Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,500.00
Precio a Financiar: $161,500.00
Pago Mensual: $1,074.46


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $942.08 $132.38 $161,367.62
2 $941.31 $133.15 $161,234.47
3 $940.53 $133.93 $161,100.54
4 $939.75 $134.71 $160,965.83
5 $938.97 $135.50 $160,830.33
6 $938.18 $136.29 $160,694.05
7 $937.38 $137.08 $160,556.96
8 $936.58 $137.88 $160,419.08
9 $935.78 $138.69 $160,280.40
10 $934.97 $139.49 $160,140.90
11 $934.16 $140.31 $160,000.59
12 $933.34 $141.13 $159,859.47
Total de años: 1
  Usted invertirá: $12,893.56 en su casa en el año 1
$11,253.03 irá al INTERES
$1,640.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $932.51 $141.95 $159,717.52
14 $931.69 $142.78 $159,574.74
15 $930.85 $143.61 $159,431.13
16 $930.01 $144.45 $159,286.68
17 $929.17 $145.29 $159,141.39
18 $928.32 $146.14 $158,995.25
19 $927.47 $146.99 $158,848.26
20 $926.61 $147.85 $158,700.41
21 $925.75 $148.71 $158,551.70
22 $924.88 $149.58 $158,402.12
23 $924.01 $150.45 $158,251.67
24 $923.13 $151.33 $158,100.34
Total de años: 2
  Usted invertirá: $12,893.56 en su casa en el año 2
$11,134.44 irá al INTERES
$1,759.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $922.25 $152.21 $157,948.13
26 $921.36 $153.10 $157,795.03
27 $920.47 $153.99 $157,641.04
28 $919.57 $154.89 $157,486.15
29 $918.67 $155.79 $157,330.35
30 $917.76 $156.70 $157,173.65
31 $916.85 $157.62 $157,016.03
32 $915.93 $158.54 $156,857.49
33 $915.00 $159.46 $156,698.03
34 $914.07 $160.39 $156,537.64
35 $913.14 $161.33 $156,376.31
36 $912.20 $162.27 $156,214.05
Total de años: 3
  Usted invertirá: $12,893.56 en su casa en el año 3
$11,007.27 irá al INTERES
$1,886.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $911.25 $163.21 $156,050.83
38 $910.30 $164.17 $155,886.66
39 $909.34 $165.12 $155,721.54
40 $908.38 $166.09 $155,555.45
41 $907.41 $167.06 $155,388.39
42 $906.43 $168.03 $155,220.36
43 $905.45 $169.01 $155,051.35
44 $904.47 $170.00 $154,881.35
45 $903.47 $170.99 $154,710.37
46 $902.48 $171.99 $154,538.38
47 $901.47 $172.99 $154,365.39
48 $900.46 $174.00 $154,191.39
Total de años: 4
  Usted invertirá: $12,893.56 en su casa en el año 4
$10,870.91 irá al INTERES
$2,022.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $899.45 $175.01 $154,016.38
50 $898.43 $176.03 $153,840.34
51 $897.40 $177.06 $153,663.28
52 $896.37 $178.09 $153,485.19
53 $895.33 $179.13 $153,306.05
54 $894.29 $180.18 $153,125.87
55 $893.23 $181.23 $152,944.65
56 $892.18 $182.29 $152,762.36
57 $891.11 $183.35 $152,579.01
58 $890.04 $184.42 $152,394.59
59 $888.97 $185.50 $152,209.09
60 $887.89 $186.58 $152,022.52
Total de años: 5
  Usted invertirá: $12,893.56 en su casa en el año 5
$10,724.69 irá al INTERES
$2,168.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $886.80 $187.67 $151,834.85
62 $885.70 $188.76 $151,646.09
63 $884.60 $189.86 $151,456.23
64 $883.49 $190.97 $151,265.26
65 $882.38 $192.08 $151,073.18
66 $881.26 $193.20 $150,879.98
67 $880.13 $194.33 $150,685.65
68 $879.00 $195.46 $150,490.18
69 $877.86 $196.60 $150,293.58
70 $876.71 $197.75 $150,095.83
71 $875.56 $198.90 $149,896.92
72 $874.40 $200.06 $149,696.86
Total de años: 6
  Usted invertirá: $12,893.56 en su casa en el año 6
