Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,750.00
Precio a Financiar: $147,250.00
Pago Mensual: $979.66


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $858.96 $120.70 $147,129.30
2 $858.25 $121.40 $147,007.90
3 $857.55 $122.11 $146,885.78
4 $856.83 $122.82 $146,762.96
5 $856.12 $123.54 $146,639.42
6 $855.40 $124.26 $146,515.16
7 $854.67 $124.99 $146,390.17
8 $853.94 $125.72 $146,264.46
9 $853.21 $126.45 $146,138.01
10 $852.47 $127.19 $146,010.82
11 $851.73 $127.93 $145,882.89
12 $850.98 $128.67 $145,754.22
Total de años: 1
  Usted invertirá: $11,755.90 en su casa en el año 1
$10,260.12 irá al INTERES
$1,495.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $850.23 $129.42 $145,624.80
14 $849.48 $130.18 $145,494.62
15 $848.72 $130.94 $145,363.68
16 $847.95 $131.70 $145,231.97
17 $847.19 $132.47 $145,099.50
18 $846.41 $133.24 $144,966.26
19 $845.64 $134.02 $144,832.24
20 $844.85 $134.80 $144,697.43
21 $844.07 $135.59 $144,561.84
22 $843.28 $136.38 $144,425.46
23 $842.48 $137.18 $144,288.29
24 $841.68 $137.98 $144,150.31
Total de años: 2
  Usted invertirá: $11,755.90 en su casa en el año 2
$10,151.99 irá al INTERES
$1,603.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $840.88 $138.78 $144,011.53
26 $840.07 $139.59 $143,871.94
27 $839.25 $140.40 $143,731.53
28 $838.43 $141.22 $143,590.31
29 $837.61 $142.05 $143,448.26
30 $836.78 $142.88 $143,305.39
31 $835.95 $143.71 $143,161.68
32 $835.11 $144.55 $143,017.13
33 $834.27 $145.39 $142,871.74
34 $833.42 $146.24 $142,725.50
35 $832.57 $147.09 $142,578.40
36 $831.71 $147.95 $142,430.45
Total de años: 3
  Usted invertirá: $11,755.90 en su casa en el año 3
$10,036.04 irá al INTERES
$1,719.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $830.84 $148.81 $142,281.64
38 $829.98 $149.68 $142,131.96
39 $829.10 $150.55 $141,981.40
40 $828.22 $151.43 $141,829.97
41 $827.34 $152.32 $141,677.65
42 $826.45 $153.20 $141,524.45
43 $825.56 $154.10 $141,370.35
44 $824.66 $155.00 $141,215.35
45 $823.76 $155.90 $141,059.45
46 $822.85 $156.81 $140,902.64
47 $821.93 $157.73 $140,744.91
48 $821.01 $158.65 $140,586.27
Total de años: 4
  Usted invertirá: $11,755.90 en su casa en el año 4
$9,911.71 irá al INTERES
$1,844.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $820.09 $159.57 $140,426.70
50 $819.16 $160.50 $140,266.19
51 $818.22 $161.44 $140,104.76
52 $817.28 $162.38 $139,942.38
53 $816.33 $163.33 $139,779.05
54 $815.38 $164.28 $139,614.77
55 $814.42 $165.24 $139,449.53
56 $813.46 $166.20 $139,283.33
57 $812.49 $167.17 $139,116.16
58 $811.51 $168.15 $138,948.01
59 $810.53 $169.13 $138,778.88
60 $809.54 $170.11 $138,608.77
Total de años: 5
  Usted invertirá: $11,755.90 en su casa en el año 5
$9,778.39 irá al INTERES
$1,977.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $808.55 $171.11 $138,437.66
62 $807.55 $172.10 $138,265.55
63 $806.55 $173.11 $138,092.45
64 $805.54 $174.12 $137,918.33
65 $804.52 $175.13 $137,743.19
66 $803.50 $176.16 $137,567.04
67 $802.47 $177.18 $137,389.85
68 $801.44 $178.22 $137,211.64
69 $800.40 $179.26 $137,032.38
70 $799.36 $180.30 $136,852.08
71 $798.30 $181.35 $136,670.72
72 $797.25 $182.41 $136,488.31
Total de años: 6
  Usted invertirá: $11,755.90 en su casa en el año 6
