Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $9,900.00
Precio a Financiar: $188,100.00
Pago Mensual: $1,251.43


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1,097.25 $154.18 $187,945.82
2 $1,096.35 $155.08 $187,790.73
3 $1,095.45 $155.99 $187,634.74
4 $1,094.54 $156.90 $187,477.85
5 $1,093.62 $157.81 $187,320.03
6 $1,092.70 $158.73 $187,161.30
7 $1,091.77 $159.66 $187,001.64
8 $1,090.84 $160.59 $186,841.05
9 $1,089.91 $161.53 $186,679.52
10 $1,088.96 $162.47 $186,517.05
11 $1,088.02 $163.42 $186,353.63
12 $1,087.06 $164.37 $186,189.26
Total de años: 1
  Usted invertirá: $15,017.21 en su casa en el año 1
$13,106.47 irá al INTERES
$1,910.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $1,086.10 $165.33 $186,023.93
14 $1,085.14 $166.29 $185,857.64
15 $1,084.17 $167.26 $185,690.37
16 $1,083.19 $168.24 $185,522.13
17 $1,082.21 $169.22 $185,352.91
18 $1,081.23 $170.21 $185,182.70
19 $1,080.23 $171.20 $185,011.50
20 $1,079.23 $172.20 $184,839.30
21 $1,078.23 $173.20 $184,666.10
22 $1,077.22 $174.22 $184,491.88
23 $1,076.20 $175.23 $184,316.65
24 $1,075.18 $176.25 $184,140.40
Total de años: 2
  Usted invertirá: $15,017.21 en su casa en el año 2
$12,968.34 irá al INTERES
$2,048.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $1,074.15 $177.28 $183,963.11
26 $1,073.12 $178.32 $183,784.80
27 $1,072.08 $179.36 $183,605.44
28 $1,071.03 $180.40 $183,425.04
29 $1,069.98 $181.45 $183,243.59
30 $1,068.92 $182.51 $183,061.07
31 $1,067.86 $183.58 $182,877.49
32 $1,066.79 $184.65 $182,692.85
33 $1,065.71 $185.73 $182,507.12
34 $1,064.62 $186.81 $182,320.31
35 $1,063.54 $187.90 $182,132.41
36 $1,062.44 $188.99 $181,943.42
Total de años: 3
  Usted invertirá: $15,017.21 en su casa en el año 3
$12,820.23 irá al INTERES
$2,196.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $1,061.34 $190.10 $181,753.32
38 $1,060.23 $191.21 $181,562.11
39 $1,059.11 $192.32 $181,369.79
40 $1,057.99 $193.44 $181,176.35
41 $1,056.86 $194.57 $180,981.78
42 $1,055.73 $195.71 $180,786.07
43 $1,054.59 $196.85 $180,589.22
44 $1,053.44 $198.00 $180,391.22
45 $1,052.28 $199.15 $180,192.07
46 $1,051.12 $200.31 $179,991.76
47 $1,049.95 $201.48 $179,790.28
48 $1,048.78 $202.66 $179,587.62
Total de años: 4
  Usted invertirá: $15,017.21 en su casa en el año 4
$12,661.41 irá al INTERES
$2,355.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $1,047.59 $203.84 $179,383.78
50 $1,046.41 $205.03 $179,178.75
51 $1,045.21 $206.22 $178,972.53
52 $1,044.01 $207.43 $178,765.10
53 $1,042.80 $208.64 $178,556.46
54 $1,041.58 $209.85 $178,346.61
55 $1,040.36 $211.08 $178,135.53
56 $1,039.12 $212.31 $177,923.22
57 $1,037.89 $213.55 $177,709.67
58 $1,036.64 $214.79 $177,494.88
59 $1,035.39 $216.05 $177,278.83
60 $1,034.13 $217.31 $177,061.52
Total de años: 5
  Usted invertirá: $15,017.21 en su casa en el año 5
$12,491.11 irá al INTERES
$2,526.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $1,032.86 $218.58 $176,842.95
62 $1,031.58 $219.85 $176,623.10
63 $1,030.30 $221.13 $176,401.96
64 $1,029.01 $222.42 $176,179.54
65 $1,027.71 $223.72 $175,955.82
66 $1,026.41 $225.03 $175,730.80
67 $1,025.10 $226.34 $175,504.46
68 $1,023.78 $227.66 $175,276.80
69 $1,022.45 $228.99 $175,047.81
70 $1,021.11 $230.32 $174,817.49
71 $1,019.77 $231.67 $174,585.83
