Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $1,825.00
Precio a Financiar: $34,675.00
Pago Mensual: $230.69


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $202.27 $28.42 $34,646.58
2 $202.11 $28.59 $34,617.99
3 $201.94 $28.76 $34,589.23
4 $201.77 $28.92 $34,560.31
5 $201.60 $29.09 $34,531.22
6 $201.43 $29.26 $34,501.96
7 $201.26 $29.43 $34,472.52
8 $201.09 $29.60 $34,442.92
9 $200.92 $29.78 $34,413.14
10 $200.74 $29.95 $34,383.19
11 $200.57 $30.13 $34,353.07
12 $200.39 $30.30 $34,322.77
Total de años: 1
  Usted invertirá: $2,768.32 en su casa en el año 1
$2,416.09 irá al INTERES
$352.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $200.22 $30.48 $34,292.29
14 $200.04 $30.66 $34,261.64
15 $199.86 $30.83 $34,230.80
16 $199.68 $31.01 $34,199.79
17 $199.50 $31.19 $34,168.59
18 $199.32 $31.38 $34,137.22
19 $199.13 $31.56 $34,105.66
20 $198.95 $31.74 $34,073.91
21 $198.76 $31.93 $34,041.98
22 $198.58 $32.12 $34,009.87
23 $198.39 $32.30 $33,977.56
24 $198.20 $32.49 $33,945.07
Total de años: 2
  Usted invertirá: $2,768.32 en su casa en el año 2
$2,390.63 irá al INTERES
$377.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $198.01 $32.68 $33,912.39
26 $197.82 $32.87 $33,879.52
27 $197.63 $33.06 $33,846.46
28 $197.44 $33.26 $33,813.20
29 $197.24 $33.45 $33,779.75
30 $197.05 $33.65 $33,746.11
31 $196.85 $33.84 $33,712.27
32 $196.65 $34.04 $33,678.23
33 $196.46 $34.24 $33,643.99
34 $196.26 $34.44 $33,609.55
35 $196.06 $34.64 $33,574.91
36 $195.85 $34.84 $33,540.07
Total de años: 3
  Usted invertirá: $2,768.32 en su casa en el año 3
$2,363.33 irá al INTERES
$405.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $195.65 $35.04 $33,505.03
38 $195.45 $35.25 $33,469.78
39 $195.24 $35.45 $33,434.33
40 $195.03 $35.66 $33,398.67
41 $194.83 $35.87 $33,362.80
42 $194.62 $36.08 $33,326.72
43 $194.41 $36.29 $33,290.44
44 $194.19 $36.50 $33,253.94
45 $193.98 $36.71 $33,217.23
46 $193.77 $36.93 $33,180.30
47 $193.55 $37.14 $33,143.16
48 $193.34 $37.36 $33,105.80
Total de años: 4
  Usted invertirá: $2,768.32 en su casa en el año 4
$2,334.05 irá al INTERES
$434.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $193.12 $37.58 $33,068.22
50 $192.90 $37.80 $33,030.43
51 $192.68 $38.02 $32,992.41
52 $192.46 $38.24 $32,954.17
53 $192.23 $38.46 $32,915.71
54 $192.01 $38.69 $32,877.03
55 $191.78 $38.91 $32,838.12
56 $191.56 $39.14 $32,798.98
57 $191.33 $39.37 $32,759.61
58 $191.10 $39.60 $32,720.01
59 $190.87 $39.83 $32,680.19
60 $190.63 $40.06 $32,640.13
Total de años: 5
  Usted invertirá: $2,768.32 en su casa en el año 5
$2,302.65 irá al INTERES
$465.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $190.40 $40.29 $32,599.84
62 $190.17 $40.53 $32,559.31
63 $189.93 $40.76 $32,518.54
64 $189.69 $41.00 $32,477.54
65 $189.45 $41.24 $32,436.30
66 $189.21 $41.48 $32,394.82
67 $188.97 $41.72 $32,353.09
68 $188.73 $41.97 $32,311.13
69 $188.48 $42.21 $32,268.92
70 $188.24 $42.46 $32,226.46
71 $187.99 $42.71 $32,183.75
72 $187.74 $42.96 $32,140.80
Total de años: 6
  Usted invertirá: $2,768.32 en su casa en el año 6
