Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $1,625.00
Precio a Financiar: $30,875.00
Pago Mensual: $205.41


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $180.10 $25.31 $30,849.69
2 $179.96 $25.46 $30,824.24
3 $179.81 $25.60 $30,798.63
4 $179.66 $25.75 $30,772.88
5 $179.51 $25.90 $30,746.98
6 $179.36 $26.05 $30,720.92
7 $179.21 $26.21 $30,694.71
8 $179.05 $26.36 $30,668.35
9 $178.90 $26.51 $30,641.84
10 $178.74 $26.67 $30,615.17
11 $178.59 $26.82 $30,588.35
12 $178.43 $26.98 $30,561.37
Total de años: 1
  Usted invertirá: $2,464.95 en su casa en el año 1
$2,151.31 irá al INTERES
$313.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $178.27 $27.14 $30,534.23
14 $178.12 $27.30 $30,506.94
15 $177.96 $27.46 $30,479.48
16 $177.80 $27.62 $30,451.87
17 $177.64 $27.78 $30,424.09
18 $177.47 $27.94 $30,396.15
19 $177.31 $28.10 $30,368.05
20 $177.15 $28.27 $30,339.78
21 $176.98 $28.43 $30,311.35
22 $176.82 $28.60 $30,282.76
23 $176.65 $28.76 $30,254.00
24 $176.48 $28.93 $30,225.06
Total de años: 2
  Usted invertirá: $2,464.95 en su casa en el año 2
$2,128.64 irá al INTERES
$336.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $176.31 $29.10 $30,195.97
26 $176.14 $29.27 $30,166.70
27 $175.97 $29.44 $30,137.26
28 $175.80 $29.61 $30,107.65
29 $175.63 $29.78 $30,077.86
30 $175.45 $29.96 $30,047.90
31 $175.28 $30.13 $30,017.77
32 $175.10 $30.31 $29,987.46
33 $174.93 $30.49 $29,956.98
34 $174.75 $30.66 $29,926.31
35 $174.57 $30.84 $29,895.47
36 $174.39 $31.02 $29,864.45
Total de años: 3
  Usted invertirá: $2,464.95 en su casa en el año 3
$2,104.33 irá al INTERES
$360.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $174.21 $31.20 $29,833.25
38 $174.03 $31.38 $29,801.86
39 $173.84 $31.57 $29,770.29
40 $173.66 $31.75 $29,738.54
41 $173.47 $31.94 $29,706.60
42 $173.29 $32.12 $29,674.48
43 $173.10 $32.31 $29,642.17
44 $172.91 $32.50 $29,609.67
45 $172.72 $32.69 $29,576.98
46 $172.53 $32.88 $29,544.10
47 $172.34 $33.07 $29,511.03
48 $172.15 $33.26 $29,477.77
Total de años: 4
  Usted invertirá: $2,464.95 en su casa en el año 4
$2,078.26 irá al INTERES
$386.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $171.95 $33.46 $29,444.31
50 $171.76 $33.65 $29,410.65
51 $171.56 $33.85 $29,376.80
52 $171.36 $34.05 $29,342.76
53 $171.17 $34.25 $29,308.51
54 $170.97 $34.45 $29,274.06
55 $170.77 $34.65 $29,239.42
56 $170.56 $34.85 $29,204.57
57 $170.36 $35.05 $29,169.52
58 $170.16 $35.26 $29,134.26
59 $169.95 $35.46 $29,098.80
60 $169.74 $35.67 $29,063.13
Total de años: 5
  Usted invertirá: $2,464.95 en su casa en el año 5
$2,050.31 irá al INTERES
$414.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $169.53 $35.88 $29,027.25
62 $169.33 $36.09 $28,991.16
63 $169.12 $36.30 $28,954.87
64 $168.90 $36.51 $28,918.36
65 $168.69 $36.72 $28,881.64
66 $168.48 $36.94 $28,844.70
67 $168.26 $37.15 $28,807.55
68 $168.04 $37.37 $28,770.18
69 $167.83 $37.59 $28,732.60
70 $167.61 $37.81 $28,694.79
71 $167.39 $38.03 $28,656.76
72 $167.16 $38.25 $28,618.52
Total de años: 6
  Usted invertirá: $2,464.95 en su casa en el año 6
