Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,650.00
Precio a Financiar: $164,350.00
Pago Mensual: $1,093.42


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $958.71 $134.72 $164,215.28
2 $957.92 $135.50 $164,079.78
3 $957.13 $136.29 $163,943.49
4 $956.34 $137.09 $163,806.40
5 $955.54 $137.89 $163,668.51
6 $954.73 $138.69 $163,529.82
7 $953.92 $139.50 $163,390.32
8 $953.11 $140.31 $163,250.01
9 $952.29 $141.13 $163,108.87
10 $951.47 $141.96 $162,966.92
11 $950.64 $142.78 $162,824.13
12 $949.81 $143.62 $162,680.52
Total de años: 1
  Usted invertirá: $13,121.10 en su casa en el año 1
$11,451.61 irá al INTERES
$1,669.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $948.97 $144.45 $162,536.06
14 $948.13 $145.30 $162,390.76
15 $947.28 $146.15 $162,244.62
16 $946.43 $147.00 $162,097.62
17 $945.57 $147.86 $161,949.77
18 $944.71 $148.72 $161,801.05
19 $943.84 $149.59 $161,651.46
20 $942.97 $150.46 $161,501.01
21 $942.09 $151.34 $161,349.67
22 $941.21 $152.22 $161,197.45
23 $940.32 $153.11 $161,044.35
24 $939.43 $154.00 $160,890.35
Total de años: 2
  Usted invertirá: $13,121.10 en su casa en el año 2
$11,330.93 irá al INTERES
$1,790.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $938.53 $154.90 $160,735.45
26 $937.62 $155.80 $160,579.65
27 $936.71 $156.71 $160,422.94
28 $935.80 $157.62 $160,265.31
29 $934.88 $158.54 $160,106.77
30 $933.96 $159.47 $159,947.30
31 $933.03 $160.40 $159,786.90
32 $932.09 $161.33 $159,625.57
33 $931.15 $162.28 $159,463.29
34 $930.20 $163.22 $159,300.07
35 $929.25 $164.17 $159,135.90
36 $928.29 $165.13 $158,970.76
Total de años: 3
  Usted invertirá: $13,121.10 en su casa en el año 3
$11,201.51 irá al INTERES
$1,919.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $927.33 $166.10 $158,804.67
38 $926.36 $167.06 $158,637.60
39 $925.39 $168.04 $158,469.57
40 $924.41 $169.02 $158,300.55
41 $923.42 $170.00 $158,130.54
42 $922.43 $171.00 $157,959.55
43 $921.43 $171.99 $157,787.55
44 $920.43 $173.00 $157,614.55
45 $919.42 $174.01 $157,440.55
46 $918.40 $175.02 $157,265.53
47 $917.38 $176.04 $157,089.48
48 $916.36 $177.07 $156,912.42
Total de años: 4
  Usted invertirá: $13,121.10 en su casa en el año 4
$11,062.75 irá al INTERES
$2,058.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $915.32 $178.10 $156,734.31
50 $914.28 $179.14 $156,555.17
51 $913.24 $180.19 $156,374.99
52 $912.19 $181.24 $156,193.75
53 $911.13 $182.29 $156,011.45
54 $910.07 $183.36 $155,828.10
55 $909.00 $184.43 $155,643.67
56 $907.92 $185.50 $155,458.17
57 $906.84 $186.59 $155,271.58
58 $905.75 $187.67 $155,083.91
59 $904.66 $188.77 $154,895.14
60 $903.55 $189.87 $154,705.27
Total de años: 5
  Usted invertirá: $13,121.10 en su casa en el año 5
$10,913.95 irá al INTERES
$2,207.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $902.45 $190.98 $154,514.29
62 $901.33 $192.09 $154,322.20
63 $900.21 $193.21 $154,128.99
64 $899.09 $194.34 $153,934.65
65 $897.95 $195.47 $153,739.18
66 $896.81 $196.61 $153,542.56
67 $895.66 $197.76 $153,344.80
68 $894.51 $198.91 $153,145.89
69 $893.35 $200.07 $152,945.82
70 $892.18 $201.24 $152,744.58
71 $891.01 $202.41 $152,542.16
72 $889.83 $203.60 $152,338.57
Total de años: 6
  Usted invertirá: $13,121.10 en su casa en el año 6
