Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $4,300.00
Precio a Financiar: $81,700.00
Pago Mensual: $543.55


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $476.58 $66.97 $81,633.03
2 $476.19 $67.36 $81,565.67
3 $475.80 $67.75 $81,497.92
4 $475.40 $68.15 $81,429.77
5 $475.01 $68.55 $81,361.23
6 $474.61 $68.94 $81,292.28
7 $474.20 $69.35 $81,222.93
8 $473.80 $69.75 $81,153.18
9 $473.39 $70.16 $81,083.02
10 $472.98 $70.57 $81,012.46
11 $472.57 $70.98 $80,941.48
12 $472.16 $71.39 $80,870.08
Total de años: 1
  Usted invertirá: $6,522.63 en su casa en el año 1
$5,692.71 irá al INTERES
$829.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $471.74 $71.81 $80,798.27
14 $471.32 $72.23 $80,726.04
15 $470.90 $72.65 $80,653.39
16 $470.48 $73.07 $80,580.32
17 $470.05 $73.50 $80,506.82
18 $469.62 $73.93 $80,432.89
19 $469.19 $74.36 $80,358.53
20 $468.76 $74.79 $80,283.74
21 $468.32 $75.23 $80,208.51
22 $467.88 $75.67 $80,132.84
23 $467.44 $76.11 $80,056.73
24 $467.00 $76.55 $79,980.17
Total de años: 2
  Usted invertirá: $6,522.63 en su casa en el año 2
$5,632.71 irá al INTERES
$889.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $466.55 $77.00 $79,903.17
26 $466.10 $77.45 $79,825.72
27 $465.65 $77.90 $79,747.82
28 $465.20 $78.36 $79,669.46
29 $464.74 $78.81 $79,590.65
30 $464.28 $79.27 $79,511.37
31 $463.82 $79.74 $79,431.64
32 $463.35 $80.20 $79,351.44
33 $462.88 $80.67 $79,270.77
34 $462.41 $81.14 $79,189.63
35 $461.94 $81.61 $79,108.02
36 $461.46 $82.09 $79,025.93
Total de años: 3
  Usted invertirá: $6,522.63 en su casa en el año 3
$5,568.38 irá al INTERES
$954.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $460.98 $82.57 $78,943.36
38 $460.50 $83.05 $78,860.31
39 $460.02 $83.53 $78,776.78
40 $459.53 $84.02 $78,692.76
41 $459.04 $84.51 $78,608.25
42 $458.55 $85.00 $78,523.24
43 $458.05 $85.50 $78,437.74
44 $457.55 $86.00 $78,351.74
45 $457.05 $86.50 $78,265.24
46 $456.55 $87.00 $78,178.24
47 $456.04 $87.51 $78,090.73
48 $455.53 $88.02 $78,002.70
Total de años: 4
  Usted invertirá: $6,522.63 en su casa en el año 4
$5,499.40 irá al INTERES
$1,023.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $455.02 $88.54 $77,914.17
50 $454.50 $89.05 $77,825.11
51 $453.98 $89.57 $77,735.54
52 $453.46 $90.09 $77,645.45
53 $452.93 $90.62 $77,554.83
54 $452.40 $91.15 $77,463.68
55 $451.87 $91.68 $77,372.00
56 $451.34 $92.22 $77,279.78
57 $450.80 $92.75 $77,187.03
58 $450.26 $93.29 $77,093.73
59 $449.71 $93.84 $76,999.89
60 $449.17 $94.39 $76,905.51
Total de años: 5
  Usted invertirá: $6,522.63 en su casa en el año 5
$5,425.43 irá al INTERES
$1,097.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $448.62 $94.94 $76,810.57
62 $448.06 $95.49 $76,715.08
63 $447.50 $96.05 $76,619.03
64 $446.94 $96.61 $76,522.43
65 $446.38 $97.17 $76,425.26
66 $445.81 $97.74 $76,327.52
67 $445.24 $98.31 $76,229.21
68 $444.67 $98.88 $76,130.33
69 $444.09 $99.46 $76,030.87
70 $443.51 $100.04 $75,930.83
71 $442.93 $100.62 $75,830.21
72 $442.34 $101.21 $75,729.00
Total de años: 6
  Usted invertirá: $6,522.63 en su casa en el año 6
$5,346.11 irá al INTERES
