Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,400.00
Precio a Financiar: $45,600.00
Pago Mensual: $303.38


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $266.00 $37.38 $45,562.62
2 $265.78 $37.60 $45,525.03
3 $265.56 $37.82 $45,487.21
4 $265.34 $38.04 $45,449.17
5 $265.12 $38.26 $45,410.92
6 $264.90 $38.48 $45,372.44
7 $264.67 $38.71 $45,333.73
8 $264.45 $38.93 $45,294.80
9 $264.22 $39.16 $45,255.64
10 $263.99 $39.39 $45,216.25
11 $263.76 $39.62 $45,176.64
12 $263.53 $39.85 $45,136.79
Total de años: 1
  Usted invertirá: $3,640.54 en su casa en el año 1
$3,177.33 irá al INTERES
$463.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $263.30 $40.08 $45,096.71
14 $263.06 $40.31 $45,056.40
15 $262.83 $40.55 $45,015.85
16 $262.59 $40.79 $44,975.06
17 $262.35 $41.02 $44,934.04
18 $262.12 $41.26 $44,892.78
19 $261.87 $41.50 $44,851.27
20 $261.63 $41.75 $44,809.53
21 $261.39 $41.99 $44,767.54
22 $261.14 $42.23 $44,725.30
23 $260.90 $42.48 $44,682.82
24 $260.65 $42.73 $44,640.10
Total de años: 2
  Usted invertirá: $3,640.54 en su casa en el año 2
$3,143.84 irá al INTERES
$496.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $260.40 $42.98 $44,597.12
26 $260.15 $43.23 $44,553.89
27 $259.90 $43.48 $44,510.41
28 $259.64 $43.73 $44,466.68
29 $259.39 $43.99 $44,422.69
30 $259.13 $44.25 $44,378.44
31 $258.87 $44.50 $44,333.94
32 $258.61 $44.76 $44,289.17
33 $258.35 $45.02 $44,244.15
34 $258.09 $45.29 $44,198.86
35 $257.83 $45.55 $44,153.31
36 $257.56 $45.82 $44,107.50
Total de años: 3
  Usted invertirá: $3,640.54 en su casa en el año 3
$3,107.93 irá al INTERES
$532.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $257.29 $46.08 $44,061.41
38 $257.02 $46.35 $44,015.06
39 $256.75 $46.62 $43,968.43
40 $256.48 $46.90 $43,921.54
41 $256.21 $47.17 $43,874.37
42 $255.93 $47.44 $43,826.93
43 $255.66 $47.72 $43,779.21
44 $255.38 $48.00 $43,731.21
45 $255.10 $48.28 $43,682.93
46 $254.82 $48.56 $43,634.37
47 $254.53 $48.84 $43,585.52
48 $254.25 $49.13 $43,536.39
Total de años: 4
  Usted invertirá: $3,640.54 en su casa en el año 4
$3,069.43 irá al INTERES
$571.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $253.96 $49.42 $43,486.98
50 $253.67 $49.70 $43,437.27
51 $253.38 $49.99 $43,387.28
52 $253.09 $50.29 $43,336.99
53 $252.80 $50.58 $43,286.41
54 $252.50 $50.87 $43,235.54
55 $252.21 $51.17 $43,184.37
56 $251.91 $51.47 $43,132.90
57 $251.61 $51.77 $43,081.13
58 $251.31 $52.07 $43,029.06
59 $251.00 $52.38 $42,976.69
60 $250.70 $52.68 $42,924.00
Total de años: 5
  Usted invertirá: $3,640.54 en su casa en el año 5
$3,028.15 irá al INTERES
$612.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $250.39 $52.99 $42,871.02
62 $250.08 $53.30 $42,817.72
63 $249.77 $53.61 $42,764.11
64 $249.46 $53.92 $42,710.19
65 $249.14 $54.24 $42,655.96
66 $248.83 $54.55 $42,601.40
67 $248.51 $54.87 $42,546.54
68 $248.19 $55.19 $42,491.35
69 $247.87 $55.51 $42,435.83
70 $247.54 $55.84 $42,380.00
71 $247.22 $56.16 $42,323.84
72 $246.89 $56.49 $42,267.35
Total de años: 6
  Usted invertirá: $3,640.54 en su casa en el año 6
$2,983.88 irá al INTERES
