Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,900.00
Precio a Financiar: $150,100.00
Pago Mensual: $998.62


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $875.58 $123.04 $149,976.96
2 $874.87 $123.75 $149,853.21
3 $874.14 $124.48 $149,728.74
4 $873.42 $125.20 $149,603.53
5 $872.69 $125.93 $149,477.60
6 $871.95 $126.67 $149,350.94
7 $871.21 $127.41 $149,223.53
8 $870.47 $128.15 $149,095.38
9 $869.72 $128.90 $148,966.49
10 $868.97 $129.65 $148,836.84
11 $868.21 $130.40 $148,706.43
12 $867.45 $131.16 $148,575.27
Total de años: 1
  Usted invertirá: $11,983.43 en su casa en el año 1
$10,458.70 irá al INTERES
$1,524.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $866.69 $131.93 $148,443.34
14 $865.92 $132.70 $148,310.64
15 $865.15 $133.47 $148,177.17
16 $864.37 $134.25 $148,042.91
17 $863.58 $135.04 $147,907.88
18 $862.80 $135.82 $147,772.06
19 $862.00 $136.62 $147,635.44
20 $861.21 $137.41 $147,498.03
21 $860.41 $138.21 $147,359.81
22 $859.60 $139.02 $147,220.79
23 $858.79 $139.83 $147,080.96
24 $857.97 $140.65 $146,940.32
Total de años: 2
  Usted invertirá: $11,983.43 en su casa en el año 2
$10,348.48 irá al INTERES
$1,634.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $857.15 $141.47 $146,798.85
26 $856.33 $142.29 $146,656.56
27 $855.50 $143.12 $146,513.43
28 $854.66 $143.96 $146,369.48
29 $853.82 $144.80 $146,224.68
30 $852.98 $145.64 $146,079.04
31 $852.13 $146.49 $145,932.55
32 $851.27 $147.35 $145,785.20
33 $850.41 $148.21 $145,637.00
34 $849.55 $149.07 $145,487.93
35 $848.68 $149.94 $145,337.99
36 $847.80 $150.81 $145,187.17
Total de años: 3
  Usted invertirá: $11,983.43 en su casa en el año 3
$10,230.28 irá al INTERES
$1,753.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $846.93 $151.69 $145,035.48
38 $846.04 $152.58 $144,882.90
39 $845.15 $153.47 $144,729.43
40 $844.26 $154.36 $144,575.07
41 $843.35 $155.26 $144,419.80
42 $842.45 $156.17 $144,263.63
43 $841.54 $157.08 $144,106.55
44 $840.62 $158.00 $143,948.55
45 $839.70 $158.92 $143,789.63
46 $838.77 $159.85 $143,629.79
47 $837.84 $160.78 $143,469.01
48 $836.90 $161.72 $143,307.29
Total de años: 4
  Usted invertirá: $11,983.43 en su casa en el año 4
$10,103.55 irá al INTERES
$1,879.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $835.96 $162.66 $143,144.63
50 $835.01 $163.61 $142,981.02
51 $834.06 $164.56 $142,816.46
52 $833.10 $165.52 $142,650.94
53 $832.13 $166.49 $142,484.45
54 $831.16 $167.46 $142,316.99
55 $830.18 $168.44 $142,148.55
56 $829.20 $169.42 $141,979.13
57 $828.21 $170.41 $141,808.73
58 $827.22 $171.40 $141,637.32
59 $826.22 $172.40 $141,464.92
60 $825.21 $173.41 $141,291.52
Total de años: 5
  Usted invertirá: $11,983.43 en su casa en el año 5
$9,967.65 irá al INTERES
$2,015.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $824.20 $174.42 $141,117.10
62 $823.18 $175.44 $140,941.66
63 $822.16 $176.46 $140,765.20
64 $821.13 $177.49 $140,587.71
65 $820.09 $178.52 $140,409.19
66 $819.05 $179.57 $140,229.62
67 $818.01 $180.61 $140,049.01
68 $816.95 $181.67 $139,867.34
69 $815.89 $182.73 $139,684.62
70 $814.83 $183.79 $139,500.83
71 $813.75 $184.86 $139,315.96
72 $812.68 $185.94 $139,130.02
Total de años: 6
  Usted invertirá: $11,983.43 en su casa en el año 6
