Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,800.00
Precio a Financiar: $148,200.00
Pago Mensual: $985.98


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $864.50 $121.48 $148,078.52
2 $863.79 $122.19 $147,956.33
3 $863.08 $122.90 $147,833.44
4 $862.36 $123.62 $147,709.82
5 $861.64 $124.34 $147,585.48
6 $860.92 $125.06 $147,460.42
7 $860.19 $125.79 $147,334.63
8 $859.45 $126.53 $147,208.10
9 $858.71 $127.26 $147,080.83
10 $857.97 $128.01 $146,952.83
11 $857.22 $128.75 $146,824.07
12 $856.47 $129.50 $146,694.57
Total de años: 1
  Usted invertirá: $11,831.74 en su casa en el año 1
$10,326.31 irá al INTERES
$1,505.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $855.72 $130.26 $146,564.31
14 $854.96 $131.02 $146,433.29
15 $854.19 $131.78 $146,301.51
16 $853.43 $132.55 $146,168.95
17 $852.65 $133.33 $146,035.63
18 $851.87 $134.10 $145,901.52
19 $851.09 $134.89 $145,766.64
20 $850.31 $135.67 $145,630.96
21 $849.51 $136.46 $145,494.50
22 $848.72 $137.26 $145,357.24
23 $847.92 $138.06 $145,219.18
24 $847.11 $138.87 $145,080.31
Total de años: 2
  Usted invertirá: $11,831.74 en su casa en el año 2
$10,217.48 irá al INTERES
$1,614.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $846.30 $139.68 $144,940.64
26 $845.49 $140.49 $144,800.14
27 $844.67 $141.31 $144,658.83
28 $843.84 $142.14 $144,516.70
29 $843.01 $142.96 $144,373.73
30 $842.18 $143.80 $144,229.94
31 $841.34 $144.64 $144,085.30
32 $840.50 $145.48 $143,939.82
33 $839.65 $146.33 $143,793.49
34 $838.80 $147.18 $143,646.31
35 $837.94 $148.04 $143,498.26
36 $837.07 $148.91 $143,349.36
Total de años: 3
  Usted invertirá: $11,831.74 en su casa en el año 3
$10,100.79 irá al INTERES
$1,730.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $836.20 $149.77 $143,199.59
38 $835.33 $150.65 $143,048.94
39 $834.45 $151.53 $142,897.41
40 $833.57 $152.41 $142,745.00
41 $832.68 $153.30 $142,591.70
42 $831.78 $154.19 $142,437.51
43 $830.89 $155.09 $142,282.42
44 $829.98 $156.00 $142,126.42
45 $829.07 $156.91 $141,969.51
46 $828.16 $157.82 $141,811.69
47 $827.23 $158.74 $141,652.95
48 $826.31 $159.67 $141,493.28
Total de años: 4
  Usted invertirá: $11,831.74 en su casa en el año 4
$9,975.66 irá al INTERES
$1,856.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $825.38 $160.60 $141,332.68
50 $824.44 $161.54 $141,171.14
51 $823.50 $162.48 $141,008.66
52 $822.55 $163.43 $140,845.23
53 $821.60 $164.38 $140,680.85
54 $820.64 $165.34 $140,515.51
55 $819.67 $166.30 $140,349.20
56 $818.70 $167.27 $140,181.93
57 $817.73 $168.25 $140,013.68
58 $816.75 $169.23 $139,844.45
59 $815.76 $170.22 $139,674.23
60 $814.77 $171.21 $139,503.02
Total de años: 5
  Usted invertirá: $11,831.74 en su casa en el año 5
$9,841.48 irá al INTERES
$1,990.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $813.77 $172.21 $139,330.81
62 $812.76 $173.22 $139,157.59
63 $811.75 $174.23 $138,983.36
64 $810.74 $175.24 $138,808.12
65 $809.71 $176.26 $138,631.86
66 $808.69 $177.29 $138,454.57
67 $807.65 $178.33 $138,276.24
68 $806.61 $179.37 $138,096.87
69 $805.57 $180.41 $137,916.46
70 $804.51 $181.47 $137,734.99
71 $803.45 $182.52 $137,552.47
72 $802.39 $183.59 $137,368.88
Total de años: 6
  Usted invertirá: $11,831.74 en su casa en el año 6
