Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $4,745.00
Precio a Financiar: $90,155.00
Pago Mensual: $599.80


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $525.90 $73.90 $90,081.10
2 $525.47 $74.33 $90,006.77
3 $525.04 $74.76 $89,932.01
4 $524.60 $75.20 $89,856.81
5 $524.16 $75.64 $89,781.17
6 $523.72 $76.08 $89,705.09
7 $523.28 $76.52 $89,628.56
8 $522.83 $76.97 $89,551.59
9 $522.38 $77.42 $89,474.17
10 $521.93 $77.87 $89,396.30
11 $521.48 $78.33 $89,317.98
12 $521.02 $78.78 $89,239.20
Total de años: 1
  Usted invertirá: $7,197.64 en su casa en el año 1
$6,281.84 irá al INTERES
$915.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $520.56 $79.24 $89,159.96
14 $520.10 $79.70 $89,080.25
15 $519.63 $80.17 $89,000.08
16 $519.17 $80.64 $88,919.45
17 $518.70 $81.11 $88,838.34
18 $518.22 $81.58 $88,756.76
19 $517.75 $82.06 $88,674.70
20 $517.27 $82.53 $88,592.17
21 $516.79 $83.02 $88,509.15
22 $516.30 $83.50 $88,425.65
23 $515.82 $83.99 $88,341.67
24 $515.33 $84.48 $88,257.19
Total de años: 2
  Usted invertirá: $7,197.64 en su casa en el año 2
$6,215.63 irá al INTERES
$982.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $514.83 $84.97 $88,172.22
26 $514.34 $85.47 $88,086.75
27 $513.84 $85.96 $88,000.79
28 $513.34 $86.47 $87,914.32
29 $512.83 $86.97 $87,827.35
30 $512.33 $87.48 $87,739.88
31 $511.82 $87.99 $87,651.89
32 $511.30 $88.50 $87,563.39
33 $510.79 $89.02 $87,474.37
34 $510.27 $89.54 $87,384.84
35 $509.74 $90.06 $87,294.78
36 $509.22 $90.58 $87,204.19
Total de años: 3
  Usted invertirá: $7,197.64 en su casa en el año 3
$6,144.65 irá al INTERES
$1,053.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $508.69 $91.11 $87,113.08
38 $508.16 $91.64 $87,021.44
39 $507.63 $92.18 $86,929.26
40 $507.09 $92.72 $86,836.54
41 $506.55 $93.26 $86,743.29
42 $506.00 $93.80 $86,649.48
43 $505.46 $94.35 $86,555.14
44 $504.90 $94.90 $86,460.24
45 $504.35 $95.45 $86,364.79
46 $503.79 $96.01 $86,268.78
47 $503.23 $96.57 $86,172.21
48 $502.67 $97.13 $86,075.08
Total de años: 4
  Usted invertirá: $7,197.64 en su casa en el año 4
$6,068.52 irá al INTERES
$1,129.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $502.10 $97.70 $85,977.38
50 $501.53 $98.27 $85,879.11
51 $500.96 $98.84 $85,780.27
52 $500.38 $99.42 $85,680.85
53 $499.80 $100.00 $85,580.85
54 $499.22 $100.58 $85,480.27
55 $498.63 $101.17 $85,379.10
56 $498.04 $101.76 $85,277.34
57 $497.45 $102.35 $85,174.99
58 $496.85 $102.95 $85,072.04
59 $496.25 $103.55 $84,968.49
60 $495.65 $104.15 $84,864.33
Total de años: 5
  Usted invertirá: $7,197.64 en su casa en el año 5
$5,986.90 irá al INTERES
$1,210.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $495.04 $104.76 $84,759.57
62 $494.43 $105.37 $84,654.20
63 $493.82 $105.99 $84,548.21
64 $493.20 $106.61 $84,441.61
65 $492.58 $107.23 $84,334.38
66 $491.95 $107.85 $84,226.53
67 $491.32 $108.48 $84,118.05
68 $490.69 $109.11 $84,008.93
69 $490.05 $109.75 $83,899.18
70 $489.41 $110.39 $83,788.79
71 $488.77 $111.04 $83,677.75
72 $488.12 $111.68 $83,566.07
Total de años: 6
  Usted invertirá: $7,197.64 en su casa en el año 6
$5,899.38 irá al INTERES
