Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,125.00
Precio a Financiar: $40,375.00
Pago Mensual: $268.62


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $235.52 $33.10 $40,341.90
2 $235.33 $33.29 $40,308.62
3 $235.13 $33.48 $40,275.13
4 $234.94 $33.68 $40,241.46
5 $234.74 $33.87 $40,207.58
6 $234.54 $34.07 $40,173.51
7 $234.35 $34.27 $40,139.24
8 $234.15 $34.47 $40,104.77
9 $233.94 $34.67 $40,070.10
10 $233.74 $34.87 $40,035.23
11 $233.54 $35.08 $40,000.15
12 $233.33 $35.28 $39,964.87
Total de años: 1
  Usted invertirá: $3,223.39 en su casa en el año 1
$2,813.26 irá al INTERES
$410.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $233.13 $35.49 $39,929.38
14 $232.92 $35.69 $39,893.68
15 $232.71 $35.90 $39,857.78
16 $232.50 $36.11 $39,821.67
17 $232.29 $36.32 $39,785.35
18 $232.08 $36.53 $39,748.81
19 $231.87 $36.75 $39,712.06
20 $231.65 $36.96 $39,675.10
21 $231.44 $37.18 $39,637.92
22 $231.22 $37.39 $39,600.53
23 $231.00 $37.61 $39,562.92
24 $230.78 $37.83 $39,525.08
Total de años: 2
  Usted invertirá: $3,223.39 en su casa en el año 2
$2,783.61 irá al INTERES
$439.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $230.56 $38.05 $39,487.03
26 $230.34 $38.27 $39,448.76
27 $230.12 $38.50 $39,410.26
28 $229.89 $38.72 $39,371.54
29 $229.67 $38.95 $39,332.59
30 $229.44 $39.18 $39,293.41
31 $229.21 $39.40 $39,254.01
32 $228.98 $39.63 $39,214.37
33 $228.75 $39.87 $39,174.51
34 $228.52 $40.10 $39,134.41
35 $228.28 $40.33 $39,094.08
36 $228.05 $40.57 $39,053.51
Total de años: 3
  Usted invertirá: $3,223.39 en su casa en el año 3
$2,751.82 irá al INTERES
$471.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $227.81 $40.80 $39,012.71
38 $227.57 $41.04 $38,971.67
39 $227.33 $41.28 $38,930.38
40 $227.09 $41.52 $38,888.86
41 $226.85 $41.76 $38,847.10
42 $226.61 $42.01 $38,805.09
43 $226.36 $42.25 $38,762.84
44 $226.12 $42.50 $38,720.34
45 $225.87 $42.75 $38,677.59
46 $225.62 $43.00 $38,634.59
47 $225.37 $43.25 $38,591.35
48 $225.12 $43.50 $38,547.85
Total de años: 4
  Usted invertirá: $3,223.39 en su casa en el año 4
$2,717.73 irá al INTERES
$505.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $224.86 $43.75 $38,504.09
50 $224.61 $44.01 $38,460.09
51 $224.35 $44.27 $38,415.82
52 $224.09 $44.52 $38,371.30
53 $223.83 $44.78 $38,326.51
54 $223.57 $45.04 $38,281.47
55 $223.31 $45.31 $38,236.16
56 $223.04 $45.57 $38,190.59
57 $222.78 $45.84 $38,144.75
58 $222.51 $46.10 $38,098.65
59 $222.24 $46.37 $38,052.27
60 $221.97 $46.64 $38,005.63
Total de años: 5
  Usted invertirá: $3,223.39 en su casa en el año 5
$2,681.17 irá al INTERES
$542.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $221.70 $46.92 $37,958.71
62 $221.43 $47.19 $37,911.52
63 $221.15 $47.47 $37,864.06
64 $220.87 $47.74 $37,816.32
65 $220.60 $48.02 $37,768.29
66 $220.32 $48.30 $37,719.99
67 $220.03 $48.58 $37,671.41
68 $219.75 $48.87 $37,622.55
69 $219.46 $49.15 $37,573.39
70 $219.18 $49.44 $37,523.96
71 $218.89 $49.73 $37,474.23
72 $218.60 $50.02 $37,424.21
Total de años: 6
  Usted invertirá: $3,223.39 en su casa en el año 6
$2,641.98 irá al INTERES
