Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $4,599.75
Precio a Financiar: $87,395.25
Pago Mensual: $581.44


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $509.81 $71.64 $87,323.61
2 $509.39 $72.06 $87,251.56
3 $508.97 $72.48 $87,179.08
4 $508.54 $72.90 $87,106.18
5 $508.12 $73.32 $87,032.86
6 $507.69 $73.75 $86,959.11
7 $507.26 $74.18 $86,884.93
8 $506.83 $74.61 $86,810.31
9 $506.39 $75.05 $86,735.27
10 $505.96 $75.49 $86,659.78
11 $505.52 $75.93 $86,583.85
12 $505.07 $76.37 $86,507.48
Total de años: 1
  Usted invertirá: $6,977.31 en su casa en el año 1
$6,089.54 irá al INTERES
$887.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $504.63 $76.82 $86,430.66
14 $504.18 $77.26 $86,353.40
15 $503.73 $77.71 $86,275.69
16 $503.27 $78.17 $86,197.52
17 $502.82 $78.62 $86,118.89
18 $502.36 $79.08 $86,039.81
19 $501.90 $79.54 $85,960.27
20 $501.43 $80.01 $85,880.26
21 $500.97 $80.47 $85,799.79
22 $500.50 $80.94 $85,718.84
23 $500.03 $81.42 $85,637.43
24 $499.55 $81.89 $85,555.53
Total de años: 2
  Usted invertirá: $6,977.31 en su casa en el año 2
$6,025.37 irá al INTERES
$951.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $499.07 $82.37 $85,473.17
26 $498.59 $82.85 $85,390.32
27 $498.11 $83.33 $85,306.98
28 $497.62 $83.82 $85,223.16
29 $497.14 $84.31 $85,138.86
30 $496.64 $84.80 $85,054.06
31 $496.15 $85.29 $84,968.76
32 $495.65 $85.79 $84,882.97
33 $495.15 $86.29 $84,796.68
34 $494.65 $86.80 $84,709.88
35 $494.14 $87.30 $84,622.58
36 $493.63 $87.81 $84,534.77
Total de años: 3
  Usted invertirá: $6,977.31 en su casa en el año 3
$5,956.55 irá al INTERES
$1,020.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $493.12 $88.32 $84,446.45
38 $492.60 $88.84 $84,357.61
39 $492.09 $89.36 $84,268.25
40 $491.56 $89.88 $84,178.37
41 $491.04 $90.40 $84,087.97
42 $490.51 $90.93 $83,997.04
43 $489.98 $91.46 $83,905.58
44 $489.45 $91.99 $83,813.59
45 $488.91 $92.53 $83,721.06
46 $488.37 $93.07 $83,627.99
47 $487.83 $93.61 $83,534.38
48 $487.28 $94.16 $83,440.22
Total de años: 4
  Usted invertirá: $6,977.31 en su casa en el año 4
$5,882.76 irá al INTERES
$1,094.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $486.73 $94.71 $83,345.51
50 $486.18 $95.26 $83,250.25
51 $485.63 $95.82 $83,154.43
52 $485.07 $96.38 $83,058.06
53 $484.51 $96.94 $82,961.12
54 $483.94 $97.50 $82,863.62
55 $483.37 $98.07 $82,765.55
56 $482.80 $98.64 $82,666.90
57 $482.22 $99.22 $82,567.68
58 $481.64 $99.80 $82,467.88
59 $481.06 $100.38 $82,367.50
60 $480.48 $100.97 $82,266.54
Total de años: 5
  Usted invertirá: $6,977.31 en su casa en el año 5
$5,803.63 irá al INTERES
$1,173.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $479.89 $101.55 $82,164.98
62 $479.30 $102.15 $82,062.84
63 $478.70 $102.74 $81,960.09
64 $478.10 $103.34 $81,856.75
65 $477.50 $103.95 $81,752.81
66 $476.89 $104.55 $81,648.26
67 $476.28 $105.16 $81,543.09
68 $475.67 $105.77 $81,437.32
69 $475.05 $106.39 $81,330.93
70 $474.43 $107.01 $81,223.91
71 $473.81 $107.64 $81,116.28
72 $473.18 $108.26 $81,008.01
Total de años: 6
  Usted invertirá: $6,977.31 en su casa en el año 6
$5,718.79 irá al INTERES
