Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,450.00
Precio a Financiar: $46,550.00
Pago Mensual: $309.70


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $271.54 $38.16 $46,511.84
2 $271.32 $38.38 $46,473.46
3 $271.10 $38.60 $46,434.86
4 $270.87 $38.83 $46,396.03
5 $270.64 $39.05 $46,356.98
6 $270.42 $39.28 $46,317.70
7 $270.19 $39.51 $46,278.18
8 $269.96 $39.74 $46,238.44
9 $269.72 $39.97 $46,198.47
10 $269.49 $40.21 $46,158.26
11 $269.26 $40.44 $46,117.82
12 $269.02 $40.68 $46,077.14
Total de años: 1
  Usted invertirá: $3,716.38 en su casa en el año 1
$3,243.52 irá al INTERES
$472.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $268.78 $40.91 $46,036.23
14 $268.54 $41.15 $45,995.07
15 $268.30 $41.39 $45,953.68
16 $268.06 $41.64 $45,912.04
17 $267.82 $41.88 $45,870.16
18 $267.58 $42.12 $45,828.04
19 $267.33 $42.37 $45,785.67
20 $267.08 $42.62 $45,743.06
21 $266.83 $42.86 $45,700.20
22 $266.58 $43.11 $45,657.08
23 $266.33 $43.37 $45,613.72
24 $266.08 $43.62 $45,570.10
Total de años: 2
  Usted invertirá: $3,716.38 en su casa en el año 2
$3,209.34 irá al INTERES
$507.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $265.83 $43.87 $45,526.23
26 $265.57 $44.13 $45,482.10
27 $265.31 $44.39 $45,437.71
28 $265.05 $44.65 $45,393.07
29 $264.79 $44.91 $45,348.16
30 $264.53 $45.17 $45,302.99
31 $264.27 $45.43 $45,257.56
32 $264.00 $45.70 $45,211.87
33 $263.74 $45.96 $45,165.90
34 $263.47 $46.23 $45,119.67
35 $263.20 $46.50 $45,073.17
36 $262.93 $46.77 $45,026.40
Total de años: 3
  Usted invertirá: $3,716.38 en su casa en el año 3
$3,172.68 irá al INTERES
$543.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $262.65 $47.04 $44,979.36
38 $262.38 $47.32 $44,932.04
39 $262.10 $47.59 $44,884.44
40 $261.83 $47.87 $44,836.57
41 $261.55 $48.15 $44,788.42
42 $261.27 $48.43 $44,739.99
43 $260.98 $48.72 $44,691.27
44 $260.70 $49.00 $44,642.27
45 $260.41 $49.29 $44,592.99
46 $260.13 $49.57 $44,543.42
47 $259.84 $49.86 $44,493.55
48 $259.55 $50.15 $44,443.40
Total de años: 4
  Usted invertirá: $3,716.38 en su casa en el año 4
$3,133.38 irá al INTERES
$583.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $259.25 $50.45 $44,392.96
50 $258.96 $50.74 $44,342.22
51 $258.66 $51.04 $44,291.18
52 $258.37 $51.33 $44,239.85
53 $258.07 $51.63 $44,188.22
54 $257.76 $51.93 $44,136.28
55 $257.46 $52.24 $44,084.04
56 $257.16 $52.54 $44,031.50
57 $256.85 $52.85 $43,978.66
58 $256.54 $53.16 $43,925.50
59 $256.23 $53.47 $43,872.03
60 $255.92 $53.78 $43,818.26
Total de años: 5
  Usted invertirá: $3,716.38 en su casa en el año 5
$3,091.23 irá al INTERES
$625.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $255.61 $54.09 $43,764.16
62 $255.29 $54.41 $43,709.76
63 $254.97 $54.72 $43,655.03
64 $254.65 $55.04 $43,599.99
65 $254.33 $55.37 $43,544.62
66 $254.01 $55.69 $43,488.93
67 $253.69 $56.01 $43,432.92
68 $253.36 $56.34 $43,376.58
69 $253.03 $56.67 $43,319.91
70 $252.70 $57.00 $43,262.91
71 $252.37 $57.33 $43,205.58
72 $252.03 $57.67 $43,147.92
Total de años: 6
  Usted invertirá: $3,716.38 en su casa en el año 6
$3,046.04 irá al INTERES