$581.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $218.31 $50.31 $37,373.91
74 $218.01 $50.60 $37,323.30
75 $217.72 $50.90 $37,272.41
76 $217.42 $51.19 $37,221.21
77 $217.12 $51.49 $37,169.72
78 $216.82 $51.79 $37,117.93
79 $216.52 $52.09 $37,065.84
80 $216.22 $52.40 $37,013.44
81 $215.91 $52.70 $36,960.73
82 $215.60 $53.01 $36,907.72
83 $215.30 $53.32 $36,854.40
84 $214.98 $53.63 $36,800.77
Total de años: 7
  Usted invertirá: $3,223.39 en su casa en el año 7
$2,599.94 irá al INTERES
$623.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $214.67 $53.94 $36,746.82
86 $214.36 $54.26 $36,692.56
87 $214.04 $54.58 $36,637.99
88 $213.72 $54.89 $36,583.09
89 $213.40 $55.21 $36,527.88
90 $213.08 $55.54 $36,472.34
91 $212.76 $55.86 $36,416.48
92 $212.43 $56.19 $36,360.30
93 $212.10 $56.51 $36,303.78
94 $211.77 $56.84 $36,246.94
95 $211.44 $57.18 $36,189.76
96 $211.11 $57.51 $36,132.25
Total de años: 8
  Usted invertirá: $3,223.39 en su casa en el año 8
$2,554.88 irá al INTERES
$668.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $210.77 $57.84 $36,074.41
98 $210.43 $58.18 $36,016.23
99 $210.09 $58.52 $35,957.71
100 $209.75 $58.86 $35,898.84
101 $209.41 $59.21 $35,839.64
102 $209.06 $59.55 $35,780.09
103 $208.72 $59.90 $35,720.19
104 $208.37 $60.25 $35,659.94
105 $208.02 $60.60 $35,599.34
106 $207.66 $60.95 $35,538.39
107 $207.31 $61.31 $35,477.08
108 $206.95 $61.67 $35,415.41
Total de años: 9
  Usted invertirá: $3,223.39 en su casa en el año 9
$2,506.55 irá al INTERES
$716.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $206.59 $62.03 $35,353.39
110 $206.23 $62.39 $35,291.00
111 $205.86 $62.75 $35,228.25
112 $205.50 $63.12 $35,165.13
113 $205.13 $63.49 $35,101.64
114 $204.76 $63.86 $35,037.79
115 $204.39 $64.23 $34,973.56
116 $204.01 $64.60 $34,908.95
117 $203.64 $64.98 $34,843.97
118 $203.26 $65.36 $34,778.61
119 $202.88 $65.74 $34,712.87
120 $202.49 $66.12 $34,646.75
Total de años: 10
  Usted invertirá: $3,223.39 en su casa en el año 10
$2,454.73 irá al INTERES
$768.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $202.11 $66.51 $34,580.24
122 $201.72 $66.90 $34,513.34
123 $201.33 $67.29 $34,446.05
124 $200.94 $67.68 $34,378.37
125 $200.54 $68.08 $34,310.30
126 $200.14 $68.47 $34,241.83
127 $199.74 $68.87 $34,172.95
128 $199.34 $69.27 $34,103.68
129 $198.94 $69.68 $34,034.00
130 $198.53 $70.08 $33,963.92
131 $198.12 $70.49 $33,893.43
132 $197.71 $70.90 $33,822.52
Total de años: 11
  Usted invertirá: $3,223.39 en su casa en el año 11
$2,399.16 irá al INTERES
$824.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $197.30 $71.32 $33,751.20
134 $196.88 $71.73 $33,679.47
135 $196.46 $72.15 $33,607.32
136 $196.04 $72.57 $33,534.74
137 $195.62 $73.00 $33,461.75
138 $195.19 $73.42 $33,388.32
139 $194.77 $73.85 $33,314.47
140 $194.33 $74.28 $33,240.19
141 $193.90 $74.71 $33,165.48
142 $193.47 $75.15 $33,090.33
143 $193.03 $75.59 $33,014.74
144 $192.59 $76.03 $32,938.71
Total de años: 12
  Usted invertirá: $3,223.39 en su casa en el año 12
$2,339.58 irá al INTERES
$883.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $192.14 $76.47 $32,862.24
