Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,480.00
Precio a Financiar: $161,120.00
Pago Mensual: $1,071.94


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $939.87 $132.07 $160,987.93
2 $939.10 $132.84 $160,855.09
3 $938.32 $133.61 $160,721.48
4 $937.54 $134.39 $160,587.08
5 $936.76 $135.18 $160,451.91
6 $935.97 $135.97 $160,315.94
7 $935.18 $136.76 $160,179.18
8 $934.38 $137.56 $160,041.63
9 $933.58 $138.36 $159,903.27
10 $932.77 $139.17 $159,764.10
11 $931.96 $139.98 $159,624.12
12 $931.14 $140.79 $159,483.33
Total de años: 1
  Usted invertirá: $12,863.22 en su casa en el año 1
$11,226.55 irá al INTERES
$1,636.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $930.32 $141.62 $159,341.71
14 $929.49 $142.44 $159,199.27
15 $928.66 $143.27 $159,056.00
16 $927.83 $144.11 $158,911.89
17 $926.99 $144.95 $158,766.94
18 $926.14 $145.79 $158,621.14
19 $925.29 $146.65 $158,474.50
20 $924.43 $147.50 $158,327.00
21 $923.57 $148.36 $158,178.64
22 $922.71 $149.23 $158,029.41
23 $921.84 $150.10 $157,879.31
24 $920.96 $150.97 $157,728.34
Total de años: 2
  Usted invertirá: $12,863.22 en su casa en el año 2
$11,108.24 irá al INTERES
$1,754.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $920.08 $151.85 $157,576.49
26 $919.20 $152.74 $157,423.75
27 $918.31 $153.63 $157,270.12
28 $917.41 $154.53 $157,115.59
29 $916.51 $155.43 $156,960.16
30 $915.60 $156.33 $156,803.83
31 $914.69 $157.25 $156,646.58
32 $913.77 $158.16 $156,488.42
33 $912.85 $159.09 $156,329.33
34 $911.92 $160.01 $156,169.32
35 $910.99 $160.95 $156,008.37
36 $910.05 $161.89 $155,846.48
Total de años: 3
  Usted invertirá: $12,863.22 en su casa en el año 3
$10,981.37 irá al INTERES
$1,881.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $909.10 $162.83 $155,683.65
38 $908.15 $163.78 $155,519.87
39 $907.20 $164.74 $155,355.14
40 $906.24 $165.70 $155,189.44
41 $905.27 $166.66 $155,022.77
42 $904.30 $167.64 $154,855.14
43 $903.32 $168.61 $154,686.52
44 $902.34 $169.60 $154,516.93
45 $901.35 $170.59 $154,346.34
46 $900.35 $171.58 $154,174.76
47 $899.35 $172.58 $154,002.18
48 $898.35 $173.59 $153,828.59
Total de años: 4
  Usted invertirá: $12,863.22 en su casa en el año 4
$10,845.33 irá al INTERES
$2,017.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $897.33 $174.60 $153,653.99
50 $896.31 $175.62 $153,478.36
51 $895.29 $176.64 $153,301.72
52 $894.26 $177.68 $153,124.04
53 $893.22 $178.71 $152,945.33
54 $892.18 $179.75 $152,765.58
55 $891.13 $180.80 $152,584.78
56 $890.08 $181.86 $152,402.92
57 $889.02 $182.92 $152,220.00
58 $887.95 $183.99 $152,036.01
59 $886.88 $185.06 $151,850.96
60 $885.80 $186.14 $151,664.82
Total de años: 5
  Usted invertirá: $12,863.22 en su casa en el año 5
$10,699.45 irá al INTERES
$2,163.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $884.71 $187.22 $151,477.59
62 $883.62 $188.32 $151,289.28
63 $882.52 $189.41 $151,099.86
64 $881.42 $190.52 $150,909.34
65 $880.30 $191.63 $150,717.71
66 $879.19 $192.75 $150,524.96
67 $878.06 $193.87 $150,331.09
68 $876.93 $195.00 $150,136.09
69 $875.79 $196.14 $149,939.95
70 $874.65 $197.29 $149,742.66
71 $873.50 $198.44 $149,544.22
72 $872.34 $199.59 $149,344.63
Total de años: 6
  Usted invertirá: $12,863.22 en su casa en el año 6
