Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $3,500.00
Precio a Financiar: $66,500.00
Pago Mensual: $442.43


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $387.92 $54.51 $66,445.49
2 $387.60 $54.83 $66,390.66
3 $387.28 $55.15 $66,335.52
4 $386.96 $55.47 $66,280.05
5 $386.63 $55.79 $66,224.25
6 $386.31 $56.12 $66,168.14
7 $385.98 $56.45 $66,111.69
8 $385.65 $56.77 $66,054.92
9 $385.32 $57.11 $65,997.81
10 $384.99 $57.44 $65,940.37
11 $384.65 $57.77 $65,882.60
12 $384.32 $58.11 $65,824.49
Total de años: 1
  Usted invertirá: $5,309.11 en su casa en el año 1
$4,633.60 irá al INTERES
$675.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $383.98 $58.45 $65,766.04
14 $383.64 $58.79 $65,707.25
15 $383.29 $59.13 $65,648.11
16 $382.95 $59.48 $65,588.63
17 $382.60 $59.83 $65,528.81
18 $382.25 $60.17 $65,468.63
19 $381.90 $60.53 $65,408.11
20 $381.55 $60.88 $65,347.23
21 $381.19 $61.23 $65,285.99
22 $380.83 $61.59 $65,224.40
23 $380.48 $61.95 $65,162.45
24 $380.11 $62.31 $65,100.14
Total de años: 2
  Usted invertirá: $5,309.11 en su casa en el año 2
$4,584.77 irá al INTERES
$724.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $379.75 $62.68 $65,037.46
26 $379.39 $63.04 $64,974.42
27 $379.02 $63.41 $64,911.02
28 $378.65 $63.78 $64,847.24
29 $378.28 $64.15 $64,783.09
30 $377.90 $64.52 $64,718.56
31 $377.52 $64.90 $64,653.66
32 $377.15 $65.28 $64,588.38
33 $376.77 $65.66 $64,522.72
34 $376.38 $66.04 $64,456.68
35 $376.00 $66.43 $64,390.25
36 $375.61 $66.82 $64,323.43
Total de años: 3
  Usted invertirá: $5,309.11 en su casa en el año 3
$4,532.40 irá al INTERES
$776.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $375.22 $67.21 $64,256.22
38 $374.83 $67.60 $64,188.63
39 $374.43 $67.99 $64,120.63
40 $374.04 $68.39 $64,052.24
41 $373.64 $68.79 $63,983.46
42 $373.24 $69.19 $63,914.27
43 $372.83 $69.59 $63,844.67
44 $372.43 $70.00 $63,774.68
45 $372.02 $70.41 $63,704.27
46 $371.61 $70.82 $63,633.45
47 $371.20 $71.23 $63,562.22
48 $370.78 $71.65 $63,490.57
Total de años: 4
  Usted invertirá: $5,309.11 en su casa en el año 4
$4,476.26 irá al INTERES
$832.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $370.36 $72.06 $63,418.51
50 $369.94 $72.48 $63,346.02
51 $369.52 $72.91 $63,273.12
52 $369.09 $73.33 $63,199.78
53 $368.67 $73.76 $63,126.02
54 $368.24 $74.19 $63,051.83
55 $367.80 $74.62 $62,977.21
56 $367.37 $75.06 $62,902.15
57 $366.93 $75.50 $62,826.65
58 $366.49 $75.94 $62,750.71
59 $366.05 $76.38 $62,674.33
60 $365.60 $76.83 $62,597.51
Total de años: 5
  Usted invertirá: $5,309.11 en su casa en el año 5
$4,416.05 irá al INTERES
$893.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $365.15 $77.27 $62,520.23
62 $364.70 $77.72 $62,442.51
63 $364.25 $78.18 $62,364.33
64 $363.79 $78.63 $62,285.70
65 $363.33 $79.09 $62,206.60
66 $362.87 $79.55 $62,127.05
67 $362.41 $80.02 $62,047.03
68 $361.94 $80.49 $61,966.55
69 $361.47 $80.95 $61,885.59
70 $361.00 $81.43 $61,804.16
71 $360.52 $81.90 $61,722.26
72 $360.05 $82.38 $61,639.88
Total de años: 6
  Usted invertirá: $5,309.11 en su casa en el año 6
$4,351.49 irá al INTERES
