Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,375.00
Precio a Financiar: $159,125.00
Pago Mensual: $1,058.66


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $928.23 $130.43 $158,994.57
2 $927.47 $131.19 $158,863.37
3 $926.70 $131.96 $158,731.41
4 $925.93 $132.73 $158,598.68
5 $925.16 $133.50 $158,465.18
6 $924.38 $134.28 $158,330.90
7 $923.60 $135.07 $158,195.83
8 $922.81 $135.85 $158,059.98
9 $922.02 $136.65 $157,923.33
10 $921.22 $137.44 $157,785.89
11 $920.42 $138.24 $157,647.64
12 $919.61 $139.05 $157,508.59
Total de años: 1
  Usted invertirá: $12,703.95 en su casa en el año 1
$11,087.54 irá al INTERES
$1,616.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $918.80 $139.86 $157,368.73
14 $917.98 $140.68 $157,228.05
15 $917.16 $141.50 $157,086.55
16 $916.34 $142.32 $156,944.23
17 $915.51 $143.15 $156,801.07
18 $914.67 $143.99 $156,657.08
19 $913.83 $144.83 $156,512.25
20 $912.99 $145.67 $156,366.58
21 $912.14 $146.52 $156,220.06
22 $911.28 $147.38 $156,072.68
23 $910.42 $148.24 $155,924.44
24 $909.56 $149.10 $155,775.33
Total de años: 2
  Usted invertirá: $12,703.95 en su casa en el año 2
$10,970.69 irá al INTERES
$1,733.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $908.69 $149.97 $155,625.36
26 $907.81 $150.85 $155,474.51
27 $906.93 $151.73 $155,322.79
28 $906.05 $152.61 $155,170.17
29 $905.16 $153.50 $155,016.67
30 $904.26 $154.40 $154,862.27
31 $903.36 $155.30 $154,706.97
32 $902.46 $156.21 $154,550.77
33 $901.55 $157.12 $154,393.65
34 $900.63 $158.03 $154,235.62
35 $899.71 $158.95 $154,076.66
36 $898.78 $159.88 $153,916.78
Total de años: 3
  Usted invertirá: $12,703.95 en su casa en el año 3
$10,845.40 irá al INTERES
$1,858.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $897.85 $160.81 $153,755.97
38 $896.91 $161.75 $153,594.21
39 $895.97 $162.70 $153,431.52
40 $895.02 $163.65 $153,267.87
41 $894.06 $164.60 $153,103.27
42 $893.10 $165.56 $152,937.71
43 $892.14 $166.53 $152,771.18
44 $891.17 $167.50 $152,603.69
45 $890.19 $168.47 $152,435.21
46 $889.21 $169.46 $152,265.76
47 $888.22 $170.45 $152,095.31
48 $887.22 $171.44 $151,923.87
Total de años: 4
  Usted invertirá: $12,703.95 en su casa en el año 4
$10,711.04 irá al INTERES
$1,992.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $886.22 $172.44 $151,751.43
50 $885.22 $173.45 $151,577.98
51 $884.20 $174.46 $151,403.53
52 $883.19 $175.48 $151,228.05
53 $882.16 $176.50 $151,051.55
54 $881.13 $177.53 $150,874.02
55 $880.10 $178.56 $150,695.46
56 $879.06 $179.61 $150,515.85
57 $878.01 $180.65 $150,335.20
58 $876.96 $181.71 $150,153.49
59 $875.90 $182.77 $149,970.73
60 $874.83 $183.83 $149,786.89
Total de años: 5
  Usted invertirá: $12,703.95 en su casa en el año 5
$10,566.97 irá al INTERES
$2,136.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $873.76 $184.91 $149,601.99
62 $872.68 $185.98 $149,416.00
63 $871.59 $187.07 $149,228.93
64 $870.50 $188.16 $149,040.77
65 $869.40 $189.26 $148,851.51
66 $868.30 $190.36 $148,661.15
67 $867.19 $191.47 $148,469.68
68 $866.07 $192.59 $148,277.09
69 $864.95 $193.71 $148,083.38
70 $863.82 $194.84 $147,888.53
71 $862.68 $195.98 $147,692.56
72 $861.54 $197.12 $147,495.43
Total de años: 6
  Usted invertirá: $12,703.95 en su casa en el año 6
