Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,955.00
Precio a Financiar: $170,145.00
Pago Mensual: $1,131.98


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $992.51 $139.47 $170,005.53
2 $991.70 $140.28 $169,865.25
3 $990.88 $141.10 $169,724.16
4 $990.06 $141.92 $169,582.23
5 $989.23 $142.75 $169,439.48
6 $988.40 $143.58 $169,295.90
7 $987.56 $144.42 $169,151.48
8 $986.72 $145.26 $169,006.22
9 $985.87 $146.11 $168,860.11
10 $985.02 $146.96 $168,713.15
11 $984.16 $147.82 $168,565.33
12 $983.30 $148.68 $168,416.65
Total de años: 1
  Usted invertirá: $13,583.75 en su casa en el año 1
$11,855.40 irá al INTERES
$1,728.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $982.43 $149.55 $168,267.10
14 $981.56 $150.42 $168,116.68
15 $980.68 $151.30 $167,965.38
16 $979.80 $152.18 $167,813.20
17 $978.91 $153.07 $167,660.13
18 $978.02 $153.96 $167,506.17
19 $977.12 $154.86 $167,351.31
20 $976.22 $155.76 $167,195.55
21 $975.31 $156.67 $167,038.88
22 $974.39 $157.59 $166,881.29
23 $973.47 $158.50 $166,722.79
24 $972.55 $159.43 $166,563.36
Total de años: 2
  Usted invertirá: $13,583.75 en su casa en el año 2
$11,730.45 irá al INTERES
$1,853.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $971.62 $160.36 $166,403.00
26 $970.68 $161.29 $166,241.70
27 $969.74 $162.24 $166,079.47
28 $968.80 $163.18 $165,916.29
29 $967.85 $164.13 $165,752.15
30 $966.89 $165.09 $165,587.06
31 $965.92 $166.05 $165,421.01
32 $964.96 $167.02 $165,253.98
33 $963.98 $168.00 $165,085.99
34 $963.00 $168.98 $164,917.01
35 $962.02 $169.96 $164,747.05
36 $961.02 $170.95 $164,576.09
Total de años: 3
  Usted invertirá: $13,583.75 en su casa en el año 3
$11,596.48 irá al INTERES
$1,987.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $960.03 $171.95 $164,404.14
38 $959.02 $172.95 $164,231.18
39 $958.02 $173.96 $164,057.22
40 $957.00 $174.98 $163,882.24
41 $955.98 $176.00 $163,706.24
42 $954.95 $177.03 $163,529.22
43 $953.92 $178.06 $163,351.16
44 $952.88 $179.10 $163,172.06
45 $951.84 $180.14 $162,991.92
46 $950.79 $181.19 $162,810.73
47 $949.73 $182.25 $162,628.48
48 $948.67 $183.31 $162,445.16
Total de años: 4
  Usted invertirá: $13,583.75 en su casa en el año 4
$11,452.82 irá al INTERES
$2,130.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $947.60 $184.38 $162,260.78
50 $946.52 $185.46 $162,075.33
51 $945.44 $186.54 $161,888.79
52 $944.35 $187.63 $161,701.16
53 $943.26 $188.72 $161,512.44
54 $942.16 $189.82 $161,322.61
55 $941.05 $190.93 $161,131.68
56 $939.93 $192.04 $160,939.64
57 $938.81 $193.16 $160,746.47
58 $937.69 $194.29 $160,552.18
59 $936.55 $195.42 $160,356.76
60 $935.41 $196.56 $160,160.19
Total de años: 5
  Usted invertirá: $13,583.75 en su casa en el año 5
$11,298.78 irá al INTERES
$2,284.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $934.27 $197.71 $159,962.48
62 $933.11 $198.86 $159,763.62
63 $931.95 $200.02 $159,563.59
64 $930.79 $201.19 $159,362.40
65 $929.61 $202.36 $159,160.04
66 $928.43 $203.55 $158,956.49
67 $927.25 $204.73 $158,751.76
68 $926.05 $205.93 $158,545.83
69 $924.85 $207.13 $158,338.70
70 $923.64 $208.34 $158,130.37
71 $922.43 $209.55 $157,920.82
72 $921.20 $210.77 $157,710.04
Total de años: 6
  Usted invertirá: $13,583.75 en su casa en el año 6
