Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,499.95
Precio a Financiar: $47,499.05
Pago Mensual: $316.01


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $277.08 $38.93 $47,460.12
2 $276.85 $39.16 $47,420.95
3 $276.62 $39.39 $47,381.56
4 $276.39 $39.62 $47,341.94
5 $276.16 $39.85 $47,302.09
6 $275.93 $40.08 $47,262.01
7 $275.70 $40.32 $47,221.69
8 $275.46 $40.55 $47,181.14
9 $275.22 $40.79 $47,140.35
10 $274.99 $41.03 $47,099.32
11 $274.75 $41.27 $47,058.06
12 $274.51 $41.51 $47,016.55
Total de años: 1
  Usted invertirá: $3,792.15 en su casa en el año 1
$3,309.65 irá al INTERES
$482.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $274.26 $41.75 $46,974.80
14 $274.02 $41.99 $46,932.81
15 $273.77 $42.24 $46,890.57
16 $273.53 $42.48 $46,848.09
17 $273.28 $42.73 $46,805.35
18 $273.03 $42.98 $46,762.37
19 $272.78 $43.23 $46,719.14
20 $272.53 $43.48 $46,675.66
21 $272.27 $43.74 $46,631.92
22 $272.02 $43.99 $46,587.93
23 $271.76 $44.25 $46,543.68
24 $271.50 $44.51 $46,499.17
Total de años: 2
  Usted invertirá: $3,792.15 en su casa en el año 2
$3,274.77 irá al INTERES
$517.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $271.25 $44.77 $46,454.40
26 $270.98 $45.03 $46,409.37
27 $270.72 $45.29 $46,364.08
28 $270.46 $45.56 $46,318.53
29 $270.19 $45.82 $46,272.71
30 $269.92 $46.09 $46,226.62
31 $269.66 $46.36 $46,180.26
32 $269.38 $46.63 $46,133.63
33 $269.11 $46.90 $46,086.73
34 $268.84 $47.17 $46,039.56
35 $268.56 $47.45 $45,992.11
36 $268.29 $47.73 $45,944.39
Total de años: 3
  Usted invertirá: $3,792.15 en su casa en el año 3
$3,237.37 irá al INTERES
$554.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $268.01 $48.00 $45,896.39
38 $267.73 $48.28 $45,848.10
39 $267.45 $48.57 $45,799.54
40 $267.16 $48.85 $45,750.69
41 $266.88 $49.13 $45,701.55
42 $266.59 $49.42 $45,652.13
43 $266.30 $49.71 $45,602.43
44 $266.01 $50.00 $45,552.43
45 $265.72 $50.29 $45,502.14
46 $265.43 $50.58 $45,451.56
47 $265.13 $50.88 $45,400.68
48 $264.84 $51.18 $45,349.50
Total de años: 4
  Usted invertirá: $3,792.15 en su casa en el año 4
$3,197.26 irá al INTERES
$594.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $264.54 $51.47 $45,298.03
50 $264.24 $51.77 $45,246.25
51 $263.94 $52.08 $45,194.18
52 $263.63 $52.38 $45,141.80
53 $263.33 $52.69 $45,089.11
54 $263.02 $52.99 $45,036.12
55 $262.71 $53.30 $44,982.82
56 $262.40 $53.61 $44,929.21
57 $262.09 $53.93 $44,875.28
58 $261.77 $54.24 $44,821.04
59 $261.46 $54.56 $44,766.49
60 $261.14 $54.87 $44,711.61
Total de años: 5
  Usted invertirá: $3,792.15 en su casa en el año 5
$3,154.26 irá al INTERES
$637.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $260.82 $55.19 $44,656.42
62 $260.50 $55.52 $44,600.90
63 $260.17 $55.84 $44,545.06
64 $259.85 $56.17 $44,488.89
65 $259.52 $56.49 $44,432.40
66 $259.19 $56.82 $44,375.58
67 $258.86 $57.15 $44,318.42
68 $258.52 $57.49 $44,260.93
69 $258.19 $57.82 $44,203.11
70 $257.85 $58.16 $44,144.95
71 $257.51 $58.50 $44,086.45
72 $257.17 $58.84 $44,027.61
Total de años: 6
  Usted invertirá: $3,792.15 en su casa en el año 6
$3,108.14 irá al INTERES
