Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $5,100.00
Precio a Financiar: $96,900.00
Pago Mensual: $644.68


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $565.25 $79.43 $96,820.57
2 $564.79 $79.89 $96,740.68
3 $564.32 $80.36 $96,660.32
4 $563.85 $80.83 $96,579.50
5 $563.38 $81.30 $96,498.20
6 $562.91 $81.77 $96,416.43
7 $562.43 $82.25 $96,334.18
8 $561.95 $82.73 $96,251.45
9 $561.47 $83.21 $96,168.24
10 $560.98 $83.70 $96,084.54
11 $560.49 $84.18 $96,000.36
12 $560.00 $84.68 $95,915.68
Total de años: 1
  Usted invertirá: $7,736.14 en su casa en el año 1
$6,751.82 irá al INTERES
$984.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $559.51 $85.17 $95,830.51
14 $559.01 $85.67 $95,744.84
15 $558.51 $86.17 $95,658.68
16 $558.01 $86.67 $95,572.01
17 $557.50 $87.17 $95,484.83
18 $556.99 $87.68 $95,397.15
19 $556.48 $88.19 $95,308.96
20 $555.97 $88.71 $95,220.25
21 $555.45 $89.23 $95,131.02
22 $554.93 $89.75 $95,041.27
23 $554.41 $90.27 $94,951.00
24 $553.88 $90.80 $94,860.20
Total de años: 2
  Usted invertirá: $7,736.14 en su casa en el año 2
$6,680.66 irá al INTERES
$1,055.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $553.35 $91.33 $94,768.88
26 $552.82 $91.86 $94,677.02
27 $552.28 $92.40 $94,584.62
28 $551.74 $92.93 $94,491.69
29 $551.20 $93.48 $94,398.21
30 $550.66 $94.02 $94,304.19
31 $550.11 $94.57 $94,209.62
32 $549.56 $95.12 $94,114.50
33 $549.00 $95.68 $94,018.82
34 $548.44 $96.24 $93,922.58
35 $547.88 $96.80 $93,825.79
36 $547.32 $97.36 $93,728.43
Total de años: 3
  Usted invertirá: $7,736.14 en su casa en el año 3
$6,604.36 irá al INTERES
$1,131.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $546.75 $97.93 $93,630.50
38 $546.18 $98.50 $93,532.00
39 $545.60 $99.07 $93,432.92
40 $545.03 $99.65 $93,333.27
41 $544.44 $100.23 $93,233.04
42 $543.86 $100.82 $93,132.22
43 $543.27 $101.41 $93,030.81
44 $542.68 $102.00 $92,928.81
45 $542.08 $102.59 $92,826.22
46 $541.49 $103.19 $92,723.03
47 $540.88 $103.79 $92,619.23
48 $540.28 $104.40 $92,514.83
Total de años: 4
  Usted invertirá: $7,736.14 en su casa en el año 4
$6,522.54 irá al INTERES
$1,213.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $539.67 $105.01 $92,409.83
50 $539.06 $105.62 $92,304.21
51 $538.44 $106.24 $92,197.97
52 $537.82 $106.86 $92,091.11
53 $537.20 $107.48 $91,983.63
54 $536.57 $108.11 $91,875.52
55 $535.94 $108.74 $91,766.79
56 $535.31 $109.37 $91,657.42
57 $534.67 $110.01 $91,547.41
58 $534.03 $110.65 $91,436.75
59 $533.38 $111.30 $91,325.46
60 $532.73 $111.95 $91,213.51
Total de años: 5
  Usted invertirá: $7,736.14 en su casa en el año 5
$6,434.81 irá al INTERES
$1,301.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $532.08 $112.60 $91,100.91
62 $531.42 $113.26 $90,987.66
63 $530.76 $113.92 $90,873.74
64 $530.10 $114.58 $90,759.16
65 $529.43 $115.25 $90,643.91
66 $528.76 $115.92 $90,527.99
67 $528.08 $116.60 $90,411.39
68 $527.40 $117.28 $90,294.11
69 $526.72 $117.96 $90,176.15
70 $526.03 $118.65 $90,057.50
71 $525.34 $119.34 $89,938.15
72 $524.64 $120.04 $89,818.11
Total de años: 6
  Usted invertirá: $7,736.14 en su casa en el año 6
$6,340.74 irá al INTERES
