Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,950.00
Precio a Financiar: $170,050.00
Pago Mensual: $1,131.35


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $991.96 $139.39 $169,910.61
2 $991.15 $140.20 $169,770.41
3 $990.33 $141.02 $169,629.39
4 $989.50 $141.84 $169,487.55
5 $988.68 $142.67 $169,344.88
6 $987.85 $143.50 $169,201.38
7 $987.01 $144.34 $169,057.04
8 $986.17 $145.18 $168,911.86
9 $985.32 $146.03 $168,765.83
10 $984.47 $146.88 $168,618.95
11 $983.61 $147.74 $168,471.21
12 $982.75 $148.60 $168,322.62
Total de años: 1
  Usted invertirá: $13,576.16 en su casa en el año 1
$11,848.78 irá al INTERES
$1,727.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $981.88 $149.46 $168,173.15
14 $981.01 $150.34 $168,022.81
15 $980.13 $151.21 $167,871.60
16 $979.25 $152.10 $167,719.50
17 $978.36 $152.98 $167,566.52
18 $977.47 $153.88 $167,412.65
19 $976.57 $154.77 $167,257.87
20 $975.67 $155.68 $167,102.20
21 $974.76 $156.58 $166,945.61
22 $973.85 $157.50 $166,788.11
23 $972.93 $158.42 $166,629.70
24 $972.01 $159.34 $166,470.36
Total de años: 2
  Usted invertirá: $13,576.16 en su casa en el año 2
$11,723.91 irá al INTERES
$1,852.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $971.08 $160.27 $166,310.09
26 $970.14 $161.20 $166,148.88
27 $969.20 $162.15 $165,986.74
28 $968.26 $163.09 $165,823.65
29 $967.30 $164.04 $165,659.61
30 $966.35 $165.00 $165,494.61
31 $965.39 $165.96 $165,328.64
32 $964.42 $166.93 $165,161.71
33 $963.44 $167.90 $164,993.81
34 $962.46 $168.88 $164,824.93
35 $961.48 $169.87 $164,655.06
36 $960.49 $170.86 $164,484.20
Total de años: 3
  Usted invertirá: $13,576.16 en su casa en el año 3
$11,590.01 irá al INTERES
$1,986.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $959.49 $171.86 $164,312.35
38 $958.49 $172.86 $164,139.49
39 $957.48 $173.87 $163,965.62
40 $956.47 $174.88 $163,790.74
41 $955.45 $175.90 $163,614.84
42 $954.42 $176.93 $163,437.91
43 $953.39 $177.96 $163,259.95
44 $952.35 $179.00 $163,080.96
45 $951.31 $180.04 $162,900.91
46 $950.26 $181.09 $162,719.82
47 $949.20 $182.15 $162,537.67
48 $948.14 $183.21 $162,354.46
Total de años: 4
  Usted invertirá: $13,576.16 en su casa en el año 4
$11,446.43 irá al INTERES
$2,129.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $947.07 $184.28 $162,170.18
50 $945.99 $185.35 $161,984.83
51 $944.91 $186.44 $161,798.40
52 $943.82 $187.52 $161,610.87
53 $942.73 $188.62 $161,422.26
54 $941.63 $189.72 $161,232.54
55 $940.52 $190.82 $161,041.71
56 $939.41 $191.94 $160,849.78
57 $938.29 $193.06 $160,656.72
58 $937.16 $194.18 $160,462.54
59 $936.03 $195.32 $160,267.22
60 $934.89 $196.45 $160,070.77
Total de años: 5
  Usted invertirá: $13,576.16 en su casa en el año 5
$11,292.47 irá al INTERES
$2,283.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $933.75 $197.60 $159,873.17
62 $932.59 $198.75 $159,674.41
63 $931.43 $199.91 $159,474.50
64 $930.27 $201.08 $159,273.42
65 $929.09 $202.25 $159,071.17
66 $927.92 $203.43 $158,867.74
67 $926.73 $204.62 $158,663.12
68 $925.53 $205.81 $158,457.31
69 $924.33 $207.01 $158,250.30
70 $923.13 $208.22 $158,042.08
71 $921.91 $209.43 $157,832.64
72 $920.69 $210.66 $157,621.98
Total de años: 6
  Usted invertirá: $13,576.16 en su casa en el año 6