$10,754.39 irá al INTERES
$2,366.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $888.64 $204.78 $152,133.78
74 $887.45 $205.98 $151,927.81
75 $886.25 $207.18 $151,720.63
76 $885.04 $208.39 $151,512.24
77 $883.82 $209.60 $151,302.64
78 $882.60 $210.83 $151,091.81
79 $881.37 $212.06 $150,879.75
80 $880.13 $213.29 $150,666.46
81 $878.89 $214.54 $150,451.92
82 $877.64 $215.79 $150,236.14
83 $876.38 $217.05 $150,019.09
84 $875.11 $218.31 $149,800.78
Total de años: 7
  Usted invertirá: $13,121.10 en su casa en el año 7
$10,583.30 irá al INTERES
$2,537.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $873.84 $219.59 $149,581.19
86 $872.56 $220.87 $149,360.32
87 $871.27 $222.16 $149,138.16
88 $869.97 $223.45 $148,914.71
89 $868.67 $224.76 $148,689.96
90 $867.36 $226.07 $148,463.89
91 $866.04 $227.39 $148,236.51
92 $864.71 $228.71 $148,007.79
93 $863.38 $230.05 $147,777.75
94 $862.04 $231.39 $147,546.36
95 $860.69 $232.74 $147,313.62
96 $859.33 $234.10 $147,079.53
Total de años: 8
  Usted invertirá: $13,121.10 en su casa en el año 8
$10,399.85 irá al INTERES
$2,721.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $857.96 $235.46 $146,844.07
98 $856.59 $236.83 $146,607.23
99 $855.21 $238.22 $146,369.02
100 $853.82 $239.61 $146,129.41
101 $852.42 $241.00 $145,888.41
102 $851.02 $242.41 $145,646.00
103 $849.60 $243.82 $145,402.18
104 $848.18 $245.25 $145,156.93
105 $846.75 $246.68 $144,910.25
106 $845.31 $248.11 $144,662.14
107 $843.86 $249.56 $144,412.58
108 $842.41 $251.02 $144,161.56
Total de años: 9
  Usted invertirá: $13,121.10 en su casa en el año 9
$10,203.13 irá al INTERES
$2,917.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $840.94 $252.48 $143,909.08
110 $839.47 $253.96 $143,655.12
111 $837.99 $255.44 $143,399.69
112 $836.50 $256.93 $143,142.76
113 $835.00 $258.43 $142,884.33
114 $833.49 $259.93 $142,624.40
115 $831.98 $261.45 $142,362.95
116 $830.45 $262.97 $142,099.98
117 $828.92 $264.51 $141,835.47
118 $827.37 $266.05 $141,569.42
119 $825.82 $267.60 $141,301.82
120 $824.26 $269.16 $141,032.65
Total de años: 10
  Usted invertirá: $13,121.10 en su casa en el año 10
$9,992.19 irá al INTERES
$3,128.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $822.69 $270.73 $140,761.92
122 $821.11 $272.31 $140,489.60
123 $819.52 $273.90 $140,215.70
124 $817.92 $275.50 $139,940.20
125 $816.32 $277.11 $139,663.10
126 $814.70 $278.72 $139,384.37
127 $813.08 $280.35 $139,104.02
128 $811.44 $281.98 $138,822.04
129 $809.80 $283.63 $138,538.41
130 $808.14 $285.28 $138,253.13
131 $806.48 $286.95 $137,966.18
132 $804.80 $288.62 $137,677.56
Total de años: 11
  Usted invertirá: $13,121.10 en su casa en el año 11
$9,766.00 irá al INTERES
$3,355.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $803.12 $290.31 $137,387.25
134 $801.43 $292.00 $137,095.25
135 $799.72 $293.70 $136,801.55
136 $798.01 $295.42 $136,506.13
137 $796.29 $297.14 $136,208.99
138 $794.55 $298.87 $135,910.12
139 $792.81 $300.62 $135,609.51
140 $791.06 $302.37 $135,307.14
141 $789.29 $304.13 $135,003.00
142 $787.52 $305.91 $134,697.10
143 $785.73 $307.69 $134,389.41
144 $783.94 $309.49 $134,079.92
Total de años: 12
  Usted invertirá: $13,121.10 en su casa en el año 12
