Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,475.00
Precio a Financiar: $123,025.00
Pago Mensual: $818.49


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $717.65 $100.84 $122,924.16
2 $717.06 $101.43 $122,822.73
3 $716.47 $102.02 $122,720.70
4 $715.87 $102.62 $122,618.09
5 $715.27 $103.22 $122,514.87
6 $714.67 $103.82 $122,411.05
7 $714.06 $104.42 $122,306.63
8 $713.46 $105.03 $122,201.59
9 $712.84 $105.65 $122,095.95
10 $712.23 $106.26 $121,989.69
11 $711.61 $106.88 $121,882.81
12 $710.98 $107.51 $121,775.30
Total de años: 1
  Usted invertirá: $9,821.86 en su casa en el año 1
$8,572.16 irá al INTERES
$1,249.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $710.36 $108.13 $121,667.17
14 $709.73 $108.76 $121,558.40
15 $709.09 $109.40 $121,449.01
16 $708.45 $110.04 $121,338.97
17 $707.81 $110.68 $121,228.29
18 $707.17 $111.32 $121,116.97
19 $706.52 $111.97 $121,005.00
20 $705.86 $112.63 $120,892.37
21 $705.21 $113.28 $120,779.09
22 $704.54 $113.94 $120,665.14
23 $703.88 $114.61 $120,550.54
24 $703.21 $115.28 $120,435.26
Total de años: 2
  Usted invertirá: $9,821.86 en su casa en el año 2
$8,481.82 irá al INTERES
$1,340.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $702.54 $115.95 $120,319.31
26 $701.86 $116.63 $120,202.68
27 $701.18 $117.31 $120,085.38
28 $700.50 $117.99 $119,967.39
29 $699.81 $118.68 $119,848.71
30 $699.12 $119.37 $119,729.34
31 $698.42 $120.07 $119,609.27
32 $697.72 $120.77 $119,488.50
33 $697.02 $121.47 $119,367.03
34 $696.31 $122.18 $119,244.85
35 $695.59 $122.89 $119,121.96
36 $694.88 $123.61 $118,998.35
Total de años: 3
  Usted invertirá: $9,821.86 en su casa en el año 3
$8,384.95 irá al INTERES
$1,436.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $694.16 $124.33 $118,874.01
38 $693.43 $125.06 $118,748.96
39 $692.70 $125.79 $118,623.17
40 $691.97 $126.52 $118,496.65
41 $691.23 $127.26 $118,369.39
42 $690.49 $128.00 $118,241.39
43 $689.74 $128.75 $118,112.65
44 $688.99 $129.50 $117,983.15
45 $688.24 $130.25 $117,852.90
46 $687.48 $131.01 $117,721.88
47 $686.71 $131.78 $117,590.11
48 $685.94 $132.55 $117,457.56
Total de años: 4
  Usted invertirá: $9,821.86 en su casa en el año 4
$8,281.07 irá al INTERES
$1,540.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $685.17 $133.32 $117,324.24
50 $684.39 $134.10 $117,190.14
51 $683.61 $134.88 $117,055.26
52 $682.82 $135.67 $116,919.60
53 $682.03 $136.46 $116,783.14
54 $681.23 $137.25 $116,645.89
55 $680.43 $138.05 $116,507.83
56 $679.63 $138.86 $116,368.97
57 $678.82 $139.67 $116,229.30
58 $678.00 $140.48 $116,088.82
59 $677.18 $141.30 $115,947.52
60 $676.36 $142.13 $115,805.39
Total de años: 5
  Usted invertirá: $9,821.86 en su casa en el año 5
$8,169.69 irá al INTERES
$1,652.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $675.53 $142.96 $115,662.43
62 $674.70 $143.79 $115,518.64
63 $673.86 $144.63 $115,374.01
64 $673.02 $145.47 $115,228.54
65 $672.17 $146.32 $115,082.22
66 $671.31 $147.18 $114,935.04
67 $670.45 $148.03 $114,787.01
68 $669.59 $148.90 $114,638.11
69 $668.72 $149.77 $114,488.34
70 $667.85 $150.64 $114,337.70
71 $666.97 $151.52 $114,186.18
72 $666.09 $152.40 $114,033.78
Total de años: 6
