Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,500.00
Precio a Financiar: $47,500.00
Pago Mensual: $316.02


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $277.08 $38.94 $47,461.06
2 $276.86 $39.16 $47,421.90
3 $276.63 $39.39 $47,382.51
4 $276.40 $39.62 $47,342.89
5 $276.17 $39.85 $47,303.04
6 $275.93 $40.08 $47,262.95
7 $275.70 $40.32 $47,222.64
8 $275.47 $40.55 $47,182.08
9 $275.23 $40.79 $47,141.29
10 $274.99 $41.03 $47,100.27
11 $274.75 $41.27 $47,059.00
12 $274.51 $41.51 $47,017.49
Total de años: 1
  Usted invertirá: $3,792.22 en su casa en el año 1
$3,309.71 irá al INTERES
$482.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $274.27 $41.75 $46,975.74
14 $274.03 $41.99 $46,933.75
15 $273.78 $42.24 $46,891.51
16 $273.53 $42.48 $46,849.02
17 $273.29 $42.73 $46,806.29
18 $273.04 $42.98 $46,763.31
19 $272.79 $43.23 $46,720.08
20 $272.53 $43.48 $46,676.59
21 $272.28 $43.74 $46,632.85
22 $272.02 $43.99 $46,588.86
23 $271.77 $44.25 $46,544.61
24 $271.51 $44.51 $46,500.10
Total de años: 2
  Usted invertirá: $3,792.22 en su casa en el año 2
$3,274.83 irá al INTERES
$517.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $271.25 $44.77 $46,455.33
26 $270.99 $45.03 $46,410.30
27 $270.73 $45.29 $46,365.01
28 $270.46 $45.56 $46,319.45
29 $270.20 $45.82 $46,273.63
30 $269.93 $46.09 $46,227.54
31 $269.66 $46.36 $46,181.19
32 $269.39 $46.63 $46,134.56
33 $269.12 $46.90 $46,087.66
34 $268.84 $47.17 $46,040.48
35 $268.57 $47.45 $45,993.03
36 $268.29 $47.73 $45,945.31
Total de años: 3
  Usted invertirá: $3,792.22 en su casa en el año 3
$3,237.43 irá al INTERES
$554.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $268.01 $48.00 $45,897.30
38 $267.73 $48.28 $45,849.02
39 $267.45 $48.57 $45,800.45
40 $267.17 $48.85 $45,751.60
41 $266.88 $49.13 $45,702.47
42 $266.60 $49.42 $45,653.05
43 $266.31 $49.71 $45,603.34
44 $266.02 $50.00 $45,553.34
45 $265.73 $50.29 $45,503.05
46 $265.43 $50.58 $45,452.46
47 $265.14 $50.88 $45,401.59
48 $264.84 $51.18 $45,350.41
Total de años: 4
  Usted invertirá: $3,792.22 en su casa en el año 4
$3,197.33 irá al INTERES
$594.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $264.54 $51.47 $45,298.93
50 $264.24 $51.77 $45,247.16
51 $263.94 $52.08 $45,195.08
52 $263.64 $52.38 $45,142.70
53 $263.33 $52.69 $45,090.02
54 $263.03 $52.99 $45,037.02
55 $262.72 $53.30 $44,983.72
56 $262.41 $53.61 $44,930.11
57 $262.09 $53.93 $44,876.18
58 $261.78 $54.24 $44,821.94
59 $261.46 $54.56 $44,767.38
60 $261.14 $54.88 $44,712.51
Total de años: 5
  Usted invertirá: $3,792.22 en su casa en el año 5
$3,154.32 irá al INTERES
$637.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $260.82 $55.20 $44,657.31
62 $260.50 $55.52 $44,601.79
63 $260.18 $55.84 $44,545.95
64 $259.85 $56.17 $44,489.78
65 $259.52 $56.49 $44,433.29
66 $259.19 $56.82 $44,376.46
67 $258.86 $57.16 $44,319.31
68 $258.53 $57.49 $44,261.82
69 $258.19 $57.82 $44,203.99
70 $257.86 $58.16 $44,145.83
71 $257.52 $58.50 $44,087.33
72 $257.18 $58.84 $44,028.49
Total de años: 6
  Usted invertirá: $3,792.22 en su casa en el año 6
$3,108.21 irá al INTERES
