Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,600.00
Precio a Financiar: $163,400.00
Pago Mensual: $1,087.10


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $953.17 $133.94 $163,266.06
2 $952.39 $134.72 $163,131.34
3 $951.60 $135.50 $162,995.84
4 $950.81 $136.30 $162,859.54
5 $950.01 $137.09 $162,722.45
6 $949.21 $137.89 $162,584.56
7 $948.41 $138.69 $162,445.87
8 $947.60 $139.50 $162,306.37
9 $946.79 $140.32 $162,166.05
10 $945.97 $141.14 $162,024.91
11 $945.15 $141.96 $161,882.95
12 $944.32 $142.79 $161,740.17
Total de años: 1
  Usted invertirá: $13,045.25 en su casa en el año 1
$11,385.42 irá al INTERES
$1,659.83 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $943.48 $143.62 $161,596.55
14 $942.65 $144.46 $161,452.09
15 $941.80 $145.30 $161,306.79
16 $940.96 $146.15 $161,160.64
17 $940.10 $147.00 $161,013.64
18 $939.25 $147.86 $160,865.78
19 $938.38 $148.72 $160,717.06
20 $937.52 $149.59 $160,567.47
21 $936.64 $150.46 $160,417.01
22 $935.77 $151.34 $160,265.67
23 $934.88 $152.22 $160,113.45
24 $934.00 $153.11 $159,960.34
Total de años: 2
  Usted invertirá: $13,045.25 en su casa en el año 2
$11,265.43 irá al INTERES
$1,779.82 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $933.10 $154.00 $159,806.34
26 $932.20 $154.90 $159,651.44
27 $931.30 $155.80 $159,495.64
28 $930.39 $156.71 $159,338.92
29 $929.48 $157.63 $159,181.30
30 $928.56 $158.55 $159,022.75
31 $927.63 $159.47 $158,863.28
32 $926.70 $160.40 $158,702.88
33 $925.77 $161.34 $158,541.54
34 $924.83 $162.28 $158,379.26
35 $923.88 $163.23 $158,216.04
36 $922.93 $164.18 $158,051.86
Total de años: 3
  Usted invertirá: $13,045.25 en su casa en el año 3
$11,136.77 irá al INTERES
$1,908.49 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $921.97 $165.14 $157,886.72
38 $921.01 $166.10 $157,720.62
39 $920.04 $167.07 $157,553.56
40 $919.06 $168.04 $157,385.52
41 $918.08 $169.02 $157,216.49
42 $917.10 $170.01 $157,046.48
43 $916.10 $171.00 $156,875.49
44 $915.11 $172.00 $156,703.49
45 $914.10 $173.00 $156,530.49
46 $913.09 $174.01 $156,356.48
47 $912.08 $175.02 $156,181.45
48 $911.06 $176.05 $156,005.41
Total de años: 4
  Usted invertirá: $13,045.25 en su casa en el año 4
$10,998.80 irá al INTERES
$2,046.45 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $910.03 $177.07 $155,828.33
50 $909.00 $178.11 $155,650.23
51 $907.96 $179.14 $155,471.08
52 $906.91 $180.19 $155,290.89
53 $905.86 $181.24 $155,109.65
54 $904.81 $182.30 $154,927.36
55 $903.74 $183.36 $154,743.99
56 $902.67 $184.43 $154,559.56
57 $901.60 $185.51 $154,374.06
58 $900.52 $186.59 $154,187.47
59 $899.43 $187.68 $153,999.79
60 $898.33 $188.77 $153,811.02
Total de años: 5
  Usted invertirá: $13,045.25 en su casa en el año 5
$10,850.86 irá al INTERES
$2,194.39 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $897.23 $189.87 $153,621.14
62 $896.12 $190.98 $153,430.16
63 $895.01 $192.09 $153,238.07
64 $893.89 $193.22 $153,044.85
65 $892.76 $194.34 $152,850.51
66 $891.63 $195.48 $152,655.03
67 $890.49 $196.62 $152,458.42
68 $889.34 $197.76 $152,260.65
69 $888.19 $198.92 $152,061.74
70 $887.03 $200.08 $151,861.66
71 $885.86 $201.24 $151,660.41
72 $884.69 $202.42 $151,458.00
Total de años: 6
  Usted invertirá: $13,045.25 en su casa en el año 6
