Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,325.00
Precio a Financiar: $158,175.00
Pago Mensual: $1,052.34


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $922.69 $129.65 $158,045.35
2 $921.93 $130.41 $157,914.93
3 $921.17 $131.17 $157,783.76
4 $920.41 $131.94 $157,651.83
5 $919.64 $132.71 $157,519.12
6 $918.86 $133.48 $157,385.64
7 $918.08 $134.26 $157,251.38
8 $917.30 $135.04 $157,116.34
9 $916.51 $135.83 $156,980.51
10 $915.72 $136.62 $156,843.88
11 $914.92 $137.42 $156,706.46
12 $914.12 $138.22 $156,568.24
Total de años: 1
  Usted invertirá: $12,628.11 en su casa en el año 1
$11,021.35 irá al INTERES
$1,606.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $913.31 $139.03 $156,429.22
14 $912.50 $139.84 $156,289.38
15 $911.69 $140.65 $156,148.72
16 $910.87 $141.47 $156,007.25
17 $910.04 $142.30 $155,864.95
18 $909.21 $143.13 $155,721.82
19 $908.38 $143.96 $155,577.85
20 $907.54 $144.80 $155,433.05
21 $906.69 $145.65 $155,287.40
22 $905.84 $146.50 $155,140.90
23 $904.99 $147.35 $154,993.55
24 $904.13 $148.21 $154,845.33
Total de años: 2
  Usted invertirá: $12,628.11 en su casa en el año 2
$10,905.20 irá al INTERES
$1,722.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $903.26 $149.08 $154,696.26
26 $902.39 $149.95 $154,546.31
27 $901.52 $150.82 $154,395.49
28 $900.64 $151.70 $154,243.78
29 $899.76 $152.59 $154,091.20
30 $898.87 $153.48 $153,937.72
31 $897.97 $154.37 $153,783.35
32 $897.07 $155.27 $153,628.08
33 $896.16 $156.18 $153,471.90
34 $895.25 $157.09 $153,314.81
35 $894.34 $158.01 $153,156.80
36 $893.41 $158.93 $152,997.87
Total de años: 3
  Usted invertirá: $12,628.11 en su casa en el año 3
$10,780.65 irá al INTERES
$1,847.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $892.49 $159.85 $152,838.02
38 $891.56 $160.79 $152,677.23
39 $890.62 $161.73 $152,515.51
40 $889.67 $162.67 $152,352.84
41 $888.72 $163.62 $152,189.22
42 $887.77 $164.57 $152,024.65
43 $886.81 $165.53 $151,859.12
44 $885.84 $166.50 $151,692.62
45 $884.87 $167.47 $151,525.15
46 $883.90 $168.45 $151,356.71
47 $882.91 $169.43 $151,187.28
48 $881.93 $170.42 $151,016.86
Total de años: 4
  Usted invertirá: $12,628.11 en su casa en el año 4
$10,647.09 irá al INTERES
$1,981.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $880.93 $171.41 $150,845.45
50 $879.93 $172.41 $150,673.04
51 $878.93 $173.42 $150,499.62
52 $877.91 $174.43 $150,325.20
53 $876.90 $175.45 $150,149.75
54 $875.87 $176.47 $149,973.28
55 $874.84 $177.50 $149,795.79
56 $873.81 $178.53 $149,617.25
57 $872.77 $179.57 $149,437.68
58 $871.72 $180.62 $149,257.05
59 $870.67 $181.68 $149,075.38
60 $869.61 $182.74 $148,892.64
Total de años: 5
  Usted invertirá: $12,628.11 en su casa en el año 5
$10,503.89 irá al INTERES
$2,124.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $868.54 $183.80 $148,708.84
62 $867.47 $184.87 $148,523.97
63 $866.39 $185.95 $148,338.01
64 $865.31 $187.04 $148,150.98
65 $864.21 $188.13 $147,962.85
66 $863.12 $189.23 $147,773.62
67 $862.01 $190.33 $147,583.29
68 $860.90 $191.44 $147,391.85
69 $859.79 $192.56 $147,199.30
70 $858.66 $193.68 $147,005.62
71 $857.53 $194.81 $146,810.81
72 $856.40 $195.95 $146,614.86
Total de años: 6
  Usted invertirá: $12,628.11 en su casa en el año 6
