Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $5,750.00
Precio a Financiar: $109,250.00
Pago Mensual: $726.84


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $637.29 $89.55 $109,160.45
2 $636.77 $90.07 $109,070.37
3 $636.24 $90.60 $108,979.78
4 $635.72 $91.13 $108,888.65
5 $635.18 $91.66 $108,796.99
6 $634.65 $92.19 $108,704.80
7 $634.11 $92.73 $108,612.06
8 $633.57 $93.27 $108,518.79
9 $633.03 $93.82 $108,424.97
10 $632.48 $94.36 $108,330.61
11 $631.93 $94.91 $108,235.70
12 $631.37 $95.47 $108,140.23
Total de años: 1
  Usted invertirá: $8,722.12 en su casa en el año 1
$7,612.34 irá al INTERES
$1,109.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $630.82 $96.02 $108,044.20
14 $630.26 $96.59 $107,947.62
15 $629.69 $97.15 $107,850.47
16 $629.13 $97.72 $107,752.75
17 $628.56 $98.29 $107,654.47
18 $627.98 $98.86 $107,555.61
19 $627.41 $99.44 $107,456.17
20 $626.83 $100.02 $107,356.16
21 $626.24 $100.60 $107,255.56
22 $625.66 $101.19 $107,154.38
23 $625.07 $101.78 $107,052.60
24 $624.47 $102.37 $106,950.23
Total de años: 2
  Usted invertirá: $8,722.12 en su casa en el año 2
$7,532.12 irá al INTERES
$1,190.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $623.88 $102.97 $106,847.26
26 $623.28 $103.57 $106,743.70
27 $622.67 $104.17 $106,639.52
28 $622.06 $104.78 $106,534.75
29 $621.45 $105.39 $106,429.36
30 $620.84 $106.01 $106,323.35
31 $620.22 $106.62 $106,216.73
32 $619.60 $107.25 $106,109.48
33 $618.97 $107.87 $106,001.61
34 $618.34 $108.50 $105,893.11
35 $617.71 $109.13 $105,783.98
36 $617.07 $109.77 $105,674.21
Total de años: 3
  Usted invertirá: $8,722.12 en su casa en el año 3
$7,446.09 irá al INTERES
$1,276.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $616.43 $110.41 $105,563.80
38 $615.79 $111.05 $105,452.74
39 $615.14 $111.70 $105,341.04
40 $614.49 $112.35 $105,228.69
41 $613.83 $113.01 $105,115.68
42 $613.17 $113.67 $105,002.01
43 $612.51 $114.33 $104,887.68
44 $611.84 $115.00 $104,772.68
45 $611.17 $115.67 $104,657.01
46 $610.50 $116.34 $104,540.67
47 $609.82 $117.02 $104,423.65
48 $609.14 $117.71 $104,305.94
Total de años: 4
  Usted invertirá: $8,722.12 en su casa en el año 4
$7,353.85 irá al INTERES
$1,368.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $608.45 $118.39 $104,187.55
50 $607.76 $119.08 $104,068.47
51 $607.07 $119.78 $103,948.69
52 $606.37 $120.48 $103,828.21
53 $605.66 $121.18 $103,707.04
54 $604.96 $121.89 $103,585.15
55 $604.25 $122.60 $103,462.55
56 $603.53 $123.31 $103,339.24
57 $602.81 $124.03 $103,215.21
58 $602.09 $124.75 $103,090.46
59 $601.36 $125.48 $102,964.98
60 $600.63 $126.21 $102,838.76
Total de años: 5
  Usted invertirá: $8,722.12 en su casa en el año 5
$7,254.94 irá al INTERES
$1,467.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $599.89 $126.95 $102,711.81
62 $599.15 $127.69 $102,584.12
63 $598.41 $128.44 $102,455.69
64 $597.66 $129.18 $102,326.50
65 $596.90 $129.94 $102,196.56
66 $596.15 $130.70 $102,065.87
67 $595.38 $131.46 $101,934.41
68 $594.62 $132.23 $101,802.18
69 $593.85 $133.00 $101,669.18
70 $593.07 $133.77 $101,535.41
71 $592.29 $134.55 $101,400.86
72 $591.51 $135.34 $101,265.52
Total de años: 6
