Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,550.00
Precio a Financiar: $143,450.00
Pago Mensual: $954.38


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $836.79 $117.58 $143,332.42
2 $836.11 $118.27 $143,214.14
3 $835.42 $118.96 $143,095.18
4 $834.72 $119.65 $142,975.53
5 $834.02 $120.35 $142,855.18
6 $833.32 $121.05 $142,734.12
7 $832.62 $121.76 $142,612.36
8 $831.91 $122.47 $142,489.89
9 $831.19 $123.19 $142,366.71
10 $830.47 $123.90 $142,242.80
11 $829.75 $124.63 $142,118.17
12 $829.02 $125.35 $141,992.82
Total de años: 1
  Usted invertirá: $11,452.52 en su casa en el año 1
$9,995.34 irá al INTERES
$1,457.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $828.29 $126.08 $141,866.74
14 $827.56 $126.82 $141,739.92
15 $826.82 $127.56 $141,612.36
16 $826.07 $128.30 $141,484.05
17 $825.32 $129.05 $141,355.00
18 $824.57 $129.81 $141,225.19
19 $823.81 $130.56 $141,094.63
20 $823.05 $131.32 $140,963.31
21 $822.29 $132.09 $140,831.21
22 $821.52 $132.86 $140,698.35
23 $820.74 $133.64 $140,564.72
24 $819.96 $134.42 $140,430.30
Total de años: 2
  Usted invertirá: $11,452.52 en su casa en el año 2
$9,890.00 irá al INTERES
$1,562.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $819.18 $135.20 $140,295.10
26 $818.39 $135.99 $140,159.11
27 $817.59 $136.78 $140,022.33
28 $816.80 $137.58 $139,884.75
29 $815.99 $138.38 $139,746.37
30 $815.19 $139.19 $139,607.18
31 $814.38 $140.00 $139,467.18
32 $813.56 $140.82 $139,326.36
33 $812.74 $141.64 $139,184.72
34 $811.91 $142.47 $139,042.26
35 $811.08 $143.30 $138,898.96
36 $810.24 $144.13 $138,754.83
Total de años: 3
  Usted invertirá: $11,452.52 en su casa en el año 3
$9,777.04 irá al INTERES
$1,675.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $809.40 $144.97 $138,609.86
38 $808.56 $145.82 $138,464.04
39 $807.71 $146.67 $138,317.37
40 $806.85 $147.53 $138,169.84
41 $805.99 $148.39 $138,021.46
42 $805.13 $149.25 $137,872.20
43 $804.25 $150.12 $137,722.08
44 $803.38 $151.00 $137,571.09
45 $802.50 $151.88 $137,419.21
46 $801.61 $152.76 $137,266.44
47 $800.72 $153.66 $137,112.79
48 $799.82 $154.55 $136,958.24
Total de años: 4
  Usted invertirá: $11,452.52 en su casa en el año 4
$9,655.92 irá al INTERES
$1,796.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $798.92 $155.45 $136,802.78
50 $798.02 $156.36 $136,646.42
51 $797.10 $157.27 $136,489.15
52 $796.19 $158.19 $136,330.96
53 $795.26 $159.11 $136,171.85
54 $794.34 $160.04 $136,011.81
55 $793.40 $160.97 $135,850.83
56 $792.46 $161.91 $135,688.92
57 $791.52 $162.86 $135,526.06
58 $790.57 $163.81 $135,362.25
59 $789.61 $164.76 $135,197.49
60 $788.65 $165.72 $135,031.77
Total de años: 5
  Usted invertirá: $11,452.52 en su casa en el año 5
$9,526.05 irá al INTERES
$1,926.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $787.69 $166.69 $134,865.07
62 $786.71 $167.66 $134,697.41
63 $785.73 $168.64 $134,528.77
64 $784.75 $169.63 $134,359.14
65 $783.76 $170.61 $134,188.53
66 $782.77 $171.61 $134,016.92
67 $781.77 $172.61 $133,844.31
68 $780.76 $173.62 $133,670.69
69 $779.75 $174.63 $133,496.06
70 $778.73 $175.65 $133,320.41
71 $777.70 $176.67 $133,143.74
72 $776.67 $177.70 $132,966.03
Total de años: 6
  Usted invertirá: $11,452.52 en su casa en el año 6