$9,821.93 irá al INTERES
$2,161.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $811.59 $187.03 $138,942.99
74 $810.50 $188.12 $138,754.87
75 $809.40 $189.22 $138,565.66
76 $808.30 $190.32 $138,375.34
77 $807.19 $191.43 $138,183.91
78 $806.07 $192.55 $137,991.36
79 $804.95 $193.67 $137,797.69
80 $803.82 $194.80 $137,602.89
81 $802.68 $195.94 $137,406.96
82 $801.54 $197.08 $137,209.88
83 $800.39 $198.23 $137,011.65
84 $799.23 $199.38 $136,812.27
Total de años: 7
  Usted invertirá: $11,983.43 en su casa en el año 7
$9,665.68 irá al INTERES
$2,317.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $798.07 $200.55 $136,611.72
86 $796.90 $201.72 $136,410.00
87 $795.73 $202.89 $136,207.11
88 $794.54 $204.08 $136,003.03
89 $793.35 $205.27 $135,797.76
90 $792.15 $206.47 $135,591.30
91 $790.95 $207.67 $135,383.63
92 $789.74 $208.88 $135,174.75
93 $788.52 $210.10 $134,964.65
94 $787.29 $211.33 $134,753.32
95 $786.06 $212.56 $134,540.76
96 $784.82 $213.80 $134,326.97
Total de años: 8
  Usted invertirá: $11,983.43 en su casa en el año 8
$9,498.13 irá al INTERES
$2,485.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $783.57 $215.05 $134,111.92
98 $782.32 $216.30 $133,895.62
99 $781.06 $217.56 $133,678.06
100 $779.79 $218.83 $133,459.23
101 $778.51 $220.11 $133,239.12
102 $777.23 $221.39 $133,017.73
103 $775.94 $222.68 $132,795.05
104 $774.64 $223.98 $132,571.07
105 $773.33 $225.29 $132,345.78
106 $772.02 $226.60 $132,119.18
107 $770.70 $227.92 $131,891.26
108 $769.37 $229.25 $131,662.00
Total de años: 9
  Usted invertirá: $11,983.43 en su casa en el año 9
$9,318.46 irá al INTERES
$2,664.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $768.03 $230.59 $131,431.41
110 $766.68 $231.94 $131,199.48
111 $765.33 $233.29 $130,966.19
112 $763.97 $234.65 $130,731.54
113 $762.60 $236.02 $130,495.52
114 $761.22 $237.40 $130,258.12
115 $759.84 $238.78 $130,019.34
116 $758.45 $240.17 $129,779.17
117 $757.05 $241.57 $129,537.60
118 $755.64 $242.98 $129,294.61
119 $754.22 $244.40 $129,050.21
120 $752.79 $245.83 $128,804.39
Total de años: 10
  Usted invertirá: $11,983.43 en su casa en el año 10
$9,125.81 irá al INTERES
$2,857.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $751.36 $247.26 $128,557.13
122 $749.92 $248.70 $128,308.42
123 $748.47 $250.15 $128,058.27
124 $747.01 $251.61 $127,806.66
125 $745.54 $253.08 $127,553.58
126 $744.06 $254.56 $127,299.02
127 $742.58 $256.04 $127,042.98
128 $741.08 $257.53 $126,785.45
129 $739.58 $259.04 $126,526.41
130 $738.07 $260.55 $126,265.86
131 $736.55 $262.07 $126,003.79
132 $735.02 $263.60 $125,740.20
Total de años: 11
  Usted invertirá: $11,983.43 en su casa en el año 11
$8,919.24 irá al INTERES
$3,064.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $733.48 $265.13 $125,475.06
134 $731.94 $266.68 $125,208.38
135 $730.38 $268.24 $124,940.14
136 $728.82 $269.80 $124,670.34
137 $727.24 $271.38 $124,398.97
138 $725.66 $272.96 $124,126.01
139 $724.07 $274.55 $123,851.46
140 $722.47 $276.15 $123,575.30
141 $720.86 $277.76 $123,297.54
142 $719.24 $279.38 $123,018.16
143 $717.61 $281.01 $122,737.14
144 $715.97 $282.65 $122,454.49
Total de años: 12
  Usted invertirá: $11,983.43 en su casa en el año 12
