Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $5,675.00
Precio a Financiar: $107,825.00
Pago Mensual: $717.36


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $628.98 $88.38 $107,736.62
2 $628.46 $88.90 $107,647.72
3 $627.95 $89.42 $107,558.30
4 $627.42 $89.94 $107,468.36
5 $626.90 $90.46 $107,377.90
6 $626.37 $90.99 $107,286.91
7 $625.84 $91.52 $107,195.38
8 $625.31 $92.06 $107,103.33
9 $624.77 $92.59 $107,010.74
10 $624.23 $93.13 $106,917.60
11 $623.69 $93.68 $106,823.93
12 $623.14 $94.22 $106,729.70
Total de años: 1
  Usted invertirá: $8,608.35 en su casa en el año 1
$7,513.05 irá al INTERES
$1,095.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $622.59 $94.77 $106,634.93
14 $622.04 $95.33 $106,539.61
15 $621.48 $95.88 $106,443.72
16 $620.92 $96.44 $106,347.28
17 $620.36 $97.00 $106,250.28
18 $619.79 $97.57 $106,152.71
19 $619.22 $98.14 $106,054.57
20 $618.65 $98.71 $105,955.86
21 $618.08 $99.29 $105,856.58
22 $617.50 $99.87 $105,756.71
23 $616.91 $100.45 $105,656.26
24 $616.33 $101.03 $105,555.23
Total de años: 2
  Usted invertirá: $8,608.35 en su casa en el año 2
$7,433.87 irá al INTERES
$1,174.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $615.74 $101.62 $105,453.60
26 $615.15 $102.22 $105,351.39
27 $614.55 $102.81 $105,248.57
28 $613.95 $103.41 $105,145.16
29 $613.35 $104.02 $105,041.15
30 $612.74 $104.62 $104,936.52
31 $612.13 $105.23 $104,831.29
32 $611.52 $105.85 $104,725.44
33 $610.90 $106.46 $104,618.98
34 $610.28 $107.09 $104,511.90
35 $609.65 $107.71 $104,404.19
36 $609.02 $108.34 $104,295.85
Total de años: 3
  Usted invertirá: $8,608.35 en su casa en el año 3
$7,348.97 irá al INTERES
$1,259.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $608.39 $108.97 $104,186.88
38 $607.76 $109.61 $104,077.27
39 $607.12 $110.24 $103,967.03
40 $606.47 $110.89 $103,856.14
41 $605.83 $111.53 $103,744.60
42 $605.18 $112.19 $103,632.42
43 $604.52 $112.84 $103,519.58
44 $603.86 $113.50 $103,406.08
45 $603.20 $114.16 $103,291.92
46 $602.54 $114.83 $103,177.09
47 $601.87 $115.50 $103,061.60
48 $601.19 $116.17 $102,945.43
Total de años: 4
  Usted invertirá: $8,608.35 en su casa en el año 4
$7,257.93 irá al INTERES
$1,350.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $600.51 $116.85 $102,828.58
50 $599.83 $117.53 $102,711.05
51 $599.15 $118.21 $102,592.84
52 $598.46 $118.90 $102,473.93
53 $597.76 $119.60 $102,354.34
54 $597.07 $120.30 $102,234.04
55 $596.37 $121.00 $102,113.04
56 $595.66 $121.70 $101,991.34
57 $594.95 $122.41 $101,868.93
58 $594.24 $123.13 $101,745.80
59 $593.52 $123.85 $101,621.95
60 $592.79 $124.57 $101,497.39
Total de años: 5
  Usted invertirá: $8,608.35 en su casa en el año 5
$7,160.31 irá al INTERES
$1,448.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $592.07 $125.29 $101,372.09
62 $591.34 $126.03 $101,246.07
63 $590.60 $126.76 $101,119.31
64 $589.86 $127.50 $100,991.81
65 $589.12 $128.24 $100,863.56
66 $588.37 $128.99 $100,734.57
67 $587.62 $129.74 $100,604.83
68 $586.86 $130.50 $100,474.33
69 $586.10 $131.26 $100,343.06
70 $585.33 $132.03 $100,211.04
71 $584.56 $132.80 $100,078.24
72 $583.79 $133.57 $99,944.67
Total de años: 6