$10,412.49 irá al INTERES
$2,291.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $860.39 $198.27 $147,297.16
74 $859.23 $199.43 $147,097.73
75 $858.07 $200.59 $146,897.14
76 $856.90 $201.76 $146,695.38
77 $855.72 $202.94 $146,492.44
78 $854.54 $204.12 $146,288.31
79 $853.35 $205.31 $146,083.00
80 $852.15 $206.51 $145,876.49
81 $850.95 $207.72 $145,668.77
82 $849.73 $208.93 $145,459.84
83 $848.52 $210.15 $145,249.70
84 $847.29 $211.37 $145,038.32
Total de años: 7
  Usted invertirá: $12,703.95 en su casa en el año 7
$10,246.84 irá al INTERES
$2,457.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $846.06 $212.61 $144,825.72
86 $844.82 $213.85 $144,611.87
87 $843.57 $215.09 $144,396.78
88 $842.31 $216.35 $144,180.43
89 $841.05 $217.61 $143,962.82
90 $839.78 $218.88 $143,743.94
91 $838.51 $220.16 $143,523.78
92 $837.22 $221.44 $143,302.34
93 $835.93 $222.73 $143,079.61
94 $834.63 $224.03 $142,855.58
95 $833.32 $225.34 $142,630.24
96 $832.01 $226.65 $142,403.59
Total de años: 8
  Usted invertirá: $12,703.95 en su casa en el año 8
$10,069.22 irá al INTERES
$2,634.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $830.69 $227.97 $142,175.61
98 $829.36 $229.30 $141,946.31
99 $828.02 $230.64 $141,715.67
100 $826.67 $231.99 $141,483.68
101 $825.32 $233.34 $141,250.34
102 $823.96 $234.70 $141,015.63
103 $822.59 $236.07 $140,779.56
104 $821.21 $237.45 $140,542.11
105 $819.83 $238.83 $140,303.28
106 $818.44 $240.23 $140,063.05
107 $817.03 $241.63 $139,821.43
108 $815.62 $243.04 $139,578.39
Total de años: 9
  Usted invertirá: $12,703.95 en su casa en el año 9
$9,878.75 irá al INTERES
$2,825.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $814.21 $244.46 $139,333.93
110 $812.78 $245.88 $139,088.05
111 $811.35 $247.32 $138,840.74
112 $809.90 $248.76 $138,591.98
113 $808.45 $250.21 $138,341.77
114 $806.99 $251.67 $138,090.10
115 $805.53 $253.14 $137,836.96
116 $804.05 $254.61 $137,582.35
117 $802.56 $256.10 $137,326.25
118 $801.07 $257.59 $137,068.66
119 $799.57 $259.10 $136,809.56
120 $798.06 $260.61 $136,548.96
Total de años: 10
  Usted invertirá: $12,703.95 en su casa en el año 10
$9,674.52 irá al INTERES
$3,029.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $796.54 $262.13 $136,286.83
122 $795.01 $263.66 $136,023.17
123 $793.47 $265.19 $135,757.98
124 $791.92 $266.74 $135,491.24
125 $790.37 $268.30 $135,222.94
126 $788.80 $269.86 $134,953.08
127 $787.23 $271.44 $134,681.64
128 $785.64 $273.02 $134,408.62
129 $784.05 $274.61 $134,134.01
130 $782.45 $276.21 $133,857.80
131 $780.84 $277.83 $133,579.97
132 $779.22 $279.45 $133,300.52
Total de años: 11
  Usted invertirá: $12,703.95 en su casa en el año 11
$9,455.52 irá al INTERES
$3,248.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $777.59 $281.08 $133,019.45
134 $775.95 $282.72 $132,736.73
135 $774.30 $284.36 $132,452.37
136 $772.64 $286.02 $132,166.34
137 $770.97 $287.69 $131,878.65
138 $769.29 $289.37 $131,589.28
139 $767.60 $291.06 $131,298.22
140 $765.91 $292.76 $131,005.47
141 $764.20 $294.46 $130,711.00
142 $762.48 $296.18 $130,414.82
143 $760.75 $297.91 $130,116.91
144 $759.02 $299.65 $129,817.26
Total de años: 12
  Usted invertirá: $12,703.95 en su casa en el año 12
