Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,550.00
Precio a Financiar: $48,450.00
Pago Mensual: $322.34


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $282.63 $39.71 $48,410.29
2 $282.39 $39.95 $48,370.34
3 $282.16 $40.18 $48,330.16
4 $281.93 $40.41 $48,289.75
5 $281.69 $40.65 $48,249.10
6 $281.45 $40.89 $48,208.21
7 $281.21 $41.12 $48,167.09
8 $280.97 $41.36 $48,125.72
9 $280.73 $41.61 $48,084.12
10 $280.49 $41.85 $48,042.27
11 $280.25 $42.09 $48,000.18
12 $280.00 $42.34 $47,957.84
Total de años: 1
  Usted invertirá: $3,868.07 en su casa en el año 1
$3,375.91 irá al INTERES
$492.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $279.75 $42.58 $47,915.26
14 $279.51 $42.83 $47,872.42
15 $279.26 $43.08 $47,829.34
16 $279.00 $43.33 $47,786.00
17 $278.75 $43.59 $47,742.42
18 $278.50 $43.84 $47,698.57
19 $278.24 $44.10 $47,654.48
20 $277.98 $44.35 $47,610.12
21 $277.73 $44.61 $47,565.51
22 $277.47 $44.87 $47,520.64
23 $277.20 $45.14 $47,475.50
24 $276.94 $45.40 $47,430.10
Total de años: 2
  Usted invertirá: $3,868.07 en su casa en el año 2
$3,340.33 irá al INTERES
$527.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $276.68 $45.66 $47,384.44
26 $276.41 $45.93 $47,338.51
27 $276.14 $46.20 $47,292.31
28 $275.87 $46.47 $47,245.84
29 $275.60 $46.74 $47,199.11
30 $275.33 $47.01 $47,152.09
31 $275.05 $47.29 $47,104.81
32 $274.78 $47.56 $47,057.25
33 $274.50 $47.84 $47,009.41
34 $274.22 $48.12 $46,961.29
35 $273.94 $48.40 $46,912.89
36 $273.66 $48.68 $46,864.21
Total de años: 3
  Usted invertirá: $3,868.07 en su casa en el año 3
$3,302.18 irá al INTERES
$565.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $273.37 $48.96 $46,815.25
38 $273.09 $49.25 $46,766.00
39 $272.80 $49.54 $46,716.46
40 $272.51 $49.83 $46,666.64
41 $272.22 $50.12 $46,616.52
42 $271.93 $50.41 $46,566.11
43 $271.64 $50.70 $46,515.41
44 $271.34 $51.00 $46,464.41
45 $271.04 $51.30 $46,413.11
46 $270.74 $51.60 $46,361.51
47 $270.44 $51.90 $46,309.62
48 $270.14 $52.20 $46,257.42
Total de años: 4
  Usted invertirá: $3,868.07 en su casa en el año 4
$3,261.27 irá al INTERES
$606.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $269.83 $52.50 $46,204.91
50 $269.53 $52.81 $46,152.10
51 $269.22 $53.12 $46,098.98
52 $268.91 $53.43 $46,045.56
53 $268.60 $53.74 $45,991.82
54 $268.29 $54.05 $45,937.76
55 $267.97 $54.37 $45,883.39
56 $267.65 $54.69 $45,828.71
57 $267.33 $55.00 $45,773.70
58 $267.01 $55.33 $45,718.38
59 $266.69 $55.65 $45,662.73
60 $266.37 $55.97 $45,606.76
Total de años: 5
  Usted invertirá: $3,868.07 en su casa en el año 5
$3,217.41 irá al INTERES
$650.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $266.04 $56.30 $45,550.46
62 $265.71 $56.63 $45,493.83
63 $265.38 $56.96 $45,436.87
64 $265.05 $57.29 $45,379.58
65 $264.71 $57.62 $45,321.95
66 $264.38 $57.96 $45,263.99
67 $264.04 $58.30 $45,205.69
68 $263.70 $58.64 $45,147.05
69 $263.36 $58.98 $45,088.07
70 $263.01 $59.33 $45,028.75
71 $262.67 $59.67 $44,969.08
72 $262.32 $60.02 $44,909.06
Total de años: 6
  Usted invertirá: $3,868.07 en su casa en el año 6
$3,170.37 irá al INTERES