$9,386.78 irá al INTERES
$2,065.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $775.64 $178.74 $132,787.29
74 $774.59 $179.78 $132,607.51
75 $773.54 $180.83 $132,426.67
76 $772.49 $181.89 $132,244.79
77 $771.43 $182.95 $132,061.84
78 $770.36 $184.02 $131,877.82
79 $769.29 $185.09 $131,692.73
80 $768.21 $186.17 $131,506.56
81 $767.12 $187.25 $131,319.31
82 $766.03 $188.35 $131,130.96
83 $764.93 $189.45 $130,941.52
84 $763.83 $190.55 $130,750.97
Total de años: 7
  Usted invertirá: $11,452.52 en su casa en el año 7
$9,237.45 irá al INTERES
$2,215.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $762.71 $191.66 $130,559.30
86 $761.60 $192.78 $130,366.52
87 $760.47 $193.91 $130,172.62
88 $759.34 $195.04 $129,977.58
89 $758.20 $196.17 $129,781.41
90 $757.06 $197.32 $129,584.09
91 $755.91 $198.47 $129,385.62
92 $754.75 $199.63 $129,185.99
93 $753.58 $200.79 $128,985.20
94 $752.41 $201.96 $128,783.24
95 $751.24 $203.14 $128,580.10
96 $750.05 $204.33 $128,375.77
Total de años: 8
  Usted invertirá: $11,452.52 en su casa en el año 8
$9,077.32 irá al INTERES
$2,375.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $748.86 $205.52 $128,170.25
98 $747.66 $206.72 $127,963.54
99 $746.45 $207.92 $127,755.62
100 $745.24 $209.14 $127,546.48
101 $744.02 $210.36 $127,336.12
102 $742.79 $211.58 $127,124.54
103 $741.56 $212.82 $126,911.73
104 $740.32 $214.06 $126,697.67
105 $739.07 $215.31 $126,482.36
106 $737.81 $216.56 $126,265.80
107 $736.55 $217.83 $126,047.97
108 $735.28 $219.10 $125,828.88
Total de años: 9
  Usted invertirá: $11,452.52 en su casa en el año 9
$8,905.62 irá al INTERES
$2,546.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $734.00 $220.37 $125,608.50
110 $732.72 $221.66 $125,386.84
111 $731.42 $222.95 $125,163.89
112 $730.12 $224.25 $124,939.63
113 $728.81 $225.56 $124,714.07
114 $727.50 $226.88 $124,487.19
115 $726.18 $228.20 $124,258.99
116 $724.84 $229.53 $124,029.46
117 $723.51 $230.87 $123,798.59
118 $722.16 $232.22 $123,566.37
119 $720.80 $233.57 $123,332.80
120 $719.44 $234.94 $123,097.86
Total de años: 10
  Usted invertirá: $11,452.52 en su casa en el año 10
$8,721.51 irá al INTERES
$2,731.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $718.07 $236.31 $122,861.56
122 $716.69 $237.68 $122,623.87
123 $715.31 $239.07 $122,384.80
124 $713.91 $240.47 $122,144.34
125 $712.51 $241.87 $121,902.47
126 $711.10 $243.28 $121,659.19
127 $709.68 $244.70 $121,414.49
128 $708.25 $246.13 $121,168.37
129 $706.82 $247.56 $120,920.81
130 $705.37 $249.01 $120,671.80
131 $703.92 $250.46 $120,421.35
132 $702.46 $251.92 $120,169.43
Total de años: 11
  Usted invertirá: $11,452.52 en su casa en el año 11
$8,524.08 irá al INTERES
$2,928.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $700.99 $253.39 $119,916.04
134 $699.51 $254.87 $119,661.17
135 $698.02 $256.35 $119,404.82
136 $696.53 $257.85 $119,146.97
137 $695.02 $259.35 $118,887.62
138 $693.51 $260.87 $118,626.75
139 $691.99 $262.39 $118,364.37
140 $690.46 $263.92 $118,100.45
141 $688.92 $265.46 $117,834.99
142 $687.37 $267.01 $117,567.99
143 $685.81 $268.56 $117,299.42
144 $684.25 $270.13 $117,029.29
Total de años: 12
  Usted invertirá: $11,452.52 en su casa en el año 12
