Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $4,250.00
Precio a Financiar: $80,750.00
Pago Mensual: $537.23


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $471.04 $66.19 $80,683.81
2 $470.66 $66.58 $80,617.23
3 $470.27 $66.96 $80,550.27
4 $469.88 $67.36 $80,482.91
5 $469.48 $67.75 $80,415.17
6 $469.09 $68.14 $80,347.02
7 $468.69 $68.54 $80,278.48
8 $468.29 $68.94 $80,209.54
9 $467.89 $69.34 $80,140.20
10 $467.48 $69.75 $80,070.45
11 $467.08 $70.15 $80,000.30
12 $466.67 $70.56 $79,929.73
Total de años: 1
  Usted invertirá: $6,446.78 en su casa en el año 1
$5,626.51 irá al INTERES
$820.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $466.26 $70.97 $79,858.76
14 $465.84 $71.39 $79,787.37
15 $465.43 $71.81 $79,715.56
16 $465.01 $72.22 $79,643.34
17 $464.59 $72.65 $79,570.69
18 $464.16 $73.07 $79,497.62
19 $463.74 $73.50 $79,424.13
20 $463.31 $73.92 $79,350.20
21 $462.88 $74.36 $79,275.85
22 $462.44 $74.79 $79,201.06
23 $462.01 $75.23 $79,125.83
24 $461.57 $75.66 $79,050.17
Total de años: 2
  Usted invertirá: $6,446.78 en su casa en el año 2
$5,567.22 irá al INTERES
$879.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $461.13 $76.11 $78,974.06
26 $460.68 $76.55 $78,897.51
27 $460.24 $77.00 $78,820.52
28 $459.79 $77.45 $78,743.07
29 $459.33 $77.90 $78,665.18
30 $458.88 $78.35 $78,586.82
31 $458.42 $78.81 $78,508.02
32 $457.96 $79.27 $78,428.75
33 $457.50 $79.73 $78,349.02
34 $457.04 $80.20 $78,268.82
35 $456.57 $80.66 $78,188.16
36 $456.10 $81.13 $78,107.02
Total de años: 3
  Usted invertirá: $6,446.78 en su casa en el año 3
$5,503.63 irá al INTERES
$943.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $455.62 $81.61 $78,025.42
38 $455.15 $82.08 $77,943.33
39 $454.67 $82.56 $77,860.77
40 $454.19 $83.04 $77,777.73
41 $453.70 $83.53 $77,694.20
42 $453.22 $84.02 $77,610.18
43 $452.73 $84.51 $77,525.68
44 $452.23 $85.00 $77,440.68
45 $451.74 $85.49 $77,355.18
46 $451.24 $85.99 $77,269.19
47 $450.74 $86.49 $77,182.69
48 $450.23 $87.00 $77,095.70
Total de años: 4
  Usted invertirá: $6,446.78 en su casa en el año 4
$5,435.45 irá al INTERES
$1,011.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $449.72 $87.51 $77,008.19
50 $449.21 $88.02 $76,920.17
51 $448.70 $88.53 $76,831.64
52 $448.18 $89.05 $76,742.59
53 $447.67 $89.57 $76,653.03
54 $447.14 $90.09 $76,562.94
55 $446.62 $90.61 $76,472.32
56 $446.09 $91.14 $76,381.18
57 $445.56 $91.67 $76,289.50
58 $445.02 $92.21 $76,197.29
59 $444.48 $92.75 $76,104.55
60 $443.94 $93.29 $76,011.26
Total de años: 5
  Usted invertirá: $6,446.78 en su casa en el año 5
$5,362.34 irá al INTERES
$1,084.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $443.40 $93.83 $75,917.43
62 $442.85 $94.38 $75,823.05
63 $442.30 $94.93 $75,728.12
64 $441.75 $95.48 $75,632.63
65 $441.19 $96.04 $75,536.59
66 $440.63 $96.60 $75,439.99
67 $440.07 $97.17 $75,342.82
68 $439.50 $97.73 $75,245.09
69 $438.93 $98.30 $75,146.79
70 $438.36 $98.88 $75,047.91
71 $437.78 $99.45 $74,948.46
72 $437.20 $100.03 $74,848.43
Total de años: 6
  Usted invertirá: $6,446.78 en su casa en el año 6
$5,283.95 irá al INTERES