$2,020.33 irá al INTERES
$444.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $166.94 $38.47 $28,580.05
74 $166.72 $38.70 $28,541.35
75 $166.49 $38.92 $28,502.43
76 $166.26 $39.15 $28,463.28
77 $166.04 $39.38 $28,423.91
78 $165.81 $39.61 $28,384.30
79 $165.58 $39.84 $28,344.46
80 $165.34 $40.07 $28,304.39
81 $165.11 $40.30 $28,264.09
82 $164.87 $40.54 $28,223.55
83 $164.64 $40.77 $28,182.78
84 $164.40 $41.01 $28,141.76
Total de años: 7
  Usted invertirá: $2,464.95 en su casa en el año 7
$1,988.19 irá al INTERES
$476.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $164.16 $41.25 $28,100.51
86 $163.92 $41.49 $28,059.02
87 $163.68 $41.73 $28,017.29
88 $163.43 $41.98 $27,975.31
89 $163.19 $42.22 $27,933.08
90 $162.94 $42.47 $27,890.62
91 $162.70 $42.72 $27,847.90
92 $162.45 $42.97 $27,804.93
93 $162.20 $43.22 $27,761.72
94 $161.94 $43.47 $27,718.25
95 $161.69 $43.72 $27,674.52
96 $161.43 $43.98 $27,630.55
Total de años: 8
  Usted invertirá: $2,464.95 en su casa en el año 8
$1,953.73 irá al INTERES
$511.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $161.18 $44.23 $27,586.31
98 $160.92 $44.49 $27,541.82
99 $160.66 $44.75 $27,497.07
100 $160.40 $45.01 $27,452.06
101 $160.14 $45.28 $27,406.78
102 $159.87 $45.54 $27,361.24
103 $159.61 $45.80 $27,315.44
104 $159.34 $46.07 $27,269.37
105 $159.07 $46.34 $27,223.02
106 $158.80 $46.61 $27,176.41
107 $158.53 $46.88 $27,129.53
108 $158.26 $47.16 $27,082.37
Total de años: 9
  Usted invertirá: $2,464.95 en su casa en el año 9
$1,916.77 irá al INTERES
$548.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $157.98 $47.43 $27,034.94
110 $157.70 $47.71 $26,987.23
111 $157.43 $47.99 $26,939.25
112 $157.15 $48.27 $26,890.98
113 $156.86 $48.55 $26,842.43
114 $156.58 $48.83 $26,793.60
115 $156.30 $49.12 $26,744.49
116 $156.01 $49.40 $26,695.08
117 $155.72 $49.69 $26,645.39
118 $155.43 $49.98 $26,595.41
119 $155.14 $50.27 $26,545.14
120 $154.85 $50.57 $26,494.57
Total de años: 10
  Usted invertirá: $2,464.95 en su casa en el año 10
$1,877.15 irá al INTERES
$587.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $154.55 $50.86 $26,443.71
122 $154.25 $51.16 $26,392.56
123 $153.96 $51.46 $26,341.10
124 $153.66 $51.76 $26,289.34
125 $153.35 $52.06 $26,237.29
126 $153.05 $52.36 $26,184.93
127 $152.75 $52.67 $26,132.26
128 $152.44 $52.97 $26,079.28
129 $152.13 $53.28 $26,026.00
130 $151.82 $53.59 $25,972.41
131 $151.51 $53.91 $25,918.50
132 $151.19 $54.22 $25,864.28
Total de años: 11
  Usted invertirá: $2,464.95 en su casa en el año 11
$1,834.65 irá al INTERES
$630.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $150.87 $54.54 $25,809.74
134 $150.56 $54.86 $25,754.89
135 $150.24 $55.18 $25,699.71
136 $149.91 $55.50 $25,644.22
137 $149.59 $55.82 $25,588.39
138 $149.27 $56.15 $25,532.25
139 $148.94 $56.47 $25,475.77
140 $148.61 $56.80 $25,418.97
141 $148.28 $57.13 $25,361.84
142 $147.94 $57.47 $25,304.37
143 $147.61 $57.80 $25,246.56
144 $147.27 $58.14 $25,188.42
Total de años: 12
  Usted invertirá: $2,464.95 en su casa en el año 12
$1,789.09 irá al INTERES