$9,697.60 irá al INTERES
$2,134.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $801.32 $184.66 $137,184.22
74 $800.24 $185.74 $136,998.48
75 $799.16 $186.82 $136,811.66
76 $798.07 $187.91 $136,623.75
77 $796.97 $189.01 $136,434.75
78 $795.87 $190.11 $136,244.64
79 $794.76 $191.22 $136,053.42
80 $793.64 $192.33 $135,861.09
81 $792.52 $193.46 $135,667.63
82 $791.39 $194.58 $135,473.05
83 $790.26 $195.72 $135,277.33
84 $789.12 $196.86 $135,080.47
Total de años: 7
  Usted invertirá: $11,831.74 en su casa en el año 7
$9,543.33 irá al INTERES
$2,288.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $787.97 $198.01 $134,882.46
86 $786.81 $199.16 $134,683.29
87 $785.65 $200.33 $134,482.97
88 $784.48 $201.49 $134,281.47
89 $783.31 $202.67 $134,078.81
90 $782.13 $203.85 $133,874.95
91 $780.94 $205.04 $133,669.91
92 $779.74 $206.24 $133,463.67
93 $778.54 $207.44 $133,256.23
94 $777.33 $208.65 $133,047.58
95 $776.11 $209.87 $132,837.72
96 $774.89 $211.09 $132,626.63
Total de años: 8
  Usted invertirá: $11,831.74 en su casa en el año 8
$9,377.90 irá al INTERES
$2,453.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $773.66 $212.32 $132,414.30
98 $772.42 $213.56 $132,200.74
99 $771.17 $214.81 $131,985.93
100 $769.92 $216.06 $131,769.87
101 $768.66 $217.32 $131,552.55
102 $767.39 $218.59 $131,333.96
103 $766.11 $219.86 $131,114.10
104 $764.83 $221.15 $130,892.95
105 $763.54 $222.44 $130,670.52
106 $762.24 $223.73 $130,446.78
107 $760.94 $225.04 $130,221.75
108 $759.63 $226.35 $129,995.39
Total de años: 9
  Usted invertirá: $11,831.74 en su casa en el año 9
$9,200.51 irá al INTERES
$2,631.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $758.31 $227.67 $129,767.72
110 $756.98 $229.00 $129,538.72
111 $755.64 $230.34 $129,308.39
112 $754.30 $231.68 $129,076.71
113 $752.95 $233.03 $128,843.68
114 $751.59 $234.39 $128,609.29
115 $750.22 $235.76 $128,373.53
116 $748.85 $237.13 $128,136.40
117 $747.46 $238.52 $127,897.88
118 $746.07 $239.91 $127,657.97
119 $744.67 $241.31 $127,416.67
120 $743.26 $242.71 $127,173.95
Total de años: 10
  Usted invertirá: $11,831.74 en su casa en el año 10
$9,010.30 irá al INTERES
$2,821.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $741.85 $244.13 $126,929.82
122 $740.42 $245.55 $126,684.27
123 $738.99 $246.99 $126,437.28
124 $737.55 $248.43 $126,188.85
125 $736.10 $249.88 $125,938.98
126 $734.64 $251.33 $125,687.64
127 $733.18 $252.80 $125,434.84
128 $731.70 $254.28 $125,180.57
129 $730.22 $255.76 $124,924.81
130 $728.73 $257.25 $124,667.56
131 $727.23 $258.75 $124,408.81
132 $725.72 $260.26 $124,148.55
Total de años: 11
  Usted invertirá: $11,831.74 en su casa en el año 11
$8,806.33 irá al INTERES
$3,025.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $724.20 $261.78 $123,886.77
134 $722.67 $263.31 $123,623.46
135 $721.14 $264.84 $123,358.62
136 $719.59 $266.39 $123,092.24
137 $718.04 $267.94 $122,824.30
138 $716.48 $269.50 $122,554.79
139 $714.90 $271.08 $122,283.72
140 $713.32 $272.66 $122,011.06
141 $711.73 $274.25 $121,736.81
142 $710.13 $275.85 $121,460.97
143 $708.52 $277.46 $121,183.51
144 $706.90 $279.07 $120,904.44
Total de años: 12
  Usted invertirá: $11,831.74 en su casa en el año 12