$8,312.38 irá al INTERES
$3,140.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $682.67 $271.71 $116,757.59
146 $681.09 $273.29 $116,484.30
147 $679.49 $274.88 $116,209.41
148 $677.89 $276.49 $115,932.92
149 $676.28 $278.10 $115,654.82
150 $674.65 $279.72 $115,375.10
151 $673.02 $281.36 $115,093.75
152 $671.38 $283.00 $114,810.75
153 $669.73 $284.65 $114,526.10
154 $668.07 $286.31 $114,239.79
155 $666.40 $287.98 $113,951.82
156 $664.72 $289.66 $113,662.16
Total de años: 13
  Usted invertirá: $11,452.52 en su casa en el año 13
$8,085.38 irá al INTERES
$3,367.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $663.03 $291.35 $113,370.81
158 $661.33 $293.05 $113,077.77
159 $659.62 $294.76 $112,783.01
160 $657.90 $296.48 $112,486.53
161 $656.17 $298.20 $112,188.33
162 $654.43 $299.94 $111,888.38
163 $652.68 $301.69 $111,586.69
164 $650.92 $303.45 $111,283.24
165 $649.15 $305.22 $110,978.01
166 $647.37 $307.00 $110,671.01
167 $645.58 $308.80 $110,362.21
168 $643.78 $310.60 $110,051.61
Total de años: 14
  Usted invertirá: $11,452.52 en su casa en el año 14
$7,841.97 irá al INTERES
$3,610.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $641.97 $312.41 $109,739.21
170 $640.15 $314.23 $109,424.97
171 $638.31 $316.06 $109,108.91
172 $636.47 $317.91 $108,791.00
173 $634.61 $319.76 $108,471.24
174 $632.75 $321.63 $108,149.61
175 $630.87 $323.50 $107,826.11
176 $628.99 $325.39 $107,500.72
177 $627.09 $327.29 $107,173.43
178 $625.18 $329.20 $106,844.23
179 $623.26 $331.12 $106,513.11
180 $621.33 $333.05 $106,180.06
Total de años: 15
  Usted invertirá: $11,452.52 en su casa en el año 15
$7,580.97 irá al INTERES
$3,871.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $619.38 $334.99 $105,845.07
182 $617.43 $336.95 $105,508.12
183 $615.46 $338.91 $105,169.21
184 $613.49 $340.89 $104,828.32
185 $611.50 $342.88 $104,485.44
186 $609.50 $344.88 $104,140.57
187 $607.49 $346.89 $103,793.68
188 $605.46 $348.91 $103,444.76
189 $603.43 $350.95 $103,093.81
190 $601.38 $353.00 $102,740.82
191 $599.32 $355.05 $102,385.76
192 $597.25 $357.13 $102,028.64
Total de años: 16
  Usted invertirá: $11,452.52 en su casa en el año 16
$7,301.09 irá al INTERES
$4,151.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $595.17 $359.21 $101,669.43
194 $593.07 $361.30 $101,308.12
195 $590.96 $363.41 $100,944.71
196 $588.84 $365.53 $100,579.18
197 $586.71 $367.66 $100,211.51
198 $584.57 $369.81 $99,841.71
199 $582.41 $371.97 $99,469.74
200 $580.24 $374.14 $99,095.60
201 $578.06 $376.32 $98,719.28
202 $575.86 $378.51 $98,340.77
203 $573.65 $380.72 $97,960.05
204 $571.43 $382.94 $97,577.10
Total de años: 17
  Usted invertirá: $11,452.52 en su casa en el año 17
$7,000.98 irá al INTERES
$4,451.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $569.20 $385.18 $97,191.93
206 $566.95 $387.42 $96,804.50
207 $564.69 $389.68 $96,414.82
208 $562.42 $391.96 $96,022.86
209 $560.13 $394.24 $95,628.62
210 $557.83 $396.54 $95,232.08
211 $555.52 $398.86 $94,833.22
212 $553.19 $401.18 $94,432.04
213 $550.85 $403.52 $94,028.52
214 $548.50 $405.88 $93,622.64
215 $546.13 $408.24 $93,214.40
216 $543.75 $410.63 $92,803.77
Total de años: 18
  Usted invertirá: $11,452.52 en su casa en el año 18
