Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,325.00
Precio a Financiar: $120,175.00
Pago Mensual: $799.53


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $701.02 $98.51 $120,076.49
2 $700.45 $99.08 $119,977.41
3 $699.87 $99.66 $119,877.75
4 $699.29 $100.24 $119,777.51
5 $698.70 $100.83 $119,676.69
6 $698.11 $101.41 $119,575.27
7 $697.52 $102.00 $119,473.27
8 $696.93 $102.60 $119,370.67
9 $696.33 $103.20 $119,267.47
10 $695.73 $103.80 $119,163.67
11 $695.12 $104.41 $119,059.27
12 $694.51 $105.01 $118,954.25
Total de años: 1
  Usted invertirá: $9,594.33 en su casa en el año 1
$8,373.58 irá al INTERES
$1,220.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $693.90 $105.63 $118,848.62
14 $693.28 $106.24 $118,742.38
15 $692.66 $106.86 $118,635.52
16 $692.04 $107.49 $118,528.03
17 $691.41 $108.11 $118,419.92
18 $690.78 $108.74 $118,311.17
19 $690.15 $109.38 $118,201.79
20 $689.51 $110.02 $118,091.78
21 $688.87 $110.66 $117,981.12
22 $688.22 $111.30 $117,869.81
23 $687.57 $111.95 $117,757.86
24 $686.92 $112.61 $117,645.25
Total de años: 2
  Usted invertirá: $9,594.33 en su casa en el año 2
$8,285.33 irá al INTERES
$1,309.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $686.26 $113.26 $117,531.99
26 $685.60 $113.92 $117,418.07
27 $684.94 $114.59 $117,303.48
28 $684.27 $115.26 $117,188.22
29 $683.60 $115.93 $117,072.29
30 $682.92 $116.61 $116,955.69
31 $682.24 $117.29 $116,838.40
32 $681.56 $117.97 $116,720.43
33 $680.87 $118.66 $116,601.77
34 $680.18 $119.35 $116,482.42
35 $679.48 $120.05 $116,362.37
36 $678.78 $120.75 $116,241.63
Total de años: 3
  Usted invertirá: $9,594.33 en su casa en el año 3
$8,190.70 irá al INTERES
$1,403.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $678.08 $121.45 $116,120.18
38 $677.37 $122.16 $115,998.02
39 $676.66 $122.87 $115,875.15
40 $675.94 $123.59 $115,751.56
41 $675.22 $124.31 $115,627.25
42 $674.49 $125.04 $115,502.21
43 $673.76 $125.76 $115,376.45
44 $673.03 $126.50 $115,249.95
45 $672.29 $127.24 $115,122.71
46 $671.55 $127.98 $114,994.73
47 $670.80 $128.72 $114,866.01
48 $670.05 $129.48 $114,736.53
Total de años: 4
  Usted invertirá: $9,594.33 en su casa en el año 4
$8,089.23 irá al INTERES
$1,505.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $669.30 $130.23 $114,606.30
50 $668.54 $130.99 $114,475.31
51 $667.77 $131.75 $114,343.56
52 $667.00 $132.52 $114,211.04
53 $666.23 $133.30 $114,077.74
54 $665.45 $134.07 $113,943.67
55 $664.67 $134.86 $113,808.81
56 $663.88 $135.64 $113,673.17
57 $663.09 $136.43 $113,536.73
58 $662.30 $137.23 $113,399.50
59 $661.50 $138.03 $113,261.47
60 $660.69 $138.84 $113,122.64
Total de años: 5
  Usted invertirá: $9,594.33 en su casa en el año 5
$7,980.43 irá al INTERES
$1,613.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $659.88 $139.65 $112,982.99
62 $659.07 $140.46 $112,842.53
63 $658.25 $141.28 $112,701.25
64 $657.42 $142.10 $112,559.15
65 $656.60 $142.93 $112,416.22
66 $655.76 $143.77 $112,272.45
67 $654.92 $144.60 $112,127.85
68 $654.08 $145.45 $111,982.40
69 $653.23 $146.30 $111,836.10
70 $652.38 $147.15 $111,688.95
71 $651.52 $148.01 $111,540.94
72 $650.66 $148.87 $111,392.07
Total de años: 6
