Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,350.00
Precio a Financiar: $120,650.00
Pago Mensual: $802.69


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $703.79 $98.90 $120,551.10
2 $703.21 $99.47 $120,451.63
3 $702.63 $100.05 $120,351.58
4 $702.05 $100.64 $120,250.94
5 $701.46 $101.22 $120,149.72
6 $700.87 $101.81 $120,047.90
7 $700.28 $102.41 $119,945.50
8 $699.68 $103.01 $119,842.49
9 $699.08 $103.61 $119,738.88
10 $698.48 $104.21 $119,634.67
11 $697.87 $104.82 $119,529.86
12 $697.26 $105.43 $119,424.43
Total de años: 1
  Usted invertirá: $9,632.25 en su casa en el año 1
$8,406.67 irá al INTERES
$1,225.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $696.64 $106.04 $119,318.38
14 $696.02 $106.66 $119,211.72
15 $695.40 $107.29 $119,104.43
16 $694.78 $107.91 $118,996.52
17 $694.15 $108.54 $118,887.98
18 $693.51 $109.17 $118,778.80
19 $692.88 $109.81 $118,668.99
20 $692.24 $110.45 $118,558.54
21 $691.59 $111.10 $118,447.45
22 $690.94 $111.74 $118,335.70
23 $690.29 $112.40 $118,223.31
24 $689.64 $113.05 $118,110.25
Total de años: 2
  Usted invertirá: $9,632.25 en su casa en el año 2
$8,318.08 irá al INTERES
$1,314.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $688.98 $113.71 $117,996.54
26 $688.31 $114.37 $117,882.17
27 $687.65 $115.04 $117,767.13
28 $686.97 $115.71 $117,651.41
29 $686.30 $116.39 $117,535.03
30 $685.62 $117.07 $117,417.96
31 $684.94 $117.75 $117,300.21
32 $684.25 $118.44 $117,181.78
33 $683.56 $119.13 $117,062.65
34 $682.87 $119.82 $116,942.83
35 $682.17 $120.52 $116,822.31
36 $681.46 $121.22 $116,701.08
Total de años: 3
  Usted invertirá: $9,632.25 en su casa en el año 3
$8,223.08 irá al INTERES
$1,409.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $680.76 $121.93 $116,579.15
38 $680.05 $122.64 $116,456.51
39 $679.33 $123.36 $116,333.15
40 $678.61 $124.08 $116,209.07
41 $677.89 $124.80 $116,084.27
42 $677.16 $125.53 $115,958.74
43 $676.43 $126.26 $115,832.48
44 $675.69 $127.00 $115,705.48
45 $674.95 $127.74 $115,577.74
46 $674.20 $128.48 $115,449.26
47 $673.45 $129.23 $115,320.03
48 $672.70 $129.99 $115,190.04
Total de años: 4
  Usted invertirá: $9,632.25 en su casa en el año 4
$8,121.21 irá al INTERES
$1,511.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $671.94 $130.75 $115,059.29
50 $671.18 $131.51 $114,927.78
51 $670.41 $132.28 $114,795.51
52 $669.64 $133.05 $114,662.46
53 $668.86 $133.82 $114,528.64
54 $668.08 $134.60 $114,394.04
55 $667.30 $135.39 $114,258.65
56 $666.51 $136.18 $114,122.47
57 $665.71 $136.97 $113,985.50
58 $664.92 $137.77 $113,847.72
59 $664.11 $138.58 $113,709.15
60 $663.30 $139.38 $113,569.76
Total de años: 5
  Usted invertirá: $9,632.25 en su casa en el año 5
$8,011.97 irá al INTERES
$1,620.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $662.49 $140.20 $113,429.57
62 $661.67 $141.01 $113,288.55
63 $660.85 $141.84 $113,146.71
64 $660.02 $142.66 $113,004.05
65 $659.19 $143.50 $112,860.55
66 $658.35 $144.33 $112,716.22
67 $657.51 $145.18 $112,571.04
68 $656.66 $146.02 $112,425.02
69 $655.81 $146.87 $112,278.14
70 $654.96 $147.73 $112,130.41
71 $654.09 $148.59 $111,981.82
72 $653.23 $149.46 $111,832.36
Total de años: 6
