Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,950.00
Precio a Financiar: $151,050.00
Pago Mensual: $1,004.94


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $881.13 $123.81 $150,926.19
2 $880.40 $124.54 $150,801.65
3 $879.68 $125.26 $150,676.39
4 $878.95 $125.99 $150,550.39
5 $878.21 $126.73 $150,423.66
6 $877.47 $127.47 $150,296.20
7 $876.73 $128.21 $150,167.98
8 $875.98 $128.96 $150,039.02
9 $875.23 $129.71 $149,909.31
10 $874.47 $130.47 $149,778.84
11 $873.71 $131.23 $149,647.61
12 $872.94 $132.00 $149,515.62
Total de años: 1
  Usted invertirá: $12,059.27 en su casa en el año 1
$10,524.89 irá al INTERES
$1,534.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $872.17 $132.76 $149,382.85
14 $871.40 $133.54 $149,249.31
15 $870.62 $134.32 $149,115.00
16 $869.84 $135.10 $148,979.89
17 $869.05 $135.89 $148,844.00
18 $868.26 $136.68 $148,707.32
19 $867.46 $137.48 $148,569.84
20 $866.66 $138.28 $148,431.56
21 $865.85 $139.09 $148,292.47
22 $865.04 $139.90 $148,152.57
23 $864.22 $140.72 $148,011.85
24 $863.40 $141.54 $147,870.32
Total de años: 2
  Usted invertirá: $12,059.27 en su casa en el año 2
$10,413.97 irá al INTERES
$1,645.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $862.58 $142.36 $147,727.96
26 $861.75 $143.19 $147,584.76
27 $860.91 $144.03 $147,440.73
28 $860.07 $144.87 $147,295.87
29 $859.23 $145.71 $147,150.15
30 $858.38 $146.56 $147,003.59
31 $857.52 $147.42 $146,856.17
32 $856.66 $148.28 $146,707.89
33 $855.80 $149.14 $146,558.75
34 $854.93 $150.01 $146,408.73
35 $854.05 $150.89 $146,257.85
36 $853.17 $151.77 $146,106.08
Total de años: 3
  Usted invertirá: $12,059.27 en su casa en el año 3
$10,295.03 irá al INTERES
$1,764.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $852.29 $152.65 $145,953.42
38 $851.39 $153.54 $145,799.88
39 $850.50 $154.44 $145,645.44
40 $849.60 $155.34 $145,490.10
41 $848.69 $156.25 $145,333.85
42 $847.78 $157.16 $145,176.69
43 $846.86 $158.08 $145,018.62
44 $845.94 $159.00 $144,859.62
45 $845.01 $159.92 $144,699.69
46 $844.08 $160.86 $144,538.84
47 $843.14 $161.80 $144,377.04
48 $842.20 $162.74 $144,214.30
Total de años: 4
  Usted invertirá: $12,059.27 en su casa en el año 4
$10,167.50 irá al INTERES
$1,891.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $841.25 $163.69 $144,050.61
50 $840.30 $164.64 $143,885.97
51 $839.33 $165.60 $143,720.36
52 $838.37 $166.57 $143,553.79
53 $837.40 $167.54 $143,386.25
54 $836.42 $168.52 $143,217.73
55 $835.44 $169.50 $143,048.23
56 $834.45 $170.49 $142,877.74
57 $833.45 $171.49 $142,706.25
58 $832.45 $172.49 $142,533.76
59 $831.45 $173.49 $142,360.27
60 $830.43 $174.50 $142,185.77
Total de años: 5
  Usted invertirá: $12,059.27 en su casa en el año 5
$10,030.74 irá al INTERES
$2,028.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $829.42 $175.52 $142,010.24
62 $828.39 $176.55 $141,833.70
63 $827.36 $177.58 $141,656.12
64 $826.33 $178.61 $141,477.51
65 $825.29 $179.65 $141,297.86
66 $824.24 $180.70 $141,117.15
67 $823.18 $181.76 $140,935.40
68 $822.12 $182.82 $140,752.58
69 $821.06 $183.88 $140,568.70
70 $819.98 $184.96 $140,383.74
71 $818.91 $186.03 $140,197.71
72 $817.82 $187.12 $140,010.59
Total de años: 6
  Usted invertirá: $12,059.27 en su casa en el año 6
