Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $3,450.00
Precio a Financiar: $65,550.00
Pago Mensual: $436.11


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $382.38 $53.73 $65,496.27
2 $382.06 $54.04 $65,442.22
3 $381.75 $54.36 $65,387.87
4 $381.43 $54.68 $65,333.19
5 $381.11 $55.00 $65,278.19
6 $380.79 $55.32 $65,222.88
7 $380.47 $55.64 $65,167.24
8 $380.14 $55.96 $65,111.27
9 $379.82 $56.29 $65,054.98
10 $379.49 $56.62 $64,998.37
11 $379.16 $56.95 $64,941.42
12 $378.82 $57.28 $64,884.14
Total de años: 1
  Usted invertirá: $5,233.27 en su casa en el año 1
$4,567.41 irá al INTERES
$665.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $378.49 $57.61 $64,826.52
14 $378.15 $57.95 $64,768.57
15 $377.82 $58.29 $64,710.28
16 $377.48 $58.63 $64,651.65
17 $377.13 $58.97 $64,592.68
18 $376.79 $59.32 $64,533.37
19 $376.44 $59.66 $64,473.70
20 $376.10 $60.01 $64,413.70
21 $375.75 $60.36 $64,353.34
22 $375.39 $60.71 $64,292.63
23 $375.04 $61.07 $64,231.56
24 $374.68 $61.42 $64,170.14
Total de años: 2
  Usted invertirá: $5,233.27 en su casa en el año 2
$4,519.27 irá al INTERES
$714.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $374.33 $61.78 $64,108.36
26 $373.97 $62.14 $64,046.22
27 $373.60 $62.50 $63,983.71
28 $373.24 $62.87 $63,920.85
29 $372.87 $63.23 $63,857.61
30 $372.50 $63.60 $63,794.01
31 $372.13 $63.97 $63,730.04
32 $371.76 $64.35 $63,665.69
33 $371.38 $64.72 $63,600.97
34 $371.01 $65.10 $63,535.87
35 $370.63 $65.48 $63,470.39
36 $370.24 $65.86 $63,404.52
Total de años: 3
  Usted invertirá: $5,233.27 en su casa en el año 3
$4,467.66 irá al INTERES
$765.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $369.86 $66.25 $63,338.28
38 $369.47 $66.63 $63,271.65
39 $369.08 $67.02 $63,204.62
40 $368.69 $67.41 $63,137.21
41 $368.30 $67.81 $63,069.41
42 $367.90 $68.20 $63,001.21
43 $367.51 $68.60 $62,932.61
44 $367.11 $69.00 $62,863.61
45 $366.70 $69.40 $62,794.21
46 $366.30 $69.81 $62,724.40
47 $365.89 $70.21 $62,654.19
48 $365.48 $70.62 $62,583.56
Total de años: 4
  Usted invertirá: $5,233.27 en su casa en el año 4
$4,412.31 irá al INTERES
$820.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $365.07 $71.03 $62,512.53
50 $364.66 $71.45 $62,441.08
51 $364.24 $71.87 $62,369.21
52 $363.82 $72.29 $62,296.93
53 $363.40 $72.71 $62,224.22
54 $362.97 $73.13 $62,151.09
55 $362.55 $73.56 $62,077.53
56 $362.12 $73.99 $62,003.55
57 $361.69 $74.42 $61,929.13
58 $361.25 $74.85 $61,854.27
59 $360.82 $75.29 $61,778.99
60 $360.38 $75.73 $61,703.26
Total de años: 5
  Usted invertirá: $5,233.27 en su casa en el año 5
$4,352.96 irá al INTERES
$880.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $359.94 $76.17 $61,627.09
62 $359.49 $76.61 $61,550.47
63 $359.04 $77.06 $61,473.41
64 $358.59 $77.51 $61,395.90
65 $358.14 $77.96 $61,317.94
66 $357.69 $78.42 $61,239.52
67 $357.23 $78.88 $61,160.64
68 $356.77 $79.34 $61,081.31
69 $356.31 $79.80 $61,001.51
70 $355.84 $80.26 $60,921.25
71 $355.37 $80.73 $60,840.52
72 $354.90 $81.20 $60,759.31
Total de años: 6
  Usted invertirá: $5,233.27 en su casa en el año 6
$4,289.32 irá al INTERES
