Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $1,350.00
Precio a Financiar: $25,650.00
Pago Mensual: $170.65


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $149.63 $21.03 $25,628.97
2 $149.50 $21.15 $25,607.83
3 $149.38 $21.27 $25,586.56
4 $149.25 $21.40 $25,565.16
5 $149.13 $21.52 $25,543.64
6 $149.00 $21.65 $25,522.00
7 $148.88 $21.77 $25,500.22
8 $148.75 $21.90 $25,478.32
9 $148.62 $22.03 $25,456.30
10 $148.50 $22.16 $25,434.14
11 $148.37 $22.28 $25,411.86
12 $148.24 $22.41 $25,389.44
Total de años: 1
  Usted invertirá: $2,047.80 en su casa en el año 1
$1,787.25 irá al INTERES
$260.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $148.11 $22.54 $25,366.90
14 $147.97 $22.68 $25,344.22
15 $147.84 $22.81 $25,321.41
16 $147.71 $22.94 $25,298.47
17 $147.57 $23.08 $25,275.40
18 $147.44 $23.21 $25,252.19
19 $147.30 $23.35 $25,228.84
20 $147.17 $23.48 $25,205.36
21 $147.03 $23.62 $25,181.74
22 $146.89 $23.76 $25,157.98
23 $146.75 $23.90 $25,134.09
24 $146.62 $24.03 $25,110.05
Total de años: 2
  Usted invertirá: $2,047.80 en su casa en el año 2
$1,768.41 irá al INTERES
$279.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $146.48 $24.17 $25,085.88
26 $146.33 $24.32 $25,061.56
27 $146.19 $24.46 $25,037.11
28 $146.05 $24.60 $25,012.51
29 $145.91 $24.74 $24,987.76
30 $145.76 $24.89 $24,962.87
31 $145.62 $25.03 $24,937.84
32 $145.47 $25.18 $24,912.66
33 $145.32 $25.33 $24,887.33
34 $145.18 $25.47 $24,861.86
35 $145.03 $25.62 $24,836.24
36 $144.88 $25.77 $24,810.47
Total de años: 3
  Usted invertirá: $2,047.80 en su casa en el año 3
$1,748.21 irá al INTERES
$299.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $144.73 $25.92 $24,784.54
38 $144.58 $26.07 $24,758.47
39 $144.42 $26.23 $24,732.24
40 $144.27 $26.38 $24,705.87
41 $144.12 $26.53 $24,679.33
42 $143.96 $26.69 $24,652.65
43 $143.81 $26.84 $24,625.80
44 $143.65 $27.00 $24,598.80
45 $143.49 $27.16 $24,571.65
46 $143.33 $27.32 $24,544.33
47 $143.18 $27.47 $24,516.86
48 $143.01 $27.64 $24,489.22
Total de años: 4
  Usted invertirá: $2,047.80 en su casa en el año 4
$1,726.56 irá al INTERES
$321.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $142.85 $27.80 $24,461.42
50 $142.69 $27.96 $24,433.47
51 $142.53 $28.12 $24,405.34
52 $142.36 $28.29 $24,377.06
53 $142.20 $28.45 $24,348.61
54 $142.03 $28.62 $24,319.99
55 $141.87 $28.78 $24,291.21
56 $141.70 $28.95 $24,262.26
57 $141.53 $29.12 $24,233.14
58 $141.36 $29.29 $24,203.85
59 $141.19 $29.46 $24,174.39
60 $141.02 $29.63 $24,144.75
Total de años: 5
  Usted invertirá: $2,047.80 en su casa en el año 5
$1,703.33 irá al INTERES
$344.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $140.84 $29.81 $24,114.95
62 $140.67 $29.98 $24,084.97
63 $140.50 $30.15 $24,054.81
64 $140.32 $30.33 $24,024.48
65 $140.14 $30.51 $23,993.98
66 $139.96 $30.69 $23,963.29
67 $139.79 $30.86 $23,932.43
68 $139.61 $31.04 $23,901.38
69 $139.42 $31.23 $23,870.16
70 $139.24 $31.41 $23,838.75
71 $139.06 $31.59 $23,807.16
72 $138.88 $31.78 $23,775.38
Total de años: 6
  Usted invertirá: $2,047.80 en su casa en el año 6