$11,133.60 irá al INTERES
$2,450.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $919.98 $212.00 $157,498.04
74 $918.74 $213.24 $157,284.80
75 $917.49 $214.48 $157,070.31
76 $916.24 $215.74 $156,854.58
77 $914.99 $216.99 $156,637.58
78 $913.72 $218.26 $156,419.32
79 $912.45 $219.53 $156,199.79
80 $911.17 $220.81 $155,978.98
81 $909.88 $222.10 $155,756.88
82 $908.58 $223.40 $155,533.48
83 $907.28 $224.70 $155,308.78
84 $905.97 $226.01 $155,082.77
Total de años: 7
  Usted invertirá: $13,583.75 en su casa en el año 7
$10,956.47 irá al INTERES
$2,627.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $904.65 $227.33 $154,855.44
86 $903.32 $228.66 $154,626.78
87 $901.99 $229.99 $154,396.79
88 $900.65 $231.33 $154,165.46
89 $899.30 $232.68 $153,932.78
90 $897.94 $234.04 $153,698.74
91 $896.58 $235.40 $153,463.34
92 $895.20 $236.78 $153,226.57
93 $893.82 $238.16 $152,988.41
94 $892.43 $239.55 $152,748.86
95 $891.04 $240.94 $152,507.92
96 $889.63 $242.35 $152,265.57
Total de años: 8
  Usted invertirá: $13,583.75 en su casa en el año 8
$10,766.55 irá al INTERES
$2,817.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $888.22 $243.76 $152,021.80
98 $886.79 $245.19 $151,776.62
99 $885.36 $246.62 $151,530.00
100 $883.93 $248.05 $151,281.95
101 $882.48 $249.50 $151,032.45
102 $881.02 $250.96 $150,781.49
103 $879.56 $252.42 $150,529.07
104 $878.09 $253.89 $150,275.18
105 $876.61 $255.37 $150,019.81
106 $875.12 $256.86 $149,762.94
107 $873.62 $258.36 $149,504.58
108 $872.11 $259.87 $149,244.71
Total de años: 9
  Usted invertirá: $13,583.75 en su casa en el año 9
$10,562.89 irá al INTERES
$3,020.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $870.59 $261.38 $148,983.33
110 $869.07 $262.91 $148,720.42
111 $867.54 $264.44 $148,455.98
112 $865.99 $265.99 $148,189.99
113 $864.44 $267.54 $147,922.45
114 $862.88 $269.10 $147,653.35
115 $861.31 $270.67 $147,382.69
116 $859.73 $272.25 $147,110.44
117 $858.14 $273.83 $146,836.61
118 $856.55 $275.43 $146,561.17
119 $854.94 $277.04 $146,284.13
120 $853.32 $278.65 $146,005.48
Total de años: 10
  Usted invertirá: $13,583.75 en su casa en el año 10
$10,344.51 irá al INTERES
$3,239.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $851.70 $280.28 $145,725.20
122 $850.06 $281.92 $145,443.28
123 $848.42 $283.56 $145,159.72
124 $846.77 $285.21 $144,874.51
125 $845.10 $286.88 $144,587.63
126 $843.43 $288.55 $144,299.08
127 $841.74 $290.23 $144,008.85
128 $840.05 $291.93 $143,716.92
129 $838.35 $293.63 $143,423.29
130 $836.64 $295.34 $143,127.95
131 $834.91 $297.07 $142,830.88
132 $833.18 $298.80 $142,532.08
Total de años: 11
  Usted invertirá: $13,583.75 en su casa en el año 11
$10,110.35 irá al INTERES
$3,473.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $831.44 $300.54 $142,231.54
134 $829.68 $302.29 $141,929.25
135 $827.92 $304.06 $141,625.19
136 $826.15 $305.83 $141,319.36
137 $824.36 $307.62 $141,011.74
138 $822.57 $309.41 $140,702.33
139 $820.76 $311.22 $140,391.11
140 $818.95 $313.03 $140,078.08
141 $817.12 $314.86 $139,763.23
142 $815.29 $316.69 $139,446.53
143 $813.44 $318.54 $139,127.99
144 $811.58 $320.40 $138,807.59
Total de años: 12
  Usted invertirá: $13,583.75 en su casa en el año 12
