Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $5,500.00
Precio a Financiar: $104,500.00
Pago Mensual: $695.24


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $609.58 $85.66 $104,414.34
2 $609.08 $86.16 $104,328.18
3 $608.58 $86.66 $104,241.52
4 $608.08 $87.17 $104,154.36
5 $607.57 $87.67 $104,066.69
6 $607.06 $88.19 $103,978.50
7 $606.54 $88.70 $103,889.80
8 $606.02 $89.22 $103,800.58
9 $605.50 $89.74 $103,710.84
10 $604.98 $90.26 $103,620.58
11 $604.45 $90.79 $103,529.80
12 $603.92 $91.32 $103,438.48
Total de años: 1
  Usted invertirá: $8,342.89 en su casa en el año 1
$7,281.37 irá al INTERES
$1,061.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $603.39 $91.85 $103,346.63
14 $602.86 $92.39 $103,254.24
15 $602.32 $92.92 $103,161.32
16 $601.77 $93.47 $103,067.85
17 $601.23 $94.01 $102,973.84
18 $600.68 $94.56 $102,879.28
19 $600.13 $95.11 $102,784.17
20 $599.57 $95.67 $102,688.50
21 $599.02 $96.22 $102,592.28
22 $598.45 $96.79 $102,495.49
23 $597.89 $97.35 $102,398.14
24 $597.32 $97.92 $102,300.22
Total de años: 2
  Usted invertirá: $8,342.89 en su casa en el año 2
$7,204.63 irá al INTERES
$1,138.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $596.75 $98.49 $102,201.73
26 $596.18 $99.06 $102,102.67
27 $595.60 $99.64 $102,003.02
28 $595.02 $100.22 $101,902.80
29 $594.43 $100.81 $101,801.99
30 $593.84 $101.40 $101,700.60
31 $593.25 $101.99 $101,598.61
32 $592.66 $102.58 $101,496.03
33 $592.06 $103.18 $101,392.84
34 $591.46 $103.78 $101,289.06
35 $590.85 $104.39 $101,184.67
36 $590.24 $105.00 $101,079.68
Total de años: 3
  Usted invertirá: $8,342.89 en su casa en el año 3
$7,122.35 irá al INTERES
$1,220.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $589.63 $105.61 $100,974.07
38 $589.02 $106.23 $100,867.84
39 $588.40 $106.85 $100,761.00
40 $587.77 $107.47 $100,653.53
41 $587.15 $108.10 $100,545.43
42 $586.52 $108.73 $100,436.71
43 $585.88 $109.36 $100,327.35
44 $585.24 $110.00 $100,217.35
45 $584.60 $110.64 $100,106.71
46 $583.96 $111.29 $99,995.42
47 $583.31 $111.93 $99,883.49
48 $582.65 $112.59 $99,770.90
Total de años: 4
  Usted invertirá: $8,342.89 en su casa en el año 4
$7,034.12 irá al INTERES
$1,308.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $582.00 $113.24 $99,657.66
50 $581.34 $113.90 $99,543.75
51 $580.67 $114.57 $99,429.18
52 $580.00 $115.24 $99,313.94
53 $579.33 $115.91 $99,198.03
54 $578.66 $116.59 $99,081.45
55 $577.98 $117.27 $98,964.18
56 $577.29 $117.95 $98,846.23
57 $576.60 $118.64 $98,727.59
58 $575.91 $119.33 $98,608.26
59 $575.21 $120.03 $98,488.24
60 $574.51 $120.73 $98,367.51
Total de años: 5
  Usted invertirá: $8,342.89 en su casa en el año 5
$6,939.50 irá al INTERES
$1,403.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $573.81 $121.43 $98,246.08
62 $573.10 $122.14 $98,123.94
63 $572.39 $122.85 $98,001.09
64 $571.67 $123.57 $97,877.52
65 $570.95 $124.29 $97,753.23
66 $570.23 $125.01 $97,628.22
67 $569.50 $125.74 $97,502.48
68 $568.76 $126.48 $97,376.00
69 $568.03 $127.21 $97,248.79
70 $567.28 $127.96 $97,120.83
71 $566.54 $128.70 $96,992.13
72 $565.79 $129.45 $96,862.67
Total de años: 6
  Usted invertirá: $8,342.89 en su casa en el año 6
