Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $5,400.00
Precio a Financiar: $102,600.00
Pago Mensual: $682.60


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $598.50 $84.10 $102,515.90
2 $598.01 $84.59 $102,431.31
3 $597.52 $85.08 $102,346.22
4 $597.02 $85.58 $102,260.64
5 $596.52 $86.08 $102,174.56
6 $596.02 $86.58 $102,087.98
7 $595.51 $87.09 $102,000.89
8 $595.01 $87.60 $101,913.30
9 $594.49 $88.11 $101,825.19
10 $593.98 $88.62 $101,736.57
11 $593.46 $89.14 $101,647.44
12 $592.94 $89.66 $101,557.78
Total de años: 1
  Usted invertirá: $8,191.20 en su casa en el año 1
$7,148.98 irá al INTERES
$1,042.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $592.42 $90.18 $101,467.60
14 $591.89 $90.71 $101,376.89
15 $591.37 $91.24 $101,285.66
16 $590.83 $91.77 $101,193.89
17 $590.30 $92.30 $101,101.59
18 $589.76 $92.84 $101,008.75
19 $589.22 $93.38 $100,915.36
20 $588.67 $93.93 $100,821.44
21 $588.13 $94.48 $100,726.96
22 $587.57 $95.03 $100,631.94
23 $587.02 $95.58 $100,536.35
24 $586.46 $96.14 $100,440.22
Total de años: 2
  Usted invertirá: $8,191.20 en su casa en el año 2
$7,073.64 irá al INTERES
$1,117.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $585.90 $96.70 $100,343.52
26 $585.34 $97.26 $100,246.25
27 $584.77 $97.83 $100,148.42
28 $584.20 $98.40 $100,050.02
29 $583.63 $98.98 $99,951.05
30 $583.05 $99.55 $99,851.49
31 $582.47 $100.13 $99,751.36
32 $581.88 $100.72 $99,650.64
33 $581.30 $101.30 $99,549.34
34 $580.70 $101.90 $99,447.44
35 $580.11 $102.49 $99,344.95
36 $579.51 $103.09 $99,241.86
Total de años: 3
  Usted invertirá: $8,191.20 en su casa en el año 3
$6,992.85 irá al INTERES
$1,198.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $578.91 $103.69 $99,138.17
38 $578.31 $104.29 $99,033.88
39 $577.70 $104.90 $98,928.98
40 $577.09 $105.51 $98,823.46
41 $576.47 $106.13 $98,717.33
42 $575.85 $106.75 $98,610.58
43 $575.23 $107.37 $98,503.21
44 $574.60 $108.00 $98,395.21
45 $573.97 $108.63 $98,286.59
46 $573.34 $109.26 $98,177.32
47 $572.70 $109.90 $98,067.42
48 $572.06 $110.54 $97,956.88
Total de años: 4
  Usted invertirá: $8,191.20 en su casa en el año 4
$6,906.22 irá al INTERES
$1,284.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $571.42 $111.19 $97,845.70
50 $570.77 $111.83 $97,733.86
51 $570.11 $112.49 $97,621.38
52 $569.46 $113.14 $97,508.24
53 $568.80 $113.80 $97,394.43
54 $568.13 $114.47 $97,279.97
55 $567.47 $115.13 $97,164.83
56 $566.79 $115.81 $97,049.03
57 $566.12 $116.48 $96,932.55
58 $565.44 $117.16 $96,815.39
59 $564.76 $117.84 $96,697.54
60 $564.07 $118.53 $96,579.01
Total de años: 5
  Usted invertirá: $8,191.20 en su casa en el año 5
$6,813.33 irá al INTERES
$1,377.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $563.38 $119.22 $96,459.79
62 $562.68 $119.92 $96,339.87
63 $561.98 $120.62 $96,219.25
64 $561.28 $121.32 $96,097.93
65 $560.57 $122.03 $95,975.90
66 $559.86 $122.74 $95,853.16
67 $559.14 $123.46 $95,729.70
68 $558.42 $124.18 $95,605.53
69 $557.70 $124.90 $95,480.63
70 $556.97 $125.63 $95,355.00
71 $556.24 $126.36 $95,228.63
72 $555.50 $127.10 $95,101.53
Total de años: 6
  Usted invertirá: $8,191.20 en su casa en el año 6