$684.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $256.83 $59.19 $43,969.30
74 $256.49 $59.53 $43,909.77
75 $256.14 $59.88 $43,849.89
76 $255.79 $60.23 $43,789.66
77 $255.44 $60.58 $43,729.09
78 $255.09 $60.93 $43,668.15
79 $254.73 $61.29 $43,606.87
80 $254.37 $61.65 $43,545.22
81 $254.01 $62.00 $43,483.22
82 $253.65 $62.37 $43,420.85
83 $253.29 $62.73 $43,358.12
84 $252.92 $63.10 $43,295.02
Total de años: 7
  Usted invertirá: $3,792.22 en su casa en el año 7
$3,058.76 irá al INTERES
$733.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $252.55 $63.46 $43,231.56
86 $252.18 $63.83 $43,167.72
87 $251.81 $64.21 $43,103.52
88 $251.44 $64.58 $43,038.93
89 $251.06 $64.96 $42,973.98
90 $250.68 $65.34 $42,908.64
91 $250.30 $65.72 $42,842.92
92 $249.92 $66.10 $42,776.82
93 $249.53 $66.49 $42,710.33
94 $249.14 $66.88 $42,643.46
95 $248.75 $67.27 $42,576.19
96 $248.36 $67.66 $42,508.53
Total de años: 8
  Usted invertirá: $3,792.22 en su casa en el año 8
$3,005.74 irá al INTERES
$786.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $247.97 $68.05 $42,440.48
98 $247.57 $68.45 $42,372.03
99 $247.17 $68.85 $42,303.18
100 $246.77 $69.25 $42,233.93
101 $246.36 $69.65 $42,164.28
102 $245.96 $70.06 $42,094.22
103 $245.55 $70.47 $42,023.75
104 $245.14 $70.88 $41,952.87
105 $244.73 $71.29 $41,881.58
106 $244.31 $71.71 $41,809.87
107 $243.89 $72.13 $41,737.74
108 $243.47 $72.55 $41,665.19
Total de años: 9
  Usted invertirá: $3,792.22 en su casa en el año 9
$2,948.88 irá al INTERES
$843.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $243.05 $72.97 $41,592.22
110 $242.62 $73.40 $41,518.82
111 $242.19 $73.83 $41,445.00
112 $241.76 $74.26 $41,370.74
113 $241.33 $74.69 $41,296.05
114 $240.89 $75.13 $41,220.93
115 $240.46 $75.56 $41,145.36
116 $240.01 $76.00 $41,069.36
117 $239.57 $76.45 $40,992.91
118 $239.13 $76.89 $40,916.02
119 $238.68 $77.34 $40,838.68
120 $238.23 $77.79 $40,760.88
Total de años: 10
  Usted invertirá: $3,792.22 en su casa en el año 10
$2,887.92 irá al INTERES
$904.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $237.77 $78.25 $40,682.64
122 $237.32 $78.70 $40,603.93
123 $236.86 $79.16 $40,524.77
124 $236.39 $79.62 $40,445.15
125 $235.93 $80.09 $40,365.06
126 $235.46 $80.56 $40,284.50
127 $234.99 $81.03 $40,203.48
128 $234.52 $81.50 $40,121.98
129 $234.04 $81.97 $40,040.00
130 $233.57 $82.45 $39,957.55
131 $233.09 $82.93 $39,874.62
132 $232.60 $83.42 $39,791.20
Total de años: 11
  Usted invertirá: $3,792.22 en su casa en el año 11
$2,822.54 irá al INTERES
$969.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $232.12 $83.90 $39,707.30
134 $231.63 $84.39 $39,622.90
135 $231.13 $84.89 $39,538.02
136 $230.64 $85.38 $39,452.64
137 $230.14 $85.88 $39,366.76
138 $229.64 $86.38 $39,280.38
139 $229.14 $86.88 $39,193.50
140 $228.63 $87.39 $39,106.11
141 $228.12 $87.90 $39,018.21
142 $227.61 $88.41 $38,929.80
143 $227.09 $88.93 $38,840.87
144 $226.57 $89.45 $38,751.42
Total de años: 12
  Usted invertirá: $3,792.22 en su casa en el año 12
$2,752.44 irá al INTERES
$1,039.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $226.05 $89.97 $38,661.45
