Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,275.00
Precio a Financiar: $157,225.00
Pago Mensual: $1,046.02


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $917.15 $128.88 $157,096.12
2 $916.39 $129.63 $156,966.50
3 $915.64 $130.38 $156,836.11
4 $914.88 $131.14 $156,704.97
5 $914.11 $131.91 $156,573.06
6 $913.34 $132.68 $156,440.38
7 $912.57 $133.45 $156,306.93
8 $911.79 $134.23 $156,172.69
9 $911.01 $135.01 $156,037.68
10 $910.22 $135.80 $155,901.88
11 $909.43 $136.59 $155,765.28
12 $908.63 $137.39 $155,627.89
Total de años: 1
  Usted invertirá: $12,552.26 en su casa en el año 1
$10,955.16 irá al INTERES
$1,597.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $907.83 $138.19 $155,489.70
14 $907.02 $139.00 $155,350.70
15 $906.21 $139.81 $155,210.89
16 $905.40 $140.62 $155,070.27
17 $904.58 $141.45 $154,928.82
18 $903.75 $142.27 $154,786.55
19 $902.92 $143.10 $154,643.45
20 $902.09 $143.94 $154,499.52
21 $901.25 $144.77 $154,354.74
22 $900.40 $145.62 $154,209.12
23 $899.55 $146.47 $154,062.65
24 $898.70 $147.32 $153,915.33
Total de años: 2
  Usted invertirá: $12,552.26 en su casa en el año 2
$10,839.70 irá al INTERES
$1,712.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $897.84 $148.18 $153,767.15
26 $896.98 $149.05 $153,618.10
27 $896.11 $149.92 $153,468.19
28 $895.23 $150.79 $153,317.39
29 $894.35 $151.67 $153,165.72
30 $893.47 $152.56 $153,013.17
31 $892.58 $153.45 $152,859.72
32 $891.68 $154.34 $152,705.38
33 $890.78 $155.24 $152,550.14
34 $889.88 $156.15 $152,394.00
35 $888.96 $157.06 $152,236.94
36 $888.05 $157.97 $152,078.97
Total de años: 3
  Usted invertirá: $12,552.26 en su casa en el año 3
$10,715.90 irá al INTERES
$1,836.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $887.13 $158.89 $151,920.07
38 $886.20 $159.82 $151,760.25
39 $885.27 $160.75 $151,599.50
40 $884.33 $161.69 $151,437.81
41 $883.39 $162.63 $151,275.17
42 $882.44 $163.58 $151,111.59
43 $881.48 $164.54 $150,947.05
44 $880.52 $165.50 $150,781.55
45 $879.56 $166.46 $150,615.09
46 $878.59 $167.43 $150,447.66
47 $877.61 $168.41 $150,279.25
48 $876.63 $169.39 $150,109.85
Total de años: 4
  Usted invertirá: $12,552.26 en su casa en el año 4
$10,583.15 irá al INTERES
$1,969.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $875.64 $170.38 $149,939.47
50 $874.65 $171.37 $149,768.10
51 $873.65 $172.37 $149,595.72
52 $872.64 $173.38 $149,422.34
53 $871.63 $174.39 $149,247.95
54 $870.61 $175.41 $149,072.54
55 $869.59 $176.43 $148,896.11
56 $868.56 $177.46 $148,718.65
57 $867.53 $178.50 $148,540.15
58 $866.48 $179.54 $148,360.62
59 $865.44 $180.58 $148,180.03
60 $864.38 $181.64 $147,998.39
Total de años: 5
  Usted invertirá: $12,552.26 en su casa en el año 5
$10,440.80 irá al INTERES
$2,111.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $863.32 $182.70 $147,815.69
62 $862.26 $183.76 $147,631.93
63 $861.19 $184.84 $147,447.10
64 $860.11 $185.91 $147,261.18
65 $859.02 $187.00 $147,074.18
66 $857.93 $188.09 $146,886.09
67 $856.84 $189.19 $146,696.91
68 $855.73 $190.29 $146,506.62
69 $854.62 $191.40 $146,315.22
70 $853.51 $192.52 $146,122.70
71 $852.38 $193.64 $145,929.06
72 $851.25 $194.77 $145,734.29
Total de años: 6
  Usted invertirá: $12,552.26 en su casa en el año 6
