Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $5,950.00
Precio a Financiar: $113,050.00
Pago Mensual: $752.12


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $659.46 $92.67 $112,957.33
2 $658.92 $93.21 $112,864.13
3 $658.37 $93.75 $112,770.38
4 $657.83 $94.30 $112,676.08
5 $657.28 $94.85 $112,581.23
6 $656.72 $95.40 $112,485.83
7 $656.17 $95.96 $112,389.87
8 $655.61 $96.52 $112,293.36
9 $655.04 $97.08 $112,196.28
10 $654.48 $97.65 $112,098.63
11 $653.91 $98.22 $112,000.42
12 $653.34 $98.79 $111,901.63
Total de años: 1
  Usted invertirá: $9,025.49 en su casa en el año 1
$7,877.12 irá al INTERES
$1,148.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $652.76 $99.36 $111,802.26
14 $652.18 $99.94 $111,702.32
15 $651.60 $100.53 $111,601.79
16 $651.01 $101.11 $111,500.68
17 $650.42 $101.70 $111,398.97
18 $649.83 $102.30 $111,296.67
19 $649.23 $102.89 $111,193.78
20 $648.63 $103.49 $111,090.29
21 $648.03 $104.10 $110,986.19
22 $647.42 $104.71 $110,881.48
23 $646.81 $105.32 $110,776.17
24 $646.19 $105.93 $110,670.24
Total de años: 2
  Usted invertirá: $9,025.49 en su casa en el año 2
$7,794.10 irá al INTERES
$1,231.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $645.58 $106.55 $110,563.69
26 $644.95 $107.17 $110,456.52
27 $644.33 $107.79 $110,348.73
28 $643.70 $108.42 $110,240.30
29 $643.07 $109.06 $110,131.25
30 $642.43 $109.69 $110,021.55
31 $641.79 $110.33 $109,911.22
32 $641.15 $110.98 $109,800.25
33 $640.50 $111.62 $109,688.62
34 $639.85 $112.27 $109,576.35
35 $639.20 $112.93 $109,463.42
36 $638.54 $113.59 $109,349.83
Total de años: 3
  Usted invertirá: $9,025.49 en su casa en el año 3
$7,705.09 irá al INTERES
$1,320.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $637.87 $114.25 $109,235.58
38 $637.21 $114.92 $109,120.66
39 $636.54 $115.59 $109,005.08
40 $635.86 $116.26 $108,888.82
41 $635.18 $116.94 $108,771.88
42 $634.50 $117.62 $108,654.25
43 $633.82 $118.31 $108,535.95
44 $633.13 $119.00 $108,416.95
45 $632.43 $119.69 $108,297.26
46 $631.73 $120.39 $108,176.87
47 $631.03 $121.09 $108,055.77
48 $630.33 $121.80 $107,933.97
Total de años: 4
  Usted invertirá: $9,025.49 en su casa en el año 4
$7,609.64 irá al INTERES
$1,415.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $629.61 $122.51 $107,811.46
50 $628.90 $123.22 $107,688.24
51 $628.18 $123.94 $107,564.30
52 $627.46 $124.67 $107,439.63
53 $626.73 $125.39 $107,314.24
54 $626.00 $126.12 $107,188.11
55 $625.26 $126.86 $107,061.25
56 $624.52 $127.60 $106,933.65
57 $623.78 $128.34 $106,805.31
58 $623.03 $129.09 $106,676.21
59 $622.28 $129.85 $106,546.37
60 $621.52 $130.60 $106,415.76
Total de años: 5
  Usted invertirá: $9,025.49 en su casa en el año 5
$7,507.28 irá al INTERES
$1,518.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $620.76 $131.37 $106,284.40
62 $619.99 $132.13 $106,152.26
63 $619.22 $132.90 $106,019.36
64 $618.45 $133.68 $105,885.68
65 $617.67 $134.46 $105,751.23
66 $616.88 $135.24 $105,615.98
67 $616.09 $136.03 $105,479.95
68 $615.30 $136.82 $105,343.13
69 $614.50 $137.62 $105,205.50
70 $613.70 $138.43 $105,067.08
71 $612.89 $139.23 $104,927.85
72 $612.08 $140.05 $104,787.80
Total de años: 6