$670.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $251.70 $58.00 $43,089.92
74 $251.36 $58.34 $43,031.57
75 $251.02 $58.68 $42,972.89
76 $250.68 $59.02 $42,913.87
77 $250.33 $59.37 $42,854.50
78 $249.98 $59.71 $42,794.79
79 $249.64 $60.06 $42,734.73
80 $249.29 $60.41 $42,674.32
81 $248.93 $60.76 $42,613.55
82 $248.58 $61.12 $42,552.43
83 $248.22 $61.48 $42,490.96
84 $247.86 $61.83 $42,429.12
Total de años: 7
  Usted invertirá: $3,716.38 en su casa en el año 7
$2,997.58 irá al INTERES
$718.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $247.50 $62.20 $42,366.93
86 $247.14 $62.56 $42,304.37
87 $246.78 $62.92 $42,241.45
88 $246.41 $63.29 $42,178.16
89 $246.04 $63.66 $42,114.50
90 $245.67 $64.03 $42,050.47
91 $245.29 $64.40 $41,986.06
92 $244.92 $64.78 $41,921.28
93 $244.54 $65.16 $41,856.13
94 $244.16 $65.54 $41,790.59
95 $243.78 $65.92 $41,724.67
96 $243.39 $66.30 $41,658.36
Total de años: 8
  Usted invertirá: $3,716.38 en su casa en el año 8
$2,945.62 irá al INTERES
$770.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $243.01 $66.69 $41,591.67
98 $242.62 $67.08 $41,524.59
99 $242.23 $67.47 $41,457.12
100 $241.83 $67.87 $41,389.26
101 $241.44 $68.26 $41,320.99
102 $241.04 $68.66 $41,252.33
103 $240.64 $69.06 $41,183.28
104 $240.24 $69.46 $41,113.81
105 $239.83 $69.87 $41,043.94
106 $239.42 $70.28 $40,973.67
107 $239.01 $70.69 $40,902.98
108 $238.60 $71.10 $40,831.89
Total de años: 9
  Usted invertirá: $3,716.38 en su casa en el año 9
$2,889.90 irá al INTERES
$826.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $238.19 $71.51 $40,760.37
110 $237.77 $71.93 $40,688.45
111 $237.35 $72.35 $40,616.10
112 $236.93 $72.77 $40,543.32
113 $236.50 $73.20 $40,470.13
114 $236.08 $73.62 $40,396.51
115 $235.65 $74.05 $40,322.45
116 $235.21 $74.48 $40,247.97
117 $234.78 $74.92 $40,173.05
118 $234.34 $75.36 $40,097.70
119 $233.90 $75.80 $40,021.90
120 $233.46 $76.24 $39,945.66
Total de años: 10
  Usted invertirá: $3,716.38 en su casa en el año 10
$2,830.16 irá al INTERES
$886.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $233.02 $76.68 $39,868.98
122 $232.57 $77.13 $39,791.85
123 $232.12 $77.58 $39,714.27
124 $231.67 $78.03 $39,636.24
125 $231.21 $78.49 $39,557.76
126 $230.75 $78.94 $39,478.81
127 $230.29 $79.41 $39,399.41
128 $229.83 $79.87 $39,319.54
129 $229.36 $80.33 $39,239.20
130 $228.90 $80.80 $39,158.40
131 $228.42 $81.27 $39,077.13
132 $227.95 $81.75 $38,995.38
Total de años: 11
  Usted invertirá: $3,716.38 en su casa en el año 11
$2,766.09 irá al INTERES
$950.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $227.47 $82.23 $38,913.15
134 $226.99 $82.70 $38,830.45
135 $226.51 $83.19 $38,747.26
136 $226.03 $83.67 $38,663.59
137 $225.54 $84.16 $38,579.43
138 $225.05 $84.65 $38,494.77
139 $224.55 $85.15 $38,409.63
140 $224.06 $85.64 $38,323.99
141 $223.56 $86.14 $38,237.85
142 $223.05 $86.64 $38,151.20
143 $222.55 $87.15 $38,064.05
144 $222.04 $87.66 $37,976.39
Total de años: 12
  Usted invertirá: $3,716.38 en su casa en el año 12
$2,697.40 irá al INTERES
$1,018.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $221.53 $88.17 $37,888.22
