Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,000.00
Precio a Financiar: $133,000.00
Pago Mensual: $884.85


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $775.83 $109.02 $132,890.98
2 $775.20 $109.65 $132,781.33
3 $774.56 $110.29 $132,671.03
4 $773.91 $110.94 $132,560.09
5 $773.27 $111.59 $132,448.51
6 $772.62 $112.24 $132,336.27
7 $771.96 $112.89 $132,223.38
8 $771.30 $113.55 $132,109.83
9 $770.64 $114.21 $131,995.62
10 $769.97 $114.88 $131,880.74
11 $769.30 $115.55 $131,765.19
12 $768.63 $116.22 $131,648.97
Total de años: 1
  Usted invertirá: $10,618.23 en su casa en el año 1
$9,267.20 irá al INTERES
$1,351.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $767.95 $116.90 $131,532.07
14 $767.27 $117.58 $131,414.49
15 $766.58 $118.27 $131,296.22
16 $765.89 $118.96 $131,177.27
17 $765.20 $119.65 $131,057.61
18 $764.50 $120.35 $130,937.26
19 $763.80 $121.05 $130,816.21
20 $763.09 $121.76 $130,694.46
21 $762.38 $122.47 $130,571.99
22 $761.67 $123.18 $130,448.80
23 $760.95 $123.90 $130,324.90
24 $760.23 $124.62 $130,200.28
Total de años: 2
  Usted invertirá: $10,618.23 en su casa en el año 2
$9,169.53 irá al INTERES
$1,448.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $759.50 $125.35 $130,074.93
26 $758.77 $126.08 $129,948.85
27 $758.03 $126.82 $129,822.03
28 $757.30 $127.56 $129,694.47
29 $756.55 $128.30 $129,566.17
30 $755.80 $129.05 $129,437.12
31 $755.05 $129.80 $129,307.32
32 $754.29 $130.56 $129,176.76
33 $753.53 $131.32 $129,045.44
34 $752.77 $132.09 $128,913.35
35 $751.99 $132.86 $128,780.49
36 $751.22 $133.63 $128,646.86
Total de años: 3
  Usted invertirá: $10,618.23 en su casa en el año 3
$9,064.81 irá al INTERES
$1,553.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $750.44 $134.41 $128,512.45
38 $749.66 $135.20 $128,377.25
39 $748.87 $135.99 $128,241.27
40 $748.07 $136.78 $128,104.49
41 $747.28 $137.58 $127,966.91
42 $746.47 $138.38 $127,828.53
43 $745.67 $139.19 $127,689.35
44 $744.85 $140.00 $127,549.35
45 $744.04 $140.81 $127,408.54
46 $743.22 $141.64 $127,266.90
47 $742.39 $142.46 $127,124.44
48 $741.56 $143.29 $126,981.15
Total de años: 4
  Usted invertirá: $10,618.23 en su casa en el año 4
$8,952.51 irá al INTERES
$1,665.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $740.72 $144.13 $126,837.02
50 $739.88 $144.97 $126,692.05
51 $739.04 $145.82 $126,546.23
52 $738.19 $146.67 $126,399.57
53 $737.33 $147.52 $126,252.04
54 $736.47 $148.38 $126,103.66
55 $735.60 $149.25 $125,954.41
56 $734.73 $150.12 $125,804.30
57 $733.86 $150.99 $125,653.30
58 $732.98 $151.87 $125,501.43
59 $732.09 $152.76 $125,348.67
60 $731.20 $153.65 $125,195.01
Total de años: 5
  Usted invertirá: $10,618.23 en su casa en el año 5
$8,832.10 irá al INTERES
$1,786.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $730.30 $154.55 $125,040.47
62 $729.40 $155.45 $124,885.02
63 $728.50 $156.36 $124,728.66
64 $727.58 $157.27 $124,571.39
65 $726.67 $158.19 $124,413.21
66 $725.74 $159.11 $124,254.10
67 $724.82 $160.04 $124,094.06
68 $723.88 $160.97 $123,933.09
69 $722.94 $161.91 $123,771.18
70 $722.00 $162.85 $123,608.33
71 $721.05 $163.80 $123,444.52
72 $720.09 $164.76 $123,279.76
Total de años: 6