  Usted invertirá: $9,025.49 en su casa en el año 6
$7,397.53 irá al INTERES
$1,627.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $611.26 $140.86 $104,646.94
74 $610.44 $141.68 $104,505.25
75 $609.61 $142.51 $104,362.74
76 $608.78 $143.34 $104,219.40
77 $607.95 $144.18 $104,075.22
78 $607.11 $145.02 $103,930.20
79 $606.26 $145.86 $103,784.34
80 $605.41 $146.72 $103,637.62
81 $604.55 $147.57 $103,490.05
82 $603.69 $148.43 $103,341.62
83 $602.83 $149.30 $103,192.32
84 $601.96 $150.17 $103,042.15
Total de años: 7
  Usted invertirá: $9,025.49 en su casa en el año 7
$7,279.85 irá al INTERES
$1,745.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $601.08 $151.05 $102,891.11
86 $600.20 $151.93 $102,739.18
87 $599.31 $152.81 $102,586.37
88 $598.42 $153.70 $102,432.66
89 $597.52 $154.60 $102,278.06
90 $596.62 $155.50 $102,122.56
91 $595.71 $156.41 $101,966.15
92 $594.80 $157.32 $101,808.83
93 $593.88 $158.24 $101,650.59
94 $592.96 $159.16 $101,491.43
95 $592.03 $160.09 $101,331.34
96 $591.10 $161.03 $101,170.31
Total de años: 8
  Usted invertirá: $9,025.49 en su casa en el año 8
$7,153.65 irá al INTERES
$1,871.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $590.16 $161.96 $101,008.35
98 $589.22 $162.91 $100,845.44
99 $588.27 $163.86 $100,681.58
100 $587.31 $164.82 $100,516.76
101 $586.35 $165.78 $100,350.99
102 $585.38 $166.74 $100,184.24
103 $584.41 $167.72 $100,016.53
104 $583.43 $168.69 $99,847.83
105 $582.45 $169.68 $99,678.15
106 $581.46 $170.67 $99,507.48
107 $580.46 $171.66 $99,335.82
108 $579.46 $172.67 $99,163.15
Total de años: 9
  Usted invertirá: $9,025.49 en su casa en el año 9
$7,018.34 irá al INTERES
$2,007.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $578.45 $173.67 $98,989.48
110 $577.44 $174.69 $98,814.80
111 $576.42 $175.70 $98,639.09
112 $575.39 $176.73 $98,462.36
113 $574.36 $177.76 $98,284.60
114 $573.33 $178.80 $98,105.80
115 $572.28 $179.84 $97,925.96
116 $571.23 $180.89 $97,745.07
117 $570.18 $181.94 $97,563.13
118 $569.12 $183.01 $97,380.12
119 $568.05 $184.07 $97,196.05
120 $566.98 $185.15 $97,010.90
Total de años: 10
  Usted invertirá: $9,025.49 en su casa en el año 10
$6,873.24 irá al INTERES
$2,152.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $565.90 $186.23 $96,824.67
122 $564.81 $187.31 $96,637.36
123 $563.72 $188.41 $96,448.95
124 $562.62 $189.51 $96,259.45
125 $561.51 $190.61 $96,068.83
126 $560.40 $191.72 $95,877.11
127 $559.28 $192.84 $95,684.27
128 $558.16 $193.97 $95,490.30
129 $557.03 $195.10 $95,295.21
130 $555.89 $196.24 $95,098.97
131 $554.74 $197.38 $94,901.59
132 $553.59 $198.53 $94,703.06
Total de años: 11
  Usted invertirá: $9,025.49 en su casa en el año 11
$6,717.65 irá al INTERES
$2,307.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $552.43 $199.69 $94,503.37
134 $551.27 $200.85 $94,302.51
135 $550.10 $202.03 $94,100.49
136 $548.92 $203.20 $93,897.28
137 $547.73 $204.39 $93,692.89
138 $546.54 $205.58 $93,487.31
139 $545.34 $206.78 $93,280.53
140 $544.14 $207.99 $93,072.54
141 $542.92 $209.20 $92,863.34
142 $541.70 $210.42 $92,652.92
143 $540.48 $211.65 $92,441.27
144 $539.24 $212.88 $92,228.38
Total de años: 12
  Usted invertirá: $9,025.49 en su casa en el año 12