$6,838.05 irá al INTERES
$1,504.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $565.03 $130.21 $96,732.46
74 $564.27 $130.97 $96,601.49
75 $563.51 $131.73 $96,469.76
76 $562.74 $132.50 $96,337.26
77 $561.97 $133.27 $96,203.99
78 $561.19 $134.05 $96,069.94
79 $560.41 $134.83 $95,935.10
80 $559.62 $135.62 $95,799.48
81 $558.83 $136.41 $95,663.07
82 $558.03 $137.21 $95,525.87
83 $557.23 $138.01 $95,387.86
84 $556.43 $138.81 $95,249.05
Total de años: 7
  Usted invertirá: $8,342.89 en su casa en el año 7
$6,729.27 irá al INTERES
$1,613.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $555.62 $139.62 $95,109.43
86 $554.80 $140.44 $94,968.99
87 $553.99 $141.26 $94,827.73
88 $553.16 $142.08 $94,685.66
89 $552.33 $142.91 $94,542.75
90 $551.50 $143.74 $94,399.01
91 $550.66 $144.58 $94,254.43
92 $549.82 $145.42 $94,109.00
93 $548.97 $146.27 $93,962.73
94 $548.12 $147.13 $93,815.60
95 $547.26 $147.98 $93,667.62
96 $546.39 $148.85 $93,518.77
Total de años: 8
  Usted invertirá: $8,342.89 en su casa en el año 8
$6,612.62 irá al INTERES
$1,730.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $545.53 $149.71 $93,369.06
98 $544.65 $150.59 $93,218.47
99 $543.77 $151.47 $93,067.00
100 $542.89 $152.35 $92,914.65
101 $542.00 $153.24 $92,761.42
102 $541.11 $154.13 $92,607.28
103 $540.21 $155.03 $92,452.25
104 $539.30 $155.94 $92,296.31
105 $538.40 $156.85 $92,139.47
106 $537.48 $157.76 $91,981.71
107 $536.56 $158.68 $91,823.03
108 $535.63 $159.61 $91,663.42
Total de años: 9
  Usted invertirá: $8,342.89 en su casa en el año 9
$6,487.54 irá al INTERES
$1,855.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $534.70 $160.54 $91,502.88
110 $533.77 $161.47 $91,341.41
111 $532.82 $162.42 $91,178.99
112 $531.88 $163.36 $91,015.63
113 $530.92 $164.32 $90,851.31
114 $529.97 $165.28 $90,686.04
115 $529.00 $166.24 $90,519.80
116 $528.03 $167.21 $90,352.59
117 $527.06 $168.18 $90,184.40
118 $526.08 $169.17 $90,015.24
119 $525.09 $170.15 $89,845.09
120 $524.10 $171.14 $89,673.94
Total de años: 10
  Usted invertirá: $8,342.89 en su casa en el año 10
$6,353.41 irá al INTERES
$1,989.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $523.10 $172.14 $89,501.80
122 $522.09 $173.15 $89,328.65
123 $521.08 $174.16 $89,154.49
124 $520.07 $175.17 $88,979.32
125 $519.05 $176.20 $88,803.12
126 $518.02 $177.22 $88,625.90
127 $516.98 $178.26 $88,447.65
128 $515.94 $179.30 $88,268.35
129 $514.90 $180.34 $88,088.01
130 $513.85 $181.39 $87,906.61
131 $512.79 $182.45 $87,724.16
132 $511.72 $183.52 $87,540.64
Total de años: 11
  Usted invertirá: $8,342.89 en su casa en el año 11
$6,209.59 irá al INTERES
$2,133.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $510.65 $184.59 $87,356.05
134 $509.58 $185.66 $87,170.39
135 $508.49 $186.75 $86,983.64
136 $507.40 $187.84 $86,795.81
137 $506.31 $188.93 $86,606.87
138 $505.21 $190.03 $86,416.84
139 $504.10 $191.14 $86,225.70
140 $502.98 $192.26 $86,033.44
141 $501.86 $193.38 $85,840.06
142 $500.73 $194.51 $85,645.55
143 $499.60 $195.64 $85,449.91
144 $498.46 $196.78 $85,253.13
Total de años: 12
  Usted invertirá: $8,342.89 en su casa en el año 12
$6,055.38 irá al INTERES
