Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,000.00
Precio a Financiar: $38,000.00
Pago Mensual: $252.81


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $221.67 $31.15 $37,968.85
2 $221.48 $31.33 $37,937.52
3 $221.30 $31.51 $37,906.01
4 $221.12 $31.70 $37,874.31
5 $220.93 $31.88 $37,842.43
6 $220.75 $32.07 $37,810.36
7 $220.56 $32.25 $37,778.11
8 $220.37 $32.44 $37,745.67
9 $220.18 $32.63 $37,713.03
10 $219.99 $32.82 $37,680.21
11 $219.80 $33.01 $37,647.20
12 $219.61 $33.21 $37,613.99
Total de años: 1
  Usted invertirá: $3,033.78 en su casa en el año 1
$2,647.77 irá al INTERES
$386.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $219.41 $33.40 $37,580.59
14 $219.22 $33.59 $37,547.00
15 $219.02 $33.79 $37,513.21
16 $218.83 $33.99 $37,479.22
17 $218.63 $34.19 $37,445.03
18 $218.43 $34.39 $37,410.65
19 $218.23 $34.59 $37,376.06
20 $218.03 $34.79 $37,341.27
21 $217.82 $34.99 $37,306.28
22 $217.62 $35.19 $37,271.09
23 $217.41 $35.40 $37,235.69
24 $217.21 $35.61 $37,200.08
Total de años: 2
  Usted invertirá: $3,033.78 en su casa en el año 2
$2,619.87 irá al INTERES
$413.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $217.00 $35.81 $37,164.27
26 $216.79 $36.02 $37,128.24
27 $216.58 $36.23 $37,092.01
28 $216.37 $36.44 $37,055.56
29 $216.16 $36.66 $37,018.91
30 $215.94 $36.87 $36,982.03
31 $215.73 $37.09 $36,944.95
32 $215.51 $37.30 $36,907.65
33 $215.29 $37.52 $36,870.13
34 $215.08 $37.74 $36,832.39
35 $214.86 $37.96 $36,794.43
36 $214.63 $38.18 $36,756.25
Total de años: 3
  Usted invertirá: $3,033.78 en su casa en el año 3
$2,589.95 irá al INTERES
$443.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $214.41 $38.40 $36,717.84
38 $214.19 $38.63 $36,679.21
39 $213.96 $38.85 $36,640.36
40 $213.74 $39.08 $36,601.28
41 $213.51 $39.31 $36,561.98
42 $213.28 $39.54 $36,522.44
43 $213.05 $39.77 $36,482.67
44 $212.82 $40.00 $36,442.67
45 $212.58 $40.23 $36,402.44
46 $212.35 $40.47 $36,361.97
47 $212.11 $40.70 $36,321.27
48 $211.87 $40.94 $36,280.33
Total de años: 4
  Usted invertirá: $3,033.78 en su casa en el año 4
$2,557.86 irá al INTERES
$475.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $211.64 $41.18 $36,239.15
50 $211.40 $41.42 $36,197.73
51 $211.15 $41.66 $36,156.07
52 $210.91 $41.90 $36,114.16
53 $210.67 $42.15 $36,072.01
54 $210.42 $42.39 $36,029.62
55 $210.17 $42.64 $35,986.98
56 $209.92 $42.89 $35,944.08
57 $209.67 $43.14 $35,900.94
58 $209.42 $43.39 $35,857.55
59 $209.17 $43.65 $35,813.90
60 $208.91 $43.90 $35,770.00
Total de años: 5
  Usted invertirá: $3,033.78 en su casa en el año 5
$2,523.46 irá al INTERES
$510.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $208.66 $44.16 $35,725.85
62 $208.40 $44.41 $35,681.43
63 $208.14 $44.67 $35,636.76
64 $207.88 $44.93 $35,591.83
65 $207.62 $45.20 $35,546.63
66 $207.36 $45.46 $35,501.17
67 $207.09 $45.72 $35,455.45
68 $206.82 $45.99 $35,409.45
69 $206.56 $46.26 $35,363.19
70 $206.29 $46.53 $35,316.66
71 $206.01 $46.80 $35,269.86
72 $205.74 $47.07 $35,222.79
Total de años: 6
  Usted invertirá: $3,033.78 en su casa en el año 6
$2,486.57 irá al INTERES
