Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,495.00
Precio a Financiar: $142,405.00
Pago Mensual: $947.42


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $830.70 $116.73 $142,288.27
2 $830.01 $117.41 $142,170.86
3 $829.33 $118.09 $142,052.77
4 $828.64 $118.78 $141,933.99
5 $827.95 $119.48 $141,814.51
6 $827.25 $120.17 $141,694.34
7 $826.55 $120.87 $141,573.46
8 $825.85 $121.58 $141,451.88
9 $825.14 $122.29 $141,329.60
10 $824.42 $123.00 $141,206.60
11 $823.71 $123.72 $141,082.88
12 $822.98 $124.44 $140,958.44
Total de años: 1
  Usted invertirá: $11,369.09 en su casa en el año 1
$9,922.52 irá al INTERES
$1,446.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $822.26 $125.17 $140,833.27
14 $821.53 $125.90 $140,707.37
15 $820.79 $126.63 $140,580.74
16 $820.05 $127.37 $140,453.37
17 $819.31 $128.11 $140,325.26
18 $818.56 $128.86 $140,196.40
19 $817.81 $129.61 $140,066.79
20 $817.06 $130.37 $139,936.42
21 $816.30 $131.13 $139,805.29
22 $815.53 $131.89 $139,673.40
23 $814.76 $132.66 $139,540.74
24 $813.99 $133.44 $139,407.30
Total de años: 2
  Usted invertirá: $11,369.09 en su casa en el año 2
$9,817.95 irá al INTERES
$1,551.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $813.21 $134.21 $139,273.09
26 $812.43 $135.00 $139,138.09
27 $811.64 $135.79 $139,002.30
28 $810.85 $136.58 $138,865.72
29 $810.05 $137.37 $138,728.35
30 $809.25 $138.18 $138,590.18
31 $808.44 $138.98 $138,451.19
32 $807.63 $139.79 $138,311.40
33 $806.82 $140.61 $138,170.79
34 $806.00 $141.43 $138,029.37
35 $805.17 $142.25 $137,887.11
36 $804.34 $143.08 $137,744.03
Total de años: 3
  Usted invertirá: $11,369.09 en su casa en el año 3
$9,705.82 irá al INTERES
$1,663.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $803.51 $143.92 $137,600.11
38 $802.67 $144.76 $137,455.36
39 $801.82 $145.60 $137,309.76
40 $800.97 $146.45 $137,163.31
41 $800.12 $147.30 $137,016.00
42 $799.26 $148.16 $136,867.84
43 $798.40 $149.03 $136,718.81
44 $797.53 $149.90 $136,568.91
45 $796.65 $150.77 $136,418.14
46 $795.77 $151.65 $136,266.49
47 $794.89 $152.54 $136,113.95
48 $794.00 $153.43 $135,960.53
Total de años: 4
  Usted invertirá: $11,369.09 en su casa en el año 4
$9,585.58 irá al INTERES
$1,783.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $793.10 $154.32 $135,806.21
50 $792.20 $155.22 $135,650.98
51 $791.30 $156.13 $135,494.86
52 $790.39 $157.04 $135,337.82
53 $789.47 $157.95 $135,179.87
54 $788.55 $158.87 $135,020.99
55 $787.62 $159.80 $134,861.19
56 $786.69 $160.73 $134,700.46
57 $785.75 $161.67 $134,538.79
58 $784.81 $162.61 $134,376.17
59 $783.86 $163.56 $134,212.61
60 $782.91 $164.52 $134,048.09
Total de años: 5
  Usted invertirá: $11,369.09 en su casa en el año 5
$9,456.65 irá al INTERES
$1,912.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $781.95 $165.48 $133,882.61
62 $780.98 $166.44 $133,716.17
63 $780.01 $167.41 $133,548.76
64 $779.03 $168.39 $133,380.37
65 $778.05 $169.37 $133,211.00
66 $777.06 $170.36 $133,040.64
67 $776.07 $171.35 $132,869.28
68 $775.07 $172.35 $132,696.93
69 $774.07 $173.36 $132,523.57
70 $773.05 $174.37 $132,349.20
71 $772.04 $175.39 $132,173.81
72 $771.01 $176.41 $131,997.40
Total de años: 6
  Usted invertirá: $11,369.09 en su casa en el año 6