$9,220.69 irá al INTERES
$3,483.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $757.27 $301.40 $129,515.87
146 $755.51 $303.15 $129,212.71
147 $753.74 $304.92 $128,907.79
148 $751.96 $306.70 $128,601.09
149 $750.17 $308.49 $128,292.60
150 $748.37 $310.29 $127,982.31
151 $746.56 $312.10 $127,670.21
152 $744.74 $313.92 $127,356.29
153 $742.91 $315.75 $127,040.54
154 $741.07 $317.59 $126,722.95
155 $739.22 $319.45 $126,403.51
156 $737.35 $321.31 $126,082.20
Total de años: 13
  Usted invertirá: $12,703.95 en su casa en el año 13
$8,968.89 irá al INTERES
$3,735.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $735.48 $323.18 $125,759.01
158 $733.59 $325.07 $125,433.95
159 $731.70 $326.96 $125,106.98
160 $729.79 $328.87 $124,778.11
161 $727.87 $330.79 $124,447.32
162 $725.94 $332.72 $124,114.60
163 $724.00 $334.66 $123,779.94
164 $722.05 $336.61 $123,443.32
165 $720.09 $338.58 $123,104.75
166 $718.11 $340.55 $122,764.20
167 $716.12 $342.54 $122,421.66
168 $714.13 $344.54 $122,077.12
Total de años: 14
  Usted invertirá: $12,703.95 en su casa en el año 14
$8,698.88 irá al INTERES
$4,005.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $712.12 $346.55 $121,730.58
170 $710.10 $348.57 $121,382.01
171 $708.06 $350.60 $121,031.41
172 $706.02 $352.65 $120,678.76
173 $703.96 $354.70 $120,324.06
174 $701.89 $356.77 $119,967.29
175 $699.81 $358.85 $119,608.43
176 $697.72 $360.95 $119,247.49
177 $695.61 $363.05 $118,884.43
178 $693.49 $365.17 $118,519.26
179 $691.36 $367.30 $118,151.96
180 $689.22 $369.44 $117,782.52
Total de años: 15
  Usted invertirá: $12,703.95 en su casa en el año 15
$8,409.35 irá al INTERES
$4,294.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $687.06 $371.60 $117,410.92
182 $684.90 $373.77 $117,037.16
183 $682.72 $375.95 $116,661.21
184 $680.52 $378.14 $116,283.07
185 $678.32 $380.34 $115,902.73
186 $676.10 $382.56 $115,520.16
187 $673.87 $384.79 $115,135.37
188 $671.62 $387.04 $114,748.33
189 $669.37 $389.30 $114,359.03
190 $667.09 $391.57 $113,967.46
191 $664.81 $393.85 $113,573.61
192 $662.51 $396.15 $113,177.46
Total de años: 16
  Usted invertirá: $12,703.95 en su casa en el año 16
$8,098.89 irá al INTERES
$4,605.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $660.20 $398.46 $112,779.00
194 $657.88 $400.79 $112,378.22
195 $655.54 $403.12 $111,975.09
196 $653.19 $405.47 $111,569.62
197 $650.82 $407.84 $111,161.78
198 $648.44 $410.22 $110,751.56
199 $646.05 $412.61 $110,338.95
200 $643.64 $415.02 $109,923.93
201 $641.22 $417.44 $109,506.49
202 $638.79 $419.87 $109,086.62
203 $636.34 $422.32 $108,664.29
204 $633.88 $424.79 $108,239.50
Total de años: 17
  Usted invertirá: $12,703.95 en su casa en el año 17
$7,765.99 irá al INTERES
$4,937.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $631.40 $427.27 $107,812.24
206 $628.90 $429.76 $107,382.48
207 $626.40 $432.26 $106,950.22
208 $623.88 $434.79 $106,515.43
209 $621.34 $437.32 $106,078.11
210 $618.79 $439.87 $105,638.23
211 $616.22 $442.44 $105,195.79
212 $613.64 $445.02 $104,750.77
213 $611.05 $447.62 $104,303.16
214 $608.44 $450.23 $103,852.93
215 $605.81 $452.85 $103,400.08
216 $603.17 $455.50 $102,944.58
Total de años: 18
  Usted invertirá: $12,703.95 en su casa en el año 18
