Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $9,020.00
Precio a Financiar: $171,380.00
Pago Mensual: $1,140.20


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $999.72 $140.48 $171,239.52
2 $998.90 $141.30 $171,098.22
3 $998.07 $142.12 $170,956.10
4 $997.24 $142.95 $170,813.15
5 $996.41 $143.79 $170,669.36
6 $995.57 $144.62 $170,524.74
7 $994.73 $145.47 $170,379.27
8 $993.88 $146.32 $170,232.96
9 $993.03 $147.17 $170,085.79
10 $992.17 $148.03 $169,937.76
11 $991.30 $148.89 $169,788.87
12 $990.44 $149.76 $169,639.11
Total de años: 1
  Usted invertirá: $13,682.34 en su casa en el año 1
$11,941.45 irá al INTERES
$1,740.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $989.56 $150.63 $169,488.47
14 $988.68 $151.51 $169,336.96
15 $987.80 $152.40 $169,184.56
16 $986.91 $153.29 $169,031.28
17 $986.02 $154.18 $168,877.10
18 $985.12 $155.08 $168,722.02
19 $984.21 $155.98 $168,566.03
20 $983.30 $156.89 $168,409.14
21 $982.39 $157.81 $168,251.33
22 $981.47 $158.73 $168,092.60
23 $980.54 $159.66 $167,932.95
24 $979.61 $160.59 $167,772.36
Total de años: 2
  Usted invertirá: $13,682.34 en su casa en el año 2
$11,815.60 irá al INTERES
$1,866.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $978.67 $161.52 $167,610.84
26 $977.73 $162.47 $167,448.37
27 $976.78 $163.41 $167,284.96
28 $975.83 $164.37 $167,120.59
29 $974.87 $165.33 $166,955.27
30 $973.91 $166.29 $166,788.98
31 $972.94 $167.26 $166,621.72
32 $971.96 $168.24 $166,453.48
33 $970.98 $169.22 $166,284.27
34 $969.99 $170.20 $166,114.06
35 $969.00 $171.20 $165,942.86
36 $968.00 $172.20 $165,770.67
Total de años: 3
  Usted invertirá: $13,682.34 en su casa en el año 3
$11,680.65 irá al INTERES
$2,001.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $967.00 $173.20 $165,597.47
38 $965.99 $174.21 $165,423.26
39 $964.97 $175.23 $165,248.03
40 $963.95 $176.25 $165,071.78
41 $962.92 $177.28 $164,894.51
42 $961.88 $178.31 $164,716.20
43 $960.84 $179.35 $164,536.85
44 $959.80 $180.40 $164,356.45
45 $958.75 $181.45 $164,175.00
46 $957.69 $182.51 $163,992.49
47 $956.62 $183.57 $163,808.92
48 $955.55 $184.64 $163,624.28
Total de años: 4
  Usted invertirá: $13,682.34 en su casa en el año 4
$11,535.95 irá al INTERES
$2,146.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $954.47 $185.72 $163,438.56
50 $953.39 $186.80 $163,251.75
51 $952.30 $187.89 $163,063.86
52 $951.21 $188.99 $162,874.87
53 $950.10 $190.09 $162,684.78
54 $948.99 $191.20 $162,493.58
55 $947.88 $192.32 $162,301.26
56 $946.76 $193.44 $162,107.82
57 $945.63 $194.57 $161,913.25
58 $944.49 $195.70 $161,717.55
59 $943.35 $196.84 $161,520.71
60 $942.20 $197.99 $161,322.72
Total de años: 5
  Usted invertirá: $13,682.34 en su casa en el año 5
$11,380.79 irá al INTERES
$2,301.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $941.05 $199.15 $161,123.57
62 $939.89 $200.31 $160,923.26
63 $938.72 $201.48 $160,721.79
64 $937.54 $202.65 $160,519.14
65 $936.36 $203.83 $160,315.30
66 $935.17 $205.02 $160,110.28
67 $933.98 $206.22 $159,904.06
68 $932.77 $207.42 $159,696.64
69 $931.56 $208.63 $159,488.01
70 $930.35 $209.85 $159,278.16
71 $929.12 $211.07 $159,067.09
72 $927.89 $212.30 $158,854.78
Total de años: 6
  Usted invertirá: $13,682.34 en su casa en el año 6
