Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,950.00
Precio a Financiar: $132,050.00
Pago Mensual: $878.53


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $770.29 $108.24 $131,941.76
2 $769.66 $108.87 $131,832.89
3 $769.03 $109.51 $131,723.38
4 $768.39 $110.15 $131,613.24
5 $767.74 $110.79 $131,502.45
6 $767.10 $111.43 $131,391.01
7 $766.45 $112.08 $131,278.93
8 $765.79 $112.74 $131,166.19
9 $765.14 $113.40 $131,052.79
10 $764.47 $114.06 $130,938.74
11 $763.81 $114.72 $130,824.01
12 $763.14 $115.39 $130,708.62
Total de años: 1
  Usted invertirá: $10,542.38 en su casa en el año 1
$9,201.01 irá al INTERES
$1,341.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $762.47 $116.06 $130,592.56
14 $761.79 $116.74 $130,475.82
15 $761.11 $117.42 $130,358.39
16 $760.42 $118.11 $130,240.29
17 $759.73 $118.80 $130,121.49
18 $759.04 $119.49 $130,002.00
19 $758.34 $120.19 $129,881.81
20 $757.64 $120.89 $129,760.92
21 $756.94 $121.59 $129,639.33
22 $756.23 $122.30 $129,517.03
23 $755.52 $123.02 $129,394.01
24 $754.80 $123.73 $129,270.28
Total de años: 2
  Usted invertirá: $10,542.38 en su casa en el año 2
$9,104.04 irá al INTERES
$1,438.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $754.08 $124.46 $129,145.82
26 $753.35 $125.18 $129,020.64
27 $752.62 $125.91 $128,894.73
28 $751.89 $126.65 $128,768.08
29 $751.15 $127.38 $128,640.70
30 $750.40 $128.13 $128,512.57
31 $749.66 $128.88 $128,383.70
32 $748.90 $129.63 $128,254.07
33 $748.15 $130.38 $128,123.69
34 $747.39 $131.14 $127,992.54
35 $746.62 $131.91 $127,860.63
36 $745.85 $132.68 $127,727.95
Total de años: 3
  Usted invertirá: $10,542.38 en su casa en el año 3
$9,000.06 irá al INTERES
$1,542.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $745.08 $133.45 $127,594.50
38 $744.30 $134.23 $127,460.27
39 $743.52 $135.01 $127,325.26
40 $742.73 $135.80 $127,189.46
41 $741.94 $136.59 $127,052.86
42 $741.14 $137.39 $126,915.47
43 $740.34 $138.19 $126,777.28
44 $739.53 $139.00 $126,638.28
45 $738.72 $139.81 $126,498.48
46 $737.91 $140.62 $126,357.85
47 $737.09 $141.44 $126,216.41
48 $736.26 $142.27 $126,074.14
Total de años: 4
  Usted invertirá: $10,542.38 en su casa en el año 4
$8,888.57 irá al INTERES
$1,653.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $735.43 $143.10 $125,931.04
50 $734.60 $143.93 $125,787.10
51 $733.76 $144.77 $125,642.33
52 $732.91 $145.62 $125,496.71
53 $732.06 $146.47 $125,350.24
54 $731.21 $147.32 $125,202.92
55 $730.35 $148.18 $125,054.74
56 $729.49 $149.05 $124,905.69
57 $728.62 $149.92 $124,755.78
58 $727.74 $150.79 $124,604.99
59 $726.86 $151.67 $124,453.32
60 $725.98 $152.55 $124,300.76
Total de años: 5
  Usted invertirá: $10,542.38 en su casa en el año 5
$8,769.01 irá al INTERES
$1,773.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $725.09 $153.44 $124,147.32
62 $724.19 $154.34 $123,992.98
63 $723.29 $155.24 $123,837.74
64 $722.39 $156.15 $123,681.60
65 $721.48 $157.06 $123,524.54
66 $720.56 $157.97 $123,366.57
67 $719.64 $158.89 $123,207.67
68 $718.71 $159.82 $123,047.85
69 $717.78 $160.75 $122,887.10
70 $716.84 $161.69 $122,725.41
71 $715.90 $162.63 $122,562.78
72 $714.95 $163.58 $122,399.19
Total de años: 6