$10,543.04 irá al INTERES
$2,320.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $871.18 $200.76 $149,143.87
74 $870.01 $201.93 $148,941.94
75 $868.83 $203.11 $148,738.83
76 $867.64 $204.29 $148,534.54
77 $866.45 $205.48 $148,329.06
78 $865.25 $206.68 $148,122.38
79 $864.05 $207.89 $147,914.49
80 $862.83 $209.10 $147,705.39
81 $861.61 $210.32 $147,495.07
82 $860.39 $211.55 $147,283.52
83 $859.15 $212.78 $147,070.74
84 $857.91 $214.02 $146,856.71
Total de años: 7
  Usted invertirá: $12,863.22 en su casa en el año 7
$10,375.31 irá al INTERES
$2,487.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $856.66 $215.27 $146,641.44
86 $855.41 $216.53 $146,424.92
87 $854.15 $217.79 $146,207.13
88 $852.87 $219.06 $145,988.06
89 $851.60 $220.34 $145,767.73
90 $850.31 $221.62 $145,546.10
91 $849.02 $222.92 $145,323.19
92 $847.72 $224.22 $145,098.97
93 $846.41 $225.52 $144,873.44
94 $845.10 $226.84 $144,646.60
95 $843.77 $228.16 $144,418.44
96 $842.44 $229.49 $144,188.95
Total de años: 8
  Usted invertirá: $12,863.22 en su casa en el año 8
$10,195.46 irá al INTERES
$2,667.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $841.10 $230.83 $143,958.11
98 $839.76 $232.18 $143,725.93
99 $838.40 $233.53 $143,492.40
100 $837.04 $234.90 $143,257.50
101 $835.67 $236.27 $143,021.24
102 $834.29 $237.64 $142,783.59
103 $832.90 $239.03 $142,544.56
104 $831.51 $240.43 $142,304.14
105 $830.11 $241.83 $142,062.31
106 $828.70 $243.24 $141,819.07
107 $827.28 $244.66 $141,574.41
108 $825.85 $246.08 $141,328.33
Total de años: 9
  Usted invertirá: $12,863.22 en su casa en el año 9
$10,002.60 irá al INTERES
$2,860.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $824.42 $247.52 $141,080.81
110 $822.97 $248.96 $140,831.84
111 $821.52 $250.42 $140,581.43
112 $820.06 $251.88 $140,329.55
113 $818.59 $253.35 $140,076.20
114 $817.11 $254.82 $139,821.38
115 $815.62 $256.31 $139,565.07
116 $814.13 $257.81 $139,307.26
117 $812.63 $259.31 $139,047.95
118 $811.11 $260.82 $138,787.13
119 $809.59 $262.34 $138,524.79
120 $808.06 $263.87 $138,260.91
Total de años: 10
  Usted invertirá: $12,863.22 en su casa en el año 10
$9,795.81 irá al INTERES
$3,067.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $806.52 $265.41 $137,995.50
122 $804.97 $266.96 $137,728.54
123 $803.42 $268.52 $137,460.02
124 $801.85 $270.09 $137,189.93
125 $800.27 $271.66 $136,918.27
126 $798.69 $273.25 $136,645.03
127 $797.10 $274.84 $136,370.19
128 $795.49 $276.44 $136,093.74
129 $793.88 $278.06 $135,815.69
130 $792.26 $279.68 $135,536.01
131 $790.63 $281.31 $135,254.70
132 $788.99 $282.95 $134,971.75
Total de años: 11
  Usted invertirá: $12,863.22 en su casa en el año 11
$9,574.07 irá al INTERES
$3,289.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $787.34 $284.60 $134,687.15
134 $785.68 $286.26 $134,400.89
135 $784.01 $287.93 $134,112.96
136 $782.33 $289.61 $133,823.35
137 $780.64 $291.30 $133,532.05
138 $778.94 $293.00 $133,239.06
139 $777.23 $294.71 $132,944.35
140 $775.51 $296.43 $132,647.92
141 $773.78 $298.16 $132,349.77
142 $772.04 $299.90 $132,049.87
143 $770.29 $301.64 $131,748.23
144 $768.53 $303.40 $131,444.82
Total de años: 12
  Usted invertirá: $12,863.22 en su casa en el año 12