$943.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $354.43 $81.68 $60,677.64
74 $353.95 $82.15 $60,595.48
75 $353.47 $82.63 $60,512.85
76 $352.99 $83.11 $60,429.74
77 $352.51 $83.60 $60,346.14
78 $352.02 $84.09 $60,262.05
79 $351.53 $84.58 $60,177.47
80 $351.04 $85.07 $60,092.40
81 $350.54 $85.57 $60,006.84
82 $350.04 $86.07 $59,920.77
83 $349.54 $86.57 $59,834.20
84 $349.03 $87.07 $59,747.13
Total de años: 7
  Usted invertirá: $5,233.27 en su casa en el año 7
$4,221.09 irá al INTERES
$1,012.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $348.52 $87.58 $59,659.55
86 $348.01 $88.09 $59,571.46
87 $347.50 $88.61 $59,482.85
88 $346.98 $89.12 $59,393.73
89 $346.46 $89.64 $59,304.09
90 $345.94 $90.17 $59,213.92
91 $345.41 $90.69 $59,123.23
92 $344.89 $91.22 $59,032.01
93 $344.35 $91.75 $58,940.26
94 $343.82 $92.29 $58,847.97
95 $343.28 $92.83 $58,755.14
96 $342.74 $93.37 $58,661.78
Total de años: 8
  Usted invertirá: $5,233.27 en su casa en el año 8
$4,147.92 irá al INTERES
$1,085.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $342.19 $93.91 $58,567.86
98 $341.65 $94.46 $58,473.40
99 $341.09 $95.01 $58,378.39
100 $340.54 $95.57 $58,282.83
101 $339.98 $96.12 $58,186.71
102 $339.42 $96.68 $58,090.02
103 $338.86 $97.25 $57,992.78
104 $338.29 $97.81 $57,894.96
105 $337.72 $98.39 $57,796.58
106 $337.15 $98.96 $57,697.62
107 $336.57 $99.54 $57,598.08
108 $335.99 $100.12 $57,497.96
Total de años: 9
  Usted invertirá: $5,233.27 en su casa en el año 9
$4,069.46 irá al INTERES
$1,163.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $335.40 $100.70 $57,397.26
110 $334.82 $101.29 $57,295.97
111 $334.23 $101.88 $57,194.09
112 $333.63 $102.47 $57,091.62
113 $333.03 $103.07 $56,988.55
114 $332.43 $103.67 $56,884.88
115 $331.83 $104.28 $56,780.60
116 $331.22 $104.89 $56,675.71
117 $330.61 $105.50 $56,570.22
118 $329.99 $106.11 $56,464.10
119 $329.37 $106.73 $56,357.37
120 $328.75 $107.35 $56,250.02
Total de años: 10
  Usted invertirá: $5,233.27 en su casa en el año 10
$3,985.32 irá al INTERES
$1,247.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $328.13 $107.98 $56,142.04
122 $327.50 $108.61 $56,033.43
123 $326.86 $109.24 $55,924.18
124 $326.22 $109.88 $55,814.30
125 $325.58 $110.52 $55,703.78
126 $324.94 $111.17 $55,592.61
127 $324.29 $111.82 $55,480.80
128 $323.64 $112.47 $55,368.33
129 $322.98 $113.12 $55,255.20
130 $322.32 $113.78 $55,141.42
131 $321.66 $114.45 $55,026.97
132 $320.99 $115.12 $54,911.86
Total de años: 11
  Usted invertirá: $5,233.27 en su casa en el año 11
$3,895.11 irá al INTERES
$1,338.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $320.32 $115.79 $54,796.07
134 $319.64 $116.46 $54,679.61
135 $318.96 $117.14 $54,562.47
136 $318.28 $117.82 $54,444.64
137 $317.59 $118.51 $54,326.13
138 $316.90 $119.20 $54,206.93
139 $316.21 $119.90 $54,087.03
140 $315.51 $120.60 $53,966.43
141 $314.80 $121.30 $53,845.13
142 $314.10 $122.01 $53,723.12
143 $313.38 $122.72 $53,600.40
144 $312.67 $123.44 $53,476.96
Total de años: 12
  Usted invertirá: $5,233.27 en su casa en el año 12
$3,798.37 irá al INTERES
$1,434.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $311.95 $124.16 $53,352.81