$684.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $256.83 $59.18 $43,968.42
74 $256.48 $59.53 $43,908.89
75 $256.14 $59.88 $43,849.01
76 $255.79 $60.23 $43,788.79
77 $255.43 $60.58 $43,728.21
78 $255.08 $60.93 $43,667.28
79 $254.73 $61.29 $43,605.99
80 $254.37 $61.64 $43,544.35
81 $254.01 $62.00 $43,482.35
82 $253.65 $62.37 $43,419.98
83 $253.28 $62.73 $43,357.25
84 $252.92 $63.10 $43,294.16
Total de años: 7
  Usted invertirá: $3,792.15 en su casa en el año 7
$3,058.70 irá al INTERES
$733.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $252.55 $63.46 $43,230.69
86 $252.18 $63.83 $43,166.86
87 $251.81 $64.21 $43,102.65
88 $251.43 $64.58 $43,038.07
89 $251.06 $64.96 $42,973.12
90 $250.68 $65.34 $42,907.78
91 $250.30 $65.72 $42,842.06
92 $249.91 $66.10 $42,775.96
93 $249.53 $66.49 $42,709.48
94 $249.14 $66.87 $42,642.60
95 $248.75 $67.26 $42,575.34
96 $248.36 $67.66 $42,507.68
Total de años: 8
  Usted invertirá: $3,792.15 en su casa en el año 8
$3,005.68 irá al INTERES
$786.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $247.96 $68.05 $42,439.63
98 $247.56 $68.45 $42,371.18
99 $247.17 $68.85 $42,302.34
100 $246.76 $69.25 $42,233.09
101 $246.36 $69.65 $42,163.44
102 $245.95 $70.06 $42,093.38
103 $245.54 $70.47 $42,022.91
104 $245.13 $70.88 $41,952.03
105 $244.72 $71.29 $41,880.74
106 $244.30 $71.71 $41,809.03
107 $243.89 $72.13 $41,736.90
108 $243.47 $72.55 $41,664.36
Total de años: 9
  Usted invertirá: $3,792.15 en su casa en el año 9
$2,948.82 irá al INTERES
$843.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $243.04 $72.97 $41,591.39
110 $242.62 $73.40 $41,517.99
111 $242.19 $73.82 $41,444.17
112 $241.76 $74.25 $41,369.91
113 $241.32 $74.69 $41,295.22
114 $240.89 $75.12 $41,220.10
115 $240.45 $75.56 $41,144.54
116 $240.01 $76.00 $41,068.54
117 $239.57 $76.45 $40,992.09
118 $239.12 $76.89 $40,915.20
119 $238.67 $77.34 $40,837.86
120 $238.22 $77.79 $40,760.07
Total de años: 10
  Usted invertirá: $3,792.15 en su casa en el año 10
$2,887.86 irá al INTERES
$904.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $237.77 $78.25 $40,681.82
122 $237.31 $78.70 $40,603.12
123 $236.85 $79.16 $40,523.96
124 $236.39 $79.62 $40,444.34
125 $235.93 $80.09 $40,364.25
126 $235.46 $80.55 $40,283.70
127 $234.99 $81.02 $40,202.67
128 $234.52 $81.50 $40,121.17
129 $234.04 $81.97 $40,039.20
130 $233.56 $82.45 $39,956.75
131 $233.08 $82.93 $39,873.82
132 $232.60 $83.42 $39,790.41
Total de años: 11
  Usted invertirá: $3,792.15 en su casa en el año 11
$2,822.49 irá al INTERES
$969.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $232.11 $83.90 $39,706.50
134 $231.62 $84.39 $39,622.11
135 $231.13 $84.88 $39,537.23
136 $230.63 $85.38 $39,451.85
137 $230.14 $85.88 $39,365.97
138 $229.63 $86.38 $39,279.60
139 $229.13 $86.88 $39,192.72
140 $228.62 $87.39 $39,105.33
141 $228.11 $87.90 $39,017.43
142 $227.60 $88.41 $38,929.02
143 $227.09 $88.93 $38,840.09
144 $226.57 $89.45 $38,750.65
Total de años: 12
  Usted invertirá: $3,792.15 en su casa en el año 12
$2,752.39 irá al INTERES
$1,039.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $226.05 $89.97 $38,660.68
