Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,220.00
Precio a Financiar: $137,180.00
Pago Mensual: $912.66


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $800.22 $112.45 $137,067.55
2 $799.56 $113.10 $136,954.45
3 $798.90 $113.76 $136,840.69
4 $798.24 $114.42 $136,726.27
5 $797.57 $115.09 $136,611.18
6 $796.90 $115.76 $136,495.41
7 $796.22 $116.44 $136,378.97
8 $795.54 $117.12 $136,261.86
9 $794.86 $117.80 $136,144.05
10 $794.17 $118.49 $136,025.57
11 $793.48 $119.18 $135,906.39
12 $792.79 $119.87 $135,786.51
Total de años: 1
  Usted invertirá: $10,951.94 en su casa en el año 1
$9,558.46 irá al INTERES
$1,393.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $792.09 $120.57 $135,665.94
14 $791.38 $121.28 $135,544.66
15 $790.68 $121.98 $135,422.68
16 $789.97 $122.70 $135,299.98
17 $789.25 $123.41 $135,176.57
18 $788.53 $124.13 $135,052.44
19 $787.81 $124.86 $134,927.58
20 $787.08 $125.58 $134,802.00
21 $786.34 $126.32 $134,675.68
22 $785.61 $127.05 $134,548.62
23 $784.87 $127.79 $134,420.83
24 $784.12 $128.54 $134,292.29
Total de años: 2
  Usted invertirá: $10,951.94 en su casa en el año 2
$9,457.72 irá al INTERES
$1,494.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $783.37 $129.29 $134,163.00
26 $782.62 $130.04 $134,032.95
27 $781.86 $130.80 $133,902.15
28 $781.10 $131.57 $133,770.58
29 $780.33 $132.33 $133,638.25
30 $779.56 $133.11 $133,505.15
31 $778.78 $133.88 $133,371.26
32 $778.00 $134.66 $133,236.60
33 $777.21 $135.45 $133,101.15
34 $776.42 $136.24 $132,964.91
35 $775.63 $137.03 $132,827.88
36 $774.83 $137.83 $132,690.05
Total de años: 3
  Usted invertirá: $10,951.94 en su casa en el año 3
$9,349.70 irá al INTERES
$1,602.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $774.03 $138.64 $132,551.41
38 $773.22 $139.45 $132,411.97
39 $772.40 $140.26 $132,271.71
40 $771.58 $141.08 $132,130.63
41 $770.76 $141.90 $131,988.73
42 $769.93 $142.73 $131,846.00
43 $769.10 $143.56 $131,702.44
44 $768.26 $144.40 $131,558.04
45 $767.42 $145.24 $131,412.80
46 $766.57 $146.09 $131,266.72
47 $765.72 $146.94 $131,119.78
48 $764.87 $147.80 $130,971.98
Total de años: 4
  Usted invertirá: $10,951.94 en su casa en el año 4
$9,233.88 irá al INTERES
$1,718.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $764.00 $148.66 $130,823.32
50 $763.14 $149.53 $130,673.80
51 $762.26 $150.40 $130,523.40
52 $761.39 $151.28 $130,372.12
53 $760.50 $152.16 $130,219.96
54 $759.62 $153.05 $130,066.92
55 $758.72 $153.94 $129,912.98
56 $757.83 $154.84 $129,758.14
57 $756.92 $155.74 $129,602.41
58 $756.01 $156.65 $129,445.76
59 $755.10 $157.56 $129,288.20
60 $754.18 $158.48 $129,129.71
Total de años: 5
  Usted invertirá: $10,951.94 en su casa en el año 5
$9,109.68 irá al INTERES
$1,842.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $753.26 $159.41 $128,970.31
62 $752.33 $160.34 $128,809.97
63 $751.39 $161.27 $128,648.70
64 $750.45 $162.21 $128,486.49
65 $749.50 $163.16 $128,323.34
66 $748.55 $164.11 $128,159.23
67 $747.60 $165.07 $127,994.16
68 $746.63 $166.03 $127,828.13
69 $745.66 $167.00 $127,661.13
70 $744.69 $167.97 $127,493.16
71 $743.71 $168.95 $127,324.21
72 $742.72 $169.94 $127,154.27
Total de años: 6