  Usted invertirá: $9,594.33 en su casa en el año 6
$7,863.76 irá al INTERES
$1,730.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $649.79 $149.74 $111,242.33
74 $648.91 $150.61 $111,091.72
75 $648.04 $151.49 $110,940.23
76 $647.15 $152.38 $110,787.85
77 $646.26 $153.26 $110,634.59
78 $645.37 $154.16 $110,480.43
79 $644.47 $155.06 $110,325.37
80 $643.56 $155.96 $110,169.41
81 $642.65 $156.87 $110,012.53
82 $641.74 $157.79 $109,854.75
83 $640.82 $158.71 $109,696.04
84 $639.89 $159.63 $109,536.40
Total de años: 7
  Usted invertirá: $9,594.33 en su casa en el año 7
$7,738.66 irá al INTERES
$1,855.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $638.96 $160.56 $109,375.84
86 $638.03 $161.50 $109,214.34
87 $637.08 $162.44 $109,051.89
88 $636.14 $163.39 $108,888.50
89 $635.18 $164.34 $108,724.16
90 $634.22 $165.30 $108,558.86
91 $633.26 $166.27 $108,392.59
92 $632.29 $167.24 $108,225.35
93 $631.31 $168.21 $108,057.14
94 $630.33 $169.19 $107,887.95
95 $629.35 $170.18 $107,717.76
96 $628.35 $171.17 $107,546.59
Total de años: 8
  Usted invertirá: $9,594.33 en su casa en el año 8
$7,604.51 irá al INTERES
$1,989.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $627.36 $172.17 $107,374.42
98 $626.35 $173.18 $107,201.24
99 $625.34 $174.19 $107,027.06
100 $624.32 $175.20 $106,851.85
101 $623.30 $176.22 $106,675.63
102 $622.27 $177.25 $106,498.37
103 $621.24 $178.29 $106,320.09
104 $620.20 $179.33 $106,140.76
105 $619.15 $180.37 $105,960.39
106 $618.10 $181.43 $105,778.96
107 $617.04 $182.48 $105,596.48
108 $615.98 $183.55 $105,412.93
Total de años: 9
  Usted invertirá: $9,594.33 en su casa en el año 9
$7,460.67 irá al INTERES
$2,133.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $614.91 $184.62 $105,228.31
110 $613.83 $185.70 $105,042.62
111 $612.75 $186.78 $104,855.84
112 $611.66 $187.87 $104,667.97
113 $610.56 $188.96 $104,479.01
114 $609.46 $190.07 $104,288.94
115 $608.35 $191.18 $104,097.77
116 $607.24 $192.29 $103,905.48
117 $606.12 $193.41 $103,712.06
118 $604.99 $194.54 $103,517.52
119 $603.85 $195.68 $103,321.85
120 $602.71 $196.82 $103,125.03
Total de años: 10
  Usted invertirá: $9,594.33 en su casa en el año 10
$7,306.43 irá al INTERES
$2,287.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $601.56 $197.96 $102,927.07
122 $600.41 $199.12 $102,727.95
123 $599.25 $200.28 $102,527.67
124 $598.08 $201.45 $102,326.22
125 $596.90 $202.62 $102,123.59
126 $595.72 $203.81 $101,919.79
127 $594.53 $205.00 $101,714.79
128 $593.34 $206.19 $101,508.60
129 $592.13 $207.39 $101,301.21
130 $590.92 $208.60 $101,092.60
131 $589.71 $209.82 $100,882.78
132 $588.48 $211.04 $100,671.74
Total de años: 11
  Usted invertirá: $9,594.33 en su casa en el año 11
$7,141.03 irá al INTERES
$2,453.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $587.25 $212.28 $100,459.46
134 $586.01 $213.51 $100,245.95
135 $584.77 $214.76 $100,031.19
136 $583.52 $216.01 $99,815.18
137 $582.26 $217.27 $99,597.91
138 $580.99 $218.54 $99,379.37
139 $579.71 $219.81 $99,159.55
140 $578.43 $221.10 $98,938.46
141 $577.14 $222.39 $98,716.07
142 $575.84 $223.68 $98,492.39
143 $574.54 $224.99 $98,267.40
144 $573.23 $226.30 $98,041.10
Total de años: 12
