Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,900.00
Precio a Financiar: $131,100.00
Pago Mensual: $872.21


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $764.75 $107.46 $130,992.54
2 $764.12 $108.09 $130,884.45
3 $763.49 $108.72 $130,775.73
4 $762.86 $109.35 $130,666.38
5 $762.22 $109.99 $130,556.39
6 $761.58 $110.63 $130,445.75
7 $760.93 $111.28 $130,334.48
8 $760.28 $111.93 $130,222.55
9 $759.63 $112.58 $130,109.97
10 $758.97 $113.24 $129,996.73
11 $758.31 $113.90 $129,882.84
12 $757.65 $114.56 $129,768.27
Total de años: 1
  Usted invertirá: $10,466.54 en su casa en el año 1
$9,134.81 irá al INTERES
$1,331.73 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $756.98 $115.23 $129,653.04
14 $756.31 $115.90 $129,537.14
15 $755.63 $116.58 $129,420.56
16 $754.95 $117.26 $129,303.30
17 $754.27 $117.94 $129,185.36
18 $753.58 $118.63 $129,066.73
19 $752.89 $119.32 $128,947.41
20 $752.19 $120.02 $128,827.39
21 $751.49 $120.72 $128,706.67
22 $750.79 $121.42 $128,585.25
23 $750.08 $122.13 $128,463.12
24 $749.37 $122.84 $128,340.28
Total de años: 2
  Usted invertirá: $10,466.54 en su casa en el año 2
$9,038.54 irá al INTERES
$1,428.00 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $748.65 $123.56 $128,216.72
26 $747.93 $124.28 $128,092.44
27 $747.21 $125.01 $127,967.43
28 $746.48 $125.73 $127,841.69
29 $745.74 $126.47 $127,715.23
30 $745.01 $127.21 $127,588.02
31 $744.26 $127.95 $127,460.07
32 $743.52 $128.69 $127,331.38
33 $742.77 $129.45 $127,201.93
34 $742.01 $130.20 $127,071.73
35 $741.25 $130.96 $126,940.77
36 $740.49 $131.72 $126,809.05
Total de años: 3
  Usted invertirá: $10,466.54 en su casa en el año 3
$8,935.31 irá al INTERES
$1,531.23 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $739.72 $132.49 $126,676.56
38 $738.95 $133.26 $126,543.29
39 $738.17 $134.04 $126,409.25
40 $737.39 $134.82 $126,274.42
41 $736.60 $135.61 $126,138.81
42 $735.81 $136.40 $126,002.41
43 $735.01 $137.20 $125,865.21
44 $734.21 $138.00 $125,727.22
45 $733.41 $138.80 $125,588.41
46 $732.60 $139.61 $125,448.80
47 $731.78 $140.43 $125,308.37
48 $730.97 $141.25 $125,167.13
Total de años: 4
  Usted invertirá: $10,466.54 en su casa en el año 4
$8,824.62 irá al INTERES
$1,641.92 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $730.14 $142.07 $125,025.06
50 $729.31 $142.90 $124,882.16
51 $728.48 $143.73 $124,738.43
52 $727.64 $144.57 $124,593.86
53 $726.80 $145.41 $124,448.44
54 $725.95 $146.26 $124,302.18
55 $725.10 $147.12 $124,155.07
56 $724.24 $147.97 $124,007.09
57 $723.37 $148.84 $123,858.25
58 $722.51 $149.71 $123,708.55
59 $721.63 $150.58 $123,557.97
60 $720.75 $151.46 $123,406.51
Total de años: 5
  Usted invertirá: $10,466.54 en su casa en el año 5
$8,705.92 irá al INTERES
$1,760.61 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $719.87 $152.34 $123,254.17
62 $718.98 $153.23 $123,100.95
63 $718.09 $154.12 $122,946.82
64 $717.19 $155.02 $122,791.80
65 $716.29 $155.93 $122,635.87
66 $715.38 $156.84 $122,479.04
67 $714.46 $157.75 $122,321.29
68 $713.54 $158.67 $122,162.62
69 $712.62 $159.60 $122,003.02
70 $711.68 $160.53 $121,842.49
71 $710.75 $161.46 $121,681.03
72 $709.81 $162.41 $121,518.62
Total de años: 6
