Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $1,750.00
Precio a Financiar: $33,250.00
Pago Mensual: $221.21


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $193.96 $27.25 $33,222.75
2 $193.80 $27.41 $33,195.33
3 $193.64 $27.57 $33,167.76
4 $193.48 $27.73 $33,140.02
5 $193.32 $27.90 $33,112.13
6 $193.15 $28.06 $33,084.07
7 $192.99 $28.22 $33,055.85
8 $192.83 $28.39 $33,027.46
9 $192.66 $28.55 $32,998.91
10 $192.49 $28.72 $32,970.19
11 $192.33 $28.89 $32,941.30
12 $192.16 $29.06 $32,912.24
Total de años: 1
  Usted invertirá: $2,654.56 en su casa en el año 1
$2,316.80 irá al INTERES
$337.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $191.99 $29.22 $32,883.02
14 $191.82 $29.40 $32,853.62
15 $191.65 $29.57 $32,824.06
16 $191.47 $29.74 $32,794.32
17 $191.30 $29.91 $32,764.40
18 $191.13 $30.09 $32,734.32
19 $190.95 $30.26 $32,704.05
20 $190.77 $30.44 $32,673.61
21 $190.60 $30.62 $32,643.00
22 $190.42 $30.80 $32,612.20
23 $190.24 $30.98 $32,581.23
24 $190.06 $31.16 $32,550.07
Total de años: 2
  Usted invertirá: $2,654.56 en su casa en el año 2
$2,292.38 irá al INTERES
$362.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $189.88 $31.34 $32,518.73
26 $189.69 $31.52 $32,487.21
27 $189.51 $31.70 $32,455.51
28 $189.32 $31.89 $32,423.62
29 $189.14 $32.08 $32,391.54
30 $188.95 $32.26 $32,359.28
31 $188.76 $32.45 $32,326.83
32 $188.57 $32.64 $32,294.19
33 $188.38 $32.83 $32,261.36
34 $188.19 $33.02 $32,228.34
35 $188.00 $33.21 $32,195.12
36 $187.80 $33.41 $32,161.72
Total de años: 3
  Usted invertirá: $2,654.56 en su casa en el año 3
$2,266.20 irá al INTERES
$388.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $187.61 $33.60 $32,128.11
38 $187.41 $33.80 $32,094.31
39 $187.22 $34.00 $32,060.32
40 $187.02 $34.19 $32,026.12
41 $186.82 $34.39 $31,991.73
42 $186.62 $34.59 $31,957.13
43 $186.42 $34.80 $31,922.34
44 $186.21 $35.00 $31,887.34
45 $186.01 $35.20 $31,852.13
46 $185.80 $35.41 $31,816.73
47 $185.60 $35.62 $31,781.11
48 $185.39 $35.82 $31,745.29
Total de años: 4
  Usted invertirá: $2,654.56 en su casa en el año 4
$2,238.13 irá al INTERES
$416.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $185.18 $36.03 $31,709.25
50 $184.97 $36.24 $31,673.01
51 $184.76 $36.45 $31,636.56
52 $184.55 $36.67 $31,599.89
53 $184.33 $36.88 $31,563.01
54 $184.12 $37.10 $31,525.92
55 $183.90 $37.31 $31,488.60
56 $183.68 $37.53 $31,451.07
57 $183.46 $37.75 $31,413.33
58 $183.24 $37.97 $31,375.36
59 $183.02 $38.19 $31,337.17
60 $182.80 $38.41 $31,298.75
Total de años: 5
  Usted invertirá: $2,654.56 en su casa en el año 5
$2,208.02 irá al INTERES
$446.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $182.58 $38.64 $31,260.12
62 $182.35 $38.86 $31,221.25
63 $182.12 $39.09 $31,182.17
64 $181.90 $39.32 $31,142.85
65 $181.67 $39.55 $31,103.30
66 $181.44 $39.78 $31,063.52
67 $181.20 $40.01 $31,023.52
68 $180.97 $40.24 $30,983.27
69 $180.74 $40.48 $30,942.80
70 $180.50 $40.71 $30,902.08
71 $180.26 $40.95 $30,861.13
72 $180.02 $41.19 $30,819.94
Total de años: 6
  Usted invertirá: $2,654.56 en su casa en el año 6
