Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,250.00
Precio a Financiar: $42,750.00
Pago Mensual: $284.42


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $249.38 $35.04 $42,714.96
2 $249.17 $35.25 $42,679.71
3 $248.96 $35.45 $42,644.26
4 $248.76 $35.66 $42,608.60
5 $248.55 $35.87 $42,572.73
6 $248.34 $36.08 $42,536.66
7 $248.13 $36.29 $42,500.37
8 $247.92 $36.50 $42,463.87
9 $247.71 $36.71 $42,427.16
10 $247.49 $36.93 $42,390.24
11 $247.28 $37.14 $42,353.10
12 $247.06 $37.36 $42,315.74
Total de años: 1
  Usted invertirá: $3,413.00 en su casa en el año 1
$2,978.74 irá al INTERES
$434.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $246.84 $37.57 $42,278.17
14 $246.62 $37.79 $42,240.37
15 $246.40 $38.01 $42,202.36
16 $246.18 $38.24 $42,164.12
17 $245.96 $38.46 $42,125.66
18 $245.73 $38.68 $42,086.98
19 $245.51 $38.91 $42,048.07
20 $245.28 $39.14 $42,008.93
21 $245.05 $39.36 $41,969.57
22 $244.82 $39.59 $41,929.97
23 $244.59 $39.83 $41,890.15
24 $244.36 $40.06 $41,850.09
Total de años: 2
  Usted invertirá: $3,413.00 en su casa en el año 2
$2,947.35 irá al INTERES
$465.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $244.13 $40.29 $41,809.80
26 $243.89 $40.53 $41,769.27
27 $243.65 $40.76 $41,728.51
28 $243.42 $41.00 $41,687.51
29 $243.18 $41.24 $41,646.27
30 $242.94 $41.48 $41,604.79
31 $242.69 $41.72 $41,563.07
32 $242.45 $41.97 $41,521.10
33 $242.21 $42.21 $41,478.89
34 $241.96 $42.46 $41,436.43
35 $241.71 $42.70 $41,393.73
36 $241.46 $42.95 $41,350.78
Total de años: 3
  Usted invertirá: $3,413.00 en su casa en el año 3
$2,913.69 irá al INTERES
$499.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $241.21 $43.20 $41,307.57
38 $240.96 $43.46 $41,264.12
39 $240.71 $43.71 $41,220.41
40 $240.45 $43.96 $41,176.44
41 $240.20 $44.22 $41,132.22
42 $239.94 $44.48 $41,087.74
43 $239.68 $44.74 $41,043.00
44 $239.42 $45.00 $40,998.01
45 $239.16 $45.26 $40,952.74
46 $238.89 $45.53 $40,907.22
47 $238.63 $45.79 $40,861.43
48 $238.36 $46.06 $40,815.37
Total de años: 4
  Usted invertirá: $3,413.00 en su casa en el año 4
$2,877.59 irá al INTERES
$535.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $238.09 $46.33 $40,769.04
50 $237.82 $46.60 $40,722.44
51 $237.55 $46.87 $40,675.57
52 $237.27 $47.14 $40,628.43
53 $237.00 $47.42 $40,581.01
54 $236.72 $47.69 $40,533.32
55 $236.44 $47.97 $40,485.35
56 $236.16 $48.25 $40,437.10
57 $235.88 $48.53 $40,388.56
58 $235.60 $48.82 $40,339.74
59 $235.32 $49.10 $40,290.64
60 $235.03 $49.39 $40,241.25
Total de años: 5
  Usted invertirá: $3,413.00 en su casa en el año 5
$2,838.89 irá al INTERES
$574.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $234.74 $49.68 $40,191.58
62 $234.45 $49.97 $40,141.61
63 $234.16 $50.26 $40,091.36
64 $233.87 $50.55 $40,040.80
65 $233.57 $50.85 $39,989.96
66 $233.27 $51.14 $39,938.82
67 $232.98 $51.44 $39,887.38
68 $232.68 $51.74 $39,835.64
69 $232.37 $52.04 $39,783.59
70 $232.07 $52.35 $39,731.25
71 $231.77 $52.65 $39,678.60
72 $231.46 $52.96 $39,625.64
Total de años: 6
  Usted invertirá: $3,413.00 en su casa en el año 6
$2,797.39 irá al INTERES
