Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,150.00
Precio a Financiar: $154,850.00
Pago Mensual: $1,030.22


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $903.29 $126.93 $154,723.07
2 $902.55 $127.67 $154,595.40
3 $901.81 $128.41 $154,466.99
4 $901.06 $129.16 $154,337.82
5 $900.30 $129.92 $154,207.91
6 $899.55 $130.67 $154,077.23
7 $898.78 $131.44 $153,945.79
8 $898.02 $132.20 $153,813.59
9 $897.25 $132.97 $153,680.62
10 $896.47 $133.75 $153,546.86
11 $895.69 $134.53 $153,412.33
12 $894.91 $135.32 $153,277.02
Total de años: 1
  Usted invertirá: $12,362.65 en su casa en el año 1
$10,789.67 irá al INTERES
$1,572.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $894.12 $136.10 $153,140.91
14 $893.32 $136.90 $153,004.01
15 $892.52 $137.70 $152,866.32
16 $891.72 $138.50 $152,727.82
17 $890.91 $139.31 $152,588.51
18 $890.10 $140.12 $152,448.39
19 $889.28 $140.94 $152,307.45
20 $888.46 $141.76 $152,165.69
21 $887.63 $142.59 $152,023.10
22 $886.80 $143.42 $151,879.68
23 $885.96 $144.26 $151,735.42
24 $885.12 $145.10 $151,590.33
Total de años: 2
  Usted invertirá: $12,362.65 en su casa en el año 2
$10,675.96 irá al INTERES
$1,686.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $884.28 $145.94 $151,444.38
26 $883.43 $146.80 $151,297.59
27 $882.57 $147.65 $151,149.93
28 $881.71 $148.51 $151,001.42
29 $880.84 $149.38 $150,852.04
30 $879.97 $150.25 $150,701.79
31 $879.09 $151.13 $150,550.66
32 $878.21 $152.01 $150,398.66
33 $877.33 $152.90 $150,245.76
34 $876.43 $153.79 $150,091.97
35 $875.54 $154.68 $149,937.29
36 $874.63 $155.59 $149,781.70
Total de años: 3
  Usted invertirá: $12,362.65 en su casa en el año 3
$10,554.03 irá al INTERES
$1,808.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $873.73 $156.49 $149,625.21
38 $872.81 $157.41 $149,467.80
39 $871.90 $158.33 $149,309.48
40 $870.97 $159.25 $149,150.23
41 $870.04 $160.18 $148,990.05
42 $869.11 $161.11 $148,828.94
43 $868.17 $162.05 $148,666.88
44 $867.22 $163.00 $148,503.89
45 $866.27 $163.95 $148,339.94
46 $865.32 $164.90 $148,175.03
47 $864.35 $165.87 $148,009.17
48 $863.39 $166.83 $147,842.33
Total de años: 4
  Usted invertirá: $12,362.65 en su casa en el año 4
$10,423.28 irá al INTERES
$1,939.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $862.41 $167.81 $147,674.53
50 $861.43 $168.79 $147,505.74
51 $860.45 $169.77 $147,335.97
52 $859.46 $170.76 $147,165.21
53 $858.46 $171.76 $146,993.45
54 $857.46 $172.76 $146,820.69
55 $856.45 $173.77 $146,646.92
56 $855.44 $174.78 $146,472.14
57 $854.42 $175.80 $146,296.34
58 $853.40 $176.83 $146,119.52
59 $852.36 $177.86 $145,941.66
60 $851.33 $178.89 $145,762.77
Total de años: 5
  Usted invertirá: $12,362.65 en su casa en el año 5
$10,283.08 irá al INTERES
$2,079.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $850.28 $179.94 $145,582.83
62 $849.23 $180.99 $145,401.84
63 $848.18 $182.04 $145,219.80
64 $847.12 $183.11 $145,036.69
65 $846.05 $184.17 $144,852.52
66 $844.97 $185.25 $144,667.27
67 $843.89 $186.33 $144,480.94
68 $842.81 $187.42 $144,293.53
69 $841.71 $188.51 $144,105.02
70 $840.61 $189.61 $143,915.41
71 $839.51 $190.71 $143,724.70
72 $838.39 $191.83 $143,532.87
Total de años: 6
  Usted invertirá: $12,362.65 en su casa en el año 6
