Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $9,950.00
Precio a Financiar: $189,050.00
Pago Mensual: $1,257.75


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1,102.79 $154.96 $188,895.04
2 $1,101.89 $155.87 $188,739.17
3 $1,100.98 $156.78 $188,582.39
4 $1,100.06 $157.69 $188,424.70
5 $1,099.14 $158.61 $188,266.09
6 $1,098.22 $159.54 $188,106.56
7 $1,097.29 $160.47 $187,946.09
8 $1,096.35 $161.40 $187,784.69
9 $1,095.41 $162.34 $187,622.35
10 $1,094.46 $163.29 $187,459.06
11 $1,093.51 $164.24 $187,294.81
12 $1,092.55 $165.20 $187,129.61
Total de años: 1
  Usted invertirá: $15,093.05 en su casa en el año 1
$13,172.66 irá al INTERES
$1,920.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $1,091.59 $166.16 $186,963.45
14 $1,090.62 $167.13 $186,796.31
15 $1,089.65 $168.11 $186,628.20
16 $1,088.66 $169.09 $186,459.11
17 $1,087.68 $170.08 $186,289.04
18 $1,086.69 $171.07 $186,117.97
19 $1,085.69 $172.07 $185,945.90
20 $1,084.68 $173.07 $185,772.83
21 $1,083.67 $174.08 $185,598.75
22 $1,082.66 $175.09 $185,423.66
23 $1,081.64 $176.12 $185,247.54
24 $1,080.61 $177.14 $185,070.40
Total de años: 2
  Usted invertirá: $15,093.05 en su casa en el año 2
$13,033.84 irá al INTERES
$2,059.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $1,079.58 $178.18 $184,892.22
26 $1,078.54 $179.22 $184,713.00
27 $1,077.49 $180.26 $184,532.74
28 $1,076.44 $181.31 $184,351.43
29 $1,075.38 $182.37 $184,169.06
30 $1,074.32 $183.43 $183,985.62
31 $1,073.25 $184.50 $183,801.12
32 $1,072.17 $185.58 $183,615.54
33 $1,071.09 $186.66 $183,428.87
34 $1,070.00 $187.75 $183,241.12
35 $1,068.91 $188.85 $183,052.27
36 $1,067.80 $189.95 $182,862.32
Total de años: 3
  Usted invertirá: $15,093.05 en su casa en el año 3
$12,884.98 irá al INTERES
$2,208.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $1,066.70 $191.06 $182,671.27
38 $1,065.58 $192.17 $182,479.09
39 $1,064.46 $193.29 $182,285.80
40 $1,063.33 $194.42 $182,091.38
41 $1,062.20 $195.55 $181,895.83
42 $1,061.06 $196.70 $181,699.13
43 $1,059.91 $197.84 $181,501.29
44 $1,058.76 $199.00 $181,302.29
45 $1,057.60 $200.16 $181,102.13
46 $1,056.43 $201.33 $180,900.81
47 $1,055.25 $202.50 $180,698.31
48 $1,054.07 $203.68 $180,494.63
Total de años: 4
  Usted invertirá: $15,093.05 en su casa en el año 4
$12,725.36 irá al INTERES
$2,367.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $1,052.89 $204.87 $180,289.76
50 $1,051.69 $206.06 $180,083.69
51 $1,050.49 $207.27 $179,876.43
52 $1,049.28 $208.48 $179,667.95
53 $1,048.06 $209.69 $179,458.26
54 $1,046.84 $210.91 $179,247.35
55 $1,045.61 $212.14 $179,035.20
56 $1,044.37 $213.38 $178,821.82
57 $1,043.13 $214.63 $178,607.19
58 $1,041.88 $215.88 $178,391.31
59 $1,040.62 $217.14 $178,174.18
60 $1,039.35 $218.41 $177,955.77
Total de años: 5
  Usted invertirá: $15,093.05 en su casa en el año 5
$12,554.20 irá al INTERES
$2,538.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $1,038.08 $219.68 $177,736.09
62 $1,036.79 $220.96 $177,515.13
63 $1,035.50 $222.25 $177,292.88
64 $1,034.21 $223.55 $177,069.34
65 $1,032.90 $224.85 $176,844.49
66 $1,031.59 $226.16 $176,618.32
67 $1,030.27 $227.48 $176,390.84
68 $1,028.95 $228.81 $176,162.04
69 $1,027.61 $230.14 $175,931.89
70 $1,026.27 $231.48 $175,700.41
71 $1,024.92 $232.84 $175,467.57