$9,336.29 irá al INTERES
$3,526.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $766.76 $305.17 $131,139.65
146 $764.98 $306.95 $130,832.69
147 $763.19 $308.74 $130,523.95
148 $761.39 $310.55 $130,213.40
149 $759.58 $312.36 $129,901.05
150 $757.76 $314.18 $129,586.87
151 $755.92 $316.01 $129,270.86
152 $754.08 $317.86 $128,953.00
153 $752.23 $319.71 $128,633.29
154 $750.36 $321.57 $128,311.72
155 $748.49 $323.45 $127,988.27
156 $746.60 $325.34 $127,662.93
Total de años: 13
  Usted invertirá: $12,863.22 en su casa en el año 13
$9,081.33 irá al INTERES
$3,781.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $744.70 $327.23 $127,335.69
158 $742.79 $329.14 $127,006.55
159 $740.87 $331.06 $126,675.49
160 $738.94 $333.00 $126,342.49
161 $737.00 $334.94 $126,007.55
162 $735.04 $336.89 $125,670.66
163 $733.08 $338.86 $125,331.81
164 $731.10 $340.83 $124,990.97
165 $729.11 $342.82 $124,648.15
166 $727.11 $344.82 $124,303.33
167 $725.10 $346.83 $123,956.50
168 $723.08 $348.86 $123,607.64
Total de años: 14
  Usted invertirá: $12,863.22 en su casa en el año 14
$8,807.94 irá al INTERES
$4,055.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $721.04 $350.89 $123,256.75
170 $719.00 $352.94 $122,903.81
171 $716.94 $355.00 $122,548.82
172 $714.87 $357.07 $122,191.75
173 $712.79 $359.15 $121,832.60
174 $710.69 $361.25 $121,471.35
175 $708.58 $363.35 $121,108.00
176 $706.46 $365.47 $120,742.53
177 $704.33 $367.60 $120,374.93
178 $702.19 $369.75 $120,005.18
179 $700.03 $371.91 $119,633.27
180 $697.86 $374.07 $119,259.20
Total de años: 15
  Usted invertirá: $12,863.22 en su casa en el año 15
$8,514.78 irá al INTERES
$4,348.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $695.68 $376.26 $118,882.94
182 $693.48 $378.45 $118,504.49
183 $691.28 $380.66 $118,123.83
184 $689.06 $382.88 $117,740.95
185 $686.82 $385.11 $117,355.84
186 $684.58 $387.36 $116,968.48
187 $682.32 $389.62 $116,578.86
188 $680.04 $391.89 $116,186.97
189 $677.76 $394.18 $115,792.79
190 $675.46 $396.48 $115,396.31
191 $673.15 $398.79 $114,997.52
192 $670.82 $401.12 $114,596.40
Total de años: 16
  Usted invertirá: $12,863.22 en su casa en el año 16
$8,200.43 irá al INTERES
$4,662.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $668.48 $403.46 $114,192.95
194 $666.13 $405.81 $113,787.14
195 $663.76 $408.18 $113,378.96
196 $661.38 $410.56 $112,968.40
197 $658.98 $412.95 $112,555.45
198 $656.57 $415.36 $112,140.09
199 $654.15 $417.78 $111,722.30
200 $651.71 $420.22 $111,302.08
201 $649.26 $422.67 $110,879.41
202 $646.80 $425.14 $110,454.27
203 $644.32 $427.62 $110,026.65
204 $641.82 $430.11 $109,596.54
Total de años: 17
  Usted invertirá: $12,863.22 en su casa en el año 17
$7,863.36 irá al INTERES
$4,999.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $639.31 $432.62 $109,163.91
206 $636.79 $435.15 $108,728.77
207 $634.25 $437.68 $108,291.08
208 $631.70 $440.24 $107,850.85
209 $629.13 $442.81 $107,408.04
210 $626.55 $445.39 $106,962.65
211 $623.95 $447.99 $106,514.67
212 $621.34 $450.60 $106,064.07
213 $618.71 $453.23 $105,610.84
214 $616.06 $455.87 $105,154.97
215 $613.40 $458.53 $104,696.43
216 $610.73 $461.21 $104,235.23
Total de años: 18
  Usted invertirá: $12,863.22 en su casa en el año 18
