Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $9,000.00
Precio a Financiar: $171,000.00
Pago Mensual: $1,137.67


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $997.50 $140.17 $170,859.83
2 $996.68 $140.98 $170,718.85
3 $995.86 $141.81 $170,577.04
4 $995.03 $142.63 $170,434.41
5 $994.20 $143.47 $170,290.94
6 $993.36 $144.30 $170,146.64
7 $992.52 $145.15 $170,001.49
8 $991.68 $145.99 $169,855.50
9 $990.82 $146.84 $169,708.66
10 $989.97 $147.70 $169,560.96
11 $989.11 $148.56 $169,412.39
12 $988.24 $149.43 $169,262.97
Total de años: 1
  Usted invertirá: $13,652.01 en su casa en el año 1
$11,914.97 irá al INTERES
$1,737.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $987.37 $150.30 $169,112.67
14 $986.49 $151.18 $168,961.49
15 $985.61 $152.06 $168,809.43
16 $984.72 $152.95 $168,656.48
17 $983.83 $153.84 $168,502.65
18 $982.93 $154.74 $168,347.91
19 $982.03 $155.64 $168,192.27
20 $981.12 $156.55 $168,035.73
21 $980.21 $157.46 $167,878.27
22 $979.29 $158.38 $167,719.89
23 $978.37 $159.30 $167,560.59
24 $977.44 $160.23 $167,400.36
Total de años: 2
  Usted invertirá: $13,652.01 en su casa en el año 2
$11,789.40 irá al INTERES
$1,862.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $976.50 $161.17 $167,239.19
26 $975.56 $162.11 $167,077.09
27 $974.62 $163.05 $166,914.04
28 $973.67 $164.00 $166,750.04
29 $972.71 $164.96 $166,585.08
30 $971.75 $165.92 $166,419.16
31 $970.78 $166.89 $166,252.27
32 $969.80 $167.86 $166,084.41
33 $968.83 $168.84 $165,915.56
34 $967.84 $169.83 $165,745.74
35 $966.85 $170.82 $165,574.92
36 $965.85 $171.81 $165,403.11
Total de años: 3
  Usted invertirá: $13,652.01 en su casa en el año 3
$11,654.75 irá al INTERES
$1,997.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $964.85 $172.82 $165,230.29
38 $963.84 $173.82 $165,056.47
39 $962.83 $174.84 $164,881.63
40 $961.81 $175.86 $164,705.77
41 $960.78 $176.88 $164,528.89
42 $959.75 $177.92 $164,350.97
43 $958.71 $178.95 $164,172.02
44 $957.67 $180.00 $163,992.02
45 $956.62 $181.05 $163,810.98
46 $955.56 $182.10 $163,628.87
47 $954.50 $183.17 $163,445.71
48 $953.43 $184.23 $163,261.47
Total de años: 4
  Usted invertirá: $13,652.01 en su casa en el año 4
$11,510.37 irá al INTERES
$2,141.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $952.36 $185.31 $163,076.16
50 $951.28 $186.39 $162,889.77
51 $950.19 $187.48 $162,702.30
52 $949.10 $188.57 $162,513.73
53 $948.00 $189.67 $162,324.06
54 $946.89 $190.78 $162,133.28
55 $945.78 $191.89 $161,941.39
56 $944.66 $193.01 $161,748.38
57 $943.53 $194.14 $161,554.24
58 $942.40 $195.27 $161,358.98
59 $941.26 $196.41 $161,162.57
60 $940.11 $197.55 $160,965.02
Total de años: 5
  Usted invertirá: $13,652.01 en su casa en el año 5
$11,355.55 irá al INTERES
$2,296.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $938.96 $198.70 $160,766.31
62 $937.80 $199.86 $160,566.45
63 $936.64 $201.03 $160,365.42
64 $935.46 $202.20 $160,163.22
65 $934.29 $203.38 $159,959.84
66 $933.10 $204.57 $159,755.27
67 $931.91 $205.76 $159,549.51
68 $930.71 $206.96 $159,342.54
69 $929.50 $208.17 $159,134.38
70 $928.28 $209.38 $158,924.99
71 $927.06 $210.60 $158,714.39
72 $925.83 $211.83 $158,502.55
Total de años: 6
  Usted invertirá: $13,652.01 en su casa en el año 6