$9,635.44 irá al INTERES
$2,120.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $796.18 $183.48 $136,304.83
74 $795.11 $184.55 $136,120.29
75 $794.04 $185.62 $135,934.67
76 $792.95 $186.71 $135,747.96
77 $791.86 $187.79 $135,560.16
78 $790.77 $188.89 $135,371.27
79 $789.67 $189.99 $135,181.28
80 $788.56 $191.10 $134,990.18
81 $787.44 $192.22 $134,797.97
82 $786.32 $193.34 $134,604.63
83 $785.19 $194.46 $134,410.17
84 $784.06 $195.60 $134,214.57
Total de años: 7
  Usted invertirá: $11,755.90 en su casa en el año 7
$9,482.15 irá al INTERES
$2,273.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $782.92 $196.74 $134,017.83
86 $781.77 $197.89 $133,819.94
87 $780.62 $199.04 $133,620.90
88 $779.46 $200.20 $133,420.70
89 $778.29 $201.37 $133,219.33
90 $777.11 $202.55 $133,016.78
91 $775.93 $203.73 $132,813.05
92 $774.74 $204.92 $132,608.14
93 $773.55 $206.11 $132,402.03
94 $772.35 $207.31 $132,194.72
95 $771.14 $208.52 $131,986.19
96 $769.92 $209.74 $131,776.45
Total de años: 8
  Usted invertirá: $11,755.90 en su casa en el año 8
$9,317.78 irá al INTERES
$2,438.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $768.70 $210.96 $131,565.49
98 $767.47 $212.19 $131,353.30
99 $766.23 $213.43 $131,139.87
100 $764.98 $214.68 $130,925.19
101 $763.73 $215.93 $130,709.27
102 $762.47 $217.19 $130,492.08
103 $761.20 $218.45 $130,273.63
104 $759.93 $219.73 $130,053.90
105 $758.65 $221.01 $129,832.89
106 $757.36 $222.30 $129,610.59
107 $756.06 $223.60 $129,386.99
108 $754.76 $224.90 $129,162.09
Total de años: 9
  Usted invertirá: $11,755.90 en su casa en el año 9
$9,141.53 irá al INTERES
$2,614.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $753.45 $226.21 $128,935.88
110 $752.13 $227.53 $128,708.35
111 $750.80 $228.86 $128,479.49
112 $749.46 $230.19 $128,249.29
113 $748.12 $231.54 $128,017.76
114 $746.77 $232.89 $127,784.87
115 $745.41 $234.25 $127,550.62
116 $744.05 $235.61 $127,315.01
117 $742.67 $236.99 $127,078.02
118 $741.29 $238.37 $126,839.65
119 $739.90 $239.76 $126,599.89
120 $738.50 $241.16 $126,358.73
Total de años: 10
  Usted invertirá: $11,755.90 en su casa en el año 10
$8,952.54 irá al INTERES
$2,803.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $737.09 $242.57 $126,116.17
122 $735.68 $243.98 $125,872.19
123 $734.25 $245.40 $125,626.79
124 $732.82 $246.84 $125,379.95
125 $731.38 $248.27 $125,131.68
126 $729.93 $249.72 $124,881.95
127 $728.48 $251.18 $124,630.77
128 $727.01 $252.65 $124,378.13
129 $725.54 $254.12 $124,124.01
130 $724.06 $255.60 $123,868.41
131 $722.57 $257.09 $123,611.32
132 $721.07 $258.59 $123,352.72
Total de años: 11
  Usted invertirá: $11,755.90 en su casa en el año 11
$8,749.88 irá al INTERES
$3,006.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $719.56 $260.10 $123,092.62
134 $718.04 $261.62 $122,831.01
135 $716.51 $263.14 $122,567.86
136 $714.98 $264.68 $122,303.18
137 $713.44 $266.22 $122,036.96
138 $711.88 $267.78 $121,769.18
139 $710.32 $269.34 $121,499.85
140 $708.75 $270.91 $121,228.94
141 $707.17 $272.49 $120,956.45
142 $705.58 $274.08 $120,682.37
143 $703.98 $275.68 $120,406.69
144 $702.37 $277.29 $120,129.41
Total de años: 12
  Usted invertirá: $11,755.90 en su casa en el año 12