  Usted invertirá: $9,594.33 en su casa en el año 12
$6,963.69 irá al INTERES
$2,630.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $571.91 $227.62 $97,813.48
146 $570.58 $228.95 $97,584.53
147 $569.24 $230.28 $97,354.24
148 $567.90 $231.63 $97,122.62
149 $566.55 $232.98 $96,889.64
150 $565.19 $234.34 $96,655.30
151 $563.82 $235.70 $96,419.59
152 $562.45 $237.08 $96,182.51
153 $561.06 $238.46 $95,944.05
154 $559.67 $239.85 $95,704.20
155 $558.27 $241.25 $95,462.95
156 $556.87 $242.66 $95,220.29
Total de años: 13
  Usted invertirá: $9,594.33 en su casa en el año 13
$6,773.52 irá al INTERES
$2,820.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $555.45 $244.08 $94,976.21
158 $554.03 $245.50 $94,730.71
159 $552.60 $246.93 $94,483.78
160 $551.16 $248.37 $94,235.41
161 $549.71 $249.82 $93,985.59
162 $548.25 $251.28 $93,734.31
163 $546.78 $252.74 $93,481.56
164 $545.31 $254.22 $93,227.35
165 $543.83 $255.70 $92,971.65
166 $542.33 $257.19 $92,714.45
167 $540.83 $258.69 $92,455.76
168 $539.33 $260.20 $92,195.56
Total de años: 14
  Usted invertirá: $9,594.33 en su casa en el año 14
$6,569.60 irá al INTERES
$3,024.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $537.81 $261.72 $91,933.84
170 $536.28 $263.25 $91,670.59
171 $534.75 $264.78 $91,405.81
172 $533.20 $266.33 $91,139.48
173 $531.65 $267.88 $90,871.60
174 $530.08 $269.44 $90,602.16
175 $528.51 $271.01 $90,331.14
176 $526.93 $272.60 $90,058.55
177 $525.34 $274.19 $89,784.36
178 $523.74 $275.79 $89,508.58
179 $522.13 $277.39 $89,231.18
180 $520.52 $279.01 $88,952.17
Total de años: 15
  Usted invertirá: $9,594.33 en su casa en el año 15
$6,350.94 irá al INTERES
$3,243.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $518.89 $280.64 $88,671.53
182 $517.25 $282.28 $88,389.26
183 $515.60 $283.92 $88,105.33
184 $513.95 $285.58 $87,819.75
185 $512.28 $287.25 $87,532.51
186 $510.61 $288.92 $87,243.59
187 $508.92 $290.61 $86,952.98
188 $507.23 $292.30 $86,660.68
189 $505.52 $294.01 $86,366.67
190 $503.81 $295.72 $86,070.95
191 $502.08 $297.45 $85,773.50
192 $500.35 $299.18 $85,474.32
Total de años: 16
  Usted invertirá: $9,594.33 en su casa en el año 16
$6,116.48 irá al INTERES
$3,477.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $498.60 $300.93 $85,173.40
194 $496.84 $302.68 $84,870.71
195 $495.08 $304.45 $84,566.26
196 $493.30 $306.22 $84,260.04
197 $491.52 $308.01 $83,952.03
198 $489.72 $309.81 $83,642.22
199 $487.91 $311.61 $83,330.61
200 $486.10 $313.43 $83,017.18
201 $484.27 $315.26 $82,701.92
202 $482.43 $317.10 $82,384.82
203 $480.58 $318.95 $82,065.87
204 $478.72 $320.81 $81,745.06
Total de años: 17
  Usted invertirá: $9,594.33 en su casa en el año 17
$5,865.06 irá al INTERES
$3,729.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $476.85 $322.68 $81,422.38
206 $474.96 $324.56 $81,097.81
207 $473.07 $326.46 $80,771.36
208 $471.17 $328.36 $80,443.00
209 $469.25 $330.28 $80,112.72
210 $467.32 $332.20 $79,780.52
211 $465.39 $334.14 $79,446.38
212 $463.44 $336.09 $79,110.29
213 $461.48 $338.05 $78,772.23
214 $459.50 $340.02 $78,432.21
215 $457.52 $342.01 $78,090.21
216 $455.53 $344.00 $77,746.20
Total de años: 18
  Usted invertirá: $9,594.33 en su casa en el año 18
