Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,600.00
Precio a Financiar: $144,400.00
Pago Mensual: $960.70


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $842.33 $118.36 $144,281.64
2 $841.64 $119.05 $144,162.58
3 $840.95 $119.75 $144,042.83
4 $840.25 $120.45 $143,922.39
5 $839.55 $121.15 $143,801.24
6 $838.84 $121.86 $143,679.38
7 $838.13 $122.57 $143,556.81
8 $837.41 $123.28 $143,433.53
9 $836.70 $124.00 $143,309.53
10 $835.97 $124.72 $143,184.81
11 $835.24 $125.45 $143,059.35
12 $834.51 $126.18 $142,933.17
Total de años: 1
  Usted invertirá: $11,528.36 en su casa en el año 1
$10,061.53 irá al INTERES
$1,466.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $833.78 $126.92 $142,806.25
14 $833.04 $127.66 $142,678.59
15 $832.29 $128.41 $142,550.19
16 $831.54 $129.15 $142,421.03
17 $830.79 $129.91 $142,291.12
18 $830.03 $130.67 $142,160.46
19 $829.27 $131.43 $142,029.03
20 $828.50 $132.19 $141,896.84
21 $827.73 $132.97 $141,763.87
22 $826.96 $133.74 $141,630.13
23 $826.18 $134.52 $141,495.61
24 $825.39 $135.31 $141,360.30
Total de años: 2
  Usted invertirá: $11,528.36 en su casa en el año 2
$9,955.50 irá al INTERES
$1,572.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $824.60 $136.10 $141,224.21
26 $823.81 $136.89 $141,087.32
27 $823.01 $137.69 $140,949.63
28 $822.21 $138.49 $140,811.14
29 $821.40 $139.30 $140,671.84
30 $820.59 $140.11 $140,531.73
31 $819.77 $140.93 $140,390.80
32 $818.95 $141.75 $140,249.05
33 $818.12 $142.58 $140,106.48
34 $817.29 $143.41 $139,963.07
35 $816.45 $144.25 $139,818.82
36 $815.61 $145.09 $139,673.73
Total de años: 3
  Usted invertirá: $11,528.36 en su casa en el año 3
$9,841.79 irá al INTERES
$1,686.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $814.76 $145.93 $139,527.80
38 $813.91 $146.78 $139,381.02
39 $813.06 $147.64 $139,233.38
40 $812.19 $148.50 $139,084.87
41 $811.33 $149.37 $138,935.51
42 $810.46 $150.24 $138,785.27
43 $809.58 $151.12 $138,634.15
44 $808.70 $152.00 $138,482.15
45 $807.81 $152.88 $138,329.27
46 $806.92 $153.78 $138,175.49
47 $806.02 $154.67 $138,020.82
48 $805.12 $155.58 $137,865.24
Total de años: 4
  Usted invertirá: $11,528.36 en su casa en el año 4
$9,719.87 irá al INTERES
$1,808.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $804.21 $156.48 $137,708.76
50 $803.30 $157.40 $137,551.36
51 $802.38 $158.31 $137,393.05
52 $801.46 $159.24 $137,233.81
53 $800.53 $160.17 $137,073.65
54 $799.60 $161.10 $136,912.55
55 $798.66 $162.04 $136,750.51
56 $797.71 $162.99 $136,587.52
57 $796.76 $163.94 $136,423.58
58 $795.80 $164.89 $136,258.69
59 $794.84 $165.85 $136,092.84
60 $793.87 $166.82 $135,926.02
Total de años: 5
  Usted invertirá: $11,528.36 en su casa en el año 5
$9,589.13 irá al INTERES
$1,939.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $792.90 $167.80 $135,758.22
62 $791.92 $168.77 $135,589.45
63 $790.94 $169.76 $135,419.69
64 $789.95 $170.75 $135,248.94
65 $788.95 $171.74 $135,077.20
66 $787.95 $172.75 $134,904.45
67 $786.94 $173.75 $134,730.69
68 $785.93 $174.77 $134,555.93
69 $784.91 $175.79 $134,380.14
70 $783.88 $176.81 $134,203.33
71 $782.85 $177.84 $134,025.48
72 $781.82 $178.88 $133,846.60
Total de años: 6
  Usted invertirá: $11,528.36 en su casa en el año 6
