Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $9,800.00
Precio a Financiar: $186,200.00
Pago Mensual: $1,238.79


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1,086.17 $152.63 $186,047.37
2 $1,085.28 $153.52 $185,893.86
3 $1,084.38 $154.41 $185,739.44
4 $1,083.48 $155.31 $185,584.13
5 $1,082.57 $156.22 $185,427.91
6 $1,081.66 $157.13 $185,270.78
7 $1,080.75 $158.05 $185,112.73
8 $1,079.82 $158.97 $184,953.77
9 $1,078.90 $159.90 $184,793.87
10 $1,077.96 $160.83 $184,633.04
11 $1,077.03 $161.77 $184,471.27
12 $1,076.08 $162.71 $184,308.56
Total de años: 1
  Usted invertirá: $14,865.52 en su casa en el año 1
$12,974.08 irá al INTERES
$1,891.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $1,075.13 $163.66 $184,144.90
14 $1,074.18 $164.61 $183,980.29
15 $1,073.22 $165.57 $183,814.71
16 $1,072.25 $166.54 $183,648.17
17 $1,071.28 $167.51 $183,480.66
18 $1,070.30 $168.49 $183,312.17
19 $1,069.32 $169.47 $183,142.70
20 $1,068.33 $170.46 $182,972.24
21 $1,067.34 $171.46 $182,800.78
22 $1,066.34 $172.46 $182,628.33
23 $1,065.33 $173.46 $182,454.87
24 $1,064.32 $174.47 $182,280.39
Total de años: 2
  Usted invertirá: $14,865.52 en su casa en el año 2
$12,837.35 irá al INTERES
$2,028.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $1,063.30 $175.49 $182,104.90
26 $1,062.28 $176.51 $181,928.39
27 $1,061.25 $177.54 $181,750.84
28 $1,060.21 $178.58 $181,572.26
29 $1,059.17 $179.62 $181,392.64
30 $1,058.12 $180.67 $181,211.97
31 $1,057.07 $181.72 $181,030.25
32 $1,056.01 $182.78 $180,847.46
33 $1,054.94 $183.85 $180,663.61
34 $1,053.87 $184.92 $180,478.69
35 $1,052.79 $186.00 $180,292.69
36 $1,051.71 $187.09 $180,105.61
Total de años: 3
  Usted invertirá: $14,865.52 en su casa en el año 3
$12,690.73 irá al INTERES
$2,174.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $1,050.62 $188.18 $179,917.43
38 $1,049.52 $189.27 $179,728.15
39 $1,048.41 $190.38 $179,537.77
40 $1,047.30 $191.49 $179,346.28
41 $1,046.19 $192.61 $179,153.68
42 $1,045.06 $193.73 $178,959.95
43 $1,043.93 $194.86 $178,765.09
44 $1,042.80 $196.00 $178,569.09
45 $1,041.65 $197.14 $178,371.95
46 $1,040.50 $198.29 $178,173.66
47 $1,039.35 $199.45 $177,974.21
48 $1,038.18 $200.61 $177,773.60
Total de años: 4
  Usted invertirá: $14,865.52 en su casa en el año 4
$12,533.52 irá al INTERES
$2,332.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $1,037.01 $201.78 $177,571.82
50 $1,035.84 $202.96 $177,368.86
51 $1,034.65 $204.14 $177,164.72
52 $1,033.46 $205.33 $176,959.39
53 $1,032.26 $206.53 $176,752.86
54 $1,031.06 $207.73 $176,545.13
55 $1,029.85 $208.95 $176,336.18
56 $1,028.63 $210.17 $176,126.01
57 $1,027.40 $211.39 $175,914.62
58 $1,026.17 $212.62 $175,702.00
59 $1,024.93 $213.86 $175,488.13
60 $1,023.68 $215.11 $175,273.02
Total de años: 5
  Usted invertirá: $14,865.52 en su casa en el año 5
$12,364.94 irá al INTERES
$2,500.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $1,022.43 $216.37 $175,056.65
62 $1,021.16 $217.63 $174,839.02
63 $1,019.89 $218.90 $174,620.12
64 $1,018.62 $220.18 $174,399.95
65 $1,017.33 $221.46 $174,178.49
66 $1,016.04 $222.75 $173,955.74
67 $1,014.74 $224.05 $173,731.69
68 $1,013.43 $225.36 $173,506.33
69 $1,012.12 $226.67 $173,279.65
70 $1,010.80 $228.00 $173,051.66
71 $1,009.47 $229.33 $172,822.33