$547.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $205.47 $47.35 $35,175.44
74 $205.19 $47.62 $35,127.82
75 $204.91 $47.90 $35,079.91
76 $204.63 $48.18 $35,031.73
77 $204.35 $48.46 $34,983.27
78 $204.07 $48.75 $34,934.52
79 $203.78 $49.03 $34,885.49
80 $203.50 $49.32 $34,836.18
81 $203.21 $49.60 $34,786.57
82 $202.92 $49.89 $34,736.68
83 $202.63 $50.18 $34,686.49
84 $202.34 $50.48 $34,636.02
Total de años: 7
  Usted invertirá: $3,033.78 en su casa en el año 7
$2,447.01 irá al INTERES
$586.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $202.04 $50.77 $34,585.25
86 $201.75 $51.07 $34,534.18
87 $201.45 $51.37 $34,482.81
88 $201.15 $51.67 $34,431.15
89 $200.85 $51.97 $34,379.18
90 $200.55 $52.27 $34,326.91
91 $200.24 $52.57 $34,274.34
92 $199.93 $52.88 $34,221.46
93 $199.63 $53.19 $34,168.27
94 $199.31 $53.50 $34,114.77
95 $199.00 $53.81 $34,060.95
96 $198.69 $54.13 $34,006.83
Total de años: 8
  Usted invertirá: $3,033.78 en su casa en el año 8
$2,404.59 irá al INTERES
$629.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $198.37 $54.44 $33,952.39
98 $198.06 $54.76 $33,897.63
99 $197.74 $55.08 $33,842.55
100 $197.41 $55.40 $33,787.15
101 $197.09 $55.72 $33,731.42
102 $196.77 $56.05 $33,675.38
103 $196.44 $56.38 $33,619.00
104 $196.11 $56.70 $33,562.30
105 $195.78 $57.03 $33,505.26
106 $195.45 $57.37 $33,447.89
107 $195.11 $57.70 $33,390.19
108 $194.78 $58.04 $33,332.15
Total de años: 9
  Usted invertirá: $3,033.78 en su casa en el año 9
$2,359.10 irá al INTERES
$674.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $194.44 $58.38 $33,273.78
110 $194.10 $58.72 $33,215.06
111 $193.75 $59.06 $33,156.00
112 $193.41 $59.40 $33,096.59
113 $193.06 $59.75 $33,036.84
114 $192.71 $60.10 $32,976.74
115 $192.36 $60.45 $32,916.29
116 $192.01 $60.80 $32,855.49
117 $191.66 $61.16 $32,794.33
118 $191.30 $61.51 $32,732.81
119 $190.94 $61.87 $32,670.94
120 $190.58 $62.23 $32,608.71
Total de años: 10
  Usted invertirá: $3,033.78 en su casa en el año 10
$2,310.33 irá al INTERES
$723.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $190.22 $62.60 $32,546.11
122 $189.85 $62.96 $32,483.15
123 $189.49 $63.33 $32,419.82
124 $189.12 $63.70 $32,356.12
125 $188.74 $64.07 $32,292.05
126 $188.37 $64.44 $32,227.60
127 $187.99 $64.82 $32,162.78
128 $187.62 $65.20 $32,097.58
129 $187.24 $65.58 $32,032.00
130 $186.85 $65.96 $31,966.04
131 $186.47 $66.35 $31,899.69
132 $186.08 $66.73 $31,832.96
Total de años: 11
  Usted invertirá: $3,033.78 en su casa en el año 11
$2,258.03 irá al INTERES
$775.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $185.69 $67.12 $31,765.84
134 $185.30 $67.51 $31,698.32
135 $184.91 $67.91 $31,630.42
136 $184.51 $68.30 $31,562.11
137 $184.11 $68.70 $31,493.41
138 $183.71 $69.10 $31,424.31
139 $183.31 $69.51 $31,354.80
140 $182.90 $69.91 $31,284.89
141 $182.50 $70.32 $31,214.57
142 $182.08 $70.73 $31,143.84
143 $181.67 $71.14 $31,072.69
144 $181.26 $71.56 $31,001.14
Total de años: 12
  Usted invertirá: $3,033.78 en su casa en el año 12
$2,201.96 irá al INTERES
$831.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $180.84 $71.97 $30,929.16