$8,532.58 irá al INTERES
$3,223.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $700.75 $278.90 $119,850.50
146 $699.13 $280.53 $119,569.97
147 $697.49 $282.17 $119,287.81
148 $695.85 $283.81 $119,004.00
149 $694.19 $285.47 $118,718.53
150 $692.52 $287.13 $118,431.39
151 $690.85 $288.81 $118,142.59
152 $689.17 $290.49 $117,852.09
153 $687.47 $292.19 $117,559.91
154 $685.77 $293.89 $117,266.01
155 $684.05 $295.61 $116,970.41
156 $682.33 $297.33 $116,673.08
Total de años: 13
  Usted invertirá: $11,755.90 en su casa en el año 13
$8,299.57 irá al INTERES
$3,456.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $680.59 $299.06 $116,374.01
158 $678.85 $300.81 $116,073.20
159 $677.09 $302.56 $115,770.64
160 $675.33 $304.33 $115,466.31
161 $673.55 $306.10 $115,160.21
162 $671.77 $307.89 $114,852.32
163 $669.97 $309.69 $114,542.63
164 $668.17 $311.49 $114,231.14
165 $666.35 $313.31 $113,917.83
166 $664.52 $315.14 $113,602.69
167 $662.68 $316.98 $113,285.71
168 $660.83 $318.82 $112,966.89
Total de años: 14
  Usted invertirá: $11,755.90 en su casa en el año 14
$8,049.71 irá al INTERES
$3,706.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $658.97 $320.68 $112,646.20
170 $657.10 $322.56 $112,323.65
171 $655.22 $324.44 $111,999.21
172 $653.33 $326.33 $111,672.88
173 $651.43 $328.23 $111,344.65
174 $649.51 $330.15 $111,014.50
175 $647.58 $332.07 $110,682.43
176 $645.65 $334.01 $110,348.42
177 $643.70 $335.96 $110,012.46
178 $641.74 $337.92 $109,674.54
179 $639.77 $339.89 $109,334.65
180 $637.79 $341.87 $108,992.78
Total de años: 15
  Usted invertirá: $11,755.90 en su casa en el año 15
$7,781.79 irá al INTERES
$3,974.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $635.79 $343.87 $108,648.91
182 $633.79 $345.87 $108,303.04
183 $631.77 $347.89 $107,955.15
184 $629.74 $349.92 $107,605.23
185 $627.70 $351.96 $107,253.27
186 $625.64 $354.01 $106,899.26
187 $623.58 $356.08 $106,543.18
188 $621.50 $358.16 $106,185.02
189 $619.41 $360.25 $105,824.78
190 $617.31 $362.35 $105,462.43
191 $615.20 $364.46 $105,097.97
192 $613.07 $366.59 $104,731.38
Total de años: 16
  Usted invertirá: $11,755.90 en su casa en el año 16
$7,494.50 irá al INTERES
$4,261.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $610.93 $368.72 $104,362.66
194 $608.78 $370.88 $103,991.78
195 $606.62 $373.04 $103,618.74
196 $604.44 $375.22 $103,243.53
197 $602.25 $377.40 $102,866.12
198 $600.05 $379.61 $102,486.52
199 $597.84 $381.82 $102,104.70
200 $595.61 $384.05 $101,720.65
201 $593.37 $386.29 $101,334.36
202 $591.12 $388.54 $100,945.82
203 $588.85 $390.81 $100,555.02
204 $586.57 $393.09 $100,161.93
Total de años: 17
  Usted invertirá: $11,755.90 en su casa en el año 17
$7,186.44 irá al INTERES
$4,569.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $584.28 $395.38 $99,766.55
206 $581.97 $397.69 $99,368.86
207 $579.65 $400.01 $98,968.86
208 $577.32 $402.34 $98,566.52
209 $574.97 $404.69 $98,161.83
210 $572.61 $407.05 $97,754.78
211 $570.24 $409.42 $97,345.36
212 $567.85 $411.81 $96,933.55
213 $565.45 $414.21 $96,519.34
214 $563.03 $416.63 $96,102.71
215 $560.60 $419.06 $95,683.65
216 $558.15 $421.50 $95,262.15
Total de años: 18
