Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $9,650.00
Precio a Financiar: $183,350.00
Pago Mensual: $1,219.83


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1,069.54 $150.29 $183,199.71
2 $1,068.66 $151.17 $183,048.54
3 $1,067.78 $152.05 $182,896.49
4 $1,066.90 $152.94 $182,743.56
5 $1,066.00 $153.83 $182,589.73
6 $1,065.11 $154.73 $182,435.00
7 $1,064.20 $155.63 $182,279.38
8 $1,063.30 $156.54 $182,122.84
9 $1,062.38 $157.45 $181,965.39
10 $1,061.46 $158.37 $181,807.02
11 $1,060.54 $159.29 $181,647.73
12 $1,059.61 $160.22 $181,487.51
Total de años: 1
  Usted invertirá: $14,637.99 en su casa en el año 1
$12,775.50 irá al INTERES
$1,862.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $1,058.68 $161.15 $181,326.36
14 $1,057.74 $162.10 $181,164.26
15 $1,056.79 $163.04 $181,001.22
16 $1,055.84 $163.99 $180,837.23
17 $1,054.88 $164.95 $180,672.28
18 $1,053.92 $165.91 $180,506.37
19 $1,052.95 $166.88 $180,339.49
20 $1,051.98 $167.85 $180,171.64
21 $1,051.00 $168.83 $180,002.81
22 $1,050.02 $169.82 $179,833.00
23 $1,049.03 $170.81 $179,662.19
24 $1,048.03 $171.80 $179,490.39
Total de años: 2
  Usted invertirá: $14,637.99 en su casa en el año 2
$12,640.86 irá al INTERES
$1,997.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $1,047.03 $172.80 $179,317.58
26 $1,046.02 $173.81 $179,143.77
27 $1,045.01 $174.83 $178,968.94
28 $1,043.99 $175.85 $178,793.09
29 $1,042.96 $176.87 $178,616.22
30 $1,041.93 $177.90 $178,438.32
31 $1,040.89 $178.94 $178,259.38
32 $1,039.85 $179.99 $178,079.39
33 $1,038.80 $181.04 $177,898.35
34 $1,037.74 $182.09 $177,716.26
35 $1,036.68 $183.15 $177,533.11
36 $1,035.61 $184.22 $177,348.89
Total de años: 3
  Usted invertirá: $14,637.99 en su casa en el año 3
$12,496.49 irá al INTERES
$2,141.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $1,034.54 $185.30 $177,163.59
38 $1,033.45 $186.38 $176,977.21
39 $1,032.37 $187.47 $176,789.75
40 $1,031.27 $188.56 $176,601.19
41 $1,030.17 $189.66 $176,411.53
42 $1,029.07 $190.76 $176,220.77
43 $1,027.95 $191.88 $176,028.89
44 $1,026.84 $193.00 $175,835.89
45 $1,025.71 $194.12 $175,641.77
46 $1,024.58 $195.26 $175,446.51
47 $1,023.44 $196.39 $175,250.12
48 $1,022.29 $197.54 $175,052.58
Total de años: 4
  Usted invertirá: $14,637.99 en su casa en el año 4
$12,341.68 irá al INTERES
$2,296.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $1,021.14 $198.69 $174,853.89
50 $1,019.98 $199.85 $174,654.04
51 $1,018.82 $201.02 $174,453.02
52 $1,017.64 $202.19 $174,250.83
53 $1,016.46 $203.37 $174,047.46
54 $1,015.28 $204.56 $173,842.90
55 $1,014.08 $205.75 $173,637.16
56 $1,012.88 $206.95 $173,430.21
57 $1,011.68 $208.16 $173,222.05
58 $1,010.46 $209.37 $173,012.68
59 $1,009.24 $210.59 $172,802.09
60 $1,008.01 $211.82 $172,590.27
Total de años: 5
  Usted invertirá: $14,637.99 en su casa en el año 5
$12,175.68 irá al INTERES
$2,462.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $1,006.78 $213.06 $172,377.21
62 $1,005.53 $214.30 $172,162.92
63 $1,004.28 $215.55 $171,947.37
64 $1,003.03 $216.81 $171,730.56
65 $1,001.76 $218.07 $171,512.49
66 $1,000.49 $219.34 $171,293.15
67 $999.21 $220.62 $171,072.53
68 $997.92 $221.91 $170,850.62
69 $996.63 $223.20 $170,627.41
70 $995.33 $224.51 $170,402.91
71 $994.02 $225.82 $170,177.09
