Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $5,900.00
Precio a Financiar: $112,100.00
Pago Mensual: $745.80


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $653.92 $91.89 $112,008.11
2 $653.38 $92.42 $111,915.69
3 $652.84 $92.96 $111,822.73
4 $652.30 $93.50 $111,729.22
5 $651.75 $94.05 $111,635.17
6 $651.21 $94.60 $111,540.57
7 $650.65 $95.15 $111,445.42
8 $650.10 $95.71 $111,349.72
9 $649.54 $96.26 $111,253.45
10 $648.98 $96.83 $111,156.63
11 $648.41 $97.39 $111,059.24
12 $647.85 $97.96 $110,961.28
Total de años: 1
  Usted invertirá: $8,949.65 en su casa en el año 1
$7,810.93 irá al INTERES
$1,138.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $647.27 $98.53 $110,862.75
14 $646.70 $99.10 $110,763.64
15 $646.12 $99.68 $110,663.96
16 $645.54 $100.26 $110,563.70
17 $644.95 $100.85 $110,462.85
18 $644.37 $101.44 $110,361.41
19 $643.77 $102.03 $110,259.38
20 $643.18 $102.62 $110,156.75
21 $642.58 $103.22 $110,053.53
22 $641.98 $103.83 $109,949.71
23 $641.37 $104.43 $109,845.28
24 $640.76 $105.04 $109,740.24
Total de años: 2
  Usted invertirá: $8,949.65 en su casa en el año 2
$7,728.61 irá al INTERES
$1,221.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $640.15 $105.65 $109,634.58
26 $639.54 $106.27 $109,528.31
27 $638.92 $106.89 $109,421.43
28 $638.29 $107.51 $109,313.91
29 $637.66 $108.14 $109,205.77
30 $637.03 $108.77 $109,097.00
31 $636.40 $109.40 $108,987.60
32 $635.76 $110.04 $108,877.55
33 $635.12 $110.69 $108,766.87
34 $634.47 $111.33 $108,655.54
35 $633.82 $111.98 $108,543.56
36 $633.17 $112.63 $108,430.93
Total de años: 3
  Usted invertirá: $8,949.65 en su casa en el año 3
$7,640.34 irá al INTERES
$1,309.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $632.51 $113.29 $108,317.64
38 $631.85 $113.95 $108,203.68
39 $631.19 $114.62 $108,089.07
40 $630.52 $115.28 $107,973.78
41 $629.85 $115.96 $107,857.83
42 $629.17 $116.63 $107,741.19
43 $628.49 $117.31 $107,623.88
44 $627.81 $118.00 $107,505.88
45 $627.12 $118.69 $107,387.19
46 $626.43 $119.38 $107,267.82
47 $625.73 $120.08 $107,147.74
48 $625.03 $120.78 $107,026.97
Total de años: 4
  Usted invertirá: $8,949.65 en su casa en el año 4
$7,545.69 irá al INTERES
$1,403.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $624.32 $121.48 $106,905.49
50 $623.62 $122.19 $106,783.30
51 $622.90 $122.90 $106,660.39
52 $622.19 $123.62 $106,536.78
53 $621.46 $124.34 $106,412.44
54 $620.74 $125.06 $106,287.37
55 $620.01 $125.79 $106,161.58
56 $619.28 $126.53 $106,035.05
57 $618.54 $127.27 $105,907.78
58 $617.80 $128.01 $105,779.77
59 $617.05 $128.76 $105,651.02
60 $616.30 $129.51 $105,521.51
Total de años: 5
  Usted invertirá: $8,949.65 en su casa en el año 5
$7,444.20 irá al INTERES
$1,505.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $615.54 $130.26 $105,391.25
62 $614.78 $131.02 $105,260.23
63 $614.02 $131.79 $105,128.44
64 $613.25 $132.55 $104,995.89
65 $612.48 $133.33 $104,862.56
66 $611.70 $134.11 $104,728.45
67 $610.92 $134.89 $104,593.57
68 $610.13 $135.67 $104,457.89
69 $609.34 $136.47 $104,321.42
70 $608.54 $137.26 $104,184.16
71 $607.74 $138.06 $104,046.10
72 $606.94 $138.87 $103,907.23
Total de años: 6
