Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $3,950.00
Precio a Financiar: $75,050.00
Pago Mensual: $499.31


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $437.79 $61.52 $74,988.48
2 $437.43 $61.88 $74,926.61
3 $437.07 $62.24 $74,864.37
4 $436.71 $62.60 $74,801.77
5 $436.34 $62.97 $74,738.80
6 $435.98 $63.33 $74,675.47
7 $435.61 $63.70 $74,611.77
8 $435.24 $64.07 $74,547.69
9 $434.86 $64.45 $74,483.24
10 $434.49 $64.82 $74,418.42
11 $434.11 $65.20 $74,353.22
12 $433.73 $65.58 $74,287.63
Total de años: 1
  Usted invertirá: $5,991.71 en su casa en el año 1
$5,229.35 irá al INTERES
$762.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $433.34 $65.96 $74,221.67
14 $432.96 $66.35 $74,155.32
15 $432.57 $66.74 $74,088.58
16 $432.18 $67.13 $74,021.46
17 $431.79 $67.52 $73,953.94
18 $431.40 $67.91 $73,886.03
19 $431.00 $68.31 $73,817.72
20 $430.60 $68.71 $73,749.01
21 $430.20 $69.11 $73,679.91
22 $429.80 $69.51 $73,610.40
23 $429.39 $69.92 $73,540.48
24 $428.99 $70.32 $73,470.16
Total de años: 2
  Usted invertirá: $5,991.71 en su casa en el año 2
$5,174.24 irá al INTERES
$817.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $428.58 $70.73 $73,399.42
26 $428.16 $71.15 $73,328.28
27 $427.75 $71.56 $73,256.72
28 $427.33 $71.98 $73,184.74
29 $426.91 $72.40 $73,112.34
30 $426.49 $72.82 $73,039.52
31 $426.06 $73.25 $72,966.27
32 $425.64 $73.67 $72,892.60
33 $425.21 $74.10 $72,818.50
34 $424.77 $74.53 $72,743.96
35 $424.34 $74.97 $72,668.99
36 $423.90 $75.41 $72,593.59
Total de años: 3
  Usted invertirá: $5,991.71 en su casa en el año 3
$5,115.14 irá al INTERES
$876.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $423.46 $75.85 $72,517.74
38 $423.02 $76.29 $72,441.45
39 $422.58 $76.73 $72,364.72
40 $422.13 $77.18 $72,287.53
41 $421.68 $77.63 $72,209.90
42 $421.22 $78.09 $72,131.82
43 $420.77 $78.54 $72,053.28
44 $420.31 $79.00 $71,974.28
45 $419.85 $79.46 $71,894.82
46 $419.39 $79.92 $71,814.89
47 $418.92 $80.39 $71,734.50
48 $418.45 $80.86 $71,653.65
Total de años: 4
  Usted invertirá: $5,991.71 en su casa en el año 4
$5,051.77 irá al INTERES
$939.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $417.98 $81.33 $71,572.32
50 $417.51 $81.80 $71,490.51
51 $417.03 $82.28 $71,408.23
52 $416.55 $82.76 $71,325.47
53 $416.07 $83.24 $71,242.22
54 $415.58 $83.73 $71,158.49
55 $415.09 $84.22 $71,074.28
56 $414.60 $84.71 $70,989.57
57 $414.11 $85.20 $70,904.36
58 $413.61 $85.70 $70,818.66
59 $413.11 $86.20 $70,732.46
60 $412.61 $86.70 $70,645.76
Total de años: 5
  Usted invertirá: $5,991.71 en su casa en el año 5
$4,983.83 irá al INTERES
$1,007.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $412.10 $87.21 $70,558.55
62 $411.59 $87.72 $70,470.83
63 $411.08 $88.23 $70,382.60
64 $410.57 $88.74 $70,293.86
65 $410.05 $89.26 $70,204.59
66 $409.53 $89.78 $70,114.81
67 $409.00 $90.31 $70,024.51
68 $408.48 $90.83 $69,933.67
69 $407.95 $91.36 $69,842.31
70 $407.41 $91.90 $69,750.41
71 $406.88 $92.43 $69,657.98
72 $406.34 $92.97 $69,565.01
Total de años: 6
  Usted invertirá: $5,991.71 en su casa en el año 6
$4,910.97 irá al INTERES