  Usted invertirá: $8,722.12 en su casa en el año 6
$7,148.87 irá al INTERES
$1,573.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $590.72 $136.13 $101,129.39
74 $589.92 $136.92 $100,992.47
75 $589.12 $137.72 $100,854.75
76 $588.32 $138.52 $100,716.23
77 $587.51 $139.33 $100,576.90
78 $586.70 $140.14 $100,436.75
79 $585.88 $140.96 $100,295.79
80 $585.06 $141.78 $100,154.01
81 $584.23 $142.61 $100,011.39
82 $583.40 $143.44 $99,867.95
83 $582.56 $144.28 $99,723.67
84 $581.72 $145.12 $99,578.55
Total de años: 7
  Usted invertirá: $8,722.12 en su casa en el año 7
$7,035.14 irá al INTERES
$1,686.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $580.87 $145.97 $99,432.58
86 $580.02 $146.82 $99,285.76
87 $579.17 $147.68 $99,138.09
88 $578.31 $148.54 $98,989.55
89 $577.44 $149.40 $98,840.14
90 $576.57 $150.28 $98,689.87
91 $575.69 $151.15 $98,538.72
92 $574.81 $152.03 $98,386.68
93 $573.92 $152.92 $98,233.76
94 $573.03 $153.81 $98,079.95
95 $572.13 $154.71 $97,925.24
96 $571.23 $155.61 $97,769.63
Total de años: 8
  Usted invertirá: $8,722.12 en su casa en el año 8
$6,913.19 irá al INTERES
$1,808.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $570.32 $156.52 $97,613.11
98 $569.41 $157.43 $97,455.67
99 $568.49 $158.35 $97,297.32
100 $567.57 $159.28 $97,138.05
101 $566.64 $160.20 $96,977.84
102 $565.70 $161.14 $96,816.70
103 $564.76 $162.08 $96,654.63
104 $563.82 $163.02 $96,491.60
105 $562.87 $163.98 $96,327.63
106 $561.91 $164.93 $96,162.69
107 $560.95 $165.89 $95,996.80
108 $559.98 $166.86 $95,829.94
Total de años: 9
  Usted invertirá: $8,722.12 en su casa en el año 9
$6,782.43 irá al INTERES
$1,939.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $559.01 $167.84 $95,662.10
110 $558.03 $168.81 $95,493.29
111 $557.04 $169.80 $95,323.49
112 $556.05 $170.79 $95,152.70
113 $555.06 $171.79 $94,980.92
114 $554.06 $172.79 $94,808.13
115 $553.05 $173.80 $94,634.33
116 $552.03 $174.81 $94,459.52
117 $551.01 $175.83 $94,283.69
118 $549.99 $176.85 $94,106.84
119 $548.96 $177.89 $93,928.95
120 $547.92 $178.92 $93,750.03
Total de años: 10
  Usted invertirá: $8,722.12 en su casa en el año 10
$6,642.21 irá al INTERES
$2,079.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $546.88 $179.97 $93,570.06
122 $545.83 $181.02 $93,389.04
123 $544.77 $182.07 $93,206.97
124 $543.71 $183.14 $93,023.83
125 $542.64 $184.20 $92,839.63
126 $541.56 $185.28 $92,654.35
127 $540.48 $186.36 $92,467.99
128 $539.40 $187.45 $92,280.55
129 $538.30 $188.54 $92,092.01
130 $537.20 $189.64 $91,902.37
131 $536.10 $190.75 $91,711.62
132 $534.98 $191.86 $91,519.76
Total de años: 11
  Usted invertirá: $8,722.12 en su casa en el año 11
$6,491.85 irá al INTERES
$2,230.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $533.87 $192.98 $91,326.78
134 $532.74 $194.10 $91,132.68
135 $531.61 $195.24 $90,937.45
136 $530.47 $196.37 $90,741.07
137 $529.32 $197.52 $90,543.55
138 $528.17 $198.67 $90,344.88
139 $527.01 $199.83 $90,145.05
140 $525.85 $201.00 $89,944.05
141 $524.67 $202.17 $89,741.88
142 $523.49 $203.35 $89,538.53
143 $522.31 $204.53 $89,334.00
144 $521.11 $205.73 $89,128.27
Total de años: 12
  Usted invertirá: $8,722.12 en su casa en el año 12