  Usted invertirá: $10,542.38 en su casa en el año 6
$8,640.81 irá al INTERES
$1,901.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $714.00 $164.54 $122,234.66
74 $713.04 $165.50 $122,069.16
75 $712.07 $166.46 $121,902.70
76 $711.10 $167.43 $121,735.27
77 $710.12 $168.41 $121,566.86
78 $709.14 $169.39 $121,397.47
79 $708.15 $170.38 $121,227.09
80 $707.16 $171.37 $121,055.71
81 $706.16 $172.37 $120,883.34
82 $705.15 $173.38 $120,709.96
83 $704.14 $174.39 $120,535.57
84 $703.12 $175.41 $120,360.16
Total de años: 7
  Usted invertirá: $10,542.38 en su casa en el año 7
$8,503.35 irá al INTERES
$2,039.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $702.10 $176.43 $120,183.73
86 $701.07 $177.46 $120,006.27
87 $700.04 $178.50 $119,827.77
88 $699.00 $179.54 $119,648.24
89 $697.95 $180.58 $119,467.65
90 $696.89 $181.64 $119,286.02
91 $695.84 $182.70 $119,103.32
92 $694.77 $183.76 $118,919.56
93 $693.70 $184.83 $118,734.72
94 $692.62 $185.91 $118,548.81
95 $691.53 $187.00 $118,361.81
96 $690.44 $188.09 $118,173.72
Total de años: 8
  Usted invertirá: $10,542.38 en su casa en el año 8
$8,355.95 irá al INTERES
$2,186.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $689.35 $189.19 $117,984.54
98 $688.24 $190.29 $117,794.25
99 $687.13 $191.40 $117,602.85
100 $686.02 $192.52 $117,410.34
101 $684.89 $193.64 $117,216.70
102 $683.76 $194.77 $117,021.93
103 $682.63 $195.90 $116,826.03
104 $681.49 $197.05 $116,628.98
105 $680.34 $198.20 $116,430.78
106 $679.18 $199.35 $116,231.43
107 $678.02 $200.52 $116,030.91
108 $676.85 $201.68 $115,829.23
Total de años: 9
  Usted invertirá: $10,542.38 en su casa en el año 9
$8,197.89 irá al INTERES
$2,344.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $675.67 $202.86 $115,626.37
110 $674.49 $204.04 $115,422.32
111 $673.30 $205.24 $115,217.09
112 $672.10 $206.43 $115,010.66
113 $670.90 $207.64 $114,803.02
114 $669.68 $208.85 $114,594.17
115 $668.47 $210.07 $114,384.11
116 $667.24 $211.29 $114,172.82
117 $666.01 $212.52 $113,960.29
118 $664.77 $213.76 $113,746.53
119 $663.52 $215.01 $113,531.52
120 $662.27 $216.26 $113,315.25
Total de años: 10
  Usted invertirá: $10,542.38 en su casa en el año 10
$8,028.41 irá al INTERES
$2,513.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $661.01 $217.53 $113,097.73
122 $659.74 $218.80 $112,878.93
123 $658.46 $220.07 $112,658.86
124 $657.18 $221.36 $112,437.50
125 $655.89 $222.65 $112,214.86
126 $654.59 $223.95 $111,990.91
127 $653.28 $225.25 $111,765.66
128 $651.97 $226.57 $111,539.09
129 $650.64 $227.89 $111,311.21
130 $649.32 $229.22 $111,081.99
131 $647.98 $230.55 $110,851.44
132 $646.63 $231.90 $110,619.54
Total de años: 11
  Usted invertirá: $10,542.38 en su casa en el año 11
$7,846.67 irá al INTERES
$2,695.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $645.28 $233.25 $110,386.29
134 $643.92 $234.61 $110,151.68
135 $642.55 $235.98 $109,915.70
136 $641.17 $237.36 $109,678.34
137 $639.79 $238.74 $109,439.60
138 $638.40 $240.13 $109,199.46
139 $637.00 $241.54 $108,957.93
140 $635.59 $242.94 $108,714.98
141 $634.17 $244.36 $108,470.62
142 $632.75 $245.79 $108,224.84
143 $631.31 $247.22 $107,977.61
144 $629.87 $248.66 $107,728.95
Total de años: 12