$697.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $261.97 $60.37 $44,848.69
74 $261.62 $60.72 $44,787.97
75 $261.26 $61.08 $44,726.89
76 $260.91 $61.43 $44,665.46
77 $260.55 $61.79 $44,603.67
78 $260.19 $62.15 $44,541.52
79 $259.83 $62.51 $44,479.00
80 $259.46 $62.88 $44,416.12
81 $259.09 $63.25 $44,352.88
82 $258.73 $63.61 $44,289.27
83 $258.35 $63.99 $44,225.28
84 $257.98 $64.36 $44,160.92
Total de años: 7
  Usted invertirá: $3,868.07 en su casa en el año 7
$3,119.93 irá al INTERES
$748.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $257.61 $64.73 $44,096.19
86 $257.23 $65.11 $44,031.08
87 $256.85 $65.49 $43,965.59
88 $256.47 $65.87 $43,899.71
89 $256.08 $66.26 $43,833.46
90 $255.70 $66.64 $43,766.81
91 $255.31 $67.03 $43,699.78
92 $254.92 $67.42 $43,632.36
93 $254.52 $67.82 $43,564.54
94 $254.13 $68.21 $43,496.33
95 $253.73 $68.61 $43,427.72
96 $253.33 $69.01 $43,358.70
Total de años: 8
  Usted invertirá: $3,868.07 en su casa en el año 8
$3,065.85 irá al INTERES
$802.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $252.93 $69.41 $43,289.29
98 $252.52 $69.82 $43,219.47
99 $252.11 $70.23 $43,149.25
100 $251.70 $70.64 $43,078.61
101 $251.29 $71.05 $43,007.57
102 $250.88 $71.46 $42,936.10
103 $250.46 $71.88 $42,864.23
104 $250.04 $72.30 $42,791.93
105 $249.62 $72.72 $42,719.21
106 $249.20 $73.14 $42,646.06
107 $248.77 $73.57 $42,572.49
108 $248.34 $74.00 $42,498.49
Total de años: 9
  Usted invertirá: $3,868.07 en su casa en el año 9
$3,007.86 irá al INTERES
$860.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $247.91 $74.43 $42,424.06
110 $247.47 $74.87 $42,349.20
111 $247.04 $75.30 $42,273.90
112 $246.60 $75.74 $42,198.15
113 $246.16 $76.18 $42,121.97
114 $245.71 $76.63 $42,045.34
115 $245.26 $77.07 $41,968.27
116 $244.81 $77.52 $41,890.75
117 $244.36 $77.98 $41,812.77
118 $243.91 $78.43 $41,734.34
119 $243.45 $78.89 $41,655.45
120 $242.99 $79.35 $41,576.10
Total de años: 10
  Usted invertirá: $3,868.07 en su casa en el año 10
$2,945.67 irá al INTERES
$922.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $242.53 $79.81 $41,496.29
122 $242.06 $80.28 $41,416.01
123 $241.59 $80.75 $41,335.26
124 $241.12 $81.22 $41,254.05
125 $240.65 $81.69 $41,172.36
126 $240.17 $82.17 $41,090.19
127 $239.69 $82.65 $41,007.54
128 $239.21 $83.13 $40,924.42
129 $238.73 $83.61 $40,840.80
130 $238.24 $84.10 $40,756.70
131 $237.75 $84.59 $40,672.11
132 $237.25 $85.09 $40,587.03
Total de años: 11
  Usted invertirá: $3,868.07 en su casa en el año 11
$2,878.99 irá al INTERES
$989.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $236.76 $85.58 $40,501.44
134 $236.26 $86.08 $40,415.36
135 $235.76 $86.58 $40,328.78
136 $235.25 $87.09 $40,241.69
137 $234.74 $87.60 $40,154.10
138 $234.23 $88.11 $40,065.99
139 $233.72 $88.62 $39,977.37
140 $233.20 $89.14 $39,888.23
141 $232.68 $89.66 $39,798.57
142 $232.16 $90.18 $39,708.39
143 $231.63 $90.71 $39,617.69
144 $231.10 $91.24 $39,526.45
Total de años: 12
  Usted invertirá: $3,868.07 en su casa en el año 12
$2,807.49 irá al INTERES
$1,060.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $230.57 $91.77 $39,434.68
