Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,250.00
Precio a Financiar: $137,750.00
Pago Mensual: $916.45


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $803.54 $112.91 $137,637.09
2 $802.88 $113.57 $137,523.52
3 $802.22 $114.23 $137,409.28
4 $801.55 $114.90 $137,294.38
5 $800.88 $115.57 $137,178.81
6 $800.21 $116.24 $137,062.57
7 $799.53 $116.92 $136,945.65
8 $798.85 $117.60 $136,828.04
9 $798.16 $118.29 $136,709.75
10 $797.47 $118.98 $136,590.77
11 $796.78 $119.67 $136,471.09
12 $796.08 $120.37 $136,350.72
Total de años: 1
  Usted invertirá: $10,997.45 en su casa en el año 1
$9,598.17 irá al INTERES
$1,399.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $795.38 $121.07 $136,229.65
14 $794.67 $121.78 $136,107.87
15 $793.96 $122.49 $135,985.37
16 $793.25 $123.21 $135,862.17
17 $792.53 $123.92 $135,738.24
18 $791.81 $124.65 $135,613.60
19 $791.08 $125.37 $135,488.22
20 $790.35 $126.11 $135,362.11
21 $789.61 $126.84 $135,235.27
22 $788.87 $127.58 $135,107.69
23 $788.13 $128.33 $134,979.36
24 $787.38 $129.07 $134,850.29
Total de años: 2
  Usted invertirá: $10,997.45 en su casa en el año 2
$9,497.02 irá al INTERES
$1,500.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $786.63 $129.83 $134,720.46
26 $785.87 $130.58 $134,589.88
27 $785.11 $131.35 $134,458.53
28 $784.34 $132.11 $134,326.42
29 $783.57 $132.88 $134,193.53
30 $782.80 $133.66 $134,059.88
31 $782.02 $134.44 $133,925.44
32 $781.23 $135.22 $133,790.22
33 $780.44 $136.01 $133,654.20
34 $779.65 $136.80 $133,517.40
35 $778.85 $137.60 $133,379.80
36 $778.05 $138.41 $133,241.39
Total de años: 3
  Usted invertirá: $10,997.45 en su casa en el año 3
$9,388.55 irá al INTERES
$1,608.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $777.24 $139.21 $133,102.18
38 $776.43 $140.02 $132,962.15
39 $775.61 $140.84 $132,821.31
40 $774.79 $141.66 $132,679.65
41 $773.96 $142.49 $132,537.16
42 $773.13 $143.32 $132,393.84
43 $772.30 $144.16 $132,249.68
44 $771.46 $145.00 $132,104.68
45 $770.61 $145.84 $131,958.84
46 $769.76 $146.69 $131,812.15
47 $768.90 $147.55 $131,664.60
48 $768.04 $148.41 $131,516.19
Total de años: 4
  Usted invertirá: $10,997.45 en su casa en el año 4
$9,272.24 irá al INTERES
$1,725.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $767.18 $149.28 $131,366.91
50 $766.31 $150.15 $131,216.76
51 $765.43 $151.02 $131,065.74
52 $764.55 $151.90 $130,913.84
53 $763.66 $152.79 $130,761.05
54 $762.77 $153.68 $130,607.36
55 $761.88 $154.58 $130,452.79
56 $760.97 $155.48 $130,297.31
57 $760.07 $156.39 $130,140.92
58 $759.16 $157.30 $129,983.62
59 $758.24 $158.22 $129,825.40
60 $757.31 $159.14 $129,666.27
Total de años: 5
  Usted invertirá: $10,997.45 en su casa en el año 5
$9,147.53 irá al INTERES
$1,849.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $756.39 $160.07 $129,506.20
62 $755.45 $161.00 $129,345.20
63 $754.51 $161.94 $129,183.26
64 $753.57 $162.89 $129,020.37
65 $752.62 $163.84 $128,856.53
66 $751.66 $164.79 $128,691.74
67 $750.70 $165.75 $128,525.99
68 $749.73 $166.72 $128,359.27
69 $748.76 $167.69 $128,191.58
70 $747.78 $168.67 $128,022.91
71 $746.80 $169.65 $127,853.26
72 $745.81 $170.64 $127,682.61
Total de años: 6
  Usted invertirá: $10,997.45 en su casa en el año 6