$1,080.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $405.80 $93.51 $69,471.50
74 $405.25 $94.06 $69,377.44
75 $404.70 $94.61 $69,282.83
76 $404.15 $95.16 $69,187.67
77 $403.59 $95.71 $69,091.95
78 $403.04 $96.27 $68,995.68
79 $402.47 $96.83 $68,898.85
80 $401.91 $97.40 $68,801.45
81 $401.34 $97.97 $68,703.48
82 $400.77 $98.54 $68,604.94
83 $400.20 $99.11 $68,505.83
84 $399.62 $99.69 $68,406.13
Total de años: 7
  Usted invertirá: $5,991.71 en su casa en el año 7
$4,832.84 irá al INTERES
$1,158.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $399.04 $100.27 $68,305.86
86 $398.45 $100.86 $68,205.00
87 $397.86 $101.45 $68,103.55
88 $397.27 $102.04 $68,001.52
89 $396.68 $102.63 $67,898.88
90 $396.08 $103.23 $67,795.65
91 $395.47 $103.83 $67,691.81
92 $394.87 $104.44 $67,587.37
93 $394.26 $105.05 $67,482.32
94 $393.65 $105.66 $67,376.66
95 $393.03 $106.28 $67,270.38
96 $392.41 $106.90 $67,163.48
Total de años: 8
  Usted invertirá: $5,991.71 en su casa en el año 8
$4,749.06 irá al INTERES
$1,242.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $391.79 $107.52 $67,055.96
98 $391.16 $108.15 $66,947.81
99 $390.53 $108.78 $66,839.03
100 $389.89 $109.42 $66,729.62
101 $389.26 $110.05 $66,619.56
102 $388.61 $110.70 $66,508.87
103 $387.97 $111.34 $66,397.53
104 $387.32 $111.99 $66,285.53
105 $386.67 $112.64 $66,172.89
106 $386.01 $113.30 $66,059.59
107 $385.35 $113.96 $65,945.63
108 $384.68 $114.63 $65,831.00
Total de años: 9
  Usted invertirá: $5,991.71 en su casa en el año 9
$4,659.23 irá al INTERES
$1,332.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $384.01 $115.30 $65,715.71
110 $383.34 $115.97 $65,599.74
111 $382.67 $116.64 $65,483.09
112 $381.98 $117.32 $65,365.77
113 $381.30 $118.01 $65,247.76
114 $380.61 $118.70 $65,129.06
115 $379.92 $119.39 $65,009.67
116 $379.22 $120.09 $64,889.59
117 $378.52 $120.79 $64,768.80
118 $377.82 $121.49 $64,647.31
119 $377.11 $122.20 $64,525.11
120 $376.40 $122.91 $64,402.19
Total de años: 10
  Usted invertirá: $5,991.71 en su casa en el año 10
$4,562.91 irá al INTERES
$1,428.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $375.68 $123.63 $64,278.56
122 $374.96 $124.35 $64,154.21
123 $374.23 $125.08 $64,029.14
124 $373.50 $125.81 $63,903.33
125 $372.77 $126.54 $63,776.79
126 $372.03 $127.28 $63,649.51
127 $371.29 $128.02 $63,521.49
128 $370.54 $128.77 $63,392.72
129 $369.79 $129.52 $63,263.20
130 $369.04 $130.27 $63,132.93
131 $368.28 $131.03 $63,001.90
132 $367.51 $131.80 $62,870.10
Total de años: 11
  Usted invertirá: $5,991.71 en su casa en el año 11
$4,459.62 irá al INTERES
$1,532.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $366.74 $132.57 $62,737.53
134 $365.97 $133.34 $62,604.19
135 $365.19 $134.12 $62,470.07
136 $364.41 $134.90 $62,335.17
137 $363.62 $135.69 $62,199.48
138 $362.83 $136.48 $62,063.00
139 $362.03 $137.28 $61,925.73
140 $361.23 $138.08 $61,787.65
141 $360.43 $138.88 $61,648.77
142 $359.62 $139.69 $61,509.08
143 $358.80 $140.51 $61,368.57
144 $357.98 $141.33 $61,227.25
Total de años: 12
  Usted invertirá: $5,991.71 en su casa en el año 12
$4,348.86 irá al INTERES
$1,642.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $357.16 $142.15 $61,085.10
