Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,799.95
Precio a Financiar: $167,199.05
Pago Mensual: $1,112.38


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $975.33 $137.05 $167,062.00
2 $974.53 $137.85 $166,924.15
3 $973.72 $138.66 $166,785.49
4 $972.92 $139.46 $166,646.03
5 $972.10 $140.28 $166,505.75
6 $971.28 $141.10 $166,364.65
7 $970.46 $141.92 $166,222.74
8 $969.63 $142.75 $166,079.99
9 $968.80 $143.58 $165,936.41
10 $967.96 $144.42 $165,791.99
11 $967.12 $145.26 $165,646.73
12 $966.27 $146.11 $165,500.63
Total de años: 1
  Usted invertirá: $13,348.55 en su casa en el año 1
$11,650.13 irá al INTERES
$1,698.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $965.42 $146.96 $165,353.67
14 $964.56 $147.82 $165,205.85
15 $963.70 $148.68 $165,057.17
16 $962.83 $149.55 $164,907.63
17 $961.96 $150.42 $164,757.21
18 $961.08 $151.30 $164,605.91
19 $960.20 $152.18 $164,453.73
20 $959.31 $153.07 $164,300.67
21 $958.42 $153.96 $164,146.71
22 $957.52 $154.86 $163,991.85
23 $956.62 $155.76 $163,836.09
24 $955.71 $156.67 $163,679.42
Total de años: 2
  Usted invertirá: $13,348.55 en su casa en el año 2
$11,527.35 irá al INTERES
$1,821.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $954.80 $157.58 $163,521.84
26 $953.88 $158.50 $163,363.34
27 $952.95 $159.43 $163,203.91
28 $952.02 $160.36 $163,043.55
29 $951.09 $161.29 $162,882.26
30 $950.15 $162.23 $162,720.03
31 $949.20 $163.18 $162,556.85
32 $948.25 $164.13 $162,392.72
33 $947.29 $165.09 $162,227.63
34 $946.33 $166.05 $162,061.58
35 $945.36 $167.02 $161,894.56
36 $944.38 $167.99 $161,726.56
Total de años: 3
  Usted invertirá: $13,348.55 en su casa en el año 3
$11,395.69 irá al INTERES
$1,952.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $943.40 $168.97 $161,557.59
38 $942.42 $169.96 $161,387.63
39 $941.43 $170.95 $161,216.68
40 $940.43 $171.95 $161,044.73
41 $939.43 $172.95 $160,871.78
42 $938.42 $173.96 $160,697.82
43 $937.40 $174.98 $160,522.84
44 $936.38 $176.00 $160,346.84
45 $935.36 $177.02 $160,169.82
46 $934.32 $178.06 $159,991.77
47 $933.29 $179.09 $159,812.67
48 $932.24 $180.14 $159,632.53
Total de años: 4
  Usted invertirá: $13,348.55 en su casa en el año 4
$11,254.52 irá al INTERES
$2,094.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $931.19 $181.19 $159,451.34
50 $930.13 $182.25 $159,269.10
51 $929.07 $183.31 $159,085.79
52 $928.00 $184.38 $158,901.41
53 $926.92 $185.45 $158,715.95
54 $925.84 $186.54 $158,529.42
55 $924.75 $187.62 $158,341.79
56 $923.66 $188.72 $158,153.07
57 $922.56 $189.82 $157,963.25
58 $921.45 $190.93 $157,772.33
59 $920.34 $192.04 $157,580.29
60 $919.22 $193.16 $157,387.12
Total de años: 5
  Usted invertirá: $13,348.55 en su casa en el año 5
$11,103.14 irá al INTERES
$2,245.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $918.09 $194.29 $157,192.84
62 $916.96 $195.42 $156,997.41
63 $915.82 $196.56 $156,800.85
64 $914.67 $197.71 $156,603.15
65 $913.52 $198.86 $156,404.28
66 $912.36 $200.02 $156,204.26
67 $911.19 $201.19 $156,003.08
68 $910.02 $202.36 $155,800.71
69 $908.84 $203.54 $155,597.17
70 $907.65 $204.73 $155,392.44
71 $906.46 $205.92 $155,186.52
72 $905.25 $207.12 $154,979.39
Total de años: 6
  Usted invertirá: $13,348.55 en su casa en el año 6
