Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,250.00
Precio a Financiar: $118,750.00
Pago Mensual: $790.05


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $692.71 $97.34 $118,652.66
2 $692.14 $97.91 $118,554.76
3 $691.57 $98.48 $118,456.28
4 $690.99 $99.05 $118,357.23
5 $690.42 $99.63 $118,257.60
6 $689.84 $100.21 $118,157.39
7 $689.25 $100.80 $118,056.59
8 $688.66 $101.38 $117,955.21
9 $688.07 $101.97 $117,853.23
10 $687.48 $102.57 $117,750.66
11 $686.88 $103.17 $117,647.50
12 $686.28 $103.77 $117,543.73
Total de años: 1
  Usted invertirá: $9,480.56 en su casa en el año 1
$8,274.29 irá al INTERES
$1,206.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $685.67 $104.37 $117,439.35
14 $685.06 $104.98 $117,334.37
15 $684.45 $105.60 $117,228.77
16 $683.83 $106.21 $117,122.56
17 $683.21 $106.83 $117,015.73
18 $682.59 $107.45 $116,908.27
19 $681.96 $108.08 $116,800.19
20 $681.33 $108.71 $116,691.48
21 $680.70 $109.35 $116,582.13
22 $680.06 $109.98 $116,472.15
23 $679.42 $110.63 $116,361.52
24 $678.78 $111.27 $116,250.25
Total de años: 2
  Usted invertirá: $9,480.56 en su casa en el año 2
$8,187.08 irá al INTERES
$1,293.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $678.13 $111.92 $116,138.33
26 $677.47 $112.57 $116,025.76
27 $676.82 $113.23 $115,912.53
28 $676.16 $113.89 $115,798.64
29 $675.49 $114.55 $115,684.08
30 $674.82 $115.22 $115,568.86
31 $674.15 $115.90 $115,452.96
32 $673.48 $116.57 $115,336.39
33 $672.80 $117.25 $115,219.14
34 $672.11 $117.94 $115,101.21
35 $671.42 $118.62 $114,982.58
36 $670.73 $119.31 $114,863.27
Total de años: 3
  Usted invertirá: $9,480.56 en su casa en el año 3
$8,093.58 irá al INTERES
$1,386.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $670.04 $120.01 $114,743.26
38 $669.34 $120.71 $114,622.55
39 $668.63 $121.42 $114,501.13
40 $667.92 $122.12 $114,379.01
41 $667.21 $122.84 $114,256.17
42 $666.49 $123.55 $114,132.62
43 $665.77 $124.27 $114,008.35
44 $665.05 $125.00 $113,883.35
45 $664.32 $125.73 $113,757.62
46 $663.59 $126.46 $113,631.16
47 $662.85 $127.20 $113,503.96
48 $662.11 $127.94 $113,376.02
Total de años: 4
  Usted invertirá: $9,480.56 en su casa en el año 4
$7,993.31 irá al INTERES
$1,487.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $661.36 $128.69 $113,247.34
50 $660.61 $129.44 $113,117.90
51 $659.85 $130.19 $112,987.71
52 $659.09 $130.95 $112,856.75
53 $658.33 $131.72 $112,725.04
54 $657.56 $132.48 $112,592.55
55 $656.79 $133.26 $112,459.30
56 $656.01 $134.03 $112,325.26
57 $655.23 $134.82 $112,190.45
58 $654.44 $135.60 $112,054.85
59 $653.65 $136.39 $111,918.45
60 $652.86 $137.19 $111,781.26
Total de años: 5
  Usted invertirá: $9,480.56 en su casa en el año 5
$7,885.80 irá al INTERES
$1,594.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $652.06 $137.99 $111,643.27
62 $651.25 $138.79 $111,504.48
63 $650.44 $139.60 $111,364.88
64 $649.63 $140.42 $111,224.46
65 $648.81 $141.24 $111,083.22
66 $647.99 $142.06 $110,941.16
67 $647.16 $142.89 $110,798.27
68 $646.32 $143.72 $110,654.55
69 $645.48 $144.56 $110,509.98
70 $644.64 $145.41 $110,364.58
71 $643.79 $146.25 $110,218.32
72 $642.94 $147.11 $110,071.22
Total de años: 6