146 $191.70 $76.92 $32,785.32
147 $191.25 $77.37 $32,707.95
148 $190.80 $77.82 $32,630.13
149 $190.34 $78.27 $32,551.85
150 $189.89 $78.73 $32,473.12
151 $189.43 $79.19 $32,393.93
152 $188.96 $79.65 $32,314.28
153 $188.50 $80.12 $32,234.17
154 $188.03 $80.58 $32,153.58
155 $187.56 $81.05 $32,072.53
156 $187.09 $81.53 $31,991.01
Total de años: 13
  Usted invertirá: $3,223.39 en su casa en el año 13
$2,275.69 irá al INTERES
$947.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $186.61 $82.00 $31,909.00
158 $186.14 $82.48 $31,826.52
159 $185.65 $82.96 $31,743.56
160 $185.17 $83.45 $31,660.12
161 $184.68 $83.93 $31,576.19
162 $184.19 $84.42 $31,491.76
163 $183.70 $84.91 $31,406.85
164 $183.21 $85.41 $31,321.44
165 $182.71 $85.91 $31,235.53
166 $182.21 $86.41 $31,149.12
167 $181.70 $86.91 $31,062.21
168 $181.20 $87.42 $30,974.79
Total de años: 14
  Usted invertirá: $3,223.39 en su casa en el año 14
$2,207.18 irá al INTERES
$1,016.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $180.69 $87.93 $30,886.86
170 $180.17 $88.44 $30,798.42
171 $179.66 $88.96 $30,709.46
172 $179.14 $89.48 $30,619.98
173 $178.62 $90.00 $30,529.99
174 $178.09 $90.52 $30,439.46
175 $177.56 $91.05 $30,348.41
176 $177.03 $91.58 $30,256.82
177 $176.50 $92.12 $30,164.71
178 $175.96 $92.66 $30,072.05
179 $175.42 $93.20 $29,978.86
180 $174.88 $93.74 $29,885.12
Total de años: 15
  Usted invertirá: $3,223.39 en su casa en el año 15
$2,133.72 irá al INTERES
$1,089.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $174.33 $94.29 $29,790.83
182 $173.78 $94.84 $29,696.00
183 $173.23 $95.39 $29,600.61
184 $172.67 $95.95 $29,504.66
185 $172.11 $96.51 $29,408.15
186 $171.55 $97.07 $29,311.09
187 $170.98 $97.63 $29,213.45
188 $170.41 $98.20 $29,115.25
189 $169.84 $98.78 $29,016.47
190 $169.26 $99.35 $28,917.12
191 $168.68 $99.93 $28,817.19
192 $168.10 $100.52 $28,716.67
Total de años: 16
  Usted invertirá: $3,223.39 en su casa en el año 16
$2,054.94 irá al INTERES
$1,168.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $167.51 $101.10 $28,615.57
194 $166.92 $101.69 $28,513.88
195 $166.33 $102.28 $28,411.59
196 $165.73 $102.88 $28,308.71
197 $165.13 $103.48 $28,205.23
198 $164.53 $104.09 $28,101.14
199 $163.92 $104.69 $27,996.45
200 $163.31 $105.30 $27,891.15
201 $162.70 $105.92 $27,785.23
202 $162.08 $106.54 $27,678.69
203 $161.46 $107.16 $27,571.54
204 $160.83 $107.78 $27,463.75
Total de años: 17
  Usted invertirá: $3,223.39 en su casa en el año 17
$1,970.48 irá al INTERES
$1,252.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $160.21 $108.41 $27,355.34
206 $159.57 $109.04 $27,246.30
207 $158.94 $109.68 $27,136.62
208 $158.30 $110.32 $27,026.30
209 $157.65 $110.96 $26,915.34
210 $157.01 $111.61 $26,803.73
211 $156.36 $112.26 $26,691.47
212 $155.70 $112.92 $26,578.55
213 $155.04 $113.57 $26,464.98
214 $154.38 $114.24 $26,350.74
215 $153.71 $114.90 $26,235.84
216 $153.04 $115.57 $26,120.27
Total de años: 18
  Usted invertirá: $3,223.39 en su casa en el año 18
$1,879.90 irá al INTERES
$1,343.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $152.37 $116.25 $26,004.02
