Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $9,750.00
Precio a Financiar: $185,250.00
Pago Mensual: $1,232.47


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1,080.63 $151.85 $185,098.15
2 $1,079.74 $152.73 $184,945.42
3 $1,078.85 $153.62 $184,791.79
4 $1,077.95 $154.52 $184,637.27
5 $1,077.05 $155.42 $184,481.85
6 $1,076.14 $156.33 $184,325.52
7 $1,075.23 $157.24 $184,168.28
8 $1,074.31 $158.16 $184,010.12
9 $1,073.39 $159.08 $183,851.04
10 $1,072.46 $160.01 $183,691.03
11 $1,071.53 $160.94 $183,530.09
12 $1,070.59 $161.88 $183,368.21
Total de años: 1
  Usted invertirá: $14,789.67 en su casa en el año 1
$12,907.89 irá al INTERES
$1,881.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $1,069.65 $162.82 $183,205.39
14 $1,068.70 $163.77 $183,041.61
15 $1,067.74 $164.73 $182,876.88
16 $1,066.78 $165.69 $182,711.19
17 $1,065.82 $166.66 $182,544.53
18 $1,064.84 $167.63 $182,376.90
19 $1,063.87 $168.61 $182,208.30
20 $1,062.88 $169.59 $182,038.71
21 $1,061.89 $170.58 $181,868.12
22 $1,060.90 $171.58 $181,696.55
23 $1,059.90 $172.58 $181,523.97
24 $1,058.89 $173.58 $181,350.39
Total de años: 2
  Usted invertirá: $14,789.67 en su casa en el año 2
$12,771.85 irá al INTERES
$2,017.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $1,057.88 $174.60 $181,175.79
26 $1,056.86 $175.61 $181,000.18
27 $1,055.83 $176.64 $180,823.54
28 $1,054.80 $177.67 $180,645.87
29 $1,053.77 $178.71 $180,467.17
30 $1,052.73 $179.75 $180,287.42
31 $1,051.68 $180.80 $180,106.62
32 $1,050.62 $181.85 $179,924.77
33 $1,049.56 $182.91 $179,741.86
34 $1,048.49 $183.98 $179,557.88
35 $1,047.42 $185.05 $179,372.83
36 $1,046.34 $186.13 $179,186.70
Total de años: 3
  Usted invertirá: $14,789.67 en su casa en el año 3
$12,625.98 irá al INTERES
$2,163.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $1,045.26 $187.22 $178,999.48
38 $1,044.16 $188.31 $178,811.17
39 $1,043.07 $189.41 $178,621.77
40 $1,041.96 $190.51 $178,431.25
41 $1,040.85 $191.62 $178,239.63
42 $1,039.73 $192.74 $178,046.89
43 $1,038.61 $193.87 $177,853.02
44 $1,037.48 $195.00 $177,658.02
45 $1,036.34 $196.13 $177,461.89
46 $1,035.19 $197.28 $177,264.61
47 $1,034.04 $198.43 $177,066.18
48 $1,032.89 $199.59 $176,866.59
Total de años: 4
  Usted invertirá: $14,789.67 en su casa en el año 4
$12,469.57 irá al INTERES
$2,320.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $1,031.72 $200.75 $176,665.84
50 $1,030.55 $201.92 $176,463.92
51 $1,029.37 $203.10 $176,260.82
52 $1,028.19 $204.28 $176,056.54
53 $1,027.00 $205.48 $175,851.06
54 $1,025.80 $206.68 $175,644.39
55 $1,024.59 $207.88 $175,436.50
56 $1,023.38 $209.09 $175,227.41
57 $1,022.16 $210.31 $175,017.10
58 $1,020.93 $211.54 $174,805.56
59 $1,019.70 $212.77 $174,592.79
60 $1,018.46 $214.01 $174,378.77
Total de años: 5
  Usted invertirá: $14,789.67 en su casa en el año 5
$12,301.85 irá al INTERES
$2,487.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $1,017.21 $215.26 $174,163.51
62 $1,015.95 $216.52 $173,946.99
63 $1,014.69 $217.78 $173,729.21
64 $1,013.42 $219.05 $173,510.15
65 $1,012.14 $220.33 $173,289.82
66 $1,010.86 $221.62 $173,068.21
67 $1,009.56 $222.91 $172,845.30
68 $1,008.26 $224.21 $172,621.09
69 $1,006.96 $225.52 $172,395.57
70 $1,005.64 $226.83 $172,168.74
71 $1,004.32 $228.16 $171,940.59