  Usted invertirá: $9,632.25 en su casa en el año 6
$7,894.84 irá al INTERES
$1,737.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $652.36 $150.33 $111,682.03
74 $651.48 $151.21 $111,530.82
75 $650.60 $152.09 $111,378.73
76 $649.71 $152.98 $111,225.75
77 $648.82 $153.87 $111,071.88
78 $647.92 $154.77 $110,917.11
79 $647.02 $155.67 $110,761.44
80 $646.11 $156.58 $110,604.86
81 $645.20 $157.49 $110,447.37
82 $644.28 $158.41 $110,288.95
83 $643.35 $159.34 $110,129.62
84 $642.42 $160.26 $109,969.36
Total de años: 7
  Usted invertirá: $9,632.25 en su casa en el año 7
$7,769.25 irá al INTERES
$1,863.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $641.49 $161.20 $109,808.16
86 $640.55 $162.14 $109,646.02
87 $639.60 $163.09 $109,482.93
88 $638.65 $164.04 $109,318.89
89 $637.69 $164.99 $109,153.90
90 $636.73 $165.96 $108,987.94
91 $635.76 $166.92 $108,821.02
92 $634.79 $167.90 $108,653.12
93 $633.81 $168.88 $108,484.24
94 $632.82 $169.86 $108,314.38
95 $631.83 $170.85 $108,143.53
96 $630.84 $171.85 $107,971.68
Total de años: 8
  Usted invertirá: $9,632.25 en su casa en el año 8
$7,634.57 irá al INTERES
$1,997.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $629.83 $172.85 $107,798.82
98 $628.83 $173.86 $107,624.96
99 $627.81 $174.88 $107,450.09
100 $626.79 $175.90 $107,274.19
101 $625.77 $176.92 $107,097.27
102 $624.73 $177.95 $106,919.32
103 $623.70 $178.99 $106,740.33
104 $622.65 $180.04 $106,560.29
105 $621.60 $181.09 $106,379.20
106 $620.55 $182.14 $106,197.06
107 $619.48 $183.20 $106,013.86
108 $618.41 $184.27 $105,829.58
Total de años: 9
  Usted invertirá: $9,632.25 en su casa en el año 9
$7,490.16 irá al INTERES
$2,142.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $617.34 $185.35 $105,644.24
110 $616.26 $186.43 $105,457.81
111 $615.17 $187.52 $105,270.29
112 $614.08 $188.61 $105,081.68
113 $612.98 $189.71 $104,891.97
114 $611.87 $190.82 $104,701.15
115 $610.76 $191.93 $104,509.22
116 $609.64 $193.05 $104,316.17
117 $608.51 $194.18 $104,121.99
118 $607.38 $195.31 $103,926.68
119 $606.24 $196.45 $103,730.24
120 $605.09 $197.59 $103,532.64
Total de años: 10
  Usted invertirá: $9,632.25 en su casa en el año 10
$7,335.31 irá al INTERES
$2,296.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $603.94 $198.75 $103,333.89
122 $602.78 $199.91 $103,133.99
123 $601.61 $201.07 $102,932.91
124 $600.44 $202.25 $102,730.67
125 $599.26 $203.43 $102,527.24
126 $598.08 $204.61 $102,322.63
127 $596.88 $205.81 $102,116.83
128 $595.68 $207.01 $101,909.82
129 $594.47 $208.21 $101,701.61
130 $593.26 $209.43 $101,492.18
131 $592.04 $210.65 $101,281.53
132 $590.81 $211.88 $101,069.65
Total de años: 11
  Usted invertirá: $9,632.25 en su casa en el año 11
$7,169.26 irá al INTERES
$2,462.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $589.57 $213.11 $100,856.54
134 $588.33 $214.36 $100,642.18
135 $587.08 $215.61 $100,426.57
136 $585.82 $216.87 $100,209.70
137 $584.56 $218.13 $99,991.57
138 $583.28 $219.40 $99,772.17
139 $582.00 $220.68 $99,551.49
140 $580.72 $221.97 $99,329.52
141 $579.42 $223.27 $99,106.25
142 $578.12 $224.57 $98,881.68
143 $576.81 $225.88 $98,655.81
144 $575.49 $227.20 $98,428.61
Total de años: 12
