Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $9,500.00
Precio a Financiar: $180,500.00
Pago Mensual: $1,200.87


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1,052.92 $147.95 $180,352.05
2 $1,052.05 $148.82 $180,203.23
3 $1,051.19 $149.69 $180,053.54
4 $1,050.31 $150.56 $179,902.98
5 $1,049.43 $151.44 $179,751.55
6 $1,048.55 $152.32 $179,599.23
7 $1,047.66 $153.21 $179,446.02
8 $1,046.77 $154.10 $179,291.92
9 $1,045.87 $155.00 $179,136.91
10 $1,044.97 $155.91 $178,981.01
11 $1,044.06 $156.82 $178,824.19
12 $1,043.14 $157.73 $178,666.46
Total de años: 1
  Usted invertirá: $14,410.45 en su casa en el año 1
$12,576.92 irá al INTERES
$1,833.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $1,042.22 $158.65 $178,507.81
14 $1,041.30 $159.58 $178,348.24
15 $1,040.36 $160.51 $178,187.73
16 $1,039.43 $161.44 $178,026.29
17 $1,038.49 $162.38 $177,863.90
18 $1,037.54 $163.33 $177,700.57
19 $1,036.59 $164.28 $177,536.29
20 $1,035.63 $165.24 $177,371.05
21 $1,034.66 $166.21 $177,204.84
22 $1,033.69 $167.18 $177,037.66
23 $1,032.72 $168.15 $176,869.51
24 $1,031.74 $169.13 $176,700.38
Total de años: 2
  Usted invertirá: $14,410.45 en su casa en el año 2
$12,444.37 irá al INTERES
$1,966.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $1,030.75 $170.12 $176,530.26
26 $1,029.76 $171.11 $176,359.15
27 $1,028.76 $172.11 $176,187.04
28 $1,027.76 $173.11 $176,013.93
29 $1,026.75 $174.12 $175,839.80
30 $1,025.73 $175.14 $175,664.67
31 $1,024.71 $176.16 $175,488.51
32 $1,023.68 $177.19 $175,311.32
33 $1,022.65 $178.22 $175,133.10
34 $1,021.61 $179.26 $174,953.83
35 $1,020.56 $180.31 $174,773.53
36 $1,019.51 $181.36 $174,592.17
Total de años: 3
  Usted invertirá: $14,410.45 en su casa en el año 3
$12,302.24 irá al INTERES
$2,108.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $1,018.45 $182.42 $174,409.75
38 $1,017.39 $183.48 $174,226.27
39 $1,016.32 $184.55 $174,041.72
40 $1,015.24 $185.63 $173,856.09
41 $1,014.16 $186.71 $173,669.38
42 $1,013.07 $187.80 $173,481.58
43 $1,011.98 $188.90 $173,292.69
44 $1,010.87 $190.00 $173,102.69
45 $1,009.77 $191.11 $172,911.58
46 $1,008.65 $192.22 $172,719.36
47 $1,007.53 $193.34 $172,526.02
48 $1,006.40 $194.47 $172,331.55
Total de años: 4
  Usted invertirá: $14,410.45 en su casa en el año 4
$12,149.84 irá al INTERES
$2,260.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $1,005.27 $195.60 $172,135.95
50 $1,004.13 $196.74 $171,939.21
51 $1,002.98 $197.89 $171,741.31
52 $1,001.82 $199.05 $171,542.27
53 $1,000.66 $200.21 $171,342.06
54 $999.50 $201.38 $171,140.68
55 $998.32 $202.55 $170,938.13
56 $997.14 $203.73 $170,734.40
57 $995.95 $204.92 $170,529.48
58 $994.76 $206.12 $170,323.37
59 $993.55 $207.32 $170,116.05
60 $992.34 $208.53 $169,907.52
Total de años: 5
  Usted invertirá: $14,410.45 en su casa en el año 5
$11,986.42 irá al INTERES
$2,424.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $991.13 $209.74 $169,697.78
62 $989.90 $210.97 $169,486.81
63 $988.67 $212.20 $169,274.61
64 $987.44 $213.44 $169,061.17
65 $986.19 $214.68 $168,846.49
66 $984.94 $215.93 $168,630.56
67 $983.68 $217.19 $168,413.37
68 $982.41 $218.46 $168,194.91
69 $981.14 $219.73 $167,975.17
70 $979.86 $221.02 $167,754.16
71 $978.57 $222.31 $167,531.85