$1,298.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $487.47 $112.33 $83,453.73
74 $486.81 $112.99 $83,340.74
75 $486.15 $113.65 $83,227.10
76 $485.49 $114.31 $83,112.78
77 $484.82 $114.98 $82,997.80
78 $484.15 $115.65 $82,882.15
79 $483.48 $116.32 $82,765.83
80 $482.80 $117.00 $82,648.83
81 $482.12 $117.69 $82,531.14
82 $481.43 $118.37 $82,412.77
83 $480.74 $119.06 $82,293.71
84 $480.05 $119.76 $82,173.95
Total de años: 7
  Usted invertirá: $7,197.64 en su casa en el año 7
$5,805.52 irá al INTERES
$1,392.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $479.35 $120.46 $82,053.50
86 $478.65 $121.16 $81,932.34
87 $477.94 $121.86 $81,810.47
88 $477.23 $122.58 $81,687.90
89 $476.51 $123.29 $81,564.61
90 $475.79 $124.01 $81,440.60
91 $475.07 $124.73 $81,315.86
92 $474.34 $125.46 $81,190.40
93 $473.61 $126.19 $81,064.21
94 $472.87 $126.93 $80,937.28
95 $472.13 $127.67 $80,809.61
96 $471.39 $128.41 $80,681.20
Total de años: 8
  Usted invertirá: $7,197.64 en su casa en el año 8
$5,704.89 irá al INTERES
$1,492.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $470.64 $129.16 $80,552.03
98 $469.89 $129.92 $80,422.12
99 $469.13 $130.67 $80,291.44
100 $468.37 $131.44 $80,160.01
101 $467.60 $132.20 $80,027.80
102 $466.83 $132.97 $79,894.83
103 $466.05 $133.75 $79,761.08
104 $465.27 $134.53 $79,626.55
105 $464.49 $135.32 $79,491.23
106 $463.70 $136.10 $79,355.13
107 $462.90 $136.90 $79,218.23
108 $462.11 $137.70 $79,080.53
Total de años: 9
  Usted invertirá: $7,197.64 en su casa en el año 9
$5,596.98 irá al INTERES
$1,600.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $461.30 $138.50 $78,942.03
110 $460.50 $139.31 $78,802.72
111 $459.68 $140.12 $78,662.60
112 $458.87 $140.94 $78,521.66
113 $458.04 $141.76 $78,379.90
114 $457.22 $142.59 $78,237.32
115 $456.38 $143.42 $78,093.90
116 $455.55 $144.26 $77,949.64
117 $454.71 $145.10 $77,804.54
118 $453.86 $145.94 $77,658.60
119 $453.01 $146.79 $77,511.81
120 $452.15 $147.65 $77,364.15
Total de años: 10
  Usted invertirá: $7,197.64 en su casa en el año 10
$5,481.26 irá al INTERES
$1,716.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $451.29 $148.51 $77,215.64
122 $450.42 $149.38 $77,066.26
123 $449.55 $150.25 $76,916.01
124 $448.68 $151.13 $76,764.89
125 $447.80 $152.01 $76,612.88
126 $446.91 $152.90 $76,459.98
127 $446.02 $153.79 $76,306.20
128 $445.12 $154.68 $76,151.51
129 $444.22 $155.59 $75,995.93
130 $443.31 $156.49 $75,839.43
131 $442.40 $157.41 $75,682.02
132 $441.48 $158.32 $75,523.70
Total de años: 11
  Usted invertirá: $7,197.64 en su casa en el año 11
$5,357.19 irá al INTERES
$1,840.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $440.55 $159.25 $75,364.45
134 $439.63 $160.18 $75,204.27
135 $438.69 $161.11 $75,043.16
136 $437.75 $162.05 $74,881.11
137 $436.81 $163.00 $74,718.11
138 $435.86 $163.95 $74,554.17
139 $434.90 $164.90 $74,389.26
140 $433.94 $165.87 $74,223.39
141 $432.97 $166.83 $74,056.56
142 $432.00 $167.81 $73,888.75
143 $431.02 $168.79 $73,719.97
144 $430.03 $169.77 $73,550.20
Total de años: 12
  Usted invertirá: $7,197.64 en su casa en el año 12
$5,224.14 irá al INTERES
$1,973.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $429.04 $170.76 $73,379.44
