Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $4,350.00
Precio a Financiar: $82,650.00
Pago Mensual: $549.87


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $482.13 $67.75 $82,582.25
2 $481.73 $68.14 $82,514.11
3 $481.33 $68.54 $82,445.57
4 $480.93 $68.94 $82,376.63
5 $480.53 $69.34 $82,307.29
6 $480.13 $69.75 $82,237.54
7 $479.72 $70.15 $82,167.39
8 $479.31 $70.56 $82,096.82
9 $478.90 $70.97 $82,025.85
10 $478.48 $71.39 $81,954.46
11 $478.07 $71.80 $81,882.66
12 $477.65 $72.22 $81,810.43
Total de años: 1
  Usted invertirá: $6,598.47 en su casa en el año 1
$5,758.90 irá al INTERES
$839.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $477.23 $72.64 $81,737.79
14 $476.80 $73.07 $81,664.72
15 $476.38 $73.49 $81,591.22
16 $475.95 $73.92 $81,517.30
17 $475.52 $74.35 $81,442.95
18 $475.08 $74.79 $81,368.16
19 $474.65 $75.22 $81,292.93
20 $474.21 $75.66 $81,217.27
21 $473.77 $76.11 $81,141.16
22 $473.32 $76.55 $81,064.61
23 $472.88 $77.00 $80,987.62
24 $472.43 $77.44 $80,910.17
Total de años: 2
  Usted invertirá: $6,598.47 en su casa en el año 2
$5,698.21 irá al INTERES
$900.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $471.98 $77.90 $80,832.28
26 $471.52 $78.35 $80,753.93
27 $471.06 $78.81 $80,675.12
28 $470.60 $79.27 $80,595.85
29 $470.14 $79.73 $80,516.12
30 $469.68 $80.20 $80,435.93
31 $469.21 $80.66 $80,355.26
32 $468.74 $81.13 $80,274.13
33 $468.27 $81.61 $80,192.52
34 $467.79 $82.08 $80,110.44
35 $467.31 $82.56 $80,027.88
36 $466.83 $83.04 $79,944.84
Total de años: 3
  Usted invertirá: $6,598.47 en su casa en el año 3
$5,633.13 irá al INTERES
$965.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $466.34 $83.53 $79,861.31
38 $465.86 $84.01 $79,777.29
39 $465.37 $84.50 $79,692.79
40 $464.87 $85.00 $79,607.79
41 $464.38 $85.49 $79,522.30
42 $463.88 $85.99 $79,436.30
43 $463.38 $86.49 $79,349.81
44 $462.87 $87.00 $79,262.81
45 $462.37 $87.51 $79,175.30
46 $461.86 $88.02 $79,087.29
47 $461.34 $88.53 $78,998.76
48 $460.83 $89.05 $78,909.71
Total de años: 4
  Usted invertirá: $6,598.47 en su casa en el año 4
$5,563.35 irá al INTERES
$1,035.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $460.31 $89.57 $78,820.15
50 $459.78 $90.09 $78,730.06
51 $459.26 $90.61 $78,639.44
52 $458.73 $91.14 $78,548.30
53 $458.20 $91.67 $78,456.63
54 $457.66 $92.21 $78,364.42
55 $457.13 $92.75 $78,271.67
56 $456.58 $93.29 $78,178.38
57 $456.04 $93.83 $78,084.55
58 $455.49 $94.38 $77,990.17
59 $454.94 $94.93 $77,895.24
60 $454.39 $95.48 $77,799.76
Total de años: 5
  Usted invertirá: $6,598.47 en su casa en el año 5
$5,488.52 irá al INTERES
$1,109.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $453.83 $96.04 $77,703.72
62 $453.27 $96.60 $77,607.12
63 $452.71 $97.16 $77,509.95
64 $452.14 $97.73 $77,412.22
65 $451.57 $98.30 $77,313.92
66 $451.00 $98.87 $77,215.05
67 $450.42 $99.45 $77,115.59
68 $449.84 $100.03 $77,015.56
69 $449.26 $100.62 $76,914.95
70 $448.67 $101.20 $76,813.75
71 $448.08 $101.79 $76,711.95
72 $447.49 $102.39 $76,609.57
Total de años: 6
  Usted invertirá: $6,598.47 en su casa en el año 6
$5,408.28 irá al INTERES