72 $977.27 $223.60 $167,308.25
Total de años: 6
  Usted invertirá: $14,410.45 en su casa en el año 6
$11,811.18 irá al INTERES
$2,599.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $975.96 $224.91 $167,083.35
74 $974.65 $226.22 $166,857.13
75 $973.33 $227.54 $166,629.59
76 $972.01 $228.87 $166,400.72
77 $970.67 $230.20 $166,170.52
78 $969.33 $231.54 $165,938.98
79 $967.98 $232.89 $165,706.09
80 $966.62 $234.25 $165,471.84
81 $965.25 $235.62 $165,236.22
82 $963.88 $236.99 $164,999.22
83 $962.50 $238.38 $164,760.85
84 $961.10 $239.77 $164,521.08
Total de años: 7
  Usted invertirá: $14,410.45 en su casa en el año 7
$11,623.28 irá al INTERES
$2,787.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $959.71 $241.16 $164,279.92
86 $958.30 $242.57 $164,037.35
87 $956.88 $243.99 $163,793.36
88 $955.46 $245.41 $163,547.95
89 $954.03 $246.84 $163,301.11
90 $952.59 $248.28 $163,052.83
91 $951.14 $249.73 $162,803.10
92 $949.68 $251.19 $162,551.91
93 $948.22 $252.65 $162,299.26
94 $946.75 $254.13 $162,045.13
95 $945.26 $255.61 $161,789.53
96 $943.77 $257.10 $161,532.43
Total de años: 8
  Usted invertirá: $14,410.45 en su casa en el año 8
$11,421.80 irá al INTERES
$2,988.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $942.27 $258.60 $161,273.83
98 $940.76 $260.11 $161,013.72
99 $939.25 $261.62 $160,752.10
100 $937.72 $263.15 $160,488.95
101 $936.19 $264.69 $160,224.26
102 $934.64 $266.23 $159,958.03
103 $933.09 $267.78 $159,690.25
104 $931.53 $269.34 $159,420.91
105 $929.96 $270.92 $159,149.99
106 $928.37 $272.50 $158,877.49
107 $926.79 $274.09 $158,603.41
108 $925.19 $275.68 $158,327.72
Total de años: 9
  Usted invertirá: $14,410.45 en su casa en el año 9
$11,205.75 irá al INTERES
$3,204.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $923.58 $277.29 $158,050.43
110 $921.96 $278.91 $157,771.52
111 $920.33 $280.54 $157,490.98
112 $918.70 $282.17 $157,208.81
113 $917.05 $283.82 $156,924.99
114 $915.40 $285.48 $156,639.52
115 $913.73 $287.14 $156,352.38
116 $912.06 $288.82 $156,063.56
117 $910.37 $290.50 $155,773.06
118 $908.68 $292.19 $155,480.87
119 $906.97 $293.90 $155,186.97
120 $905.26 $295.61 $154,891.35
Total de años: 10
  Usted invertirá: $14,410.45 en su casa en el año 10
$10,974.08 irá al INTERES
$3,436.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $903.53 $297.34 $154,594.01
122 $901.80 $299.07 $154,294.94
123 $900.05 $300.82 $153,994.12
124 $898.30 $302.57 $153,691.55
125 $896.53 $304.34 $153,387.22
126 $894.76 $306.11 $153,081.10
127 $892.97 $307.90 $152,773.21
128 $891.18 $309.69 $152,463.51
129 $889.37 $311.50 $152,152.01
130 $887.55 $313.32 $151,838.69
131 $885.73 $315.15 $151,523.55
132 $883.89 $316.98 $151,206.56
Total de años: 11
  Usted invertirá: $14,410.45 en su casa en el año 11
$10,725.66 irá al INTERES
$3,684.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $882.04 $318.83 $150,887.73
134 $880.18 $320.69 $150,567.04
135 $878.31 $322.56 $150,244.48
136 $876.43 $324.44 $149,920.03
137 $874.53 $326.34 $149,593.69
138 $872.63 $328.24 $149,265.45
139 $870.72 $330.16 $148,935.30
140 $868.79 $332.08 $148,603.21
141 $866.85 $334.02 $148,269.20
142 $864.90 $335.97 $147,933.23
143 $862.94 $337.93 $147,595.30
144 $860.97 $339.90 $147,255.40
Total de años: 12