  Usted invertirá: $10,951.94 en su casa en el año 6
$8,976.50 irá al INTERES
$1,975.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $741.73 $170.93 $126,983.34
74 $740.74 $171.93 $126,811.42
75 $739.73 $172.93 $126,638.49
76 $738.72 $173.94 $126,464.55
77 $737.71 $174.95 $126,289.60
78 $736.69 $175.97 $126,113.63
79 $735.66 $177.00 $125,936.63
80 $734.63 $178.03 $125,758.60
81 $733.59 $179.07 $125,579.52
82 $732.55 $180.11 $125,399.41
83 $731.50 $181.17 $125,218.24
84 $730.44 $182.22 $125,036.02
Total de años: 7
  Usted invertirá: $10,951.94 en su casa en el año 7
$8,833.69 irá al INTERES
$2,118.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $729.38 $183.29 $124,852.74
86 $728.31 $184.35 $124,668.38
87 $727.23 $185.43 $124,482.95
88 $726.15 $186.51 $124,296.44
89 $725.06 $187.60 $124,108.84
90 $723.97 $188.69 $123,920.15
91 $722.87 $189.79 $123,730.35
92 $721.76 $190.90 $123,539.45
93 $720.65 $192.02 $123,347.44
94 $719.53 $193.14 $123,154.30
95 $718.40 $194.26 $122,960.04
96 $717.27 $195.40 $122,764.65
Total de años: 8
  Usted invertirá: $10,951.94 en su casa en el año 8
$8,680.57 irá al INTERES
$2,271.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $716.13 $196.53 $122,568.11
98 $714.98 $197.68 $122,370.43
99 $713.83 $198.83 $122,171.59
100 $712.67 $199.99 $121,971.60
101 $711.50 $201.16 $121,770.44
102 $710.33 $202.33 $121,568.11
103 $709.15 $203.51 $121,364.59
104 $707.96 $204.70 $121,159.89
105 $706.77 $205.90 $120,953.99
106 $705.56 $207.10 $120,746.90
107 $704.36 $208.31 $120,538.59
108 $703.14 $209.52 $120,329.07
Total de años: 9
  Usted invertirá: $10,951.94 en su casa en el año 9
$8,516.37 irá al INTERES
$2,435.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $701.92 $210.74 $120,118.33
110 $700.69 $211.97 $119,906.36
111 $699.45 $213.21 $119,693.15
112 $698.21 $214.45 $119,478.70
113 $696.96 $215.70 $119,262.99
114 $695.70 $216.96 $119,046.03
115 $694.44 $218.23 $118,827.81
116 $693.16 $219.50 $118,608.31
117 $691.88 $220.78 $118,387.53
118 $690.59 $222.07 $118,165.46
119 $689.30 $223.36 $117,942.09
120 $688.00 $224.67 $117,717.43
Total de años: 10
  Usted invertirá: $10,951.94 en su casa en el año 10
$8,340.30 irá al INTERES
$2,611.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $686.68 $225.98 $117,491.45
122 $685.37 $227.30 $117,264.16
123 $684.04 $228.62 $117,035.53
124 $682.71 $229.95 $116,805.58
125 $681.37 $231.30 $116,574.28
126 $680.02 $232.65 $116,341.64
127 $678.66 $234.00 $116,107.64
128 $677.29 $235.37 $115,872.27
129 $675.92 $236.74 $115,635.53
130 $674.54 $238.12 $115,397.41
131 $673.15 $239.51 $115,157.90
132 $671.75 $240.91 $114,916.99
Total de años: 11
  Usted invertirá: $10,951.94 en su casa en el año 11
$8,151.50 irá al INTERES
$2,800.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $670.35 $242.31 $114,674.68
134 $668.94 $243.73 $114,430.95
135 $667.51 $245.15 $114,185.80
136 $666.08 $246.58 $113,939.22
137 $664.65 $248.02 $113,691.21
138 $663.20 $249.46 $113,441.74
139 $661.74 $250.92 $113,190.83
140 $660.28 $252.38 $112,938.44
141 $658.81 $253.85 $112,684.59
142 $657.33 $255.34 $112,429.25
143 $655.84 $256.82 $112,172.43
144 $654.34 $258.32 $111,914.11
Total de años: 12
  Usted invertirá: $10,951.94 en su casa en el año 12