$2,268.99 irá al INTERES
$499.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $187.49 $43.21 $32,097.59
74 $187.24 $43.46 $32,054.13
75 $186.98 $43.71 $32,010.42
76 $186.73 $43.97 $31,966.45
77 $186.47 $44.22 $31,922.23
78 $186.21 $44.48 $31,877.75
79 $185.95 $44.74 $31,833.01
80 $185.69 $45.00 $31,788.01
81 $185.43 $45.26 $31,742.75
82 $185.17 $45.53 $31,697.22
83 $184.90 $45.79 $31,651.43
84 $184.63 $46.06 $31,605.37
Total de años: 7
  Usted invertirá: $2,768.32 en su casa en el año 7
$2,232.89 irá al INTERES
$535.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $184.36 $46.33 $31,559.04
86 $184.09 $46.60 $31,512.44
87 $183.82 $46.87 $31,465.57
88 $183.55 $47.14 $31,418.42
89 $183.27 $47.42 $31,371.00
90 $183.00 $47.70 $31,323.31
91 $182.72 $47.97 $31,275.33
92 $182.44 $48.25 $31,227.08
93 $182.16 $48.54 $31,178.54
94 $181.87 $48.82 $31,129.72
95 $181.59 $49.10 $31,080.62
96 $181.30 $49.39 $31,031.23
Total de años: 8
  Usted invertirá: $2,768.32 en su casa en el año 8
$2,194.19 irá al INTERES
$574.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $181.02 $49.68 $30,981.55
98 $180.73 $49.97 $30,931.58
99 $180.43 $50.26 $30,881.32
100 $180.14 $50.55 $30,830.77
101 $179.85 $50.85 $30,779.92
102 $179.55 $51.14 $30,728.78
103 $179.25 $51.44 $30,677.34
104 $178.95 $51.74 $30,625.60
105 $178.65 $52.04 $30,573.55
106 $178.35 $52.35 $30,521.20
107 $178.04 $52.65 $30,468.55
108 $177.73 $52.96 $30,415.59
Total de años: 9
  Usted invertirá: $2,768.32 en su casa en el año 9
$2,152.68 irá al INTERES
$615.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $177.42 $53.27 $30,362.32
110 $177.11 $53.58 $30,308.74
111 $176.80 $53.89 $30,254.85
112 $176.49 $54.21 $30,200.64
113 $176.17 $54.52 $30,146.12
114 $175.85 $54.84 $30,091.28
115 $175.53 $55.16 $30,036.11
116 $175.21 $55.48 $29,980.63
117 $174.89 $55.81 $29,924.82
118 $174.56 $56.13 $29,868.69
119 $174.23 $56.46 $29,812.23
120 $173.90 $56.79 $29,755.44
Total de años: 10
  Usted invertirá: $2,768.32 en su casa en el año 10
$2,108.18 irá al INTERES
$660.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $173.57 $57.12 $29,698.32
122 $173.24 $57.45 $29,640.87
123 $172.91 $57.79 $29,583.08
124 $172.57 $58.13 $29,524.96
125 $172.23 $58.46 $29,466.49
126 $171.89 $58.81 $29,407.69
127 $171.54 $59.15 $29,348.54
128 $171.20 $59.49 $29,289.04
129 $170.85 $59.84 $29,229.20
130 $170.50 $60.19 $29,169.01
131 $170.15 $60.54 $29,108.47
132 $169.80 $60.89 $29,047.58
Total de años: 11
  Usted invertirá: $2,768.32 en su casa en el año 11
$2,060.46 irá al INTERES
$707.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $169.44 $61.25 $28,986.33
134 $169.09 $61.61 $28,924.72
135 $168.73 $61.97 $28,862.75
136 $168.37 $62.33 $28,800.43
137 $168.00 $62.69 $28,737.74
138 $167.64 $63.06 $28,674.68
139 $167.27 $63.42 $28,611.25
140 $166.90 $63.79 $28,547.46
141 $166.53 $64.17 $28,483.29
142 $166.15 $64.54 $28,418.75
143 $165.78 $64.92 $28,353.83
144 $165.40 $65.30 $28,288.54
Total de años: 12
  Usted invertirá: $2,768.32 en su casa en el año 12
$2,009.28 irá al INTERES