  Usted invertirá: $14,410.45 en su casa en el año 12
$10,459.29 irá al INTERES
$3,951.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $858.99 $341.88 $146,913.52
146 $857.00 $343.88 $146,569.65
147 $854.99 $345.88 $146,223.76
148 $852.97 $347.90 $145,875.87
149 $850.94 $349.93 $145,525.94
150 $848.90 $351.97 $145,173.97
151 $846.85 $354.02 $144,819.94
152 $844.78 $356.09 $144,463.86
153 $842.71 $358.17 $144,105.69
154 $840.62 $360.25 $143,745.44
155 $838.52 $362.36 $143,383.08
156 $836.40 $364.47 $143,018.61
Total de años: 13
  Usted invertirá: $14,410.45 en su casa en el año 13
$10,173.66 irá al INTERES
$4,236.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $834.28 $366.60 $142,652.02
158 $832.14 $368.73 $142,283.28
159 $829.99 $370.89 $141,912.40
160 $827.82 $373.05 $141,539.35
161 $825.65 $375.22 $141,164.12
162 $823.46 $377.41 $140,786.71
163 $821.26 $379.62 $140,407.09
164 $819.04 $381.83 $140,025.26
165 $816.81 $384.06 $139,641.21
166 $814.57 $386.30 $139,254.91
167 $812.32 $388.55 $138,866.36
168 $810.05 $390.82 $138,475.54
Total de años: 14
  Usted invertirá: $14,410.45 en su casa en el año 14
$9,867.38 irá al INTERES
$4,543.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $807.77 $393.10 $138,082.44
170 $805.48 $395.39 $137,687.05
171 $803.17 $397.70 $137,289.36
172 $800.85 $400.02 $136,889.34
173 $798.52 $402.35 $136,486.99
174 $796.17 $404.70 $136,082.29
175 $793.81 $407.06 $135,675.24
176 $791.44 $409.43 $135,265.81
177 $789.05 $411.82 $134,853.98
178 $786.65 $414.22 $134,439.76
179 $784.23 $416.64 $134,023.12
180 $781.80 $419.07 $133,604.05
Total de años: 15
  Usted invertirá: $14,410.45 en su casa en el año 15
$9,538.96 irá al INTERES
$4,871.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $779.36 $421.51 $133,182.54
182 $776.90 $423.97 $132,758.57
183 $774.42 $426.45 $132,332.12
184 $771.94 $428.93 $131,903.19
185 $769.44 $431.44 $131,471.75
186 $766.92 $433.95 $131,037.80
187 $764.39 $436.48 $130,601.31
188 $761.84 $439.03 $130,162.28
189 $759.28 $441.59 $129,720.69
190 $756.70 $444.17 $129,276.53
191 $754.11 $446.76 $128,829.77
192 $751.51 $449.36 $128,380.40
Total de años: 16
  Usted invertirá: $14,410.45 en su casa en el año 16
$9,186.80 irá al INTERES
$5,223.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $748.89 $451.99 $127,928.42
194 $746.25 $454.62 $127,473.80
195 $743.60 $457.27 $127,016.52
196 $740.93 $459.94 $126,556.58
197 $738.25 $462.62 $126,093.96
198 $735.55 $465.32 $125,628.64
199 $732.83 $468.04 $125,160.60
200 $730.10 $470.77 $124,689.83
201 $727.36 $473.51 $124,216.32
202 $724.60 $476.28 $123,740.04
203 $721.82 $479.05 $123,260.99
204 $719.02 $481.85 $122,779.14
Total de años: 17
  Usted invertirá: $14,410.45 en su casa en el año 17
$8,809.19 irá al INTERES
$5,601.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $716.21 $484.66 $122,294.48
206 $713.38 $487.49 $121,806.99
207 $710.54 $490.33 $121,316.66
208 $707.68 $493.19 $120,823.47
209 $704.80 $496.07 $120,327.40
210 $701.91 $498.96 $119,828.44
211 $699.00 $501.87 $119,326.57
212 $696.07 $504.80 $118,821.77
213 $693.13 $507.74 $118,314.03
214 $690.17 $510.71 $117,803.32
215 $687.19 $513.68 $117,289.64
216 $684.19 $516.68 $116,772.96
Total de años: 18
  Usted invertirá: $14,410.45 en su casa en el año 18
