Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $5,250.00
Precio a Financiar: $99,750.00
Pago Mensual: $663.64


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $581.88 $81.76 $99,668.24
2 $581.40 $82.24 $99,585.99
3 $580.92 $82.72 $99,503.27
4 $580.44 $83.20 $99,420.07
5 $579.95 $83.69 $99,336.38
6 $579.46 $84.18 $99,252.20
7 $578.97 $84.67 $99,167.54
8 $578.48 $85.16 $99,082.37
9 $577.98 $85.66 $98,996.72
10 $577.48 $86.16 $98,910.56
11 $576.98 $86.66 $98,823.90
12 $576.47 $87.17 $98,736.73
Total de años: 1
  Usted invertirá: $7,963.67 en su casa en el año 1
$6,950.40 irá al INTERES
$1,013.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $575.96 $87.67 $98,649.05
14 $575.45 $88.19 $98,560.87
15 $574.94 $88.70 $98,472.17
16 $574.42 $89.22 $98,382.95
17 $573.90 $89.74 $98,293.21
18 $573.38 $90.26 $98,202.95
19 $572.85 $90.79 $98,112.16
20 $572.32 $91.32 $98,020.84
21 $571.79 $91.85 $97,928.99
22 $571.25 $92.39 $97,836.60
23 $570.71 $92.93 $97,743.68
24 $570.17 $93.47 $97,650.21
Total de años: 2
  Usted invertirá: $7,963.67 en su casa en el año 2
$6,877.15 irá al INTERES
$1,086.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $569.63 $94.01 $97,556.20
26 $569.08 $94.56 $97,461.64
27 $568.53 $95.11 $97,366.52
28 $567.97 $95.67 $97,270.85
29 $567.41 $96.23 $97,174.63
30 $566.85 $96.79 $97,077.84
31 $566.29 $97.35 $96,980.49
32 $565.72 $97.92 $96,882.57
33 $565.15 $98.49 $96,784.08
34 $564.57 $99.07 $96,685.01
35 $564.00 $99.64 $96,585.37
36 $563.41 $100.22 $96,485.15
Total de años: 3
  Usted invertirá: $7,963.67 en su casa en el año 3
$6,798.61 irá al INTERES
$1,165.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $562.83 $100.81 $96,384.34
38 $562.24 $101.40 $96,282.94
39 $561.65 $101.99 $96,180.95
40 $561.06 $102.58 $96,078.37
41 $560.46 $103.18 $95,975.18
42 $559.86 $103.78 $95,871.40
43 $559.25 $104.39 $95,767.01
44 $558.64 $105.00 $95,662.01
45 $558.03 $105.61 $95,556.40
46 $557.41 $106.23 $95,450.18
47 $556.79 $106.85 $95,343.33
48 $556.17 $107.47 $95,235.86
Total de años: 4
  Usted invertirá: $7,963.67 en su casa en el año 4
$6,714.38 irá al INTERES
$1,249.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $555.54 $108.10 $95,127.76
50 $554.91 $108.73 $95,019.03
51 $554.28 $109.36 $94,909.67
52 $553.64 $110.00 $94,799.67
53 $553.00 $110.64 $94,689.03
54 $552.35 $111.29 $94,577.75
55 $551.70 $111.94 $94,465.81
56 $551.05 $112.59 $94,353.22
57 $550.39 $113.25 $94,239.98
58 $549.73 $113.91 $94,126.07
59 $549.07 $114.57 $94,011.50
60 $548.40 $115.24 $93,896.26
Total de años: 5
  Usted invertirá: $7,963.67 en su casa en el año 5
$6,624.07 irá al INTERES
$1,339.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $547.73 $115.91 $93,780.35
62 $547.05 $116.59 $93,663.76
63 $546.37 $117.27 $93,546.50
64 $545.69 $117.95 $93,428.54
65 $545.00 $118.64 $93,309.90
66 $544.31 $119.33 $93,190.57
67 $543.61 $120.03 $93,070.55
68 $542.91 $120.73 $92,949.82
69 $542.21 $121.43 $92,828.39
70 $541.50 $122.14 $92,706.25
71 $540.79 $122.85 $92,583.39
72 $540.07 $123.57 $92,459.82
Total de años: 6
  Usted invertirá: $7,963.67 en su casa en el año 6
$6,527.23 irá al INTERES