$10,350.33 irá al INTERES
$2,277.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $855.25 $197.09 $146,417.77
74 $854.10 $198.24 $146,219.54
75 $852.95 $199.39 $146,020.14
76 $851.78 $200.56 $145,819.58
77 $850.61 $201.73 $145,617.85
78 $849.44 $202.90 $145,414.95
79 $848.25 $204.09 $145,210.86
80 $847.06 $205.28 $145,005.58
81 $845.87 $206.48 $144,799.11
82 $844.66 $207.68 $144,591.43
83 $843.45 $208.89 $144,382.53
84 $842.23 $210.11 $144,172.42
Total de años: 7
  Usted invertirá: $12,628.11 en su casa en el año 7
$10,185.67 irá al INTERES
$2,442.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $841.01 $211.34 $143,961.09
86 $839.77 $212.57 $143,748.52
87 $838.53 $213.81 $143,534.71
88 $837.29 $215.06 $143,319.65
89 $836.03 $216.31 $143,103.34
90 $834.77 $217.57 $142,885.77
91 $833.50 $218.84 $142,666.93
92 $832.22 $220.12 $142,446.81
93 $830.94 $221.40 $142,225.40
94 $829.65 $222.69 $142,002.71
95 $828.35 $223.99 $141,778.72
96 $827.04 $225.30 $141,553.42
Total de años: 8
  Usted invertirá: $12,628.11 en su casa en el año 8
$10,009.10 irá al INTERES
$2,619.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $825.73 $226.61 $141,326.80
98 $824.41 $227.94 $141,098.87
99 $823.08 $229.27 $140,869.60
100 $821.74 $230.60 $140,639.00
101 $820.39 $231.95 $140,407.05
102 $819.04 $233.30 $140,173.75
103 $817.68 $234.66 $139,939.09
104 $816.31 $236.03 $139,703.06
105 $814.93 $237.41 $139,465.65
106 $813.55 $238.79 $139,226.86
107 $812.16 $240.19 $138,986.67
108 $810.76 $241.59 $138,745.08
Total de años: 9
  Usted invertirá: $12,628.11 en su casa en el año 9
$9,819.77 irá al INTERES
$2,808.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $809.35 $243.00 $138,502.09
110 $807.93 $244.41 $138,257.68
111 $806.50 $245.84 $138,011.84
112 $805.07 $247.27 $137,764.56
113 $803.63 $248.72 $137,515.85
114 $802.18 $250.17 $137,265.68
115 $800.72 $251.63 $137,014.06
116 $799.25 $253.09 $136,760.96
117 $797.77 $254.57 $136,506.39
118 $796.29 $256.05 $136,250.34
119 $794.79 $257.55 $135,992.79
120 $793.29 $259.05 $135,733.74
Total de años: 10
  Usted invertirá: $12,628.11 en su casa en el año 10
$9,616.76 irá al INTERES
$3,011.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $791.78 $260.56 $135,473.18
122 $790.26 $262.08 $135,211.09
123 $788.73 $263.61 $134,947.48
124 $787.19 $265.15 $134,682.33
125 $785.65 $266.70 $134,415.64
126 $784.09 $268.25 $134,147.39
127 $782.53 $269.82 $133,877.57
128 $780.95 $271.39 $133,606.18
129 $779.37 $272.97 $133,333.21
130 $777.78 $274.57 $133,058.64
131 $776.18 $276.17 $132,782.48
132 $774.56 $277.78 $132,504.70
Total de años: 11
  Usted invertirá: $12,628.11 en su casa en el año 11
$9,399.07 irá al INTERES
$3,229.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $772.94 $279.40 $132,225.30
134 $771.31 $281.03 $131,944.27
135 $769.67 $282.67 $131,661.61
136 $768.03 $284.32 $131,377.29
137 $766.37 $285.97 $131,091.32
138 $764.70 $287.64 $130,803.67
139 $763.02 $289.32 $130,514.35
140 $761.33 $291.01 $130,223.34
141 $759.64 $292.71 $129,930.64
142 $757.93 $294.41 $129,636.22
143 $756.21 $296.13 $129,340.09
144 $754.48 $297.86 $129,042.23
Total de años: 12
  Usted invertirá: $12,628.11 en su casa en el año 12