146 $311.22 $124.88 $53,227.92
147 $310.50 $125.61 $53,102.31
148 $309.76 $126.34 $52,975.97
149 $309.03 $127.08 $52,848.89
150 $308.29 $127.82 $52,721.07
151 $307.54 $128.57 $52,592.51
152 $306.79 $129.32 $52,463.19
153 $306.04 $130.07 $52,333.12
154 $305.28 $130.83 $52,202.29
155 $304.51 $131.59 $52,070.70
156 $303.75 $132.36 $51,938.34
Total de años: 13
  Usted invertirá: $5,233.27 en su casa en el año 13
$3,694.65 irá al INTERES
$1,538.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $302.97 $133.13 $51,805.21
158 $302.20 $133.91 $51,671.30
159 $301.42 $134.69 $51,536.61
160 $300.63 $135.48 $51,401.13
161 $299.84 $136.27 $51,264.87
162 $299.05 $137.06 $51,127.80
163 $298.25 $137.86 $50,989.94
164 $297.44 $138.66 $50,851.28
165 $296.63 $139.47 $50,711.81
166 $295.82 $140.29 $50,571.52
167 $295.00 $141.11 $50,430.41
168 $294.18 $141.93 $50,288.49
Total de años: 14
  Usted invertirá: $5,233.27 en su casa en el año 14
$3,583.42 irá al INTERES
$1,649.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $293.35 $142.76 $50,145.73
170 $292.52 $143.59 $50,002.14
171 $291.68 $144.43 $49,857.71
172 $290.84 $145.27 $49,712.45
173 $289.99 $146.12 $49,566.33
174 $289.14 $146.97 $49,419.36
175 $288.28 $147.83 $49,271.53
176 $287.42 $148.69 $49,122.85
177 $286.55 $149.56 $48,973.29
178 $285.68 $150.43 $48,822.86
179 $284.80 $151.31 $48,671.56
180 $283.92 $152.19 $48,519.37
Total de años: 15
  Usted invertirá: $5,233.27 en su casa en el año 15
$3,464.15 irá al INTERES
$1,769.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $283.03 $153.08 $48,366.29
182 $282.14 $153.97 $48,212.32
183 $281.24 $154.87 $48,057.45
184 $280.34 $155.77 $47,901.68
185 $279.43 $156.68 $47,745.00
186 $278.51 $157.59 $47,587.41
187 $277.59 $158.51 $47,428.90
188 $276.67 $159.44 $47,269.46
189 $275.74 $160.37 $47,109.09
190 $274.80 $161.30 $46,947.79
191 $273.86 $162.24 $46,785.55
192 $272.92 $163.19 $46,622.36
Total de años: 16
  Usted invertirá: $5,233.27 en su casa en el año 16
$3,336.26 irá al INTERES
$1,897.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $271.96 $164.14 $46,458.22
194 $271.01 $165.10 $46,293.12
195 $270.04 $166.06 $46,127.05
196 $269.07 $167.03 $45,960.02
197 $268.10 $168.01 $45,792.02
198 $267.12 $168.99 $45,623.03
199 $266.13 $169.97 $45,453.06
200 $265.14 $170.96 $45,282.10
201 $264.15 $171.96 $45,110.14
202 $263.14 $172.96 $44,937.17
203 $262.13 $173.97 $44,763.20
204 $261.12 $174.99 $44,588.21
Total de años: 17
  Usted invertirá: $5,233.27 en su casa en el año 17
$3,199.13 irá al INTERES
$2,034.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $260.10 $176.01 $44,412.21
206 $259.07 $177.03 $44,235.17
207 $258.04 $178.07 $44,057.10
208 $257.00 $179.11 $43,878.00
209 $255.95 $180.15 $43,697.85
210 $254.90 $181.20 $43,516.65
211 $253.85 $182.26 $43,334.39
212 $252.78 $183.32 $43,151.06
213 $251.71 $184.39 $42,966.67
214 $250.64 $185.47 $42,781.21
215 $249.56 $186.55 $42,594.66
216 $248.47 $187.64 $42,407.02
Total de años: 18
  Usted invertirá: $5,233.27 en su casa en el año 18
$3,052.08 irá al INTERES
$2,181.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $247.37 $188.73 $42,218.29