$6,713.73 irá al INTERES
$1,477.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $554.76 $127.84 $94,973.69
74 $554.01 $128.59 $94,845.10
75 $553.26 $129.34 $94,715.77
76 $552.51 $130.09 $94,585.67
77 $551.75 $130.85 $94,454.82
78 $550.99 $131.61 $94,323.21
79 $550.22 $132.38 $94,190.83
80 $549.45 $133.15 $94,057.68
81 $548.67 $133.93 $93,923.74
82 $547.89 $134.71 $93,789.03
83 $547.10 $135.50 $93,653.53
84 $546.31 $136.29 $93,517.25
Total de años: 7
  Usted invertirá: $8,191.20 en su casa en el año 7
$6,606.92 irá al INTERES
$1,584.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $545.52 $137.08 $93,380.16
86 $544.72 $137.88 $93,242.28
87 $543.91 $138.69 $93,103.59
88 $543.10 $139.50 $92,964.10
89 $542.29 $140.31 $92,823.79
90 $541.47 $141.13 $92,682.66
91 $540.65 $141.95 $92,540.71
92 $539.82 $142.78 $92,397.93
93 $538.99 $143.61 $92,254.32
94 $538.15 $144.45 $92,109.87
95 $537.31 $145.29 $91,964.57
96 $536.46 $146.14 $91,818.43
Total de años: 8
  Usted invertirá: $8,191.20 en su casa en el año 8
$6,492.39 irá al INTERES
$1,698.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $535.61 $146.99 $91,671.44
98 $534.75 $147.85 $91,523.59
99 $533.89 $148.71 $91,374.88
100 $533.02 $149.58 $91,225.30
101 $532.15 $150.45 $91,074.84
102 $531.27 $151.33 $90,923.51
103 $530.39 $152.21 $90,771.30
104 $529.50 $153.10 $90,618.20
105 $528.61 $153.99 $90,464.21
106 $527.71 $154.89 $90,309.31
107 $526.80 $155.80 $90,153.52
108 $525.90 $156.70 $89,996.81
Total de años: 9
  Usted invertirá: $8,191.20 en su casa en el año 9
$6,369.58 irá al INTERES
$1,821.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $524.98 $157.62 $89,839.19
110 $524.06 $158.54 $89,680.65
111 $523.14 $159.46 $89,521.19
112 $522.21 $160.39 $89,360.80
113 $521.27 $161.33 $89,199.47
114 $520.33 $162.27 $89,037.20
115 $519.38 $163.22 $88,873.98
116 $518.43 $164.17 $88,709.81
117 $517.47 $165.13 $88,544.69
118 $516.51 $166.09 $88,378.60
119 $515.54 $167.06 $88,211.54
120 $514.57 $168.03 $88,043.51
Total de años: 10
  Usted invertirá: $8,191.20 en su casa en el año 10
$6,237.90 irá al INTERES
$1,953.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $513.59 $169.01 $87,874.49
122 $512.60 $170.00 $87,704.49
123 $511.61 $170.99 $87,533.50
124 $510.61 $171.99 $87,361.51
125 $509.61 $172.99 $87,188.52
126 $508.60 $174.00 $87,014.52
127 $507.58 $175.02 $86,839.51
128 $506.56 $176.04 $86,663.47
129 $505.54 $177.06 $86,486.41
130 $504.50 $178.10 $86,308.31
131 $503.47 $179.14 $86,129.17
132 $502.42 $180.18 $85,948.99
Total de años: 11
  Usted invertirá: $8,191.20 en su casa en el año 11
$6,096.69 irá al INTERES
$2,094.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $501.37 $181.23 $85,767.76
134 $500.31 $182.29 $85,585.47
135 $499.25 $183.35 $85,402.12
136 $498.18 $184.42 $85,217.70
137 $497.10 $185.50 $85,032.20
138 $496.02 $186.58 $84,845.63
139 $494.93 $187.67 $84,657.96
140 $493.84 $188.76 $84,469.20
141 $492.74 $189.86 $84,279.33
142 $491.63 $190.97 $84,088.36
143 $490.52 $192.08 $83,896.28
144 $489.39 $193.21 $83,703.07
Total de años: 12
  Usted invertirá: $8,191.20 en su casa en el año 12
$5,945.28 irá al INTERES
