Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,400.00
Precio a Financiar: $159,600.00
Pago Mensual: $1,061.82


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $931.00 $130.82 $159,469.18
2 $930.24 $131.59 $159,337.59
3 $929.47 $132.35 $159,205.24
4 $928.70 $133.13 $159,072.11
5 $927.92 $133.90 $158,938.21
6 $927.14 $134.68 $158,803.53
7 $926.35 $135.47 $158,668.06
8 $925.56 $136.26 $158,531.80
9 $924.77 $137.05 $158,394.74
10 $923.97 $137.85 $158,256.89
11 $923.17 $138.66 $158,118.23
12 $922.36 $139.47 $157,978.77
Total de años: 1
  Usted invertirá: $12,741.87 en su casa en el año 1
$11,120.64 irá al INTERES
$1,621.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $921.54 $140.28 $157,838.49
14 $920.72 $141.10 $157,697.39
15 $919.90 $141.92 $157,555.47
16 $919.07 $142.75 $157,412.72
17 $918.24 $143.58 $157,269.14
18 $917.40 $144.42 $157,124.72
19 $916.56 $145.26 $156,979.46
20 $915.71 $146.11 $156,833.35
21 $914.86 $146.96 $156,686.38
22 $914.00 $147.82 $156,538.57
23 $913.14 $148.68 $156,389.88
24 $912.27 $149.55 $156,240.34
Total de años: 2
  Usted invertirá: $12,741.87 en su casa en el año 2
$11,003.44 irá al INTERES
$1,738.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $911.40 $150.42 $156,089.92
26 $910.52 $151.30 $155,938.62
27 $909.64 $152.18 $155,786.44
28 $908.75 $153.07 $155,633.37
29 $907.86 $153.96 $155,479.41
30 $906.96 $154.86 $155,324.55
31 $906.06 $155.76 $155,168.78
32 $905.15 $156.67 $155,012.11
33 $904.24 $157.59 $154,854.53
34 $903.32 $158.50 $154,696.02
35 $902.39 $159.43 $154,536.59
36 $901.46 $160.36 $154,376.23
Total de años: 3
  Usted invertirá: $12,741.87 en su casa en el año 3
$10,877.77 irá al INTERES
$1,864.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $900.53 $161.29 $154,214.94
38 $899.59 $162.24 $154,052.70
39 $898.64 $163.18 $153,889.52
40 $897.69 $164.13 $153,725.39
41 $896.73 $165.09 $153,560.30
42 $895.77 $166.05 $153,394.24
43 $894.80 $167.02 $153,227.22
44 $893.83 $168.00 $153,059.22
45 $892.85 $168.98 $152,890.24
46 $891.86 $169.96 $152,720.28
47 $890.87 $170.95 $152,549.33
48 $889.87 $171.95 $152,377.37
Total de años: 4
  Usted invertirá: $12,741.87 en su casa en el año 4
$10,743.01 irá al INTERES
$1,998.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $888.87 $172.95 $152,204.42
50 $887.86 $173.96 $152,030.46
51 $886.84 $174.98 $151,855.48
52 $885.82 $176.00 $151,679.48
53 $884.80 $177.03 $151,502.45
54 $883.76 $178.06 $151,324.39
55 $882.73 $179.10 $151,145.30
56 $881.68 $180.14 $150,965.15
57 $880.63 $181.19 $150,783.96
58 $879.57 $182.25 $150,601.71
59 $878.51 $183.31 $150,418.40
60 $877.44 $184.38 $150,234.02
Total de años: 5
  Usted invertirá: $12,741.87 en su casa en el año 5
$10,598.52 irá al INTERES
$2,143.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $876.37 $185.46 $150,048.56
62 $875.28 $186.54 $149,862.02
63 $874.20 $187.63 $149,674.39
64 $873.10 $188.72 $149,485.67
65 $872.00 $189.82 $149,295.85
66 $870.89 $190.93 $149,104.92
67 $869.78 $192.04 $148,912.87
68 $868.66 $193.16 $148,719.71
69 $867.53 $194.29 $148,525.42
70 $866.40 $195.42 $148,329.99
71 $865.26 $196.56 $148,133.43
72 $864.11 $197.71 $147,935.72
Total de años: 6
  Usted invertirá: $12,741.87 en su casa en el año 6