$1,436.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $539.35 $124.29 $92,335.53
74 $538.62 $125.02 $92,210.52
75 $537.89 $125.74 $92,084.77
76 $537.16 $126.48 $91,958.30
77 $536.42 $127.22 $91,831.08
78 $535.68 $127.96 $91,703.12
79 $534.93 $128.70 $91,574.42
80 $534.18 $129.46 $91,444.96
81 $533.43 $130.21 $91,314.75
82 $532.67 $130.97 $91,183.78
83 $531.91 $131.73 $91,052.05
84 $531.14 $132.50 $90,919.55
Total de años: 7
  Usted invertirá: $7,963.67 en su casa en el año 7
$6,423.39 irá al INTERES
$1,540.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $530.36 $133.28 $90,786.27
86 $529.59 $134.05 $90,652.22
87 $528.80 $134.83 $90,517.38
88 $528.02 $135.62 $90,381.76
89 $527.23 $136.41 $90,245.35
90 $526.43 $137.21 $90,108.14
91 $525.63 $138.01 $89,970.13
92 $524.83 $138.81 $89,831.32
93 $524.02 $139.62 $89,691.70
94 $523.20 $140.44 $89,551.26
95 $522.38 $141.26 $89,410.00
96 $521.56 $142.08 $89,267.92
Total de años: 8
  Usted invertirá: $7,963.67 en su casa en el año 8
$6,312.05 irá al INTERES
$1,651.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $520.73 $142.91 $89,125.01
98 $519.90 $143.74 $88,981.27
99 $519.06 $144.58 $88,836.69
100 $518.21 $145.43 $88,691.26
101 $517.37 $146.27 $88,544.99
102 $516.51 $147.13 $88,397.86
103 $515.65 $147.99 $88,249.88
104 $514.79 $148.85 $88,101.03
105 $513.92 $149.72 $87,951.31
106 $513.05 $150.59 $87,800.72
107 $512.17 $151.47 $87,649.25
108 $511.29 $152.35 $87,496.90
Total de años: 9
  Usted invertirá: $7,963.67 en su casa en el año 9
$6,192.65 irá al INTERES
$1,771.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $510.40 $153.24 $87,343.66
110 $509.50 $154.13 $87,189.53
111 $508.61 $155.03 $87,034.49
112 $507.70 $155.94 $86,878.55
113 $506.79 $156.85 $86,721.71
114 $505.88 $157.76 $86,563.94
115 $504.96 $158.68 $86,405.26
116 $504.03 $159.61 $86,245.65
117 $503.10 $160.54 $86,085.11
118 $502.16 $161.48 $85,923.64
119 $501.22 $162.42 $85,761.22
120 $500.27 $163.37 $85,597.85
Total de años: 10
  Usted invertirá: $7,963.67 en su casa en el año 10
$6,064.62 irá al INTERES
$1,899.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $499.32 $164.32 $85,433.53
122 $498.36 $165.28 $85,268.26
123 $497.40 $166.24 $85,102.02
124 $496.43 $167.21 $84,934.81
125 $495.45 $168.19 $84,766.62
126 $494.47 $169.17 $84,597.45
127 $493.49 $170.15 $84,427.30
128 $492.49 $171.15 $84,256.15
129 $491.49 $172.15 $84,084.01
130 $490.49 $173.15 $83,910.86
131 $489.48 $174.16 $83,736.70
132 $488.46 $175.18 $83,561.52
Total de años: 11
  Usted invertirá: $7,963.67 en su casa en el año 11
$5,927.34 irá al INTERES
$2,036.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $487.44 $176.20 $83,385.33
134 $486.41 $177.22 $83,208.10
135 $485.38 $178.26 $83,029.84
136 $484.34 $179.30 $82,850.54
137 $483.29 $180.34 $82,670.20
138 $482.24 $181.40 $82,488.80
139 $481.18 $182.45 $82,306.35
140 $480.12 $183.52 $82,122.83
141 $479.05 $184.59 $81,938.24
142 $477.97 $185.67 $81,752.57
143 $476.89 $186.75 $81,565.82
144 $475.80 $187.84 $81,377.99
Total de años: 12
  Usted invertirá: $7,963.67 en su casa en el año 12
$5,780.13 irá al INTERES