$10,288.16 irá al INTERES
$2,264.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $850.12 $195.91 $145,538.39
74 $848.97 $197.05 $145,341.34
75 $847.82 $198.20 $145,143.14
76 $846.67 $199.35 $144,943.79
77 $845.51 $200.52 $144,743.27
78 $844.34 $201.69 $144,541.59
79 $843.16 $202.86 $144,338.72
80 $841.98 $204.05 $144,134.68
81 $840.79 $205.24 $143,929.44
82 $839.59 $206.43 $143,723.01
83 $838.38 $207.64 $143,515.37
84 $837.17 $208.85 $143,306.52
Total de años: 7
  Usted invertirá: $12,552.26 en su casa en el año 7
$10,124.49 irá al INTERES
$2,427.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $835.95 $210.07 $143,096.45
86 $834.73 $211.29 $142,885.16
87 $833.50 $212.53 $142,672.64
88 $832.26 $213.76 $142,458.87
89 $831.01 $215.01 $142,243.86
90 $829.76 $216.27 $142,027.59
91 $828.49 $217.53 $141,810.07
92 $827.23 $218.80 $141,591.27
93 $825.95 $220.07 $141,371.20
94 $824.67 $221.36 $141,149.84
95 $823.37 $222.65 $140,927.19
96 $822.08 $223.95 $140,703.25
Total de años: 8
  Usted invertirá: $12,552.26 en su casa en el año 8
$9,948.99 irá al INTERES
$2,603.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $820.77 $225.25 $140,477.99
98 $819.45 $226.57 $140,251.43
99 $818.13 $227.89 $140,023.54
100 $816.80 $229.22 $139,794.32
101 $815.47 $230.55 $139,563.77
102 $814.12 $231.90 $139,331.87
103 $812.77 $233.25 $139,098.61
104 $811.41 $234.61 $138,864.00
105 $810.04 $235.98 $138,628.02
106 $808.66 $237.36 $138,390.66
107 $807.28 $238.74 $138,151.92
108 $805.89 $240.14 $137,911.78
Total de años: 9
  Usted invertirá: $12,552.26 en su casa en el año 9
$9,760.80 irá al INTERES
$2,791.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $804.49 $241.54 $137,670.24
110 $803.08 $242.95 $137,427.30
111 $801.66 $244.36 $137,182.94
112 $800.23 $245.79 $136,937.15
113 $798.80 $247.22 $136,689.93
114 $797.36 $248.66 $136,441.26
115 $795.91 $250.11 $136,191.15
116 $794.45 $251.57 $135,939.57
117 $792.98 $253.04 $135,686.53
118 $791.50 $254.52 $135,432.02
119 $790.02 $256.00 $135,176.01
120 $788.53 $257.50 $134,918.52
Total de años: 10
  Usted invertirá: $12,552.26 en su casa en el año 10
$9,559.00 irá al INTERES
$2,993.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $787.02 $259.00 $134,659.52
122 $785.51 $260.51 $134,399.01
123 $783.99 $262.03 $134,136.99
124 $782.47 $263.56 $133,873.43
125 $780.93 $265.09 $133,608.34
126 $779.38 $266.64 $133,341.70
127 $777.83 $268.20 $133,073.50
128 $776.26 $269.76 $132,803.74
129 $774.69 $271.33 $132,532.41
130 $773.11 $272.92 $132,259.49
131 $771.51 $274.51 $131,984.98
132 $769.91 $276.11 $131,708.88
Total de años: 11
  Usted invertirá: $12,552.26 en su casa en el año 11
$9,342.62 irá al INTERES
$3,209.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $768.30 $277.72 $131,431.16
134 $766.68 $279.34 $131,151.82
135 $765.05 $280.97 $130,870.85
136 $763.41 $282.61 $130,588.24
137 $761.76 $284.26 $130,303.98
138 $760.11 $285.92 $130,018.06
139 $758.44 $287.58 $129,730.48
140 $756.76 $289.26 $129,441.22
141 $755.07 $290.95 $129,150.27
142 $753.38 $292.65 $128,857.63
143 $751.67 $294.35 $128,563.28
144 $749.95 $296.07 $128,267.21
Total de años: 12
  Usted invertirá: $12,552.26 en su casa en el año 12
