Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,050.00
Precio a Financiar: $38,950.00
Pago Mensual: $259.14


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $227.21 $31.93 $38,918.07
2 $227.02 $32.11 $38,885.96
3 $226.83 $32.30 $38,853.66
4 $226.65 $32.49 $38,821.17
5 $226.46 $32.68 $38,788.49
6 $226.27 $32.87 $38,755.62
7 $226.07 $33.06 $38,722.56
8 $225.88 $33.25 $38,689.31
9 $225.69 $33.45 $38,655.86
10 $225.49 $33.64 $38,622.22
11 $225.30 $33.84 $38,588.38
12 $225.10 $34.04 $38,554.34
Total de años: 1
  Usted invertirá: $3,109.62 en su casa en el año 1
$2,713.97 irá al INTERES
$395.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $224.90 $34.23 $38,520.11
14 $224.70 $34.43 $38,485.67
15 $224.50 $34.64 $38,451.04
16 $224.30 $34.84 $38,416.20
17 $224.09 $35.04 $38,381.16
18 $223.89 $35.25 $38,345.91
19 $223.68 $35.45 $38,310.46
20 $223.48 $35.66 $38,274.80
21 $223.27 $35.87 $38,238.94
22 $223.06 $36.07 $38,202.86
23 $222.85 $36.29 $38,166.58
24 $222.64 $36.50 $38,130.08
Total de años: 2
  Usted invertirá: $3,109.62 en su casa en el año 2
$2,685.36 irá al INTERES
$424.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $222.43 $36.71 $38,093.37
26 $222.21 $36.92 $38,056.45
27 $222.00 $37.14 $38,019.31
28 $221.78 $37.36 $37,981.95
29 $221.56 $37.57 $37,944.38
30 $221.34 $37.79 $37,906.59
31 $221.12 $38.01 $37,868.57
32 $220.90 $38.24 $37,830.34
33 $220.68 $38.46 $37,791.88
34 $220.45 $38.68 $37,753.20
35 $220.23 $38.91 $37,714.29
36 $220.00 $39.14 $37,675.15
Total de años: 3
  Usted invertirá: $3,109.62 en su casa en el año 3
$2,654.69 irá al INTERES
$454.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $219.77 $39.36 $37,635.79
38 $219.54 $39.59 $37,596.20
39 $219.31 $39.82 $37,556.37
40 $219.08 $40.06 $37,516.31
41 $218.85 $40.29 $37,476.02
42 $218.61 $40.53 $37,435.50
43 $218.37 $40.76 $37,394.74
44 $218.14 $41.00 $37,353.74
45 $217.90 $41.24 $37,312.50
46 $217.66 $41.48 $37,271.02
47 $217.41 $41.72 $37,229.30
48 $217.17 $41.96 $37,187.34
Total de años: 4
  Usted invertirá: $3,109.62 en su casa en el año 4
$2,621.81 irá al INTERES
$487.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $216.93 $42.21 $37,145.13
50 $216.68 $42.46 $37,102.67
51 $216.43 $42.70 $37,059.97
52 $216.18 $42.95 $37,017.02
53 $215.93 $43.20 $36,973.81
54 $215.68 $43.45 $36,930.36
55 $215.43 $43.71 $36,886.65
56 $215.17 $43.96 $36,842.69
57 $214.92 $44.22 $36,798.47
58 $214.66 $44.48 $36,753.99
59 $214.40 $44.74 $36,709.25
60 $214.14 $45.00 $36,664.25
Total de años: 5
  Usted invertirá: $3,109.62 en su casa en el año 5
$2,586.54 irá al INTERES
$523.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $213.87 $45.26 $36,618.99
62 $213.61 $45.52 $36,573.47
63 $213.35 $45.79 $36,527.68
64 $213.08 $46.06 $36,481.62
65 $212.81 $46.33 $36,435.30
66 $212.54 $46.60 $36,388.70
67 $212.27 $46.87 $36,341.83
68 $211.99 $47.14 $36,294.69
69 $211.72 $47.42 $36,247.27
70 $211.44 $47.69 $36,199.58
71 $211.16 $47.97 $36,151.61
72 $210.88 $48.25 $36,103.36
Total de años: 6
  Usted invertirá: $3,109.62 en su casa en el año 6
$2,548.73 irá al INTERES