$11,127.38 irá al INTERES
$2,448.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $919.46 $211.89 $157,410.10
74 $918.23 $213.12 $157,196.98
75 $916.98 $214.36 $156,982.61
76 $915.73 $215.61 $156,767.00
77 $914.47 $216.87 $156,550.13
78 $913.21 $218.14 $156,331.99
79 $911.94 $219.41 $156,112.58
80 $910.66 $220.69 $155,891.89
81 $909.37 $221.98 $155,669.91
82 $908.07 $223.27 $155,446.64
83 $906.77 $224.57 $155,222.06
84 $905.46 $225.88 $154,996.18
Total de años: 7
  Usted invertirá: $13,576.16 en su casa en el año 7
$10,950.36 irá al INTERES
$2,625.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $904.14 $227.20 $154,768.98
86 $902.82 $228.53 $154,540.45
87 $901.49 $229.86 $154,310.59
88 $900.15 $231.20 $154,079.38
89 $898.80 $232.55 $153,846.83
90 $897.44 $233.91 $153,612.93
91 $896.08 $235.27 $153,377.66
92 $894.70 $236.64 $153,141.01
93 $893.32 $238.02 $152,902.99
94 $891.93 $239.41 $152,663.57
95 $890.54 $240.81 $152,422.77
96 $889.13 $242.21 $152,180.55
Total de años: 8
  Usted invertirá: $13,576.16 en su casa en el año 8
$10,760.54 irá al INTERES
$2,815.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $887.72 $243.63 $151,936.92
98 $886.30 $245.05 $151,691.88
99 $884.87 $246.48 $151,445.40
100 $883.43 $247.92 $151,197.48
101 $881.99 $249.36 $150,948.12
102 $880.53 $250.82 $150,697.31
103 $879.07 $252.28 $150,445.03
104 $877.60 $253.75 $150,191.27
105 $876.12 $255.23 $149,936.04
106 $874.63 $256.72 $149,679.32
107 $873.13 $258.22 $149,421.11
108 $871.62 $259.72 $149,161.38
Total de años: 9
  Usted invertirá: $13,576.16 en su casa en el año 9
$10,556.99 irá al INTERES
$3,019.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $870.11 $261.24 $148,900.14
110 $868.58 $262.76 $148,637.38
111 $867.05 $264.30 $148,373.09
112 $865.51 $265.84 $148,107.25
113 $863.96 $267.39 $147,839.86
114 $862.40 $268.95 $147,570.91
115 $860.83 $270.52 $147,300.40
116 $859.25 $272.09 $147,028.30
117 $857.67 $273.68 $146,754.62
118 $856.07 $275.28 $146,479.34
119 $854.46 $276.88 $146,202.46
120 $852.85 $278.50 $145,923.96
Total de años: 10
  Usted invertirá: $13,576.16 en su casa en el año 10
$10,338.74 irá al INTERES
$3,237.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $851.22 $280.12 $145,643.83
122 $849.59 $281.76 $145,362.08
123 $847.95 $283.40 $145,078.67
124 $846.29 $285.05 $144,793.62
125 $844.63 $286.72 $144,506.90
126 $842.96 $288.39 $144,218.51
127 $841.27 $290.07 $143,928.44
128 $839.58 $291.76 $143,636.68
129 $837.88 $293.47 $143,343.21
130 $836.17 $295.18 $143,048.03
131 $834.45 $296.90 $142,751.13
132 $832.71 $298.63 $142,452.50
Total de años: 11
  Usted invertirá: $13,576.16 en su casa en el año 11
$10,104.70 irá al INTERES
$3,471.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $830.97 $300.37 $142,152.13
134 $829.22 $302.13 $141,850.00
135 $827.46 $303.89 $141,546.11
136 $825.69 $305.66 $141,240.45
137 $823.90 $307.44 $140,933.01
138 $822.11 $309.24 $140,623.77
139 $820.31 $311.04 $140,312.73
140 $818.49 $312.86 $139,999.87
141 $816.67 $314.68 $139,685.19
142 $814.83 $316.52 $139,368.67
143 $812.98 $318.36 $139,050.31
144 $811.13 $320.22 $138,730.09
Total de años: 12
  Usted invertirá: $13,576.16 en su casa en el año 12