  Usted invertirá: $9,480.56 en su casa en el año 6
$7,770.52 irá al INTERES
$1,710.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $642.08 $147.96 $109,923.25
74 $641.22 $148.83 $109,774.43
75 $640.35 $149.70 $109,624.73
76 $639.48 $150.57 $109,474.16
77 $638.60 $151.45 $109,322.71
78 $637.72 $152.33 $109,170.38
79 $636.83 $153.22 $109,017.16
80 $635.93 $154.11 $108,863.05
81 $635.03 $155.01 $108,708.04
82 $634.13 $155.92 $108,552.12
83 $633.22 $156.83 $108,395.30
84 $632.31 $157.74 $108,237.55
Total de años: 7
  Usted invertirá: $9,480.56 en su casa en el año 7
$7,646.90 irá al INTERES
$1,833.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $631.39 $158.66 $108,078.89
86 $630.46 $159.59 $107,919.31
87 $629.53 $160.52 $107,758.79
88 $628.59 $161.45 $107,597.34
89 $627.65 $162.40 $107,434.94
90 $626.70 $163.34 $107,271.60
91 $625.75 $164.30 $107,107.30
92 $624.79 $165.25 $106,942.05
93 $623.83 $166.22 $106,775.83
94 $622.86 $167.19 $106,608.64
95 $621.88 $168.16 $106,440.48
96 $620.90 $169.14 $106,271.33
Total de años: 8
  Usted invertirá: $9,480.56 en su casa en el año 8
$7,514.34 irá al INTERES
$1,966.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $619.92 $170.13 $106,101.20
98 $618.92 $171.12 $105,930.08
99 $617.93 $172.12 $105,757.96
100 $616.92 $173.13 $105,584.83
101 $615.91 $174.14 $105,410.70
102 $614.90 $175.15 $105,235.55
103 $613.87 $176.17 $105,059.38
104 $612.85 $177.20 $104,882.18
105 $611.81 $178.23 $104,703.94
106 $610.77 $179.27 $104,524.67
107 $609.73 $180.32 $104,344.35
108 $608.68 $181.37 $104,162.98
Total de años: 9
  Usted invertirá: $9,480.56 en su casa en el año 9
$7,372.20 irá al INTERES
$2,108.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $607.62 $182.43 $103,980.55
110 $606.55 $183.49 $103,797.05
111 $605.48 $184.56 $103,612.49
112 $604.41 $185.64 $103,426.85
113 $603.32 $186.72 $103,240.13
114 $602.23 $187.81 $103,052.31
115 $601.14 $188.91 $102,863.40
116 $600.04 $190.01 $102,673.39
117 $598.93 $191.12 $102,482.28
118 $597.81 $192.23 $102,290.04
119 $596.69 $193.35 $102,096.69
120 $595.56 $194.48 $101,902.21
Total de años: 10
  Usted invertirá: $9,480.56 en su casa en el año 10
$7,219.79 irá al INTERES
$2,260.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $594.43 $195.62 $101,706.59
122 $593.29 $196.76 $101,509.83
123 $592.14 $197.91 $101,311.92
124 $590.99 $199.06 $101,112.86
125 $589.83 $200.22 $100,912.64
126 $588.66 $201.39 $100,711.25
127 $587.48 $202.56 $100,508.69
128 $586.30 $203.75 $100,304.94
129 $585.11 $204.93 $100,100.01
130 $583.92 $206.13 $99,893.88
131 $582.71 $207.33 $99,686.54
132 $581.50 $208.54 $99,478.00
Total de años: 11
  Usted invertirá: $9,480.56 en su casa en el año 11
$7,056.36 irá al INTERES
$2,424.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $580.29 $209.76 $99,268.24
134 $579.06 $210.98 $99,057.26
135 $577.83 $212.21 $98,845.05
136 $576.60 $213.45 $98,631.60
137 $575.35 $214.70 $98,416.90
138 $574.10 $215.95 $98,200.96
139 $572.84 $217.21 $97,983.75
140 $571.57 $218.47 $97,765.27
141 $570.30 $219.75 $97,545.52
142 $569.02 $221.03 $97,324.49
143 $567.73 $222.32 $97,102.17
144 $566.43 $223.62 $96,878.55
Total de años: 12