$759.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $165.02 $65.68 $28,222.86
146 $164.63 $66.06 $28,156.80
147 $164.25 $66.45 $28,090.35
148 $163.86 $66.83 $28,023.52
149 $163.47 $67.22 $27,956.30
150 $163.08 $67.62 $27,888.68
151 $162.68 $68.01 $27,820.67
152 $162.29 $68.41 $27,752.27
153 $161.89 $68.81 $27,683.46
154 $161.49 $69.21 $27,614.25
155 $161.08 $69.61 $27,544.64
156 $160.68 $70.02 $27,474.63
Total de años: 13
  Usted invertirá: $2,768.32 en su casa en el año 13
$1,954.41 irá al INTERES
$813.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $160.27 $70.42 $27,404.20
158 $159.86 $70.84 $27,333.37
159 $159.44 $71.25 $27,262.12
160 $159.03 $71.66 $27,190.45
161 $158.61 $72.08 $27,118.37
162 $158.19 $72.50 $27,045.87
163 $157.77 $72.93 $26,972.94
164 $157.34 $73.35 $26,899.59
165 $156.91 $73.78 $26,825.81
166 $156.48 $74.21 $26,751.60
167 $156.05 $74.64 $26,676.96
168 $155.62 $75.08 $26,601.88
Total de años: 14
  Usted invertirá: $2,768.32 en su casa en el año 14
$1,895.58 irá al INTERES
$872.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $155.18 $75.52 $26,526.36
170 $154.74 $75.96 $26,450.41
171 $154.29 $76.40 $26,374.01
172 $153.85 $76.85 $26,297.16
173 $153.40 $77.29 $26,219.87
174 $152.95 $77.74 $26,142.13
175 $152.50 $78.20 $26,063.93
176 $152.04 $78.65 $25,985.27
177 $151.58 $79.11 $25,906.16
178 $151.12 $79.57 $25,826.59
179 $150.66 $80.04 $25,746.55
180 $150.19 $80.51 $25,666.04
Total de años: 15
  Usted invertirá: $2,768.32 en su casa en el año 15
$1,832.49 irá al INTERES
$935.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $149.72 $80.98 $25,585.07
182 $149.25 $81.45 $25,503.62
183 $148.77 $81.92 $25,421.70
184 $148.29 $82.40 $25,339.30
185 $147.81 $82.88 $25,256.42
186 $147.33 $83.36 $25,173.05
187 $146.84 $83.85 $25,089.20
188 $146.35 $84.34 $25,004.86
189 $145.86 $84.83 $24,920.03
190 $145.37 $85.33 $24,834.70
191 $144.87 $85.82 $24,748.88
192 $144.37 $86.33 $24,662.55
Total de años: 16
  Usted invertirá: $2,768.32 en su casa en el año 16
$1,764.83 irá al INTERES
$1,003.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $143.86 $86.83 $24,575.72
194 $143.36 $87.34 $24,488.39
195 $142.85 $87.84 $24,400.54
196 $142.34 $88.36 $24,312.19
197 $141.82 $88.87 $24,223.31
198 $141.30 $89.39 $24,133.92
199 $140.78 $89.91 $24,044.01
200 $140.26 $90.44 $23,953.57
201 $139.73 $90.96 $23,862.61
202 $139.20 $91.50 $23,771.11
203 $138.66 $92.03 $23,679.08
204 $138.13 $92.57 $23,586.52
Total de años: 17
  Usted invertirá: $2,768.32 en su casa en el año 17
$1,692.29 irá al INTERES
$1,076.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $137.59 $93.11 $23,493.41
206 $137.04 $93.65 $23,399.76
207 $136.50 $94.20 $23,305.57
208 $135.95 $94.74 $23,210.82
209 $135.40 $95.30 $23,115.53
210 $134.84 $95.85 $23,019.67
211 $134.28 $96.41 $22,923.26
212 $133.72 $96.97 $22,826.29
213 $133.15 $97.54 $22,728.75
214 $132.58 $98.11 $22,630.64
215 $132.01 $98.68 $22,531.96
216 $131.44 $99.26 $22,432.70
Total de años: 18
  Usted invertirá: $2,768.32 en su casa en el año 18
$1,614.50 irá al INTERES