146 $225.53 $90.49 $38,570.96
147 $225.00 $91.02 $38,479.94
148 $224.47 $91.55 $38,388.39
149 $223.93 $92.09 $38,296.30
150 $223.40 $92.62 $38,203.68
151 $222.85 $93.16 $38,110.51
152 $222.31 $93.71 $38,016.80
153 $221.76 $94.25 $37,922.55
154 $221.21 $94.80 $37,827.75
155 $220.66 $95.36 $37,732.39
156 $220.11 $95.91 $37,636.48
Total de años: 13
  Usted invertirá: $3,792.22 en su casa en el año 13
$2,677.28 irá al INTERES
$1,114.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $219.55 $96.47 $37,540.00
158 $218.98 $97.04 $37,442.97
159 $218.42 $97.60 $37,345.37
160 $217.85 $98.17 $37,247.20
161 $217.28 $98.74 $37,148.45
162 $216.70 $99.32 $37,049.13
163 $216.12 $99.90 $36,949.24
164 $215.54 $100.48 $36,848.75
165 $214.95 $101.07 $36,747.69
166 $214.36 $101.66 $36,646.03
167 $213.77 $102.25 $36,543.78
168 $213.17 $102.85 $36,440.93
Total de años: 14
  Usted invertirá: $3,792.22 en su casa en el año 14
$2,596.68 irá al INTERES
$1,195.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $212.57 $103.45 $36,337.49
170 $211.97 $104.05 $36,233.44
171 $211.36 $104.66 $36,128.78
172 $210.75 $105.27 $36,023.51
173 $210.14 $105.88 $35,917.63
174 $209.52 $106.50 $35,811.13
175 $208.90 $107.12 $35,704.01
176 $208.27 $107.75 $35,596.26
177 $207.64 $108.37 $35,487.89
178 $207.01 $109.01 $35,378.88
179 $206.38 $109.64 $35,269.24
180 $205.74 $110.28 $35,158.96
Total de años: 15
  Usted invertirá: $3,792.22 en su casa en el año 15
$2,510.25 irá al INTERES
$1,281.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $205.09 $110.92 $35,048.04
182 $204.45 $111.57 $34,936.46
183 $203.80 $112.22 $34,824.24
184 $203.14 $112.88 $34,711.36
185 $202.48 $113.54 $34,597.83
186 $201.82 $114.20 $34,483.63
187 $201.15 $114.86 $34,368.77
188 $200.48 $115.53 $34,253.23
189 $199.81 $116.21 $34,137.02
190 $199.13 $116.89 $34,020.14
191 $198.45 $117.57 $33,902.57
192 $197.76 $118.25 $33,784.32
Total de años: 16
  Usted invertirá: $3,792.22 en su casa en el año 16
$2,417.58 irá al INTERES
$1,374.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $197.08 $118.94 $33,665.37
194 $196.38 $119.64 $33,545.74
195 $195.68 $120.34 $33,425.40
196 $194.98 $121.04 $33,304.36
197 $194.28 $121.74 $33,182.62
198 $193.57 $122.45 $33,060.17
199 $192.85 $123.17 $32,937.00
200 $192.13 $123.89 $32,813.11
201 $191.41 $124.61 $32,688.50
202 $190.68 $125.34 $32,563.17
203 $189.95 $126.07 $32,437.10
204 $189.22 $126.80 $32,310.30
Total de años: 17
  Usted invertirá: $3,792.22 en su casa en el año 17
$2,318.21 irá al INTERES
$1,474.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $188.48 $127.54 $32,182.76
206 $187.73 $128.29 $32,054.47
207 $186.98 $129.03 $31,925.44
208 $186.23 $129.79 $31,795.65
209 $185.47 $130.54 $31,665.11
210 $184.71 $131.31 $31,533.80
211 $183.95 $132.07 $31,401.73
212 $183.18 $132.84 $31,268.89
213 $182.40 $133.62 $31,135.27
214 $181.62 $134.40 $31,000.87
215 $180.84 $135.18 $30,865.69
216 $180.05 $135.97 $30,729.73
Total de años: 18
  Usted invertirá: $3,792.22 en su casa en el año 18
$2,211.65 irá al INTERES
$1,580.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $179.26 $136.76 $30,592.96