$1,395.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $523.94 $120.74 $89,697.37
74 $523.23 $121.44 $89,575.93
75 $522.53 $122.15 $89,453.78
76 $521.81 $122.86 $89,330.92
77 $521.10 $123.58 $89,207.33
78 $520.38 $124.30 $89,083.03
79 $519.65 $125.03 $88,958.01
80 $518.92 $125.76 $88,832.25
81 $518.19 $126.49 $88,705.76
82 $517.45 $127.23 $88,578.53
83 $516.71 $127.97 $88,450.56
84 $515.96 $128.72 $88,321.84
Total de años: 7
  Usted invertirá: $7,736.14 en su casa en el año 7
$6,239.87 irá al INTERES
$1,496.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $515.21 $129.47 $88,192.38
86 $514.46 $130.22 $88,062.15
87 $513.70 $130.98 $87,931.17
88 $512.93 $131.75 $87,799.43
89 $512.16 $132.51 $87,666.91
90 $511.39 $133.29 $87,533.62
91 $510.61 $134.07 $87,399.56
92 $509.83 $134.85 $87,264.71
93 $509.04 $135.63 $87,129.08
94 $508.25 $136.43 $86,992.65
95 $507.46 $137.22 $86,855.43
96 $506.66 $138.02 $86,717.41
Total de años: 8
  Usted invertirá: $7,736.14 en su casa en el año 8
$6,131.70 irá al INTERES
$1,604.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $505.85 $138.83 $86,578.58
98 $505.04 $139.64 $86,438.95
99 $504.23 $140.45 $86,298.50
100 $503.41 $141.27 $86,157.22
101 $502.58 $142.09 $86,015.13
102 $501.75 $142.92 $85,872.21
103 $500.92 $143.76 $85,728.45
104 $500.08 $144.60 $85,583.85
105 $499.24 $145.44 $85,438.42
106 $498.39 $146.29 $85,292.13
107 $497.54 $147.14 $85,144.99
108 $496.68 $148.00 $84,996.99
Total de años: 9
  Usted invertirá: $7,736.14 en su casa en el año 9
$6,015.72 irá al INTERES
$1,720.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $495.82 $148.86 $84,848.13
110 $494.95 $149.73 $84,698.40
111 $494.07 $150.60 $84,547.79
112 $493.20 $151.48 $84,396.31
113 $492.31 $152.37 $84,243.94
114 $491.42 $153.26 $84,090.69
115 $490.53 $154.15 $83,936.54
116 $489.63 $155.05 $83,781.49
117 $488.73 $155.95 $83,625.54
118 $487.82 $156.86 $83,468.67
119 $486.90 $157.78 $83,310.90
120 $485.98 $158.70 $83,152.20
Total de años: 10
  Usted invertirá: $7,736.14 en su casa en el año 10
$5,891.35 irá al INTERES
$1,844.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $485.05 $159.62 $82,992.58
122 $484.12 $160.55 $82,832.02
123 $483.19 $161.49 $82,670.53
124 $482.24 $162.43 $82,508.10
125 $481.30 $163.38 $82,344.72
126 $480.34 $164.33 $82,180.38
127 $479.39 $165.29 $82,015.09
128 $478.42 $166.26 $81,848.83
129 $477.45 $167.23 $81,681.61
130 $476.48 $168.20 $81,513.40
131 $475.49 $169.18 $81,344.22
132 $474.51 $170.17 $81,174.05
Total de años: 11
  Usted invertirá: $7,736.14 en su casa en el año 11
$5,757.99 irá al INTERES
$1,978.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $473.52 $171.16 $81,002.89
134 $472.52 $172.16 $80,830.73
135 $471.51 $173.17 $80,657.56
136 $470.50 $174.18 $80,483.38
137 $469.49 $175.19 $80,308.19
138 $468.46 $176.21 $80,131.98
139 $467.44 $177.24 $79,954.74
140 $466.40 $178.28 $79,776.46
141 $465.36 $179.32 $79,597.15
142 $464.32 $180.36 $79,416.79
143 $463.26 $181.41 $79,235.37
144 $462.21 $182.47 $79,052.90
Total de años: 12
  Usted invertirá: $7,736.14 en su casa en el año 12
$5,614.99 irá al INTERES
