Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $4,500.00
Precio a Financiar: $85,500.00
Pago Mensual: $568.83


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $498.75 $70.08 $85,429.92
2 $498.34 $70.49 $85,359.42
3 $497.93 $70.90 $85,288.52
4 $497.52 $71.32 $85,217.20
5 $497.10 $71.73 $85,145.47
6 $496.68 $72.15 $85,073.32
7 $496.26 $72.57 $85,000.75
8 $495.84 $73.00 $84,927.75
9 $495.41 $73.42 $84,854.33
10 $494.98 $73.85 $84,780.48
11 $494.55 $74.28 $84,706.20
12 $494.12 $74.71 $84,631.48
Total de años: 1
  Usted invertirá: $6,826.00 en su casa en el año 1
$5,957.49 irá al INTERES
$868.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $493.68 $75.15 $84,556.33
14 $493.25 $75.59 $84,480.74
15 $492.80 $76.03 $84,404.71
16 $492.36 $76.47 $84,328.24
17 $491.91 $76.92 $84,251.32
18 $491.47 $77.37 $84,173.96
19 $491.01 $77.82 $84,096.14
20 $490.56 $78.27 $84,017.86
21 $490.10 $78.73 $83,939.13
22 $489.64 $79.19 $83,859.95
23 $489.18 $79.65 $83,780.30
24 $488.72 $80.12 $83,700.18
Total de años: 2
  Usted invertirá: $6,826.00 en su casa en el año 2
$5,894.70 irá al INTERES
$931.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $488.25 $80.58 $83,619.60
26 $487.78 $81.05 $83,538.54
27 $487.31 $81.53 $83,457.02
28 $486.83 $82.00 $83,375.02
29 $486.35 $82.48 $83,292.54
30 $485.87 $82.96 $83,209.58
31 $485.39 $83.44 $83,126.13
32 $484.90 $83.93 $83,042.20
33 $484.41 $84.42 $82,957.78
34 $483.92 $84.91 $82,872.87
35 $483.43 $85.41 $82,787.46
36 $482.93 $85.91 $82,701.55
Total de años: 3
  Usted invertirá: $6,826.00 en su casa en el año 3
$5,827.38 irá al INTERES
$998.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $482.43 $86.41 $82,615.15
38 $481.92 $86.91 $82,528.23
39 $481.41 $87.42 $82,440.81
40 $480.90 $87.93 $82,352.89
41 $480.39 $88.44 $82,264.44
42 $479.88 $88.96 $82,175.49
43 $479.36 $89.48 $82,086.01
44 $478.84 $90.00 $81,996.01
45 $478.31 $90.52 $81,905.49
46 $477.78 $91.05 $81,814.44
47 $477.25 $91.58 $81,722.85
48 $476.72 $92.12 $81,630.74
Total de años: 4
  Usted invertirá: $6,826.00 en su casa en el año 4
$5,755.19 irá al INTERES
$1,070.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $476.18 $92.65 $81,538.08
50 $475.64 $93.19 $81,444.89
51 $475.10 $93.74 $81,351.15
52 $474.55 $94.29 $81,256.86
53 $474.00 $94.84 $81,162.03
54 $473.45 $95.39 $81,066.64
55 $472.89 $95.94 $80,970.69
56 $472.33 $96.50 $80,874.19
57 $471.77 $97.07 $80,777.12
58 $471.20 $97.63 $80,679.49
59 $470.63 $98.20 $80,581.29
60 $470.06 $98.78 $80,482.51
Total de años: 5
  Usted invertirá: $6,826.00 en su casa en el año 5
$5,677.78 irá al INTERES
$1,148.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $469.48 $99.35 $80,383.16
62 $468.90 $99.93 $80,283.23
63 $468.32 $100.51 $80,182.71
64 $467.73 $101.10 $80,081.61
65 $467.14 $101.69 $79,979.92
66 $466.55 $102.28 $79,877.63
67 $465.95 $102.88 $79,774.75
68 $465.35 $103.48 $79,671.27
69 $464.75 $104.08 $79,567.19
70 $464.14 $104.69 $79,462.50
71 $463.53 $105.30 $79,357.19
72 $462.92 $105.92 $79,251.28
Total de años: 6
  Usted invertirá: $6,826.00 en su casa en el año 6
$5,594.77 irá al INTERES