  Usted invertirá: $9,480.56 en su casa en el año 12
$6,881.11 irá al INTERES
$2,599.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $565.12 $224.92 $96,653.63
146 $563.81 $226.23 $96,427.40
147 $562.49 $227.55 $96,199.85
148 $561.17 $228.88 $95,970.96
149 $559.83 $230.22 $95,740.75
150 $558.49 $231.56 $95,509.19
151 $557.14 $232.91 $95,276.28
152 $555.78 $234.27 $95,042.01
153 $554.41 $235.63 $94,806.38
154 $553.04 $237.01 $94,569.37
155 $551.65 $238.39 $94,330.97
156 $550.26 $239.78 $94,091.19
Total de años: 13
  Usted invertirá: $9,480.56 en su casa en el año 13
$6,693.20 irá al INTERES
$2,787.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $548.87 $241.18 $93,850.01
158 $547.46 $242.59 $93,607.42
159 $546.04 $244.00 $93,363.42
160 $544.62 $245.43 $93,117.99
161 $543.19 $246.86 $92,871.13
162 $541.75 $248.30 $92,622.83
163 $540.30 $249.75 $92,373.09
164 $538.84 $251.20 $92,121.88
165 $537.38 $252.67 $91,869.22
166 $535.90 $254.14 $91,615.07
167 $534.42 $255.63 $91,359.45
168 $532.93 $257.12 $91,102.33
Total de años: 14
  Usted invertirá: $9,480.56 en su casa en el año 14
$6,491.70 irá al INTERES
$2,988.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $531.43 $258.62 $90,843.71
170 $529.92 $260.13 $90,583.59
171 $528.40 $261.64 $90,321.95
172 $526.88 $263.17 $90,058.78
173 $525.34 $264.70 $89,794.07
174 $523.80 $266.25 $89,527.83
175 $522.25 $267.80 $89,260.02
176 $520.68 $269.36 $88,990.66
177 $519.11 $270.93 $88,719.73
178 $517.53 $272.51 $88,447.21
179 $515.94 $274.10 $88,173.11
180 $514.34 $275.70 $87,897.40
Total de años: 15
  Usted invertirá: $9,480.56 en su casa en el año 15
$6,275.63 irá al INTERES
$3,204.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $512.73 $277.31 $87,620.09
182 $511.12 $278.93 $87,341.16
183 $509.49 $280.56 $87,060.61
184 $507.85 $282.19 $86,778.41
185 $506.21 $283.84 $86,494.57
186 $504.55 $285.50 $86,209.08
187 $502.89 $287.16 $85,921.92
188 $501.21 $288.84 $85,633.08
189 $499.53 $290.52 $85,342.56
190 $497.83 $292.22 $85,050.35
191 $496.13 $293.92 $84,756.43
192 $494.41 $295.63 $84,460.79
Total de años: 16
  Usted invertirá: $9,480.56 en su casa en el año 16
$6,043.95 irá al INTERES
$3,436.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $492.69 $297.36 $84,163.43
194 $490.95 $299.09 $83,864.34
195 $489.21 $300.84 $83,563.50
196 $487.45 $302.59 $83,260.91
197 $485.69 $304.36 $82,956.55
198 $483.91 $306.13 $82,650.42
199 $482.13 $307.92 $82,342.50
200 $480.33 $309.72 $82,032.78
201 $478.52 $311.52 $81,721.26
202 $476.71 $313.34 $81,407.92
203 $474.88 $315.17 $81,092.75
204 $473.04 $317.01 $80,775.75
Total de años: 17
  Usted invertirá: $9,480.56 en su casa en el año 17
$5,795.52 irá al INTERES
$3,685.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $471.19 $318.85 $80,456.89
206 $469.33 $320.71 $80,136.18
207 $467.46 $322.59 $79,813.59
208 $465.58 $324.47 $79,489.13
209 $463.69 $326.36 $79,162.77
210 $461.78 $328.26 $78,834.50
211 $459.87 $330.18 $78,504.32
212 $457.94 $332.10 $78,172.22
213 $456.00 $334.04 $77,838.18
214 $454.06 $335.99 $77,502.19
215 $452.10 $337.95 $77,164.24
216 $450.12 $339.92 $76,824.31
Total de años: 18
  Usted invertirá: $9,480.56 en su casa en el año 18