$9,448.95 irá al INTERES
$2,079.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $780.77 $179.92 $133,666.68
74 $779.72 $180.97 $133,485.70
75 $778.67 $182.03 $133,303.67
76 $777.60 $183.09 $133,120.58
77 $776.54 $184.16 $132,936.42
78 $775.46 $185.23 $132,751.19
79 $774.38 $186.31 $132,564.87
80 $773.30 $187.40 $132,377.47
81 $772.20 $188.49 $132,188.97
82 $771.10 $189.59 $131,999.38
83 $770.00 $190.70 $131,808.68
84 $768.88 $191.81 $131,616.87
Total de años: 7
  Usted invertirá: $11,528.36 en su casa en el año 7
$9,298.63 irá al INTERES
$2,229.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $767.77 $192.93 $131,423.93
86 $766.64 $194.06 $131,229.88
87 $765.51 $195.19 $131,034.69
88 $764.37 $196.33 $130,838.36
89 $763.22 $197.47 $130,640.89
90 $762.07 $198.62 $130,442.26
91 $760.91 $199.78 $130,242.48
92 $759.75 $200.95 $130,041.53
93 $758.58 $202.12 $129,839.41
94 $757.40 $203.30 $129,636.11
95 $756.21 $204.49 $129,431.62
96 $755.02 $205.68 $129,225.94
Total de años: 8
  Usted invertirá: $11,528.36 en su casa en el año 8
$9,137.44 irá al INTERES
$2,390.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $753.82 $206.88 $129,019.06
98 $752.61 $208.09 $128,810.98
99 $751.40 $209.30 $128,601.68
100 $750.18 $210.52 $128,391.16
101 $748.95 $211.75 $128,179.41
102 $747.71 $212.98 $127,966.43
103 $746.47 $214.23 $127,752.20
104 $745.22 $215.48 $127,536.72
105 $743.96 $216.73 $127,319.99
106 $742.70 $218.00 $127,102.00
107 $741.43 $219.27 $126,882.73
108 $740.15 $220.55 $126,662.18
Total de años: 9
  Usted invertirá: $11,528.36 en su casa en el año 9
$8,964.60 irá al INTERES
$2,563.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $738.86 $221.83 $126,440.35
110 $737.57 $223.13 $126,217.22
111 $736.27 $224.43 $125,992.79
112 $734.96 $225.74 $125,767.05
113 $733.64 $227.06 $125,539.99
114 $732.32 $228.38 $125,311.61
115 $730.98 $229.71 $125,081.90
116 $729.64 $231.05 $124,850.85
117 $728.30 $232.40 $124,618.45
118 $726.94 $233.76 $124,384.69
119 $725.58 $235.12 $124,149.57
120 $724.21 $236.49 $123,913.08
Total de años: 10
  Usted invertirá: $11,528.36 en su casa en el año 10
$8,779.26 irá al INTERES
$2,749.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $722.83 $237.87 $123,675.21
122 $721.44 $239.26 $123,435.95
123 $720.04 $240.65 $123,195.30
124 $718.64 $242.06 $122,953.24
125 $717.23 $243.47 $122,709.77
126 $715.81 $244.89 $122,464.88
127 $714.38 $246.32 $122,218.56
128 $712.94 $247.76 $121,970.81
129 $711.50 $249.20 $121,721.61
130 $710.04 $250.65 $121,470.95
131 $708.58 $252.12 $121,218.84
132 $707.11 $253.59 $120,965.25
Total de años: 11
  Usted invertirá: $11,528.36 en su casa en el año 11
$8,580.53 irá al INTERES
$2,947.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $705.63 $255.07 $120,710.19
134 $704.14 $256.55 $120,453.63
135 $702.65 $258.05 $120,195.58
136 $701.14 $259.56 $119,936.02
137 $699.63 $261.07 $119,674.95
138 $698.10 $262.59 $119,412.36
139 $696.57 $264.12 $119,148.24
140 $695.03 $265.67 $118,882.57
141 $693.48 $267.22 $118,615.36
142 $691.92 $268.77 $118,346.58
143 $690.36 $270.34 $118,076.24
144 $688.78 $271.92 $117,804.32
Total de años: 12
  Usted invertirá: $11,528.36 en su casa en el año 12
