Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $9,615.00
Precio a Financiar: $182,685.00
Pago Mensual: $1,215.41


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1,065.66 $149.75 $182,535.25
2 $1,064.79 $150.62 $182,384.64
3 $1,063.91 $151.50 $182,233.14
4 $1,063.03 $152.38 $182,080.76
5 $1,062.14 $153.27 $181,927.49
6 $1,061.24 $154.16 $181,773.32
7 $1,060.34 $155.06 $181,618.26
8 $1,059.44 $155.97 $181,462.29
9 $1,058.53 $156.88 $181,305.41
10 $1,057.61 $157.79 $181,147.62
11 $1,056.69 $158.71 $180,988.91
12 $1,055.77 $159.64 $180,829.27
Total de años: 1
  Usted invertirá: $14,584.89 en su casa en el año 1
$12,729.16 irá al INTERES
$1,855.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $1,054.84 $160.57 $180,668.70
14 $1,053.90 $161.51 $180,507.19
15 $1,052.96 $162.45 $180,344.74
16 $1,052.01 $163.40 $180,181.34
17 $1,051.06 $164.35 $180,016.99
18 $1,050.10 $165.31 $179,851.69
19 $1,049.13 $166.27 $179,685.41
20 $1,048.16 $167.24 $179,518.17
21 $1,047.19 $168.22 $179,349.95
22 $1,046.21 $169.20 $179,180.75
23 $1,045.22 $170.19 $179,010.56
24 $1,044.23 $171.18 $178,839.38
Total de años: 2
  Usted invertirá: $14,584.89 en su casa en el año 2
$12,595.01 irá al INTERES
$1,989.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $1,043.23 $172.18 $178,667.21
26 $1,042.23 $173.18 $178,494.02
27 $1,041.22 $174.19 $178,319.83
28 $1,040.20 $175.21 $178,144.62
29 $1,039.18 $176.23 $177,968.39
30 $1,038.15 $177.26 $177,791.13
31 $1,037.11 $178.29 $177,612.84
32 $1,036.07 $179.33 $177,433.51
33 $1,035.03 $180.38 $177,253.13
34 $1,033.98 $181.43 $177,071.70
35 $1,032.92 $182.49 $176,889.21
36 $1,031.85 $183.55 $176,705.65
Total de años: 3
  Usted invertirá: $14,584.89 en su casa en el año 3
$12,451.16 irá al INTERES
$2,133.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $1,030.78 $184.62 $176,521.03
38 $1,029.71 $185.70 $176,335.33
39 $1,028.62 $186.79 $176,148.54
40 $1,027.53 $187.87 $175,960.67
41 $1,026.44 $188.97 $175,771.70
42 $1,025.33 $190.07 $175,581.62
43 $1,024.23 $191.18 $175,390.44
44 $1,023.11 $192.30 $175,198.14
45 $1,021.99 $193.42 $175,004.72
46 $1,020.86 $194.55 $174,810.18
47 $1,019.73 $195.68 $174,614.50
48 $1,018.58 $196.82 $174,417.67
Total de años: 4
  Usted invertirá: $14,584.89 en su casa en el año 4
$12,296.91 irá al INTERES
$2,287.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $1,017.44 $197.97 $174,219.70
50 $1,016.28 $199.13 $174,020.58
51 $1,015.12 $200.29 $173,820.29
52 $1,013.95 $201.46 $173,618.83
53 $1,012.78 $202.63 $173,416.20
54 $1,011.59 $203.81 $173,212.39
55 $1,010.41 $205.00 $173,007.38
56 $1,009.21 $206.20 $172,801.19
57 $1,008.01 $207.40 $172,593.79
58 $1,006.80 $208.61 $172,385.17
59 $1,005.58 $209.83 $172,175.35
60 $1,004.36 $211.05 $171,964.29
Total de años: 5
  Usted invertirá: $14,584.89 en su casa en el año 5
$12,131.52 irá al INTERES
$2,453.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $1,003.13 $212.28 $171,752.01
62 $1,001.89 $213.52 $171,538.49
63 $1,000.64 $214.77 $171,323.72
64 $999.39 $216.02 $171,107.70
65 $998.13 $217.28 $170,890.43
66 $996.86 $218.55 $170,671.88
67 $995.59 $219.82 $170,452.06
68 $994.30 $221.10 $170,230.95
69 $993.01 $222.39 $170,008.56
70 $991.72 $223.69 $169,784.87
71 $990.41 $225.00 $169,559.87