$8,697.73 irá al INTERES
$3,285.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $714.32 $284.30 $122,170.19
146 $712.66 $285.96 $121,884.23
147 $710.99 $287.63 $121,596.60
148 $709.31 $289.31 $121,307.30
149 $707.63 $290.99 $121,016.31
150 $705.93 $292.69 $120,723.61
151 $704.22 $294.40 $120,429.22
152 $702.50 $296.12 $120,133.10
153 $700.78 $297.84 $119,835.26
154 $699.04 $299.58 $119,535.68
155 $697.29 $301.33 $119,234.35
156 $695.53 $303.09 $118,931.27
Total de años: 13
  Usted invertirá: $11,983.43 en su casa en el año 13
$8,460.20 irá al INTERES
$3,523.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $693.77 $304.85 $118,626.41
158 $691.99 $306.63 $118,319.78
159 $690.20 $308.42 $118,011.36
160 $688.40 $310.22 $117,701.14
161 $686.59 $312.03 $117,389.11
162 $684.77 $313.85 $117,075.26
163 $682.94 $315.68 $116,759.58
164 $681.10 $317.52 $116,442.06
165 $679.25 $319.37 $116,122.69
166 $677.38 $321.24 $115,801.45
167 $675.51 $323.11 $115,478.34
168 $673.62 $325.00 $115,153.35
Total de años: 14
  Usted invertirá: $11,983.43 en su casa en el año 14
$8,205.51 irá al INTERES
$3,777.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $671.73 $326.89 $114,826.45
170 $669.82 $328.80 $114,497.66
171 $667.90 $330.72 $114,166.94
172 $665.97 $332.65 $113,834.29
173 $664.03 $334.59 $113,499.71
174 $662.08 $336.54 $113,163.17
175 $660.12 $338.50 $112,824.67
176 $658.14 $340.48 $112,484.20
177 $656.16 $342.46 $112,141.73
178 $654.16 $344.46 $111,797.28
179 $652.15 $346.47 $111,450.81
180 $650.13 $348.49 $111,102.32
Total de años: 15
  Usted invertirá: $11,983.43 en su casa en el año 15
$7,932.40 irá al INTERES
$4,051.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $648.10 $350.52 $110,751.80
182 $646.05 $352.57 $110,399.23
183 $644.00 $354.62 $110,044.61
184 $641.93 $356.69 $109,687.91
185 $639.85 $358.77 $109,329.14
186 $637.75 $360.87 $108,968.27
187 $635.65 $362.97 $108,605.30
188 $633.53 $365.09 $108,240.22
189 $631.40 $367.22 $107,873.00
190 $629.26 $369.36 $107,503.64
191 $627.10 $371.51 $107,132.12
192 $624.94 $373.68 $106,758.44
Total de años: 16
  Usted invertirá: $11,983.43 en su casa en el año 16
$7,639.55 irá al INTERES
$4,343.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $622.76 $375.86 $106,382.58
194 $620.57 $378.05 $106,004.53
195 $618.36 $380.26 $105,624.27
196 $616.14 $382.48 $105,241.79
197 $613.91 $384.71 $104,857.08
198 $611.67 $386.95 $104,470.13
199 $609.41 $389.21 $104,080.92
200 $607.14 $391.48 $103,689.44
201 $604.86 $393.76 $103,295.67
202 $602.56 $396.06 $102,899.61
203 $600.25 $398.37 $102,501.24
204 $597.92 $400.70 $102,100.55
Total de años: 17
  Usted invertirá: $11,983.43 en su casa en el año 17
$7,325.53 irá al INTERES
$4,657.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $595.59 $403.03 $101,697.51
206 $593.24 $405.38 $101,292.13
207 $590.87 $407.75 $100,884.38
208 $588.49 $410.13 $100,474.26
209 $586.10 $412.52 $100,061.74
210 $583.69 $414.93 $99,646.81
211 $581.27 $417.35 $99,229.46
212 $578.84 $419.78 $98,809.68
213 $576.39 $422.23 $98,387.46
214 $573.93 $424.69 $97,962.76
215 $571.45 $427.17 $97,535.59
216 $568.96 $429.66 $97,105.93
Total de años: 18