218 $151.69 $116.93 $25,887.09
219 $151.01 $117.61 $25,769.49
220 $150.32 $118.29 $25,651.19
221 $149.63 $118.98 $25,532.21
222 $148.94 $119.68 $25,412.53
223 $148.24 $120.38 $25,292.15
224 $147.54 $121.08 $25,171.07
225 $146.83 $121.78 $25,049.29
226 $146.12 $122.50 $24,926.80
227 $145.41 $123.21 $24,803.59
228 $144.69 $123.93 $24,679.66
Total de años: 19
  Usted invertirá: $3,223.39 en su casa en el año 19
$1,782.78 irá al INTERES
$1,440.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $143.96 $124.65 $24,555.01
230 $143.24 $125.38 $24,429.63
231 $142.51 $126.11 $24,303.52
232 $141.77 $126.85 $24,176.67
233 $141.03 $127.59 $24,049.09
234 $140.29 $128.33 $23,920.76
235 $139.54 $129.08 $23,791.68
236 $138.78 $129.83 $23,661.85
237 $138.03 $130.59 $23,531.26
238 $137.27 $131.35 $23,399.91
239 $136.50 $132.12 $23,267.79
240 $135.73 $132.89 $23,134.91
Total de años: 20
  Usted invertirá: $3,223.39 en su casa en el año 20
$1,678.64 irá al INTERES
$1,544.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $134.95 $133.66 $23,001.24
242 $134.17 $134.44 $22,866.80
243 $133.39 $135.23 $22,731.58
244 $132.60 $136.02 $22,595.56
245 $131.81 $136.81 $22,458.75
246 $131.01 $137.61 $22,321.15
247 $130.21 $138.41 $22,182.74
248 $129.40 $139.22 $22,043.52
249 $128.59 $140.03 $21,903.49
250 $127.77 $140.85 $21,762.65
251 $126.95 $141.67 $21,620.98
252 $126.12 $142.49 $21,478.49
Total de años: 21
  Usted invertirá: $3,223.39 en su casa en el año 21
$1,566.97 irá al INTERES
$1,656.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $125.29 $143.32 $21,335.16
254 $124.46 $144.16 $21,191.00
255 $123.61 $145.00 $21,046.00
256 $122.77 $145.85 $20,900.15
257 $121.92 $146.70 $20,753.45
258 $121.06 $147.55 $20,605.90
259 $120.20 $148.41 $20,457.48
260 $119.34 $149.28 $20,308.20
261 $118.46 $150.15 $20,158.05
262 $117.59 $151.03 $20,007.02
263 $116.71 $151.91 $19,855.12
264 $115.82 $152.79 $19,702.32
Total de años: 22
  Usted invertirá: $3,223.39 en su casa en el año 22
$1,447.23 irá al INTERES
$1,776.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $114.93 $153.69 $19,548.64
266 $114.03 $154.58 $19,394.05
267 $113.13 $155.48 $19,238.57
268 $112.22 $156.39 $19,082.18
269 $111.31 $157.30 $18,924.88
270 $110.40 $158.22 $18,766.66
271 $109.47 $159.14 $18,607.51
272 $108.54 $160.07 $18,447.44
273 $107.61 $161.01 $18,286.43
274 $106.67 $161.95 $18,124.49
275 $105.73 $162.89 $17,961.60
276 $104.78 $163.84 $17,797.76
Total de años: 23
  Usted invertirá: $3,223.39 en su casa en el año 23
$1,318.83 irá al INTERES
$1,904.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $103.82 $164.80 $17,632.96
278 $102.86 $165.76 $17,467.21
279 $101.89 $166.72 $17,300.48
280 $100.92 $167.70 $17,132.79
281 $99.94 $168.67 $16,964.11
282 $98.96 $169.66 $16,794.45
283 $97.97 $170.65 $16,623.80
284 $96.97 $171.64 $16,452.16
285 $95.97 $172.64 $16,279.52
286 $94.96 $173.65 $16,105.86
287 $93.95 $174.67 $15,931.20
288 $92.93 $175.68 $15,755.52
Total de años: 24
  Usted invertirá: $3,223.39 en su casa en el año 24
$1,181.15 irá al INTERES