  Usted invertirá: $10,542.38 en su casa en el año 12
$7,651.80 irá al INTERES
$2,890.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $628.42 $250.11 $107,478.84
146 $626.96 $251.57 $107,227.27
147 $625.49 $253.04 $106,974.23
148 $624.02 $254.52 $106,719.71
149 $622.53 $256.00 $106,463.71
150 $621.04 $257.49 $106,206.22
151 $619.54 $259.00 $105,947.22
152 $618.03 $260.51 $105,686.72
153 $616.51 $262.03 $105,424.69
154 $614.98 $263.55 $105,161.14
155 $613.44 $265.09 $104,896.04
156 $611.89 $266.64 $104,629.40
Total de años: 13
  Usted invertirá: $10,542.38 en su casa en el año 13
$7,442.84 irá al INTERES
$3,099.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $610.34 $268.19 $104,361.21
158 $608.77 $269.76 $104,091.45
159 $607.20 $271.33 $103,820.12
160 $605.62 $272.91 $103,547.21
161 $604.03 $274.51 $103,272.70
162 $602.42 $276.11 $102,996.59
163 $600.81 $277.72 $102,718.87
164 $599.19 $279.34 $102,439.54
165 $597.56 $280.97 $102,158.57
166 $595.92 $282.61 $101,875.96
167 $594.28 $284.26 $101,591.70
168 $592.62 $285.91 $101,305.79
Total de años: 14
  Usted invertirá: $10,542.38 en su casa en el año 14
$7,218.77 irá al INTERES
$3,323.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $590.95 $287.58 $101,018.21
170 $589.27 $289.26 $100,728.95
171 $587.59 $290.95 $100,438.00
172 $585.89 $292.64 $100,145.36
173 $584.18 $294.35 $99,851.01
174 $582.46 $296.07 $99,554.94
175 $580.74 $297.79 $99,257.15
176 $579.00 $299.53 $98,957.62
177 $577.25 $301.28 $98,656.34
178 $575.50 $303.04 $98,353.30
179 $573.73 $304.80 $98,048.50
180 $571.95 $306.58 $97,741.91
Total de años: 15
  Usted invertirá: $10,542.38 en su casa en el año 15
$6,978.51 irá al INTERES
$3,563.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $570.16 $308.37 $97,433.54
182 $568.36 $310.17 $97,123.37
183 $566.55 $311.98 $96,811.39
184 $564.73 $313.80 $96,497.59
185 $562.90 $315.63 $96,181.97
186 $561.06 $317.47 $95,864.49
187 $559.21 $319.32 $95,545.17
188 $557.35 $321.19 $95,223.99
189 $555.47 $323.06 $94,900.93
190 $553.59 $324.94 $94,575.99
191 $551.69 $326.84 $94,249.15
192 $549.79 $328.75 $93,920.40
Total de años: 16
  Usted invertirá: $10,542.38 en su casa en el año 16
$6,720.87 irá al INTERES
$3,821.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $547.87 $330.66 $93,589.74
194 $545.94 $332.59 $93,257.15
195 $544.00 $334.53 $92,922.61
196 $542.05 $336.48 $92,586.13
197 $540.09 $338.45 $92,247.69
198 $538.11 $340.42 $91,907.26
199 $536.13 $342.41 $91,564.86
200 $534.13 $344.40 $91,220.46
201 $532.12 $346.41 $90,874.04
202 $530.10 $348.43 $90,525.61
203 $528.07 $350.47 $90,175.14
204 $526.02 $352.51 $89,822.63
Total de años: 17
  Usted invertirá: $10,542.38 en su casa en el año 17
$6,444.61 irá al INTERES
$4,097.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $523.97 $354.57 $89,468.07
206 $521.90 $356.63 $89,111.43
207 $519.82 $358.72 $88,752.72
208 $517.72 $360.81 $88,391.91
209 $515.62 $362.91 $88,029.00
210 $513.50 $365.03 $87,663.97
211 $511.37 $367.16 $87,296.81
212 $509.23 $369.30 $86,927.51
213 $507.08 $371.45 $86,556.05
214 $504.91 $373.62 $86,182.43
215 $502.73 $375.80 $85,806.63
216 $500.54 $377.99 $85,428.64
Total de años: 18
  Usted invertirá: $10,542.38 en su casa en el año 18