146 $221.01 $88.68 $37,799.54
147 $220.50 $89.20 $37,710.34
148 $219.98 $89.72 $37,620.62
149 $219.45 $90.24 $37,530.37
150 $218.93 $90.77 $37,439.60
151 $218.40 $91.30 $37,348.30
152 $217.87 $91.83 $37,256.47
153 $217.33 $92.37 $37,164.10
154 $216.79 $92.91 $37,071.19
155 $216.25 $93.45 $36,977.74
156 $215.70 $93.99 $36,883.75
Total de años: 13
  Usted invertirá: $3,716.38 en su casa en el año 13
$2,623.73 irá al INTERES
$1,092.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $215.16 $94.54 $36,789.20
158 $214.60 $95.09 $36,694.11
159 $214.05 $95.65 $36,598.46
160 $213.49 $96.21 $36,502.25
161 $212.93 $96.77 $36,405.48
162 $212.37 $97.33 $36,308.15
163 $211.80 $97.90 $36,210.25
164 $211.23 $98.47 $36,111.78
165 $210.65 $99.05 $36,012.73
166 $210.07 $99.62 $35,913.11
167 $209.49 $100.21 $35,812.90
168 $208.91 $100.79 $35,712.11
Total de años: 14
  Usted invertirá: $3,716.38 en su casa en el año 14
$2,544.75 irá al INTERES
$1,171.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $208.32 $101.38 $35,610.74
170 $207.73 $101.97 $35,508.77
171 $207.13 $102.56 $35,406.20
172 $206.54 $103.16 $35,303.04
173 $205.93 $103.76 $35,199.28
174 $205.33 $104.37 $35,094.91
175 $204.72 $104.98 $34,989.93
176 $204.11 $105.59 $34,884.34
177 $203.49 $106.21 $34,778.13
178 $202.87 $106.83 $34,671.31
179 $202.25 $107.45 $34,563.86
180 $201.62 $108.08 $34,455.78
Total de años: 15
  Usted invertirá: $3,716.38 en su casa en el año 15
$2,460.05 irá al INTERES
$1,256.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $200.99 $108.71 $34,347.08
182 $200.36 $109.34 $34,237.74
183 $199.72 $109.98 $34,127.76
184 $199.08 $110.62 $34,017.14
185 $198.43 $111.27 $33,905.87
186 $197.78 $111.91 $33,793.96
187 $197.13 $112.57 $33,681.39
188 $196.47 $113.22 $33,568.17
189 $195.81 $113.88 $33,454.28
190 $195.15 $114.55 $33,339.74
191 $194.48 $115.22 $33,224.52
192 $193.81 $115.89 $33,108.63
Total de años: 16
  Usted invertirá: $3,716.38 en su casa en el año 16
$2,369.23 irá al INTERES
$1,347.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $193.13 $116.56 $32,992.07
194 $192.45 $117.24 $32,874.82
195 $191.77 $117.93 $32,756.89
196 $191.08 $118.62 $32,638.28
197 $190.39 $119.31 $32,518.97
198 $189.69 $120.00 $32,398.96
199 $188.99 $120.70 $32,278.26
200 $188.29 $121.41 $32,156.85
201 $187.58 $122.12 $32,034.73
202 $186.87 $122.83 $31,911.91
203 $186.15 $123.55 $31,788.36
204 $185.43 $124.27 $31,664.09
Total de años: 17
  Usted invertirá: $3,716.38 en su casa en el año 17
$2,271.84 irá al INTERES
$1,444.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $184.71 $124.99 $31,539.10
206 $183.98 $125.72 $31,413.38
207 $183.24 $126.45 $31,286.93
208 $182.51 $127.19 $31,159.74
209 $181.77 $127.93 $31,031.80
210 $181.02 $128.68 $30,903.12
211 $180.27 $129.43 $30,773.69
212 $179.51 $130.19 $30,643.51
213 $178.75 $130.94 $30,512.57
214 $177.99 $131.71 $30,380.86
215 $177.22 $132.48 $30,248.38
216 $176.45 $133.25 $30,115.13
Total de años: 18
  Usted invertirá: $3,716.38 en su casa en el año 18
$2,167.42 irá al INTERES
$1,548.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $175.67 $134.03 $29,981.10