$656.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $246.56 $56.82 $42,210.53
74 $246.23 $57.15 $42,153.38
75 $245.89 $57.48 $42,095.90
76 $245.56 $57.82 $42,038.08
77 $245.22 $58.16 $41,979.92
78 $244.88 $58.50 $41,921.43
79 $244.54 $58.84 $41,862.59
80 $244.20 $59.18 $41,803.41
81 $243.85 $59.52 $41,743.89
82 $243.51 $59.87 $41,684.01
83 $243.16 $60.22 $41,623.79
84 $242.81 $60.57 $41,563.22
Total de años: 7
  Usted invertirá: $3,640.54 en su casa en el año 7
$2,936.41 irá al INTERES
$704.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $242.45 $60.93 $41,502.30
86 $242.10 $61.28 $41,441.01
87 $241.74 $61.64 $41,379.38
88 $241.38 $62.00 $41,317.38
89 $241.02 $62.36 $41,255.02
90 $240.65 $62.72 $41,192.29
91 $240.29 $63.09 $41,129.20
92 $239.92 $63.46 $41,065.75
93 $239.55 $63.83 $41,001.92
94 $239.18 $64.20 $40,937.72
95 $238.80 $64.57 $40,873.14
96 $238.43 $64.95 $40,808.19
Total de años: 8
  Usted invertirá: $3,640.54 en su casa en el año 8
$2,885.51 irá al INTERES
$755.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $238.05 $65.33 $40,742.86
98 $237.67 $65.71 $40,677.15
99 $237.28 $66.09 $40,611.06
100 $236.90 $66.48 $40,544.58
101 $236.51 $66.87 $40,477.71
102 $236.12 $67.26 $40,410.45
103 $235.73 $67.65 $40,342.80
104 $235.33 $68.04 $40,274.76
105 $234.94 $68.44 $40,206.31
106 $234.54 $68.84 $40,137.47
107 $234.14 $69.24 $40,068.23
108 $233.73 $69.65 $39,998.58
Total de años: 9
  Usted invertirá: $3,640.54 en su casa en el año 9
$2,830.93 irá al INTERES
$809.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $233.33 $70.05 $39,928.53
110 $232.92 $70.46 $39,858.07
111 $232.51 $70.87 $39,787.20
112 $232.09 $71.29 $39,715.91
113 $231.68 $71.70 $39,644.21
114 $231.26 $72.12 $39,572.09
115 $230.84 $72.54 $39,499.55
116 $230.41 $72.96 $39,426.58
117 $229.99 $73.39 $39,353.19
118 $229.56 $73.82 $39,279.38
119 $229.13 $74.25 $39,205.13
120 $228.70 $74.68 $39,130.45
Total de años: 10
  Usted invertirá: $3,640.54 en su casa en el año 10
$2,772.40 irá al INTERES
$868.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $228.26 $75.12 $39,055.33
122 $227.82 $75.56 $38,979.77
123 $227.38 $76.00 $38,903.78
124 $226.94 $76.44 $38,827.34
125 $226.49 $76.89 $38,750.45
126 $226.04 $77.33 $38,673.12
127 $225.59 $77.78 $38,595.34
128 $225.14 $78.24 $38,517.10
129 $224.68 $78.69 $38,438.40
130 $224.22 $79.15 $38,359.25
131 $223.76 $79.62 $38,279.63
132 $223.30 $80.08 $38,199.55
Total de años: 11
  Usted invertirá: $3,640.54 en su casa en el año 11
$2,709.64 irá al INTERES
$930.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $222.83 $80.55 $38,119.01
134 $222.36 $81.02 $38,037.99
135 $221.89 $81.49 $37,956.50
136 $221.41 $81.97 $37,874.53
137 $220.93 $82.44 $37,792.09
138 $220.45 $82.92 $37,709.17
139 $219.97 $83.41 $37,625.76
140 $219.48 $83.89 $37,541.86
141 $218.99 $84.38 $37,457.48
142 $218.50 $84.88 $37,372.60
143 $218.01 $85.37 $37,287.23
144 $217.51 $85.87 $37,201.36
Total de años: 12
  Usted invertirá: $3,640.54 en su casa en el año 12
$2,642.35 irá al INTERES
$998.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $217.01 $86.37 $37,114.99