$1,678.43 irá al INTERES
$369.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $138.69 $31.96 $23,743.42
74 $138.50 $32.15 $23,711.28
75 $138.32 $32.33 $23,678.94
76 $138.13 $32.52 $23,646.42
77 $137.94 $32.71 $23,613.71
78 $137.75 $32.90 $23,580.80
79 $137.55 $33.10 $23,547.71
80 $137.36 $33.29 $23,514.42
81 $137.17 $33.48 $23,480.94
82 $136.97 $33.68 $23,447.26
83 $136.78 $33.87 $23,413.38
84 $136.58 $34.07 $23,379.31
Total de años: 7
  Usted invertirá: $2,047.80 en su casa en el año 7
$1,651.73 irá al INTERES
$396.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $136.38 $34.27 $23,345.04
86 $136.18 $34.47 $23,310.57
87 $135.98 $34.67 $23,275.90
88 $135.78 $34.87 $23,241.02
89 $135.57 $35.08 $23,205.95
90 $135.37 $35.28 $23,170.66
91 $135.16 $35.49 $23,135.18
92 $134.96 $35.69 $23,099.48
93 $134.75 $35.90 $23,063.58
94 $134.54 $36.11 $23,027.47
95 $134.33 $36.32 $22,991.14
96 $134.12 $36.54 $22,954.61
Total de años: 8
  Usted invertirá: $2,047.80 en su casa en el año 8
$1,623.10 irá al INTERES
$424.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $133.90 $36.75 $22,917.86
98 $133.69 $36.96 $22,880.90
99 $133.47 $37.18 $22,843.72
100 $133.26 $37.40 $22,806.32
101 $133.04 $37.61 $22,768.71
102 $132.82 $37.83 $22,730.88
103 $132.60 $38.05 $22,692.83
104 $132.37 $38.28 $22,654.55
105 $132.15 $38.50 $22,616.05
106 $131.93 $38.72 $22,577.33
107 $131.70 $38.95 $22,538.38
108 $131.47 $39.18 $22,499.20
Total de años: 9
  Usted invertirá: $2,047.80 en su casa en el año 9
$1,592.40 irá al INTERES
$455.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $131.25 $39.40 $22,459.80
110 $131.02 $39.63 $22,420.16
111 $130.78 $39.87 $22,380.30
112 $130.55 $40.10 $22,340.20
113 $130.32 $40.33 $22,299.87
114 $130.08 $40.57 $22,259.30
115 $129.85 $40.80 $22,218.50
116 $129.61 $41.04 $22,177.45
117 $129.37 $41.28 $22,136.17
118 $129.13 $41.52 $22,094.65
119 $128.89 $41.76 $22,052.88
120 $128.64 $42.01 $22,010.88
Total de años: 10
  Usted invertirá: $2,047.80 en su casa en el año 10
$1,559.47 irá al INTERES
$488.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $128.40 $42.25 $21,968.62
122 $128.15 $42.50 $21,926.12
123 $127.90 $42.75 $21,883.38
124 $127.65 $43.00 $21,840.38
125 $127.40 $43.25 $21,797.13
126 $127.15 $43.50 $21,753.63
127 $126.90 $43.75 $21,709.88
128 $126.64 $44.01 $21,665.87
129 $126.38 $44.27 $21,621.60
130 $126.13 $44.52 $21,577.08
131 $125.87 $44.78 $21,532.29
132 $125.61 $45.05 $21,487.25
Total de años: 11
  Usted invertirá: $2,047.80 en su casa en el año 11
$1,524.17 irá al INTERES
$523.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $125.34 $45.31 $21,441.94
134 $125.08 $45.57 $21,396.37
135 $124.81 $45.84 $21,350.53
136 $124.54 $46.11 $21,304.43
137 $124.28 $46.37 $21,258.05
138 $124.01 $46.64 $21,211.41
139 $123.73 $46.92 $21,164.49
140 $123.46 $47.19 $21,117.30
141 $123.18 $47.47 $21,069.83
142 $122.91 $47.74 $21,022.09
143 $122.63 $48.02 $20,974.07
144 $122.35 $48.30 $20,925.77
Total de años: 12
  Usted invertirá: $2,047.80 en su casa en el año 12