218 $174.89 $134.81 $29,846.30
219 $174.10 $135.59 $29,710.70
220 $173.31 $136.39 $29,574.31
221 $172.52 $137.18 $29,437.13
222 $171.72 $137.98 $29,299.15
223 $170.91 $138.79 $29,160.36
224 $170.10 $139.60 $29,020.77
225 $169.29 $140.41 $28,880.36
226 $168.47 $141.23 $28,739.13
227 $167.64 $142.05 $28,597.08
228 $166.82 $142.88 $28,454.19
Total de años: 19
  Usted invertirá: $3,716.38 en su casa en el año 19
$2,055.44 irá al INTERES
$1,660.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $165.98 $143.72 $28,310.48
230 $165.14 $144.55 $28,165.92
231 $164.30 $145.40 $28,020.53
232 $163.45 $146.25 $27,874.28
233 $162.60 $147.10 $27,727.18
234 $161.74 $147.96 $27,579.23
235 $160.88 $148.82 $27,430.41
236 $160.01 $149.69 $27,280.72
237 $159.14 $150.56 $27,130.16
238 $158.26 $151.44 $26,978.72
239 $157.38 $152.32 $26,826.40
240 $156.49 $153.21 $26,673.19
Total de años: 20
  Usted invertirá: $3,716.38 en su casa en el año 20
$1,935.37 irá al INTERES
$1,781.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $155.59 $154.10 $26,519.08
242 $154.69 $155.00 $26,364.08
243 $153.79 $155.91 $26,208.17
244 $152.88 $156.82 $26,051.35
245 $151.97 $157.73 $25,893.62
246 $151.05 $158.65 $25,734.97
247 $150.12 $159.58 $25,575.39
248 $149.19 $160.51 $25,414.88
249 $148.25 $161.44 $25,253.44
250 $147.31 $162.39 $25,091.05
251 $146.36 $163.33 $24,927.72
252 $145.41 $164.29 $24,763.43
Total de años: 21
  Usted invertirá: $3,716.38 en su casa en el año 21
$1,806.62 irá al INTERES
$1,909.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $144.45 $165.24 $24,598.19
254 $143.49 $166.21 $24,431.98
255 $142.52 $167.18 $24,264.80
256 $141.54 $168.15 $24,096.64
257 $140.56 $169.13 $23,927.51
258 $139.58 $170.12 $23,757.39
259 $138.58 $171.11 $23,586.28
260 $137.59 $172.11 $23,414.16
261 $136.58 $173.12 $23,241.05
262 $135.57 $174.13 $23,066.92
263 $134.56 $175.14 $22,891.78
264 $133.54 $176.16 $22,715.62
Total de años: 22
  Usted invertirá: $3,716.38 en su casa en el año 22
$1,668.57 irá al INTERES
$2,047.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $132.51 $177.19 $22,538.43
266 $131.47 $178.22 $22,360.20
267 $130.43 $179.26 $22,180.94
268 $129.39 $180.31 $22,000.63
269 $128.34 $181.36 $21,819.27
270 $127.28 $182.42 $21,636.85
271 $126.21 $183.48 $21,453.37
272 $125.14 $184.55 $21,268.81
273 $124.07 $185.63 $21,083.18
274 $122.99 $186.71 $20,896.47
275 $121.90 $187.80 $20,708.67
276 $120.80 $188.90 $20,519.77
Total de años: 23
  Usted invertirá: $3,716.38 en su casa en el año 23
$1,520.53 irá al INTERES
$2,195.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $119.70 $190.00 $20,329.77
278 $118.59 $191.11 $20,138.66
279 $117.48 $192.22 $19,946.44
280 $116.35 $193.34 $19,753.09
281 $115.23 $194.47 $19,558.62
282 $114.09 $195.61 $19,363.02
283 $112.95 $196.75 $19,166.27
284 $111.80 $197.90 $18,968.37
285 $110.65 $199.05 $18,769.32
286 $109.49 $200.21 $18,569.11
287 $108.32 $201.38 $18,367.74
288 $107.15 $202.55 $18,165.18
Total de años: 24
  Usted invertirá: $3,716.38 en su casa en el año 24
$1,361.79 irá al INTERES
