Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,300.00
Precio a Financiar: $138,700.00
Pago Mensual: $922.77


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $809.08 $113.69 $138,586.31
2 $808.42 $114.35 $138,471.95
3 $807.75 $115.02 $138,356.93
4 $807.08 $115.69 $138,241.24
5 $806.41 $116.37 $138,124.87
6 $805.73 $117.05 $138,007.83
7 $805.05 $117.73 $137,890.10
8 $804.36 $118.42 $137,771.68
9 $803.67 $119.11 $137,652.58
10 $802.97 $119.80 $137,532.77
11 $802.27 $120.50 $137,412.27
12 $801.57 $121.20 $137,291.07
Total de años: 1
  Usted invertirá: $11,073.29 en su casa en el año 1
$9,664.37 irá al INTERES
$1,408.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $800.86 $121.91 $137,169.16
14 $800.15 $122.62 $137,046.54
15 $799.44 $123.34 $136,923.20
16 $798.72 $124.06 $136,799.15
17 $798.00 $124.78 $136,674.37
18 $797.27 $125.51 $136,548.86
19 $796.54 $126.24 $136,422.62
20 $795.80 $126.98 $136,295.65
21 $795.06 $127.72 $136,167.93
22 $794.31 $128.46 $136,039.47
23 $793.56 $129.21 $135,910.26
24 $792.81 $129.96 $135,780.29
Total de años: 2
  Usted invertirá: $11,073.29 en su casa en el año 2
$9,562.51 irá al INTERES
$1,510.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $792.05 $130.72 $135,649.57
26 $791.29 $131.49 $135,518.08
27 $790.52 $132.25 $135,385.83
28 $789.75 $133.02 $135,252.81
29 $788.97 $133.80 $135,119.01
30 $788.19 $134.58 $134,984.43
31 $787.41 $135.37 $134,849.06
32 $786.62 $136.16 $134,712.91
33 $785.83 $136.95 $134,575.96
34 $785.03 $137.75 $134,438.21
35 $784.22 $138.55 $134,299.66
36 $783.41 $139.36 $134,160.30
Total de años: 3
  Usted invertirá: $11,073.29 en su casa en el año 3
$9,453.30 irá al INTERES
$1,619.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $782.60 $140.17 $134,020.13
38 $781.78 $140.99 $133,879.13
39 $780.96 $141.81 $133,737.32
40 $780.13 $142.64 $133,594.68
41 $779.30 $143.47 $133,451.21
42 $778.47 $144.31 $133,306.90
43 $777.62 $145.15 $133,161.75
44 $776.78 $146.00 $133,015.75
45 $775.93 $146.85 $132,868.90
46 $775.07 $147.71 $132,721.20
47 $774.21 $148.57 $132,572.63
48 $773.34 $149.43 $132,423.19
Total de años: 4
  Usted invertirá: $11,073.29 en su casa en el año 4
$9,336.19 irá al INTERES
$1,737.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $772.47 $150.31 $132,272.89
50 $771.59 $151.18 $132,121.71
51 $770.71 $152.06 $131,969.64
52 $769.82 $152.95 $131,816.69
53 $768.93 $153.84 $131,662.85
54 $768.03 $154.74 $131,508.10
55 $767.13 $155.64 $131,352.46
56 $766.22 $156.55 $131,195.91
57 $765.31 $157.47 $131,038.44
58 $764.39 $158.38 $130,880.06
59 $763.47 $159.31 $130,720.75
60 $762.54 $160.24 $130,560.52
Total de años: 5
  Usted invertirá: $11,073.29 en su casa en el año 5
$9,210.62 irá al INTERES
$1,862.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $761.60 $161.17 $130,399.34
62 $760.66 $162.11 $130,237.23
63 $759.72 $163.06 $130,074.17
64 $758.77 $164.01 $129,910.17
65 $757.81 $164.97 $129,745.20
66 $756.85 $165.93 $129,579.27
67 $755.88 $166.90 $129,412.38
68 $754.91 $167.87 $129,244.51
69 $753.93 $168.85 $129,075.66
70 $752.94 $169.83 $128,905.83
71 $751.95 $170.82 $128,735.00
72 $750.95 $171.82 $128,563.18
Total de años: 6
  Usted invertirá: $11,073.29 en su casa en el año 6