$9,165.64 irá al INTERES
$3,462.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $752.75 $299.60 $128,742.64
146 $751.00 $301.34 $128,441.29
147 $749.24 $303.10 $128,138.19
148 $747.47 $304.87 $127,833.32
149 $745.69 $306.65 $127,526.68
150 $743.91 $308.44 $127,218.24
151 $742.11 $310.24 $126,908.00
152 $740.30 $312.05 $126,595.96
153 $738.48 $313.87 $126,282.09
154 $736.65 $315.70 $125,966.40
155 $734.80 $317.54 $125,648.86
156 $732.95 $319.39 $125,329.47
Total de años: 13
  Usted invertirá: $12,628.11 en su casa en el año 13
$8,915.34 irá al INTERES
$3,712.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $731.09 $321.25 $125,008.21
158 $729.21 $323.13 $124,685.09
159 $727.33 $325.01 $124,360.07
160 $725.43 $326.91 $124,033.16
161 $723.53 $328.82 $123,704.35
162 $721.61 $330.73 $123,373.62
163 $719.68 $332.66 $123,040.95
164 $717.74 $334.60 $122,706.35
165 $715.79 $336.56 $122,369.79
166 $713.82 $338.52 $122,031.28
167 $711.85 $340.49 $121,690.78
168 $709.86 $342.48 $121,348.30
Total de años: 14
  Usted invertirá: $12,628.11 en su casa en el año 14
$8,646.94 irá al INTERES
$3,981.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $707.87 $344.48 $121,003.83
170 $705.86 $346.49 $120,657.34
171 $703.83 $348.51 $120,308.83
172 $701.80 $350.54 $119,958.29
173 $699.76 $352.59 $119,605.71
174 $697.70 $354.64 $119,251.06
175 $695.63 $356.71 $118,894.35
176 $693.55 $358.79 $118,535.56
177 $691.46 $360.88 $118,174.68
178 $689.35 $362.99 $117,811.69
179 $687.23 $365.11 $117,446.58
180 $685.11 $367.24 $117,079.34
Total de años: 15
  Usted invertirá: $12,628.11 en su casa en el año 15
$8,359.14 irá al INTERES
$4,268.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $682.96 $369.38 $116,709.96
182 $680.81 $371.53 $116,338.43
183 $678.64 $373.70 $115,964.73
184 $676.46 $375.88 $115,588.85
185 $674.27 $378.07 $115,210.77
186 $672.06 $380.28 $114,830.49
187 $669.84 $382.50 $114,447.99
188 $667.61 $384.73 $114,063.27
189 $665.37 $386.97 $113,676.29
190 $663.11 $389.23 $113,287.06
191 $660.84 $391.50 $112,895.56
192 $658.56 $393.78 $112,501.78
Total de años: 16
  Usted invertirá: $12,628.11 en su casa en el año 16
$8,050.54 irá al INTERES
$4,577.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $656.26 $396.08 $112,105.69
194 $653.95 $398.39 $111,707.30
195 $651.63 $400.72 $111,306.59
196 $649.29 $403.05 $110,903.53
197 $646.94 $405.40 $110,498.13
198 $644.57 $407.77 $110,090.36
199 $642.19 $410.15 $109,680.21
200 $639.80 $412.54 $109,267.67
201 $637.39 $414.95 $108,852.72
202 $634.97 $417.37 $108,435.35
203 $632.54 $419.80 $108,015.55
204 $630.09 $422.25 $107,593.30
Total de años: 17
  Usted invertirá: $12,628.11 en su casa en el año 17
$7,719.63 irá al INTERES
$4,908.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $627.63 $424.71 $107,168.58
206 $625.15 $427.19 $106,741.39
207 $622.66 $429.68 $106,311.71
208 $620.15 $432.19 $105,879.52
209 $617.63 $434.71 $105,444.80
210 $615.09 $437.25 $105,007.56
211 $612.54 $439.80 $104,567.76
212 $609.98 $442.36 $104,125.40
213 $607.40 $444.94 $103,680.45
214 $604.80 $447.54 $103,232.91
215 $602.19 $450.15 $102,782.76
216 $599.57 $452.78 $102,329.99
Total de años: 18
  Usted invertirá: $12,628.11 en su casa en el año 18