$1,258.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $472.55 $108.90 $80,899.12
74 $471.91 $109.53 $80,789.59
75 $471.27 $110.17 $80,679.42
76 $470.63 $110.81 $80,568.60
77 $469.98 $111.46 $80,457.14
78 $469.33 $112.11 $80,345.03
79 $468.68 $112.76 $80,232.27
80 $468.02 $113.42 $80,118.85
81 $467.36 $114.08 $80,004.77
82 $466.69 $114.75 $79,890.02
83 $466.03 $115.42 $79,774.60
84 $465.35 $116.09 $79,658.51
Total de años: 7
  Usted invertirá: $6,977.31 en su casa en el año 7
$5,627.81 irá al INTERES
$1,349.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $464.67 $116.77 $79,541.74
86 $463.99 $117.45 $79,424.29
87 $463.31 $118.13 $79,306.16
88 $462.62 $118.82 $79,187.34
89 $461.93 $119.52 $79,067.82
90 $461.23 $120.21 $78,947.60
91 $460.53 $120.92 $78,826.69
92 $459.82 $121.62 $78,705.07
93 $459.11 $122.33 $78,582.74
94 $458.40 $123.04 $78,459.70
95 $457.68 $123.76 $78,335.93
96 $456.96 $124.48 $78,211.45
Total de años: 8
  Usted invertirá: $6,977.31 en su casa en el año 8
$5,530.25 irá al INTERES
$1,447.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $456.23 $125.21 $78,086.24
98 $455.50 $125.94 $77,960.30
99 $454.77 $126.67 $77,833.63
100 $454.03 $127.41 $77,706.21
101 $453.29 $128.16 $77,578.06
102 $452.54 $128.90 $77,449.15
103 $451.79 $129.66 $77,319.50
104 $451.03 $130.41 $77,189.09
105 $450.27 $131.17 $77,057.91
106 $449.50 $131.94 $76,925.97
107 $448.73 $132.71 $76,793.27
108 $447.96 $133.48 $76,659.78
Total de años: 9
  Usted invertirá: $6,977.31 en su casa en el año 9
$5,425.65 irá al INTERES
$1,551.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $447.18 $134.26 $76,525.52
110 $446.40 $135.04 $76,390.48
111 $445.61 $135.83 $76,254.65
112 $444.82 $136.62 $76,118.02
113 $444.02 $137.42 $75,980.60
114 $443.22 $138.22 $75,842.38
115 $442.41 $139.03 $75,703.35
116 $441.60 $139.84 $75,563.51
117 $440.79 $140.66 $75,422.86
118 $439.97 $141.48 $75,281.38
119 $439.14 $142.30 $75,139.08
120 $438.31 $143.13 $74,995.95
Total de años: 10
  Usted invertirá: $6,977.31 en su casa en el año 10
$5,313.48 irá al INTERES
$1,663.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $437.48 $143.97 $74,851.98
122 $436.64 $144.81 $74,707.17
123 $435.79 $145.65 $74,561.52
124 $434.94 $146.50 $74,415.02
125 $434.09 $147.36 $74,267.67
126 $433.23 $148.21 $74,119.45
127 $432.36 $149.08 $73,970.37
128 $431.49 $149.95 $73,820.42
129 $430.62 $150.82 $73,669.60
130 $429.74 $151.70 $73,517.90
131 $428.85 $152.59 $73,365.31
132 $427.96 $153.48 $73,211.83
Total de años: 11
  Usted invertirá: $6,977.31 en su casa en el año 11
$5,193.20 irá al INTERES
$1,784.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $427.07 $154.37 $73,057.46
134 $426.17 $155.27 $72,902.18
135 $425.26 $156.18 $72,746.00
136 $424.35 $157.09 $72,588.91
137 $423.44 $158.01 $72,430.90
138 $422.51 $158.93 $72,271.98
139 $421.59 $159.86 $72,112.12
140 $420.65 $160.79 $71,951.33
141 $419.72 $161.73 $71,789.60
142 $418.77 $162.67 $71,626.93
143 $417.82 $163.62 $71,463.31
144 $416.87 $164.57 $71,298.74
Total de años: 12
  Usted invertirá: $6,977.31 en su casa en el año 12
$5,064.22 irá al INTERES
$1,913.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $415.91 $165.53 $71,133.21