146 $428.05 $171.76 $73,207.68
147 $427.04 $172.76 $73,034.92
148 $426.04 $173.77 $72,861.16
149 $425.02 $174.78 $72,686.38
150 $424.00 $175.80 $72,510.58
151 $422.98 $176.83 $72,333.75
152 $421.95 $177.86 $72,155.89
153 $420.91 $178.89 $71,977.00
154 $419.87 $179.94 $71,797.06
155 $418.82 $180.99 $71,616.08
156 $417.76 $182.04 $71,434.03
Total de años: 13
  Usted invertirá: $7,197.64 en su casa en el año 13
$5,081.48 irá al INTERES
$2,116.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $416.70 $183.10 $71,250.93
158 $415.63 $184.17 $71,066.75
159 $414.56 $185.25 $70,881.51
160 $413.48 $186.33 $70,695.18
161 $412.39 $187.41 $70,507.76
162 $411.30 $188.51 $70,319.26
163 $410.20 $189.61 $70,129.65
164 $409.09 $190.71 $69,938.93
165 $407.98 $191.83 $69,747.11
166 $406.86 $192.95 $69,554.16
167 $405.73 $194.07 $69,360.09
168 $404.60 $195.20 $69,164.89
Total de años: 14
  Usted invertirá: $7,197.64 en su casa en el año 14
$4,928.50 irá al INTERES
$2,269.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $403.46 $196.34 $68,968.55
170 $402.32 $197.49 $68,771.06
171 $401.16 $198.64 $68,572.42
172 $400.01 $199.80 $68,372.62
173 $398.84 $200.96 $68,171.66
174 $397.67 $202.14 $67,969.53
175 $396.49 $203.31 $67,766.21
176 $395.30 $204.50 $67,561.71
177 $394.11 $205.69 $67,356.02
178 $392.91 $206.89 $67,149.12
179 $391.70 $208.10 $66,941.02
180 $390.49 $209.31 $66,731.71
Total de años: 15
  Usted invertirá: $7,197.64 en su casa en el año 15
$4,764.46 irá al INTERES
$2,433.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $389.27 $210.54 $66,521.17
182 $388.04 $211.76 $66,309.41
183 $386.80 $213.00 $66,096.41
184 $385.56 $214.24 $65,882.17
185 $384.31 $215.49 $65,666.68
186 $383.06 $216.75 $65,449.93
187 $381.79 $218.01 $65,231.92
188 $380.52 $219.28 $65,012.64
189 $379.24 $220.56 $64,792.07
190 $377.95 $221.85 $64,570.22
191 $376.66 $223.14 $64,347.08
192 $375.36 $224.45 $64,122.63
Total de años: 16
  Usted invertirá: $7,197.64 en su casa en el año 16
$4,588.57 irá al INTERES
$2,609.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $374.05 $225.75 $63,896.88
194 $372.73 $227.07 $63,669.81
195 $371.41 $228.40 $63,441.41
196 $370.07 $229.73 $63,211.68
197 $368.73 $231.07 $62,980.61
198 $367.39 $232.42 $62,748.20
199 $366.03 $233.77 $62,514.43
200 $364.67 $235.14 $62,279.29
201 $363.30 $236.51 $62,042.78
202 $361.92 $237.89 $61,804.89
203 $360.53 $239.27 $61,565.62
204 $359.13 $240.67 $61,324.95
Total de años: 17
  Usted invertirá: $7,197.64 en su casa en el año 17
$4,399.96 irá al INTERES
$2,797.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $357.73 $242.07 $61,082.87
206 $356.32 $243.49 $60,839.39
207 $354.90 $244.91 $60,594.48
208 $353.47 $246.34 $60,348.14
209 $352.03 $247.77 $60,100.37
210 $350.59 $249.22 $59,851.15
211 $349.13 $250.67 $59,600.48
212 $347.67 $252.13 $59,348.35
213 $346.20 $253.60 $59,094.74
214 $344.72 $255.08 $58,839.66
215 $343.23 $256.57 $58,583.09
216 $341.73 $258.07 $58,325.02
Total de años: 18
  Usted invertirá: $7,197.64 en su casa en el año 18
$4,197.71 irá al INTERES