$9,075.96 irá al INTERES
$1,997.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $749.95 $172.82 $128,390.36
74 $748.94 $173.83 $128,216.53
75 $747.93 $174.84 $128,041.68
76 $746.91 $175.86 $127,865.82
77 $745.88 $176.89 $127,688.93
78 $744.85 $177.92 $127,511.01
79 $743.81 $178.96 $127,332.05
80 $742.77 $180.00 $127,152.04
81 $741.72 $181.05 $126,970.99
82 $740.66 $182.11 $126,788.88
83 $739.60 $183.17 $126,605.70
84 $738.53 $184.24 $126,421.46
Total de años: 7
  Usted invertirá: $11,073.29 en su casa en el año 7
$8,931.58 irá al INTERES
$2,141.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $737.46 $185.32 $126,236.15
86 $736.38 $186.40 $126,049.75
87 $735.29 $187.48 $125,862.27
88 $734.20 $188.58 $125,673.69
89 $733.10 $189.68 $125,484.01
90 $731.99 $190.78 $125,293.23
91 $730.88 $191.90 $125,101.33
92 $729.76 $193.02 $124,908.31
93 $728.63 $194.14 $124,714.17
94 $727.50 $195.28 $124,518.89
95 $726.36 $196.41 $124,322.48
96 $725.21 $197.56 $124,124.92
Total de años: 8
  Usted invertirá: $11,073.29 en su casa en el año 8
$8,776.75 irá al INTERES
$2,296.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $724.06 $198.71 $123,926.21
98 $722.90 $199.87 $123,726.33
99 $721.74 $201.04 $123,525.30
100 $720.56 $202.21 $123,323.09
101 $719.38 $203.39 $123,119.70
102 $718.20 $204.58 $122,915.12
103 $717.00 $205.77 $122,709.35
104 $715.80 $206.97 $122,502.38
105 $714.60 $208.18 $122,294.20
106 $713.38 $209.39 $122,084.81
107 $712.16 $210.61 $121,874.20
108 $710.93 $211.84 $121,662.36
Total de años: 9
  Usted invertirá: $11,073.29 en su casa en el año 9
$8,610.73 irá al INTERES
$2,462.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $709.70 $213.08 $121,449.28
110 $708.45 $214.32 $121,234.96
111 $707.20 $215.57 $121,019.39
112 $705.95 $216.83 $120,802.56
113 $704.68 $218.09 $120,584.47
114 $703.41 $219.37 $120,365.10
115 $702.13 $220.64 $120,144.46
116 $700.84 $221.93 $119,922.53
117 $699.55 $223.23 $119,699.30
118 $698.25 $224.53 $119,474.77
119 $696.94 $225.84 $119,248.93
120 $695.62 $227.16 $119,021.78
Total de años: 10
  Usted invertirá: $11,073.29 en su casa en el año 10
$8,432.71 irá al INTERES
$2,640.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $694.29 $228.48 $118,793.29
122 $692.96 $229.81 $118,563.48
123 $691.62 $231.15 $118,332.33
124 $690.27 $232.50 $118,099.82
125 $688.92 $233.86 $117,865.97
126 $687.55 $235.22 $117,630.74
127 $686.18 $236.60 $117,394.15
128 $684.80 $237.98 $117,156.17
129 $683.41 $239.36 $116,916.81
130 $682.01 $240.76 $116,676.05
131 $680.61 $242.16 $116,433.88
132 $679.20 $243.58 $116,190.31
Total de años: 11
  Usted invertirá: $11,073.29 en su casa en el año 11
$8,241.83 irá al INTERES
$2,831.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $677.78 $245.00 $115,945.31
134 $676.35 $246.43 $115,698.88
135 $674.91 $247.86 $115,451.02
136 $673.46 $249.31 $115,201.71
137 $672.01 $250.76 $114,950.94
138 $670.55 $252.23 $114,698.72
139 $669.08 $253.70 $114,445.02
140 $667.60 $255.18 $114,189.84
141 $666.11 $256.67 $113,933.17
142 $664.61 $258.16 $113,675.01
143 $663.10 $259.67 $113,415.34
144 $661.59 $261.19 $113,154.15
Total de años: 12
  Usted invertirá: $11,073.29 en su casa en el año 12