$1,153.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $130.86 $99.84 $22,332.86
218 $130.28 $100.42 $22,232.44
219 $129.69 $101.00 $22,131.44
220 $129.10 $101.59 $22,029.85
221 $128.51 $102.19 $21,927.66
222 $127.91 $102.78 $21,824.88
223 $127.31 $103.38 $21,721.50
224 $126.71 $103.98 $21,617.51
225 $126.10 $104.59 $21,512.92
226 $125.49 $105.20 $21,407.72
227 $124.88 $105.82 $21,301.90
228 $124.26 $106.43 $21,195.47
Total de años: 19
  Usted invertirá: $2,768.32 en su casa en el año 19
$1,531.09 irá al INTERES
$1,237.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $123.64 $107.05 $21,088.42
230 $123.02 $107.68 $20,980.74
231 $122.39 $108.31 $20,872.43
232 $121.76 $108.94 $20,763.50
233 $121.12 $109.57 $20,653.92
234 $120.48 $110.21 $20,543.71
235 $119.84 $110.86 $20,432.85
236 $119.19 $111.50 $20,321.35
237 $118.54 $112.15 $20,209.20
238 $117.89 $112.81 $20,096.39
239 $117.23 $113.46 $19,982.93
240 $116.57 $114.13 $19,868.80
Total de años: 20
  Usted invertirá: $2,768.32 en su casa en el año 20
$1,441.66 irá al INTERES
$1,326.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $115.90 $114.79 $19,754.01
242 $115.23 $115.46 $19,638.55
243 $114.56 $116.14 $19,522.41
244 $113.88 $116.81 $19,405.60
245 $113.20 $117.49 $19,288.11
246 $112.51 $118.18 $19,169.93
247 $111.82 $118.87 $19,051.06
248 $111.13 $119.56 $18,931.49
249 $110.43 $120.26 $18,811.23
250 $109.73 $120.96 $18,690.27
251 $109.03 $121.67 $18,568.61
252 $108.32 $122.38 $18,446.23
Total de años: 21
  Usted invertirá: $2,768.32 en su casa en el año 21
$1,345.75 irá al INTERES
$1,422.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $107.60 $123.09 $18,323.14
254 $106.88 $123.81 $18,199.33
255 $106.16 $124.53 $18,074.80
256 $105.44 $125.26 $17,949.54
257 $104.71 $125.99 $17,823.55
258 $103.97 $126.72 $17,696.83
259 $103.23 $127.46 $17,569.37
260 $102.49 $128.21 $17,441.16
261 $101.74 $128.95 $17,312.21
262 $100.99 $129.71 $17,182.50
263 $100.23 $130.46 $17,052.04
264 $99.47 $131.22 $16,920.82
Total de años: 22
  Usted invertirá: $2,768.32 en su casa en el año 22
$1,242.91 irá al INTERES
$1,525.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $98.70 $131.99 $16,788.83
266 $97.93 $132.76 $16,656.07
267 $97.16 $133.53 $16,522.54
268 $96.38 $134.31 $16,388.22
269 $95.60 $135.10 $16,253.13
270 $94.81 $135.88 $16,117.25
271 $94.02 $136.68 $15,980.57
272 $93.22 $137.47 $15,843.10
273 $92.42 $138.28 $15,704.82
274 $91.61 $139.08 $15,565.74
275 $90.80 $139.89 $15,425.84
276 $89.98 $140.71 $15,285.13
Total de años: 23
  Usted invertirá: $2,768.32 en su casa en el año 23
$1,132.64 irá al INTERES
$1,635.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $89.16 $141.53 $15,143.60
278 $88.34 $142.36 $15,001.25
279 $87.51 $143.19 $14,858.06
280 $86.67 $144.02 $14,714.04
281 $85.83 $144.86 $14,569.18
282 $84.99 $145.71 $14,423.47
283 $84.14 $146.56 $14,276.91
284 $83.28 $147.41 $14,129.50
285 $82.42 $148.27 $13,981.23
286 $81.56 $149.14 $13,832.10
287 $80.69 $150.01 $13,682.09
288 $79.81 $150.88 $13,531.21
Total de años: 24
  Usted invertirá: $2,768.32 en su casa en el año 24
$1,014.40 irá al INTERES