218 $178.46 $137.56 $30,455.40
219 $177.66 $138.36 $30,317.04
220 $176.85 $139.17 $30,177.87
221 $176.04 $139.98 $30,037.89
222 $175.22 $140.80 $29,897.09
223 $174.40 $141.62 $29,755.47
224 $173.57 $142.45 $29,613.03
225 $172.74 $143.28 $29,469.75
226 $171.91 $144.11 $29,325.64
227 $171.07 $144.95 $29,180.69
228 $170.22 $145.80 $29,034.89
Total de años: 19
  Usted invertirá: $3,792.22 en su casa en el año 19
$2,097.39 irá al INTERES
$1,694.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $169.37 $146.65 $28,888.24
230 $168.51 $147.50 $28,740.74
231 $167.65 $148.36 $28,592.37
232 $166.79 $149.23 $28,443.14
233 $165.92 $150.10 $28,293.04
234 $165.04 $150.98 $28,142.07
235 $164.16 $151.86 $27,990.21
236 $163.28 $152.74 $27,837.47
237 $162.39 $153.63 $27,683.84
238 $161.49 $154.53 $27,529.31
239 $160.59 $155.43 $27,373.87
240 $159.68 $156.34 $27,217.54
Total de años: 20
  Usted invertirá: $3,792.22 en su casa en el año 20
$1,974.87 irá al INTERES
$1,817.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $158.77 $157.25 $27,060.29
242 $157.85 $158.17 $26,902.12
243 $156.93 $159.09 $26,743.03
244 $156.00 $160.02 $26,583.01
245 $155.07 $160.95 $26,422.06
246 $154.13 $161.89 $26,260.17
247 $153.18 $162.83 $26,097.34
248 $152.23 $163.78 $25,933.55
249 $151.28 $164.74 $25,768.81
250 $150.32 $165.70 $25,603.11
251 $149.35 $166.67 $25,436.45
252 $148.38 $167.64 $25,268.81
Total de años: 21
  Usted invertirá: $3,792.22 en su casa en el año 21
$1,843.49 irá al INTERES
$1,948.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $147.40 $168.62 $25,100.19
254 $146.42 $169.60 $24,930.59
255 $145.43 $170.59 $24,760.00
256 $144.43 $171.59 $24,588.41
257 $143.43 $172.59 $24,415.83
258 $142.43 $173.59 $24,242.23
259 $141.41 $174.61 $24,067.63
260 $140.39 $175.62 $23,892.00
261 $139.37 $176.65 $23,715.35
262 $138.34 $177.68 $23,537.68
263 $137.30 $178.72 $23,358.96
264 $136.26 $179.76 $23,179.20
Total de años: 22
  Usted invertirá: $3,792.22 en su casa en el año 22
$1,702.62 irá al INTERES
$2,089.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $135.21 $180.81 $22,998.40
266 $134.16 $181.86 $22,816.53
267 $133.10 $182.92 $22,633.61
268 $132.03 $183.99 $22,449.62
269 $130.96 $185.06 $22,264.56
270 $129.88 $186.14 $22,078.42
271 $128.79 $187.23 $21,891.19
272 $127.70 $188.32 $21,702.87
273 $126.60 $189.42 $21,513.45
274 $125.50 $190.52 $21,322.93
275 $124.38 $191.63 $21,131.29
276 $123.27 $192.75 $20,938.54
Total de años: 23
  Usted invertirá: $3,792.22 en su casa en el año 23
$1,551.56 irá al INTERES
$2,240.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $122.14 $193.88 $20,744.66
278 $121.01 $195.01 $20,549.65
279 $119.87 $196.15 $20,353.51
280 $118.73 $197.29 $20,156.22
281 $117.58 $198.44 $19,957.78
282 $116.42 $199.60 $19,758.18
283 $115.26 $200.76 $19,557.42
284 $114.08 $201.93 $19,355.48
285 $112.91 $203.11 $19,152.37
286 $111.72 $204.30 $18,948.08
287 $110.53 $205.49 $18,742.59
288 $109.33 $206.69 $18,535.90
Total de años: 24
  Usted invertirá: $3,792.22 en su casa en el año 24
$1,389.58 irá al INTERES