$5,595.47 irá al INTERES
$3,998.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $453.52 $346.01 $77,400.20
218 $451.50 $348.03 $77,052.17
219 $449.47 $350.06 $76,702.11
220 $447.43 $352.10 $76,350.02
221 $445.38 $354.15 $75,995.86
222 $443.31 $356.22 $75,639.65
223 $441.23 $358.30 $75,281.35
224 $439.14 $360.39 $74,920.96
225 $437.04 $362.49 $74,558.48
226 $434.92 $364.60 $74,193.87
227 $432.80 $366.73 $73,827.14
228 $430.66 $368.87 $73,458.27
Total de años: 19
  Usted invertirá: $9,594.33 en su casa en el año 19
$5,306.40 irá al INTERES
$4,287.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $428.51 $371.02 $73,087.25
230 $426.34 $373.18 $72,714.07
231 $424.17 $375.36 $72,338.71
232 $421.98 $377.55 $71,961.16
233 $419.77 $379.75 $71,581.40
234 $417.56 $381.97 $71,199.43
235 $415.33 $384.20 $70,815.24
236 $413.09 $386.44 $70,428.80
237 $410.83 $388.69 $70,040.10
238 $408.57 $390.96 $69,649.14
239 $406.29 $393.24 $69,255.90
240 $403.99 $395.53 $68,860.37
Total de años: 20
  Usted invertirá: $9,594.33 en su casa en el año 20
$4,996.42 irá al INTERES
$4,597.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $401.69 $397.84 $68,462.53
242 $399.36 $400.16 $68,062.36
243 $397.03 $402.50 $67,659.87
244 $394.68 $404.84 $67,255.02
245 $392.32 $407.21 $66,847.82
246 $389.95 $409.58 $66,438.24
247 $387.56 $411.97 $66,026.26
248 $385.15 $414.37 $65,611.89
249 $382.74 $416.79 $65,195.10
250 $380.30 $419.22 $64,775.88
251 $377.86 $421.67 $64,354.21
252 $375.40 $424.13 $63,930.08
Total de años: 21
  Usted invertirá: $9,594.33 en su casa en el año 21
$4,664.04 irá al INTERES
$4,930.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $372.93 $426.60 $63,503.48
254 $370.44 $429.09 $63,074.39
255 $367.93 $431.59 $62,642.80
256 $365.42 $434.11 $62,208.68
257 $362.88 $436.64 $61,772.04
258 $360.34 $439.19 $61,332.85
259 $357.77 $441.75 $60,891.10
260 $355.20 $444.33 $60,446.77
261 $352.61 $446.92 $59,999.85
262 $350.00 $449.53 $59,550.32
263 $347.38 $452.15 $59,098.17
264 $344.74 $454.79 $58,643.38
Total de años: 22
  Usted invertirá: $9,594.33 en su casa en el año 22
$4,307.63 irá al INTERES
$5,286.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $342.09 $457.44 $58,185.94
266 $339.42 $460.11 $57,725.83
267 $336.73 $462.79 $57,263.04
268 $334.03 $465.49 $56,797.55
269 $331.32 $468.21 $56,329.34
270 $328.59 $470.94 $55,858.40
271 $325.84 $473.69 $55,384.71
272 $323.08 $476.45 $54,908.26
273 $320.30 $479.23 $54,429.03
274 $317.50 $482.02 $53,947.01
275 $314.69 $484.84 $53,462.17
276 $311.86 $487.66 $52,974.51
Total de años: 23
  Usted invertirá: $9,594.33 en su casa en el año 23
$3,925.45 irá al INTERES
$5,668.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $309.02 $490.51 $52,484.00
278 $306.16 $493.37 $51,990.63
279 $303.28 $496.25 $51,494.38
280 $300.38 $499.14 $50,995.23
281 $297.47 $502.06 $50,493.18
282 $294.54 $504.98 $49,988.20
283 $291.60 $507.93 $49,480.27
284 $288.63 $510.89 $48,969.37
285 $285.65 $513.87 $48,455.50
286 $282.66 $516.87 $47,938.63
287 $279.64 $519.89 $47,418.75
288 $276.61 $522.92 $46,895.83
Total de años: 24
  Usted invertirá: $9,594.33 en su casa en el año 24
$3,515.65 irá al INTERES