$10,940.82 irá al INTERES
$2,407.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $904.05 $208.33 $154,771.06
74 $902.83 $209.55 $154,561.51
75 $901.61 $210.77 $154,350.74
76 $900.38 $212.00 $154,138.74
77 $899.14 $213.24 $153,925.51
78 $897.90 $214.48 $153,711.03
79 $896.65 $215.73 $153,495.29
80 $895.39 $216.99 $153,278.30
81 $894.12 $218.26 $153,060.05
82 $892.85 $219.53 $152,840.52
83 $891.57 $220.81 $152,619.71
84 $890.28 $222.10 $152,397.61
Total de años: 7
  Usted invertirá: $13,348.55 en su casa en el año 7
$10,766.77 irá al INTERES
$2,581.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $888.99 $223.39 $152,174.22
86 $887.68 $224.70 $151,949.52
87 $886.37 $226.01 $151,723.51
88 $885.05 $227.33 $151,496.19
89 $883.73 $228.65 $151,267.54
90 $882.39 $229.99 $151,037.55
91 $881.05 $231.33 $150,806.22
92 $879.70 $232.68 $150,573.55
93 $878.35 $234.03 $150,339.51
94 $876.98 $235.40 $150,104.11
95 $875.61 $236.77 $149,867.34
96 $874.23 $238.15 $149,629.19
Total de años: 8
  Usted invertirá: $13,348.55 en su casa en el año 8
$10,580.13 irá al INTERES
$2,768.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $872.84 $239.54 $149,389.65
98 $871.44 $240.94 $149,148.71
99 $870.03 $242.35 $148,906.36
100 $868.62 $243.76 $148,662.60
101 $867.20 $245.18 $148,417.42
102 $865.77 $246.61 $148,170.81
103 $864.33 $248.05 $147,922.76
104 $862.88 $249.50 $147,673.26
105 $861.43 $250.95 $147,422.31
106 $859.96 $252.42 $147,169.90
107 $858.49 $253.89 $146,916.01
108 $857.01 $255.37 $146,660.64
Total de años: 9
  Usted invertirá: $13,348.55 en su casa en el año 9
$10,380.00 irá al INTERES
$2,968.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $855.52 $256.86 $146,403.78
110 $854.02 $258.36 $146,145.42
111 $852.51 $259.86 $145,885.56
112 $851.00 $261.38 $145,624.18
113 $849.47 $262.91 $145,361.27
114 $847.94 $264.44 $145,096.83
115 $846.40 $265.98 $144,830.85
116 $844.85 $267.53 $144,563.32
117 $843.29 $269.09 $144,294.23
118 $841.72 $270.66 $144,023.56
119 $840.14 $272.24 $143,751.32
120 $838.55 $273.83 $143,477.49
Total de años: 10
  Usted invertirá: $13,348.55 en su casa en el año 10
$10,165.41 irá al INTERES
$3,183.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $836.95 $275.43 $143,202.06
122 $835.35 $277.03 $142,925.03
123 $833.73 $278.65 $142,646.38
124 $832.10 $280.28 $142,366.10
125 $830.47 $281.91 $142,084.19
126 $828.82 $283.55 $141,800.64
127 $827.17 $285.21 $141,515.43
128 $825.51 $286.87 $141,228.56
129 $823.83 $288.55 $140,940.01
130 $822.15 $290.23 $140,649.78
131 $820.46 $291.92 $140,357.86
132 $818.75 $293.63 $140,064.23
Total de años: 11
  Usted invertirá: $13,348.55 en su casa en el año 11
$9,935.30 irá al INTERES
$3,413.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $817.04 $295.34 $139,768.89
134 $815.32 $297.06 $139,471.83
135 $813.59 $298.79 $139,173.04
136 $811.84 $300.54 $138,872.50
137 $810.09 $302.29 $138,570.21
138 $808.33 $304.05 $138,266.16
139 $806.55 $305.83 $137,960.33
140 $804.77 $307.61 $137,652.72
141 $802.97 $309.41 $137,343.32
142 $801.17 $311.21 $137,032.11
143 $799.35 $313.03 $136,719.08
144 $797.53 $314.85 $136,404.23
Total de años: 12
  Usted invertirá: $13,348.55 en su casa en el año 12