$10,132.75 irá al INTERES
$2,229.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $837.28 $192.95 $143,339.92
74 $836.15 $194.07 $143,145.85
75 $835.02 $195.20 $142,950.65
76 $833.88 $196.34 $142,754.31
77 $832.73 $197.49 $142,556.82
78 $831.58 $198.64 $142,358.18
79 $830.42 $199.80 $142,158.38
80 $829.26 $200.96 $141,957.42
81 $828.08 $202.14 $141,755.28
82 $826.91 $203.32 $141,551.97
83 $825.72 $204.50 $141,347.46
84 $824.53 $205.69 $141,141.77
Total de años: 7
  Usted invertirá: $12,362.65 en su casa en el año 7
$9,971.55 irá al INTERES
$2,391.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $823.33 $206.89 $140,934.88
86 $822.12 $208.10 $140,726.78
87 $820.91 $209.31 $140,517.46
88 $819.69 $210.54 $140,306.93
89 $818.46 $211.76 $140,095.16
90 $817.22 $213.00 $139,882.16
91 $815.98 $214.24 $139,667.92
92 $814.73 $215.49 $139,452.43
93 $813.47 $216.75 $139,235.68
94 $812.21 $218.01 $139,017.67
95 $810.94 $219.28 $138,798.38
96 $809.66 $220.56 $138,577.82
Total de años: 8
  Usted invertirá: $12,362.65 en su casa en el año 8
$9,798.70 irá al INTERES
$2,563.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $808.37 $221.85 $138,355.97
98 $807.08 $223.14 $138,132.83
99 $805.77 $224.45 $137,908.38
100 $804.47 $225.76 $137,682.62
101 $803.15 $227.07 $137,455.55
102 $801.82 $228.40 $137,227.15
103 $800.49 $229.73 $136,997.43
104 $799.15 $231.07 $136,766.36
105 $797.80 $232.42 $136,533.94
106 $796.45 $233.77 $136,300.17
107 $795.08 $235.14 $136,065.03
108 $793.71 $236.51 $135,828.52
Total de años: 9
  Usted invertirá: $12,362.65 en su casa en el año 9
$9,613.35 irá al INTERES
$2,749.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $792.33 $237.89 $135,590.63
110 $790.95 $239.28 $135,351.36
111 $789.55 $240.67 $135,110.69
112 $788.15 $242.08 $134,868.61
113 $786.73 $243.49 $134,625.12
114 $785.31 $244.91 $134,380.22
115 $783.88 $246.34 $134,133.88
116 $782.45 $247.77 $133,886.11
117 $781.00 $249.22 $133,636.89
118 $779.55 $250.67 $133,386.22
119 $778.09 $252.13 $133,134.08
120 $776.62 $253.61 $132,880.48
Total de años: 10
  Usted invertirá: $12,362.65 en su casa en el año 10
$9,414.61 irá al INTERES
$2,948.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $775.14 $255.08 $132,625.39
122 $773.65 $256.57 $132,368.82
123 $772.15 $258.07 $132,110.75
124 $770.65 $259.57 $131,851.17
125 $769.13 $261.09 $131,590.08
126 $767.61 $262.61 $131,327.47
127 $766.08 $264.14 $131,063.33
128 $764.54 $265.68 $130,797.64
129 $762.99 $267.23 $130,530.41
130 $761.43 $268.79 $130,261.62
131 $759.86 $270.36 $129,991.25
132 $758.28 $271.94 $129,719.32
Total de años: 11
  Usted invertirá: $12,362.65 en su casa en el año 11
$9,201.49 irá al INTERES
$3,161.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $756.70 $273.52 $129,445.79
134 $755.10 $275.12 $129,170.67
135 $753.50 $276.73 $128,893.94
136 $751.88 $278.34 $128,615.61
137 $750.26 $279.96 $128,335.64
138 $748.62 $281.60 $128,054.05
139 $746.98 $283.24 $127,770.81
140 $745.33 $284.89 $127,485.92
141 $743.67 $286.55 $127,199.36
142 $742.00 $288.22 $126,911.14
143 $740.31 $289.91 $126,621.23
144 $738.62 $291.60 $126,329.63
Total de años: 12
  Usted invertirá: $12,362.65 en su casa en el año 12