72 $1,023.56 $234.19 $175,233.38
Total de años: 6
  Usted invertirá: $15,093.05 en su casa en el año 6
$12,370.66 irá al INTERES
$2,722.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $1,022.19 $235.56 $174,997.82
74 $1,020.82 $236.93 $174,760.89
75 $1,019.44 $238.32 $174,522.57
76 $1,018.05 $239.71 $174,282.86
77 $1,016.65 $241.10 $174,041.76
78 $1,015.24 $242.51 $173,799.25
79 $1,013.83 $243.93 $173,555.32
80 $1,012.41 $245.35 $173,309.98
81 $1,010.97 $246.78 $173,063.20
82 $1,009.54 $248.22 $172,814.98
83 $1,008.09 $249.67 $172,565.31
84 $1,006.63 $251.12 $172,314.19
Total de años: 7
  Usted invertirá: $15,093.05 en su casa en el año 7
$12,173.86 irá al INTERES
$2,919.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $1,005.17 $252.59 $172,061.60
86 $1,003.69 $254.06 $171,807.54
87 $1,002.21 $255.54 $171,551.99
88 $1,000.72 $257.03 $171,294.96
89 $999.22 $258.53 $171,036.42
90 $997.71 $260.04 $170,776.38
91 $996.20 $261.56 $170,514.82
92 $994.67 $263.08 $170,251.74
93 $993.14 $264.62 $169,987.12
94 $991.59 $266.16 $169,720.96
95 $990.04 $267.72 $169,453.24
96 $988.48 $269.28 $169,183.96
Total de años: 8
  Usted invertirá: $15,093.05 en su casa en el año 8
$11,962.83 irá al INTERES
$3,130.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $986.91 $270.85 $168,913.12
98 $985.33 $272.43 $168,640.69
99 $983.74 $274.02 $168,366.67
100 $982.14 $275.62 $168,091.06
101 $980.53 $277.22 $167,813.83
102 $978.91 $278.84 $167,534.99
103 $977.29 $280.47 $167,254.53
104 $975.65 $282.10 $166,972.42
105 $974.01 $283.75 $166,688.67
106 $972.35 $285.40 $166,403.27
107 $970.69 $287.07 $166,116.20
108 $969.01 $288.74 $165,827.46
Total de años: 9
  Usted invertirá: $15,093.05 en su casa en el año 9
$11,736.55 irá al INTERES
$3,356.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $967.33 $290.43 $165,537.03
110 $965.63 $292.12 $165,244.91
111 $963.93 $293.83 $164,951.08
112 $962.21 $295.54 $164,655.54
113 $960.49 $297.26 $164,358.28
114 $958.76 $299.00 $164,059.28
115 $957.01 $300.74 $163,758.54
116 $955.26 $302.50 $163,456.04
117 $953.49 $304.26 $163,151.78
118 $951.72 $306.04 $162,845.75
119 $949.93 $307.82 $162,537.93
120 $948.14 $309.62 $162,228.31
Total de años: 10
  Usted invertirá: $15,093.05 en su casa en el año 10
$11,493.90 irá al INTERES
$3,599.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $946.33 $311.42 $161,916.89
122 $944.52 $313.24 $161,603.65
123 $942.69 $315.07 $161,288.58
124 $940.85 $316.90 $160,971.68
125 $939.00 $318.75 $160,652.93
126 $937.14 $320.61 $160,332.31
127 $935.27 $322.48 $160,009.83
128 $933.39 $324.36 $159,685.47
129 $931.50 $326.26 $159,359.21
130 $929.60 $328.16 $159,031.05
131 $927.68 $330.07 $158,700.98
132 $925.76 $332.00 $158,368.98
Total de años: 11
  Usted invertirá: $15,093.05 en su casa en el año 11
$11,233.72 irá al INTERES
$3,859.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $923.82 $333.94 $158,035.04
134 $921.87 $335.88 $157,699.16
135 $919.91 $337.84 $157,361.32
136 $917.94 $339.81 $157,021.51
137 $915.96 $341.80 $156,679.71
138 $913.96 $343.79 $156,335.92
139 $911.96 $345.79 $155,990.13
140 $909.94 $347.81 $155,642.31
141 $907.91 $349.84 $155,292.47
142 $905.87 $351.88 $154,940.59
143 $903.82 $353.93 $154,586.66
144 $901.76 $356.00 $154,230.66