$11,189.54 irá al INTERES
$2,462.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $924.60 $213.07 $158,289.49
74 $923.36 $214.31 $158,075.17
75 $922.11 $215.56 $157,859.61
76 $920.85 $216.82 $157,642.79
77 $919.58 $218.08 $157,424.71
78 $918.31 $219.36 $157,205.35
79 $917.03 $220.64 $156,984.71
80 $915.74 $221.92 $156,762.79
81 $914.45 $223.22 $156,539.57
82 $913.15 $224.52 $156,315.05
83 $911.84 $225.83 $156,089.22
84 $910.52 $227.15 $155,862.08
Total de años: 7
  Usted invertirá: $13,652.01 en su casa en el año 7
$11,011.53 irá al INTERES
$2,640.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $909.20 $228.47 $155,633.61
86 $907.86 $229.80 $155,403.80
87 $906.52 $231.15 $155,172.66
88 $905.17 $232.49 $154,940.16
89 $903.82 $233.85 $154,706.31
90 $902.45 $235.21 $154,471.10
91 $901.08 $236.59 $154,234.51
92 $899.70 $237.97 $153,996.55
93 $898.31 $239.35 $153,757.19
94 $896.92 $240.75 $153,516.44
95 $895.51 $242.15 $153,274.29
96 $894.10 $243.57 $153,030.72
Total de años: 8
  Usted invertirá: $13,652.01 en su casa en el año 8
$10,820.65 irá al INTERES
$2,831.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $892.68 $244.99 $152,785.73
98 $891.25 $246.42 $152,539.32
99 $889.81 $247.85 $152,291.46
100 $888.37 $249.30 $152,042.16
101 $886.91 $250.75 $151,791.41
102 $885.45 $252.22 $151,539.19
103 $883.98 $253.69 $151,285.50
104 $882.50 $255.17 $151,030.33
105 $881.01 $256.66 $150,773.68
106 $879.51 $258.15 $150,515.52
107 $878.01 $259.66 $150,255.86
108 $876.49 $261.17 $149,994.69
Total de años: 9
  Usted invertirá: $13,652.01 en su casa en el año 9
$10,615.97 irá al INTERES
$3,036.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $874.97 $262.70 $149,731.99
110 $873.44 $264.23 $149,467.76
111 $871.90 $265.77 $149,201.99
112 $870.34 $267.32 $148,934.66
113 $868.79 $268.88 $148,665.78
114 $867.22 $270.45 $148,395.33
115 $865.64 $272.03 $148,123.30
116 $864.05 $273.61 $147,849.69
117 $862.46 $275.21 $147,574.48
118 $860.85 $276.82 $147,297.66
119 $859.24 $278.43 $147,019.23
120 $857.61 $280.06 $146,739.18
Total de años: 10
  Usted invertirá: $13,652.01 en su casa en el año 10
$10,396.50 irá al INTERES
$3,255.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $855.98 $281.69 $146,457.49
122 $854.34 $283.33 $146,174.15
123 $852.68 $284.98 $145,889.17
124 $851.02 $286.65 $145,602.52
125 $849.35 $288.32 $145,314.20
126 $847.67 $290.00 $145,024.20
127 $845.97 $291.69 $144,732.51
128 $844.27 $293.39 $144,439.12
129 $842.56 $295.11 $144,144.01
130 $840.84 $296.83 $143,847.18
131 $839.11 $298.56 $143,548.62
132 $837.37 $300.30 $143,248.32
Total de años: 11
  Usted invertirá: $13,652.01 en su casa en el año 11
$10,161.16 irá al INTERES
$3,490.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $835.62 $302.05 $142,946.27
134 $833.85 $303.81 $142,642.46
135 $832.08 $305.59 $142,336.87
136 $830.30 $307.37 $142,029.50
137 $828.51 $309.16 $141,720.34
138 $826.70 $310.97 $141,409.38
139 $824.89 $312.78 $141,096.60
140 $823.06 $314.60 $140,781.99
141 $821.23 $316.44 $140,465.55
142 $819.38 $318.28 $140,147.27
143 $817.53 $320.14 $139,827.13
144 $815.66 $322.01 $139,505.12
Total de años: 12
  Usted invertirá: $13,652.01 en su casa en el año 12
