Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,475.00
Precio a Financiar: $142,025.00
Pago Mensual: $944.90


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $828.48 $116.42 $141,908.58
2 $827.80 $117.10 $141,791.49
3 $827.12 $117.78 $141,673.71
4 $826.43 $118.47 $141,555.24
5 $825.74 $119.16 $141,436.09
6 $825.04 $119.85 $141,316.23
7 $824.34 $120.55 $141,195.68
8 $823.64 $121.25 $141,074.43
9 $822.93 $121.96 $140,952.47
10 $822.22 $122.67 $140,829.79
11 $821.51 $123.39 $140,706.40
12 $820.79 $124.11 $140,582.30
Total de años: 1
  Usted invertirá: $11,338.75 en su casa en el año 1
$9,896.05 irá al INTERES
$1,442.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $820.06 $124.83 $140,457.46
14 $819.34 $125.56 $140,331.90
15 $818.60 $126.29 $140,205.61
16 $817.87 $127.03 $140,078.58
17 $817.13 $127.77 $139,950.81
18 $816.38 $128.52 $139,822.29
19 $815.63 $129.27 $139,693.03
20 $814.88 $130.02 $139,563.01
21 $814.12 $130.78 $139,432.23
22 $813.35 $131.54 $139,300.69
23 $812.59 $132.31 $139,168.38
24 $811.82 $133.08 $139,035.30
Total de años: 2
  Usted invertirá: $11,338.75 en su casa en el año 2
$9,791.75 irá al INTERES
$1,547.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $811.04 $133.86 $138,901.44
26 $810.26 $134.64 $138,766.80
27 $809.47 $135.42 $138,631.38
28 $808.68 $136.21 $138,495.17
29 $807.89 $137.01 $138,358.16
30 $807.09 $137.81 $138,220.36
31 $806.29 $138.61 $138,081.74
32 $805.48 $139.42 $137,942.33
33 $804.66 $140.23 $137,802.09
34 $803.85 $141.05 $137,661.04
35 $803.02 $141.87 $137,519.17
36 $802.20 $142.70 $137,376.47
Total de años: 3
  Usted invertirá: $11,338.75 en su casa en el año 3
$9,679.92 irá al INTERES
$1,658.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $801.36 $143.53 $137,232.94
38 $800.53 $144.37 $137,088.57
39 $799.68 $145.21 $136,943.35
40 $798.84 $146.06 $136,797.29
41 $797.98 $146.91 $136,650.38
42 $797.13 $147.77 $136,502.61
43 $796.27 $148.63 $136,353.98
44 $795.40 $149.50 $136,204.49
45 $794.53 $150.37 $136,054.12
46 $793.65 $151.25 $135,902.87
47 $792.77 $152.13 $135,750.74
48 $791.88 $153.02 $135,597.72
Total de años: 4
  Usted invertirá: $11,338.75 en su casa en el año 4
$9,560.00 irá al INTERES
$1,778.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $790.99 $153.91 $135,443.81
50 $790.09 $154.81 $135,289.01
51 $789.19 $155.71 $135,133.30
52 $788.28 $156.62 $134,976.68
53 $787.36 $157.53 $134,819.15
54 $786.45 $158.45 $134,660.70
55 $785.52 $159.38 $134,501.32
56 $784.59 $160.30 $134,341.02
57 $783.66 $161.24 $134,179.78
58 $782.72 $162.18 $134,017.60
59 $781.77 $163.13 $133,854.47
60 $780.82 $164.08 $133,690.39
Total de años: 5
  Usted invertirá: $11,338.75 en su casa en el año 5
$9,431.42 irá al INTERES
$1,907.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $779.86 $165.04 $133,525.36
62 $778.90 $166.00 $133,359.36
63 $777.93 $166.97 $133,192.39
64 $776.96 $167.94 $133,024.45
65 $775.98 $168.92 $132,855.53
66 $774.99 $169.91 $132,685.63
67 $774.00 $170.90 $132,514.73
68 $773.00 $171.89 $132,342.84
69 $772.00 $172.90 $132,169.94
70 $770.99 $173.90 $131,996.04
71 $769.98 $174.92 $131,821.12
72 $768.96 $175.94 $131,645.18
Total de años: 6
  Usted invertirá: $11,338.75 en su casa en el año 6