$5,529.12 irá al INTERES
$3,951.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $448.14 $341.90 $76,482.41
218 $446.15 $343.90 $76,138.51
219 $444.14 $345.91 $75,792.60
220 $442.12 $347.92 $75,444.68
221 $440.09 $349.95 $75,094.73
222 $438.05 $351.99 $74,742.73
223 $436.00 $354.05 $74,388.69
224 $433.93 $356.11 $74,032.57
225 $431.86 $358.19 $73,674.38
226 $429.77 $360.28 $73,314.10
227 $427.67 $362.38 $72,951.72
228 $425.55 $364.49 $72,587.23
Total de años: 19
  Usted invertirá: $9,480.56 en su casa en el año 19
$5,243.48 irá al INTERES
$4,237.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $423.43 $366.62 $72,220.61
230 $421.29 $368.76 $71,851.85
231 $419.14 $370.91 $71,480.94
232 $416.97 $373.07 $71,107.86
233 $414.80 $375.25 $70,732.61
234 $412.61 $377.44 $70,355.17
235 $410.41 $379.64 $69,975.53
236 $408.19 $381.86 $69,593.67
237 $405.96 $384.08 $69,209.59
238 $403.72 $386.32 $68,823.27
239 $401.47 $388.58 $68,434.69
240 $399.20 $390.84 $68,043.84
Total de años: 20
  Usted invertirá: $9,480.56 en su casa en el año 20
$4,937.18 irá al INTERES
$4,543.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $396.92 $393.12 $67,650.72
242 $394.63 $395.42 $67,255.30
243 $392.32 $397.72 $66,857.58
244 $390.00 $400.04 $66,457.53
245 $387.67 $402.38 $66,055.16
246 $385.32 $404.72 $65,650.43
247 $382.96 $407.09 $65,243.34
248 $380.59 $409.46 $64,833.88
249 $378.20 $411.85 $64,422.03
250 $375.80 $414.25 $64,007.78
251 $373.38 $416.67 $63,591.12
252 $370.95 $419.10 $63,172.02
Total de años: 21
  Usted invertirá: $9,480.56 en su casa en el año 21
$4,608.73 irá al INTERES
$4,871.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $368.50 $421.54 $62,750.47
254 $366.04 $424.00 $62,326.47
255 $363.57 $426.48 $61,900.00
256 $361.08 $428.96 $61,471.03
257 $358.58 $431.47 $61,039.57
258 $356.06 $433.98 $60,605.58
259 $353.53 $436.51 $60,169.07
260 $350.99 $439.06 $59,730.01
261 $348.43 $441.62 $59,288.39
262 $345.85 $444.20 $58,844.19
263 $343.26 $446.79 $58,397.40
264 $340.65 $449.40 $57,948.01
Total de años: 22
  Usted invertirá: $9,480.56 en su casa en el año 22
$4,256.55 irá al INTERES
$5,224.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $338.03 $452.02 $57,495.99
266 $335.39 $454.65 $57,041.34
267 $332.74 $457.31 $56,584.03
268 $330.07 $459.97 $56,124.06
269 $327.39 $462.66 $55,661.40
270 $324.69 $465.36 $55,196.05
271 $321.98 $468.07 $54,727.98
272 $319.25 $470.80 $54,257.18
273 $316.50 $473.55 $53,783.63
274 $313.74 $476.31 $53,307.32
275 $310.96 $479.09 $52,828.23
276 $308.16 $481.88 $52,346.35
Total de años: 23
  Usted invertirá: $9,480.56 en su casa en el año 23
$3,878.91 irá al INTERES
$5,601.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $305.35 $484.69 $51,861.66
278 $302.53 $487.52 $51,374.14
279 $299.68 $490.36 $50,883.77
280 $296.82 $493.22 $50,390.55
281 $293.94 $496.10 $49,894.45
282 $291.05 $499.00 $49,395.45
283 $288.14 $501.91 $48,893.54
284 $285.21 $504.83 $48,388.71
285 $282.27 $507.78 $47,880.93
286 $279.31 $510.74 $47,370.19
287 $276.33 $513.72 $46,856.47
288 $273.33 $516.72 $46,339.75
Total de años: 24
  Usted invertirá: $9,480.56 en su casa en el año 24
$3,473.96 irá al INTERES
