Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,250.00
Precio a Financiar: $156,750.00
Pago Mensual: $1,042.86


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $914.38 $128.49 $156,621.51
2 $913.63 $129.24 $156,492.28
3 $912.87 $129.99 $156,362.29
4 $912.11 $130.75 $156,231.54
5 $911.35 $131.51 $156,100.03
6 $910.58 $132.28 $155,967.75
7 $909.81 $133.05 $155,834.70
8 $909.04 $133.83 $155,700.87
9 $908.26 $134.61 $155,566.27
10 $907.47 $135.39 $155,430.88
11 $906.68 $136.18 $155,294.69
12 $905.89 $136.98 $155,157.72
Total de años: 1
  Usted invertirá: $12,514.34 en su casa en el año 1
$10,922.06 irá al INTERES
$1,592.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $905.09 $137.77 $155,019.94
14 $904.28 $138.58 $154,881.36
15 $903.47 $139.39 $154,741.98
16 $902.66 $140.20 $154,601.78
17 $901.84 $141.02 $154,460.76
18 $901.02 $141.84 $154,318.92
19 $900.19 $142.67 $154,176.25
20 $899.36 $143.50 $154,032.75
21 $898.52 $144.34 $153,888.41
22 $897.68 $145.18 $153,743.23
23 $896.84 $146.03 $153,597.21
24 $895.98 $146.88 $153,450.33
Total de años: 2
  Usted invertirá: $12,514.34 en su casa en el año 2
$10,806.95 irá al INTERES
$1,707.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $895.13 $147.73 $153,302.60
26 $894.27 $148.60 $153,154.00
27 $893.40 $149.46 $153,004.54
28 $892.53 $150.34 $152,854.20
29 $891.65 $151.21 $152,702.99
30 $890.77 $152.09 $152,550.89
31 $889.88 $152.98 $152,397.91
32 $888.99 $153.87 $152,244.04
33 $888.09 $154.77 $152,089.27
34 $887.19 $155.67 $151,933.59
35 $886.28 $156.58 $151,777.01
36 $885.37 $157.50 $151,619.51
Total de años: 3
  Usted invertirá: $12,514.34 en su casa en el año 3
$10,683.52 irá al INTERES
$1,830.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $884.45 $158.41 $151,461.10
38 $883.52 $159.34 $151,301.76
39 $882.59 $160.27 $151,141.49
40 $881.66 $161.20 $150,980.29
41 $880.72 $162.14 $150,818.15
42 $879.77 $163.09 $150,655.06
43 $878.82 $164.04 $150,491.02
44 $877.86 $165.00 $150,326.02
45 $876.90 $165.96 $150,160.06
46 $875.93 $166.93 $149,993.13
47 $874.96 $167.90 $149,825.23
48 $873.98 $168.88 $149,656.35
Total de años: 4
  Usted invertirá: $12,514.34 en su casa en el año 4
$10,551.17 irá al INTERES
$1,963.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $873.00 $169.87 $149,486.48
50 $872.00 $170.86 $149,315.63
51 $871.01 $171.85 $149,143.77
52 $870.01 $172.86 $148,970.92
53 $869.00 $173.86 $148,797.05
54 $867.98 $174.88 $148,622.17
55 $866.96 $175.90 $148,446.27
56 $865.94 $176.93 $148,269.35
57 $864.90 $177.96 $148,091.39
58 $863.87 $179.00 $147,912.40
59 $862.82 $180.04 $147,732.36
60 $861.77 $181.09 $147,551.27
Total de años: 5
  Usted invertirá: $12,514.34 en su casa en el año 5
$10,409.26 irá al INTERES
$2,105.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $860.72 $182.15 $147,369.12
62 $859.65 $183.21 $147,185.91
63 $858.58 $184.28 $147,001.64
64 $857.51 $185.35 $146,816.28
65 $856.43 $186.43 $146,629.85
66 $855.34 $187.52 $146,442.33
67 $854.25 $188.61 $146,253.71
68 $853.15 $189.71 $146,064.00
69 $852.04 $190.82 $145,873.18
70 $850.93 $191.93 $145,681.24
71 $849.81 $193.05 $145,488.19
72 $848.68 $194.18 $145,294.01
Total de años: 6
  Usted invertirá: $12,514.34 en su casa en el año 6