$9,859.26 irá al INTERES
$3,724.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $809.71 $322.27 $138,485.32
146 $807.83 $324.15 $138,161.18
147 $805.94 $326.04 $137,835.14
148 $804.04 $327.94 $137,507.20
149 $802.13 $329.85 $137,177.34
150 $800.20 $331.78 $136,845.57
151 $798.27 $333.71 $136,511.85
152 $796.32 $335.66 $136,176.19
153 $794.36 $337.62 $135,838.58
154 $792.39 $339.59 $135,498.99
155 $790.41 $341.57 $135,157.42
156 $788.42 $343.56 $134,813.86
Total de años: 13
  Usted invertirá: $13,583.75 en su casa en el año 13
$9,590.01 irá al INTERES
$3,993.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $786.41 $345.56 $134,468.29
158 $784.40 $347.58 $134,120.71
159 $782.37 $349.61 $133,771.11
160 $780.33 $351.65 $133,419.46
161 $778.28 $353.70 $133,065.76
162 $776.22 $355.76 $132,710.00
163 $774.14 $357.84 $132,352.16
164 $772.05 $359.92 $131,992.24
165 $769.95 $362.02 $131,630.21
166 $767.84 $364.14 $131,266.08
167 $765.72 $366.26 $130,899.82
168 $763.58 $368.40 $130,531.42
Total de años: 14
  Usted invertirá: $13,583.75 en su casa en el año 14
$9,301.31 irá al INTERES
$4,282.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $761.43 $370.55 $130,160.87
170 $759.27 $372.71 $129,788.17
171 $757.10 $374.88 $129,413.28
172 $754.91 $377.07 $129,036.22
173 $752.71 $379.27 $128,656.95
174 $750.50 $381.48 $128,275.47
175 $748.27 $383.71 $127,891.76
176 $746.04 $385.94 $127,505.82
177 $743.78 $388.19 $127,117.62
178 $741.52 $390.46 $126,727.17
179 $739.24 $392.74 $126,334.43
180 $736.95 $395.03 $125,939.40
Total de años: 15
  Usted invertirá: $13,583.75 en su casa en el año 15
$8,991.73 irá al INTERES
$4,592.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $734.65 $397.33 $125,542.07
182 $732.33 $399.65 $125,142.42
183 $730.00 $401.98 $124,740.44
184 $727.65 $404.33 $124,336.11
185 $725.29 $406.68 $123,929.42
186 $722.92 $409.06 $123,520.37
187 $720.54 $411.44 $123,108.92
188 $718.14 $413.84 $122,695.08
189 $715.72 $416.26 $122,278.82
190 $713.29 $418.69 $121,860.14
191 $710.85 $421.13 $121,439.01
192 $708.39 $423.58 $121,015.42
Total de años: 16
  Usted invertirá: $13,583.75 en su casa en el año 16
$8,659.77 irá al INTERES
$4,923.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $705.92 $426.06 $120,589.37
194 $703.44 $428.54 $120,160.83
195 $700.94 $431.04 $119,729.79
196 $698.42 $433.56 $119,296.23
197 $695.89 $436.08 $118,860.15
198 $693.35 $438.63 $118,421.52
199 $690.79 $441.19 $117,980.33
200 $688.22 $443.76 $117,536.57
201 $685.63 $446.35 $117,090.22
202 $683.03 $448.95 $116,641.27
203 $680.41 $451.57 $116,189.70
204 $677.77 $454.21 $115,735.49
Total de años: 17
  Usted invertirá: $13,583.75 en su casa en el año 17
$8,303.82 irá al INTERES
$5,279.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $675.12 $456.86 $115,278.64
206 $672.46 $459.52 $114,819.12
207 $669.78 $462.20 $114,356.92
208 $667.08 $464.90 $113,892.02
209 $664.37 $467.61 $113,424.41
210 $661.64 $470.34 $112,954.07
211 $658.90 $473.08 $112,480.99
212 $656.14 $475.84 $112,005.15
213 $653.36 $478.62 $111,526.54
214 $650.57 $481.41 $111,045.13
215 $647.76 $484.22 $110,560.92
216 $644.94 $487.04 $110,073.88
Total de años: 18
  Usted invertirá: $13,583.75 en su casa en el año 18