$2,183.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $474.70 $188.93 $81,189.05
146 $473.60 $190.04 $80,999.01
147 $472.49 $191.14 $80,807.87
148 $471.38 $192.26 $80,615.61
149 $470.26 $193.38 $80,422.23
150 $469.13 $194.51 $80,227.72
151 $468.00 $195.64 $80,032.07
152 $466.85 $196.79 $79,835.29
153 $465.71 $197.93 $79,637.36
154 $464.55 $199.09 $79,438.27
155 $463.39 $200.25 $79,238.02
156 $462.22 $201.42 $79,036.60
Total de años: 13
  Usted invertirá: $7,963.67 en su casa en el año 13
$5,622.29 irá al INTERES
$2,341.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $461.05 $202.59 $78,834.01
158 $459.87 $203.77 $78,630.23
159 $458.68 $204.96 $78,425.27
160 $457.48 $206.16 $78,219.11
161 $456.28 $207.36 $78,011.75
162 $455.07 $208.57 $77,803.18
163 $453.85 $209.79 $77,593.39
164 $452.63 $211.01 $77,382.38
165 $451.40 $212.24 $77,170.14
166 $450.16 $213.48 $76,956.66
167 $448.91 $214.73 $76,741.94
168 $447.66 $215.98 $76,525.96
Total de años: 14
  Usted invertirá: $7,963.67 en su casa en el año 14
$5,453.03 irá al INTERES
$2,510.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $446.40 $217.24 $76,308.72
170 $445.13 $218.51 $76,090.21
171 $443.86 $219.78 $75,870.43
172 $442.58 $221.06 $75,649.37
173 $441.29 $222.35 $75,427.02
174 $439.99 $223.65 $75,203.37
175 $438.69 $224.95 $74,978.42
176 $437.37 $226.27 $74,752.16
177 $436.05 $227.58 $74,524.57
178 $434.73 $228.91 $74,295.66
179 $433.39 $230.25 $74,065.41
180 $432.05 $231.59 $73,833.82
Total de años: 15
  Usted invertirá: $7,963.67 en su casa en el año 15
$5,271.53 irá al INTERES
$2,692.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $430.70 $232.94 $73,600.88
182 $429.34 $234.30 $73,366.58
183 $427.97 $235.67 $73,130.91
184 $426.60 $237.04 $72,893.87
185 $425.21 $238.43 $72,655.44
186 $423.82 $239.82 $72,415.63
187 $422.42 $241.21 $72,174.41
188 $421.02 $242.62 $71,931.79
189 $419.60 $244.04 $71,687.75
190 $418.18 $245.46 $71,442.29
191 $416.75 $246.89 $71,195.40
192 $415.31 $248.33 $70,947.07
Total de años: 16
  Usted invertirá: $7,963.67 en su casa en el año 16
$5,076.92 irá al INTERES
$2,886.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $413.86 $249.78 $70,697.28
194 $412.40 $251.24 $70,446.05
195 $410.94 $252.70 $70,193.34
196 $409.46 $254.18 $69,939.16
197 $407.98 $255.66 $69,683.50
198 $406.49 $257.15 $69,426.35
199 $404.99 $258.65 $69,167.70
200 $403.48 $260.16 $68,907.54
201 $401.96 $261.68 $68,645.86
202 $400.43 $263.21 $68,382.65
203 $398.90 $264.74 $68,117.91
204 $397.35 $266.28 $67,851.63
Total de años: 17
  Usted invertirá: $7,963.67 en su casa en el año 17
$4,868.23 irá al INTERES
$3,095.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $395.80 $267.84 $67,583.79
206 $394.24 $269.40 $67,314.39
207 $392.67 $270.97 $67,043.42
208 $391.09 $272.55 $66,770.87
209 $389.50 $274.14 $66,496.72
210 $387.90 $275.74 $66,220.98
211 $386.29 $277.35 $65,943.63
212 $384.67 $278.97 $65,664.66
213 $383.04 $280.60 $65,384.07
214 $381.41 $282.23 $65,101.84
215 $379.76 $283.88 $64,817.96
216 $378.10 $285.53 $64,532.42
Total de años: 18
  Usted invertirá: $7,963.67 en su casa en el año 18
$4,644.46 irá al INTERES