$11,214.41 irá al INTERES
$2,467.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $926.65 $213.54 $158,641.24
74 $925.41 $214.79 $158,426.45
75 $924.15 $216.04 $158,210.41
76 $922.89 $217.30 $157,993.11
77 $921.63 $218.57 $157,774.54
78 $920.35 $219.84 $157,554.70
79 $919.07 $221.13 $157,333.57
80 $917.78 $222.42 $157,111.15
81 $916.48 $223.71 $156,887.44
82 $915.18 $225.02 $156,662.42
83 $913.86 $226.33 $156,436.09
84 $912.54 $227.65 $156,208.44
Total de años: 7
  Usted invertirá: $13,682.34 en su casa en el año 7
$11,036.00 irá al INTERES
$2,646.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $911.22 $228.98 $155,979.46
86 $909.88 $230.32 $155,749.14
87 $908.54 $231.66 $155,517.48
88 $907.19 $233.01 $155,284.47
89 $905.83 $234.37 $155,050.11
90 $904.46 $235.74 $154,814.37
91 $903.08 $237.11 $154,577.26
92 $901.70 $238.49 $154,338.76
93 $900.31 $239.89 $154,098.88
94 $898.91 $241.29 $153,857.59
95 $897.50 $242.69 $153,614.90
96 $896.09 $244.11 $153,370.79
Total de años: 8
  Usted invertirá: $13,682.34 en su casa en el año 8
$10,844.70 irá al INTERES
$2,837.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $894.66 $245.53 $153,125.26
98 $893.23 $246.96 $152,878.29
99 $891.79 $248.41 $152,629.89
100 $890.34 $249.85 $152,380.03
101 $888.88 $251.31 $152,128.72
102 $887.42 $252.78 $151,875.94
103 $885.94 $254.25 $151,621.69
104 $884.46 $255.74 $151,365.96
105 $882.97 $257.23 $151,108.73
106 $881.47 $258.73 $150,850.00
107 $879.96 $260.24 $150,589.76
108 $878.44 $261.76 $150,328.01
Total de años: 9
  Usted invertirá: $13,682.34 en su casa en el año 9
$10,639.56 irá al INTERES
$3,042.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $876.91 $263.28 $150,064.73
110 $875.38 $264.82 $149,799.91
111 $873.83 $266.36 $149,533.55
112 $872.28 $267.92 $149,265.63
113 $870.72 $269.48 $148,996.15
114 $869.14 $271.05 $148,725.10
115 $867.56 $272.63 $148,452.47
116 $865.97 $274.22 $148,178.24
117 $864.37 $275.82 $147,902.42
118 $862.76 $277.43 $147,624.99
119 $861.15 $279.05 $147,345.94
120 $859.52 $280.68 $147,065.26
Total de años: 10
  Usted invertirá: $13,682.34 en su casa en el año 10
$10,419.60 irá al INTERES
$3,262.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $857.88 $282.31 $146,782.95
122 $856.23 $283.96 $146,498.99
123 $854.58 $285.62 $146,213.37
124 $852.91 $287.28 $145,926.08
125 $851.24 $288.96 $145,637.12
126 $849.55 $290.65 $145,346.48
127 $847.85 $292.34 $145,054.14
128 $846.15 $294.05 $144,760.09
129 $844.43 $295.76 $144,464.33
130 $842.71 $297.49 $144,166.84
131 $840.97 $299.22 $143,867.62
132 $839.23 $300.97 $143,566.65
Total de años: 11
  Usted invertirá: $13,682.34 en su casa en el año 11
$10,183.74 irá al INTERES
$3,498.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $837.47 $302.72 $143,263.93
134 $835.71 $304.49 $142,959.44
135 $833.93 $306.27 $142,653.18
136 $832.14 $308.05 $142,345.12
137 $830.35 $309.85 $142,035.27
138 $828.54 $311.66 $141,723.62
139 $826.72 $313.47 $141,410.14
140 $824.89 $315.30 $141,094.84
141 $823.05 $317.14 $140,777.70
142 $821.20 $318.99 $140,458.71
143 $819.34 $320.85 $140,137.85
144 $817.47 $322.72 $139,815.13
Total de años: 12
  Usted invertirá: $13,682.34 en su casa en el año 12