$675.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $146.93 $58.48 $25,129.94
146 $146.59 $58.82 $25,071.12
147 $146.25 $59.16 $25,011.96
148 $145.90 $59.51 $24,952.45
149 $145.56 $59.86 $24,892.59
150 $145.21 $60.21 $24,832.39
151 $144.86 $60.56 $24,771.83
152 $144.50 $60.91 $24,710.92
153 $144.15 $61.27 $24,649.66
154 $143.79 $61.62 $24,588.04
155 $143.43 $61.98 $24,526.05
156 $143.07 $62.34 $24,463.71
Total de años: 13
  Usted invertirá: $2,464.95 en su casa en el año 13
$1,740.23 irá al INTERES
$724.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $142.70 $62.71 $24,401.00
158 $142.34 $63.07 $24,337.93
159 $141.97 $63.44 $24,274.49
160 $141.60 $63.81 $24,210.68
161 $141.23 $64.18 $24,146.49
162 $140.85 $64.56 $24,081.94
163 $140.48 $64.93 $24,017.00
164 $140.10 $65.31 $23,951.69
165 $139.72 $65.69 $23,886.00
166 $139.33 $66.08 $23,819.92
167 $138.95 $66.46 $23,753.46
168 $138.56 $66.85 $23,686.61
Total de años: 14
  Usted invertirá: $2,464.95 en su casa en el año 14
$1,687.84 irá al INTERES
$777.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $138.17 $67.24 $23,619.37
170 $137.78 $67.63 $23,551.73
171 $137.39 $68.03 $23,483.71
172 $136.99 $68.42 $23,415.28
173 $136.59 $68.82 $23,346.46
174 $136.19 $69.22 $23,277.23
175 $135.78 $69.63 $23,207.61
176 $135.38 $70.03 $23,137.57
177 $134.97 $70.44 $23,067.13
178 $134.56 $70.85 $22,996.28
179 $134.14 $71.27 $22,925.01
180 $133.73 $71.68 $22,853.32
Total de años: 15
  Usted invertirá: $2,464.95 en su casa en el año 15
$1,631.66 irá al INTERES
$833.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $133.31 $72.10 $22,781.22
182 $132.89 $72.52 $22,708.70
183 $132.47 $72.94 $22,635.76
184 $132.04 $73.37 $22,562.39
185 $131.61 $73.80 $22,488.59
186 $131.18 $74.23 $22,414.36
187 $130.75 $74.66 $22,339.70
188 $130.31 $75.10 $22,264.60
189 $129.88 $75.54 $22,189.07
190 $129.44 $75.98 $22,113.09
191 $128.99 $76.42 $22,036.67
192 $128.55 $76.86 $21,959.81
Total de años: 16
  Usted invertirá: $2,464.95 en su casa en el año 16
$1,571.43 irá al INTERES
$893.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $128.10 $77.31 $21,882.49
194 $127.65 $77.76 $21,804.73
195 $127.19 $78.22 $21,726.51
196 $126.74 $78.67 $21,647.84
197 $126.28 $79.13 $21,568.70
198 $125.82 $79.59 $21,489.11
199 $125.35 $80.06 $21,409.05
200 $124.89 $80.53 $21,328.52
201 $124.42 $81.00 $21,247.53
202 $123.94 $81.47 $21,166.06
203 $123.47 $81.94 $21,084.12
204 $122.99 $82.42 $21,001.69
Total de años: 17
  Usted invertirá: $2,464.95 en su casa en el año 17
$1,506.83 irá al INTERES
$958.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $122.51 $82.90 $20,918.79
206 $122.03 $83.39 $20,835.41
207 $121.54 $83.87 $20,751.53
208 $121.05 $84.36 $20,667.17
209 $120.56 $84.85 $20,582.32
210 $120.06 $85.35 $20,496.97
211 $119.57 $85.85 $20,411.12
212 $119.06 $86.35 $20,324.78
213 $118.56 $86.85 $20,237.93
214 $118.05 $87.36 $20,150.57
215 $117.54 $87.87 $20,062.70
216 $117.03 $88.38 $19,974.32
Total de años: 18
  Usted invertirá: $2,464.95 en su casa en el año 18
$1,437.57 irá al INTERES