  Usted invertirá: $9,821.86 en su casa en el año 6
$8,050.25 irá al INTERES
$1,771.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $665.20 $153.29 $113,880.49
74 $664.30 $154.19 $113,726.31
75 $663.40 $155.08 $113,571.22
76 $662.50 $155.99 $113,415.23
77 $661.59 $156.90 $113,258.33
78 $660.67 $157.81 $113,100.52
79 $659.75 $158.74 $112,941.78
80 $658.83 $159.66 $112,782.12
81 $657.90 $160.59 $112,621.53
82 $656.96 $161.53 $112,460.00
83 $656.02 $162.47 $112,297.53
84 $655.07 $163.42 $112,134.11
Total de años: 7
  Usted invertirá: $9,821.86 en su casa en el año 7
$7,922.18 irá al INTERES
$1,899.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $654.12 $164.37 $111,969.73
86 $653.16 $165.33 $111,804.40
87 $652.19 $166.30 $111,638.11
88 $651.22 $167.27 $111,470.84
89 $650.25 $168.24 $111,302.60
90 $649.27 $169.22 $111,133.37
91 $648.28 $170.21 $110,963.16
92 $647.29 $171.20 $110,791.96
93 $646.29 $172.20 $110,619.76
94 $645.28 $173.21 $110,446.55
95 $644.27 $174.22 $110,272.34
96 $643.26 $175.23 $110,097.10
Total de años: 8
  Usted invertirá: $9,821.86 en su casa en el año 8
$7,784.86 irá al INTERES
$2,037.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $642.23 $176.26 $109,920.85
98 $641.20 $177.28 $109,743.56
99 $640.17 $178.32 $109,565.25
100 $639.13 $179.36 $109,385.89
101 $638.08 $180.40 $109,205.48
102 $637.03 $181.46 $109,024.03
103 $635.97 $182.51 $108,841.51
104 $634.91 $183.58 $108,657.93
105 $633.84 $184.65 $108,473.28
106 $632.76 $185.73 $108,287.56
107 $631.68 $186.81 $108,100.74
108 $630.59 $187.90 $107,912.84
Total de años: 9
  Usted invertirá: $9,821.86 en su casa en el año 9
$7,637.60 irá al INTERES
$2,184.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $629.49 $189.00 $107,723.85
110 $628.39 $190.10 $107,533.75
111 $627.28 $191.21 $107,342.54
112 $626.16 $192.32 $107,150.22
113 $625.04 $193.45 $106,956.77
114 $623.91 $194.57 $106,762.20
115 $622.78 $195.71 $106,566.49
116 $621.64 $196.85 $106,369.64
117 $620.49 $198.00 $106,171.64
118 $619.33 $199.15 $105,972.48
119 $618.17 $200.32 $105,772.17
120 $617.00 $201.48 $105,570.68
Total de años: 10
  Usted invertirá: $9,821.86 en su casa en el año 10
$7,479.70 irá al INTERES
$2,342.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $615.83 $202.66 $105,368.03
122 $614.65 $203.84 $105,164.18
123 $613.46 $205.03 $104,959.15
124 $612.26 $206.23 $104,752.93
125 $611.06 $207.43 $104,545.50
126 $609.85 $208.64 $104,336.86
127 $608.63 $209.86 $104,127.00
128 $607.41 $211.08 $103,915.92
129 $606.18 $212.31 $103,703.61
130 $604.94 $213.55 $103,490.06
131 $603.69 $214.80 $103,275.26
132 $602.44 $216.05 $103,059.21
Total de años: 11
  Usted invertirá: $9,821.86 en su casa en el año 11
$7,310.39 irá al INTERES
$2,511.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $601.18 $217.31 $102,841.90
134 $599.91 $218.58 $102,623.32
135 $598.64 $219.85 $102,403.47
136 $597.35 $221.13 $102,182.34
137 $596.06 $222.42 $101,959.91
138 $594.77 $223.72 $101,736.19
139 $593.46 $225.03 $101,511.16
140 $592.15 $226.34 $101,284.82
141 $590.83 $227.66 $101,057.16
142 $589.50 $228.99 $100,828.17
143 $588.16 $230.32 $100,597.85
144 $586.82 $231.67 $100,366.18
Total de años: 12