146 $230.04 $92.30 $39,342.38
147 $229.50 $92.84 $39,249.54
148 $228.96 $93.38 $39,156.15
149 $228.41 $93.93 $39,062.23
150 $227.86 $94.48 $38,967.75
151 $227.31 $95.03 $38,872.72
152 $226.76 $95.58 $38,777.14
153 $226.20 $96.14 $38,681.00
154 $225.64 $96.70 $38,584.30
155 $225.08 $97.26 $38,487.04
156 $224.51 $97.83 $38,389.21
Total de años: 13
  Usted invertirá: $3,868.07 en su casa en el año 13
$2,730.82 irá al INTERES
$1,137.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $223.94 $98.40 $38,290.80
158 $223.36 $98.98 $38,191.83
159 $222.79 $99.55 $38,092.27
160 $222.20 $100.13 $37,992.14
161 $221.62 $100.72 $37,891.42
162 $221.03 $101.31 $37,790.12
163 $220.44 $101.90 $37,688.22
164 $219.85 $102.49 $37,585.73
165 $219.25 $103.09 $37,482.64
166 $218.65 $103.69 $37,378.95
167 $218.04 $104.30 $37,274.65
168 $217.44 $104.90 $37,169.75
Total de años: 14
  Usted invertirá: $3,868.07 en su casa en el año 14
$2,648.61 irá al INTERES
$1,219.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $216.82 $105.52 $37,064.24
170 $216.21 $106.13 $36,958.10
171 $215.59 $106.75 $36,851.35
172 $214.97 $107.37 $36,743.98
173 $214.34 $108.00 $36,635.98
174 $213.71 $108.63 $36,527.35
175 $213.08 $109.26 $36,418.09
176 $212.44 $109.90 $36,308.19
177 $211.80 $110.54 $36,197.65
178 $211.15 $111.19 $36,086.46
179 $210.50 $111.83 $35,974.63
180 $209.85 $112.49 $35,862.14
Total de años: 15
  Usted invertirá: $3,868.07 en su casa en el año 15
$2,560.46 irá al INTERES
$1,307.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $209.20 $113.14 $35,749.00
182 $208.54 $113.80 $35,635.19
183 $207.87 $114.47 $35,520.73
184 $207.20 $115.13 $35,405.59
185 $206.53 $115.81 $35,289.79
186 $205.86 $116.48 $35,173.30
187 $205.18 $117.16 $35,056.14
188 $204.49 $117.84 $34,938.30
189 $203.81 $118.53 $34,819.77
190 $203.12 $119.22 $34,700.54
191 $202.42 $119.92 $34,580.62
192 $201.72 $120.62 $34,460.00
Total de años: 16
  Usted invertirá: $3,868.07 en su casa en el año 16
$2,465.93 irá al INTERES
$1,402.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $201.02 $121.32 $34,338.68
194 $200.31 $122.03 $34,216.65
195 $199.60 $122.74 $34,093.91
196 $198.88 $123.46 $33,970.45
197 $198.16 $124.18 $33,846.27
198 $197.44 $124.90 $33,721.37
199 $196.71 $125.63 $33,595.74
200 $195.98 $126.36 $33,469.38
201 $195.24 $127.10 $33,342.27
202 $194.50 $127.84 $33,214.43
203 $193.75 $128.59 $33,085.84
204 $193.00 $129.34 $32,956.51
Total de años: 17
  Usted invertirá: $3,868.07 en su casa en el año 17
$2,364.57 irá al INTERES
$1,503.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $192.25 $130.09 $32,826.41
206 $191.49 $130.85 $32,695.56
207 $190.72 $131.61 $32,563.95
208 $189.96 $132.38 $32,431.56
209 $189.18 $133.15 $32,298.41
210 $188.41 $133.93 $32,164.48
211 $187.63 $134.71 $32,029.76
212 $186.84 $135.50 $31,894.27
213 $186.05 $136.29 $31,757.98
214 $185.25 $137.08 $31,620.89
215 $184.46 $137.88 $31,483.01
216 $183.65 $138.69 $31,344.32
Total de años: 18
  Usted invertirá: $3,868.07 en su casa en el año 18
$2,255.88 irá al INTERES
$1,612.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $182.84 $139.50 $31,204.82