$8,367.43 irá al INTERES
$3,160.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $687.19 $273.50 $117,530.82
146 $685.60 $275.10 $117,255.72
147 $683.99 $276.71 $116,979.01
148 $682.38 $278.32 $116,700.69
149 $680.75 $279.94 $116,420.75
150 $679.12 $281.58 $116,139.17
151 $677.48 $283.22 $115,855.96
152 $675.83 $284.87 $115,571.09
153 $674.16 $286.53 $115,284.55
154 $672.49 $288.20 $114,996.35
155 $670.81 $289.88 $114,706.46
156 $669.12 $291.58 $114,414.89
Total de años: 13
  Usted invertirá: $11,528.36 en su casa en el año 13
$8,138.93 irá al INTERES
$3,389.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $667.42 $293.28 $114,121.61
158 $665.71 $294.99 $113,826.62
159 $663.99 $296.71 $113,529.92
160 $662.26 $298.44 $113,231.48
161 $660.52 $300.18 $112,931.30
162 $658.77 $301.93 $112,629.37
163 $657.00 $303.69 $112,325.67
164 $655.23 $305.46 $112,020.21
165 $653.45 $307.25 $111,712.97
166 $651.66 $309.04 $111,403.93
167 $649.86 $310.84 $111,093.09
168 $648.04 $312.65 $110,780.43
Total de años: 14
  Usted invertirá: $11,528.36 en su casa en el año 14
$7,893.91 irá al INTERES
$3,634.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $646.22 $314.48 $110,465.96
170 $644.38 $316.31 $110,149.64
171 $642.54 $318.16 $109,831.49
172 $640.68 $320.01 $109,511.47
173 $638.82 $321.88 $109,189.59
174 $636.94 $323.76 $108,865.84
175 $635.05 $325.65 $108,540.19
176 $633.15 $327.55 $108,212.64
177 $631.24 $329.46 $107,883.19
178 $629.32 $331.38 $107,551.81
179 $627.39 $333.31 $107,218.50
180 $625.44 $335.26 $106,883.24
Total de años: 15
  Usted invertirá: $11,528.36 en su casa en el año 15
$7,631.17 irá al INTERES
$3,897.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $623.49 $337.21 $106,546.03
182 $621.52 $339.18 $106,206.85
183 $619.54 $341.16 $105,865.70
184 $617.55 $343.15 $105,522.55
185 $615.55 $345.15 $105,177.40
186 $613.53 $347.16 $104,830.24
187 $611.51 $349.19 $104,481.05
188 $609.47 $351.22 $104,129.83
189 $607.42 $353.27 $103,776.56
190 $605.36 $355.33 $103,421.22
191 $603.29 $357.41 $103,063.82
192 $601.21 $359.49 $102,704.32
Total de años: 16
  Usted invertirá: $11,528.36 en su casa en el año 16
$7,349.44 irá al INTERES
$4,178.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $599.11 $361.59 $102,342.74
194 $597.00 $363.70 $101,979.04
195 $594.88 $365.82 $101,613.22
196 $592.74 $367.95 $101,245.27
197 $590.60 $370.10 $100,875.17
198 $588.44 $372.26 $100,502.91
199 $586.27 $374.43 $100,128.48
200 $584.08 $376.61 $99,751.86
201 $581.89 $378.81 $99,373.05
202 $579.68 $381.02 $98,992.03
203 $577.45 $383.24 $98,608.79
204 $575.22 $385.48 $98,223.31
Total de años: 17
  Usted invertirá: $11,528.36 en su casa en el año 17
$7,047.35 irá al INTERES
$4,481.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $572.97 $387.73 $97,835.58
206 $570.71 $389.99 $97,445.59
207 $568.43 $392.26 $97,053.33
208 $566.14 $394.55 $96,658.78
209 $563.84 $396.85 $96,261.92
210 $561.53 $399.17 $95,862.75
211 $559.20 $401.50 $95,461.26
212 $556.86 $403.84 $95,057.42
213 $554.50 $406.20 $94,651.22
214 $552.13 $408.56 $94,242.66
215 $549.75 $410.95 $93,831.71
216 $547.35 $413.35 $93,418.36
Total de años: 18
  Usted invertirá: $11,528.36 en su casa en el año 18