  Usted invertirá: $8,949.65 en su casa en el año 6
$7,335.37 irá al INTERES
$1,614.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $606.13 $139.68 $103,767.55
74 $605.31 $140.49 $103,627.06
75 $604.49 $141.31 $103,485.75
76 $603.67 $142.14 $103,343.61
77 $602.84 $142.97 $103,200.64
78 $602.00 $143.80 $103,056.84
79 $601.16 $144.64 $102,912.20
80 $600.32 $145.48 $102,766.72
81 $599.47 $146.33 $102,620.39
82 $598.62 $147.19 $102,473.20
83 $597.76 $148.04 $102,325.16
84 $596.90 $148.91 $102,176.25
Total de años: 7
  Usted invertirá: $8,949.65 en su casa en el año 7
$7,218.67 irá al INTERES
$1,730.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $596.03 $149.78 $102,026.48
86 $595.15 $150.65 $101,875.83
87 $594.28 $151.53 $101,724.30
88 $593.39 $152.41 $101,571.88
89 $592.50 $153.30 $101,418.58
90 $591.61 $154.20 $101,264.39
91 $590.71 $155.10 $101,109.29
92 $589.80 $156.00 $100,953.29
93 $588.89 $156.91 $100,796.38
94 $587.98 $157.83 $100,638.56
95 $587.06 $158.75 $100,479.81
96 $586.13 $159.67 $100,320.14
Total de años: 8
  Usted invertirá: $8,949.65 en su casa en el año 8
$7,093.54 irá al INTERES
$1,856.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $585.20 $160.60 $100,159.54
98 $584.26 $161.54 $99,998.00
99 $583.32 $162.48 $99,835.51
100 $582.37 $163.43 $99,672.08
101 $581.42 $164.38 $99,507.70
102 $580.46 $165.34 $99,342.36
103 $579.50 $166.31 $99,176.05
104 $578.53 $167.28 $99,008.77
105 $577.55 $168.25 $98,840.52
106 $576.57 $169.23 $98,671.29
107 $575.58 $170.22 $98,501.06
108 $574.59 $171.21 $98,329.85
Total de años: 9
  Usted invertirá: $8,949.65 en su casa en el año 9
$6,959.36 irá al INTERES
$1,990.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $573.59 $172.21 $98,157.64
110 $572.59 $173.22 $97,984.42
111 $571.58 $174.23 $97,810.19
112 $570.56 $175.24 $97,634.95
113 $569.54 $176.27 $97,458.68
114 $568.51 $177.30 $97,281.38
115 $567.47 $178.33 $97,103.05
116 $566.43 $179.37 $96,923.68
117 $565.39 $180.42 $96,743.27
118 $564.34 $181.47 $96,561.80
119 $563.28 $182.53 $96,379.27
120 $562.21 $183.59 $96,195.68
Total de años: 10
  Usted invertirá: $8,949.65 en su casa en el año 10
$6,815.48 irá al INTERES
$2,134.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $561.14 $184.66 $96,011.02
122 $560.06 $185.74 $95,825.28
123 $558.98 $186.82 $95,638.46
124 $557.89 $187.91 $95,450.54
125 $556.79 $189.01 $95,261.53
126 $555.69 $190.11 $95,071.42
127 $554.58 $191.22 $94,880.20
128 $553.47 $192.34 $94,687.86
129 $552.35 $193.46 $94,494.41
130 $551.22 $194.59 $94,299.82
131 $550.08 $195.72 $94,104.10
132 $548.94 $196.86 $93,907.23
Total de años: 11
  Usted invertirá: $8,949.65 en su casa en el año 11
$6,661.20 irá al INTERES
$2,288.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $547.79 $198.01 $93,709.22
134 $546.64 $199.17 $93,510.06
135 $545.48 $200.33 $93,309.73
136 $544.31 $201.50 $93,108.23
137 $543.13 $202.67 $92,905.56
138 $541.95 $203.86 $92,701.70
139 $540.76 $205.04 $92,496.66
140 $539.56 $206.24 $92,290.42
141 $538.36 $207.44 $92,082.97
142 $537.15 $208.65 $91,874.32
143 $535.93 $209.87 $91,664.45
144 $534.71 $211.09 $91,453.36
Total de años: 12
  Usted invertirá: $8,949.65 en su casa en el año 12