72 $1,002.99 $229.49 $171,711.10
Total de años: 6
  Usted invertirá: $14,789.67 en su casa en el año 6
$12,122.00 irá al INTERES
$2,667.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $1,001.65 $230.82 $171,480.28
74 $1,000.30 $232.17 $171,248.10
75 $998.95 $233.53 $171,014.58
76 $997.59 $234.89 $170,779.69
77 $996.21 $236.26 $170,543.43
78 $994.84 $237.64 $170,305.80
79 $993.45 $239.02 $170,066.77
80 $992.06 $240.42 $169,826.36
81 $990.65 $241.82 $169,584.54
82 $989.24 $243.23 $169,341.31
83 $987.82 $244.65 $169,096.66
84 $986.40 $246.08 $168,850.58
Total de años: 7
  Usted invertirá: $14,789.67 en su casa en el año 7
$11,929.16 irá al INTERES
$2,860.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $984.96 $247.51 $168,603.07
86 $983.52 $248.95 $168,354.12
87 $982.07 $250.41 $168,103.71
88 $980.60 $251.87 $167,851.84
89 $979.14 $253.34 $167,598.51
90 $977.66 $254.81 $167,343.69
91 $976.17 $256.30 $167,087.39
92 $974.68 $257.80 $166,829.59
93 $973.17 $259.30 $166,570.29
94 $971.66 $260.81 $166,309.48
95 $970.14 $262.33 $166,047.15
96 $968.61 $263.86 $165,783.28
Total de años: 8
  Usted invertirá: $14,789.67 en su casa en el año 8
$11,722.37 irá al INTERES
$3,067.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $967.07 $265.40 $165,517.88
98 $965.52 $266.95 $165,250.93
99 $963.96 $268.51 $164,982.42
100 $962.40 $270.08 $164,712.34
101 $960.82 $271.65 $164,440.69
102 $959.24 $273.24 $164,167.46
103 $957.64 $274.83 $163,892.63
104 $956.04 $276.43 $163,616.19
105 $954.43 $278.05 $163,338.15
106 $952.81 $279.67 $163,058.48
107 $951.17 $281.30 $162,777.18
108 $949.53 $282.94 $162,494.24
Total de años: 9
  Usted invertirá: $14,789.67 en su casa en el año 9
$11,500.64 irá al INTERES
$3,289.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $947.88 $284.59 $162,209.65
110 $946.22 $286.25 $161,923.40
111 $944.55 $287.92 $161,635.48
112 $942.87 $289.60 $161,345.88
113 $941.18 $291.29 $161,054.60
114 $939.49 $292.99 $160,761.61
115 $937.78 $294.70 $160,466.91
116 $936.06 $296.42 $160,170.50
117 $934.33 $298.14 $159,872.35
118 $932.59 $299.88 $159,572.47
119 $930.84 $301.63 $159,270.83
120 $929.08 $303.39 $158,967.44
Total de años: 10
  Usted invertirá: $14,789.67 en su casa en el año 10
$11,262.87 irá al INTERES
$3,526.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $927.31 $305.16 $158,662.28
122 $925.53 $306.94 $158,355.33
123 $923.74 $308.73 $158,046.60
124 $921.94 $310.53 $157,736.07
125 $920.13 $312.35 $157,423.72
126 $918.31 $314.17 $157,109.55
127 $916.47 $316.00 $156,793.55
128 $914.63 $317.84 $156,475.71
129 $912.77 $319.70 $156,156.01
130 $910.91 $321.56 $155,834.45
131 $909.03 $323.44 $155,511.01
132 $907.15 $325.33 $155,185.68
Total de años: 11
  Usted invertirá: $14,789.67 en su casa en el año 11
$11,007.92 irá al INTERES
$3,781.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $905.25 $327.22 $154,858.46
134 $903.34 $329.13 $154,529.33
135 $901.42 $331.05 $154,198.28
136 $899.49 $332.98 $153,865.29
137 $897.55 $334.93 $153,530.37
138 $895.59 $336.88 $153,193.49
139 $893.63 $338.84 $152,854.65
140 $891.65 $340.82 $152,513.83
141 $889.66 $342.81 $152,171.02
142 $887.66 $344.81 $151,826.21
143 $885.65 $346.82 $151,479.39
144 $883.63 $348.84 $151,130.54
Total de años: 12