$2,999.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $340.23 $259.57 $58,065.44
218 $338.72 $261.09 $57,804.36
219 $337.19 $262.61 $57,541.74
220 $335.66 $264.14 $57,277.60
221 $334.12 $265.68 $57,011.92
222 $332.57 $267.23 $56,744.68
223 $331.01 $268.79 $56,475.89
224 $329.44 $270.36 $56,205.53
225 $327.87 $271.94 $55,933.59
226 $326.28 $273.52 $55,660.07
227 $324.68 $275.12 $55,384.95
228 $323.08 $276.72 $55,108.22
Total de años: 19
  Usted invertirá: $7,197.64 en su casa en el año 19
$3,980.85 irá al INTERES
$3,216.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $321.46 $278.34 $54,829.88
230 $319.84 $279.96 $54,549.92
231 $318.21 $281.60 $54,268.33
232 $316.57 $283.24 $53,985.09
233 $314.91 $284.89 $53,700.20
234 $313.25 $286.55 $53,413.65
235 $311.58 $288.22 $53,125.42
236 $309.90 $289.91 $52,835.52
237 $308.21 $291.60 $52,543.92
238 $306.51 $293.30 $52,250.62
239 $304.80 $295.01 $51,955.61
240 $303.07 $296.73 $51,658.89
Total de años: 20
  Usted invertirá: $7,197.64 en su casa en el año 20
$3,748.30 irá al INTERES
$3,449.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $301.34 $298.46 $51,360.43
242 $299.60 $300.20 $51,060.22
243 $297.85 $301.95 $50,758.27
244 $296.09 $303.71 $50,454.56
245 $294.32 $305.49 $50,149.07
246 $292.54 $307.27 $49,841.81
247 $290.74 $309.06 $49,532.75
248 $288.94 $310.86 $49,221.88
249 $287.13 $312.68 $48,909.21
250 $285.30 $314.50 $48,594.71
251 $283.47 $316.33 $48,278.37
252 $281.62 $318.18 $47,960.20
Total de años: 21
  Usted invertirá: $7,197.64 en su casa en el año 21
$3,498.95 irá al INTERES
$3,698.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $279.77 $320.04 $47,640.16
254 $277.90 $321.90 $47,318.26
255 $276.02 $323.78 $46,994.48
256 $274.13 $325.67 $46,668.81
257 $272.23 $327.57 $46,341.24
258 $270.32 $329.48 $46,011.76
259 $268.40 $331.40 $45,680.36
260 $266.47 $333.33 $45,347.02
261 $264.52 $335.28 $45,011.74
262 $262.57 $337.23 $44,674.51
263 $260.60 $339.20 $44,335.31
264 $258.62 $341.18 $43,994.13
Total de años: 22
  Usted invertirá: $7,197.64 en su casa en el año 22
$3,231.57 irá al INTERES
$3,966.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $256.63 $343.17 $43,650.95
266 $254.63 $345.17 $43,305.78
267 $252.62 $347.19 $42,958.60
268 $250.59 $349.21 $42,609.38
269 $248.55 $351.25 $42,258.14
270 $246.51 $353.30 $41,904.84
271 $244.44 $355.36 $41,549.48
272 $242.37 $357.43 $41,192.05
273 $240.29 $359.52 $40,832.53
274 $238.19 $361.61 $40,470.92
275 $236.08 $363.72 $40,107.19
276 $233.96 $365.84 $39,741.35
Total de años: 23
  Usted invertirá: $7,197.64 en su casa en el año 23
$2,944.86 irá al INTERES
$4,252.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $231.82 $367.98 $39,373.37
278 $229.68 $370.13 $39,003.24
279 $227.52 $372.28 $38,630.96
280 $225.35 $374.46 $38,256.50
281 $223.16 $376.64 $37,879.86
282 $220.97 $378.84 $37,501.03
283 $218.76 $381.05 $37,119.98
284 $216.53 $383.27 $36,736.71
285 $214.30 $385.51 $36,351.20
286 $212.05 $387.75 $35,963.45
287 $209.79 $390.02 $35,573.43
288 $207.51 $392.29 $35,181.14
Total de años: 24
  Usted invertirá: $7,197.64 en su casa en el año 24
$2,637.43 irá al INTERES