$6,495.77 irá al INTERES
$2,453.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $533.48 $212.33 $91,241.03
146 $532.24 $213.56 $91,027.46
147 $530.99 $214.81 $90,812.65
148 $529.74 $216.06 $90,596.59
149 $528.48 $217.32 $90,379.27
150 $527.21 $218.59 $90,160.67
151 $525.94 $219.87 $89,940.81
152 $524.65 $221.15 $89,719.66
153 $523.36 $222.44 $89,497.22
154 $522.07 $223.74 $89,273.48
155 $520.76 $225.04 $89,048.44
156 $519.45 $226.35 $88,822.08
Total de años: 13
  Usted invertirá: $8,949.65 en su casa en el año 13
$6,318.38 irá al INTERES
$2,631.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $518.13 $227.68 $88,594.41
158 $516.80 $229.00 $88,365.41
159 $515.46 $230.34 $88,135.07
160 $514.12 $231.68 $87,903.38
161 $512.77 $233.03 $87,670.35
162 $511.41 $234.39 $87,435.96
163 $510.04 $235.76 $87,200.19
164 $508.67 $237.14 $86,963.06
165 $507.28 $238.52 $86,724.54
166 $505.89 $239.91 $86,484.63
167 $504.49 $241.31 $86,243.32
168 $503.09 $242.72 $86,000.60
Total de años: 14
  Usted invertirá: $8,949.65 en su casa en el año 14
$6,128.16 irá al INTERES
$2,821.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $501.67 $244.13 $85,756.47
170 $500.25 $245.56 $85,510.91
171 $498.81 $246.99 $85,263.92
172 $497.37 $248.43 $85,015.49
173 $495.92 $249.88 $84,765.61
174 $494.47 $251.34 $84,514.27
175 $493.00 $252.80 $84,261.46
176 $491.53 $254.28 $84,007.18
177 $490.04 $255.76 $83,751.42
178 $488.55 $257.25 $83,494.17
179 $487.05 $258.75 $83,235.41
180 $485.54 $260.26 $82,975.15
Total de años: 15
  Usted invertirá: $8,949.65 en su casa en el año 15
$5,924.20 irá al INTERES
$3,025.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $484.02 $261.78 $82,713.37
182 $482.49 $263.31 $82,450.06
183 $480.96 $264.85 $82,185.21
184 $479.41 $266.39 $81,918.82
185 $477.86 $267.94 $81,650.88
186 $476.30 $269.51 $81,381.37
187 $474.72 $271.08 $81,110.29
188 $473.14 $272.66 $80,837.63
189 $471.55 $274.25 $80,563.38
190 $469.95 $275.85 $80,287.53
191 $468.34 $277.46 $80,010.07
192 $466.73 $279.08 $79,730.99
Total de años: 16
  Usted invertirá: $8,949.65 en su casa en el año 16
$5,705.49 irá al INTERES
$3,244.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $465.10 $280.71 $79,450.28
194 $463.46 $282.34 $79,167.94
195 $461.81 $283.99 $78,883.95
196 $460.16 $285.65 $78,598.30
197 $458.49 $287.31 $78,310.98
198 $456.81 $288.99 $78,021.99
199 $455.13 $290.68 $77,731.32
200 $453.43 $292.37 $77,438.95
201 $451.73 $294.08 $77,144.87
202 $450.01 $295.79 $76,849.08
203 $448.29 $297.52 $76,551.56
204 $446.55 $299.25 $76,252.31
Total de años: 17
  Usted invertirá: $8,949.65 en su casa en el año 17
$5,470.97 irá al INTERES
$3,478.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $444.81 $301.00 $75,951.31
206 $443.05 $302.75 $75,648.55
207 $441.28 $304.52 $75,344.03
208 $439.51 $306.30 $75,037.74
209 $437.72 $308.08 $74,729.65
210 $435.92 $309.88 $74,419.77
211 $434.12 $311.69 $74,108.08
212 $432.30 $313.51 $73,794.57
213 $430.47 $315.34 $73,479.24
214 $428.63 $317.18 $73,162.06
215 $426.78 $319.03 $72,843.04
216 $424.92 $320.89 $72,522.15
Total de años: 18
  Usted invertirá: $8,949.65 en su casa en el año 18
$5,219.49 irá al INTERES