$615.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $231.15 $53.27 $39,572.37
74 $230.84 $53.58 $39,518.79
75 $230.53 $53.89 $39,464.90
76 $230.21 $54.20 $39,410.70
77 $229.90 $54.52 $39,356.18
78 $229.58 $54.84 $39,301.34
79 $229.26 $55.16 $39,246.18
80 $228.94 $55.48 $39,190.70
81 $228.61 $55.80 $39,134.89
82 $228.29 $56.13 $39,078.76
83 $227.96 $56.46 $39,022.31
84 $227.63 $56.79 $38,965.52
Total de años: 7
  Usted invertirá: $3,413.00 en su casa en el año 7
$2,752.88 irá al INTERES
$660.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $227.30 $57.12 $38,908.40
86 $226.97 $57.45 $38,850.95
87 $226.63 $57.79 $38,793.16
88 $226.29 $58.12 $38,735.04
89 $225.95 $58.46 $38,676.58
90 $225.61 $58.80 $38,617.77
91 $225.27 $59.15 $38,558.63
92 $224.93 $59.49 $38,499.14
93 $224.58 $59.84 $38,439.30
94 $224.23 $60.19 $38,379.11
95 $223.88 $60.54 $38,318.57
96 $223.53 $60.89 $38,257.68
Total de años: 8
  Usted invertirá: $3,413.00 en su casa en el año 8
$2,705.16 irá al INTERES
$707.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $223.17 $61.25 $38,196.43
98 $222.81 $61.60 $38,134.83
99 $222.45 $61.96 $38,072.87
100 $222.09 $62.33 $38,010.54
101 $221.73 $62.69 $37,947.85
102 $221.36 $63.05 $37,884.80
103 $220.99 $63.42 $37,821.38
104 $220.62 $63.79 $37,757.58
105 $220.25 $64.16 $37,693.42
106 $219.88 $64.54 $37,628.88
107 $219.50 $64.92 $37,563.97
108 $219.12 $65.29 $37,498.67
Total de años: 9
  Usted invertirá: $3,413.00 en su casa en el año 9
$2,653.99 irá al INTERES
$759.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $218.74 $65.67 $37,433.00
110 $218.36 $66.06 $37,366.94
111 $217.97 $66.44 $37,300.50
112 $217.59 $66.83 $37,233.67
113 $217.20 $67.22 $37,166.45
114 $216.80 $67.61 $37,098.83
115 $216.41 $68.01 $37,030.83
116 $216.01 $68.40 $36,962.42
117 $215.61 $68.80 $36,893.62
118 $215.21 $69.20 $36,824.42
119 $214.81 $69.61 $36,754.81
120 $214.40 $70.01 $36,684.79
Total de años: 10
  Usted invertirá: $3,413.00 en su casa en el año 10
$2,599.12 irá al INTERES
$813.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $213.99 $70.42 $36,614.37
122 $213.58 $70.83 $36,543.54
123 $213.17 $71.25 $36,472.29
124 $212.76 $71.66 $36,400.63
125 $212.34 $72.08 $36,328.55
126 $211.92 $72.50 $36,256.05
127 $211.49 $72.92 $36,183.13
128 $211.07 $73.35 $36,109.78
129 $210.64 $73.78 $36,036.00
130 $210.21 $74.21 $35,961.80
131 $209.78 $74.64 $35,887.16
132 $209.34 $75.08 $35,812.08
Total de años: 11
  Usted invertirá: $3,413.00 en su casa en el año 11
$2,540.29 irá al INTERES
$872.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $208.90 $75.51 $35,736.57
134 $208.46 $75.95 $35,660.61
135 $208.02 $76.40 $35,584.22
136 $207.57 $76.84 $35,507.38
137 $207.13 $77.29 $35,430.09
138 $206.68 $77.74 $35,352.34
139 $206.22 $78.19 $35,274.15
140 $205.77 $78.65 $35,195.50
141 $205.31 $79.11 $35,116.39
142 $204.85 $79.57 $35,036.82
143 $204.38 $80.04 $34,956.78
144 $203.91 $80.50 $34,876.28
Total de años: 12
  Usted invertirá: $3,413.00 en su casa en el año 12
$2,477.20 irá al INTERES
$935.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $203.44 $80.97 $34,795.31