$2,287.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $497.31 $197.93 $85,055.20
146 $496.16 $199.09 $84,856.11
147 $494.99 $200.25 $84,655.86
148 $493.83 $201.42 $84,454.45
149 $492.65 $202.59 $84,251.86
150 $491.47 $203.77 $84,048.09
151 $490.28 $204.96 $83,843.13
152 $489.08 $206.16 $83,636.97
153 $487.88 $207.36 $83,429.61
154 $486.67 $208.57 $83,221.04
155 $485.46 $209.79 $83,011.26
156 $484.23 $211.01 $82,800.25
Total de años: 13
  Usted invertirá: $8,342.89 en su casa en el año 13
$5,890.01 irá al INTERES
$2,452.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $483.00 $212.24 $82,588.01
158 $481.76 $213.48 $82,374.53
159 $480.52 $214.72 $82,159.81
160 $479.27 $215.98 $81,943.83
161 $478.01 $217.24 $81,726.60
162 $476.74 $218.50 $81,508.09
163 $475.46 $219.78 $81,288.32
164 $474.18 $221.06 $81,067.26
165 $472.89 $222.35 $80,844.91
166 $471.60 $223.65 $80,621.26
167 $470.29 $224.95 $80,396.31
168 $468.98 $226.26 $80,170.05
Total de años: 14
  Usted invertirá: $8,342.89 en su casa en el año 14
$5,712.70 irá al INTERES
$2,630.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $467.66 $227.58 $79,942.47
170 $466.33 $228.91 $79,713.56
171 $465.00 $230.25 $79,483.31
172 $463.65 $231.59 $79,251.72
173 $462.30 $232.94 $79,018.78
174 $460.94 $234.30 $78,784.49
175 $459.58 $235.66 $78,548.82
176 $458.20 $237.04 $78,311.78
177 $456.82 $238.42 $78,073.36
178 $455.43 $239.81 $77,833.55
179 $454.03 $241.21 $77,592.33
180 $452.62 $242.62 $77,349.72
Total de años: 15
  Usted invertirá: $8,342.89 en su casa en el año 15
$5,522.56 irá al INTERES
$2,820.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $451.21 $244.03 $77,105.68
182 $449.78 $245.46 $76,860.22
183 $448.35 $246.89 $76,613.33
184 $446.91 $248.33 $76,365.00
185 $445.46 $249.78 $76,115.22
186 $444.01 $251.24 $75,863.99
187 $442.54 $252.70 $75,611.29
188 $441.07 $254.18 $75,357.11
189 $439.58 $255.66 $75,101.45
190 $438.09 $257.15 $74,844.31
191 $436.59 $258.65 $74,585.66
192 $435.08 $260.16 $74,325.50
Total de años: 16
  Usted invertirá: $8,342.89 en su casa en el año 16
$5,318.68 irá al INTERES
$3,024.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $433.57 $261.68 $74,063.82
194 $432.04 $263.20 $73,800.62
195 $430.50 $264.74 $73,535.88
196 $428.96 $266.28 $73,269.60
197 $427.41 $267.84 $73,001.77
198 $425.84 $269.40 $72,732.37
199 $424.27 $270.97 $72,461.40
200 $422.69 $272.55 $72,188.85
201 $421.10 $274.14 $71,914.71
202 $419.50 $275.74 $71,638.97
203 $417.89 $277.35 $71,361.62
204 $416.28 $278.96 $71,082.66
Total de años: 17
  Usted invertirá: $8,342.89 en su casa en el año 17
$5,100.05 irá al INTERES
$3,242.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $414.65 $280.59 $70,802.07
206 $413.01 $282.23 $70,519.84
207 $411.37 $283.88 $70,235.96
208 $409.71 $285.53 $69,950.43
209 $408.04 $287.20 $69,663.23
210 $406.37 $288.87 $69,374.36
211 $404.68 $290.56 $69,083.80
212 $402.99 $292.25 $68,791.55
213 $401.28 $293.96 $68,497.60
214 $399.57 $295.67 $68,201.92
215 $397.84 $297.40 $67,904.53
216 $396.11 $299.13 $67,605.40
Total de años: 18
  Usted invertirá: $8,342.89 en su casa en el año 18
$4,865.63 irá al INTERES