$1,486.32 irá al INTERES
$561.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $122.07 $48.58 $20,877.18
146 $121.78 $48.87 $20,828.32
147 $121.50 $49.15 $20,779.17
148 $121.21 $49.44 $20,729.73
149 $120.92 $49.73 $20,680.00
150 $120.63 $50.02 $20,629.98
151 $120.34 $50.31 $20,579.68
152 $120.05 $50.60 $20,529.07
153 $119.75 $50.90 $20,478.18
154 $119.46 $51.19 $20,426.98
155 $119.16 $51.49 $20,375.49
156 $118.86 $51.79 $20,323.70
Total de años: 13
  Usted invertirá: $2,047.80 en su casa en el año 13
$1,445.73 irá al INTERES
$602.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $118.55 $52.10 $20,271.60
158 $118.25 $52.40 $20,219.20
159 $117.95 $52.70 $20,166.50
160 $117.64 $53.01 $20,113.49
161 $117.33 $53.32 $20,060.16
162 $117.02 $53.63 $20,006.53
163 $116.70 $53.95 $19,952.59
164 $116.39 $54.26 $19,898.33
165 $116.07 $54.58 $19,843.75
166 $115.76 $54.89 $19,788.86
167 $115.43 $55.22 $19,733.64
168 $115.11 $55.54 $19,678.10
Total de años: 14
  Usted invertirá: $2,047.80 en su casa en el año 14
$1,402.21 irá al INTERES
$645.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $114.79 $55.86 $19,622.24
170 $114.46 $56.19 $19,566.06
171 $114.14 $56.51 $19,509.54
172 $113.81 $56.84 $19,452.70
173 $113.47 $57.18 $19,395.52
174 $113.14 $57.51 $19,338.01
175 $112.81 $57.85 $19,280.17
176 $112.47 $58.18 $19,221.98
177 $112.13 $58.52 $19,163.46
178 $111.79 $58.86 $19,104.60
179 $111.44 $59.21 $19,045.39
180 $111.10 $59.55 $18,985.84
Total de años: 15
  Usted invertirá: $2,047.80 en su casa en el año 15
$1,355.54 irá al INTERES
$692.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $110.75 $59.90 $18,925.94
182 $110.40 $60.25 $18,865.69
183 $110.05 $60.60 $18,805.09
184 $109.70 $60.95 $18,744.14
185 $109.34 $61.31 $18,682.83
186 $108.98 $61.67 $18,621.16
187 $108.62 $62.03 $18,559.13
188 $108.26 $62.39 $18,496.75
189 $107.90 $62.75 $18,433.99
190 $107.53 $63.12 $18,370.87
191 $107.16 $63.49 $18,307.39
192 $106.79 $63.86 $18,243.53
Total de años: 16
  Usted invertirá: $2,047.80 en su casa en el año 16
$1,305.49 irá al INTERES
$742.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $106.42 $64.23 $18,179.30
194 $106.05 $64.60 $18,114.70
195 $105.67 $64.98 $18,049.72
196 $105.29 $65.36 $17,984.36
197 $104.91 $65.74 $17,918.62
198 $104.53 $66.12 $17,852.49
199 $104.14 $66.51 $17,785.98
200 $103.75 $66.90 $17,719.08
201 $103.36 $67.29 $17,651.79
202 $102.97 $67.68 $17,584.11
203 $102.57 $68.08 $17,516.04
204 $102.18 $68.47 $17,447.56
Total de años: 17
  Usted invertirá: $2,047.80 en su casa en el año 17
$1,251.83 irá al INTERES
$795.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $101.78 $68.87 $17,378.69
206 $101.38 $69.27 $17,309.41
207 $100.97 $69.68 $17,239.74
208 $100.57 $70.08 $17,169.65
209 $100.16 $70.49 $17,099.16
210 $99.75 $70.91 $17,028.25
211 $99.33 $71.32 $16,956.93
212 $98.92 $71.73 $16,885.20
213 $98.50 $72.15 $16,813.05
214 $98.08 $72.57 $16,740.47
215 $97.65 $73.00 $16,667.47
216 $97.23 $73.42 $16,594.05
Total de años: 18
  Usted invertirá: $2,047.80 en su casa en el año 18