$1,162.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $436.62 $100.62 $74,747.81
74 $436.03 $101.20 $74,646.61
75 $435.44 $101.79 $74,544.82
76 $434.84 $102.39 $74,442.43
77 $434.25 $102.98 $74,339.45
78 $433.65 $103.59 $74,235.86
79 $433.04 $104.19 $74,131.67
80 $432.43 $104.80 $74,026.87
81 $431.82 $105.41 $73,921.47
82 $431.21 $106.02 $73,815.44
83 $430.59 $106.64 $73,708.80
84 $429.97 $107.26 $73,601.54
Total de años: 7
  Usted invertirá: $6,446.78 en su casa en el año 7
$5,199.89 irá al INTERES
$1,246.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $429.34 $107.89 $73,493.65
86 $428.71 $108.52 $73,385.13
87 $428.08 $109.15 $73,275.98
88 $427.44 $109.79 $73,166.19
89 $426.80 $110.43 $73,055.76
90 $426.16 $111.07 $72,944.69
91 $425.51 $111.72 $72,832.96
92 $424.86 $112.37 $72,720.59
93 $424.20 $113.03 $72,607.56
94 $423.54 $113.69 $72,493.88
95 $422.88 $114.35 $72,379.53
96 $422.21 $115.02 $72,264.51
Total de años: 8
  Usted invertirá: $6,446.78 en su casa en el año 8
$5,109.75 irá al INTERES
$1,337.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $421.54 $115.69 $72,148.82
98 $420.87 $116.36 $72,032.45
99 $420.19 $117.04 $71,915.41
100 $419.51 $117.73 $71,797.69
101 $418.82 $118.41 $71,679.28
102 $418.13 $119.10 $71,560.17
103 $417.43 $119.80 $71,440.38
104 $416.74 $120.50 $71,319.88
105 $416.03 $121.20 $71,198.68
106 $415.33 $121.91 $71,076.77
107 $414.61 $122.62 $70,954.16
108 $413.90 $123.33 $70,830.82
Total de años: 9
  Usted invertirá: $6,446.78 en su casa en el año 9
$5,013.10 irá al INTERES
$1,433.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $413.18 $124.05 $70,706.77
110 $412.46 $124.78 $70,582.00
111 $411.73 $125.50 $70,456.49
112 $411.00 $126.24 $70,330.26
113 $410.26 $126.97 $70,203.29
114 $409.52 $127.71 $70,075.57
115 $408.77 $128.46 $69,947.12
116 $408.02 $129.21 $69,817.91
117 $407.27 $129.96 $69,687.95
118 $406.51 $130.72 $69,557.23
119 $405.75 $131.48 $69,425.75
120 $404.98 $132.25 $69,293.50
Total de años: 10
  Usted invertirá: $6,446.78 en su casa en el año 10
$4,909.46 irá al INTERES
$1,537.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $404.21 $133.02 $69,160.48
122 $403.44 $133.80 $69,026.68
123 $402.66 $134.58 $68,892.11
124 $401.87 $135.36 $68,756.75
125 $401.08 $136.15 $68,620.60
126 $400.29 $136.94 $68,483.65
127 $399.49 $137.74 $68,345.91
128 $398.68 $138.55 $68,207.36
129 $397.88 $139.36 $68,068.00
130 $397.06 $140.17 $67,927.84
131 $396.25 $140.99 $67,786.85
132 $395.42 $141.81 $67,645.04
Total de años: 11
  Usted invertirá: $6,446.78 en su casa en el año 11
$4,798.32 irá al INTERES
$1,648.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $394.60 $142.64 $67,502.41
134 $393.76 $143.47 $67,358.94
135 $392.93 $144.30 $67,214.63
136 $392.09 $145.15 $67,069.49
137 $391.24 $145.99 $66,923.49
138 $390.39 $146.84 $66,776.65
139 $389.53 $147.70 $66,628.95
140 $388.67 $148.56 $66,480.39
141 $387.80 $149.43 $66,330.96
142 $386.93 $150.30 $66,180.65
143 $386.05 $151.18 $66,029.48
144 $385.17 $152.06 $65,877.42
Total de años: 12
  Usted invertirá: $6,446.78 en su casa en el año 12
$4,679.16 irá al INTERES
$1,767.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $384.28 $152.95 $65,724.47