218 $246.27 $189.83 $42,028.46
219 $245.17 $190.94 $41,837.52
220 $244.05 $192.05 $41,645.46
221 $242.93 $193.17 $41,452.29
222 $241.81 $194.30 $41,257.99
223 $240.67 $195.43 $41,062.55
224 $239.53 $196.57 $40,865.98
225 $238.38 $197.72 $40,668.26
226 $237.23 $198.87 $40,469.39
227 $236.07 $200.03 $40,269.35
228 $234.90 $201.20 $40,068.15
Total de años: 19
  Usted invertirá: $5,233.27 en su casa en el año 19
$2,894.40 irá al INTERES
$2,338.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $233.73 $202.37 $39,865.77
230 $232.55 $203.56 $39,662.22
231 $231.36 $204.74 $39,457.48
232 $230.17 $205.94 $39,251.54
233 $228.97 $207.14 $39,044.40
234 $227.76 $208.35 $38,836.05
235 $226.54 $209.56 $38,626.49
236 $225.32 $210.78 $38,415.71
237 $224.09 $212.01 $38,203.69
238 $222.85 $213.25 $37,990.44
239 $221.61 $214.49 $37,775.95
240 $220.36 $215.75 $37,560.20
Total de años: 20
  Usted invertirá: $5,233.27 en su casa en el año 20
$2,725.32 irá al INTERES
$2,507.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $219.10 $217.00 $37,343.20
242 $217.84 $218.27 $37,124.93
243 $216.56 $219.54 $36,905.38
244 $215.28 $220.82 $36,684.56
245 $213.99 $222.11 $36,462.45
246 $212.70 $223.41 $36,239.04
247 $211.39 $224.71 $36,014.33
248 $210.08 $226.02 $35,788.30
249 $208.77 $227.34 $35,560.96
250 $207.44 $228.67 $35,332.30
251 $206.11 $230.00 $35,102.30
252 $204.76 $231.34 $34,870.95
Total de años: 21
  Usted invertirá: $5,233.27 en su casa en el año 21
$2,544.02 irá al INTERES
$2,689.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $203.41 $232.69 $34,638.26
254 $202.06 $234.05 $34,404.21
255 $200.69 $235.41 $34,168.80
256 $199.32 $236.79 $33,932.01
257 $197.94 $238.17 $33,693.84
258 $196.55 $239.56 $33,454.28
259 $195.15 $240.96 $33,213.33
260 $193.74 $242.36 $32,970.97
261 $192.33 $243.78 $32,727.19
262 $190.91 $245.20 $32,481.99
263 $189.48 $246.63 $32,235.37
264 $188.04 $248.07 $31,987.30
Total de años: 22
  Usted invertirá: $5,233.27 en su casa en el año 22
$2,349.62 irá al INTERES
$2,883.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $186.59 $249.51 $31,737.79
266 $185.14 $250.97 $31,486.82
267 $183.67 $252.43 $31,234.38
268 $182.20 $253.91 $30,980.48
269 $180.72 $255.39 $30,725.09
270 $179.23 $256.88 $30,468.22
271 $177.73 $258.37 $30,209.84
272 $176.22 $259.88 $29,949.96
273 $174.71 $261.40 $29,688.56
274 $173.18 $262.92 $29,425.64
275 $171.65 $264.46 $29,161.18
276 $170.11 $266.00 $28,895.19
Total de años: 23
  Usted invertirá: $5,233.27 en su casa en el año 23
$2,141.16 irá al INTERES
$3,092.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $168.56 $267.55 $28,627.63
278 $166.99 $269.11 $28,358.52
279 $165.42 $270.68 $28,087.84
280 $163.85 $272.26 $27,815.58
281 $162.26 $273.85 $27,541.73
282 $160.66 $275.45 $27,266.29
283 $159.05 $277.05 $26,989.24
284 $157.44 $278.67 $26,710.57
285 $155.81 $280.29 $26,430.27
286 $154.18 $281.93 $26,148.34
287 $152.53 $283.57 $25,864.77
288 $150.88 $285.23 $25,579.54
Total de años: 24
  Usted invertirá: $5,233.27 en su casa en el año 24
$1,917.63 irá al INTERES