$2,121.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $461.14 $183.54 $78,869.36
146 $460.07 $184.61 $78,684.76
147 $458.99 $185.68 $78,499.07
148 $457.91 $186.77 $78,312.31
149 $456.82 $187.86 $78,124.45
150 $455.73 $188.95 $77,935.50
151 $454.62 $190.05 $77,745.44
152 $453.52 $191.16 $77,554.28
153 $452.40 $192.28 $77,362.00
154 $451.28 $193.40 $77,168.60
155 $450.15 $194.53 $76,974.07
156 $449.02 $195.66 $76,778.41
Total de años: 13
  Usted invertirá: $7,736.14 en su casa en el año 13
$5,461.65 irá al INTERES
$2,274.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $447.87 $196.80 $76,581.61
158 $446.73 $197.95 $76,383.66
159 $445.57 $199.11 $76,184.55
160 $444.41 $200.27 $75,984.28
161 $443.24 $201.44 $75,782.84
162 $442.07 $202.61 $75,580.23
163 $440.88 $203.79 $75,376.44
164 $439.70 $204.98 $75,171.46
165 $438.50 $206.18 $74,965.28
166 $437.30 $207.38 $74,757.90
167 $436.09 $208.59 $74,549.31
168 $434.87 $209.81 $74,339.50
Total de años: 14
  Usted invertirá: $7,736.14 en su casa en el año 14
$5,297.23 irá al INTERES
$2,438.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $433.65 $211.03 $74,128.47
170 $432.42 $212.26 $73,916.21
171 $431.18 $213.50 $73,702.71
172 $429.93 $214.75 $73,487.96
173 $428.68 $216.00 $73,271.96
174 $427.42 $217.26 $73,054.71
175 $426.15 $218.53 $72,836.18
176 $424.88 $219.80 $72,616.38
177 $423.60 $221.08 $72,395.30
178 $422.31 $222.37 $72,172.92
179 $421.01 $223.67 $71,949.26
180 $419.70 $224.97 $71,724.28
Total de años: 15
  Usted invertirá: $7,736.14 en su casa en el año 15
$5,120.92 irá al INTERES
$2,615.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $418.39 $226.29 $71,497.99
182 $417.07 $227.61 $71,270.39
183 $415.74 $228.93 $71,041.45
184 $414.41 $230.27 $70,811.18
185 $413.07 $231.61 $70,579.57
186 $411.71 $232.96 $70,346.61
187 $410.36 $234.32 $70,112.28
188 $408.99 $235.69 $69,876.60
189 $407.61 $237.06 $69,639.53
190 $406.23 $238.45 $69,401.08
191 $404.84 $239.84 $69,161.24
192 $403.44 $241.24 $68,920.01
Total de años: 16
  Usted invertirá: $7,736.14 en su casa en el año 16
$4,931.86 irá al INTERES
$2,804.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $402.03 $242.64 $68,677.36
194 $400.62 $244.06 $68,433.30
195 $399.19 $245.48 $68,187.82
196 $397.76 $246.92 $67,940.90
197 $396.32 $248.36 $67,692.55
198 $394.87 $249.80 $67,442.74
199 $393.42 $251.26 $67,191.48
200 $391.95 $252.73 $66,938.75
201 $390.48 $254.20 $66,684.55
202 $388.99 $255.68 $66,428.86
203 $387.50 $257.18 $66,171.69
204 $386.00 $258.68 $65,913.01
Total de años: 17
  Usted invertirá: $7,736.14 en su casa en el año 17
$4,729.14 irá al INTERES
$3,007.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $384.49 $260.19 $65,652.83
206 $382.97 $261.70 $65,391.12
207 $381.45 $263.23 $65,127.89
208 $379.91 $264.77 $64,863.13
209 $378.37 $266.31 $64,596.82
210 $376.81 $267.86 $64,328.95
211 $375.25 $269.43 $64,059.53
212 $373.68 $271.00 $63,788.53
213 $372.10 $272.58 $63,515.95
214 $370.51 $274.17 $63,241.78
215 $368.91 $275.77 $62,966.02
216 $367.30 $277.38 $62,688.64
Total de años: 18
  Usted invertirá: $7,736.14 en su casa en el año 18
$4,511.77 irá al INTERES