$6,148.39 irá al INTERES
$4,394.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $498.33 $380.20 $85,048.44
218 $496.12 $382.42 $84,666.02
219 $493.89 $384.65 $84,281.38
220 $491.64 $386.89 $83,894.48
221 $489.38 $389.15 $83,505.34
222 $487.11 $391.42 $83,113.92
223 $484.83 $393.70 $82,720.22
224 $482.53 $396.00 $82,324.22
225 $480.22 $398.31 $81,925.91
226 $477.90 $400.63 $81,525.28
227 $475.56 $402.97 $81,122.32
228 $473.21 $405.32 $80,717.00
Total de años: 19
  Usted invertirá: $10,542.38 en su casa en el año 19
$5,830.74 irá al INTERES
$4,711.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $470.85 $407.68 $80,309.31
230 $468.47 $410.06 $79,899.25
231 $466.08 $412.45 $79,486.80
232 $463.67 $414.86 $79,071.94
233 $461.25 $417.28 $78,654.66
234 $458.82 $419.71 $78,234.95
235 $456.37 $422.16 $77,812.79
236 $453.91 $424.62 $77,388.16
237 $451.43 $427.10 $76,961.06
238 $448.94 $429.59 $76,531.47
239 $446.43 $432.10 $76,099.37
240 $443.91 $434.62 $75,664.75
Total de años: 20
  Usted invertirá: $10,542.38 en su casa en el año 20
$5,490.14 irá al INTERES
$5,052.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $441.38 $437.15 $75,227.60
242 $438.83 $439.70 $74,787.89
243 $436.26 $442.27 $74,345.63
244 $433.68 $444.85 $73,900.78
245 $431.09 $447.44 $73,453.33
246 $428.48 $450.05 $73,003.28
247 $425.85 $452.68 $72,550.60
248 $423.21 $455.32 $72,095.28
249 $420.56 $457.98 $71,637.30
250 $417.88 $460.65 $71,176.65
251 $415.20 $463.33 $70,713.32
252 $412.49 $466.04 $70,247.28
Total de años: 21
  Usted invertirá: $10,542.38 en su casa en el año 21
$5,124.91 irá al INTERES
$5,417.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $409.78 $468.76 $69,778.53
254 $407.04 $471.49 $69,307.04
255 $404.29 $474.24 $68,832.79
256 $401.52 $477.01 $68,355.79
257 $398.74 $479.79 $67,876.00
258 $395.94 $482.59 $67,393.41
259 $393.13 $485.40 $66,908.01
260 $390.30 $488.24 $66,419.77
261 $387.45 $491.08 $65,928.69
262 $384.58 $493.95 $65,434.74
263 $381.70 $496.83 $64,937.91
264 $378.80 $499.73 $64,438.18
Total de años: 22
  Usted invertirá: $10,542.38 en su casa en el año 22
$4,733.28 irá al INTERES
$5,809.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $375.89 $502.64 $63,935.54
266 $372.96 $505.57 $63,429.96
267 $370.01 $508.52 $62,921.44
268 $367.04 $511.49 $62,409.95
269 $364.06 $514.47 $61,895.48
270 $361.06 $517.47 $61,378.00
271 $358.04 $520.49 $60,857.51
272 $355.00 $523.53 $60,333.98
273 $351.95 $526.58 $59,807.39
274 $348.88 $529.66 $59,277.74
275 $345.79 $532.75 $58,744.99
276 $342.68 $535.85 $58,209.14
Total de años: 23
  Usted invertirá: $10,542.38 en su casa en el año 23
$4,313.34 irá al INTERES
$6,229.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $339.55 $538.98 $57,670.16
278 $336.41 $542.12 $57,128.04
279 $333.25 $545.29 $56,582.76
280 $330.07 $548.47 $56,034.29
281 $326.87 $551.67 $55,482.62
282 $323.65 $554.88 $54,927.74
283 $320.41 $558.12 $54,369.62
284 $317.16 $561.38 $53,808.24
285 $313.88 $564.65 $53,243.59
286 $310.59 $567.94 $52,675.65
287 $307.27 $571.26 $52,104.39
288 $303.94 $574.59 $51,529.80
Total de años: 24
  Usted invertirá: $10,542.38 en su casa en el año 24
$3,863.04 irá al INTERES