$9,013.80 irá al INTERES
$1,983.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $744.82 $171.64 $127,510.97
74 $743.81 $172.64 $127,338.33
75 $742.81 $173.65 $127,164.69
76 $741.79 $174.66 $126,990.03
77 $740.78 $175.68 $126,814.35
78 $739.75 $176.70 $126,637.64
79 $738.72 $177.73 $126,459.91
80 $737.68 $178.77 $126,281.14
81 $736.64 $179.81 $126,101.32
82 $735.59 $180.86 $125,920.46
83 $734.54 $181.92 $125,738.54
84 $733.47 $182.98 $125,555.56
Total de años: 7
  Usted invertirá: $10,997.45 en su casa en el año 7
$8,870.40 irá al INTERES
$2,127.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $732.41 $184.05 $125,371.52
86 $731.33 $185.12 $125,186.40
87 $730.25 $186.20 $125,000.20
88 $729.17 $187.29 $124,812.91
89 $728.08 $188.38 $124,624.53
90 $726.98 $189.48 $124,435.05
91 $725.87 $190.58 $124,244.47
92 $724.76 $191.69 $124,052.77
93 $723.64 $192.81 $123,859.96
94 $722.52 $193.94 $123,666.02
95 $721.39 $195.07 $123,470.95
96 $720.25 $196.21 $123,274.75
Total de años: 8
  Usted invertirá: $10,997.45 en su casa en el año 8
$8,716.64 irá al INTERES
$2,280.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $719.10 $197.35 $123,077.40
98 $717.95 $198.50 $122,878.89
99 $716.79 $199.66 $122,679.23
100 $715.63 $200.83 $122,478.41
101 $714.46 $202.00 $122,276.41
102 $713.28 $203.18 $122,073.24
103 $712.09 $204.36 $121,868.88
104 $710.90 $205.55 $121,663.32
105 $709.70 $206.75 $121,456.57
106 $708.50 $207.96 $121,248.61
107 $707.28 $209.17 $121,039.44
108 $706.06 $210.39 $120,829.05
Total de años: 9
  Usted invertirá: $10,997.45 en su casa en el año 9
$8,551.76 irá al INTERES
$2,445.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $704.84 $211.62 $120,617.43
110 $703.60 $212.85 $120,404.58
111 $702.36 $214.09 $120,190.49
112 $701.11 $215.34 $119,975.15
113 $699.86 $216.60 $119,758.55
114 $698.59 $217.86 $119,540.68
115 $697.32 $219.13 $119,321.55
116 $696.04 $220.41 $119,101.14
117 $694.76 $221.70 $118,879.44
118 $693.46 $222.99 $118,656.45
119 $692.16 $224.29 $118,432.16
120 $690.85 $225.60 $118,206.56
Total de años: 10
  Usted invertirá: $10,997.45 en su casa en el año 10
$8,374.96 irá al INTERES
$2,622.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $689.54 $226.92 $117,979.64
122 $688.21 $228.24 $117,751.40
123 $686.88 $229.57 $117,521.83
124 $685.54 $230.91 $117,290.92
125 $684.20 $232.26 $117,058.66
126 $682.84 $233.61 $116,825.05
127 $681.48 $234.97 $116,590.08
128 $680.11 $236.35 $116,353.73
129 $678.73 $237.72 $116,116.01
130 $677.34 $239.11 $115,876.90
131 $675.95 $240.51 $115,636.39
132 $674.55 $241.91 $115,394.48
Total de años: 11
  Usted invertirá: $10,997.45 en su casa en el año 11
$8,185.38 irá al INTERES
$2,812.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $673.13 $243.32 $115,151.16
134 $671.72 $244.74 $114,906.42
135 $670.29 $246.17 $114,660.26
136 $668.85 $247.60 $114,412.65
137 $667.41 $249.05 $114,163.61
138 $665.95 $250.50 $113,913.11
139 $664.49 $251.96 $113,661.15
140 $663.02 $253.43 $113,407.72
141 $661.55 $254.91 $113,152.81
142 $660.06 $256.40 $112,896.41
143 $658.56 $257.89 $112,638.52
144 $657.06 $259.40 $112,379.12
Total de años: 12
  Usted invertirá: $10,997.45 en su casa en el año 12