$7,409.03 irá al INTERES
$5,294.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $600.51 $458.15 $102,486.43
218 $597.84 $460.83 $102,025.60
219 $595.15 $463.51 $101,562.09
220 $592.45 $466.22 $101,095.87
221 $589.73 $468.94 $100,626.93
222 $586.99 $471.67 $100,155.26
223 $584.24 $474.42 $99,680.84
224 $581.47 $477.19 $99,203.65
225 $578.69 $479.97 $98,723.67
226 $575.89 $482.77 $98,240.90
227 $573.07 $485.59 $97,755.31
228 $570.24 $488.42 $97,266.89
Total de años: 19
  Usted invertirá: $12,703.95 en su casa en el año 19
$7,026.26 irá al INTERES
$5,677.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $567.39 $491.27 $96,775.61
230 $564.52 $494.14 $96,281.47
231 $561.64 $497.02 $95,784.45
232 $558.74 $499.92 $95,284.53
233 $555.83 $502.84 $94,781.70
234 $552.89 $505.77 $94,275.93
235 $549.94 $508.72 $93,767.21
236 $546.98 $511.69 $93,255.52
237 $543.99 $514.67 $92,740.85
238 $540.99 $517.67 $92,223.18
239 $537.97 $520.69 $91,702.48
240 $534.93 $523.73 $91,178.75
Total de años: 20
  Usted invertirá: $12,703.95 en su casa en el año 20
$6,615.82 irá al INTERES
$6,088.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $531.88 $526.79 $90,651.96
242 $528.80 $529.86 $90,122.10
243 $525.71 $532.95 $89,589.15
244 $522.60 $536.06 $89,053.09
245 $519.48 $539.19 $88,513.91
246 $516.33 $542.33 $87,971.58
247 $513.17 $545.50 $87,426.08
248 $509.99 $548.68 $86,877.40
249 $506.78 $551.88 $86,325.53
250 $503.57 $555.10 $85,770.43
251 $500.33 $558.34 $85,212.09
252 $497.07 $561.59 $84,650.50
Total de años: 21
  Usted invertirá: $12,703.95 en su casa en el año 21
$6,175.70 irá al INTERES
$6,528.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $493.79 $564.87 $84,085.63
254 $490.50 $568.16 $83,517.47
255 $487.19 $571.48 $82,945.99
256 $483.85 $574.81 $82,371.18
257 $480.50 $578.16 $81,793.02
258 $477.13 $581.54 $81,211.48
259 $473.73 $584.93 $80,626.55
260 $470.32 $588.34 $80,038.21
261 $466.89 $591.77 $79,446.44
262 $463.44 $595.23 $78,851.21
263 $459.97 $598.70 $78,252.52
264 $456.47 $602.19 $77,650.33
Total de años: 22
  Usted invertirá: $12,703.95 en su casa en el año 22
$5,703.78 irá al INTERES
$7,000.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $452.96 $605.70 $77,044.63
266 $449.43 $609.24 $76,435.39
267 $445.87 $612.79 $75,822.60
268 $442.30 $616.36 $75,206.24
269 $438.70 $619.96 $74,586.28
270 $435.09 $623.58 $73,962.70
271 $431.45 $627.21 $73,335.49
272 $427.79 $630.87 $72,704.61
273 $424.11 $634.55 $72,070.06
274 $420.41 $638.25 $71,431.81
275 $416.69 $641.98 $70,789.83
276 $412.94 $645.72 $70,144.11
Total de años: 23
  Usted invertirá: $12,703.95 en su casa en el año 23
$5,197.73 irá al INTERES
$7,506.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $409.17 $649.49 $69,494.62
278 $405.39 $653.28 $68,841.34
279 $401.57 $657.09 $68,184.26
280 $397.74 $660.92 $67,523.33
281 $393.89 $664.78 $66,858.56
282 $390.01 $668.65 $66,189.90
283 $386.11 $672.55 $65,517.35
284 $382.18 $676.48 $64,840.87
285 $378.24 $680.42 $64,160.45
286 $374.27 $684.39 $63,476.05
287 $370.28 $688.39 $62,787.67
288 $366.26 $692.40 $62,095.27
Total de años: 24
  Usted invertirá: $12,703.95 en su casa en el año 24
$4,655.11 irá al INTERES