$6,330.62 irá al INTERES
$2,391.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $519.91 $206.93 $88,921.34
146 $518.71 $208.14 $88,713.21
147 $517.49 $209.35 $88,503.86
148 $516.27 $210.57 $88,293.29
149 $515.04 $211.80 $88,081.49
150 $513.81 $213.03 $87,868.45
151 $512.57 $214.28 $87,654.18
152 $511.32 $215.53 $87,438.65
153 $510.06 $216.78 $87,221.87
154 $508.79 $218.05 $87,003.82
155 $507.52 $219.32 $86,784.50
156 $506.24 $220.60 $86,563.90
Total de años: 13
  Usted invertirá: $8,722.12 en su casa en el año 13
$6,157.74 irá al INTERES
$2,564.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $504.96 $221.89 $86,342.01
158 $503.66 $223.18 $86,118.83
159 $502.36 $224.48 $85,894.34
160 $501.05 $225.79 $85,668.55
161 $499.73 $227.11 $85,441.44
162 $498.41 $228.43 $85,213.01
163 $497.08 $229.77 $84,983.24
164 $495.74 $231.11 $84,752.13
165 $494.39 $232.46 $84,519.68
166 $493.03 $233.81 $84,285.87
167 $491.67 $235.18 $84,050.69
168 $490.30 $236.55 $83,814.14
Total de años: 14
  Usted invertirá: $8,722.12 en su casa en el año 14
$5,972.36 irá al INTERES
$2,749.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $488.92 $237.93 $83,576.22
170 $487.53 $239.32 $83,336.90
171 $486.13 $240.71 $83,096.19
172 $484.73 $242.12 $82,854.08
173 $483.32 $243.53 $82,610.55
174 $481.89 $244.95 $82,365.60
175 $480.47 $246.38 $82,119.22
176 $479.03 $247.81 $81,871.41
177 $477.58 $249.26 $81,622.15
178 $476.13 $250.71 $81,371.43
179 $474.67 $252.18 $81,119.26
180 $473.20 $253.65 $80,865.61
Total de años: 15
  Usted invertirá: $8,722.12 en su casa en el año 15
$5,773.58 irá al INTERES
$2,948.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $471.72 $255.13 $80,610.48
182 $470.23 $256.62 $80,353.87
183 $468.73 $258.11 $80,095.76
184 $467.23 $259.62 $79,836.14
185 $465.71 $261.13 $79,575.01
186 $464.19 $262.66 $79,312.35
187 $462.66 $264.19 $79,048.16
188 $461.11 $265.73 $78,782.44
189 $459.56 $267.28 $78,515.16
190 $458.01 $268.84 $78,246.32
191 $456.44 $270.41 $77,975.91
192 $454.86 $271.98 $77,703.93
Total de años: 16
  Usted invertirá: $8,722.12 en su casa en el año 16
$5,560.43 irá al INTERES
$3,161.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $453.27 $273.57 $77,430.36
194 $451.68 $275.17 $77,155.19
195 $450.07 $276.77 $76,878.42
196 $448.46 $278.39 $76,600.04
197 $446.83 $280.01 $76,320.03
198 $445.20 $281.64 $76,038.38
199 $443.56 $283.29 $75,755.10
200 $441.90 $284.94 $75,470.16
201 $440.24 $286.60 $75,183.56
202 $438.57 $288.27 $74,895.29
203 $436.89 $289.95 $74,605.33
204 $435.20 $291.65 $74,313.69
Total de años: 17
  Usted invertirá: $8,722.12 en su casa en el año 17
$5,331.88 irá al INTERES
$3,390.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $433.50 $293.35 $74,020.34
206 $431.79 $295.06 $73,725.28
207 $430.06 $296.78 $73,428.51
208 $428.33 $298.51 $73,130.00
209 $426.59 $300.25 $72,829.74
210 $424.84 $302.00 $72,527.74
211 $423.08 $303.76 $72,223.98
212 $421.31 $305.54 $71,918.44
213 $419.52 $307.32 $71,611.12
214 $417.73 $309.11 $71,302.01
215 $415.93 $310.91 $70,991.10
216 $414.11 $312.73 $70,678.37
Total de años: 18
  Usted invertirá: $8,722.12 en su casa en el año 18
$5,086.79 irá al INTERES
