Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $1,950.00
Precio a Financiar: $37,050.00
Pago Mensual: $246.49


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $216.13 $30.37 $37,019.63
2 $215.95 $30.55 $36,989.08
3 $215.77 $30.72 $36,958.36
4 $215.59 $30.90 $36,927.45
5 $215.41 $31.08 $36,896.37
6 $215.23 $31.27 $36,865.10
7 $215.05 $31.45 $36,833.66
8 $214.86 $31.63 $36,802.02
9 $214.68 $31.82 $36,770.21
10 $214.49 $32.00 $36,738.21
11 $214.31 $32.19 $36,706.02
12 $214.12 $32.38 $36,673.64
Total de años: 1
  Usted invertirá: $2,957.93 en su casa en el año 1
$2,581.58 irá al INTERES
$376.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $213.93 $32.56 $36,641.08
14 $213.74 $32.75 $36,608.32
15 $213.55 $32.95 $36,575.38
16 $213.36 $33.14 $36,542.24
17 $213.16 $33.33 $36,508.91
18 $212.97 $33.53 $36,475.38
19 $212.77 $33.72 $36,441.66
20 $212.58 $33.92 $36,407.74
21 $212.38 $34.12 $36,373.62
22 $212.18 $34.32 $36,339.31
23 $211.98 $34.52 $36,304.79
24 $211.78 $34.72 $36,270.08
Total de años: 2
  Usted invertirá: $2,957.93 en su casa en el año 2
$2,554.37 irá al INTERES
$403.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $211.58 $34.92 $36,235.16
26 $211.37 $35.12 $36,200.04
27 $211.17 $35.33 $36,164.71
28 $210.96 $35.53 $36,129.17
29 $210.75 $35.74 $36,093.43
30 $210.55 $35.95 $36,057.48
31 $210.34 $36.16 $36,021.32
32 $210.12 $36.37 $35,984.95
33 $209.91 $36.58 $35,948.37
34 $209.70 $36.80 $35,911.58
35 $209.48 $37.01 $35,874.57
36 $209.27 $37.23 $35,837.34
Total de años: 3
  Usted invertirá: $2,957.93 en su casa en el año 3
$2,525.20 irá al INTERES
$432.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $209.05 $37.44 $35,799.90
38 $208.83 $37.66 $35,762.23
39 $208.61 $37.88 $35,724.35
40 $208.39 $38.10 $35,686.25
41 $208.17 $38.32 $35,647.93
42 $207.95 $38.55 $35,609.38
43 $207.72 $38.77 $35,570.60
44 $207.50 $39.00 $35,531.60
45 $207.27 $39.23 $35,492.38
46 $207.04 $39.46 $35,452.92
47 $206.81 $39.69 $35,413.24
48 $206.58 $39.92 $35,373.32
Total de años: 4
  Usted invertirá: $2,957.93 en su casa en el año 4
$2,493.91 irá al INTERES
$464.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $206.34 $40.15 $35,333.17
50 $206.11 $40.38 $35,292.78
51 $205.87 $40.62 $35,252.16
52 $205.64 $40.86 $35,211.31
53 $205.40 $41.10 $35,170.21
54 $205.16 $41.34 $35,128.88
55 $204.92 $41.58 $35,087.30
56 $204.68 $41.82 $35,045.48
57 $204.43 $42.06 $35,003.42
58 $204.19 $42.31 $34,961.11
59 $203.94 $42.55 $34,918.56
60 $203.69 $42.80 $34,875.75
Total de años: 5
  Usted invertirá: $2,957.93 en su casa en el año 5
$2,460.37 irá al INTERES
$497.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $203.44 $43.05 $34,832.70
62 $203.19 $43.30 $34,789.40
63 $202.94 $43.56 $34,745.84
64 $202.68 $43.81 $34,702.03
65 $202.43 $44.07 $34,657.96
66 $202.17 $44.32 $34,613.64
67 $201.91 $44.58 $34,569.06
68 $201.65 $44.84 $34,524.22
69 $201.39 $45.10 $34,479.11
70 $201.13 $45.37 $34,433.75
71 $200.86 $45.63 $34,388.12
72 $200.60 $45.90 $34,342.22
Total de años: 6
  Usted invertirá: $2,957.93 en su casa en el año 6
$2,424.40 irá al INTERES