$6,679.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $300.59 $577.94 $50,951.86
290 $297.22 $581.31 $50,370.55
291 $293.83 $584.70 $49,785.85
292 $290.42 $588.11 $49,197.73
293 $286.99 $591.55 $48,606.19
294 $283.54 $595.00 $48,011.19
295 $280.07 $598.47 $47,412.72
296 $276.57 $601.96 $46,810.77
297 $273.06 $605.47 $46,205.30
298 $269.53 $609.00 $45,596.29
299 $265.98 $612.55 $44,983.74
300 $262.41 $616.13 $44,367.61
Total de años: 25
  Usted invertirá: $10,542.38 en su casa en el año 25
$3,380.19 irá al INTERES
$7,162.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $258.81 $619.72 $43,747.89
302 $255.20 $623.34 $43,124.56
303 $251.56 $626.97 $42,497.59
304 $247.90 $630.63 $41,866.96
305 $244.22 $634.31 $41,232.65
306 $240.52 $638.01 $40,594.64
307 $236.80 $641.73 $39,952.91
308 $233.06 $645.47 $39,307.44
309 $229.29 $649.24 $38,658.20
310 $225.51 $653.03 $38,005.17
311 $221.70 $656.84 $37,348.34
312 $217.87 $660.67 $36,687.67
Total de años: 26
  Usted invertirá: $10,542.38 en su casa en el año 26
$2,862.44 irá al INTERES
$7,679.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $214.01 $664.52 $36,023.15
314 $210.14 $668.40 $35,354.75
315 $206.24 $672.30 $34,682.46
316 $202.31 $676.22 $34,006.24
317 $198.37 $680.16 $33,326.08
318 $194.40 $684.13 $32,641.95
319 $190.41 $688.12 $31,953.83
320 $186.40 $692.13 $31,261.69
321 $182.36 $696.17 $30,565.52
322 $178.30 $700.23 $29,865.29
323 $174.21 $704.32 $29,160.97
324 $170.11 $708.43 $28,452.54
Total de años: 27
  Usted invertirá: $10,542.38 en su casa en el año 27
$2,307.26 irá al INTERES
$8,235.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $165.97 $712.56 $27,739.98
326 $161.82 $716.72 $27,023.27
327 $157.64 $720.90 $26,302.37
328 $153.43 $725.10 $25,577.27
329 $149.20 $729.33 $24,847.94
330 $144.95 $733.59 $24,114.36
331 $140.67 $737.86 $23,376.49
332 $136.36 $742.17 $22,634.32
333 $132.03 $746.50 $21,887.82
334 $127.68 $750.85 $21,136.97
335 $123.30 $755.23 $20,381.74
336 $118.89 $759.64 $19,622.10
Total de años: 28
  Usted invertirá: $10,542.38 en su casa en el año 28
$1,711.94 irá al INTERES
$8,830.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $114.46 $764.07 $18,858.03
338 $110.01 $768.53 $18,089.50
339 $105.52 $773.01 $17,316.49
340 $101.01 $777.52 $16,538.97
341 $96.48 $782.05 $15,756.92
342 $91.92 $786.62 $14,970.30
343 $87.33 $791.21 $14,179.10
344 $82.71 $795.82 $13,383.28
345 $78.07 $800.46 $12,582.81
346 $73.40 $805.13 $11,777.68
347 $68.70 $809.83 $10,967.85
348 $63.98 $814.55 $10,153.30
Total de años: 29
  Usted invertirá: $10,542.38 en su casa en el año 29
$1,073.58 irá al INTERES
$9,468.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $59.23 $819.30 $9,333.99
350 $54.45 $824.08 $8,509.91
351 $49.64 $828.89 $7,681.02
352 $44.81 $833.73 $6,847.29
353 $39.94 $838.59 $6,008.71
354 $35.05 $843.48 $5,165.22
355 $30.13 $848.40 $4,316.82
356 $25.18 $853.35 $3,463.47
357 $20.20 $858.33 $2,605.14
358 $15.20 $863.34 $1,741.81
359 $10.16 $868.37 $873.44
360 $5.10 $873.44 $0.00
Total de años: 30
  Usted invertirá: $10,542.38 en su casa en el año 30
$389.08 irá al INTERES
$10,153.30 irá al PRINCIPAL
 

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