  Usted invertirá: $10,618.23 en su casa en el año 6
$8,702.98 irá al INTERES
$1,915.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $719.13 $165.72 $123,114.04
74 $718.17 $166.69 $122,947.36
75 $717.19 $167.66 $122,779.70
76 $716.21 $168.64 $122,611.06
77 $715.23 $169.62 $122,441.44
78 $714.24 $170.61 $122,270.83
79 $713.25 $171.61 $122,099.22
80 $712.25 $172.61 $121,926.62
81 $711.24 $173.61 $121,753.00
82 $710.23 $174.63 $121,578.38
83 $709.21 $175.65 $121,402.73
84 $708.18 $176.67 $121,226.06
Total de años: 7
  Usted invertirá: $10,618.23 en su casa en el año 7
$8,564.52 irá al INTERES
$2,053.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $707.15 $177.70 $121,048.36
86 $706.12 $178.74 $120,869.62
87 $705.07 $179.78 $120,689.84
88 $704.02 $180.83 $120,509.02
89 $702.97 $181.88 $120,327.13
90 $701.91 $182.94 $120,144.19
91 $700.84 $184.01 $119,960.18
92 $699.77 $185.08 $119,775.09
93 $698.69 $186.16 $119,588.93
94 $697.60 $187.25 $119,401.68
95 $696.51 $188.34 $119,213.34
96 $695.41 $189.44 $119,023.89
Total de años: 8
  Usted invertirá: $10,618.23 en su casa en el año 8
$8,416.06 irá al INTERES
$2,202.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $694.31 $190.55 $118,833.35
98 $693.19 $191.66 $118,641.69
99 $692.08 $192.78 $118,448.91
100 $690.95 $193.90 $118,255.01
101 $689.82 $195.03 $118,059.98
102 $688.68 $196.17 $117,863.81
103 $687.54 $197.31 $117,666.50
104 $686.39 $198.46 $117,468.04
105 $685.23 $199.62 $117,268.41
106 $684.07 $200.79 $117,067.63
107 $682.89 $201.96 $116,865.67
108 $681.72 $203.14 $116,662.53
Total de años: 9
  Usted invertirá: $10,618.23 en su casa en el año 9
$8,256.87 irá al INTERES
$2,361.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $680.53 $204.32 $116,458.21
110 $679.34 $205.51 $116,252.70
111 $678.14 $206.71 $116,045.99
112 $676.93 $207.92 $115,838.07
113 $675.72 $209.13 $115,628.94
114 $674.50 $210.35 $115,418.59
115 $673.28 $211.58 $115,207.01
116 $672.04 $212.81 $114,994.20
117 $670.80 $214.05 $114,780.15
118 $669.55 $215.30 $114,564.85
119 $668.29 $216.56 $114,348.29
120 $667.03 $217.82 $114,130.47
Total de años: 10
  Usted invertirá: $10,618.23 en su casa en el año 10
$8,086.16 irá al INTERES
$2,532.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $665.76 $219.09 $113,911.38
122 $664.48 $220.37 $113,691.01
123 $663.20 $221.65 $113,469.35
124 $661.90 $222.95 $113,246.41
125 $660.60 $224.25 $113,022.16
126 $659.30 $225.56 $112,796.60
127 $657.98 $226.87 $112,569.73
128 $656.66 $228.20 $112,341.53
129 $655.33 $229.53 $112,112.01
130 $653.99 $230.87 $111,881.14
131 $652.64 $232.21 $111,648.93
132 $651.29 $233.57 $111,415.36
Total de años: 11
  Usted invertirá: $10,618.23 en su casa en el año 11
$7,903.12 irá al INTERES
$2,715.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $649.92 $234.93 $111,180.43
134 $648.55 $236.30 $110,944.13
135 $647.17 $237.68 $110,706.46
136 $645.79 $239.06 $110,467.39
137 $644.39 $240.46 $110,226.93
138 $642.99 $241.86 $109,985.07
139 $641.58 $243.27 $109,741.80
140 $640.16 $244.69 $109,497.11
141 $638.73 $246.12 $109,250.99
142 $637.30 $247.55 $109,003.43
143 $635.85 $249.00 $108,754.43
144 $634.40 $250.45 $108,503.98
Total de años: 12