$560.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $210.60 $48.53 $36,054.83
74 $210.32 $48.82 $36,006.01
75 $210.04 $49.10 $35,956.91
76 $209.75 $49.39 $35,907.52
77 $209.46 $49.67 $35,857.85
78 $209.17 $49.96 $35,807.89
79 $208.88 $50.26 $35,757.63
80 $208.59 $50.55 $35,707.08
81 $208.29 $50.84 $35,656.24
82 $207.99 $51.14 $35,605.10
83 $207.70 $51.44 $35,553.66
84 $207.40 $51.74 $35,501.92
Total de años: 7
  Usted invertirá: $3,109.62 en su casa en el año 7
$2,508.18 irá al INTERES
$601.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $207.09 $52.04 $35,449.88
86 $206.79 $52.34 $35,397.53
87 $206.49 $52.65 $35,344.88
88 $206.18 $52.96 $35,291.93
89 $205.87 $53.27 $35,238.66
90 $205.56 $53.58 $35,185.08
91 $205.25 $53.89 $35,131.19
92 $204.93 $54.20 $35,076.99
93 $204.62 $54.52 $35,022.47
94 $204.30 $54.84 $34,967.63
95 $203.98 $55.16 $34,912.48
96 $203.66 $55.48 $34,857.00
Total de años: 8
  Usted invertirá: $3,109.62 en su casa en el año 8
$2,464.70 irá al INTERES
$644.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $203.33 $55.80 $34,801.19
98 $203.01 $56.13 $34,745.07
99 $202.68 $56.46 $34,688.61
100 $202.35 $56.79 $34,631.83
101 $202.02 $57.12 $34,574.71
102 $201.69 $57.45 $34,517.26
103 $201.35 $57.78 $34,459.48
104 $201.01 $58.12 $34,401.35
105 $200.67 $58.46 $34,342.89
106 $200.33 $58.80 $34,284.09
107 $199.99 $59.14 $34,224.95
108 $199.65 $59.49 $34,165.46
Total de años: 9
  Usted invertirá: $3,109.62 en su casa en el año 9
$2,418.08 irá al INTERES
$691.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $199.30 $59.84 $34,105.62
110 $198.95 $60.19 $34,045.43
111 $198.60 $60.54 $33,984.90
112 $198.25 $60.89 $33,924.01
113 $197.89 $61.25 $33,862.76
114 $197.53 $61.60 $33,801.16
115 $197.17 $61.96 $33,739.20
116 $196.81 $62.32 $33,676.87
117 $196.45 $62.69 $33,614.19
118 $196.08 $63.05 $33,551.13
119 $195.71 $63.42 $33,487.71
120 $195.34 $63.79 $33,423.92
Total de años: 10
  Usted invertirá: $3,109.62 en su casa en el año 10
$2,368.09 irá al INTERES
$741.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $194.97 $64.16 $33,359.76
122 $194.60 $64.54 $33,295.22
123 $194.22 $64.91 $33,230.31
124 $193.84 $65.29 $33,165.02
125 $193.46 $65.67 $33,099.35
126 $193.08 $66.06 $33,033.29
127 $192.69 $66.44 $32,966.85
128 $192.31 $66.83 $32,900.02
129 $191.92 $67.22 $32,832.80
130 $191.52 $67.61 $32,765.19
131 $191.13 $68.01 $32,697.19
132 $190.73 $68.40 $32,628.78
Total de años: 11
  Usted invertirá: $3,109.62 en su casa en el año 11
$2,314.49 irá al INTERES
$795.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $190.33 $68.80 $32,559.98
134 $189.93 $69.20 $32,490.78
135 $189.53 $69.61 $32,421.18
136 $189.12 $70.01 $32,351.16
137 $188.72 $70.42 $32,280.74
138 $188.30 $70.83 $32,209.91
139 $187.89 $71.24 $32,138.67
140 $187.48 $71.66 $32,067.01
141 $187.06 $72.08 $31,994.93
142 $186.64 $72.50 $31,922.43
143 $186.21 $72.92 $31,849.51
144 $185.79 $73.35 $31,776.17
Total de años: 12
  Usted invertirá: $3,109.62 en su casa en el año 12
$2,257.00 irá al INTERES
$852.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $185.36 $73.77 $31,702.39