$1,176.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $441.75 $101.80 $75,627.20
74 $441.16 $102.39 $75,524.81
75 $440.56 $102.99 $75,421.81
76 $439.96 $103.59 $75,318.22
77 $439.36 $104.20 $75,214.03
78 $438.75 $104.80 $75,109.22
79 $438.14 $105.42 $75,003.81
80 $437.52 $106.03 $74,897.78
81 $436.90 $106.65 $74,791.13
82 $436.28 $107.27 $74,683.86
83 $435.66 $107.90 $74,575.96
84 $435.03 $108.53 $74,467.44
Total de años: 7
  Usted invertirá: $6,522.63 en su casa en el año 7
$5,261.06 irá al INTERES
$1,261.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $434.39 $109.16 $74,358.28
86 $433.76 $109.80 $74,248.48
87 $433.12 $110.44 $74,138.05
88 $432.47 $111.08 $74,026.97
89 $431.82 $111.73 $73,915.24
90 $431.17 $112.38 $73,802.86
91 $430.52 $113.04 $73,689.82
92 $429.86 $113.69 $73,576.13
93 $429.19 $114.36 $73,461.77
94 $428.53 $115.03 $73,346.75
95 $427.86 $115.70 $73,231.05
96 $427.18 $116.37 $73,114.68
Total de años: 8
  Usted invertirá: $6,522.63 en su casa en el año 8
$5,169.87 irá al INTERES
$1,352.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $426.50 $117.05 $72,997.63
98 $425.82 $117.73 $72,879.90
99 $425.13 $118.42 $72,761.48
100 $424.44 $119.11 $72,642.37
101 $423.75 $119.81 $72,522.56
102 $423.05 $120.50 $72,402.06
103 $422.35 $121.21 $72,280.85
104 $421.64 $121.91 $72,158.94
105 $420.93 $122.63 $72,036.31
106 $420.21 $123.34 $71,912.97
107 $419.49 $124.06 $71,788.91
108 $418.77 $124.78 $71,664.13
Total de años: 9
  Usted invertirá: $6,522.63 en su casa en el año 9
$5,072.08 irá al INTERES
$1,450.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $418.04 $125.51 $71,538.62
110 $417.31 $126.24 $71,412.37
111 $416.57 $126.98 $71,285.39
112 $415.83 $127.72 $71,157.67
113 $415.09 $128.47 $71,029.21
114 $414.34 $129.22 $70,899.99
115 $413.58 $129.97 $70,770.02
116 $412.83 $130.73 $70,639.30
117 $412.06 $131.49 $70,507.81
118 $411.30 $132.26 $70,375.55
119 $410.52 $133.03 $70,242.52
120 $409.75 $133.80 $70,108.72
Total de años: 10
  Usted invertirá: $6,522.63 en su casa en el año 10
$4,967.22 irá al INTERES
$1,555.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $408.97 $134.58 $69,974.13
122 $408.18 $135.37 $69,838.76
123 $407.39 $136.16 $69,702.60
124 $406.60 $136.95 $69,565.65
125 $405.80 $137.75 $69,427.90
126 $405.00 $138.56 $69,289.34
127 $404.19 $139.36 $69,149.98
128 $403.37 $140.18 $69,009.80
129 $402.56 $140.99 $68,868.80
130 $401.73 $141.82 $68,726.99
131 $400.91 $142.64 $68,584.34
132 $400.08 $143.48 $68,440.87
Total de años: 11
  Usted invertirá: $6,522.63 en su casa en el año 11
$4,854.77 irá al INTERES
$1,667.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $399.24 $144.31 $68,296.55
134 $398.40 $145.16 $68,151.40
135 $397.55 $146.00 $68,005.39
136 $396.70 $146.85 $67,858.54
137 $395.84 $147.71 $67,710.83
138 $394.98 $148.57 $67,562.26
139 $394.11 $149.44 $67,412.82
140 $393.24 $150.31 $67,262.51
141 $392.36 $151.19 $67,111.32
142 $391.48 $152.07 $66,959.25
143 $390.60 $152.96 $66,806.29
144 $389.70 $153.85 $66,652.45
Total de años: 12
  Usted invertirá: $6,522.63 en su casa en el año 12
$4,734.21 irá al INTERES
$1,788.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $388.81 $154.75 $66,497.70