146 $383.39 $153.84 $65,570.63
147 $382.50 $154.74 $65,415.89
148 $381.59 $155.64 $65,260.26
149 $380.68 $156.55 $65,103.71
150 $379.77 $157.46 $64,946.25
151 $378.85 $158.38 $64,787.87
152 $377.93 $159.30 $64,628.57
153 $377.00 $160.23 $64,468.34
154 $376.07 $161.17 $64,307.17
155 $375.13 $162.11 $64,145.06
156 $374.18 $163.05 $63,982.01
Total de años: 13
  Usted invertirá: $6,446.78 en su casa en el año 13
$4,551.37 irá al INTERES
$1,895.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $373.23 $164.00 $63,818.01
158 $372.27 $164.96 $63,653.05
159 $371.31 $165.92 $63,487.12
160 $370.34 $166.89 $63,320.23
161 $369.37 $167.86 $63,152.37
162 $368.39 $168.84 $62,983.53
163 $367.40 $169.83 $62,813.70
164 $366.41 $170.82 $62,642.88
165 $365.42 $171.81 $62,471.07
166 $364.41 $172.82 $62,298.25
167 $363.41 $173.83 $62,124.42
168 $362.39 $174.84 $61,949.58
Total de años: 14
  Usted invertirá: $6,446.78 en su casa en el año 14
$4,414.36 irá al INTERES
$2,032.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $361.37 $175.86 $61,773.73
170 $360.35 $176.89 $61,596.84
171 $359.31 $177.92 $61,418.92
172 $358.28 $178.95 $61,239.97
173 $357.23 $180.00 $61,059.97
174 $356.18 $181.05 $60,878.92
175 $355.13 $182.10 $60,696.82
176 $354.06 $183.17 $60,513.65
177 $353.00 $184.24 $60,329.41
178 $351.92 $185.31 $60,144.10
179 $350.84 $186.39 $59,957.71
180 $349.75 $187.48 $59,770.23
Total de años: 15
  Usted invertirá: $6,446.78 en su casa en el año 15
$4,267.43 irá al INTERES
$2,179.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $348.66 $188.57 $59,581.66
182 $347.56 $189.67 $59,391.99
183 $346.45 $190.78 $59,201.21
184 $345.34 $191.89 $59,009.32
185 $344.22 $193.01 $58,816.31
186 $343.10 $194.14 $58,622.17
187 $341.96 $195.27 $58,426.90
188 $340.82 $196.41 $58,230.50
189 $339.68 $197.55 $58,032.94
190 $338.53 $198.71 $57,834.24
191 $337.37 $199.87 $57,634.37
192 $336.20 $201.03 $57,433.34
Total de años: 16
  Usted invertirá: $6,446.78 en su casa en el año 16
$4,109.89 irá al INTERES
$2,336.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $335.03 $202.20 $57,231.14
194 $333.85 $203.38 $57,027.75
195 $332.66 $204.57 $56,823.18
196 $331.47 $205.76 $56,617.42
197 $330.27 $206.96 $56,410.46
198 $329.06 $208.17 $56,202.28
199 $327.85 $209.39 $55,992.90
200 $326.63 $210.61 $55,782.29
201 $325.40 $211.84 $55,570.46
202 $324.16 $213.07 $55,357.39
203 $322.92 $214.31 $55,143.07
204 $321.67 $215.56 $54,927.51
Total de años: 17
  Usted invertirá: $6,446.78 en su casa en el año 17
$3,940.95 irá al INTERES
$2,505.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $320.41 $216.82 $54,710.69
206 $319.15 $218.09 $54,492.60
207 $317.87 $219.36 $54,273.24
208 $316.59 $220.64 $54,052.61
209 $315.31 $221.92 $53,830.68
210 $314.01 $223.22 $53,607.46
211 $312.71 $224.52 $53,382.94
212 $311.40 $225.83 $53,157.11
213 $310.08 $227.15 $52,929.96
214 $308.76 $228.47 $52,701.49
215 $307.43 $229.81 $52,471.68
216 $306.08 $231.15 $52,240.53
Total de años: 18
  Usted invertirá: $6,446.78 en su casa en el año 18
$3,759.80 irá al INTERES