$6,679.18 irá al INTERES
$4,773.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $541.36 $413.02 $92,390.75
218 $538.95 $415.43 $91,975.32
219 $536.52 $417.85 $91,557.47
220 $534.09 $420.29 $91,137.17
221 $531.63 $422.74 $90,714.43
222 $529.17 $425.21 $90,289.22
223 $526.69 $427.69 $89,861.53
224 $524.19 $430.18 $89,431.35
225 $521.68 $432.69 $88,998.66
226 $519.16 $435.22 $88,563.44
227 $516.62 $437.76 $88,125.68
228 $514.07 $440.31 $87,685.37
Total de años: 19
  Usted invertirá: $11,452.52 en su casa en el año 19
$6,334.12 irá al INTERES
$5,118.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $511.50 $442.88 $87,242.49
230 $508.91 $445.46 $86,797.03
231 $506.32 $448.06 $86,348.97
232 $503.70 $450.67 $85,898.30
233 $501.07 $453.30 $85,444.99
234 $498.43 $455.95 $84,989.05
235 $495.77 $458.61 $84,530.44
236 $493.09 $461.28 $84,069.16
237 $490.40 $463.97 $83,605.18
238 $487.70 $466.68 $83,138.50
239 $484.97 $469.40 $82,669.10
240 $482.24 $472.14 $82,196.96
Total de años: 20
  Usted invertirá: $11,452.52 en su casa en el año 20
$5,964.11 irá al INTERES
$5,488.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $479.48 $474.89 $81,722.07
242 $476.71 $477.66 $81,244.40
243 $473.93 $480.45 $80,763.95
244 $471.12 $483.25 $80,280.70
245 $468.30 $486.07 $79,794.63
246 $465.47 $488.91 $79,305.72
247 $462.62 $491.76 $78,813.96
248 $459.75 $494.63 $78,319.33
249 $456.86 $497.51 $77,821.82
250 $453.96 $500.42 $77,321.40
251 $451.04 $503.33 $76,818.07
252 $448.11 $506.27 $76,311.80
Total de años: 21
  Usted invertirá: $11,452.52 en su casa en el año 21
$5,567.35 irá al INTERES
$5,885.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $445.15 $509.22 $75,802.57
254 $442.18 $512.19 $75,290.38
255 $439.19 $515.18 $74,775.19
256 $436.19 $518.19 $74,257.01
257 $433.17 $521.21 $73,735.80
258 $430.13 $524.25 $73,211.55
259 $427.07 $527.31 $72,684.24
260 $423.99 $530.39 $72,153.85
261 $420.90 $533.48 $71,620.37
262 $417.79 $536.59 $71,083.78
263 $414.66 $539.72 $70,544.06
264 $411.51 $542.87 $70,001.19
Total de años: 22
  Usted invertirá: $11,452.52 en su casa en el año 22
$5,141.91 irá al INTERES
$6,310.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $408.34 $546.04 $69,455.15
266 $405.16 $549.22 $68,905.93
267 $401.95 $552.43 $68,353.51
268 $398.73 $555.65 $67,797.86
269 $395.49 $558.89 $67,238.97
270 $392.23 $562.15 $66,676.82
271 $388.95 $565.43 $66,111.39
272 $385.65 $568.73 $65,542.67
273 $382.33 $572.04 $64,970.62
274 $379.00 $575.38 $64,395.24
275 $375.64 $578.74 $63,816.50
276 $372.26 $582.11 $63,234.39
Total de años: 23
  Usted invertirá: $11,452.52 en su casa en el año 23
$4,685.72 irá al INTERES
$6,766.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $368.87 $585.51 $62,648.88
278 $365.45 $588.92 $62,059.96
279 $362.02 $592.36 $61,467.60
280 $358.56 $595.82 $60,871.78
281 $355.09 $599.29 $60,272.49
282 $351.59 $602.79 $59,669.70
283 $348.07 $606.30 $59,063.40
284 $344.54 $609.84 $58,453.56
285 $340.98 $613.40 $57,840.16
286 $337.40 $616.98 $57,223.19
287 $333.80 $620.57 $56,602.61
288 $330.18 $624.19 $55,978.42
Total de años: 24
  Usted invertirá: $11,452.52 en su casa en el año 24
$4,196.55 irá al INTERES
