Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,850.00
Precio a Financiar: $130,150.00
Pago Mensual: $865.89


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $759.21 $106.68 $130,043.32
2 $758.59 $107.31 $129,936.01
3 $757.96 $107.93 $129,828.08
4 $757.33 $108.56 $129,719.52
5 $756.70 $109.19 $129,610.33
6 $756.06 $109.83 $129,500.50
7 $755.42 $110.47 $129,390.02
8 $754.78 $111.12 $129,278.91
9 $754.13 $111.76 $129,167.14
10 $753.48 $112.42 $129,054.73
11 $752.82 $113.07 $128,941.66
12 $752.16 $113.73 $128,827.92
Total de años: 1
  Usted invertirá: $10,390.69 en su casa en el año 1
$9,068.62 irá al INTERES
$1,322.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $751.50 $114.39 $128,713.53
14 $750.83 $115.06 $128,598.47
15 $750.16 $115.73 $128,482.73
16 $749.48 $116.41 $128,366.32
17 $748.80 $117.09 $128,249.24
18 $748.12 $117.77 $128,131.47
19 $747.43 $118.46 $128,013.01
20 $746.74 $119.15 $127,893.86
21 $746.05 $119.84 $127,774.02
22 $745.35 $120.54 $127,653.47
23 $744.65 $121.25 $127,532.23
24 $743.94 $121.95 $127,410.27
Total de años: 2
  Usted invertirá: $10,390.69 en su casa en el año 2
$8,973.04 irá al INTERES
$1,417.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $743.23 $122.66 $127,287.61
26 $742.51 $123.38 $127,164.23
27 $741.79 $124.10 $127,040.13
28 $741.07 $124.82 $126,915.31
29 $740.34 $125.55 $126,789.75
30 $739.61 $126.28 $126,663.47
31 $738.87 $127.02 $126,536.45
32 $738.13 $127.76 $126,408.69
33 $737.38 $128.51 $126,280.18
34 $736.63 $129.26 $126,150.92
35 $735.88 $130.01 $126,020.91
36 $735.12 $130.77 $125,890.14
Total de años: 3
  Usted invertirá: $10,390.69 en su casa en el año 3
$8,870.56 irá al INTERES
$1,520.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $734.36 $131.53 $125,758.61
38 $733.59 $132.30 $125,626.31
39 $732.82 $133.07 $125,493.24
40 $732.04 $133.85 $125,359.39
41 $731.26 $134.63 $125,224.76
42 $730.48 $135.41 $125,089.35
43 $729.69 $136.20 $124,953.15
44 $728.89 $137.00 $124,816.15
45 $728.09 $137.80 $124,678.35
46 $727.29 $138.60 $124,539.75
47 $726.48 $139.41 $124,400.34
48 $725.67 $140.22 $124,260.12
Total de años: 4
  Usted invertirá: $10,390.69 en su casa en el año 4
$8,760.67 irá al INTERES
$1,630.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $724.85 $141.04 $124,119.08
50 $724.03 $141.86 $123,977.22
51 $723.20 $142.69 $123,834.53
52 $722.37 $143.52 $123,691.00
53 $721.53 $144.36 $123,546.64
54 $720.69 $145.20 $123,401.44
55 $719.84 $146.05 $123,255.39
56 $718.99 $146.90 $123,108.49
57 $718.13 $147.76 $122,960.73
58 $717.27 $148.62 $122,812.11
59 $716.40 $149.49 $122,662.62
60 $715.53 $150.36 $122,512.26
Total de años: 5
  Usted invertirá: $10,390.69 en su casa en el año 5
$8,642.84 irá al INTERES
$1,747.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $714.65 $151.24 $122,361.03
62 $713.77 $152.12 $122,208.91
63 $712.89 $153.01 $122,055.90
64 $711.99 $153.90 $121,902.01
65 $711.10 $154.80 $121,747.21
66 $710.19 $155.70 $121,591.51
67 $709.28 $156.61 $121,434.90
68 $708.37 $157.52 $121,277.38
69 $707.45 $158.44 $121,118.94
70 $706.53 $159.36 $120,959.58
71 $705.60 $160.29 $120,799.28
72 $704.66 $161.23 $120,638.06
Total de años: 6