$9,318.40 irá al INTERES
$2,050.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $769.98 $177.44 $131,819.97
74 $768.95 $178.47 $131,641.49
75 $767.91 $179.52 $131,461.98
76 $766.86 $180.56 $131,281.41
77 $765.81 $181.62 $131,099.80
78 $764.75 $182.68 $130,917.12
79 $763.68 $183.74 $130,733.38
80 $762.61 $184.81 $130,548.57
81 $761.53 $185.89 $130,362.68
82 $760.45 $186.98 $130,175.70
83 $759.36 $188.07 $129,987.64
84 $758.26 $189.16 $129,798.48
Total de años: 7
  Usted invertirá: $11,369.09 en su casa en el año 7
$9,170.16 irá al INTERES
$2,198.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $757.16 $190.27 $129,608.21
86 $756.05 $191.38 $129,416.83
87 $754.93 $192.49 $129,224.34
88 $753.81 $193.62 $129,030.72
89 $752.68 $194.74 $128,835.98
90 $751.54 $195.88 $128,640.10
91 $750.40 $197.02 $128,443.08
92 $749.25 $198.17 $128,244.90
93 $748.10 $199.33 $128,045.57
94 $746.93 $200.49 $127,845.08
95 $745.76 $201.66 $127,643.42
96 $744.59 $202.84 $127,440.58
Total de años: 8
  Usted invertirá: $11,369.09 en su casa en el año 8
$9,011.20 irá al INTERES
$2,357.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $743.40 $204.02 $127,236.56
98 $742.21 $205.21 $127,031.35
99 $741.02 $206.41 $126,824.95
100 $739.81 $207.61 $126,617.33
101 $738.60 $208.82 $126,408.51
102 $737.38 $210.04 $126,198.47
103 $736.16 $211.27 $125,987.20
104 $734.93 $212.50 $125,774.70
105 $733.69 $213.74 $125,560.97
106 $732.44 $214.99 $125,345.98
107 $731.18 $216.24 $125,129.74
108 $729.92 $217.50 $124,912.24
Total de años: 9
  Usted invertirá: $11,369.09 en su casa en el año 9
$8,840.75 irá al INTERES
$2,528.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $728.65 $218.77 $124,693.47
110 $727.38 $220.05 $124,473.43
111 $726.09 $221.33 $124,252.10
112 $724.80 $222.62 $124,029.48
113 $723.51 $223.92 $123,805.56
114 $722.20 $225.22 $123,580.33
115 $720.89 $226.54 $123,353.80
116 $719.56 $227.86 $123,125.94
117 $718.23 $229.19 $122,896.75
118 $716.90 $230.53 $122,666.22
119 $715.55 $231.87 $122,434.35
120 $714.20 $233.22 $122,201.12
Total de años: 10
  Usted invertirá: $11,369.09 en su casa en el año 10
$8,657.97 irá al INTERES
$2,711.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $712.84 $234.58 $121,966.54
122 $711.47 $235.95 $121,730.59
123 $710.10 $237.33 $121,493.26
124 $708.71 $238.71 $121,254.55
125 $707.32 $240.11 $121,014.44
126 $705.92 $241.51 $120,772.93
127 $704.51 $242.92 $120,530.02
128 $703.09 $244.33 $120,285.69
129 $701.67 $245.76 $120,039.93
130 $700.23 $247.19 $119,792.74
131 $698.79 $248.63 $119,544.10
132 $697.34 $250.08 $119,294.02
Total de años: 11
  Usted invertirá: $11,369.09 en su casa en el año 11
$8,461.98 irá al INTERES
$2,907.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $695.88 $251.54 $119,042.48
134 $694.41 $253.01 $118,789.47
135 $692.94 $254.49 $118,534.98
136 $691.45 $255.97 $118,279.01
137 $689.96 $257.46 $118,021.55
138 $688.46 $258.96 $117,762.59
139 $686.95 $260.48 $117,502.11
140 $685.43 $262.00 $117,240.11
141 $683.90 $263.52 $116,976.59
142 $682.36 $265.06 $116,711.53
143 $680.82 $266.61 $116,444.92
144 $679.26 $268.16 $116,176.76
Total de años: 12
  Usted invertirá: $11,369.09 en su casa en el año 12