$1,231.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $462.30 $106.53 $79,144.74
74 $461.68 $107.16 $79,037.59
75 $461.05 $107.78 $78,929.81
76 $460.42 $108.41 $78,821.40
77 $459.79 $109.04 $78,712.35
78 $459.16 $109.68 $78,602.68
79 $458.52 $110.32 $78,492.36
80 $457.87 $110.96 $78,381.40
81 $457.22 $111.61 $78,269.79
82 $456.57 $112.26 $78,157.53
83 $455.92 $112.91 $78,044.61
84 $455.26 $113.57 $77,931.04
Total de años: 7
  Usted invertirá: $6,826.00 en su casa en el año 7
$5,505.77 irá al INTERES
$1,320.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $454.60 $114.24 $77,816.80
86 $453.93 $114.90 $77,701.90
87 $453.26 $115.57 $77,586.33
88 $452.59 $116.25 $77,470.08
89 $451.91 $116.92 $77,353.16
90 $451.23 $117.61 $77,235.55
91 $450.54 $118.29 $77,117.26
92 $449.85 $118.98 $76,998.27
93 $449.16 $119.68 $76,878.60
94 $448.46 $120.38 $76,758.22
95 $447.76 $121.08 $76,637.14
96 $447.05 $121.78 $76,515.36
Total de años: 8
  Usted invertirá: $6,826.00 en su casa en el año 8
$5,410.33 irá al INTERES
$1,415.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $446.34 $122.49 $76,392.87
98 $445.63 $123.21 $76,269.66
99 $444.91 $123.93 $76,145.73
100 $444.18 $124.65 $76,021.08
101 $443.46 $125.38 $75,895.70
102 $442.72 $126.11 $75,769.59
103 $441.99 $126.84 $75,642.75
104 $441.25 $127.58 $75,515.17
105 $440.51 $128.33 $75,386.84
106 $439.76 $129.08 $75,257.76
107 $439.00 $129.83 $75,127.93
108 $438.25 $130.59 $74,997.34
Total de años: 9
  Usted invertirá: $6,826.00 en su casa en el año 9
$5,307.99 irá al INTERES
$1,518.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $437.48 $131.35 $74,865.99
110 $436.72 $132.12 $74,733.88
111 $435.95 $132.89 $74,600.99
112 $435.17 $133.66 $74,467.33
113 $434.39 $134.44 $74,332.89
114 $433.61 $135.23 $74,197.67
115 $432.82 $136.01 $74,061.65
116 $432.03 $136.81 $73,924.84
117 $431.23 $137.61 $73,787.24
118 $430.43 $138.41 $73,648.83
119 $429.62 $139.22 $73,509.62
120 $428.81 $140.03 $73,369.59
Total de años: 10
  Usted invertirá: $6,826.00 en su casa en el año 10
$5,198.25 irá al INTERES
$1,627.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $427.99 $140.84 $73,228.74
122 $427.17 $141.67 $73,087.08
123 $426.34 $142.49 $72,944.59
124 $425.51 $143.32 $72,801.26
125 $424.67 $144.16 $72,657.10
126 $423.83 $145.00 $72,512.10
127 $422.99 $145.85 $72,366.26
128 $422.14 $146.70 $72,219.56
129 $421.28 $147.55 $72,072.01
130 $420.42 $148.41 $71,923.59
131 $419.55 $149.28 $71,774.31
132 $418.68 $150.15 $71,624.16
Total de años: 11
  Usted invertirá: $6,826.00 en su casa en el año 11
$5,080.58 irá al INTERES
$1,745.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $417.81 $151.03 $71,473.14
134 $416.93 $151.91 $71,321.23
135 $416.04 $152.79 $71,168.44
136 $415.15 $153.68 $71,014.75
137 $414.25 $154.58 $70,860.17
138 $413.35 $155.48 $70,704.69
139 $412.44 $156.39 $70,548.30
140 $411.53 $157.30 $70,391.00
141 $410.61 $158.22 $70,232.78
142 $409.69 $159.14 $70,073.63
143 $408.76 $160.07 $69,913.56
144 $407.83 $161.00 $69,752.56
Total de años: 12
  Usted invertirá: $6,826.00 en su casa en el año 12
$4,954.40 irá al INTERES
$1,871.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $406.89 $161.94 $69,590.62