146 $387.90 $155.65 $66,342.05
147 $387.00 $156.56 $66,185.49
148 $386.08 $157.47 $66,028.02
149 $385.16 $158.39 $65,869.63
150 $384.24 $159.31 $65,710.32
151 $383.31 $160.24 $65,550.08
152 $382.38 $161.18 $65,388.90
153 $381.44 $162.12 $65,226.79
154 $380.49 $163.06 $65,063.72
155 $379.54 $164.01 $64,899.71
156 $378.58 $164.97 $64,734.74
Total de años: 13
  Usted invertirá: $6,522.63 en su casa en el año 13
$4,604.92 irá al INTERES
$1,917.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $377.62 $165.93 $64,568.81
158 $376.65 $166.90 $64,401.91
159 $375.68 $167.87 $64,234.03
160 $374.70 $168.85 $64,065.18
161 $373.71 $169.84 $63,895.34
162 $372.72 $170.83 $63,724.51
163 $371.73 $171.83 $63,552.68
164 $370.72 $172.83 $63,379.86
165 $369.72 $173.84 $63,206.02
166 $368.70 $174.85 $63,031.17
167 $367.68 $175.87 $62,855.30
168 $366.66 $176.90 $62,678.40
Total de años: 14
  Usted invertirá: $6,522.63 en su casa en el año 14
$4,466.29 irá al INTERES
$2,056.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $365.62 $177.93 $62,500.47
170 $364.59 $178.97 $62,321.51
171 $363.54 $180.01 $62,141.50
172 $362.49 $181.06 $61,960.44
173 $361.44 $182.12 $61,778.32
174 $360.37 $183.18 $61,595.14
175 $359.31 $184.25 $61,410.90
176 $358.23 $185.32 $61,225.58
177 $357.15 $186.40 $61,039.17
178 $356.06 $187.49 $60,851.68
179 $354.97 $188.58 $60,663.10
180 $353.87 $189.68 $60,473.41
Total de años: 15
  Usted invertirá: $6,522.63 en su casa en el año 15
$4,317.64 irá al INTERES
$2,204.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $352.76 $190.79 $60,282.62
182 $351.65 $191.90 $60,090.72
183 $350.53 $193.02 $59,897.70
184 $349.40 $194.15 $59,703.55
185 $348.27 $195.28 $59,508.27
186 $347.13 $196.42 $59,311.85
187 $345.99 $197.57 $59,114.28
188 $344.83 $198.72 $58,915.56
189 $343.67 $199.88 $58,715.68
190 $342.51 $201.04 $58,514.64
191 $341.34 $202.22 $58,312.42
192 $340.16 $203.40 $58,109.03
Total de años: 16
  Usted invertirá: $6,522.63 en su casa en el año 16
$4,158.24 irá al INTERES
$2,364.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $338.97 $204.58 $57,904.44
194 $337.78 $205.78 $57,698.67
195 $336.58 $206.98 $57,491.69
196 $335.37 $208.18 $57,283.51
197 $334.15 $209.40 $57,074.11
198 $332.93 $210.62 $56,863.49
199 $331.70 $211.85 $56,651.64
200 $330.47 $213.08 $56,438.55
201 $329.22 $214.33 $56,224.23
202 $327.97 $215.58 $56,008.65
203 $326.72 $216.84 $55,791.82
204 $325.45 $218.10 $55,573.72
Total de años: 17
  Usted invertirá: $6,522.63 en su casa en el año 17
$3,987.32 irá al INTERES
$2,535.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $324.18 $219.37 $55,354.34
206 $322.90 $220.65 $55,133.69
207 $321.61 $221.94 $54,911.75
208 $320.32 $223.23 $54,688.52
209 $319.02 $224.54 $54,463.98
210 $317.71 $225.85 $54,238.14
211 $316.39 $227.16 $54,010.97
212 $315.06 $228.49 $53,782.49
213 $313.73 $229.82 $53,552.67
214 $312.39 $231.16 $53,321.50
215 $311.04 $232.51 $53,088.99
216 $309.69 $233.87 $52,855.13
Total de años: 18
  Usted invertirá: $6,522.63 en su casa en el año 18
$3,804.04 irá al INTERES
