Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,525.00
Precio a Financiar: $123,975.00
Pago Mensual: $824.81


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $723.19 $101.62 $123,873.38
2 $722.59 $102.21 $123,771.16
3 $722.00 $102.81 $123,668.35
4 $721.40 $103.41 $123,564.94
5 $720.80 $104.01 $123,460.93
6 $720.19 $104.62 $123,356.31
7 $719.58 $105.23 $123,251.08
8 $718.96 $105.84 $123,145.24
9 $718.35 $106.46 $123,038.78
10 $717.73 $107.08 $122,931.69
11 $717.10 $107.71 $122,823.99
12 $716.47 $108.34 $122,715.65
Total de años: 1
  Usted invertirá: $9,897.71 en su casa en el año 1
$8,638.35 irá al INTERES
$1,259.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $715.84 $108.97 $122,606.68
14 $715.21 $109.60 $122,497.08
15 $714.57 $110.24 $122,386.84
16 $713.92 $110.89 $122,275.95
17 $713.28 $111.53 $122,164.42
18 $712.63 $112.18 $122,052.24
19 $711.97 $112.84 $121,939.40
20 $711.31 $113.50 $121,825.90
21 $710.65 $114.16 $121,711.75
22 $709.99 $114.82 $121,596.92
23 $709.32 $115.49 $121,481.43
24 $708.64 $116.17 $121,365.26
Total de años: 2
  Usted invertirá: $9,897.71 en su casa en el año 2
$8,547.32 irá al INTERES
$1,350.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $707.96 $116.84 $121,248.42
26 $707.28 $117.53 $121,130.89
27 $706.60 $118.21 $121,012.68
28 $705.91 $118.90 $120,893.78
29 $705.21 $119.60 $120,774.18
30 $704.52 $120.29 $120,653.89
31 $703.81 $120.99 $120,532.89
32 $703.11 $121.70 $120,411.19
33 $702.40 $122.41 $120,288.78
34 $701.68 $123.12 $120,165.66
35 $700.97 $123.84 $120,041.82
36 $700.24 $124.56 $119,917.25
Total de años: 3
  Usted invertirá: $9,897.71 en su casa en el año 3
$8,449.70 irá al INTERES
$1,448.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $699.52 $125.29 $119,791.96
38 $698.79 $126.02 $119,665.94
39 $698.05 $126.76 $119,539.18
40 $697.31 $127.50 $119,411.68
41 $696.57 $128.24 $119,283.44
42 $695.82 $128.99 $119,154.46
43 $695.07 $129.74 $119,024.71
44 $694.31 $130.50 $118,894.22
45 $693.55 $131.26 $118,762.96
46 $692.78 $132.02 $118,630.93
47 $692.01 $132.79 $118,498.14
48 $691.24 $133.57 $118,364.57
Total de años: 4
  Usted invertirá: $9,897.71 en su casa en el año 4
$8,345.02 irá al INTERES
$1,552.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $690.46 $134.35 $118,230.22
50 $689.68 $135.13 $118,095.09
51 $688.89 $135.92 $117,959.17
52 $688.10 $136.71 $117,822.45
53 $687.30 $137.51 $117,684.94
54 $686.50 $138.31 $117,546.63
55 $685.69 $139.12 $117,407.51
56 $684.88 $139.93 $117,267.58
57 $684.06 $140.75 $117,126.83
58 $683.24 $141.57 $116,985.26
59 $682.41 $142.39 $116,842.86
60 $681.58 $143.23 $116,699.64
Total de años: 5
  Usted invertirá: $9,897.71 en su casa en el año 5
$8,232.78 irá al INTERES
$1,664.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $680.75 $144.06 $116,555.58
62 $679.91 $144.90 $116,410.68
63 $679.06 $145.75 $116,264.93
64 $678.21 $146.60 $116,118.33
65 $677.36 $147.45 $115,970.88
66 $676.50 $148.31 $115,822.57
67 $675.63 $149.18 $115,673.39
68 $674.76 $150.05 $115,523.35
69 $673.89 $150.92 $115,372.42
70 $673.01 $151.80 $115,220.62
71 $672.12 $152.69 $115,067.93
72 $671.23 $153.58 $114,914.35
Total de años: 6