  Usted invertirá: $10,390.69 en su casa en el año 6
$8,516.49 irá al INTERES
$1,874.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $703.72 $162.17 $120,475.89
74 $702.78 $163.12 $120,312.77
75 $701.82 $164.07 $120,148.70
76 $700.87 $165.02 $119,983.68
77 $699.90 $165.99 $119,817.69
78 $698.94 $166.95 $119,650.74
79 $697.96 $167.93 $119,482.81
80 $696.98 $168.91 $119,313.90
81 $696.00 $169.89 $119,144.01
82 $695.01 $170.88 $118,973.12
83 $694.01 $171.88 $118,801.24
84 $693.01 $172.88 $118,628.36
Total de años: 7
  Usted invertirá: $10,390.69 en su casa en el año 7
$8,381.00 irá al INTERES
$2,009.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $692.00 $173.89 $118,454.47
86 $690.98 $174.91 $118,279.56
87 $689.96 $175.93 $118,103.63
88 $688.94 $176.95 $117,926.68
89 $687.91 $177.99 $117,748.69
90 $686.87 $179.02 $117,569.67
91 $685.82 $180.07 $117,389.60
92 $684.77 $181.12 $117,208.48
93 $683.72 $182.18 $117,026.31
94 $682.65 $183.24 $116,843.07
95 $681.58 $184.31 $116,658.76
96 $680.51 $185.38 $116,473.38
Total de años: 8
  Usted invertirá: $10,390.69 en su casa en el año 8
$8,235.72 irá al INTERES
$2,154.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $679.43 $186.46 $116,286.92
98 $678.34 $187.55 $116,099.37
99 $677.25 $188.64 $115,910.72
100 $676.15 $189.75 $115,720.98
101 $675.04 $190.85 $115,530.13
102 $673.93 $191.97 $115,338.16
103 $672.81 $193.09 $115,145.08
104 $671.68 $194.21 $114,950.86
105 $670.55 $195.34 $114,755.52
106 $669.41 $196.48 $114,559.04
107 $668.26 $197.63 $114,361.41
108 $667.11 $198.78 $114,162.62
Total de años: 9
  Usted invertirá: $10,390.69 en su casa en el año 9
$8,079.93 irá al INTERES
$2,310.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $665.95 $199.94 $113,962.68
110 $664.78 $201.11 $113,761.57
111 $663.61 $202.28 $113,559.29
112 $662.43 $203.46 $113,355.83
113 $661.24 $204.65 $113,151.18
114 $660.05 $205.84 $112,945.34
115 $658.85 $207.04 $112,738.29
116 $657.64 $208.25 $112,530.04
117 $656.43 $209.47 $112,320.57
118 $655.20 $210.69 $112,109.89
119 $653.97 $211.92 $111,897.97
120 $652.74 $213.15 $111,684.82
Total de años: 10
  Usted invertirá: $10,390.69 en su casa en el año 10
$7,912.89 irá al INTERES
$2,477.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $651.49 $214.40 $111,470.42
122 $650.24 $215.65 $111,254.77
123 $648.99 $216.91 $111,037.87
124 $647.72 $218.17 $110,819.70
125 $646.45 $219.44 $110,600.26
126 $645.17 $220.72 $110,379.53
127 $643.88 $222.01 $110,157.52
128 $642.59 $223.31 $109,934.22
129 $641.28 $224.61 $109,709.61
130 $639.97 $225.92 $109,483.69
131 $638.65 $227.24 $109,256.45
132 $637.33 $228.56 $109,027.89
Total de años: 11
  Usted invertirá: $10,390.69 en su casa en el año 11
$7,733.77 irá al INTERES
$2,656.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $636.00 $229.90 $108,798.00
134 $634.65 $231.24 $108,566.76
135 $633.31 $232.59 $108,334.17
136 $631.95 $233.94 $108,100.23
137 $630.58 $235.31 $107,864.93
138 $629.21 $236.68 $107,628.25
139 $627.83 $238.06 $107,390.19
140 $626.44 $239.45 $107,150.74
141 $625.05 $240.85 $106,909.89
142 $623.64 $242.25 $106,667.64
143 $622.23 $243.66 $106,423.98
144 $620.81 $245.08 $106,178.90
Total de años: 12