218 $182.03 $140.31 $31,064.51
219 $181.21 $141.13 $30,923.38
220 $180.39 $141.95 $30,781.43
221 $179.56 $142.78 $30,638.65
222 $178.73 $143.61 $30,495.04
223 $177.89 $144.45 $30,350.58
224 $177.05 $145.29 $30,205.29
225 $176.20 $146.14 $30,059.15
226 $175.35 $146.99 $29,912.15
227 $174.49 $147.85 $29,764.30
228 $173.63 $148.71 $29,615.59
Total de años: 19
  Usted invertirá: $3,868.07 en su casa en el año 19
$2,139.34 irá al INTERES
$1,728.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $172.76 $149.58 $29,466.01
230 $171.89 $150.45 $29,315.55
231 $171.01 $151.33 $29,164.22
232 $170.12 $152.21 $29,012.01
233 $169.24 $153.10 $28,858.90
234 $168.34 $154.00 $28,704.91
235 $167.45 $154.89 $28,550.02
236 $166.54 $155.80 $28,394.22
237 $165.63 $156.71 $28,237.51
238 $164.72 $157.62 $28,079.89
239 $163.80 $158.54 $27,921.35
240 $162.87 $159.46 $27,761.89
Total de años: 20
  Usted invertirá: $3,868.07 en su casa en el año 20
$2,014.37 irá al INTERES
$1,853.70 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $161.94 $160.39 $27,601.49
242 $161.01 $161.33 $27,440.16
243 $160.07 $162.27 $27,277.89
244 $159.12 $163.22 $27,114.67
245 $158.17 $164.17 $26,950.50
246 $157.21 $165.13 $26,785.38
247 $156.25 $166.09 $26,619.28
248 $155.28 $167.06 $26,452.22
249 $154.30 $168.03 $26,284.19
250 $153.32 $169.01 $26,115.18
251 $152.34 $170.00 $25,945.17
252 $151.35 $170.99 $25,774.18
Total de años: 21
  Usted invertirá: $3,868.07 en su casa en el año 21
$1,880.36 irá al INTERES
$1,987.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $150.35 $171.99 $25,602.19
254 $149.35 $172.99 $25,429.20
255 $148.34 $174.00 $25,255.20
256 $147.32 $175.02 $25,080.18
257 $146.30 $176.04 $24,904.14
258 $145.27 $177.06 $24,727.08
259 $144.24 $178.10 $24,548.98
260 $143.20 $179.14 $24,369.84
261 $142.16 $180.18 $24,189.66
262 $141.11 $181.23 $24,008.43
263 $140.05 $182.29 $23,826.14
264 $138.99 $183.35 $23,642.79
Total de años: 22
  Usted invertirá: $3,868.07 en su casa en el año 22
$1,736.67 irá al INTERES
$2,131.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $137.92 $184.42 $23,458.36
266 $136.84 $185.50 $23,272.86
267 $135.76 $186.58 $23,086.28
268 $134.67 $187.67 $22,898.62
269 $133.58 $188.76 $22,709.85
270 $132.47 $189.86 $22,519.99
271 $131.37 $190.97 $22,329.01
272 $130.25 $192.09 $22,136.93
273 $129.13 $193.21 $21,943.72
274 $128.01 $194.33 $21,749.39
275 $126.87 $195.47 $21,553.92
276 $125.73 $196.61 $21,357.31
Total de años: 23
  Usted invertirá: $3,868.07 en su casa en el año 23
$1,582.59 irá al INTERES
$2,285.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $124.58 $197.75 $21,159.56
278 $123.43 $198.91 $20,960.65
279 $122.27 $200.07 $20,760.58
280 $121.10 $201.24 $20,559.34
281 $119.93 $202.41 $20,356.93
282 $118.75 $203.59 $20,153.34
283 $117.56 $204.78 $19,948.57
284 $116.37 $205.97 $19,742.59
285 $115.17 $207.17 $19,535.42
286 $113.96 $208.38 $19,327.04
287 $112.74 $209.60 $19,117.44
288 $111.52 $210.82 $18,906.62
Total de años: 24
  Usted invertirá: $3,868.07 en su casa en el año 24
$1,417.38 irá al INTERES
