Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $1,925.00
Precio a Financiar: $36,575.00
Pago Mensual: $243.33


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $213.35 $29.98 $36,545.02
2 $213.18 $30.16 $36,514.86
3 $213.00 $30.33 $36,484.53
4 $212.83 $30.51 $36,454.03
5 $212.65 $30.69 $36,423.34
6 $212.47 $30.86 $36,392.47
7 $212.29 $31.04 $36,361.43
8 $212.11 $31.23 $36,330.20
9 $211.93 $31.41 $36,298.80
10 $211.74 $31.59 $36,267.20
11 $211.56 $31.78 $36,235.43
12 $211.37 $31.96 $36,203.47
Total de años: 1
  Usted invertirá: $2,920.01 en su casa en el año 1
$2,548.48 irá al INTERES
$371.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $211.19 $32.15 $36,171.32
14 $211.00 $32.34 $36,138.99
15 $210.81 $32.52 $36,106.46
16 $210.62 $32.71 $36,073.75
17 $210.43 $32.90 $36,040.84
18 $210.24 $33.10 $36,007.75
19 $210.05 $33.29 $35,974.46
20 $209.85 $33.48 $35,940.98
21 $209.66 $33.68 $35,907.30
22 $209.46 $33.88 $35,873.42
23 $209.26 $34.07 $35,839.35
24 $209.06 $34.27 $35,805.08
Total de años: 2
  Usted invertirá: $2,920.01 en su casa en el año 2
$2,521.62 irá al INTERES
$398.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $208.86 $34.47 $35,770.61
26 $208.66 $34.67 $35,735.93
27 $208.46 $34.87 $35,701.06
28 $208.26 $35.08 $35,665.98
29 $208.05 $35.28 $35,630.70
30 $207.85 $35.49 $35,595.21
31 $207.64 $35.70 $35,559.51
32 $207.43 $35.90 $35,523.61
33 $207.22 $36.11 $35,487.50
34 $207.01 $36.32 $35,451.17
35 $206.80 $36.54 $35,414.64
36 $206.59 $36.75 $35,377.89
Total de años: 3
  Usted invertirá: $2,920.01 en su casa en el año 3
$2,492.82 irá al INTERES
$427.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $206.37 $36.96 $35,340.92
38 $206.16 $37.18 $35,303.74
39 $205.94 $37.40 $35,266.35
40 $205.72 $37.61 $35,228.73
41 $205.50 $37.83 $35,190.90
42 $205.28 $38.05 $35,152.85
43 $205.06 $38.28 $35,114.57
44 $204.83 $38.50 $35,076.07
45 $204.61 $38.72 $35,037.35
46 $204.38 $38.95 $34,998.40
47 $204.16 $39.18 $34,959.22
48 $203.93 $39.41 $34,919.81
Total de años: 4
  Usted invertirá: $2,920.01 en su casa en el año 4
$2,461.94 irá al INTERES
$458.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $203.70 $39.64 $34,880.18
50 $203.47 $39.87 $34,840.31
51 $203.24 $40.10 $34,800.21
52 $203.00 $40.33 $34,759.88
53 $202.77 $40.57 $34,719.31
54 $202.53 $40.81 $34,678.51
55 $202.29 $41.04 $34,637.46
56 $202.05 $41.28 $34,596.18
57 $201.81 $41.52 $34,554.66
58 $201.57 $41.77 $34,512.89
59 $201.33 $42.01 $34,470.88
60 $201.08 $42.25 $34,428.63
Total de años: 5
  Usted invertirá: $2,920.01 en su casa en el año 5
$2,428.83 irá al INTERES
$491.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $200.83 $42.50 $34,386.13
62 $200.59 $42.75 $34,343.38
63 $200.34 $43.00 $34,300.38
64 $200.09 $43.25 $34,257.13
65 $199.83 $43.50 $34,213.63
66 $199.58 $43.75 $34,169.88
67 $199.32 $44.01 $34,125.87
68 $199.07 $44.27 $34,081.60
69 $198.81 $44.53 $34,037.07
70 $198.55 $44.78 $33,992.29
71 $198.29 $45.05 $33,947.24
72 $198.03 $45.31 $33,901.94
Total de años: 6
  Usted invertirá: $2,920.01 en su casa en el año 6
$2,393.32 irá al INTERES