$9,884.10 irá al INTERES
$2,175.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $816.73 $188.21 $139,822.38
74 $815.63 $189.31 $139,633.07
75 $814.53 $190.41 $139,442.66
76 $813.42 $191.52 $139,251.13
77 $812.30 $192.64 $139,058.49
78 $811.17 $193.76 $138,864.73
79 $810.04 $194.90 $138,669.83
80 $808.91 $196.03 $138,473.80
81 $807.76 $197.18 $138,276.62
82 $806.61 $198.33 $138,078.30
83 $805.46 $199.48 $137,878.82
84 $804.29 $200.65 $137,678.17
Total de años: 7
  Usted invertirá: $12,059.27 en su casa en el año 7
$9,726.85 irá al INTERES
$2,332.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $803.12 $201.82 $137,476.35
86 $801.95 $202.99 $137,273.36
87 $800.76 $204.18 $137,069.18
88 $799.57 $205.37 $136,863.81
89 $798.37 $206.57 $136,657.24
90 $797.17 $207.77 $136,449.47
91 $795.96 $208.98 $136,240.49
92 $794.74 $210.20 $136,030.28
93 $793.51 $211.43 $135,818.85
94 $792.28 $212.66 $135,606.19
95 $791.04 $213.90 $135,392.29
96 $789.79 $215.15 $135,177.14
Total de años: 8
  Usted invertirá: $12,059.27 en su casa en el año 8
$9,558.24 irá al INTERES
$2,501.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $788.53 $216.41 $134,960.73
98 $787.27 $217.67 $134,743.06
99 $786.00 $218.94 $134,524.12
100 $784.72 $220.22 $134,303.91
101 $783.44 $221.50 $134,082.41
102 $782.15 $222.79 $133,859.62
103 $780.85 $224.09 $133,635.53
104 $779.54 $225.40 $133,410.13
105 $778.23 $226.71 $133,183.41
106 $776.90 $228.04 $132,955.38
107 $775.57 $229.37 $132,726.01
108 $774.24 $230.70 $132,495.31
Total de años: 9
  Usted invertirá: $12,059.27 en su casa en el año 9
$9,377.44 irá al INTERES
$2,681.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $772.89 $232.05 $132,263.26
110 $771.54 $233.40 $132,029.85
111 $770.17 $234.77 $131,795.09
112 $768.80 $236.13 $131,558.95
113 $767.43 $237.51 $131,321.44
114 $766.04 $238.90 $131,082.54
115 $764.65 $240.29 $130,842.25
116 $763.25 $241.69 $130,600.56
117 $761.84 $243.10 $130,357.46
118 $760.42 $244.52 $130,112.93
119 $758.99 $245.95 $129,866.99
120 $757.56 $247.38 $129,619.61
Total de años: 10
  Usted invertirá: $12,059.27 en su casa en el año 10
$9,183.57 irá al INTERES
$2,875.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $756.11 $248.83 $129,370.78
122 $754.66 $250.28 $129,120.50
123 $753.20 $251.74 $128,868.77
124 $751.73 $253.20 $128,615.56
125 $750.26 $254.68 $128,360.88
126 $748.77 $256.17 $128,104.71
127 $747.28 $257.66 $127,847.05
128 $745.77 $259.16 $127,587.89
129 $744.26 $260.68 $127,327.21
130 $742.74 $262.20 $127,065.01
131 $741.21 $263.73 $126,801.28
132 $739.67 $265.27 $126,536.02
Total de años: 11
  Usted invertirá: $12,059.27 en su casa en el año 11
$8,975.69 irá al INTERES
$3,083.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $738.13 $266.81 $126,269.21
134 $736.57 $268.37 $126,000.84
135 $735.00 $269.93 $125,730.90
136 $733.43 $271.51 $125,459.39
137 $731.85 $273.09 $125,186.30
138 $730.25 $274.69 $124,911.62
139 $728.65 $276.29 $124,635.33
140 $727.04 $277.90 $124,357.43
141 $725.42 $279.52 $124,077.91
142 $723.79 $281.15 $123,796.75
143 $722.15 $282.79 $123,513.96
144 $720.50 $284.44 $123,229.52
Total de años: 12
  Usted invertirá: $12,059.27 en su casa en el año 12