$1,194.29 irá al INTERES
$853.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $96.80 $73.85 $16,520.20
218 $96.37 $74.28 $16,445.92
219 $95.93 $74.72 $16,371.20
220 $95.50 $75.15 $16,296.05
221 $95.06 $75.59 $16,220.46
222 $94.62 $76.03 $16,144.43
223 $94.18 $76.47 $16,067.96
224 $93.73 $76.92 $15,991.04
225 $93.28 $77.37 $15,913.67
226 $92.83 $77.82 $15,835.85
227 $92.38 $78.27 $15,757.57
228 $91.92 $78.73 $15,678.84
Total de años: 19
  Usted invertirá: $2,047.80 en su casa en el año 19
$1,132.59 irá al INTERES
$915.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $91.46 $79.19 $15,599.65
230 $91.00 $79.65 $15,520.00
231 $90.53 $80.12 $15,439.88
232 $90.07 $80.58 $15,359.30
233 $89.60 $81.05 $15,278.24
234 $89.12 $81.53 $15,196.72
235 $88.65 $82.00 $15,114.71
236 $88.17 $82.48 $15,032.23
237 $87.69 $82.96 $14,949.27
238 $87.20 $83.45 $14,865.83
239 $86.72 $83.93 $14,781.89
240 $86.23 $84.42 $14,697.47
Total de años: 20
  Usted invertirá: $2,047.80 en su casa en el año 20
$1,066.43 irá al INTERES
$981.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $85.74 $84.91 $14,612.56
242 $85.24 $85.41 $14,527.15
243 $84.74 $85.91 $14,441.24
244 $84.24 $86.41 $14,354.83
245 $83.74 $86.91 $14,267.91
246 $83.23 $87.42 $14,180.49
247 $82.72 $87.93 $14,092.56
248 $82.21 $88.44 $14,004.12
249 $81.69 $88.96 $13,915.16
250 $81.17 $89.48 $13,825.68
251 $80.65 $90.00 $13,735.68
252 $80.12 $90.53 $13,645.16
Total de años: 21
  Usted invertirá: $2,047.80 en su casa en el año 21
$995.49 irá al INTERES
$1,052.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $79.60 $91.05 $13,554.10
254 $79.07 $91.58 $13,462.52
255 $78.53 $92.12 $13,370.40
256 $77.99 $92.66 $13,277.74
257 $77.45 $93.20 $13,184.55
258 $76.91 $93.74 $13,090.81
259 $76.36 $94.29 $12,996.52
260 $75.81 $94.84 $12,901.68
261 $75.26 $95.39 $12,806.29
262 $74.70 $95.95 $12,710.34
263 $74.14 $96.51 $12,613.84
264 $73.58 $97.07 $12,516.77
Total de años: 22
  Usted invertirá: $2,047.80 en su casa en el año 22
$919.41 irá al INTERES
$1,128.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $73.01 $97.64 $12,419.13
266 $72.44 $98.21 $12,320.93
267 $71.87 $98.78 $12,222.15
268 $71.30 $99.35 $12,122.80
269 $70.72 $99.93 $12,022.86
270 $70.13 $100.52 $11,922.35
271 $69.55 $101.10 $11,821.24
272 $68.96 $101.69 $11,719.55
273 $68.36 $102.29 $11,617.26
274 $67.77 $102.88 $11,514.38
275 $67.17 $103.48 $11,410.90
276 $66.56 $104.09 $11,306.81
Total de años: 23
  Usted invertirá: $2,047.80 en su casa en el año 23
$837.84 irá al INTERES
$1,209.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $65.96 $104.69 $11,202.12
278 $65.35 $105.30 $11,096.81
279 $64.73 $105.92 $10,990.89
280 $64.11 $106.54 $10,884.36
281 $63.49 $107.16 $10,777.20
282 $62.87 $107.78 $10,669.42
283 $62.24 $108.41 $10,561.01
284 $61.61 $109.04 $10,451.96
285 $60.97 $109.68 $10,342.28
286 $60.33 $110.32 $10,231.96
287 $59.69 $110.96 $10,121.00
288 $59.04 $111.61 $10,009.39
Total de años: 24
  Usted invertirá: $2,047.80 en su casa en el año 24
$750.38 irá al INTERES