$526.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $197.76 $45.57 $33,856.36
74 $197.50 $45.84 $33,810.52
75 $197.23 $46.11 $33,764.42
76 $196.96 $46.38 $33,718.04
77 $196.69 $46.65 $33,671.40
78 $196.42 $46.92 $33,624.48
79 $196.14 $47.19 $33,577.29
80 $195.87 $47.47 $33,529.82
81 $195.59 $47.74 $33,482.08
82 $195.31 $48.02 $33,434.05
83 $195.03 $48.30 $33,385.75
84 $194.75 $48.58 $33,337.17
Total de años: 7
  Usted invertirá: $2,920.01 en su casa en el año 7
$2,355.24 irá al INTERES
$564.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $194.47 $48.87 $33,288.30
86 $194.18 $49.15 $33,239.15
87 $193.90 $49.44 $33,189.71
88 $193.61 $49.73 $33,139.98
89 $193.32 $50.02 $33,089.96
90 $193.02 $50.31 $33,039.65
91 $192.73 $50.60 $32,989.05
92 $192.44 $50.90 $32,938.15
93 $192.14 $51.20 $32,886.96
94 $191.84 $51.49 $32,835.46
95 $191.54 $51.79 $32,783.67
96 $191.24 $52.10 $32,731.57
Total de años: 8
  Usted invertirá: $2,920.01 en su casa en el año 8
$2,314.42 irá al INTERES
$605.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $190.93 $52.40 $32,679.17
98 $190.63 $52.71 $32,626.46
99 $190.32 $53.01 $32,573.45
100 $190.01 $53.32 $32,520.13
101 $189.70 $53.63 $32,466.50
102 $189.39 $53.95 $32,412.55
103 $189.07 $54.26 $32,358.29
104 $188.76 $54.58 $32,303.71
105 $188.44 $54.90 $32,248.81
106 $188.12 $55.22 $32,193.60
107 $187.80 $55.54 $32,138.06
108 $187.47 $55.86 $32,082.20
Total de años: 9
  Usted invertirá: $2,920.01 en su casa en el año 9
$2,270.64 irá al INTERES
$649.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $187.15 $56.19 $32,026.01
110 $186.82 $56.52 $31,969.49
111 $186.49 $56.85 $31,912.65
112 $186.16 $57.18 $31,855.47
113 $185.82 $57.51 $31,797.96
114 $185.49 $57.85 $31,740.11
115 $185.15 $58.18 $31,681.93
116 $184.81 $58.52 $31,623.41
117 $184.47 $58.86 $31,564.54
118 $184.13 $59.21 $31,505.33
119 $183.78 $59.55 $31,445.78
120 $183.43 $59.90 $31,385.88
Total de años: 10
  Usted invertirá: $2,920.01 en su casa en el año 10
$2,223.70 irá al INTERES
$696.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $183.08 $60.25 $31,325.63
122 $182.73 $60.60 $31,265.03
123 $182.38 $60.96 $31,204.07
124 $182.02 $61.31 $31,142.76
125 $181.67 $61.67 $31,081.09
126 $181.31 $62.03 $31,019.07
127 $180.94 $62.39 $30,956.68
128 $180.58 $62.75 $30,893.92
129 $180.21 $63.12 $30,830.80
130 $179.85 $63.49 $30,767.31
131 $179.48 $63.86 $30,703.46
132 $179.10 $64.23 $30,639.22
Total de años: 11
  Usted invertirá: $2,920.01 en su casa en el año 11
$2,173.36 irá al INTERES
$746.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $178.73 $64.61 $30,574.62
134 $178.35 $64.98 $30,509.64
135 $177.97 $65.36 $30,444.28
136 $177.59 $65.74 $30,378.53
137 $177.21 $66.13 $30,312.41
138 $176.82 $66.51 $30,245.89
139 $176.43 $66.90 $30,178.99
140 $176.04 $67.29 $30,111.70
141 $175.65 $67.68 $30,044.02
142 $175.26 $68.08 $29,975.94
143 $174.86 $68.47 $29,907.47
144 $174.46 $68.87 $29,838.59
Total de años: 12
  Usted invertirá: $2,920.01 en su casa en el año 12
$2,119.38 irá al INTERES