146 $202.97 $81.44 $34,713.86
147 $202.50 $81.92 $34,631.94
148 $202.02 $82.40 $34,549.55
149 $201.54 $82.88 $34,466.67
150 $201.06 $83.36 $34,383.31
151 $200.57 $83.85 $34,299.46
152 $200.08 $84.34 $34,215.12
153 $199.59 $84.83 $34,130.30
154 $199.09 $85.32 $34,044.97
155 $198.60 $85.82 $33,959.15
156 $198.10 $86.32 $33,872.83
Total de años: 13
  Usted invertirá: $3,413.00 en su casa en el año 13
$2,409.55 irá al INTERES
$1,003.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $197.59 $86.83 $33,786.00
158 $197.09 $87.33 $33,698.67
159 $196.58 $87.84 $33,610.83
160 $196.06 $88.35 $33,522.48
161 $195.55 $88.87 $33,433.61
162 $195.03 $89.39 $33,344.22
163 $194.51 $89.91 $33,254.31
164 $193.98 $90.43 $33,163.88
165 $193.46 $90.96 $33,072.92
166 $192.93 $91.49 $32,981.43
167 $192.39 $92.03 $32,889.40
168 $191.85 $92.56 $32,796.84
Total de años: 14
  Usted invertirá: $3,413.00 en su casa en el año 14
$2,337.01 irá al INTERES
$1,075.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $191.31 $93.10 $32,703.74
170 $190.77 $93.65 $32,610.09
171 $190.23 $94.19 $32,515.90
172 $189.68 $94.74 $32,421.16
173 $189.12 $95.29 $32,325.87
174 $188.57 $95.85 $32,230.02
175 $188.01 $96.41 $32,133.61
176 $187.45 $96.97 $32,036.64
177 $186.88 $97.54 $31,939.10
178 $186.31 $98.11 $31,841.00
179 $185.74 $98.68 $31,742.32
180 $185.16 $99.25 $31,643.07
Total de años: 15
  Usted invertirá: $3,413.00 en su casa en el año 15
$2,259.23 irá al INTERES
$1,153.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $184.58 $99.83 $31,543.23
182 $184.00 $100.41 $31,442.82
183 $183.42 $101.00 $31,341.82
184 $182.83 $101.59 $31,240.23
185 $182.23 $102.18 $31,138.05
186 $181.64 $102.78 $31,035.27
187 $181.04 $103.38 $30,931.89
188 $180.44 $103.98 $30,827.91
189 $179.83 $104.59 $30,723.32
190 $179.22 $105.20 $30,618.12
191 $178.61 $105.81 $30,512.31
192 $177.99 $106.43 $30,405.89
Total de años: 16
  Usted invertirá: $3,413.00 en su casa en el año 16
$2,175.82 irá al INTERES
$1,237.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $177.37 $107.05 $30,298.84
194 $176.74 $107.67 $30,191.16
195 $176.12 $108.30 $30,082.86
196 $175.48 $108.93 $29,973.93
197 $174.85 $109.57 $29,864.36
198 $174.21 $110.21 $29,754.15
199 $173.57 $110.85 $29,643.30
200 $172.92 $111.50 $29,531.80
201 $172.27 $112.15 $29,419.65
202 $171.61 $112.80 $29,306.85
203 $170.96 $113.46 $29,193.39
204 $170.29 $114.12 $29,079.27
Total de años: 17
  Usted invertirá: $3,413.00 en su casa en el año 17
$2,086.39 irá al INTERES
$1,326.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $169.63 $114.79 $28,964.48
206 $168.96 $115.46 $28,849.02
207 $168.29 $116.13 $28,732.89
208 $167.61 $116.81 $28,616.09
209 $166.93 $117.49 $28,498.60
210 $166.24 $118.18 $28,380.42
211 $165.55 $118.86 $28,261.56
212 $164.86 $119.56 $28,142.00
213 $164.16 $120.26 $28,021.74
214 $163.46 $120.96 $27,900.79
215 $162.75 $121.66 $27,779.12
216 $162.04 $122.37 $27,656.75
Total de años: 18
  Usted invertirá: $3,413.00 en su casa en el año 18
$1,990.48 irá al INTERES
$1,422.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $161.33 $123.09 $27,533.67