$8,048.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $362.22 $696.44 $61,398.83
290 $358.16 $700.50 $60,698.32
291 $354.07 $704.59 $59,993.73
292 $349.96 $708.70 $59,285.04
293 $345.83 $712.83 $58,572.20
294 $341.67 $716.99 $57,855.21
295 $337.49 $721.17 $57,134.04
296 $333.28 $725.38 $56,408.66
297 $329.05 $729.61 $55,679.04
298 $324.79 $733.87 $54,945.18
299 $320.51 $738.15 $54,207.03
300 $316.21 $742.45 $53,464.57
Total de años: 25
  Usted invertirá: $12,703.95 en su casa en el año 25
$4,073.26 irá al INTERES
$8,630.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $311.88 $746.79 $52,717.79
302 $307.52 $751.14 $51,966.64
303 $303.14 $755.52 $51,211.12
304 $298.73 $759.93 $50,451.19
305 $294.30 $764.36 $49,686.82
306 $289.84 $768.82 $48,918.00
307 $285.36 $773.31 $48,144.69
308 $280.84 $777.82 $47,366.88
309 $276.31 $782.36 $46,584.52
310 $271.74 $786.92 $45,797.60
311 $267.15 $791.51 $45,006.09
312 $262.54 $796.13 $44,209.96
Total de años: 26
  Usted invertirá: $12,703.95 en su casa en el año 26
$3,449.34 irá al INTERES
$9,254.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $257.89 $800.77 $43,409.19
314 $253.22 $805.44 $42,603.75
315 $248.52 $810.14 $41,793.61
316 $243.80 $814.87 $40,978.74
317 $239.04 $819.62 $40,159.12
318 $234.26 $824.40 $39,334.72
319 $229.45 $829.21 $38,505.51
320 $224.62 $834.05 $37,671.46
321 $219.75 $838.91 $36,832.55
322 $214.86 $843.81 $35,988.75
323 $209.93 $848.73 $35,140.02
324 $204.98 $853.68 $34,286.34
Total de años: 27
  Usted invertirá: $12,703.95 en su casa en el año 27
$2,780.33 irá al INTERES
$9,923.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $200.00 $858.66 $33,427.68
326 $194.99 $863.67 $32,564.01
327 $189.96 $868.71 $31,695.31
328 $184.89 $873.77 $30,821.53
329 $179.79 $878.87 $29,942.66
330 $174.67 $884.00 $29,058.67
331 $169.51 $889.15 $28,169.51
332 $164.32 $894.34 $27,275.17
333 $159.11 $899.56 $26,375.61
334 $153.86 $904.80 $25,470.81
335 $148.58 $910.08 $24,560.73
336 $143.27 $915.39 $23,645.33
Total de años: 28
  Usted invertirá: $12,703.95 en su casa en el año 28
$2,062.95 irá al INTERES
$10,641.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $137.93 $920.73 $22,724.60
338 $132.56 $926.10 $21,798.50
339 $127.16 $931.50 $20,867.00
340 $121.72 $936.94 $19,930.06
341 $116.26 $942.40 $18,987.65
342 $110.76 $947.90 $18,039.75
343 $105.23 $953.43 $17,086.32
344 $99.67 $958.99 $16,127.33
345 $94.08 $964.59 $15,162.74
346 $88.45 $970.21 $14,192.53
347 $82.79 $975.87 $13,216.66
348 $77.10 $981.57 $12,235.09
Total de años: 29
  Usted invertirá: $12,703.95 en su casa en el año 29
$1,293.71 irá al INTERES
$11,410.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $71.37 $987.29 $11,247.80
350 $65.61 $993.05 $10,254.75
351 $59.82 $998.84 $9,255.91
352 $53.99 $1,004.67 $8,251.24
353 $48.13 $1,010.53 $7,240.71
354 $42.24 $1,016.43 $6,224.28
355 $36.31 $1,022.35 $5,201.93
356 $30.34 $1,028.32 $4,173.61
357 $24.35 $1,034.32 $3,139.29
358 $18.31 $1,040.35 $2,098.94
359 $12.24 $1,046.42 $1,052.52
360 $6.14 $1,052.52 $0.00
Total de años: 30
  Usted invertirá: $12,703.95 en su casa en el año 30
$468.86 irá al INTERES
$12,235.09 irá al PRINCIPAL
 

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