$7,364.79 irá al INTERES
$5,263.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $596.92 $455.42 $101,874.57
218 $594.27 $458.07 $101,416.49
219 $591.60 $460.75 $100,955.75
220 $588.91 $463.43 $100,492.31
221 $586.21 $466.14 $100,026.18
222 $583.49 $468.86 $99,557.32
223 $580.75 $471.59 $99,085.73
224 $578.00 $474.34 $98,611.39
225 $575.23 $477.11 $98,134.28
226 $572.45 $479.89 $97,654.39
227 $569.65 $482.69 $97,171.69
228 $566.83 $485.51 $96,686.19
Total de años: 19
  Usted invertirá: $12,628.11 en su casa en el año 19
$6,984.31 irá al INTERES
$5,643.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $564.00 $488.34 $96,197.85
230 $561.15 $491.19 $95,706.66
231 $558.29 $494.05 $95,212.61
232 $555.41 $496.94 $94,715.67
233 $552.51 $499.83 $94,215.84
234 $549.59 $502.75 $93,713.09
235 $546.66 $505.68 $93,207.40
236 $543.71 $508.63 $92,698.77
237 $540.74 $511.60 $92,187.17
238 $537.76 $514.58 $91,672.59
239 $534.76 $517.59 $91,155.00
240 $531.74 $520.60 $90,634.40
Total de años: 20
  Usted invertirá: $12,628.11 en su casa en el año 20
$6,576.32 irá al INTERES
$6,051.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $528.70 $523.64 $90,110.76
242 $525.65 $526.70 $89,584.06
243 $522.57 $529.77 $89,054.29
244 $519.48 $532.86 $88,521.43
245 $516.38 $535.97 $87,985.47
246 $513.25 $539.09 $87,446.37
247 $510.10 $542.24 $86,904.13
248 $506.94 $545.40 $86,358.73
249 $503.76 $548.58 $85,810.15
250 $500.56 $551.78 $85,258.37
251 $497.34 $555.00 $84,703.37
252 $494.10 $558.24 $84,145.13
Total de años: 21
  Usted invertirá: $12,628.11 en su casa en el año 21
$6,138.83 irá al INTERES
$6,489.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $490.85 $561.50 $83,583.63
254 $487.57 $564.77 $83,018.86
255 $484.28 $568.07 $82,450.79
256 $480.96 $571.38 $81,879.41
257 $477.63 $574.71 $81,304.70
258 $474.28 $578.06 $80,726.64
259 $470.91 $581.44 $80,145.20
260 $467.51 $584.83 $79,560.37
261 $464.10 $588.24 $78,972.13
262 $460.67 $591.67 $78,380.46
263 $457.22 $595.12 $77,785.34
264 $453.75 $598.59 $77,186.74
Total de años: 22
  Usted invertirá: $12,628.11 en su casa en el año 22
$5,669.72 irá al INTERES
$6,958.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $450.26 $602.09 $76,584.66
266 $446.74 $605.60 $75,979.06
267 $443.21 $609.13 $75,369.93
268 $439.66 $612.68 $74,757.24
269 $436.08 $616.26 $74,140.99
270 $432.49 $619.85 $73,521.13
271 $428.87 $623.47 $72,897.66
272 $425.24 $627.11 $72,270.56
273 $421.58 $630.76 $71,639.79
274 $417.90 $634.44 $71,005.35
275 $414.20 $638.14 $70,367.21
276 $410.48 $641.87 $69,725.34
Total de años: 23
  Usted invertirá: $12,628.11 en su casa en el año 23
$5,166.70 irá al INTERES
$7,461.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $406.73 $645.61 $69,079.73
278 $402.97 $649.38 $68,430.35
279 $399.18 $653.17 $67,777.19
280 $395.37 $656.98 $67,120.21
281 $391.53 $660.81 $66,459.40
282 $387.68 $664.66 $65,794.74
283 $383.80 $668.54 $65,126.20
284 $379.90 $672.44 $64,453.76
285 $375.98 $676.36 $63,777.40
286 $372.03 $680.31 $63,097.09
287 $368.07 $684.28 $62,412.82
288 $364.07 $688.27 $61,724.55
Total de años: 24
  Usted invertirá: $12,628.11 en su casa en el año 24
$4,627.32 irá al INTERES