$1,297.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $58.39 $112.26 $9,897.12
290 $57.73 $112.92 $9,784.21
291 $57.07 $113.58 $9,670.63
292 $56.41 $114.24 $9,556.39
293 $55.75 $114.90 $9,441.49
294 $55.08 $115.57 $9,325.91
295 $54.40 $116.25 $9,209.67
296 $53.72 $116.93 $9,092.74
297 $53.04 $117.61 $8,975.13
298 $52.35 $118.30 $8,856.83
299 $51.66 $118.99 $8,737.85
300 $50.97 $119.68 $8,618.17
Total de años: 25
  Usted invertirá: $2,047.80 en su casa en el año 25
$656.58 irá al INTERES
$1,391.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $50.27 $120.38 $8,497.79
302 $49.57 $121.08 $8,376.71
303 $48.86 $121.79 $8,254.93
304 $48.15 $122.50 $8,132.43
305 $47.44 $123.21 $8,009.22
306 $46.72 $123.93 $7,885.29
307 $46.00 $124.65 $7,760.64
308 $45.27 $125.38 $7,635.26
309 $44.54 $126.11 $7,509.15
310 $43.80 $126.85 $7,382.30
311 $43.06 $127.59 $7,254.71
312 $42.32 $128.33 $7,126.38
Total de años: 26
  Usted invertirá: $2,047.80 en su casa en el año 26
$556.01 irá al INTERES
$1,491.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $41.57 $129.08 $6,997.30
314 $40.82 $129.83 $6,867.47
315 $40.06 $130.59 $6,736.88
316 $39.30 $131.35 $6,605.53
317 $38.53 $132.12 $6,473.41
318 $37.76 $132.89 $6,340.52
319 $36.99 $133.66 $6,206.86
320 $36.21 $134.44 $6,072.42
321 $35.42 $135.23 $5,937.19
322 $34.63 $136.02 $5,801.17
323 $33.84 $136.81 $5,664.36
324 $33.04 $137.61 $5,526.75
Total de años: 27
  Usted invertirá: $2,047.80 en su casa en el año 27
$448.17 irá al INTERES
$1,599.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $32.24 $138.41 $5,388.34
326 $31.43 $139.22 $5,249.12
327 $30.62 $140.03 $5,109.09
328 $29.80 $140.85 $4,968.25
329 $28.98 $141.67 $4,826.58
330 $28.16 $142.50 $4,684.08
331 $27.32 $143.33 $4,540.76
332 $26.49 $144.16 $4,396.59
333 $25.65 $145.00 $4,251.59
334 $24.80 $145.85 $4,105.74
335 $23.95 $146.70 $3,959.04
336 $23.09 $147.56 $3,811.49
Total de años: 28
  Usted invertirá: $2,047.80 en su casa en el año 28
$332.53 irá al INTERES
$1,715.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $22.23 $148.42 $3,663.07
338 $21.37 $149.28 $3,513.79
339 $20.50 $150.15 $3,363.64
340 $19.62 $151.03 $3,212.61
341 $18.74 $151.91 $3,060.70
342 $17.85 $152.80 $2,907.90
343 $16.96 $153.69 $2,754.21
344 $16.07 $154.58 $2,599.63
345 $15.16 $155.49 $2,444.14
346 $14.26 $156.39 $2,287.75
347 $13.35 $157.30 $2,130.45
348 $12.43 $158.22 $1,972.22
Total de años: 29
  Usted invertirá: $2,047.80 en su casa en el año 29
$208.54 irá al INTERES
$1,839.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $11.50 $159.15 $1,813.08
350 $10.58 $160.07 $1,653.00
351 $9.64 $161.01 $1,492.00
352 $8.70 $161.95 $1,330.05
353 $7.76 $162.89 $1,167.16
354 $6.81 $163.84 $1,003.32
355 $5.85 $164.80 $838.52
356 $4.89 $165.76 $672.76
357 $3.92 $166.73 $506.04
358 $2.95 $167.70 $338.34
359 $1.97 $168.68 $169.66
360 $0.99 $169.66 $0.00
Total de años: 30
  Usted invertirá: $2,047.80 en su casa en el año 30
$75.58 irá al INTERES
$1,972.22 irá al PRINCIPAL
 

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