$9,688.55 irá al INTERES
$3,660.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $795.69 $316.69 $136,087.54
146 $793.84 $318.54 $135,769.01
147 $791.99 $320.39 $135,448.61
148 $790.12 $322.26 $135,126.35
149 $788.24 $324.14 $134,802.21
150 $786.35 $326.03 $134,476.17
151 $784.44 $327.94 $134,148.24
152 $782.53 $329.85 $133,818.39
153 $780.61 $331.77 $133,486.62
154 $778.67 $333.71 $133,152.91
155 $776.73 $335.65 $132,817.26
156 $774.77 $337.61 $132,479.64
Total de años: 13
  Usted invertirá: $13,348.55 en su casa en el año 13
$9,423.97 irá al INTERES
$3,924.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $772.80 $339.58 $132,140.06
158 $770.82 $341.56 $131,798.50
159 $768.82 $343.55 $131,454.95
160 $766.82 $345.56 $131,109.39
161 $764.80 $347.57 $130,761.81
162 $762.78 $349.60 $130,412.21
163 $760.74 $351.64 $130,060.57
164 $758.69 $353.69 $129,706.88
165 $756.62 $355.76 $129,351.12
166 $754.55 $357.83 $128,993.29
167 $752.46 $359.92 $128,633.37
168 $750.36 $362.02 $128,271.35
Total de años: 14
  Usted invertirá: $13,348.55 en su casa en el año 14
$9,140.26 irá al INTERES
$4,208.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $748.25 $364.13 $127,907.22
170 $746.13 $366.25 $127,540.97
171 $743.99 $368.39 $127,172.58
172 $741.84 $370.54 $126,802.04
173 $739.68 $372.70 $126,429.34
174 $737.50 $374.87 $126,054.46
175 $735.32 $377.06 $125,677.40
176 $733.12 $379.26 $125,298.14
177 $730.91 $381.47 $124,916.67
178 $728.68 $383.70 $124,532.97
179 $726.44 $385.94 $124,147.03
180 $724.19 $388.19 $123,758.84
Total de años: 15
  Usted invertirá: $13,348.55 en su casa en el año 15
$8,836.04 irá al INTERES
$4,512.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $721.93 $390.45 $123,368.39
182 $719.65 $392.73 $122,975.66
183 $717.36 $395.02 $122,580.64
184 $715.05 $397.33 $122,183.31
185 $712.74 $399.64 $121,783.67
186 $710.40 $401.97 $121,381.69
187 $708.06 $404.32 $120,977.37
188 $705.70 $406.68 $120,570.69
189 $703.33 $409.05 $120,161.64
190 $700.94 $411.44 $119,750.21
191 $698.54 $413.84 $119,336.37
192 $696.13 $416.25 $118,920.12
Total de años: 16
  Usted invertirá: $13,348.55 en su casa en el año 16
$8,509.83 irá al INTERES
$4,838.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $693.70 $418.68 $118,501.44
194 $691.26 $421.12 $118,080.32
195 $688.80 $423.58 $117,656.74
196 $686.33 $426.05 $117,230.69
197 $683.85 $428.53 $116,802.16
198 $681.35 $431.03 $116,371.13
199 $678.83 $433.55 $115,937.58
200 $676.30 $436.08 $115,501.50
201 $673.76 $438.62 $115,062.88
202 $671.20 $441.18 $114,621.70
203 $668.63 $443.75 $114,177.95
204 $666.04 $446.34 $113,731.61
Total de años: 17
  Usted invertirá: $13,348.55 en su casa en el año 17
$8,160.04 irá al INTERES
$5,188.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $663.43 $448.95 $113,282.66
206 $660.82 $451.56 $112,831.10
207 $658.18 $454.20 $112,376.90
208 $655.53 $456.85 $111,920.05
209 $652.87 $459.51 $111,460.54
210 $650.19 $462.19 $110,998.35
211 $647.49 $464.89 $110,533.46
212 $644.78 $467.60 $110,065.86
213 $642.05 $470.33 $109,595.53
214 $639.31 $473.07 $109,122.46
215 $636.55 $475.83 $108,646.63
216 $633.77 $478.61 $108,168.02
Total de años: 18
  Usted invertirá: $13,348.55 en su casa en el año 18