$2,402.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $108.13 $207.89 $18,328.01
290 $106.91 $209.11 $18,118.90
291 $105.69 $210.33 $17,908.58
292 $104.47 $211.55 $17,697.03
293 $103.23 $212.79 $17,484.24
294 $101.99 $214.03 $17,270.21
295 $100.74 $215.28 $17,054.94
296 $99.49 $216.53 $16,838.40
297 $98.22 $217.79 $16,620.61
298 $96.95 $219.07 $16,401.54
299 $95.68 $220.34 $16,181.20
300 $94.39 $221.63 $15,959.57
Total de años: 25
  Usted invertirá: $3,792.22 en su casa en el año 25
$1,215.90 irá al INTERES
$2,576.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $93.10 $222.92 $15,736.65
302 $91.80 $224.22 $15,512.43
303 $90.49 $225.53 $15,286.90
304 $89.17 $226.85 $15,060.06
305 $87.85 $228.17 $14,831.89
306 $86.52 $229.50 $14,602.39
307 $85.18 $230.84 $14,371.55
308 $83.83 $232.18 $14,139.37
309 $82.48 $233.54 $13,905.83
310 $81.12 $234.90 $13,670.93
311 $79.75 $236.27 $13,434.65
312 $78.37 $237.65 $13,197.00
Total de años: 26
  Usted invertirá: $3,792.22 en su casa en el año 26
$1,029.65 irá al INTERES
$2,762.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $76.98 $239.04 $12,957.97
314 $75.59 $240.43 $12,717.54
315 $74.19 $241.83 $12,475.70
316 $72.77 $243.24 $12,232.46
317 $71.36 $244.66 $11,987.80
318 $69.93 $246.09 $11,741.71
319 $68.49 $247.53 $11,494.18
320 $67.05 $248.97 $11,245.21
321 $65.60 $250.42 $10,994.79
322 $64.14 $251.88 $10,742.91
323 $62.67 $253.35 $10,489.56
324 $61.19 $254.83 $10,234.73
Total de años: 27
  Usted invertirá: $3,792.22 en su casa en el año 27
$829.95 irá al INTERES
$2,962.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $59.70 $256.32 $9,978.41
326 $58.21 $257.81 $9,720.60
327 $56.70 $259.32 $9,461.29
328 $55.19 $260.83 $9,200.46
329 $53.67 $262.35 $8,938.11
330 $52.14 $263.88 $8,674.23
331 $50.60 $265.42 $8,408.81
332 $49.05 $266.97 $8,141.84
333 $47.49 $268.52 $7,873.32
334 $45.93 $270.09 $7,603.23
335 $44.35 $271.67 $7,331.56
336 $42.77 $273.25 $7,058.31
Total de años: 28
  Usted invertirá: $3,792.22 en su casa en el año 28
$615.81 irá al INTERES
$3,176.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $41.17 $274.85 $6,783.46
338 $39.57 $276.45 $6,507.02
339 $37.96 $278.06 $6,228.95
340 $36.34 $279.68 $5,949.27
341 $34.70 $281.31 $5,667.96
342 $33.06 $282.96 $5,385.00
343 $31.41 $284.61 $5,100.39
344 $29.75 $286.27 $4,814.13
345 $28.08 $287.94 $4,526.19
346 $26.40 $289.62 $4,236.58
347 $24.71 $291.31 $3,945.27
348 $23.01 $293.00 $3,652.27
Total de años: 29
  Usted invertirá: $3,792.22 en su casa en el año 29
$386.18 irá al INTERES
$3,406.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $21.30 $294.71 $3,357.55
350 $19.59 $296.43 $3,061.12
351 $17.86 $298.16 $2,762.96
352 $16.12 $299.90 $2,463.06
353 $14.37 $301.65 $2,161.40
354 $12.61 $303.41 $1,857.99
355 $10.84 $305.18 $1,552.81
356 $9.06 $306.96 $1,245.85
357 $7.27 $308.75 $937.10
358 $5.47 $310.55 $626.55
359 $3.65 $312.36 $314.19
360 $1.83 $314.19 $0.00
Total de años: 30
  Usted invertirá: $3,792.22 en su casa en el año 30
$139.96 irá al INTERES
$3,652.27 irá al PRINCIPAL
 

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