$957.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $359.57 $82.86 $61,557.02
74 $359.08 $83.34 $61,473.68
75 $358.60 $83.83 $61,389.85
76 $358.11 $84.32 $61,305.53
77 $357.62 $84.81 $61,220.72
78 $357.12 $85.31 $61,135.41
79 $356.62 $85.80 $61,049.61
80 $356.12 $86.30 $60,963.31
81 $355.62 $86.81 $60,876.50
82 $355.11 $87.31 $60,789.19
83 $354.60 $87.82 $60,701.37
84 $354.09 $88.33 $60,613.03
Total de años: 7
  Usted invertirá: $5,309.11 en su casa en el año 7
$4,282.26 irá al INTERES
$1,026.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $353.58 $88.85 $60,524.18
86 $353.06 $89.37 $60,434.81
87 $352.54 $89.89 $60,344.92
88 $352.01 $90.41 $60,254.51
89 $351.48 $90.94 $60,163.57
90 $350.95 $91.47 $60,072.09
91 $350.42 $92.01 $59,980.09
92 $349.88 $92.54 $59,887.55
93 $349.34 $93.08 $59,794.46
94 $348.80 $93.63 $59,700.84
95 $348.25 $94.17 $59,606.67
96 $347.71 $94.72 $59,511.95
Total de años: 8
  Usted invertirá: $5,309.11 en su casa en el año 8
$4,208.03 irá al INTERES
$1,101.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $347.15 $95.27 $59,416.67
98 $346.60 $95.83 $59,320.85
99 $346.04 $96.39 $59,224.46
100 $345.48 $96.95 $59,127.51
101 $344.91 $97.52 $59,029.99
102 $344.34 $98.08 $58,931.91
103 $343.77 $98.66 $58,833.25
104 $343.19 $99.23 $58,734.02
105 $342.62 $99.81 $58,634.21
106 $342.03 $100.39 $58,533.81
107 $341.45 $100.98 $58,432.83
108 $340.86 $101.57 $58,331.27
Total de años: 9
  Usted invertirá: $5,309.11 en su casa en el año 9
$4,128.43 irá al INTERES
$1,180.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $340.27 $102.16 $58,229.11
110 $339.67 $102.76 $58,126.35
111 $339.07 $103.36 $58,022.99
112 $338.47 $103.96 $57,919.04
113 $337.86 $104.57 $57,814.47
114 $337.25 $105.18 $57,709.30
115 $336.64 $105.79 $57,603.51
116 $336.02 $106.41 $57,497.10
117 $335.40 $107.03 $57,390.07
118 $334.78 $107.65 $57,282.42
119 $334.15 $108.28 $57,174.15
120 $333.52 $108.91 $57,065.23
Total de años: 10
  Usted invertirá: $5,309.11 en su casa en el año 10
$4,043.08 irá al INTERES
$1,266.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $332.88 $109.55 $56,955.69
122 $332.24 $110.18 $56,845.50
123 $331.60 $110.83 $56,734.68
124 $330.95 $111.47 $56,623.20
125 $330.30 $112.12 $56,511.08
126 $329.65 $112.78 $56,398.30
127 $328.99 $113.44 $56,284.87
128 $328.33 $114.10 $56,170.77
129 $327.66 $114.76 $56,056.00
130 $326.99 $115.43 $55,940.57
131 $326.32 $116.11 $55,824.46
132 $325.64 $116.78 $55,707.68
Total de años: 11
  Usted invertirá: $5,309.11 en su casa en el año 11
$3,951.56 irá al INTERES
$1,357.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $324.96 $117.46 $55,590.22
134 $324.28 $118.15 $55,472.07
135 $323.59 $118.84 $55,353.23
136 $322.89 $119.53 $55,233.70
137 $322.20 $120.23 $55,113.47
138 $321.50 $120.93 $54,992.53
139 $320.79 $121.64 $54,870.90
140 $320.08 $122.35 $54,748.55
141 $319.37 $123.06 $54,625.49
142 $318.65 $123.78 $54,501.72
143 $317.93 $124.50 $54,377.22
144 $317.20 $125.23 $54,251.99
Total de años: 12
  Usted invertirá: $5,309.11 en su casa en el año 12
$3,853.42 irá al INTERES
$1,455.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $316.47 $125.96 $54,126.03