$7,982.09 irá al INTERES
$3,015.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $655.54 $260.91 $112,118.21
146 $654.02 $262.43 $111,855.78
147 $652.49 $263.96 $111,591.82
148 $650.95 $265.50 $111,326.32
149 $649.40 $267.05 $111,059.27
150 $647.85 $268.61 $110,790.66
151 $646.28 $270.18 $110,520.48
152 $644.70 $271.75 $110,248.73
153 $643.12 $273.34 $109,975.40
154 $641.52 $274.93 $109,700.46
155 $639.92 $276.53 $109,423.93
156 $638.31 $278.15 $109,145.78
Total de años: 13
  Usted invertirá: $10,997.45 en su casa en el año 13
$7,764.11 irá al INTERES
$3,233.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $636.68 $279.77 $108,866.01
158 $635.05 $281.40 $108,584.61
159 $633.41 $283.04 $108,301.57
160 $631.76 $284.70 $108,016.87
161 $630.10 $286.36 $107,730.51
162 $628.43 $288.03 $107,442.49
163 $626.75 $289.71 $107,152.78
164 $625.06 $291.40 $106,861.39
165 $623.36 $293.10 $106,568.29
166 $621.65 $294.81 $106,273.48
167 $619.93 $296.53 $105,976.96
168 $618.20 $298.26 $105,678.70
Total de años: 14
  Usted invertirá: $10,997.45 en su casa en el año 14
$7,530.37 irá al INTERES
$3,467.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $616.46 $300.00 $105,378.71
170 $614.71 $301.75 $105,076.96
171 $612.95 $303.51 $104,773.46
172 $611.18 $305.28 $104,468.18
173 $609.40 $307.06 $104,161.13
174 $607.61 $308.85 $103,852.28
175 $605.80 $310.65 $103,541.63
176 $603.99 $312.46 $103,229.17
177 $602.17 $314.28 $102,914.88
178 $600.34 $316.12 $102,598.77
179 $598.49 $317.96 $102,280.80
180 $596.64 $319.82 $101,960.99
Total de años: 15
  Usted invertirá: $10,997.45 en su casa en el año 15
$7,279.74 irá al INTERES
$3,717.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $594.77 $321.68 $101,639.31
182 $592.90 $323.56 $101,315.75
183 $591.01 $325.45 $100,990.30
184 $589.11 $327.34 $100,662.96
185 $587.20 $329.25 $100,333.70
186 $585.28 $331.17 $100,002.53
187 $583.35 $333.11 $99,669.42
188 $581.40 $335.05 $99,334.38
189 $579.45 $337.00 $98,997.37
190 $577.48 $338.97 $98,658.40
191 $575.51 $340.95 $98,317.46
192 $573.52 $342.94 $97,974.52
Total de años: 16
  Usted invertirá: $10,997.45 en su casa en el año 16
$7,010.98 irá al INTERES
$3,986.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $571.52 $344.94 $97,629.58
194 $569.51 $346.95 $97,282.64
195 $567.48 $348.97 $96,933.66
196 $565.45 $351.01 $96,582.66
197 $563.40 $353.06 $96,229.60
198 $561.34 $355.11 $95,874.48
199 $559.27 $357.19 $95,517.30
200 $557.18 $359.27 $95,158.03
201 $555.09 $361.37 $94,796.66
202 $552.98 $363.47 $94,433.19
203 $550.86 $365.59 $94,067.60
204 $548.73 $367.73 $93,699.87
Total de años: 17
  Usted invertirá: $10,997.45 en su casa en el año 17
$6,722.80 irá al INTERES
$4,274.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $546.58 $369.87 $93,330.00
206 $544.42 $372.03 $92,957.97
207 $542.25 $374.20 $92,583.77
208 $540.07 $376.38 $92,207.39
209 $537.88 $378.58 $91,828.81
210 $535.67 $380.79 $91,448.02
211 $533.45 $383.01 $91,065.02
212 $531.21 $385.24 $90,679.77
213 $528.97 $387.49 $90,292.28
214 $526.70 $389.75 $89,902.54
215 $524.43 $392.02 $89,510.51
216 $522.14 $394.31 $89,116.20
Total de años: 18
  Usted invertirá: $10,997.45 en su casa en el año 18