  Usted invertirá: $9,632.25 en su casa en el año 12
$6,991.21 irá al INTERES
$2,641.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $574.17 $228.52 $98,200.09
146 $572.83 $229.85 $97,970.24
147 $571.49 $231.19 $97,739.04
148 $570.14 $232.54 $97,506.50
149 $568.79 $233.90 $97,272.60
150 $567.42 $235.26 $97,037.34
151 $566.05 $236.64 $96,800.70
152 $564.67 $238.02 $96,562.68
153 $563.28 $239.41 $96,323.28
154 $561.89 $240.80 $96,082.48
155 $560.48 $242.21 $95,840.27
156 $559.07 $243.62 $95,596.65
Total de años: 13
  Usted invertirá: $9,632.25 en su casa en el año 13
$6,800.29 irá al INTERES
$2,831.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $557.65 $245.04 $95,351.61
158 $556.22 $246.47 $95,105.14
159 $554.78 $247.91 $94,857.23
160 $553.33 $249.35 $94,607.88
161 $551.88 $250.81 $94,357.07
162 $550.42 $252.27 $94,104.80
163 $548.94 $253.74 $93,851.06
164 $547.46 $255.22 $93,595.83
165 $545.98 $256.71 $93,339.12
166 $544.48 $258.21 $93,080.91
167 $542.97 $259.72 $92,821.20
168 $541.46 $261.23 $92,559.97
Total de años: 14
  Usted invertirá: $9,632.25 en su casa en el año 14
$6,595.57 irá al INTERES
$3,036.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $539.93 $262.75 $92,297.21
170 $538.40 $264.29 $92,032.93
171 $536.86 $265.83 $91,767.10
172 $535.31 $267.38 $91,499.72
173 $533.75 $268.94 $91,230.78
174 $532.18 $270.51 $90,960.27
175 $530.60 $272.09 $90,688.18
176 $529.01 $273.67 $90,414.51
177 $527.42 $275.27 $90,139.24
178 $525.81 $276.88 $89,862.37
179 $524.20 $278.49 $89,583.88
180 $522.57 $280.11 $89,303.76
Total de años: 15
  Usted invertirá: $9,632.25 en su casa en el año 15
$6,376.04 irá al INTERES
$3,256.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $520.94 $281.75 $89,022.01
182 $519.30 $283.39 $88,738.62
183 $517.64 $285.05 $88,453.58
184 $515.98 $286.71 $88,166.87
185 $514.31 $288.38 $87,878.49
186 $512.62 $290.06 $87,588.42
187 $510.93 $291.75 $87,296.67
188 $509.23 $293.46 $87,003.21
189 $507.52 $295.17 $86,708.04
190 $505.80 $296.89 $86,411.15
191 $504.07 $298.62 $86,112.53
192 $502.32 $300.36 $85,812.17
Total de años: 16
  Usted invertirá: $9,632.25 en su casa en el año 16
$6,140.65 irá al INTERES
$3,491.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $500.57 $302.12 $85,510.05
194 $498.81 $303.88 $85,206.17
195 $497.04 $305.65 $84,900.52
196 $495.25 $307.43 $84,593.08
197 $493.46 $309.23 $84,283.86
198 $491.66 $311.03 $83,972.82
199 $489.84 $312.85 $83,659.98
200 $488.02 $314.67 $83,345.31
201 $486.18 $316.51 $83,028.80
202 $484.33 $318.35 $82,710.45
203 $482.48 $320.21 $82,390.24
204 $480.61 $322.08 $82,068.16
Total de años: 17
  Usted invertirá: $9,632.25 en su casa en el año 17
$5,888.25 irá al INTERES
$3,744.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $478.73 $323.96 $81,744.20
206 $476.84 $325.85 $81,418.36
207 $474.94 $327.75 $81,090.61
208 $473.03 $329.66 $80,760.95
209 $471.11 $331.58 $80,429.37
210 $469.17 $333.52 $80,095.85
211 $467.23 $335.46 $79,760.39
212 $465.27 $337.42 $79,422.97
213 $463.30 $339.39 $79,083.59
214 $461.32 $341.37 $78,742.22
215 $459.33 $343.36 $78,398.86
216 $457.33 $345.36 $78,053.50
Total de años: 18
  Usted invertirá: $9,632.25 en su casa en el año 18