146 $216.50 $86.87 $37,028.12
147 $216.00 $87.38 $36,940.74
148 $215.49 $87.89 $36,852.85
149 $214.97 $88.40 $36,764.45
150 $214.46 $88.92 $36,675.53
151 $213.94 $89.44 $36,586.09
152 $213.42 $89.96 $36,496.13
153 $212.89 $90.48 $36,405.65
154 $212.37 $91.01 $36,314.64
155 $211.84 $91.54 $36,223.09
156 $211.30 $92.08 $36,131.02
Total de años: 13
  Usted invertirá: $3,640.54 en su casa en el año 13
$2,570.19 irá al INTERES
$1,070.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $210.76 $92.61 $36,038.40
158 $210.22 $93.15 $35,945.25
159 $209.68 $93.70 $35,851.55
160 $209.13 $94.24 $35,757.31
161 $208.58 $94.79 $35,662.52
162 $208.03 $95.35 $35,567.17
163 $207.48 $95.90 $35,471.27
164 $206.92 $96.46 $35,374.80
165 $206.35 $97.02 $35,277.78
166 $205.79 $97.59 $35,180.19
167 $205.22 $98.16 $35,082.03
168 $204.65 $98.73 $34,983.29
Total de años: 14
  Usted invertirá: $3,640.54 en su casa en el año 14
$2,492.81 irá al INTERES
$1,147.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $204.07 $99.31 $34,883.99
170 $203.49 $99.89 $34,784.10
171 $202.91 $100.47 $34,683.63
172 $202.32 $101.06 $34,582.57
173 $201.73 $101.65 $34,480.92
174 $201.14 $102.24 $34,378.69
175 $200.54 $102.84 $34,275.85
176 $199.94 $103.44 $34,172.41
177 $199.34 $104.04 $34,068.38
178 $198.73 $104.65 $33,963.73
179 $198.12 $105.26 $33,858.47
180 $197.51 $105.87 $33,752.60
Total de años: 15
  Usted invertirá: $3,640.54 en su casa en el año 15
$2,409.84 irá al INTERES
$1,230.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $196.89 $106.49 $33,646.12
182 $196.27 $107.11 $33,539.01
183 $195.64 $107.73 $33,431.27
184 $195.02 $108.36 $33,322.91
185 $194.38 $108.99 $33,213.92
186 $193.75 $109.63 $33,104.29
187 $193.11 $110.27 $32,994.02
188 $192.47 $110.91 $32,883.10
189 $191.82 $111.56 $32,771.54
190 $191.17 $112.21 $32,659.33
191 $190.51 $112.87 $32,546.47
192 $189.85 $113.52 $32,432.94
Total de años: 16
  Usted invertirá: $3,640.54 en su casa en el año 16
$2,320.88 irá al INTERES
$1,319.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $189.19 $114.19 $32,318.76
194 $188.53 $114.85 $32,203.91
195 $187.86 $115.52 $32,088.38
196 $187.18 $116.20 $31,972.19
197 $186.50 $116.87 $31,855.32
198 $185.82 $117.56 $31,737.76
199 $185.14 $118.24 $31,619.52
200 $184.45 $118.93 $31,500.59
201 $183.75 $119.62 $31,380.96
202 $183.06 $120.32 $31,260.64
203 $182.35 $121.02 $31,139.62
204 $181.65 $121.73 $31,017.89
Total de años: 17
  Usted invertirá: $3,640.54 en su casa en el año 17
$2,225.48 irá al INTERES
$1,415.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $180.94 $122.44 $30,895.45
206 $180.22 $123.15 $30,772.29
207 $179.51 $123.87 $30,648.42
208 $178.78 $124.60 $30,523.82
209 $178.06 $125.32 $30,398.50
210 $177.32 $126.05 $30,272.45
211 $176.59 $126.79 $30,145.66
212 $175.85 $127.53 $30,018.13
213 $175.11 $128.27 $29,889.86
214 $174.36 $129.02 $29,760.84
215 $173.60 $129.77 $29,631.07
216 $172.85 $130.53 $29,500.54
Total de años: 18
  Usted invertirá: $3,640.54 en su casa en el año 18
$2,123.18 irá al INTERES
$1,517.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $172.09 $131.29 $29,369.24