$800.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $174.06 $69.28 $29,769.32
146 $173.65 $69.68 $29,699.64
147 $173.25 $70.09 $29,629.55
148 $172.84 $70.50 $29,559.06
149 $172.43 $70.91 $29,488.15
150 $172.01 $71.32 $29,416.83
151 $171.60 $71.74 $29,345.09
152 $171.18 $72.15 $29,272.94
153 $170.76 $72.58 $29,200.36
154 $170.34 $73.00 $29,127.36
155 $169.91 $73.42 $29,053.94
156 $169.48 $73.85 $28,980.09
Total de años: 13
  Usted invertirá: $2,920.01 en su casa en el año 13
$2,061.50 irá al INTERES
$858.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $169.05 $74.28 $28,905.80
158 $168.62 $74.72 $28,831.09
159 $168.18 $75.15 $28,755.93
160 $167.74 $75.59 $28,680.34
161 $167.30 $76.03 $28,604.31
162 $166.86 $76.48 $28,527.83
163 $166.41 $76.92 $28,450.91
164 $165.96 $77.37 $28,373.54
165 $165.51 $77.82 $28,295.72
166 $165.06 $78.28 $28,217.44
167 $164.60 $78.73 $28,138.71
168 $164.14 $79.19 $28,059.52
Total de años: 14
  Usted invertirá: $2,920.01 en su casa en el año 14
$1,999.44 irá al INTERES
$920.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $163.68 $79.65 $27,979.86
170 $163.22 $80.12 $27,899.75
171 $162.75 $80.59 $27,819.16
172 $162.28 $81.06 $27,738.10
173 $161.81 $81.53 $27,656.57
174 $161.33 $82.00 $27,574.57
175 $160.85 $82.48 $27,492.09
176 $160.37 $82.96 $27,409.12
177 $159.89 $83.45 $27,325.68
178 $159.40 $83.93 $27,241.74
179 $158.91 $84.42 $27,157.32
180 $158.42 $84.92 $27,072.40
Total de años: 15
  Usted invertirá: $2,920.01 en su casa en el año 15
$1,932.90 irá al INTERES
$987.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $157.92 $85.41 $26,986.99
182 $157.42 $85.91 $26,901.08
183 $156.92 $86.41 $26,814.67
184 $156.42 $86.92 $26,727.75
185 $155.91 $87.42 $26,640.33
186 $155.40 $87.93 $26,552.40
187 $154.89 $88.45 $26,463.95
188 $154.37 $88.96 $26,374.99
189 $153.85 $89.48 $26,285.51
190 $153.33 $90.00 $26,195.51
191 $152.81 $90.53 $26,104.98
192 $152.28 $91.06 $26,013.92
Total de años: 16
  Usted invertirá: $2,920.01 en su casa en el año 16
$1,861.54 irá al INTERES
$1,058.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $151.75 $91.59 $25,922.34
194 $151.21 $92.12 $25,830.22
195 $150.68 $92.66 $25,737.56
196 $150.14 $93.20 $25,644.36
197 $149.59 $93.74 $25,550.62
198 $149.05 $94.29 $25,456.33
199 $148.50 $94.84 $25,361.49
200 $147.94 $95.39 $25,266.10
201 $147.39 $95.95 $25,170.15
202 $146.83 $96.51 $25,073.64
203 $146.26 $97.07 $24,976.57
204 $145.70 $97.64 $24,878.93
Total de años: 17
  Usted invertirá: $2,920.01 en su casa en el año 17
$1,785.02 irá al INTERES
$1,134.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $145.13 $98.21 $24,780.72
206 $144.55 $98.78 $24,681.94
207 $143.98 $99.36 $24,582.59
208 $143.40 $99.94 $24,482.65
209 $142.82 $100.52 $24,382.13
210 $142.23 $101.11 $24,281.03
211 $141.64 $101.70 $24,179.33
212 $141.05 $102.29 $24,077.04
213 $140.45 $102.88 $23,974.16
214 $139.85 $103.49 $23,870.67
215 $139.25 $104.09 $23,766.58
216 $138.64 $104.70 $23,661.89
Total de años: 18
  Usted invertirá: $2,920.01 en su casa en el año 18
$1,702.97 irá al INTERES
$1,217.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $138.03 $105.31 $23,556.58