72 $992.70 $227.13 $169,949.96
Total de años: 6
  Usted invertirá: $14,637.99 en su casa en el año 6
$11,997.68 irá al INTERES
$2,640.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $991.37 $228.46 $169,721.50
74 $990.04 $229.79 $169,491.71
75 $988.70 $231.13 $169,260.58
76 $987.35 $232.48 $169,028.10
77 $986.00 $233.83 $168,794.27
78 $984.63 $235.20 $168,559.07
79 $983.26 $236.57 $168,322.50
80 $981.88 $237.95 $168,084.55
81 $980.49 $239.34 $167,845.21
82 $979.10 $240.74 $167,604.47
83 $977.69 $242.14 $167,362.34
84 $976.28 $243.55 $167,118.78
Total de años: 7
  Usted invertirá: $14,637.99 en su casa en el año 7
$11,806.81 irá al INTERES
$2,831.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $974.86 $244.97 $166,873.81
86 $973.43 $246.40 $166,627.41
87 $971.99 $247.84 $166,379.57
88 $970.55 $249.28 $166,130.29
89 $969.09 $250.74 $165,879.55
90 $967.63 $252.20 $165,627.35
91 $966.16 $253.67 $165,373.67
92 $964.68 $255.15 $165,118.52
93 $963.19 $256.64 $164,861.88
94 $961.69 $258.14 $164,603.74
95 $960.19 $259.64 $164,344.10
96 $958.67 $261.16 $164,082.94
Total de años: 8
  Usted invertirá: $14,637.99 en su casa en el año 8
$11,602.14 irá al INTERES
$3,035.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $957.15 $262.68 $163,820.26
98 $955.62 $264.21 $163,556.04
99 $954.08 $265.76 $163,290.29
100 $952.53 $267.31 $163,022.98
101 $950.97 $268.86 $162,754.12
102 $949.40 $270.43 $162,483.69
103 $947.82 $272.01 $162,211.68
104 $946.23 $273.60 $161,938.08
105 $944.64 $275.19 $161,662.89
106 $943.03 $276.80 $161,386.09
107 $941.42 $278.41 $161,107.67
108 $939.79 $280.04 $160,827.64
Total de años: 9
  Usted invertirá: $14,637.99 en su casa en el año 9
$11,382.68 irá al INTERES
$3,255.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $938.16 $281.67 $160,545.96
110 $936.52 $283.31 $160,262.65
111 $934.87 $284.97 $159,977.68
112 $933.20 $286.63 $159,691.06
113 $931.53 $288.30 $159,402.75
114 $929.85 $289.98 $159,112.77
115 $928.16 $291.67 $158,821.10
116 $926.46 $293.38 $158,527.72
117 $924.75 $295.09 $158,232.63
118 $923.02 $296.81 $157,935.83
119 $921.29 $298.54 $157,637.29
120 $919.55 $300.28 $157,337.00
Total de años: 10
  Usted invertirá: $14,637.99 en su casa en el año 10
$11,147.35 irá al INTERES
$3,490.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $917.80 $302.03 $157,034.97
122 $916.04 $303.79 $156,731.18
123 $914.27 $305.57 $156,425.61
124 $912.48 $307.35 $156,118.26
125 $910.69 $309.14 $155,809.12
126 $908.89 $310.95 $155,498.17
127 $907.07 $312.76 $155,185.41
128 $905.25 $314.58 $154,870.83
129 $903.41 $316.42 $154,554.41
130 $901.57 $318.26 $154,236.15
131 $899.71 $320.12 $153,916.02
132 $897.84 $321.99 $153,594.04
Total de años: 11
  Usted invertirá: $14,637.99 en su casa en el año 11
$10,895.02 irá al INTERES
$3,742.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $895.97 $323.87 $153,270.17
134 $894.08 $325.76 $152,944.41
135 $892.18 $327.66 $152,616.76
136 $890.26 $329.57 $152,287.19
137 $888.34 $331.49 $151,955.70
138 $886.41 $333.42 $151,622.27
139 $884.46 $335.37 $151,286.91
140 $882.51 $337.33 $150,949.58
141 $880.54 $339.29 $150,610.29
142 $878.56 $341.27 $150,269.02
143 $876.57 $343.26 $149,925.75
144 $874.57 $345.27 $149,580.49
Total de años: 12