146 $405.95 $162.89 $69,427.73
147 $405.00 $163.84 $69,263.89
148 $404.04 $164.79 $69,099.09
149 $403.08 $165.76 $68,933.34
150 $402.11 $166.72 $68,766.62
151 $401.14 $167.70 $68,598.92
152 $400.16 $168.67 $68,430.25
153 $399.18 $169.66 $68,260.59
154 $398.19 $170.65 $68,089.94
155 $397.19 $171.64 $67,918.30
156 $396.19 $172.64 $67,745.66
Total de años: 13
  Usted invertirá: $6,826.00 en su casa en el año 13
$4,819.10 irá al INTERES
$2,006.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $395.18 $173.65 $67,572.01
158 $394.17 $174.66 $67,397.34
159 $393.15 $175.68 $67,221.66
160 $392.13 $176.71 $67,044.95
161 $391.10 $177.74 $66,867.22
162 $390.06 $178.77 $66,688.44
163 $389.02 $179.82 $66,508.62
164 $387.97 $180.87 $66,327.76
165 $386.91 $181.92 $66,145.83
166 $385.85 $182.98 $65,962.85
167 $384.78 $184.05 $65,778.80
168 $383.71 $185.12 $65,593.68
Total de años: 14
  Usted invertirá: $6,826.00 en su casa en el año 14
$4,674.02 irá al INTERES
$2,151.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $382.63 $186.20 $65,407.47
170 $381.54 $187.29 $65,220.18
171 $380.45 $188.38 $65,031.80
172 $379.35 $189.48 $64,842.32
173 $378.25 $190.59 $64,651.73
174 $377.14 $191.70 $64,460.03
175 $376.02 $192.82 $64,267.22
176 $374.89 $193.94 $64,073.28
177 $373.76 $195.07 $63,878.20
178 $372.62 $196.21 $63,681.99
179 $371.48 $197.36 $63,484.64
180 $370.33 $198.51 $63,286.13
Total de años: 15
  Usted invertirá: $6,826.00 en su casa en el año 15
$4,518.46 irá al INTERES
$2,307.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $369.17 $199.66 $63,086.47
182 $368.00 $200.83 $62,885.64
183 $366.83 $202.00 $62,683.64
184 $365.65 $203.18 $62,480.46
185 $364.47 $204.36 $62,276.09
186 $363.28 $205.56 $62,070.54
187 $362.08 $206.76 $61,863.78
188 $360.87 $207.96 $61,655.82
189 $359.66 $209.17 $61,446.64
190 $358.44 $210.39 $61,236.25
191 $357.21 $211.62 $61,024.63
192 $355.98 $212.86 $60,811.77
Total de años: 16
  Usted invertirá: $6,826.00 en su casa en el año 16
$4,351.64 irá al INTERES
$2,474.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $354.74 $214.10 $60,597.67
194 $353.49 $215.35 $60,382.33
195 $352.23 $216.60 $60,165.72
196 $350.97 $217.87 $59,947.85
197 $349.70 $219.14 $59,728.72
198 $348.42 $220.42 $59,508.30
199 $347.13 $221.70 $59,286.60
200 $345.84 $223.00 $59,063.60
201 $344.54 $224.30 $58,839.31
202 $343.23 $225.60 $58,613.70
203 $341.91 $226.92 $58,386.78
204 $340.59 $228.24 $58,158.54
Total de años: 17
  Usted invertirá: $6,826.00 en su casa en el año 17
$4,172.77 irá al INTERES
$2,653.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $339.26 $229.58 $57,928.96
206 $337.92 $230.91 $57,698.05
207 $336.57 $232.26 $57,465.79
208 $335.22 $233.62 $57,232.17
209 $333.85 $234.98 $56,997.19
210 $332.48 $236.35 $56,760.84
211 $331.10 $237.73 $56,523.11
212 $329.72 $239.12 $56,284.00
213 $328.32 $240.51 $56,043.49
214 $326.92 $241.91 $55,801.57
215 $325.51 $243.32 $55,558.25
216 $324.09 $244.74 $55,313.51
Total de años: 18
  Usted invertirá: $6,826.00 en su casa en el año 18
$3,980.97 irá al INTERES