$7,949.06 irá al INTERES
$3,002.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $652.83 $259.83 $111,654.28
146 $651.32 $261.35 $111,392.93
147 $649.79 $262.87 $111,130.06
148 $648.26 $264.40 $110,865.66
149 $646.72 $265.95 $110,599.71
150 $645.16 $267.50 $110,332.22
151 $643.60 $269.06 $110,063.16
152 $642.04 $270.63 $109,792.53
153 $640.46 $272.21 $109,520.33
154 $638.87 $273.79 $109,246.53
155 $637.27 $275.39 $108,971.14
156 $635.66 $277.00 $108,694.14
Total de años: 13
  Usted invertirá: $10,951.94 en su casa en el año 13
$7,731.98 irá al INTERES
$3,219.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $634.05 $278.61 $108,415.53
158 $632.42 $280.24 $108,135.29
159 $630.79 $281.87 $107,853.42
160 $629.14 $283.52 $107,569.90
161 $627.49 $285.17 $107,284.73
162 $625.83 $286.83 $106,997.90
163 $624.15 $288.51 $106,709.39
164 $622.47 $290.19 $106,419.20
165 $620.78 $291.88 $106,127.32
166 $619.08 $293.59 $105,833.73
167 $617.36 $295.30 $105,538.43
168 $615.64 $297.02 $105,241.41
Total de años: 14
  Usted invertirá: $10,951.94 en su casa en el año 14
$7,499.21 irá al INTERES
$3,452.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $613.91 $298.75 $104,942.66
170 $612.17 $300.50 $104,642.16
171 $610.41 $302.25 $104,339.91
172 $608.65 $304.01 $104,035.90
173 $606.88 $305.79 $103,730.11
174 $605.09 $307.57 $103,422.54
175 $603.30 $309.36 $103,113.18
176 $601.49 $311.17 $102,802.01
177 $599.68 $312.98 $102,489.03
178 $597.85 $314.81 $102,174.22
179 $596.02 $316.65 $101,857.57
180 $594.17 $318.49 $101,539.08
Total de años: 15
  Usted invertirá: $10,951.94 en su casa en el año 15
$7,249.61 irá al INTERES
$3,702.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $592.31 $320.35 $101,218.73
182 $590.44 $322.22 $100,896.51
183 $588.56 $324.10 $100,572.41
184 $586.67 $325.99 $100,246.42
185 $584.77 $327.89 $99,918.53
186 $582.86 $329.80 $99,588.73
187 $580.93 $331.73 $99,257.00
188 $579.00 $333.66 $98,923.34
189 $577.05 $335.61 $98,587.73
190 $575.10 $337.57 $98,250.16
191 $573.13 $339.54 $97,910.62
192 $571.15 $341.52 $97,569.11
Total de años: 16
  Usted invertirá: $10,951.94 en su casa en el año 16
$6,981.97 irá al INTERES
$3,969.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $569.15 $343.51 $97,225.60
194 $567.15 $345.51 $96,880.09
195 $565.13 $347.53 $96,532.56
196 $563.11 $349.56 $96,183.00
197 $561.07 $351.59 $95,831.41
198 $559.02 $353.65 $95,477.76
199 $556.95 $355.71 $95,122.05
200 $554.88 $357.78 $94,764.27
201 $552.79 $359.87 $94,404.40
202 $550.69 $361.97 $94,042.43
203 $548.58 $364.08 $93,678.35
204 $546.46 $366.20 $93,312.15
Total de años: 17
  Usted invertirá: $10,951.94 en su casa en el año 17
$6,694.98 irá al INTERES
$4,256.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $544.32 $368.34 $92,943.80
206 $542.17 $370.49 $92,573.31
207 $540.01 $372.65 $92,200.66
208 $537.84 $374.82 $91,825.84
209 $535.65 $377.01 $91,448.83
210 $533.45 $379.21 $91,069.62
211 $531.24 $381.42 $90,688.19
212 $529.01 $383.65 $90,304.55
213 $526.78 $385.89 $89,918.66
214 $524.53 $388.14 $89,530.53
215 $522.26 $390.40 $89,140.12
216 $519.98 $392.68 $88,747.45
Total de años: 18
  Usted invertirá: $10,951.94 en su casa en el año 18