146 $180.42 $72.39 $30,856.77
147 $180.00 $72.82 $30,783.95
148 $179.57 $73.24 $30,710.71
149 $179.15 $73.67 $30,637.04
150 $178.72 $74.10 $30,562.94
151 $178.28 $74.53 $30,488.41
152 $177.85 $74.97 $30,413.44
153 $177.41 $75.40 $30,338.04
154 $176.97 $75.84 $30,262.20
155 $176.53 $76.29 $30,185.91
156 $176.08 $76.73 $30,109.18
Total de años: 13
  Usted invertirá: $3,033.78 en su casa en el año 13
$2,141.82 irá al INTERES
$891.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $175.64 $77.18 $30,032.00
158 $175.19 $77.63 $29,954.37
159 $174.73 $78.08 $29,876.29
160 $174.28 $78.54 $29,797.76
161 $173.82 $78.99 $29,718.76
162 $173.36 $79.46 $29,639.31
163 $172.90 $79.92 $29,559.39
164 $172.43 $80.39 $29,479.00
165 $171.96 $80.85 $29,398.15
166 $171.49 $81.33 $29,316.82
167 $171.01 $81.80 $29,235.02
168 $170.54 $82.28 $29,152.75
Total de años: 14
  Usted invertirá: $3,033.78 en su casa en el año 14
$2,077.34 irá al INTERES
$956.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $170.06 $82.76 $29,069.99
170 $169.57 $83.24 $28,986.75
171 $169.09 $83.73 $28,903.02
172 $168.60 $84.21 $28,818.81
173 $168.11 $84.71 $28,734.10
174 $167.62 $85.20 $28,648.90
175 $167.12 $85.70 $28,563.21
176 $166.62 $86.20 $28,477.01
177 $166.12 $86.70 $28,390.31
178 $165.61 $87.20 $28,303.11
179 $165.10 $87.71 $28,215.39
180 $164.59 $88.23 $28,127.17
Total de años: 15
  Usted invertirá: $3,033.78 en su casa en el año 15
$2,008.20 irá al INTERES
$1,025.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $164.08 $88.74 $28,038.43
182 $163.56 $89.26 $27,949.17
183 $163.04 $89.78 $27,859.39
184 $162.51 $90.30 $27,769.09
185 $161.99 $90.83 $27,678.26
186 $161.46 $91.36 $27,586.90
187 $160.92 $91.89 $27,495.01
188 $160.39 $92.43 $27,402.59
189 $159.85 $92.97 $27,309.62
190 $159.31 $93.51 $27,216.11
191 $158.76 $94.05 $27,122.06
192 $158.21 $94.60 $27,027.45
Total de años: 16
  Usted invertirá: $3,033.78 en su casa en el año 16
$1,934.06 irá al INTERES
$1,099.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $157.66 $95.15 $26,932.30
194 $157.11 $95.71 $26,836.59
195 $156.55 $96.27 $26,740.32
196 $155.99 $96.83 $26,643.49
197 $155.42 $97.39 $26,546.10
198 $154.85 $97.96 $26,448.13
199 $154.28 $98.53 $26,349.60
200 $153.71 $99.11 $26,250.49
201 $153.13 $99.69 $26,150.80
202 $152.55 $100.27 $26,050.53
203 $151.96 $100.85 $25,949.68
204 $151.37 $101.44 $25,848.24
Total de años: 17
  Usted invertirá: $3,033.78 en su casa en el año 17
$1,854.57 irá al INTERES
$1,179.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $150.78 $102.03 $25,746.21
206 $150.19 $102.63 $25,643.58
207 $149.59 $103.23 $25,540.35
208 $148.99 $103.83 $25,436.52
209 $148.38 $104.44 $25,332.09
210 $147.77 $105.04 $25,227.04
211 $147.16 $105.66 $25,121.38
212 $146.54 $106.27 $25,015.11
213 $145.92 $106.89 $24,908.22
214 $145.30 $107.52 $24,800.70
215 $144.67 $108.14 $24,692.56
216 $144.04 $108.78 $24,583.78
Total de años: 18
  Usted invertirá: $3,033.78 en su casa en el año 18
$1,769.32 irá al INTERES
$1,264.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $143.41 $109.41 $24,474.37