  Usted invertirá: $14,637.99 en su casa en el año 12
$10,624.44 irá al INTERES
$4,013.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $872.55 $347.28 $149,233.21
146 $870.53 $349.31 $148,883.90
147 $868.49 $351.34 $148,532.56
148 $866.44 $353.39 $148,179.17
149 $864.38 $355.45 $147,823.71
150 $862.31 $357.53 $147,466.19
151 $860.22 $359.61 $147,106.58
152 $858.12 $361.71 $146,744.86
153 $856.01 $363.82 $146,381.04
154 $853.89 $365.94 $146,015.10
155 $851.75 $368.08 $145,647.02
156 $849.61 $370.22 $145,276.80
Total de años: 13
  Usted invertirá: $14,637.99 en su casa en el año 13
$10,334.30 irá al INTERES
$4,303.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $847.45 $372.38 $144,904.42
158 $845.28 $374.56 $144,529.86
159 $843.09 $376.74 $144,153.12
160 $840.89 $378.94 $143,774.18
161 $838.68 $381.15 $143,393.03
162 $836.46 $383.37 $143,009.66
163 $834.22 $385.61 $142,624.05
164 $831.97 $387.86 $142,236.19
165 $829.71 $390.12 $141,846.07
166 $827.44 $392.40 $141,453.67
167 $825.15 $394.69 $141,058.99
168 $822.84 $396.99 $140,662.00
Total de años: 14
  Usted invertirá: $14,637.99 en su casa en el año 14
$10,023.18 irá al INTERES
$4,614.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $820.53 $399.30 $140,262.69
170 $818.20 $401.63 $139,861.06
171 $815.86 $403.98 $139,457.08
172 $813.50 $406.33 $139,050.75
173 $811.13 $408.70 $138,642.05
174 $808.75 $411.09 $138,230.96
175 $806.35 $413.48 $137,817.48
176 $803.94 $415.90 $137,401.58
177 $801.51 $418.32 $136,983.26
178 $799.07 $420.76 $136,562.50
179 $796.61 $423.22 $136,139.28
180 $794.15 $425.69 $135,713.59
Total de años: 15
  Usted invertirá: $14,637.99 en su casa en el año 15
$9,689.58 irá al INTERES
$4,948.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $791.66 $428.17 $135,285.42
182 $789.16 $430.67 $134,854.75
183 $786.65 $433.18 $134,421.58
184 $784.13 $435.71 $133,985.87
185 $781.58 $438.25 $133,547.62
186 $779.03 $440.80 $133,106.82
187 $776.46 $443.38 $132,663.44
188 $773.87 $445.96 $132,217.48
189 $771.27 $448.56 $131,768.92
190 $768.65 $451.18 $131,317.74
191 $766.02 $453.81 $130,863.92
192 $763.37 $456.46 $130,407.46
Total de años: 16
  Usted invertirá: $14,637.99 en su casa en el año 16
$9,331.86 irá al INTERES
$5,306.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $760.71 $459.12 $129,948.34
194 $758.03 $461.80 $129,486.54
195 $755.34 $464.49 $129,022.05
196 $752.63 $467.20 $128,554.84
197 $749.90 $469.93 $128,084.92
198 $747.16 $472.67 $127,612.25
199 $744.40 $475.43 $127,136.82
200 $741.63 $478.20 $126,658.62
201 $738.84 $480.99 $126,177.63
202 $736.04 $483.80 $125,693.83
203 $733.21 $486.62 $125,207.21
204 $730.38 $489.46 $124,717.76
Total de años: 17
  Usted invertirá: $14,637.99 en su casa en el año 17
$8,948.28 irá al INTERES
$5,689.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $727.52 $492.31 $124,225.44
206 $724.65 $495.18 $123,730.26
207 $721.76 $498.07 $123,232.19
208 $718.85 $500.98 $122,731.21
209 $715.93 $503.90 $122,227.31
210 $712.99 $506.84 $121,720.47
211 $710.04 $509.80 $121,210.68
212 $707.06 $512.77 $120,697.91
213 $704.07 $515.76 $120,182.14
214 $701.06 $518.77 $119,663.37
215 $698.04 $521.80 $119,141.58
216 $694.99 $524.84 $118,616.74
Total de años: 18
  Usted invertirá: $14,637.99 en su casa en el año 18