$2,175.74 irá al INTERES
$478.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $179.78 $41.43 $30,778.51
74 $179.54 $41.67 $30,736.84
75 $179.30 $41.91 $30,694.92
76 $179.05 $42.16 $30,652.77
77 $178.81 $42.41 $30,610.36
78 $178.56 $42.65 $30,567.71
79 $178.31 $42.90 $30,524.81
80 $178.06 $43.15 $30,481.65
81 $177.81 $43.40 $30,438.25
82 $177.56 $43.66 $30,394.59
83 $177.30 $43.91 $30,350.68
84 $177.05 $44.17 $30,306.52
Total de años: 7
  Usted invertirá: $2,654.56 en su casa en el año 7
$2,141.13 irá al INTERES
$513.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $176.79 $44.43 $30,262.09
86 $176.53 $44.68 $30,217.41
87 $176.27 $44.94 $30,172.46
88 $176.01 $45.21 $30,127.25
89 $175.74 $45.47 $30,081.78
90 $175.48 $45.74 $30,036.05
91 $175.21 $46.00 $29,990.04
92 $174.94 $46.27 $29,943.77
93 $174.67 $46.54 $29,897.23
94 $174.40 $46.81 $29,850.42
95 $174.13 $47.09 $29,803.33
96 $173.85 $47.36 $29,755.97
Total de años: 8
  Usted invertirá: $2,654.56 en su casa en el año 8
$2,104.02 irá al INTERES
$550.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $173.58 $47.64 $29,708.34
98 $173.30 $47.91 $29,660.42
99 $173.02 $48.19 $29,612.23
100 $172.74 $48.48 $29,563.75
101 $172.46 $48.76 $29,515.00
102 $172.17 $49.04 $29,465.95
103 $171.88 $49.33 $29,416.63
104 $171.60 $49.62 $29,367.01
105 $171.31 $49.91 $29,317.10
106 $171.02 $50.20 $29,266.91
107 $170.72 $50.49 $29,216.42
108 $170.43 $50.78 $29,165.63
Total de años: 9
  Usted invertirá: $2,654.56 en su casa en el año 9
$2,064.22 irá al INTERES
$590.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $170.13 $51.08 $29,114.55
110 $169.83 $51.38 $29,063.18
111 $169.54 $51.68 $29,011.50
112 $169.23 $51.98 $28,959.52
113 $168.93 $52.28 $28,907.24
114 $168.63 $52.59 $28,854.65
115 $168.32 $52.89 $28,801.75
116 $168.01 $53.20 $28,748.55
117 $167.70 $53.51 $28,695.04
118 $167.39 $53.83 $28,641.21
119 $167.07 $54.14 $28,587.07
120 $166.76 $54.46 $28,532.62
Total de años: 10
  Usted invertirá: $2,654.56 en su casa en el año 10
$2,021.54 irá al INTERES
$633.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $166.44 $54.77 $28,477.84
122 $166.12 $55.09 $28,422.75
123 $165.80 $55.41 $28,367.34
124 $165.48 $55.74 $28,311.60
125 $165.15 $56.06 $28,255.54
126 $164.82 $56.39 $28,199.15
127 $164.50 $56.72 $28,142.43
128 $164.16 $57.05 $28,085.38
129 $163.83 $57.38 $28,028.00
130 $163.50 $57.72 $27,970.29
131 $163.16 $58.05 $27,912.23
132 $162.82 $58.39 $27,853.84
Total de años: 11
  Usted invertirá: $2,654.56 en su casa en el año 11
$1,975.78 irá al INTERES
$678.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $162.48 $58.73 $27,795.11
134 $162.14 $59.07 $27,736.03
135 $161.79 $59.42 $27,676.61
136 $161.45 $59.77 $27,616.85
137 $161.10 $60.11 $27,556.73
138 $160.75 $60.47 $27,496.27
139 $160.39 $60.82 $27,435.45
140 $160.04 $61.17 $27,374.28
141 $159.68 $61.53 $27,312.75
142 $159.32 $61.89 $27,250.86
143 $158.96 $62.25 $27,188.61
144 $158.60 $62.61 $27,126.00
Total de años: 12
  Usted invertirá: $2,654.56 en su casa en el año 12
$1,926.71 irá al INTERES