$4,560.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $205.22 $394.58 $34,786.56
290 $202.92 $396.88 $34,389.68
291 $200.61 $399.20 $33,990.48
292 $198.28 $401.53 $33,588.95
293 $195.94 $403.87 $33,185.09
294 $193.58 $406.22 $32,778.86
295 $191.21 $408.59 $32,370.27
296 $188.83 $410.98 $31,959.29
297 $186.43 $413.37 $31,545.92
298 $184.02 $415.79 $31,130.13
299 $181.59 $418.21 $30,711.92
300 $179.15 $420.65 $30,291.27
Total de años: 25
  Usted invertirá: $7,197.64 en su casa en el año 25
$2,307.77 irá al INTERES
$4,889.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $176.70 $423.10 $29,868.17
302 $174.23 $425.57 $29,442.59
303 $171.75 $428.06 $29,014.54
304 $169.25 $430.55 $28,583.99
305 $166.74 $433.06 $28,150.92
306 $164.21 $435.59 $27,715.33
307 $161.67 $438.13 $27,277.20
308 $159.12 $440.69 $26,836.52
309 $156.55 $443.26 $26,393.26
310 $153.96 $445.84 $25,947.42
311 $151.36 $448.44 $25,498.97
312 $148.74 $451.06 $25,047.91
Total de años: 26
  Usted invertirá: $7,197.64 en su casa en el año 26
$1,954.28 irá al INTERES
$5,243.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $146.11 $453.69 $24,594.22
314 $143.47 $456.34 $24,137.89
315 $140.80 $459.00 $23,678.89
316 $138.13 $461.68 $23,217.21
317 $135.43 $464.37 $22,752.84
318 $132.72 $467.08 $22,285.76
319 $130.00 $469.80 $21,815.96
320 $127.26 $472.54 $21,343.41
321 $124.50 $475.30 $20,868.11
322 $121.73 $478.07 $20,390.04
323 $118.94 $480.86 $19,909.18
324 $116.14 $483.67 $19,425.51
Total de años: 27
  Usted invertirá: $7,197.64 en su casa en el año 27
$1,575.24 irá al INTERES
$5,622.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $113.32 $486.49 $18,939.03
326 $110.48 $489.33 $18,449.70
327 $107.62 $492.18 $17,957.52
328 $104.75 $495.05 $17,462.47
329 $101.86 $497.94 $16,964.53
330 $98.96 $500.84 $16,463.69
331 $96.04 $503.77 $15,959.92
332 $93.10 $506.70 $15,453.22
333 $90.14 $509.66 $14,943.56
334 $87.17 $512.63 $14,430.92
335 $84.18 $515.62 $13,915.30
336 $81.17 $518.63 $13,396.67
Total de años: 28
  Usted invertirá: $7,197.64 en su casa en el año 28
$1,168.80 irá al INTERES
$6,028.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $78.15 $521.66 $12,875.01
338 $75.10 $524.70 $12,350.31
339 $72.04 $527.76 $11,822.55
340 $68.96 $530.84 $11,291.72
341 $65.87 $533.94 $10,757.78
342 $62.75 $537.05 $10,220.73
343 $59.62 $540.18 $9,680.55
344 $56.47 $543.33 $9,137.21
345 $53.30 $546.50 $8,590.71
346 $50.11 $549.69 $8,041.02
347 $46.91 $552.90 $7,488.12
348 $43.68 $556.12 $6,932.00
Total de años: 29
  Usted invertirá: $7,197.64 en su casa en el año 29
$732.97 irá al INTERES
$6,464.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $40.44 $559.37 $6,372.63
350 $37.17 $562.63 $5,810.00
351 $33.89 $565.91 $5,244.09
352 $30.59 $569.21 $4,674.88
353 $27.27 $572.53 $4,102.35
354 $23.93 $575.87 $3,526.47
355 $20.57 $579.23 $2,947.24
356 $17.19 $582.61 $2,364.63
357 $13.79 $586.01 $1,778.62
358 $10.38 $589.43 $1,189.19
359 $6.94 $592.87 $596.32
360 $3.48 $596.32 $0.00
Total de años: 30
  Usted invertirá: $7,197.64 en su casa en el año 30
$265.64 irá al INTERES
$6,932.00 irá al PRINCIPAL
 

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