$3,730.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $423.05 $322.76 $72,199.39
218 $421.16 $324.64 $71,874.75
219 $419.27 $326.53 $71,548.22
220 $417.36 $328.44 $71,219.78
221 $415.45 $330.36 $70,889.42
222 $413.52 $332.28 $70,557.14
223 $411.58 $334.22 $70,222.92
224 $409.63 $336.17 $69,886.75
225 $407.67 $338.13 $69,548.62
226 $405.70 $340.10 $69,208.51
227 $403.72 $342.09 $68,866.43
228 $401.72 $344.08 $68,522.34
Total de años: 19
  Usted invertirá: $8,949.65 en su casa en el año 19
$4,949.84 irá al INTERES
$3,999.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $399.71 $346.09 $68,176.25
230 $397.69 $348.11 $67,828.14
231 $395.66 $350.14 $67,478.00
232 $393.62 $352.18 $67,125.82
233 $391.57 $354.24 $66,771.58
234 $389.50 $356.30 $66,415.28
235 $387.42 $358.38 $66,056.90
236 $385.33 $360.47 $65,696.43
237 $383.23 $362.57 $65,333.85
238 $381.11 $364.69 $64,969.16
239 $378.99 $366.82 $64,602.34
240 $376.85 $368.96 $64,233.39
Total de años: 20
  Usted invertirá: $8,949.65 en su casa en el año 20
$4,660.69 irá al INTERES
$4,288.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $374.69 $371.11 $63,862.28
242 $372.53 $373.27 $63,489.00
243 $370.35 $375.45 $63,113.55
244 $368.16 $377.64 $62,735.91
245 $365.96 $379.84 $62,356.07
246 $363.74 $382.06 $61,974.01
247 $361.52 $384.29 $61,589.72
248 $359.27 $386.53 $61,203.19
249 $357.02 $388.79 $60,814.40
250 $354.75 $391.05 $60,423.35
251 $352.47 $393.33 $60,030.01
252 $350.18 $395.63 $59,634.38
Total de años: 21
  Usted invertirá: $8,949.65 en su casa en el año 21
$4,350.65 irá al INTERES
$4,599.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $347.87 $397.94 $59,236.45
254 $345.55 $400.26 $58,836.19
255 $343.21 $402.59 $58,433.60
256 $340.86 $404.94 $58,028.65
257 $338.50 $407.30 $57,621.35
258 $336.12 $409.68 $57,211.67
259 $333.73 $412.07 $56,799.60
260 $331.33 $414.47 $56,385.13
261 $328.91 $416.89 $55,968.24
262 $326.48 $419.32 $55,548.92
263 $324.04 $421.77 $55,127.15
264 $321.58 $424.23 $54,702.92
Total de años: 22
  Usted invertirá: $8,949.65 en su casa en el año 22
$4,018.18 irá al INTERES
$4,931.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $319.10 $426.70 $54,276.21
266 $316.61 $429.19 $53,847.02
267 $314.11 $431.70 $53,415.32
268 $311.59 $434.21 $52,981.11
269 $309.06 $436.75 $52,544.36
270 $306.51 $439.30 $52,105.07
271 $303.95 $441.86 $51,663.21
272 $301.37 $444.44 $51,218.77
273 $298.78 $447.03 $50,771.75
274 $296.17 $449.64 $50,322.11
275 $293.55 $452.26 $49,869.85
276 $290.91 $454.90 $49,414.95
Total de años: 23
  Usted invertirá: $8,949.65 en su casa en el año 23
$3,661.69 irá al INTERES
$5,287.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $288.25 $457.55 $48,957.40
278 $285.58 $460.22 $48,497.19
279 $282.90 $462.90 $48,034.28
280 $280.20 $465.60 $47,568.68
281 $277.48 $468.32 $47,100.36
282 $274.75 $471.05 $46,629.31
283 $272.00 $473.80 $46,155.51
284 $269.24 $476.56 $45,678.94
285 $266.46 $479.34 $45,199.60
286 $263.66 $482.14 $44,717.46
287 $260.85 $484.95 $44,232.51
288 $258.02 $487.78 $43,744.72
Total de años: 24
  Usted invertirá: $8,949.65 en su casa en el año 24
$3,279.42 irá al INTERES
