Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,500.00
Precio a Financiar: $123,500.00
Pago Mensual: $821.65


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $720.42 $101.23 $123,398.77
2 $719.83 $101.82 $123,296.95
3 $719.23 $102.42 $123,194.53
4 $718.63 $103.01 $123,091.52
5 $718.03 $103.61 $122,987.90
6 $717.43 $104.22 $122,883.68
7 $716.82 $104.83 $122,778.85
8 $716.21 $105.44 $122,673.42
9 $715.59 $106.05 $122,567.36
10 $714.98 $106.67 $122,460.69
11 $714.35 $107.29 $122,353.40
12 $713.73 $107.92 $122,245.47
Total de años: 1
  Usted invertirá: $9,859.78 en su casa en el año 1
$8,605.26 irá al INTERES
$1,254.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $713.10 $108.55 $122,136.92
14 $712.47 $109.18 $122,027.74
15 $711.83 $109.82 $121,917.92
16 $711.19 $110.46 $121,807.46
17 $710.54 $111.11 $121,696.36
18 $709.90 $111.75 $121,584.60
19 $709.24 $112.41 $121,472.20
20 $708.59 $113.06 $121,359.14
21 $707.93 $113.72 $121,245.42
22 $707.26 $114.38 $121,131.03
23 $706.60 $115.05 $121,015.98
24 $705.93 $115.72 $120,900.26
Total de años: 2
  Usted invertirá: $9,859.78 en su casa en el año 2
$8,514.57 irá al INTERES
$1,345.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $705.25 $116.40 $120,783.86
26 $704.57 $117.08 $120,666.79
27 $703.89 $117.76 $120,549.03
28 $703.20 $118.45 $120,430.58
29 $702.51 $119.14 $120,311.45
30 $701.82 $119.83 $120,191.61
31 $701.12 $120.53 $120,071.08
32 $700.41 $121.23 $119,949.85
33 $699.71 $121.94 $119,827.91
34 $699.00 $122.65 $119,705.25
35 $698.28 $123.37 $119,581.89
36 $697.56 $124.09 $119,457.80
Total de años: 3
  Usted invertirá: $9,859.78 en su casa en el año 3
$8,417.32 irá al INTERES
$1,442.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $696.84 $124.81 $119,332.99
38 $696.11 $125.54 $119,207.45
39 $695.38 $126.27 $119,081.18
40 $694.64 $127.01 $118,954.17
41 $693.90 $127.75 $118,826.42
42 $693.15 $128.49 $118,697.92
43 $692.40 $129.24 $118,568.68
44 $691.65 $130.00 $118,438.68
45 $690.89 $130.76 $118,307.93
46 $690.13 $131.52 $118,176.41
47 $689.36 $132.29 $118,044.12
48 $688.59 $133.06 $117,911.06
Total de años: 4
  Usted invertirá: $9,859.78 en su casa en el año 4
$8,313.05 irá al INTERES
$1,546.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $687.81 $133.83 $117,777.23
50 $687.03 $134.61 $117,642.61
51 $686.25 $135.40 $117,507.21
52 $685.46 $136.19 $117,371.02
53 $684.66 $136.98 $117,234.04
54 $683.87 $137.78 $117,096.26
55 $683.06 $138.59 $116,957.67
56 $682.25 $139.40 $116,818.27
57 $681.44 $140.21 $116,678.07
58 $680.62 $141.03 $116,537.04
59 $679.80 $141.85 $116,395.19
60 $678.97 $142.68 $116,252.51
Total de años: 5
  Usted invertirá: $9,859.78 en su casa en el año 5
$8,201.23 irá al INTERES
$1,658.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $678.14 $143.51 $116,109.00
62 $677.30 $144.35 $115,964.66
63 $676.46 $145.19 $115,819.47
64 $675.61 $146.04 $115,673.44
65 $674.76 $146.89 $115,526.55
66 $673.90 $147.74 $115,378.80
67 $673.04 $148.61 $115,230.20
68 $672.18 $149.47 $115,080.73
69 $671.30 $150.34 $114,930.38
70 $670.43 $151.22 $114,779.16
71 $669.55 $152.10 $114,627.06
72 $668.66 $152.99 $114,474.07
Total de años: 6