$10,567.90 irá al INTERES
$2,325.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $873.23 $201.23 $149,495.62
74 $872.06 $202.41 $149,293.22
75 $870.88 $203.59 $149,089.63
76 $869.69 $204.77 $148,884.86
77 $868.50 $205.97 $148,678.89
78 $867.29 $207.17 $148,471.72
79 $866.09 $208.38 $148,263.34
80 $864.87 $209.59 $148,053.75
81 $863.65 $210.82 $147,842.93
82 $862.42 $212.05 $147,630.88
83 $861.18 $213.28 $147,417.60
84 $859.94 $214.53 $147,203.07
Total de años: 7
  Usted invertirá: $12,893.56 en su casa en el año 7
$10,399.78 irá al INTERES
$2,493.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $858.68 $215.78 $146,987.29
86 $857.43 $217.04 $146,770.26
87 $856.16 $218.30 $146,551.95
88 $854.89 $219.58 $146,332.38
89 $853.61 $220.86 $146,111.52
90 $852.32 $222.15 $145,889.37
91 $851.02 $223.44 $145,665.93
92 $849.72 $224.75 $145,441.18
93 $848.41 $226.06 $145,215.13
94 $847.09 $227.38 $144,987.75
95 $845.76 $228.70 $144,759.05
96 $844.43 $230.04 $144,529.01
Total de años: 8
  Usted invertirá: $12,893.56 en su casa en el año 8
$10,219.50 irá al INTERES
$2,674.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $843.09 $231.38 $144,297.64
98 $841.74 $232.73 $144,064.91
99 $840.38 $234.08 $143,830.83
100 $839.01 $235.45 $143,595.37
101 $837.64 $236.82 $143,358.55
102 $836.26 $238.21 $143,120.35
103 $834.87 $239.59 $142,880.75
104 $833.47 $240.99 $142,639.76
105 $832.07 $242.40 $142,397.36
106 $830.65 $243.81 $142,153.55
107 $829.23 $245.23 $141,908.31
108 $827.80 $246.67 $141,661.65
Total de años: 9
  Usted invertirá: $12,893.56 en su casa en el año 9
$10,026.20 irá al INTERES
$2,867.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $826.36 $248.10 $141,413.54
110 $824.91 $249.55 $141,163.99
111 $823.46 $251.01 $140,912.99
112 $821.99 $252.47 $140,660.52
113 $820.52 $253.94 $140,406.57
114 $819.04 $255.43 $140,151.15
115 $817.55 $256.92 $139,894.23
116 $816.05 $258.41 $139,635.82
117 $814.54 $259.92 $139,375.90
118 $813.03 $261.44 $139,114.46
119 $811.50 $262.96 $138,851.50
120 $809.97 $264.50 $138,587.00
Total de años: 10
  Usted invertirá: $12,893.56 en su casa en el año 10
$9,818.91 irá al INTERES
$3,074.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $808.42 $266.04 $138,320.96
122 $806.87 $267.59 $138,053.37
123 $805.31 $269.15 $137,784.22
124 $803.74 $270.72 $137,513.49
125 $802.16 $272.30 $137,241.19
126 $800.57 $273.89 $136,967.30
127 $798.98 $275.49 $136,691.82
128 $797.37 $277.09 $136,414.72
129 $795.75 $278.71 $136,136.01
130 $794.13 $280.34 $135,855.67
131 $792.49 $281.97 $135,573.70
132 $790.85 $283.62 $135,290.08
Total de años: 11
  Usted invertirá: $12,893.56 en su casa en el año 11
$9,596.65 irá al INTERES
$3,296.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $789.19 $285.27 $135,004.81
134 $787.53 $286.94 $134,717.88
135 $785.85 $288.61 $134,429.27
136 $784.17 $290.29 $134,138.97
137 $782.48 $291.99 $133,846.99
138 $780.77 $293.69 $133,553.30
139 $779.06 $295.40 $133,257.90
140 $777.34 $297.13 $132,960.77
141 $775.60 $298.86 $132,661.91
142 $773.86 $300.60 $132,361.31
143 $772.11 $302.36 $132,058.95
144 $770.34 $304.12 $131,754.83
Total de años: 12
  Usted invertirá: $12,893.56 en su casa en el año 12