  Usted invertirá: $9,821.86 en su casa en el año 12
$7,128.83 irá al INTERES
$2,693.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $585.47 $233.02 $100,133.16
146 $584.11 $234.38 $99,898.78
147 $582.74 $235.75 $99,663.04
148 $581.37 $237.12 $99,425.92
149 $579.98 $238.50 $99,187.41
150 $578.59 $239.90 $98,947.52
151 $577.19 $241.29 $98,706.23
152 $575.79 $242.70 $98,463.52
153 $574.37 $244.12 $98,219.41
154 $572.95 $245.54 $97,973.86
155 $571.51 $246.97 $97,726.89
156 $570.07 $248.41 $97,478.47
Total de años: 13
  Usted invertirá: $9,821.86 en su casa en el año 13
$6,934.15 irá al INTERES
$2,887.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $568.62 $249.86 $97,228.61
158 $567.17 $251.32 $96,977.29
159 $565.70 $252.79 $96,724.50
160 $564.23 $254.26 $96,470.24
161 $562.74 $255.75 $96,214.49
162 $561.25 $257.24 $95,957.26
163 $559.75 $258.74 $95,698.52
164 $558.24 $260.25 $95,438.27
165 $556.72 $261.77 $95,176.51
166 $555.20 $263.29 $94,913.21
167 $553.66 $264.83 $94,648.39
168 $552.12 $266.37 $94,382.01
Total de años: 14
  Usted invertirá: $9,821.86 en su casa en el año 14
$6,725.40 irá al INTERES
$3,096.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $550.56 $267.93 $94,114.09
170 $549.00 $269.49 $93,844.60
171 $547.43 $271.06 $93,573.54
172 $545.85 $272.64 $93,300.89
173 $544.26 $274.23 $93,026.66
174 $542.66 $275.83 $92,750.83
175 $541.05 $277.44 $92,473.39
176 $539.43 $279.06 $92,194.33
177 $537.80 $280.69 $91,913.64
178 $536.16 $282.33 $91,631.31
179 $534.52 $283.97 $91,347.34
180 $532.86 $285.63 $91,061.71
Total de años: 15
  Usted invertirá: $9,821.86 en su casa en el año 15
$6,501.56 irá al INTERES
$3,320.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $531.19 $287.30 $90,774.42
182 $529.52 $288.97 $90,485.44
183 $527.83 $290.66 $90,194.79
184 $526.14 $292.35 $89,902.44
185 $524.43 $294.06 $89,608.38
186 $522.72 $295.77 $89,312.60
187 $520.99 $297.50 $89,015.11
188 $519.25 $299.23 $88,715.87
189 $517.51 $300.98 $88,414.89
190 $515.75 $302.73 $88,112.16
191 $513.99 $304.50 $87,807.66
192 $512.21 $306.28 $87,501.38
Total de años: 16
  Usted invertirá: $9,821.86 en su casa en el año 16
$6,261.53 irá al INTERES
$3,560.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $510.42 $308.06 $87,193.32
194 $508.63 $309.86 $86,883.46
195 $506.82 $311.67 $86,571.79
196 $505.00 $313.49 $86,258.30
197 $503.17 $315.31 $85,942.99
198 $501.33 $317.15 $85,625.83
199 $499.48 $319.00 $85,306.83
200 $497.62 $320.87 $84,985.96
201 $495.75 $322.74 $84,663.23
202 $493.87 $324.62 $84,338.61
203 $491.98 $326.51 $84,012.09
204 $490.07 $328.42 $83,683.68
Total de años: 17
  Usted invertirá: $9,821.86 en su casa en el año 17
$6,004.16 irá al INTERES
$3,817.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $488.15 $330.33 $83,353.34
206 $486.23 $332.26 $83,021.08
207 $484.29 $334.20 $82,686.88
208 $482.34 $336.15 $82,350.73
209 $480.38 $338.11 $82,012.63
210 $478.41 $340.08 $81,672.54
211 $476.42 $342.07 $81,330.48
212 $474.43 $344.06 $80,986.42
213 $472.42 $346.07 $80,640.35
214 $470.40 $348.09 $80,292.26
215 $468.37 $350.12 $79,942.15
216 $466.33 $352.16 $79,589.99
Total de años: 18
  Usted invertirá: $9,821.86 en su casa en el año 18