$6,723.42 irá al INTERES
$4,804.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $544.94 $415.76 $93,002.61
218 $542.52 $418.18 $92,584.43
219 $540.08 $420.62 $92,163.81
220 $537.62 $423.07 $91,740.73
221 $535.15 $425.54 $91,315.19
222 $532.67 $428.02 $90,887.16
223 $530.18 $430.52 $90,456.64
224 $527.66 $433.03 $90,023.61
225 $525.14 $435.56 $89,588.05
226 $522.60 $438.10 $89,149.95
227 $520.04 $440.66 $88,709.29
228 $517.47 $443.23 $88,266.07
Total de años: 19
  Usted invertirá: $11,528.36 en su casa en el año 19
$6,376.07 irá al INTERES
$5,152.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $514.89 $445.81 $87,820.26
230 $512.28 $448.41 $87,371.85
231 $509.67 $451.03 $86,920.82
232 $507.04 $453.66 $86,467.16
233 $504.39 $456.31 $86,010.85
234 $501.73 $458.97 $85,551.89
235 $499.05 $461.64 $85,090.24
236 $496.36 $464.34 $84,625.91
237 $493.65 $467.05 $84,158.86
238 $490.93 $469.77 $83,689.09
239 $488.19 $472.51 $83,216.58
240 $485.43 $475.27 $82,741.31
Total de años: 20
  Usted invertirá: $11,528.36 en su casa en el año 20
$6,003.61 irá al INTERES
$5,524.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $482.66 $478.04 $82,263.27
242 $479.87 $480.83 $81,782.45
243 $477.06 $483.63 $81,298.81
244 $474.24 $486.45 $80,812.36
245 $471.41 $489.29 $80,323.07
246 $468.55 $492.15 $79,830.92
247 $465.68 $495.02 $79,335.91
248 $462.79 $497.90 $78,838.00
249 $459.89 $500.81 $78,337.19
250 $456.97 $503.73 $77,833.46
251 $454.03 $506.67 $77,326.80
252 $451.07 $509.62 $76,817.17
Total de años: 21
  Usted invertirá: $11,528.36 en su casa en el año 21
$5,604.22 irá al INTERES
$5,924.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $448.10 $512.60 $76,304.58
254 $445.11 $515.59 $75,788.99
255 $442.10 $518.59 $75,270.39
256 $439.08 $521.62 $74,748.77
257 $436.03 $524.66 $74,224.11
258 $432.97 $527.72 $73,696.39
259 $429.90 $530.80 $73,165.59
260 $426.80 $533.90 $72,631.69
261 $423.68 $537.01 $72,094.68
262 $420.55 $540.14 $71,554.53
263 $417.40 $543.30 $71,011.24
264 $414.23 $546.46 $70,464.77
Total de años: 22
  Usted invertirá: $11,528.36 en su casa en el año 22
$5,175.96 irá al INTERES
$6,352.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $411.04 $549.65 $69,915.12
266 $407.84 $552.86 $69,362.26
267 $404.61 $556.08 $68,806.18
268 $401.37 $559.33 $68,246.85
269 $398.11 $562.59 $67,684.26
270 $394.82 $565.87 $67,118.39
271 $391.52 $569.17 $66,549.22
272 $388.20 $572.49 $65,976.72
273 $384.86 $575.83 $65,400.89
274 $381.51 $579.19 $64,821.70
275 $378.13 $582.57 $64,239.13
276 $374.73 $585.97 $63,653.16
Total de años: 23
  Usted invertirá: $11,528.36 en su casa en el año 23
$4,716.75 irá al INTERES
$6,811.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $371.31 $589.39 $63,063.78
278 $367.87 $592.82 $62,470.95
279 $364.41 $596.28 $61,874.67
280 $360.94 $599.76 $61,274.91
281 $357.44 $603.26 $60,671.65
282 $353.92 $606.78 $60,064.87
283 $350.38 $610.32 $59,454.55
284 $346.82 $613.88 $58,840.67
285 $343.24 $617.46 $58,223.21
286 $339.64 $621.06 $57,602.15
287 $336.01 $624.68 $56,977.47
288 $332.37 $628.33 $56,349.14
Total de años: 24
  Usted invertirá: $11,528.36 en su casa en el año 24
$4,224.34 irá al INTERES