$8,587.63 irá al INTERES
$3,244.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $705.28 $280.70 $120,623.73
146 $703.64 $282.34 $120,341.39
147 $701.99 $283.99 $120,057.41
148 $700.33 $285.64 $119,771.76
149 $698.67 $287.31 $119,484.45
150 $696.99 $288.99 $119,195.47
151 $695.31 $290.67 $118,904.80
152 $693.61 $292.37 $118,612.43
153 $691.91 $294.07 $118,318.36
154 $690.19 $295.79 $118,022.57
155 $688.46 $297.51 $117,725.06
156 $686.73 $299.25 $117,425.81
Total de años: 13
  Usted invertirá: $11,831.74 en su casa en el año 13
$8,353.11 irá al INTERES
$3,478.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $684.98 $300.99 $117,124.81
158 $683.23 $302.75 $116,822.06
159 $681.46 $304.52 $116,517.55
160 $679.69 $306.29 $116,211.25
161 $677.90 $308.08 $115,903.17
162 $676.10 $309.88 $115,593.30
163 $674.29 $311.68 $115,281.61
164 $672.48 $313.50 $114,968.11
165 $670.65 $315.33 $114,652.78
166 $668.81 $317.17 $114,335.61
167 $666.96 $319.02 $114,016.59
168 $665.10 $320.88 $113,695.71
Total de años: 14
  Usted invertirá: $11,831.74 en su casa en el año 14
$8,101.64 irá al INTERES
$3,730.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $663.22 $322.75 $113,372.95
170 $661.34 $324.64 $113,048.32
171 $659.45 $326.53 $112,721.79
172 $657.54 $328.43 $112,393.35
173 $655.63 $330.35 $112,063.00
174 $653.70 $332.28 $111,730.73
175 $651.76 $334.22 $111,396.51
176 $649.81 $336.17 $111,060.35
177 $647.85 $338.13 $110,722.22
178 $645.88 $340.10 $110,382.12
179 $643.90 $342.08 $110,040.04
180 $641.90 $344.08 $109,695.96
Total de años: 15
  Usted invertirá: $11,831.74 en su casa en el año 15
$7,831.99 irá al INTERES
$3,999.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $639.89 $346.09 $109,349.87
182 $637.87 $348.10 $109,001.77
183 $635.84 $350.13 $108,651.64
184 $633.80 $352.18 $108,299.46
185 $631.75 $354.23 $107,945.23
186 $629.68 $356.30 $107,588.93
187 $627.60 $358.38 $107,230.55
188 $625.51 $360.47 $106,870.09
189 $623.41 $362.57 $106,507.52
190 $621.29 $364.68 $106,142.83
191 $619.17 $366.81 $105,776.02
192 $617.03 $368.95 $105,407.07
Total de años: 16
  Usted invertirá: $11,831.74 en su casa en el año 16
$7,542.85 irá al INTERES
$4,288.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $614.87 $371.10 $105,035.97
194 $612.71 $373.27 $104,662.70
195 $610.53 $375.45 $104,287.25
196 $608.34 $377.64 $103,909.62
197 $606.14 $379.84 $103,529.78
198 $603.92 $382.05 $103,147.72
199 $601.70 $384.28 $102,763.44
200 $599.45 $386.52 $102,376.91
201 $597.20 $388.78 $101,988.13
202 $594.93 $391.05 $101,597.09
203 $592.65 $393.33 $101,203.76
204 $590.36 $395.62 $100,808.13
Total de años: 17
  Usted invertirá: $11,831.74 en su casa en el año 17
$7,232.80 irá al INTERES
$4,598.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $588.05 $397.93 $100,410.20
206 $585.73 $400.25 $100,009.95
207 $583.39 $402.59 $99,607.36
208 $581.04 $404.94 $99,202.43
209 $578.68 $407.30 $98,795.13
210 $576.30 $409.67 $98,385.46
211 $573.92 $412.06 $97,973.40
212 $571.51 $414.47 $97,558.93
213 $569.09 $416.88 $97,142.04
214 $566.66 $419.32 $96,722.73
215 $564.22 $421.76 $96,300.97
216 $561.76 $424.22 $95,876.74
Total de años: 18