$6,413.78 irá al INTERES
$4,583.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $519.84 $396.61 $88,719.59
218 $517.53 $398.92 $88,320.67
219 $515.20 $401.25 $87,919.42
220 $512.86 $403.59 $87,515.83
221 $510.51 $405.95 $87,109.88
222 $508.14 $408.31 $86,701.57
223 $505.76 $410.70 $86,290.88
224 $503.36 $413.09 $85,877.79
225 $500.95 $415.50 $85,462.28
226 $498.53 $417.92 $85,044.36
227 $496.09 $420.36 $84,624.00
228 $493.64 $422.81 $84,201.18
Total de años: 19
  Usted invertirá: $10,997.45 en su casa en el año 19
$6,082.43 irá al INTERES
$4,915.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $491.17 $425.28 $83,775.90
230 $488.69 $427.76 $83,348.14
231 $486.20 $430.26 $82,917.89
232 $483.69 $432.77 $82,485.12
233 $481.16 $435.29 $82,049.83
234 $478.62 $437.83 $81,612.00
235 $476.07 $440.38 $81,171.61
236 $473.50 $442.95 $80,728.66
237 $470.92 $445.54 $80,283.12
238 $468.32 $448.14 $79,834.99
239 $465.70 $450.75 $79,384.24
240 $463.07 $453.38 $78,930.86
Total de años: 20
  Usted invertirá: $10,997.45 en su casa en el año 20
$5,727.12 irá al INTERES
$5,270.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $460.43 $456.02 $78,474.83
242 $457.77 $458.68 $78,016.15
243 $455.09 $461.36 $77,554.79
244 $452.40 $464.05 $77,090.74
245 $449.70 $466.76 $76,623.98
246 $446.97 $469.48 $76,154.50
247 $444.23 $472.22 $75,682.28
248 $441.48 $474.97 $75,207.31
249 $438.71 $477.74 $74,729.56
250 $435.92 $480.53 $74,249.03
251 $433.12 $483.33 $73,765.69
252 $430.30 $486.15 $73,279.54
Total de años: 21
  Usted invertirá: $10,997.45 en su casa en el año 21
$5,346.13 irá al INTERES
$5,651.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $427.46 $488.99 $72,790.55
254 $424.61 $491.84 $72,298.71
255 $421.74 $494.71 $71,803.99
256 $418.86 $497.60 $71,306.40
257 $415.95 $500.50 $70,805.90
258 $413.03 $503.42 $70,302.48
259 $410.10 $506.36 $69,796.12
260 $407.14 $509.31 $69,286.81
261 $404.17 $512.28 $68,774.53
262 $401.18 $515.27 $68,259.26
263 $398.18 $518.28 $67,740.98
264 $395.16 $521.30 $67,219.69
Total de años: 22
  Usted invertirá: $10,997.45 en su casa en el año 22
$4,937.60 irá al INTERES
$6,059.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $392.11 $524.34 $66,695.35
266 $389.06 $527.40 $66,167.95
267 $385.98 $530.47 $65,637.47
268 $382.89 $533.57 $65,103.91
269 $379.77 $536.68 $64,567.22
270 $376.64 $539.81 $64,027.41
271 $373.49 $542.96 $63,484.45
272 $370.33 $546.13 $62,938.32
273 $367.14 $549.31 $62,389.01
274 $363.94 $552.52 $61,836.49
275 $360.71 $555.74 $61,280.75
276 $357.47 $558.98 $60,721.77
Total de años: 23
  Usted invertirá: $10,997.45 en su casa en el año 23
$4,499.53 irá al INTERES
$6,497.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $354.21 $562.24 $60,159.52
278 $350.93 $565.52 $59,594.00
279 $347.63 $568.82 $59,025.18
280 $344.31 $572.14 $58,453.04
281 $340.98 $575.48 $57,877.56
282 $337.62 $578.84 $57,298.72
283 $334.24 $582.21 $56,716.51
284 $330.85 $585.61 $56,130.90
285 $327.43 $589.02 $55,541.88
286 $323.99 $592.46 $54,949.42
287 $320.54 $595.92 $54,353.50
288 $317.06 $599.39 $53,754.11
Total de años: 24
  Usted invertirá: $10,997.45 en su casa en el año 24
$4,029.79 irá al INTERES