  Usted invertirá: $9,897.71 en su casa en el año 6
$8,112.42 irá al INTERES
$1,785.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $670.33 $154.48 $114,759.88
74 $669.43 $155.38 $114,604.50
75 $668.53 $156.28 $114,448.22
76 $667.61 $157.19 $114,291.02
77 $666.70 $158.11 $114,132.91
78 $665.78 $159.03 $113,973.88
79 $664.85 $159.96 $113,813.92
80 $663.91 $160.89 $113,653.02
81 $662.98 $161.83 $113,491.19
82 $662.03 $162.78 $113,328.41
83 $661.08 $163.73 $113,164.69
84 $660.13 $164.68 $113,000.01
Total de años: 7
  Usted invertirá: $9,897.71 en su casa en el año 7
$7,983.36 irá al INTERES
$1,914.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $659.17 $165.64 $112,834.36
86 $658.20 $166.61 $112,667.76
87 $657.23 $167.58 $112,500.18
88 $656.25 $168.56 $112,331.62
89 $655.27 $169.54 $112,162.08
90 $654.28 $170.53 $111,991.55
91 $653.28 $171.52 $111,820.02
92 $652.28 $172.53 $111,647.50
93 $651.28 $173.53 $111,473.97
94 $650.26 $174.54 $111,299.42
95 $649.25 $175.56 $111,123.86
96 $648.22 $176.59 $110,947.27
Total de años: 8
  Usted invertirá: $9,897.71 en su casa en el año 8
$7,844.97 irá al INTERES
$2,052.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $647.19 $177.62 $110,769.66
98 $646.16 $178.65 $110,591.00
99 $645.11 $179.69 $110,411.31
100 $644.07 $180.74 $110,230.57
101 $643.01 $181.80 $110,048.77
102 $641.95 $182.86 $109,865.91
103 $640.88 $183.92 $109,681.99
104 $639.81 $185.00 $109,496.99
105 $638.73 $186.08 $109,310.91
106 $637.65 $187.16 $109,123.75
107 $636.56 $188.25 $108,935.50
108 $635.46 $189.35 $108,746.15
Total de años: 9
  Usted invertirá: $9,897.71 en su casa en el año 9
$7,696.58 irá al INTERES
$2,201.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $634.35 $190.46 $108,555.69
110 $633.24 $191.57 $108,364.12
111 $632.12 $192.68 $108,171.44
112 $631.00 $193.81 $107,977.63
113 $629.87 $194.94 $107,782.69
114 $628.73 $196.08 $107,586.61
115 $627.59 $197.22 $107,389.39
116 $626.44 $198.37 $107,191.02
117 $625.28 $199.53 $106,991.50
118 $624.12 $200.69 $106,790.80
119 $622.95 $201.86 $106,588.94
120 $621.77 $203.04 $106,385.90
Total de años: 10
  Usted invertirá: $9,897.71 en su casa en el año 10
$7,537.46 irá al INTERES
$2,360.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $620.58 $204.22 $106,181.68
122 $619.39 $205.42 $105,976.26
123 $618.19 $206.61 $105,769.65
124 $616.99 $207.82 $105,561.83
125 $615.78 $209.03 $105,352.80
126 $614.56 $210.25 $105,142.55
127 $613.33 $211.48 $104,931.07
128 $612.10 $212.71 $104,718.36
129 $610.86 $213.95 $104,504.41
130 $609.61 $215.20 $104,289.21
131 $608.35 $216.46 $104,072.75
132 $607.09 $217.72 $103,855.03
Total de años: 11
  Usted invertirá: $9,897.71 en su casa en el año 11
$7,366.84 irá al INTERES
$2,530.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $605.82 $218.99 $103,636.05
134 $604.54 $220.27 $103,415.78
135 $603.26 $221.55 $103,194.23
136 $601.97 $222.84 $102,971.39
137 $600.67 $224.14 $102,747.25
138 $599.36 $225.45 $102,521.80
139 $598.04 $226.76 $102,295.03
140 $596.72 $228.09 $102,066.94
141 $595.39 $229.42 $101,837.53
142 $594.05 $230.76 $101,606.77
143 $592.71 $232.10 $101,374.67
144 $591.35 $233.46 $101,141.21
Total de años: 12