72 $1,008.13 $230.66 $172,591.67
Total de años: 6
  Usted invertirá: $14,865.52 en su casa en el año 6
$12,184.17 irá al INTERES
$2,681.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $1,006.78 $232.01 $172,359.66
74 $1,005.43 $233.36 $172,126.30
75 $1,004.07 $234.72 $171,891.58
76 $1,002.70 $236.09 $171,655.48
77 $1,001.32 $237.47 $171,418.01
78 $999.94 $238.85 $171,179.16
79 $998.55 $240.25 $170,938.91
80 $997.14 $241.65 $170,697.26
81 $995.73 $243.06 $170,454.20
82 $994.32 $244.48 $170,209.73
83 $992.89 $245.90 $169,963.82
84 $991.46 $247.34 $169,716.49
Total de años: 7
  Usted invertirá: $14,865.52 en su casa en el año 7
$11,990.33 irá al INTERES
$2,875.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $990.01 $248.78 $169,467.70
86 $988.56 $250.23 $169,217.47
87 $987.10 $251.69 $168,965.78
88 $985.63 $253.16 $168,712.62
89 $984.16 $254.64 $168,457.99
90 $982.67 $256.12 $168,201.86
91 $981.18 $257.62 $167,944.25
92 $979.67 $259.12 $167,685.13
93 $978.16 $260.63 $167,424.50
94 $976.64 $262.15 $167,162.35
95 $975.11 $263.68 $166,898.67
96 $973.58 $265.22 $166,633.45
Total de años: 8
  Usted invertirá: $14,865.52 en su casa en el año 8
$11,782.49 irá al INTERES
$3,083.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $972.03 $266.76 $166,366.69
98 $970.47 $268.32 $166,098.37
99 $968.91 $269.89 $165,828.48
100 $967.33 $271.46 $165,557.02
101 $965.75 $273.04 $165,283.98
102 $964.16 $274.64 $165,009.34
103 $962.55 $276.24 $164,733.10
104 $960.94 $277.85 $164,455.25
105 $959.32 $279.47 $164,175.78
106 $957.69 $281.10 $163,894.68
107 $956.05 $282.74 $163,611.94
108 $954.40 $284.39 $163,327.55
Total de años: 9
  Usted invertirá: $14,865.52 en su casa en el año 9
$11,559.61 irá al INTERES
$3,305.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $952.74 $286.05 $163,041.50
110 $951.08 $287.72 $162,753.78
111 $949.40 $289.40 $162,464.38
112 $947.71 $291.08 $162,173.30
113 $946.01 $292.78 $161,880.52
114 $944.30 $294.49 $161,586.03
115 $942.59 $296.21 $161,289.82
116 $940.86 $297.94 $160,991.88
117 $939.12 $299.67 $160,692.21
118 $937.37 $301.42 $160,390.79
119 $935.61 $303.18 $160,087.61
120 $933.84 $304.95 $159,782.66
Total de años: 10
  Usted invertirá: $14,865.52 en su casa en el año 10
$11,320.63 irá al INTERES
$3,544.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $932.07 $306.73 $159,475.93
122 $930.28 $308.52 $159,167.41
123 $928.48 $310.32 $158,857.10
124 $926.67 $312.13 $158,544.97
125 $924.85 $313.95 $158,231.02
126 $923.01 $315.78 $157,915.24
127 $921.17 $317.62 $157,597.62
128 $919.32 $319.47 $157,278.15
129 $917.46 $321.34 $156,956.81
130 $915.58 $323.21 $156,633.60
131 $913.70 $325.10 $156,308.50
132 $911.80 $326.99 $155,981.51
Total de años: 11
  Usted invertirá: $14,865.52 en su casa en el año 11
$11,064.37 irá al INTERES
$3,801.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $909.89 $328.90 $155,652.61
134 $907.97 $330.82 $155,321.79
135 $906.04 $332.75 $154,989.04
136 $904.10 $334.69 $154,654.35
137 $902.15 $336.64 $154,317.70
138 $900.19 $338.61 $153,979.10
139 $898.21 $340.58 $153,638.52
140 $896.22 $342.57 $153,295.95
141 $894.23 $344.57 $152,951.38
142 $892.22 $346.58 $152,604.80
143 $890.19 $348.60 $152,256.21
144 $888.16 $350.63 $151,905.57
Total de años: 12