72 $989.10 $226.31 $169,333.56
Total de años: 6
  Usted invertirá: $14,584.89 en su casa en el año 6
$11,954.16 irá al INTERES
$2,630.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $987.78 $227.63 $169,105.93
74 $986.45 $228.96 $168,876.98
75 $985.12 $230.29 $168,646.68
76 $983.77 $231.64 $168,415.05
77 $982.42 $232.99 $168,182.06
78 $981.06 $234.35 $167,947.72
79 $979.70 $235.71 $167,712.00
80 $978.32 $237.09 $167,474.92
81 $976.94 $238.47 $167,236.44
82 $975.55 $239.86 $166,996.58
83 $974.15 $241.26 $166,755.32
84 $972.74 $242.67 $166,512.65
Total de años: 7
  Usted invertirá: $14,584.89 en su casa en el año 7
$11,763.99 irá al INTERES
$2,820.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $971.32 $244.08 $166,268.57
86 $969.90 $245.51 $166,023.06
87 $968.47 $246.94 $165,776.12
88 $967.03 $248.38 $165,527.74
89 $965.58 $249.83 $165,277.91
90 $964.12 $251.29 $165,026.62
91 $962.66 $252.75 $164,773.87
92 $961.18 $254.23 $164,519.65
93 $959.70 $255.71 $164,263.94
94 $958.21 $257.20 $164,006.73
95 $956.71 $258.70 $163,748.03
96 $955.20 $260.21 $163,487.82
Total de años: 8
  Usted invertirá: $14,584.89 en su casa en el año 8
$11,560.06 irá al INTERES
$3,024.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $953.68 $261.73 $163,226.09
98 $952.15 $263.26 $162,962.84
99 $950.62 $264.79 $162,698.05
100 $949.07 $266.34 $162,431.71
101 $947.52 $267.89 $162,163.82
102 $945.96 $269.45 $161,894.37
103 $944.38 $271.02 $161,623.34
104 $942.80 $272.61 $161,350.74
105 $941.21 $274.20 $161,076.54
106 $939.61 $275.79 $160,800.75
107 $938.00 $277.40 $160,523.34
108 $936.39 $279.02 $160,244.32
Total de años: 9
  Usted invertirá: $14,584.89 en su casa en el año 9
$11,341.40 irá al INTERES
$3,243.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $934.76 $280.65 $159,963.67
110 $933.12 $282.29 $159,681.39
111 $931.47 $283.93 $159,397.45
112 $929.82 $285.59 $159,111.86
113 $928.15 $287.26 $158,824.61
114 $926.48 $288.93 $158,535.68
115 $924.79 $290.62 $158,245.06
116 $923.10 $292.31 $157,952.75
117 $921.39 $294.02 $157,658.73
118 $919.68 $295.73 $157,363.00
119 $917.95 $297.46 $157,065.54
120 $916.22 $299.19 $156,766.35
Total de años: 10
  Usted invertirá: $14,584.89 en su casa en el año 10
$11,106.92 irá al INTERES
$3,477.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $914.47 $300.94 $156,465.42
122 $912.71 $302.69 $156,162.72
123 $910.95 $304.46 $155,858.26
124 $909.17 $306.23 $155,552.03
125 $907.39 $308.02 $155,244.01
126 $905.59 $309.82 $154,934.19
127 $903.78 $311.63 $154,622.56
128 $901.96 $313.44 $154,309.12
129 $900.14 $315.27 $153,993.85
130 $898.30 $317.11 $153,676.74
131 $896.45 $318.96 $153,357.78
132 $894.59 $320.82 $153,036.96
Total de años: 11
  Usted invertirá: $14,584.89 en su casa en el año 11
$10,855.50 irá al INTERES
$3,729.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $892.72 $322.69 $152,714.27
134 $890.83 $324.57 $152,389.69
135 $888.94 $326.47 $152,063.22
136 $887.04 $328.37 $151,734.85
137 $885.12 $330.29 $151,404.56
138 $883.19 $332.21 $151,072.35
139 $881.26 $334.15 $150,738.20
140 $879.31 $336.10 $150,402.10
141 $877.35 $338.06 $150,064.03
142 $875.37 $340.03 $149,724.00
143 $873.39 $342.02 $149,381.98
144 $871.39 $344.01 $149,037.97
Total de años: 12