$8,251.83 irá al INTERES
$3,117.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $677.70 $269.73 $115,907.04
146 $676.12 $271.30 $115,635.74
147 $674.54 $272.88 $115,362.85
148 $672.95 $274.47 $115,088.38
149 $671.35 $276.08 $114,812.31
150 $669.74 $277.69 $114,534.62
151 $668.12 $279.31 $114,255.31
152 $666.49 $280.93 $113,974.38
153 $664.85 $282.57 $113,691.81
154 $663.20 $284.22 $113,407.58
155 $661.54 $285.88 $113,121.70
156 $659.88 $287.55 $112,834.16
Total de años: 13
  Usted invertirá: $11,369.09 en su casa en el año 13
$8,026.48 irá al INTERES
$3,342.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $658.20 $289.22 $112,544.93
158 $656.51 $290.91 $112,254.02
159 $654.82 $292.61 $111,961.41
160 $653.11 $294.32 $111,667.10
161 $651.39 $296.03 $111,371.06
162 $649.66 $297.76 $111,073.30
163 $647.93 $299.50 $110,773.81
164 $646.18 $301.24 $110,472.56
165 $644.42 $303.00 $110,169.56
166 $642.66 $304.77 $109,864.79
167 $640.88 $306.55 $109,558.25
168 $639.09 $308.33 $109,249.91
Total de años: 14
  Usted invertirá: $11,369.09 en su casa en el año 14
$7,784.85 irá al INTERES
$3,584.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $637.29 $310.13 $108,939.78
170 $635.48 $311.94 $108,627.84
171 $633.66 $313.76 $108,314.08
172 $631.83 $315.59 $107,998.49
173 $629.99 $317.43 $107,681.05
174 $628.14 $319.28 $107,361.77
175 $626.28 $321.15 $107,040.62
176 $624.40 $323.02 $106,717.60
177 $622.52 $324.90 $106,392.70
178 $620.62 $326.80 $106,065.90
179 $618.72 $328.71 $105,737.19
180 $616.80 $330.62 $105,406.57
Total de años: 15
  Usted invertirá: $11,369.09 en su casa en el año 15
$7,525.74 irá al INTERES
$3,843.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $614.87 $332.55 $105,074.01
182 $612.93 $334.49 $104,739.52
183 $610.98 $336.44 $104,403.08
184 $609.02 $338.41 $104,064.67
185 $607.04 $340.38 $103,724.29
186 $605.06 $342.37 $103,381.93
187 $603.06 $344.36 $103,037.56
188 $601.05 $346.37 $102,691.19
189 $599.03 $348.39 $102,342.80
190 $597.00 $350.42 $101,992.38
191 $594.96 $352.47 $101,639.91
192 $592.90 $354.52 $101,285.38
Total de años: 16
  Usted invertirá: $11,369.09 en su casa en el año 16
$7,247.90 irá al INTERES
$4,121.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $590.83 $356.59 $100,928.79
194 $588.75 $358.67 $100,570.12
195 $586.66 $360.77 $100,209.35
196 $584.55 $362.87 $99,846.48
197 $582.44 $364.99 $99,481.50
198 $580.31 $367.12 $99,114.38
199 $578.17 $369.26 $98,745.12
200 $576.01 $371.41 $98,373.71
201 $573.85 $373.58 $98,000.14
202 $571.67 $375.76 $97,624.38
203 $569.48 $377.95 $97,246.43
204 $567.27 $380.15 $96,866.28
Total de años: 17
  Usted invertirá: $11,369.09 en su casa en el año 17
$6,949.98 irá al INTERES
$4,419.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $565.05 $382.37 $96,483.91
206 $562.82 $384.60 $96,099.31
207 $560.58 $386.84 $95,712.46
208 $558.32 $389.10 $95,323.36
209 $556.05 $391.37 $94,931.99
210 $553.77 $393.65 $94,538.34
211 $551.47 $395.95 $94,142.38
212 $549.16 $398.26 $93,744.12
213 $546.84 $400.58 $93,343.54
214 $544.50 $402.92 $92,940.62
215 $542.15 $405.27 $92,535.35
216 $539.79 $407.63 $92,127.72
Total de años: 18
  Usted invertirá: $11,369.09 en su casa en el año 18