  Usted invertirá: $14,865.52 en su casa en el año 12
$10,789.58 irá al INTERES
$4,075.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $886.12 $352.68 $151,552.90
146 $884.06 $354.73 $151,198.16
147 $881.99 $356.80 $150,841.36
148 $879.91 $358.89 $150,482.47
149 $877.81 $360.98 $150,121.49
150 $875.71 $363.08 $149,758.41
151 $873.59 $365.20 $149,393.21
152 $871.46 $367.33 $149,025.87
153 $869.32 $369.48 $148,656.40
154 $867.16 $371.63 $148,284.77
155 $864.99 $373.80 $147,910.97
156 $862.81 $375.98 $147,534.99
Total de años: 13
  Usted invertirá: $14,865.52 en su casa en el año 13
$10,494.93 irá al INTERES
$4,370.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $860.62 $378.17 $147,156.82
158 $858.41 $380.38 $146,776.44
159 $856.20 $382.60 $146,393.84
160 $853.96 $384.83 $146,009.01
161 $851.72 $387.07 $145,621.94
162 $849.46 $389.33 $145,232.60
163 $847.19 $391.60 $144,841.00
164 $844.91 $393.89 $144,447.11
165 $842.61 $396.19 $144,050.93
166 $840.30 $398.50 $143,652.43
167 $837.97 $400.82 $143,251.61
168 $835.63 $403.16 $142,848.45
Total de años: 14
  Usted invertirá: $14,865.52 en su casa en el año 14
$10,178.98 irá al INTERES
$4,686.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $833.28 $405.51 $142,442.94
170 $830.92 $407.88 $142,035.07
171 $828.54 $410.26 $141,624.81
172 $826.14 $412.65 $141,212.16
173 $823.74 $415.06 $140,797.11
174 $821.32 $417.48 $140,379.63
175 $818.88 $419.91 $139,959.72
176 $816.43 $422.36 $139,537.36
177 $813.97 $424.83 $139,112.53
178 $811.49 $427.30 $138,685.23
179 $809.00 $429.80 $138,255.43
180 $806.49 $432.30 $137,823.13
Total de años: 15
  Usted invertirá: $14,865.52 en su casa en el año 15
$9,840.19 irá al INTERES
$5,025.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $803.97 $434.82 $137,388.30
182 $801.43 $437.36 $136,950.94
183 $798.88 $439.91 $136,511.03
184 $796.31 $442.48 $136,068.55
185 $793.73 $445.06 $135,623.49
186 $791.14 $447.66 $135,175.83
187 $788.53 $450.27 $134,725.57
188 $785.90 $452.89 $134,272.67
189 $783.26 $455.54 $133,817.14
190 $780.60 $458.19 $133,358.94
191 $777.93 $460.87 $132,898.08
192 $775.24 $463.55 $132,434.52
Total de años: 16
  Usted invertirá: $14,865.52 en su casa en el año 16
$9,476.91 irá al INTERES
$5,388.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $772.53 $466.26 $131,968.26
194 $769.81 $468.98 $131,499.29
195 $767.08 $471.71 $131,027.57
196 $764.33 $474.47 $130,553.11
197 $761.56 $477.23 $130,075.87
198 $758.78 $480.02 $129,595.86
199 $755.98 $482.82 $129,113.04
200 $753.16 $485.63 $128,627.40
201 $750.33 $488.47 $128,138.94
202 $747.48 $491.32 $127,647.62
203 $744.61 $494.18 $127,153.44
204 $741.73 $497.06 $126,656.37
Total de años: 17
  Usted invertirá: $14,865.52 en su casa en el año 17
$9,087.37 irá al INTERES
$5,778.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $738.83 $499.96 $126,156.41
206 $735.91 $502.88 $125,653.53
207 $732.98 $505.81 $125,147.71
208 $730.03 $508.76 $124,638.95
209 $727.06 $511.73 $124,127.22
210 $724.08 $514.72 $123,612.50
211 $721.07 $517.72 $123,094.78
212 $718.05 $520.74 $122,574.04
213 $715.02 $523.78 $122,050.26
214 $711.96 $526.83 $121,523.43
215 $708.89 $529.91 $120,993.52
216 $705.80 $533.00 $120,460.52
Total de años: 18