$10,692.23 irá al INTERES
$2,353.02 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $883.50 $203.60 $151,254.40
74 $882.32 $204.79 $151,049.61
75 $881.12 $205.98 $150,843.63
76 $879.92 $207.18 $150,636.45
77 $878.71 $208.39 $150,428.05
78 $877.50 $209.61 $150,218.45
79 $876.27 $210.83 $150,007.62
80 $875.04 $212.06 $149,795.56
81 $873.81 $213.30 $149,582.26
82 $872.56 $214.54 $149,367.72
83 $871.31 $215.79 $149,151.93
84 $870.05 $217.05 $148,934.87
Total de años: 7
  Usted invertirá: $13,045.25 en su casa en el año 7
$10,522.13 irá al INTERES
$2,523.12 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $868.79 $218.32 $148,716.56
86 $867.51 $219.59 $148,496.97
87 $866.23 $220.87 $148,276.09
88 $864.94 $222.16 $148,053.93
89 $863.65 $223.46 $147,830.48
90 $862.34 $224.76 $147,605.72
91 $861.03 $226.07 $147,379.65
92 $859.71 $227.39 $147,152.26
93 $858.39 $228.72 $146,923.54
94 $857.05 $230.05 $146,693.49
95 $855.71 $231.39 $146,462.10
96 $854.36 $232.74 $146,229.36
Total de años: 8
  Usted invertirá: $13,045.25 en su casa en el año 8
$10,339.73 irá al INTERES
$2,705.52 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $853.00 $234.10 $145,995.26
98 $851.64 $235.47 $145,759.79
99 $850.27 $236.84 $145,522.95
100 $848.88 $238.22 $145,284.73
101 $847.49 $239.61 $145,045.12
102 $846.10 $241.01 $144,804.11
103 $844.69 $242.41 $144,561.70
104 $843.28 $243.83 $144,317.87
105 $841.85 $245.25 $144,072.62
106 $840.42 $246.68 $143,825.94
107 $838.98 $248.12 $143,577.82
108 $837.54 $249.57 $143,328.26
Total de años: 9
  Usted invertirá: $13,045.25 en su casa en el año 9
$10,144.15 irá al INTERES
$2,901.10 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $836.08 $251.02 $143,077.23
110 $834.62 $252.49 $142,824.75
111 $833.14 $253.96 $142,570.79
112 $831.66 $255.44 $142,315.34
113 $830.17 $256.93 $142,058.41
114 $828.67 $258.43 $141,799.98
115 $827.17 $259.94 $141,540.05
116 $825.65 $261.45 $141,278.59
117 $824.13 $262.98 $141,015.61
118 $822.59 $264.51 $140,751.10
119 $821.05 $266.06 $140,485.04
120 $819.50 $267.61 $140,217.43
Total de años: 10
  Usted invertirá: $13,045.25 en su casa en el año 10
$9,934.43 irá al INTERES
$3,110.82 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $817.94 $269.17 $139,948.27
122 $816.36 $270.74 $139,677.53
123 $814.79 $272.32 $139,405.21
124 $813.20 $273.91 $139,131.30
125 $811.60 $275.51 $138,855.79
126 $809.99 $277.11 $138,578.68
127 $808.38 $278.73 $138,299.95
128 $806.75 $280.35 $138,019.60
129 $805.11 $281.99 $137,737.61
130 $803.47 $283.63 $137,453.97
131 $801.81 $285.29 $137,168.69
132 $800.15 $286.95 $136,881.73
Total de años: 11
  Usted invertirá: $13,045.25 en su casa en el año 11
$9,709.55 irá al INTERES
$3,335.70 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $798.48 $288.63 $136,593.10
134 $796.79 $290.31 $136,302.79
135 $795.10 $292.00 $136,010.79
136 $793.40 $293.71 $135,717.08
137 $791.68 $295.42 $135,421.66
138 $789.96 $297.14 $135,124.51
139 $788.23 $298.88 $134,825.64
140 $786.48 $300.62 $134,525.02
141 $784.73 $302.38 $134,222.64
142 $782.97 $304.14 $133,918.50
143 $781.19 $305.91 $133,612.59
144 $779.41 $307.70 $133,304.89
Total de años: 12
  Usted invertirá: $13,045.25 en su casa en el año 12