Total de años: 12
  Usted invertirá: $15,093.05 en su casa en el año 12
$10,954.73 irá al INTERES
$4,138.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $899.68 $358.08 $153,872.58
146 $897.59 $360.16 $153,512.42
147 $895.49 $362.27 $153,150.15
148 $893.38 $364.38 $152,785.77
149 $891.25 $366.50 $152,419.27
150 $889.11 $368.64 $152,050.63
151 $886.96 $370.79 $151,679.84
152 $884.80 $372.96 $151,306.88
153 $882.62 $375.13 $150,931.75
154 $880.44 $377.32 $150,554.43
155 $878.23 $379.52 $150,174.91
156 $876.02 $381.73 $149,793.18
Total de años: 13
  Usted invertirá: $15,093.05 en su casa en el año 13
$10,655.57 irá al INTERES
$4,437.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $873.79 $383.96 $149,409.22
158 $871.55 $386.20 $149,023.02
159 $869.30 $388.45 $148,634.56
160 $867.03 $390.72 $148,243.84
161 $864.76 $393.00 $147,850.84
162 $862.46 $395.29 $147,455.55
163 $860.16 $397.60 $147,057.96
164 $857.84 $399.92 $146,658.04
165 $855.51 $402.25 $146,255.79
166 $853.16 $404.60 $145,851.19
167 $850.80 $406.96 $145,444.24
168 $848.42 $409.33 $145,034.91
Total de años: 14
  Usted invertirá: $15,093.05 en su casa en el año 14
$10,334.79 irá al INTERES
$4,758.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $846.04 $411.72 $144,623.19
170 $843.64 $414.12 $144,209.07
171 $841.22 $416.53 $143,792.54
172 $838.79 $418.96 $143,373.57
173 $836.35 $421.41 $142,952.17
174 $833.89 $423.87 $142,528.30
175 $831.42 $426.34 $142,101.96
176 $828.93 $428.83 $141,673.13
177 $826.43 $431.33 $141,241.81
178 $823.91 $433.84 $140,807.96
179 $821.38 $436.37 $140,371.59
180 $818.83 $438.92 $139,932.67
Total de años: 15
  Usted invertirá: $15,093.05 en su casa en el año 15
$9,990.81 irá al INTERES
$5,102.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $816.27 $441.48 $139,491.19
182 $813.70 $444.06 $139,047.13
183 $811.11 $446.65 $138,600.48
184 $808.50 $449.25 $138,151.23
185 $805.88 $451.87 $137,699.36
186 $803.25 $454.51 $137,244.85
187 $800.59 $457.16 $136,787.69
188 $797.93 $459.83 $136,327.87
189 $795.25 $462.51 $135,865.36
190 $792.55 $465.21 $135,400.15
191 $789.83 $467.92 $134,932.23
192 $787.10 $470.65 $134,461.58
Total de años: 16
  Usted invertirá: $15,093.05 en su casa en el año 16
$9,621.97 irá al INTERES
$5,471.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $784.36 $473.40 $133,988.19
194 $781.60 $476.16 $133,512.03
195 $778.82 $478.93 $133,033.10
196 $776.03 $481.73 $132,551.37
197 $773.22 $484.54 $132,066.83
198 $770.39 $487.36 $131,579.47
199 $767.55 $490.21 $131,089.26
200 $764.69 $493.07 $130,596.19
201 $761.81 $495.94 $130,100.25
202 $758.92 $498.84 $129,601.41
203 $756.01 $501.75 $129,099.67
204 $753.08 $504.67 $128,594.99
Total de años: 17
  Usted invertirá: $15,093.05 en su casa en el año 17
$9,226.46 irá al INTERES
$5,866.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $750.14 $507.62 $128,087.38
206 $747.18 $510.58 $127,576.80
207 $744.20 $513.56 $127,063.24
208 $741.20 $516.55 $126,546.69
209 $738.19 $519.57 $126,027.12
210 $735.16 $522.60 $125,504.53
211 $732.11 $525.64 $124,978.88
212 $729.04 $528.71 $124,450.17
213 $725.96 $531.80 $123,918.38
214 $722.86 $534.90 $123,383.48
215 $719.74 $538.02 $122,845.46
216 $716.60 $541.16 $122,304.31
Total de años: 18