$7,255.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $326.54 $627.84 $55,350.58
290 $322.88 $631.50 $54,719.09
291 $319.19 $635.18 $54,083.90
292 $315.49 $638.89 $53,445.02
293 $311.76 $642.61 $52,802.40
294 $308.01 $646.36 $52,156.04
295 $304.24 $650.13 $51,505.91
296 $300.45 $653.93 $50,851.98
297 $296.64 $657.74 $50,194.24
298 $292.80 $661.58 $49,532.67
299 $288.94 $665.44 $48,867.23
300 $285.06 $669.32 $48,197.91
Total de años: 25
  Usted invertirá: $11,452.52 en su casa en el año 25
$3,672.01 irá al INTERES
$7,780.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $281.15 $673.22 $47,524.69
302 $277.23 $677.15 $46,847.54
303 $273.28 $681.10 $46,166.44
304 $269.30 $685.07 $45,481.37
305 $265.31 $689.07 $44,792.30
306 $261.29 $693.09 $44,099.21
307 $257.25 $697.13 $43,402.08
308 $253.18 $701.20 $42,700.88
309 $249.09 $705.29 $41,995.60
310 $244.97 $709.40 $41,286.19
311 $240.84 $713.54 $40,572.65
312 $236.67 $717.70 $39,854.95
Total de años: 26
  Usted invertirá: $11,452.52 en su casa en el año 26
$3,109.56 irá al INTERES
$8,342.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $232.49 $721.89 $39,133.06
314 $228.28 $726.10 $38,406.96
315 $224.04 $730.34 $37,676.63
316 $219.78 $734.60 $36,942.03
317 $215.50 $738.88 $36,203.15
318 $211.19 $743.19 $35,459.96
319 $206.85 $747.53 $34,712.43
320 $202.49 $751.89 $33,960.54
321 $198.10 $756.27 $33,204.27
322 $193.69 $760.68 $32,443.59
323 $189.25 $765.12 $31,678.46
324 $184.79 $769.59 $30,908.88
Total de años: 27
  Usted invertirá: $11,452.52 en su casa en el año 27
$2,506.44 irá al INTERES
$8,946.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $180.30 $774.07 $30,134.80
326 $175.79 $778.59 $29,356.21
327 $171.24 $783.13 $28,573.08
328 $166.68 $787.70 $27,785.38
329 $162.08 $792.30 $26,993.09
330 $157.46 $796.92 $26,196.17
331 $152.81 $801.57 $25,394.60
332 $148.14 $806.24 $24,588.36
333 $143.43 $810.94 $23,777.42
334 $138.70 $815.67 $22,961.74
335 $133.94 $820.43 $22,141.31
336 $129.16 $825.22 $21,316.09
Total de años: 28
  Usted invertirá: $11,452.52 en su casa en el año 28
$1,859.73 irá al INTERES
$9,592.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $124.34 $830.03 $20,486.06
338 $119.50 $834.87 $19,651.19
339 $114.63 $839.74 $18,811.44
340 $109.73 $844.64 $17,966.80
341 $104.81 $849.57 $17,117.23
342 $99.85 $854.53 $16,262.70
343 $94.87 $859.51 $15,403.19
344 $89.85 $864.52 $14,538.67
345 $84.81 $869.57 $13,669.10
346 $79.74 $874.64 $12,794.46
347 $74.63 $879.74 $11,914.72
348 $69.50 $884.87 $11,029.84
Total de años: 29
  Usted invertirá: $11,452.52 en su casa en el año 29
$1,166.27 irá al INTERES
$10,286.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $64.34 $890.04 $10,139.81
350 $59.15 $895.23 $9,244.58
351 $53.93 $900.45 $8,344.13
352 $48.67 $905.70 $7,438.43
353 $43.39 $910.99 $6,527.44
354 $38.08 $916.30 $5,611.14
355 $32.73 $921.64 $4,689.50
356 $27.36 $927.02 $3,762.48
357 $21.95 $932.43 $2,830.05
358 $16.51 $937.87 $1,892.18
359 $11.04 $943.34 $948.84
360 $5.53 $948.84 $0.00
Total de años: 30
  Usted invertirá: $11,452.52 en su casa en el año 30
$422.67 irá al INTERES
$11,029.84 irá al PRINCIPAL
 

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