$9,523.46 irá al INTERES
$3,597.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $782.13 $311.29 $133,768.63
146 $780.32 $313.11 $133,455.52
147 $778.49 $314.93 $133,140.59
148 $776.65 $316.77 $132,823.81
149 $774.81 $318.62 $132,505.20
150 $772.95 $320.48 $132,184.72
151 $771.08 $322.35 $131,862.37
152 $769.20 $324.23 $131,538.14
153 $767.31 $326.12 $131,212.02
154 $765.40 $328.02 $130,884.00
155 $763.49 $329.93 $130,554.07
156 $761.57 $331.86 $130,222.21
Total de años: 13
  Usted invertirá: $13,121.10 en su casa en el año 13
$9,263.39 irá al INTERES
$3,857.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $759.63 $333.80 $129,888.41
158 $757.68 $335.74 $129,552.67
159 $755.72 $337.70 $129,214.97
160 $753.75 $339.67 $128,875.30
161 $751.77 $341.65 $128,533.65
162 $749.78 $343.65 $128,190.00
163 $747.78 $345.65 $127,844.35
164 $745.76 $347.67 $127,496.69
165 $743.73 $349.69 $127,146.99
166 $741.69 $351.73 $126,795.26
167 $739.64 $353.79 $126,441.47
168 $737.58 $355.85 $126,085.62
Total de años: 14
  Usted invertirá: $13,121.10 en su casa en el año 14
$8,984.51 irá al INTERES
$4,136.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $735.50 $357.93 $125,727.70
170 $733.41 $360.01 $125,367.69
171 $731.31 $362.11 $125,005.57
172 $729.20 $364.23 $124,641.35
173 $727.07 $366.35 $124,275.00
174 $724.94 $368.49 $123,906.51
175 $722.79 $370.64 $123,535.87
176 $720.63 $372.80 $123,163.08
177 $718.45 $374.97 $122,788.10
178 $716.26 $377.16 $122,410.94
179 $714.06 $379.36 $122,031.58
180 $711.85 $381.57 $121,650.01
Total de años: 15
  Usted invertirá: $13,121.10 en su casa en el año 15
$8,685.48 irá al INTERES
$4,435.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $709.63 $383.80 $121,266.21
182 $707.39 $386.04 $120,880.17
183 $705.13 $388.29 $120,491.88
184 $702.87 $390.56 $120,101.32
185 $700.59 $392.83 $119,708.49
186 $698.30 $395.13 $119,313.36
187 $695.99 $397.43 $118,915.93
188 $693.68 $399.75 $118,516.19
189 $691.34 $402.08 $118,114.11
190 $689.00 $404.43 $117,709.68
191 $686.64 $406.78 $117,302.89
192 $684.27 $409.16 $116,893.74
Total de años: 16
  Usted invertirá: $13,121.10 en su casa en el año 16
$8,364.83 irá al INTERES
$4,756.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $681.88 $411.54 $116,482.19
194 $679.48 $413.95 $116,068.25
195 $677.06 $416.36 $115,651.89
196 $674.64 $418.79 $115,233.10
197 $672.19 $421.23 $114,811.87
198 $669.74 $423.69 $114,388.18
199 $667.26 $426.16 $113,962.02
200 $664.78 $428.65 $113,533.37
201 $662.28 $431.15 $113,102.23
202 $659.76 $433.66 $112,668.56
203 $657.23 $436.19 $112,232.37
204 $654.69 $438.74 $111,793.64
Total de años: 17
  Usted invertirá: $13,121.10 en su casa en el año 17
$8,021.00 irá al INTERES
$5,100.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $652.13 $441.30 $111,352.34
206 $649.56 $443.87 $110,908.47
207 $646.97 $446.46 $110,462.01
208 $644.36 $449.06 $110,012.95
209 $641.74 $451.68 $109,561.27
210 $639.11 $454.32 $109,106.95
211 $636.46 $456.97 $108,649.98
212 $633.79 $459.63 $108,190.35
213 $631.11 $462.31 $107,728.04
214 $628.41 $465.01 $107,263.03
215 $625.70 $467.72 $106,795.30
216 $622.97 $470.45 $106,324.85
Total de años: 18
  Usted invertirá: $13,121.10 en su casa en el año 18