146 $225.52 $90.49 $38,570.19
147 $224.99 $91.02 $38,479.17
148 $224.46 $91.55 $38,387.62
149 $223.93 $92.08 $38,295.53
150 $223.39 $92.62 $38,202.91
151 $222.85 $93.16 $38,109.75
152 $222.31 $93.71 $38,016.04
153 $221.76 $94.25 $37,921.79
154 $221.21 $94.80 $37,826.99
155 $220.66 $95.35 $37,731.64
156 $220.10 $95.91 $37,635.72
Total de años: 13
  Usted invertirá: $3,792.15 en su casa en el año 13
$2,677.23 irá al INTERES
$1,114.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $219.54 $96.47 $37,539.25
158 $218.98 $97.03 $37,442.22
159 $218.41 $97.60 $37,344.62
160 $217.84 $98.17 $37,246.45
161 $217.27 $98.74 $37,147.71
162 $216.69 $99.32 $37,048.39
163 $216.12 $99.90 $36,948.50
164 $215.53 $100.48 $36,848.02
165 $214.95 $101.07 $36,746.95
166 $214.36 $101.66 $36,645.30
167 $213.76 $102.25 $36,543.05
168 $213.17 $102.84 $36,440.20
Total de años: 14
  Usted invertirá: $3,792.15 en su casa en el año 14
$2,596.63 irá al INTERES
$1,195.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $212.57 $103.44 $36,336.76
170 $211.96 $104.05 $36,232.71
171 $211.36 $104.65 $36,128.06
172 $210.75 $105.27 $36,022.79
173 $210.13 $105.88 $35,916.91
174 $209.52 $106.50 $35,810.41
175 $208.89 $107.12 $35,703.30
176 $208.27 $107.74 $35,595.55
177 $207.64 $108.37 $35,487.18
178 $207.01 $109.00 $35,378.18
179 $206.37 $109.64 $35,268.54
180 $205.73 $110.28 $35,158.26
Total de años: 15
  Usted invertirá: $3,792.15 en su casa en el año 15
$2,510.20 irá al INTERES
$1,281.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $205.09 $110.92 $35,047.34
182 $204.44 $111.57 $34,935.77
183 $203.79 $112.22 $34,823.55
184 $203.14 $112.88 $34,710.67
185 $202.48 $113.53 $34,597.14
186 $201.82 $114.20 $34,482.94
187 $201.15 $114.86 $34,368.08
188 $200.48 $115.53 $34,252.55
189 $199.81 $116.21 $34,136.34
190 $199.13 $116.88 $34,019.46
191 $198.45 $117.57 $33,901.89
192 $197.76 $118.25 $33,783.64
Total de años: 16
  Usted invertirá: $3,792.15 en su casa en el año 16
$2,417.53 irá al INTERES
$1,374.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $197.07 $118.94 $33,664.70
194 $196.38 $119.63 $33,545.07
195 $195.68 $120.33 $33,424.73
196 $194.98 $121.03 $33,303.70
197 $194.27 $121.74 $33,181.96
198 $193.56 $122.45 $33,059.51
199 $192.85 $123.17 $32,936.34
200 $192.13 $123.88 $32,812.46
201 $191.41 $124.61 $32,687.85
202 $190.68 $125.33 $32,562.52
203 $189.95 $126.06 $32,436.45
204 $189.21 $126.80 $32,309.65
Total de años: 17
  Usted invertirá: $3,792.15 en su casa en el año 17
$2,318.16 irá al INTERES
$1,473.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $188.47 $127.54 $32,182.11
206 $187.73 $128.28 $32,053.83
207 $186.98 $129.03 $31,924.80
208 $186.23 $129.78 $31,795.01
209 $185.47 $130.54 $31,664.47
210 $184.71 $131.30 $31,533.17
211 $183.94 $132.07 $31,401.10
212 $183.17 $132.84 $31,268.26
213 $182.40 $133.61 $31,134.65
214 $181.62 $134.39 $31,000.25
215 $180.83 $135.18 $30,865.08
216 $180.05 $135.97 $30,729.11
Total de años: 18
  Usted invertirá: $3,792.15 en su casa en el año 18
$2,211.61 irá al INTERES
$1,580.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $179.25 $136.76 $30,592.35