218 $142.77 $110.05 $24,364.32
219 $142.13 $110.69 $24,253.63
220 $141.48 $111.34 $24,142.30
221 $140.83 $111.98 $24,030.31
222 $140.18 $112.64 $23,917.67
223 $139.52 $113.30 $23,804.38
224 $138.86 $113.96 $23,690.42
225 $138.19 $114.62 $23,575.80
226 $137.53 $115.29 $23,460.51
227 $136.85 $115.96 $23,344.55
228 $136.18 $116.64 $23,227.91
Total de años: 19
  Usted invertirá: $3,033.78 en su casa en el año 19
$1,677.91 irá al INTERES
$1,355.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $135.50 $117.32 $23,110.59
230 $134.81 $118.00 $22,992.59
231 $134.12 $118.69 $22,873.90
232 $133.43 $119.38 $22,754.52
233 $132.73 $120.08 $22,634.44
234 $132.03 $120.78 $22,513.65
235 $131.33 $121.49 $22,392.17
236 $130.62 $122.19 $22,269.98
237 $129.91 $122.91 $22,147.07
238 $129.19 $123.62 $22,023.44
239 $128.47 $124.34 $21,899.10
240 $127.74 $125.07 $21,774.03
Total de años: 20
  Usted invertirá: $3,033.78 en su casa en el año 20
$1,579.90 irá al INTERES
$1,453.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $127.02 $125.80 $21,648.23
242 $126.28 $126.53 $21,521.70
243 $125.54 $127.27 $21,394.42
244 $124.80 $128.01 $21,266.41
245 $124.05 $128.76 $21,137.65
246 $123.30 $129.51 $21,008.14
247 $122.55 $130.27 $20,877.87
248 $121.79 $131.03 $20,746.84
249 $121.02 $131.79 $20,615.05
250 $120.25 $132.56 $20,482.49
251 $119.48 $133.33 $20,349.16
252 $118.70 $134.11 $20,215.05
Total de años: 21
  Usted invertirá: $3,033.78 en su casa en el año 21
$1,474.79 irá al INTERES
$1,558.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $117.92 $134.89 $20,080.15
254 $117.13 $135.68 $19,944.47
255 $116.34 $136.47 $19,808.00
256 $115.55 $137.27 $19,670.73
257 $114.75 $138.07 $19,532.66
258 $113.94 $138.87 $19,393.79
259 $113.13 $139.68 $19,254.10
260 $112.32 $140.50 $19,113.60
261 $111.50 $141.32 $18,972.28
262 $110.67 $142.14 $18,830.14
263 $109.84 $142.97 $18,687.17
264 $109.01 $143.81 $18,543.36
Total de años: 22
  Usted invertirá: $3,033.78 en su casa en el año 22
$1,362.10 irá al INTERES
$1,671.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $108.17 $144.65 $18,398.72
266 $107.33 $145.49 $18,253.23
267 $106.48 $146.34 $18,106.89
268 $105.62 $147.19 $17,959.70
269 $104.76 $148.05 $17,811.65
270 $103.90 $148.91 $17,662.73
271 $103.03 $149.78 $17,512.95
272 $102.16 $150.66 $17,362.30
273 $101.28 $151.53 $17,210.76
274 $100.40 $152.42 $17,058.34
275 $99.51 $153.31 $16,905.03
276 $98.61 $154.20 $16,750.83
Total de años: 23
  Usted invertirá: $3,033.78 en su casa en el año 23
$1,241.25 irá al INTERES
$1,792.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $97.71 $155.10 $16,595.73
278 $96.81 $156.01 $16,439.72
279 $95.90 $156.92 $16,282.81
280 $94.98 $157.83 $16,124.98
281 $94.06 $158.75 $15,966.22
282 $93.14 $159.68 $15,806.54
283 $92.20 $160.61 $15,645.93
284 $91.27 $161.55 $15,484.39
285 $90.33 $162.49 $15,321.90
286 $89.38 $163.44 $15,158.46
287 $88.42 $164.39 $14,994.07
288 $87.47 $165.35 $14,828.72
Total de años: 24
  Usted invertirá: $3,033.78 en su casa en el año 24
$1,111.67 irá al INTERES