$8,752.77 irá al INTERES
$3,306.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $718.84 $286.10 $122,943.42
146 $717.17 $287.77 $122,655.65
147 $715.49 $289.45 $122,366.20
148 $713.80 $291.14 $122,075.07
149 $712.10 $292.83 $121,782.23
150 $710.40 $294.54 $121,487.69
151 $708.68 $296.26 $121,191.43
152 $706.95 $297.99 $120,893.44
153 $705.21 $299.73 $120,593.71
154 $703.46 $301.48 $120,292.23
155 $701.70 $303.23 $119,989.00
156 $699.94 $305.00 $119,684.00
Total de años: 13
  Usted invertirá: $12,059.27 en su casa en el año 13
$8,513.75 irá al INTERES
$3,545.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $698.16 $306.78 $119,377.21
158 $696.37 $308.57 $119,068.64
159 $694.57 $310.37 $118,758.27
160 $692.76 $312.18 $118,446.09
161 $690.94 $314.00 $118,132.08
162 $689.10 $315.84 $117,816.25
163 $687.26 $317.68 $117,498.57
164 $685.41 $319.53 $117,179.04
165 $683.54 $321.40 $116,857.64
166 $681.67 $323.27 $116,534.37
167 $679.78 $325.16 $116,209.22
168 $677.89 $327.05 $115,882.16
Total de años: 14
  Usted invertirá: $12,059.27 en su casa en el año 14
$8,257.44 irá al INTERES
$3,801.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $675.98 $328.96 $115,553.20
170 $674.06 $330.88 $115,222.32
171 $672.13 $332.81 $114,889.52
172 $670.19 $334.75 $114,554.76
173 $668.24 $336.70 $114,218.06
174 $666.27 $338.67 $113,879.39
175 $664.30 $340.64 $113,538.75
176 $662.31 $342.63 $113,196.12
177 $660.31 $344.63 $112,851.49
178 $658.30 $346.64 $112,504.85
179 $656.28 $348.66 $112,156.19
180 $654.24 $350.69 $111,805.50
Total de años: 15
  Usted invertirá: $12,059.27 en su casa en el año 15
$7,982.61 irá al INTERES
$4,076.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $652.20 $352.74 $111,452.76
182 $650.14 $354.80 $111,097.96
183 $648.07 $356.87 $110,741.09
184 $645.99 $358.95 $110,382.14
185 $643.90 $361.04 $110,021.10
186 $641.79 $363.15 $109,657.95
187 $639.67 $365.27 $109,292.68
188 $637.54 $367.40 $108,925.28
189 $635.40 $369.54 $108,555.74
190 $633.24 $371.70 $108,184.04
191 $631.07 $373.87 $107,810.18
192 $628.89 $376.05 $107,434.13
Total de años: 16
  Usted invertirá: $12,059.27 en su casa en el año 16
$7,687.90 irá al INTERES
$4,371.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $626.70 $378.24 $107,055.89
194 $624.49 $380.45 $106,675.44
195 $622.27 $382.67 $106,292.78
196 $620.04 $384.90 $105,907.88
197 $617.80 $387.14 $105,520.73
198 $615.54 $389.40 $105,131.33
199 $613.27 $391.67 $104,739.66
200 $610.98 $393.96 $104,345.70
201 $608.68 $396.26 $103,949.44
202 $606.37 $398.57 $103,550.88
203 $604.05 $400.89 $103,149.98
204 $601.71 $403.23 $102,746.75
Total de años: 17
  Usted invertirá: $12,059.27 en su casa en el año 17
$7,371.90 irá al INTERES
$4,687.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $599.36 $405.58 $102,341.17
206 $596.99 $407.95 $101,933.22
207 $594.61 $410.33 $101,522.89
208 $592.22 $412.72 $101,110.17
209 $589.81 $415.13 $100,695.04
210 $587.39 $417.55 $100,277.49
211 $584.95 $419.99 $99,857.50
212 $582.50 $422.44 $99,435.06
213 $580.04 $424.90 $99,010.16
214 $577.56 $427.38 $98,582.78
215 $575.07 $429.87 $98,152.91
216 $572.56 $432.38 $97,720.53
Total de años: 18