$9,908.80 irá al INTERES
$3,743.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $813.78 $323.89 $139,181.23
146 $811.89 $325.78 $138,855.45
147 $809.99 $327.68 $138,527.78
148 $808.08 $329.59 $138,198.19
149 $806.16 $331.51 $137,866.68
150 $804.22 $333.44 $137,533.23
151 $802.28 $335.39 $137,197.84
152 $800.32 $337.35 $136,860.50
153 $798.35 $339.31 $136,521.18
154 $796.37 $341.29 $136,179.89
155 $794.38 $343.28 $135,836.60
156 $792.38 $345.29 $135,491.32
Total de años: 13
  Usted invertirá: $13,652.01 en su casa en el año 13
$9,638.20 irá al INTERES
$4,013.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $790.37 $347.30 $135,144.01
158 $788.34 $349.33 $134,794.69
159 $786.30 $351.36 $134,443.32
160 $784.25 $353.41 $134,089.91
161 $782.19 $355.48 $133,734.43
162 $780.12 $357.55 $133,376.88
163 $778.03 $359.64 $133,017.25
164 $775.93 $361.73 $132,655.51
165 $773.82 $363.84 $132,291.67
166 $771.70 $365.97 $131,925.70
167 $769.57 $368.10 $131,557.60
168 $767.42 $370.25 $131,187.36
Total de años: 14
  Usted invertirá: $13,652.01 en su casa en el año 14
$9,348.05 irá al INTERES
$4,303.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $765.26 $372.41 $130,814.95
170 $763.09 $374.58 $130,440.37
171 $760.90 $376.77 $130,063.60
172 $758.70 $378.96 $129,684.64
173 $756.49 $381.17 $129,303.47
174 $754.27 $383.40 $128,920.07
175 $752.03 $385.63 $128,534.44
176 $749.78 $387.88 $128,146.55
177 $747.52 $390.15 $127,756.41
178 $745.25 $392.42 $127,363.99
179 $742.96 $394.71 $126,969.27
180 $740.65 $397.01 $126,572.26
Total de años: 15
  Usted invertirá: $13,652.01 en su casa en el año 15
$9,036.91 irá al INTERES
$4,615.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $738.34 $399.33 $126,172.93
182 $736.01 $401.66 $125,771.27
183 $733.67 $404.00 $125,367.27
184 $731.31 $406.36 $124,960.91
185 $728.94 $408.73 $124,552.19
186 $726.55 $411.11 $124,141.07
187 $724.16 $413.51 $123,727.56
188 $721.74 $415.92 $123,311.64
189 $719.32 $418.35 $122,893.29
190 $716.88 $420.79 $122,472.50
191 $714.42 $423.24 $122,049.25
192 $711.95 $425.71 $121,623.54
Total de años: 16
  Usted invertirá: $13,652.01 en su casa en el año 16
$8,703.29 irá al INTERES
$4,948.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $709.47 $428.20 $121,195.34
194 $706.97 $430.69 $120,764.65
195 $704.46 $433.21 $120,331.44
196 $701.93 $435.73 $119,895.71
197 $699.39 $438.28 $119,457.43
198 $696.84 $440.83 $119,016.60
199 $694.26 $443.40 $118,573.20
200 $691.68 $445.99 $118,127.21
201 $689.08 $448.59 $117,678.62
202 $686.46 $451.21 $117,227.41
203 $683.83 $453.84 $116,773.57
204 $681.18 $456.49 $116,317.08
Total de años: 17
  Usted invertirá: $13,652.01 en su casa en el año 17
$8,345.54 irá al INTERES
$5,306.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $678.52 $459.15 $115,857.93
206 $675.84 $461.83 $115,396.10
207 $673.14 $464.52 $114,931.57
208 $670.43 $467.23 $114,464.34
209 $667.71 $469.96 $113,994.38
210 $664.97 $472.70 $113,521.68
211 $662.21 $475.46 $113,046.23
212 $659.44 $478.23 $112,567.99
213 $656.65 $481.02 $112,086.97
214 $653.84 $483.83 $111,603.15
215 $651.02 $486.65 $111,116.50
216 $648.18 $489.49 $110,627.01
Total de años: 18
  Usted invertirá: $13,652.01 en su casa en el año 18