146 $315.74 $126.69 $53,999.34
147 $315.00 $127.43 $53,871.91
148 $314.25 $128.17 $53,743.74
149 $313.51 $128.92 $53,614.82
150 $312.75 $129.67 $53,485.15
151 $312.00 $130.43 $53,354.72
152 $311.24 $131.19 $53,223.53
153 $310.47 $131.96 $53,091.57
154 $309.70 $132.73 $52,958.85
155 $308.93 $133.50 $52,825.35
156 $308.15 $134.28 $52,691.07
Total de años: 13
  Usted invertirá: $5,309.11 en su casa en el año 13
$3,748.19 irá al INTERES
$1,560.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $307.36 $135.06 $52,556.01
158 $306.58 $135.85 $52,420.16
159 $305.78 $136.64 $52,283.51
160 $304.99 $137.44 $52,146.08
161 $304.19 $138.24 $52,007.83
162 $303.38 $139.05 $51,868.79
163 $302.57 $139.86 $51,728.93
164 $301.75 $140.67 $51,588.26
165 $300.93 $141.49 $51,446.76
166 $300.11 $142.32 $51,304.44
167 $299.28 $143.15 $51,161.29
168 $298.44 $143.99 $51,017.30
Total de años: 14
  Usted invertirá: $5,309.11 en su casa en el año 14
$3,635.35 irá al INTERES
$1,673.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $297.60 $144.83 $50,872.48
170 $296.76 $145.67 $50,726.81
171 $295.91 $146.52 $50,580.29
172 $295.05 $147.37 $50,432.92
173 $294.19 $148.23 $50,284.68
174 $293.33 $149.10 $50,135.58
175 $292.46 $149.97 $49,985.61
176 $291.58 $150.84 $49,834.77
177 $290.70 $151.72 $49,683.05
178 $289.82 $152.61 $49,530.44
179 $288.93 $153.50 $49,376.94
180 $288.03 $154.39 $49,222.55
Total de años: 15
  Usted invertirá: $5,309.11 en su casa en el año 15
$3,514.36 irá al INTERES
$1,794.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $287.13 $155.29 $49,067.25
182 $286.23 $156.20 $48,911.05
183 $285.31 $157.11 $48,753.94
184 $284.40 $158.03 $48,595.91
185 $283.48 $158.95 $48,436.96
186 $282.55 $159.88 $48,277.08
187 $281.62 $160.81 $48,116.27
188 $280.68 $161.75 $47,954.53
189 $279.73 $162.69 $47,791.83
190 $278.79 $163.64 $47,628.19
191 $277.83 $164.60 $47,463.60
192 $276.87 $165.56 $47,298.04
Total de años: 16
  Usted invertirá: $5,309.11 en su casa en el año 16
$3,384.61 irá al INTERES
$1,924.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $275.91 $166.52 $47,131.52
194 $274.93 $167.49 $46,964.03
195 $273.96 $168.47 $46,795.56
196 $272.97 $169.45 $46,626.11
197 $271.99 $170.44 $46,455.67
198 $270.99 $171.43 $46,284.23
199 $269.99 $172.43 $46,111.80
200 $268.99 $173.44 $45,938.36
201 $267.97 $174.45 $45,763.91
202 $266.96 $175.47 $45,588.44
203 $265.93 $176.49 $45,411.94
204 $264.90 $177.52 $45,234.42
Total de años: 17
  Usted invertirá: $5,309.11 en su casa en el año 17
$3,245.49 irá al INTERES
$2,063.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $263.87 $178.56 $45,055.86
206 $262.83 $179.60 $44,876.26
207 $261.78 $180.65 $44,695.61
208 $260.72 $181.70 $44,513.91
209 $259.66 $182.76 $44,331.15
210 $258.60 $183.83 $44,147.32
211 $257.53 $184.90 $43,962.42
212 $256.45 $185.98 $43,776.44
213 $255.36 $187.06 $43,589.38
214 $254.27 $188.15 $43,401.22
215 $253.17 $189.25 $43,211.97
216 $252.07 $190.36 $43,021.62
Total de años: 18
  Usted invertirá: $5,309.11 en su casa en el año 18
$3,096.31 irá al INTERES
$2,212.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $250.96 $191.47 $42,830.15