  Usted invertirá: $11,831.74 en su casa en el año 18
$6,900.35 irá al INTERES
$4,931.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $559.28 $426.70 $95,450.05
218 $556.79 $429.19 $95,020.86
219 $554.29 $431.69 $94,589.17
220 $551.77 $434.21 $94,154.96
221 $549.24 $436.74 $93,718.22
222 $546.69 $439.29 $93,278.93
223 $544.13 $441.85 $92,837.08
224 $541.55 $444.43 $92,392.65
225 $538.96 $447.02 $91,945.63
226 $536.35 $449.63 $91,496.00
227 $533.73 $452.25 $91,043.75
228 $531.09 $454.89 $90,588.86
Total de años: 19
  Usted invertirá: $11,831.74 en su casa en el año 19
$6,543.86 irá al INTERES
$5,287.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $528.44 $457.54 $90,131.32
230 $525.77 $460.21 $89,671.10
231 $523.08 $462.90 $89,208.21
232 $520.38 $465.60 $88,742.61
233 $517.67 $468.31 $88,274.30
234 $514.93 $471.04 $87,803.25
235 $512.19 $473.79 $87,329.46
236 $509.42 $476.56 $86,852.90
237 $506.64 $479.34 $86,373.57
238 $503.85 $482.13 $85,891.43
239 $501.03 $484.94 $85,406.49
240 $498.20 $487.77 $84,918.72
Total de años: 20
  Usted invertirá: $11,831.74 en su casa en el año 20
$6,161.60 irá al INTERES
$5,670.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $495.36 $490.62 $84,428.10
242 $492.50 $493.48 $83,934.62
243 $489.62 $496.36 $83,438.26
244 $486.72 $499.26 $82,939.00
245 $483.81 $502.17 $82,436.83
246 $480.88 $505.10 $81,931.74
247 $477.94 $508.04 $81,423.69
248 $474.97 $511.01 $80,912.69
249 $471.99 $513.99 $80,398.70
250 $468.99 $516.99 $79,881.71
251 $465.98 $520.00 $79,361.71
252 $462.94 $523.03 $78,838.68
Total de años: 21
  Usted invertirá: $11,831.74 en su casa en el año 21
$5,751.70 irá al INTERES
$6,080.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $459.89 $526.09 $78,312.59
254 $456.82 $529.15 $77,783.44
255 $453.74 $532.24 $77,251.19
256 $450.63 $535.35 $76,715.85
257 $447.51 $538.47 $76,177.38
258 $444.37 $541.61 $75,635.77
259 $441.21 $544.77 $75,091.00
260 $438.03 $547.95 $74,543.05
261 $434.83 $551.14 $73,991.91
262 $431.62 $554.36 $73,437.55
263 $428.39 $557.59 $72,879.96
264 $425.13 $560.85 $72,319.11
Total de años: 22
  Usted invertirá: $11,831.74 en su casa en el año 22
$5,312.17 irá al INTERES
$6,519.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $421.86 $564.12 $71,754.99
266 $418.57 $567.41 $71,187.59
267 $415.26 $570.72 $70,616.87
268 $411.93 $574.05 $70,042.82
269 $408.58 $577.40 $69,465.43
270 $405.21 $580.76 $68,884.66
271 $401.83 $584.15 $68,300.51
272 $398.42 $587.56 $67,712.95
273 $394.99 $590.99 $67,121.97
274 $391.54 $594.43 $66,527.53
275 $388.08 $597.90 $65,929.63
276 $384.59 $601.39 $65,328.25
Total de años: 23
  Usted invertirá: $11,831.74 en su casa en el año 23
$4,840.87 irá al INTERES
$6,990.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $381.08 $604.90 $64,723.35
278 $377.55 $608.43 $64,114.92
279 $374.00 $611.97 $63,502.95
280 $370.43 $615.54 $62,887.40
281 $366.84 $619.14 $62,268.27
282 $363.23 $622.75 $61,645.52
283 $359.60 $626.38 $61,019.14
284 $355.94 $630.03 $60,389.11
285 $352.27 $633.71 $59,755.40
286 $348.57 $637.41 $59,118.00
287 $344.85 $641.12 $58,476.87
288 $341.12 $644.86 $57,832.01
Total de años: 24
  Usted invertirá: $11,831.74 en su casa en el año 24
$4,335.50 irá al INTERES