$9,853.75 irá al INTERES
$3,722.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $809.26 $322.09 $138,408.00
146 $807.38 $323.97 $138,084.03
147 $805.49 $325.86 $137,758.18
148 $803.59 $327.76 $137,430.42
149 $801.68 $329.67 $137,100.75
150 $799.75 $331.59 $136,769.16
151 $797.82 $333.53 $136,435.63
152 $795.87 $335.47 $136,100.16
153 $793.92 $337.43 $135,762.73
154 $791.95 $339.40 $135,423.33
155 $789.97 $341.38 $135,081.96
156 $787.98 $343.37 $134,738.59
Total de años: 13
  Usted invertirá: $13,576.16 en su casa en el año 13
$9,584.66 irá al INTERES
$3,991.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $785.98 $345.37 $134,393.21
158 $783.96 $347.39 $134,045.83
159 $781.93 $349.41 $133,696.42
160 $779.90 $351.45 $133,344.96
161 $777.85 $353.50 $132,991.46
162 $775.78 $355.56 $132,635.90
163 $773.71 $357.64 $132,278.26
164 $771.62 $359.72 $131,918.54
165 $769.52 $361.82 $131,556.72
166 $767.41 $363.93 $131,192.78
167 $765.29 $366.06 $130,826.73
168 $763.16 $368.19 $130,458.54
Total de años: 14
  Usted invertirá: $13,576.16 en su casa en el año 14
$9,296.11 irá al INTERES
$4,280.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $761.01 $370.34 $130,088.20
170 $758.85 $372.50 $129,715.70
171 $756.67 $374.67 $129,341.03
172 $754.49 $376.86 $128,964.17
173 $752.29 $379.06 $128,585.11
174 $750.08 $381.27 $128,203.85
175 $747.86 $383.49 $127,820.36
176 $745.62 $385.73 $127,434.63
177 $743.37 $387.98 $127,046.65
178 $741.11 $390.24 $126,656.41
179 $738.83 $392.52 $126,263.89
180 $736.54 $394.81 $125,869.08
Total de años: 15
  Usted invertirá: $13,576.16 en su casa en el año 15
$8,986.71 irá al INTERES
$4,589.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $734.24 $397.11 $125,471.97
182 $731.92 $399.43 $125,072.54
183 $729.59 $401.76 $124,670.79
184 $727.25 $404.10 $124,266.69
185 $724.89 $406.46 $123,860.23
186 $722.52 $408.83 $123,451.40
187 $720.13 $411.21 $123,040.19
188 $717.73 $413.61 $122,626.57
189 $715.32 $416.03 $122,210.55
190 $712.89 $418.45 $121,792.10
191 $710.45 $420.89 $121,371.20
192 $708.00 $423.35 $120,947.86
Total de años: 16
  Usted invertirá: $13,576.16 en su casa en el año 16
$8,654.94 irá al INTERES
$4,921.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $705.53 $425.82 $120,522.04
194 $703.05 $428.30 $120,093.74
195 $700.55 $430.80 $119,662.94
196 $698.03 $433.31 $119,229.62
197 $695.51 $435.84 $118,793.78
198 $692.96 $438.38 $118,355.40
199 $690.41 $440.94 $117,914.46
200 $687.83 $443.51 $117,470.95
201 $685.25 $446.10 $117,024.85
202 $682.64 $448.70 $116,576.14
203 $680.03 $451.32 $116,124.82
204 $677.39 $453.95 $115,670.87
Total de años: 17
  Usted invertirá: $13,576.16 en su casa en el año 17
$8,299.18 irá al INTERES
$5,276.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $674.75 $456.60 $115,214.27
206 $672.08 $459.26 $114,755.01
207 $669.40 $461.94 $114,293.07
208 $666.71 $464.64 $113,828.43
209 $664.00 $467.35 $113,361.08
210 $661.27 $470.07 $112,891.01
211 $658.53 $472.82 $112,418.19
212 $655.77 $475.57 $111,942.62
213 $653.00 $478.35 $111,464.27
214 $650.21 $481.14 $110,983.13
215 $647.40 $483.95 $110,499.18
216 $644.58 $486.77 $110,012.42
Total de años: 18
  Usted invertirá: $13,576.16 en su casa en el año 18