  Usted invertirá: $9,897.71 en su casa en el año 12
$7,183.88 irá al INTERES
$2,713.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $589.99 $234.82 $100,906.39
146 $588.62 $236.19 $100,670.20
147 $587.24 $237.57 $100,432.64
148 $585.86 $238.95 $100,193.69
149 $584.46 $240.35 $99,953.34
150 $583.06 $241.75 $99,711.59
151 $581.65 $243.16 $99,468.44
152 $580.23 $244.58 $99,223.86
153 $578.81 $246.00 $98,977.86
154 $577.37 $247.44 $98,730.42
155 $575.93 $248.88 $98,481.54
156 $574.48 $250.33 $98,231.20
Total de años: 13
  Usted invertirá: $9,897.71 en su casa en el año 13
$6,987.70 irá al INTERES
$2,910.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $573.02 $251.79 $97,979.41
158 $571.55 $253.26 $97,726.15
159 $570.07 $254.74 $97,471.41
160 $568.58 $256.23 $97,215.18
161 $567.09 $257.72 $96,957.46
162 $565.59 $259.22 $96,698.24
163 $564.07 $260.74 $96,437.50
164 $562.55 $262.26 $96,175.25
165 $561.02 $263.79 $95,911.46
166 $559.48 $265.33 $95,646.14
167 $557.94 $266.87 $95,379.26
168 $556.38 $268.43 $95,110.83
Total de años: 14
  Usted invertirá: $9,897.71 en su casa en el año 14
$6,777.33 irá al INTERES
$3,120.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $554.81 $270.00 $94,840.84
170 $553.24 $271.57 $94,569.27
171 $551.65 $273.15 $94,296.11
172 $550.06 $274.75 $94,021.36
173 $548.46 $276.35 $93,745.01
174 $546.85 $277.96 $93,467.05
175 $545.22 $279.58 $93,187.47
176 $543.59 $281.22 $92,906.25
177 $541.95 $282.86 $92,623.39
178 $540.30 $284.51 $92,338.89
179 $538.64 $286.17 $92,052.72
180 $536.97 $287.83 $91,764.89
Total de años: 15
  Usted invertirá: $9,897.71 en su casa en el año 15
$6,551.76 irá al INTERES
$3,345.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $535.30 $289.51 $91,475.38
182 $533.61 $291.20 $91,184.17
183 $531.91 $292.90 $90,891.27
184 $530.20 $294.61 $90,596.66
185 $528.48 $296.33 $90,300.33
186 $526.75 $298.06 $90,002.28
187 $525.01 $299.80 $89,702.48
188 $523.26 $301.54 $89,400.94
189 $521.51 $303.30 $89,097.63
190 $519.74 $305.07 $88,792.56
191 $517.96 $306.85 $88,485.71
192 $516.17 $308.64 $88,177.07
Total de años: 16
  Usted invertirá: $9,897.71 en su casa en el año 16
$6,309.88 irá al INTERES
$3,587.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $514.37 $310.44 $87,866.63
194 $512.56 $312.25 $87,554.37
195 $510.73 $314.07 $87,240.30
196 $508.90 $315.91 $86,924.39
197 $507.06 $317.75 $86,606.64
198 $505.21 $319.60 $86,287.04
199 $503.34 $321.47 $85,965.57
200 $501.47 $323.34 $85,642.23
201 $499.58 $325.23 $85,317.00
202 $497.68 $327.13 $84,989.87
203 $495.77 $329.03 $84,660.84
204 $493.85 $330.95 $84,329.88
Total de años: 17
  Usted invertirá: $9,897.71 en su casa en el año 17
$6,050.52 irá al INTERES
$3,847.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $491.92 $332.88 $83,997.00
206 $489.98 $334.83 $83,662.17
207 $488.03 $336.78 $83,325.39
208 $486.06 $338.74 $82,986.65
209 $484.09 $340.72 $82,645.93
210 $482.10 $342.71 $82,303.22
211 $480.10 $344.71 $81,958.51
212 $478.09 $346.72 $81,611.80
213 $476.07 $348.74 $81,263.06
214 $474.03 $350.77 $80,912.28
215 $471.99 $352.82 $80,559.46
216 $469.93 $354.88 $80,204.58
Total de años: 18
  Usted invertirá: $9,897.71 en su casa en el año 18