$9,468.41 irá al INTERES
$3,576.84 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $777.61 $309.49 $132,995.40
146 $775.81 $311.30 $132,684.10
147 $773.99 $313.11 $132,370.99
148 $772.16 $314.94 $132,056.05
149 $770.33 $316.78 $131,739.27
150 $768.48 $318.63 $131,420.64
151 $766.62 $320.48 $131,100.16
152 $764.75 $322.35 $130,777.81
153 $762.87 $324.23 $130,453.57
154 $760.98 $326.13 $130,127.45
155 $759.08 $328.03 $129,799.42
156 $757.16 $329.94 $129,469.48
Total de años: 13
  Usted invertirá: $13,045.25 en su casa en el año 13
$9,209.84 irá al INTERES
$3,835.41 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $755.24 $331.87 $129,137.61
158 $753.30 $333.80 $128,803.81
159 $751.36 $335.75 $128,468.06
160 $749.40 $337.71 $128,130.36
161 $747.43 $339.68 $127,790.68
162 $745.45 $341.66 $127,449.02
163 $743.45 $343.65 $127,105.37
164 $741.45 $345.66 $126,759.71
165 $739.43 $347.67 $126,412.04
166 $737.40 $349.70 $126,062.34
167 $735.36 $351.74 $125,710.60
168 $733.31 $353.79 $125,356.81
Total de años: 14
  Usted invertirá: $13,045.25 en su casa en el año 14
$8,932.58 irá al INTERES
$4,112.67 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $731.25 $355.86 $125,000.95
170 $729.17 $357.93 $124,643.02
171 $727.08 $360.02 $124,283.00
172 $724.98 $362.12 $123,920.88
173 $722.87 $364.23 $123,556.65
174 $720.75 $366.36 $123,190.29
175 $718.61 $368.49 $122,821.79
176 $716.46 $370.64 $122,451.15
177 $714.30 $372.81 $122,078.34
178 $712.12 $374.98 $121,703.36
179 $709.94 $377.17 $121,326.20
180 $707.74 $379.37 $120,946.83
Total de años: 15
  Usted invertirá: $13,045.25 en su casa en el año 15
$8,635.27 irá al INTERES
$4,409.98 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $705.52 $381.58 $120,565.25
182 $703.30 $383.81 $120,181.44
183 $701.06 $386.05 $119,795.39
184 $698.81 $388.30 $119,407.10
185 $696.54 $390.56 $119,016.53
186 $694.26 $392.84 $118,623.69
187 $691.97 $395.13 $118,228.56
188 $689.67 $397.44 $117,831.12
189 $687.35 $399.76 $117,431.36
190 $685.02 $402.09 $117,029.28
191 $682.67 $404.43 $116,624.84
192 $680.31 $406.79 $116,218.05
Total de años: 16
  Usted invertirá: $13,045.25 en su casa en el año 16
$8,316.47 irá al INTERES
$4,728.78 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $677.94 $409.17 $115,808.89
194 $675.55 $411.55 $115,397.33
195 $673.15 $413.95 $114,983.38
196 $670.74 $416.37 $114,567.01
197 $668.31 $418.80 $114,148.21
198 $665.86 $421.24 $113,726.98
199 $663.41 $423.70 $113,303.28
200 $660.94 $426.17 $112,877.11
201 $658.45 $428.65 $112,448.46
202 $655.95 $431.15 $112,017.30
203 $653.43 $433.67 $111,583.63
204 $650.90 $436.20 $111,147.43
Total de años: 17
  Usted invertirá: $13,045.25 en su casa en el año 17
$7,974.63 irá al INTERES
$5,070.62 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $648.36 $438.74 $110,708.69
206 $645.80 $441.30 $110,267.38
207 $643.23 $443.88 $109,823.50
208 $640.64 $446.47 $109,377.04
209 $638.03 $449.07 $108,927.97
210 $635.41 $451.69 $108,476.28
211 $632.78 $454.33 $108,021.95
212 $630.13 $456.98 $107,564.97
213 $627.46 $459.64 $107,105.33
214 $624.78 $462.32 $106,643.01
215 $622.08 $465.02 $106,177.99
216 $619.37 $467.73 $105,710.25
Total de años: 18
  Usted invertirá: $13,045.25 en su casa en el año 18