$5,617.59 irá al INTERES
$4,014.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $455.31 $347.38 $77,706.13
218 $453.29 $349.40 $77,356.73
219 $451.25 $351.44 $77,005.29
220 $449.20 $353.49 $76,651.80
221 $447.14 $355.55 $76,296.24
222 $445.06 $357.63 $75,938.62
223 $442.98 $359.71 $75,578.91
224 $440.88 $361.81 $75,217.09
225 $438.77 $363.92 $74,853.17
226 $436.64 $366.04 $74,487.13
227 $434.51 $368.18 $74,118.95
228 $432.36 $370.33 $73,748.62
Total de años: 19
  Usted invertirá: $9,632.25 en su casa en el año 19
$5,327.37 irá al INTERES
$4,304.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $430.20 $372.49 $73,376.14
230 $428.03 $374.66 $73,001.48
231 $425.84 $376.85 $72,624.63
232 $423.64 $379.04 $72,245.59
233 $421.43 $381.25 $71,864.33
234 $419.21 $383.48 $71,480.85
235 $416.97 $385.72 $71,095.14
236 $414.72 $387.97 $70,707.17
237 $412.46 $390.23 $70,316.94
238 $410.18 $392.51 $69,924.44
239 $407.89 $394.79 $69,529.64
240 $405.59 $397.10 $69,132.54
Total de años: 20
  Usted invertirá: $9,632.25 en su casa en el año 20
$5,016.17 irá al INTERES
$4,616.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $403.27 $399.41 $68,733.13
242 $400.94 $401.74 $68,331.39
243 $398.60 $404.09 $67,927.30
244 $396.24 $406.44 $67,520.85
245 $393.87 $408.82 $67,112.04
246 $391.49 $411.20 $66,700.84
247 $389.09 $413.60 $66,287.24
248 $386.68 $416.01 $65,871.23
249 $384.25 $418.44 $65,452.79
250 $381.81 $420.88 $65,031.91
251 $379.35 $423.33 $64,608.57
252 $376.88 $425.80 $64,182.77
Total de años: 21
  Usted invertirá: $9,632.25 en su casa en el año 21
$4,682.47 irá al INTERES
$4,949.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $374.40 $428.29 $63,754.48
254 $371.90 $430.79 $63,323.69
255 $369.39 $433.30 $62,890.40
256 $366.86 $435.83 $62,454.57
257 $364.32 $438.37 $62,016.20
258 $361.76 $440.93 $61,575.27
259 $359.19 $443.50 $61,131.77
260 $356.60 $446.09 $60,685.69
261 $354.00 $448.69 $60,237.00
262 $351.38 $451.30 $59,785.70
263 $348.75 $453.94 $59,331.76
264 $346.10 $456.59 $58,875.17
Total de años: 22
  Usted invertirá: $9,632.25 en su casa en el año 22
$4,324.65 irá al INTERES
$5,307.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $343.44 $459.25 $58,415.92
266 $340.76 $461.93 $57,954.00
267 $338.06 $464.62 $57,489.37
268 $335.35 $467.33 $57,022.04
269 $332.63 $470.06 $56,551.98
270 $329.89 $472.80 $56,079.18
271 $327.13 $475.56 $55,603.62
272 $324.35 $478.33 $55,125.29
273 $321.56 $481.12 $54,644.17
274 $318.76 $483.93 $54,160.24
275 $315.93 $486.75 $53,673.48
276 $313.10 $489.59 $53,183.89
Total de años: 23
  Usted invertirá: $9,632.25 en su casa en el año 23
$3,940.97 irá al INTERES
$5,691.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $310.24 $492.45 $52,691.44
278 $307.37 $495.32 $52,196.12
279 $304.48 $498.21 $51,697.91
280 $301.57 $501.12 $51,196.80
281 $298.65 $504.04 $50,692.76
282 $295.71 $506.98 $50,185.78
283 $292.75 $509.94 $49,675.84
284 $289.78 $512.91 $49,162.93
285 $286.78 $515.90 $48,647.02
286 $283.77 $518.91 $48,128.11
287 $280.75 $521.94 $47,606.17
288 $277.70 $524.98 $47,081.19
Total de años: 24
  Usted invertirá: $9,632.25 en su casa en el año 24
$3,529.54 irá al INTERES