$6,630.53 irá al INTERES
$4,738.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $537.41 $410.01 $91,717.70
218 $535.02 $412.40 $91,305.30
219 $532.61 $414.81 $90,890.49
220 $530.19 $417.23 $90,473.26
221 $527.76 $419.66 $90,053.60
222 $525.31 $422.11 $89,631.49
223 $522.85 $424.57 $89,206.91
224 $520.37 $427.05 $88,779.86
225 $517.88 $429.54 $88,350.32
226 $515.38 $432.05 $87,918.27
227 $512.86 $434.57 $87,483.71
228 $510.32 $437.10 $87,046.60
Total de años: 19
  Usted invertirá: $11,369.09 en su casa en el año 19
$6,287.98 irá al INTERES
$5,081.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $507.77 $439.65 $86,606.95
230 $505.21 $442.22 $86,164.73
231 $502.63 $444.80 $85,719.94
232 $500.03 $447.39 $85,272.55
233 $497.42 $450.00 $84,822.55
234 $494.80 $452.63 $84,369.92
235 $492.16 $455.27 $83,914.65
236 $489.50 $457.92 $83,456.73
237 $486.83 $460.59 $82,996.14
238 $484.14 $463.28 $82,532.86
239 $481.44 $465.98 $82,066.88
240 $478.72 $468.70 $81,598.18
Total de años: 20
  Usted invertirá: $11,369.09 en su casa en el año 20
$5,920.66 irá al INTERES
$5,448.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $475.99 $471.43 $81,126.74
242 $473.24 $474.18 $80,652.56
243 $470.47 $476.95 $80,175.61
244 $467.69 $479.73 $79,695.87
245 $464.89 $482.53 $79,213.34
246 $462.08 $485.35 $78,728.00
247 $459.25 $488.18 $78,239.82
248 $456.40 $491.03 $77,748.79
249 $453.53 $493.89 $77,254.90
250 $450.65 $496.77 $76,758.13
251 $447.76 $499.67 $76,258.47
252 $444.84 $502.58 $75,755.88
Total de años: 21
  Usted invertirá: $11,369.09 en su casa en el año 21
$5,526.79 irá al INTERES
$5,842.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $441.91 $505.51 $75,250.37
254 $438.96 $508.46 $74,741.90
255 $435.99 $511.43 $74,230.47
256 $433.01 $514.41 $73,716.06
257 $430.01 $517.41 $73,198.65
258 $426.99 $520.43 $72,678.22
259 $423.96 $523.47 $72,154.75
260 $420.90 $526.52 $71,628.23
261 $417.83 $529.59 $71,098.63
262 $414.74 $532.68 $70,565.95
263 $411.63 $535.79 $70,030.16
264 $408.51 $538.91 $69,491.25
Total de años: 22
  Usted invertirá: $11,369.09 en su casa en el año 22
$5,104.45 irá al INTERES
$6,264.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $405.37 $542.06 $68,949.19
266 $402.20 $545.22 $68,403.97
267 $399.02 $548.40 $67,855.57
268 $395.82 $551.60 $67,303.97
269 $392.61 $554.82 $66,749.15
270 $389.37 $558.05 $66,191.10
271 $386.11 $561.31 $65,629.79
272 $382.84 $564.58 $65,065.20
273 $379.55 $567.88 $64,497.33
274 $376.23 $571.19 $63,926.14
275 $372.90 $574.52 $63,351.62
276 $369.55 $577.87 $62,773.74
Total de años: 23
  Usted invertirá: $11,369.09 en su casa en el año 23
$4,651.58 irá al INTERES
$6,717.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $366.18 $581.24 $62,192.50
278 $362.79 $584.63 $61,607.86
279 $359.38 $588.04 $61,019.82
280 $355.95 $591.48 $60,428.35
281 $352.50 $594.93 $59,833.42
282 $349.03 $598.40 $59,235.02
283 $345.54 $601.89 $58,633.14
284 $342.03 $605.40 $58,027.74
285 $338.50 $608.93 $57,418.81
286 $334.94 $612.48 $56,806.33
287 $331.37 $616.05 $56,190.28
288 $327.78 $619.65 $55,570.63
Total de años: 24
  Usted invertirá: $11,369.09 en su casa en el año 24
$4,165.97 irá al INTERES