$727.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $158.23 $62.98 $27,063.02
146 $157.87 $63.35 $26,999.67
147 $157.50 $63.71 $26,935.96
148 $157.13 $64.09 $26,871.87
149 $156.75 $64.46 $26,807.41
150 $156.38 $64.84 $26,742.57
151 $156.00 $65.21 $26,677.36
152 $155.62 $65.60 $26,611.76
153 $155.24 $65.98 $26,545.79
154 $154.85 $66.36 $26,479.42
155 $154.46 $66.75 $26,412.67
156 $154.07 $67.14 $26,345.53
Total de años: 13
  Usted invertirá: $2,654.56 en su casa en el año 13
$1,874.10 irá al INTERES
$780.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $153.68 $67.53 $26,278.00
158 $153.29 $67.92 $26,210.08
159 $152.89 $68.32 $26,141.76
160 $152.49 $68.72 $26,073.04
161 $152.09 $69.12 $26,003.92
162 $151.69 $69.52 $25,934.39
163 $151.28 $69.93 $25,864.46
164 $150.88 $70.34 $25,794.13
165 $150.47 $70.75 $25,723.38
166 $150.05 $71.16 $25,652.22
167 $149.64 $71.58 $25,580.65
168 $149.22 $71.99 $25,508.65
Total de años: 14
  Usted invertirá: $2,654.56 en su casa en el año 14
$1,817.68 irá al INTERES
$836.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $148.80 $72.41 $25,436.24
170 $148.38 $72.84 $25,363.40
171 $147.95 $73.26 $25,290.14
172 $147.53 $73.69 $25,216.46
173 $147.10 $74.12 $25,142.34
174 $146.66 $74.55 $25,067.79
175 $146.23 $74.98 $24,992.81
176 $145.79 $75.42 $24,917.39
177 $145.35 $75.86 $24,841.52
178 $144.91 $76.30 $24,765.22
179 $144.46 $76.75 $24,688.47
180 $144.02 $77.20 $24,611.27
Total de años: 15
  Usted invertirá: $2,654.56 en su casa en el año 15
$1,757.18 irá al INTERES
$897.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $143.57 $77.65 $24,533.63
182 $143.11 $78.10 $24,455.53
183 $142.66 $78.56 $24,376.97
184 $142.20 $79.01 $24,297.96
185 $141.74 $79.48 $24,218.48
186 $141.27 $79.94 $24,138.54
187 $140.81 $80.40 $24,058.14
188 $140.34 $80.87 $23,977.26
189 $139.87 $81.35 $23,895.92
190 $139.39 $81.82 $23,814.10
191 $138.92 $82.30 $23,731.80
192 $138.44 $82.78 $23,649.02
Total de años: 16
  Usted invertirá: $2,654.56 en su casa en el año 16
$1,692.31 irá al INTERES
$962.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $137.95 $83.26 $23,565.76
194 $137.47 $83.75 $23,482.02
195 $136.98 $84.23 $23,397.78
196 $136.49 $84.73 $23,313.05
197 $135.99 $85.22 $23,227.83
198 $135.50 $85.72 $23,142.12
199 $135.00 $86.22 $23,055.90
200 $134.49 $86.72 $22,969.18
201 $133.99 $87.23 $22,881.95
202 $133.48 $87.74 $22,794.22
203 $132.97 $88.25 $22,705.97
204 $132.45 $88.76 $22,617.21
Total de años: 17
  Usted invertirá: $2,654.56 en su casa en el año 17
$1,622.74 irá al INTERES
$1,031.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $131.93 $89.28 $22,527.93
206 $131.41 $89.80 $22,438.13
207 $130.89 $90.32 $22,347.81
208 $130.36 $90.85 $22,256.96
209 $129.83 $91.38 $22,165.57
210 $129.30 $91.91 $22,073.66
211 $128.76 $92.45 $21,981.21
212 $128.22 $92.99 $21,888.22
213 $127.68 $93.53 $21,794.69
214 $127.14 $94.08 $21,700.61
215 $126.59 $94.63 $21,605.99
216 $126.03 $95.18 $21,510.81
Total de años: 18
  Usted invertirá: $2,654.56 en su casa en el año 18
$1,548.15 irá al INTERES