$9,358.31 irá al INTERES
$3,535.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $768.57 $305.89 $131,448.94
146 $766.79 $307.68 $131,141.26
147 $764.99 $309.47 $130,831.79
148 $763.19 $311.28 $130,520.51
149 $761.37 $313.09 $130,207.42
150 $759.54 $314.92 $129,892.50
151 $757.71 $316.76 $129,575.74
152 $755.86 $318.61 $129,257.13
153 $754.00 $320.46 $128,936.67
154 $752.13 $322.33 $128,614.34
155 $750.25 $324.21 $128,290.12
156 $748.36 $326.10 $127,964.02
Total de años: 13
  Usted invertirá: $12,893.56 en su casa en el año 13
$9,102.75 irá al INTERES
$3,790.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $746.46 $328.01 $127,636.01
158 $744.54 $329.92 $127,306.09
159 $742.62 $331.84 $126,974.25
160 $740.68 $333.78 $126,640.47
161 $738.74 $335.73 $126,304.74
162 $736.78 $337.69 $125,967.06
163 $734.81 $339.66 $125,627.40
164 $732.83 $341.64 $125,285.76
165 $730.83 $343.63 $124,942.13
166 $728.83 $345.63 $124,596.50
167 $726.81 $347.65 $124,248.85
168 $724.78 $349.68 $123,899.17
Total de años: 14
  Usted invertirá: $12,893.56 en su casa en el año 14
$8,828.71 irá al INTERES
$4,064.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $722.75 $351.72 $123,547.45
170 $720.69 $353.77 $123,193.68
171 $718.63 $355.83 $122,837.85
172 $716.55 $357.91 $122,479.94
173 $714.47 $360.00 $122,119.94
174 $712.37 $362.10 $121,757.84
175 $710.25 $364.21 $121,393.63
176 $708.13 $366.33 $121,027.30
177 $705.99 $368.47 $120,658.83
178 $703.84 $370.62 $120,288.21
179 $701.68 $372.78 $119,915.43
180 $699.51 $374.96 $119,540.47
Total de años: 15
  Usted invertirá: $12,893.56 en su casa en el año 15
$8,534.86 irá al INTERES
$4,358.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $697.32 $377.14 $119,163.32
182 $695.12 $379.34 $118,783.98
183 $692.91 $381.56 $118,402.42
184 $690.68 $383.78 $118,018.64
185 $688.44 $386.02 $117,632.62
186 $686.19 $388.27 $117,244.35
187 $683.93 $390.54 $116,853.81
188 $681.65 $392.82 $116,460.99
189 $679.36 $395.11 $116,065.88
190 $677.05 $397.41 $115,668.47
191 $674.73 $399.73 $115,268.74
192 $672.40 $402.06 $114,866.68
Total de años: 16
  Usted invertirá: $12,893.56 en su casa en el año 16
$8,219.77 irá al INTERES
$4,673.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $670.06 $404.41 $114,462.27
194 $667.70 $406.77 $114,055.50
195 $665.32 $409.14 $113,646.36
196 $662.94 $411.53 $113,234.84
197 $660.54 $413.93 $112,820.91
198 $658.12 $416.34 $112,404.57
199 $655.69 $418.77 $111,985.80
200 $653.25 $421.21 $111,564.59
201 $650.79 $423.67 $111,140.92
202 $648.32 $426.14 $110,714.77
203 $645.84 $428.63 $110,286.15
204 $643.34 $431.13 $109,855.02
Total de años: 17
  Usted invertirá: $12,893.56 en su casa en el año 17
$7,881.90 irá al INTERES
$5,011.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $640.82 $433.64 $109,421.38
206 $638.29 $436.17 $108,985.20
207 $635.75 $438.72 $108,546.49
208 $633.19 $441.28 $108,105.21
209 $630.61 $443.85 $107,661.36
210 $628.02 $446.44 $107,214.92
211 $625.42 $449.04 $106,765.88
212 $622.80 $451.66 $106,314.22
213 $620.17 $454.30 $105,859.92
214 $617.52 $456.95 $105,402.97
215 $614.85 $459.61 $104,943.36
216 $612.17 $462.29 $104,481.07
Total de años: 18
  Usted invertirá: $12,893.56 en su casa en el año 18