$2,245.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $488.27 $194.33 $83,508.74
146 $487.13 $195.47 $83,313.27
147 $485.99 $196.61 $83,116.67
148 $484.85 $197.75 $82,918.91
149 $483.69 $198.91 $82,720.01
150 $482.53 $200.07 $82,519.94
151 $481.37 $201.23 $82,318.71
152 $480.19 $202.41 $82,116.30
153 $479.01 $203.59 $81,912.71
154 $477.82 $204.78 $81,707.93
155 $476.63 $205.97 $81,501.96
156 $475.43 $207.17 $81,294.79
Total de años: 13
  Usted invertirá: $8,191.20 en su casa en el año 13
$5,782.92 irá al INTERES
$2,408.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $474.22 $208.38 $81,086.41
158 $473.00 $209.60 $80,876.81
159 $471.78 $210.82 $80,665.99
160 $470.55 $212.05 $80,453.94
161 $469.31 $213.29 $80,240.66
162 $468.07 $214.53 $80,026.13
163 $466.82 $215.78 $79,810.35
164 $465.56 $217.04 $79,593.31
165 $464.29 $218.31 $79,375.00
166 $463.02 $219.58 $79,155.42
167 $461.74 $220.86 $78,934.56
168 $460.45 $222.15 $78,712.41
Total de años: 14
  Usted invertirá: $8,191.20 en su casa en el año 14
$5,608.83 irá al INTERES
$2,582.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $459.16 $223.44 $78,488.97
170 $457.85 $224.75 $78,264.22
171 $456.54 $226.06 $78,038.16
172 $455.22 $227.38 $77,810.78
173 $453.90 $228.70 $77,582.08
174 $452.56 $230.04 $77,352.04
175 $451.22 $231.38 $77,120.66
176 $449.87 $232.73 $76,887.93
177 $448.51 $234.09 $76,653.84
178 $447.15 $235.45 $76,418.39
179 $445.77 $236.83 $76,181.56
180 $444.39 $238.21 $75,943.36
Total de años: 15
  Usted invertirá: $8,191.20 en su casa en el año 15
$5,422.15 irá al INTERES
$2,769.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $443.00 $239.60 $75,703.76
182 $441.61 $241.00 $75,462.76
183 $440.20 $242.40 $75,220.36
184 $438.79 $243.81 $74,976.55
185 $437.36 $245.24 $74,731.31
186 $435.93 $246.67 $74,484.64
187 $434.49 $248.11 $74,236.54
188 $433.05 $249.55 $73,986.98
189 $431.59 $251.01 $73,735.97
190 $430.13 $252.47 $73,483.50
191 $428.65 $253.95 $73,229.55
192 $427.17 $255.43 $72,974.12
Total de años: 16
  Usted invertirá: $8,191.20 en su casa en el año 16
$5,221.97 irá al INTERES
$2,969.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $425.68 $256.92 $72,717.21
194 $424.18 $258.42 $72,458.79
195 $422.68 $259.92 $72,198.87
196 $421.16 $261.44 $71,937.43
197 $419.63 $262.97 $71,674.46
198 $418.10 $264.50 $71,409.96
199 $416.56 $266.04 $71,143.92
200 $415.01 $267.59 $70,876.32
201 $413.45 $269.16 $70,607.17
202 $411.88 $270.73 $70,336.44
203 $410.30 $272.30 $70,064.14
204 $408.71 $273.89 $69,790.25
Total de años: 17
  Usted invertirá: $8,191.20 en su casa en el año 17
$5,007.33 irá al INTERES
$3,183.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $407.11 $275.49 $69,514.76
206 $405.50 $277.10 $69,237.66
207 $403.89 $278.71 $68,958.94
208 $402.26 $280.34 $68,678.61
209 $400.63 $281.98 $68,396.63
210 $398.98 $283.62 $68,113.01
211 $397.33 $285.27 $67,827.74
212 $395.66 $286.94 $67,540.80
213 $393.99 $288.61 $67,252.18
214 $392.30 $290.30 $66,961.89
215 $390.61 $291.99 $66,669.90
216 $388.91 $293.69 $66,376.21
Total de años: 18
  Usted invertirá: $8,191.20 en su casa en el año 18
$4,777.16 irá al INTERES