$10,257.08 irá al INTERES
$2,257.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $847.55 $195.31 $145,098.69
74 $846.41 $196.45 $144,902.24
75 $845.26 $197.60 $144,704.64
76 $844.11 $198.75 $144,505.89
77 $842.95 $199.91 $144,305.98
78 $841.78 $201.08 $144,104.90
79 $840.61 $202.25 $143,902.66
80 $839.43 $203.43 $143,699.23
81 $838.25 $204.62 $143,494.61
82 $837.05 $205.81 $143,288.80
83 $835.85 $207.01 $143,081.79
84 $834.64 $208.22 $142,873.57
Total de años: 7
  Usted invertirá: $12,514.34 en su casa en el año 7
$10,093.90 irá al INTERES
$2,420.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $833.43 $209.43 $142,664.14
86 $832.21 $210.65 $142,453.48
87 $830.98 $211.88 $142,241.60
88 $829.74 $213.12 $142,028.48
89 $828.50 $214.36 $141,814.12
90 $827.25 $215.61 $141,598.51
91 $825.99 $216.87 $141,381.64
92 $824.73 $218.14 $141,163.50
93 $823.45 $219.41 $140,944.09
94 $822.17 $220.69 $140,723.41
95 $820.89 $221.98 $140,501.43
96 $819.59 $223.27 $140,278.16
Total de años: 8
  Usted invertirá: $12,514.34 en su casa en el año 8
$9,918.93 irá al INTERES
$2,595.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $818.29 $224.57 $140,053.59
98 $816.98 $225.88 $139,827.71
99 $815.66 $227.20 $139,600.51
100 $814.34 $228.53 $139,371.98
101 $813.00 $229.86 $139,142.12
102 $811.66 $231.20 $138,910.92
103 $810.31 $232.55 $138,678.38
104 $808.96 $233.90 $138,444.47
105 $807.59 $235.27 $138,209.20
106 $806.22 $236.64 $137,972.56
107 $804.84 $238.02 $137,734.54
108 $803.45 $239.41 $137,495.13
Total de años: 9
  Usted invertirá: $12,514.34 en su casa en el año 9
$9,731.31 irá al INTERES
$2,783.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $802.05 $240.81 $137,254.32
110 $800.65 $242.21 $137,012.11
111 $799.24 $243.62 $136,768.49
112 $797.82 $245.05 $136,523.44
113 $796.39 $246.47 $136,276.97
114 $794.95 $247.91 $136,029.05
115 $793.50 $249.36 $135,779.69
116 $792.05 $250.81 $135,528.88
117 $790.59 $252.28 $135,276.60
118 $789.11 $253.75 $135,022.86
119 $787.63 $255.23 $134,767.63
120 $786.14 $256.72 $134,510.91
Total de años: 10
  Usted invertirá: $12,514.34 en su casa en el año 10
$9,530.12 irá al INTERES
$2,984.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $784.65 $258.21 $134,252.70
122 $783.14 $259.72 $133,992.98
123 $781.63 $261.24 $133,731.74
124 $780.10 $262.76 $133,468.98
125 $778.57 $264.29 $133,204.69
126 $777.03 $265.83 $132,938.85
127 $775.48 $267.39 $132,671.47
128 $773.92 $268.94 $132,402.52
129 $772.35 $270.51 $132,132.01
130 $770.77 $272.09 $131,859.92
131 $769.18 $273.68 $131,586.24
132 $767.59 $275.28 $131,310.96
Total de años: 11
  Usted invertirá: $12,514.34 en su casa en el año 11
$9,314.39 irá al INTERES
$3,199.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $765.98 $276.88 $131,034.08
134 $764.37 $278.50 $130,755.59
135 $762.74 $280.12 $130,475.47
136 $761.11 $281.75 $130,193.71
137 $759.46 $283.40 $129,910.31
138 $757.81 $285.05 $129,625.26
139 $756.15 $286.71 $129,338.55
140 $754.47 $288.39 $129,050.16
141 $752.79 $290.07 $128,760.09
142 $751.10 $291.76 $128,468.33
143 $749.40 $293.46 $128,174.87
144 $747.69 $295.17 $127,879.69
Total de años: 12
  Usted invertirá: $12,514.34 en su casa en el año 12