$8,536.97 irá al INTERES
$6,101.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $691.93 $527.90 $118,088.84
218 $688.85 $530.98 $117,557.86
219 $685.75 $534.08 $117,023.78
220 $682.64 $537.19 $116,486.59
221 $679.51 $540.33 $115,946.26
222 $676.35 $543.48 $115,402.78
223 $673.18 $546.65 $114,856.13
224 $669.99 $549.84 $114,306.29
225 $666.79 $553.05 $113,753.25
226 $663.56 $556.27 $113,196.98
227 $660.32 $559.52 $112,637.46
228 $657.05 $562.78 $112,074.68
Total de años: 19
  Usted invertirá: $14,637.99 en su casa en el año 19
$8,095.93 irá al INTERES
$6,542.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $653.77 $566.06 $111,508.62
230 $650.47 $569.37 $110,939.25
231 $647.15 $572.69 $110,366.56
232 $643.80 $576.03 $109,790.54
233 $640.44 $579.39 $109,211.15
234 $637.07 $582.77 $108,628.38
235 $633.67 $586.17 $108,042.22
236 $630.25 $589.59 $107,452.63
237 $626.81 $593.03 $106,859.61
238 $623.35 $596.48 $106,263.12
239 $619.87 $599.96 $105,663.16
240 $616.37 $603.46 $105,059.69
Total de años: 20
  Usted invertirá: $14,637.99 en su casa en el año 20
$7,623.00 irá al INTERES
$7,014.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $612.85 $606.98 $104,452.71
242 $609.31 $610.52 $103,842.19
243 $605.75 $614.09 $103,228.10
244 $602.16 $617.67 $102,610.43
245 $598.56 $621.27 $101,989.16
246 $594.94 $624.90 $101,364.26
247 $591.29 $628.54 $100,735.72
248 $587.63 $632.21 $100,103.52
249 $583.94 $635.89 $99,467.62
250 $580.23 $639.60 $98,828.02
251 $576.50 $643.34 $98,184.68
252 $572.74 $647.09 $97,537.59
Total de años: 21
  Usted invertirá: $14,637.99 en su casa en el año 21
$7,115.89 irá al INTERES
$7,522.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $568.97 $650.86 $96,886.73
254 $565.17 $654.66 $96,232.07
255 $561.35 $658.48 $95,573.59
256 $557.51 $662.32 $94,911.27
257 $553.65 $666.18 $94,245.09
258 $549.76 $670.07 $93,575.02
259 $545.85 $673.98 $92,901.04
260 $541.92 $677.91 $92,223.13
261 $537.97 $681.86 $91,541.27
262 $533.99 $685.84 $90,855.43
263 $529.99 $689.84 $90,165.59
264 $525.97 $693.87 $89,471.72
Total de años: 22
  Usted invertirá: $14,637.99 en su casa en el año 22
$6,572.11 irá al INTERES
$8,065.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $521.92 $697.91 $88,773.81
266 $517.85 $701.98 $88,071.82
267 $513.75 $706.08 $87,365.74
268 $509.63 $710.20 $86,655.54
269 $505.49 $714.34 $85,941.20
270 $501.32 $718.51 $85,222.69
271 $497.13 $722.70 $84,499.99
272 $492.92 $726.92 $83,773.08
273 $488.68 $731.16 $83,041.92
274 $484.41 $735.42 $82,306.50
275 $480.12 $739.71 $81,566.79
276 $475.81 $744.03 $80,822.76
Total de años: 23
  Usted invertirá: $14,637.99 en su casa en el año 23
$5,989.03 irá al INTERES
$8,648.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $471.47 $748.37 $80,074.40
278 $467.10 $752.73 $79,321.67
279 $462.71 $757.12 $78,564.54
280 $458.29 $761.54 $77,803.01
281 $453.85 $765.98 $77,037.02
282 $449.38 $770.45 $76,266.58
283 $444.89 $774.94 $75,491.63
284 $440.37 $779.46 $74,712.17
285 $435.82 $784.01 $73,928.16
286 $431.25 $788.58 $73,139.57
287 $426.65 $793.18 $72,346.39
288 $422.02 $797.81 $71,548.58
Total de años: 24
  Usted invertirá: $14,637.99 en su casa en el año 24
$5,363.80 irá al INTERES