$2,354.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $105.96 $203.73 $17,961.45
290 $104.78 $204.92 $17,756.52
291 $103.58 $206.12 $17,550.41
292 $102.38 $207.32 $17,343.08
293 $101.17 $208.53 $17,134.55
294 $99.95 $209.75 $16,924.81
295 $98.73 $210.97 $16,713.84
296 $97.50 $212.20 $16,501.64
297 $96.26 $213.44 $16,288.20
298 $95.01 $214.68 $16,073.51
299 $93.76 $215.94 $15,857.58
300 $92.50 $217.20 $15,640.38
Total de años: 25
  Usted invertirá: $3,716.38 en su casa en el año 25
$1,191.58 irá al INTERES
$2,524.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $91.24 $218.46 $15,421.92
302 $89.96 $219.74 $15,202.18
303 $88.68 $221.02 $14,981.16
304 $87.39 $222.31 $14,758.86
305 $86.09 $223.60 $14,535.25
306 $84.79 $224.91 $14,310.34
307 $83.48 $226.22 $14,084.12
308 $82.16 $227.54 $13,856.58
309 $80.83 $228.87 $13,627.71
310 $79.49 $230.20 $13,397.51
311 $78.15 $231.55 $13,165.96
312 $76.80 $232.90 $12,933.06
Total de años: 26
  Usted invertirá: $3,716.38 en su casa en el año 26
$1,009.06 irá al INTERES
$2,707.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $75.44 $234.26 $12,698.81
314 $74.08 $235.62 $12,463.19
315 $72.70 $237.00 $12,226.19
316 $71.32 $238.38 $11,987.81
317 $69.93 $239.77 $11,748.04
318 $68.53 $241.17 $11,506.87
319 $67.12 $242.57 $11,264.30
320 $65.71 $243.99 $11,020.31
321 $64.29 $245.41 $10,774.90
322 $62.85 $246.84 $10,528.05
323 $61.41 $248.28 $10,279.77
324 $59.97 $249.73 $10,030.03
Total de años: 27
  Usted invertirá: $3,716.38 en su casa en el año 27
$813.35 irá al INTERES
$2,903.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $58.51 $251.19 $9,778.84
326 $57.04 $252.66 $9,526.19
327 $55.57 $254.13 $9,272.06
328 $54.09 $255.61 $9,016.45
329 $52.60 $257.10 $8,759.35
330 $51.10 $258.60 $8,500.74
331 $49.59 $260.11 $8,240.63
332 $48.07 $261.63 $7,979.01
333 $46.54 $263.15 $7,715.85
334 $45.01 $264.69 $7,451.16
335 $43.47 $266.23 $7,184.93
336 $41.91 $267.79 $6,917.14
Total de años: 28
  Usted invertirá: $3,716.38 en su casa en el año 28
$603.49 irá al INTERES
$3,112.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $40.35 $269.35 $6,647.79
338 $38.78 $270.92 $6,376.87
339 $37.20 $272.50 $6,104.37
340 $35.61 $274.09 $5,830.29
341 $34.01 $275.69 $5,554.60
342 $32.40 $277.30 $5,277.30
343 $30.78 $278.91 $4,998.39
344 $29.16 $280.54 $4,717.85
345 $27.52 $282.18 $4,435.67
346 $25.87 $283.82 $4,151.84
347 $24.22 $285.48 $3,866.37
348 $22.55 $287.14 $3,579.22
Total de años: 29
  Usted invertirá: $3,716.38 en su casa en el año 29
$378.46 irá al INTERES
$3,337.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $20.88 $288.82 $3,290.40
350 $19.19 $290.50 $2,999.90
351 $17.50 $292.20 $2,707.70
352 $15.79 $293.90 $2,413.79
353 $14.08 $295.62 $2,118.18
354 $12.36 $297.34 $1,820.83
355 $10.62 $299.08 $1,521.76
356 $8.88 $300.82 $1,220.94
357 $7.12 $302.58 $918.36
358 $5.36 $304.34 $614.02
359 $3.58 $306.12 $307.90
360 $1.80 $307.90 $0.00
Total de años: 30
  Usted invertirá: $3,716.38 en su casa en el año 30
$137.16 irá al INTERES
$3,579.22 irá al PRINCIPAL
 

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