  Usted invertirá: $10,390.69 en su casa en el año 12
$7,541.70 irá al INTERES
$2,849.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $619.38 $246.51 $105,932.38
146 $617.94 $247.95 $105,684.43
147 $616.49 $249.40 $105,435.03
148 $615.04 $250.85 $105,184.18
149 $613.57 $252.32 $104,931.86
150 $612.10 $253.79 $104,678.07
151 $610.62 $255.27 $104,422.80
152 $609.13 $256.76 $104,166.04
153 $607.64 $258.26 $103,907.79
154 $606.13 $259.76 $103,648.03
155 $604.61 $261.28 $103,386.75
156 $603.09 $262.80 $103,123.95
Total de años: 13
  Usted invertirá: $10,390.69 en su casa en el año 13
$7,335.74 irá al INTERES
$3,054.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $601.56 $264.33 $102,859.61
158 $600.01 $265.88 $102,593.73
159 $598.46 $267.43 $102,326.31
160 $596.90 $268.99 $102,057.32
161 $595.33 $270.56 $101,786.76
162 $593.76 $272.14 $101,514.63
163 $592.17 $273.72 $101,240.90
164 $590.57 $275.32 $100,965.59
165 $588.97 $276.93 $100,688.66
166 $587.35 $278.54 $100,410.12
167 $585.73 $280.17 $100,129.95
168 $584.09 $281.80 $99,848.15
Total de años: 14
  Usted invertirá: $10,390.69 en su casa en el año 14
$7,114.90 irá al INTERES
$3,275.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $582.45 $283.44 $99,564.71
170 $580.79 $285.10 $99,279.61
171 $579.13 $286.76 $98,992.85
172 $577.46 $288.43 $98,704.42
173 $575.78 $290.12 $98,414.30
174 $574.08 $291.81 $98,122.50
175 $572.38 $293.51 $97,828.99
176 $570.67 $295.22 $97,533.76
177 $568.95 $296.94 $97,236.82
178 $567.21 $298.68 $96,938.14
179 $565.47 $300.42 $96,637.73
180 $563.72 $302.17 $96,335.55
Total de años: 15
  Usted invertirá: $10,390.69 en su casa en el año 15
$6,878.09 irá al INTERES
$3,512.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $561.96 $303.93 $96,031.62
182 $560.18 $305.71 $95,725.91
183 $558.40 $307.49 $95,418.42
184 $556.61 $309.28 $95,109.14
185 $554.80 $311.09 $94,798.05
186 $552.99 $312.90 $94,485.15
187 $551.16 $314.73 $94,170.42
188 $549.33 $316.56 $93,853.86
189 $547.48 $318.41 $93,535.45
190 $545.62 $320.27 $93,215.18
191 $543.76 $322.14 $92,893.04
192 $541.88 $324.02 $92,569.03
Total de años: 16
  Usted invertirá: $10,390.69 en su casa en el año 16
$6,624.17 irá al INTERES
$3,766.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $539.99 $325.91 $92,243.12
194 $538.08 $327.81 $91,915.32
195 $536.17 $329.72 $91,585.60
196 $534.25 $331.64 $91,253.96
197 $532.31 $333.58 $90,920.38
198 $530.37 $335.52 $90,584.86
199 $528.41 $337.48 $90,247.38
200 $526.44 $339.45 $89,907.93
201 $524.46 $341.43 $89,566.50
202 $522.47 $343.42 $89,223.08
203 $520.47 $345.42 $88,877.66
204 $518.45 $347.44 $88,530.22
Total de años: 17
  Usted invertirá: $10,390.69 en su casa en el año 17
$6,351.89 irá al INTERES
$4,038.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $516.43 $349.46 $88,180.76
206 $514.39 $351.50 $87,829.25
207 $512.34 $353.55 $87,475.70
208 $510.27 $355.62 $87,120.08
209 $508.20 $357.69 $86,762.39
210 $506.11 $359.78 $86,402.61
211 $504.02 $361.88 $86,040.74
212 $501.90 $363.99 $85,676.75
213 $499.78 $366.11 $85,310.64
214 $497.65 $368.25 $84,942.40
215 $495.50 $370.39 $84,572.00
216 $493.34 $372.55 $84,199.45
Total de años: 18
  Usted invertirá: $10,390.69 en su casa en el año 18