  Usted invertirá: $10,466.54 en su casa en el año 6
$8,578.65 irá al INTERES
$1,887.89 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $708.86 $163.35 $121,355.27
74 $707.91 $164.31 $121,190.97
75 $706.95 $165.26 $121,025.70
76 $705.98 $166.23 $120,859.47
77 $705.01 $167.20 $120,692.28
78 $704.04 $168.17 $120,524.10
79 $703.06 $169.15 $120,354.95
80 $702.07 $170.14 $120,184.81
81 $701.08 $171.13 $120,013.67
82 $700.08 $172.13 $119,841.54
83 $699.08 $173.14 $119,668.41
84 $698.07 $174.15 $119,494.26
Total de años: 7
  Usted invertirá: $10,466.54 en su casa en el año 7
$8,442.17 irá al INTERES
$2,024.37 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $697.05 $175.16 $119,319.10
86 $696.03 $176.18 $119,142.91
87 $695.00 $177.21 $118,965.70
88 $693.97 $178.24 $118,787.46
89 $692.93 $179.28 $118,608.17
90 $691.88 $180.33 $118,427.84
91 $690.83 $181.38 $118,246.46
92 $689.77 $182.44 $118,064.02
93 $688.71 $183.50 $117,880.52
94 $687.64 $184.58 $117,695.94
95 $686.56 $185.65 $117,510.29
96 $685.48 $186.73 $117,323.55
Total de años: 8
  Usted invertirá: $10,466.54 en su casa en el año 8
$8,295.83 irá al INTERES
$2,170.71 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $684.39 $187.82 $117,135.73
98 $683.29 $188.92 $116,946.81
99 $682.19 $190.02 $116,756.79
100 $681.08 $191.13 $116,565.66
101 $679.97 $192.25 $116,373.41
102 $678.84 $193.37 $116,180.05
103 $677.72 $194.49 $115,985.55
104 $676.58 $195.63 $115,789.92
105 $675.44 $196.77 $115,593.15
106 $674.29 $197.92 $115,395.23
107 $673.14 $199.07 $115,196.16
108 $671.98 $200.23 $114,995.93
Total de años: 9
  Usted invertirá: $10,466.54 en su casa en el año 9
$8,138.91 irá al INTERES
$2,327.63 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $670.81 $201.40 $114,794.52
110 $669.63 $202.58 $114,591.95
111 $668.45 $203.76 $114,388.19
112 $667.26 $204.95 $114,183.24
113 $666.07 $206.14 $113,977.10
114 $664.87 $207.35 $113,769.75
115 $663.66 $208.55 $113,561.20
116 $662.44 $209.77 $113,351.43
117 $661.22 $210.99 $113,140.43
118 $659.99 $212.23 $112,928.21
119 $658.75 $213.46 $112,714.74
120 $657.50 $214.71 $112,500.03
Total de años: 10
  Usted invertirá: $10,466.54 en su casa en el año 10
$7,970.65 irá al INTERES
$2,495.89 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $656.25 $215.96 $112,284.07
122 $654.99 $217.22 $112,066.85
123 $653.72 $218.49 $111,848.36
124 $652.45 $219.76 $111,628.60
125 $651.17 $221.04 $111,407.56
126 $649.88 $222.33 $111,185.22
127 $648.58 $223.63 $110,961.59
128 $647.28 $224.94 $110,736.66
129 $645.96 $226.25 $110,510.41
130 $644.64 $227.57 $110,282.84
131 $643.32 $228.90 $110,053.95
132 $641.98 $230.23 $109,823.71
Total de años: 11
  Usted invertirá: $10,466.54 en su casa en el año 11
$7,790.22 irá al INTERES
$2,676.32 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $640.64 $231.57 $109,592.14
134 $639.29 $232.92 $109,359.22
135 $637.93 $234.28 $109,124.93
136 $636.56 $235.65 $108,889.29
137 $635.19 $237.02 $108,652.26
138 $633.80 $238.41 $108,413.85
139 $632.41 $239.80 $108,174.06
140 $631.02 $241.20 $107,932.86
141 $629.61 $242.60 $107,690.26
142 $628.19 $244.02 $107,446.24
143 $626.77 $245.44 $107,200.80
144 $625.34 $246.87 $106,953.92
Total de años: 12