$8,972.97 irá al INTERES
$3,389.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $736.92 $293.30 $126,036.34
146 $735.21 $295.01 $125,741.33
147 $733.49 $296.73 $125,444.60
148 $731.76 $298.46 $125,146.14
149 $730.02 $300.20 $124,845.94
150 $728.27 $301.95 $124,543.98
151 $726.51 $303.71 $124,240.27
152 $724.73 $305.49 $123,934.78
153 $722.95 $307.27 $123,627.51
154 $721.16 $309.06 $123,318.45
155 $719.36 $310.86 $123,007.59
156 $717.54 $312.68 $122,694.91
Total de años: 13
  Usted invertirá: $12,362.65 en su casa en el año 13
$8,727.93 irá al INTERES
$3,634.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $715.72 $314.50 $122,380.41
158 $713.89 $316.34 $122,064.08
159 $712.04 $318.18 $121,745.90
160 $710.18 $320.04 $121,425.86
161 $708.32 $321.90 $121,103.96
162 $706.44 $323.78 $120,780.18
163 $704.55 $325.67 $120,454.51
164 $702.65 $327.57 $120,126.94
165 $700.74 $329.48 $119,797.46
166 $698.82 $331.40 $119,466.05
167 $696.89 $333.34 $119,132.72
168 $694.94 $335.28 $118,797.44
Total de años: 14
  Usted invertirá: $12,362.65 en su casa en el año 14
$8,465.18 irá al INTERES
$3,897.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $692.99 $337.24 $118,460.20
170 $691.02 $339.20 $118,121.00
171 $689.04 $341.18 $117,779.82
172 $687.05 $343.17 $117,436.65
173 $685.05 $345.17 $117,091.47
174 $683.03 $347.19 $116,744.28
175 $681.01 $349.21 $116,395.07
176 $678.97 $351.25 $116,043.82
177 $676.92 $353.30 $115,690.52
178 $674.86 $355.36 $115,335.16
179 $672.79 $357.43 $114,977.73
180 $670.70 $359.52 $114,618.21
Total de años: 15
  Usted invertirá: $12,362.65 en su casa en el año 15
$8,183.43 irá al INTERES
$4,179.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $668.61 $361.61 $114,256.60
182 $666.50 $363.72 $113,892.88
183 $664.38 $365.85 $113,527.03
184 $662.24 $367.98 $113,159.05
185 $660.09 $370.13 $112,788.92
186 $657.94 $372.29 $112,416.64
187 $655.76 $374.46 $112,042.18
188 $653.58 $376.64 $111,665.54
189 $651.38 $378.84 $111,286.70
190 $649.17 $381.05 $110,905.65
191 $646.95 $383.27 $110,522.38
192 $644.71 $385.51 $110,136.87
Total de años: 16
  Usted invertirá: $12,362.65 en su casa en el año 16
$7,881.31 irá al INTERES
$4,481.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $642.47 $387.76 $109,749.12
194 $640.20 $390.02 $109,359.10
195 $637.93 $392.29 $108,966.81
196 $635.64 $394.58 $108,572.23
197 $633.34 $396.88 $108,175.34
198 $631.02 $399.20 $107,776.15
199 $628.69 $401.53 $107,374.62
200 $626.35 $403.87 $106,970.75
201 $624.00 $406.22 $106,564.52
202 $621.63 $408.59 $106,155.93
203 $619.24 $410.98 $105,744.95
204 $616.85 $413.38 $105,331.58
Total de años: 17
  Usted invertirá: $12,362.65 en su casa en el año 17
$7,557.35 irá al INTERES
$4,805.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $614.43 $415.79 $104,915.79
206 $612.01 $418.21 $104,497.58
207 $609.57 $420.65 $104,076.93
208 $607.12 $423.11 $103,653.82
209 $604.65 $425.57 $103,228.25
210 $602.16 $428.06 $102,800.19
211 $599.67 $430.55 $102,369.64
212 $597.16 $433.06 $101,936.57
213 $594.63 $435.59 $101,500.98
214 $592.09 $438.13 $101,062.85
215 $589.53 $440.69 $100,622.16
216 $586.96 $443.26 $100,178.90
Total de años: 18
  Usted invertirá: $12,362.65 en su casa en el año 18