218 $178.46 $137.56 $30,454.79
219 $177.65 $138.36 $30,316.44
220 $176.85 $139.17 $30,177.27
221 $176.03 $139.98 $30,037.29
222 $175.22 $140.79 $29,896.50
223 $174.40 $141.62 $29,754.88
224 $173.57 $142.44 $29,612.44
225 $172.74 $143.27 $29,469.16
226 $171.90 $144.11 $29,325.06
227 $171.06 $144.95 $29,180.11
228 $170.22 $145.80 $29,034.31
Total de años: 19
  Usted invertirá: $3,792.15 en su casa en el año 19
$2,097.35 irá al INTERES
$1,694.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $169.37 $146.65 $28,887.66
230 $168.51 $147.50 $28,740.16
231 $167.65 $148.36 $28,591.80
232 $166.79 $149.23 $28,442.58
233 $165.92 $150.10 $28,292.48
234 $165.04 $150.97 $28,141.51
235 $164.16 $151.85 $27,989.65
236 $163.27 $152.74 $27,836.91
237 $162.38 $153.63 $27,683.28
238 $161.49 $154.53 $27,528.76
239 $160.58 $155.43 $27,373.33
240 $159.68 $156.33 $27,216.99
Total de años: 20
  Usted invertirá: $3,792.15 en su casa en el año 20
$1,974.83 irá al INTERES
$1,817.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $158.77 $157.25 $27,059.75
242 $157.85 $158.16 $26,901.58
243 $156.93 $159.09 $26,742.50
244 $156.00 $160.01 $26,582.48
245 $155.06 $160.95 $26,421.53
246 $154.13 $161.89 $26,259.65
247 $153.18 $162.83 $26,096.82
248 $152.23 $163.78 $25,933.03
249 $151.28 $164.74 $25,768.30
250 $150.32 $165.70 $25,602.60
251 $149.35 $166.66 $25,435.94
252 $148.38 $167.64 $25,268.30
Total de años: 21
  Usted invertirá: $3,792.15 en su casa en el año 21
$1,843.46 irá al INTERES
$1,948.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $147.40 $168.61 $25,099.69
254 $146.41 $169.60 $24,930.09
255 $145.43 $170.59 $24,759.50
256 $144.43 $171.58 $24,587.92
257 $143.43 $172.58 $24,415.34
258 $142.42 $173.59 $24,241.75
259 $141.41 $174.60 $24,067.15
260 $140.39 $175.62 $23,891.53
261 $139.37 $176.65 $23,714.88
262 $138.34 $177.68 $23,537.21
263 $137.30 $178.71 $23,358.49
264 $136.26 $179.75 $23,178.74
Total de años: 22
  Usted invertirá: $3,792.15 en su casa en el año 22
$1,702.59 irá al INTERES
$2,089.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $135.21 $180.80 $22,997.94
266 $134.15 $181.86 $22,816.08
267 $133.09 $182.92 $22,633.16
268 $132.03 $183.99 $22,449.17
269 $130.95 $185.06 $22,264.11
270 $129.87 $186.14 $22,077.98
271 $128.79 $187.22 $21,890.75
272 $127.70 $188.32 $21,702.44
273 $126.60 $189.41 $21,513.02
274 $125.49 $190.52 $21,322.50
275 $124.38 $191.63 $21,130.87
276 $123.26 $192.75 $20,938.12
Total de años: 23
  Usted invertirá: $3,792.15 en su casa en el año 23
$1,551.53 irá al INTERES
$2,240.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $122.14 $193.87 $20,744.25
278 $121.01 $195.00 $20,549.24
279 $119.87 $196.14 $20,353.10
280 $118.73 $197.29 $20,155.82
281 $117.58 $198.44 $19,957.38
282 $116.42 $199.59 $19,757.78
283 $115.25 $200.76 $19,557.03
284 $114.08 $201.93 $19,355.10
285 $112.90 $203.11 $19,151.99
286 $111.72 $204.29 $18,947.70
287 $110.53 $205.48 $18,742.21
288 $109.33 $206.68 $18,535.53
Total de años: 24
  Usted invertirá: $3,792.15 en su casa en el año 24
$1,389.56 irá al INTERES