  Usted invertirá: $11,983.43 en su casa en el año 18
$6,988.81 irá al INTERES
$4,994.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $566.45 $432.17 $96,673.76
218 $563.93 $434.69 $96,239.08
219 $561.39 $437.22 $95,801.85
220 $558.84 $439.77 $95,362.08
221 $556.28 $442.34 $94,919.74
222 $553.70 $444.92 $94,474.82
223 $551.10 $447.52 $94,027.30
224 $548.49 $450.13 $93,577.17
225 $545.87 $452.75 $93,124.42
226 $543.23 $455.39 $92,669.03
227 $540.57 $458.05 $92,210.98
228 $537.90 $460.72 $91,750.26
Total de años: 19
  Usted invertirá: $11,983.43 en su casa en el año 19
$6,627.75 irá al INTERES
$5,355.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $535.21 $463.41 $91,286.85
230 $532.51 $466.11 $90,820.73
231 $529.79 $468.83 $90,351.90
232 $527.05 $471.57 $89,880.34
233 $524.30 $474.32 $89,406.02
234 $521.54 $477.08 $88,928.94
235 $518.75 $479.87 $88,449.07
236 $515.95 $482.67 $87,966.40
237 $513.14 $485.48 $87,480.92
238 $510.31 $488.31 $86,992.61
239 $507.46 $491.16 $86,501.44
240 $504.59 $494.03 $86,007.42
Total de años: 20
  Usted invertirá: $11,983.43 en su casa en el año 20
$6,240.59 irá al INTERES
$5,742.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $501.71 $496.91 $85,510.51
242 $498.81 $499.81 $85,010.70
243 $495.90 $502.72 $84,507.98
244 $492.96 $505.66 $84,002.32
245 $490.01 $508.61 $83,493.72
246 $487.05 $511.57 $82,982.14
247 $484.06 $514.56 $82,467.59
248 $481.06 $517.56 $81,950.03
249 $478.04 $520.58 $81,429.45
250 $475.01 $523.61 $80,905.84
251 $471.95 $526.67 $80,379.17
252 $468.88 $529.74 $79,849.43
Total de años: 21
  Usted invertirá: $11,983.43 en su casa en el año 21
$5,825.44 irá al INTERES
$6,157.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $465.79 $532.83 $79,316.60
254 $462.68 $535.94 $78,780.66
255 $459.55 $539.07 $78,241.59
256 $456.41 $542.21 $77,699.38
257 $453.25 $545.37 $77,154.01
258 $450.07 $548.55 $76,605.46
259 $446.87 $551.75 $76,053.70
260 $443.65 $554.97 $75,498.73
261 $440.41 $558.21 $74,940.52
262 $437.15 $561.47 $74,379.06
263 $433.88 $564.74 $73,814.31
264 $430.58 $568.04 $73,246.28
Total de años: 22
  Usted invertirá: $11,983.43 en su casa en el año 22
$5,380.28 irá al INTERES
$6,603.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $427.27 $571.35 $72,674.93
266 $423.94 $574.68 $72,100.25
267 $420.58 $578.03 $71,522.21
268 $417.21 $581.41 $70,940.81
269 $413.82 $584.80 $70,356.01
270 $410.41 $588.21 $69,767.80
271 $406.98 $591.64 $69,176.16
272 $403.53 $595.09 $68,581.07
273 $400.06 $598.56 $67,982.51
274 $396.56 $602.05 $67,380.45
275 $393.05 $605.57 $66,774.89
276 $389.52 $609.10 $66,165.79
Total de años: 23
  Usted invertirá: $11,983.43 en su casa en el año 23
$4,902.94 irá al INTERES
$7,080.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $385.97 $612.65 $65,553.13
278 $382.39 $616.23 $64,936.91
279 $378.80 $619.82 $64,317.09
280 $375.18 $623.44 $63,693.65
281 $371.55 $627.07 $63,066.58
282 $367.89 $630.73 $62,435.85
283 $364.21 $634.41 $61,801.44
284 $360.51 $638.11 $61,163.33
285 $356.79 $641.83 $60,521.50
286 $353.04 $645.58 $59,875.92
287 $349.28 $649.34 $59,226.58
288 $345.49 $653.13 $58,573.45
Total de años: 24
  Usted invertirá: $11,983.43 en su casa en el año 24
$4,391.09 irá al INTERES