$9,293.54 irá al INTERES
$2,045.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $767.93 $176.97 $131,468.21
74 $766.90 $178.00 $131,290.21
75 $765.86 $179.04 $131,111.18
76 $764.82 $180.08 $130,931.10
77 $763.76 $181.13 $130,749.97
78 $762.71 $182.19 $130,567.78
79 $761.65 $183.25 $130,384.53
80 $760.58 $184.32 $130,200.21
81 $759.50 $185.39 $130,014.81
82 $758.42 $186.48 $129,828.34
83 $757.33 $187.56 $129,640.77
84 $756.24 $188.66 $129,452.11
Total de años: 7
  Usted invertirá: $11,338.75 en su casa en el año 7
$9,145.69 irá al INTERES
$2,193.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $755.14 $189.76 $129,262.36
86 $754.03 $190.87 $129,071.49
87 $752.92 $191.98 $128,879.51
88 $751.80 $193.10 $128,686.41
89 $750.67 $194.23 $128,492.19
90 $749.54 $195.36 $128,296.83
91 $748.40 $196.50 $128,100.33
92 $747.25 $197.64 $127,902.69
93 $746.10 $198.80 $127,703.89
94 $744.94 $199.96 $127,503.94
95 $743.77 $201.12 $127,302.81
96 $742.60 $202.30 $127,100.52
Total de años: 8
  Usted invertirá: $11,338.75 en su casa en el año 8
$8,987.15 irá al INTERES
$2,351.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $741.42 $203.48 $126,897.04
98 $740.23 $204.66 $126,692.38
99 $739.04 $205.86 $126,486.52
100 $737.84 $207.06 $126,279.46
101 $736.63 $208.27 $126,071.20
102 $735.42 $209.48 $125,861.72
103 $734.19 $210.70 $125,651.01
104 $732.96 $211.93 $125,439.08
105 $731.73 $213.17 $125,225.91
106 $730.48 $214.41 $125,011.50
107 $729.23 $215.66 $124,795.84
108 $727.98 $216.92 $124,578.92
Total de años: 9
  Usted invertirá: $11,338.75 en su casa en el año 9
$8,817.15 irá al INTERES
$2,521.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $726.71 $218.19 $124,360.73
110 $725.44 $219.46 $124,141.28
111 $724.16 $220.74 $123,920.54
112 $722.87 $222.03 $123,698.51
113 $721.57 $223.32 $123,475.19
114 $720.27 $224.62 $123,250.57
115 $718.96 $225.93 $123,024.63
116 $717.64 $227.25 $122,797.38
117 $716.32 $228.58 $122,568.80
118 $714.98 $229.91 $122,338.89
119 $713.64 $231.25 $122,107.64
120 $712.29 $232.60 $121,875.04
Total de años: 10
  Usted invertirá: $11,338.75 en su casa en el año 10
$8,634.87 irá al INTERES
$2,703.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $710.94 $233.96 $121,641.08
122 $709.57 $235.32 $121,405.76
123 $708.20 $236.70 $121,169.06
124 $706.82 $238.08 $120,930.98
125 $705.43 $239.47 $120,691.52
126 $704.03 $240.86 $120,450.66
127 $702.63 $242.27 $120,208.39
128 $701.22 $243.68 $119,964.71
129 $699.79 $245.10 $119,719.61
130 $698.36 $246.53 $119,473.08
131 $696.93 $247.97 $119,225.11
132 $695.48 $249.42 $118,975.69
Total de años: 11
  Usted invertirá: $11,338.75 en su casa en el año 11
$8,439.40 irá al INTERES
$2,899.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $694.02 $250.87 $118,724.82
134 $692.56 $252.33 $118,472.49
135 $691.09 $253.81 $118,218.68
136 $689.61 $255.29 $117,963.39
137 $688.12 $256.78 $117,706.62
138 $686.62 $258.27 $117,448.34
139 $685.12 $259.78 $117,188.56
140 $683.60 $261.30 $116,927.27
141 $682.08 $262.82 $116,664.45
142 $680.54 $264.35 $116,400.09
143 $679.00 $265.90 $116,134.20
144 $677.45 $267.45 $115,866.75
Total de años: 12
  Usted invertirá: $11,338.75 en su casa en el año 12