  Usted invertirá: $14,584.89 en su casa en el año 12
$10,585.90 irá al INTERES
$3,998.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $869.39 $346.02 $148,691.95
146 $867.37 $348.04 $148,343.91
147 $865.34 $350.07 $147,993.84
148 $863.30 $352.11 $147,641.73
149 $861.24 $354.16 $147,287.57
150 $859.18 $356.23 $146,931.34
151 $857.10 $358.31 $146,573.03
152 $855.01 $360.40 $146,212.63
153 $852.91 $362.50 $145,850.13
154 $850.79 $364.62 $145,485.51
155 $848.67 $366.74 $145,118.77
156 $846.53 $368.88 $144,749.89
Total de años: 13
  Usted invertirá: $14,584.89 en su casa en el año 13
$10,296.82 irá al INTERES
$4,288.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $844.37 $371.03 $144,378.86
158 $842.21 $373.20 $144,005.66
159 $840.03 $375.37 $143,630.28
160 $837.84 $377.56 $143,252.72
161 $835.64 $379.77 $142,872.95
162 $833.43 $381.98 $142,490.97
163 $831.20 $384.21 $142,106.76
164 $828.96 $386.45 $141,720.31
165 $826.70 $388.71 $141,331.60
166 $824.43 $390.97 $140,940.63
167 $822.15 $393.25 $140,547.37
168 $819.86 $395.55 $140,151.82
Total de años: 14
  Usted invertirá: $14,584.89 en su casa en el año 14
$9,986.83 irá al INTERES
$4,598.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $817.55 $397.86 $139,753.97
170 $815.23 $400.18 $139,353.79
171 $812.90 $402.51 $138,951.28
172 $810.55 $404.86 $138,546.42
173 $808.19 $407.22 $138,139.20
174 $805.81 $409.60 $137,729.61
175 $803.42 $411.99 $137,317.62
176 $801.02 $414.39 $136,903.23
177 $798.60 $416.81 $136,486.43
178 $796.17 $419.24 $136,067.19
179 $793.73 $421.68 $135,645.51
180 $791.27 $424.14 $135,221.37
Total de años: 15
  Usted invertirá: $14,584.89 en su casa en el año 15
$9,654.44 irá al INTERES
$4,930.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $788.79 $426.62 $134,794.75
182 $786.30 $429.11 $134,365.64
183 $783.80 $431.61 $133,934.04
184 $781.28 $434.13 $133,499.91
185 $778.75 $436.66 $133,063.25
186 $776.20 $439.21 $132,624.05
187 $773.64 $441.77 $132,182.28
188 $771.06 $444.34 $131,737.93
189 $768.47 $446.94 $131,291.00
190 $765.86 $449.54 $130,841.45
191 $763.24 $452.17 $130,389.29
192 $760.60 $454.80 $129,934.48
Total de años: 16
  Usted invertirá: $14,584.89 en su casa en el año 16
$9,298.01 irá al INTERES
$5,286.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $757.95 $457.46 $129,477.03
194 $755.28 $460.13 $129,016.90
195 $752.60 $462.81 $128,554.09
196 $749.90 $465.51 $128,088.58
197 $747.18 $468.22 $127,620.36
198 $744.45 $470.96 $127,149.40
199 $741.70 $473.70 $126,675.70
200 $738.94 $476.47 $126,199.23
201 $736.16 $479.25 $125,719.99
202 $733.37 $482.04 $125,237.95
203 $730.55 $484.85 $124,753.09
204 $727.73 $487.68 $124,265.41
Total de años: 17
  Usted invertirá: $14,584.89 en su casa en el año 17
$8,915.82 irá al INTERES
$5,669.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $724.88 $490.53 $123,774.89
206 $722.02 $493.39 $123,281.50
207 $719.14 $496.27 $122,785.23
208 $716.25 $499.16 $122,286.07
209 $713.34 $502.07 $121,784.00
210 $710.41 $505.00 $121,279.00
211 $707.46 $507.95 $120,771.05
212 $704.50 $510.91 $120,260.14
213 $701.52 $513.89 $119,746.25
214 $698.52 $516.89 $119,229.36
215 $695.50 $519.90 $118,709.46
216 $692.47 $522.94 $118,186.52
Total de años: 18
  Usted invertirá: $14,584.89 en su casa en el año 18