$8,037.14 irá al INTERES
$3,036.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $660.07 $262.71 $112,891.44
146 $658.53 $264.24 $112,627.20
147 $656.99 $265.78 $112,361.42
148 $655.44 $267.33 $112,094.09
149 $653.88 $268.89 $111,825.19
150 $652.31 $270.46 $111,554.73
151 $650.74 $272.04 $111,282.69
152 $649.15 $273.63 $111,009.07
153 $647.55 $275.22 $110,733.85
154 $645.95 $276.83 $110,457.02
155 $644.33 $278.44 $110,178.58
156 $642.71 $280.07 $109,898.51
Total de años: 13
  Usted invertirá: $11,073.29 en su casa en el año 13
$7,817.66 irá al INTERES
$3,255.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $641.07 $281.70 $109,616.81
158 $639.43 $283.34 $109,333.47
159 $637.78 $285.00 $109,048.47
160 $636.12 $286.66 $108,761.81
161 $634.44 $288.33 $108,473.48
162 $632.76 $290.01 $108,183.47
163 $631.07 $291.70 $107,891.77
164 $629.37 $293.41 $107,598.36
165 $627.66 $295.12 $107,303.24
166 $625.94 $296.84 $107,006.40
167 $624.20 $298.57 $106,707.83
168 $622.46 $300.31 $106,407.52
Total de años: 14
  Usted invertirá: $11,073.29 en su casa en el año 14
$7,582.30 irá al INTERES
$3,490.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $620.71 $302.06 $106,105.46
170 $618.95 $303.83 $105,801.63
171 $617.18 $305.60 $105,496.03
172 $615.39 $307.38 $105,188.65
173 $613.60 $309.17 $104,879.48
174 $611.80 $310.98 $104,568.50
175 $609.98 $312.79 $104,255.71
176 $608.16 $314.62 $103,941.09
177 $606.32 $316.45 $103,624.64
178 $604.48 $318.30 $103,306.34
179 $602.62 $320.15 $102,986.19
180 $600.75 $322.02 $102,664.17
Total de años: 15
  Usted invertirá: $11,073.29 en su casa en el año 15
$7,329.94 irá al INTERES
$3,743.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $598.87 $323.90 $102,340.27
182 $596.98 $325.79 $102,014.48
183 $595.08 $327.69 $101,686.79
184 $593.17 $329.60 $101,357.19
185 $591.25 $331.52 $101,025.66
186 $589.32 $333.46 $100,692.20
187 $587.37 $335.40 $100,356.80
188 $585.41 $337.36 $100,019.44
189 $583.45 $339.33 $99,680.11
190 $581.47 $341.31 $99,338.80
191 $579.48 $343.30 $98,995.51
192 $577.47 $345.30 $98,650.21
Total de años: 16
  Usted invertirá: $11,073.29 en su casa en el año 16
$7,059.33 irá al INTERES
$4,013.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $575.46 $347.32 $98,302.89
194 $573.43 $349.34 $97,953.55
195 $571.40 $351.38 $97,602.17
196 $569.35 $353.43 $97,248.74
197 $567.28 $355.49 $96,893.25
198 $565.21 $357.56 $96,535.69
199 $563.12 $359.65 $96,176.04
200 $561.03 $361.75 $95,814.29
201 $558.92 $363.86 $95,450.43
202 $556.79 $365.98 $95,084.45
203 $554.66 $368.12 $94,716.34
204 $552.51 $370.26 $94,346.07
Total de años: 17
  Usted invertirá: $11,073.29 en su casa en el año 17
$6,769.16 irá al INTERES
$4,304.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $550.35 $372.42 $93,973.65
206 $548.18 $374.59 $93,599.06
207 $545.99 $376.78 $93,222.28
208 $543.80 $378.98 $92,843.30
209 $541.59 $381.19 $92,462.11
210 $539.36 $383.41 $92,078.70
211 $537.13 $385.65 $91,693.05
212 $534.88 $387.90 $91,305.15
213 $532.61 $390.16 $90,914.99
214 $530.34 $392.44 $90,522.55
215 $528.05 $394.73 $90,127.83
216 $525.75 $397.03 $89,730.80
Total de años: 18
  Usted invertirá: $11,073.29 en su casa en el año 18