146 $184.93 $74.20 $31,628.19
147 $184.50 $74.64 $31,553.55
148 $184.06 $75.07 $31,478.48
149 $183.62 $75.51 $31,402.97
150 $183.18 $75.95 $31,327.01
151 $182.74 $76.39 $31,250.62
152 $182.30 $76.84 $31,173.78
153 $181.85 $77.29 $31,096.49
154 $181.40 $77.74 $31,018.75
155 $180.94 $78.19 $30,940.56
156 $180.49 $78.65 $30,861.91
Total de años: 13
  Usted invertirá: $3,109.62 en su casa en el año 13
$2,195.37 irá al INTERES
$914.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $180.03 $79.11 $30,782.80
158 $179.57 $79.57 $30,703.23
159 $179.10 $80.03 $30,623.20
160 $178.64 $80.50 $30,542.70
161 $178.17 $80.97 $30,461.73
162 $177.69 $81.44 $30,380.29
163 $177.22 $81.92 $30,298.37
164 $176.74 $82.39 $30,215.98
165 $176.26 $82.88 $30,133.10
166 $175.78 $83.36 $30,049.74
167 $175.29 $83.85 $29,965.90
168 $174.80 $84.33 $29,881.56
Total de años: 14
  Usted invertirá: $3,109.62 en su casa en el año 14
$2,129.28 irá al INTERES
$980.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $174.31 $84.83 $29,796.74
170 $173.81 $85.32 $29,711.42
171 $173.32 $85.82 $29,625.60
172 $172.82 $86.32 $29,539.28
173 $172.31 $86.82 $29,452.46
174 $171.81 $87.33 $29,365.13
175 $171.30 $87.84 $29,277.29
176 $170.78 $88.35 $29,188.94
177 $170.27 $88.87 $29,100.07
178 $169.75 $89.38 $29,010.69
179 $169.23 $89.91 $28,920.78
180 $168.70 $90.43 $28,830.35
Total de años: 15
  Usted invertirá: $3,109.62 en su casa en el año 15
$2,058.41 irá al INTERES
$1,051.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $168.18 $90.96 $28,739.39
182 $167.65 $91.49 $28,647.90
183 $167.11 $92.02 $28,555.88
184 $166.58 $92.56 $28,463.32
185 $166.04 $93.10 $28,370.22
186 $165.49 $93.64 $28,276.58
187 $164.95 $94.19 $28,182.39
188 $164.40 $94.74 $28,087.65
189 $163.84 $95.29 $27,992.36
190 $163.29 $95.85 $27,896.51
191 $162.73 $96.41 $27,800.11
192 $162.17 $96.97 $27,703.14
Total de años: 16
  Usted invertirá: $3,109.62 en su casa en el año 16
$1,982.42 irá al INTERES
$1,127.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $161.60 $97.53 $27,605.61
194 $161.03 $98.10 $27,507.50
195 $160.46 $98.67 $27,408.83
196 $159.88 $99.25 $27,309.58
197 $159.31 $99.83 $27,209.75
198 $158.72 $100.41 $27,109.34
199 $158.14 $101.00 $27,008.34
200 $157.55 $101.59 $26,906.75
201 $156.96 $102.18 $26,804.57
202 $156.36 $102.78 $26,701.80
203 $155.76 $103.37 $26,598.42
204 $155.16 $103.98 $26,494.45
Total de años: 17
  Usted invertirá: $3,109.62 en su casa en el año 17
$1,900.93 irá al INTERES
$1,208.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $154.55 $104.58 $26,389.86
206 $153.94 $105.19 $26,284.67
207 $153.33 $105.81 $26,178.86
208 $152.71 $106.43 $26,072.43
209 $152.09 $107.05 $25,965.39
210 $151.46 $107.67 $25,857.72
211 $150.84 $108.30 $25,749.42
212 $150.20 $108.93 $25,640.49
213 $149.57 $109.57 $25,530.92
214 $148.93 $110.20 $25,420.72
215 $148.29 $110.85 $25,309.87
216 $147.64 $111.49 $25,198.37
Total de años: 18
  Usted invertirá: $3,109.62 en su casa en el año 18
$1,813.55 irá al INTERES
$1,296.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $146.99 $112.14 $25,086.23