218 $137.41 $105.92 $23,450.66
219 $136.80 $106.54 $23,344.12
220 $136.17 $107.16 $23,236.96
221 $135.55 $107.79 $23,129.18
222 $134.92 $108.41 $23,020.76
223 $134.29 $109.05 $22,911.72
224 $133.65 $109.68 $22,802.03
225 $133.01 $110.32 $22,691.71
226 $132.37 $110.97 $22,580.74
227 $131.72 $111.61 $22,469.13
228 $131.07 $112.26 $22,356.87
Total de años: 19
  Usted invertirá: $2,920.01 en su casa en el año 19
$1,614.99 irá al INTERES
$1,305.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $130.42 $112.92 $22,243.95
230 $129.76 $113.58 $22,130.37
231 $129.09 $114.24 $22,016.13
232 $128.43 $114.91 $21,901.22
233 $127.76 $115.58 $21,785.64
234 $127.08 $116.25 $21,669.39
235 $126.40 $116.93 $21,552.46
236 $125.72 $117.61 $21,434.85
237 $125.04 $118.30 $21,316.55
238 $124.35 $118.99 $21,197.57
239 $123.65 $119.68 $21,077.88
240 $122.95 $120.38 $20,957.50
Total de años: 20
  Usted invertirá: $2,920.01 en su casa en el año 20
$1,520.65 irá al INTERES
$1,399.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $122.25 $121.08 $20,836.42
242 $121.55 $121.79 $20,714.63
243 $120.84 $122.50 $20,592.13
244 $120.12 $123.21 $20,468.92
245 $119.40 $123.93 $20,344.99
246 $118.68 $124.66 $20,220.33
247 $117.95 $125.38 $20,094.95
248 $117.22 $126.11 $19,968.84
249 $116.48 $126.85 $19,841.99
250 $115.74 $127.59 $19,714.40
251 $115.00 $128.33 $19,586.06
252 $114.25 $129.08 $19,456.98
Total de años: 21
  Usted invertirá: $2,920.01 en su casa en el año 21
$1,419.49 irá al INTERES
$1,500.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $113.50 $129.84 $19,327.15
254 $112.74 $130.59 $19,196.55
255 $111.98 $131.35 $19,065.20
256 $111.21 $132.12 $18,933.08
257 $110.44 $132.89 $18,800.19
258 $109.67 $133.67 $18,666.52
259 $108.89 $134.45 $18,532.07
260 $108.10 $135.23 $18,396.84
261 $107.31 $136.02 $18,260.82
262 $106.52 $136.81 $18,124.01
263 $105.72 $137.61 $17,986.40
264 $104.92 $138.41 $17,847.99
Total de años: 22
  Usted invertirá: $2,920.01 en su casa en el año 22
$1,311.02 irá al INTERES
$1,609.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $104.11 $139.22 $17,708.76
266 $103.30 $140.03 $17,568.73
267 $102.48 $140.85 $17,427.88
268 $101.66 $141.67 $17,286.21
269 $100.84 $142.50 $17,143.71
270 $100.00 $143.33 $17,000.38
271 $99.17 $144.17 $16,856.22
272 $98.33 $145.01 $16,711.21
273 $97.48 $145.85 $16,565.36
274 $96.63 $146.70 $16,418.65
275 $95.78 $147.56 $16,271.10
276 $94.91 $148.42 $16,122.68
Total de años: 23
  Usted invertirá: $2,920.01 en su casa en el año 23
$1,194.70 irá al INTERES
$1,725.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $94.05 $149.29 $15,973.39
278 $93.18 $150.16 $15,823.23
279 $92.30 $151.03 $15,672.20
280 $91.42 $151.91 $15,520.29
281 $90.54 $152.80 $15,367.49
282 $89.64 $153.69 $15,213.80
283 $88.75 $154.59 $15,059.21
284 $87.85 $155.49 $14,903.72
285 $86.94 $156.40 $14,747.33
286 $86.03 $157.31 $14,590.02
287 $85.11 $158.23 $14,431.79
288 $84.19 $159.15 $14,272.64
Total de años: 24
  Usted invertirá: $2,920.01 en su casa en el año 24
$1,069.98 irá al INTERES