$7,917.71 irá al INTERES
$5,658.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $641.74 $489.61 $109,522.81
218 $638.88 $492.46 $109,030.34
219 $636.01 $495.34 $108,535.01
220 $633.12 $498.23 $108,036.78
221 $630.21 $501.13 $107,535.65
222 $627.29 $504.06 $107,031.59
223 $624.35 $507.00 $106,524.60
224 $621.39 $509.95 $106,014.65
225 $618.42 $512.93 $105,501.72
226 $615.43 $515.92 $104,985.80
227 $612.42 $518.93 $104,466.87
228 $609.39 $521.96 $103,944.91
Total de años: 19
  Usted invertirá: $13,576.16 en su casa en el año 19
$7,508.66 irá al INTERES
$6,067.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $606.35 $525.00 $103,419.91
230 $603.28 $528.06 $102,891.84
231 $600.20 $531.14 $102,360.70
232 $597.10 $534.24 $101,826.46
233 $593.99 $537.36 $101,289.10
234 $590.85 $540.49 $100,748.60
235 $587.70 $543.65 $100,204.96
236 $584.53 $546.82 $99,658.14
237 $581.34 $550.01 $99,108.13
238 $578.13 $553.22 $98,554.92
239 $574.90 $556.44 $97,998.47
240 $571.66 $559.69 $97,438.78
Total de años: 20
  Usted invertirá: $13,576.16 en su casa en el año 20
$7,070.04 irá al INTERES
$6,506.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $568.39 $562.95 $96,875.83
242 $565.11 $566.24 $96,309.59
243 $561.81 $569.54 $95,740.05
244 $558.48 $572.86 $95,167.19
245 $555.14 $576.20 $94,590.98
246 $551.78 $579.57 $94,011.42
247 $548.40 $582.95 $93,428.47
248 $545.00 $586.35 $92,842.12
249 $541.58 $589.77 $92,252.35
250 $538.14 $593.21 $91,659.15
251 $534.68 $596.67 $91,062.48
252 $531.20 $600.15 $90,462.33
Total de años: 21
  Usted invertirá: $13,576.16 en su casa en el año 21
$6,599.71 irá al INTERES
$6,976.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $527.70 $603.65 $89,858.68
254 $524.18 $607.17 $89,251.51
255 $520.63 $610.71 $88,640.79
256 $517.07 $614.28 $88,026.52
257 $513.49 $617.86 $87,408.66
258 $509.88 $621.46 $86,787.20
259 $506.26 $625.09 $86,162.11
260 $502.61 $628.73 $85,533.37
261 $498.94 $632.40 $84,900.97
262 $495.26 $636.09 $84,264.88
263 $491.55 $639.80 $83,625.08
264 $487.81 $643.53 $82,981.54
Total de años: 22
  Usted invertirá: $13,576.16 en su casa en el año 22
$6,095.38 irá al INTERES
$7,480.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $484.06 $647.29 $82,334.26
266 $480.28 $651.06 $81,683.19
267 $476.49 $654.86 $81,028.33
268 $472.67 $658.68 $80,369.65
269 $468.82 $662.52 $79,707.13
270 $464.96 $666.39 $79,040.74
271 $461.07 $670.28 $78,370.46
272 $457.16 $674.19 $77,696.27
273 $453.23 $678.12 $77,018.16
274 $449.27 $682.07 $76,336.08
275 $445.29 $686.05 $75,650.03
276 $441.29 $690.06 $74,959.97
Total de años: 23
  Usted invertirá: $13,576.16 en su casa en el año 23
$5,554.59 irá al INTERES
$8,021.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $437.27 $694.08 $74,265.89
278 $433.22 $698.13 $73,567.76
279 $429.15 $702.20 $72,865.56
280 $425.05 $706.30 $72,159.26
281 $420.93 $710.42 $71,448.85
282 $416.78 $714.56 $70,734.28
283 $412.62 $718.73 $70,015.55
284 $408.42 $722.92 $69,292.63
285 $404.21 $727.14 $68,565.49
286 $399.97 $731.38 $67,834.11
287 $395.70 $735.65 $67,098.46
288 $391.41 $739.94 $66,358.52
Total de años: 24
  Usted invertirá: $13,576.16 en su casa en el año 24
$4,974.71 irá al INTERES