$3,635.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $412.29 $314.55 $70,363.82
218 $410.46 $316.39 $70,047.43
219 $408.61 $318.23 $69,729.20
220 $406.75 $320.09 $69,409.11
221 $404.89 $321.96 $69,087.15
222 $403.01 $323.83 $68,763.31
223 $401.12 $325.72 $68,437.59
224 $399.22 $327.62 $68,109.97
225 $397.31 $329.53 $67,780.43
226 $395.39 $331.46 $67,448.98
227 $393.45 $333.39 $67,115.58
228 $391.51 $335.34 $66,780.25
Total de años: 19
  Usted invertirá: $8,722.12 en su casa en el año 19
$4,824.00 irá al INTERES
$3,898.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $389.55 $337.29 $66,442.96
230 $387.58 $339.26 $66,103.70
231 $385.60 $341.24 $65,762.46
232 $383.61 $343.23 $65,419.23
233 $381.61 $345.23 $65,074.00
234 $379.60 $347.24 $64,726.76
235 $377.57 $349.27 $64,377.49
236 $375.54 $351.31 $64,026.18
237 $373.49 $353.36 $63,672.82
238 $371.42 $355.42 $63,317.40
239 $369.35 $357.49 $62,959.91
240 $367.27 $359.58 $62,600.34
Total de años: 20
  Usted invertirá: $8,722.12 en su casa en el año 20
$4,542.20 irá al INTERES
$4,179.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $365.17 $361.67 $62,238.66
242 $363.06 $363.78 $61,874.88
243 $360.94 $365.91 $61,508.97
244 $358.80 $368.04 $61,140.93
245 $356.66 $370.19 $60,770.74
246 $354.50 $372.35 $60,398.40
247 $352.32 $374.52 $60,023.88
248 $350.14 $376.70 $59,647.17
249 $347.94 $378.90 $59,268.27
250 $345.73 $381.11 $58,887.16
251 $343.51 $383.33 $58,503.83
252 $341.27 $385.57 $58,118.26
Total de años: 21
  Usted invertirá: $8,722.12 en su casa en el año 21
$4,240.04 irá al INTERES
$4,482.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $339.02 $387.82 $57,730.44
254 $336.76 $390.08 $57,340.35
255 $334.49 $392.36 $56,948.00
256 $332.20 $394.65 $56,553.35
257 $329.89 $396.95 $56,156.40
258 $327.58 $399.26 $55,757.14
259 $325.25 $401.59 $55,355.54
260 $322.91 $403.94 $54,951.61
261 $320.55 $406.29 $54,545.32
262 $318.18 $408.66 $54,136.65
263 $315.80 $411.05 $53,725.61
264 $313.40 $413.44 $53,312.17
Total de años: 22
  Usted invertirá: $8,722.12 en su casa en el año 22
$3,916.03 irá al INTERES
$4,806.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $310.99 $415.86 $52,896.31
266 $308.56 $418.28 $52,478.03
267 $306.12 $420.72 $52,057.31
268 $303.67 $423.18 $51,634.13
269 $301.20 $425.64 $51,208.49
270 $298.72 $428.13 $50,780.36
271 $296.22 $430.62 $50,349.74
272 $293.71 $433.14 $49,916.60
273 $291.18 $435.66 $49,480.94
274 $288.64 $438.20 $49,042.73
275 $286.08 $440.76 $48,601.97
276 $283.51 $443.33 $48,158.64
Total de años: 23
  Usted invertirá: $8,722.12 en su casa en el año 23
$3,568.59 irá al INTERES
$5,153.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $280.93 $445.92 $47,712.72
278 $278.32 $448.52 $47,264.21
279 $275.71 $451.14 $46,813.07
280 $273.08 $453.77 $46,359.30
281 $270.43 $456.41 $45,902.89
282 $267.77 $459.08 $45,443.81
283 $265.09 $461.75 $44,982.06
284 $262.40 $464.45 $44,517.61
285 $259.69 $467.16 $44,050.46
286 $256.96 $469.88 $43,580.57
287 $254.22 $472.62 $43,107.95
288 $251.46 $475.38 $42,632.57
Total de años: 24
  Usted invertirá: $8,722.12 en su casa en el año 24
$3,196.04 irá al INTERES