  Usted invertirá: $11,755.90 en su casa en el año 18
$6,856.11 irá al INTERES
$4,899.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $555.70 $423.96 $94,838.19
218 $553.22 $426.44 $94,411.75
219 $550.74 $428.92 $93,982.83
220 $548.23 $431.42 $93,551.40
221 $545.72 $433.94 $93,117.46
222 $543.19 $436.47 $92,680.99
223 $540.64 $439.02 $92,241.97
224 $538.08 $441.58 $91,800.39
225 $535.50 $444.16 $91,356.24
226 $532.91 $446.75 $90,909.49
227 $530.31 $449.35 $90,460.14
228 $527.68 $451.97 $90,008.16
Total de años: 19
  Usted invertirá: $11,755.90 en su casa en el año 19
$6,501.91 irá al INTERES
$5,253.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $525.05 $454.61 $89,553.55
230 $522.40 $457.26 $89,096.29
231 $519.73 $459.93 $88,636.36
232 $517.05 $462.61 $88,173.75
233 $514.35 $465.31 $87,708.44
234 $511.63 $468.03 $87,240.41
235 $508.90 $470.76 $86,769.66
236 $506.16 $473.50 $86,296.15
237 $503.39 $476.26 $85,819.89
238 $500.62 $479.04 $85,340.85
239 $497.82 $481.84 $84,859.01
240 $495.01 $484.65 $84,374.37
Total de años: 20
  Usted invertirá: $11,755.90 en su casa en el año 20
$6,122.10 irá al INTERES
$5,633.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $492.18 $487.47 $83,886.89
242 $489.34 $490.32 $83,396.57
243 $486.48 $493.18 $82,903.40
244 $483.60 $496.05 $82,407.34
245 $480.71 $498.95 $81,908.39
246 $477.80 $501.86 $81,406.53
247 $474.87 $504.79 $80,901.75
248 $471.93 $507.73 $80,394.02
249 $468.97 $510.69 $79,883.32
250 $465.99 $513.67 $79,369.65
251 $462.99 $516.67 $78,852.98
252 $459.98 $519.68 $78,333.30
Total de años: 21
  Usted invertirá: $11,755.90 en su casa en el año 21
$5,714.83 irá al INTERES
$6,041.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $456.94 $522.71 $77,810.59
254 $453.90 $525.76 $77,284.82
255 $450.83 $528.83 $76,755.99
256 $447.74 $531.91 $76,224.08
257 $444.64 $535.02 $75,689.06
258 $441.52 $538.14 $75,150.92
259 $438.38 $541.28 $74,609.65
260 $435.22 $544.43 $74,065.21
261 $432.05 $547.61 $73,517.60
262 $428.85 $550.81 $72,966.80
263 $425.64 $554.02 $72,412.78
264 $422.41 $557.25 $71,855.53
Total de años: 22
  Usted invertirá: $11,755.90 en su casa en el año 22
$5,278.12 irá al INTERES
$6,477.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $419.16 $560.50 $71,295.03
266 $415.89 $563.77 $70,731.26
267 $412.60 $567.06 $70,164.20
268 $409.29 $570.37 $69,593.83
269 $405.96 $573.69 $69,020.14
270 $402.62 $577.04 $68,443.10
271 $399.25 $580.41 $67,862.69
272 $395.87 $583.79 $67,278.90
273 $392.46 $587.20 $66,691.70
274 $389.03 $590.62 $66,101.08
275 $385.59 $594.07 $65,507.01
276 $382.12 $597.53 $64,909.47
Total de años: 23
  Usted invertirá: $11,755.90 en su casa en el año 23
$4,809.84 irá al INTERES
$6,946.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $378.64 $601.02 $64,308.46
278 $375.13 $604.53 $63,703.93
279 $371.61 $608.05 $63,095.88
280 $368.06 $611.60 $62,484.28
281 $364.49 $615.17 $61,869.11
282 $360.90 $618.75 $61,250.36
283 $357.29 $622.36 $60,627.99
284 $353.66 $625.99 $60,002.00
285 $350.01 $629.65 $59,372.35
286 $346.34 $633.32 $58,739.03
287 $342.64 $637.01 $58,102.02
288 $338.93 $640.73 $57,461.29
Total de años: 24
  Usted invertirá: $11,755.90 en su casa en el año 24
$4,307.71 irá al INTERES