$3,224.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $365.68 $278.99 $62,409.65
218 $364.06 $280.62 $62,129.02
219 $362.42 $282.26 $61,846.76
220 $360.77 $283.91 $61,562.86
221 $359.12 $285.56 $61,277.30
222 $357.45 $287.23 $60,990.07
223 $355.78 $288.90 $60,701.17
224 $354.09 $290.59 $60,410.58
225 $352.40 $292.28 $60,118.30
226 $350.69 $293.99 $59,824.31
227 $348.98 $295.70 $59,528.61
228 $347.25 $297.43 $59,231.18
Total de años: 19
  Usted invertirá: $7,736.14 en su casa en el año 19
$4,278.68 irá al INTERES
$3,457.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $345.52 $299.16 $58,932.01
230 $343.77 $300.91 $58,631.11
231 $342.01 $302.66 $58,328.44
232 $340.25 $304.43 $58,024.01
233 $338.47 $306.20 $57,717.81
234 $336.69 $307.99 $57,409.82
235 $334.89 $309.79 $57,100.03
236 $333.08 $311.59 $56,788.44
237 $331.27 $313.41 $56,475.02
238 $329.44 $315.24 $56,159.78
239 $327.60 $317.08 $55,842.70
240 $325.75 $318.93 $55,523.78
Total de años: 20
  Usted invertirá: $7,736.14 en su casa en el año 20
$4,028.74 irá al INTERES
$3,707.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $323.89 $320.79 $55,202.99
242 $322.02 $322.66 $54,880.33
243 $320.14 $324.54 $54,555.78
244 $318.24 $326.44 $54,229.35
245 $316.34 $328.34 $53,901.01
246 $314.42 $330.26 $53,570.75
247 $312.50 $332.18 $53,238.57
248 $310.56 $334.12 $52,904.45
249 $308.61 $336.07 $52,568.38
250 $306.65 $338.03 $52,230.35
251 $304.68 $340.00 $51,890.35
252 $302.69 $341.98 $51,548.37
Total de años: 21
  Usted invertirá: $7,736.14 en su casa en el año 21
$3,760.73 irá al INTERES
$3,975.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $300.70 $343.98 $51,204.39
254 $298.69 $345.99 $50,858.40
255 $296.67 $348.00 $50,510.40
256 $294.64 $350.03 $50,160.36
257 $292.60 $352.08 $49,808.29
258 $290.55 $354.13 $49,454.16
259 $288.48 $356.20 $49,097.96
260 $286.40 $358.27 $48,739.69
261 $284.31 $360.36 $48,379.32
262 $282.21 $362.47 $48,016.86
263 $280.10 $364.58 $47,652.28
264 $277.97 $366.71 $47,285.57
Total de años: 22
  Usted invertirá: $7,736.14 en su casa en el año 22
$3,473.34 irá al INTERES
$4,262.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $275.83 $368.85 $46,916.73
266 $273.68 $371.00 $46,545.73
267 $271.52 $373.16 $46,172.57
268 $269.34 $375.34 $45,797.23
269 $267.15 $377.53 $45,419.70
270 $264.95 $379.73 $45,039.97
271 $262.73 $381.94 $44,658.03
272 $260.51 $384.17 $44,273.85
273 $258.26 $386.41 $43,887.44
274 $256.01 $388.67 $43,498.77
275 $253.74 $390.94 $43,107.84
276 $251.46 $393.22 $42,714.62
Total de años: 23
  Usted invertirá: $7,736.14 en su casa en el año 23
$3,165.19 irá al INTERES
$4,570.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $249.17 $395.51 $42,319.11
278 $246.86 $397.82 $41,921.30
279 $244.54 $400.14 $41,521.16
280 $242.21 $402.47 $41,118.69
281 $239.86 $404.82 $40,713.87
282 $237.50 $407.18 $40,306.69
283 $235.12 $409.56 $39,897.13
284 $232.73 $411.94 $39,485.19
285 $230.33 $414.35 $39,070.84
286 $227.91 $416.76 $38,654.07
287 $225.48 $419.20 $38,234.88
288 $223.04 $421.64 $37,813.24
Total de años: 24
  Usted invertirá: $7,736.14 en su casa en el año 24
$2,834.75 irá al INTERES