  Usted invertirá: $8,608.35 en su casa en el año 6
$7,055.63 irá al INTERES
$1,552.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $583.01 $134.35 $99,810.31
74 $582.23 $135.14 $99,675.18
75 $581.44 $135.92 $99,539.25
76 $580.65 $136.72 $99,402.54
77 $579.85 $137.51 $99,265.02
78 $579.05 $138.32 $99,126.71
79 $578.24 $139.12 $98,987.58
80 $577.43 $139.93 $98,847.65
81 $576.61 $140.75 $98,706.90
82 $575.79 $141.57 $98,565.33
83 $574.96 $142.40 $98,422.93
84 $574.13 $143.23 $98,279.70
Total de años: 7
  Usted invertirá: $8,608.35 en su casa en el año 7
$6,943.38 irá al INTERES
$1,664.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $573.30 $144.06 $98,135.64
86 $572.46 $144.90 $97,990.73
87 $571.61 $145.75 $97,844.98
88 $570.76 $146.60 $97,698.38
89 $569.91 $147.46 $97,550.93
90 $569.05 $148.32 $97,402.61
91 $568.18 $149.18 $97,253.43
92 $567.31 $150.05 $97,103.38
93 $566.44 $150.93 $96,952.45
94 $565.56 $151.81 $96,800.65
95 $564.67 $152.69 $96,647.95
96 $563.78 $153.58 $96,494.37
Total de años: 8
  Usted invertirá: $8,608.35 en su casa en el año 8
$6,823.02 irá al INTERES
$1,785.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $562.88 $154.48 $96,339.89
98 $561.98 $155.38 $96,184.51
99 $561.08 $156.29 $96,028.23
100 $560.16 $157.20 $95,871.03
101 $559.25 $158.11 $95,712.91
102 $558.33 $159.04 $95,553.88
103 $557.40 $159.96 $95,393.91
104 $556.46 $160.90 $95,233.02
105 $555.53 $161.84 $95,071.18
106 $554.58 $162.78 $94,908.40
107 $553.63 $163.73 $94,744.67
108 $552.68 $164.69 $94,579.98
Total de años: 9
  Usted invertirá: $8,608.35 en su casa en el año 9
$6,693.96 irá al INTERES
$1,914.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $551.72 $165.65 $94,414.34
110 $550.75 $166.61 $94,247.72
111 $549.78 $167.58 $94,080.14
112 $548.80 $168.56 $93,911.58
113 $547.82 $169.54 $93,742.03
114 $546.83 $170.53 $93,571.50
115 $545.83 $171.53 $93,399.97
116 $544.83 $172.53 $93,227.44
117 $543.83 $173.54 $93,053.91
118 $542.81 $174.55 $92,879.36
119 $541.80 $175.57 $92,703.79
120 $540.77 $176.59 $92,527.20
Total de años: 10
  Usted invertirá: $8,608.35 en su casa en el año 10
$6,555.57 irá al INTERES
$2,052.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $539.74 $177.62 $92,349.58
122 $538.71 $178.66 $92,170.93
123 $537.66 $179.70 $91,991.23
124 $536.62 $180.75 $91,810.48
125 $535.56 $181.80 $91,628.68
126 $534.50 $182.86 $91,445.82
127 $533.43 $183.93 $91,261.89
128 $532.36 $185.00 $91,076.89
129 $531.28 $186.08 $90,890.81
130 $530.20 $187.17 $90,703.64
131 $529.10 $188.26 $90,515.38
132 $528.01 $189.36 $90,326.03
Total de años: 11
  Usted invertirá: $8,608.35 en su casa en el año 11
$6,407.17 irá al INTERES
$2,201.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $526.90 $190.46 $90,135.57
134 $525.79 $191.57 $89,943.99
135 $524.67 $192.69 $89,751.31
136 $523.55 $193.81 $89,557.49
137 $522.42 $194.94 $89,362.55
138 $521.28 $196.08 $89,166.47
139 $520.14 $197.22 $88,969.24
140 $518.99 $198.38 $88,770.87
141 $517.83 $199.53 $88,571.34
142 $516.67 $200.70 $88,370.64
143 $515.50 $201.87 $88,168.77
144 $514.32 $203.04 $87,965.73
Total de años: 12
  Usted invertirá: $8,608.35 en su casa en el año 12