  Usted invertirá: $10,618.23 en su casa en el año 12
$7,706.85 irá al INTERES
$2,911.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $632.94 $251.91 $108,252.07
146 $631.47 $253.38 $107,998.69
147 $629.99 $254.86 $107,743.83
148 $628.51 $256.35 $107,487.48
149 $627.01 $257.84 $107,229.64
150 $625.51 $259.35 $106,970.29
151 $623.99 $260.86 $106,709.43
152 $622.47 $262.38 $106,447.05
153 $620.94 $263.91 $106,183.14
154 $619.40 $265.45 $105,917.69
155 $617.85 $267.00 $105,650.69
156 $616.30 $268.56 $105,382.13
Total de años: 13
  Usted invertirá: $10,618.23 en su casa en el año 13
$7,496.38 irá al INTERES
$3,121.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $614.73 $270.12 $105,112.01
158 $613.15 $271.70 $104,840.31
159 $611.57 $273.28 $104,567.03
160 $609.97 $274.88 $104,292.15
161 $608.37 $276.48 $104,015.67
162 $606.76 $278.09 $103,737.57
163 $605.14 $279.72 $103,457.86
164 $603.50 $281.35 $103,176.51
165 $601.86 $282.99 $102,893.52
166 $600.21 $284.64 $102,608.88
167 $598.55 $286.30 $102,322.58
168 $596.88 $287.97 $102,034.61
Total de años: 14
  Usted invertirá: $10,618.23 en su casa en el año 14
$7,270.70 irá al INTERES
$3,347.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $595.20 $289.65 $101,744.96
170 $593.51 $291.34 $101,453.62
171 $591.81 $293.04 $101,160.58
172 $590.10 $294.75 $100,865.83
173 $588.38 $296.47 $100,569.36
174 $586.65 $298.20 $100,271.16
175 $584.92 $299.94 $99,971.23
176 $583.17 $301.69 $99,669.54
177 $581.41 $303.45 $99,366.09
178 $579.64 $305.22 $99,060.88
179 $577.86 $307.00 $98,753.88
180 $576.06 $308.79 $98,445.09
Total de años: 15
  Usted invertirá: $10,618.23 en su casa en el año 15
$7,028.71 irá al INTERES
$3,589.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $574.26 $310.59 $98,134.50
182 $572.45 $312.40 $97,822.10
183 $570.63 $314.22 $97,507.88
184 $568.80 $316.06 $97,191.82
185 $566.95 $317.90 $96,873.92
186 $565.10 $319.75 $96,554.17
187 $563.23 $321.62 $96,232.55
188 $561.36 $323.50 $95,909.05
189 $559.47 $325.38 $95,583.67
190 $557.57 $327.28 $95,256.39
191 $555.66 $329.19 $94,927.20
192 $553.74 $331.11 $94,596.09
Total de años: 16
  Usted invertirá: $10,618.23 en su casa en el año 16
$6,769.22 irá al INTERES
$3,849.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $551.81 $333.04 $94,263.05
194 $549.87 $334.98 $93,928.06
195 $547.91 $336.94 $93,591.12
196 $545.95 $338.90 $93,252.22
197 $543.97 $340.88 $92,911.34
198 $541.98 $342.87 $92,568.47
199 $539.98 $344.87 $92,223.60
200 $537.97 $346.88 $91,876.72
201 $535.95 $348.90 $91,527.81
202 $533.91 $350.94 $91,176.87
203 $531.87 $352.99 $90,823.89
204 $529.81 $355.05 $90,468.84
Total de años: 17
  Usted invertirá: $10,618.23 en su casa en el año 17
$6,490.98 irá al INTERES
$4,127.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $527.73 $357.12 $90,111.72
206 $525.65 $359.20 $89,752.52
207 $523.56 $361.30 $89,391.22
208 $521.45 $363.40 $89,027.82
209 $519.33 $365.52 $88,662.30
210 $517.20 $367.66 $88,294.64
211 $515.05 $369.80 $87,924.84
212 $512.89 $371.96 $87,552.88
213 $510.73 $374.13 $87,178.76
214 $508.54 $376.31 $86,802.45
215 $506.35 $378.50 $86,423.94
216 $504.14 $380.71 $86,043.23
Total de años: 18
  Usted invertirá: $10,618.23 en su casa en el año 18