218 $171.32 $132.06 $29,237.19
219 $170.55 $132.83 $29,104.36
220 $169.78 $133.60 $28,970.76
221 $169.00 $134.38 $28,836.38
222 $168.21 $135.17 $28,701.21
223 $167.42 $135.95 $28,565.26
224 $166.63 $136.75 $28,428.51
225 $165.83 $137.54 $28,290.96
226 $165.03 $138.35 $28,152.62
227 $164.22 $139.15 $28,013.46
228 $163.41 $139.97 $27,873.50
Total de años: 19
  Usted invertirá: $3,640.54 en su casa en el año 19
$2,013.49 irá al INTERES
$1,627.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $162.60 $140.78 $27,732.71
230 $161.77 $141.60 $27,591.11
231 $160.95 $142.43 $27,448.68
232 $160.12 $143.26 $27,305.42
233 $159.28 $144.10 $27,161.32
234 $158.44 $144.94 $27,016.39
235 $157.60 $145.78 $26,870.60
236 $156.75 $146.63 $26,723.97
237 $155.89 $147.49 $26,576.48
238 $155.03 $148.35 $26,428.13
239 $154.16 $149.21 $26,278.92
240 $153.29 $150.08 $26,128.84
Total de años: 20
  Usted invertirá: $3,640.54 en su casa en el año 20
$1,895.88 irá al INTERES
$1,744.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $152.42 $150.96 $25,977.88
242 $151.54 $151.84 $25,826.04
243 $150.65 $152.73 $25,673.31
244 $149.76 $153.62 $25,519.69
245 $148.86 $154.51 $25,365.18
246 $147.96 $155.41 $25,209.77
247 $147.06 $156.32 $25,053.44
248 $146.15 $157.23 $24,896.21
249 $145.23 $158.15 $24,738.06
250 $144.31 $159.07 $24,578.99
251 $143.38 $160.00 $24,418.99
252 $142.44 $160.93 $24,258.05
Total de años: 21
  Usted invertirá: $3,640.54 en su casa en el año 21
$1,769.75 irá al INTERES
$1,870.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $141.51 $161.87 $24,096.18
254 $140.56 $162.82 $23,933.36
255 $139.61 $163.77 $23,769.60
256 $138.66 $164.72 $23,604.88
257 $137.70 $165.68 $23,439.19
258 $136.73 $166.65 $23,272.54
259 $135.76 $167.62 $23,104.92
260 $134.78 $168.60 $22,936.32
261 $133.80 $169.58 $22,766.74
262 $132.81 $170.57 $22,596.17
263 $131.81 $171.57 $22,424.60
264 $130.81 $172.57 $22,252.03
Total de años: 22
  Usted invertirá: $3,640.54 en su casa en el año 22
$1,634.51 irá al INTERES
$2,006.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $129.80 $173.57 $22,078.46
266 $128.79 $174.59 $21,903.87
267 $127.77 $175.61 $21,728.27
268 $126.75 $176.63 $21,551.64
269 $125.72 $177.66 $21,373.98
270 $124.68 $178.70 $21,195.28
271 $123.64 $179.74 $21,015.54
272 $122.59 $180.79 $20,834.76
273 $121.54 $181.84 $20,652.91
274 $120.48 $182.90 $20,470.01
275 $119.41 $183.97 $20,286.04
276 $118.34 $185.04 $20,101.00
Total de años: 23
  Usted invertirá: $3,640.54 en su casa en el año 23
$1,489.50 irá al INTERES
$2,151.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $117.26 $186.12 $19,914.88
278 $116.17 $187.21 $19,727.67
279 $115.08 $188.30 $19,539.37
280 $113.98 $189.40 $19,349.97
281 $112.87 $190.50 $19,159.47
282 $111.76 $191.61 $18,967.85
283 $110.65 $192.73 $18,775.12
284 $109.52 $193.86 $18,581.26
285 $108.39 $194.99 $18,386.28
286 $107.25 $196.12 $18,190.15
287 $106.11 $197.27 $17,992.88
288 $104.96 $198.42 $17,794.46
Total de años: 24
  Usted invertirá: $3,640.54 en su casa en el año 24
$1,334.00 irá al INTERES