$3,319.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $376.44 $287.20 $64,245.22
218 $374.76 $288.88 $63,956.35
219 $373.08 $290.56 $63,665.79
220 $371.38 $292.26 $63,373.53
221 $369.68 $293.96 $63,079.57
222 $367.96 $295.68 $62,783.90
223 $366.24 $297.40 $62,486.50
224 $364.50 $299.13 $62,187.36
225 $362.76 $300.88 $61,886.48
226 $361.00 $302.63 $61,583.85
227 $359.24 $304.40 $61,279.45
228 $357.46 $306.18 $60,973.27
Total de años: 19
  Usted invertirá: $7,963.67 en su casa en el año 19
$4,404.52 irá al INTERES
$3,559.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $355.68 $307.96 $60,665.31
230 $353.88 $309.76 $60,355.55
231 $352.07 $311.57 $60,043.99
232 $350.26 $313.38 $59,730.60
233 $348.43 $315.21 $59,415.39
234 $346.59 $317.05 $59,098.34
235 $344.74 $318.90 $58,779.44
236 $342.88 $320.76 $58,458.69
237 $341.01 $322.63 $58,136.05
238 $339.13 $324.51 $57,811.54
239 $337.23 $326.41 $57,485.14
240 $335.33 $328.31 $57,156.83
Total de años: 20
  Usted invertirá: $7,963.67 en su casa en el año 20
$4,147.23 irá al INTERES
$3,816.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $333.41 $330.22 $56,826.60
242 $331.49 $332.15 $56,494.45
243 $329.55 $334.09 $56,160.36
244 $327.60 $336.04 $55,824.33
245 $325.64 $338.00 $55,486.33
246 $323.67 $339.97 $55,146.36
247 $321.69 $341.95 $54,804.41
248 $319.69 $343.95 $54,460.46
249 $317.69 $345.95 $54,114.51
250 $315.67 $347.97 $53,766.54
251 $313.64 $350.00 $53,416.54
252 $311.60 $352.04 $53,064.49
Total de años: 21
  Usted invertirá: $7,963.67 en su casa en el año 21
$3,871.34 irá al INTERES
$4,092.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $309.54 $354.10 $52,710.40
254 $307.48 $356.16 $52,354.24
255 $305.40 $358.24 $51,996.00
256 $303.31 $360.33 $51,635.67
257 $301.21 $362.43 $51,273.24
258 $299.09 $364.55 $50,908.69
259 $296.97 $366.67 $50,542.02
260 $294.83 $368.81 $50,173.21
261 $292.68 $370.96 $49,802.25
262 $290.51 $373.13 $49,429.12
263 $288.34 $375.30 $49,053.82
264 $286.15 $377.49 $48,676.32
Total de años: 22
  Usted invertirá: $7,963.67 en su casa en el año 22
$3,575.50 irá al INTERES
$4,388.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $283.95 $379.69 $48,296.63
266 $281.73 $381.91 $47,914.72
267 $279.50 $384.14 $47,530.59
268 $277.26 $386.38 $47,144.21
269 $275.01 $388.63 $46,755.58
270 $272.74 $390.90 $46,364.68
271 $270.46 $393.18 $45,971.50
272 $268.17 $395.47 $45,576.03
273 $265.86 $397.78 $45,178.25
274 $263.54 $400.10 $44,778.15
275 $261.21 $402.43 $44,375.72
276 $258.86 $404.78 $43,970.93
Total de años: 23
  Usted invertirá: $7,963.67 en su casa en el año 23
$3,258.28 irá al INTERES
$4,705.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $256.50 $407.14 $43,563.79
278 $254.12 $409.52 $43,154.27
279 $251.73 $411.91 $42,742.37
280 $249.33 $414.31 $42,328.06
281 $246.91 $416.73 $41,911.33
282 $244.48 $419.16 $41,492.18
283 $242.04 $421.60 $41,070.58
284 $239.58 $424.06 $40,646.52
285 $237.10 $426.53 $40,219.98
286 $234.62 $429.02 $39,790.96
287 $232.11 $431.53 $39,359.43
288 $229.60 $434.04 $38,925.39
Total de años: 24
  Usted invertirá: $7,963.67 en su casa en el año 24
$2,918.13 irá al INTERES