  Usted invertirá: $9,859.78 en su casa en el año 6
$8,081.34 irá al INTERES
$1,778.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $667.77 $153.88 $114,320.18
74 $666.87 $154.78 $114,165.40
75 $665.96 $155.68 $114,009.72
76 $665.06 $156.59 $113,853.13
77 $664.14 $157.51 $113,695.62
78 $663.22 $158.42 $113,537.20
79 $662.30 $159.35 $113,377.85
80 $661.37 $160.28 $113,217.57
81 $660.44 $161.21 $113,056.36
82 $659.50 $162.15 $112,894.21
83 $658.55 $163.10 $112,731.11
84 $657.60 $164.05 $112,567.06
Total de años: 7
  Usted invertirá: $9,859.78 en su casa en el año 7
$7,952.77 irá al INTERES
$1,907.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $656.64 $165.01 $112,402.05
86 $655.68 $165.97 $112,236.08
87 $654.71 $166.94 $112,069.14
88 $653.74 $167.91 $111,901.23
89 $652.76 $168.89 $111,732.34
90 $651.77 $169.88 $111,562.46
91 $650.78 $170.87 $111,391.59
92 $649.78 $171.86 $111,219.73
93 $648.78 $172.87 $111,046.86
94 $647.77 $173.88 $110,872.99
95 $646.76 $174.89 $110,698.10
96 $645.74 $175.91 $110,522.19
Total de años: 8
  Usted invertirá: $9,859.78 en su casa en el año 8
$7,814.91 irá al INTERES
$2,044.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $644.71 $176.94 $110,345.25
98 $643.68 $177.97 $110,167.28
99 $642.64 $179.01 $109,988.28
100 $641.60 $180.05 $109,808.23
101 $640.55 $181.10 $109,627.13
102 $639.49 $182.16 $109,444.97
103 $638.43 $183.22 $109,261.75
104 $637.36 $184.29 $109,077.46
105 $636.29 $185.36 $108,892.10
106 $635.20 $186.44 $108,705.65
107 $634.12 $187.53 $108,518.12
108 $633.02 $188.63 $108,329.50
Total de años: 9
  Usted invertirá: $9,859.78 en su casa en el año 9
$7,667.09 irá al INTERES
$2,192.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $631.92 $189.73 $108,139.77
110 $630.82 $190.83 $107,948.94
111 $629.70 $191.95 $107,756.99
112 $628.58 $193.07 $107,563.92
113 $627.46 $194.19 $107,369.73
114 $626.32 $195.33 $107,174.41
115 $625.18 $196.46 $106,977.94
116 $624.04 $197.61 $106,780.33
117 $622.89 $198.76 $106,581.57
118 $621.73 $199.92 $106,381.64
119 $620.56 $201.09 $106,180.56
120 $619.39 $202.26 $105,978.29
Total de años: 10
  Usted invertirá: $9,859.78 en su casa en el año 10
$7,508.58 irá al INTERES
$2,351.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $618.21 $203.44 $105,774.85
122 $617.02 $204.63 $105,570.22
123 $615.83 $205.82 $105,364.40
124 $614.63 $207.02 $105,157.38
125 $613.42 $208.23 $104,949.15
126 $612.20 $209.45 $104,739.70
127 $610.98 $210.67 $104,529.04
128 $609.75 $211.90 $104,317.14
129 $608.52 $213.13 $104,104.01
130 $607.27 $214.38 $103,889.63
131 $606.02 $215.63 $103,674.01
132 $604.77 $216.88 $103,457.12
Total de años: 11
  Usted invertirá: $9,859.78 en su casa en el año 11
$7,338.61 irá al INTERES
$2,521.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $603.50 $218.15 $103,238.97
134 $602.23 $219.42 $103,019.55
135 $600.95 $220.70 $102,798.85
136 $599.66 $221.99 $102,576.86
137 $598.37 $223.28 $102,353.58
138 $597.06 $224.59 $102,128.99
139 $595.75 $225.90 $101,903.10
140 $594.43 $227.21 $101,675.88
141 $593.11 $228.54 $101,447.34
142 $591.78 $229.87 $101,217.47
143 $590.44 $231.21 $100,986.26
144 $589.09 $232.56 $100,753.70
Total de años: 12