$2,402.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $108.12 $207.89 $18,327.64
290 $106.91 $209.10 $18,118.54
291 $105.69 $210.32 $17,908.22
292 $104.46 $211.55 $17,696.67
293 $103.23 $212.78 $17,483.89
294 $101.99 $214.02 $17,269.87
295 $100.74 $215.27 $17,054.60
296 $99.49 $216.53 $16,838.07
297 $98.22 $217.79 $16,620.28
298 $96.95 $219.06 $16,401.22
299 $95.67 $220.34 $16,180.88
300 $94.39 $221.62 $15,959.25
Total de años: 25
  Usted invertirá: $3,792.15 en su casa en el año 25
$1,215.87 irá al INTERES
$2,576.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $93.10 $222.92 $15,736.34
302 $91.80 $224.22 $15,512.12
303 $90.49 $225.52 $15,286.60
304 $89.17 $226.84 $15,059.76
305 $87.85 $228.16 $14,831.59
306 $86.52 $229.49 $14,602.10
307 $85.18 $230.83 $14,371.26
308 $83.83 $232.18 $14,139.08
309 $82.48 $233.53 $13,905.55
310 $81.12 $234.90 $13,670.65
311 $79.75 $236.27 $13,434.39
312 $78.37 $237.65 $13,196.74
Total de años: 26
  Usted invertirá: $3,792.15 en su casa en el año 26
$1,029.63 irá al INTERES
$2,762.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $76.98 $239.03 $12,957.71
314 $75.59 $240.43 $12,717.28
315 $74.18 $241.83 $12,475.45
316 $72.77 $243.24 $12,232.22
317 $71.35 $244.66 $11,987.56
318 $69.93 $246.08 $11,741.47
319 $68.49 $247.52 $11,493.95
320 $67.05 $248.96 $11,244.99
321 $65.60 $250.42 $10,994.57
322 $64.14 $251.88 $10,742.69
323 $62.67 $253.35 $10,489.35
324 $61.19 $254.82 $10,234.52
Total de años: 27
  Usted invertirá: $3,792.15 en su casa en el año 27
$829.93 irá al INTERES
$2,962.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $59.70 $256.31 $9,978.21
326 $58.21 $257.81 $9,720.41
327 $56.70 $259.31 $9,461.10
328 $55.19 $260.82 $9,200.27
329 $53.67 $262.34 $8,937.93
330 $52.14 $263.87 $8,674.05
331 $50.60 $265.41 $8,408.64
332 $49.05 $266.96 $8,141.68
333 $47.49 $268.52 $7,873.16
334 $45.93 $270.09 $7,603.07
335 $44.35 $271.66 $7,331.41
336 $42.77 $273.25 $7,058.17
Total de años: 28
  Usted invertirá: $3,792.15 en su casa en el año 28
$615.79 irá al INTERES
$3,176.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $41.17 $274.84 $6,783.33
338 $39.57 $276.44 $6,506.88
339 $37.96 $278.06 $6,228.83
340 $36.33 $279.68 $5,949.15
341 $34.70 $281.31 $5,667.84
342 $33.06 $282.95 $5,384.89
343 $31.41 $284.60 $5,100.29
344 $29.75 $286.26 $4,814.03
345 $28.08 $287.93 $4,526.10
346 $26.40 $289.61 $4,236.49
347 $24.71 $291.30 $3,945.19
348 $23.01 $293.00 $3,652.19
Total de años: 29
  Usted invertirá: $3,792.15 en su casa en el año 29
$386.17 irá al INTERES
$3,405.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $21.30 $294.71 $3,357.48
350 $19.59 $296.43 $3,061.06
351 $17.86 $298.16 $2,762.90
352 $16.12 $299.90 $2,463.01
353 $14.37 $301.64 $2,161.36
354 $12.61 $303.40 $1,857.96
355 $10.84 $305.17 $1,552.78
356 $9.06 $306.95 $1,245.83
357 $7.27 $308.75 $937.08
358 $5.47 $310.55 $626.54
359 $3.65 $312.36 $314.18
360 $1.83 $314.18 $0.00
Total de años: 30
  Usted invertirá: $3,792.15 en su casa en el año 30
$139.96 irá al INTERES
$3,652.19 irá al PRINCIPAL
 

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