$3,315.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $149.21 $286.89 $25,292.65
290 $147.54 $288.57 $25,004.09
291 $145.86 $290.25 $24,713.84
292 $144.16 $291.94 $24,421.90
293 $142.46 $293.64 $24,128.25
294 $140.75 $295.36 $23,832.89
295 $139.03 $297.08 $23,535.81
296 $137.29 $298.81 $23,237.00
297 $135.55 $300.56 $22,936.44
298 $133.80 $302.31 $22,634.13
299 $132.03 $304.07 $22,330.06
300 $130.26 $305.85 $22,024.21
Total de años: 25
  Usted invertirá: $5,233.27 en su casa en el año 25
$1,677.94 irá al INTERES
$3,555.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $128.47 $307.63 $21,716.58
302 $126.68 $309.43 $21,407.15
303 $124.88 $311.23 $21,095.92
304 $123.06 $313.05 $20,782.88
305 $121.23 $314.87 $20,468.01
306 $119.40 $316.71 $20,151.30
307 $117.55 $318.56 $19,832.74
308 $115.69 $320.41 $19,512.32
309 $113.82 $322.28 $19,190.04
310 $111.94 $324.16 $18,865.88
311 $110.05 $326.05 $18,539.82
312 $108.15 $327.96 $18,211.87
Total de años: 26
  Usted invertirá: $5,233.27 en su casa en el año 26
$1,420.92 irá al INTERES
$3,812.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $106.24 $329.87 $17,882.00
314 $104.31 $331.79 $17,550.20
315 $102.38 $333.73 $17,216.47
316 $100.43 $335.68 $16,880.80
317 $98.47 $337.63 $16,543.16
318 $96.50 $339.60 $16,203.56
319 $94.52 $341.59 $15,861.97
320 $92.53 $343.58 $15,518.39
321 $90.52 $345.58 $15,172.81
322 $88.51 $347.60 $14,825.21
323 $86.48 $349.63 $14,475.59
324 $84.44 $351.66 $14,123.92
Total de años: 27
  Usted invertirá: $5,233.27 en su casa en el año 27
$1,145.33 irá al INTERES
$4,087.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $82.39 $353.72 $13,770.21
326 $80.33 $355.78 $13,414.43
327 $78.25 $357.85 $13,056.57
328 $76.16 $359.94 $12,696.63
329 $74.06 $362.04 $12,334.59
330 $71.95 $364.15 $11,970.44
331 $69.83 $366.28 $11,604.16
332 $67.69 $368.41 $11,235.74
333 $65.54 $370.56 $10,865.18
334 $63.38 $372.73 $10,492.45
335 $61.21 $374.90 $10,117.55
336 $59.02 $377.09 $9,740.47
Total de años: 28
  Usted invertirá: $5,233.27 en su casa en el año 28
$849.81 irá al INTERES
$4,383.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $56.82 $379.29 $9,361.18
338 $54.61 $381.50 $8,979.68
339 $52.38 $383.72 $8,595.96
340 $50.14 $385.96 $8,209.99
341 $47.89 $388.21 $7,821.78
342 $45.63 $390.48 $7,431.30
343 $43.35 $392.76 $7,038.54
344 $41.06 $395.05 $6,643.50
345 $38.75 $397.35 $6,246.14
346 $36.44 $399.67 $5,846.47
347 $34.10 $402.00 $5,444.47
348 $31.76 $404.35 $5,040.13
Total de años: 29
  Usted invertirá: $5,233.27 en su casa en el año 29
$532.93 irá al INTERES
$4,700.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $29.40 $406.71 $4,633.42
350 $27.03 $409.08 $4,224.34
351 $24.64 $411.46 $3,812.88
352 $22.24 $413.86 $3,399.02
353 $19.83 $416.28 $2,982.74
354 $17.40 $418.71 $2,564.03
355 $14.96 $421.15 $2,142.88
356 $12.50 $423.61 $1,719.28
357 $10.03 $426.08 $1,293.20
358 $7.54 $428.56 $864.64
359 $5.04 $431.06 $433.58
360 $2.53 $433.58 $0.00
Total de años: 30
  Usted invertirá: $5,233.27 en su casa en el año 30
$193.14 irá al INTERES
$5,040.13 irá al PRINCIPAL
 

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