$1,027.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $116.52 $88.90 $19,885.43
218 $116.00 $89.41 $19,796.01
219 $115.48 $89.94 $19,706.08
220 $114.95 $90.46 $19,615.62
221 $114.42 $90.99 $19,524.63
222 $113.89 $91.52 $19,433.11
223 $113.36 $92.05 $19,341.06
224 $112.82 $92.59 $19,248.47
225 $112.28 $93.13 $19,155.34
226 $111.74 $93.67 $19,061.67
227 $111.19 $94.22 $18,967.45
228 $110.64 $94.77 $18,872.68
Total de años: 19
  Usted invertirá: $2,464.95 en su casa en el año 19
$1,363.30 irá al INTERES
$1,101.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $110.09 $95.32 $18,777.36
230 $109.53 $95.88 $18,681.48
231 $108.98 $96.44 $18,585.04
232 $108.41 $97.00 $18,488.04
233 $107.85 $97.57 $18,390.48
234 $107.28 $98.13 $18,292.34
235 $106.71 $98.71 $18,193.64
236 $106.13 $99.28 $18,094.35
237 $105.55 $99.86 $17,994.49
238 $104.97 $100.44 $17,894.05
239 $104.38 $101.03 $17,793.02
240 $103.79 $101.62 $17,691.40
Total de años: 20
  Usted invertirá: $2,464.95 en su casa en el año 20
$1,283.67 irá al INTERES
$1,181.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $103.20 $102.21 $17,589.19
242 $102.60 $102.81 $17,486.38
243 $102.00 $103.41 $17,382.97
244 $101.40 $104.01 $17,278.96
245 $100.79 $104.62 $17,174.34
246 $100.18 $105.23 $17,069.11
247 $99.57 $105.84 $16,963.27
248 $98.95 $106.46 $16,856.81
249 $98.33 $107.08 $16,749.73
250 $97.71 $107.71 $16,642.02
251 $97.08 $108.33 $16,533.69
252 $96.45 $108.97 $16,424.72
Total de años: 21
  Usted invertirá: $2,464.95 en su casa en el año 21
$1,198.27 irá al INTERES
$1,266.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $95.81 $109.60 $16,315.12
254 $95.17 $110.24 $16,204.88
255 $94.53 $110.88 $16,094.00
256 $93.88 $111.53 $15,982.47
257 $93.23 $112.18 $15,870.29
258 $92.58 $112.84 $15,757.45
259 $91.92 $113.49 $15,643.96
260 $91.26 $114.16 $15,529.80
261 $90.59 $114.82 $15,414.98
262 $89.92 $115.49 $15,299.49
263 $89.25 $116.17 $15,183.32
264 $88.57 $116.84 $15,066.48
Total de años: 22
  Usted invertirá: $2,464.95 en su casa en el año 22
$1,106.70 irá al INTERES
$1,358.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $87.89 $117.52 $14,948.96
266 $87.20 $118.21 $14,830.75
267 $86.51 $118.90 $14,711.85
268 $85.82 $119.59 $14,592.25
269 $85.12 $120.29 $14,471.96
270 $84.42 $120.99 $14,350.97
271 $83.71 $121.70 $14,229.27
272 $83.00 $122.41 $14,106.87
273 $82.29 $123.12 $13,983.74
274 $81.57 $123.84 $13,859.90
275 $80.85 $124.56 $13,735.34
276 $80.12 $125.29 $13,610.05
Total de años: 23
  Usted invertirá: $2,464.95 en su casa en el año 23
$1,008.52 irá al INTERES
$1,456.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $79.39 $126.02 $13,484.03
278 $78.66 $126.76 $13,357.28
279 $77.92 $127.49 $13,229.78
280 $77.17 $128.24 $13,101.54
281 $76.43 $128.99 $12,972.56
282 $75.67 $129.74 $12,842.82
283 $74.92 $130.50 $12,712.32
284 $74.16 $131.26 $12,581.06
285 $73.39 $132.02 $12,449.04
286 $72.62 $132.79 $12,316.25
287 $71.84 $133.57 $12,182.68
288 $71.07 $134.35 $12,048.34
Total de años: 24
  Usted invertirá: $2,464.95 en su casa en el año 24
$903.23 irá al INTERES