146 $414.94 $166.50 $70,966.71
147 $413.97 $167.47 $70,799.24
148 $413.00 $168.45 $70,630.79
149 $412.01 $169.43 $70,461.36
150 $411.02 $170.42 $70,290.94
151 $410.03 $171.41 $70,119.53
152 $409.03 $172.41 $69,947.12
153 $408.02 $173.42 $69,773.70
154 $407.01 $174.43 $69,599.27
155 $406.00 $175.45 $69,423.82
156 $404.97 $176.47 $69,247.35
Total de años: 13
  Usted invertirá: $6,977.31 en su casa en el año 13
$4,925.93 irá al INTERES
$2,051.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $403.94 $177.50 $69,069.85
158 $402.91 $178.54 $68,891.32
159 $401.87 $179.58 $68,711.74
160 $400.82 $180.62 $68,531.12
161 $399.76 $181.68 $68,349.44
162 $398.71 $182.74 $68,166.70
163 $397.64 $183.80 $67,982.90
164 $396.57 $184.88 $67,798.02
165 $395.49 $185.95 $67,612.07
166 $394.40 $187.04 $67,425.03
167 $393.31 $188.13 $67,236.90
168 $392.22 $189.23 $67,047.67
Total de años: 14
  Usted invertirá: $6,977.31 en su casa en el año 14
$4,777.63 irá al INTERES
$2,199.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $391.11 $190.33 $66,857.34
170 $390.00 $191.44 $66,665.90
171 $388.88 $192.56 $66,473.34
172 $387.76 $193.68 $66,279.66
173 $386.63 $194.81 $66,084.85
174 $385.49 $195.95 $65,888.90
175 $384.35 $197.09 $65,691.81
176 $383.20 $198.24 $65,493.57
177 $382.05 $199.40 $65,294.17
178 $380.88 $200.56 $65,093.61
179 $379.71 $201.73 $64,891.88
180 $378.54 $202.91 $64,688.97
Total de años: 15
  Usted invertirá: $6,977.31 en su casa en el año 15
$4,618.62 irá al INTERES
$2,358.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $377.35 $204.09 $64,484.88
182 $376.16 $205.28 $64,279.60
183 $374.96 $206.48 $64,073.12
184 $373.76 $207.68 $63,865.44
185 $372.55 $208.89 $63,656.55
186 $371.33 $210.11 $63,446.43
187 $370.10 $211.34 $63,235.09
188 $368.87 $212.57 $63,022.52
189 $367.63 $213.81 $62,808.71
190 $366.38 $215.06 $62,593.65
191 $365.13 $216.31 $62,377.34
192 $363.87 $217.57 $62,159.77
Total de años: 16
  Usted invertirá: $6,977.31 en su casa en el año 16
$4,448.11 irá al INTERES
$2,529.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $362.60 $218.84 $61,940.92
194 $361.32 $220.12 $61,720.80
195 $360.04 $221.40 $61,499.40
196 $358.75 $222.70 $61,276.70
197 $357.45 $224.00 $61,052.70
198 $356.14 $225.30 $60,827.40
199 $354.83 $226.62 $60,600.79
200 $353.50 $227.94 $60,372.85
201 $352.17 $229.27 $60,143.58
202 $350.84 $230.61 $59,912.97
203 $349.49 $231.95 $59,681.02
204 $348.14 $233.30 $59,447.72
Total de años: 17
  Usted invertirá: $6,977.31 en su casa en el año 17
$4,265.27 irá al INTERES
$2,712.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $346.78 $234.66 $59,213.06
206 $345.41 $236.03 $58,977.02
207 $344.03 $237.41 $58,739.61
208 $342.65 $238.80 $58,500.82
209 $341.25 $240.19 $58,260.63
210 $339.85 $241.59 $58,019.04
211 $338.44 $243.00 $57,776.04
212 $337.03 $244.42 $57,531.63
213 $335.60 $245.84 $57,285.78
214 $334.17 $247.28 $57,038.51
215 $332.72 $248.72 $56,789.79
216 $331.27 $250.17 $56,539.62
Total de años: 18
  Usted invertirá: $6,977.31 en su casa en el año 18
$4,069.21 irá al INTERES