$6,102.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $274.64 $528.05 $46,553.14
290 $271.56 $531.13 $46,022.01
291 $268.46 $534.23 $45,487.79
292 $265.35 $537.34 $44,950.44
293 $262.21 $540.48 $44,409.97
294 $259.06 $543.63 $43,866.34
295 $255.89 $546.80 $43,319.54
296 $252.70 $549.99 $42,769.55
297 $249.49 $553.20 $42,216.35
298 $246.26 $556.43 $41,659.92
299 $243.02 $559.67 $41,100.25
300 $239.75 $562.94 $40,537.32
Total de años: 25
  Usted invertirá: $9,632.25 en su casa en el año 25
$3,088.38 irá al INTERES
$6,543.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $236.47 $566.22 $39,971.10
302 $233.16 $569.52 $39,401.57
303 $229.84 $572.84 $38,828.73
304 $226.50 $576.19 $38,252.54
305 $223.14 $579.55 $37,673.00
306 $219.76 $582.93 $37,090.07
307 $216.36 $586.33 $36,503.74
308 $212.94 $589.75 $35,913.99
309 $209.50 $593.19 $35,320.80
310 $206.04 $596.65 $34,724.15
311 $202.56 $600.13 $34,124.02
312 $199.06 $603.63 $33,520.39
Total de años: 26
  Usted invertirá: $9,632.25 en su casa en el año 26
$2,615.32 irá al INTERES
$7,016.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $195.54 $607.15 $32,913.24
314 $191.99 $610.69 $32,302.54
315 $188.43 $614.26 $31,688.29
316 $184.85 $617.84 $31,070.45
317 $181.24 $621.44 $30,449.01
318 $177.62 $625.07 $29,823.94
319 $173.97 $628.71 $29,195.22
320 $170.31 $632.38 $28,562.84
321 $166.62 $636.07 $27,926.77
322 $162.91 $639.78 $27,286.99
323 $159.17 $643.51 $26,643.48
324 $155.42 $647.27 $25,996.21
Total de años: 27
  Usted invertirá: $9,632.25 en su casa en el año 27
$2,108.07 irá al INTERES
$7,524.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $151.64 $651.04 $25,345.17
326 $147.85 $654.84 $24,690.33
327 $144.03 $658.66 $24,031.66
328 $140.18 $662.50 $23,369.16
329 $136.32 $666.37 $22,702.79
330 $132.43 $670.25 $22,032.54
331 $128.52 $674.16 $21,358.38
332 $124.59 $678.10 $20,680.28
333 $120.63 $682.05 $19,998.23
334 $116.66 $686.03 $19,312.20
335 $112.65 $690.03 $18,622.16
336 $108.63 $694.06 $17,928.10
Total de años: 28
  Usted invertirá: $9,632.25 en su casa en el año 28
$1,564.14 irá al INTERES
$8,068.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $104.58 $698.11 $17,230.00
338 $100.51 $702.18 $16,527.82
339 $96.41 $706.28 $15,821.54
340 $92.29 $710.40 $15,111.15
341 $88.15 $714.54 $14,396.61
342 $83.98 $718.71 $13,677.90
343 $79.79 $722.90 $12,955.00
344 $75.57 $727.12 $12,227.89
345 $71.33 $731.36 $11,496.53
346 $67.06 $735.62 $10,760.90
347 $62.77 $739.92 $10,020.99
348 $58.46 $744.23 $9,276.76
Total de años: 29
  Usted invertirá: $9,632.25 en su casa en el año 29
$980.90 irá al INTERES
$8,651.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $54.11 $748.57 $8,528.18
350 $49.75 $752.94 $7,775.24
351 $45.36 $757.33 $7,017.91
352 $40.94 $761.75 $6,256.16
353 $36.49 $766.19 $5,489.97
354 $32.02 $770.66 $4,719.31
355 $27.53 $775.16 $3,944.15
356 $23.01 $779.68 $3,164.47
357 $18.46 $784.23 $2,380.24
358 $13.88 $788.80 $1,591.44
359 $9.28 $793.40 $798.03
360 $4.66 $798.03 $0.00
Total de años: 30
  Usted invertirá: $9,632.25 en su casa en el año 30
$355.49 irá al INTERES
$9,276.76 irá al PRINCIPAL
 

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