$7,652.31 irá al INTERES
$5,468.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $620.23 $473.20 $105,851.65
218 $617.47 $475.96 $105,375.70
219 $614.69 $478.73 $104,896.96
220 $611.90 $481.53 $104,415.44
221 $609.09 $484.33 $103,931.10
222 $606.26 $487.16 $103,443.94
223 $603.42 $490.00 $102,953.94
224 $600.56 $492.86 $102,461.08
225 $597.69 $495.74 $101,965.35
226 $594.80 $498.63 $101,466.72
227 $591.89 $501.54 $100,965.18
228 $588.96 $504.46 $100,460.72
Total de años: 19
  Usted invertirá: $13,121.10 en su casa en el año 19
$7,256.97 irá al INTERES
$5,864.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $586.02 $507.40 $99,953.32
230 $583.06 $510.36 $99,442.96
231 $580.08 $513.34 $98,929.62
232 $577.09 $516.34 $98,413.28
233 $574.08 $519.35 $97,893.93
234 $571.05 $522.38 $97,371.56
235 $568.00 $525.42 $96,846.13
236 $564.94 $528.49 $96,317.64
237 $561.85 $531.57 $95,786.07
238 $558.75 $534.67 $95,251.40
239 $555.63 $537.79 $94,713.61
240 $552.50 $540.93 $94,172.68
Total de años: 20
  Usted invertirá: $13,121.10 en su casa en el año 20
$6,833.05 irá al INTERES
$6,288.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $549.34 $544.08 $93,628.59
242 $546.17 $547.26 $93,081.34
243 $542.97 $550.45 $92,530.89
244 $539.76 $553.66 $91,977.23
245 $536.53 $556.89 $91,420.33
246 $533.29 $560.14 $90,860.20
247 $530.02 $563.41 $90,296.79
248 $526.73 $566.69 $89,730.10
249 $523.43 $570.00 $89,160.10
250 $520.10 $573.32 $88,586.77
251 $516.76 $576.67 $88,010.10
252 $513.39 $580.03 $87,430.07
Total de años: 21
  Usted invertirá: $13,121.10 en su casa en el año 21
$6,378.49 irá al INTERES
$6,742.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $510.01 $583.42 $86,846.66
254 $506.61 $586.82 $86,259.84
255 $503.18 $590.24 $85,669.59
256 $499.74 $593.69 $85,075.91
257 $496.28 $597.15 $84,478.76
258 $492.79 $600.63 $83,878.13
259 $489.29 $604.14 $83,273.99
260 $485.76 $607.66 $82,666.33
261 $482.22 $611.20 $82,055.13
262 $478.65 $614.77 $81,440.36
263 $475.07 $618.36 $80,822.00
264 $471.46 $621.96 $80,200.04
Total de años: 22
  Usted invertirá: $13,121.10 en su casa en el año 22
$5,891.06 irá al INTERES
$7,230.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $467.83 $625.59 $79,574.45
266 $464.18 $629.24 $78,945.21
267 $460.51 $632.91 $78,312.30
268 $456.82 $636.60 $77,675.69
269 $453.11 $640.32 $77,035.38
270 $449.37 $644.05 $76,391.33
271 $445.62 $647.81 $75,743.52
272 $441.84 $651.59 $75,091.93
273 $438.04 $655.39 $74,436.54
274 $434.21 $659.21 $73,777.33
275 $430.37 $663.06 $73,114.27
276 $426.50 $666.92 $72,447.35
Total de años: 23
  Usted invertirá: $13,121.10 en su casa en el año 23
$5,368.40 irá al INTERES
$7,752.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $422.61 $670.82 $71,776.53
278 $418.70 $674.73 $71,101.81
279 $414.76 $678.66 $70,423.14
280 $410.80 $682.62 $69,740.52
281 $406.82 $686.60 $69,053.91
282 $402.81 $690.61 $68,363.30
283 $398.79 $694.64 $67,668.66
284 $394.73 $698.69 $66,969.97
285 $390.66 $702.77 $66,267.21
286 $386.56 $706.87 $65,560.34
287 $382.44 $710.99 $64,849.35
288 $378.29 $715.14 $64,134.22
Total de años: 24
  Usted invertirá: $13,121.10 en su casa en el año 24
$4,807.96 irá al INTERES