$6,248.05 irá al INTERES
$2,360.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $513.13 $204.23 $87,761.50
146 $511.94 $205.42 $87,556.08
147 $510.74 $206.62 $87,349.46
148 $509.54 $207.82 $87,141.64
149 $508.33 $209.04 $86,932.60
150 $507.11 $210.26 $86,722.34
151 $505.88 $211.48 $86,510.86
152 $504.65 $212.72 $86,298.15
153 $503.41 $213.96 $86,084.19
154 $502.16 $215.20 $85,868.98
155 $500.90 $216.46 $85,652.52
156 $499.64 $217.72 $85,434.80
Total de años: 13
  Usted invertirá: $8,608.35 en su casa en el año 13
$6,077.42 irá al INTERES
$2,530.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $498.37 $218.99 $85,215.81
158 $497.09 $220.27 $84,995.54
159 $495.81 $221.56 $84,773.98
160 $494.51 $222.85 $84,551.14
161 $493.21 $224.15 $84,326.99
162 $491.91 $225.45 $84,101.53
163 $490.59 $226.77 $83,874.76
164 $489.27 $228.09 $83,646.67
165 $487.94 $229.42 $83,417.25
166 $486.60 $230.76 $83,186.49
167 $485.25 $232.11 $82,954.38
168 $483.90 $233.46 $82,720.92
Total de años: 14
  Usted invertirá: $8,608.35 en su casa en el año 14
$5,894.46 irá al INTERES
$2,713.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $482.54 $234.82 $82,486.09
170 $481.17 $236.19 $82,249.90
171 $479.79 $237.57 $82,012.33
172 $478.41 $238.96 $81,773.37
173 $477.01 $240.35 $81,533.02
174 $475.61 $241.75 $81,291.27
175 $474.20 $243.16 $81,048.10
176 $472.78 $244.58 $80,803.52
177 $471.35 $246.01 $80,557.51
178 $469.92 $247.44 $80,310.07
179 $468.48 $248.89 $80,061.18
180 $467.02 $250.34 $79,810.84
Total de años: 15
  Usted invertirá: $8,608.35 en su casa en el año 15
$5,698.28 irá al INTERES
$2,910.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $465.56 $251.80 $79,559.04
182 $464.09 $253.27 $79,305.78
183 $462.62 $254.75 $79,051.03
184 $461.13 $256.23 $78,794.80
185 $459.64 $257.73 $78,537.07
186 $458.13 $259.23 $78,277.84
187 $456.62 $260.74 $78,017.10
188 $455.10 $262.26 $77,754.84
189 $453.57 $263.79 $77,491.05
190 $452.03 $265.33 $77,225.71
191 $450.48 $266.88 $76,958.84
192 $448.93 $268.44 $76,690.40
Total de años: 16
  Usted invertirá: $8,608.35 en su casa en el año 16
$5,487.91 irá al INTERES
$3,120.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $447.36 $270.00 $76,420.40
194 $445.79 $271.58 $76,148.82
195 $444.20 $273.16 $75,875.66
196 $442.61 $274.75 $75,600.91
197 $441.01 $276.36 $75,324.55
198 $439.39 $277.97 $75,046.58
199 $437.77 $279.59 $74,766.99
200 $436.14 $281.22 $74,485.77
201 $434.50 $282.86 $74,202.91
202 $432.85 $284.51 $73,918.39
203 $431.19 $286.17 $73,632.22
204 $429.52 $287.84 $73,344.38
Total de años: 17
  Usted invertirá: $8,608.35 en su casa en el año 17
$5,262.33 irá al INTERES
$3,346.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $427.84 $289.52 $73,054.86
206 $426.15 $291.21 $72,763.65
207 $424.45 $292.91 $72,470.74
208 $422.75 $294.62 $72,176.13
209 $421.03 $296.34 $71,879.79
210 $419.30 $298.06 $71,581.73
211 $417.56 $299.80 $71,281.93
212 $415.81 $301.55 $70,980.37
213 $414.05 $303.31 $70,677.06
214 $412.28 $305.08 $70,371.98
215 $410.50 $306.86 $70,065.13
216 $408.71 $308.65 $69,756.48
Total de años: 18
  Usted invertirá: $8,608.35 en su casa en el año 18
$5,020.45 irá al INTERES