$3,477.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $394.36 $300.88 $67,304.52
218 $392.61 $302.63 $67,001.89
219 $390.84 $304.40 $66,697.49
220 $389.07 $306.17 $66,391.32
221 $387.28 $307.96 $66,083.36
222 $385.49 $309.75 $65,773.61
223 $383.68 $311.56 $65,462.04
224 $381.86 $313.38 $65,148.66
225 $380.03 $315.21 $64,833.46
226 $378.20 $317.05 $64,516.41
227 $376.35 $318.90 $64,197.52
228 $374.49 $320.76 $63,876.76
Total de años: 19
  Usted invertirá: $8,342.89 en su casa en el año 19
$4,614.26 irá al INTERES
$3,728.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $372.61 $322.63 $63,554.13
230 $370.73 $324.51 $63,229.63
231 $368.84 $326.40 $62,903.22
232 $366.94 $328.31 $62,574.92
233 $365.02 $330.22 $62,244.70
234 $363.09 $332.15 $61,912.55
235 $361.16 $334.08 $61,578.47
236 $359.21 $336.03 $61,242.43
237 $357.25 $337.99 $60,904.44
238 $355.28 $339.97 $60,564.47
239 $353.29 $341.95 $60,222.52
240 $351.30 $343.94 $59,878.58
Total de años: 20
  Usted invertirá: $8,342.89 en su casa en el año 20
$4,344.71 irá al INTERES
$3,998.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $349.29 $345.95 $59,532.63
242 $347.27 $347.97 $59,184.67
243 $345.24 $350.00 $58,834.67
244 $343.20 $352.04 $58,482.63
245 $341.15 $354.09 $58,128.54
246 $339.08 $356.16 $57,772.38
247 $337.01 $358.24 $57,414.14
248 $334.92 $360.33 $57,053.82
249 $332.81 $362.43 $56,691.39
250 $330.70 $364.54 $56,326.85
251 $328.57 $366.67 $55,960.18
252 $326.43 $368.81 $55,591.37
Total de años: 21
  Usted invertirá: $8,342.89 en su casa en el año 21
$4,055.69 irá al INTERES
$4,287.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $324.28 $370.96 $55,220.42
254 $322.12 $373.12 $54,847.29
255 $319.94 $375.30 $54,472.00
256 $317.75 $377.49 $54,094.51
257 $315.55 $379.69 $53,714.82
258 $313.34 $381.90 $53,332.91
259 $311.11 $384.13 $52,948.78
260 $308.87 $386.37 $52,562.41
261 $306.61 $388.63 $52,173.78
262 $304.35 $390.89 $51,782.89
263 $302.07 $393.17 $51,389.71
264 $299.77 $395.47 $50,994.24
Total de años: 22
  Usted invertirá: $8,342.89 en su casa en el año 22
$3,745.76 irá al INTERES
$4,597.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $297.47 $397.77 $50,596.47
266 $295.15 $400.10 $50,196.38
267 $292.81 $402.43 $49,793.95
268 $290.46 $404.78 $49,389.17
269 $288.10 $407.14 $48,982.03
270 $285.73 $409.51 $48,572.52
271 $283.34 $411.90 $48,160.62
272 $280.94 $414.30 $47,746.31
273 $278.52 $416.72 $47,329.59
274 $276.09 $419.15 $46,910.44
275 $273.64 $421.60 $46,488.84
276 $271.18 $424.06 $46,064.79
Total de años: 23
  Usted invertirá: $8,342.89 en su casa en el año 23
$3,413.44 irá al INTERES
$4,929.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $268.71 $426.53 $45,638.26
278 $266.22 $429.02 $45,209.24
279 $263.72 $431.52 $44,777.72
280 $261.20 $434.04 $44,343.68
281 $258.67 $436.57 $43,907.11
282 $256.12 $439.12 $43,468.00
283 $253.56 $441.68 $43,026.32
284 $250.99 $444.25 $42,582.06
285 $248.40 $446.85 $42,135.22
286 $245.79 $449.45 $41,685.77
287 $243.17 $452.07 $41,233.69
288 $240.53 $454.71 $40,778.98
Total de años: 24
  Usted invertirá: $8,342.89 en su casa en el año 24
$3,057.09 irá al INTERES