  Usted invertirá: $15,093.05 en su casa en el año 18
$8,802.37 irá al INTERES
$6,290.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $713.44 $544.31 $121,759.99
218 $710.27 $547.49 $121,212.51
219 $707.07 $550.68 $120,661.82
220 $703.86 $553.89 $120,107.93
221 $700.63 $557.12 $119,550.81
222 $697.38 $560.37 $118,990.43
223 $694.11 $563.64 $118,426.79
224 $690.82 $566.93 $117,859.86
225 $687.52 $570.24 $117,289.62
226 $684.19 $573.56 $116,716.05
227 $680.84 $576.91 $116,139.14
228 $677.48 $580.28 $115,558.87
Total de años: 19
  Usted invertirá: $15,093.05 en su casa en el año 19
$8,347.61 irá al INTERES
$6,745.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $674.09 $583.66 $114,975.21
230 $670.69 $587.07 $114,388.14
231 $667.26 $590.49 $113,797.65
232 $663.82 $593.93 $113,203.71
233 $660.36 $597.40 $112,606.32
234 $656.87 $600.88 $112,005.43
235 $653.37 $604.39 $111,401.04
236 $649.84 $607.91 $110,793.13
237 $646.29 $611.46 $110,181.67
238 $642.73 $615.03 $109,566.64
239 $639.14 $618.62 $108,948.02
240 $635.53 $622.22 $108,325.80
Total de años: 20
  Usted invertirá: $15,093.05 en su casa en el año 20
$7,859.98 irá al INTERES
$7,233.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $631.90 $625.85 $107,699.94
242 $628.25 $629.50 $107,070.44
243 $624.58 $633.18 $106,437.26
244 $620.88 $636.87 $105,800.39
245 $617.17 $640.59 $105,159.81
246 $613.43 $644.32 $104,515.48
247 $609.67 $648.08 $103,867.40
248 $605.89 $651.86 $103,215.54
249 $602.09 $655.66 $102,559.88
250 $598.27 $659.49 $101,900.39
251 $594.42 $663.34 $101,237.06
252 $590.55 $667.20 $100,569.85
Total de años: 21
  Usted invertirá: $15,093.05 en su casa en el año 21
$7,337.10 irá al INTERES
$7,755.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $586.66 $671.10 $99,898.75
254 $582.74 $675.01 $99,223.74
255 $578.81 $678.95 $98,544.79
256 $574.84 $682.91 $97,861.88
257 $570.86 $686.89 $97,174.99
258 $566.85 $690.90 $96,484.09
259 $562.82 $694.93 $95,789.16
260 $558.77 $698.98 $95,090.17
261 $554.69 $703.06 $94,387.11
262 $550.59 $707.16 $93,679.95
263 $546.47 $711.29 $92,968.66
264 $542.32 $715.44 $92,253.22
Total de años: 22
  Usted invertirá: $15,093.05 en su casa en el año 22
$6,776.43 irá al INTERES
$8,316.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $538.14 $719.61 $91,533.61
266 $533.95 $723.81 $90,809.81
267 $529.72 $728.03 $90,081.78
268 $525.48 $732.28 $89,349.50
269 $521.21 $736.55 $88,612.95
270 $516.91 $740.85 $87,872.10
271 $512.59 $745.17 $87,126.94
272 $508.24 $749.51 $86,377.42
273 $503.87 $753.89 $85,623.54
274 $499.47 $758.28 $84,865.25
275 $495.05 $762.71 $84,102.55
276 $490.60 $767.16 $83,335.39
Total de años: 23
  Usted invertirá: $15,093.05 en su casa en el año 23
$6,175.22 irá al INTERES
$8,917.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $486.12 $771.63 $82,563.76
278 $481.62 $776.13 $81,787.63
279 $477.09 $780.66 $81,006.97
280 $472.54 $785.21 $80,221.75
281 $467.96 $789.79 $79,431.96
282 $463.35 $794.40 $78,637.56
283 $458.72 $799.04 $77,838.52
284 $454.06 $803.70 $77,034.83
285 $449.37 $808.38 $76,226.44
286 $444.65 $813.10 $75,413.34
287 $439.91 $817.84 $74,595.50
288 $435.14 $822.61 $73,772.88
Total de años: 24
  Usted invertirá: $15,093.05 en su casa en el año 24
$5,530.55 irá al INTERES