$1,753.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $78.93 $151.76 $13,379.45
290 $78.05 $152.65 $13,226.80
291 $77.16 $153.54 $13,073.26
292 $76.26 $154.43 $12,918.83
293 $75.36 $155.33 $12,763.49
294 $74.45 $156.24 $12,607.25
295 $73.54 $157.15 $12,450.10
296 $72.63 $158.07 $12,292.04
297 $71.70 $158.99 $12,133.05
298 $70.78 $159.92 $11,973.13
299 $69.84 $160.85 $11,812.28
300 $68.90 $161.79 $11,650.49
Total de años: 25
  Usted invertirá: $2,768.32 en su casa en el año 25
$887.61 irá al INTERES
$1,880.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $67.96 $162.73 $11,487.76
302 $67.01 $163.68 $11,324.07
303 $66.06 $164.64 $11,159.44
304 $65.10 $165.60 $10,993.84
305 $64.13 $166.56 $10,827.28
306 $63.16 $167.53 $10,659.74
307 $62.18 $168.51 $10,491.23
308 $61.20 $169.49 $10,321.74
309 $60.21 $170.48 $10,151.25
310 $59.22 $171.48 $9,979.78
311 $58.22 $172.48 $9,807.30
312 $57.21 $173.48 $9,633.81
Total de años: 26
  Usted invertirá: $2,768.32 en su casa en el año 26
$751.65 irá al INTERES
$2,016.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $56.20 $174.50 $9,459.32
314 $55.18 $175.51 $9,283.80
315 $54.16 $176.54 $9,107.26
316 $53.13 $177.57 $8,929.70
317 $52.09 $178.60 $8,751.09
318 $51.05 $179.65 $8,571.45
319 $50.00 $180.69 $8,390.75
320 $48.95 $181.75 $8,209.01
321 $47.89 $182.81 $8,026.20
322 $46.82 $183.87 $7,842.32
323 $45.75 $184.95 $7,657.38
324 $44.67 $186.03 $7,471.35
Total de años: 27
  Usted invertirá: $2,768.32 en su casa en el año 27
$605.86 irá al INTERES
$2,162.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $43.58 $187.11 $7,284.24
326 $42.49 $188.20 $7,096.04
327 $41.39 $189.30 $6,906.74
328 $40.29 $190.40 $6,716.33
329 $39.18 $191.52 $6,524.82
330 $38.06 $192.63 $6,332.19
331 $36.94 $193.76 $6,138.43
332 $35.81 $194.89 $5,943.54
333 $34.67 $196.02 $5,747.52
334 $33.53 $197.17 $5,550.36
335 $32.38 $198.32 $5,352.04
336 $31.22 $199.47 $5,152.57
Total de años: 28
  Usted invertirá: $2,768.32 en su casa en el año 28
$449.54 irá al INTERES
$2,318.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $30.06 $200.64 $4,951.93
338 $28.89 $201.81 $4,750.12
339 $27.71 $202.98 $4,547.14
340 $26.52 $204.17 $4,342.97
341 $25.33 $205.36 $4,137.61
342 $24.14 $206.56 $3,931.05
343 $22.93 $207.76 $3,723.29
344 $21.72 $208.97 $3,514.31
345 $20.50 $210.19 $3,304.12
346 $19.27 $211.42 $3,092.70
347 $18.04 $212.65 $2,880.05
348 $16.80 $213.89 $2,666.15
Total de años: 29
  Usted invertirá: $2,768.32 en su casa en el año 29
$281.91 irá al INTERES
$2,486.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $15.55 $215.14 $2,451.01
350 $14.30 $216.40 $2,234.62
351 $13.04 $217.66 $2,016.96
352 $11.77 $218.93 $1,798.03
353 $10.49 $220.21 $1,577.83
354 $9.20 $221.49 $1,356.34
355 $7.91 $222.78 $1,133.55
356 $6.61 $224.08 $909.47
357 $5.31 $225.39 $684.08
358 $3.99 $226.70 $457.38
359 $2.67 $228.03 $229.36
360 $1.34 $229.36 $0.00
Total de años: 30
  Usted invertirá: $2,768.32 en su casa en el año 30
$102.17 irá al INTERES
$2,666.15 irá al PRINCIPAL
 

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