$7,784.96 irá al INTERES
$5,563.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $630.98 $481.40 $107,686.62
218 $628.17 $484.21 $107,202.41
219 $625.35 $487.03 $106,715.38
220 $622.51 $489.87 $106,225.51
221 $619.65 $492.73 $105,732.78
222 $616.77 $495.60 $105,237.17
223 $613.88 $498.50 $104,738.67
224 $610.98 $501.40 $104,237.27
225 $608.05 $504.33 $103,732.94
226 $605.11 $507.27 $103,225.67
227 $602.15 $510.23 $102,715.44
228 $599.17 $513.21 $102,202.24
Total de años: 19
  Usted invertirá: $13,348.55 en su casa en el año 19
$7,382.77 irá al INTERES
$5,965.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $596.18 $516.20 $101,686.04
230 $593.17 $519.21 $101,166.83
231 $590.14 $522.24 $100,644.59
232 $587.09 $525.29 $100,119.30
233 $584.03 $528.35 $99,590.95
234 $580.95 $531.43 $99,059.52
235 $577.85 $534.53 $98,524.98
236 $574.73 $537.65 $97,987.33
237 $571.59 $540.79 $97,446.55
238 $568.44 $543.94 $96,902.61
239 $565.27 $547.11 $96,355.49
240 $562.07 $550.31 $95,805.19
Total de años: 20
  Usted invertirá: $13,348.55 en su casa en el año 20
$6,951.50 irá al INTERES
$6,397.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $558.86 $553.52 $95,251.67
242 $555.63 $556.74 $94,694.93
243 $552.39 $559.99 $94,134.93
244 $549.12 $563.26 $93,571.67
245 $545.83 $566.54 $93,005.13
246 $542.53 $569.85 $92,435.28
247 $539.21 $573.17 $91,862.11
248 $535.86 $576.52 $91,285.59
249 $532.50 $579.88 $90,705.71
250 $529.12 $583.26 $90,122.45
251 $525.71 $586.67 $89,535.78
252 $522.29 $590.09 $88,945.69
Total de años: 21
  Usted invertirá: $13,348.55 en su casa en el año 21
$6,489.06 irá al INTERES
$6,859.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $518.85 $593.53 $88,352.16
254 $515.39 $596.99 $87,755.17
255 $511.91 $600.47 $87,154.70
256 $508.40 $603.98 $86,550.72
257 $504.88 $607.50 $85,943.22
258 $501.34 $611.04 $85,332.18
259 $497.77 $614.61 $84,717.57
260 $494.19 $618.19 $84,099.38
261 $490.58 $621.80 $83,477.58
262 $486.95 $625.43 $82,852.15
263 $483.30 $629.08 $82,223.07
264 $479.63 $632.74 $81,590.33
Total de años: 22
  Usted invertirá: $13,348.55 en su casa en el año 22
$5,993.19 irá al INTERES
$7,355.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $475.94 $636.44 $80,953.89
266 $472.23 $640.15 $80,313.74
267 $468.50 $643.88 $79,669.86
268 $464.74 $647.64 $79,022.22
269 $460.96 $651.42 $78,370.81
270 $457.16 $655.22 $77,715.59
271 $453.34 $659.04 $77,056.55
272 $449.50 $662.88 $76,393.67
273 $445.63 $666.75 $75,726.92
274 $441.74 $670.64 $75,056.28
275 $437.83 $674.55 $74,381.73
276 $433.89 $678.49 $73,703.24
Total de años: 23
  Usted invertirá: $13,348.55 en su casa en el año 23
$5,461.47 irá al INTERES
$7,887.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $429.94 $682.44 $73,020.80
278 $425.95 $686.42 $72,334.37
279 $421.95 $690.43 $71,643.94
280 $417.92 $694.46 $70,949.49
281 $413.87 $698.51 $70,250.98
282 $409.80 $702.58 $69,548.40
283 $405.70 $706.68 $68,841.72
284 $401.58 $710.80 $68,130.92
285 $397.43 $714.95 $67,415.97
286 $393.26 $719.12 $66,696.85
287 $389.06 $723.31 $65,973.53
288 $384.85 $727.53 $65,246.00
Total de años: 24
  Usted invertirá: $13,348.55 en su casa en el año 24
$4,891.31 irá al INTERES