$6,059.92 irá al INTERES
$4,330.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $491.16 $374.73 $83,824.72
218 $488.98 $376.91 $83,447.81
219 $486.78 $379.11 $83,068.69
220 $484.57 $381.32 $82,687.37
221 $482.34 $383.55 $82,303.82
222 $480.11 $385.79 $81,918.04
223 $477.86 $388.04 $81,530.00
224 $475.59 $390.30 $81,139.70
225 $473.31 $392.58 $80,747.12
226 $471.02 $394.87 $80,352.26
227 $468.72 $397.17 $79,955.09
228 $466.40 $399.49 $79,555.60
Total de años: 19
  Usted invertirá: $10,390.69 en su casa en el año 19
$5,746.85 irá al INTERES
$4,643.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $464.07 $401.82 $79,153.78
230 $461.73 $404.16 $78,749.62
231 $459.37 $406.52 $78,343.11
232 $457.00 $408.89 $77,934.22
233 $454.62 $411.27 $77,522.94
234 $452.22 $413.67 $77,109.27
235 $449.80 $416.09 $76,693.18
236 $447.38 $418.51 $76,274.67
237 $444.94 $420.96 $75,853.71
238 $442.48 $423.41 $75,430.30
239 $440.01 $425.88 $75,004.42
240 $437.53 $428.37 $74,576.05
Total de años: 20
  Usted invertirá: $10,390.69 en su casa en el año 20
$5,411.14 irá al INTERES
$4,979.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $435.03 $430.86 $74,145.19
242 $432.51 $433.38 $73,711.81
243 $429.99 $435.91 $73,275.90
244 $427.44 $438.45 $72,837.46
245 $424.89 $441.01 $72,396.45
246 $422.31 $443.58 $71,952.87
247 $419.73 $446.17 $71,506.71
248 $417.12 $448.77 $71,057.94
249 $414.50 $451.39 $70,606.55
250 $411.87 $454.02 $70,152.53
251 $409.22 $456.67 $69,695.86
252 $406.56 $459.33 $69,236.53
Total de años: 21
  Usted invertirá: $10,390.69 en su casa en el año 21
$5,051.17 irá al INTERES
$5,339.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $403.88 $462.01 $68,774.52
254 $401.18 $464.71 $68,309.81
255 $398.47 $467.42 $67,842.39
256 $395.75 $470.14 $67,372.25
257 $393.00 $472.89 $66,899.36
258 $390.25 $475.64 $66,423.72
259 $387.47 $478.42 $65,945.30
260 $384.68 $481.21 $65,464.09
261 $381.87 $484.02 $64,980.07
262 $379.05 $486.84 $64,493.23
263 $376.21 $489.68 $64,003.55
264 $373.35 $492.54 $63,511.01
Total de años: 22
  Usted invertirá: $10,390.69 en su casa en el año 22
$4,665.18 irá al INTERES
$5,725.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $370.48 $495.41 $63,015.60
266 $367.59 $498.30 $62,517.30
267 $364.68 $501.21 $62,016.10
268 $361.76 $504.13 $61,511.97
269 $358.82 $507.07 $61,004.89
270 $355.86 $510.03 $60,494.87
271 $352.89 $513.00 $59,981.86
272 $349.89 $516.00 $59,465.86
273 $346.88 $519.01 $58,946.86
274 $343.86 $522.03 $58,424.82
275 $340.81 $525.08 $57,899.74
276 $337.75 $528.14 $57,371.60
Total de años: 23
  Usted invertirá: $10,390.69 en su casa en el año 23
$4,251.28 irá al INTERES
$6,139.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $334.67 $531.22 $56,840.38
278 $331.57 $534.32 $56,306.05
279 $328.45 $537.44 $55,768.61
280 $325.32 $540.57 $55,228.04
281 $322.16 $543.73 $54,684.31
282 $318.99 $546.90 $54,137.41
283 $315.80 $550.09 $53,587.32
284 $312.59 $553.30 $53,034.03
285 $309.37 $556.53 $52,477.50
286 $306.12 $559.77 $51,917.73
287 $302.85 $563.04 $51,354.69
288 $299.57 $566.32 $50,788.37
Total de años: 24
  Usted invertirá: $10,390.69 en su casa en el año 24
$3,807.46 irá al INTERES