$9,930.82 irá al INTERES
$3,751.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $815.59 $324.61 $139,490.52
146 $813.69 $326.50 $139,164.02
147 $811.79 $328.41 $138,835.62
148 $809.87 $330.32 $138,505.30
149 $807.95 $332.25 $138,173.05
150 $806.01 $334.19 $137,838.86
151 $804.06 $336.14 $137,502.73
152 $802.10 $338.10 $137,164.63
153 $800.13 $340.07 $136,824.56
154 $798.14 $342.05 $136,482.51
155 $796.15 $344.05 $136,138.46
156 $794.14 $346.05 $135,792.41
Total de años: 13
  Usted invertirá: $13,682.34 en su casa en el año 13
$9,659.62 irá al INTERES
$4,022.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $792.12 $348.07 $135,444.33
158 $790.09 $350.10 $135,094.23
159 $788.05 $352.15 $134,742.09
160 $786.00 $354.20 $134,387.89
161 $783.93 $356.27 $134,031.62
162 $781.85 $358.34 $133,673.28
163 $779.76 $360.43 $133,312.84
164 $777.66 $362.54 $132,950.30
165 $775.54 $364.65 $132,585.65
166 $773.42 $366.78 $132,218.87
167 $771.28 $368.92 $131,849.95
168 $769.12 $371.07 $131,478.88
Total de años: 14
  Usted invertirá: $13,682.34 en su casa en el año 14
$9,368.82 irá al INTERES
$4,313.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $766.96 $373.24 $131,105.65
170 $764.78 $375.41 $130,730.24
171 $762.59 $377.60 $130,352.63
172 $760.39 $379.81 $129,972.83
173 $758.17 $382.02 $129,590.81
174 $755.95 $384.25 $129,206.56
175 $753.70 $386.49 $128,820.07
176 $751.45 $388.75 $128,431.32
177 $749.18 $391.01 $128,040.31
178 $746.90 $393.29 $127,647.02
179 $744.61 $395.59 $127,251.43
180 $742.30 $397.90 $126,853.53
Total de años: 15
  Usted invertirá: $13,682.34 en su casa en el año 15
$9,057.00 irá al INTERES
$4,625.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $739.98 $400.22 $126,453.32
182 $737.64 $402.55 $126,050.77
183 $735.30 $404.90 $125,645.87
184 $732.93 $407.26 $125,238.60
185 $730.56 $409.64 $124,828.97
186 $728.17 $412.03 $124,416.94
187 $725.77 $414.43 $124,002.51
188 $723.35 $416.85 $123,585.66
189 $720.92 $419.28 $123,166.39
190 $718.47 $421.72 $122,744.66
191 $716.01 $424.18 $122,320.48
192 $713.54 $426.66 $121,893.82
Total de años: 16
  Usted invertirá: $13,682.34 en su casa en el año 16
$8,722.63 irá al INTERES
$4,959.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $711.05 $429.15 $121,464.67
194 $708.54 $431.65 $121,033.02
195 $706.03 $434.17 $120,598.85
196 $703.49 $436.70 $120,162.14
197 $700.95 $439.25 $119,722.90
198 $698.38 $441.81 $119,281.08
199 $695.81 $444.39 $118,836.69
200 $693.21 $446.98 $118,389.71
201 $690.61 $449.59 $117,940.12
202 $687.98 $452.21 $117,487.91
203 $685.35 $454.85 $117,033.06
204 $682.69 $457.50 $116,575.56
Total de años: 17
  Usted invertirá: $13,682.34 en su casa en el año 17
$8,364.09 irá al INTERES
$5,318.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $680.02 $460.17 $116,115.39
206 $677.34 $462.86 $115,652.53
207 $674.64 $465.56 $115,186.98
208 $671.92 $468.27 $114,718.71
209 $669.19 $471.00 $114,247.70
210 $666.44 $473.75 $113,773.95
211 $663.68 $476.51 $113,297.44
212 $660.90 $479.29 $112,818.15
213 $658.11 $482.09 $112,336.06
214 $655.29 $484.90 $111,851.15
215 $652.47 $487.73 $111,363.42
216 $649.62 $490.58 $110,872.85
Total de años: 18
  Usted invertirá: $13,682.34 en su casa en el año 18