$7,961.94 irá al INTERES
$5,690.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $645.32 $492.34 $110,134.67
218 $642.45 $495.22 $109,639.45
219 $639.56 $498.10 $109,141.35
220 $636.66 $501.01 $108,640.34
221 $633.74 $503.93 $108,136.41
222 $630.80 $506.87 $107,629.54
223 $627.84 $509.83 $107,119.71
224 $624.86 $512.80 $106,606.91
225 $621.87 $515.79 $106,091.11
226 $618.86 $518.80 $105,572.31
227 $615.84 $521.83 $105,050.48
228 $612.79 $524.87 $104,525.61
Total de años: 19
  Usted invertirá: $13,652.01 en su casa en el año 19
$7,550.60 irá al INTERES
$6,101.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $609.73 $527.93 $103,997.67
230 $606.65 $531.01 $103,466.66
231 $603.56 $534.11 $102,932.55
232 $600.44 $537.23 $102,395.32
233 $597.31 $540.36 $101,854.96
234 $594.15 $543.51 $101,311.45
235 $590.98 $546.68 $100,764.76
236 $587.79 $549.87 $100,214.89
237 $584.59 $553.08 $99,661.81
238 $581.36 $556.31 $99,105.50
239 $578.12 $559.55 $98,545.95
240 $574.85 $562.82 $97,983.13
Total de años: 20
  Usted invertirá: $13,652.01 en su casa en el año 20
$7,109.53 irá al INTERES
$6,542.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $571.57 $566.10 $97,417.03
242 $568.27 $569.40 $96,847.63
243 $564.94 $572.72 $96,274.91
244 $561.60 $576.06 $95,698.85
245 $558.24 $579.42 $95,119.42
246 $554.86 $582.80 $94,536.62
247 $551.46 $586.20 $93,950.42
248 $548.04 $589.62 $93,360.79
249 $544.60 $593.06 $92,767.73
250 $541.15 $596.52 $92,171.21
251 $537.67 $600.00 $91,571.21
252 $534.17 $603.50 $90,967.70
Total de años: 21
  Usted invertirá: $13,652.01 en su casa en el año 21
$6,636.58 irá al INTERES
$7,015.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $530.64 $607.02 $90,360.68
254 $527.10 $610.56 $89,750.12
255 $523.54 $614.12 $89,135.99
256 $519.96 $617.71 $88,518.29
257 $516.36 $621.31 $87,896.98
258 $512.73 $624.93 $87,272.04
259 $509.09 $628.58 $86,643.46
260 $505.42 $632.25 $86,011.21
261 $501.73 $635.94 $85,375.28
262 $498.02 $639.64 $84,735.63
263 $494.29 $643.38 $84,092.26
264 $490.54 $647.13 $83,445.13
Total de años: 22
  Usted invertirá: $13,652.01 en su casa en el año 22
$6,129.43 irá al INTERES
$7,522.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $486.76 $650.90 $82,794.22
266 $482.97 $654.70 $82,139.52
267 $479.15 $658.52 $81,481.00
268 $475.31 $662.36 $80,818.64
269 $471.44 $666.23 $80,152.42
270 $467.56 $670.11 $79,482.30
271 $463.65 $674.02 $78,808.28
272 $459.71 $677.95 $78,130.33
273 $455.76 $681.91 $77,448.43
274 $451.78 $685.88 $76,762.54
275 $447.78 $689.89 $76,072.65
276 $443.76 $693.91 $75,378.74
Total de años: 23
  Usted invertirá: $13,652.01 en su casa en el año 23
$5,585.62 irá al INTERES
$8,066.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $439.71 $697.96 $74,680.79
278 $435.64 $702.03 $73,978.76
279 $431.54 $706.12 $73,272.63
280 $427.42 $710.24 $72,562.39
281 $423.28 $714.39 $71,848.00
282 $419.11 $718.55 $71,129.45
283 $414.92 $722.75 $70,406.70
284 $410.71 $726.96 $69,679.74
285 $406.47 $731.20 $68,948.54
286 $402.20 $735.47 $68,213.07
287 $397.91 $739.76 $67,473.31
288 $393.59 $744.07 $66,729.24
Total de años: 24
  Usted invertirá: $13,652.01 en su casa en el año 24
$5,002.50 irá al INTERES