$7,922.13 irá al INTERES
$5,661.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $642.10 $489.88 $109,583.99
218 $639.24 $492.74 $109,091.26
219 $636.37 $495.61 $108,595.64
220 $633.47 $498.50 $108,097.14
221 $630.57 $501.41 $107,595.73
222 $627.64 $504.34 $107,091.39
223 $624.70 $507.28 $106,584.11
224 $621.74 $510.24 $106,073.87
225 $618.76 $513.21 $105,560.66
226 $615.77 $516.21 $105,044.45
227 $612.76 $519.22 $104,525.23
228 $609.73 $522.25 $104,002.98
Total de años: 19
  Usted invertirá: $13,583.75 en su casa en el año 19
$7,512.85 irá al INTERES
$6,070.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $606.68 $525.29 $103,477.68
230 $603.62 $528.36 $102,949.33
231 $600.54 $531.44 $102,417.88
232 $597.44 $534.54 $101,883.34
233 $594.32 $537.66 $101,345.68
234 $591.18 $540.80 $100,804.89
235 $588.03 $543.95 $100,260.94
236 $584.86 $547.12 $99,713.81
237 $581.66 $550.32 $99,163.50
238 $578.45 $553.53 $98,609.97
239 $575.22 $556.75 $98,053.22
240 $571.98 $560.00 $97,493.22
Total de años: 20
  Usted invertirá: $13,583.75 en su casa en el año 20
$7,073.99 irá al INTERES
$6,509.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $568.71 $563.27 $96,929.95
242 $565.42 $566.55 $96,363.40
243 $562.12 $569.86 $95,793.54
244 $558.80 $573.18 $95,220.35
245 $555.45 $576.53 $94,643.83
246 $552.09 $579.89 $94,063.94
247 $548.71 $583.27 $93,480.66
248 $545.30 $586.68 $92,893.99
249 $541.88 $590.10 $92,303.89
250 $538.44 $593.54 $91,710.35
251 $534.98 $597.00 $91,113.35
252 $531.49 $600.48 $90,512.87
Total de años: 21
  Usted invertirá: $13,583.75 en su casa en el año 21
$6,603.39 irá al INTERES
$6,980.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $527.99 $603.99 $89,908.88
254 $524.47 $607.51 $89,301.37
255 $520.92 $611.05 $88,690.31
256 $517.36 $614.62 $88,075.69
257 $513.77 $618.20 $87,457.49
258 $510.17 $621.81 $86,835.68
259 $506.54 $625.44 $86,210.24
260 $502.89 $629.09 $85,581.16
261 $499.22 $632.76 $84,948.40
262 $495.53 $636.45 $84,311.95
263 $491.82 $640.16 $83,671.80
264 $488.09 $643.89 $83,027.90
Total de años: 22
  Usted invertirá: $13,583.75 en su casa en el año 22
$6,098.78 irá al INTERES
$7,484.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $484.33 $647.65 $82,380.25
266 $480.55 $651.43 $81,728.83
267 $476.75 $655.23 $81,073.60
268 $472.93 $659.05 $80,414.55
269 $469.08 $662.89 $79,751.65
270 $465.22 $666.76 $79,084.89
271 $461.33 $670.65 $78,414.24
272 $457.42 $674.56 $77,739.68
273 $453.48 $678.50 $77,061.18
274 $449.52 $682.46 $76,378.73
275 $445.54 $686.44 $75,692.29
276 $441.54 $690.44 $75,001.85
Total de años: 23
  Usted invertirá: $13,583.75 en su casa en el año 23
$5,557.70 irá al INTERES
$8,026.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $437.51 $694.47 $74,307.38
278 $433.46 $698.52 $73,608.86
279 $429.39 $702.59 $72,906.27
280 $425.29 $706.69 $72,199.58
281 $421.16 $710.81 $71,488.76
282 $417.02 $714.96 $70,773.80
283 $412.85 $719.13 $70,054.67
284 $408.65 $723.33 $69,331.34
285 $404.43 $727.55 $68,603.80
286 $400.19 $731.79 $67,872.01
287 $395.92 $736.06 $67,135.95
288 $391.63 $740.35 $66,395.60
Total de años: 24
  Usted invertirá: $13,583.75 en su casa en el año 24
$4,977.49 irá al INTERES