$7,608.08 irá al INTERES
$5,437.18 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $616.64 $470.46 $105,239.79
218 $613.90 $473.21 $104,766.59
219 $611.14 $475.97 $104,290.62
220 $608.36 $478.74 $103,811.88
221 $605.57 $481.53 $103,330.35
222 $602.76 $484.34 $102,846.00
223 $599.94 $487.17 $102,358.83
224 $597.09 $490.01 $101,868.82
225 $594.23 $492.87 $101,375.95
226 $591.36 $495.74 $100,880.21
227 $588.47 $498.64 $100,381.57
228 $585.56 $501.55 $99,880.03
Total de años: 19
  Usted invertirá: $13,045.25 en su casa en el año 19
$7,215.02 irá al INTERES
$5,830.23 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $582.63 $504.47 $99,375.55
230 $579.69 $507.41 $98,868.14
231 $576.73 $510.37 $98,357.77
232 $573.75 $513.35 $97,844.42
233 $570.76 $516.35 $97,328.07
234 $567.75 $519.36 $96,808.71
235 $564.72 $522.39 $96,286.33
236 $561.67 $525.43 $95,760.89
237 $558.61 $528.50 $95,232.39
238 $555.52 $531.58 $94,700.81
239 $552.42 $534.68 $94,166.13
240 $549.30 $537.80 $93,628.33
Total de años: 20
  Usted invertirá: $13,045.25 en su casa en el año 20
$6,793.55 irá al INTERES
$6,251.70 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $546.17 $540.94 $93,087.39
242 $543.01 $544.09 $92,543.29
243 $539.84 $547.27 $91,996.03
244 $536.64 $550.46 $91,445.57
245 $533.43 $553.67 $90,891.89
246 $530.20 $556.90 $90,334.99
247 $526.95 $560.15 $89,774.84
248 $523.69 $563.42 $89,211.42
249 $520.40 $566.70 $88,644.72
250 $517.09 $570.01 $88,074.71
251 $513.77 $573.34 $87,501.37
252 $510.42 $576.68 $86,924.69
Total de años: 21
  Usted invertirá: $13,045.25 en su casa en el año 21
$6,341.62 irá al INTERES
$6,703.63 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $507.06 $580.04 $86,344.65
254 $503.68 $583.43 $85,761.22
255 $500.27 $586.83 $85,174.39
256 $496.85 $590.25 $84,584.14
257 $493.41 $593.70 $83,990.44
258 $489.94 $597.16 $83,393.28
259 $486.46 $600.64 $82,792.64
260 $482.96 $604.15 $82,188.49
261 $479.43 $607.67 $81,580.82
262 $475.89 $611.22 $80,969.61
263 $472.32 $614.78 $80,354.82
264 $468.74 $618.37 $79,736.46
Total de años: 22
  Usted invertirá: $13,045.25 en su casa en el año 22
$5,857.01 irá al INTERES
$7,188.24 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $465.13 $621.97 $79,114.48
266 $461.50 $625.60 $78,488.88
267 $457.85 $629.25 $77,859.63
268 $454.18 $632.92 $77,226.70
269 $450.49 $636.62 $76,590.09
270 $446.78 $640.33 $75,949.76
271 $443.04 $644.06 $75,305.69
272 $439.28 $647.82 $74,657.87
273 $435.50 $651.60 $74,006.27
274 $431.70 $655.40 $73,350.87
275 $427.88 $659.22 $72,691.65
276 $424.03 $663.07 $72,028.58
Total de años: 23
  Usted invertirá: $13,045.25 en su casa en el año 23
$5,337.37 irá al INTERES
$7,707.88 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $420.17 $666.94 $71,361.64
278 $416.28 $670.83 $70,690.81
279 $412.36 $674.74 $70,016.07
280 $408.43 $678.68 $69,337.39
281 $404.47 $682.64 $68,654.76
282 $400.49 $686.62 $67,968.14
283 $396.48 $690.62 $67,277.52
284 $392.45 $694.65 $66,582.86
285 $388.40 $698.70 $65,884.16
286 $384.32 $702.78 $65,181.38
287 $380.22 $706.88 $64,474.50
288 $376.10 $711.00 $63,763.50
Total de años: 24
  Usted invertirá: $13,045.25 en su casa en el año 24
$4,780.17 irá al INTERES