$6,967.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $313.57 $602.89 $53,151.22
290 $310.05 $606.41 $52,544.82
291 $306.51 $609.94 $51,934.87
292 $302.95 $613.50 $51,321.37
293 $299.37 $617.08 $50,704.29
294 $295.78 $620.68 $50,083.61
295 $292.15 $624.30 $49,459.32
296 $288.51 $627.94 $48,831.37
297 $284.85 $631.60 $48,199.77
298 $281.17 $635.29 $47,564.48
299 $277.46 $638.99 $46,925.49
300 $273.73 $642.72 $46,282.76
Total de años: 25
  Usted invertirá: $10,997.45 en su casa en el año 25
$3,526.10 irá al INTERES
$7,471.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $269.98 $646.47 $45,636.29
302 $266.21 $650.24 $44,986.05
303 $262.42 $654.04 $44,332.01
304 $258.60 $657.85 $43,674.16
305 $254.77 $661.69 $43,012.47
306 $250.91 $665.55 $42,346.93
307 $247.02 $669.43 $41,677.50
308 $243.12 $673.34 $41,004.16
309 $239.19 $677.26 $40,326.90
310 $235.24 $681.21 $39,645.68
311 $231.27 $685.19 $38,960.50
312 $227.27 $689.18 $38,271.31
Total de años: 26
  Usted invertirá: $10,997.45 en su casa en el año 26
$2,986.00 irá al INTERES
$8,011.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $223.25 $693.20 $37,578.11
314 $219.21 $697.25 $36,880.86
315 $215.14 $701.32 $36,179.54
316 $211.05 $705.41 $35,474.14
317 $206.93 $709.52 $34,764.61
318 $202.79 $713.66 $34,050.95
319 $198.63 $717.82 $33,333.13
320 $194.44 $722.01 $32,611.12
321 $190.23 $726.22 $31,884.90
322 $186.00 $730.46 $31,154.44
323 $181.73 $734.72 $30,419.72
324 $177.45 $739.01 $29,680.71
Total de años: 27
  Usted invertirá: $10,997.45 en su casa en el año 27
$2,406.85 irá al INTERES
$8,590.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $173.14 $743.32 $28,937.39
326 $168.80 $747.65 $28,189.74
327 $164.44 $752.01 $27,437.73
328 $160.05 $756.40 $26,681.33
329 $155.64 $760.81 $25,920.51
330 $151.20 $765.25 $25,155.26
331 $146.74 $769.72 $24,385.55
332 $142.25 $774.21 $23,611.34
333 $137.73 $778.72 $22,832.62
334 $133.19 $783.26 $22,049.36
335 $128.62 $787.83 $21,261.52
336 $124.03 $792.43 $20,469.10
Total de años: 28
  Usted invertirá: $10,997.45 en su casa en el año 28
$1,785.83 irá al INTERES
$9,211.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $119.40 $797.05 $19,672.04
338 $114.75 $801.70 $18,870.34
339 $110.08 $806.38 $18,063.97
340 $105.37 $811.08 $17,252.89
341 $100.64 $815.81 $16,437.07
342 $95.88 $820.57 $15,616.50
343 $91.10 $825.36 $14,791.14
344 $86.28 $830.17 $13,960.97
345 $81.44 $835.02 $13,125.96
346 $76.57 $839.89 $12,286.07
347 $71.67 $844.79 $11,441.28
348 $66.74 $849.71 $10,591.57
Total de años: 29
  Usted invertirá: $10,997.45 en su casa en el año 29
$1,119.93 irá al INTERES
$9,877.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $61.78 $854.67 $9,736.90
350 $56.80 $859.66 $8,877.25
351 $51.78 $864.67 $8,012.58
352 $46.74 $869.71 $7,142.86
353 $41.67 $874.79 $6,268.07
354 $36.56 $879.89 $5,388.18
355 $31.43 $885.02 $4,503.16
356 $26.27 $890.19 $3,612.97
357 $21.08 $895.38 $2,717.60
358 $15.85 $900.60 $1,816.99
359 $10.60 $905.86 $911.14
360 $5.31 $911.14 $0.00
Total de años: 30
  Usted invertirá: $10,997.45 en su casa en el año 30
$405.88 irá al INTERES
$10,591.57 irá al PRINCIPAL
 

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