$4,901.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $220.58 $424.10 $37,389.14
290 $218.10 $426.57 $36,962.56
291 $215.61 $429.06 $36,533.50
292 $213.11 $431.57 $36,101.93
293 $210.59 $434.08 $35,667.85
294 $208.06 $436.62 $35,231.23
295 $205.52 $439.16 $34,792.07
296 $202.95 $441.72 $34,350.35
297 $200.38 $444.30 $33,906.04
298 $197.79 $446.89 $33,459.15
299 $195.18 $449.50 $33,009.65
300 $192.56 $452.12 $32,557.53
Total de años: 25
  Usted invertirá: $7,736.14 en su casa en el año 25
$2,480.43 irá al INTERES
$5,255.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $189.92 $454.76 $32,102.77
302 $187.27 $457.41 $31,645.36
303 $184.60 $460.08 $31,185.28
304 $181.91 $462.76 $30,722.51
305 $179.21 $465.46 $30,257.05
306 $176.50 $468.18 $29,788.87
307 $173.77 $470.91 $29,317.96
308 $171.02 $473.66 $28,844.31
309 $168.26 $476.42 $28,367.89
310 $165.48 $479.20 $27,888.69
311 $162.68 $481.99 $27,406.69
312 $159.87 $484.81 $26,921.89
Total de años: 26
  Usted invertirá: $7,736.14 en su casa en el año 26
$2,100.50 irá al INTERES
$5,635.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $157.04 $487.63 $26,434.25
314 $154.20 $490.48 $25,943.78
315 $151.34 $493.34 $25,450.44
316 $148.46 $496.22 $24,954.22
317 $145.57 $499.11 $24,455.11
318 $142.65 $502.02 $23,953.08
319 $139.73 $504.95 $23,448.13
320 $136.78 $507.90 $22,940.24
321 $133.82 $510.86 $22,429.37
322 $130.84 $513.84 $21,915.53
323 $127.84 $516.84 $21,398.70
324 $124.83 $519.85 $20,878.84
Total de años: 27
  Usted invertirá: $7,736.14 en su casa en el año 27
$1,693.09 irá al INTERES
$6,043.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $121.79 $522.88 $20,355.96
326 $118.74 $525.94 $19,830.03
327 $115.68 $529.00 $19,301.02
328 $112.59 $532.09 $18,768.93
329 $109.49 $535.19 $18,233.74
330 $106.36 $538.31 $17,695.43
331 $103.22 $541.45 $17,153.97
332 $100.06 $544.61 $16,609.36
333 $96.89 $547.79 $16,061.57
334 $93.69 $550.99 $15,510.58
335 $90.48 $554.20 $14,956.38
336 $87.25 $557.43 $14,398.95
Total de años: 28
  Usted invertirá: $7,736.14 en su casa en el año 28
$1,256.24 irá al INTERES
$6,479.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $83.99 $560.68 $13,838.27
338 $80.72 $563.95 $13,274.31
339 $77.43 $567.24 $12,707.07
340 $74.12 $570.55 $12,136.51
341 $70.80 $573.88 $11,562.63
342 $67.45 $577.23 $10,985.40
343 $64.08 $580.60 $10,404.80
344 $60.69 $583.98 $9,820.82
345 $57.29 $587.39 $9,233.43
346 $53.86 $590.82 $8,642.61
347 $50.42 $594.26 $8,048.35
348 $46.95 $597.73 $7,450.62
Total de años: 29
  Usted invertirá: $7,736.14 en su casa en el año 29
$787.81 irá al INTERES
$6,948.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $43.46 $601.22 $6,849.41
350 $39.95 $604.72 $6,244.68
351 $36.43 $608.25 $5,636.43
352 $32.88 $611.80 $5,024.63
353 $29.31 $615.37 $4,409.27
354 $25.72 $618.96 $3,790.31
355 $22.11 $622.57 $3,167.74
356 $18.48 $626.20 $2,541.54
357 $14.83 $629.85 $1,911.69
358 $11.15 $633.53 $1,278.16
359 $7.46 $637.22 $640.94
360 $3.74 $640.94 $0.00
Total de años: 30
  Usted invertirá: $7,736.14 en su casa en el año 30
$285.51 irá al INTERES
$7,450.62 irá al PRINCIPAL
 

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