$7,501.92 irá al INTERES
$5,361.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $608.04 $463.90 $103,771.33
218 $605.33 $466.60 $103,304.73
219 $602.61 $469.32 $102,835.40
220 $599.87 $472.06 $102,363.34
221 $597.12 $474.82 $101,888.53
222 $594.35 $477.59 $101,410.94
223 $591.56 $480.37 $100,930.57
224 $588.76 $483.17 $100,447.40
225 $585.94 $485.99 $99,961.40
226 $583.11 $488.83 $99,472.58
227 $580.26 $491.68 $98,980.90
228 $577.39 $494.55 $98,486.35
Total de años: 19
  Usted invertirá: $12,863.22 en su casa en el año 19
$7,114.35 irá al INTERES
$5,748.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $574.50 $497.43 $97,988.92
230 $571.60 $500.33 $97,488.59
231 $568.68 $503.25 $96,985.33
232 $565.75 $506.19 $96,479.15
233 $562.80 $509.14 $95,970.01
234 $559.83 $512.11 $95,457.90
235 $556.84 $515.10 $94,942.80
236 $553.83 $518.10 $94,424.70
237 $550.81 $521.12 $93,903.57
238 $547.77 $524.16 $93,379.41
239 $544.71 $527.22 $92,852.18
240 $541.64 $530.30 $92,321.89
Total de años: 20
  Usted invertirá: $12,863.22 en su casa en el año 20
$6,698.76 irá al INTERES
$6,164.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $538.54 $533.39 $91,788.50
242 $535.43 $536.50 $91,251.99
243 $532.30 $539.63 $90,712.36
244 $529.16 $542.78 $90,169.58
245 $525.99 $545.95 $89,623.63
246 $522.80 $549.13 $89,074.50
247 $519.60 $552.33 $88,522.17
248 $516.38 $555.56 $87,966.61
249 $513.14 $558.80 $87,407.82
250 $509.88 $562.06 $86,845.76
251 $506.60 $565.34 $86,280.43
252 $503.30 $568.63 $85,711.79
Total de años: 21
  Usted invertirá: $12,863.22 en su casa en el año 21
$6,253.13 irá al INTERES
$6,610.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $499.99 $571.95 $85,139.84
254 $496.65 $575.29 $84,564.56
255 $493.29 $578.64 $83,985.91
256 $489.92 $582.02 $83,403.90
257 $486.52 $585.41 $82,818.48
258 $483.11 $588.83 $82,229.66
259 $479.67 $592.26 $81,637.39
260 $476.22 $595.72 $81,041.68
261 $472.74 $599.19 $80,442.48
262 $469.25 $602.69 $79,839.80
263 $465.73 $606.20 $79,233.59
264 $462.20 $609.74 $78,623.85
Total de años: 22
  Usted invertirá: $12,863.22 en su casa en el año 22
$5,775.29 irá al INTERES
$7,087.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $458.64 $613.30 $78,010.56
266 $455.06 $616.87 $77,393.68
267 $451.46 $620.47 $76,773.21
268 $447.84 $624.09 $76,149.12
269 $444.20 $627.73 $75,521.39
270 $440.54 $631.39 $74,889.99
271 $436.86 $635.08 $74,254.92
272 $433.15 $638.78 $73,616.14
273 $429.43 $642.51 $72,973.63
274 $425.68 $646.26 $72,327.37
275 $421.91 $650.03 $71,677.35
276 $418.12 $653.82 $71,023.53
Total de años: 23
  Usted invertirá: $12,863.22 en su casa en el año 23
$5,262.90 irá al INTERES
$7,600.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $414.30 $657.63 $70,365.90
278 $410.47 $661.47 $69,704.43
279 $406.61 $665.33 $69,039.10
280 $402.73 $669.21 $68,369.90
281 $398.82 $673.11 $67,696.78
282 $394.90 $677.04 $67,019.75
283 $390.95 $680.99 $66,338.76
284 $386.98 $684.96 $65,653.80
285 $382.98 $688.95 $64,964.85
286 $378.96 $692.97 $64,271.87
287 $374.92 $697.02 $63,574.86
288 $370.85 $701.08 $62,873.77
Total de años: 24
  Usted invertirá: $12,863.22 en su casa en el año 24
$4,713.47 irá al INTERES