$10,443.57 irá al INTERES
$2,298.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $862.96 $198.86 $147,736.85
74 $861.80 $200.02 $147,536.83
75 $860.63 $201.19 $147,335.64
76 $859.46 $202.36 $147,133.27
77 $858.28 $203.55 $146,929.73
78 $857.09 $204.73 $146,724.99
79 $855.90 $205.93 $146,519.07
80 $854.69 $207.13 $146,311.94
81 $853.49 $208.34 $146,103.60
82 $852.27 $209.55 $145,894.05
83 $851.05 $210.77 $145,683.28
84 $849.82 $212.00 $145,471.27
Total de años: 7
  Usted invertirá: $12,741.87 en su casa en el año 7
$10,277.43 irá al INTERES
$2,464.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $848.58 $213.24 $145,258.03
86 $847.34 $214.48 $145,043.55
87 $846.09 $215.74 $144,827.81
88 $844.83 $216.99 $144,610.82
89 $843.56 $218.26 $144,392.56
90 $842.29 $219.53 $144,173.03
91 $841.01 $220.81 $143,952.21
92 $839.72 $222.10 $143,730.11
93 $838.43 $223.40 $143,506.71
94 $837.12 $224.70 $143,282.01
95 $835.81 $226.01 $143,056.00
96 $834.49 $227.33 $142,828.67
Total de años: 8
  Usted invertirá: $12,741.87 en su casa en el año 8
$10,099.27 irá al INTERES
$2,642.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $833.17 $228.66 $142,600.02
98 $831.83 $229.99 $142,370.03
99 $830.49 $231.33 $142,138.70
100 $829.14 $232.68 $141,906.02
101 $827.79 $234.04 $141,671.98
102 $826.42 $235.40 $141,436.58
103 $825.05 $236.78 $141,199.80
104 $823.67 $238.16 $140,961.64
105 $822.28 $239.55 $140,722.10
106 $820.88 $240.94 $140,481.15
107 $819.47 $242.35 $140,238.80
108 $818.06 $243.76 $139,995.04
Total de años: 9
  Usted invertirá: $12,741.87 en su casa en el año 9
$9,908.24 irá al INTERES
$2,833.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $816.64 $245.19 $139,749.86
110 $815.21 $246.62 $139,503.24
111 $813.77 $248.05 $139,255.19
112 $812.32 $249.50 $139,005.69
113 $810.87 $250.96 $138,754.73
114 $809.40 $252.42 $138,502.31
115 $807.93 $253.89 $138,248.42
116 $806.45 $255.37 $137,993.04
117 $804.96 $256.86 $137,736.18
118 $803.46 $258.36 $137,477.82
119 $801.95 $259.87 $137,217.95
120 $800.44 $261.38 $136,956.56
Total de años: 10
  Usted invertirá: $12,741.87 en su casa en el año 10
$9,703.40 irá al INTERES
$3,038.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $798.91 $262.91 $136,693.65
122 $797.38 $264.44 $136,429.21
123 $795.84 $265.99 $136,163.23
124 $794.29 $267.54 $135,895.69
125 $792.72 $269.10 $135,626.59
126 $791.16 $270.67 $135,355.92
127 $789.58 $272.25 $135,083.68
128 $787.99 $273.83 $134,809.84
129 $786.39 $275.43 $134,534.41
130 $784.78 $277.04 $134,257.37
131 $783.17 $278.65 $133,978.72
132 $781.54 $280.28 $133,698.44
Total de años: 11
  Usted invertirá: $12,741.87 en su casa en el año 11
$9,483.75 irá al INTERES
$3,258.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $779.91 $281.92 $133,416.52
134 $778.26 $283.56 $133,132.96
135 $776.61 $285.21 $132,847.75
136 $774.95 $286.88 $132,560.87
137 $773.27 $288.55 $132,272.32
138 $771.59 $290.23 $131,982.08
139 $769.90 $291.93 $131,690.16
140 $768.19 $293.63 $131,396.53
141 $766.48 $295.34 $131,101.18
142 $764.76 $297.07 $130,804.12
143 $763.02 $298.80 $130,505.32
144 $761.28 $300.54 $130,204.78
Total de años: 12
  Usted invertirá: $12,741.87 en su casa en el año 12