$9,083.07 irá al INTERES
$3,431.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $745.96 $296.90 $127,582.79
146 $744.23 $298.63 $127,284.17
147 $742.49 $300.37 $126,983.80
148 $740.74 $302.12 $126,681.67
149 $738.98 $303.89 $126,377.79
150 $737.20 $305.66 $126,072.13
151 $735.42 $307.44 $125,764.69
152 $733.63 $309.23 $125,455.45
153 $731.82 $311.04 $125,144.42
154 $730.01 $312.85 $124,831.56
155 $728.18 $314.68 $124,516.89
156 $726.35 $316.51 $124,200.37
Total de años: 13
  Usted invertirá: $12,514.34 en su casa en el año 13
$8,835.02 irá al INTERES
$3,679.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $724.50 $318.36 $123,882.01
158 $722.65 $320.22 $123,561.80
159 $720.78 $322.08 $123,239.71
160 $718.90 $323.96 $122,915.75
161 $717.01 $325.85 $122,589.90
162 $715.11 $327.75 $122,262.14
163 $713.20 $329.67 $121,932.48
164 $711.27 $331.59 $121,600.89
165 $709.34 $333.52 $121,267.36
166 $707.39 $335.47 $120,931.90
167 $705.44 $337.43 $120,594.47
168 $703.47 $339.39 $120,255.08
Total de años: 14
  Usted invertirá: $12,514.34 en su casa en el año 14
$8,569.04 irá al INTERES
$3,945.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $701.49 $341.37 $119,913.70
170 $699.50 $343.37 $119,570.34
171 $697.49 $345.37 $119,224.97
172 $695.48 $347.38 $118,877.59
173 $693.45 $349.41 $118,528.18
174 $691.41 $351.45 $118,176.73
175 $689.36 $353.50 $117,823.23
176 $687.30 $355.56 $117,467.67
177 $685.23 $357.63 $117,110.04
178 $683.14 $359.72 $116,750.32
179 $681.04 $361.82 $116,388.50
180 $678.93 $363.93 $116,024.57
Total de años: 15
  Usted invertirá: $12,514.34 en su casa en el año 15
$8,283.84 irá al INTERES
$4,230.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $676.81 $366.05 $115,658.52
182 $674.67 $368.19 $115,290.33
183 $672.53 $370.33 $114,920.00
184 $670.37 $372.49 $114,547.50
185 $668.19 $374.67 $114,172.84
186 $666.01 $376.85 $113,795.98
187 $663.81 $379.05 $113,416.93
188 $661.60 $381.26 $113,035.67
189 $659.37 $383.49 $112,652.18
190 $657.14 $385.72 $112,266.46
191 $654.89 $387.97 $111,878.48
192 $652.62 $390.24 $111,488.25
Total de años: 16
  Usted invertirá: $12,514.34 en su casa en el año 16
$7,978.01 irá al INTERES
$4,536.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $650.35 $392.51 $111,095.73
194 $648.06 $394.80 $110,700.93
195 $645.76 $397.11 $110,303.82
196 $643.44 $399.42 $109,904.40
197 $641.11 $401.75 $109,502.65
198 $638.77 $404.10 $109,098.55
199 $636.41 $406.45 $108,692.10
200 $634.04 $408.82 $108,283.27
201 $631.65 $411.21 $107,872.06
202 $629.25 $413.61 $107,458.46
203 $626.84 $416.02 $107,042.44
204 $624.41 $418.45 $106,623.99
Total de años: 17
  Usted invertirá: $12,514.34 en su casa en el año 17
$7,650.08 irá al INTERES
$4,864.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $621.97 $420.89 $106,203.10
206 $619.52 $423.34 $105,779.76
207 $617.05 $425.81 $105,353.94
208 $614.56 $428.30 $104,925.65
209 $612.07 $430.80 $104,494.85
210 $609.55 $433.31 $104,061.54
211 $607.03 $435.84 $103,625.71
212 $604.48 $438.38 $103,187.33
213 $601.93 $440.94 $102,746.39
214 $599.35 $443.51 $102,302.89
215 $596.77 $446.09 $101,856.79
216 $594.16 $448.70 $101,408.09
Total de años: 18
  Usted invertirá: $12,514.34 en su casa en el año 18