$6,192.62 irá al INTERES
$4,425.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $501.92 $382.93 $85,660.30
218 $499.69 $385.17 $85,275.13
219 $497.44 $387.41 $84,887.72
220 $495.18 $389.67 $84,498.04
221 $492.91 $391.95 $84,106.09
222 $490.62 $394.23 $83,711.86
223 $488.32 $396.53 $83,315.33
224 $486.01 $398.85 $82,916.48
225 $483.68 $401.17 $82,515.31
226 $481.34 $403.51 $82,111.80
227 $478.99 $405.87 $81,705.93
228 $476.62 $408.23 $81,297.70
Total de años: 19
  Usted invertirá: $10,618.23 en su casa en el año 19
$5,872.69 irá al INTERES
$4,745.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $474.24 $410.62 $80,887.08
230 $471.84 $413.01 $80,474.07
231 $469.43 $415.42 $80,058.65
232 $467.01 $417.84 $79,640.80
233 $464.57 $420.28 $79,220.52
234 $462.12 $422.73 $78,797.79
235 $459.65 $425.20 $78,372.59
236 $457.17 $427.68 $77,944.91
237 $454.68 $430.17 $77,514.74
238 $452.17 $432.68 $77,082.06
239 $449.65 $435.21 $76,646.85
240 $447.11 $437.75 $76,209.10
Total de años: 20
  Usted invertirá: $10,618.23 en su casa en el año 20
$5,529.64 irá al INTERES
$5,088.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $444.55 $440.30 $75,768.80
242 $441.98 $442.87 $75,325.94
243 $439.40 $445.45 $74,880.49
244 $436.80 $448.05 $74,432.44
245 $434.19 $450.66 $73,981.77
246 $431.56 $453.29 $73,528.48
247 $428.92 $455.94 $73,072.55
248 $426.26 $458.60 $72,613.95
249 $423.58 $461.27 $72,152.68
250 $420.89 $463.96 $71,688.72
251 $418.18 $466.67 $71,222.05
252 $415.46 $469.39 $70,752.66
Total de años: 21
  Usted invertirá: $10,618.23 en su casa en el año 21
$5,161.78 irá al INTERES
$5,456.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $412.72 $472.13 $70,280.53
254 $409.97 $474.88 $69,805.65
255 $407.20 $477.65 $69,327.99
256 $404.41 $480.44 $68,847.56
257 $401.61 $483.24 $68,364.31
258 $398.79 $486.06 $67,878.25
259 $395.96 $488.90 $67,389.36
260 $393.10 $491.75 $66,897.61
261 $390.24 $494.62 $66,402.99
262 $387.35 $497.50 $65,905.49
263 $384.45 $500.40 $65,405.09
264 $381.53 $503.32 $64,901.77
Total de años: 22
  Usted invertirá: $10,618.23 en su casa en el año 22
$4,767.34 irá al INTERES
$5,850.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $378.59 $506.26 $64,395.51
266 $375.64 $509.21 $63,886.30
267 $372.67 $512.18 $63,374.11
268 $369.68 $515.17 $62,858.94
269 $366.68 $518.18 $62,340.77
270 $363.65 $521.20 $61,819.57
271 $360.61 $524.24 $61,295.33
272 $357.56 $527.30 $60,768.04
273 $354.48 $530.37 $60,237.66
274 $351.39 $533.47 $59,704.20
275 $348.27 $536.58 $59,167.62
276 $345.14 $539.71 $58,627.91
Total de años: 23
  Usted invertirá: $10,618.23 en su casa en el año 23
$4,344.37 irá al INTERES
$6,273.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $342.00 $542.86 $58,085.06
278 $338.83 $546.02 $57,539.03
279 $335.64 $549.21 $56,989.83
280 $332.44 $552.41 $56,437.41
281 $329.22 $555.63 $55,881.78
282 $325.98 $558.88 $55,322.90
283 $322.72 $562.14 $54,760.77
284 $319.44 $565.41 $54,195.35
285 $316.14 $568.71 $53,626.64
286 $312.82 $572.03 $53,054.61
287 $309.49 $575.37 $52,479.24
288 $306.13 $578.72 $51,900.52
Total de años: 24
  Usted invertirá: $10,618.23 en su casa en el año 24
$3,890.84 irá al INTERES