  Usted invertirá: $14,789.67 en su casa en el año 12
$10,734.53 irá al INTERES
$4,055.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $881.59 $350.88 $150,779.67
146 $879.55 $352.92 $150,426.74
147 $877.49 $354.98 $150,071.76
148 $875.42 $357.05 $149,714.70
149 $873.34 $359.14 $149,355.57
150 $871.24 $361.23 $148,994.33
151 $869.13 $363.34 $148,631.00
152 $867.01 $365.46 $148,265.54
153 $864.88 $367.59 $147,897.95
154 $862.74 $369.73 $147,528.21
155 $860.58 $371.89 $147,156.32
156 $858.41 $374.06 $146,782.26
Total de años: 13
  Usted invertirá: $14,789.67 en su casa en el año 13
$10,441.39 irá al INTERES
$4,348.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $856.23 $376.24 $146,406.02
158 $854.04 $378.44 $146,027.58
159 $851.83 $380.65 $145,646.93
160 $849.61 $382.87 $145,264.07
161 $847.37 $385.10 $144,878.97
162 $845.13 $387.35 $144,491.62
163 $842.87 $389.61 $144,102.02
164 $840.60 $391.88 $143,710.14
165 $838.31 $394.16 $143,315.98
166 $836.01 $396.46 $142,919.51
167 $833.70 $398.78 $142,520.74
168 $831.37 $401.10 $142,119.63
Total de años: 14
  Usted invertirá: $14,789.67 en su casa en el año 14
$10,127.05 irá al INTERES
$4,662.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $829.03 $403.44 $141,716.19
170 $826.68 $405.80 $141,310.40
171 $824.31 $408.16 $140,902.24
172 $821.93 $410.54 $140,491.69
173 $819.53 $412.94 $140,078.75
174 $817.13 $415.35 $139,663.41
175 $814.70 $417.77 $139,245.64
176 $812.27 $420.21 $138,825.43
177 $809.82 $422.66 $138,402.77
178 $807.35 $425.12 $137,977.65
179 $804.87 $427.60 $137,550.05
180 $802.38 $430.10 $137,119.95
Total de años: 15
  Usted invertirá: $14,789.67 en su casa en el año 15
$9,789.99 irá al INTERES
$4,999.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $799.87 $432.61 $136,687.34
182 $797.34 $435.13 $136,252.21
183 $794.80 $437.67 $135,814.54
184 $792.25 $440.22 $135,374.32
185 $789.68 $442.79 $134,931.53
186 $787.10 $445.37 $134,486.16
187 $784.50 $447.97 $134,038.19
188 $781.89 $450.58 $133,587.61
189 $779.26 $453.21 $133,134.40
190 $776.62 $455.86 $132,678.54
191 $773.96 $458.51 $132,220.03
192 $771.28 $461.19 $131,758.84
Total de años: 16
  Usted invertirá: $14,789.67 en su casa en el año 16
$9,428.56 irá al INTERES
$5,361.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $768.59 $463.88 $131,294.96
194 $765.89 $466.59 $130,828.37
195 $763.17 $469.31 $130,359.06
196 $760.43 $472.04 $129,887.02
197 $757.67 $474.80 $129,412.22
198 $754.90 $477.57 $128,934.65
199 $752.12 $480.35 $128,454.30
200 $749.32 $483.16 $127,971.14
201 $746.50 $485.97 $127,485.17
202 $743.66 $488.81 $126,996.36
203 $740.81 $491.66 $126,504.70
204 $737.94 $494.53 $126,010.17
Total de años: 17
  Usted invertirá: $14,789.67 en su casa en el año 17
$9,041.01 irá al INTERES
$5,748.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $735.06 $497.41 $125,512.75
206 $732.16 $500.32 $125,012.44
207 $729.24 $503.23 $124,509.21
208 $726.30 $506.17 $124,003.04
209 $723.35 $509.12 $123,493.92
210 $720.38 $512.09 $122,981.82
211 $717.39 $515.08 $122,466.74
212 $714.39 $518.08 $121,948.66
213 $711.37 $521.11 $121,427.56
214 $708.33 $524.15 $120,903.41
215 $705.27 $527.20 $120,376.21
216 $702.19 $530.28 $119,845.93
Total de años: 18