218 $160.61 $123.80 $27,409.86
219 $159.89 $124.53 $27,285.34
220 $159.16 $125.25 $27,160.08
221 $158.43 $125.98 $27,034.10
222 $157.70 $126.72 $26,907.38
223 $156.96 $127.46 $26,779.93
224 $156.22 $128.20 $26,651.73
225 $155.47 $128.95 $26,522.78
226 $154.72 $129.70 $26,393.08
227 $153.96 $130.46 $26,262.62
228 $153.20 $131.22 $26,131.40
Total de años: 19
  Usted invertirá: $3,413.00 en su casa en el año 19
$1,887.65 irá al INTERES
$1,525.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $152.43 $131.98 $25,999.42
230 $151.66 $132.75 $25,866.66
231 $150.89 $133.53 $25,733.14
232 $150.11 $134.31 $25,598.83
233 $149.33 $135.09 $25,463.74
234 $148.54 $135.88 $25,327.86
235 $147.75 $136.67 $25,191.19
236 $146.95 $137.47 $25,053.72
237 $146.15 $138.27 $24,915.45
238 $145.34 $139.08 $24,776.38
239 $144.53 $139.89 $24,636.49
240 $143.71 $140.70 $24,495.78
Total de años: 20
  Usted invertirá: $3,413.00 en su casa en el año 20
$1,777.38 irá al INTERES
$1,635.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $142.89 $141.52 $24,354.26
242 $142.07 $142.35 $24,211.91
243 $141.24 $143.18 $24,068.73
244 $140.40 $144.02 $23,924.71
245 $139.56 $144.86 $23,779.86
246 $138.72 $145.70 $23,634.15
247 $137.87 $146.55 $23,487.60
248 $137.01 $147.41 $23,340.20
249 $136.15 $148.27 $23,191.93
250 $135.29 $149.13 $23,042.80
251 $134.42 $150.00 $22,892.80
252 $133.54 $150.88 $22,741.93
Total de años: 21
  Usted invertirá: $3,413.00 en su casa en el año 21
$1,659.14 irá al INTERES
$1,753.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $132.66 $151.76 $22,590.17
254 $131.78 $152.64 $22,437.53
255 $130.89 $153.53 $22,284.00
256 $129.99 $154.43 $22,129.57
257 $129.09 $155.33 $21,974.24
258 $128.18 $156.23 $21,818.01
259 $127.27 $157.15 $21,660.87
260 $126.36 $158.06 $21,502.80
261 $125.43 $158.98 $21,343.82
262 $124.51 $159.91 $21,183.91
263 $123.57 $160.84 $21,023.06
264 $122.63 $161.78 $20,861.28
Total de años: 22
  Usted invertirá: $3,413.00 en su casa en el año 22
$1,532.36 irá al INTERES
$1,880.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $121.69 $162.73 $20,698.56
266 $120.74 $163.68 $20,534.88
267 $119.79 $164.63 $20,370.25
268 $118.83 $165.59 $20,204.66
269 $117.86 $166.56 $20,038.10
270 $116.89 $167.53 $19,870.58
271 $115.91 $168.51 $19,702.07
272 $114.93 $169.49 $19,532.58
273 $113.94 $170.48 $19,362.11
274 $112.95 $171.47 $19,190.64
275 $111.95 $172.47 $19,018.16
276 $110.94 $173.48 $18,844.69
Total de años: 23
  Usted invertirá: $3,413.00 en su casa en el año 23
$1,396.41 irá al INTERES
$2,016.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $109.93 $174.49 $18,670.20
278 $108.91 $175.51 $18,494.69
279 $107.89 $176.53 $18,318.16
280 $106.86 $177.56 $18,140.60
281 $105.82 $178.60 $17,962.00
282 $104.78 $179.64 $17,782.36
283 $103.73 $180.69 $17,601.68
284 $102.68 $181.74 $17,419.94
285 $101.62 $182.80 $17,237.13
286 $100.55 $183.87 $17,053.27
287 $99.48 $184.94 $16,868.33
288 $98.40 $186.02 $16,682.31
Total de años: 24
  Usted invertirá: $3,413.00 en su casa en el año 24
$1,250.63 irá al INTERES