218 $249.84 $192.58 $42,637.57
219 $248.72 $193.71 $42,443.86
220 $247.59 $194.84 $42,249.02
221 $246.45 $195.97 $42,053.05
222 $245.31 $197.12 $41,855.93
223 $244.16 $198.27 $41,657.66
224 $243.00 $199.42 $41,458.24
225 $241.84 $200.59 $41,257.65
226 $240.67 $201.76 $41,055.90
227 $239.49 $202.93 $40,852.96
228 $238.31 $204.12 $40,648.85
Total de años: 19
  Usted invertirá: $5,309.11 en su casa en el año 19
$2,936.35 irá al INTERES
$2,372.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $237.12 $205.31 $40,443.54
230 $235.92 $206.51 $40,237.03
231 $234.72 $207.71 $40,029.32
232 $233.50 $208.92 $39,820.40
233 $232.29 $210.14 $39,610.26
234 $231.06 $211.37 $39,398.90
235 $229.83 $212.60 $39,186.30
236 $228.59 $213.84 $38,972.46
237 $227.34 $215.09 $38,757.37
238 $226.08 $216.34 $38,541.03
239 $224.82 $217.60 $38,323.42
240 $223.55 $218.87 $38,104.55
Total de años: 20
  Usted invertirá: $5,309.11 en su casa en el año 20
$2,764.82 irá al INTERES
$2,544.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $222.28 $220.15 $37,884.40
242 $220.99 $221.43 $37,662.97
243 $219.70 $222.73 $37,440.24
244 $218.40 $224.02 $37,216.22
245 $217.09 $225.33 $36,990.89
246 $215.78 $226.65 $36,764.24
247 $214.46 $227.97 $36,536.27
248 $213.13 $229.30 $36,306.97
249 $211.79 $230.64 $36,076.34
250 $210.45 $231.98 $35,844.36
251 $209.09 $233.33 $35,611.02
252 $207.73 $234.70 $35,376.33
Total de años: 21
  Usted invertirá: $5,309.11 en su casa en el año 21
$2,580.89 irá al INTERES
$2,728.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $206.36 $236.06 $35,140.27
254 $204.98 $237.44 $34,902.82
255 $203.60 $238.83 $34,664.00
256 $202.21 $240.22 $34,423.78
257 $200.81 $241.62 $34,182.16
258 $199.40 $243.03 $33,939.13
259 $197.98 $244.45 $33,694.68
260 $196.55 $245.87 $33,448.81
261 $195.12 $247.31 $33,201.50
262 $193.68 $248.75 $32,952.75
263 $192.22 $250.20 $32,702.54
264 $190.76 $251.66 $32,450.88
Total de años: 22
  Usted invertirá: $5,309.11 en su casa en el año 22
$2,383.67 irá al INTERES
$2,925.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $189.30 $253.13 $32,197.75
266 $187.82 $254.61 $31,943.15
267 $186.34 $256.09 $31,687.06
268 $184.84 $257.58 $31,429.47
269 $183.34 $259.09 $31,170.38
270 $181.83 $260.60 $30,909.79
271 $180.31 $262.12 $30,647.67
272 $178.78 $263.65 $30,384.02
273 $177.24 $265.19 $30,118.83
274 $175.69 $266.73 $29,852.10
275 $174.14 $268.29 $29,583.81
276 $172.57 $269.85 $29,313.96
Total de años: 23
  Usted invertirá: $5,309.11 en su casa en el año 23
$2,172.19 irá al INTERES
$3,136.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $171.00 $271.43 $29,042.53
278 $169.41 $273.01 $28,769.52
279 $167.82 $274.60 $28,494.91
280 $166.22 $276.21 $28,218.71
281 $164.61 $277.82 $27,940.89
282 $162.99 $279.44 $27,661.45
283 $161.36 $281.07 $27,380.38
284 $159.72 $282.71 $27,097.68
285 $158.07 $284.36 $26,813.32
286 $156.41 $286.02 $26,527.31
287 $154.74 $287.68 $26,239.62
288 $153.06 $289.36 $25,950.26
Total de años: 24
  Usted invertirá: $5,309.11 en su casa en el año 24
$1,945.42 irá al INTERES