  Usted invertirá: $12,059.27 en su casa en el año 18
$7,033.05 irá al INTERES
$5,026.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $570.04 $434.90 $97,285.62
218 $567.50 $437.44 $96,848.18
219 $564.95 $439.99 $96,408.19
220 $562.38 $442.56 $95,965.63
221 $559.80 $445.14 $95,520.49
222 $557.20 $447.74 $95,072.76
223 $554.59 $450.35 $94,622.41
224 $551.96 $452.98 $94,169.43
225 $549.32 $455.62 $93,713.82
226 $546.66 $458.28 $93,255.54
227 $543.99 $460.95 $92,794.59
228 $541.30 $463.64 $92,330.95
Total de años: 19
  Usted invertirá: $12,059.27 en su casa en el año 19
$6,669.70 irá al INTERES
$5,389.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $538.60 $466.34 $91,864.61
230 $535.88 $469.06 $91,395.55
231 $533.14 $471.80 $90,923.75
232 $530.39 $474.55 $90,449.20
233 $527.62 $477.32 $89,971.88
234 $524.84 $480.10 $89,491.78
235 $522.04 $482.90 $89,008.87
236 $519.22 $485.72 $88,523.15
237 $516.39 $488.55 $88,034.60
238 $513.54 $491.40 $87,543.19
239 $510.67 $494.27 $87,048.92
240 $507.79 $497.15 $86,551.77
Total de años: 20
  Usted invertirá: $12,059.27 en su casa en el año 20
$6,280.09 irá al INTERES
$5,779.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $504.89 $500.05 $86,051.71
242 $501.97 $502.97 $85,548.74
243 $499.03 $505.91 $85,042.84
244 $496.08 $508.86 $84,533.98
245 $493.11 $511.82 $84,022.16
246 $490.13 $514.81 $83,507.35
247 $487.13 $517.81 $82,989.53
248 $484.11 $520.83 $82,468.70
249 $481.07 $523.87 $81,944.83
250 $478.01 $526.93 $81,417.90
251 $474.94 $530.00 $80,887.90
252 $471.85 $533.09 $80,354.81
Total de años: 21
  Usted invertirá: $12,059.27 en su casa en el año 21
$5,862.31 irá al INTERES
$6,196.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $468.74 $536.20 $79,818.60
254 $465.61 $539.33 $79,279.27
255 $462.46 $542.48 $78,736.79
256 $459.30 $545.64 $78,191.15
257 $456.12 $548.82 $77,642.33
258 $452.91 $552.03 $77,090.30
259 $449.69 $555.25 $76,535.06
260 $446.45 $558.48 $75,976.57
261 $443.20 $561.74 $75,414.83
262 $439.92 $565.02 $74,849.81
263 $436.62 $568.32 $74,281.49
264 $433.31 $571.63 $73,709.86
Total de años: 22
  Usted invertirá: $12,059.27 en su casa en el año 22
$5,414.33 irá al INTERES
$6,644.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $429.97 $574.97 $73,134.90
266 $426.62 $578.32 $72,556.58
267 $423.25 $581.69 $71,974.89
268 $419.85 $585.09 $71,389.80
269 $416.44 $588.50 $70,801.30
270 $413.01 $591.93 $70,209.37
271 $409.55 $595.38 $69,613.98
272 $406.08 $598.86 $69,015.13
273 $402.59 $602.35 $68,412.78
274 $399.07 $605.86 $67,806.91
275 $395.54 $609.40 $67,197.51
276 $391.99 $612.95 $66,584.56
Total de años: 23
  Usted invertirá: $12,059.27 en su casa en el año 23
$4,933.97 irá al INTERES
$7,125.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $388.41 $616.53 $65,968.03
278 $384.81 $620.13 $65,347.90
279 $381.20 $623.74 $64,724.16
280 $377.56 $627.38 $64,096.78
281 $373.90 $631.04 $63,465.74
282 $370.22 $634.72 $62,831.01
283 $366.51 $638.43 $62,192.59
284 $362.79 $642.15 $61,550.44
285 $359.04 $645.90 $60,904.54
286 $355.28 $649.66 $60,254.88
287 $351.49 $653.45 $59,601.43
288 $347.67 $657.26 $58,944.16
Total de años: 24
  Usted invertirá: $12,059.27 en su casa en el año 24
$4,418.88 irá al INTERES