$6,387.24 irá al INTERES
$4,564.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $517.69 $394.97 $88,352.48
218 $515.39 $397.27 $87,955.21
219 $513.07 $399.59 $87,555.62
220 $510.74 $401.92 $87,153.69
221 $508.40 $404.27 $86,749.43
222 $506.04 $406.62 $86,342.81
223 $503.67 $409.00 $85,933.81
224 $501.28 $411.38 $85,522.43
225 $498.88 $413.78 $85,108.65
226 $496.47 $416.19 $84,692.45
227 $494.04 $418.62 $84,273.83
228 $491.60 $421.06 $83,852.77
Total de años: 19
  Usted invertirá: $10,951.94 en su casa en el año 19
$6,057.26 irá al INTERES
$4,894.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $489.14 $423.52 $83,429.24
230 $486.67 $425.99 $83,003.25
231 $484.19 $428.48 $82,574.78
232 $481.69 $430.98 $82,143.80
233 $479.17 $433.49 $81,710.31
234 $476.64 $436.02 $81,274.29
235 $474.10 $438.56 $80,835.73
236 $471.54 $441.12 $80,394.61
237 $468.97 $443.69 $79,950.92
238 $466.38 $446.28 $79,504.64
239 $463.78 $448.88 $79,055.75
240 $461.16 $451.50 $78,604.25
Total de años: 20
  Usted invertirá: $10,951.94 en su casa en el año 20
$5,703.43 irá al INTERES
$5,248.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $458.52 $454.14 $78,150.11
242 $455.88 $456.79 $77,693.32
243 $453.21 $459.45 $77,233.87
244 $450.53 $462.13 $76,771.74
245 $447.84 $464.83 $76,306.92
246 $445.12 $467.54 $75,839.38
247 $442.40 $470.27 $75,369.11
248 $439.65 $473.01 $74,896.10
249 $436.89 $475.77 $74,420.33
250 $434.12 $478.54 $73,941.79
251 $431.33 $481.33 $73,460.46
252 $428.52 $484.14 $72,976.31
Total de años: 21
  Usted invertirá: $10,951.94 en su casa en el año 21
$5,324.01 irá al INTERES
$5,627.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $425.70 $486.97 $72,489.35
254 $422.85 $489.81 $71,999.54
255 $420.00 $492.66 $71,506.87
256 $417.12 $495.54 $71,011.34
257 $414.23 $498.43 $70,512.91
258 $411.33 $501.34 $70,011.57
259 $408.40 $504.26 $69,507.31
260 $405.46 $507.20 $69,000.11
261 $402.50 $510.16 $68,489.95
262 $399.52 $513.14 $67,976.81
263 $396.53 $516.13 $67,460.68
264 $393.52 $519.14 $66,941.54
Total de años: 22
  Usted invertirá: $10,951.94 en su casa en el año 22
$4,917.17 irá al INTERES
$6,034.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $390.49 $522.17 $66,419.37
266 $387.45 $525.22 $65,894.15
267 $384.38 $528.28 $65,365.87
268 $381.30 $531.36 $64,834.51
269 $378.20 $534.46 $64,300.05
270 $375.08 $537.58 $63,762.47
271 $371.95 $540.71 $63,221.76
272 $368.79 $543.87 $62,677.89
273 $365.62 $547.04 $62,130.85
274 $362.43 $550.23 $61,580.62
275 $359.22 $553.44 $61,027.17
276 $355.99 $556.67 $60,470.50
Total de años: 23
  Usted invertirá: $10,951.94 en su casa en el año 23
$4,480.91 irá al INTERES
$6,471.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $352.74 $559.92 $59,910.59
278 $349.48 $563.18 $59,347.40
279 $346.19 $566.47 $58,780.93
280 $342.89 $569.77 $58,211.16
281 $339.57 $573.10 $57,638.06
282 $336.22 $576.44 $57,061.62
283 $332.86 $579.80 $56,481.82
284 $329.48 $583.18 $55,898.64
285 $326.08 $586.59 $55,312.05
286 $322.65 $590.01 $54,722.04
287 $319.21 $593.45 $54,128.59
288 $315.75 $596.91 $53,531.68
Total de años: 24
  Usted invertirá: $10,951.94 en su casa en el año 24
$4,013.12 irá al INTERES