72 $1,018.42 $233.02 $174,352.81
Total de años: 6
  Usted invertirá: $15,017.21 en su casa en el año 6
$12,308.50 irá al INTERES
$2,708.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $1,017.06 $234.38 $174,118.43
74 $1,015.69 $235.74 $173,882.69
75 $1,014.32 $237.12 $173,645.57
76 $1,012.93 $238.50 $173,407.07
77 $1,011.54 $239.89 $173,167.18
78 $1,010.14 $241.29 $172,925.89
79 $1,008.73 $242.70 $172,683.19
80 $1,007.32 $244.12 $172,439.07
81 $1,005.89 $245.54 $172,193.53
82 $1,004.46 $246.97 $171,946.56
83 $1,003.02 $248.41 $171,698.15
84 $1,001.57 $249.86 $171,448.29
Total de años: 7
  Usted invertirá: $15,017.21 en su casa en el año 7
$12,112.68 irá al INTERES
$2,904.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $1,000.12 $251.32 $171,196.97
86 $998.65 $252.79 $170,944.18
87 $997.17 $254.26 $170,689.92
88 $995.69 $255.74 $170,434.18
89 $994.20 $257.23 $170,176.94
90 $992.70 $258.74 $169,918.21
91 $991.19 $260.24 $169,657.97
92 $989.67 $261.76 $169,396.20
93 $988.14 $263.29 $169,132.91
94 $986.61 $264.83 $168,868.09
95 $985.06 $266.37 $168,601.72
96 $983.51 $267.92 $168,333.79
Total de años: 8
  Usted invertirá: $15,017.21 en su casa en el año 8
$11,902.72 irá al INTERES
$3,114.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $981.95 $269.49 $168,064.31
98 $980.38 $271.06 $167,793.25
99 $978.79 $272.64 $167,520.61
100 $977.20 $274.23 $167,246.38
101 $975.60 $275.83 $166,970.55
102 $973.99 $277.44 $166,693.11
103 $972.38 $279.06 $166,414.05
104 $970.75 $280.69 $166,133.37
105 $969.11 $282.32 $165,851.04
106 $967.46 $283.97 $165,567.07
107 $965.81 $285.63 $165,281.45
108 $964.14 $287.29 $164,994.15
Total de años: 9
  Usted invertirá: $15,017.21 en su casa en el año 9
$11,677.57 irá al INTERES
$3,339.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $962.47 $288.97 $164,705.19
110 $960.78 $290.65 $164,414.53
111 $959.08 $292.35 $164,122.18
112 $957.38 $294.05 $163,828.13
113 $955.66 $295.77 $163,532.36
114 $953.94 $297.50 $163,234.86
115 $952.20 $299.23 $162,935.63
116 $950.46 $300.98 $162,634.66
117 $948.70 $302.73 $162,331.93
118 $946.94 $304.50 $162,027.43
119 $945.16 $306.27 $161,721.15
120 $943.37 $308.06 $161,413.09
Total de años: 10
  Usted invertirá: $15,017.21 en su casa en el año 10
$11,436.15 irá al INTERES
$3,581.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $941.58 $309.86 $161,103.24
122 $939.77 $311.67 $160,791.57
123 $937.95 $313.48 $160,478.09
124 $936.12 $315.31 $160,162.78
125 $934.28 $317.15 $159,845.62
126 $932.43 $319.00 $159,526.62
127 $930.57 $320.86 $159,205.76
128 $928.70 $322.73 $158,883.03
129 $926.82 $324.62 $158,558.41
130 $924.92 $326.51 $158,231.90
131 $923.02 $328.41 $157,903.49
132 $921.10 $330.33 $157,573.16
Total de años: 11
  Usted invertirá: $15,017.21 en su casa en el año 11
$11,177.27 irá al INTERES
$3,839.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $919.18 $332.26 $157,240.90
134 $917.24 $334.20 $156,906.70
135 $915.29 $336.14 $156,570.56
136 $913.33 $338.11 $156,232.45
137 $911.36 $340.08 $155,892.37
138 $909.37 $342.06 $155,550.31
139 $907.38 $344.06 $155,206.26
140 $905.37 $346.06 $154,860.19
141 $903.35 $348.08 $154,512.11
142 $901.32 $350.11 $154,162.00
143 $899.28 $352.16 $153,809.84
144 $897.22 $354.21 $153,455.63