$7,979.63 irá al INTERES
$5,702.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $646.76 $493.44 $110,379.41
218 $643.88 $496.32 $109,883.10
219 $640.98 $499.21 $109,383.89
220 $638.07 $502.12 $108,881.76
221 $635.14 $505.05 $108,376.71
222 $632.20 $508.00 $107,868.71
223 $629.23 $510.96 $107,357.75
224 $626.25 $513.94 $106,843.81
225 $623.26 $516.94 $106,326.87
226 $620.24 $519.96 $105,806.91
227 $617.21 $522.99 $105,283.93
228 $614.16 $526.04 $104,757.89
Total de años: 19
  Usted invertirá: $13,682.34 en su casa en el año 19
$7,567.38 irá al INTERES
$6,114.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $611.09 $529.11 $104,228.78
230 $608.00 $532.19 $103,696.59
231 $604.90 $535.30 $103,161.29
232 $601.77 $538.42 $102,622.87
233 $598.63 $541.56 $102,081.30
234 $595.47 $544.72 $101,536.58
235 $592.30 $547.90 $100,988.68
236 $589.10 $551.09 $100,437.59
237 $585.89 $554.31 $99,883.28
238 $582.65 $557.54 $99,325.74
239 $579.40 $560.80 $98,764.94
240 $576.13 $564.07 $98,200.87
Total de años: 20
  Usted invertirá: $13,682.34 en su casa en el año 20
$7,125.33 irá al INTERES
$6,557.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $572.84 $567.36 $97,633.52
242 $569.53 $570.67 $97,062.85
243 $566.20 $574.00 $96,488.86
244 $562.85 $577.34 $95,911.51
245 $559.48 $580.71 $95,330.80
246 $556.10 $584.10 $94,746.70
247 $552.69 $587.51 $94,159.19
248 $549.26 $590.93 $93,568.26
249 $545.81 $594.38 $92,973.88
250 $542.35 $597.85 $92,376.03
251 $538.86 $601.34 $91,774.70
252 $535.35 $604.84 $91,169.85
Total de años: 21
  Usted invertirá: $13,682.34 en su casa en el año 21
$6,651.33 irá al INTERES
$7,031.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $531.82 $608.37 $90,561.48
254 $528.28 $611.92 $89,949.56
255 $524.71 $615.49 $89,334.07
256 $521.12 $619.08 $88,714.99
257 $517.50 $622.69 $88,092.30
258 $513.87 $626.32 $87,465.98
259 $510.22 $629.98 $86,836.00
260 $506.54 $633.65 $86,202.35
261 $502.85 $637.35 $85,565.00
262 $499.13 $641.07 $84,923.93
263 $495.39 $644.81 $84,279.13
264 $491.63 $648.57 $83,630.56
Total de años: 22
  Usted invertirá: $13,682.34 en su casa en el año 22
$6,143.05 irá al INTERES
$7,539.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $487.84 $652.35 $82,978.21
266 $484.04 $656.16 $82,322.06
267 $480.21 $659.98 $81,662.07
268 $476.36 $663.83 $80,998.24
269 $472.49 $667.71 $80,330.53
270 $468.59 $671.60 $79,658.93
271 $464.68 $675.52 $78,983.41
272 $460.74 $679.46 $78,303.96
273 $456.77 $683.42 $77,620.53
274 $452.79 $687.41 $76,933.12
275 $448.78 $691.42 $76,241.70
276 $444.74 $695.45 $75,546.25
Total de años: 23
  Usted invertirá: $13,682.34 en su casa en el año 23
$5,598.04 irá al INTERES
$8,084.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $440.69 $699.51 $74,846.74
278 $436.61 $703.59 $74,143.15
279 $432.50 $707.69 $73,435.46
280 $428.37 $711.82 $72,723.64
281 $424.22 $715.97 $72,007.66
282 $420.04 $720.15 $71,287.51
283 $415.84 $724.35 $70,563.16
284 $411.62 $728.58 $69,834.59
285 $407.37 $732.83 $69,101.76
286 $403.09 $737.10 $68,364.66
287 $398.79 $741.40 $67,623.25
288 $394.47 $745.73 $66,877.53
Total de años: 24
  Usted invertirá: $13,682.34 en su casa en el año 24
$5,013.62 irá al INTERES