$7,209.98 irá al INTERES
$5,152.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $584.38 $445.84 $99,733.06
218 $581.78 $448.44 $99,284.62
219 $579.16 $451.06 $98,833.56
220 $576.53 $453.69 $98,379.86
221 $573.88 $456.34 $97,923.52
222 $571.22 $459.00 $97,464.52
223 $568.54 $461.68 $97,002.85
224 $565.85 $464.37 $96,538.48
225 $563.14 $467.08 $96,071.40
226 $560.42 $469.80 $95,601.59
227 $557.68 $472.54 $95,129.05
228 $554.92 $475.30 $94,653.74
Total de años: 19
  Usted invertirá: $12,362.65 en su casa en el año 19
$6,837.49 irá al INTERES
$5,525.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $552.15 $478.07 $94,175.67
230 $549.36 $480.86 $93,694.81
231 $546.55 $483.67 $93,211.14
232 $543.73 $486.49 $92,724.65
233 $540.89 $489.33 $92,235.32
234 $538.04 $492.18 $91,743.14
235 $535.17 $495.05 $91,248.09
236 $532.28 $497.94 $90,750.15
237 $529.38 $500.85 $90,249.30
238 $526.45 $503.77 $89,745.54
239 $523.52 $506.71 $89,238.83
240 $520.56 $509.66 $88,729.17
Total de años: 20
  Usted invertirá: $12,362.65 en su casa en el año 20
$6,438.08 irá al INTERES
$5,924.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $517.59 $512.63 $88,216.54
242 $514.60 $515.62 $87,700.91
243 $511.59 $518.63 $87,182.28
244 $508.56 $521.66 $86,660.62
245 $505.52 $524.70 $86,135.92
246 $502.46 $527.76 $85,608.16
247 $499.38 $530.84 $85,077.32
248 $496.28 $533.94 $84,543.38
249 $493.17 $537.05 $84,006.33
250 $490.04 $540.18 $83,466.15
251 $486.89 $543.34 $82,922.81
252 $483.72 $546.50 $82,376.31
Total de años: 21
  Usted invertirá: $12,362.65 en su casa en el año 21
$6,009.79 irá al INTERES
$6,352.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $480.53 $549.69 $81,826.62
254 $477.32 $552.90 $81,273.72
255 $474.10 $556.12 $80,717.59
256 $470.85 $559.37 $80,158.23
257 $467.59 $562.63 $79,595.59
258 $464.31 $565.91 $79,029.68
259 $461.01 $569.21 $78,460.47
260 $457.69 $572.53 $77,887.93
261 $454.35 $575.87 $77,312.06
262 $450.99 $579.23 $76,732.82
263 $447.61 $582.61 $76,150.21
264 $444.21 $586.01 $75,564.20
Total de años: 22
  Usted invertirá: $12,362.65 en su casa en el año 22
$5,550.54 irá al INTERES
$6,812.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $440.79 $589.43 $74,974.77
266 $437.35 $592.87 $74,381.90
267 $433.89 $596.33 $73,785.57
268 $430.42 $599.81 $73,185.77
269 $426.92 $603.30 $72,582.47
270 $423.40 $606.82 $71,975.64
271 $419.86 $610.36 $71,365.28
272 $416.30 $613.92 $70,751.36
273 $412.72 $617.50 $70,133.85
274 $409.11 $621.11 $69,512.74
275 $405.49 $624.73 $68,888.01
276 $401.85 $628.37 $68,259.64
Total de años: 23
  Usted invertirá: $12,362.65 en su casa en el año 23
$5,058.09 irá al INTERES
$7,304.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $398.18 $632.04 $67,627.60
278 $394.49 $635.73 $66,991.87
279 $390.79 $639.43 $66,352.44
280 $387.06 $643.17 $65,709.27
281 $383.30 $646.92 $65,062.36
282 $379.53 $650.69 $64,411.67
283 $375.73 $654.49 $63,757.18
284 $371.92 $658.30 $63,098.88
285 $368.08 $662.14 $62,436.73
286 $364.21 $666.01 $61,770.73
287 $360.33 $669.89 $61,100.83
288 $356.42 $673.80 $60,427.04
Total de años: 24
  Usted invertirá: $12,362.65 en su casa en el año 24
$4,530.05 irá al INTERES