  Usted invertirá: $14,865.52 en su casa en el año 18
$8,669.67 irá al INTERES
$6,195.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $702.69 $536.11 $119,924.42
218 $699.56 $539.23 $119,385.18
219 $696.41 $542.38 $118,842.80
220 $693.25 $545.54 $118,297.26
221 $690.07 $548.73 $117,748.53
222 $686.87 $551.93 $117,196.61
223 $683.65 $555.15 $116,641.46
224 $680.41 $558.38 $116,083.07
225 $677.15 $561.64 $115,521.43
226 $673.88 $564.92 $114,956.51
227 $670.58 $568.21 $114,388.30
228 $667.27 $571.53 $113,816.77
Total de años: 19
  Usted invertirá: $14,865.52 en su casa en el año 19
$8,221.77 irá al INTERES
$6,643.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $663.93 $574.86 $113,241.91
230 $660.58 $578.22 $112,663.70
231 $657.20 $581.59 $112,082.11
232 $653.81 $584.98 $111,497.13
233 $650.40 $588.39 $110,908.73
234 $646.97 $591.83 $110,316.91
235 $643.52 $595.28 $109,721.63
236 $640.04 $598.75 $109,122.88
237 $636.55 $602.24 $108,520.64
238 $633.04 $605.76 $107,914.88
239 $629.50 $609.29 $107,305.59
240 $625.95 $612.84 $106,692.75
Total de años: 20
  Usted invertirá: $14,865.52 en su casa en el año 20
$7,741.49 irá al INTERES
$7,124.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $622.37 $616.42 $106,076.33
242 $618.78 $620.01 $105,456.31
243 $615.16 $623.63 $104,832.68
244 $611.52 $627.27 $104,205.41
245 $607.86 $630.93 $103,574.48
246 $604.18 $634.61 $102,939.87
247 $600.48 $638.31 $102,301.56
248 $596.76 $642.03 $101,659.53
249 $593.01 $645.78 $101,013.75
250 $589.25 $649.55 $100,364.20
251 $585.46 $653.34 $99,710.87
252 $581.65 $657.15 $99,053.72
Total de años: 21
  Usted invertirá: $14,865.52 en su casa en el año 21
$7,226.50 irá al INTERES
$7,639.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $577.81 $660.98 $98,392.74
254 $573.96 $664.84 $97,727.91
255 $570.08 $668.71 $97,059.19
256 $566.18 $672.61 $96,386.58
257 $562.26 $676.54 $95,710.04
258 $558.31 $680.48 $95,029.56
259 $554.34 $684.45 $94,345.10
260 $550.35 $688.45 $93,656.65
261 $546.33 $692.46 $92,964.19
262 $542.29 $696.50 $92,267.69
263 $538.23 $700.57 $91,567.12
264 $534.14 $704.65 $90,862.47
Total de años: 22
  Usted invertirá: $14,865.52 en su casa en el año 22
$6,674.27 irá al INTERES
$8,191.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $530.03 $708.76 $90,153.71
266 $525.90 $712.90 $89,440.81
267 $521.74 $717.06 $88,723.76
268 $517.56 $721.24 $88,002.52
269 $513.35 $725.45 $87,277.08
270 $509.12 $729.68 $86,547.40
271 $504.86 $733.93 $85,813.47
272 $500.58 $738.21 $85,075.25
273 $496.27 $742.52 $84,332.73
274 $491.94 $746.85 $83,585.88
275 $487.58 $751.21 $82,834.67
276 $483.20 $755.59 $82,079.08
Total de años: 23
  Usted invertirá: $14,865.52 en su casa en el año 23
$6,082.12 irá al INTERES
$8,783.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $478.79 $760.00 $81,319.08
278 $474.36 $764.43 $80,554.65
279 $469.90 $768.89 $79,785.76
280 $465.42 $773.38 $79,012.38
281 $460.91 $777.89 $78,234.49
282 $456.37 $782.43 $77,452.07
283 $451.80 $786.99 $76,665.08
284 $447.21 $791.58 $75,873.50
285 $442.60 $796.20 $75,077.30
286 $437.95 $800.84 $74,276.46
287 $433.28 $805.51 $73,470.94
288 $428.58 $810.21 $72,660.73
Total de años: 24
  Usted invertirá: $14,865.52 en su casa en el año 24
$5,447.17 irá al INTERES