$2,718.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $308.32 $235.23 $52,619.90
218 $306.95 $236.60 $52,383.29
219 $305.57 $237.98 $52,145.31
220 $304.18 $239.37 $51,905.94
221 $302.78 $240.77 $51,665.17
222 $301.38 $242.17 $51,423.00
223 $299.97 $243.58 $51,179.42
224 $298.55 $245.01 $50,934.41
225 $297.12 $246.43 $50,687.98
226 $295.68 $247.87 $50,440.10
227 $294.23 $249.32 $50,190.79
228 $292.78 $250.77 $49,940.01
Total de años: 19
  Usted invertirá: $6,522.63 en su casa en el año 19
$3,607.51 irá al INTERES
$2,915.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $291.32 $252.24 $49,687.78
230 $289.85 $253.71 $49,434.07
231 $288.37 $255.19 $49,178.88
232 $286.88 $256.68 $48,922.21
233 $285.38 $258.17 $48,664.04
234 $283.87 $259.68 $48,404.36
235 $282.36 $261.19 $48,143.16
236 $280.84 $262.72 $47,880.45
237 $279.30 $264.25 $47,616.20
238 $277.76 $265.79 $47,350.41
239 $276.21 $267.34 $47,083.06
240 $274.65 $268.90 $46,814.16
Total de años: 20
  Usted invertirá: $6,522.63 en su casa en el año 20
$3,396.78 irá al INTERES
$3,125.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $273.08 $270.47 $46,543.69
242 $271.50 $272.05 $46,271.65
243 $269.92 $273.63 $45,998.01
244 $268.32 $275.23 $45,722.78
245 $266.72 $276.84 $45,445.95
246 $265.10 $278.45 $45,167.50
247 $263.48 $280.08 $44,887.42
248 $261.84 $281.71 $44,605.71
249 $260.20 $283.35 $44,322.36
250 $258.55 $285.01 $44,037.35
251 $256.88 $286.67 $43,750.69
252 $255.21 $288.34 $43,462.35
Total de años: 21
  Usted invertirá: $6,522.63 en su casa en el año 21
$3,170.81 irá al INTERES
$3,351.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $253.53 $290.02 $43,172.33
254 $251.84 $291.71 $42,880.61
255 $250.14 $293.42 $42,587.20
256 $248.43 $295.13 $42,292.07
257 $246.70 $296.85 $41,995.22
258 $244.97 $298.58 $41,696.64
259 $243.23 $300.32 $41,396.32
260 $241.48 $302.07 $41,094.25
261 $239.72 $303.84 $40,790.41
262 $237.94 $305.61 $40,484.80
263 $236.16 $307.39 $40,177.41
264 $234.37 $309.18 $39,868.23
Total de años: 22
  Usted invertirá: $6,522.63 en su casa en el año 22
$2,928.51 irá al INTERES
$3,594.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $232.56 $310.99 $39,557.24
266 $230.75 $312.80 $39,244.44
267 $228.93 $314.63 $38,929.81
268 $227.09 $316.46 $38,613.35
269 $225.24 $318.31 $38,295.04
270 $223.39 $320.16 $37,974.88
271 $221.52 $322.03 $37,652.85
272 $219.64 $323.91 $37,328.94
273 $217.75 $325.80 $37,003.14
274 $215.85 $327.70 $36,675.44
275 $213.94 $329.61 $36,345.82
276 $212.02 $331.53 $36,014.29
Total de años: 23
  Usted invertirá: $6,522.63 en su casa en el año 23
$2,668.69 irá al INTERES
$3,853.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $210.08 $333.47 $35,680.82
278 $208.14 $335.41 $35,345.41
279 $206.18 $337.37 $35,008.04
280 $204.21 $339.34 $34,668.70
281 $202.23 $341.32 $34,327.38
282 $200.24 $343.31 $33,984.07
283 $198.24 $345.31 $33,638.76
284 $196.23 $347.33 $33,291.43
285 $194.20 $349.35 $32,942.08
286 $192.16 $351.39 $32,590.69
287 $190.11 $353.44 $32,237.25
288 $188.05 $355.50 $31,881.75
Total de años: 24
  Usted invertirá: $6,522.63 en su casa en el año 24
$2,390.09 irá al INTERES