$3,414.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $387.19 $295.41 $66,080.80
218 $385.47 $297.13 $65,783.67
219 $383.74 $298.86 $65,484.81
220 $381.99 $300.61 $65,184.20
221 $380.24 $302.36 $64,881.84
222 $378.48 $304.12 $64,577.72
223 $376.70 $305.90 $64,271.82
224 $374.92 $307.68 $63,964.14
225 $373.12 $309.48 $63,654.67
226 $371.32 $311.28 $63,343.39
227 $369.50 $313.10 $63,030.29
228 $367.68 $314.92 $62,715.36
Total de años: 19
  Usted invertirá: $8,191.20 en su casa en el año 19
$4,530.36 irá al INTERES
$3,660.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $365.84 $316.76 $62,398.60
230 $363.99 $318.61 $62,080.00
231 $362.13 $320.47 $61,759.53
232 $360.26 $322.34 $61,437.19
233 $358.38 $324.22 $61,112.98
234 $356.49 $326.11 $60,786.87
235 $354.59 $328.01 $60,458.86
236 $352.68 $329.92 $60,128.93
237 $350.75 $331.85 $59,797.09
238 $348.82 $333.78 $59,463.30
239 $346.87 $335.73 $59,127.57
240 $344.91 $337.69 $58,789.88
Total de años: 20
  Usted invertirá: $8,191.20 en su casa en el año 20
$4,265.72 irá al INTERES
$3,925.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $342.94 $339.66 $58,450.22
242 $340.96 $341.64 $58,108.58
243 $338.97 $343.63 $57,764.95
244 $336.96 $345.64 $57,419.31
245 $334.95 $347.65 $57,071.65
246 $332.92 $349.68 $56,721.97
247 $330.88 $351.72 $56,370.25
248 $328.83 $353.77 $56,016.48
249 $326.76 $355.84 $55,660.64
250 $324.69 $357.91 $55,302.72
251 $322.60 $360.00 $54,942.72
252 $320.50 $362.10 $54,580.62
Total de años: 21
  Usted invertirá: $8,191.20 en su casa en el año 21
$3,981.95 irá al INTERES
$4,209.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $318.39 $364.21 $54,216.41
254 $316.26 $366.34 $53,850.07
255 $314.13 $368.47 $53,481.60
256 $311.98 $370.62 $53,110.97
257 $309.81 $372.79 $52,738.19
258 $307.64 $374.96 $52,363.22
259 $305.45 $377.15 $51,986.08
260 $303.25 $379.35 $51,606.73
261 $301.04 $381.56 $51,225.17
262 $298.81 $383.79 $50,841.38
263 $296.57 $386.03 $50,455.35
264 $294.32 $388.28 $50,067.08
Total de años: 22
  Usted invertirá: $8,191.20 en su casa en el año 22
$3,677.66 irá al INTERES
$4,513.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $292.06 $390.54 $49,676.53
266 $289.78 $392.82 $49,283.71
267 $287.49 $395.11 $48,888.60
268 $285.18 $397.42 $48,491.18
269 $282.87 $399.74 $48,091.45
270 $280.53 $402.07 $47,689.38
271 $278.19 $404.41 $47,284.97
272 $275.83 $406.77 $46,878.20
273 $273.46 $409.14 $46,469.06
274 $271.07 $411.53 $46,057.52
275 $268.67 $413.93 $45,643.59
276 $266.25 $416.35 $45,227.25
Total de años: 23
  Usted invertirá: $8,191.20 en su casa en el año 23
$3,351.37 irá al INTERES
$4,839.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $263.83 $418.77 $44,808.47
278 $261.38 $421.22 $44,387.25
279 $258.93 $423.67 $43,963.58
280 $256.45 $426.15 $43,537.43
281 $253.97 $428.63 $43,108.80
282 $251.47 $431.13 $42,677.67
283 $248.95 $433.65 $42,244.02
284 $246.42 $436.18 $41,807.84
285 $243.88 $438.72 $41,369.12
286 $241.32 $441.28 $40,927.84
287 $238.75 $443.85 $40,483.99
288 $236.16 $446.44 $40,037.54
Total de años: 24
  Usted invertirá: $8,191.20 en su casa en el año 24
$3,001.50 irá al INTERES