$6,458.02 irá al INTERES
$4,615.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $523.43 $399.34 $89,331.45
218 $521.10 $401.67 $88,929.78
219 $518.76 $404.02 $88,525.76
220 $516.40 $406.37 $88,119.39
221 $514.03 $408.74 $87,710.64
222 $511.65 $411.13 $87,299.51
223 $509.25 $413.53 $86,885.99
224 $506.83 $415.94 $86,470.05
225 $504.41 $418.37 $86,051.68
226 $501.97 $420.81 $85,630.87
227 $499.51 $423.26 $85,207.61
228 $497.04 $425.73 $84,781.88
Total de años: 19
  Usted invertirá: $11,073.29 en su casa en el año 19
$6,124.38 irá al INTERES
$4,948.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $494.56 $428.21 $84,353.67
230 $492.06 $430.71 $83,922.96
231 $489.55 $433.22 $83,489.73
232 $487.02 $435.75 $83,053.98
233 $484.48 $438.29 $82,615.69
234 $481.92 $440.85 $82,174.84
235 $479.35 $443.42 $81,731.42
236 $476.77 $446.01 $81,285.41
237 $474.16 $448.61 $80,836.80
238 $471.55 $451.23 $80,385.57
239 $468.92 $453.86 $79,931.71
240 $466.27 $456.51 $79,475.21
Total de años: 20
  Usted invertirá: $11,073.29 en su casa en el año 20
$5,766.62 irá al INTERES
$5,306.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $463.61 $459.17 $79,016.04
242 $460.93 $461.85 $78,554.19
243 $458.23 $464.54 $78,089.65
244 $455.52 $467.25 $77,622.40
245 $452.80 $469.98 $77,152.42
246 $450.06 $472.72 $76,679.70
247 $447.30 $475.48 $76,204.23
248 $444.52 $478.25 $75,725.98
249 $441.73 $481.04 $75,244.94
250 $438.93 $483.85 $74,761.09
251 $436.11 $486.67 $74,274.42
252 $433.27 $489.51 $73,784.92
Total de años: 21
  Usted invertirá: $11,073.29 en su casa en el año 21
$5,383.00 irá al INTERES
$5,690.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $430.41 $492.36 $73,292.55
254 $427.54 $495.23 $72,797.32
255 $424.65 $498.12 $72,299.19
256 $421.75 $501.03 $71,798.17
257 $418.82 $503.95 $71,294.21
258 $415.88 $506.89 $70,787.32
259 $412.93 $509.85 $70,277.47
260 $409.95 $512.82 $69,764.65
261 $406.96 $515.81 $69,248.84
262 $403.95 $518.82 $68,730.01
263 $400.93 $521.85 $68,208.16
264 $397.88 $524.89 $67,683.27
Total de años: 22
  Usted invertirá: $11,073.29 en su casa en el año 22
$4,971.65 irá al INTERES
$6,101.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $394.82 $527.96 $67,155.31
266 $391.74 $531.04 $66,624.28
267 $388.64 $534.13 $66,090.15
268 $385.53 $537.25 $65,552.90
269 $382.39 $540.38 $65,012.52
270 $379.24 $543.53 $64,468.98
271 $376.07 $546.71 $63,922.28
272 $372.88 $549.89 $63,372.38
273 $369.67 $553.10 $62,819.28
274 $366.45 $556.33 $62,262.95
275 $363.20 $559.57 $61,703.38
276 $359.94 $562.84 $61,140.54
Total de años: 23
  Usted invertirá: $11,073.29 en su casa en el año 23
$4,530.56 irá al INTERES
$6,542.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $356.65 $566.12 $60,574.42
278 $353.35 $569.42 $60,004.99
279 $350.03 $572.75 $59,432.25
280 $346.69 $576.09 $58,856.16
281 $343.33 $579.45 $58,276.71
282 $339.95 $582.83 $57,693.89
283 $336.55 $586.23 $57,107.66
284 $333.13 $589.65 $56,518.01
285 $329.69 $593.09 $55,924.93
286 $326.23 $596.55 $55,328.38
287 $322.75 $600.03 $54,728.35
288 $319.25 $603.53 $54,124.83
Total de años: 24
  Usted invertirá: $11,073.29 en su casa en el año 24
$4,057.59 irá al INTERES