218 $146.34 $112.80 $24,973.43
219 $145.68 $113.46 $24,859.97
220 $145.02 $114.12 $24,745.86
221 $144.35 $114.78 $24,631.07
222 $143.68 $115.45 $24,515.62
223 $143.01 $116.13 $24,399.49
224 $142.33 $116.80 $24,282.68
225 $141.65 $117.49 $24,165.20
226 $140.96 $118.17 $24,047.03
227 $140.27 $118.86 $23,928.17
228 $139.58 $119.55 $23,808.61
Total de años: 19
  Usted invertirá: $3,109.62 en su casa en el año 19
$1,719.86 irá al INTERES
$1,389.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $138.88 $120.25 $23,688.36
230 $138.18 $120.95 $23,567.41
231 $137.48 $121.66 $23,445.75
232 $136.77 $122.37 $23,323.38
233 $136.05 $123.08 $23,200.30
234 $135.34 $123.80 $23,076.50
235 $134.61 $124.52 $22,951.97
236 $133.89 $125.25 $22,826.72
237 $133.16 $125.98 $22,700.75
238 $132.42 $126.71 $22,574.03
239 $131.68 $127.45 $22,446.58
240 $130.94 $128.20 $22,318.38
Total de años: 20
  Usted invertirá: $3,109.62 en su casa en el año 20
$1,619.39 irá al INTERES
$1,490.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $130.19 $128.94 $22,189.44
242 $129.44 $129.70 $22,059.74
243 $128.68 $130.45 $21,929.29
244 $127.92 $131.21 $21,798.07
245 $127.16 $131.98 $21,666.09
246 $126.39 $132.75 $21,533.34
247 $125.61 $133.52 $21,399.82
248 $124.83 $134.30 $21,265.51
249 $124.05 $135.09 $21,130.43
250 $123.26 $135.87 $20,994.55
251 $122.47 $136.67 $20,857.89
252 $121.67 $137.46 $20,720.42
Total de años: 21
  Usted invertirá: $3,109.62 en su casa en el año 21
$1,511.66 irá al INTERES
$1,597.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $120.87 $138.27 $20,582.16
254 $120.06 $139.07 $20,443.08
255 $119.25 $139.88 $20,303.20
256 $118.44 $140.70 $20,162.50
257 $117.61 $141.52 $20,020.98
258 $116.79 $142.35 $19,878.63
259 $115.96 $143.18 $19,735.45
260 $115.12 $144.01 $19,591.44
261 $114.28 $144.85 $19,446.59
262 $113.44 $145.70 $19,300.89
263 $112.59 $146.55 $19,154.35
264 $111.73 $147.40 $19,006.95
Total de años: 22
  Usted invertirá: $3,109.62 en su casa en el año 22
$1,396.15 irá al INTERES
$1,713.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $110.87 $148.26 $18,858.68
266 $110.01 $149.13 $18,709.56
267 $109.14 $150.00 $18,559.56
268 $108.26 $150.87 $18,408.69
269 $107.38 $151.75 $18,256.94
270 $106.50 $152.64 $18,104.30
271 $105.61 $153.53 $17,950.78
272 $104.71 $154.42 $17,796.35
273 $103.81 $155.32 $17,641.03
274 $102.91 $156.23 $17,484.80
275 $101.99 $157.14 $17,327.66
276 $101.08 $158.06 $17,169.60
Total de años: 23
  Usted invertirá: $3,109.62 en su casa en el año 23
$1,272.28 irá al INTERES
$1,837.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $100.16 $158.98 $17,010.62
278 $99.23 $159.91 $16,850.72
279 $98.30 $160.84 $16,689.88
280 $97.36 $161.78 $16,528.10
281 $96.41 $162.72 $16,365.38
282 $95.46 $163.67 $16,201.71
283 $94.51 $164.63 $16,037.08
284 $93.55 $165.59 $15,871.50
285 $92.58 $166.55 $15,704.95
286 $91.61 $167.52 $15,537.42
287 $90.63 $168.50 $15,368.92
288 $89.65 $169.48 $15,199.44
Total de años: 24
  Usted invertirá: $3,109.62 en su casa en el año 24
$1,139.46 irá al INTERES