$6,583.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $296.27 $569.63 $50,218.74
290 $292.94 $572.95 $49,645.79
291 $289.60 $576.29 $49,069.50
292 $286.24 $579.65 $48,489.85
293 $282.86 $583.03 $47,906.82
294 $279.46 $586.43 $47,320.38
295 $276.04 $589.86 $46,730.53
296 $272.59 $593.30 $46,137.23
297 $269.13 $596.76 $45,540.47
298 $265.65 $600.24 $44,940.23
299 $262.15 $603.74 $44,336.49
300 $258.63 $607.26 $43,729.23
Total de años: 25
  Usted invertirá: $10,390.69 en su casa en el año 25
$3,331.56 irá al INTERES
$7,059.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $255.09 $610.80 $43,118.43
302 $251.52 $614.37 $42,504.06
303 $247.94 $617.95 $41,886.11
304 $244.34 $621.56 $41,264.55
305 $240.71 $625.18 $40,639.37
306 $237.06 $628.83 $40,010.54
307 $233.39 $632.50 $39,378.05
308 $229.71 $636.19 $38,741.86
309 $225.99 $639.90 $38,101.97
310 $222.26 $643.63 $37,458.34
311 $218.51 $647.38 $36,810.95
312 $214.73 $651.16 $36,159.79
Total de años: 26
  Usted invertirá: $10,390.69 en su casa en el año 26
$2,821.25 irá al INTERES
$7,569.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $210.93 $654.96 $35,504.83
314 $207.11 $658.78 $34,846.05
315 $203.27 $662.62 $34,183.43
316 $199.40 $666.49 $33,516.94
317 $195.52 $670.38 $32,846.57
318 $191.60 $674.29 $32,172.28
319 $187.67 $678.22 $31,494.06
320 $183.72 $682.18 $30,811.88
321 $179.74 $686.16 $30,125.73
322 $175.73 $690.16 $29,435.57
323 $171.71 $694.18 $28,741.39
324 $167.66 $698.23 $28,043.15
Total de años: 27
  Usted invertirá: $10,390.69 en su casa en el año 27
$2,274.06 irá al INTERES
$8,116.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $163.59 $702.31 $27,340.85
326 $159.49 $706.40 $26,634.45
327 $155.37 $710.52 $25,923.92
328 $151.22 $714.67 $25,209.25
329 $147.05 $718.84 $24,490.42
330 $142.86 $723.03 $23,767.39
331 $138.64 $727.25 $23,040.14
332 $134.40 $731.49 $22,308.65
333 $130.13 $735.76 $21,572.89
334 $125.84 $740.05 $20,832.84
335 $121.52 $744.37 $20,088.47
336 $117.18 $748.71 $19,339.77
Total de años: 28
  Usted invertirá: $10,390.69 en su casa en el año 28
$1,687.31 irá al INTERES
$8,703.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $112.82 $753.08 $18,586.69
338 $108.42 $757.47 $17,829.22
339 $104.00 $761.89 $17,067.33
340 $99.56 $766.33 $16,301.00
341 $95.09 $770.80 $15,530.20
342 $90.59 $775.30 $14,754.90
343 $86.07 $779.82 $13,975.08
344 $81.52 $784.37 $13,190.71
345 $76.95 $788.95 $12,401.77
346 $72.34 $793.55 $11,608.22
347 $67.71 $798.18 $10,810.04
348 $63.06 $802.83 $10,007.21
Total de años: 29
  Usted invertirá: $10,390.69 en su casa en el año 29
$1,058.14 irá al INTERES
$9,332.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $58.38 $807.52 $9,199.69
350 $53.66 $812.23 $8,387.47
351 $48.93 $816.96 $7,570.50
352 $44.16 $821.73 $6,748.77
353 $39.37 $826.52 $5,922.25
354 $34.55 $831.34 $5,090.90
355 $29.70 $836.19 $4,254.71
356 $24.82 $841.07 $3,413.64
357 $19.91 $845.98 $2,567.66
358 $14.98 $850.91 $1,716.75
359 $10.01 $855.88 $860.87
360 $5.02 $860.87 $0.00
Total de años: 30
  Usted invertirá: $10,390.69 en su casa en el año 30
$383.49 irá al INTERES
$10,007.21 irá al PRINCIPAL
 

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