$8,229.81 irá al INTERES
$3,108.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $675.89 $269.01 $115,597.74
146 $674.32 $270.58 $115,327.17
147 $672.74 $272.15 $115,055.01
148 $671.15 $273.74 $114,781.27
149 $669.56 $275.34 $114,505.93
150 $667.95 $276.94 $114,228.99
151 $666.34 $278.56 $113,950.43
152 $664.71 $280.19 $113,670.24
153 $663.08 $281.82 $113,388.43
154 $661.43 $283.46 $113,104.96
155 $659.78 $285.12 $112,819.85
156 $658.12 $286.78 $112,533.07
Total de años: 13
  Usted invertirá: $11,338.75 en su casa en el año 13
$8,005.06 irá al INTERES
$3,333.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $656.44 $288.45 $112,244.61
158 $654.76 $290.14 $111,954.48
159 $653.07 $291.83 $111,662.65
160 $651.37 $293.53 $111,369.12
161 $649.65 $295.24 $111,073.88
162 $647.93 $296.96 $110,776.91
163 $646.20 $298.70 $110,478.21
164 $644.46 $300.44 $110,177.77
165 $642.70 $302.19 $109,875.58
166 $640.94 $303.95 $109,571.63
167 $639.17 $305.73 $109,265.90
168 $637.38 $307.51 $108,958.39
Total de años: 14
  Usted invertirá: $11,338.75 en su casa en el año 14
$7,764.07 irá al INTERES
$3,574.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $635.59 $309.31 $108,649.08
170 $633.79 $311.11 $108,337.97
171 $631.97 $312.92 $108,025.05
172 $630.15 $314.75 $107,710.30
173 $628.31 $316.59 $107,393.71
174 $626.46 $318.43 $107,075.28
175 $624.61 $320.29 $106,754.99
176 $622.74 $322.16 $106,432.83
177 $620.86 $324.04 $106,108.79
178 $618.97 $325.93 $105,782.87
179 $617.07 $327.83 $105,455.04
180 $615.15 $329.74 $105,125.29
Total de años: 15
  Usted invertirá: $11,338.75 en su casa en el año 15
$7,505.66 irá al INTERES
$3,833.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $613.23 $331.66 $104,793.63
182 $611.30 $333.60 $104,460.03
183 $609.35 $335.55 $104,124.48
184 $607.39 $337.50 $103,786.98
185 $605.42 $339.47 $103,447.51
186 $603.44 $341.45 $103,106.06
187 $601.45 $343.44 $102,762.61
188 $599.45 $345.45 $102,417.17
189 $597.43 $347.46 $102,069.70
190 $595.41 $349.49 $101,720.21
191 $593.37 $351.53 $101,368.69
192 $591.32 $353.58 $101,015.11
Total de años: 16
  Usted invertirá: $11,338.75 en su casa en el año 16
$7,228.56 irá al INTERES
$4,110.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $589.25 $355.64 $100,659.47
194 $587.18 $357.72 $100,301.75
195 $585.09 $359.80 $99,941.95
196 $582.99 $361.90 $99,580.05
197 $580.88 $364.01 $99,216.04
198 $578.76 $366.14 $98,849.90
199 $576.62 $368.27 $98,481.63
200 $574.48 $370.42 $98,111.21
201 $572.32 $372.58 $97,738.63
202 $570.14 $374.75 $97,363.87
203 $567.96 $376.94 $96,986.93
204 $565.76 $379.14 $96,607.80
Total de años: 17
  Usted invertirá: $11,338.75 en su casa en el año 17
$6,931.44 irá al INTERES
$4,407.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $563.55 $381.35 $96,226.45
206 $561.32 $383.57 $95,842.87
207 $559.08 $385.81 $95,457.06
208 $556.83 $388.06 $95,069.00
209 $554.57 $390.33 $94,678.67
210 $552.29 $392.60 $94,286.06
211 $550.00 $394.89 $93,891.17
212 $547.70 $397.20 $93,493.97
213 $545.38 $399.51 $93,094.46
214 $543.05 $401.84 $92,692.61
215 $540.71 $404.19 $92,288.43
216 $538.35 $406.55 $91,881.88
Total de años: 18
  Usted invertirá: $11,338.75 en su casa en el año 18