  Usted invertirá: $9,859.78 en su casa en el año 12
$7,156.36 irá al INTERES
$2,703.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $587.73 $233.92 $100,519.78
146 $586.37 $235.28 $100,284.49
147 $584.99 $236.66 $100,047.84
148 $583.61 $238.04 $99,809.80
149 $582.22 $239.42 $99,570.38
150 $580.83 $240.82 $99,329.56
151 $579.42 $242.23 $99,087.33
152 $578.01 $243.64 $98,843.69
153 $576.59 $245.06 $98,598.63
154 $575.16 $246.49 $98,352.14
155 $573.72 $247.93 $98,104.21
156 $572.27 $249.37 $97,854.84
Total de años: 13
  Usted invertirá: $9,859.78 en su casa en el año 13
$6,960.93 irá al INTERES
$2,898.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $570.82 $250.83 $97,604.01
158 $569.36 $252.29 $97,351.72
159 $567.89 $253.76 $97,097.96
160 $566.40 $255.24 $96,842.71
161 $564.92 $256.73 $96,585.98
162 $563.42 $258.23 $96,327.75
163 $561.91 $259.74 $96,068.01
164 $560.40 $261.25 $95,806.76
165 $558.87 $262.78 $95,543.98
166 $557.34 $264.31 $95,279.68
167 $555.80 $265.85 $95,013.82
168 $554.25 $267.40 $94,746.42
Total de años: 14
  Usted invertirá: $9,859.78 en su casa en el año 14
$6,751.37 irá al INTERES
$3,108.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $552.69 $268.96 $94,477.46
170 $551.12 $270.53 $94,206.93
171 $549.54 $272.11 $93,934.82
172 $547.95 $273.70 $93,661.13
173 $546.36 $275.29 $93,385.84
174 $544.75 $276.90 $93,108.94
175 $543.14 $278.51 $92,830.43
176 $541.51 $280.14 $92,550.29
177 $539.88 $281.77 $92,268.52
178 $538.23 $283.42 $91,985.10
179 $536.58 $285.07 $91,700.03
180 $534.92 $286.73 $91,413.30
Total de años: 15
  Usted invertirá: $9,859.78 en su casa en el año 15
$6,526.66 irá al INTERES
$3,333.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $533.24 $288.40 $91,124.90
182 $531.56 $290.09 $90,834.81
183 $529.87 $291.78 $90,543.03
184 $528.17 $293.48 $90,249.55
185 $526.46 $295.19 $89,954.36
186 $524.73 $296.91 $89,657.44
187 $523.00 $298.65 $89,358.79
188 $521.26 $300.39 $89,058.41
189 $519.51 $302.14 $88,756.26
190 $517.74 $303.90 $88,452.36
191 $515.97 $305.68 $88,146.68
192 $514.19 $307.46 $87,839.22
Total de años: 16
  Usted invertirá: $9,859.78 en su casa en el año 16
$6,285.71 irá al INTERES
$3,574.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $512.40 $309.25 $87,529.97
194 $510.59 $311.06 $87,218.91
195 $508.78 $312.87 $86,906.04
196 $506.95 $314.70 $86,591.35
197 $505.12 $316.53 $86,274.81
198 $503.27 $318.38 $85,956.43
199 $501.41 $320.24 $85,636.20
200 $499.54 $322.10 $85,314.09
201 $497.67 $323.98 $84,990.11
202 $495.78 $325.87 $84,664.24
203 $493.87 $327.77 $84,336.46
204 $491.96 $329.69 $84,006.78
Total de años: 17
  Usted invertirá: $9,859.78 en su casa en el año 17
$6,027.34 irá al INTERES
$3,832.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $490.04 $331.61 $83,675.17
206 $488.11 $333.54 $83,341.63
207 $486.16 $335.49 $83,006.14
208 $484.20 $337.45 $82,668.69
209 $482.23 $339.41 $82,329.28
210 $480.25 $341.39 $81,987.88
211 $478.26 $343.39 $81,644.50
212 $476.26 $345.39 $81,299.11
213 $474.24 $347.40 $80,951.70
214 $472.22 $349.43 $80,602.27
215 $470.18 $351.47 $80,250.80
216 $468.13 $353.52 $79,897.29
Total de años: 18
  Usted invertirá: $9,859.78 en su casa en el año 18