$2,042.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $91.91 $176.71 $15,578.81
290 $90.88 $177.74 $15,401.07
291 $89.84 $178.78 $15,222.29
292 $88.80 $179.82 $15,042.47
293 $87.75 $180.87 $14,861.60
294 $86.69 $181.92 $14,679.68
295 $85.63 $182.98 $14,496.70
296 $84.56 $184.05 $14,312.64
297 $83.49 $185.13 $14,127.52
298 $82.41 $186.21 $13,941.31
299 $81.32 $187.29 $13,754.02
300 $80.23 $188.38 $13,565.64
Total de años: 25
  Usted invertirá: $3,223.39 en su casa en el año 25
$1,033.51 irá al INTERES
$2,189.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $79.13 $189.48 $13,376.15
302 $78.03 $190.59 $13,185.57
303 $76.92 $191.70 $12,993.87
304 $75.80 $192.82 $12,801.05
305 $74.67 $193.94 $12,607.10
306 $73.54 $195.07 $12,412.03
307 $72.40 $196.21 $12,215.82
308 $71.26 $197.36 $12,018.46
309 $70.11 $198.51 $11,819.95
310 $68.95 $199.67 $11,620.29
311 $67.79 $200.83 $11,419.46
312 $66.61 $202.00 $11,217.45
Total de años: 26
  Usted invertirá: $3,223.39 en su casa en el año 26
$875.21 irá al INTERES
$2,348.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $65.44 $203.18 $11,014.27
314 $64.25 $204.37 $10,809.91
315 $63.06 $205.56 $10,604.35
316 $61.86 $206.76 $10,397.59
317 $60.65 $207.96 $10,189.63
318 $59.44 $209.18 $9,980.45
319 $58.22 $210.40 $9,770.06
320 $56.99 $211.62 $9,558.43
321 $55.76 $212.86 $9,345.57
322 $54.52 $214.10 $9,131.47
323 $53.27 $215.35 $8,916.12
324 $52.01 $216.61 $8,699.52
Total de años: 27
  Usted invertirá: $3,223.39 en su casa en el año 27
$705.46 irá al INTERES
$2,517.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $50.75 $217.87 $8,481.65
326 $49.48 $219.14 $8,262.51
327 $48.20 $220.42 $8,042.09
328 $46.91 $221.70 $7,820.39
329 $45.62 $223.00 $7,597.39
330 $44.32 $224.30 $7,373.09
331 $43.01 $225.61 $7,147.49
332 $41.69 $226.92 $6,920.57
333 $40.37 $228.25 $6,692.32
334 $39.04 $229.58 $6,462.74
335 $37.70 $230.92 $6,231.83
336 $36.35 $232.26 $5,999.56
Total de años: 28
  Usted invertirá: $3,223.39 en su casa en el año 28
$523.43 irá al INTERES
$2,699.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $35.00 $233.62 $5,765.94
338 $33.63 $234.98 $5,530.96
339 $32.26 $236.35 $5,294.61
340 $30.89 $237.73 $5,056.88
341 $29.50 $239.12 $4,817.76
342 $28.10 $240.51 $4,577.25
343 $26.70 $241.92 $4,335.34
344 $25.29 $243.33 $4,092.01
345 $23.87 $244.75 $3,847.26
346 $22.44 $246.17 $3,601.09
347 $21.01 $247.61 $3,353.48
348 $19.56 $249.05 $3,104.43
Total de años: 29
  Usted invertirá: $3,223.39 en su casa en el año 29
$328.25 irá al INTERES
$2,895.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $18.11 $250.51 $2,853.92
350 $16.65 $251.97 $2,601.95
351 $15.18 $253.44 $2,348.51
352 $13.70 $254.92 $2,093.60
353 $12.21 $256.40 $1,837.19
354 $10.72 $257.90 $1,579.30
355 $9.21 $259.40 $1,319.89
356 $7.70 $260.92 $1,058.98
357 $6.18 $262.44 $796.54
358 $4.65 $263.97 $532.57
359 $3.11 $265.51 $267.06
360 $1.56 $267.06 $0.00
Total de años: 30
  Usted invertirá: $3,223.39 en su casa en el año 30
$118.96 irá al INTERES
$3,104.43 irá al PRINCIPAL
 

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