$533.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $200.33 $46.16 $34,296.06
74 $200.06 $46.43 $34,249.62
75 $199.79 $46.71 $34,202.92
76 $199.52 $46.98 $34,155.94
77 $199.24 $47.25 $34,108.69
78 $198.97 $47.53 $34,061.16
79 $198.69 $47.80 $34,013.35
80 $198.41 $48.08 $33,965.27
81 $198.13 $48.36 $33,916.91
82 $197.85 $48.65 $33,868.26
83 $197.56 $48.93 $33,819.33
84 $197.28 $49.22 $33,770.12
Total de años: 7
  Usted invertirá: $2,957.93 en su casa en el año 7
$2,385.83 irá al INTERES
$572.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $196.99 $49.50 $33,720.61
86 $196.70 $49.79 $33,670.82
87 $196.41 $50.08 $33,620.74
88 $196.12 $50.37 $33,570.37
89 $195.83 $50.67 $33,519.70
90 $195.53 $50.96 $33,468.74
91 $195.23 $51.26 $33,417.48
92 $194.94 $51.56 $33,365.92
93 $194.63 $51.86 $33,314.06
94 $194.33 $52.16 $33,261.90
95 $194.03 $52.47 $33,209.43
96 $193.72 $52.77 $33,156.66
Total de años: 8
  Usted invertirá: $2,957.93 en su casa en el año 8
$2,344.47 irá al INTERES
$613.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $193.41 $53.08 $33,103.58
98 $193.10 $53.39 $33,050.19
99 $192.79 $53.70 $32,996.48
100 $192.48 $54.02 $32,942.47
101 $192.16 $54.33 $32,888.14
102 $191.85 $54.65 $32,833.49
103 $191.53 $54.97 $32,778.53
104 $191.21 $55.29 $32,723.24
105 $190.89 $55.61 $32,667.63
106 $190.56 $55.93 $32,611.70
107 $190.23 $56.26 $32,555.44
108 $189.91 $56.59 $32,498.85
Total de años: 9
  Usted invertirá: $2,957.93 en su casa en el año 9
$2,300.13 irá al INTERES
$657.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $189.58 $56.92 $32,441.93
110 $189.24 $57.25 $32,384.68
111 $188.91 $57.58 $32,327.10
112 $188.57 $57.92 $32,269.18
113 $188.24 $58.26 $32,210.92
114 $187.90 $58.60 $32,152.32
115 $187.56 $58.94 $32,093.38
116 $187.21 $59.28 $32,034.10
117 $186.87 $59.63 $31,974.47
118 $186.52 $59.98 $31,914.49
119 $186.17 $60.33 $31,854.17
120 $185.82 $60.68 $31,793.49
Total de años: 10
  Usted invertirá: $2,957.93 en su casa en el año 10
$2,252.57 irá al INTERES
$705.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $185.46 $61.03 $31,732.46
122 $185.11 $61.39 $31,671.07
123 $184.75 $61.75 $31,609.32
124 $184.39 $62.11 $31,547.21
125 $184.03 $62.47 $31,484.74
126 $183.66 $62.83 $31,421.91
127 $183.29 $63.20 $31,358.71
128 $182.93 $63.57 $31,295.14
129 $182.55 $63.94 $31,231.20
130 $182.18 $64.31 $31,166.89
131 $181.81 $64.69 $31,102.20
132 $181.43 $65.07 $31,037.14
Total de años: 11
  Usted invertirá: $2,957.93 en su casa en el año 11
$2,201.58 irá al INTERES
$756.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $181.05 $65.44 $30,971.69
134 $180.67 $65.83 $30,905.87
135 $180.28 $66.21 $30,839.66
136 $179.90 $66.60 $30,773.06
137 $179.51 $66.99 $30,706.07
138 $179.12 $67.38 $30,638.70
139 $178.73 $67.77 $30,570.93
140 $178.33 $68.16 $30,502.77
141 $177.93 $68.56 $30,434.20
142 $177.53 $68.96 $30,365.24
143 $177.13 $69.36 $30,295.88
144 $176.73 $69.77 $30,226.11
Total de años: 12
  Usted invertirá: $2,957.93 en su casa en el año 12
$2,146.91 irá al INTERES