  Usted invertirá: $10,466.54 en su casa en el año 12
$7,596.75 irá al INTERES
$2,869.79 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $623.90 $248.31 $106,705.61
146 $622.45 $249.76 $106,455.85
147 $620.99 $251.22 $106,204.63
148 $619.53 $252.68 $105,951.94
149 $618.05 $254.16 $105,697.79
150 $616.57 $255.64 $105,442.14
151 $615.08 $257.13 $105,185.01
152 $613.58 $258.63 $104,926.38
153 $612.07 $260.14 $104,666.24
154 $610.55 $261.66 $104,404.58
155 $609.03 $263.18 $104,141.40
156 $607.49 $264.72 $103,876.68
Total de años: 13
  Usted invertirá: $10,466.54 en su casa en el año 13
$7,389.29 irá al INTERES
$3,077.25 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $605.95 $266.26 $103,610.41
158 $604.39 $267.82 $103,342.59
159 $602.83 $269.38 $103,073.21
160 $601.26 $270.95 $102,802.26
161 $599.68 $272.53 $102,529.73
162 $598.09 $274.12 $102,255.61
163 $596.49 $275.72 $101,979.89
164 $594.88 $277.33 $101,702.56
165 $593.26 $278.95 $101,423.61
166 $591.64 $280.57 $101,143.04
167 $590.00 $282.21 $100,860.83
168 $588.35 $283.86 $100,576.97
Total de años: 14
  Usted invertirá: $10,466.54 en su casa en el año 14
$7,166.84 irá al INTERES
$3,299.70 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $586.70 $285.51 $100,291.46
170 $585.03 $287.18 $100,004.28
171 $583.36 $288.85 $99,715.43
172 $581.67 $290.54 $99,424.89
173 $579.98 $292.23 $99,132.66
174 $578.27 $293.94 $98,838.72
175 $576.56 $295.65 $98,543.07
176 $574.83 $297.38 $98,245.69
177 $573.10 $299.11 $97,946.58
178 $571.36 $300.86 $97,645.72
179 $569.60 $302.61 $97,343.11
180 $567.83 $304.38 $97,038.73
Total de años: 15
  Usted invertirá: $10,466.54 en su casa en el año 15
$6,928.30 irá al INTERES
$3,538.24 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $566.06 $306.15 $96,732.58
182 $564.27 $307.94 $96,424.64
183 $562.48 $309.73 $96,114.91
184 $560.67 $311.54 $95,803.37
185 $558.85 $313.36 $95,490.01
186 $557.03 $315.19 $95,174.82
187 $555.19 $317.03 $94,857.80
188 $553.34 $318.87 $94,538.92
189 $551.48 $320.73 $94,218.19
190 $549.61 $322.61 $93,895.58
191 $547.72 $324.49 $93,571.10
192 $545.83 $326.38 $93,244.72
Total de años: 16
  Usted invertirá: $10,466.54 en su casa en el año 16
$6,672.52 irá al INTERES
$3,794.02 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $543.93 $328.28 $92,916.43
194 $542.01 $330.20 $92,586.23
195 $540.09 $332.13 $92,254.11
196 $538.15 $334.06 $91,920.04
197 $536.20 $336.01 $91,584.03
198 $534.24 $337.97 $91,246.06
199 $532.27 $339.94 $90,906.12
200 $530.29 $341.93 $90,564.19
201 $528.29 $343.92 $90,220.27
202 $526.28 $345.93 $89,874.35
203 $524.27 $347.94 $89,526.40
204 $522.24 $349.97 $89,176.43
Total de años: 17
  Usted invertirá: $10,466.54 en su casa en el año 17
$6,398.25 irá al INTERES
$4,068.29 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $520.20 $352.02 $88,824.41
206 $518.14 $354.07 $88,470.34
207 $516.08 $356.13 $88,114.21
208 $514.00 $358.21 $87,756.00
209 $511.91 $360.30 $87,395.69
210 $509.81 $362.40 $87,033.29
211 $507.69 $364.52 $86,668.77
212 $505.57 $366.64 $86,302.13
213 $503.43 $368.78 $85,933.35
214 $501.28 $370.93 $85,562.41
215 $499.11 $373.10 $85,189.32
216 $496.94 $375.27 $84,814.04
Total de años: 18
  Usted invertirá: $10,466.54 en su casa en el año 18