$2,845.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $322.66 $246.17 $55,067.33
218 $321.23 $247.61 $54,819.73
219 $319.78 $249.05 $54,570.67
220 $318.33 $250.50 $54,320.17
221 $316.87 $251.97 $54,068.20
222 $315.40 $253.44 $53,814.77
223 $313.92 $254.91 $53,559.85
224 $312.43 $256.40 $53,303.45
225 $310.94 $257.90 $53,045.56
226 $309.43 $259.40 $52,786.15
227 $307.92 $260.91 $52,525.24
228 $306.40 $262.44 $52,262.80
Total de años: 19
  Usted invertirá: $6,826.00 en su casa en el año 19
$3,775.30 irá al INTERES
$3,050.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $304.87 $263.97 $51,998.84
230 $303.33 $265.51 $51,733.33
231 $301.78 $267.06 $51,466.27
232 $300.22 $268.61 $51,197.66
233 $298.65 $270.18 $50,927.48
234 $297.08 $271.76 $50,655.72
235 $295.49 $273.34 $50,382.38
236 $293.90 $274.94 $50,107.44
237 $292.29 $276.54 $49,830.90
238 $290.68 $278.15 $49,552.75
239 $289.06 $279.78 $49,272.97
240 $287.43 $281.41 $48,991.57
Total de años: 20
  Usted invertirá: $6,826.00 en su casa en el año 20
$3,554.77 irá al INTERES
$3,271.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $285.78 $283.05 $48,708.52
242 $284.13 $284.70 $48,423.82
243 $282.47 $286.36 $48,137.46
244 $280.80 $288.03 $47,849.42
245 $279.12 $289.71 $47,559.71
246 $277.43 $291.40 $47,268.31
247 $275.73 $293.10 $46,975.21
248 $274.02 $294.81 $46,680.40
249 $272.30 $296.53 $46,383.86
250 $270.57 $298.26 $46,085.60
251 $268.83 $300.00 $45,785.60
252 $267.08 $301.75 $45,483.85
Total de años: 21
  Usted invertirá: $6,826.00 en su casa en el año 21
$3,318.29 irá al INTERES
$3,507.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $265.32 $303.51 $45,180.34
254 $263.55 $305.28 $44,875.06
255 $261.77 $307.06 $44,568.00
256 $259.98 $308.85 $44,259.14
257 $258.18 $310.66 $43,948.49
258 $256.37 $312.47 $43,636.02
259 $254.54 $314.29 $43,321.73
260 $252.71 $316.12 $43,005.61
261 $250.87 $317.97 $42,687.64
262 $249.01 $319.82 $42,367.82
263 $247.15 $321.69 $42,046.13
264 $245.27 $323.56 $41,722.56
Total de años: 22
  Usted invertirá: $6,826.00 en su casa en el año 22
$3,064.72 irá al INTERES
$3,761.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $243.38 $325.45 $41,397.11
266 $241.48 $327.35 $41,069.76
267 $239.57 $329.26 $40,740.50
268 $237.65 $331.18 $40,409.32
269 $235.72 $333.11 $40,076.21
270 $233.78 $335.06 $39,741.15
271 $231.82 $337.01 $39,404.14
272 $229.86 $338.98 $39,065.17
273 $227.88 $340.95 $38,724.21
274 $225.89 $342.94 $38,381.27
275 $223.89 $344.94 $38,036.33
276 $221.88 $346.96 $37,689.37
Total de años: 23
  Usted invertirá: $6,826.00 en su casa en el año 23
$2,792.81 irá al INTERES
$4,033.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $219.85 $348.98 $37,340.39
278 $217.82 $351.01 $36,989.38
279 $215.77 $353.06 $36,636.32
280 $213.71 $355.12 $36,281.19
281 $211.64 $357.19 $35,924.00
282 $209.56 $359.28 $35,564.72
283 $207.46 $361.37 $35,203.35
284 $205.35 $363.48 $34,839.87
285 $203.23 $365.60 $34,474.27
286 $201.10 $367.73 $34,106.54
287 $198.95 $369.88 $33,736.66
288 $196.80 $372.04 $33,364.62
Total de años: 24
  Usted invertirá: $6,826.00 en su casa en el año 24
$2,501.25 irá al INTERES