$7,203.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $324.16 $623.26 $54,947.37
290 $320.53 $626.90 $54,320.47
291 $316.87 $630.55 $53,689.91
292 $313.19 $634.23 $53,055.68
293 $309.49 $637.93 $52,417.75
294 $305.77 $641.65 $51,776.10
295 $302.03 $645.40 $51,130.70
296 $298.26 $649.16 $50,481.54
297 $294.48 $652.95 $49,828.59
298 $290.67 $656.76 $49,171.83
299 $286.84 $660.59 $48,511.24
300 $282.98 $664.44 $47,846.80
Total de años: 25
  Usted invertirá: $11,369.09 en su casa en el año 25
$3,645.26 irá al INTERES
$7,723.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $279.11 $668.32 $47,178.48
302 $275.21 $672.22 $46,506.27
303 $271.29 $676.14 $45,830.13
304 $267.34 $680.08 $45,150.05
305 $263.38 $684.05 $44,466.00
306 $259.38 $688.04 $43,777.96
307 $255.37 $692.05 $43,085.91
308 $251.33 $696.09 $42,389.82
309 $247.27 $700.15 $41,689.67
310 $243.19 $704.23 $40,985.43
311 $239.08 $708.34 $40,277.09
312 $234.95 $712.47 $39,564.62
Total de años: 26
  Usted invertirá: $11,369.09 en su casa en el año 26
$3,086.90 irá al INTERES
$8,282.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $230.79 $716.63 $38,847.99
314 $226.61 $720.81 $38,127.18
315 $222.41 $725.02 $37,402.16
316 $218.18 $729.24 $36,672.92
317 $213.93 $733.50 $35,939.42
318 $209.65 $737.78 $35,201.64
319 $205.34 $742.08 $34,459.56
320 $201.01 $746.41 $33,713.15
321 $196.66 $750.76 $32,962.39
322 $192.28 $755.14 $32,207.24
323 $187.88 $759.55 $31,447.69
324 $183.44 $763.98 $30,683.71
Total de años: 27
  Usted invertirá: $11,369.09 en su casa en el año 27
$2,488.18 irá al INTERES
$8,880.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $178.99 $768.44 $29,915.28
326 $174.51 $772.92 $29,142.36
327 $170.00 $777.43 $28,364.93
328 $165.46 $781.96 $27,582.97
329 $160.90 $786.52 $26,796.45
330 $156.31 $791.11 $26,005.34
331 $151.70 $795.73 $25,209.61
332 $147.06 $800.37 $24,409.24
333 $142.39 $805.04 $23,604.21
334 $137.69 $809.73 $22,794.47
335 $132.97 $814.46 $21,980.02
336 $128.22 $819.21 $21,160.81
Total de años: 28
  Usted invertirá: $11,369.09 en su casa en el año 28
$1,846.18 irá al INTERES
$9,522.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $123.44 $823.99 $20,336.82
338 $118.63 $828.79 $19,508.03
339 $113.80 $833.63 $18,674.40
340 $108.93 $838.49 $17,835.91
341 $104.04 $843.38 $16,992.53
342 $99.12 $848.30 $16,144.23
343 $94.17 $853.25 $15,290.98
344 $89.20 $858.23 $14,432.76
345 $84.19 $863.23 $13,569.52
346 $79.16 $868.27 $12,701.25
347 $74.09 $873.33 $11,827.92
348 $69.00 $878.43 $10,949.49
Total de años: 29
  Usted invertirá: $11,369.09 en su casa en el año 29
$1,157.77 irá al INTERES
$10,211.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $63.87 $883.55 $10,065.94
350 $58.72 $888.71 $9,177.24
351 $53.53 $893.89 $8,283.35
352 $48.32 $899.10 $7,384.24
353 $43.07 $904.35 $6,479.89
354 $37.80 $909.62 $5,570.27
355 $32.49 $914.93 $4,655.34
356 $27.16 $920.27 $3,735.07
357 $21.79 $925.64 $2,809.43
358 $16.39 $931.04 $1,878.40
359 $10.96 $936.47 $941.93
360 $5.49 $941.93 $0.00
Total de años: 30
  Usted invertirá: $11,369.09 en su casa en el año 30
$419.60 irá al INTERES
$10,949.49 irá al PRINCIPAL
 

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