$3,587.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $406.91 $310.45 $69,446.03
218 $405.10 $312.26 $69,133.77
219 $403.28 $314.08 $68,819.68
220 $401.45 $315.91 $68,503.77
221 $399.61 $317.76 $68,186.01
222 $397.75 $319.61 $67,866.40
223 $395.89 $321.48 $67,544.93
224 $394.01 $323.35 $67,221.58
225 $392.13 $325.24 $66,896.34
226 $390.23 $327.13 $66,569.21
227 $388.32 $329.04 $66,240.16
228 $386.40 $330.96 $65,909.20
Total de años: 19
  Usted invertirá: $8,608.35 en su casa en el año 19
$4,761.08 irá al INTERES
$3,847.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $384.47 $332.89 $65,576.31
230 $382.53 $334.83 $65,241.48
231 $380.58 $336.79 $64,904.69
232 $378.61 $338.75 $64,565.94
233 $376.63 $340.73 $64,225.21
234 $374.65 $342.72 $63,882.49
235 $372.65 $344.71 $63,537.78
236 $370.64 $346.73 $63,191.05
237 $368.61 $348.75 $62,842.31
238 $366.58 $350.78 $62,491.52
239 $364.53 $352.83 $62,138.70
240 $362.48 $354.89 $61,783.81
Total de años: 20
  Usted invertirá: $8,608.35 en su casa en el año 20
$4,482.96 irá al INTERES
$4,125.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $360.41 $356.96 $61,426.85
242 $358.32 $359.04 $61,067.81
243 $356.23 $361.13 $60,706.68
244 $354.12 $363.24 $60,343.44
245 $352.00 $365.36 $59,978.08
246 $349.87 $367.49 $59,610.59
247 $347.73 $369.63 $59,240.96
248 $345.57 $371.79 $58,869.17
249 $343.40 $373.96 $58,495.21
250 $341.22 $376.14 $58,119.07
251 $339.03 $378.33 $57,740.73
252 $336.82 $380.54 $57,360.19
Total de años: 21
  Usted invertirá: $8,608.35 en su casa en el año 21
$4,184.73 irá al INTERES
$4,423.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $334.60 $382.76 $56,977.43
254 $332.37 $384.99 $56,592.44
255 $330.12 $387.24 $56,205.20
256 $327.86 $389.50 $55,815.70
257 $325.59 $391.77 $55,423.93
258 $323.31 $394.06 $55,029.87
259 $321.01 $396.35 $54,633.52
260 $318.70 $398.67 $54,234.85
261 $316.37 $400.99 $53,833.86
262 $314.03 $403.33 $53,430.52
263 $311.68 $405.68 $53,024.84
264 $309.31 $408.05 $52,616.79
Total de años: 22
  Usted invertirá: $8,608.35 en su casa en el año 22
$3,864.95 irá al INTERES
$4,743.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $306.93 $410.43 $52,206.36
266 $304.54 $412.83 $51,793.53
267 $302.13 $415.23 $51,378.30
268 $299.71 $417.66 $50,960.64
269 $297.27 $420.09 $50,540.55
270 $294.82 $422.54 $50,118.01
271 $292.36 $425.01 $49,693.00
272 $289.88 $427.49 $49,265.51
273 $287.38 $429.98 $48,835.53
274 $284.87 $432.49 $48,403.05
275 $282.35 $435.01 $47,968.03
276 $279.81 $437.55 $47,530.49
Total de años: 23
  Usted invertirá: $8,608.35 en su casa en el año 23
$3,522.05 irá al INTERES
$5,086.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $277.26 $440.10 $47,090.38
278 $274.69 $442.67 $46,647.72
279 $272.11 $445.25 $46,202.47
280 $269.51 $447.85 $45,754.62
281 $266.90 $450.46 $45,304.16
282 $264.27 $453.09 $44,851.07
283 $261.63 $455.73 $44,395.34
284 $258.97 $458.39 $43,936.95
285 $256.30 $461.06 $43,475.88
286 $253.61 $463.75 $43,012.13
287 $250.90 $466.46 $42,545.67
288 $248.18 $469.18 $42,076.49
Total de años: 24
  Usted invertirá: $8,608.35 en su casa en el año 24
$3,154.36 irá al INTERES