$8,149.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $366.76 $705.17 $62,168.60
290 $362.65 $709.29 $61,459.32
291 $358.51 $713.42 $60,745.89
292 $354.35 $717.58 $60,028.31
293 $350.17 $721.77 $59,306.54
294 $345.95 $725.98 $58,580.56
295 $341.72 $730.22 $57,850.34
296 $337.46 $734.48 $57,115.87
297 $333.18 $738.76 $56,377.11
298 $328.87 $743.07 $55,634.04
299 $324.53 $747.40 $54,886.64
300 $320.17 $751.76 $54,134.87
Total de años: 25
  Usted invertirá: $12,863.22 en su casa en el año 25
$4,124.32 irá al INTERES
$8,738.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $315.79 $756.15 $53,378.72
302 $311.38 $760.56 $52,618.17
303 $306.94 $765.00 $51,853.17
304 $302.48 $769.46 $51,083.71
305 $297.99 $773.95 $50,309.76
306 $293.47 $778.46 $49,531.30
307 $288.93 $783.00 $48,748.30
308 $284.37 $787.57 $47,960.73
309 $279.77 $792.16 $47,168.56
310 $275.15 $796.79 $46,371.78
311 $270.50 $801.43 $45,570.35
312 $265.83 $806.11 $44,764.24
Total de años: 26
  Usted invertirá: $12,863.22 en su casa en el año 26
$3,492.59 irá al INTERES
$9,370.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $261.12 $810.81 $43,953.43
314 $256.39 $815.54 $43,137.89
315 $251.64 $820.30 $42,317.59
316 $246.85 $825.08 $41,492.51
317 $242.04 $829.90 $40,662.61
318 $237.20 $834.74 $39,827.87
319 $232.33 $839.61 $38,988.27
320 $227.43 $844.50 $38,143.76
321 $222.51 $849.43 $37,294.33
322 $217.55 $854.39 $36,439.95
323 $212.57 $859.37 $35,580.58
324 $207.55 $864.38 $34,716.20
Total de años: 27
  Usted invertirá: $12,863.22 en su casa en el año 27
$2,815.18 irá al INTERES
$10,048.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $202.51 $869.42 $33,846.77
326 $197.44 $874.50 $32,972.28
327 $192.34 $879.60 $32,092.68
328 $187.21 $884.73 $31,207.95
329 $182.05 $889.89 $30,318.06
330 $176.86 $895.08 $29,422.98
331 $171.63 $900.30 $28,522.68
332 $166.38 $905.55 $27,617.13
333 $161.10 $910.84 $26,706.29
334 $155.79 $916.15 $25,790.14
335 $150.44 $921.49 $24,868.65
336 $145.07 $926.87 $23,941.78
Total de años: 28
  Usted invertirá: $12,863.22 en su casa en el año 28
$2,088.81 irá al INTERES
$10,774.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $139.66 $932.27 $23,009.51
338 $134.22 $937.71 $22,071.79
339 $128.75 $943.18 $21,128.61
340 $123.25 $948.69 $20,179.93
341 $117.72 $954.22 $19,225.71
342 $112.15 $959.79 $18,265.92
343 $106.55 $965.38 $17,300.54
344 $100.92 $971.02 $16,329.52
345 $95.26 $976.68 $15,352.84
346 $89.56 $982.38 $14,370.47
347 $83.83 $988.11 $13,382.36
348 $78.06 $993.87 $12,388.49
Total de años: 29
  Usted invertirá: $12,863.22 en su casa en el año 29
$1,309.93 irá al INTERES
$11,553.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $72.27 $999.67 $11,388.82
350 $66.43 $1,005.50 $10,383.32
351 $60.57 $1,011.37 $9,371.95
352 $54.67 $1,017.27 $8,354.68
353 $48.74 $1,023.20 $7,331.48
354 $42.77 $1,029.17 $6,302.32
355 $36.76 $1,035.17 $5,267.14
356 $30.73 $1,041.21 $4,225.93
357 $24.65 $1,047.28 $3,178.65
358 $18.54 $1,053.39 $2,125.26
359 $12.40 $1,059.54 $1,065.72
360 $6.22 $1,065.72 $0.00
Total de años: 30
  Usted invertirá: $12,863.22 en su casa en el año 30
$474.74 irá al INTERES
$12,388.49 irá al PRINCIPAL
 

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