$6,550.82 irá al INTERES
$2,474.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $538.00 $214.13 $92,014.26
146 $536.75 $215.37 $91,798.88
147 $535.49 $216.63 $91,582.25
148 $534.23 $217.89 $91,364.36
149 $532.96 $219.17 $91,145.19
150 $531.68 $220.44 $90,924.75
151 $530.39 $221.73 $90,703.02
152 $529.10 $223.02 $90,479.99
153 $527.80 $224.32 $90,255.67
154 $526.49 $225.63 $90,030.04
155 $525.18 $226.95 $89,803.09
156 $523.85 $228.27 $89,574.81
Total de años: 13
  Usted invertirá: $9,025.49 en su casa en el año 13
$6,371.92 irá al INTERES
$2,653.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $522.52 $229.60 $89,345.21
158 $521.18 $230.94 $89,114.27
159 $519.83 $232.29 $88,881.97
160 $518.48 $233.65 $88,648.33
161 $517.12 $235.01 $88,413.32
162 $515.74 $236.38 $88,176.94
163 $514.37 $237.76 $87,939.18
164 $512.98 $239.15 $87,700.03
165 $511.58 $240.54 $87,459.49
166 $510.18 $241.94 $87,217.55
167 $508.77 $243.36 $86,974.19
168 $507.35 $244.78 $86,729.42
Total de años: 14
  Usted invertirá: $9,025.49 en su casa en el año 14
$6,180.10 irá al INTERES
$2,845.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $505.92 $246.20 $86,483.22
170 $504.49 $247.64 $86,235.58
171 $503.04 $249.08 $85,986.49
172 $501.59 $250.54 $85,735.96
173 $500.13 $252.00 $85,483.96
174 $498.66 $253.47 $85,230.49
175 $497.18 $254.95 $84,975.54
176 $495.69 $256.43 $84,719.11
177 $494.19 $257.93 $84,461.18
178 $492.69 $259.43 $84,201.75
179 $491.18 $260.95 $83,940.80
180 $489.65 $262.47 $83,678.33
Total de años: 15
  Usted invertirá: $9,025.49 en su casa en el año 15
$5,974.40 irá al INTERES
$3,051.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $488.12 $264.00 $83,414.33
182 $486.58 $265.54 $83,148.79
183 $485.03 $267.09 $82,881.70
184 $483.48 $268.65 $82,613.05
185 $481.91 $270.22 $82,342.83
186 $480.33 $271.79 $82,071.04
187 $478.75 $273.38 $81,797.67
188 $477.15 $274.97 $81,522.69
189 $475.55 $276.58 $81,246.12
190 $473.94 $278.19 $80,967.93
191 $472.31 $279.81 $80,688.12
192 $470.68 $281.44 $80,406.67
Total de años: 16
  Usted invertirá: $9,025.49 en su casa en el año 16
$5,753.84 irá al INTERES
$3,271.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $469.04 $283.09 $80,123.59
194 $467.39 $284.74 $79,838.85
195 $465.73 $286.40 $79,552.45
196 $464.06 $288.07 $79,264.39
197 $462.38 $289.75 $78,974.64
198 $460.69 $291.44 $78,683.20
199 $458.99 $293.14 $78,390.06
200 $457.28 $294.85 $78,095.21
201 $455.56 $296.57 $77,798.64
202 $453.83 $298.30 $77,500.34
203 $452.09 $300.04 $77,200.30
204 $450.34 $301.79 $76,898.51
Total de años: 17
  Usted invertirá: $9,025.49 en su casa en el año 17
$5,517.33 irá al INTERES
$3,508.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $448.57 $303.55 $76,594.96
206 $446.80 $305.32 $76,289.64
207 $445.02 $307.10 $75,982.54
208 $443.23 $308.89 $75,673.65
209 $441.43 $310.69 $75,362.95
210 $439.62 $312.51 $75,050.45
211 $437.79 $314.33 $74,736.12
212 $435.96 $316.16 $74,419.95
213 $434.12 $318.01 $74,101.94
214 $432.26 $319.86 $73,782.08
215 $430.40 $321.73 $73,460.35
216 $428.52 $323.61 $73,136.75
Total de años: 18
  Usted invertirá: $9,025.49 en su casa en el año 18