$5,728.17 irá al INTERES
$4,093.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $464.27 $354.21 $79,235.77
218 $462.21 $356.28 $78,879.50
219 $460.13 $358.36 $78,521.14
220 $458.04 $360.45 $78,160.69
221 $455.94 $362.55 $77,798.14
222 $453.82 $364.67 $77,433.47
223 $451.70 $366.79 $77,066.68
224 $449.56 $368.93 $76,697.75
225 $447.40 $371.08 $76,326.66
226 $445.24 $373.25 $75,953.41
227 $443.06 $375.43 $75,577.98
228 $440.87 $377.62 $75,200.37
Total de años: 19
  Usted invertirá: $9,821.86 en su casa en el año 19
$5,432.24 irá al INTERES
$4,389.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $438.67 $379.82 $74,820.55
230 $436.45 $382.04 $74,438.51
231 $434.22 $384.26 $74,054.25
232 $431.98 $386.51 $73,667.74
233 $429.73 $388.76 $73,278.98
234 $427.46 $391.03 $72,887.96
235 $425.18 $393.31 $72,494.65
236 $422.89 $395.60 $72,099.04
237 $420.58 $397.91 $71,701.13
238 $418.26 $400.23 $71,300.90
239 $415.92 $402.57 $70,898.34
240 $413.57 $404.91 $70,493.42
Total de años: 20
  Usted invertirá: $9,821.86 en su casa en el año 20
$5,114.91 irá al INTERES
$4,706.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $411.21 $407.28 $70,086.14
242 $408.84 $409.65 $69,676.49
243 $406.45 $412.04 $69,264.45
244 $404.04 $414.45 $68,850.00
245 $401.63 $416.86 $68,433.14
246 $399.19 $419.30 $68,013.85
247 $396.75 $421.74 $67,592.10
248 $394.29 $424.20 $67,167.90
249 $391.81 $426.68 $66,741.23
250 $389.32 $429.16 $66,312.06
251 $386.82 $431.67 $65,880.40
252 $384.30 $434.19 $65,446.21
Total de años: 21
  Usted invertirá: $9,821.86 en su casa en el año 21
$4,774.65 irá al INTERES
$5,047.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $381.77 $436.72 $65,009.49
254 $379.22 $439.27 $64,570.22
255 $376.66 $441.83 $64,128.40
256 $374.08 $444.41 $63,683.99
257 $371.49 $447.00 $63,236.99
258 $368.88 $449.61 $62,787.38
259 $366.26 $452.23 $62,335.16
260 $363.62 $454.87 $61,880.29
261 $360.97 $457.52 $61,422.77
262 $358.30 $460.19 $60,962.58
263 $355.62 $462.87 $60,499.71
264 $352.91 $465.57 $60,034.13
Total de años: 22
  Usted invertirá: $9,821.86 en su casa en el año 22
$4,409.79 irá al INTERES
$5,412.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $350.20 $468.29 $59,565.84
266 $347.47 $471.02 $59,094.82
267 $344.72 $473.77 $58,621.05
268 $341.96 $476.53 $58,144.52
269 $339.18 $479.31 $57,665.21
270 $336.38 $482.11 $57,183.10
271 $333.57 $484.92 $56,698.18
272 $330.74 $487.75 $56,210.43
273 $327.89 $490.59 $55,719.84
274 $325.03 $493.46 $55,226.38
275 $322.15 $496.33 $54,730.05
276 $319.26 $499.23 $54,230.82
Total de años: 23
  Usted invertirá: $9,821.86 en su casa en el año 23
$4,018.55 irá al INTERES
$5,803.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $316.35 $502.14 $53,728.68
278 $313.42 $505.07 $53,223.61
279 $310.47 $508.02 $52,715.59
280 $307.51 $510.98 $52,204.61
281 $304.53 $513.96 $51,690.65
282 $301.53 $516.96 $51,173.69
283 $298.51 $519.98 $50,653.71
284 $295.48 $523.01 $50,130.70
285 $292.43 $526.06 $49,604.64
286 $289.36 $529.13 $49,075.52
287 $286.27 $532.21 $48,543.30
288 $283.17 $535.32 $48,007.98
Total de años: 24
  Usted invertirá: $9,821.86 en su casa en el año 24
$3,599.02 irá al INTERES