$7,832.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $352.49 $677.73 $59,749.31
290 $348.54 $681.68 $59,067.62
291 $344.56 $685.66 $58,381.96
292 $340.56 $689.66 $57,692.30
293 $336.54 $693.68 $56,998.62
294 $332.49 $697.73 $56,300.89
295 $328.42 $701.80 $55,599.09
296 $324.33 $705.89 $54,893.20
297 $320.21 $710.01 $54,183.19
298 $316.07 $714.15 $53,469.04
299 $311.90 $718.32 $52,750.72
300 $307.71 $722.51 $52,028.21
Total de años: 25
  Usted invertirá: $12,362.65 en su casa en el año 25
$3,963.83 irá al INTERES
$8,398.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $303.50 $726.72 $51,301.49
302 $299.26 $730.96 $50,570.52
303 $294.99 $735.23 $49,835.30
304 $290.71 $739.52 $49,095.78
305 $286.39 $743.83 $48,351.95
306 $282.05 $748.17 $47,603.79
307 $277.69 $752.53 $46,851.25
308 $273.30 $756.92 $46,094.33
309 $268.88 $761.34 $45,333.00
310 $264.44 $765.78 $44,567.22
311 $259.98 $770.25 $43,796.97
312 $255.48 $774.74 $43,022.23
Total de años: 26
  Usted invertirá: $12,362.65 en su casa en el año 26
$3,356.67 irá al INTERES
$9,005.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $250.96 $779.26 $42,242.97
314 $246.42 $783.80 $41,459.17
315 $241.85 $788.38 $40,670.80
316 $237.25 $792.97 $39,877.82
317 $232.62 $797.60 $39,080.22
318 $227.97 $802.25 $38,277.97
319 $223.29 $806.93 $37,471.04
320 $218.58 $811.64 $36,659.40
321 $213.85 $816.37 $35,843.02
322 $209.08 $821.14 $35,021.88
323 $204.29 $825.93 $34,195.96
324 $199.48 $830.74 $33,365.21
Total de años: 27
  Usted invertirá: $12,362.65 en su casa en el año 27
$2,705.63 irá al INTERES
$9,657.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $194.63 $835.59 $32,529.62
326 $189.76 $840.46 $31,689.16
327 $184.85 $845.37 $30,843.79
328 $179.92 $850.30 $29,993.49
329 $174.96 $855.26 $29,138.23
330 $169.97 $860.25 $28,277.98
331 $164.95 $865.27 $27,412.72
332 $159.91 $870.31 $26,542.41
333 $154.83 $875.39 $25,667.02
334 $149.72 $880.50 $24,786.52
335 $144.59 $885.63 $23,900.89
336 $139.42 $890.80 $23,010.09
Total de años: 28
  Usted invertirá: $12,362.65 en su casa en el año 28
$2,007.52 irá al INTERES
$10,355.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $134.23 $896.00 $22,114.09
338 $129.00 $901.22 $21,212.87
339 $123.74 $906.48 $20,306.39
340 $118.45 $911.77 $19,394.62
341 $113.14 $917.09 $18,477.54
342 $107.79 $922.44 $17,555.10
343 $102.40 $927.82 $16,627.29
344 $96.99 $933.23 $15,694.06
345 $91.55 $938.67 $14,755.39
346 $86.07 $944.15 $13,811.24
347 $80.57 $949.66 $12,861.58
348 $75.03 $955.20 $11,906.39
Total de años: 29
  Usted invertirá: $12,362.65 en su casa en el año 29
$1,258.95 irá al INTERES
$11,103.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $69.45 $960.77 $10,945.62
350 $63.85 $966.37 $9,979.25
351 $58.21 $972.01 $9,007.24
352 $52.54 $977.68 $8,029.56
353 $46.84 $983.38 $7,046.18
354 $41.10 $989.12 $6,057.06
355 $35.33 $994.89 $5,062.17
356 $29.53 $1,000.69 $4,061.48
357 $23.69 $1,006.53 $3,054.95
358 $17.82 $1,012.40 $2,042.55
359 $11.91 $1,018.31 $1,024.25
360 $5.97 $1,024.25 $0.00
Total de años: 30
  Usted invertirá: $12,362.65 en su casa en el año 30
$456.26 irá al INTERES
$11,906.39 irá al PRINCIPAL
 

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