$8,000.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $360.06 $692.28 $61,032.27
290 $356.02 $696.32 $60,335.95
291 $351.96 $700.38 $59,635.56
292 $347.87 $704.47 $58,931.09
293 $343.76 $708.58 $58,222.52
294 $339.63 $712.71 $57,509.81
295 $335.47 $716.87 $56,792.94
296 $331.29 $721.05 $56,071.89
297 $327.09 $725.26 $55,346.63
298 $322.86 $729.49 $54,617.14
299 $318.60 $733.74 $53,883.40
300 $314.32 $738.02 $53,145.38
Total de años: 25
  Usted invertirá: $12,628.11 en su casa en el año 25
$4,048.94 irá al INTERES
$8,579.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $310.01 $742.33 $52,403.05
302 $305.68 $746.66 $51,656.39
303 $301.33 $751.01 $50,905.38
304 $296.95 $755.39 $50,149.99
305 $292.54 $759.80 $49,390.19
306 $288.11 $764.23 $48,625.95
307 $283.65 $768.69 $47,857.26
308 $279.17 $773.17 $47,084.09
309 $274.66 $777.69 $46,306.40
310 $270.12 $782.22 $45,524.18
311 $265.56 $786.78 $44,737.40
312 $260.97 $791.37 $43,946.02
Total de años: 26
  Usted invertirá: $12,628.11 en su casa en el año 26
$3,428.75 irá al INTERES
$9,199.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $256.35 $795.99 $43,150.03
314 $251.71 $800.63 $42,349.40
315 $247.04 $805.30 $41,544.09
316 $242.34 $810.00 $40,734.09
317 $237.62 $814.73 $39,919.37
318 $232.86 $819.48 $39,099.89
319 $228.08 $824.26 $38,275.63
320 $223.27 $829.07 $37,446.56
321 $218.44 $833.90 $36,612.66
322 $213.57 $838.77 $35,773.89
323 $208.68 $843.66 $34,930.23
324 $203.76 $848.58 $34,081.64
Total de años: 27
  Usted invertirá: $12,628.11 en su casa en el año 27
$2,763.73 irá al INTERES
$9,864.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $198.81 $853.53 $33,228.11
326 $193.83 $858.51 $32,369.60
327 $188.82 $863.52 $31,506.08
328 $183.79 $868.56 $30,637.52
329 $178.72 $873.62 $29,763.90
330 $173.62 $878.72 $28,885.18
331 $168.50 $883.85 $28,001.34
332 $163.34 $889.00 $27,112.33
333 $158.16 $894.19 $26,218.15
334 $152.94 $899.40 $25,318.74
335 $147.69 $904.65 $24,414.09
336 $142.42 $909.93 $23,504.17
Total de años: 28
  Usted invertirá: $12,628.11 en su casa en el año 28
$2,050.63 irá al INTERES
$10,577.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $137.11 $915.23 $22,588.93
338 $131.77 $920.57 $21,668.36
339 $126.40 $925.94 $20,742.42
340 $121.00 $931.34 $19,811.07
341 $115.56 $936.78 $18,874.29
342 $110.10 $942.24 $17,932.05
343 $104.60 $947.74 $16,984.31
344 $99.08 $953.27 $16,031.05
345 $93.51 $958.83 $15,072.22
346 $87.92 $964.42 $14,107.80
347 $82.30 $970.05 $13,137.75
348 $76.64 $975.71 $12,162.05
Total de años: 29
  Usted invertirá: $12,628.11 en su casa en el año 29
$1,285.98 irá al INTERES
$11,342.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $70.95 $981.40 $11,180.65
350 $65.22 $987.12 $10,193.53
351 $59.46 $992.88 $9,200.65
352 $53.67 $998.67 $8,201.97
353 $47.84 $1,004.50 $7,197.48
354 $41.99 $1,010.36 $6,187.12
355 $36.09 $1,016.25 $5,170.87
356 $30.16 $1,022.18 $4,148.69
357 $24.20 $1,028.14 $3,120.55
358 $18.20 $1,034.14 $2,086.41
359 $12.17 $1,040.17 $1,046.24
360 $6.10 $1,046.24 $0.00
Total de años: 30
  Usted invertirá: $12,628.11 en su casa en el año 30
$466.06 irá al INTERES
$12,162.05 irá al PRINCIPAL
 

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