$7,015.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $315.73 $607.05 $53,517.78
290 $312.19 $610.59 $52,907.20
291 $308.63 $614.15 $52,293.05
292 $305.04 $617.73 $51,675.31
293 $301.44 $621.34 $51,053.98
294 $297.81 $624.96 $50,429.02
295 $294.17 $628.61 $49,800.41
296 $290.50 $632.27 $49,168.14
297 $286.81 $635.96 $48,532.18
298 $283.10 $639.67 $47,892.51
299 $279.37 $643.40 $47,249.11
300 $275.62 $647.15 $46,601.95
Total de años: 25
  Usted invertirá: $11,073.29 en su casa en el año 25
$3,550.42 irá al INTERES
$7,522.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $271.84 $650.93 $45,951.03
302 $268.05 $654.73 $45,296.30
303 $264.23 $658.55 $44,637.75
304 $260.39 $662.39 $43,975.36
305 $256.52 $666.25 $43,309.11
306 $252.64 $670.14 $42,638.97
307 $248.73 $674.05 $41,964.93
308 $244.80 $677.98 $41,286.95
309 $240.84 $681.93 $40,605.01
310 $236.86 $685.91 $39,919.10
311 $232.86 $689.91 $39,229.19
312 $228.84 $693.94 $38,535.25
Total de años: 26
  Usted invertirá: $11,073.29 en su casa en el año 26
$3,006.59 irá al INTERES
$8,066.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $224.79 $697.99 $37,837.27
314 $220.72 $702.06 $37,135.21
315 $216.62 $706.15 $36,429.06
316 $212.50 $710.27 $35,718.78
317 $208.36 $714.41 $35,004.37
318 $204.19 $718.58 $34,285.79
319 $200.00 $722.77 $33,563.01
320 $195.78 $726.99 $32,836.02
321 $191.54 $731.23 $32,104.79
322 $187.28 $735.50 $31,369.29
323 $182.99 $739.79 $30,629.51
324 $178.67 $744.10 $29,885.41
Total de años: 27
  Usted invertirá: $11,073.29 en su casa en el año 27
$2,423.45 irá al INTERES
$8,649.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $174.33 $748.44 $29,136.96
326 $169.97 $752.81 $28,384.15
327 $165.57 $757.20 $27,626.95
328 $161.16 $761.62 $26,865.34
329 $156.71 $766.06 $26,099.28
330 $152.25 $770.53 $25,328.75
331 $147.75 $775.02 $24,553.72
332 $143.23 $779.54 $23,774.18
333 $138.68 $784.09 $22,990.09
334 $134.11 $788.67 $22,201.42
335 $129.51 $793.27 $21,408.16
336 $124.88 $797.89 $20,610.26
Total de años: 28
  Usted invertirá: $11,073.29 en su casa en el año 28
$1,798.15 irá al INTERES
$9,275.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $120.23 $802.55 $19,807.71
338 $115.54 $807.23 $19,000.48
339 $110.84 $811.94 $18,188.55
340 $106.10 $816.67 $17,371.87
341 $101.34 $821.44 $16,550.43
342 $96.54 $826.23 $15,724.20
343 $91.72 $831.05 $14,893.15
344 $86.88 $835.90 $14,057.25
345 $82.00 $840.77 $13,216.48
346 $77.10 $845.68 $12,370.80
347 $72.16 $850.61 $11,520.19
348 $67.20 $855.57 $10,664.62
Total de años: 29
  Usted invertirá: $11,073.29 en su casa en el año 29
$1,127.65 irá al INTERES
$9,945.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $62.21 $860.56 $9,804.05
350 $57.19 $865.58 $8,938.47
351 $52.14 $870.63 $8,067.83
352 $47.06 $875.71 $7,192.12
353 $41.95 $880.82 $6,311.30
354 $36.82 $885.96 $5,425.34
355 $31.65 $891.13 $4,534.22
356 $26.45 $896.32 $3,637.89
357 $21.22 $901.55 $2,736.34
358 $15.96 $906.81 $1,829.53
359 $10.67 $912.10 $917.42
360 $5.35 $917.42 $0.00
Total de años: 30
  Usted invertirá: $11,073.29 en su casa en el año 30
$408.68 irá al INTERES
$10,664.62 irá al PRINCIPAL
 

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