$2,450.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $110.29 $212.05 $18,694.57
290 $109.05 $213.29 $18,481.28
291 $107.81 $214.53 $18,266.75
292 $106.56 $215.78 $18,050.97
293 $105.30 $217.04 $17,833.92
294 $104.03 $218.31 $17,615.62
295 $102.76 $219.58 $17,396.04
296 $101.48 $220.86 $17,175.17
297 $100.19 $222.15 $16,953.02
298 $98.89 $223.45 $16,729.58
299 $97.59 $224.75 $16,504.83
300 $96.28 $226.06 $16,278.77
Total de años: 25
  Usted invertirá: $3,868.07 en su casa en el año 25
$1,240.22 irá al INTERES
$2,627.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $94.96 $227.38 $16,051.39
302 $93.63 $228.71 $15,822.68
303 $92.30 $230.04 $15,592.64
304 $90.96 $231.38 $15,361.26
305 $89.61 $232.73 $15,128.53
306 $88.25 $234.09 $14,894.44
307 $86.88 $235.45 $14,658.98
308 $85.51 $236.83 $14,422.15
309 $84.13 $238.21 $14,183.94
310 $82.74 $239.60 $13,944.34
311 $81.34 $241.00 $13,703.35
312 $79.94 $242.40 $13,460.94
Total de años: 26
  Usted invertirá: $3,868.07 en su casa en el año 26
$1,050.25 irá al INTERES
$2,817.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $78.52 $243.82 $13,217.13
314 $77.10 $245.24 $12,971.89
315 $75.67 $246.67 $12,725.22
316 $74.23 $248.11 $12,477.11
317 $72.78 $249.56 $12,227.55
318 $71.33 $251.01 $11,976.54
319 $69.86 $252.48 $11,724.07
320 $68.39 $253.95 $11,470.12
321 $66.91 $255.43 $11,214.69
322 $65.42 $256.92 $10,957.77
323 $63.92 $258.42 $10,699.35
324 $62.41 $259.93 $10,439.42
Total de años: 27
  Usted invertirá: $3,868.07 en su casa en el año 27
$846.55 irá al INTERES
$3,021.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $60.90 $261.44 $10,177.98
326 $59.37 $262.97 $9,915.01
327 $57.84 $264.50 $9,650.51
328 $56.29 $266.04 $9,384.47
329 $54.74 $267.60 $9,116.87
330 $53.18 $269.16 $8,847.71
331 $51.61 $270.73 $8,576.99
332 $50.03 $272.31 $8,304.68
333 $48.44 $273.90 $8,030.78
334 $46.85 $275.49 $7,755.29
335 $45.24 $277.10 $7,478.19
336 $43.62 $278.72 $7,199.47
Total de años: 28
  Usted invertirá: $3,868.07 en su casa en el año 28
$628.12 irá al INTERES
$3,239.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $42.00 $280.34 $6,919.13
338 $40.36 $281.98 $6,637.16
339 $38.72 $283.62 $6,353.53
340 $37.06 $285.28 $6,068.26
341 $35.40 $286.94 $5,781.32
342 $33.72 $288.61 $5,492.70
343 $32.04 $290.30 $5,202.40
344 $30.35 $291.99 $4,910.41
345 $28.64 $293.69 $4,616.72
346 $26.93 $295.41 $4,321.31
347 $25.21 $297.13 $4,024.18
348 $23.47 $298.86 $3,725.31
Total de años: 29
  Usted invertirá: $3,868.07 en su casa en el año 29
$393.91 irá al INTERES
$3,474.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $21.73 $300.61 $3,424.70
350 $19.98 $302.36 $3,122.34
351 $18.21 $304.13 $2,818.22
352 $16.44 $305.90 $2,512.32
353 $14.66 $307.68 $2,204.63
354 $12.86 $309.48 $1,895.15
355 $11.06 $311.28 $1,583.87
356 $9.24 $313.10 $1,270.77
357 $7.41 $314.93 $955.84
358 $5.58 $316.76 $639.08
359 $3.73 $318.61 $320.47
360 $1.87 $320.47 $0.00
Total de años: 30
  Usted invertirá: $3,868.07 en su casa en el año 30
$142.76 irá al INTERES
$3,725.31 irá al PRINCIPAL
 

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