$8,606.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $387.31 $744.67 $65,650.92
290 $382.96 $749.02 $64,901.91
291 $378.59 $753.38 $64,148.52
292 $374.20 $757.78 $63,390.74
293 $369.78 $762.20 $62,628.55
294 $365.33 $766.65 $61,861.90
295 $360.86 $771.12 $61,090.78
296 $356.36 $775.62 $60,315.17
297 $351.84 $780.14 $59,535.03
298 $347.29 $784.69 $58,750.33
299 $342.71 $789.27 $57,961.07
300 $338.11 $793.87 $57,167.19
Total de años: 25
  Usted invertirá: $13,583.75 en su casa en el año 25
$4,355.34 irá al INTERES
$9,228.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $333.48 $798.50 $56,368.69
302 $328.82 $803.16 $55,565.53
303 $324.13 $807.85 $54,757.68
304 $319.42 $812.56 $53,945.12
305 $314.68 $817.30 $53,127.82
306 $309.91 $822.07 $52,305.76
307 $305.12 $826.86 $51,478.89
308 $300.29 $831.69 $50,647.21
309 $295.44 $836.54 $49,810.67
310 $290.56 $841.42 $48,969.25
311 $285.65 $846.32 $48,122.93
312 $280.72 $851.26 $47,271.67
Total de años: 26
  Usted invertirá: $13,583.75 en su casa en el año 26
$3,688.22 irá al INTERES
$9,895.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $275.75 $856.23 $46,415.44
314 $270.76 $861.22 $45,554.22
315 $265.73 $866.25 $44,687.97
316 $260.68 $871.30 $43,816.67
317 $255.60 $876.38 $42,940.29
318 $250.49 $881.49 $42,058.80
319 $245.34 $886.64 $41,172.16
320 $240.17 $891.81 $40,280.35
321 $234.97 $897.01 $39,383.34
322 $229.74 $902.24 $38,481.10
323 $224.47 $907.51 $37,573.60
324 $219.18 $912.80 $36,660.80
Total de años: 27
  Usted invertirá: $13,583.75 en su casa en el año 27
$2,972.87 irá al INTERES
$10,610.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $213.85 $918.12 $35,742.67
326 $208.50 $923.48 $34,819.19
327 $203.11 $928.87 $33,890.32
328 $197.69 $934.29 $32,956.04
329 $192.24 $939.74 $32,016.30
330 $186.76 $945.22 $31,071.09
331 $181.25 $950.73 $30,120.36
332 $175.70 $956.28 $29,164.08
333 $170.12 $961.86 $28,202.22
334 $164.51 $967.47 $27,234.76
335 $158.87 $973.11 $26,261.65
336 $153.19 $978.79 $25,282.86
Total de años: 28
  Usted invertirá: $13,583.75 en su casa en el año 28
$2,205.81 irá al INTERES
$11,377.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $147.48 $984.50 $24,298.37
338 $141.74 $990.24 $23,308.13
339 $135.96 $996.01 $22,312.11
340 $130.15 $1,001.82 $21,310.29
341 $124.31 $1,007.67 $20,302.62
342 $118.43 $1,013.55 $19,289.07
343 $112.52 $1,019.46 $18,269.61
344 $106.57 $1,025.41 $17,244.21
345 $100.59 $1,031.39 $16,212.82
346 $94.57 $1,037.40 $15,175.41
347 $88.52 $1,043.46 $14,131.96
348 $82.44 $1,049.54 $13,082.42
Total de años: 29
  Usted invertirá: $13,583.75 en su casa en el año 29
$1,383.30 irá al INTERES
$12,200.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $76.31 $1,055.66 $12,026.75
350 $70.16 $1,061.82 $10,964.93
351 $63.96 $1,068.02 $9,896.91
352 $57.73 $1,074.25 $8,822.66
353 $51.47 $1,080.51 $7,742.15
354 $45.16 $1,086.82 $6,655.34
355 $38.82 $1,093.16 $5,562.18
356 $32.45 $1,099.53 $4,462.65
357 $26.03 $1,105.95 $3,356.70
358 $19.58 $1,112.40 $2,244.30
359 $13.09 $1,118.89 $1,125.41
360 $6.56 $1,125.41 $0.00
Total de años: 30
  Usted invertirá: $13,583.75 en su casa en el año 30
$501.33 irá al INTERES
$13,082.42 irá al PRINCIPAL
 

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