$7,519.61 irá al INTERES
$5,373.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $609.47 $464.99 $104,016.08
218 $606.76 $467.70 $103,548.37
219 $604.03 $470.43 $103,077.94
220 $601.29 $473.18 $102,604.77
221 $598.53 $475.94 $102,128.83
222 $595.75 $478.71 $101,650.12
223 $592.96 $481.50 $101,168.61
224 $590.15 $484.31 $100,684.30
225 $587.33 $487.14 $100,197.16
226 $584.48 $489.98 $99,707.18
227 $581.63 $492.84 $99,214.34
228 $578.75 $495.71 $98,718.63
Total de años: 19
  Usted invertirá: $12,893.56 en su casa en el año 19
$7,131.13 irá al INTERES
$5,762.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $575.86 $498.60 $98,220.02
230 $572.95 $501.51 $97,718.51
231 $570.02 $504.44 $97,214.07
232 $567.08 $507.38 $96,706.69
233 $564.12 $510.34 $96,196.35
234 $561.15 $513.32 $95,683.03
235 $558.15 $516.31 $95,166.72
236 $555.14 $519.32 $94,647.39
237 $552.11 $522.35 $94,125.04
238 $549.06 $525.40 $93,599.64
239 $546.00 $528.47 $93,071.17
240 $542.92 $531.55 $92,539.63
Total de años: 20
  Usted invertirá: $12,893.56 en su casa en el año 20
$6,714.56 irá al INTERES
$6,179.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $539.81 $534.65 $92,004.98
242 $536.70 $537.77 $91,467.21
243 $533.56 $540.90 $90,926.30
244 $530.40 $544.06 $90,382.24
245 $527.23 $547.23 $89,835.01
246 $524.04 $550.43 $89,284.58
247 $520.83 $553.64 $88,730.95
248 $517.60 $556.87 $88,174.08
249 $514.35 $560.11 $87,613.97
250 $511.08 $563.38 $87,050.59
251 $507.80 $566.67 $86,483.92
252 $504.49 $569.97 $85,913.94
Total de años: 21
  Usted invertirá: $12,893.56 en su casa en el año 21
$6,267.88 irá al INTERES
$6,625.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $501.16 $573.30 $85,340.64
254 $497.82 $576.64 $84,764.00
255 $494.46 $580.01 $84,183.99
256 $491.07 $583.39 $83,600.60
257 $487.67 $586.79 $83,013.81
258 $484.25 $590.22 $82,423.59
259 $480.80 $593.66 $81,829.93
260 $477.34 $597.12 $81,232.81
261 $473.86 $600.61 $80,632.21
262 $470.35 $604.11 $80,028.10
263 $466.83 $607.63 $79,420.47
264 $463.29 $611.18 $78,809.29
Total de años: 22
  Usted invertirá: $12,893.56 en su casa en el año 22
$5,788.91 irá al INTERES
$7,104.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $459.72 $614.74 $78,194.54
266 $456.13 $618.33 $77,576.22
267 $452.53 $621.94 $76,954.28
268 $448.90 $625.56 $76,328.72
269 $445.25 $629.21 $75,699.50
270 $441.58 $632.88 $75,066.62
271 $437.89 $636.57 $74,430.05
272 $434.18 $640.29 $73,789.76
273 $430.44 $644.02 $73,145.73
274 $426.68 $647.78 $72,497.95
275 $422.90 $651.56 $71,846.40
276 $419.10 $655.36 $71,191.04
Total de años: 23
  Usted invertirá: $12,893.56 en su casa en el año 23
$5,275.31 irá al INTERES
$7,618.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $415.28 $659.18 $70,531.85
278 $411.44 $663.03 $69,868.83
279 $407.57 $666.90 $69,201.93
280 $403.68 $670.79 $68,531.15
281 $399.77 $674.70 $67,856.45
282 $395.83 $678.63 $67,177.81
283 $391.87 $682.59 $66,495.22
284 $387.89 $686.57 $65,808.64
285 $383.88 $690.58 $65,118.06
286 $379.86 $694.61 $64,423.46
287 $375.80 $698.66 $63,724.80
288 $371.73 $702.74 $63,022.06
Total de años: 24
  Usted invertirá: $12,893.56 en su casa en el año 24
$4,724.59 irá al INTERES