$5,263.73 irá al INTERES
$3,761.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $426.63 $325.49 $72,811.25
218 $424.73 $327.39 $72,483.86
219 $422.82 $329.30 $72,154.56
220 $420.90 $331.22 $71,823.34
221 $418.97 $333.16 $71,490.18
222 $417.03 $335.10 $71,155.08
223 $415.07 $337.05 $70,818.03
224 $413.11 $339.02 $70,479.01
225 $411.13 $341.00 $70,138.01
226 $409.14 $342.99 $69,795.03
227 $407.14 $344.99 $69,450.04
228 $405.13 $347.00 $69,103.04
Total de años: 19
  Usted invertirá: $9,025.49 en su casa en el año 19
$4,991.79 irá al INTERES
$4,033.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $403.10 $349.02 $68,754.02
230 $401.07 $351.06 $68,402.96
231 $399.02 $353.11 $68,049.85
232 $396.96 $355.17 $67,694.68
233 $394.89 $357.24 $67,337.44
234 $392.80 $359.32 $66,978.12
235 $390.71 $361.42 $66,616.70
236 $388.60 $363.53 $66,253.18
237 $386.48 $365.65 $65,887.53
238 $384.34 $367.78 $65,519.75
239 $382.20 $369.93 $65,149.82
240 $380.04 $372.08 $64,777.74
Total de años: 20
  Usted invertirá: $9,025.49 en su casa en el año 20
$4,700.19 irá al INTERES
$4,325.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $377.87 $374.25 $64,403.48
242 $375.69 $376.44 $64,027.05
243 $373.49 $378.63 $63,648.41
244 $371.28 $380.84 $63,267.57
245 $369.06 $383.06 $62,884.51
246 $366.83 $385.30 $62,499.21
247 $364.58 $387.55 $62,111.66
248 $362.32 $389.81 $61,721.86
249 $360.04 $392.08 $61,329.78
250 $357.76 $394.37 $60,935.41
251 $355.46 $396.67 $60,538.74
252 $353.14 $398.98 $60,139.76
Total de años: 21
  Usted invertirá: $9,025.49 en su casa en el año 21
$4,387.51 irá al INTERES
$4,637.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $350.82 $401.31 $59,738.45
254 $348.47 $403.65 $59,334.80
255 $346.12 $406.00 $58,928.80
256 $343.75 $408.37 $58,520.42
257 $341.37 $410.76 $58,109.67
258 $338.97 $413.15 $57,696.52
259 $336.56 $415.56 $57,280.95
260 $334.14 $417.99 $56,862.97
261 $331.70 $420.42 $56,442.54
262 $329.25 $422.88 $56,019.67
263 $326.78 $425.34 $55,594.33
264 $324.30 $427.82 $55,166.50
Total de años: 22
  Usted invertirá: $9,025.49 en su casa en el año 22
$4,052.24 irá al INTERES
$4,973.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $321.80 $430.32 $54,736.18
266 $319.29 $432.83 $54,303.35
267 $316.77 $435.35 $53,868.00
268 $314.23 $437.89 $53,430.10
269 $311.68 $440.45 $52,989.65
270 $309.11 $443.02 $52,546.63
271 $306.52 $445.60 $52,101.03
272 $303.92 $448.20 $51,652.83
273 $301.31 $450.82 $51,202.01
274 $298.68 $453.45 $50,748.57
275 $296.03 $456.09 $50,292.48
276 $293.37 $458.75 $49,833.73
Total de años: 23
  Usted invertirá: $9,025.49 en su casa en el año 23
$3,692.72 irá al INTERES
$5,332.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $290.70 $461.43 $49,372.30
278 $288.01 $464.12 $48,908.18
279 $285.30 $466.83 $48,441.35
280 $282.57 $469.55 $47,971.80
281 $279.84 $472.29 $47,499.51
282 $277.08 $475.04 $47,024.47
283 $274.31 $477.82 $46,546.65
284 $271.52 $480.60 $46,066.05
285 $268.72 $483.41 $45,582.65
286 $265.90 $486.23 $45,096.42
287 $263.06 $489.06 $44,607.36
288 $260.21 $491.91 $44,115.44
Total de años: 24
  Usted invertirá: $9,025.49 en su casa en el año 24
$3,307.21 irá al INTERES