$5,772.41 irá al INTERES
$4,125.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $467.86 $356.95 $79,847.63
218 $465.78 $359.03 $79,488.60
219 $463.68 $361.13 $79,127.48
220 $461.58 $363.23 $78,764.25
221 $459.46 $365.35 $78,398.90
222 $457.33 $367.48 $78,031.41
223 $455.18 $369.63 $77,661.79
224 $453.03 $371.78 $77,290.01
225 $450.86 $373.95 $76,916.06
226 $448.68 $376.13 $76,539.92
227 $446.48 $378.33 $76,161.60
228 $444.28 $380.53 $75,781.07
Total de años: 19
  Usted invertirá: $9,897.71 en su casa en el año 19
$5,474.19 irá al INTERES
$4,423.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $442.06 $382.75 $75,398.31
230 $439.82 $384.99 $75,013.33
231 $437.58 $387.23 $74,626.10
232 $435.32 $389.49 $74,236.61
233 $433.05 $391.76 $73,844.85
234 $430.76 $394.05 $73,450.80
235 $428.46 $396.35 $73,054.45
236 $426.15 $398.66 $72,655.79
237 $423.83 $400.98 $72,254.81
238 $421.49 $403.32 $71,851.49
239 $419.13 $405.68 $71,445.81
240 $416.77 $408.04 $71,037.77
Total de años: 20
  Usted invertirá: $9,897.71 en su casa en el año 20
$5,154.41 irá al INTERES
$4,743.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $414.39 $410.42 $70,627.35
242 $411.99 $412.82 $70,214.53
243 $409.58 $415.22 $69,799.31
244 $407.16 $417.65 $69,381.66
245 $404.73 $420.08 $68,961.58
246 $402.28 $422.53 $68,539.05
247 $399.81 $425.00 $68,114.05
248 $397.33 $427.48 $67,686.57
249 $394.84 $429.97 $67,256.60
250 $392.33 $432.48 $66,824.13
251 $389.81 $435.00 $66,389.12
252 $387.27 $437.54 $65,951.59
Total de años: 21
  Usted invertirá: $9,897.71 en su casa en el año 21
$4,811.52 irá al INTERES
$5,086.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $384.72 $440.09 $65,511.49
254 $382.15 $442.66 $65,068.84
255 $379.57 $445.24 $64,623.60
256 $376.97 $447.84 $64,175.76
257 $374.36 $450.45 $63,725.31
258 $371.73 $453.08 $63,272.23
259 $369.09 $455.72 $62,816.51
260 $366.43 $458.38 $62,358.13
261 $363.76 $461.05 $61,897.08
262 $361.07 $463.74 $61,433.33
263 $358.36 $466.45 $60,966.89
264 $355.64 $469.17 $60,497.72
Total de años: 22
  Usted invertirá: $9,897.71 en su casa en el año 22
$4,443.84 irá al INTERES
$5,453.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $352.90 $471.91 $60,025.81
266 $350.15 $474.66 $59,551.15
267 $347.38 $477.43 $59,073.73
268 $344.60 $480.21 $58,593.52
269 $341.80 $483.01 $58,110.50
270 $338.98 $485.83 $57,624.67
271 $336.14 $488.66 $57,136.01
272 $333.29 $491.52 $56,644.49
273 $330.43 $494.38 $56,150.11
274 $327.54 $497.27 $55,652.84
275 $324.64 $500.17 $55,152.67
276 $321.72 $503.08 $54,649.59
Total de años: 23
  Usted invertirá: $9,897.71 en su casa en el año 23
$4,049.58 irá al INTERES
$5,848.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $318.79 $506.02 $54,143.57
278 $315.84 $508.97 $53,634.60
279 $312.87 $511.94 $53,122.66
280 $309.88 $514.93 $52,607.73
281 $306.88 $517.93 $52,089.80
282 $303.86 $520.95 $51,568.85
283 $300.82 $523.99 $51,044.86
284 $297.76 $527.05 $50,517.81
285 $294.69 $530.12 $49,987.69
286 $291.59 $533.21 $49,454.48
287 $288.48 $536.32 $48,918.15
288 $285.36 $539.45 $48,378.70
Total de años: 24
  Usted invertirá: $9,897.71 en su casa en el año 24
$3,626.82 irá al INTERES
