $221.96 $219.84 $37,830.28
242 $220.68 $221.12 $37,609.16
243 $219.39 $222.41 $37,386.76
244 $218.09 $223.70 $37,163.05
245 $216.78 $225.01 $36,938.04
246 $215.47 $226.32 $36,711.72
247 $214.15 $227.64 $36,484.08
248 $212.82 $228.97 $36,255.11
249 $211.49 $230.31 $36,024.80
250 $210.14 $231.65 $35,793.15
251 $208.79 $233.00 $35,560.15
252 $207.43 $234.36 $35,325.79
Total de años: 21
  Usted invertirá: $5,301.53 en su casa en el año 21
$2,577.20 irá al INTERES
$2,724.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $206.07 $235.73 $35,090.06
254 $204.69 $237.10 $34,852.96
255 $203.31 $238.49 $34,614.48
256 $201.92 $239.88 $34,374.60
257 $200.52 $241.28 $34,133.33
258 $199.11 $242.68 $33,890.64
259 $197.70 $244.10 $33,646.54
260 $196.27 $245.52 $33,401.02
261 $194.84 $246.95 $33,154.07
262 $193.40 $248.40 $32,905.67
263 $191.95 $249.84 $32,655.83
264 $190.49 $251.30 $32,404.52
Total de años: 22
  Usted invertirá: $5,301.53 en su casa en el año 22
$2,380.26 irá al INTERES
$2,921.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $189.03 $252.77 $32,151.76
266 $187.55 $254.24 $31,897.51
267 $186.07 $255.73 $31,641.79
268 $184.58 $257.22 $31,384.57
269 $183.08 $258.72 $31,125.86
270 $181.57 $260.23 $30,865.63
271 $180.05 $261.74 $30,603.88
272 $178.52 $263.27 $30,340.61
273 $176.99 $264.81 $30,075.81
274 $175.44 $266.35 $29,809.45
275 $173.89 $267.91 $29,541.55
276 $172.33 $269.47 $29,272.08
Total de años: 23
  Usted invertirá: $5,301.53 en su casa en el año 23
$2,169.08 irá al INTERES
$3,132.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $170.75 $271.04 $29,001.04
278 $169.17 $272.62 $28,728.42
279 $167.58 $274.21 $28,454.21
280 $165.98 $275.81 $28,178.39
281 $164.37 $277.42 $27,900.97
282 $162.76 $279.04 $27,621.94
283 $161.13 $280.67 $27,341.27
284 $159.49 $282.30 $27,058.97
285 $157.84 $283.95 $26,775.02
286 $156.19 $285.61 $26,489.41
287 $154.52 $287.27 $26,202.14
288 $152.85 $288.95 $25,913.19
Total de años: 24
  Usted invertirá: $5,301.53 en su casa en el año 24
$1,942.64 irá al INTERES
$3,358.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $151.16 $290.63 $25,622.55
290 $149.46 $292.33 $25,330.23
291 $147.76 $294.03 $25,036.19
292 $146.04 $295.75 $24,740.44
293 $144.32 $297.47 $24,442.97
294 $142.58 $299.21 $24,143.76
295 $140.84 $300.96 $23,842.80
296 $139.08 $302.71 $23,540.09
297 $137.32 $304.48 $23,235.61
298 $135.54 $306.25 $22,929.36
299 $133.75 $308.04 $22,621.32
300 $131.96 $309.84 $22,311.48
Total de años: 25
  Usted invertirá: $5,301.53 en su casa en el año 25
$1,699.82 irá al INTERES
$3,601.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $130.15 $311.64 $21,999.84
302 $128.33 $313.46 $21,686.38
303 $126.50 $315.29 $21,371.09
304 $124.66 $317.13 $21,053.96
305 $122.81 $318.98 $20,734.98
306 $120.95 $320.84 $20,414.14
307 $119.08 $322.71 $20,091.43
308 $117.20 $324.59 $19,766.83
309 $115.31 $326.49 $19,440.35
310 $113.40 $328.39 $19,111.95
311 $111.49 $330.31 $18,781.65
312 $109.56 $332.23 $18,449.41
Total de años: 26
  Usted invertirá: $5,301.53 en su casa en el año 26
$1,439.46 irá al INTERES
$3,862.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $107.62 $334.17 $18,115.24
314 $105.67 $336.12 $17,779.12
315 $103.71 $338.08 $17,441.03
316 $101.74 $340.05 $17,100.98
317 $99.76 $342.04 $16,758.94
318 $97.76 $344.03 $16,414.91
319 $95.75 $346.04 $16,068.87
320 $93.74 $348.06 $15,720.81
321 $91.70 $350.09 $15,370.72
322 $89.66 $352.13 $15,018.59
323 $87.61 $354.19 $14,664.40
324 $85.54 $356.25 $14,308.15
Total de años: 27
  Usted invertirá: $5,301.53 en su casa en el año 27
$1,160.27 irá al INTERES
$4,141.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $83.46 $358.33 $13,949.82
326 $81.37 $360.42 $13,589.40
327 $79.27 $362.52 $13,226.88
328 $77.16 $364.64 $12,862.24
329 $75.03 $366.76 $12,495.48
330 $72.89 $368.90 $12,126.57
331 $70.74 $371.06 $11,755.52
332 $68.57 $373.22 $11,382.30
333 $66.40 $375.40 $11,006.90
334 $64.21 $377.59 $10,629.31
335 $62.00 $379.79 $10,249.52
336 $59.79 $382.01 $9,867.52
Total de años: 28
  Usted invertirá: $5,301.53 en su casa en el año 28
$860.90 irá al INTERES
$4,440.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $57.56 $384.23 $9,483.28
338 $55.32 $386.47 $9,096.81
339 $53.06 $388.73 $8,708.08
340 $50.80 $391.00 $8,317.08
341 $48.52 $393.28 $7,923.80
342 $46.22 $395.57 $7,528.23
343 $43.91 $397.88 $7,130.35
344 $41.59 $400.20 $6,730.15
345 $39.26 $402.53 $6,327.62
346 $36.91 $404.88 $5,922.73
347 $34.55 $407.24 $5,515.49
348 $32.17 $409.62 $5,105.87
Total de años: 29
  Usted invertirá: $5,301.53 en su casa en el año 29
$539.88 irá al INTERES
$4,761.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $29.78 $412.01 $4,693.86
350 $27.38 $414.41 $4,279.44
351 $24.96 $416.83 $3,862.61
352 $22.53 $419.26 $3,443.35
353 $20.09 $421.71 $3,021.64
354 $17.63 $424.17 $2,597.48
355 $15.15 $426.64 $2,170.83
356 $12.66 $429.13 $1,741.70
357 $10.16 $431.63 $1,310.07
358 $7.64 $434.15 $875.92
359 $5.11 $436.68 $439.23
360 $2.56 $439.23 $0.00
Total de años: 30
  Usted invertirá: $5,301.53 en su casa en el año 30
$195.66 irá al INTERES
$5,105.87 irá al PRINCIPAL
 

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