$6,612.83 irá al INTERES
$4,725.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $535.98 $408.92 $91,472.96
218 $533.59 $411.30 $91,061.66
219 $531.19 $413.70 $90,647.95
220 $528.78 $416.12 $90,231.84
221 $526.35 $418.54 $89,813.29
222 $523.91 $420.98 $89,392.31
223 $521.46 $423.44 $88,968.87
224 $518.99 $425.91 $88,542.96
225 $516.50 $428.40 $88,114.56
226 $514.00 $430.89 $87,683.67
227 $511.49 $433.41 $87,250.26
228 $508.96 $435.94 $86,814.32
Total de años: 19
  Usted invertirá: $11,338.75 en su casa en el año 19
$6,271.20 irá al INTERES
$5,067.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $506.42 $438.48 $86,375.85
230 $503.86 $441.04 $85,934.81
231 $501.29 $443.61 $85,491.20
232 $498.70 $446.20 $85,045.00
233 $496.10 $448.80 $84,596.20
234 $493.48 $451.42 $84,144.78
235 $490.84 $454.05 $83,690.73
236 $488.20 $456.70 $83,234.03
237 $485.53 $459.36 $82,774.67
238 $482.85 $462.04 $82,312.62
239 $480.16 $464.74 $81,847.89
240 $477.45 $467.45 $81,380.44
Total de años: 20
  Usted invertirá: $11,338.75 en su casa en el año 20
$5,904.86 irá al INTERES
$5,433.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $474.72 $470.18 $80,910.26
242 $471.98 $472.92 $80,437.34
243 $469.22 $475.68 $79,961.66
244 $466.44 $478.45 $79,483.21
245 $463.65 $481.24 $79,001.97
246 $460.84 $484.05 $78,517.91
247 $458.02 $486.87 $78,031.04
248 $455.18 $489.71 $77,541.32
249 $452.32 $492.57 $77,048.75
250 $449.45 $495.44 $76,553.31
251 $446.56 $498.33 $76,054.97
252 $443.65 $501.24 $75,553.73
Total de años: 21
  Usted invertirá: $11,338.75 en su casa en el año 21
$5,512.05 irá al INTERES
$5,826.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $440.73 $504.17 $75,049.57
254 $437.79 $507.11 $74,542.46
255 $434.83 $510.06 $74,032.39
256 $431.86 $513.04 $73,519.35
257 $428.86 $516.03 $73,003.32
258 $425.85 $519.04 $72,484.28
259 $422.82 $522.07 $71,962.21
260 $419.78 $525.12 $71,437.09
261 $416.72 $528.18 $70,908.91
262 $413.64 $531.26 $70,377.65
263 $410.54 $534.36 $69,843.29
264 $407.42 $537.48 $69,305.81
Total de años: 22
  Usted invertirá: $11,338.75 en su casa en el año 22
$5,090.83 irá al INTERES
$6,247.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $404.28 $540.61 $68,765.20
266 $401.13 $543.77 $68,221.44
267 $397.96 $546.94 $67,674.50
268 $394.77 $550.13 $67,124.37
269 $391.56 $553.34 $66,571.03
270 $388.33 $556.56 $66,014.47
271 $385.08 $559.81 $65,454.66
272 $381.82 $563.08 $64,891.58
273 $378.53 $566.36 $64,325.22
274 $375.23 $569.67 $63,755.55
275 $371.91 $572.99 $63,182.57
276 $368.56 $576.33 $62,606.23
Total de años: 23
  Usted invertirá: $11,338.75 en su casa en el año 23
$4,639.17 irá al INTERES
$6,699.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $365.20 $579.69 $62,026.54
278 $361.82 $583.07 $61,443.47
279 $358.42 $586.48 $60,856.99
280 $355.00 $589.90 $60,267.10
281 $351.56 $593.34 $59,673.76
282 $348.10 $596.80 $59,076.96
283 $344.62 $600.28 $58,476.68
284 $341.11 $603.78 $57,872.90
285 $337.59 $607.30 $57,265.59
286 $334.05 $610.85 $56,654.75
287 $330.49 $614.41 $56,040.34
288 $326.90 $617.99 $55,422.34
Total de años: 24
  Usted invertirá: $11,338.75 en su casa en el año 24
$4,154.86 irá al INTERES