$1,922.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $86.50 $166.31 $14,662.41
290 $85.53 $167.28 $14,495.12
291 $84.55 $168.26 $14,326.86
292 $83.57 $169.24 $14,157.62
293 $82.59 $170.23 $13,987.39
294 $81.59 $171.22 $13,816.17
295 $80.59 $172.22 $13,643.95
296 $79.59 $173.23 $13,470.72
297 $78.58 $174.24 $13,296.49
298 $77.56 $175.25 $13,121.24
299 $76.54 $176.27 $12,944.96
300 $75.51 $177.30 $12,767.66
Total de años: 25
  Usted invertirá: $3,033.78 en su casa en el año 25
$972.72 irá al INTERES
$2,061.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $74.48 $178.34 $12,589.32
302 $73.44 $179.38 $12,409.94
303 $72.39 $180.42 $12,229.52
304 $71.34 $181.48 $12,048.05
305 $70.28 $182.53 $11,865.51
306 $69.22 $183.60 $11,681.91
307 $68.14 $184.67 $11,497.24
308 $67.07 $185.75 $11,311.49
309 $65.98 $186.83 $11,124.66
310 $64.89 $187.92 $10,936.74
311 $63.80 $189.02 $10,747.72
312 $62.70 $190.12 $10,557.60
Total de años: 26
  Usted invertirá: $3,033.78 en su casa en el año 26
$823.72 irá al INTERES
$2,210.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $61.59 $191.23 $10,366.37
314 $60.47 $192.34 $10,174.03
315 $59.35 $193.47 $9,980.56
316 $58.22 $194.59 $9,785.97
317 $57.08 $195.73 $9,590.24
318 $55.94 $196.87 $9,393.37
319 $54.79 $198.02 $9,195.35
320 $53.64 $199.18 $8,996.17
321 $52.48 $200.34 $8,795.83
322 $51.31 $201.51 $8,594.33
323 $50.13 $202.68 $8,391.65
324 $48.95 $203.86 $8,187.78
Total de años: 27
  Usted invertirá: $3,033.78 en su casa en el año 27
$663.96 irá al INTERES
$2,369.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $47.76 $205.05 $7,982.73
326 $46.57 $206.25 $7,776.48
327 $45.36 $207.45 $7,569.03
328 $44.15 $208.66 $7,360.37
329 $42.94 $209.88 $7,150.49
330 $41.71 $211.10 $6,939.38
331 $40.48 $212.34 $6,727.05
332 $39.24 $213.57 $6,513.47
333 $38.00 $214.82 $6,298.65
334 $36.74 $216.07 $6,082.58
335 $35.48 $217.33 $5,865.25
336 $34.21 $218.60 $5,646.65
Total de años: 28
  Usted invertirá: $3,033.78 en su casa en el año 28
$492.64 irá al INTERES
$2,541.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $32.94 $219.88 $5,426.77
338 $31.66 $221.16 $5,205.61
339 $30.37 $222.45 $4,983.16
340 $29.07 $223.75 $4,759.42
341 $27.76 $225.05 $4,534.36
342 $26.45 $226.36 $4,308.00
343 $25.13 $227.68 $4,080.32
344 $23.80 $229.01 $3,851.30
345 $22.47 $230.35 $3,620.95
346 $21.12 $231.69 $3,389.26
347 $19.77 $233.04 $3,156.22
348 $18.41 $234.40 $2,921.81
Total de años: 29
  Usted invertirá: $3,033.78 en su casa en el año 29
$308.95 irá al INTERES
$2,724.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $17.04 $235.77 $2,686.04
350 $15.67 $237.15 $2,448.90
351 $14.29 $238.53 $2,210.37
352 $12.89 $239.92 $1,970.44
353 $11.49 $241.32 $1,729.12
354 $10.09 $242.73 $1,486.40
355 $8.67 $244.14 $1,242.25
356 $7.25 $245.57 $996.68
357 $5.81 $247.00 $749.68
358 $4.37 $248.44 $501.24
359 $2.92 $249.89 $251.35
360 $1.47 $251.35 $0.00
Total de años: 30
  Usted invertirá: $3,033.78 en su casa en el año 30
$111.97 irá al INTERES
$2,921.81 irá al PRINCIPAL
 

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