$5,670.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $255.18 $490.63 $43,254.10
290 $252.32 $493.49 $42,760.61
291 $249.44 $496.37 $42,264.24
292 $246.54 $499.26 $41,764.98
293 $243.63 $502.18 $41,262.80
294 $240.70 $505.10 $40,757.70
295 $237.75 $508.05 $40,249.65
296 $234.79 $511.01 $39,738.64
297 $231.81 $514.00 $39,224.64
298 $228.81 $516.99 $38,707.65
299 $225.79 $520.01 $38,187.64
300 $222.76 $523.04 $37,664.59
Total de años: 25
  Usted invertirá: $8,949.65 en su casa en el año 25
$2,869.52 irá al INTERES
$6,080.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $219.71 $526.09 $37,138.50
302 $216.64 $529.16 $36,609.34
303 $213.55 $532.25 $36,077.09
304 $210.45 $535.35 $35,541.73
305 $207.33 $538.48 $35,003.26
306 $204.19 $541.62 $34,461.64
307 $201.03 $544.78 $33,916.86
308 $197.85 $547.96 $33,368.90
309 $194.65 $551.15 $32,817.75
310 $191.44 $554.37 $32,263.38
311 $188.20 $557.60 $31,705.78
312 $184.95 $560.85 $31,144.93
Total de años: 26
  Usted invertirá: $8,949.65 en su casa en el año 26
$2,429.98 irá al INTERES
$6,519.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $181.68 $564.13 $30,580.80
314 $178.39 $567.42 $30,013.39
315 $175.08 $570.73 $29,442.66
316 $171.75 $574.06 $28,868.61
317 $168.40 $577.40 $28,291.20
318 $165.03 $580.77 $27,710.43
319 $161.64 $584.16 $27,126.27
320 $158.24 $587.57 $26,538.70
321 $154.81 $590.99 $25,947.71
322 $151.36 $594.44 $25,353.27
323 $147.89 $597.91 $24,755.36
324 $144.41 $601.40 $24,153.96
Total de años: 27
  Usted invertirá: $8,949.65 en su casa en el año 27
$1,958.68 irá al INTERES
$6,990.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $140.90 $604.91 $23,549.05
326 $137.37 $608.43 $22,940.62
327 $133.82 $611.98 $22,328.63
328 $130.25 $615.55 $21,713.08
329 $126.66 $619.14 $21,093.94
330 $123.05 $622.76 $20,471.18
331 $119.42 $626.39 $19,844.79
332 $115.76 $630.04 $19,214.75
333 $112.09 $633.72 $18,581.03
334 $108.39 $637.41 $17,943.61
335 $104.67 $641.13 $17,302.48
336 $100.93 $644.87 $16,657.61
Total de años: 28
  Usted invertirá: $8,949.65 en su casa en el año 28
$1,453.30 irá al INTERES
$7,496.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $97.17 $648.63 $16,008.97
338 $93.39 $652.42 $15,356.56
339 $89.58 $656.22 $14,700.33
340 $85.75 $660.05 $14,040.28
341 $81.90 $663.90 $13,376.38
342 $78.03 $667.78 $12,708.60
343 $74.13 $671.67 $12,036.93
344 $70.22 $675.59 $11,361.34
345 $66.27 $679.53 $10,681.81
346 $62.31 $683.49 $9,998.32
347 $58.32 $687.48 $9,310.84
348 $54.31 $691.49 $8,619.35
Total de años: 29
  Usted invertirá: $8,949.65 en su casa en el año 29
$911.39 irá al INTERES
$8,038.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $50.28 $695.52 $7,923.82
350 $46.22 $699.58 $7,224.24
351 $42.14 $703.66 $6,520.58
352 $38.04 $707.77 $5,812.81
353 $33.91 $711.90 $5,100.92
354 $29.76 $716.05 $4,384.87
355 $25.58 $720.23 $3,664.64
356 $21.38 $724.43 $2,940.21
357 $17.15 $728.65 $2,211.56
358 $12.90 $732.90 $1,478.66
359 $8.63 $737.18 $741.48
360 $4.33 $741.48 $0.00
Total de años: 30
  Usted invertirá: $8,949.65 en su casa en el año 30
$330.30 irá al INTERES
$8,619.35 irá al PRINCIPAL
 

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