$9,248.21 irá al INTERES
$3,493.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $759.53 $302.29 $129,902.48
146 $757.76 $304.06 $129,598.42
147 $755.99 $305.83 $129,292.59
148 $754.21 $307.62 $128,984.98
149 $752.41 $309.41 $128,675.57
150 $750.61 $311.22 $128,364.35
151 $748.79 $313.03 $128,051.32
152 $746.97 $314.86 $127,736.46
153 $745.13 $316.69 $127,419.77
154 $743.28 $318.54 $127,101.23
155 $741.42 $320.40 $126,780.83
156 $739.55 $322.27 $126,458.56
Total de años: 13
  Usted invertirá: $12,741.87 en su casa en el año 13
$8,995.66 irá al INTERES
$3,746.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $737.67 $324.15 $126,134.41
158 $735.78 $326.04 $125,808.37
159 $733.88 $327.94 $125,480.43
160 $731.97 $329.85 $125,150.58
161 $730.05 $331.78 $124,818.80
162 $728.11 $333.71 $124,485.09
163 $726.16 $335.66 $124,149.43
164 $724.21 $337.62 $123,811.81
165 $722.24 $339.59 $123,472.23
166 $720.25 $341.57 $123,130.66
167 $718.26 $343.56 $122,787.10
168 $716.26 $345.56 $122,441.53
Total de años: 14
  Usted invertirá: $12,741.87 en su casa en el año 14
$8,724.84 irá al INTERES
$4,017.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $714.24 $347.58 $122,093.95
170 $712.21 $349.61 $121,744.34
171 $710.18 $351.65 $121,392.70
172 $708.12 $353.70 $121,039.00
173 $706.06 $355.76 $120,683.23
174 $703.99 $357.84 $120,325.40
175 $701.90 $359.92 $119,965.47
176 $699.80 $362.02 $119,603.45
177 $697.69 $364.14 $119,239.31
178 $695.56 $366.26 $118,873.05
179 $693.43 $368.40 $118,504.66
180 $691.28 $370.55 $118,134.11
Total de años: 15
  Usted invertirá: $12,741.87 en su casa en el año 15
$8,434.45 irá al INTERES
$4,307.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $689.12 $372.71 $117,761.40
182 $686.94 $374.88 $117,386.52
183 $684.75 $377.07 $117,009.45
184 $682.56 $379.27 $116,630.19
185 $680.34 $381.48 $116,248.71
186 $678.12 $383.71 $115,865.00
187 $675.88 $385.94 $115,479.06
188 $673.63 $388.19 $115,090.86
189 $671.36 $390.46 $114,700.40
190 $669.09 $392.74 $114,307.67
191 $666.79 $395.03 $113,912.64
192 $664.49 $397.33 $113,515.31
Total de años: 16
  Usted invertirá: $12,741.87 en su casa en el año 16
$8,123.07 irá al INTERES
$4,618.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $662.17 $399.65 $113,115.66
194 $659.84 $401.98 $112,713.67
195 $657.50 $404.33 $112,309.35
196 $655.14 $406.68 $111,902.66
197 $652.77 $409.06 $111,493.61
198 $650.38 $411.44 $111,082.16
199 $647.98 $413.84 $110,668.32
200 $645.57 $416.26 $110,252.06
201 $643.14 $418.69 $109,833.38
202 $640.69 $421.13 $109,412.25
203 $638.24 $423.58 $108,988.66
204 $635.77 $426.06 $108,562.61
Total de años: 17
  Usted invertirá: $12,741.87 en su casa en el año 17
$7,789.17 irá al INTERES
$4,952.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $633.28 $428.54 $108,134.07
206 $630.78 $431.04 $107,703.03
207 $628.27 $433.56 $107,269.47
208 $625.74 $436.08 $106,833.39
209 $623.19 $438.63 $106,394.76
210 $620.64 $441.19 $105,953.57
211 $618.06 $443.76 $105,509.81
212 $615.47 $446.35 $105,063.46
213 $612.87 $448.95 $104,614.51
214 $610.25 $451.57 $104,162.94
215 $607.62 $454.21 $103,708.73
216 $604.97 $456.86 $103,251.88
Total de años: 18
  Usted invertirá: $12,741.87 en su casa en el año 18