$7,592.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $341.68 $656.94 $57,916.50
290 $337.85 $660.77 $57,255.73
291 $333.99 $664.63 $56,591.10
292 $330.11 $668.50 $55,922.60
293 $326.22 $672.40 $55,250.20
294 $322.29 $676.33 $54,573.87
295 $318.35 $680.27 $53,893.60
296 $314.38 $684.24 $53,209.36
297 $310.39 $688.23 $52,521.13
298 $306.37 $692.25 $51,828.88
299 $302.34 $696.28 $51,132.60
300 $298.27 $700.35 $50,432.25
Total de años: 25
  Usted invertirá: $11,983.43 en su casa en el año 25
$3,842.24 irá al INTERES
$8,141.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $294.19 $704.43 $49,727.82
302 $290.08 $708.54 $49,019.28
303 $285.95 $712.67 $48,306.61
304 $281.79 $716.83 $47,589.78
305 $277.61 $721.01 $46,868.77
306 $273.40 $725.22 $46,143.55
307 $269.17 $729.45 $45,414.10
308 $264.92 $733.70 $44,680.40
309 $260.64 $737.98 $43,942.41
310 $256.33 $742.29 $43,200.12
311 $252.00 $746.62 $42,453.51
312 $247.65 $750.97 $41,702.53
Total de años: 26
  Usted invertirá: $11,983.43 en su casa en el año 26
$3,253.71 irá al INTERES
$8,729.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $243.26 $755.35 $40,947.18
314 $238.86 $759.76 $40,187.42
315 $234.43 $764.19 $39,423.23
316 $229.97 $768.65 $38,654.58
317 $225.49 $773.13 $37,881.44
318 $220.98 $777.64 $37,103.80
319 $216.44 $782.18 $36,321.62
320 $211.88 $786.74 $35,534.87
321 $207.29 $791.33 $34,743.54
322 $202.67 $795.95 $33,947.59
323 $198.03 $800.59 $33,147.00
324 $193.36 $805.26 $32,341.74
Total de años: 27
  Usted invertirá: $11,983.43 en su casa en el año 27
$2,622.64 irá al INTERES
$9,360.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $188.66 $809.96 $31,531.78
326 $183.94 $814.68 $30,717.10
327 $179.18 $819.44 $29,897.66
328 $174.40 $824.22 $29,073.45
329 $169.60 $829.02 $28,244.42
330 $164.76 $833.86 $27,410.56
331 $159.89 $838.72 $26,571.84
332 $155.00 $843.62 $25,728.22
333 $150.08 $848.54 $24,879.68
334 $145.13 $853.49 $24,026.20
335 $140.15 $858.47 $23,167.73
336 $135.15 $863.47 $22,304.26
Total de años: 28
  Usted invertirá: $11,983.43 en su casa en el año 28
$1,945.94 irá al INTERES
$10,037.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $130.11 $868.51 $21,435.74
338 $125.04 $873.58 $20,562.17
339 $119.95 $878.67 $19,683.49
340 $114.82 $883.80 $18,799.70
341 $109.66 $888.95 $17,910.74
342 $104.48 $894.14 $17,016.60
343 $99.26 $899.36 $16,117.25
344 $94.02 $904.60 $15,212.64
345 $88.74 $909.88 $14,302.77
346 $83.43 $915.19 $13,387.58
347 $78.09 $920.52 $12,467.05
348 $72.72 $925.89 $11,541.16
Total de años: 29
  Usted invertirá: $11,983.43 en su casa en el año 29
$1,220.33 irá al INTERES
$10,763.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $67.32 $931.30 $10,609.86
350 $61.89 $936.73 $9,673.14
351 $56.43 $942.19 $8,730.94
352 $50.93 $947.69 $7,783.26
353 $45.40 $953.22 $6,830.04
354 $39.84 $958.78 $5,871.26
355 $34.25 $964.37 $4,906.89
356 $28.62 $970.00 $3,936.90
357 $22.97 $975.65 $2,961.24
358 $17.27 $981.35 $1,979.90
359 $11.55 $987.07 $992.83
360 $5.79 $992.83 $0.00
Total de años: 30
  Usted invertirá: $11,983.43 en su casa en el año 30
$442.27 irá al INTERES
$11,541.16 irá al PRINCIPAL
 

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