$8,265.08 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $371.95 $715.15 $63,048.35
290 $367.78 $719.32 $62,329.02
291 $363.59 $723.52 $61,605.51
292 $359.37 $727.74 $60,877.77
293 $355.12 $731.98 $60,145.78
294 $350.85 $736.25 $59,409.53
295 $346.56 $740.55 $58,668.98
296 $342.24 $744.87 $57,924.11
297 $337.89 $749.21 $57,174.90
298 $333.52 $753.58 $56,421.31
299 $329.12 $757.98 $55,663.33
300 $324.70 $762.40 $54,900.93
Total de años: 25
  Usted invertirá: $13,045.25 en su casa en el año 25
$4,182.69 irá al INTERES
$8,862.56 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $320.26 $766.85 $54,134.08
302 $315.78 $771.32 $53,362.76
303 $311.28 $775.82 $52,586.94
304 $306.76 $780.35 $51,806.59
305 $302.21 $784.90 $51,021.69
306 $297.63 $789.48 $50,232.22
307 $293.02 $794.08 $49,438.13
308 $288.39 $798.72 $48,639.42
309 $283.73 $803.37 $47,836.04
310 $279.04 $808.06 $47,027.98
311 $274.33 $812.77 $46,215.21
312 $269.59 $817.52 $45,397.69
Total de años: 26
  Usted invertirá: $13,045.25 en su casa en el año 26
$3,542.01 irá al INTERES
$9,503.24 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $264.82 $822.28 $44,575.41
314 $260.02 $827.08 $43,748.33
315 $255.20 $831.91 $42,916.42
316 $250.35 $836.76 $42,079.66
317 $245.46 $841.64 $41,238.02
318 $240.56 $846.55 $40,391.48
319 $235.62 $851.49 $39,539.99
320 $230.65 $856.45 $38,683.53
321 $225.65 $861.45 $37,822.08
322 $220.63 $866.48 $36,955.61
323 $215.57 $871.53 $36,084.08
324 $210.49 $876.61 $35,207.46
Total de años: 27
  Usted invertirá: $13,045.25 en su casa en el año 27
$2,855.02 irá al INTERES
$10,190.23 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $205.38 $881.73 $34,325.74
326 $200.23 $886.87 $33,438.87
327 $195.06 $892.04 $32,546.82
328 $189.86 $897.25 $31,649.57
329 $184.62 $902.48 $30,747.09
330 $179.36 $907.75 $29,839.35
331 $174.06 $913.04 $28,926.30
332 $168.74 $918.37 $28,007.94
333 $163.38 $923.72 $27,084.21
334 $157.99 $929.11 $26,155.10
335 $152.57 $934.53 $25,220.57
336 $147.12 $939.98 $24,280.58
Total de años: 28
  Usted invertirá: $13,045.25 en su casa en el año 28
$2,118.37 irá al INTERES
$10,926.88 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $141.64 $945.47 $23,335.11
338 $136.12 $950.98 $22,384.13
339 $130.57 $956.53 $21,427.60
340 $124.99 $962.11 $20,465.49
341 $119.38 $967.72 $19,497.77
342 $113.74 $973.37 $18,524.40
343 $108.06 $979.05 $17,545.36
344 $102.35 $984.76 $16,560.60
345 $96.60 $990.50 $15,570.10
346 $90.83 $996.28 $14,573.82
347 $85.01 $1,002.09 $13,571.73
348 $79.17 $1,007.94 $12,563.79
Total de años: 29
  Usted invertirá: $13,045.25 en su casa en el año 29
$1,328.46 irá al INTERES
$11,716.79 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $73.29 $1,013.82 $11,549.98
350 $67.37 $1,019.73 $10,530.25
351 $61.43 $1,025.68 $9,504.57
352 $55.44 $1,031.66 $8,472.91
353 $49.43 $1,037.68 $7,435.23
354 $43.37 $1,043.73 $6,391.50
355 $37.28 $1,049.82 $5,341.68
356 $31.16 $1,055.94 $4,285.74
357 $25.00 $1,062.10 $3,223.63
358 $18.80 $1,068.30 $2,155.33
359 $12.57 $1,074.53 $1,080.80
360 $6.30 $1,080.80 $0.00
Total de años: 30
  Usted invertirá: $13,045.25 en su casa en el año 30
$481.46 irá al INTERES
$12,563.79 irá al PRINCIPAL
 


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