$1,190.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $446.89 $102.98 $76,506.58
74 $446.29 $103.58 $76,403.00
75 $445.68 $104.19 $76,298.81
76 $445.08 $104.80 $76,194.02
77 $444.47 $105.41 $76,088.61
78 $443.85 $106.02 $75,982.59
79 $443.23 $106.64 $75,875.95
80 $442.61 $107.26 $75,768.68
81 $441.98 $107.89 $75,660.79
82 $441.35 $108.52 $75,552.28
83 $440.72 $109.15 $75,443.13
84 $440.08 $109.79 $75,333.34
Total de años: 7
  Usted invertirá: $6,598.47 en su casa en el año 7
$5,322.24 irá al INTERES
$1,276.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $439.44 $110.43 $75,222.91
86 $438.80 $111.07 $75,111.84
87 $438.15 $111.72 $75,000.12
88 $437.50 $112.37 $74,887.75
89 $436.85 $113.03 $74,774.72
90 $436.19 $113.69 $74,661.03
91 $435.52 $114.35 $74,546.68
92 $434.86 $115.02 $74,431.66
93 $434.18 $115.69 $74,315.98
94 $433.51 $116.36 $74,199.61
95 $432.83 $117.04 $74,082.57
96 $432.15 $117.72 $73,964.85
Total de años: 8
  Usted invertirá: $6,598.47 en su casa en el año 8
$5,229.98 irá al INTERES
$1,368.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $431.46 $118.41 $73,846.44
98 $430.77 $119.10 $73,727.34
99 $430.08 $119.80 $73,607.54
100 $429.38 $120.50 $73,487.04
101 $428.67 $121.20 $73,365.85
102 $427.97 $121.91 $73,243.94
103 $427.26 $122.62 $73,121.33
104 $426.54 $123.33 $72,997.99
105 $425.82 $124.05 $72,873.94
106 $425.10 $124.77 $72,749.17
107 $424.37 $125.50 $72,623.67
108 $423.64 $126.23 $72,497.43
Total de años: 9
  Usted invertirá: $6,598.47 en su casa en el año 9
$5,131.05 irá al INTERES
$1,467.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $422.90 $126.97 $72,370.46
110 $422.16 $127.71 $72,242.75
111 $421.42 $128.46 $72,114.29
112 $420.67 $129.21 $71,985.09
113 $419.91 $129.96 $71,855.13
114 $419.15 $130.72 $71,724.41
115 $418.39 $131.48 $71,592.93
116 $417.63 $132.25 $71,460.68
117 $416.85 $133.02 $71,327.66
118 $416.08 $133.79 $71,193.87
119 $415.30 $134.57 $71,059.29
120 $414.51 $135.36 $70,923.93
Total de años: 10
  Usted invertirá: $6,598.47 en su casa en el año 10
$5,024.97 irá al INTERES
$1,573.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $413.72 $136.15 $70,787.79
122 $412.93 $136.94 $70,650.84
123 $412.13 $137.74 $70,513.10
124 $411.33 $138.55 $70,374.55
125 $410.52 $139.35 $70,235.20
126 $409.71 $140.17 $70,095.03
127 $408.89 $140.98 $69,954.05
128 $408.07 $141.81 $69,812.24
129 $407.24 $142.63 $69,669.60
130 $406.41 $143.47 $69,526.14
131 $405.57 $144.30 $69,381.84
132 $404.73 $145.15 $69,236.69
Total de años: 11
  Usted invertirá: $6,598.47 en su casa en el año 11
$4,911.23 irá al INTERES
$1,687.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $403.88 $145.99 $69,090.70
134 $403.03 $146.84 $68,943.85
135 $402.17 $147.70 $68,796.15
136 $401.31 $148.56 $68,647.59
137 $400.44 $149.43 $68,498.16
138 $399.57 $150.30 $68,347.86
139 $398.70 $151.18 $68,196.69
140 $397.81 $152.06 $68,044.63
141 $396.93 $152.95 $67,891.68
142 $396.03 $153.84 $67,737.85
143 $395.14 $154.74 $67,583.11
144 $394.23 $155.64 $67,427.47
Total de años: 12
  Usted invertirá: $6,598.47 en su casa en el año 12
$4,789.25 irá al INTERES
$1,809.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $393.33 $156.55 $67,270.93