$6,104.15 irá al INTERES
$4,362.39 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $494.75 $377.46 $84,436.58
218 $492.55 $379.66 $84,056.91
219 $490.33 $381.88 $83,675.03
220 $488.10 $384.11 $83,290.93
221 $485.86 $386.35 $82,904.58
222 $483.61 $388.60 $82,515.98
223 $481.34 $390.87 $82,125.11
224 $479.06 $393.15 $81,731.96
225 $476.77 $395.44 $81,336.52
226 $474.46 $397.75 $80,938.77
227 $472.14 $400.07 $80,538.70
228 $469.81 $402.40 $80,136.30
Total de años: 19
  Usted invertirá: $10,466.54 en su casa en el año 19
$5,788.80 irá al INTERES
$4,677.74 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $467.46 $404.75 $79,731.55
230 $465.10 $407.11 $79,324.44
231 $462.73 $409.49 $78,914.95
232 $460.34 $411.87 $78,503.08
233 $457.93 $414.28 $78,088.80
234 $455.52 $416.69 $77,672.11
235 $453.09 $419.12 $77,252.98
236 $450.64 $421.57 $76,831.41
237 $448.18 $424.03 $76,407.39
238 $445.71 $426.50 $75,980.88
239 $443.22 $428.99 $75,551.89
240 $440.72 $431.49 $75,120.40
Total de años: 20
  Usted invertirá: $10,466.54 en su casa en el año 20
$5,450.64 irá al INTERES
$5,015.90 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $438.20 $434.01 $74,686.39
242 $435.67 $436.54 $74,249.85
243 $433.12 $439.09 $73,810.77
244 $430.56 $441.65 $73,369.12
245 $427.99 $444.23 $72,924.89
246 $425.40 $446.82 $72,478.07
247 $422.79 $449.42 $72,028.65
248 $420.17 $452.04 $71,576.61
249 $417.53 $454.68 $71,121.93
250 $414.88 $457.33 $70,664.59
251 $412.21 $460.00 $70,204.59
252 $409.53 $462.68 $69,741.91
Total de años: 21
  Usted invertirá: $10,466.54 en su casa en el año 21
$5,088.04 irá al INTERES
$5,378.50 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $406.83 $465.38 $69,276.52
254 $404.11 $468.10 $68,808.42
255 $401.38 $470.83 $68,337.59
256 $398.64 $473.58 $67,864.02
257 $395.87 $476.34 $67,387.68
258 $393.09 $479.12 $66,908.56
259 $390.30 $481.91 $66,426.65
260 $387.49 $484.72 $65,941.93
261 $384.66 $487.55 $65,454.38
262 $381.82 $490.39 $64,963.99
263 $378.96 $493.25 $64,470.73
264 $376.08 $496.13 $63,974.60
Total de años: 22
  Usted invertirá: $10,466.54 en su casa en el año 22
$4,699.23 irá al INTERES
$5,767.31 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $373.19 $499.03 $63,475.57
266 $370.27 $501.94 $62,973.63
267 $367.35 $504.87 $62,468.77
268 $364.40 $507.81 $61,960.96
269 $361.44 $510.77 $61,450.19
270 $358.46 $513.75 $60,936.43
271 $355.46 $516.75 $60,419.68
272 $352.45 $519.76 $59,899.92
273 $349.42 $522.80 $59,377.13
274 $346.37 $525.85 $58,851.28
275 $343.30 $528.91 $58,322.37
276 $340.21 $532.00 $57,790.37
Total de años: 23
  Usted invertirá: $10,466.54 en su casa en el año 23
$4,282.31 irá al INTERES
$6,184.23 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $337.11 $535.10 $57,255.27
278 $333.99 $538.22 $56,717.05
279 $330.85 $541.36 $56,175.69
280 $327.69 $544.52 $55,631.16
281 $324.52 $547.70 $55,083.47
282 $321.32 $550.89 $54,532.58
283 $318.11 $554.10 $53,978.47
284 $314.87 $557.34 $53,421.14
285 $311.62 $560.59 $52,860.55
286 $308.35 $563.86 $52,296.69
287 $305.06 $567.15 $51,729.54
288 $301.76 $570.46 $51,159.08
Total de años: 24
  Usted invertirá: $10,466.54 en su casa en el año 24
$3,835.25 irá al INTERES