$6,222.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $280.05 $538.44 $47,469.54
290 $276.91 $541.58 $46,927.96
291 $273.75 $544.74 $46,383.22
292 $270.57 $547.92 $45,835.30
293 $267.37 $551.12 $45,284.18
294 $264.16 $554.33 $44,729.85
295 $260.92 $557.56 $44,172.28
296 $257.67 $560.82 $43,611.47
297 $254.40 $564.09 $43,047.38
298 $251.11 $567.38 $42,480.00
299 $247.80 $570.69 $41,909.31
300 $244.47 $574.02 $41,335.30
Total de años: 25
  Usted invertirá: $9,821.86 en su casa en el año 25
$3,149.17 irá al INTERES
$6,672.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $241.12 $577.37 $40,757.93
302 $237.75 $580.73 $40,177.20
303 $234.37 $584.12 $39,593.07
304 $230.96 $587.53 $39,005.55
305 $227.53 $590.96 $38,414.59
306 $224.09 $594.40 $37,820.19
307 $220.62 $597.87 $37,222.32
308 $217.13 $601.36 $36,620.96
309 $213.62 $604.87 $36,016.09
310 $210.09 $608.39 $35,407.70
311 $206.54 $611.94 $34,795.75
312 $202.98 $615.51 $34,180.24
Total de años: 26
  Usted invertirá: $9,821.86 en su casa en el año 26
$2,666.81 irá al INTERES
$7,155.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $199.38 $619.10 $33,561.14
314 $195.77 $622.72 $32,938.42
315 $192.14 $626.35 $32,312.07
316 $188.49 $630.00 $31,682.07
317 $184.81 $633.68 $31,048.40
318 $181.12 $637.37 $30,411.02
319 $177.40 $641.09 $29,769.93
320 $173.66 $644.83 $29,125.10
321 $169.90 $648.59 $28,476.51
322 $166.11 $652.38 $27,824.13
323 $162.31 $656.18 $27,167.95
324 $158.48 $660.01 $26,507.95
Total de años: 27
  Usted invertirá: $9,821.86 en su casa en el año 27
$2,149.57 irá al INTERES
$7,672.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $154.63 $663.86 $25,844.09
326 $150.76 $667.73 $25,176.36
327 $146.86 $671.63 $24,504.73
328 $142.94 $675.54 $23,829.18
329 $139.00 $679.48 $23,149.70
330 $135.04 $683.45 $22,466.25
331 $131.05 $687.44 $21,778.82
332 $127.04 $691.45 $21,087.37
333 $123.01 $695.48 $20,391.89
334 $118.95 $699.54 $19,692.36
335 $114.87 $703.62 $18,988.74
336 $110.77 $707.72 $18,281.02
Total de años: 28
  Usted invertirá: $9,821.86 en su casa en el año 28
$1,594.94 irá al INTERES
$8,226.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $106.64 $711.85 $17,569.17
338 $102.49 $716.00 $16,853.17
339 $98.31 $720.18 $16,132.99
340 $94.11 $724.38 $15,408.61
341 $89.88 $728.60 $14,680.01
342 $85.63 $732.86 $13,947.15
343 $81.36 $737.13 $13,210.02
344 $77.06 $741.43 $12,468.59
345 $72.73 $745.75 $11,722.84
346 $68.38 $750.11 $10,972.73
347 $64.01 $754.48 $10,218.25
348 $59.61 $758.88 $9,459.37
Total de años: 29
  Usted invertirá: $9,821.86 en su casa en el año 29
$1,000.21 irá al INTERES
$8,821.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $55.18 $763.31 $8,696.06
350 $50.73 $767.76 $7,928.30
351 $46.25 $772.24 $7,156.06
352 $41.74 $776.74 $6,379.31
353 $37.21 $781.28 $5,598.04
354 $32.66 $785.83 $4,812.20
355 $28.07 $790.42 $4,021.79
356 $23.46 $795.03 $3,226.76
357 $18.82 $799.67 $2,427.09
358 $14.16 $804.33 $1,622.76
359 $9.47 $809.02 $813.74
360 $4.75 $813.74 $0.00
Total de años: 30
  Usted invertirá: $9,821.86 en su casa en el año 30
$362.49 irá al INTERES
$9,459.37 irá al PRINCIPAL
 

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