$8,506.01 irá al INTERES
$6,078.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $689.42 $525.99 $117,660.54
218 $686.35 $529.05 $117,131.48
219 $683.27 $532.14 $116,599.34
220 $680.16 $535.25 $116,064.10
221 $677.04 $538.37 $115,525.73
222 $673.90 $541.51 $114,984.22
223 $670.74 $544.67 $114,439.55
224 $667.56 $547.84 $113,891.71
225 $664.37 $551.04 $113,340.67
226 $661.15 $554.25 $112,786.42
227 $657.92 $557.49 $112,228.93
228 $654.67 $560.74 $111,668.19
Total de años: 19
  Usted invertirá: $14,584.89 en su casa en el año 19
$8,066.56 irá al INTERES
$6,518.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $651.40 $564.01 $111,104.18
230 $648.11 $567.30 $110,536.88
231 $644.80 $570.61 $109,966.27
232 $641.47 $573.94 $109,392.33
233 $638.12 $577.29 $108,815.05
234 $634.75 $580.65 $108,234.39
235 $631.37 $584.04 $107,650.35
236 $627.96 $587.45 $107,062.91
237 $624.53 $590.87 $106,472.03
238 $621.09 $594.32 $105,877.71
239 $617.62 $597.79 $105,279.92
240 $614.13 $601.27 $104,678.65
Total de años: 20
  Usted invertirá: $14,584.89 en su casa en el año 20
$7,595.35 irá al INTERES
$6,989.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $610.63 $604.78 $104,073.87
242 $607.10 $608.31 $103,465.56
243 $603.55 $611.86 $102,853.70
244 $599.98 $615.43 $102,238.27
245 $596.39 $619.02 $101,619.25
246 $592.78 $622.63 $100,996.62
247 $589.15 $626.26 $100,370.36
248 $585.49 $629.91 $99,740.45
249 $581.82 $633.59 $99,106.86
250 $578.12 $637.28 $98,469.57
251 $574.41 $641.00 $97,828.57
252 $570.67 $644.74 $97,183.83
Total de años: 21
  Usted invertirá: $14,584.89 en su casa en el año 21
$7,090.08 irá al INTERES
$7,494.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $566.91 $648.50 $96,535.33
254 $563.12 $652.29 $95,883.04
255 $559.32 $656.09 $95,226.95
256 $555.49 $659.92 $94,567.04
257 $551.64 $663.77 $93,903.27
258 $547.77 $667.64 $93,235.63
259 $543.87 $671.53 $92,564.10
260 $539.96 $675.45 $91,888.65
261 $536.02 $679.39 $91,209.26
262 $532.05 $683.35 $90,525.90
263 $528.07 $687.34 $89,838.56
264 $524.06 $691.35 $89,147.21
Total de años: 22
  Usted invertirá: $14,584.89 en su casa en el año 22
$6,548.28 irá al INTERES
$8,036.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $520.03 $695.38 $88,451.83
266 $515.97 $699.44 $87,752.39
267 $511.89 $703.52 $87,048.87
268 $507.79 $707.62 $86,341.25
269 $503.66 $711.75 $85,629.50
270 $499.51 $715.90 $84,913.60
271 $495.33 $720.08 $84,193.52
272 $491.13 $724.28 $83,469.24
273 $486.90 $728.50 $82,740.73
274 $482.65 $732.75 $82,007.98
275 $478.38 $737.03 $81,270.95
276 $474.08 $741.33 $80,529.63
Total de años: 23
  Usted invertirá: $14,584.89 en su casa en el año 23
$5,967.31 irá al INTERES
$8,617.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $469.76 $745.65 $79,783.97
278 $465.41 $750.00 $79,033.97
279 $461.03 $754.38 $78,279.60
280 $456.63 $758.78 $77,520.82
281 $452.20 $763.20 $76,757.62
282 $447.75 $767.66 $75,989.96
283 $443.27 $772.13 $75,217.83
284 $438.77 $776.64 $74,441.19
285 $434.24 $781.17 $73,660.02
286 $429.68 $785.72 $72,874.30
287 $425.10 $790.31 $72,083.99
288 $420.49 $794.92 $71,289.07
Total de años: 24
  Usted invertirá: $14,584.89 en su casa en el año 24
$5,344.34 irá al INTERES