$811.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $176.32 $70.18 $30,155.93
146 $175.91 $70.58 $30,085.35
147 $175.50 $71.00 $30,014.35
148 $175.08 $71.41 $29,942.94
149 $174.67 $71.83 $29,871.11
150 $174.25 $72.25 $29,798.87
151 $173.83 $72.67 $29,726.20
152 $173.40 $73.09 $29,653.11
153 $172.98 $73.52 $29,579.59
154 $172.55 $73.95 $29,505.64
155 $172.12 $74.38 $29,431.26
156 $171.68 $74.81 $29,356.45
Total de años: 13
  Usted invertirá: $2,957.93 en su casa en el año 13
$2,088.28 irá al INTERES
$869.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $171.25 $75.25 $29,281.20
158 $170.81 $75.69 $29,205.52
159 $170.37 $76.13 $29,129.39
160 $169.92 $76.57 $29,052.81
161 $169.47 $77.02 $28,975.79
162 $169.03 $77.47 $28,898.32
163 $168.57 $77.92 $28,820.40
164 $168.12 $78.38 $28,742.03
165 $167.66 $78.83 $28,663.20
166 $167.20 $79.29 $28,583.90
167 $166.74 $79.76 $28,504.15
168 $166.27 $80.22 $28,423.93
Total de años: 14
  Usted invertirá: $2,957.93 en su casa en el año 14
$2,025.41 irá al INTERES
$932.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $165.81 $80.69 $28,343.24
170 $165.34 $81.16 $28,262.08
171 $164.86 $81.63 $28,180.45
172 $164.39 $82.11 $28,098.34
173 $163.91 $82.59 $28,015.75
174 $163.43 $83.07 $27,932.68
175 $162.94 $83.55 $27,849.13
176 $162.45 $84.04 $27,765.09
177 $161.96 $84.53 $27,680.55
178 $161.47 $85.02 $27,595.53
179 $160.97 $85.52 $27,510.01
180 $160.48 $86.02 $27,423.99
Total de años: 15
  Usted invertirá: $2,957.93 en su casa en el año 15
$1,958.00 irá al INTERES
$999.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $159.97 $86.52 $27,337.47
182 $159.47 $87.03 $27,250.44
183 $158.96 $87.53 $27,162.91
184 $158.45 $88.04 $27,074.86
185 $157.94 $88.56 $26,986.31
186 $157.42 $89.07 $26,897.23
187 $156.90 $89.59 $26,807.64
188 $156.38 $90.12 $26,717.52
189 $155.85 $90.64 $26,626.88
190 $155.32 $91.17 $26,535.71
191 $154.79 $91.70 $26,444.01
192 $154.26 $92.24 $26,351.77
Total de años: 16
  Usted invertirá: $2,957.93 en su casa en el año 16
$1,885.71 irá al INTERES
$1,072.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $153.72 $92.78 $26,258.99
194 $153.18 $93.32 $26,165.67
195 $152.63 $93.86 $26,071.81
196 $152.09 $94.41 $25,977.40
197 $151.53 $94.96 $25,882.44
198 $150.98 $95.51 $25,786.93
199 $150.42 $96.07 $25,690.86
200 $149.86 $96.63 $25,594.23
201 $149.30 $97.19 $25,497.03
202 $148.73 $97.76 $25,399.27
203 $148.16 $98.33 $25,300.94
204 $147.59 $98.91 $25,202.03
Total de años: 17
  Usted invertirá: $2,957.93 en su casa en el año 17
$1,808.20 irá al INTERES
$1,149.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $147.01 $99.48 $25,102.55
206 $146.43 $100.06 $25,002.49
207 $145.85 $100.65 $24,901.84
208 $145.26 $101.23 $24,800.61
209 $144.67 $101.82 $24,698.78
210 $144.08 $102.42 $24,596.36
211 $143.48 $103.02 $24,493.35
212 $142.88 $103.62 $24,389.73
213 $142.27 $104.22 $24,285.51
214 $141.67 $104.83 $24,180.68
215 $141.05 $105.44 $24,075.24
216 $140.44 $106.06 $23,969.19
Total de años: 18
  Usted invertirá: $2,957.93 en su casa en el año 18
$1,725.09 irá al INTERES
$1,232.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $139.82 $106.67 $23,862.51