146 $356.33 $142.98 $60,942.12
147 $355.50 $143.81 $60,798.30
148 $354.66 $144.65 $60,653.65
149 $353.81 $145.50 $60,508.15
150 $352.96 $146.35 $60,361.81
151 $352.11 $147.20 $60,214.61
152 $351.25 $148.06 $60,066.55
153 $350.39 $148.92 $59,917.63
154 $349.52 $149.79 $59,767.84
155 $348.65 $150.66 $59,617.18
156 $347.77 $151.54 $59,465.63
Total de años: 13
  Usted invertirá: $5,991.71 en su casa en el año 13
$4,230.10 irá al INTERES
$1,761.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $346.88 $152.43 $59,313.21
158 $345.99 $153.32 $59,159.89
159 $345.10 $154.21 $59,005.68
160 $344.20 $155.11 $58,850.57
161 $343.29 $156.01 $58,694.56
162 $342.38 $156.92 $58,537.63
163 $341.47 $157.84 $58,379.79
164 $340.55 $158.76 $58,221.03
165 $339.62 $159.69 $58,061.34
166 $338.69 $160.62 $57,900.73
167 $337.75 $161.56 $57,739.17
168 $336.81 $162.50 $57,576.67
Total de años: 14
  Usted invertirá: $5,991.71 en su casa en el año 14
$4,102.75 irá al INTERES
$1,888.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $335.86 $163.45 $57,413.23
170 $334.91 $164.40 $57,248.83
171 $333.95 $165.36 $57,083.47
172 $332.99 $166.32 $56,917.15
173 $332.02 $167.29 $56,749.85
174 $331.04 $168.27 $56,581.59
175 $330.06 $169.25 $56,412.34
176 $329.07 $170.24 $56,242.10
177 $328.08 $171.23 $56,070.87
178 $327.08 $172.23 $55,898.64
179 $326.08 $173.23 $55,725.40
180 $325.06 $174.24 $55,551.16
Total de años: 15
  Usted invertirá: $5,991.71 en su casa en el año 15
$3,966.20 irá al INTERES
$2,025.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $324.05 $175.26 $55,375.90
182 $323.03 $176.28 $55,199.61
183 $322.00 $177.31 $55,022.30
184 $320.96 $178.35 $54,843.96
185 $319.92 $179.39 $54,664.57
186 $318.88 $180.43 $54,484.14
187 $317.82 $181.49 $54,302.65
188 $316.77 $182.54 $54,120.11
189 $315.70 $183.61 $53,936.50
190 $314.63 $184.68 $53,751.82
191 $313.55 $185.76 $53,566.06
192 $312.47 $186.84 $53,379.22
Total de años: 16
  Usted invertirá: $5,991.71 en su casa en el año 16
$3,819.78 irá al INTERES
$2,171.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $311.38 $187.93 $53,191.29
194 $310.28 $189.03 $53,002.26
195 $309.18 $190.13 $52,812.13
196 $308.07 $191.24 $52,620.89
197 $306.96 $192.35 $52,428.54
198 $305.83 $193.48 $52,235.06
199 $304.70 $194.60 $52,040.46
200 $303.57 $195.74 $51,844.72
201 $302.43 $196.88 $51,647.84
202 $301.28 $198.03 $51,449.81
203 $300.12 $199.19 $51,250.62
204 $298.96 $200.35 $51,050.27
Total de años: 17
  Usted invertirá: $5,991.71 en su casa en el año 17
$3,662.77 irá al INTERES
$2,328.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $297.79 $201.52 $50,848.76
206 $296.62 $202.69 $50,646.07
207 $295.44 $203.87 $50,442.19
208 $294.25 $205.06 $50,237.13
209 $293.05 $206.26 $50,030.87
210 $291.85 $207.46 $49,823.41
211 $290.64 $208.67 $49,614.73
212 $289.42 $209.89 $49,404.84
213 $288.19 $211.11 $49,193.73
214 $286.96 $212.35 $48,981.38
215 $285.72 $213.58 $48,767.80
216 $284.48 $214.83 $48,552.97
Total de años: 18
  Usted invertirá: $5,991.71 en su casa en el año 18
$3,494.41 irá al INTERES