$1,561.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $70.28 $135.13 $11,913.21
290 $69.49 $135.92 $11,777.29
291 $68.70 $136.71 $11,640.58
292 $67.90 $137.51 $11,503.07
293 $67.10 $138.31 $11,364.76
294 $66.29 $139.12 $11,225.64
295 $65.48 $139.93 $11,085.71
296 $64.67 $140.75 $10,944.96
297 $63.85 $141.57 $10,803.40
298 $63.02 $142.39 $10,661.00
299 $62.19 $143.22 $10,517.78
300 $61.35 $144.06 $10,373.72
Total de años: 25
  Usted invertirá: $2,464.95 en su casa en el año 25
$790.33 irá al INTERES
$1,674.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $60.51 $144.90 $10,228.82
302 $59.67 $145.74 $10,083.08
303 $58.82 $146.59 $9,936.49
304 $57.96 $147.45 $9,789.04
305 $57.10 $148.31 $9,640.73
306 $56.24 $149.17 $9,491.55
307 $55.37 $150.04 $9,341.51
308 $54.49 $150.92 $9,190.59
309 $53.61 $151.80 $9,038.79
310 $52.73 $152.69 $8,886.10
311 $51.84 $153.58 $8,732.52
312 $50.94 $154.47 $8,578.05
Total de años: 26
  Usted invertirá: $2,464.95 en su casa en el año 26
$669.28 irá al INTERES
$1,795.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $50.04 $155.37 $8,422.68
314 $49.13 $156.28 $8,266.40
315 $48.22 $157.19 $8,109.21
316 $47.30 $158.11 $7,951.10
317 $46.38 $159.03 $7,792.07
318 $45.45 $159.96 $7,632.11
319 $44.52 $160.89 $7,471.22
320 $43.58 $161.83 $7,309.39
321 $42.64 $162.77 $7,146.61
322 $41.69 $163.72 $6,982.89
323 $40.73 $164.68 $6,818.21
324 $39.77 $165.64 $6,652.57
Total de años: 27
  Usted invertirá: $2,464.95 en su casa en el año 27
$539.47 irá al INTERES
$1,925.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $38.81 $166.61 $6,485.97
326 $37.83 $167.58 $6,318.39
327 $36.86 $168.55 $6,149.84
328 $35.87 $169.54 $5,980.30
329 $34.89 $170.53 $5,809.77
330 $33.89 $171.52 $5,638.25
331 $32.89 $172.52 $5,465.73
332 $31.88 $173.53 $5,292.20
333 $30.87 $174.54 $5,117.66
334 $29.85 $175.56 $4,942.10
335 $28.83 $176.58 $4,765.51
336 $27.80 $177.61 $4,587.90
Total de años: 28
  Usted invertirá: $2,464.95 en su casa en el año 28
$400.27 irá al INTERES
$2,064.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $26.76 $178.65 $4,409.25
338 $25.72 $179.69 $4,229.56
339 $24.67 $180.74 $4,048.82
340 $23.62 $181.79 $3,867.03
341 $22.56 $182.85 $3,684.17
342 $21.49 $183.92 $3,500.25
343 $20.42 $184.99 $3,315.26
344 $19.34 $186.07 $3,129.18
345 $18.25 $187.16 $2,942.02
346 $17.16 $188.25 $2,753.77
347 $16.06 $189.35 $2,564.43
348 $14.96 $190.45 $2,373.97
Total de años: 29
  Usted invertirá: $2,464.95 en su casa en el año 29
$251.02 irá al INTERES
$2,213.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $13.85 $191.56 $2,182.41
350 $12.73 $192.68 $1,989.73
351 $11.61 $193.81 $1,795.92
352 $10.48 $194.94 $1,600.99
353 $9.34 $196.07 $1,404.91
354 $8.20 $197.22 $1,207.70
355 $7.04 $198.37 $1,009.33
356 $5.89 $199.52 $809.80
357 $4.72 $200.69 $609.12
358 $3.55 $201.86 $407.26
359 $2.38 $203.04 $204.22
360 $1.19 $204.22 $0.00
Total de años: 30
  Usted invertirá: $2,464.95 en su casa en el año 30
$90.97 irá al INTERES
$2,373.97 irá al PRINCIPAL
 

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