$5,526.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $248.69 $478.15 $42,154.42
290 $245.90 $480.94 $41,673.48
291 $243.10 $483.75 $41,189.73
292 $240.27 $486.57 $40,703.16
293 $237.44 $489.41 $40,213.75
294 $234.58 $492.26 $39,721.49
295 $231.71 $495.13 $39,226.35
296 $228.82 $498.02 $38,728.33
297 $225.92 $500.93 $38,227.40
298 $222.99 $503.85 $37,723.55
299 $220.05 $506.79 $37,216.76
300 $217.10 $509.75 $36,707.02
Total de años: 25
  Usted invertirá: $8,722.12 en su casa en el año 25
$2,796.56 irá al INTERES
$5,925.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $214.12 $512.72 $36,194.30
302 $211.13 $515.71 $35,678.59
303 $208.13 $518.72 $35,159.87
304 $205.10 $521.74 $34,638.13
305 $202.06 $524.79 $34,113.34
306 $198.99 $527.85 $33,585.49
307 $195.92 $530.93 $33,054.57
308 $192.82 $534.02 $32,520.54
309 $189.70 $537.14 $31,983.40
310 $186.57 $540.27 $31,443.13
311 $183.42 $543.42 $30,899.70
312 $180.25 $546.59 $30,353.11
Total de años: 26
  Usted invertirá: $8,722.12 en su casa en el año 26
$2,368.21 irá al INTERES
$6,353.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $177.06 $549.78 $29,803.33
314 $173.85 $552.99 $29,250.34
315 $170.63 $556.22 $28,694.12
316 $167.38 $559.46 $28,134.66
317 $164.12 $562.72 $27,571.93
318 $160.84 $566.01 $27,005.93
319 $157.53 $569.31 $26,436.62
320 $154.21 $572.63 $25,863.99
321 $150.87 $575.97 $25,288.02
322 $147.51 $579.33 $24,708.69
323 $144.13 $582.71 $24,125.98
324 $140.73 $586.11 $23,539.87
Total de años: 27
  Usted invertirá: $8,722.12 en su casa en el año 27
$1,908.88 irá al INTERES
$6,813.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $137.32 $589.53 $22,950.35
326 $133.88 $592.97 $22,357.38
327 $130.42 $596.42 $21,760.96
328 $126.94 $599.90 $21,161.05
329 $123.44 $603.40 $20,557.65
330 $119.92 $606.92 $19,950.73
331 $116.38 $610.46 $19,340.26
332 $112.82 $614.02 $18,726.24
333 $109.24 $617.61 $18,108.63
334 $105.63 $621.21 $17,487.42
335 $102.01 $624.83 $16,862.59
336 $98.37 $628.48 $16,234.11
Total de años: 28
  Usted invertirá: $8,722.12 en su casa en el año 28
$1,416.35 irá al INTERES
$7,305.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $94.70 $632.14 $15,601.97
338 $91.01 $635.83 $14,966.13
339 $87.30 $639.54 $14,326.59
340 $83.57 $643.27 $13,683.32
341 $79.82 $647.02 $13,036.30
342 $76.05 $650.80 $12,385.50
343 $72.25 $654.59 $11,730.91
344 $68.43 $658.41 $11,072.49
345 $64.59 $662.25 $10,410.24
346 $60.73 $666.12 $9,744.12
347 $56.84 $670.00 $9,074.12
348 $52.93 $673.91 $8,400.21
Total de años: 29
  Usted invertirá: $8,722.12 en su casa en el año 29
$888.22 irá al INTERES
$7,833.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $49.00 $677.84 $7,722.37
350 $45.05 $681.80 $7,040.57
351 $41.07 $685.77 $6,354.80
352 $37.07 $689.77 $5,665.03
353 $33.05 $693.80 $4,971.23
354 $29.00 $697.84 $4,273.39
355 $24.93 $701.91 $3,571.47
356 $20.83 $706.01 $2,865.46
357 $16.72 $710.13 $2,155.33
358 $12.57 $714.27 $1,441.06
359 $8.41 $718.44 $722.63
360 $4.22 $722.63 $0.00
Total de años: 30
  Usted invertirá: $8,722.12 en su casa en el año 30
$321.90 irá al INTERES
$8,400.21 irá al PRINCIPAL
 

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