146 $392.41 $157.46 $67,113.47
147 $391.50 $158.38 $66,955.09
148 $390.57 $159.30 $66,795.79
149 $389.64 $160.23 $66,635.56
150 $388.71 $161.17 $66,474.40
151 $387.77 $162.11 $66,312.29
152 $386.82 $163.05 $66,149.24
153 $385.87 $164.00 $65,985.24
154 $384.91 $164.96 $65,820.28
155 $383.95 $165.92 $65,654.36
156 $382.98 $166.89 $65,487.47
Total de años: 13
  Usted invertirá: $6,598.47 en su casa en el año 13
$4,658.47 irá al INTERES
$1,940.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $382.01 $167.86 $65,319.61
158 $381.03 $168.84 $65,150.77
159 $380.05 $169.83 $64,980.94
160 $379.06 $170.82 $64,810.12
161 $378.06 $171.81 $64,638.31
162 $377.06 $172.82 $64,465.49
163 $376.05 $173.82 $64,291.67
164 $375.03 $174.84 $64,116.83
165 $374.01 $175.86 $63,940.97
166 $372.99 $176.88 $63,764.09
167 $371.96 $177.92 $63,586.17
168 $370.92 $178.95 $63,407.22
Total de años: 14
  Usted invertirá: $6,598.47 en su casa en el año 14
$4,518.22 irá al INTERES
$2,080.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $369.88 $180.00 $63,227.22
170 $368.83 $181.05 $63,046.18
171 $367.77 $182.10 $62,864.07
172 $366.71 $183.17 $62,680.91
173 $365.64 $184.23 $62,496.68
174 $364.56 $185.31 $62,311.37
175 $363.48 $186.39 $62,124.98
176 $362.40 $187.48 $61,937.50
177 $361.30 $188.57 $61,748.93
178 $360.20 $189.67 $61,559.26
179 $359.10 $190.78 $61,368.48
180 $357.98 $191.89 $61,176.59
Total de años: 15
  Usted invertirá: $6,598.47 en su casa en el año 15
$4,367.84 irá al INTERES
$2,230.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $356.86 $193.01 $60,983.58
182 $355.74 $194.13 $60,789.45
183 $354.61 $195.27 $60,594.18
184 $353.47 $196.41 $60,397.78
185 $352.32 $197.55 $60,200.22
186 $351.17 $198.70 $60,001.52
187 $350.01 $199.86 $59,801.65
188 $348.84 $201.03 $59,600.63
189 $347.67 $202.20 $59,398.42
190 $346.49 $203.38 $59,195.04
191 $345.30 $204.57 $58,990.47
192 $344.11 $205.76 $58,784.71
Total de años: 16
  Usted invertirá: $6,598.47 en su casa en el año 16
$4,206.59 irá al INTERES
$2,391.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $342.91 $206.96 $58,577.75
194 $341.70 $208.17 $58,369.58
195 $340.49 $209.38 $58,160.20
196 $339.27 $210.60 $57,949.59
197 $338.04 $211.83 $57,737.76
198 $336.80 $213.07 $57,524.69
199 $335.56 $214.31 $57,310.38
200 $334.31 $215.56 $57,094.82
201 $333.05 $216.82 $56,878.00
202 $331.79 $218.08 $56,659.91
203 $330.52 $219.36 $56,440.56
204 $329.24 $220.64 $56,219.92
Total de años: 17
  Usted invertirá: $6,598.47 en su casa en el año 17
$4,033.68 irá al INTERES
$2,564.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $327.95 $221.92 $55,998.00
206 $326.65 $223.22 $55,774.78
207 $325.35 $224.52 $55,550.26
208 $324.04 $225.83 $55,324.43
209 $322.73 $227.15 $55,097.29
210 $321.40 $228.47 $54,868.81
211 $320.07 $229.80 $54,639.01
212 $318.73 $231.14 $54,407.86
213 $317.38 $232.49 $54,175.37
214 $316.02 $233.85 $53,941.52
215 $314.66 $235.21 $53,706.31
216 $313.29 $236.59 $53,469.72
Total de años: 18
  Usted invertirá: $6,598.47 en su casa en el año 18
$3,848.27 irá al INTERES