$2,306.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $103.80 $199.58 $17,594.89
290 $102.64 $200.74 $17,394.15
291 $101.47 $201.91 $17,192.23
292 $100.29 $203.09 $16,989.14
293 $99.10 $204.27 $16,784.87
294 $97.91 $205.47 $16,579.40
295 $96.71 $206.66 $16,372.74
296 $95.51 $207.87 $16,164.87
297 $94.30 $209.08 $15,955.79
298 $93.08 $210.30 $15,745.48
299 $91.85 $211.53 $15,533.95
300 $90.61 $212.76 $15,321.19
Total de años: 25
  Usted invertirá: $3,640.54 en su casa en el año 25
$1,167.26 irá al INTERES
$2,473.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $89.37 $214.00 $15,107.19
302 $88.13 $215.25 $14,891.93
303 $86.87 $216.51 $14,675.43
304 $85.61 $217.77 $14,457.65
305 $84.34 $219.04 $14,238.61
306 $83.06 $220.32 $14,018.29
307 $81.77 $221.60 $13,796.69
308 $80.48 $222.90 $13,573.79
309 $79.18 $224.20 $13,349.59
310 $77.87 $225.51 $13,124.09
311 $76.56 $226.82 $12,897.27
312 $75.23 $228.14 $12,669.12
Total de años: 26
  Usted invertirá: $3,640.54 en su casa en el año 26
$988.47 irá al INTERES
$2,652.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $73.90 $229.47 $12,439.65
314 $72.56 $230.81 $12,208.84
315 $71.22 $232.16 $11,976.68
316 $69.86 $233.51 $11,743.16
317 $68.50 $234.88 $11,508.29
318 $67.13 $236.25 $11,272.04
319 $65.75 $237.62 $11,034.42
320 $64.37 $239.01 $10,795.40
321 $62.97 $240.40 $10,555.00
322 $61.57 $241.81 $10,313.19
323 $60.16 $243.22 $10,069.98
324 $58.74 $244.64 $9,825.34
Total de años: 27
  Usted invertirá: $3,640.54 en su casa en el año 27
$796.75 irá al INTERES
$2,843.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $57.31 $246.06 $9,579.28
326 $55.88 $247.50 $9,331.78
327 $54.44 $248.94 $9,082.83
328 $52.98 $250.39 $8,832.44
329 $51.52 $251.86 $8,580.58
330 $50.05 $253.32 $8,327.26
331 $48.58 $254.80 $8,072.46
332 $47.09 $256.29 $7,816.17
333 $45.59 $257.78 $7,558.38
334 $44.09 $259.29 $7,299.10
335 $42.58 $260.80 $7,038.30
336 $41.06 $262.32 $6,775.98
Total de años: 28
  Usted invertirá: $3,640.54 en su casa en el año 28
$591.17 irá al INTERES
$3,049.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $39.53 $263.85 $6,512.12
338 $37.99 $265.39 $6,246.73
339 $36.44 $266.94 $5,979.80
340 $34.88 $268.50 $5,711.30
341 $33.32 $270.06 $5,441.24
342 $31.74 $271.64 $5,169.60
343 $30.16 $273.22 $4,896.38
344 $28.56 $274.82 $4,621.56
345 $26.96 $276.42 $4,345.14
346 $25.35 $278.03 $4,067.11
347 $23.72 $279.65 $3,787.46
348 $22.09 $281.28 $3,506.18
Total de años: 29
  Usted invertirá: $3,640.54 en su casa en el año 29
$370.73 irá al INTERES
$3,269.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $20.45 $282.93 $3,223.25
350 $18.80 $284.58 $2,938.67
351 $17.14 $286.24 $2,652.44
352 $15.47 $287.91 $2,364.53
353 $13.79 $289.58 $2,074.95
354 $12.10 $291.27 $1,783.67
355 $10.40 $292.97 $1,490.70
356 $8.70 $294.68 $1,196.02
357 $6.98 $296.40 $899.62
358 $5.25 $298.13 $601.49
359 $3.51 $299.87 $301.62
360 $1.76 $301.62 $0.00
Total de años: 30
  Usted invertirá: $3,640.54 en su casa en el año 30
$134.36 irá al INTERES
$3,506.18 irá al PRINCIPAL
 

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