  Usted invertirá: $14,789.67 en su casa en el año 18
$8,625.43 irá al INTERES
$6,164.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $699.10 $533.37 $119,312.56
218 $695.99 $536.48 $118,776.07
219 $692.86 $539.61 $118,236.46
220 $689.71 $542.76 $117,693.70
221 $686.55 $545.93 $117,147.78
222 $683.36 $549.11 $116,598.66
223 $680.16 $552.31 $116,046.35
224 $676.94 $555.54 $115,490.81
225 $673.70 $558.78 $114,932.04
226 $670.44 $562.04 $114,370.00
227 $667.16 $565.31 $113,804.69
228 $663.86 $568.61 $113,236.08
Total de años: 19
  Usted invertirá: $14,789.67 en su casa en el año 19
$8,179.82 irá al INTERES
$6,609.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $660.54 $571.93 $112,664.15
230 $657.21 $575.27 $112,088.88
231 $653.85 $578.62 $111,510.26
232 $650.48 $582.00 $110,928.26
233 $647.08 $585.39 $110,342.87
234 $643.67 $588.81 $109,754.07
235 $640.23 $592.24 $109,161.83
236 $636.78 $595.70 $108,566.13
237 $633.30 $599.17 $107,966.96
238 $629.81 $602.67 $107,364.29
239 $626.29 $606.18 $106,758.11
240 $622.76 $609.72 $106,148.40
Total de años: 20
  Usted invertirá: $14,789.67 en su casa en el año 20
$7,701.99 irá al INTERES
$7,087.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $619.20 $613.27 $105,535.12
242 $615.62 $616.85 $104,918.27
243 $612.02 $620.45 $104,297.82
244 $608.40 $624.07 $103,673.75
245 $604.76 $627.71 $103,046.04
246 $601.10 $631.37 $102,414.67
247 $597.42 $635.05 $101,779.62
248 $593.71 $638.76 $101,140.86
249 $589.99 $642.48 $100,498.37
250 $586.24 $646.23 $99,852.14
251 $582.47 $650.00 $99,202.14
252 $578.68 $653.79 $98,548.35
Total de años: 21
  Usted invertirá: $14,789.67 en su casa en el año 21
$7,189.63 irá al INTERES
$7,600.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $574.87 $657.61 $97,890.74
254 $571.03 $661.44 $97,229.29
255 $567.17 $665.30 $96,563.99
256 $563.29 $669.18 $95,894.81
257 $559.39 $673.09 $95,221.72
258 $555.46 $677.01 $94,544.71
259 $551.51 $680.96 $93,863.75
260 $547.54 $684.93 $93,178.81
261 $543.54 $688.93 $92,489.88
262 $539.52 $692.95 $91,796.94
263 $535.48 $696.99 $91,099.95
264 $531.42 $701.06 $90,398.89
Total de años: 22
  Usted invertirá: $14,789.67 en su casa en el año 22
$6,640.22 irá al INTERES
$8,149.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $527.33 $705.15 $89,693.74
266 $523.21 $709.26 $88,984.48
267 $519.08 $713.40 $88,271.09
268 $514.91 $717.56 $87,553.53
269 $510.73 $721.74 $86,831.78
270 $506.52 $725.95 $86,105.83
271 $502.28 $730.19 $85,375.64
272 $498.02 $734.45 $84,641.19
273 $493.74 $738.73 $83,902.46
274 $489.43 $743.04 $83,159.42
275 $485.10 $747.38 $82,412.04
276 $480.74 $751.74 $81,660.31
Total de años: 23
  Usted invertirá: $14,789.67 en su casa en el año 23
$6,051.09 irá al INTERES
$8,738.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $476.35 $756.12 $80,904.19
278 $471.94 $760.53 $80,143.65
279 $467.50 $764.97 $79,378.69
280 $463.04 $769.43 $78,609.25
281 $458.55 $773.92 $77,835.34
282 $454.04 $778.43 $77,056.90
283 $449.50 $782.97 $76,273.93
284 $444.93 $787.54 $75,486.39
285 $440.34 $792.14 $74,694.25
286 $435.72 $796.76 $73,897.49
287 $431.07 $801.40 $73,096.09
288 $426.39 $806.08 $72,290.01
Total de años: 24
  Usted invertirá: $14,789.67 en su casa en el año 24
$5,419.38 irá al INTERES