$7,431.14 irá al INTERES
$5,310.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $602.30 $459.52 $102,792.36
218 $599.62 $462.20 $102,330.16
219 $596.93 $464.90 $101,865.26
220 $594.21 $467.61 $101,397.65
221 $591.49 $470.34 $100,927.31
222 $588.74 $473.08 $100,454.23
223 $585.98 $475.84 $99,978.39
224 $583.21 $478.62 $99,499.78
225 $580.42 $481.41 $99,018.37
226 $577.61 $484.22 $98,534.16
227 $574.78 $487.04 $98,047.12
228 $571.94 $489.88 $97,557.23
Total de años: 19
  Usted invertirá: $12,741.87 en su casa en el año 19
$7,047.23 irá al INTERES
$5,694.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $569.08 $492.74 $97,064.50
230 $566.21 $495.61 $96,568.88
231 $563.32 $498.50 $96,070.38
232 $560.41 $501.41 $95,568.97
233 $557.49 $504.34 $95,064.63
234 $554.54 $507.28 $94,557.35
235 $551.58 $510.24 $94,047.11
236 $548.61 $513.21 $93,533.90
237 $545.61 $516.21 $93,017.69
238 $542.60 $519.22 $92,498.47
239 $539.57 $522.25 $91,976.22
240 $536.53 $525.29 $91,450.92
Total de años: 20
  Usted invertirá: $12,741.87 en su casa en el año 20
$6,635.56 irá al INTERES
$6,106.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $533.46 $528.36 $90,922.57
242 $530.38 $531.44 $90,391.12
243 $527.28 $534.54 $89,856.58
244 $524.16 $537.66 $89,318.92
245 $521.03 $540.80 $88,778.13
246 $517.87 $543.95 $88,234.18
247 $514.70 $547.12 $87,687.05
248 $511.51 $550.31 $87,136.74
249 $508.30 $553.53 $86,583.21
250 $505.07 $556.75 $86,026.46
251 $501.82 $560.00 $85,466.46
252 $498.55 $563.27 $84,903.19
Total de años: 21
  Usted invertirá: $12,741.87 en su casa en el año 21
$6,194.14 irá al INTERES
$6,547.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $495.27 $566.55 $84,336.64
254 $491.96 $569.86 $83,766.78
255 $488.64 $573.18 $83,193.59
256 $485.30 $576.53 $82,617.07
257 $481.93 $579.89 $82,037.18
258 $478.55 $583.27 $81,453.90
259 $475.15 $586.68 $80,867.23
260 $471.73 $590.10 $80,277.13
261 $468.28 $593.54 $79,683.59
262 $464.82 $597.00 $79,086.59
263 $461.34 $600.48 $78,486.11
264 $457.84 $603.99 $77,882.12
Total de años: 22
  Usted invertirá: $12,741.87 en su casa en el año 22
$5,720.80 irá al INTERES
$7,021.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $454.31 $607.51 $77,274.61
266 $450.77 $611.05 $76,663.55
267 $447.20 $614.62 $76,048.94
268 $443.62 $618.20 $75,430.73
269 $440.01 $621.81 $74,808.92
270 $436.39 $625.44 $74,183.48
271 $432.74 $629.09 $73,554.40
272 $429.07 $632.76 $72,921.64
273 $425.38 $636.45 $72,285.20
274 $421.66 $640.16 $71,645.04
275 $417.93 $643.89 $71,001.14
276 $414.17 $647.65 $70,353.49
Total de años: 23
  Usted invertirá: $12,741.87 en su casa en el año 23
$5,213.25 irá al INTERES
$7,528.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $410.40 $651.43 $69,702.07
278 $406.60 $655.23 $69,046.84
279 $402.77 $659.05 $68,387.79
280 $398.93 $662.89 $67,724.90
281 $395.06 $666.76 $67,058.14
282 $391.17 $670.65 $66,387.49
283 $387.26 $674.56 $65,712.92
284 $383.33 $678.50 $65,034.43
285 $379.37 $682.46 $64,351.97
286 $375.39 $686.44 $63,665.53
287 $371.38 $690.44 $62,975.09
288 $367.35 $694.47 $62,280.63
Total de años: 24
  Usted invertirá: $12,741.87 en su casa en el año 24
$4,669.00 irá al INTERES