$3,363.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $151.38 $291.05 $25,659.21
290 $149.68 $292.75 $25,366.46
291 $147.97 $294.46 $25,072.01
292 $146.25 $296.17 $24,775.84
293 $144.53 $297.90 $24,477.94
294 $142.79 $299.64 $24,178.30
295 $141.04 $301.39 $23,876.91
296 $139.28 $303.14 $23,573.77
297 $137.51 $304.91 $23,268.85
298 $135.73 $306.69 $22,962.16
299 $133.95 $308.48 $22,653.68
300 $132.15 $310.28 $22,343.40
Total de años: 25
  Usted invertirá: $5,309.11 en su casa en el año 25
$1,702.26 irá al INTERES
$3,606.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $130.34 $312.09 $22,031.31
302 $128.52 $313.91 $21,717.40
303 $126.68 $315.74 $21,401.66
304 $124.84 $317.58 $21,084.08
305 $122.99 $319.44 $20,764.64
306 $121.13 $321.30 $20,443.34
307 $119.25 $323.17 $20,120.17
308 $117.37 $325.06 $19,795.11
309 $115.47 $326.95 $19,468.16
310 $113.56 $328.86 $19,139.30
311 $111.65 $330.78 $18,808.52
312 $109.72 $332.71 $18,475.81
Total de años: 26
  Usted invertirá: $5,309.11 en su casa en el año 26
$1,441.52 irá al INTERES
$3,867.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $107.78 $334.65 $18,141.15
314 $105.82 $336.60 $17,804.55
315 $103.86 $338.57 $17,465.99
316 $101.88 $340.54 $17,125.44
317 $99.90 $342.53 $16,782.92
318 $97.90 $344.53 $16,438.39
319 $95.89 $346.54 $16,091.86
320 $93.87 $348.56 $15,743.30
321 $91.84 $350.59 $15,392.71
322 $89.79 $352.64 $15,040.07
323 $87.73 $354.69 $14,685.38
324 $85.66 $356.76 $14,328.62
Total de años: 27
  Usted invertirá: $5,309.11 en su casa en el año 27
$1,161.93 irá al INTERES
$4,147.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $83.58 $358.84 $13,969.78
326 $81.49 $360.94 $13,608.84
327 $79.38 $363.04 $13,245.80
328 $77.27 $365.16 $12,880.64
329 $75.14 $367.29 $12,513.35
330 $72.99 $369.43 $12,143.92
331 $70.84 $371.59 $11,772.33
332 $68.67 $373.75 $11,398.58
333 $66.49 $375.93 $11,022.64
334 $64.30 $378.13 $10,644.52
335 $62.09 $380.33 $10,264.18
336 $59.87 $382.55 $9,881.63
Total de años: 28
  Usted invertirá: $5,309.11 en su casa en el año 28
$862.13 irá al INTERES
$4,446.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $57.64 $384.78 $9,496.85
338 $55.40 $387.03 $9,109.82
339 $53.14 $389.29 $8,720.54
340 $50.87 $391.56 $8,328.98
341 $48.59 $393.84 $7,935.14
342 $46.29 $396.14 $7,539.00
343 $43.98 $398.45 $7,140.55
344 $41.65 $400.77 $6,739.78
345 $39.32 $403.11 $6,336.67
346 $36.96 $405.46 $5,931.21
347 $34.60 $407.83 $5,523.38
348 $32.22 $410.21 $5,113.17
Total de años: 29
  Usted invertirá: $5,309.11 en su casa en el año 29
$540.65 irá al INTERES
$4,768.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $29.83 $412.60 $4,700.57
350 $27.42 $415.01 $4,285.57
351 $25.00 $417.43 $3,868.14
352 $22.56 $419.86 $3,448.28
353 $20.11 $422.31 $3,025.97
354 $17.65 $424.77 $2,601.19
355 $15.17 $427.25 $2,173.94
356 $12.68 $429.74 $1,744.19
357 $10.17 $432.25 $1,311.94
358 $7.65 $434.77 $877.17
359 $5.12 $437.31 $439.86
360 $2.57 $439.86 $0.00
Total de años: 30
  Usted invertirá: $5,309.11 en su casa en el año 30
$195.94 irá al INTERES
$5,113.17 irá al PRINCIPAL
 

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