$2,686.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $304.74 $232.50 $52,008.04
218 $303.38 $233.85 $51,774.19
219 $302.02 $235.22 $51,538.97
220 $300.64 $236.59 $51,302.38
221 $299.26 $237.97 $51,064.41
222 $297.88 $239.36 $50,825.06
223 $296.48 $240.75 $50,584.31
224 $295.08 $242.16 $50,342.15
225 $293.66 $243.57 $50,098.58
226 $292.24 $244.99 $49,853.59
227 $290.81 $246.42 $49,607.17
228 $289.38 $247.86 $49,359.31
Total de años: 19
  Usted invertirá: $6,446.78 en su casa en el año 19
$3,565.56 irá al INTERES
$2,881.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $287.93 $249.30 $49,110.01
230 $286.48 $250.76 $48,859.26
231 $285.01 $252.22 $48,607.04
232 $283.54 $253.69 $48,353.35
233 $282.06 $255.17 $48,098.17
234 $280.57 $256.66 $47,841.52
235 $279.08 $258.16 $47,583.36
236 $277.57 $259.66 $47,323.70
237 $276.05 $261.18 $47,062.52
238 $274.53 $262.70 $46,799.82
239 $273.00 $264.23 $46,535.59
240 $271.46 $265.77 $46,269.81
Total de años: 20
  Usted invertirá: $6,446.78 en su casa en el año 20
$3,357.28 irá al INTERES
$3,089.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $269.91 $267.32 $46,002.49
242 $268.35 $268.88 $45,733.60
243 $266.78 $270.45 $45,463.15
244 $265.20 $272.03 $45,191.12
245 $263.61 $273.62 $44,917.51
246 $262.02 $275.21 $44,642.29
247 $260.41 $276.82 $44,365.47
248 $258.80 $278.43 $44,087.04
249 $257.17 $280.06 $43,806.98
250 $255.54 $281.69 $43,525.29
251 $253.90 $283.33 $43,241.96
252 $252.24 $284.99 $42,956.97
Total de años: 21
  Usted invertirá: $6,446.78 en su casa en el año 21
$3,133.94 irá al INTERES
$3,312.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $250.58 $286.65 $42,670.32
254 $248.91 $288.32 $42,382.00
255 $247.23 $290.00 $42,092.00
256 $245.54 $291.70 $41,800.30
257 $243.84 $293.40 $41,506.91
258 $242.12 $295.11 $41,211.80
259 $240.40 $296.83 $40,914.97
260 $238.67 $298.56 $40,616.41
261 $236.93 $300.30 $40,316.10
262 $235.18 $302.05 $40,014.05
263 $233.42 $303.82 $39,710.23
264 $231.64 $305.59 $39,404.64
Total de años: 22
  Usted invertirá: $6,446.78 en su casa en el año 22
$2,894.45 irá al INTERES
$3,552.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $229.86 $307.37 $39,097.27
266 $228.07 $309.16 $38,788.11
267 $226.26 $310.97 $38,477.14
268 $224.45 $312.78 $38,164.36
269 $222.63 $314.61 $37,849.75
270 $220.79 $316.44 $37,533.31
271 $218.94 $318.29 $37,215.02
272 $217.09 $320.14 $36,894.88
273 $215.22 $322.01 $36,572.87
274 $213.34 $323.89 $36,248.98
275 $211.45 $325.78 $35,923.20
276 $209.55 $327.68 $35,595.52
Total de años: 23
  Usted invertirá: $6,446.78 en su casa en el año 23
$2,637.66 irá al INTERES
$3,809.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $207.64 $329.59 $35,265.93
278 $205.72 $331.51 $34,934.41
279 $203.78 $333.45 $34,600.97
280 $201.84 $335.39 $34,265.57
281 $199.88 $337.35 $33,928.22
282 $197.91 $339.32 $33,588.91
283 $195.94 $341.30 $33,247.61
284 $193.94 $343.29 $32,904.32
285 $191.94 $345.29 $32,559.03
286 $189.93 $347.30 $32,211.73
287 $187.90 $349.33 $31,862.40
288 $185.86 $351.37 $31,511.03
Total de años: 24
  Usted invertirá: $6,446.78 en su casa en el año 24
$2,362.29 irá al INTERES