$9,274.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $417.37 $802.47 $70,746.11
290 $412.69 $807.15 $69,938.96
291 $407.98 $811.85 $69,127.11
292 $403.24 $816.59 $68,310.52
293 $398.48 $821.35 $67,489.16
294 $393.69 $826.15 $66,663.02
295 $388.87 $830.96 $65,832.05
296 $384.02 $835.81 $64,996.24
297 $379.14 $840.69 $64,155.55
298 $374.24 $845.59 $63,309.96
299 $369.31 $850.52 $62,459.44
300 $364.35 $855.49 $61,603.95
Total de años: 25
  Usted invertirá: $14,637.99 en su casa en el año 25
$4,693.36 irá al INTERES
$9,944.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $359.36 $860.48 $60,743.48
302 $354.34 $865.50 $59,877.98
303 $349.29 $870.54 $59,007.44
304 $344.21 $875.62 $58,131.82
305 $339.10 $880.73 $57,251.09
306 $333.96 $885.87 $56,365.22
307 $328.80 $891.04 $55,474.18
308 $323.60 $896.23 $54,577.95
309 $318.37 $901.46 $53,676.49
310 $313.11 $906.72 $52,769.77
311 $307.82 $912.01 $51,857.76
312 $302.50 $917.33 $50,940.44
Total de años: 26
  Usted invertirá: $14,637.99 en su casa en el año 26
$3,974.47 irá al INTERES
$10,663.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $297.15 $922.68 $50,017.76
314 $291.77 $928.06 $49,089.69
315 $286.36 $933.48 $48,156.22
316 $280.91 $938.92 $47,217.30
317 $275.43 $944.40 $46,272.90
318 $269.93 $949.91 $45,322.99
319 $264.38 $955.45 $44,367.54
320 $258.81 $961.02 $43,406.52
321 $253.20 $966.63 $42,439.90
322 $247.57 $972.27 $41,467.63
323 $241.89 $977.94 $40,489.69
324 $236.19 $983.64 $39,506.05
Total de años: 27
  Usted invertirá: $14,637.99 en su casa en el año 27
$3,203.60 irá al INTERES
$11,434.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $230.45 $989.38 $38,516.67
326 $224.68 $995.15 $37,521.52
327 $218.88 $1,000.96 $36,520.56
328 $213.04 $1,006.80 $35,513.77
329 $207.16 $1,012.67 $34,501.10
330 $201.26 $1,018.58 $33,482.52
331 $195.31 $1,024.52 $32,458.00
332 $189.34 $1,030.49 $31,427.51
333 $183.33 $1,036.50 $30,391.01
334 $177.28 $1,042.55 $29,348.45
335 $171.20 $1,048.63 $28,299.82
336 $165.08 $1,054.75 $27,245.07
Total de años: 28
  Usted invertirá: $14,637.99 en su casa en el año 28
$2,377.01 irá al INTERES
$12,260.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $158.93 $1,060.90 $26,184.17
338 $152.74 $1,067.09 $25,117.08
339 $146.52 $1,073.32 $24,043.76
340 $140.26 $1,079.58 $22,964.19
341 $133.96 $1,085.87 $21,878.31
342 $127.62 $1,092.21 $20,786.10
343 $121.25 $1,098.58 $19,687.52
344 $114.84 $1,104.99 $18,582.53
345 $108.40 $1,111.43 $17,471.10
346 $101.91 $1,117.92 $16,353.18
347 $95.39 $1,124.44 $15,228.74
348 $88.83 $1,131.00 $14,097.75
Total de años: 29
  Usted invertirá: $14,637.99 en su casa en el año 29
$1,490.66 irá al INTERES
$13,147.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $82.24 $1,137.60 $12,960.15
350 $75.60 $1,144.23 $11,815.92
351 $68.93 $1,150.91 $10,665.01
352 $62.21 $1,157.62 $9,507.39
353 $55.46 $1,164.37 $8,343.02
354 $48.67 $1,171.16 $7,171.86
355 $41.84 $1,178.00 $5,993.86
356 $34.96 $1,184.87 $4,808.99
357 $28.05 $1,191.78 $3,617.21
358 $21.10 $1,198.73 $2,418.48
359 $14.11 $1,205.72 $1,212.76
360 $7.07 $1,212.76 $0.00
Total de años: 30
  Usted invertirá: $14,637.99 en su casa en el año 30
$540.24 irá al INTERES
$14,097.75 irá al PRINCIPAL
 

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