$8,668.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $390.12 $750.08 $66,127.45
290 $385.74 $754.45 $65,373.00
291 $381.34 $758.85 $64,614.15
292 $376.92 $763.28 $63,850.87
293 $372.46 $767.73 $63,083.14
294 $367.98 $772.21 $62,310.93
295 $363.48 $776.72 $61,534.21
296 $358.95 $781.25 $60,752.96
297 $354.39 $785.80 $59,967.16
298 $349.81 $790.39 $59,176.77
299 $345.20 $795.00 $58,381.78
300 $340.56 $799.64 $57,582.14
Total de años: 25
  Usted invertirá: $13,682.34 en su casa en el año 25
$4,386.96 irá al INTERES
$9,295.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $335.90 $804.30 $56,777.84
302 $331.20 $808.99 $55,968.85
303 $326.48 $813.71 $55,155.14
304 $321.74 $818.46 $54,336.68
305 $316.96 $823.23 $53,513.45
306 $312.16 $828.03 $52,685.42
307 $307.33 $832.86 $51,852.55
308 $302.47 $837.72 $51,014.83
309 $297.59 $842.61 $50,172.22
310 $292.67 $847.52 $49,324.70
311 $287.73 $852.47 $48,472.23
312 $282.75 $857.44 $47,614.79
Total de años: 26
  Usted invertirá: $13,682.34 en su casa en el año 26
$3,714.99 irá al INTERES
$9,967.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $277.75 $862.44 $46,752.35
314 $272.72 $867.47 $45,884.87
315 $267.66 $872.53 $45,012.34
316 $262.57 $877.62 $44,134.72
317 $257.45 $882.74 $43,251.97
318 $252.30 $887.89 $42,364.08
319 $247.12 $893.07 $41,471.01
320 $241.91 $898.28 $40,572.73
321 $236.67 $903.52 $39,669.21
322 $231.40 $908.79 $38,760.42
323 $226.10 $914.09 $37,846.32
324 $220.77 $919.43 $36,926.90
Total de años: 27
  Usted invertirá: $13,682.34 en su casa en el año 27
$2,994.45 irá al INTERES
$10,687.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $215.41 $924.79 $36,002.11
326 $210.01 $930.18 $35,071.93
327 $204.59 $935.61 $34,136.32
328 $199.13 $941.07 $33,195.25
329 $193.64 $946.56 $32,248.69
330 $188.12 $952.08 $31,296.62
331 $182.56 $957.63 $30,338.98
332 $176.98 $963.22 $29,375.77
333 $171.36 $968.84 $28,406.93
334 $165.71 $974.49 $27,432.44
335 $160.02 $980.17 $26,452.27
336 $154.30 $985.89 $25,466.38
Total de años: 28
  Usted invertirá: $13,682.34 en su casa en el año 28
$2,221.82 irá al INTERES
$11,460.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $148.55 $991.64 $24,474.74
338 $142.77 $997.43 $23,477.31
339 $136.95 $1,003.24 $22,474.07
340 $131.10 $1,009.10 $21,464.97
341 $125.21 $1,014.98 $20,449.99
342 $119.29 $1,020.90 $19,429.08
343 $113.34 $1,026.86 $18,402.22
344 $107.35 $1,032.85 $17,369.37
345 $101.32 $1,038.87 $16,330.50
346 $95.26 $1,044.93 $15,285.57
347 $89.17 $1,051.03 $14,234.54
348 $83.03 $1,057.16 $13,177.38
Total de años: 29
  Usted invertirá: $13,682.34 en su casa en el año 29
$1,393.34 irá al INTERES
$12,289.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $76.87 $1,063.33 $12,114.05
350 $70.67 $1,069.53 $11,044.52
351 $64.43 $1,075.77 $9,968.75
352 $58.15 $1,082.04 $8,886.70
353 $51.84 $1,088.36 $7,798.35
354 $45.49 $1,094.71 $6,703.64
355 $39.10 $1,101.09 $5,602.55
356 $32.68 $1,107.51 $4,495.04
357 $26.22 $1,113.97 $3,381.06
358 $19.72 $1,120.47 $2,260.59
359 $13.19 $1,127.01 $1,133.58
360 $6.61 $1,133.58 $0.00
Total de años: 30
  Usted invertirá: $13,682.34 en su casa en el año 30
$504.97 irá al INTERES
$13,177.38 irá al PRINCIPAL
 

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