$8,457.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $380.60 $731.78 $64,514.22
290 $376.33 $736.05 $63,778.17
291 $372.04 $740.34 $63,037.83
292 $367.72 $744.66 $62,293.18
293 $363.38 $749.00 $61,544.17
294 $359.01 $753.37 $60,790.80
295 $354.61 $757.77 $60,033.03
296 $350.19 $762.19 $59,270.85
297 $345.75 $766.63 $58,504.22
298 $341.27 $771.10 $57,733.11
299 $336.78 $775.60 $56,957.51
300 $332.25 $780.13 $56,177.38
Total de años: 25
  Usted invertirá: $13,348.55 en su casa en el año 25
$4,279.93 irá al INTERES
$9,068.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $327.70 $784.68 $55,392.70
302 $323.12 $789.26 $54,603.45
303 $318.52 $793.86 $53,809.59
304 $313.89 $798.49 $53,011.10
305 $309.23 $803.15 $52,207.95
306 $304.55 $807.83 $51,400.12
307 $299.83 $812.55 $50,587.57
308 $295.09 $817.29 $49,770.28
309 $290.33 $822.05 $48,948.23
310 $285.53 $826.85 $48,121.38
311 $280.71 $831.67 $47,289.71
312 $275.86 $836.52 $46,453.19
Total de años: 26
  Usted invertirá: $13,348.55 en su casa en el año 26
$3,624.36 irá al INTERES
$9,724.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $270.98 $841.40 $45,611.79
314 $266.07 $846.31 $44,765.48
315 $261.13 $851.25 $43,914.23
316 $256.17 $856.21 $43,058.02
317 $251.17 $861.21 $42,196.81
318 $246.15 $866.23 $41,330.58
319 $241.10 $871.28 $40,459.29
320 $236.01 $876.37 $39,582.93
321 $230.90 $881.48 $38,701.45
322 $225.76 $886.62 $37,814.83
323 $220.59 $891.79 $36,923.03
324 $215.38 $897.00 $36,026.04
Total de años: 27
  Usted invertirá: $13,348.55 en su casa en el año 27
$2,921.40 irá al INTERES
$10,427.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $210.15 $902.23 $35,123.81
326 $204.89 $907.49 $34,216.32
327 $199.60 $912.78 $33,303.54
328 $194.27 $918.11 $32,385.43
329 $188.91 $923.46 $31,461.96
330 $183.53 $928.85 $30,533.11
331 $178.11 $934.27 $29,598.84
332 $172.66 $939.72 $28,659.12
333 $167.18 $945.20 $27,713.92
334 $161.66 $950.71 $26,763.21
335 $156.12 $956.26 $25,806.94
336 $150.54 $961.84 $24,845.11
Total de años: 28
  Usted invertirá: $13,348.55 en su casa en el año 28
$2,167.62 irá al INTERES
$11,180.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $144.93 $967.45 $23,877.66
338 $139.29 $973.09 $22,904.56
339 $133.61 $978.77 $21,925.79
340 $127.90 $984.48 $20,941.31
341 $122.16 $990.22 $19,951.09
342 $116.38 $996.00 $18,955.09
343 $110.57 $1,001.81 $17,953.29
344 $104.73 $1,007.65 $16,945.63
345 $98.85 $1,013.53 $15,932.10
346 $92.94 $1,019.44 $14,912.66
347 $86.99 $1,025.39 $13,887.27
348 $81.01 $1,031.37 $12,855.90
Total de años: 29
  Usted invertirá: $13,348.55 en su casa en el año 29
$1,359.35 irá al INTERES
$11,989.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $74.99 $1,037.39 $11,818.52
350 $68.94 $1,043.44 $10,775.08
351 $62.85 $1,049.52 $9,725.55
352 $56.73 $1,055.65 $8,669.91
353 $50.57 $1,061.80 $7,608.10
354 $44.38 $1,068.00 $6,540.10
355 $38.15 $1,074.23 $5,465.87
356 $31.88 $1,080.50 $4,385.38
357 $25.58 $1,086.80 $3,298.58
358 $19.24 $1,093.14 $2,205.44
359 $12.87 $1,099.51 $1,105.93
360 $6.45 $1,105.93 $0.00
Total de años: 30
  Usted invertirá: $13,348.55 en su casa en el año 30
$492.65 irá al INTERES
$12,855.90 irá al PRINCIPAL
 

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