218 $139.20 $107.30 $23,755.21
219 $138.57 $107.92 $23,647.29
220 $137.94 $108.55 $23,538.74
221 $137.31 $109.19 $23,429.56
222 $136.67 $109.82 $23,319.73
223 $136.03 $110.46 $23,209.27
224 $135.39 $111.11 $23,098.16
225 $134.74 $111.76 $22,986.41
226 $134.09 $112.41 $22,874.00
227 $133.43 $113.06 $22,760.94
228 $132.77 $113.72 $22,647.22
Total de años: 19
  Usted invertirá: $2,957.93 en su casa en el año 19
$1,635.96 irá al INTERES
$1,321.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $132.11 $114.39 $22,532.83
230 $131.44 $115.05 $22,417.78
231 $130.77 $115.72 $22,302.05
232 $130.10 $116.40 $22,185.65
233 $129.42 $117.08 $22,068.57
234 $128.73 $117.76 $21,950.81
235 $128.05 $118.45 $21,832.37
236 $127.36 $119.14 $21,713.23
237 $126.66 $119.83 $21,593.39
238 $125.96 $120.53 $21,472.86
239 $125.26 $121.24 $21,351.62
240 $124.55 $121.94 $21,229.68
Total de años: 20
  Usted invertirá: $2,957.93 en su casa en el año 20
$1,540.40 irá al INTERES
$1,417.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $123.84 $122.65 $21,107.02
242 $123.12 $123.37 $20,983.65
243 $122.40 $124.09 $20,859.56
244 $121.68 $124.81 $20,734.75
245 $120.95 $125.54 $20,609.21
246 $120.22 $126.27 $20,482.93
247 $119.48 $127.01 $20,355.92
248 $118.74 $127.75 $20,228.17
249 $118.00 $128.50 $20,099.67
250 $117.25 $129.25 $19,970.43
251 $116.49 $130.00 $19,840.43
252 $115.74 $130.76 $19,709.67
Total de años: 21
  Usted invertirá: $2,957.93 en su casa en el año 21
$1,437.93 irá al INTERES
$1,520.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $114.97 $131.52 $19,578.15
254 $114.21 $132.29 $19,445.86
255 $113.43 $133.06 $19,312.80
256 $112.66 $133.84 $19,178.96
257 $111.88 $134.62 $19,044.34
258 $111.09 $135.40 $18,908.94
259 $110.30 $136.19 $18,772.75
260 $109.51 $136.99 $18,635.76
261 $108.71 $137.79 $18,497.98
262 $107.90 $138.59 $18,359.39
263 $107.10 $139.40 $18,219.99
264 $106.28 $140.21 $18,079.78
Total de años: 22
  Usted invertirá: $2,957.93 en su casa en el año 22
$1,328.04 irá al INTERES
$1,629.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $105.47 $141.03 $17,938.75
266 $104.64 $141.85 $17,796.90
267 $103.82 $142.68 $17,654.22
268 $102.98 $143.51 $17,510.71
269 $102.15 $144.35 $17,366.36
270 $101.30 $145.19 $17,221.17
271 $100.46 $146.04 $17,075.13
272 $99.60 $146.89 $16,928.24
273 $98.75 $147.75 $16,780.49
274 $97.89 $148.61 $16,631.88
275 $97.02 $149.48 $16,482.41
276 $96.15 $150.35 $16,332.06
Total de años: 23
  Usted invertirá: $2,957.93 en su casa en el año 23
$1,210.22 irá al INTERES
$1,747.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $95.27 $151.22 $16,180.84
278 $94.39 $152.11 $16,028.73
279 $93.50 $152.99 $15,875.74
280 $92.61 $153.89 $15,721.85
281 $91.71 $154.78 $15,567.07
282 $90.81 $155.69 $15,411.38
283 $89.90 $156.59 $15,254.79
284 $88.99 $157.51 $15,097.28
285 $88.07 $158.43 $14,938.85
286 $87.14 $159.35 $14,779.50
287 $86.21 $160.28 $14,619.22
288 $85.28 $161.22 $14,458.00
Total de años: 24
  Usted invertirá: $2,957.93 en su casa en el año 24
$1,083.88 irá al INTERES