$9,240.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $415.85 $799.55 $70,489.52
290 $411.19 $804.22 $69,685.30
291 $406.50 $808.91 $68,876.39
292 $401.78 $813.63 $68,062.76
293 $397.03 $818.38 $67,244.38
294 $392.26 $823.15 $66,421.24
295 $387.46 $827.95 $65,593.28
296 $382.63 $832.78 $64,760.50
297 $377.77 $837.64 $63,922.87
298 $372.88 $842.52 $63,080.34
299 $367.97 $847.44 $62,232.90
300 $363.03 $852.38 $61,380.52
Total de años: 25
  Usted invertirá: $14,584.89 en su casa en el año 25
$4,676.34 irá al INTERES
$9,908.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $358.05 $857.35 $60,523.17
302 $353.05 $862.36 $59,660.81
303 $348.02 $867.39 $58,793.42
304 $342.96 $872.45 $57,920.98
305 $337.87 $877.54 $57,043.44
306 $332.75 $882.65 $56,160.79
307 $327.60 $887.80 $55,272.98
308 $322.43 $892.98 $54,380.00
309 $317.22 $898.19 $53,481.81
310 $311.98 $903.43 $52,578.38
311 $306.71 $908.70 $51,669.68
312 $301.41 $914.00 $50,755.68
Total de años: 26
  Usted invertirá: $14,584.89 en su casa en el año 26
$3,960.05 irá al INTERES
$10,624.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $296.07 $919.33 $49,836.34
314 $290.71 $924.70 $48,911.65
315 $285.32 $930.09 $47,981.56
316 $279.89 $935.52 $47,046.04
317 $274.44 $940.97 $46,105.07
318 $268.95 $946.46 $45,158.61
319 $263.43 $951.98 $44,206.63
320 $257.87 $957.54 $43,249.09
321 $252.29 $963.12 $42,285.97
322 $246.67 $968.74 $41,317.23
323 $241.02 $974.39 $40,342.84
324 $235.33 $980.07 $39,362.76
Total de años: 27
  Usted invertirá: $14,584.89 en su casa en el año 27
$3,191.98 irá al INTERES
$11,392.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $229.62 $985.79 $38,376.97
326 $223.87 $991.54 $37,385.43
327 $218.08 $997.33 $36,388.10
328 $212.26 $1,003.14 $35,384.96
329 $206.41 $1,009.00 $34,375.96
330 $200.53 $1,014.88 $33,361.08
331 $194.61 $1,020.80 $32,340.28
332 $188.65 $1,026.76 $31,313.52
333 $182.66 $1,032.75 $30,280.78
334 $176.64 $1,038.77 $29,242.01
335 $170.58 $1,044.83 $28,197.18
336 $164.48 $1,050.92 $27,146.26
Total de años: 28
  Usted invertirá: $14,584.89 en su casa en el año 28
$2,368.39 irá al INTERES
$12,216.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $158.35 $1,057.05 $26,089.20
338 $152.19 $1,063.22 $25,025.98
339 $145.98 $1,069.42 $23,956.56
340 $139.75 $1,075.66 $22,880.90
341 $133.47 $1,081.94 $21,798.96
342 $127.16 $1,088.25 $20,710.71
343 $120.81 $1,094.60 $19,616.12
344 $114.43 $1,100.98 $18,515.14
345 $108.00 $1,107.40 $17,407.73
346 $101.55 $1,113.86 $16,293.87
347 $95.05 $1,120.36 $15,173.51
348 $88.51 $1,126.90 $14,046.61
Total de años: 29
  Usted invertirá: $14,584.89 en su casa en el año 29
$1,485.25 irá al INTERES
$13,099.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $81.94 $1,133.47 $12,913.15
350 $75.33 $1,140.08 $11,773.06
351 $68.68 $1,146.73 $10,626.33
352 $61.99 $1,153.42 $9,472.91
353 $55.26 $1,160.15 $8,312.76
354 $48.49 $1,166.92 $7,145.85
355 $41.68 $1,173.72 $5,972.12
356 $34.84 $1,180.57 $4,791.55
357 $27.95 $1,187.46 $3,604.09
358 $21.02 $1,194.38 $2,409.71
359 $14.06 $1,201.35 $1,208.36
360 $7.05 $1,208.36 $0.00
Total de años: 30
  Usted invertirá: $14,584.89 en su casa en el año 30
$538.28 irá al INTERES
$14,046.61 irá al PRINCIPAL
 

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