$7,298.44 irá al INTERES
$5,215.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $591.55 $451.31 $100,956.78
218 $588.91 $453.95 $100,502.83
219 $586.27 $456.60 $100,046.24
220 $583.60 $459.26 $99,586.98
221 $580.92 $461.94 $99,125.04
222 $578.23 $464.63 $98,660.41
223 $575.52 $467.34 $98,193.07
224 $572.79 $470.07 $97,723.00
225 $570.05 $472.81 $97,250.19
226 $567.29 $475.57 $96,774.62
227 $564.52 $478.34 $96,296.27
228 $561.73 $481.13 $95,815.14
Total de años: 19
  Usted invertirá: $12,514.34 en su casa en el año 19
$6,921.39 irá al INTERES
$5,592.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $558.92 $483.94 $95,331.20
230 $556.10 $486.76 $94,844.44
231 $553.26 $489.60 $94,354.84
232 $550.40 $492.46 $93,862.38
233 $547.53 $495.33 $93,367.05
234 $544.64 $498.22 $92,868.82
235 $541.73 $501.13 $92,367.70
236 $538.81 $504.05 $91,863.65
237 $535.87 $506.99 $91,356.66
238 $532.91 $509.95 $90,846.71
239 $529.94 $512.92 $90,333.79
240 $526.95 $515.91 $89,817.87
Total de años: 20
  Usted invertirá: $12,514.34 en su casa en el año 20
$6,517.07 irá al INTERES
$5,997.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $523.94 $518.92 $89,298.95
242 $520.91 $521.95 $88,777.00
243 $517.87 $525.00 $88,252.00
244 $514.80 $528.06 $87,723.94
245 $511.72 $531.14 $87,192.80
246 $508.62 $534.24 $86,658.57
247 $505.51 $537.35 $86,121.21
248 $502.37 $540.49 $85,580.73
249 $499.22 $543.64 $85,037.09
250 $496.05 $546.81 $84,490.27
251 $492.86 $550.00 $83,940.27
252 $489.65 $553.21 $83,387.06
Total de años: 21
  Usted invertirá: $12,514.34 en su casa en el año 21
$6,083.53 irá al INTERES
$6,430.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $486.42 $556.44 $82,830.62
254 $483.18 $559.68 $82,270.94
255 $479.91 $562.95 $81,707.99
256 $476.63 $566.23 $81,141.76
257 $473.33 $569.53 $80,572.23
258 $470.00 $572.86 $79,999.37
259 $466.66 $576.20 $79,423.17
260 $463.30 $579.56 $78,843.61
261 $459.92 $582.94 $78,260.67
262 $456.52 $586.34 $77,674.33
263 $453.10 $589.76 $77,084.57
264 $449.66 $593.20 $76,491.37
Total de años: 22
  Usted invertirá: $12,514.34 en su casa en el año 22
$5,618.65 irá al INTERES
$6,895.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $446.20 $596.66 $75,894.71
266 $442.72 $600.14 $75,294.56
267 $439.22 $603.64 $74,690.92
268 $435.70 $607.16 $74,083.75
269 $432.16 $610.71 $73,473.05
270 $428.59 $614.27 $72,858.78
271 $425.01 $617.85 $72,240.93
272 $421.41 $621.46 $71,619.47
273 $417.78 $625.08 $70,994.39
274 $414.13 $628.73 $70,365.66
275 $410.47 $632.40 $69,733.27
276 $406.78 $636.08 $69,097.18
Total de años: 23
  Usted invertirá: $12,514.34 en su casa en el año 23
$5,120.15 irá al INTERES
$7,394.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $403.07 $639.79 $68,457.39
278 $399.33 $643.53 $67,813.86
279 $395.58 $647.28 $67,166.58
280 $391.81 $651.06 $66,515.52
281 $388.01 $654.85 $65,860.67
282 $384.19 $658.67 $65,201.99
283 $380.34 $662.52 $64,539.48
284 $376.48 $666.38 $63,873.10
285 $372.59 $670.27 $63,202.83
286 $368.68 $674.18 $62,528.65
287 $364.75 $678.11 $61,850.54
288 $360.79 $682.07 $61,168.47
Total de años: 24
  Usted invertirá: $12,514.34 en su casa en el año 24
$4,585.63 irá al INTERES