$8,072.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $363.30 $698.52 $61,582.11
290 $359.23 $702.59 $60,879.51
291 $355.13 $706.69 $60,172.82
292 $351.01 $710.81 $59,462.01
293 $346.86 $714.96 $58,747.04
294 $342.69 $719.13 $58,027.91
295 $338.50 $723.33 $57,304.59
296 $334.28 $727.55 $56,577.04
297 $330.03 $731.79 $55,845.25
298 $325.76 $736.06 $55,109.19
299 $321.47 $740.35 $54,368.84
300 $317.15 $744.67 $53,624.17
Total de años: 25
  Usted invertirá: $12,741.87 en su casa en el año 25
$4,085.42 irá al INTERES
$8,656.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $312.81 $749.02 $52,875.15
302 $308.44 $753.38 $52,121.77
303 $304.04 $757.78 $51,363.99
304 $299.62 $762.20 $50,601.79
305 $295.18 $766.65 $49,835.14
306 $290.71 $771.12 $49,064.03
307 $286.21 $775.62 $48,288.41
308 $281.68 $780.14 $47,508.27
309 $277.13 $784.69 $46,723.58
310 $272.55 $789.27 $45,934.31
311 $267.95 $793.87 $45,140.44
312 $263.32 $798.50 $44,341.93
Total de años: 26
  Usted invertirá: $12,741.87 en su casa en el año 26
$3,459.64 irá al INTERES
$9,282.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $258.66 $803.16 $43,538.77
314 $253.98 $807.85 $42,730.93
315 $249.26 $812.56 $41,918.37
316 $244.52 $817.30 $41,101.07
317 $239.76 $822.07 $40,279.00
318 $234.96 $826.86 $39,452.14
319 $230.14 $831.69 $38,620.45
320 $225.29 $836.54 $37,783.92
321 $220.41 $841.42 $36,942.50
322 $215.50 $846.32 $36,096.18
323 $210.56 $851.26 $35,244.91
324 $205.60 $856.23 $34,388.69
Total de años: 27
  Usted invertirá: $12,741.87 en su casa en el año 27
$2,788.63 irá al INTERES
$9,953.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $200.60 $861.22 $33,527.46
326 $195.58 $866.25 $32,661.22
327 $190.52 $871.30 $31,789.92
328 $185.44 $876.38 $30,913.54
329 $180.33 $881.49 $30,032.04
330 $175.19 $886.64 $29,145.41
331 $170.01 $891.81 $28,253.60
332 $164.81 $897.01 $27,356.59
333 $159.58 $902.24 $26,454.35
334 $154.32 $907.51 $25,546.84
335 $149.02 $912.80 $24,634.04
336 $143.70 $918.12 $23,715.92
Total de años: 28
  Usted invertirá: $12,741.87 en su casa en el año 28
$2,069.10 irá al INTERES
$10,672.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $138.34 $923.48 $22,792.44
338 $132.96 $928.87 $21,863.57
339 $127.54 $934.29 $20,929.29
340 $122.09 $939.74 $19,989.55
341 $116.61 $945.22 $19,044.33
342 $111.09 $950.73 $18,093.60
343 $105.55 $956.28 $17,137.33
344 $99.97 $961.86 $16,175.47
345 $94.36 $967.47 $15,208.00
346 $88.71 $973.11 $14,234.89
347 $83.04 $978.79 $13,256.11
348 $77.33 $984.50 $12,271.61
Total de años: 29
  Usted invertirá: $12,741.87 en su casa en el año 29
$1,297.57 irá al INTERES
$11,444.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $71.58 $990.24 $11,281.38
350 $65.81 $996.01 $10,285.36
351 $60.00 $1,001.82 $9,283.54
352 $54.15 $1,007.67 $8,275.87
353 $48.28 $1,013.55 $7,262.32
354 $42.36 $1,019.46 $6,242.86
355 $36.42 $1,025.41 $5,217.45
356 $30.44 $1,031.39 $4,186.07
357 $24.42 $1,037.40 $3,148.66
358 $18.37 $1,043.46 $2,105.21
359 $12.28 $1,049.54 $1,055.66
360 $6.16 $1,055.66 $0.00
Total de años: 30
  Usted invertirá: $12,741.87 en su casa en el año 30
$470.26 irá al INTERES
$12,271.61 irá al PRINCIPAL
 

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