$1,874.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $84.34 $162.16 $14,295.85
290 $83.39 $163.10 $14,132.74
291 $82.44 $164.05 $13,968.69
292 $81.48 $165.01 $13,803.68
293 $80.52 $165.97 $13,637.71
294 $79.55 $166.94 $13,470.77
295 $78.58 $167.92 $13,302.85
296 $77.60 $168.89 $13,133.96
297 $76.61 $169.88 $12,964.08
298 $75.62 $170.87 $12,793.21
299 $74.63 $171.87 $12,621.34
300 $73.62 $172.87 $12,448.47
Total de años: 25
  Usted invertirá: $2,957.93 en su casa en el año 25
$948.40 irá al INTERES
$2,009.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $72.62 $173.88 $12,274.59
302 $71.60 $174.89 $12,099.70
303 $70.58 $175.91 $11,923.78
304 $69.56 $176.94 $11,746.84
305 $68.52 $177.97 $11,568.87
306 $67.49 $179.01 $11,389.86
307 $66.44 $180.05 $11,209.81
308 $65.39 $181.10 $11,028.71
309 $64.33 $182.16 $10,846.54
310 $63.27 $183.22 $10,663.32
311 $62.20 $184.29 $10,479.03
312 $61.13 $185.37 $10,293.66
Total de años: 26
  Usted invertirá: $2,957.93 en su casa en el año 26
$803.13 irá al INTERES
$2,154.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $60.05 $186.45 $10,107.21
314 $58.96 $187.54 $9,919.68
315 $57.86 $188.63 $9,731.05
316 $56.76 $189.73 $9,541.32
317 $55.66 $190.84 $9,350.48
318 $54.54 $191.95 $9,158.53
319 $53.42 $193.07 $8,965.46
320 $52.30 $194.20 $8,771.27
321 $51.17 $195.33 $8,575.94
322 $50.03 $196.47 $8,379.47
323 $48.88 $197.61 $8,181.85
324 $47.73 $198.77 $7,983.09
Total de años: 27
  Usted invertirá: $2,957.93 en su casa en el año 27
$647.36 irá al INTERES
$2,310.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $46.57 $199.93 $7,783.16
326 $45.40 $201.09 $7,582.07
327 $44.23 $202.27 $7,379.80
328 $43.05 $203.45 $7,176.36
329 $41.86 $204.63 $6,971.72
330 $40.67 $205.83 $6,765.90
331 $39.47 $207.03 $6,558.87
332 $38.26 $208.23 $6,350.64
333 $37.05 $209.45 $6,141.19
334 $35.82 $210.67 $5,930.52
335 $34.59 $211.90 $5,718.62
336 $33.36 $213.14 $5,505.48
Total de años: 28
  Usted invertirá: $2,957.93 en su casa en el año 28
$480.33 irá al INTERES
$2,477.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $32.12 $214.38 $5,291.10
338 $30.86 $215.63 $5,075.47
339 $29.61 $216.89 $4,858.58
340 $28.34 $218.15 $4,640.43
341 $27.07 $219.43 $4,421.01
342 $25.79 $220.71 $4,200.30
343 $24.50 $221.99 $3,978.31
344 $23.21 $223.29 $3,755.02
345 $21.90 $224.59 $3,530.43
346 $20.59 $225.90 $3,304.53
347 $19.28 $227.22 $3,077.31
348 $17.95 $228.54 $2,848.77
Total de años: 29
  Usted invertirá: $2,957.93 en su casa en el año 29
$301.22 irá al INTERES
$2,656.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $16.62 $229.88 $2,618.89
350 $15.28 $231.22 $2,387.67
351 $13.93 $232.57 $2,155.11
352 $12.57 $233.92 $1,921.18
353 $11.21 $235.29 $1,685.90
354 $9.83 $236.66 $1,449.24
355 $8.45 $238.04 $1,211.19
356 $7.07 $239.43 $971.77
357 $5.67 $240.83 $730.94
358 $4.26 $242.23 $488.71
359 $2.85 $243.64 $245.07
360 $1.43 $245.07 $0.00
Total de años: 30
  Usted invertirá: $2,957.93 en su casa en el año 30
$109.17 irá al INTERES
$2,848.77 irá al PRINCIPAL
 

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