$9,110.59 irá al INTERES
$3,441.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $748.23 $297.80 $127,969.41
146 $746.49 $299.53 $127,669.88
147 $744.74 $301.28 $127,368.59
148 $742.98 $303.04 $127,065.56
149 $741.22 $304.81 $126,760.75
150 $739.44 $306.58 $126,454.17
151 $737.65 $308.37 $126,145.79
152 $735.85 $310.17 $125,835.62
153 $734.04 $311.98 $125,523.64
154 $732.22 $313.80 $125,209.84
155 $730.39 $315.63 $124,894.21
156 $728.55 $317.47 $124,576.74
Total de años: 13
  Usted invertirá: $12,552.26 en su casa en el año 13
$8,861.79 irá al INTERES
$3,690.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $726.70 $319.32 $124,257.41
158 $724.83 $321.19 $123,936.23
159 $722.96 $323.06 $123,613.17
160 $721.08 $324.95 $123,288.22
161 $719.18 $326.84 $122,961.38
162 $717.27 $328.75 $122,632.63
163 $715.36 $330.66 $122,301.97
164 $713.43 $332.59 $121,969.37
165 $711.49 $334.53 $121,634.84
166 $709.54 $336.49 $121,298.36
167 $707.57 $338.45 $120,959.91
168 $705.60 $340.42 $120,619.49
Total de años: 14
  Usted invertirá: $12,552.26 en su casa en el año 14
$8,595.01 irá al INTERES
$3,957.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $703.61 $342.41 $120,277.08
170 $701.62 $344.41 $119,932.67
171 $699.61 $346.41 $119,586.26
172 $697.59 $348.44 $119,237.82
173 $695.55 $350.47 $118,887.35
174 $693.51 $352.51 $118,534.84
175 $691.45 $354.57 $118,180.27
176 $689.38 $356.64 $117,823.64
177 $687.30 $358.72 $117,464.92
178 $685.21 $360.81 $117,104.11
179 $683.11 $362.91 $116,741.19
180 $680.99 $365.03 $116,376.16
Total de años: 15
  Usted invertirá: $12,552.26 en su casa en el año 15
$8,308.94 irá al INTERES
$4,243.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $678.86 $367.16 $116,009.00
182 $676.72 $369.30 $115,639.70
183 $674.56 $371.46 $115,268.24
184 $672.40 $373.62 $114,894.62
185 $670.22 $375.80 $114,518.81
186 $668.03 $378.00 $114,140.82
187 $665.82 $380.20 $113,760.62
188 $663.60 $382.42 $113,378.20
189 $661.37 $384.65 $112,993.55
190 $659.13 $386.89 $112,606.66
191 $656.87 $389.15 $112,217.51
192 $654.60 $391.42 $111,826.09
Total de años: 16
  Usted invertirá: $12,552.26 en su casa en el año 16
$8,002.19 irá al INTERES
$4,550.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $652.32 $393.70 $111,432.39
194 $650.02 $396.00 $111,036.39
195 $647.71 $398.31 $110,638.08
196 $645.39 $400.63 $110,237.44
197 $643.05 $402.97 $109,834.47
198 $640.70 $405.32 $109,429.15
199 $638.34 $407.69 $109,021.47
200 $635.96 $410.06 $108,611.41
201 $633.57 $412.46 $108,198.95
202 $631.16 $414.86 $107,784.09
203 $628.74 $417.28 $107,366.81
204 $626.31 $419.72 $106,947.09
Total de años: 17
  Usted invertirá: $12,552.26 en su casa en el año 17
$7,673.26 irá al INTERES
$4,879.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $623.86 $422.16 $106,524.93
206 $621.40 $424.63 $106,100.30
207 $618.92 $427.10 $105,673.20
208 $616.43 $429.59 $105,243.60
209 $613.92 $432.10 $104,811.50
210 $611.40 $434.62 $104,376.88
211 $608.87 $437.16 $103,939.72
212 $606.32 $439.71 $103,500.02
213 $603.75 $442.27 $103,057.75
214 $601.17 $444.85 $102,612.89
215 $598.58 $447.45 $102,165.45
216 $595.97 $450.06 $101,715.39
Total de años: 18
  Usted invertirá: $12,552.26 en su casa en el año 18