$8,313.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $374.12 $719.31 $63,414.91
290 $369.92 $723.50 $62,691.40
291 $365.70 $727.72 $61,963.68
292 $361.45 $731.97 $61,231.71
293 $357.18 $736.24 $60,495.47
294 $352.89 $740.53 $59,754.93
295 $348.57 $744.85 $59,010.08
296 $344.23 $749.20 $58,260.88
297 $339.86 $753.57 $57,507.31
298 $335.46 $757.97 $56,749.35
299 $331.04 $762.39 $55,986.96
300 $326.59 $766.83 $55,220.12
Total de años: 25
  Usted invertirá: $13,121.10 en su casa en el año 25
$4,207.01 irá al INTERES
$8,914.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $322.12 $771.31 $54,448.82
302 $317.62 $775.81 $53,673.01
303 $313.09 $780.33 $52,892.68
304 $308.54 $784.88 $52,107.79
305 $303.96 $789.46 $51,318.33
306 $299.36 $794.07 $50,524.26
307 $294.72 $798.70 $49,725.56
308 $290.07 $803.36 $48,922.21
309 $285.38 $808.05 $48,114.16
310 $280.67 $812.76 $47,301.40
311 $275.92 $817.50 $46,483.90
312 $271.16 $822.27 $45,661.63
Total de años: 26
  Usted invertirá: $13,121.10 en su casa en el año 26
$3,562.60 irá al INTERES
$9,558.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $266.36 $827.07 $44,834.57
314 $261.53 $831.89 $44,002.68
315 $256.68 $836.74 $43,165.94
316 $251.80 $841.62 $42,324.31
317 $246.89 $846.53 $41,477.78
318 $241.95 $851.47 $40,626.31
319 $236.99 $856.44 $39,769.87
320 $231.99 $861.43 $38,908.44
321 $226.97 $866.46 $38,041.98
322 $221.91 $871.51 $37,170.47
323 $216.83 $876.60 $36,293.87
324 $211.71 $881.71 $35,412.16
Total de años: 27
  Usted invertirá: $13,121.10 en su casa en el año 27
$2,871.62 irá al INTERES
$10,249.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $206.57 $886.85 $34,525.30
326 $201.40 $892.03 $33,633.28
327 $196.19 $897.23 $32,736.05
328 $190.96 $902.46 $31,833.58
329 $185.70 $907.73 $30,925.85
330 $180.40 $913.02 $30,012.83
331 $175.07 $918.35 $29,094.48
332 $169.72 $923.71 $28,170.77
333 $164.33 $929.10 $27,241.68
334 $158.91 $934.51 $26,307.16
335 $153.46 $939.97 $25,367.20
336 $147.98 $945.45 $24,421.75
Total de años: 28
  Usted invertirá: $13,121.10 en su casa en el año 28
$2,130.69 irá al INTERES
$10,990.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $142.46 $950.96 $23,470.78
338 $136.91 $956.51 $22,514.27
339 $131.33 $962.09 $21,552.18
340 $125.72 $967.70 $20,584.48
341 $120.08 $973.35 $19,611.13
342 $114.40 $979.03 $18,632.10
343 $108.69 $984.74 $17,647.36
344 $102.94 $990.48 $16,656.88
345 $97.17 $996.26 $15,660.62
346 $91.35 $1,002.07 $14,658.55
347 $85.51 $1,007.92 $13,650.64
348 $79.63 $1,013.80 $12,636.84
Total de años: 29
  Usted invertirá: $13,121.10 en su casa en el año 29
$1,336.19 irá al INTERES
$11,784.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $73.71 $1,019.71 $11,617.13
350 $67.77 $1,025.66 $10,591.47
351 $61.78 $1,031.64 $9,559.83
352 $55.77 $1,037.66 $8,522.17
353 $49.71 $1,043.71 $7,478.46
354 $43.62 $1,049.80 $6,428.66
355 $37.50 $1,055.92 $5,372.74
356 $31.34 $1,062.08 $4,310.65
357 $25.15 $1,068.28 $3,242.37
358 $18.91 $1,074.51 $2,167.86
359 $12.65 $1,080.78 $1,087.08
360 $6.34 $1,087.08 $0.00
Total de años: 30
  Usted invertirá: $13,121.10 en su casa en el año 30
$484.26 irá al INTERES
$12,636.84 irá al PRINCIPAL
 

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