Total de años: 12
  Usted invertirá: $15,017.21 en su casa en el año 12
$10,899.68 irá al INTERES
$4,117.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $895.16 $356.28 $153,099.35
146 $893.08 $358.35 $152,741.00
147 $890.99 $360.44 $152,380.55
148 $888.89 $362.55 $152,018.01
149 $886.77 $364.66 $151,653.34
150 $884.64 $366.79 $151,286.56
151 $882.50 $368.93 $150,917.63
152 $880.35 $371.08 $150,546.55
153 $878.19 $373.25 $150,173.30
154 $876.01 $375.42 $149,797.88
155 $873.82 $377.61 $149,420.26
156 $871.62 $379.82 $149,040.45
Total de años: 13
  Usted invertirá: $15,017.21 en su casa en el año 13
$10,602.03 irá al INTERES
$4,415.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $869.40 $382.03 $148,658.42
158 $867.17 $384.26 $148,274.16
159 $864.93 $386.50 $147,887.65
160 $862.68 $388.76 $147,498.90
161 $860.41 $391.02 $147,107.87
162 $858.13 $393.30 $146,714.57
163 $855.83 $395.60 $146,318.97
164 $853.53 $397.91 $145,921.06
165 $851.21 $400.23 $145,520.84
166 $848.87 $402.56 $145,118.27
167 $846.52 $404.91 $144,713.36
168 $844.16 $407.27 $144,306.09
Total de años: 14
  Usted invertirá: $15,017.21 en su casa en el año 14
$10,282.85 irá al INTERES
$4,734.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $841.79 $409.65 $143,896.44
170 $839.40 $412.04 $143,484.40
171 $836.99 $414.44 $143,069.96
172 $834.57 $416.86 $142,653.10
173 $832.14 $419.29 $142,233.81
174 $829.70 $421.74 $141,812.08
175 $827.24 $424.20 $141,387.88
176 $824.76 $426.67 $140,961.21
177 $822.27 $429.16 $140,532.05
178 $819.77 $431.66 $140,100.38
179 $817.25 $434.18 $139,666.20
180 $814.72 $436.71 $139,229.49
Total de años: 15
  Usted invertirá: $15,017.21 en su casa en el año 15
$9,940.60 irá al INTERES
$5,076.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $812.17 $439.26 $138,790.23
182 $809.61 $441.82 $138,348.40
183 $807.03 $444.40 $137,904.00
184 $804.44 $446.99 $137,457.01
185 $801.83 $449.60 $137,007.40
186 $799.21 $452.22 $136,555.18
187 $796.57 $454.86 $136,100.32
188 $793.92 $457.52 $135,642.80
189 $791.25 $460.18 $135,182.62
190 $788.57 $462.87 $134,719.75
191 $785.87 $465.57 $134,254.18
192 $783.15 $468.28 $133,785.90
Total de años: 16
  Usted invertirá: $15,017.21 en su casa en el año 16
$9,573.62 irá al INTERES
$5,443.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $780.42 $471.02 $133,314.88
194 $777.67 $473.76 $132,841.12
195 $774.91 $476.53 $132,364.59
196 $772.13 $479.31 $131,885.28
197 $769.33 $482.10 $131,403.18
198 $766.52 $484.92 $130,918.26
199 $763.69 $487.74 $130,430.52
200 $760.84 $490.59 $129,939.93
201 $757.98 $493.45 $129,446.48
202 $755.10 $496.33 $128,950.15
203 $752.21 $499.22 $128,450.92
204 $749.30 $502.14 $127,948.79
Total de años: 17
  Usted invertirá: $15,017.21 en su casa en el año 17
$9,180.10 irá al INTERES
$5,837.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $746.37 $505.07 $127,443.72
206 $743.42 $508.01 $126,935.71
207 $740.46 $510.98 $126,424.73
208 $737.48 $513.96 $125,910.78
209 $734.48 $516.95 $125,393.82
210 $731.46 $519.97 $124,873.85
211 $728.43 $523.00 $124,350.85
212 $725.38 $526.05 $123,824.79
213 $722.31 $529.12 $123,295.67
214 $719.22 $532.21 $122,763.46
215 $716.12 $535.31 $122,228.15
216 $713.00 $538.44 $121,689.71
Total de años: 18