$1,970.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $88.66 $170.47 $15,028.97
290 $87.67 $171.47 $14,857.50
291 $86.67 $172.47 $14,685.03
292 $85.66 $173.47 $14,511.56
293 $84.65 $174.48 $14,337.08
294 $83.63 $175.50 $14,161.57
295 $82.61 $176.53 $13,985.05
296 $81.58 $177.56 $13,807.49
297 $80.54 $178.59 $13,628.90
298 $79.50 $179.63 $13,449.27
299 $78.45 $180.68 $13,268.59
300 $77.40 $181.74 $13,086.85
Total de años: 25
  Usted invertirá: $3,109.62 en su casa en el año 25
$997.04 irá al INTERES
$2,112.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $76.34 $182.80 $12,904.05
302 $75.27 $183.86 $12,720.19
303 $74.20 $184.93 $12,535.26
304 $73.12 $186.01 $12,349.25
305 $72.04 $187.10 $12,162.15
306 $70.95 $188.19 $11,973.96
307 $69.85 $189.29 $11,784.67
308 $68.74 $190.39 $11,594.28
309 $67.63 $191.50 $11,402.78
310 $66.52 $192.62 $11,210.16
311 $65.39 $193.74 $11,016.42
312 $64.26 $194.87 $10,821.54
Total de años: 26
  Usted invertirá: $3,109.62 en su casa en el año 26
$844.32 irá al INTERES
$2,265.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $63.13 $196.01 $10,625.53
314 $61.98 $197.15 $10,428.38
315 $60.83 $198.30 $10,230.08
316 $59.68 $199.46 $10,030.62
317 $58.51 $200.62 $9,829.99
318 $57.34 $201.79 $9,628.20
319 $56.16 $202.97 $9,425.23
320 $54.98 $204.15 $9,221.07
321 $53.79 $205.35 $9,015.73
322 $52.59 $206.54 $8,809.19
323 $51.39 $207.75 $8,601.44
324 $50.18 $208.96 $8,392.48
Total de años: 27
  Usted invertirá: $3,109.62 en su casa en el año 27
$680.56 irá al INTERES
$2,429.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $48.96 $210.18 $8,182.30
326 $47.73 $211.41 $7,970.89
327 $46.50 $212.64 $7,758.25
328 $45.26 $213.88 $7,544.38
329 $44.01 $215.13 $7,329.25
330 $42.75 $216.38 $7,112.87
331 $41.49 $217.64 $6,895.22
332 $40.22 $218.91 $6,676.31
333 $38.95 $220.19 $6,456.12
334 $37.66 $221.47 $6,234.65
335 $36.37 $222.77 $6,011.88
336 $35.07 $224.07 $5,787.81
Total de años: 28
  Usted invertirá: $3,109.62 en su casa en el año 28
$504.96 irá al INTERES
$2,604.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $33.76 $225.37 $5,562.44
338 $32.45 $226.69 $5,335.75
339 $31.13 $228.01 $5,107.74
340 $29.80 $229.34 $4,878.40
341 $28.46 $230.68 $4,647.72
342 $27.11 $232.02 $4,415.70
343 $25.76 $233.38 $4,182.32
344 $24.40 $234.74 $3,947.58
345 $23.03 $236.11 $3,711.48
346 $21.65 $237.49 $3,473.99
347 $20.26 $238.87 $3,235.12
348 $18.87 $240.26 $2,994.86
Total de años: 29
  Usted invertirá: $3,109.62 en su casa en el año 29
$316.67 irá al INTERES
$2,792.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $17.47 $241.67 $2,753.19
350 $16.06 $243.08 $2,510.12
351 $14.64 $244.49 $2,265.62
352 $13.22 $245.92 $2,019.71
353 $11.78 $247.35 $1,772.35
354 $10.34 $248.80 $1,523.56
355 $8.89 $250.25 $1,273.31
356 $7.43 $251.71 $1,021.60
357 $5.96 $253.18 $768.42
358 $4.48 $254.65 $513.77
359 $3.00 $256.14 $257.63
360 $1.50 $257.63 $0.00
Total de años: 30
  Usted invertirá: $3,109.62 en su casa en el año 30
$114.77 irá al INTERES
$2,994.86 irá al PRINCIPAL
 

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