$7,928.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $356.82 $686.05 $60,482.43
290 $352.81 $690.05 $59,792.38
291 $348.79 $694.07 $59,098.31
292 $344.74 $698.12 $58,400.18
293 $340.67 $702.19 $57,697.99
294 $336.57 $706.29 $56,991.70
295 $332.45 $710.41 $56,281.29
296 $328.31 $714.55 $55,566.74
297 $324.14 $718.72 $54,848.01
298 $319.95 $722.91 $54,125.10
299 $315.73 $727.13 $53,397.97
300 $311.49 $731.37 $52,666.59
Total de años: 25
  Usted invertirá: $12,514.34 en su casa en el año 25
$4,012.46 irá al INTERES
$8,501.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $307.22 $735.64 $51,930.95
302 $302.93 $739.93 $51,191.02
303 $298.61 $744.25 $50,446.77
304 $294.27 $748.59 $49,698.19
305 $289.91 $752.96 $48,945.23
306 $285.51 $757.35 $48,187.88
307 $281.10 $761.77 $47,426.12
308 $276.65 $766.21 $46,659.91
309 $272.18 $770.68 $45,889.23
310 $267.69 $775.17 $45,114.05
311 $263.17 $779.70 $44,334.36
312 $258.62 $784.24 $43,550.11
Total de años: 26
  Usted invertirá: $12,514.34 en su casa en el año 26
$3,397.86 irá al INTERES
$9,116.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $254.04 $788.82 $42,761.29
314 $249.44 $793.42 $41,967.87
315 $244.81 $798.05 $41,169.82
316 $240.16 $802.70 $40,367.12
317 $235.47 $807.39 $39,559.73
318 $230.77 $812.10 $38,747.64
319 $226.03 $816.83 $37,930.80
320 $221.26 $821.60 $37,109.20
321 $216.47 $826.39 $36,282.81
322 $211.65 $831.21 $35,451.60
323 $206.80 $836.06 $34,615.54
324 $201.92 $840.94 $33,774.60
Total de años: 27
  Usted invertirá: $12,514.34 en su casa en el año 27
$2,738.83 irá al INTERES
$9,775.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $197.02 $845.84 $32,928.76
326 $192.08 $850.78 $32,077.98
327 $187.12 $855.74 $31,222.24
328 $182.13 $860.73 $30,361.51
329 $177.11 $865.75 $29,495.76
330 $172.06 $870.80 $28,624.95
331 $166.98 $875.88 $27,749.07
332 $161.87 $880.99 $26,868.08
333 $156.73 $886.13 $25,981.95
334 $151.56 $891.30 $25,090.65
335 $146.36 $896.50 $24,194.15
336 $141.13 $901.73 $23,292.42
Total de años: 28
  Usted invertirá: $12,514.34 en su casa en el año 28
$2,032.16 irá al INTERES
$10,482.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $135.87 $906.99 $22,385.43
338 $130.58 $912.28 $21,473.15
339 $125.26 $917.60 $20,555.55
340 $119.91 $922.95 $19,632.59
341 $114.52 $928.34 $18,704.26
342 $109.11 $933.75 $17,770.50
343 $103.66 $939.20 $16,831.30
344 $98.18 $944.68 $15,886.62
345 $92.67 $950.19 $14,936.43
346 $87.13 $955.73 $13,980.70
347 $81.55 $961.31 $13,019.39
348 $75.95 $966.92 $12,052.48
Total de años: 29
  Usted invertirá: $12,514.34 en su casa en el año 29
$1,274.40 irá al INTERES
$11,239.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $70.31 $972.56 $11,079.92
350 $64.63 $978.23 $10,101.69
351 $58.93 $983.94 $9,117.76
352 $53.19 $989.67 $8,128.08
353 $47.41 $995.45 $7,132.64
354 $41.61 $1,001.25 $6,131.38
355 $35.77 $1,007.10 $5,124.29
356 $29.89 $1,012.97 $4,111.32
357 $23.98 $1,018.88 $3,092.44
358 $18.04 $1,024.82 $2,067.61
359 $12.06 $1,030.80 $1,036.81
360 $6.05 $1,036.81 $0.00
Total de años: 30
  Usted invertirá: $12,514.34 en su casa en el año 30
$461.86 irá al INTERES
$12,052.48 irá al PRINCIPAL
 

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