$6,270.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $282.21 $542.60 $47,836.10
290 $279.04 $545.76 $47,290.34
291 $275.86 $548.95 $46,741.39
292 $272.66 $552.15 $46,189.24
293 $269.44 $555.37 $45,633.86
294 $266.20 $558.61 $45,075.25
295 $262.94 $561.87 $44,513.38
296 $259.66 $565.15 $43,948.24
297 $256.36 $568.44 $43,379.79
298 $253.05 $571.76 $42,808.03
299 $249.71 $575.10 $42,232.94
300 $246.36 $578.45 $41,654.49
Total de años: 25
  Usted invertirá: $9,897.71 en su casa en el año 25
$3,173.49 irá al INTERES
$6,724.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $242.98 $581.82 $41,072.66
302 $239.59 $585.22 $40,487.44
303 $236.18 $588.63 $39,898.81
304 $232.74 $592.07 $39,306.75
305 $229.29 $595.52 $38,711.23
306 $225.82 $598.99 $38,112.23
307 $222.32 $602.49 $37,509.75
308 $218.81 $606.00 $36,903.74
309 $215.27 $609.54 $36,294.21
310 $211.72 $613.09 $35,681.12
311 $208.14 $616.67 $35,064.45
312 $204.54 $620.27 $34,444.18
Total de años: 26
  Usted invertirá: $9,897.71 en su casa en el año 26
$2,687.40 irá al INTERES
$7,210.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $200.92 $623.88 $33,820.30
314 $197.29 $627.52 $33,192.77
315 $193.62 $631.18 $32,561.59
316 $189.94 $634.87 $31,926.72
317 $186.24 $638.57 $31,288.15
318 $182.51 $642.29 $30,645.86
319 $178.77 $646.04 $29,999.82
320 $175.00 $649.81 $29,350.01
321 $171.21 $653.60 $28,696.41
322 $167.40 $657.41 $28,038.99
323 $163.56 $661.25 $27,377.75
324 $159.70 $665.11 $26,712.64
Total de años: 27
  Usted invertirá: $9,897.71 en su casa en el año 27
$2,166.16 irá al INTERES
$7,731.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $155.82 $668.99 $26,043.65
326 $151.92 $672.89 $25,370.77
327 $148.00 $676.81 $24,693.95
328 $144.05 $680.76 $24,013.19
329 $140.08 $684.73 $23,328.46
330 $136.08 $688.73 $22,639.74
331 $132.07 $692.74 $21,946.99
332 $128.02 $696.78 $21,250.21
333 $123.96 $700.85 $20,549.36
334 $119.87 $704.94 $19,844.42
335 $115.76 $709.05 $19,135.37
336 $111.62 $713.19 $18,422.19
Total de años: 28
  Usted invertirá: $9,897.71 en su casa en el año 28
$1,607.25 irá al INTERES
$8,290.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $107.46 $717.35 $17,704.84
338 $103.28 $721.53 $16,983.31
339 $99.07 $725.74 $16,257.57
340 $94.84 $729.97 $15,527.60
341 $90.58 $734.23 $14,793.37
342 $86.29 $738.51 $14,054.85
343 $81.99 $742.82 $13,312.03
344 $77.65 $747.16 $12,564.87
345 $73.30 $751.51 $11,813.36
346 $68.91 $755.90 $11,057.46
347 $64.50 $760.31 $10,297.16
348 $60.07 $764.74 $9,532.41
Total de años: 29
  Usted invertirá: $9,897.71 en su casa en el año 29
$1,007.93 irá al INTERES
$8,889.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $55.61 $769.20 $8,763.21
350 $51.12 $773.69 $7,989.52
351 $46.61 $778.20 $7,211.32
352 $42.07 $782.74 $6,428.57
353 $37.50 $787.31 $5,641.27
354 $32.91 $791.90 $4,849.36
355 $28.29 $796.52 $4,052.84
356 $23.64 $801.17 $3,251.68
357 $18.97 $805.84 $2,445.84
358 $14.27 $810.54 $1,635.29
359 $9.54 $815.27 $820.03
360 $4.78 $820.03 $0.00
Total de años: 30
  Usted invertirá: $9,897.71 en su casa en el año 30
$365.29 irá al INTERES
$9,532.41 irá al PRINCIPAL
 

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