$8,601.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $387.09 $744.26 $65,614.27
290 $382.75 $748.60 $64,865.67
291 $378.38 $752.96 $64,112.71
292 $373.99 $757.36 $63,355.35
293 $369.57 $761.77 $62,593.58
294 $365.13 $766.22 $61,827.36
295 $360.66 $770.69 $61,056.67
296 $356.16 $775.18 $60,281.49
297 $351.64 $779.70 $59,501.78
298 $347.09 $784.25 $58,717.53
299 $342.52 $788.83 $57,928.70
300 $337.92 $793.43 $57,135.27
Total de años: 25
  Usted invertirá: $13,576.16 en su casa en el año 25
$4,352.91 irá al INTERES
$9,223.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $333.29 $798.06 $56,337.22
302 $328.63 $802.71 $55,534.50
303 $323.95 $807.40 $54,727.11
304 $319.24 $812.11 $53,915.00
305 $314.50 $816.84 $53,098.16
306 $309.74 $821.61 $52,276.55
307 $304.95 $826.40 $51,450.15
308 $300.13 $831.22 $50,618.93
309 $295.28 $836.07 $49,782.86
310 $290.40 $840.95 $48,941.91
311 $285.49 $845.85 $48,096.06
312 $280.56 $850.79 $47,245.27
Total de años: 26
  Usted invertirá: $13,576.16 en su casa en el año 26
$3,686.16 irá al INTERES
$9,890.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $275.60 $855.75 $46,389.52
314 $270.61 $860.74 $45,528.78
315 $265.58 $865.76 $44,663.02
316 $260.53 $870.81 $43,792.21
317 $255.45 $875.89 $42,916.32
318 $250.35 $881.00 $42,035.31
319 $245.21 $886.14 $41,149.17
320 $240.04 $891.31 $40,257.86
321 $234.84 $896.51 $39,361.35
322 $229.61 $901.74 $38,459.62
323 $224.35 $907.00 $37,552.62
324 $219.06 $912.29 $36,640.33
Total de años: 27
  Usted invertirá: $13,576.16 en su casa en el año 27
$2,971.21 irá al INTERES
$10,604.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $213.74 $917.61 $35,722.71
326 $208.38 $922.96 $34,799.75
327 $203.00 $928.35 $33,871.40
328 $197.58 $933.76 $32,937.64
329 $192.14 $939.21 $31,998.43
330 $186.66 $944.69 $31,053.74
331 $181.15 $950.20 $30,103.54
332 $175.60 $955.74 $29,147.79
333 $170.03 $961.32 $28,186.48
334 $164.42 $966.93 $27,219.55
335 $158.78 $972.57 $26,246.98
336 $153.11 $978.24 $25,268.75
Total de años: 28
  Usted invertirá: $13,576.16 en su casa en el año 28
$2,204.58 irá al INTERES
$11,371.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $147.40 $983.95 $24,284.80
338 $141.66 $989.69 $23,295.11
339 $135.89 $995.46 $22,299.66
340 $130.08 $1,001.27 $21,298.39
341 $124.24 $1,007.11 $20,291.28
342 $118.37 $1,012.98 $19,278.30
343 $112.46 $1,018.89 $18,259.41
344 $106.51 $1,024.83 $17,234.58
345 $100.54 $1,030.81 $16,203.77
346 $94.52 $1,036.82 $15,166.94
347 $88.47 $1,042.87 $14,124.07
348 $82.39 $1,048.96 $13,075.11
Total de años: 29
  Usted invertirá: $13,576.16 en su casa en el año 29
$1,382.53 irá al INTERES
$12,193.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $76.27 $1,055.08 $12,020.04
350 $70.12 $1,061.23 $10,958.81
351 $63.93 $1,067.42 $9,891.39
352 $57.70 $1,073.65 $8,817.74
353 $51.44 $1,079.91 $7,737.83
354 $45.14 $1,086.21 $6,651.62
355 $38.80 $1,092.55 $5,559.07
356 $32.43 $1,098.92 $4,460.15
357 $26.02 $1,105.33 $3,354.83
358 $19.57 $1,111.78 $2,243.05
359 $13.08 $1,118.26 $1,124.79
360 $6.56 $1,124.79 $0.00
Total de años: 30
  Usted invertirá: $13,576.16 en su casa en el año 30
$501.05 irá al INTERES
$13,075.11 irá al PRINCIPAL
 

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