$7,448.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $335.19 $644.47 $56,816.82
290 $331.43 $648.23 $56,168.60
291 $327.65 $652.01 $55,516.59
292 $323.85 $655.81 $54,860.78
293 $320.02 $659.64 $54,201.14
294 $316.17 $663.48 $53,537.66
295 $312.30 $667.35 $52,870.30
296 $308.41 $671.25 $52,199.05
297 $304.49 $675.16 $51,523.89
298 $300.56 $679.10 $50,844.79
299 $296.59 $683.06 $50,161.73
300 $292.61 $687.05 $49,474.68
Total de años: 25
  Usted invertirá: $11,755.90 en su casa en el año 25
$3,769.28 irá al INTERES
$7,986.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $288.60 $691.06 $48,783.62
302 $284.57 $695.09 $48,088.54
303 $280.52 $699.14 $47,389.39
304 $276.44 $703.22 $46,686.17
305 $272.34 $707.32 $45,978.85
306 $268.21 $711.45 $45,267.40
307 $264.06 $715.60 $44,551.81
308 $259.89 $719.77 $43,832.03
309 $255.69 $723.97 $43,108.06
310 $251.46 $728.19 $42,379.87
311 $247.22 $732.44 $41,647.43
312 $242.94 $736.71 $40,910.71
Total de años: 26
  Usted invertirá: $11,755.90 en su casa en el año 26
$3,191.93 irá al INTERES
$8,563.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $238.65 $741.01 $40,169.70
314 $234.32 $745.33 $39,424.37
315 $229.98 $749.68 $38,674.68
316 $225.60 $754.06 $37,920.63
317 $221.20 $758.45 $37,162.17
318 $216.78 $762.88 $36,399.29
319 $212.33 $767.33 $35,631.97
320 $207.85 $771.80 $34,860.16
321 $203.35 $776.31 $34,083.85
322 $198.82 $780.84 $33,303.02
323 $194.27 $785.39 $32,517.63
324 $189.69 $789.97 $31,727.66
Total de años: 27
  Usted invertirá: $11,755.90 en su casa en el año 27
$2,572.84 irá al INTERES
$9,183.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $185.08 $794.58 $30,933.08
326 $180.44 $799.21 $30,133.86
327 $175.78 $803.88 $29,329.98
328 $171.09 $808.57 $28,521.42
329 $166.37 $813.28 $27,708.14
330 $161.63 $818.03 $26,890.11
331 $156.86 $822.80 $26,067.31
332 $152.06 $827.60 $25,239.71
333 $147.23 $832.43 $24,407.28
334 $142.38 $837.28 $23,570.00
335 $137.49 $842.17 $22,727.84
336 $132.58 $847.08 $21,880.76
Total de años: 28
  Usted invertirá: $11,755.90 en su casa en el año 28
$1,909.00 irá al INTERES
$9,846.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $127.64 $852.02 $21,028.74
338 $122.67 $856.99 $20,171.75
339 $117.67 $861.99 $19,309.76
340 $112.64 $867.02 $18,442.74
341 $107.58 $872.08 $17,570.66
342 $102.50 $877.16 $16,693.50
343 $97.38 $882.28 $15,811.22
344 $92.23 $887.43 $14,923.80
345 $87.06 $892.60 $14,031.19
346 $81.85 $897.81 $13,133.39
347 $76.61 $903.05 $12,230.34
348 $71.34 $908.31 $11,322.02
Total de años: 29
  Usted invertirá: $11,755.90 en su casa en el año 29
$1,197.16 irá al INTERES
$10,558.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $66.05 $913.61 $10,408.41
350 $60.72 $918.94 $9,489.47
351 $55.36 $924.30 $8,565.17
352 $49.96 $929.69 $7,635.47
353 $44.54 $935.12 $6,700.35
354 $39.09 $940.57 $5,759.78
355 $33.60 $946.06 $4,813.72
356 $28.08 $951.58 $3,862.14
357 $22.53 $957.13 $2,905.02
358 $16.95 $962.71 $1,942.30
359 $11.33 $968.33 $973.98
360 $5.68 $973.98 $0.00
Total de años: 30
  Usted invertirá: $11,755.90 en su casa en el año 30
$433.87 irá al INTERES
$11,322.02 irá al PRINCIPAL
 

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