$2,162.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $97.31 $187.10 $16,495.21
290 $96.22 $188.19 $16,307.01
291 $95.12 $189.29 $16,117.72
292 $94.02 $190.40 $15,927.32
293 $92.91 $191.51 $15,735.82
294 $91.79 $192.62 $15,543.19
295 $90.67 $193.75 $15,349.44
296 $89.54 $194.88 $15,154.56
297 $88.40 $196.02 $14,958.55
298 $87.26 $197.16 $14,761.39
299 $86.11 $198.31 $14,563.08
300 $84.95 $199.47 $14,363.62
Total de años: 25
  Usted invertirá: $3,413.00 en su casa en el año 25
$1,094.31 irá al INTERES
$2,318.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $83.79 $200.63 $14,162.99
302 $82.62 $201.80 $13,961.19
303 $81.44 $202.98 $13,758.21
304 $80.26 $204.16 $13,554.05
305 $79.07 $205.35 $13,348.70
306 $77.87 $206.55 $13,142.15
307 $76.66 $207.75 $12,934.40
308 $75.45 $208.97 $12,725.43
309 $74.23 $210.19 $12,515.24
310 $73.01 $211.41 $12,303.83
311 $71.77 $212.64 $12,091.19
312 $70.53 $213.88 $11,877.30
Total de años: 26
  Usted invertirá: $3,413.00 en su casa en el año 26
$926.69 irá al INTERES
$2,486.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $69.28 $215.13 $11,662.17
314 $68.03 $216.39 $11,445.78
315 $66.77 $217.65 $11,228.13
316 $65.50 $218.92 $11,009.21
317 $64.22 $220.20 $10,789.02
318 $62.94 $221.48 $10,567.54
319 $61.64 $222.77 $10,344.76
320 $60.34 $224.07 $10,120.69
321 $59.04 $225.38 $9,895.31
322 $57.72 $226.69 $9,668.62
323 $56.40 $228.02 $9,440.60
324 $55.07 $229.35 $9,211.26
Total de años: 27
  Usted invertirá: $3,413.00 en su casa en el año 27
$746.95 irá al INTERES
$2,666.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $53.73 $230.68 $8,980.57
326 $52.39 $232.03 $8,748.54
327 $51.03 $233.38 $8,515.16
328 $49.67 $234.75 $8,280.41
329 $48.30 $236.11 $8,044.30
330 $46.93 $237.49 $7,806.81
331 $45.54 $238.88 $7,567.93
332 $44.15 $240.27 $7,327.66
333 $42.74 $241.67 $7,085.99
334 $41.33 $243.08 $6,842.90
335 $39.92 $244.50 $6,598.40
336 $38.49 $245.93 $6,352.48
Total de años: 28
  Usted invertirá: $3,413.00 en su casa en el año 28
$554.22 irá al INTERES
$2,858.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $37.06 $247.36 $6,105.12
338 $35.61 $248.80 $5,856.31
339 $34.16 $250.25 $5,606.06
340 $32.70 $251.71 $5,354.34
341 $31.23 $253.18 $5,101.16
342 $29.76 $254.66 $4,846.50
343 $28.27 $256.15 $4,590.35
344 $26.78 $257.64 $4,332.72
345 $25.27 $259.14 $4,073.57
346 $23.76 $260.65 $3,812.92
347 $22.24 $262.17 $3,550.74
348 $20.71 $263.70 $3,287.04
Total de años: 29
  Usted invertirá: $3,413.00 en su casa en el año 29
$347.56 irá al INTERES
$3,065.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $19.17 $265.24 $3,021.80
350 $17.63 $266.79 $2,755.01
351 $16.07 $268.35 $2,486.66
352 $14.51 $269.91 $2,216.75
353 $12.93 $271.49 $1,945.26
354 $11.35 $273.07 $1,672.19
355 $9.75 $274.66 $1,397.53
356 $8.15 $276.26 $1,121.27
357 $6.54 $277.88 $843.39
358 $4.92 $279.50 $563.89
359 $3.29 $281.13 $282.77
360 $1.65 $282.77 $0.00
Total de años: 30
  Usted invertirá: $3,413.00 en su casa en el año 30
$125.96 irá al INTERES
$3,287.04 irá al PRINCIPAL
 

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