$5,453.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $245.45 $471.92 $41,604.58
290 $242.69 $474.67 $41,129.91
291 $239.92 $477.44 $40,652.47
292 $237.14 $480.22 $40,172.25
293 $234.34 $483.02 $39,689.22
294 $231.52 $485.84 $39,203.38
295 $228.69 $488.68 $38,714.71
296 $225.84 $491.53 $38,223.18
297 $222.97 $494.39 $37,728.78
298 $220.08 $497.28 $37,231.51
299 $217.18 $500.18 $36,731.33
300 $214.27 $503.10 $36,228.23
Total de años: 25
  Usted invertirá: $8,608.35 en su casa en el año 25
$2,760.09 irá al INTERES
$5,848.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $211.33 $506.03 $35,722.20
302 $208.38 $508.98 $35,213.22
303 $205.41 $511.95 $34,701.27
304 $202.42 $514.94 $34,186.33
305 $199.42 $517.94 $33,668.39
306 $196.40 $520.96 $33,147.42
307 $193.36 $524.00 $32,623.42
308 $190.30 $527.06 $32,096.36
309 $187.23 $530.13 $31,566.23
310 $184.14 $533.23 $31,033.00
311 $181.03 $536.34 $30,496.66
312 $177.90 $539.47 $29,957.20
Total de años: 26
  Usted invertirá: $8,608.35 en su casa en el año 26
$2,337.32 irá al INTERES
$6,271.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $174.75 $542.61 $29,414.59
314 $171.59 $545.78 $28,868.81
315 $168.40 $548.96 $28,319.85
316 $165.20 $552.16 $27,767.69
317 $161.98 $555.38 $27,212.30
318 $158.74 $558.62 $26,653.68
319 $155.48 $561.88 $26,091.79
320 $152.20 $565.16 $25,526.63
321 $148.91 $568.46 $24,958.18
322 $145.59 $571.77 $24,386.40
323 $142.25 $575.11 $23,811.30
324 $138.90 $578.46 $23,232.83
Total de años: 27
  Usted invertirá: $8,608.35 en su casa en el año 27
$1,883.98 irá al INTERES
$6,724.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $135.52 $581.84 $22,650.99
326 $132.13 $585.23 $22,065.76
327 $128.72 $588.65 $21,477.12
328 $125.28 $592.08 $20,885.04
329 $121.83 $595.53 $20,289.51
330 $118.36 $599.01 $19,690.50
331 $114.86 $602.50 $19,088.00
332 $111.35 $606.02 $18,481.98
333 $107.81 $609.55 $17,872.43
334 $104.26 $613.11 $17,259.32
335 $100.68 $616.68 $16,642.64
336 $97.08 $620.28 $16,022.36
Total de años: 28
  Usted invertirá: $8,608.35 en su casa en el año 28
$1,397.88 irá al INTERES
$7,210.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $93.46 $623.90 $15,398.46
338 $89.82 $627.54 $14,770.92
339 $86.16 $631.20 $14,139.73
340 $82.48 $634.88 $13,504.84
341 $78.78 $638.58 $12,866.26
342 $75.05 $642.31 $12,223.95
343 $71.31 $646.06 $11,577.90
344 $67.54 $649.82 $10,928.07
345 $63.75 $653.62 $10,274.46
346 $59.93 $657.43 $9,617.03
347 $56.10 $661.26 $8,955.76
348 $52.24 $665.12 $8,290.64
Total de años: 29
  Usted invertirá: $8,608.35 en su casa en el año 29
$876.63 irá al INTERES
$7,731.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $48.36 $669.00 $7,621.64
350 $44.46 $672.90 $6,948.74
351 $40.53 $676.83 $6,271.91
352 $36.59 $680.78 $5,591.14
353 $32.61 $684.75 $4,906.39
354 $28.62 $688.74 $4,217.65
355 $24.60 $692.76 $3,524.89
356 $20.56 $696.80 $2,828.09
357 $16.50 $700.87 $2,127.22
358 $12.41 $704.95 $1,422.27
359 $8.30 $709.07 $713.20
360 $4.16 $713.20 $0.00
Total de años: 30
  Usted invertirá: $8,608.35 en su casa en el año 30
$317.71 irá al INTERES
$8,290.64 irá al PRINCIPAL
 

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