$5,750.29 irá al INTERES
$4,109.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $466.07 $355.58 $79,541.70
218 $463.99 $357.66 $79,184.05
219 $461.91 $359.74 $78,824.31
220 $459.81 $361.84 $78,462.47
221 $457.70 $363.95 $78,098.52
222 $455.57 $366.07 $77,732.44
223 $453.44 $368.21 $77,364.23
224 $451.29 $370.36 $76,993.88
225 $449.13 $372.52 $76,621.36
226 $446.96 $374.69 $76,246.67
227 $444.77 $376.88 $75,869.79
228 $442.57 $379.07 $75,490.72
Total de años: 19
  Usted invertirá: $9,859.78 en su casa en el año 19
$5,453.21 irá al INTERES
$4,406.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $440.36 $381.29 $75,109.43
230 $438.14 $383.51 $74,725.92
231 $435.90 $385.75 $74,340.17
232 $433.65 $388.00 $73,952.18
233 $431.39 $390.26 $73,561.91
234 $429.11 $392.54 $73,169.38
235 $426.82 $394.83 $72,774.55
236 $424.52 $397.13 $72,377.42
237 $422.20 $399.45 $71,977.97
238 $419.87 $401.78 $71,576.20
239 $417.53 $404.12 $71,172.07
240 $415.17 $406.48 $70,765.60
Total de años: 20
  Usted invertirá: $9,859.78 en su casa en el año 20
$5,134.66 irá al INTERES
$4,725.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $412.80 $408.85 $70,356.75
242 $410.41 $411.23 $69,945.51
243 $408.02 $413.63 $69,531.88
244 $405.60 $416.05 $69,115.83
245 $403.18 $418.47 $68,697.36
246 $400.73 $420.91 $68,276.45
247 $398.28 $423.37 $67,853.08
248 $395.81 $425.84 $67,427.24
249 $393.33 $428.32 $66,998.92
250 $390.83 $430.82 $66,568.09
251 $388.31 $433.33 $66,134.76
252 $385.79 $435.86 $65,698.90
Total de años: 21
  Usted invertirá: $9,859.78 en su casa en el año 21
$4,793.08 irá al INTERES
$5,066.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $383.24 $438.41 $65,260.49
254 $380.69 $440.96 $64,819.53
255 $378.11 $443.53 $64,376.00
256 $375.53 $446.12 $63,929.87
257 $372.92 $448.72 $63,481.15
258 $370.31 $451.34 $63,029.81
259 $367.67 $453.97 $62,575.83
260 $365.03 $456.62 $62,119.21
261 $362.36 $459.29 $61,659.92
262 $359.68 $461.97 $61,197.96
263 $356.99 $464.66 $60,733.30
264 $354.28 $467.37 $60,265.93
Total de años: 22
  Usted invertirá: $9,859.78 en su casa en el año 22
$4,426.81 irá al INTERES
$5,432.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $351.55 $470.10 $59,795.83
266 $348.81 $472.84 $59,322.99
267 $346.05 $475.60 $58,847.39
268 $343.28 $478.37 $58,369.02
269 $340.49 $481.16 $57,887.86
270 $337.68 $483.97 $57,403.89
271 $334.86 $486.79 $56,917.09
272 $332.02 $489.63 $56,427.46
273 $329.16 $492.49 $55,934.97
274 $326.29 $495.36 $55,439.61
275 $323.40 $498.25 $54,941.36
276 $320.49 $501.16 $54,440.20
Total de años: 23
  Usted invertirá: $9,859.78 en su casa en el año 23
$4,034.06 irá al INTERES
$5,825.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $317.57 $504.08 $53,936.12
278 $314.63 $507.02 $53,429.10
279 $311.67 $509.98 $52,919.12
280 $308.69 $512.95 $52,406.17
281 $305.70 $515.95 $51,890.22
282 $302.69 $518.96 $51,371.27
283 $299.67 $521.98 $50,849.29
284 $296.62 $525.03 $50,324.26
285 $293.56 $528.09 $49,796.17
286 $290.48 $531.17 $49,265.00
287 $287.38 $534.27 $48,730.73
288 $284.26 $537.39 $48,193.34
Total de años: 24
  Usted invertirá: $9,859.78 en su casa en el año 24
$3,612.92 irá al INTERES