$9,418.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $423.85 $814.94 $71,845.79
290 $419.10 $819.69 $71,026.10
291 $414.32 $824.47 $70,201.62
292 $409.51 $829.28 $69,372.34
293 $404.67 $834.12 $68,538.22
294 $399.81 $838.99 $67,699.23
295 $394.91 $843.88 $66,855.35
296 $389.99 $848.80 $66,006.55
297 $385.04 $853.76 $65,152.79
298 $380.06 $858.74 $64,294.06
299 $375.05 $863.74 $63,430.31
300 $370.01 $868.78 $62,561.53
Total de años: 25
  Usted invertirá: $14,865.52 en su casa en el año 25
$4,766.32 irá al INTERES
$10,099.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $364.94 $873.85 $61,687.68
302 $359.84 $878.95 $60,808.73
303 $354.72 $884.08 $59,924.65
304 $349.56 $889.23 $59,035.42
305 $344.37 $894.42 $58,141.00
306 $339.16 $899.64 $57,241.36
307 $333.91 $904.89 $56,336.48
308 $328.63 $910.16 $55,426.31
309 $323.32 $915.47 $54,510.84
310 $317.98 $920.81 $53,590.03
311 $312.61 $926.18 $52,663.84
312 $307.21 $931.59 $51,732.26
Total de años: 26
  Usted invertirá: $14,865.52 en su casa en el año 26
$4,036.25 irá al INTERES
$10,829.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $301.77 $937.02 $50,795.23
314 $296.31 $942.49 $49,852.75
315 $290.81 $947.99 $48,904.76
316 $285.28 $953.52 $47,951.24
317 $279.72 $959.08 $46,992.17
318 $274.12 $964.67 $46,027.50
319 $268.49 $970.30 $45,057.20
320 $262.83 $975.96 $44,081.24
321 $257.14 $981.65 $43,099.58
322 $251.41 $987.38 $42,112.20
323 $245.65 $993.14 $41,119.07
324 $239.86 $998.93 $40,120.13
Total de años: 27
  Usted invertirá: $14,865.52 en su casa en el año 27
$3,253.40 irá al INTERES
$11,612.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $234.03 $1,004.76 $39,115.37
326 $228.17 $1,010.62 $38,104.75
327 $222.28 $1,016.52 $37,088.24
328 $216.35 $1,022.45 $36,065.79
329 $210.38 $1,028.41 $35,037.38
330 $204.38 $1,034.41 $34,002.98
331 $198.35 $1,040.44 $32,962.53
332 $192.28 $1,046.51 $31,916.02
333 $186.18 $1,052.62 $30,863.40
334 $180.04 $1,058.76 $29,804.65
335 $173.86 $1,064.93 $28,739.72
336 $167.65 $1,071.14 $27,668.57
Total de años: 28
  Usted invertirá: $14,865.52 en su casa en el año 28
$2,413.96 irá al INTERES
$12,451.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $161.40 $1,077.39 $26,591.18
338 $155.12 $1,083.68 $25,507.50
339 $148.79 $1,090.00 $24,417.50
340 $142.44 $1,096.36 $23,321.14
341 $136.04 $1,102.75 $22,218.39
342 $129.61 $1,109.19 $21,109.20
343 $123.14 $1,115.66 $19,993.55
344 $116.63 $1,122.16 $18,871.38
345 $110.08 $1,128.71 $17,742.67
346 $103.50 $1,135.29 $16,607.38
347 $96.88 $1,141.92 $15,465.46
348 $90.22 $1,148.58 $14,316.88
Total de años: 29
  Usted invertirá: $14,865.52 en su casa en el año 29
$1,513.83 irá al INTERES
$13,351.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $83.52 $1,155.28 $13,161.60
350 $76.78 $1,162.02 $11,999.59
351 $70.00 $1,168.80 $10,830.79
352 $63.18 $1,175.61 $9,655.18
353 $56.32 $1,182.47 $8,472.71
354 $49.42 $1,189.37 $7,283.34
355 $42.49 $1,196.31 $6,087.03
356 $35.51 $1,203.29 $4,883.74
357 $28.49 $1,210.30 $3,673.44
358 $21.43 $1,217.36 $2,456.08
359 $14.33 $1,224.47 $1,231.61
360 $7.18 $1,231.61 $0.00
Total de años: 30
  Usted invertirá: $14,865.52 en su casa en el año 30
$548.64 irá al INTERES
$14,316.88 irá al PRINCIPAL
 

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