$4,324.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $194.63 $374.21 $32,990.41
290 $192.44 $376.39 $32,614.02
291 $190.25 $378.59 $32,235.44
292 $188.04 $380.79 $31,854.65
293 $185.82 $383.01 $31,471.63
294 $183.58 $385.25 $31,086.38
295 $181.34 $387.50 $30,698.89
296 $179.08 $389.76 $30,309.13
297 $176.80 $392.03 $29,917.10
298 $174.52 $394.32 $29,522.78
299 $172.22 $396.62 $29,126.16
300 $169.90 $398.93 $28,727.23
Total de años: 25
  Usted invertirá: $6,826.00 en su casa en el año 25
$2,188.62 irá al INTERES
$4,637.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $167.58 $401.26 $28,325.97
302 $165.23 $403.60 $27,922.38
303 $162.88 $405.95 $27,516.42
304 $160.51 $408.32 $27,108.10
305 $158.13 $410.70 $26,697.40
306 $155.73 $413.10 $26,284.30
307 $153.33 $415.51 $25,868.79
308 $150.90 $417.93 $25,450.86
309 $148.46 $420.37 $25,030.49
310 $146.01 $422.82 $24,607.67
311 $143.54 $425.29 $24,182.38
312 $141.06 $427.77 $23,754.61
Total de años: 26
  Usted invertirá: $6,826.00 en su casa en el año 26
$1,853.38 irá al INTERES
$4,972.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $138.57 $430.27 $23,324.34
314 $136.06 $432.77 $22,891.57
315 $133.53 $435.30 $22,456.27
316 $130.99 $437.84 $22,018.43
317 $128.44 $440.39 $21,578.04
318 $125.87 $442.96 $21,135.07
319 $123.29 $445.55 $20,689.53
320 $120.69 $448.14 $20,241.38
321 $118.07 $450.76 $19,790.62
322 $115.45 $453.39 $19,337.24
323 $112.80 $456.03 $18,881.20
324 $110.14 $458.69 $18,422.51
Total de años: 27
  Usted invertirá: $6,826.00 en su casa en el año 27
$1,493.91 irá al INTERES
$5,332.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $107.46 $461.37 $17,961.14
326 $104.77 $464.06 $17,497.08
327 $102.07 $466.77 $17,030.31
328 $99.34 $469.49 $16,560.82
329 $96.60 $472.23 $16,088.59
330 $93.85 $474.98 $15,613.61
331 $91.08 $477.75 $15,135.86
332 $88.29 $480.54 $14,655.32
333 $85.49 $483.34 $14,171.97
334 $82.67 $486.16 $13,685.81
335 $79.83 $489.00 $13,196.81
336 $76.98 $491.85 $12,704.96
Total de años: 28
  Usted invertirá: $6,826.00 en su casa en el año 28
$1,108.45 irá al INTERES
$5,717.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $74.11 $494.72 $12,210.23
338 $71.23 $497.61 $11,712.63
339 $68.32 $500.51 $11,212.12
340 $65.40 $503.43 $10,708.69
341 $62.47 $506.37 $10,202.32
342 $59.51 $509.32 $9,693.00
343 $56.54 $512.29 $9,180.71
344 $53.55 $515.28 $8,665.43
345 $50.55 $518.29 $8,147.15
346 $47.53 $521.31 $7,625.84
347 $44.48 $524.35 $7,101.49
348 $41.43 $527.41 $6,574.08
Total de años: 29
  Usted invertirá: $6,826.00 en su casa en el año 29
$695.13 irá al INTERES
$6,130.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $38.35 $530.48 $6,043.59
350 $35.25 $533.58 $5,510.01
351 $32.14 $536.69 $4,973.32
352 $29.01 $539.82 $4,433.50
353 $25.86 $542.97 $3,890.53
354 $22.69 $546.14 $3,344.39
355 $19.51 $549.32 $2,795.06
356 $16.30 $552.53 $2,242.54
357 $13.08 $555.75 $1,686.78
358 $9.84 $558.99 $1,127.79
359 $6.58 $562.25 $565.53
360 $3.30 $565.53 $0.00
Total de años: 30
  Usted invertirá: $6,826.00 en su casa en el año 30
$251.92 irá al INTERES
$6,574.08 irá al PRINCIPAL
 

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