$2,497.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $283.23 $216.08 $48,336.88
218 $281.97 $217.34 $48,119.54
219 $280.70 $218.61 $47,900.93
220 $279.42 $219.89 $47,681.04
221 $278.14 $221.17 $47,459.87
222 $276.85 $222.46 $47,237.41
223 $275.55 $223.76 $47,013.65
224 $274.25 $225.06 $46,788.59
225 $272.93 $226.38 $46,562.21
226 $271.61 $227.70 $46,334.51
227 $270.28 $229.02 $46,105.49
228 $268.95 $230.36 $45,875.13
Total de años: 19
  Usted invertirá: $5,991.71 en su casa en el año 19
$3,313.88 irá al INTERES
$2,677.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $267.60 $231.70 $45,643.42
230 $266.25 $233.06 $45,410.37
231 $264.89 $234.42 $45,175.95
232 $263.53 $235.78 $44,940.17
233 $262.15 $237.16 $44,703.01
234 $260.77 $238.54 $44,464.47
235 $259.38 $239.93 $44,224.53
236 $257.98 $241.33 $43,983.20
237 $256.57 $242.74 $43,740.46
238 $255.15 $244.16 $43,496.30
239 $253.73 $245.58 $43,250.72
240 $252.30 $247.01 $43,003.71
Total de años: 20
  Usted invertirá: $5,991.71 en su casa en el año 20
$3,120.30 irá al INTERES
$2,871.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $250.85 $248.45 $42,755.25
242 $249.41 $249.90 $42,505.35
243 $247.95 $251.36 $42,253.99
244 $246.48 $252.83 $42,001.16
245 $245.01 $254.30 $41,746.86
246 $243.52 $255.79 $41,491.07
247 $242.03 $257.28 $41,233.79
248 $240.53 $258.78 $40,975.01
249 $239.02 $260.29 $40,714.73
250 $237.50 $261.81 $40,452.92
251 $235.98 $263.33 $40,189.58
252 $234.44 $264.87 $39,924.71
Total de años: 21
  Usted invertirá: $5,991.71 en su casa en el año 21
$2,912.72 irá al INTERES
$3,078.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $232.89 $266.42 $39,658.30
254 $231.34 $267.97 $39,390.33
255 $229.78 $269.53 $39,120.80
256 $228.20 $271.10 $38,849.69
257 $226.62 $272.69 $38,577.01
258 $225.03 $274.28 $38,302.73
259 $223.43 $275.88 $38,026.85
260 $221.82 $277.49 $37,749.37
261 $220.20 $279.10 $37,470.26
262 $218.58 $280.73 $37,189.53
263 $216.94 $282.37 $36,907.16
264 $215.29 $284.02 $36,623.14
Total de años: 22
  Usted invertirá: $5,991.71 en su casa en el año 22
$2,690.14 irá al INTERES
$3,301.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $213.63 $285.67 $36,337.46
266 $211.97 $287.34 $36,050.12
267 $210.29 $289.02 $35,761.11
268 $208.61 $290.70 $35,470.40
269 $206.91 $292.40 $35,178.00
270 $205.21 $294.10 $34,883.90
271 $203.49 $295.82 $34,588.08
272 $201.76 $297.55 $34,290.53
273 $200.03 $299.28 $33,991.25
274 $198.28 $301.03 $33,690.23
275 $196.53 $302.78 $33,387.44
276 $194.76 $304.55 $33,082.89
Total de años: 23
  Usted invertirá: $5,991.71 en su casa en el año 23
$2,451.47 irá al INTERES
$3,540.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $192.98 $306.33 $32,776.57
278 $191.20 $308.11 $32,468.45
279 $189.40 $309.91 $32,158.54
280 $187.59 $311.72 $31,846.83
281 $185.77 $313.54 $31,533.29
282 $183.94 $315.37 $31,217.92
283 $182.10 $317.20 $30,900.72
284 $180.25 $319.06 $30,581.66
285 $178.39 $320.92 $30,260.75
286 $176.52 $322.79 $29,937.96
287 $174.64 $324.67 $29,613.29
288 $172.74 $326.57 $29,286.72
Total de años: 24
  Usted invertirá: $5,991.71 en su casa en el año 24
$2,195.54 irá al INTERES