$4,084.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $183.81 $353.42 $31,157.61
290 $181.75 $355.48 $30,802.13
291 $179.68 $357.55 $30,444.58
292 $177.59 $359.64 $30,084.94
293 $175.50 $361.74 $29,723.21
294 $173.39 $363.85 $29,359.36
295 $171.26 $365.97 $28,993.39
296 $169.13 $368.10 $28,625.29
297 $166.98 $370.25 $28,255.04
298 $164.82 $372.41 $27,882.63
299 $162.65 $374.58 $27,508.04
300 $160.46 $376.77 $27,131.28
Total de años: 25
  Usted invertirá: $6,446.78 en su casa en el año 25
$2,067.03 irá al INTERES
$4,379.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $158.27 $378.97 $26,752.31
302 $156.06 $381.18 $26,371.13
303 $153.83 $383.40 $25,987.73
304 $151.60 $385.64 $25,602.10
305 $149.35 $387.89 $25,214.21
306 $147.08 $390.15 $24,824.06
307 $144.81 $392.42 $24,431.64
308 $142.52 $394.71 $24,036.92
309 $140.22 $397.02 $23,639.91
310 $137.90 $399.33 $23,240.57
311 $135.57 $401.66 $22,838.91
312 $133.23 $404.00 $22,434.91
Total de años: 26
  Usted invertirá: $6,446.78 en su casa en el año 26
$1,750.41 irá al INTERES
$4,696.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $130.87 $406.36 $22,028.55
314 $128.50 $408.73 $21,619.81
315 $126.12 $411.12 $21,208.70
316 $123.72 $413.51 $20,795.18
317 $121.31 $415.93 $20,379.26
318 $118.88 $418.35 $19,960.90
319 $116.44 $420.79 $19,540.11
320 $113.98 $423.25 $19,116.86
321 $111.52 $425.72 $18,691.15
322 $109.03 $428.20 $18,262.95
323 $106.53 $430.70 $17,832.25
324 $104.02 $433.21 $17,399.04
Total de años: 27
  Usted invertirá: $6,446.78 en su casa en el año 27
$1,410.91 irá al INTERES
$5,035.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $101.49 $435.74 $16,963.30
326 $98.95 $438.28 $16,525.02
327 $96.40 $440.84 $16,084.19
328 $93.82 $443.41 $15,640.78
329 $91.24 $445.99 $15,194.78
330 $88.64 $448.60 $14,746.19
331 $86.02 $451.21 $14,294.98
332 $83.39 $453.84 $13,841.13
333 $80.74 $456.49 $13,384.64
334 $78.08 $459.15 $12,925.49
335 $75.40 $461.83 $12,463.65
336 $72.70 $464.53 $11,999.12
Total de años: 28
  Usted invertirá: $6,446.78 en su casa en el año 28
$1,046.87 irá al INTERES
$5,399.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $69.99 $467.24 $11,531.89
338 $67.27 $469.96 $11,061.93
339 $64.53 $472.70 $10,589.22
340 $61.77 $475.46 $10,113.76
341 $59.00 $478.23 $9,635.53
342 $56.21 $481.02 $9,154.50
343 $53.40 $483.83 $8,670.67
344 $50.58 $486.65 $8,184.02
345 $47.74 $489.49 $7,694.53
346 $44.88 $492.35 $7,202.18
347 $42.01 $495.22 $6,706.96
348 $39.12 $498.11 $6,208.85
Total de años: 29
  Usted invertirá: $6,446.78 en su casa en el año 29
$656.51 irá al INTERES
$5,790.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $36.22 $501.01 $5,707.84
350 $33.30 $503.94 $5,203.90
351 $30.36 $506.88 $4,697.03
352 $27.40 $509.83 $4,187.19
353 $24.43 $512.81 $3,674.39
354 $21.43 $515.80 $3,158.59
355 $18.43 $518.81 $2,639.78
356 $15.40 $521.83 $2,117.95
357 $12.35 $524.88 $1,593.07
358 $9.29 $527.94 $1,065.13
359 $6.21 $531.02 $534.12
360 $3.12 $534.12 $0.00
Total de años: 30
  Usted invertirá: $6,446.78 en su casa en el año 30
$237.93 irá al INTERES
$6,208.85 irá al PRINCIPAL
 

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