$1,850.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $83.26 $160.08 $14,112.57
290 $82.32 $161.01 $13,951.55
291 $81.38 $161.95 $13,789.60
292 $80.44 $162.90 $13,626.71
293 $79.49 $163.85 $13,462.86
294 $78.53 $164.80 $13,298.06
295 $77.57 $165.76 $13,132.30
296 $76.61 $166.73 $12,965.57
297 $75.63 $167.70 $12,797.87
298 $74.65 $168.68 $12,629.19
299 $73.67 $169.66 $12,459.53
300 $72.68 $170.65 $12,288.87
Total de años: 25
  Usted invertirá: $2,920.01 en su casa en el año 25
$936.24 irá al INTERES
$1,983.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $71.69 $171.65 $12,117.22
302 $70.68 $172.65 $11,944.57
303 $69.68 $173.66 $11,770.91
304 $68.66 $174.67 $11,596.24
305 $67.64 $175.69 $11,420.55
306 $66.62 $176.71 $11,243.84
307 $65.59 $177.75 $11,066.09
308 $64.55 $178.78 $10,887.31
309 $63.51 $179.83 $10,707.49
310 $62.46 $180.87 $10,526.61
311 $61.41 $181.93 $10,344.68
312 $60.34 $182.99 $10,161.69
Total de años: 26
  Usted invertirá: $2,920.01 en su casa en el año 26
$792.83 irá al INTERES
$2,127.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $59.28 $184.06 $9,977.64
314 $58.20 $185.13 $9,792.50
315 $57.12 $186.21 $9,606.29
316 $56.04 $187.30 $9,418.99
317 $54.94 $188.39 $9,230.60
318 $53.85 $189.49 $9,041.12
319 $52.74 $190.59 $8,850.52
320 $51.63 $191.71 $8,658.81
321 $50.51 $192.82 $8,465.99
322 $49.38 $193.95 $8,272.04
323 $48.25 $195.08 $8,076.96
324 $47.12 $196.22 $7,880.74
Total de años: 27
  Usted invertirá: $2,920.01 en su casa en el año 27
$639.06 irá al INTERES
$2,280.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $45.97 $197.36 $7,683.38
326 $44.82 $198.51 $7,484.86
327 $43.66 $199.67 $7,285.19
328 $42.50 $200.84 $7,084.35
329 $41.33 $202.01 $6,882.34
330 $40.15 $203.19 $6,679.16
331 $38.96 $204.37 $6,474.78
332 $37.77 $205.56 $6,269.22
333 $36.57 $206.76 $6,062.45
334 $35.36 $207.97 $5,854.48
335 $34.15 $209.18 $5,645.30
336 $32.93 $210.40 $5,434.90
Total de años: 28
  Usted invertirá: $2,920.01 en su casa en el año 28
$474.17 irá al INTERES
$2,445.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $31.70 $211.63 $5,223.27
338 $30.47 $212.87 $5,010.40
339 $29.23 $214.11 $4,796.29
340 $27.98 $215.36 $4,580.94
341 $26.72 $216.61 $4,364.33
342 $25.46 $217.88 $4,146.45
343 $24.19 $219.15 $3,927.30
344 $22.91 $220.43 $3,706.88
345 $21.62 $221.71 $3,485.17
346 $20.33 $223.00 $3,262.16
347 $19.03 $224.31 $3,037.86
348 $17.72 $225.61 $2,812.24
Total de años: 29
  Usted invertirá: $2,920.01 en su casa en el año 29
$297.36 irá al INTERES
$2,622.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $16.40 $226.93 $2,585.32
350 $15.08 $228.25 $2,357.06
351 $13.75 $229.58 $2,127.48
352 $12.41 $230.92 $1,896.55
353 $11.06 $232.27 $1,664.28
354 $9.71 $233.63 $1,430.66
355 $8.35 $234.99 $1,195.67
356 $6.97 $236.36 $959.31
357 $5.60 $237.74 $721.57
358 $4.21 $239.13 $482.44
359 $2.81 $240.52 $241.92
360 $1.41 $241.92 $0.00
Total de años: 30
  Usted invertirá: $2,920.01 en su casa en el año 30
$107.77 irá al INTERES
$2,812.24 irá al PRINCIPAL
 

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