$9,562.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $430.34 $827.41 $72,945.47
290 $425.52 $832.24 $72,113.23
291 $420.66 $837.09 $71,276.14
292 $415.78 $841.98 $70,434.16
293 $410.87 $846.89 $69,587.27
294 $405.93 $851.83 $68,735.44
295 $400.96 $856.80 $67,878.65
296 $395.96 $861.80 $67,016.85
297 $390.93 $866.82 $66,150.03
298 $385.88 $871.88 $65,278.15
299 $380.79 $876.97 $64,401.18
300 $375.67 $882.08 $63,519.10
Total de años: 25
  Usted invertirá: $15,093.05 en su casa en el año 25
$4,839.27 irá al INTERES
$10,253.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $370.53 $887.23 $62,631.88
302 $365.35 $892.40 $61,739.47
303 $360.15 $897.61 $60,841.87
304 $354.91 $902.84 $59,939.02
305 $349.64 $908.11 $59,030.91
306 $344.35 $913.41 $58,117.51
307 $339.02 $918.74 $57,198.77
308 $333.66 $924.09 $56,274.68
309 $328.27 $929.49 $55,345.19
310 $322.85 $934.91 $54,410.28
311 $317.39 $940.36 $53,469.92
312 $311.91 $945.85 $52,524.08
Total de años: 26
  Usted invertirá: $15,093.05 en su casa en el año 26
$4,098.03 irá al INTERES
$10,995.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $306.39 $951.36 $51,572.71
314 $300.84 $956.91 $50,615.80
315 $295.26 $962.50 $49,653.30
316 $289.64 $968.11 $48,685.19
317 $284.00 $973.76 $47,711.44
318 $278.32 $979.44 $46,732.00
319 $272.60 $985.15 $45,746.85
320 $266.86 $990.90 $44,755.95
321 $261.08 $996.68 $43,759.27
322 $255.26 $1,002.49 $42,756.78
323 $249.41 $1,008.34 $41,748.44
324 $243.53 $1,014.22 $40,734.22
Total de años: 27
  Usted invertirá: $15,093.05 en su casa en el año 27
$3,303.19 irá al INTERES
$11,789.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $237.62 $1,020.14 $39,714.08
326 $231.67 $1,026.09 $38,687.99
327 $225.68 $1,032.07 $37,655.92
328 $219.66 $1,038.09 $36,617.82
329 $213.60 $1,044.15 $35,573.67
330 $207.51 $1,050.24 $34,523.43
331 $201.39 $1,056.37 $33,467.06
332 $195.22 $1,062.53 $32,404.53
333 $189.03 $1,068.73 $31,335.80
334 $182.79 $1,074.96 $30,260.84
335 $176.52 $1,081.23 $29,179.61
336 $170.21 $1,087.54 $28,092.07
Total de años: 28
  Usted invertirá: $15,093.05 en su casa en el año 28
$2,450.90 irá al INTERES
$12,642.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $163.87 $1,093.88 $26,998.18
338 $157.49 $1,100.26 $25,897.92
339 $151.07 $1,106.68 $24,791.24
340 $144.62 $1,113.14 $23,678.10
341 $138.12 $1,119.63 $22,558.47
342 $131.59 $1,126.16 $21,432.30
343 $125.02 $1,132.73 $20,299.57
344 $118.41 $1,139.34 $19,160.23
345 $111.77 $1,145.99 $18,014.24
346 $105.08 $1,152.67 $16,861.57
347 $98.36 $1,159.40 $15,702.18
348 $91.60 $1,166.16 $14,536.02
Total de años: 29
  Usted invertirá: $15,093.05 en su casa en el año 29
$1,537.00 irá al INTERES
$13,556.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $84.79 $1,172.96 $13,363.06
350 $77.95 $1,179.80 $12,183.25
351 $71.07 $1,186.69 $10,996.57
352 $64.15 $1,193.61 $9,802.96
353 $57.18 $1,200.57 $8,602.39
354 $50.18 $1,207.57 $7,394.82
355 $43.14 $1,214.62 $6,180.20
356 $36.05 $1,221.70 $4,958.50
357 $28.92 $1,228.83 $3,729.67
358 $21.76 $1,236.00 $2,493.67
359 $14.55 $1,243.21 $1,250.46
360 $7.29 $1,250.46 $0.00
Total de años: 30
  Usted invertirá: $15,093.05 en su casa en el año 30
$557.03 irá al INTERES
$14,536.02 irá al PRINCIPAL
 

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