$5,189.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $233.55 $449.05 $39,588.50
290 $230.93 $451.67 $39,136.83
291 $228.30 $454.30 $38,682.53
292 $225.65 $456.95 $38,225.57
293 $222.98 $459.62 $37,765.96
294 $220.30 $462.30 $37,303.66
295 $217.60 $465.00 $36,838.66
296 $214.89 $467.71 $36,370.95
297 $212.16 $470.44 $35,900.52
298 $209.42 $473.18 $35,427.34
299 $206.66 $475.94 $34,951.40
300 $203.88 $478.72 $34,472.68
Total de años: 25
  Usted invertirá: $8,191.20 en su casa en el año 25
$2,626.34 irá al INTERES
$5,564.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $201.09 $481.51 $33,991.17
302 $198.28 $484.32 $33,506.85
303 $195.46 $487.14 $33,019.71
304 $192.61 $489.99 $32,529.72
305 $189.76 $492.84 $32,036.88
306 $186.88 $495.72 $31,541.16
307 $183.99 $498.61 $31,042.55
308 $181.08 $501.52 $30,541.03
309 $178.16 $504.44 $30,036.59
310 $175.21 $507.39 $29,529.20
311 $172.25 $510.35 $29,018.85
312 $169.28 $513.32 $28,505.53
Total de años: 26
  Usted invertirá: $8,191.20 en su casa en el año 26
$2,224.05 irá al INTERES
$5,967.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $166.28 $516.32 $27,989.21
314 $163.27 $519.33 $27,469.88
315 $160.24 $522.36 $26,947.52
316 $157.19 $525.41 $26,422.11
317 $154.13 $528.47 $25,893.64
318 $151.05 $531.55 $25,362.09
319 $147.95 $534.65 $24,827.43
320 $144.83 $537.77 $24,289.66
321 $141.69 $540.91 $23,748.75
322 $138.53 $544.07 $23,204.68
323 $135.36 $547.24 $22,657.44
324 $132.17 $550.43 $22,107.01
Total de años: 27
  Usted invertirá: $8,191.20 en su casa en el año 27
$1,792.69 irá al INTERES
$6,398.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $128.96 $553.64 $21,553.37
326 $125.73 $556.87 $20,996.50
327 $122.48 $560.12 $20,436.38
328 $119.21 $563.39 $19,872.99
329 $115.93 $566.67 $19,306.31
330 $112.62 $569.98 $18,736.33
331 $109.30 $573.31 $18,163.03
332 $105.95 $576.65 $17,586.38
333 $102.59 $580.01 $17,006.37
334 $99.20 $583.40 $16,422.97
335 $95.80 $586.80 $15,836.17
336 $92.38 $590.22 $15,245.95
Total de años: 28
  Usted invertirá: $8,191.20 en su casa en el año 28
$1,330.14 irá al INTERES
$6,861.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $88.93 $593.67 $14,652.28
338 $85.47 $597.13 $14,055.15
339 $81.99 $600.61 $13,454.54
340 $78.48 $604.12 $12,850.42
341 $74.96 $607.64 $12,242.79
342 $71.42 $611.18 $11,631.60
343 $67.85 $614.75 $11,016.85
344 $64.26 $618.34 $10,398.52
345 $60.66 $621.94 $9,776.57
346 $57.03 $625.57 $9,151.00
347 $53.38 $629.22 $8,521.78
348 $49.71 $632.89 $7,888.89
Total de años: 29
  Usted invertirá: $8,191.20 en su casa en el año 29
$834.15 irá al INTERES
$7,357.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $46.02 $636.58 $7,252.31
350 $42.31 $640.30 $6,612.02
351 $38.57 $644.03 $5,967.99
352 $34.81 $647.79 $5,320.20
353 $31.03 $651.57 $4,668.63
354 $27.23 $655.37 $4,013.27
355 $23.41 $659.19 $3,354.08
356 $19.57 $663.03 $2,691.04
357 $15.70 $666.90 $2,024.14
358 $11.81 $670.79 $1,353.35
359 $7.89 $674.71 $678.64
360 $3.96 $678.64 $0.00
Total de años: 30
  Usted invertirá: $8,191.20 en su casa en el año 30
$302.31 irá al INTERES
$7,888.89 irá al PRINCIPAL
 

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