$8,168.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $367.63 $706.83 $62,315.23
290 $363.51 $710.96 $61,604.27
291 $359.36 $715.11 $60,889.16
292 $355.19 $719.28 $60,169.89
293 $350.99 $723.47 $59,446.41
294 $346.77 $727.69 $58,718.72
295 $342.53 $731.94 $57,986.78
296 $338.26 $736.21 $57,250.58
297 $333.96 $740.50 $56,510.07
298 $329.64 $744.82 $55,765.25
299 $325.30 $749.17 $55,016.09
300 $320.93 $753.54 $54,262.55
Total de años: 25
  Usted invertirá: $12,893.56 en su casa en el año 25
$4,134.05 irá al INTERES
$8,759.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $316.53 $757.93 $53,504.62
302 $312.11 $762.35 $52,742.26
303 $307.66 $766.80 $51,975.46
304 $303.19 $771.27 $51,204.19
305 $298.69 $775.77 $50,428.42
306 $294.17 $780.30 $49,648.12
307 $289.61 $784.85 $48,863.27
308 $285.04 $789.43 $48,073.84
309 $280.43 $794.03 $47,279.81
310 $275.80 $798.66 $46,481.15
311 $271.14 $803.32 $45,677.82
312 $266.45 $808.01 $44,869.81
Total de años: 26
  Usted invertirá: $12,893.56 en su casa en el año 26
$3,500.83 irá al INTERES
$9,392.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $261.74 $812.72 $44,057.09
314 $257.00 $817.46 $43,239.63
315 $252.23 $822.23 $42,417.39
316 $247.43 $827.03 $41,590.37
317 $242.61 $831.85 $40,758.51
318 $237.76 $836.71 $39,921.81
319 $232.88 $841.59 $39,080.22
320 $227.97 $846.50 $38,233.73
321 $223.03 $851.43 $37,382.29
322 $218.06 $856.40 $36,525.89
323 $213.07 $861.40 $35,664.50
324 $208.04 $866.42 $34,798.07
Total de años: 27
  Usted invertirá: $12,893.56 en su casa en el año 27
$2,821.82 irá al INTERES
$10,071.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $202.99 $871.47 $33,926.60
326 $197.91 $876.56 $33,050.04
327 $192.79 $881.67 $32,168.37
328 $187.65 $886.81 $31,281.56
329 $182.48 $891.99 $30,389.57
330 $177.27 $897.19 $29,492.38
331 $172.04 $902.42 $28,589.95
332 $166.77 $907.69 $27,682.26
333 $161.48 $912.98 $26,769.28
334 $156.15 $918.31 $25,850.97
335 $150.80 $923.67 $24,927.30
336 $145.41 $929.05 $23,998.25
Total de años: 28
  Usted invertirá: $12,893.56 en su casa en el año 28
$2,093.74 irá al INTERES
$10,799.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $139.99 $934.47 $23,063.78
338 $134.54 $939.92 $22,123.85
339 $129.06 $945.41 $21,178.44
340 $123.54 $950.92 $20,227.52
341 $117.99 $956.47 $19,271.05
342 $112.41 $962.05 $18,309.00
343 $106.80 $967.66 $17,341.34
344 $101.16 $973.31 $16,368.04
345 $95.48 $978.98 $15,389.05
346 $89.77 $984.69 $14,404.36
347 $84.03 $990.44 $13,413.92
348 $78.25 $996.22 $12,417.70
Total de años: 29
  Usted invertirá: $12,893.56 en su casa en el año 29
$1,313.02 irá al INTERES
$11,580.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $72.44 $1,002.03 $11,415.68
350 $66.59 $1,007.87 $10,407.81
351 $60.71 $1,013.75 $9,394.05
352 $54.80 $1,019.66 $8,374.39
353 $48.85 $1,025.61 $7,348.78
354 $42.87 $1,031.60 $6,317.18
355 $36.85 $1,037.61 $5,279.57
356 $30.80 $1,043.67 $4,235.90
357 $24.71 $1,049.75 $3,186.15
358 $18.59 $1,055.88 $2,130.27
359 $12.43 $1,062.04 $1,068.23
360 $6.23 $1,068.23 $0.00
Total de años: 30
  Usted invertirá: $12,893.56 en su casa en el año 30
$475.86 irá al INTERES
$12,417.70 irá al PRINCIPAL
 

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