$2,908.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $329.81 $251.63 $56,287.99
218 $328.35 $253.10 $56,034.90
219 $326.87 $254.57 $55,780.32
220 $325.39 $256.06 $55,524.27
221 $323.89 $257.55 $55,266.72
222 $322.39 $259.05 $55,007.66
223 $320.88 $260.56 $54,747.10
224 $319.36 $262.08 $54,485.01
225 $317.83 $263.61 $54,221.40
226 $316.29 $265.15 $53,956.25
227 $314.74 $266.70 $53,689.55
228 $313.19 $268.25 $53,421.30
Total de años: 19
  Usted invertirá: $6,977.31 en su casa en el año 19
$3,858.99 irá al INTERES
$3,118.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $311.62 $269.82 $53,151.48
230 $310.05 $271.39 $52,880.09
231 $308.47 $272.98 $52,607.11
232 $306.87 $274.57 $52,332.54
233 $305.27 $276.17 $52,056.37
234 $303.66 $277.78 $51,778.59
235 $302.04 $279.40 $51,499.19
236 $300.41 $281.03 $51,218.16
237 $298.77 $282.67 $50,935.49
238 $297.12 $284.32 $50,651.17
239 $295.47 $285.98 $50,365.19
240 $293.80 $287.65 $50,077.55
Total de años: 20
  Usted invertirá: $6,977.31 en su casa en el año 20
$3,633.56 irá al INTERES
$3,343.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $292.12 $289.32 $49,788.22
242 $290.43 $291.01 $49,497.21
243 $288.73 $292.71 $49,204.50
244 $287.03 $294.42 $48,910.09
245 $285.31 $296.13 $48,613.95
246 $283.58 $297.86 $48,316.09
247 $281.84 $299.60 $48,016.49
248 $280.10 $301.35 $47,715.15
249 $278.34 $303.10 $47,412.04
250 $276.57 $304.87 $47,107.17
251 $274.79 $306.65 $46,800.52
252 $273.00 $308.44 $46,492.08
Total de años: 21
  Usted invertirá: $6,977.31 en su casa en el año 21
$3,391.84 irá al INTERES
$3,585.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $271.20 $310.24 $46,181.84
254 $269.39 $312.05 $45,869.79
255 $267.57 $313.87 $45,555.92
256 $265.74 $315.70 $45,240.22
257 $263.90 $317.54 $44,922.68
258 $262.05 $319.39 $44,603.29
259 $260.19 $321.26 $44,282.03
260 $258.31 $323.13 $43,958.90
261 $256.43 $325.02 $43,633.88
262 $254.53 $326.91 $43,306.97
263 $252.62 $328.82 $42,978.15
264 $250.71 $330.74 $42,647.41
Total de años: 22
  Usted invertirá: $6,977.31 en su casa en el año 22
$3,132.65 irá al INTERES
$3,844.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $248.78 $332.67 $42,314.75
266 $246.84 $334.61 $41,980.14
267 $244.88 $336.56 $41,643.58
268 $242.92 $338.52 $41,305.06
269 $240.95 $340.50 $40,964.56
270 $238.96 $342.48 $40,622.08
271 $236.96 $344.48 $40,277.60
272 $234.95 $346.49 $39,931.11
273 $232.93 $348.51 $39,582.60
274 $230.90 $350.54 $39,232.05
275 $228.85 $352.59 $38,879.47
276 $226.80 $354.65 $38,524.82
Total de años: 23
  Usted invertirá: $6,977.31 en su casa en el año 23
$2,854.72 irá al INTERES
$4,122.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $224.73 $356.71 $38,168.11
278 $222.65 $358.80 $37,809.31
279 $220.55 $360.89 $37,448.42
280 $218.45 $362.99 $37,085.43
281 $216.33 $365.11 $36,720.32
282 $214.20 $367.24 $36,353.08
283 $212.06 $369.38 $35,983.69
284 $209.90 $371.54 $35,612.15
285 $207.74 $373.71 $35,238.45
286 $205.56 $375.89 $34,862.56
287 $203.36 $378.08 $34,484.49
288 $201.16 $380.28 $34,104.20
Total de años: 24
  Usted invertirá: $6,977.31 en su casa en el año 24
$2,556.70 irá al INTERES