$6,938.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $312.27 $600.39 $52,931.29
290 $308.77 $603.90 $52,327.39
291 $305.24 $607.42 $51,719.97
292 $301.70 $610.96 $51,109.01
293 $298.14 $614.53 $50,494.48
294 $294.55 $618.11 $49,876.37
295 $290.95 $621.72 $49,254.66
296 $287.32 $625.34 $48,629.31
297 $283.67 $628.99 $48,000.32
298 $280.00 $632.66 $47,367.66
299 $276.31 $636.35 $46,731.31
300 $272.60 $640.06 $46,091.25
Total de años: 25
  Usted invertirá: $10,951.94 en su casa en el año 25
$3,511.51 irá al INTERES
$7,440.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $268.87 $643.80 $45,447.45
302 $265.11 $647.55 $44,799.90
303 $261.33 $651.33 $44,148.57
304 $257.53 $655.13 $43,493.44
305 $253.71 $658.95 $42,834.49
306 $249.87 $662.79 $42,171.70
307 $246.00 $666.66 $41,505.04
308 $242.11 $670.55 $40,834.49
309 $238.20 $674.46 $40,160.03
310 $234.27 $678.40 $39,481.63
311 $230.31 $682.35 $38,799.28
312 $226.33 $686.33 $38,112.95
Total de años: 26
  Usted invertirá: $10,951.94 en su casa en el año 26
$2,973.64 irá al INTERES
$7,978.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $222.33 $690.34 $37,422.61
314 $218.30 $694.36 $36,728.25
315 $214.25 $698.41 $36,029.83
316 $210.17 $702.49 $35,327.35
317 $206.08 $706.59 $34,620.76
318 $201.95 $710.71 $33,910.05
319 $197.81 $714.85 $33,195.20
320 $193.64 $719.02 $32,476.18
321 $189.44 $723.22 $31,752.96
322 $185.23 $727.44 $31,025.52
323 $180.98 $731.68 $30,293.84
324 $176.71 $735.95 $29,557.89
Total de años: 27
  Usted invertirá: $10,951.94 en su casa en el año 27
$2,396.89 irá al INTERES
$8,555.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $172.42 $740.24 $28,817.65
326 $168.10 $744.56 $28,073.09
327 $163.76 $748.90 $27,324.19
328 $159.39 $753.27 $26,570.92
329 $155.00 $757.66 $25,813.26
330 $150.58 $762.08 $25,051.17
331 $146.13 $766.53 $24,284.64
332 $141.66 $771.00 $23,513.64
333 $137.16 $775.50 $22,738.14
334 $132.64 $780.02 $21,958.12
335 $128.09 $784.57 $21,173.55
336 $123.51 $789.15 $20,384.40
Total de años: 28
  Usted invertirá: $10,951.94 en su casa en el año 28
$1,778.44 irá al INTERES
$9,173.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $118.91 $793.75 $19,590.64
338 $114.28 $798.38 $18,792.26
339 $109.62 $803.04 $17,989.22
340 $104.94 $807.72 $17,181.49
341 $100.23 $812.44 $16,369.06
342 $95.49 $817.18 $15,551.88
343 $90.72 $821.94 $14,729.94
344 $85.92 $826.74 $13,903.20
345 $81.10 $831.56 $13,071.64
346 $76.25 $836.41 $12,235.23
347 $71.37 $841.29 $11,393.94
348 $66.46 $846.20 $10,547.74
Total de años: 29
  Usted invertirá: $10,951.94 en su casa en el año 29
$1,115.29 irá al INTERES
$9,836.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $61.53 $851.13 $9,696.61
350 $56.56 $856.10 $8,840.51
351 $51.57 $861.09 $7,979.42
352 $46.55 $866.12 $7,113.30
353 $41.49 $871.17 $6,242.14
354 $36.41 $876.25 $5,365.89
355 $31.30 $881.36 $4,484.53
356 $26.16 $886.50 $3,598.02
357 $20.99 $891.67 $2,706.35
358 $15.79 $896.87 $1,809.48
359 $10.56 $902.11 $907.37
360 $5.29 $907.37 $0.00
Total de años: 30
  Usted invertirá: $10,951.94 en su casa en el año 30
$404.20 irá al INTERES
$10,547.74 irá al PRINCIPAL
 

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