$8,404.27 irá al INTERES
$6,006.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $681.18 $519.70 $116,253.26
218 $678.14 $522.73 $115,730.53
219 $675.09 $525.78 $115,204.76
220 $672.03 $528.84 $114,675.91
221 $668.94 $531.93 $114,143.99
222 $665.84 $535.03 $113,608.95
223 $662.72 $538.15 $113,070.80
224 $659.58 $541.29 $112,529.51
225 $656.42 $544.45 $111,985.06
226 $653.25 $547.62 $111,437.44
227 $650.05 $550.82 $110,886.62
228 $646.84 $554.03 $110,332.59
Total de años: 19
  Usted invertirá: $14,410.45 en su casa en el año 19
$7,970.08 irá al INTERES
$6,440.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $643.61 $557.26 $109,775.32
230 $640.36 $560.51 $109,214.81
231 $637.09 $563.78 $108,651.02
232 $633.80 $567.07 $108,083.95
233 $630.49 $570.38 $107,513.57
234 $627.16 $573.71 $106,939.86
235 $623.82 $577.06 $106,362.80
236 $620.45 $580.42 $105,782.38
237 $617.06 $583.81 $105,198.58
238 $613.66 $587.21 $104,611.36
239 $610.23 $590.64 $104,020.72
240 $606.79 $594.08 $103,426.64
Total de años: 20
  Usted invertirá: $14,410.45 en su casa en el año 20
$7,504.51 irá al INTERES
$6,905.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $603.32 $597.55 $102,829.09
242 $599.84 $601.03 $102,228.06
243 $596.33 $604.54 $101,623.52
244 $592.80 $608.07 $101,015.45
245 $589.26 $611.61 $100,403.84
246 $585.69 $615.18 $99,788.65
247 $582.10 $618.77 $99,169.88
248 $578.49 $622.38 $98,547.50
249 $574.86 $626.01 $97,921.49
250 $571.21 $629.66 $97,291.83
251 $567.54 $633.34 $96,658.50
252 $563.84 $637.03 $96,021.47
Total de años: 21
  Usted invertirá: $14,410.45 en su casa en el año 21
$7,005.28 irá al INTERES
$7,405.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $560.13 $640.75 $95,380.72
254 $556.39 $644.48 $94,736.24
255 $552.63 $648.24 $94,087.99
256 $548.85 $652.02 $93,435.97
257 $545.04 $655.83 $92,780.14
258 $541.22 $659.65 $92,120.49
259 $537.37 $663.50 $91,456.99
260 $533.50 $667.37 $90,789.61
261 $529.61 $671.26 $90,118.35
262 $525.69 $675.18 $89,443.17
263 $521.75 $679.12 $88,764.05
264 $517.79 $683.08 $88,080.97
Total de años: 22
  Usted invertirá: $14,410.45 en su casa en el año 22
$6,469.96 irá al INTERES
$7,940.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $513.81 $687.07 $87,393.90
266 $509.80 $691.07 $86,702.83
267 $505.77 $695.10 $86,007.73
268 $501.71 $699.16 $85,308.57
269 $497.63 $703.24 $84,605.33
270 $493.53 $707.34 $83,897.99
271 $489.40 $711.47 $83,186.52
272 $485.25 $715.62 $82,470.91
273 $481.08 $719.79 $81,751.12
274 $476.88 $723.99 $81,027.13
275 $472.66 $728.21 $80,298.91
276 $468.41 $732.46 $79,566.45
Total de años: 23
  Usted invertirá: $14,410.45 en su casa en el año 23
$5,895.94 irá al INTERES
$8,514.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $464.14 $736.73 $78,829.72
278 $459.84 $741.03 $78,088.69
279 $455.52 $745.35 $77,343.33
280 $451.17 $749.70 $76,593.63
281 $446.80 $754.07 $75,839.56
282 $442.40 $758.47 $75,081.08
283 $437.97 $762.90 $74,318.19
284 $433.52 $767.35 $73,550.84
285 $429.05 $771.82 $72,779.01
286 $424.54 $776.33 $72,002.69
287 $420.02 $780.86 $71,221.83
288 $415.46 $785.41 $70,436.42
Total de años: 24
  Usted invertirá: $14,410.45 en su casa en el año 24
$5,280.42 irá al INTERES