  Usted invertirá: $15,017.21 en su casa en el año 18
$8,758.13 irá al INTERES
$6,259.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $709.86 $541.58 $121,148.13
218 $706.70 $544.74 $120,603.40
219 $703.52 $547.91 $120,055.48
220 $700.32 $551.11 $119,504.37
221 $697.11 $554.33 $118,950.05
222 $693.88 $557.56 $118,392.49
223 $690.62 $560.81 $117,831.68
224 $687.35 $564.08 $117,267.60
225 $684.06 $567.37 $116,700.22
226 $680.75 $570.68 $116,129.54
227 $677.42 $574.01 $115,555.53
228 $674.07 $577.36 $114,978.17
Total de años: 19
  Usted invertirá: $15,017.21 en su casa en el año 19
$8,305.66 irá al INTERES
$6,711.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $670.71 $580.73 $114,397.44
230 $667.32 $584.12 $113,813.33
231 $663.91 $587.52 $113,225.80
232 $660.48 $590.95 $112,634.85
233 $657.04 $594.40 $112,040.45
234 $653.57 $597.86 $111,442.59
235 $650.08 $601.35 $110,841.24
236 $646.57 $604.86 $110,236.38
237 $643.05 $608.39 $109,627.99
238 $639.50 $611.94 $109,016.05
239 $635.93 $615.51 $108,400.54
240 $632.34 $619.10 $107,781.45
Total de años: 20
  Usted invertirá: $15,017.21 en su casa en el año 20
$7,820.49 irá al INTERES
$7,196.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $628.73 $622.71 $107,158.74
242 $625.09 $626.34 $106,532.40
243 $621.44 $630.00 $105,902.40
244 $617.76 $633.67 $105,268.73
245 $614.07 $637.37 $104,631.37
246 $610.35 $641.08 $103,990.28
247 $606.61 $644.82 $103,345.46
248 $602.85 $648.59 $102,696.87
249 $599.07 $652.37 $102,044.50
250 $595.26 $656.17 $101,388.33
251 $591.43 $660.00 $100,728.33
252 $587.58 $663.85 $100,064.47
Total de años: 21
  Usted invertirá: $15,017.21 en su casa en el año 21
$7,300.23 irá al INTERES
$7,716.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $583.71 $667.72 $99,396.75
254 $579.81 $671.62 $98,725.13
255 $575.90 $675.54 $98,049.59
256 $571.96 $679.48 $97,370.11
257 $567.99 $683.44 $96,686.67
258 $564.01 $687.43 $95,999.24
259 $560.00 $691.44 $95,307.81
260 $555.96 $695.47 $94,612.33
261 $551.91 $699.53 $93,912.81
262 $547.82 $703.61 $93,209.20
263 $543.72 $707.71 $92,501.48
264 $539.59 $711.84 $91,789.64
Total de años: 22
  Usted invertirá: $15,017.21 en su casa en el año 22
$6,742.37 irá al INTERES
$8,274.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $535.44 $715.99 $91,073.65
266 $531.26 $720.17 $90,353.48
267 $527.06 $724.37 $89,629.10
268 $522.84 $728.60 $88,900.51
269 $518.59 $732.85 $88,167.66
270 $514.31 $737.12 $87,430.54
271 $510.01 $741.42 $86,689.11
272 $505.69 $745.75 $85,943.37
273 $501.34 $750.10 $85,193.27
274 $496.96 $754.47 $84,438.79
275 $492.56 $758.87 $83,679.92
276 $488.13 $763.30 $82,916.62
Total de años: 23
  Usted invertirá: $15,017.21 en su casa en el año 23
$6,144.19 irá al INTERES
$8,873.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $483.68 $767.75 $82,148.87
278 $479.20 $772.23 $81,376.63
279 $474.70 $776.74 $80,599.90
280 $470.17 $781.27 $79,818.63
281 $465.61 $785.83 $79,032.80
282 $461.02 $790.41 $78,242.39
283 $456.41 $795.02 $77,447.37
284 $451.78 $799.66 $76,647.72
285 $447.11 $804.32 $75,843.39
286 $442.42 $809.01 $75,034.38
287 $437.70 $813.73 $74,220.65
288 $432.95 $818.48 $73,402.17
Total de años: 24
  Usted invertirá: $15,017.21 en su casa en el año 24
$5,502.75 irá al INTERES