$2,750.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $311.91 $237.97 $53,231.76
218 $310.52 $239.35 $52,992.40
219 $309.12 $240.75 $52,751.65
220 $307.72 $242.15 $52,509.50
221 $306.31 $243.57 $52,265.93
222 $304.88 $244.99 $52,020.94
223 $303.46 $246.42 $51,774.53
224 $302.02 $247.85 $51,526.67
225 $300.57 $249.30 $51,277.37
226 $299.12 $250.75 $51,026.62
227 $297.66 $252.22 $50,774.40
228 $296.18 $253.69 $50,520.71
Total de años: 19
  Usted invertirá: $6,598.47 en su casa en el año 19
$3,649.46 irá al INTERES
$2,949.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $294.70 $255.17 $50,265.54
230 $293.22 $256.66 $50,008.89
231 $291.72 $258.15 $49,750.73
232 $290.21 $259.66 $49,491.07
233 $288.70 $261.17 $49,229.90
234 $287.17 $262.70 $48,967.20
235 $285.64 $264.23 $48,702.97
236 $284.10 $265.77 $48,437.20
237 $282.55 $267.32 $48,169.87
238 $280.99 $268.88 $47,900.99
239 $279.42 $270.45 $47,630.54
240 $277.84 $272.03 $47,358.51
Total de años: 20
  Usted invertirá: $6,598.47 en su casa en el año 20
$3,436.27 irá al INTERES
$3,162.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $276.26 $273.61 $47,084.90
242 $274.66 $275.21 $46,809.69
243 $273.06 $276.82 $46,532.87
244 $271.44 $278.43 $46,254.44
245 $269.82 $280.05 $45,974.39
246 $268.18 $281.69 $45,692.70
247 $266.54 $283.33 $45,409.37
248 $264.89 $284.98 $45,124.38
249 $263.23 $286.65 $44,837.74
250 $261.55 $288.32 $44,549.42
251 $259.87 $290.00 $44,259.42
252 $258.18 $291.69 $43,967.72
Total de años: 21
  Usted invertirá: $6,598.47 en su casa en el año 21
$3,207.68 irá al INTERES
$3,390.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $256.48 $293.39 $43,674.33
254 $254.77 $295.11 $43,379.22
255 $253.05 $296.83 $43,082.40
256 $251.31 $298.56 $42,783.84
257 $249.57 $300.30 $42,483.54
258 $247.82 $302.05 $42,181.49
259 $246.06 $303.81 $41,877.67
260 $244.29 $305.59 $41,572.09
261 $242.50 $307.37 $41,264.72
262 $240.71 $309.16 $40,955.56
263 $238.91 $310.97 $40,644.59
264 $237.09 $312.78 $40,331.81
Total de años: 22
  Usted invertirá: $6,598.47 en su casa en el año 22
$2,962.56 irá al INTERES
$3,635.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $235.27 $314.60 $40,017.21
266 $233.43 $316.44 $39,700.77
267 $231.59 $318.28 $39,382.48
268 $229.73 $320.14 $39,062.34
269 $227.86 $322.01 $38,740.33
270 $225.99 $323.89 $38,416.45
271 $224.10 $325.78 $38,090.67
272 $222.20 $327.68 $37,762.99
273 $220.28 $329.59 $37,433.41
274 $218.36 $331.51 $37,101.89
275 $216.43 $333.44 $36,768.45
276 $214.48 $335.39 $36,433.06
Total de años: 23
  Usted invertirá: $6,598.47 en su casa en el año 23
$2,699.72 irá al INTERES
$3,898.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $212.53 $337.35 $36,095.71
278 $210.56 $339.31 $35,756.40
279 $208.58 $341.29 $35,415.11
280 $206.59 $343.28 $35,071.82
281 $204.59 $345.29 $34,726.53
282 $202.57 $347.30 $34,379.23
283 $200.55 $349.33 $34,029.91
284 $198.51 $351.36 $33,678.54
285 $196.46 $353.41 $33,325.13
286 $194.40 $355.48 $32,969.65
287 $192.32 $357.55 $32,612.10
288 $190.24 $359.64 $32,252.47
Total de años: 24
  Usted invertirá: $6,598.47 en su casa en el año 24
$2,417.88 irá al INTERES