$7,183.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $323.30 $621.60 $54,800.74
290 $319.67 $625.22 $54,175.52
291 $316.02 $628.87 $53,546.65
292 $312.36 $632.54 $52,914.11
293 $308.67 $636.23 $52,277.88
294 $304.95 $639.94 $51,637.93
295 $301.22 $643.67 $50,994.26
296 $297.47 $647.43 $50,346.83
297 $293.69 $651.21 $49,695.62
298 $289.89 $655.00 $49,040.62
299 $286.07 $658.83 $48,381.79
300 $282.23 $662.67 $47,719.13
Total de años: 25
  Usted invertirá: $11,338.75 en su casa en el año 25
$3,635.53 irá al INTERES
$7,703.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $278.36 $666.53 $47,052.59
302 $274.47 $670.42 $46,382.17
303 $270.56 $674.33 $45,707.84
304 $266.63 $678.27 $45,029.57
305 $262.67 $682.22 $44,347.34
306 $258.69 $686.20 $43,661.14
307 $254.69 $690.21 $42,970.94
308 $250.66 $694.23 $42,276.70
309 $246.61 $698.28 $41,578.42
310 $242.54 $702.36 $40,876.07
311 $238.44 $706.45 $40,169.61
312 $234.32 $710.57 $39,459.04
Total de años: 26
  Usted invertirá: $11,338.75 en su casa en el año 26
$3,078.67 irá al INTERES
$8,260.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $230.18 $714.72 $38,744.32
314 $226.01 $718.89 $38,025.44
315 $221.82 $723.08 $37,302.36
316 $217.60 $727.30 $36,575.06
317 $213.35 $731.54 $35,843.52
318 $209.09 $735.81 $35,107.71
319 $204.79 $740.10 $34,367.61
320 $200.48 $744.42 $33,623.19
321 $196.14 $748.76 $32,874.43
322 $191.77 $753.13 $32,121.30
323 $187.37 $757.52 $31,363.78
324 $182.96 $761.94 $30,601.84
Total de años: 27
  Usted invertirá: $11,338.75 en su casa en el año 27
$2,481.55 irá al INTERES
$8,857.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $178.51 $766.39 $29,835.45
326 $174.04 $770.86 $29,064.60
327 $169.54 $775.35 $28,289.24
328 $165.02 $779.88 $27,509.37
329 $160.47 $784.42 $26,724.94
330 $155.90 $789.00 $25,935.94
331 $151.29 $793.60 $25,142.34
332 $146.66 $798.23 $24,344.11
333 $142.01 $802.89 $23,541.22
334 $137.32 $807.57 $22,733.65
335 $132.61 $812.28 $21,921.36
336 $127.87 $817.02 $21,104.34
Total de años: 28
  Usted invertirá: $11,338.75 en su casa en el año 28
$1,841.26 irá al INTERES
$9,497.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $123.11 $821.79 $20,282.56
338 $118.31 $826.58 $19,455.97
339 $113.49 $831.40 $18,624.57
340 $108.64 $836.25 $17,788.32
341 $103.77 $841.13 $16,947.19
342 $98.86 $846.04 $16,101.15
343 $93.92 $850.97 $15,250.18
344 $88.96 $855.94 $14,394.24
345 $83.97 $860.93 $13,533.31
346 $78.94 $865.95 $12,667.36
347 $73.89 $871.00 $11,796.36
348 $68.81 $876.08 $10,920.28
Total de años: 29
  Usted invertirá: $11,338.75 en su casa en el año 29
$1,154.68 irá al INTERES
$10,184.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $63.70 $881.19 $10,039.08
350 $58.56 $886.33 $9,152.75
351 $53.39 $891.50 $8,261.24
352 $48.19 $896.71 $7,364.54
353 $42.96 $901.94 $6,462.60
354 $37.70 $907.20 $5,555.40
355 $32.41 $912.49 $4,642.91
356 $27.08 $917.81 $3,725.10
357 $21.73 $923.17 $2,801.93
358 $16.34 $928.55 $1,873.38
359 $10.93 $933.97 $939.42
360 $5.48 $939.42 $0.00
Total de años: 30
  Usted invertirá: $11,338.75 en su casa en el año 30
$418.48 irá al INTERES
$10,920.28 irá al PRINCIPAL
 

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