$6,631.29 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $298.43 $573.78 $50,585.30
290 $295.08 $577.13 $50,008.17
291 $291.71 $580.50 $49,427.67
292 $288.33 $583.88 $48,843.79
293 $284.92 $587.29 $48,256.50
294 $281.50 $590.72 $47,665.79
295 $278.05 $594.16 $47,071.62
296 $274.58 $597.63 $46,474.00
297 $271.10 $601.11 $45,872.88
298 $267.59 $604.62 $45,268.26
299 $264.06 $608.15 $44,660.12
300 $260.52 $611.69 $44,048.42
Total de años: 25
  Usted invertirá: $10,466.54 en su casa en el año 25
$3,355.88 irá al INTERES
$7,110.66 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $256.95 $615.26 $43,433.16
302 $253.36 $618.85 $42,814.31
303 $249.75 $622.46 $42,191.85
304 $246.12 $626.09 $41,565.76
305 $242.47 $629.74 $40,936.01
306 $238.79 $633.42 $40,302.59
307 $235.10 $637.11 $39,665.48
308 $231.38 $640.83 $39,024.65
309 $227.64 $644.57 $38,380.08
310 $223.88 $648.33 $37,731.75
311 $220.10 $652.11 $37,079.64
312 $216.30 $655.91 $36,423.73
Total de años: 26
  Usted invertirá: $10,466.54 en su casa en el año 26
$2,841.85 irá al INTERES
$7,624.69 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $212.47 $659.74 $35,763.99
314 $208.62 $663.59 $35,100.40
315 $204.75 $667.46 $34,432.94
316 $200.86 $671.35 $33,761.59
317 $196.94 $675.27 $33,086.32
318 $193.00 $679.21 $32,407.11
319 $189.04 $683.17 $31,723.94
320 $185.06 $687.16 $31,036.79
321 $181.05 $691.16 $30,345.62
322 $177.02 $695.20 $29,650.43
323 $172.96 $699.25 $28,951.18
324 $168.88 $703.33 $28,247.85
Total de años: 27
  Usted invertirá: $10,466.54 en su casa en el año 27
$2,290.66 irá al INTERES
$8,175.88 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $164.78 $707.43 $27,540.42
326 $160.65 $711.56 $26,828.86
327 $156.50 $715.71 $26,113.15
328 $152.33 $719.88 $25,393.26
329 $148.13 $724.08 $24,669.18
330 $143.90 $728.31 $23,940.87
331 $139.66 $732.56 $23,208.31
332 $135.38 $736.83 $22,471.48
333 $131.08 $741.13 $21,730.36
334 $126.76 $745.45 $20,984.91
335 $122.41 $749.80 $20,235.11
336 $118.04 $754.17 $19,480.93
Total de años: 28
  Usted invertirá: $10,466.54 en su casa en el año 28
$1,699.62 irá al INTERES
$8,766.92 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $113.64 $758.57 $18,722.36
338 $109.21 $763.00 $17,959.36
339 $104.76 $767.45 $17,191.91
340 $100.29 $771.93 $16,419.99
341 $95.78 $776.43 $15,643.56
342 $91.25 $780.96 $14,862.60
343 $86.70 $785.51 $14,077.09
344 $82.12 $790.10 $13,286.99
345 $77.51 $794.70 $12,492.29
346 $72.87 $799.34 $11,692.95
347 $68.21 $804.00 $10,888.95
348 $63.52 $808.69 $10,080.25
Total de años: 29
  Usted invertirá: $10,466.54 en su casa en el año 29
$1,065.86 irá al INTERES
$9,400.68 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $58.80 $813.41 $9,266.84
350 $54.06 $818.15 $8,448.69
351 $49.28 $822.93 $7,625.76
352 $44.48 $827.73 $6,798.03
353 $39.66 $832.56 $5,965.48
354 $34.80 $837.41 $5,128.06
355 $29.91 $842.30 $4,285.77
356 $25.00 $847.21 $3,438.55
357 $20.06 $852.15 $2,586.40
358 $15.09 $857.12 $1,729.28
359 $10.09 $862.12 $867.15
360 $5.06 $867.15 $0.00
Total de años: 30
  Usted invertirá: $10,466.54 en su casa en el año 30
$386.28 irá al INTERES
$10,080.25 irá al PRINCIPAL
 


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