$7,320.56 irá al INTERES
$5,231.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $593.34 $452.68 $101,262.71
218 $590.70 $455.32 $100,807.39
219 $588.04 $457.98 $100,349.41
220 $585.37 $460.65 $99,888.76
221 $582.68 $463.34 $99,425.42
222 $579.98 $466.04 $98,959.38
223 $577.26 $468.76 $98,490.62
224 $574.53 $471.49 $98,019.13
225 $571.78 $474.24 $97,544.88
226 $569.01 $477.01 $97,067.87
227 $566.23 $479.79 $96,588.08
228 $563.43 $482.59 $96,105.49
Total de años: 19
  Usted invertirá: $12,552.26 en su casa en el año 19
$6,942.36 irá al INTERES
$5,609.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $560.62 $485.41 $95,620.08
230 $557.78 $488.24 $95,131.84
231 $554.94 $491.09 $94,640.76
232 $552.07 $493.95 $94,146.81
233 $549.19 $496.83 $93,649.98
234 $546.29 $499.73 $93,150.25
235 $543.38 $502.65 $92,647.60
236 $540.44 $505.58 $92,142.02
237 $537.50 $508.53 $91,633.50
238 $534.53 $511.49 $91,122.00
239 $531.55 $514.48 $90,607.53
240 $528.54 $517.48 $90,090.05
Total de años: 20
  Usted invertirá: $12,552.26 en su casa en el año 20
$6,536.82 irá al INTERES
$6,015.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $525.53 $520.50 $89,569.55
242 $522.49 $523.53 $89,046.02
243 $519.44 $526.59 $88,519.43
244 $516.36 $529.66 $87,989.77
245 $513.27 $532.75 $87,457.03
246 $510.17 $535.86 $86,921.17
247 $507.04 $538.98 $86,382.19
248 $503.90 $542.13 $85,840.06
249 $500.73 $545.29 $85,294.77
250 $497.55 $548.47 $84,746.30
251 $494.35 $551.67 $84,194.64
252 $491.14 $554.89 $83,639.75
Total de años: 21
  Usted invertirá: $12,552.26 en su casa en el año 21
$6,101.96 irá al INTERES
$6,450.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $487.90 $558.12 $83,081.63
254 $484.64 $561.38 $82,520.25
255 $481.37 $564.65 $81,955.59
256 $478.07 $567.95 $81,387.65
257 $474.76 $571.26 $80,816.39
258 $471.43 $574.59 $80,241.79
259 $468.08 $577.94 $79,663.85
260 $464.71 $581.32 $79,082.53
261 $461.31 $584.71 $78,497.83
262 $457.90 $588.12 $77,909.71
263 $454.47 $591.55 $77,318.16
264 $451.02 $595.00 $76,723.16
Total de años: 22
  Usted invertirá: $12,552.26 en su casa en el año 22
$5,635.67 irá al INTERES
$6,916.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $447.55 $598.47 $76,124.69
266 $444.06 $601.96 $75,522.73
267 $440.55 $605.47 $74,917.26
268 $437.02 $609.00 $74,308.25
269 $433.46 $612.56 $73,695.69
270 $429.89 $616.13 $73,079.56
271 $426.30 $619.72 $72,459.84
272 $422.68 $623.34 $71,836.50
273 $419.05 $626.98 $71,209.52
274 $415.39 $630.63 $70,578.89
275 $411.71 $634.31 $69,944.58
276 $408.01 $638.01 $69,306.57
Total de años: 23
  Usted invertirá: $12,552.26 en su casa en el año 23
$5,135.67 irá al INTERES
$7,416.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $404.29 $641.73 $68,664.83
278 $400.54 $645.48 $68,019.36
279 $396.78 $649.24 $67,370.11
280 $392.99 $653.03 $66,717.09
281 $389.18 $656.84 $66,060.25
282 $385.35 $660.67 $65,399.58
283 $381.50 $664.52 $64,735.05
284 $377.62 $668.40 $64,066.65
285 $373.72 $672.30 $63,394.35
286 $369.80 $676.22 $62,718.13
287 $365.86 $680.17 $62,037.96
288 $361.89 $684.13 $61,353.83
Total de años: 24
  Usted invertirá: $12,552.26 en su casa en el año 24
$4,599.52 irá al INTERES