$6,727.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $302.75 $582.10 $51,318.42
290 $299.36 $585.49 $50,732.93
291 $295.94 $588.91 $50,144.02
292 $292.51 $592.35 $49,551.67
293 $289.05 $595.80 $48,955.87
294 $285.58 $599.28 $48,356.59
295 $282.08 $602.77 $47,753.82
296 $278.56 $606.29 $47,147.53
297 $275.03 $609.83 $46,537.71
298 $271.47 $613.38 $45,924.33
299 $267.89 $616.96 $45,307.37
300 $264.29 $620.56 $44,686.81
Total de años: 25
  Usted invertirá: $10,618.23 en su casa en el año 25
$3,404.51 irá al INTERES
$7,213.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $260.67 $624.18 $44,062.63
302 $257.03 $627.82 $43,434.81
303 $253.37 $631.48 $42,803.32
304 $249.69 $635.17 $42,168.16
305 $245.98 $638.87 $41,529.29
306 $242.25 $642.60 $40,886.69
307 $238.51 $646.35 $40,240.34
308 $234.74 $650.12 $39,590.22
309 $230.94 $653.91 $38,936.32
310 $227.13 $657.72 $38,278.59
311 $223.29 $661.56 $37,617.03
312 $219.43 $665.42 $36,951.61
Total de años: 26
  Usted invertirá: $10,618.23 en su casa en el año 26
$2,883.03 irá al INTERES
$7,735.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $215.55 $669.30 $36,282.31
314 $211.65 $673.21 $35,609.10
315 $207.72 $677.13 $34,931.97
316 $203.77 $681.08 $34,250.89
317 $199.80 $685.06 $33,565.83
318 $195.80 $689.05 $32,876.78
319 $191.78 $693.07 $32,183.71
320 $187.74 $697.11 $31,486.60
321 $183.67 $701.18 $30,785.42
322 $179.58 $705.27 $30,080.15
323 $175.47 $709.38 $29,370.76
324 $171.33 $713.52 $28,657.24
Total de años: 27
  Usted invertirá: $10,618.23 en su casa en el año 27
$2,323.85 irá al INTERES
$8,294.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $167.17 $717.69 $27,939.55
326 $162.98 $721.87 $27,217.68
327 $158.77 $726.08 $26,491.60
328 $154.53 $730.32 $25,761.28
329 $150.27 $734.58 $25,026.70
330 $145.99 $738.86 $24,287.84
331 $141.68 $743.17 $23,544.67
332 $137.34 $747.51 $22,797.16
333 $132.98 $751.87 $22,045.29
334 $128.60 $756.25 $21,289.03
335 $124.19 $760.67 $20,528.37
336 $119.75 $765.10 $19,763.26
Total de años: 28
  Usted invertirá: $10,618.23 en su casa en el año 28
$1,724.25 irá al INTERES
$8,893.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $115.29 $769.57 $18,993.70
338 $110.80 $774.06 $18,219.64
339 $106.28 $778.57 $17,441.07
340 $101.74 $783.11 $16,657.96
341 $97.17 $787.68 $15,870.28
342 $92.58 $792.28 $15,078.00
343 $87.96 $796.90 $14,281.10
344 $83.31 $801.55 $13,479.56
345 $78.63 $806.22 $12,673.34
346 $73.93 $810.92 $11,862.41
347 $69.20 $815.65 $11,046.76
348 $64.44 $820.41 $10,226.34
Total de años: 29
  Usted invertirá: $10,618.23 en su casa en el año 29
$1,081.31 irá al INTERES
$9,536.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $59.65 $825.20 $9,401.15
350 $54.84 $830.01 $8,571.13
351 $50.00 $834.85 $7,736.28
352 $45.13 $839.72 $6,896.56
353 $40.23 $844.62 $6,051.93
354 $35.30 $849.55 $5,202.38
355 $30.35 $854.51 $4,347.88
356 $25.36 $859.49 $3,488.39
357 $20.35 $864.50 $2,623.89
358 $15.31 $869.55 $1,754.34
359 $10.23 $874.62 $879.72
360 $5.13 $879.72 $0.00
Total de años: 30
  Usted invertirá: $10,618.23 en su casa en el año 30
$391.88 irá al INTERES
$10,226.34 irá al PRINCIPAL
 

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