$9,514.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $428.18 $823.25 $72,578.91
290 $423.38 $828.06 $71,750.85
291 $418.55 $832.89 $70,917.97
292 $413.69 $837.75 $70,080.22
293 $408.80 $842.63 $69,237.59
294 $403.89 $847.55 $68,390.04
295 $398.94 $852.49 $67,537.55
296 $393.97 $857.46 $66,680.08
297 $388.97 $862.47 $65,817.62
298 $383.94 $867.50 $64,950.12
299 $378.88 $872.56 $64,077.56
300 $373.79 $877.65 $63,199.91
Total de años: 25
  Usted invertirá: $15,017.21 en su casa en el año 25
$4,814.95 irá al INTERES
$10,202.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $368.67 $882.77 $62,317.14
302 $363.52 $887.92 $61,429.23
303 $358.34 $893.10 $60,536.13
304 $353.13 $898.31 $59,637.82
305 $347.89 $903.55 $58,734.28
306 $342.62 $908.82 $57,825.46
307 $337.32 $914.12 $56,911.34
308 $331.98 $919.45 $55,991.89
309 $326.62 $924.81 $55,067.07
310 $321.22 $930.21 $54,136.86
311 $315.80 $935.64 $53,201.23
312 $310.34 $941.09 $52,260.14
Total de años: 26
  Usted invertirá: $15,017.21 en su casa en el año 26
$4,077.43 irá al INTERES
$10,939.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $304.85 $946.58 $51,313.55
314 $299.33 $952.10 $50,361.45
315 $293.78 $957.66 $49,403.79
316 $288.19 $963.25 $48,440.54
317 $282.57 $968.86 $47,471.68
318 $276.92 $974.52 $46,497.16
319 $271.23 $980.20 $45,516.96
320 $265.52 $985.92 $44,531.04
321 $259.76 $991.67 $43,539.37
322 $253.98 $997.45 $42,541.92
323 $248.16 $1,003.27 $41,538.65
324 $242.31 $1,009.13 $40,529.52
Total de años: 27
  Usted invertirá: $15,017.21 en su casa en el año 27
$3,286.59 irá al INTERES
$11,730.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $236.42 $1,015.01 $39,514.51
326 $230.50 $1,020.93 $38,493.58
327 $224.55 $1,026.89 $37,466.69
328 $218.56 $1,032.88 $36,433.81
329 $212.53 $1,038.90 $35,394.91
330 $206.47 $1,044.96 $34,349.94
331 $200.37 $1,051.06 $33,298.89
332 $194.24 $1,057.19 $32,241.69
333 $188.08 $1,063.36 $31,178.34
334 $181.87 $1,069.56 $30,108.78
335 $175.63 $1,075.80 $29,032.98
336 $169.36 $1,082.07 $27,950.90
Total de años: 28
  Usted invertirá: $15,017.21 en su casa en el año 28
$2,438.59 irá al INTERES
$12,578.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $163.05 $1,088.39 $26,862.52
338 $156.70 $1,094.74 $25,767.78
339 $150.31 $1,101.12 $24,666.66
340 $143.89 $1,107.55 $23,559.11
341 $137.43 $1,114.01 $22,445.11
342 $130.93 $1,120.50 $21,324.60
343 $124.39 $1,127.04 $20,197.56
344 $117.82 $1,133.61 $19,063.95
345 $111.21 $1,140.23 $17,923.72
346 $104.56 $1,146.88 $16,776.84
347 $97.86 $1,153.57 $15,623.27
348 $91.14 $1,160.30 $14,462.97
Total de años: 29
  Usted invertirá: $15,017.21 en su casa en el año 29
$1,529.28 irá al INTERES
$13,487.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $84.37 $1,167.07 $13,295.91
350 $77.56 $1,173.87 $12,122.03
351 $70.71 $1,180.72 $10,941.31
352 $63.82 $1,187.61 $9,753.70
353 $56.90 $1,194.54 $8,559.16
354 $49.93 $1,201.51 $7,357.66
355 $42.92 $1,208.51 $6,149.14
356 $35.87 $1,215.56 $4,933.58
357 $28.78 $1,222.65 $3,710.92
358 $21.65 $1,229.79 $2,481.14
359 $14.47 $1,236.96 $1,244.18
360 $7.26 $1,244.18 $0.00
Total de años: 30
  Usted invertirá: $15,017.21 en su casa en el año 30
$554.23 irá al INTERES
$14,462.97 irá al PRINCIPAL
 

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