$5,718.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $257.34 $494.78 $43,620.66
290 $254.45 $497.67 $43,122.99
291 $251.55 $500.57 $42,622.41
292 $248.63 $503.49 $42,118.92
293 $245.69 $506.43 $41,612.49
294 $242.74 $509.38 $41,103.10
295 $239.77 $512.36 $40,590.75
296 $236.78 $515.35 $40,075.40
297 $233.77 $518.35 $39,557.05
298 $230.75 $521.38 $39,035.68
299 $227.71 $524.42 $38,511.26
300 $224.65 $527.48 $37,983.79
Total de años: 25
  Usted invertirá: $9,025.49 en su casa en el año 25
$2,893.84 irá al INTERES
$6,131.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $221.57 $530.55 $37,453.23
302 $218.48 $533.65 $36,919.59
303 $215.36 $536.76 $36,382.83
304 $212.23 $539.89 $35,842.93
305 $209.08 $543.04 $35,299.89
306 $205.92 $546.21 $34,753.68
307 $202.73 $549.39 $34,204.29
308 $199.53 $552.60 $33,651.69
309 $196.30 $555.82 $33,095.87
310 $193.06 $559.07 $32,536.80
311 $189.80 $562.33 $31,974.48
312 $186.52 $565.61 $31,408.87
Total de años: 26
  Usted invertirá: $9,025.49 en su casa en el año 26
$2,450.58 irá al INTERES
$6,574.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $183.22 $568.91 $30,839.96
314 $179.90 $572.22 $30,267.74
315 $176.56 $575.56 $29,692.18
316 $173.20 $578.92 $29,113.26
317 $169.83 $582.30 $28,530.96
318 $166.43 $585.69 $27,945.26
319 $163.01 $589.11 $27,356.15
320 $159.58 $592.55 $26,763.61
321 $156.12 $596.00 $26,167.60
322 $152.64 $599.48 $25,568.12
323 $149.15 $602.98 $24,965.15
324 $145.63 $606.49 $24,358.65
Total de años: 27
  Usted invertirá: $9,025.49 en su casa en el año 27
$1,975.28 irá al INTERES
$7,050.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $142.09 $610.03 $23,748.62
326 $138.53 $613.59 $23,135.03
327 $134.95 $617.17 $22,517.86
328 $131.35 $620.77 $21,897.09
329 $127.73 $624.39 $21,272.70
330 $124.09 $628.03 $20,644.66
331 $120.43 $631.70 $20,012.97
332 $116.74 $635.38 $19,377.58
333 $113.04 $639.09 $18,738.50
334 $109.31 $642.82 $18,095.68
335 $105.56 $646.57 $17,449.11
336 $101.79 $650.34 $16,798.77
Total de años: 28
  Usted invertirá: $9,025.49 en su casa en el año 28
$1,465.62 irá al INTERES
$7,559.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $97.99 $654.13 $16,144.64
338 $94.18 $657.95 $15,486.70
339 $90.34 $661.79 $14,824.91
340 $86.48 $665.65 $14,159.26
341 $82.60 $669.53 $13,489.74
342 $78.69 $673.43 $12,816.30
343 $74.76 $677.36 $12,138.94
344 $70.81 $681.31 $11,457.62
345 $66.84 $685.29 $10,772.34
346 $62.84 $689.29 $10,083.05
347 $58.82 $693.31 $9,389.74
348 $54.77 $697.35 $8,692.39
Total de años: 29
  Usted invertirá: $9,025.49 en su casa en el año 29
$919.11 irá al INTERES
$8,106.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $50.71 $701.42 $7,990.97
350 $46.61 $705.51 $7,285.46
351 $42.50 $709.63 $6,575.84
352 $38.36 $713.77 $5,862.07
353 $34.20 $717.93 $5,144.14
354 $30.01 $722.12 $4,422.03
355 $25.80 $726.33 $3,695.70
356 $21.56 $730.57 $2,965.13
357 $17.30 $734.83 $2,230.30
358 $13.01 $739.11 $1,491.19
359 $8.70 $743.43 $747.76
360 $4.36 $747.76 $0.00
Total de años: 30
  Usted invertirá: $9,025.49 en su casa en el año 30
$333.10 irá al INTERES
$8,692.39 irá al PRINCIPAL
 

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