$5,045.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $227.06 $436.57 $38,488.82
290 $224.52 $439.12 $38,049.70
291 $221.96 $441.68 $37,608.01
292 $219.38 $444.26 $37,163.75
293 $216.79 $446.85 $36,716.90
294 $214.18 $449.46 $36,267.45
295 $211.56 $452.08 $35,815.37
296 $208.92 $454.72 $35,360.65
297 $206.27 $457.37 $34,903.28
298 $203.60 $460.04 $34,443.24
299 $200.92 $462.72 $33,980.52
300 $198.22 $465.42 $33,515.10
Total de años: 25
  Usted invertirá: $7,963.67 en su casa en el año 25
$2,553.38 irá al INTERES
$5,410.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $195.50 $468.13 $33,046.97
302 $192.77 $470.87 $32,576.10
303 $190.03 $473.61 $32,102.49
304 $187.26 $476.37 $31,626.12
305 $184.49 $479.15 $31,146.96
306 $181.69 $481.95 $30,665.02
307 $178.88 $484.76 $30,180.26
308 $176.05 $487.59 $29,692.67
309 $173.21 $490.43 $29,202.24
310 $170.35 $493.29 $28,708.94
311 $167.47 $496.17 $28,212.77
312 $164.57 $499.06 $27,713.71
Total de años: 26
  Usted invertirá: $7,963.67 en su casa en el año 26
$2,162.27 irá al INTERES
$5,801.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $161.66 $501.98 $27,211.73
314 $158.74 $504.90 $26,706.83
315 $155.79 $507.85 $26,198.98
316 $152.83 $510.81 $25,688.17
317 $149.85 $513.79 $25,174.38
318 $146.85 $516.79 $24,657.59
319 $143.84 $519.80 $24,137.78
320 $140.80 $522.84 $23,614.95
321 $137.75 $525.89 $23,089.06
322 $134.69 $528.95 $22,560.11
323 $131.60 $532.04 $22,028.07
324 $128.50 $535.14 $21,492.93
Total de años: 27
  Usted invertirá: $7,963.67 en su casa en el año 27
$1,742.89 irá al INTERES
$6,220.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $125.38 $538.26 $20,954.66
326 $122.24 $541.40 $20,413.26
327 $119.08 $544.56 $19,868.70
328 $115.90 $547.74 $19,320.96
329 $112.71 $550.93 $18,770.03
330 $109.49 $554.15 $18,215.88
331 $106.26 $557.38 $17,658.50
332 $103.01 $560.63 $17,097.87
333 $99.74 $563.90 $16,533.97
334 $96.45 $567.19 $15,966.78
335 $93.14 $570.50 $15,396.28
336 $89.81 $573.83 $14,822.45
Total de años: 28
  Usted invertirá: $7,963.67 en su casa en el año 28
$1,293.19 irá al INTERES
$6,670.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $86.46 $577.17 $14,245.27
338 $83.10 $580.54 $13,664.73
339 $79.71 $583.93 $13,080.80
340 $76.30 $587.33 $12,493.47
341 $72.88 $590.76 $11,902.71
342 $69.43 $594.21 $11,308.50
343 $65.97 $597.67 $10,710.83
344 $62.48 $601.16 $10,109.67
345 $58.97 $604.67 $9,505.00
346 $55.45 $608.19 $8,896.81
347 $51.90 $611.74 $8,285.07
348 $48.33 $615.31 $7,669.76
Total de años: 29
  Usted invertirá: $7,963.67 en su casa en el año 29
$810.98 irá al INTERES
$7,152.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $44.74 $618.90 $7,050.86
350 $41.13 $622.51 $6,428.35
351 $37.50 $626.14 $5,802.21
352 $33.85 $629.79 $5,172.42
353 $30.17 $633.47 $4,538.95
354 $26.48 $637.16 $3,901.79
355 $22.76 $640.88 $3,260.91
356 $19.02 $644.62 $2,616.29
357 $15.26 $648.38 $1,967.91
358 $11.48 $652.16 $1,315.75
359 $7.68 $655.96 $659.79
360 $3.85 $659.79 $0.00
Total de años: 30
  Usted invertirá: $7,963.67 en su casa en el año 30
$293.91 irá al INTERES
$7,669.76 irá al PRINCIPAL
 

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