$6,246.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $281.13 $540.52 $47,652.82
290 $277.97 $543.67 $47,109.15
291 $274.80 $546.85 $46,562.30
292 $271.61 $550.04 $46,012.27
293 $268.40 $553.24 $45,459.02
294 $265.18 $556.47 $44,902.55
295 $261.93 $559.72 $44,342.83
296 $258.67 $562.98 $43,779.85
297 $255.38 $566.27 $43,213.59
298 $252.08 $569.57 $42,644.02
299 $248.76 $572.89 $42,071.13
300 $245.41 $576.23 $41,494.89
Total de años: 25
  Usted invertirá: $9,859.78 en su casa en el año 25
$3,161.33 irá al INTERES
$6,698.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $242.05 $579.60 $40,915.30
302 $238.67 $582.98 $40,332.32
303 $235.27 $586.38 $39,745.94
304 $231.85 $589.80 $39,156.15
305 $228.41 $593.24 $38,562.91
306 $224.95 $596.70 $37,966.21
307 $221.47 $600.18 $37,366.03
308 $217.97 $603.68 $36,762.35
309 $214.45 $607.20 $36,155.15
310 $210.91 $610.74 $35,544.41
311 $207.34 $614.31 $34,930.10
312 $203.76 $617.89 $34,312.21
Total de años: 26
  Usted invertirá: $9,859.78 en su casa en el año 26
$2,677.10 irá al INTERES
$7,182.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $200.15 $621.49 $33,690.72
314 $196.53 $625.12 $33,065.60
315 $192.88 $628.77 $32,436.83
316 $189.21 $632.43 $31,804.40
317 $185.53 $636.12 $31,168.27
318 $181.81 $639.83 $30,528.44
319 $178.08 $643.57 $29,884.87
320 $174.33 $647.32 $29,237.55
321 $170.55 $651.10 $28,586.46
322 $166.75 $654.89 $27,931.56
323 $162.93 $658.71 $27,272.85
324 $159.09 $662.56 $26,610.29
Total de años: 27
  Usted invertirá: $9,859.78 en su casa en el año 27
$2,157.87 irá al INTERES
$7,701.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $155.23 $666.42 $25,943.87
326 $151.34 $670.31 $25,273.56
327 $147.43 $674.22 $24,599.34
328 $143.50 $678.15 $23,921.19
329 $139.54 $682.11 $23,239.08
330 $135.56 $686.09 $22,552.99
331 $131.56 $690.09 $21,862.90
332 $127.53 $694.11 $21,168.79
333 $123.48 $698.16 $20,470.63
334 $119.41 $702.24 $19,768.39
335 $115.32 $706.33 $19,062.06
336 $111.20 $710.45 $18,351.60
Total de años: 28
  Usted invertirá: $9,859.78 en su casa en el año 28
$1,601.09 irá al INTERES
$8,258.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $107.05 $714.60 $17,637.01
338 $102.88 $718.77 $16,918.24
339 $98.69 $722.96 $16,195.28
340 $94.47 $727.18 $15,468.10
341 $90.23 $731.42 $14,736.69
342 $85.96 $735.68 $14,001.00
343 $81.67 $739.98 $13,261.03
344 $77.36 $744.29 $12,516.73
345 $73.01 $748.63 $11,768.10
346 $68.65 $753.00 $11,015.10
347 $64.25 $757.39 $10,257.70
348 $59.84 $761.81 $9,495.89
Total de años: 29
  Usted invertirá: $9,859.78 en su casa en el año 29
$1,004.07 irá al INTERES
$8,855.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $55.39 $766.26 $8,729.64
350 $50.92 $770.73 $7,958.91
351 $46.43 $775.22 $7,183.69
352 $41.90 $779.74 $6,403.94
353 $37.36 $784.29 $5,619.65
354 $32.78 $788.87 $4,830.78
355 $28.18 $793.47 $4,037.32
356 $23.55 $798.10 $3,239.22
357 $18.90 $802.75 $2,436.47
358 $14.21 $807.44 $1,629.03
359 $9.50 $812.15 $816.88
360 $4.77 $816.88 $0.00
Total de años: 30
  Usted invertirá: $9,859.78 en su casa en el año 30
$363.89 irá al INTERES
$9,495.89 irá al PRINCIPAL
 

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