$7,304.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $328.70 $631.99 $55,717.14
290 $325.02 $635.68 $55,081.46
291 $321.31 $639.39 $54,442.08
292 $317.58 $643.12 $53,798.96
293 $313.83 $646.87 $53,152.09
294 $310.05 $650.64 $52,501.44
295 $306.26 $654.44 $51,847.01
296 $302.44 $658.26 $51,188.75
297 $298.60 $662.10 $50,526.65
298 $294.74 $665.96 $49,860.70
299 $290.85 $669.84 $49,190.85
300 $286.95 $673.75 $48,517.10
Total de años: 25
  Usted invertirá: $11,528.36 en su casa en el año 25
$3,696.33 irá al INTERES
$7,832.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $283.02 $677.68 $47,839.42
302 $279.06 $681.63 $47,157.79
303 $275.09 $685.61 $46,472.18
304 $271.09 $689.61 $45,782.57
305 $267.06 $693.63 $45,088.94
306 $263.02 $697.68 $44,391.26
307 $258.95 $701.75 $43,689.51
308 $254.86 $705.84 $42,983.67
309 $250.74 $709.96 $42,273.71
310 $246.60 $714.10 $41,559.61
311 $242.43 $718.27 $40,841.35
312 $238.24 $722.46 $40,118.89
Total de años: 26
  Usted invertirá: $11,528.36 en su casa en el año 26
$3,130.15 irá al INTERES
$8,398.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $234.03 $726.67 $39,392.22
314 $229.79 $730.91 $38,661.31
315 $225.52 $735.17 $37,926.14
316 $221.24 $739.46 $37,186.68
317 $216.92 $743.77 $36,442.91
318 $212.58 $748.11 $35,694.79
319 $208.22 $752.48 $34,942.31
320 $203.83 $756.87 $34,185.45
321 $199.42 $761.28 $33,424.17
322 $194.97 $765.72 $32,658.44
323 $190.51 $770.19 $31,888.25
324 $186.01 $774.68 $31,113.57
Total de años: 27
  Usted invertirá: $11,528.36 en su casa en el año 27
$2,523.04 irá al INTERES
$9,005.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $181.50 $779.20 $30,334.37
326 $176.95 $783.75 $29,550.63
327 $172.38 $788.32 $28,762.31
328 $167.78 $792.92 $27,969.39
329 $163.15 $797.54 $27,171.85
330 $158.50 $802.19 $26,369.65
331 $153.82 $806.87 $25,562.78
332 $149.12 $811.58 $24,751.20
333 $144.38 $816.31 $23,934.89
334 $139.62 $821.08 $23,113.81
335 $134.83 $825.87 $22,287.94
336 $130.01 $830.68 $21,457.26
Total de años: 28
  Usted invertirá: $11,528.36 en su casa en el año 28
$1,872.05 irá al INTERES
$9,656.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $125.17 $835.53 $20,621.73
338 $120.29 $840.40 $19,781.33
339 $115.39 $845.31 $18,936.02
340 $110.46 $850.24 $18,085.78
341 $105.50 $855.20 $17,230.59
342 $100.51 $860.19 $16,370.40
343 $95.49 $865.20 $15,505.20
344 $90.45 $870.25 $14,634.95
345 $85.37 $875.33 $13,759.62
346 $80.26 $880.43 $12,879.19
347 $75.13 $885.57 $11,993.62
348 $69.96 $890.73 $11,102.89
Total de años: 29
  Usted invertirá: $11,528.36 en su casa en el año 29
$1,173.99 irá al INTERES
$10,354.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $64.77 $895.93 $10,206.96
350 $59.54 $901.16 $9,305.80
351 $54.28 $906.41 $8,399.39
352 $49.00 $911.70 $7,487.69
353 $43.68 $917.02 $6,570.67
354 $38.33 $922.37 $5,648.30
355 $32.95 $927.75 $4,720.55
356 $27.54 $933.16 $3,787.39
357 $22.09 $938.60 $2,848.79
358 $16.62 $944.08 $1,904.71
359 $11.11 $949.59 $955.13
360 $5.57 $955.13 $0.00
Total de años: 30
  Usted invertirá: $11,528.36 en su casa en el año 30
$425.47 irá al INTERES
$11,102.89 irá al PRINCIPAL
 

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