$1,106.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $125.48 $95.73 $21,415.07
218 $124.92 $96.29 $21,318.78
219 $124.36 $96.85 $21,221.93
220 $123.79 $97.42 $21,124.51
221 $123.23 $97.99 $21,026.52
222 $122.65 $98.56 $20,927.97
223 $122.08 $99.13 $20,828.83
224 $121.50 $99.71 $20,729.12
225 $120.92 $100.29 $20,628.83
226 $120.33 $100.88 $20,527.95
227 $119.75 $101.47 $20,426.48
228 $119.15 $102.06 $20,324.42
Total de años: 19
  Usted invertirá: $2,654.56 en su casa en el año 19
$1,468.17 irá al INTERES
$1,186.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $118.56 $102.65 $20,221.77
230 $117.96 $103.25 $20,118.52
231 $117.36 $103.86 $20,014.66
232 $116.75 $104.46 $19,910.20
233 $116.14 $105.07 $19,805.13
234 $115.53 $105.68 $19,699.45
235 $114.91 $106.30 $19,593.15
236 $114.29 $106.92 $19,486.23
237 $113.67 $107.54 $19,378.68
238 $113.04 $108.17 $19,270.51
239 $112.41 $108.80 $19,161.71
240 $111.78 $109.44 $19,052.28
Total de años: 20
  Usted invertirá: $2,654.56 en su casa en el año 20
$1,382.41 irá al INTERES
$1,272.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $111.14 $110.07 $18,942.20
242 $110.50 $110.72 $18,831.48
243 $109.85 $111.36 $18,720.12
244 $109.20 $112.01 $18,608.11
245 $108.55 $112.67 $18,495.44
246 $107.89 $113.32 $18,382.12
247 $107.23 $113.98 $18,268.14
248 $106.56 $114.65 $18,153.49
249 $105.90 $115.32 $18,038.17
250 $105.22 $115.99 $17,922.18
251 $104.55 $116.67 $17,805.51
252 $103.87 $117.35 $17,688.16
Total de años: 21
  Usted invertirá: $2,654.56 en su casa en el año 21
$1,290.45 irá al INTERES
$1,364.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $103.18 $118.03 $17,570.13
254 $102.49 $118.72 $17,451.41
255 $101.80 $119.41 $17,332.00
256 $101.10 $120.11 $17,211.89
257 $100.40 $120.81 $17,091.08
258 $99.70 $121.52 $16,969.56
259 $98.99 $122.22 $16,847.34
260 $98.28 $122.94 $16,724.40
261 $97.56 $123.65 $16,600.75
262 $96.84 $124.38 $16,476.37
263 $96.11 $125.10 $16,351.27
264 $95.38 $125.83 $16,225.44
Total de años: 22
  Usted invertirá: $2,654.56 en su casa en el año 22
$1,191.83 irá al INTERES
$1,462.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $94.65 $126.56 $16,098.88
266 $93.91 $127.30 $15,971.57
267 $93.17 $128.05 $15,843.53
268 $92.42 $128.79 $15,714.74
269 $91.67 $129.54 $15,585.19
270 $90.91 $130.30 $15,454.89
271 $90.15 $131.06 $15,323.83
272 $89.39 $131.82 $15,192.01
273 $88.62 $132.59 $15,059.42
274 $87.85 $133.37 $14,926.05
275 $87.07 $134.14 $14,791.91
276 $86.29 $134.93 $14,656.98
Total de años: 23
  Usted invertirá: $2,654.56 en su casa en el año 23
$1,086.09 irá al INTERES
$1,568.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $85.50 $135.71 $14,521.26
278 $84.71 $136.51 $14,384.76
279 $83.91 $137.30 $14,247.46
280 $83.11 $138.10 $14,109.35
281 $82.30 $138.91 $13,970.44
282 $81.49 $139.72 $13,830.73
283 $80.68 $140.53 $13,690.19
284 $79.86 $141.35 $13,548.84
285 $79.03 $142.18 $13,406.66
286 $78.21 $143.01 $13,263.65
287 $77.37 $143.84 $13,119.81
288 $76.53 $144.68 $12,975.13
Total de años: 24
  Usted invertirá: $2,654.56 en su casa en el año 24
$972.71 irá al INTERES