$3,796.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $170.84 $328.47 $28,958.25
290 $168.92 $330.39 $28,627.87
291 $167.00 $332.31 $28,295.55
292 $165.06 $334.25 $27,961.30
293 $163.11 $336.20 $27,625.10
294 $161.15 $338.16 $27,286.94
295 $159.17 $340.14 $26,946.80
296 $157.19 $342.12 $26,604.68
297 $155.19 $344.12 $26,260.56
298 $153.19 $346.12 $25,914.44
299 $151.17 $348.14 $25,566.30
300 $149.14 $350.17 $25,216.13
Total de años: 25
  Usted invertirá: $5,991.71 en su casa en el año 25
$1,921.12 irá al INTERES
$4,070.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $147.09 $352.22 $24,863.91
302 $145.04 $354.27 $24,509.64
303 $142.97 $356.34 $24,153.30
304 $140.89 $358.42 $23,794.89
305 $138.80 $360.51 $23,434.38
306 $136.70 $362.61 $23,071.77
307 $134.59 $364.72 $22,707.05
308 $132.46 $366.85 $22,340.20
309 $130.32 $368.99 $21,971.21
310 $128.17 $371.14 $21,600.06
311 $126.00 $373.31 $21,226.75
312 $123.82 $375.49 $20,851.27
Total de años: 26
  Usted invertirá: $5,991.71 en su casa en el año 26
$1,626.85 irá al INTERES
$4,364.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $121.63 $377.68 $20,473.59
314 $119.43 $379.88 $20,093.71
315 $117.21 $382.10 $19,711.61
316 $114.98 $384.33 $19,327.29
317 $112.74 $386.57 $18,940.72
318 $110.49 $388.82 $18,551.90
319 $108.22 $391.09 $18,160.81
320 $105.94 $393.37 $17,767.44
321 $103.64 $395.67 $17,371.77
322 $101.34 $397.97 $16,973.80
323 $99.01 $400.30 $16,573.50
324 $96.68 $402.63 $16,170.87
Total de años: 27
  Usted invertirá: $5,991.71 en su casa en el año 27
$1,311.32 irá al INTERES
$4,680.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $94.33 $404.98 $15,765.89
326 $91.97 $407.34 $15,358.55
327 $89.59 $409.72 $14,948.83
328 $87.20 $412.11 $14,536.72
329 $84.80 $414.51 $14,122.21
330 $82.38 $416.93 $13,705.28
331 $79.95 $419.36 $13,285.92
332 $77.50 $421.81 $12,864.11
333 $75.04 $424.27 $12,439.84
334 $72.57 $426.74 $12,013.10
335 $70.08 $429.23 $11,583.86
336 $67.57 $431.74 $11,152.13
Total de años: 28
  Usted invertirá: $5,991.71 en su casa en el año 28
$972.97 irá al INTERES
$5,018.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $65.05 $434.26 $10,717.87
338 $62.52 $436.79 $10,281.08
339 $59.97 $439.34 $9,841.75
340 $57.41 $441.90 $9,399.85
341 $54.83 $444.48 $8,955.37
342 $52.24 $447.07 $8,508.30
343 $49.63 $449.68 $8,058.62
344 $47.01 $452.30 $7,606.32
345 $44.37 $454.94 $7,151.38
346 $41.72 $457.59 $6,693.79
347 $39.05 $460.26 $6,233.53
348 $36.36 $462.95 $5,770.58
Total de años: 29
  Usted invertirá: $5,991.71 en su casa en el año 29
$610.17 irá al INTERES
$5,381.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $33.66 $465.65 $5,304.93
350 $30.95 $468.36 $4,836.57
351 $28.21 $471.10 $4,365.47
352 $25.47 $473.84 $3,891.63
353 $22.70 $476.61 $3,415.02
354 $19.92 $479.39 $2,935.63
355 $17.12 $482.19 $2,453.45
356 $14.31 $485.00 $1,968.45
357 $11.48 $487.83 $1,480.62
358 $8.64 $490.67 $989.95
359 $5.77 $493.53 $496.41
360 $2.90 $496.41 $0.00
Total de años: 30
  Usted invertirá: $5,991.71 en su casa en el año 30
$221.13 irá al INTERES
$5,770.58 irá al PRINCIPAL
 

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