$9,130.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $410.88 $789.99 $69,646.43
290 $406.27 $794.60 $68,851.83
291 $401.64 $799.24 $68,052.59
292 $396.97 $803.90 $67,248.70
293 $392.28 $808.59 $66,440.11
294 $387.57 $813.30 $65,626.81
295 $382.82 $818.05 $64,808.76
296 $378.05 $822.82 $63,985.94
297 $373.25 $827.62 $63,158.32
298 $368.42 $832.45 $62,325.87
299 $363.57 $837.30 $61,488.57
300 $358.68 $842.19 $60,646.38
Total de años: 25
  Usted invertirá: $14,410.45 en su casa en el año 25
$4,620.41 irá al INTERES
$9,790.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $353.77 $847.10 $59,799.28
302 $348.83 $852.04 $58,947.24
303 $343.86 $857.01 $58,090.23
304 $338.86 $862.01 $57,228.21
305 $333.83 $867.04 $56,361.17
306 $328.77 $872.10 $55,489.08
307 $323.69 $877.18 $54,611.89
308 $318.57 $882.30 $53,729.59
309 $313.42 $887.45 $52,842.14
310 $308.25 $892.63 $51,949.52
311 $303.04 $897.83 $51,051.68
312 $297.80 $903.07 $50,148.61
Total de años: 26
  Usted invertirá: $14,410.45 en su casa en el año 26
$3,912.69 irá al INTERES
$10,497.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $292.53 $908.34 $49,240.28
314 $287.23 $913.64 $48,326.64
315 $281.91 $918.97 $47,407.68
316 $276.54 $924.33 $46,483.35
317 $271.15 $929.72 $45,553.63
318 $265.73 $935.14 $44,618.49
319 $260.27 $940.60 $43,677.89
320 $254.79 $946.08 $42,731.81
321 $249.27 $951.60 $41,780.21
322 $243.72 $957.15 $40,823.06
323 $238.13 $962.74 $39,860.32
324 $232.52 $968.35 $38,891.97
Total de años: 27
  Usted invertirá: $14,410.45 en su casa en el año 27
$3,153.80 irá al INTERES
$11,256.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $226.87 $974.00 $37,917.96
326 $221.19 $979.68 $36,938.28
327 $215.47 $985.40 $35,952.88
328 $209.73 $991.15 $34,961.74
329 $203.94 $996.93 $33,964.81
330 $198.13 $1,002.74 $32,962.07
331 $192.28 $1,008.59 $31,953.48
332 $186.40 $1,014.48 $30,939.00
333 $180.48 $1,020.39 $29,918.61
334 $174.53 $1,026.35 $28,892.26
335 $168.54 $1,032.33 $27,859.93
336 $162.52 $1,038.35 $26,821.57
Total de años: 28
  Usted invertirá: $14,410.45 en su casa en el año 28
$2,340.06 irá al INTERES
$12,070.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $156.46 $1,044.41 $25,777.16
338 $150.37 $1,050.50 $24,726.66
339 $144.24 $1,056.63 $23,670.02
340 $138.08 $1,062.80 $22,607.23
341 $131.88 $1,069.00 $21,538.23
342 $125.64 $1,075.23 $20,463.00
343 $119.37 $1,081.50 $19,381.50
344 $113.06 $1,087.81 $18,293.69
345 $106.71 $1,094.16 $17,199.53
346 $100.33 $1,100.54 $16,098.99
347 $93.91 $1,106.96 $14,992.03
348 $87.45 $1,113.42 $13,878.61
Total de años: 29
  Usted invertirá: $14,410.45 en su casa en el año 29
$1,467.49 irá al INTERES
$12,942.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $80.96 $1,119.91 $12,758.70
350 $74.43 $1,126.45 $11,632.25
351 $67.85 $1,133.02 $10,499.24
352 $61.25 $1,139.63 $9,359.61
353 $54.60 $1,146.27 $8,213.34
354 $47.91 $1,152.96 $7,060.38
355 $41.19 $1,159.69 $5,900.69
356 $34.42 $1,166.45 $4,734.24
357 $27.62 $1,173.25 $3,560.99
358 $20.77 $1,180.10 $2,380.89
359 $13.89 $1,186.98 $1,193.91
360 $6.96 $1,193.91 $0.00
Total de años: 30
  Usted invertirá: $14,410.45 en su casa en el año 30
$531.84 irá al INTERES
$13,878.61 irá al PRINCIPAL
 

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