$1,681.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $75.69 $145.52 $12,829.61
290 $74.84 $146.37 $12,683.23
291 $73.99 $147.23 $12,536.00
292 $73.13 $148.09 $12,387.92
293 $72.26 $148.95 $12,238.97
294 $71.39 $149.82 $12,089.15
295 $70.52 $150.69 $11,938.46
296 $69.64 $151.57 $11,786.88
297 $68.76 $152.46 $11,634.43
298 $67.87 $153.35 $11,481.08
299 $66.97 $154.24 $11,326.84
300 $66.07 $155.14 $11,171.70
Total de años: 25
  Usted invertirá: $2,654.56 en su casa en el año 25
$851.13 irá al INTERES
$1,803.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $65.17 $156.04 $11,015.66
302 $64.26 $156.96 $10,858.70
303 $63.34 $157.87 $10,700.83
304 $62.42 $158.79 $10,542.04
305 $61.50 $159.72 $10,382.32
306 $60.56 $160.65 $10,221.67
307 $59.63 $161.59 $10,060.09
308 $58.68 $162.53 $9,897.56
309 $57.74 $163.48 $9,734.08
310 $56.78 $164.43 $9,569.65
311 $55.82 $165.39 $9,404.26
312 $54.86 $166.35 $9,237.90
Total de años: 26
  Usted invertirá: $2,654.56 en su casa en el año 26
$720.76 irá al INTERES
$1,933.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $53.89 $167.33 $9,070.58
314 $52.91 $168.30 $8,902.28
315 $51.93 $169.28 $8,732.99
316 $50.94 $170.27 $8,562.72
317 $49.95 $171.26 $8,391.46
318 $48.95 $172.26 $8,219.20
319 $47.95 $173.27 $8,045.93
320 $46.93 $174.28 $7,871.65
321 $45.92 $175.30 $7,696.35
322 $44.90 $176.32 $7,520.04
323 $43.87 $177.35 $7,342.69
324 $42.83 $178.38 $7,164.31
Total de años: 27
  Usted invertirá: $2,654.56 en su casa en el año 27
$580.96 irá al INTERES
$2,073.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $41.79 $179.42 $6,984.89
326 $40.75 $180.47 $6,804.42
327 $39.69 $181.52 $6,622.90
328 $38.63 $182.58 $6,440.32
329 $37.57 $183.64 $6,256.68
330 $36.50 $184.72 $6,071.96
331 $35.42 $185.79 $5,886.17
332 $34.34 $186.88 $5,699.29
333 $33.25 $187.97 $5,511.32
334 $32.15 $189.06 $5,322.26
335 $31.05 $190.17 $5,132.09
336 $29.94 $191.28 $4,940.82
Total de años: 28
  Usted invertirá: $2,654.56 en su casa en el año 28
$431.06 irá al INTERES
$2,223.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $28.82 $192.39 $4,748.42
338 $27.70 $193.51 $4,554.91
339 $26.57 $194.64 $4,360.27
340 $25.43 $195.78 $4,164.49
341 $24.29 $196.92 $3,967.57
342 $23.14 $198.07 $3,769.50
343 $21.99 $199.22 $3,570.28
344 $20.83 $200.39 $3,369.89
345 $19.66 $201.56 $3,168.33
346 $18.48 $202.73 $2,965.60
347 $17.30 $203.91 $2,761.69
348 $16.11 $205.10 $2,556.59
Total de años: 29
  Usted invertirá: $2,654.56 en su casa en el año 29
$270.33 irá al INTERES
$2,384.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $14.91 $206.30 $2,350.29
350 $13.71 $207.50 $2,142.78
351 $12.50 $208.71 $1,934.07
352 $11.28 $209.93 $1,724.14
353 $10.06 $211.16 $1,512.98
354 $8.83 $212.39 $1,300.60
355 $7.59 $213.63 $1,086.97
356 $6.34 $214.87 $872.10
357 $5.09 $216.13 $655.97
358 $3.83 $217.39 $438.58
359 $2.56 $218.65 $219.93
360 $1.28 $219.93 $0.00
Total de años: 30
  Usted invertirá: $2,654.56 en su casa en el año 30
$97.97 irá al INTERES
$2,556.59 irá al PRINCIPAL
 

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