$9,370.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $421.69 $810.78 $71,479.23
290 $416.96 $815.51 $70,663.72
291 $412.21 $820.27 $69,843.45
292 $407.42 $825.05 $69,018.40
293 $402.61 $829.87 $68,188.53
294 $397.77 $834.71 $67,353.83
295 $392.90 $839.58 $66,514.25
296 $388.00 $844.47 $65,669.78
297 $383.07 $849.40 $64,820.38
298 $378.12 $854.35 $63,966.03
299 $373.14 $859.34 $63,106.69
300 $368.12 $864.35 $62,242.34
Total de años: 25
  Usted invertirá: $14,789.67 en su casa en el año 25
$4,742.00 irá al INTERES
$10,047.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $363.08 $869.39 $61,372.94
302 $358.01 $874.46 $60,498.48
303 $352.91 $879.57 $59,618.92
304 $347.78 $884.70 $58,734.22
305 $342.62 $889.86 $57,844.36
306 $337.43 $895.05 $56,949.32
307 $332.20 $900.27 $56,049.05
308 $326.95 $905.52 $55,143.53
309 $321.67 $910.80 $54,232.72
310 $316.36 $916.12 $53,316.61
311 $311.01 $921.46 $52,395.15
312 $305.64 $926.83 $51,468.32
Total de años: 26
  Usted invertirá: $14,789.67 en su casa en el año 26
$4,015.65 irá al INTERES
$10,774.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $300.23 $932.24 $50,536.07
314 $294.79 $937.68 $49,598.40
315 $289.32 $943.15 $48,655.25
316 $283.82 $948.65 $47,706.60
317 $278.29 $954.18 $46,752.41
318 $272.72 $959.75 $45,792.66
319 $267.12 $965.35 $44,827.31
320 $261.49 $970.98 $43,856.33
321 $255.83 $976.64 $42,879.69
322 $250.13 $982.34 $41,897.35
323 $244.40 $988.07 $40,909.27
324 $238.64 $993.84 $39,915.44
Total de años: 27
  Usted invertirá: $14,789.67 en su casa en el año 27
$3,236.80 irá al INTERES
$11,552.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $232.84 $999.63 $38,915.81
326 $227.01 $1,005.46 $37,910.34
327 $221.14 $1,011.33 $36,899.01
328 $215.24 $1,017.23 $35,881.78
329 $209.31 $1,023.16 $34,858.62
330 $203.34 $1,029.13 $33,829.49
331 $197.34 $1,035.13 $32,794.36
332 $191.30 $1,041.17 $31,753.18
333 $185.23 $1,047.25 $30,705.94
334 $179.12 $1,053.35 $29,652.58
335 $172.97 $1,059.50 $28,593.08
336 $166.79 $1,065.68 $27,527.40
Total de años: 28
  Usted invertirá: $14,789.67 en su casa en el año 28
$2,401.64 irá al INTERES
$12,388.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $160.58 $1,071.90 $26,455.51
338 $154.32 $1,078.15 $25,377.36
339 $148.03 $1,084.44 $24,292.92
340 $141.71 $1,090.76 $23,202.16
341 $135.35 $1,097.13 $22,105.03
342 $128.95 $1,103.53 $21,001.50
343 $122.51 $1,109.96 $19,891.54
344 $116.03 $1,116.44 $18,775.10
345 $109.52 $1,122.95 $17,652.15
346 $102.97 $1,129.50 $16,522.65
347 $96.38 $1,136.09 $15,386.56
348 $89.75 $1,142.72 $14,243.84
Total de años: 29
  Usted invertirá: $14,789.67 en su casa en el año 29
$1,506.11 irá al INTERES
$13,283.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $83.09 $1,149.38 $13,094.45
350 $76.38 $1,156.09 $11,938.36
351 $69.64 $1,162.83 $10,775.53
352 $62.86 $1,169.62 $9,605.92
353 $56.03 $1,176.44 $8,429.48
354 $49.17 $1,183.30 $7,246.18
355 $42.27 $1,190.20 $6,055.97
356 $35.33 $1,197.15 $4,858.83
357 $28.34 $1,204.13 $3,654.70
358 $21.32 $1,211.15 $2,443.54
359 $14.25 $1,218.22 $1,225.33
360 $7.15 $1,225.33 $0.00
Total de años: 30
  Usted invertirá: $14,789.67 en su casa en el año 30
$545.84 irá al INTERES
$14,243.84 irá al PRINCIPAL
 

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