$6,078.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $273.56 $525.97 $46,369.86
290 $270.49 $529.04 $45,840.82
291 $267.40 $532.12 $45,308.70
292 $264.30 $535.23 $44,773.47
293 $261.18 $538.35 $44,235.13
294 $258.04 $541.49 $43,693.64
295 $254.88 $544.65 $43,148.99
296 $251.70 $547.82 $42,601.16
297 $248.51 $551.02 $42,050.14
298 $245.29 $554.23 $41,495.91
299 $242.06 $557.47 $40,938.44
300 $238.81 $560.72 $40,377.72
Total de años: 25
  Usted invertirá: $9,594.33 en su casa en el año 25
$3,076.22 irá al INTERES
$6,518.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $235.54 $563.99 $39,813.73
302 $232.25 $567.28 $39,246.45
303 $228.94 $570.59 $38,675.86
304 $225.61 $573.92 $38,101.94
305 $222.26 $577.27 $37,524.68
306 $218.89 $580.63 $36,944.04
307 $215.51 $584.02 $36,360.02
308 $212.10 $587.43 $35,772.60
309 $208.67 $590.85 $35,181.74
310 $205.23 $594.30 $34,587.44
311 $201.76 $597.77 $33,989.67
312 $198.27 $601.25 $33,388.42
Total de años: 26
  Usted invertirá: $9,594.33 en su casa en el año 26
$2,605.03 irá al INTERES
$6,989.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $194.77 $604.76 $32,783.66
314 $191.24 $608.29 $32,175.37
315 $187.69 $611.84 $31,563.53
316 $184.12 $615.41 $30,948.12
317 $180.53 $619.00 $30,329.13
318 $176.92 $622.61 $29,706.52
319 $173.29 $626.24 $29,080.28
320 $169.63 $629.89 $28,450.39
321 $165.96 $633.57 $27,816.82
322 $162.26 $637.26 $27,179.56
323 $158.55 $640.98 $26,538.58
324 $154.81 $644.72 $25,893.86
Total de años: 27
  Usted invertirá: $9,594.33 en su casa en el año 27
$2,099.77 irá al INTERES
$7,494.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $151.05 $648.48 $25,245.38
326 $147.26 $652.26 $24,593.12
327 $143.46 $656.07 $23,937.05
328 $139.63 $659.89 $23,277.16
329 $135.78 $663.74 $22,613.41
330 $131.91 $667.62 $21,945.80
331 $128.02 $671.51 $21,274.29
332 $124.10 $675.43 $20,598.86
333 $120.16 $679.37 $19,919.49
334 $116.20 $683.33 $19,236.16
335 $112.21 $687.32 $18,548.85
336 $108.20 $691.33 $17,857.52
Total de años: 28
  Usted invertirá: $9,594.33 en su casa en el año 28
$1,557.99 irá al INTERES
$8,036.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $104.17 $695.36 $17,162.16
338 $100.11 $699.41 $16,462.75
339 $96.03 $703.49 $15,759.25
340 $91.93 $707.60 $15,051.66
341 $87.80 $711.73 $14,339.93
342 $83.65 $715.88 $13,624.05
343 $79.47 $720.05 $12,904.00
344 $75.27 $724.25 $12,179.74
345 $71.05 $728.48 $11,451.27
346 $66.80 $732.73 $10,718.54
347 $62.52 $737.00 $9,981.53
348 $58.23 $741.30 $9,240.23
Total de años: 29
  Usted invertirá: $9,594.33 en su casa en el año 29
$977.04 irá al INTERES
$8,617.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $53.90 $745.63 $8,494.61
350 $49.55 $749.98 $7,744.63
351 $45.18 $754.35 $6,990.28
352 $40.78 $758.75 $6,231.53
353 $36.35 $763.18 $5,468.35
354 $31.90 $767.63 $4,700.73
355 $27.42 $772.11 $3,928.62
356 $22.92 $776.61 $3,152.01
357 $18.39 $781.14 $2,370.87
358 $13.83 $785.70 $1,585.17
359 $9.25 $790.28 $794.89
360 $4.64 $794.89 $0.00
Total de años: 30
  Usted invertirá: $9,594.33 en su casa en el año 30
$354.09 irá al INTERES
$9,240.23 irá al PRINCIPAL
 

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