$7,496.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $337.35 $648.62 $57,183.38
290 $333.57 $652.41 $56,530.98
291 $329.76 $656.21 $55,874.76
292 $325.94 $660.04 $55,214.72
293 $322.09 $663.89 $54,550.83
294 $318.21 $667.77 $53,883.06
295 $314.32 $671.66 $53,211.40
296 $310.40 $675.58 $52,535.82
297 $306.46 $679.52 $51,856.30
298 $302.50 $683.48 $51,172.82
299 $298.51 $687.47 $50,485.35
300 $294.50 $691.48 $49,793.87
Total de años: 25
  Usted invertirá: $11,831.74 en su casa en el año 25
$3,793.60 irá al INTERES
$8,038.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $290.46 $695.51 $49,098.36
302 $286.41 $699.57 $48,398.78
303 $282.33 $703.65 $47,695.13
304 $278.22 $707.76 $46,987.38
305 $274.09 $711.89 $46,275.49
306 $269.94 $716.04 $45,559.45
307 $265.76 $720.21 $44,839.24
308 $261.56 $724.42 $44,114.82
309 $257.34 $728.64 $43,386.18
310 $253.09 $732.89 $42,653.29
311 $248.81 $737.17 $41,916.12
312 $244.51 $741.47 $41,174.65
Total de años: 26
  Usted invertirá: $11,831.74 en su casa en el año 26
$3,212.52 irá al INTERES
$8,619.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $240.19 $745.79 $40,428.86
314 $235.84 $750.14 $39,678.72
315 $231.46 $754.52 $38,924.20
316 $227.06 $758.92 $38,165.28
317 $222.63 $763.35 $37,401.93
318 $218.18 $767.80 $36,634.13
319 $213.70 $772.28 $35,861.85
320 $209.19 $776.78 $35,085.07
321 $204.66 $781.32 $34,303.75
322 $200.11 $785.87 $33,517.88
323 $195.52 $790.46 $32,727.42
324 $190.91 $795.07 $31,932.35
Total de años: 27
  Usted invertirá: $11,831.74 en su casa en el año 27
$2,589.44 irá al INTERES
$9,242.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $186.27 $799.71 $31,132.64
326 $181.61 $804.37 $30,328.27
327 $176.91 $809.06 $29,519.21
328 $172.20 $813.78 $28,705.43
329 $167.45 $818.53 $27,886.90
330 $162.67 $823.30 $27,063.59
331 $157.87 $828.11 $26,235.49
332 $153.04 $832.94 $25,402.55
333 $148.18 $837.80 $24,564.75
334 $143.29 $842.68 $23,722.07
335 $138.38 $847.60 $22,874.47
336 $133.43 $852.54 $22,021.92
Total de años: 28
  Usted invertirá: $11,831.74 en su casa en el año 28
$1,921.31 irá al INTERES
$9,910.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $128.46 $857.52 $21,164.41
338 $123.46 $862.52 $20,301.89
339 $118.43 $867.55 $19,434.34
340 $113.37 $872.61 $18,561.72
341 $108.28 $877.70 $17,684.02
342 $103.16 $882.82 $16,801.20
343 $98.01 $887.97 $15,913.23
344 $92.83 $893.15 $15,020.08
345 $87.62 $898.36 $14,121.72
346 $82.38 $903.60 $13,218.12
347 $77.11 $908.87 $12,309.24
348 $71.80 $914.17 $11,395.07
Total de años: 29
  Usted invertirá: $11,831.74 en su casa en el año 29
$1,204.89 irá al INTERES
$10,626.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $66.47 $919.51 $10,475.56
350 $61.11 $924.87 $9,550.69
351 $55.71 $930.27 $8,620.43
352 $50.29 $935.69 $7,684.73
353 $44.83 $941.15 $6,743.58
354 $39.34 $946.64 $5,796.94
355 $33.82 $952.16 $4,844.78
356 $28.26 $957.72 $3,887.06
357 $22.67 $963.30 $2,923.76
358 $17.06 $968.92 $1,954.84
359 $11.40 $974.58 $980.26
360 $5.72 $980.26 $0.00
Total de años: 30
  Usted invertirá: $11,831.74 en su casa en el año 30
$436.67 irá al INTERES
$11,395.07 irá al PRINCIPAL
 

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