$7,952.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $357.90 $688.12 $60,665.71
290 $353.88 $692.14 $59,973.57
291 $349.85 $696.18 $59,277.39
292 $345.78 $700.24 $58,577.15
293 $341.70 $704.32 $57,872.83
294 $337.59 $708.43 $57,164.40
295 $333.46 $712.56 $56,451.84
296 $329.30 $716.72 $55,735.12
297 $325.12 $720.90 $55,014.22
298 $320.92 $725.11 $54,289.11
299 $316.69 $729.34 $53,559.78
300 $312.43 $733.59 $52,826.19
Total de años: 25
  Usted invertirá: $12,552.26 en su casa en el año 25
$4,024.62 irá al INTERES
$8,527.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $308.15 $737.87 $52,088.32
302 $303.85 $742.17 $51,346.15
303 $299.52 $746.50 $50,599.64
304 $295.16 $750.86 $49,848.79
305 $290.78 $755.24 $49,093.55
306 $286.38 $759.64 $48,333.91
307 $281.95 $764.07 $47,569.83
308 $277.49 $768.53 $46,801.30
309 $273.01 $773.01 $46,028.29
310 $268.50 $777.52 $45,250.76
311 $263.96 $782.06 $44,468.70
312 $259.40 $786.62 $43,682.08
Total de años: 26
  Usted invertirá: $12,552.26 en su casa en el año 26
$3,408.16 irá al INTERES
$9,144.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $254.81 $791.21 $42,890.87
314 $250.20 $795.83 $42,095.05
315 $245.55 $800.47 $41,294.58
316 $240.89 $805.14 $40,489.44
317 $236.19 $809.83 $39,679.61
318 $231.46 $814.56 $38,865.05
319 $226.71 $819.31 $38,045.74
320 $221.93 $824.09 $37,221.66
321 $217.13 $828.90 $36,392.76
322 $212.29 $833.73 $35,559.03
323 $207.43 $838.59 $34,720.44
324 $202.54 $843.49 $33,876.95
Total de años: 27
  Usted invertirá: $12,552.26 en su casa en el año 27
$2,747.13 irá al INTERES
$9,805.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $197.62 $848.41 $33,028.54
326 $192.67 $853.36 $32,175.19
327 $187.69 $858.33 $31,316.85
328 $182.68 $863.34 $30,453.51
329 $177.65 $868.38 $29,585.14
330 $172.58 $873.44 $28,711.70
331 $167.48 $878.54 $27,833.16
332 $162.36 $883.66 $26,949.50
333 $157.21 $888.82 $26,060.68
334 $152.02 $894.00 $25,166.68
335 $146.81 $899.22 $24,267.46
336 $141.56 $904.46 $23,363.00
Total de años: 28
  Usted invertirá: $12,552.26 en su casa en el año 28
$2,038.31 irá al INTERES
$10,513.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $136.28 $909.74 $22,453.26
338 $130.98 $915.04 $21,538.22
339 $125.64 $920.38 $20,617.84
340 $120.27 $925.75 $19,692.09
341 $114.87 $931.15 $18,760.93
342 $109.44 $936.58 $17,824.35
343 $103.98 $942.05 $16,882.31
344 $98.48 $947.54 $15,934.76
345 $92.95 $953.07 $14,981.69
346 $87.39 $958.63 $14,023.07
347 $81.80 $964.22 $13,058.85
348 $76.18 $969.85 $12,089.00
Total de años: 29
  Usted invertirá: $12,552.26 en su casa en el año 29
$1,278.26 irá al INTERES
$11,274.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $70.52 $975.50 $11,113.50
350 $64.83 $981.19 $10,132.30
351 $59.11 $986.92 $9,145.39
352 $53.35 $992.67 $8,152.71
353 $47.56 $998.46 $7,154.25
354 $41.73 $1,004.29 $6,149.96
355 $35.87 $1,010.15 $5,139.81
356 $29.98 $1,016.04 $4,123.77
357 $24.06 $1,021.97 $3,101.81
358 $18.09 $1,027.93 $2,073.88
359 $12.10 $1,033.92 $1,039.96
360 $6.07 $1,039.96 $0.00
Total de años: 30
  Usted invertirá: $12,552.26 en su casa en el año 30
$463.26 irá al INTERES
$12,089.00 irá al PRINCIPAL
 

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