$5,285.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $237.88 $457.36 $40,321.62
290 $235.21 $460.03 $39,861.59
291 $232.53 $462.72 $39,398.87
292 $229.83 $465.41 $38,933.46
293 $227.11 $468.13 $38,465.33
294 $224.38 $470.86 $37,994.47
295 $221.63 $473.61 $37,520.86
296 $218.87 $476.37 $37,044.49
297 $216.09 $479.15 $36,565.34
298 $213.30 $481.94 $36,083.40
299 $210.49 $484.75 $35,598.64
300 $207.66 $487.58 $35,111.06
Total de años: 25
  Usted invertirá: $8,342.89 en su casa en el año 25
$2,674.97 irá al INTERES
$5,667.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $204.81 $490.43 $34,620.64
302 $201.95 $493.29 $34,127.35
303 $199.08 $496.16 $33,631.18
304 $196.18 $499.06 $33,132.12
305 $193.27 $501.97 $32,630.15
306 $190.34 $504.90 $32,125.25
307 $187.40 $507.84 $31,617.41
308 $184.43 $510.81 $31,106.60
309 $181.46 $513.79 $30,592.82
310 $178.46 $516.78 $30,076.04
311 $175.44 $519.80 $29,556.24
312 $172.41 $522.83 $29,033.41
Total de años: 26
  Usted invertirá: $8,342.89 en su casa en el año 26
$2,265.24 irá al INTERES
$6,077.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $169.36 $525.88 $28,507.53
314 $166.29 $528.95 $27,978.58
315 $163.21 $532.03 $27,446.55
316 $160.10 $535.14 $26,911.41
317 $156.98 $538.26 $26,373.16
318 $153.84 $541.40 $25,831.76
319 $150.69 $544.56 $25,287.20
320 $147.51 $547.73 $24,739.47
321 $144.31 $550.93 $24,188.54
322 $141.10 $554.14 $23,634.40
323 $137.87 $557.37 $23,077.03
324 $134.62 $560.63 $22,516.40
Total de años: 27
  Usted invertirá: $8,342.89 en su casa en el año 27
$1,825.89 irá al INTERES
$6,517.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $131.35 $563.90 $21,952.51
326 $128.06 $567.18 $21,385.32
327 $124.75 $570.49 $20,814.83
328 $121.42 $573.82 $20,241.01
329 $118.07 $577.17 $19,663.84
330 $114.71 $580.54 $19,083.30
331 $111.32 $583.92 $18,499.38
332 $107.91 $587.33 $17,912.05
333 $104.49 $590.75 $17,321.30
334 $101.04 $594.20 $16,727.10
335 $97.57 $597.67 $16,129.43
336 $94.09 $601.15 $15,528.28
Total de años: 28
  Usted invertirá: $8,342.89 en su casa en el año 28
$1,354.77 irá al INTERES
$6,988.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $90.58 $604.66 $14,923.62
338 $87.05 $608.19 $14,315.43
339 $83.51 $611.73 $13,703.70
340 $79.94 $615.30 $13,088.40
341 $76.35 $618.89 $12,469.50
342 $72.74 $622.50 $11,847.00
343 $69.11 $626.13 $11,220.87
344 $65.46 $629.79 $10,591.08
345 $61.78 $633.46 $9,957.62
346 $58.09 $637.15 $9,320.47
347 $54.37 $640.87 $8,679.60
348 $50.63 $644.61 $8,034.99
Total de años: 29
  Usted invertirá: $8,342.89 en su casa en el año 29
$849.60 irá al INTERES
$7,493.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $46.87 $648.37 $7,386.61
350 $43.09 $652.15 $6,734.46
351 $39.28 $655.96 $6,078.51
352 $35.46 $659.78 $5,418.72
353 $31.61 $663.63 $4,755.09
354 $27.74 $667.50 $4,087.59
355 $23.84 $671.40 $3,416.19
356 $19.93 $675.31 $2,740.88
357 $15.99 $679.25 $2,061.62
358 $12.03 $683.21 $1,378.41
359 $8.04 $687.20 $691.21
360 $4.03 $691.21 $0.00
Total de años: 30
  Usted invertirá: $8,342.89 en su casa en el año 30
$307.91 irá al INTERES
$8,034.99 irá al PRINCIPAL
 

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