$4,132.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $185.98 $357.58 $31,524.17
290 $183.89 $359.66 $31,164.51
291 $181.79 $361.76 $30,802.75
292 $179.68 $363.87 $30,438.88
293 $177.56 $365.99 $30,072.89
294 $175.43 $368.13 $29,704.76
295 $173.28 $370.27 $29,334.49
296 $171.12 $372.43 $28,962.06
297 $168.95 $374.61 $28,587.45
298 $166.76 $376.79 $28,210.66
299 $164.56 $378.99 $27,831.67
300 $162.35 $381.20 $27,450.47
Total de años: 25
  Usted invertirá: $6,522.63 en su casa en el año 25
$2,091.34 irá al INTERES
$4,431.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $160.13 $383.42 $27,067.04
302 $157.89 $385.66 $26,681.38
303 $155.64 $387.91 $26,293.47
304 $153.38 $390.17 $25,903.30
305 $151.10 $392.45 $25,510.85
306 $148.81 $394.74 $25,116.11
307 $146.51 $397.04 $24,719.07
308 $144.19 $399.36 $24,319.71
309 $141.86 $401.69 $23,918.02
310 $139.52 $404.03 $23,513.99
311 $137.16 $406.39 $23,107.60
312 $134.79 $408.76 $22,698.85
Total de años: 26
  Usted invertirá: $6,522.63 en su casa en el año 26
$1,771.01 irá al INTERES
$4,751.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $132.41 $411.14 $22,287.70
314 $130.01 $413.54 $21,874.16
315 $127.60 $415.95 $21,458.21
316 $125.17 $418.38 $21,039.83
317 $122.73 $420.82 $20,619.01
318 $120.28 $423.27 $20,195.74
319 $117.81 $425.74 $19,769.99
320 $115.32 $428.23 $19,341.77
321 $112.83 $430.73 $18,911.04
322 $110.31 $433.24 $18,477.80
323 $107.79 $435.76 $18,042.04
324 $105.25 $438.31 $17,603.73
Total de años: 27
  Usted invertirá: $6,522.63 en su casa en el año 27
$1,427.51 irá al INTERES
$5,095.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $102.69 $440.86 $17,162.87
326 $100.12 $443.44 $16,719.43
327 $97.53 $446.02 $16,273.41
328 $94.93 $448.62 $15,824.79
329 $92.31 $451.24 $15,373.55
330 $89.68 $453.87 $14,919.67
331 $87.03 $456.52 $14,463.15
332 $84.37 $459.18 $14,003.97
333 $81.69 $461.86 $13,542.11
334 $79.00 $464.56 $13,077.55
335 $76.29 $467.27 $12,610.28
336 $73.56 $469.99 $12,140.29
Total de años: 28
  Usted invertirá: $6,522.63 en su casa en el año 28
$1,059.18 irá al INTERES
$5,463.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $70.82 $472.73 $11,667.56
338 $68.06 $475.49 $11,192.07
339 $65.29 $478.27 $10,713.80
340 $62.50 $481.05 $10,232.75
341 $59.69 $483.86 $9,748.88
342 $56.87 $486.68 $9,262.20
343 $54.03 $489.52 $8,772.68
344 $51.17 $492.38 $8,280.30
345 $48.30 $495.25 $7,785.05
346 $45.41 $498.14 $7,286.91
347 $42.51 $501.05 $6,785.87
348 $39.58 $503.97 $6,281.90
Total de años: 29
  Usted invertirá: $6,522.63 en su casa en el año 29
$664.23 irá al INTERES
$5,858.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $36.64 $506.91 $5,774.99
350 $33.69 $509.86 $5,265.12
351 $30.71 $512.84 $4,752.29
352 $27.72 $515.83 $4,236.46
353 $24.71 $518.84 $3,717.62
354 $21.69 $521.87 $3,195.75
355 $18.64 $524.91 $2,670.84
356 $15.58 $527.97 $2,142.87
357 $12.50 $531.05 $1,611.82
358 $9.40 $534.15 $1,077.67
359 $6.29 $537.27 $540.40
360 $3.15 $540.40 $0.00
Total de años: 30
  Usted invertirá: $6,522.63 en su casa en el año 30
$240.73 irá al INTERES
$6,281.90 irá al PRINCIPAL
 

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