$4,420.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $198.94 $382.50 $33,721.70
290 $196.71 $384.73 $33,336.97
291 $194.47 $386.98 $32,949.99
292 $192.21 $389.23 $32,560.76
293 $189.94 $391.51 $32,169.25
294 $187.65 $393.79 $31,775.46
295 $185.36 $396.09 $31,379.38
296 $183.05 $398.40 $30,980.98
297 $180.72 $400.72 $30,580.26
298 $178.38 $403.06 $30,177.20
299 $176.03 $405.41 $29,771.79
300 $173.67 $407.77 $29,364.02
Total de años: 25
  Usted invertirá: $6,977.31 en su casa en el año 25
$2,237.13 irá al INTERES
$4,740.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $171.29 $410.15 $28,953.87
302 $168.90 $412.55 $28,541.32
303 $166.49 $414.95 $28,126.37
304 $164.07 $417.37 $27,709.00
305 $161.64 $419.81 $27,289.19
306 $159.19 $422.26 $26,866.93
307 $156.72 $424.72 $26,442.22
308 $154.25 $427.20 $26,015.02
309 $151.75 $429.69 $25,585.33
310 $149.25 $432.20 $25,153.14
311 $146.73 $434.72 $24,718.42
312 $144.19 $437.25 $24,281.17
Total de años: 26
  Usted invertirá: $6,977.31 en su casa en el año 26
$1,894.46 irá al INTERES
$5,082.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $141.64 $439.80 $23,841.36
314 $139.07 $442.37 $23,399.00
315 $136.49 $444.95 $22,954.05
316 $133.90 $447.54 $22,506.50
317 $131.29 $450.15 $22,056.35
318 $128.66 $452.78 $21,603.57
319 $126.02 $455.42 $21,148.15
320 $123.36 $458.08 $20,690.07
321 $120.69 $460.75 $20,229.32
322 $118.00 $463.44 $19,765.88
323 $115.30 $466.14 $19,299.74
324 $112.58 $468.86 $18,830.88
Total de años: 27
  Usted invertirá: $6,977.31 en su casa en el año 27
$1,527.02 irá al INTERES
$5,450.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $109.85 $471.60 $18,359.28
326 $107.10 $474.35 $17,884.93
327 $104.33 $477.11 $17,407.82
328 $101.55 $479.90 $16,927.92
329 $98.75 $482.70 $16,445.23
330 $95.93 $485.51 $15,959.71
331 $93.10 $488.34 $15,471.37
332 $90.25 $491.19 $14,980.18
333 $87.38 $494.06 $14,486.12
334 $84.50 $496.94 $13,989.18
335 $81.60 $499.84 $13,489.34
336 $78.69 $502.75 $12,986.58
Total de años: 28
  Usted invertirá: $6,977.31 en su casa en el año 28
$1,133.02 irá al INTERES
$5,844.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $75.76 $505.69 $12,480.89
338 $72.81 $508.64 $11,972.26
339 $69.84 $511.60 $11,460.65
340 $66.85 $514.59 $10,946.06
341 $63.85 $517.59 $10,428.47
342 $60.83 $520.61 $9,907.86
343 $57.80 $523.65 $9,384.22
344 $54.74 $526.70 $8,857.51
345 $51.67 $529.77 $8,327.74
346 $48.58 $532.86 $7,794.88
347 $45.47 $535.97 $7,258.90
348 $42.34 $539.10 $6,719.80
Total de años: 29
  Usted invertirá: $6,977.31 en su casa en el año 29
$710.54 irá al INTERES
$6,266.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $39.20 $542.24 $6,177.56
350 $36.04 $545.41 $5,632.15
351 $32.85 $548.59 $5,083.56
352 $29.65 $551.79 $4,531.78
353 $26.44 $555.01 $3,976.77
354 $23.20 $558.24 $3,418.52
355 $19.94 $561.50 $2,857.02
356 $16.67 $564.78 $2,292.25
357 $13.37 $568.07 $1,724.17
358 $10.06 $571.39 $1,152.79
359 $6.72 $574.72 $578.07
360 $3.37 $578.07 $0.00
Total de años: 30
  Usted invertirá: $6,977.31 en su casa en el año 30
$257.51 irá al INTERES
$6,719.80 irá al PRINCIPAL
 

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