$4,180.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $188.14 $361.73 $31,890.73
290 $186.03 $363.84 $31,526.89
291 $183.91 $365.97 $31,160.92
292 $181.77 $368.10 $30,792.82
293 $179.62 $370.25 $30,422.58
294 $177.47 $372.41 $30,050.17
295 $175.29 $374.58 $29,675.59
296 $173.11 $376.76 $29,298.82
297 $170.91 $378.96 $28,919.86
298 $168.70 $381.17 $28,538.69
299 $166.48 $383.40 $28,155.29
300 $164.24 $385.63 $27,769.66
Total de años: 25
  Usted invertirá: $6,598.47 en su casa en el año 25
$2,115.66 irá al INTERES
$4,482.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $161.99 $387.88 $27,381.78
302 $159.73 $390.15 $26,991.63
303 $157.45 $392.42 $26,599.21
304 $155.16 $394.71 $26,204.50
305 $152.86 $397.01 $25,807.48
306 $150.54 $399.33 $25,408.16
307 $148.21 $401.66 $25,006.50
308 $145.87 $404.00 $24,602.50
309 $143.51 $406.36 $24,196.14
310 $141.14 $408.73 $23,787.41
311 $138.76 $411.11 $23,376.30
312 $136.36 $413.51 $22,962.79
Total de años: 26
  Usted invertirá: $6,598.47 en su casa en el año 26
$1,791.60 irá al INTERES
$4,806.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $133.95 $415.92 $22,546.86
314 $131.52 $418.35 $22,128.51
315 $129.08 $420.79 $21,707.73
316 $126.63 $423.24 $21,284.48
317 $124.16 $425.71 $20,858.77
318 $121.68 $428.20 $20,430.57
319 $119.18 $430.69 $19,999.88
320 $116.67 $433.21 $19,566.67
321 $114.14 $435.73 $19,130.94
322 $111.60 $438.28 $18,692.66
323 $109.04 $440.83 $18,251.83
324 $106.47 $443.40 $17,808.43
Total de años: 27
  Usted invertirá: $6,598.47 en su casa en el año 27
$1,444.11 irá al INTERES
$5,154.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $103.88 $445.99 $17,362.44
326 $101.28 $448.59 $16,913.84
327 $98.66 $451.21 $16,462.64
328 $96.03 $453.84 $16,008.80
329 $93.38 $456.49 $15,552.31
330 $90.72 $459.15 $15,093.16
331 $88.04 $461.83 $14,631.33
332 $85.35 $464.52 $14,166.81
333 $82.64 $467.23 $13,699.57
334 $79.91 $469.96 $13,229.61
335 $77.17 $472.70 $12,756.91
336 $74.42 $475.46 $12,281.46
Total de años: 28
  Usted invertirá: $6,598.47 en su casa en el año 28
$1,071.50 irá al INTERES
$5,526.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $71.64 $478.23 $11,803.23
338 $68.85 $481.02 $11,322.21
339 $66.05 $483.83 $10,838.38
340 $63.22 $486.65 $10,351.73
341 $60.39 $489.49 $9,862.24
342 $57.53 $492.34 $9,369.90
343 $54.66 $495.21 $8,874.69
344 $51.77 $498.10 $8,376.58
345 $48.86 $501.01 $7,875.57
346 $45.94 $503.93 $7,371.64
347 $43.00 $506.87 $6,864.77
348 $40.04 $509.83 $6,354.94
Total de años: 29
  Usted invertirá: $6,598.47 en su casa en el año 29
$671.96 irá al INTERES
$5,926.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $37.07 $512.80 $5,842.14
350 $34.08 $515.79 $5,326.35
351 $31.07 $518.80 $4,807.55
352 $28.04 $521.83 $4,285.72
353 $25.00 $524.87 $3,760.84
354 $21.94 $527.93 $3,232.91
355 $18.86 $531.01 $2,701.90
356 $15.76 $534.11 $2,167.78
357 $12.65 $537.23 $1,630.56
358 $9.51 $540.36 $1,090.20
359 $6.36 $543.51 $546.68
360 $3.19 $546.68 $0.00
Total de años: 30
  Usted invertirá: $6,598.47 en su casa en el año 30
$243.53 irá al INTERES
$6,354.94 irá al PRINCIPAL
 

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