$8,649.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $389.25 $748.41 $65,980.83
290 $384.89 $752.78 $65,228.05
291 $380.50 $757.17 $64,470.88
292 $376.08 $761.59 $63,709.29
293 $371.64 $766.03 $62,943.26
294 $367.17 $770.50 $62,172.76
295 $362.67 $774.99 $61,397.77
296 $358.15 $779.51 $60,618.26
297 $353.61 $784.06 $59,834.20
298 $349.03 $788.63 $59,045.56
299 $344.43 $793.23 $58,252.33
300 $339.81 $797.86 $57,454.46
Total de años: 25
  Usted invertirá: $13,652.01 en su casa en el año 25
$4,377.23 irá al INTERES
$9,274.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $335.15 $802.52 $56,651.95
302 $330.47 $807.20 $55,844.75
303 $325.76 $811.91 $55,032.84
304 $321.02 $816.64 $54,216.20
305 $316.26 $821.41 $53,394.80
306 $311.47 $826.20 $52,568.60
307 $306.65 $831.02 $51,737.58
308 $301.80 $835.86 $50,901.72
309 $296.93 $840.74 $50,060.98
310 $292.02 $845.64 $49,215.33
311 $287.09 $850.58 $48,364.75
312 $282.13 $855.54 $47,509.21
Total de años: 26
  Usted invertirá: $13,652.01 en su casa en el año 26
$3,706.76 irá al INTERES
$9,945.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $277.14 $860.53 $46,648.68
314 $272.12 $865.55 $45,783.13
315 $267.07 $870.60 $44,912.54
316 $261.99 $875.68 $44,036.86
317 $256.88 $880.79 $43,156.07
318 $251.74 $885.92 $42,270.15
319 $246.58 $891.09 $41,379.06
320 $241.38 $896.29 $40,482.77
321 $236.15 $901.52 $39,581.25
322 $230.89 $906.78 $38,674.47
323 $225.60 $912.07 $37,762.41
324 $220.28 $917.39 $36,845.02
Total de años: 27
  Usted invertirá: $13,652.01 en su casa en el año 27
$2,987.81 irá al INTERES
$10,664.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $214.93 $922.74 $35,922.28
326 $209.55 $928.12 $34,994.16
327 $204.13 $933.53 $34,060.63
328 $198.69 $938.98 $33,121.65
329 $193.21 $944.46 $32,177.19
330 $187.70 $949.97 $31,227.22
331 $182.16 $955.51 $30,271.71
332 $176.58 $961.08 $29,310.63
333 $170.98 $966.69 $28,343.94
334 $165.34 $972.33 $27,371.62
335 $159.67 $978.00 $26,393.62
336 $153.96 $983.70 $25,409.91
Total de años: 28
  Usted invertirá: $13,652.01 en su casa en el año 28
$2,216.90 irá al INTERES
$11,435.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $148.22 $989.44 $24,420.47
338 $142.45 $995.21 $23,425.25
339 $136.65 $1,001.02 $22,424.23
340 $130.81 $1,006.86 $21,417.37
341 $124.93 $1,012.73 $20,404.64
342 $119.03 $1,018.64 $19,386.00
343 $113.09 $1,024.58 $18,361.42
344 $107.11 $1,030.56 $17,330.86
345 $101.10 $1,036.57 $16,294.29
346 $95.05 $1,042.62 $15,251.67
347 $88.97 $1,048.70 $14,202.97
348 $82.85 $1,054.82 $13,148.16
Total de años: 29
  Usted invertirá: $13,652.01 en su casa en el año 29
$1,390.25 irá al INTERES
$12,261.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $76.70 $1,060.97 $12,087.19
350 $70.51 $1,067.16 $11,020.03
351 $64.28 $1,073.38 $9,946.65
352 $58.02 $1,079.65 $8,867.00
353 $51.72 $1,085.94 $7,781.06
354 $45.39 $1,092.28 $6,688.78
355 $39.02 $1,098.65 $5,590.13
356 $32.61 $1,105.06 $4,485.07
357 $26.16 $1,111.50 $3,373.57
358 $19.68 $1,117.99 $2,255.58
359 $13.16 $1,124.51 $1,131.07
360 $6.60 $1,131.07 $0.00
Total de años: 30
  Usted invertirá: $13,652.01 en su casa en el año 30
$503.85 irá al INTERES
$13,148.16 irá al PRINCIPAL
 

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