$7,640.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $343.84 $661.10 $58,283.06
290 $339.98 $664.95 $57,618.11
291 $336.11 $668.83 $56,949.28
292 $332.20 $672.74 $56,276.54
293 $328.28 $676.66 $55,599.88
294 $324.33 $680.61 $54,919.27
295 $320.36 $684.58 $54,234.70
296 $316.37 $688.57 $53,546.13
297 $312.35 $692.59 $52,853.54
298 $308.31 $696.63 $52,156.91
299 $304.25 $700.69 $51,456.22
300 $300.16 $704.78 $50,751.44
Total de años: 25
  Usted invertirá: $12,059.27 en su casa en el año 25
$3,866.55 irá al INTERES
$8,192.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $296.05 $708.89 $50,042.55
302 $291.91 $713.02 $49,329.53
303 $287.76 $717.18 $48,612.35
304 $283.57 $721.37 $47,890.98
305 $279.36 $725.58 $47,165.40
306 $275.13 $729.81 $46,435.60
307 $270.87 $734.07 $45,701.53
308 $266.59 $738.35 $44,963.18
309 $262.29 $742.65 $44,220.53
310 $257.95 $746.99 $43,473.54
311 $253.60 $751.34 $42,722.20
312 $249.21 $755.73 $41,966.47
Total de años: 26
  Usted invertirá: $12,059.27 en su casa en el año 26
$3,274.30 irá al INTERES
$8,784.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $244.80 $760.13 $41,206.34
314 $240.37 $764.57 $40,441.77
315 $235.91 $769.03 $39,672.74
316 $231.42 $773.52 $38,899.22
317 $226.91 $778.03 $38,121.20
318 $222.37 $782.57 $37,338.63
319 $217.81 $787.13 $36,551.50
320 $213.22 $791.72 $35,759.78
321 $208.60 $796.34 $34,963.44
322 $203.95 $800.99 $34,162.45
323 $199.28 $805.66 $33,356.79
324 $194.58 $810.36 $32,546.43
Total de años: 27
  Usted invertirá: $12,059.27 en su casa en el año 27
$2,639.24 irá al INTERES
$9,420.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $189.85 $815.09 $31,731.35
326 $185.10 $819.84 $30,911.51
327 $180.32 $824.62 $30,086.89
328 $175.51 $829.43 $29,257.45
329 $170.67 $834.27 $28,423.18
330 $165.80 $839.14 $27,584.05
331 $160.91 $844.03 $26,740.01
332 $155.98 $848.96 $25,891.06
333 $151.03 $853.91 $25,037.15
334 $146.05 $858.89 $24,178.26
335 $141.04 $863.90 $23,314.36
336 $136.00 $868.94 $22,445.42
Total de años: 28
  Usted invertirá: $12,059.27 en su casa en el año 28
$1,958.26 irá al INTERES
$10,101.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $130.93 $874.01 $21,571.41
338 $125.83 $879.11 $20,692.31
339 $120.71 $884.23 $19,808.07
340 $115.55 $889.39 $18,918.68
341 $110.36 $894.58 $18,024.10
342 $105.14 $899.80 $17,124.30
343 $99.89 $905.05 $16,219.25
344 $94.61 $910.33 $15,308.93
345 $89.30 $915.64 $14,393.29
346 $83.96 $920.98 $13,472.31
347 $78.59 $926.35 $12,545.96
348 $73.18 $931.75 $11,614.21
Total de años: 29
  Usted invertirá: $12,059.27 en su casa en el año 29
$1,228.06 irá al INTERES
$10,831.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $67.75 $937.19 $10,677.02
350 $62.28 $942.66 $9,734.36
351 $56.78 $948.16 $8,786.20
352 $51.25 $953.69 $7,832.52
353 $45.69 $959.25 $6,873.27
354 $40.09 $964.85 $5,908.42
355 $34.47 $970.47 $4,937.95
356 $28.80 $976.13 $3,961.81
357 $23.11 $981.83 $2,979.98
358 $17.38 $987.56 $1,992.43
359 $11.62 $993.32 $999.11
360 $5.83 $999.11 $0.00
Total de años: 30
  Usted invertirá: $12,059.27 en su casa en el año 30
$445.07 irá al INTERES
$11,614.21 irá al PRINCIPAL
 

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