$6,006.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $270.32 $519.73 $45,820.02
290 $267.28 $522.76 $45,297.26
291 $264.23 $525.81 $44,771.44
292 $261.17 $528.88 $44,242.56
293 $258.08 $531.97 $43,710.60
294 $254.98 $535.07 $43,175.53
295 $251.86 $538.19 $42,637.34
296 $248.72 $541.33 $42,096.01
297 $245.56 $544.49 $41,551.53
298 $242.38 $547.66 $41,003.86
299 $239.19 $550.86 $40,453.00
300 $235.98 $554.07 $39,898.93
Total de años: 25
  Usted invertirá: $9,480.56 en su casa en el año 25
$3,039.74 irá al INTERES
$6,440.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $232.74 $557.30 $39,341.63
302 $229.49 $560.55 $38,781.08
303 $226.22 $563.82 $38,217.25
304 $222.93 $567.11 $37,650.14
305 $219.63 $570.42 $37,079.72
306 $216.30 $573.75 $36,505.97
307 $212.95 $577.10 $35,928.88
308 $209.59 $580.46 $35,348.41
309 $206.20 $583.85 $34,764.57
310 $202.79 $587.25 $34,177.31
311 $199.37 $590.68 $33,586.63
312 $195.92 $594.12 $32,992.51
Total de años: 26
  Usted invertirá: $9,480.56 en su casa en el año 26
$2,574.14 irá al INTERES
$6,906.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $192.46 $597.59 $32,394.92
314 $188.97 $601.08 $31,793.84
315 $185.46 $604.58 $31,189.26
316 $181.94 $608.11 $30,581.15
317 $178.39 $611.66 $29,969.49
318 $174.82 $615.22 $29,354.27
319 $171.23 $618.81 $28,735.46
320 $167.62 $622.42 $28,113.03
321 $163.99 $626.05 $27,486.98
322 $160.34 $629.71 $26,857.27
323 $156.67 $633.38 $26,223.89
324 $152.97 $637.07 $25,586.82
Total de años: 27
  Usted invertirá: $9,480.56 en su casa en el año 27
$2,074.87 irá al INTERES
$7,405.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $149.26 $640.79 $24,946.03
326 $145.52 $644.53 $24,301.50
327 $141.76 $648.29 $23,653.21
328 $137.98 $652.07 $23,001.14
329 $134.17 $655.87 $22,345.27
330 $130.35 $659.70 $21,685.57
331 $126.50 $663.55 $21,022.02
332 $122.63 $667.42 $20,354.61
333 $118.74 $671.31 $19,683.29
334 $114.82 $675.23 $19,008.07
335 $110.88 $679.17 $18,328.90
336 $106.92 $683.13 $17,645.77
Total de años: 28
  Usted invertirá: $9,480.56 en su casa en el año 28
$1,539.51 irá al INTERES
$7,941.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $102.93 $687.11 $16,958.66
338 $98.93 $691.12 $16,267.54
339 $94.89 $695.15 $15,572.38
340 $90.84 $699.21 $14,873.18
341 $86.76 $703.29 $14,169.89
342 $82.66 $707.39 $13,462.50
343 $78.53 $711.52 $12,750.99
344 $74.38 $715.67 $12,035.32
345 $70.21 $719.84 $11,315.48
346 $66.01 $724.04 $10,591.44
347 $61.78 $728.26 $9,863.18
348 $57.54 $732.51 $9,130.66
Total de años: 29
  Usted invertirá: $9,480.56 en su casa en el año 29
$965.45 irá al INTERES
$8,515.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $53.26 $736.78 $8,393.88
350 $48.96 $741.08 $7,652.80
351 $44.64 $745.41 $6,907.39
352 $40.29 $749.75 $6,157.64
353 $35.92 $754.13 $5,403.51
354 $31.52 $758.53 $4,644.99
355 $27.10 $762.95 $3,882.03
356 $22.65 $767.40 $3,114.63
357 $18.17 $771.88 $2,342.76
358 $13.67 $776.38 $1,566.37
359 $9.14 $780.91 $785.46
360 $4.58 $785.46 $0.00
Total de años: 30
  Usted invertirá: $9,480.56 en su casa en el año 30
$349.90 irá al INTERES
$9,130.66 irá al PRINCIPAL
 

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