Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $5,300.00
Precio a Financiar: $100,700.00
Pago Mensual: $669.96


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $587.42 $82.54 $100,617.46
2 $586.94 $83.02 $100,534.43
3 $586.45 $83.51 $100,450.92
4 $585.96 $84.00 $100,366.93
5 $585.47 $84.49 $100,282.44
6 $584.98 $84.98 $100,197.46
7 $584.49 $85.47 $100,111.99
8 $583.99 $85.97 $100,026.02
9 $583.49 $86.47 $99,939.54
10 $582.98 $86.98 $99,852.56
11 $582.47 $87.49 $99,765.08
12 $581.96 $88.00 $99,677.08
Total de años: 1
  Usted invertirá: $8,039.52 en su casa en el año 1
$7,016.59 irá al INTERES
$1,022.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $581.45 $88.51 $99,588.57
14 $580.93 $89.03 $99,499.54
15 $580.41 $89.55 $99,410.00
16 $579.89 $90.07 $99,319.93
17 $579.37 $90.59 $99,229.34
18 $578.84 $91.12 $99,138.21
19 $578.31 $91.65 $99,046.56
20 $577.77 $92.19 $98,954.37
21 $577.23 $92.73 $98,861.65
22 $576.69 $93.27 $98,768.38
23 $576.15 $93.81 $98,674.57
24 $575.60 $94.36 $98,580.21
Total de años: 2
  Usted invertirá: $8,039.52 en su casa en el año 2
$6,942.65 irá al INTERES
$1,096.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $575.05 $94.91 $98,485.30
26 $574.50 $95.46 $98,389.84
27 $573.94 $96.02 $98,293.82
28 $573.38 $96.58 $98,197.24
29 $572.82 $97.14 $98,100.10
30 $572.25 $97.71 $98,002.39
31 $571.68 $98.28 $97,904.11
32 $571.11 $98.85 $97,805.26
33 $570.53 $99.43 $97,705.83
34 $569.95 $100.01 $97,605.82
35 $569.37 $100.59 $97,505.23
36 $568.78 $101.18 $97,404.05
Total de años: 3
  Usted invertirá: $8,039.52 en su casa en el año 3
$6,863.36 irá al INTERES
$1,176.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $568.19 $101.77 $97,302.28
38 $567.60 $102.36 $97,199.92
39 $567.00 $102.96 $97,096.96
40 $566.40 $103.56 $96,993.40
41 $565.79 $104.16 $96,889.23
42 $565.19 $104.77 $96,784.46
43 $564.58 $105.38 $96,679.08
44 $563.96 $106.00 $96,573.08
45 $563.34 $106.62 $96,466.46
46 $562.72 $107.24 $96,359.22
47 $562.10 $107.86 $96,251.36
48 $561.47 $108.49 $96,142.87
Total de años: 4
  Usted invertirá: $8,039.52 en su casa en el año 4
$6,778.33 irá al INTERES
$1,261.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $560.83 $109.13 $96,033.74
50 $560.20 $109.76 $95,923.98
51 $559.56 $110.40 $95,813.57
52 $558.91 $111.05 $95,702.53
53 $558.26 $111.69 $95,590.83
54 $557.61 $112.35 $95,478.49
55 $556.96 $113.00 $95,365.48
56 $556.30 $113.66 $95,251.82
57 $555.64 $114.32 $95,137.50
58 $554.97 $114.99 $95,022.51
59 $554.30 $115.66 $94,906.85
60 $553.62 $116.34 $94,790.51
Total de años: 5
  Usted invertirá: $8,039.52 en su casa en el año 5
$6,687.16 irá al INTERES
$1,352.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $552.94 $117.01 $94,673.50
62 $552.26 $117.70 $94,555.80
63 $551.58 $118.38 $94,437.41
64 $550.88 $119.07 $94,318.34
65 $550.19 $119.77 $94,198.57
66 $549.49 $120.47 $94,078.10
67 $548.79 $121.17 $93,956.93
68 $548.08 $121.88 $93,835.05
69 $547.37 $122.59 $93,712.47
70 $546.66 $123.30 $93,589.16
71 $545.94 $124.02 $93,465.14
72 $545.21 $124.75 $93,340.39
Total de años: 6
  Usted invertirá: $8,039.52 en su casa en el año 6
$6,589.40 irá al INTERES
$1,450.12 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $544.49 $125.47 $93,214.92
74 $543.75 $126.21 $93,088.71
75 $543.02 $126.94 $92,961.77
76 $542.28 $127.68 $92,834.09
77 $541.53 $128.43 $92,705.66
78 $540.78 $129.18 $92,576.48
79 $540.03 $129.93 $92,446.55
80 $539.27 $130.69 $92,315.87
81 $538.51 $131.45 $92,184.42
82 $537.74 $132.22 $92,052.20
83 $536.97 $132.99 $91,919.21
84 $536.20 $133.76 $91,785.45
Total de años: 7
  Usted invertirá: $8,039.52 en su casa en el año 7
$6,484.57 irá al INTERES
$1,554.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $535.42 $134.54 $91,650.90
86 $534.63 $135.33 $91,515.57
87 $533.84 $136.12 $91,379.45
88 $533.05 $136.91 $91,242.54
89 $532.25 $137.71 $91,104.83
90 $531.44 $138.51 $90,966.31
91 $530.64 $139.32 $90,826.99
92 $529.82 $140.14 $90,686.86
93 $529.01 $140.95 $90,545.90
94 $528.18 $141.78 $90,404.13
95 $527.36 $142.60 $90,261.53
96 $526.53 $143.43 $90,118.09
Total de años: 8
  Usted invertirá: $8,039.52 en su casa en el año 8
$6,372.16 irá al INTERES
$1,667.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $525.69 $144.27 $89,973.82
98 $524.85 $145.11 $89,828.71
99 $524.00 $145.96 $89,682.75
100 $523.15 $146.81 $89,535.94
101 $522.29 $147.67 $89,388.27
102 $521.43 $148.53 $89,239.74
103 $520.57 $149.39 $89,090.35
104 $519.69 $150.27 $88,940.08
105 $518.82 $151.14 $88,788.94
106 $517.94 $152.02 $88,636.92
107 $517.05 $152.91 $88,484.01
108 $516.16 $153.80 $88,330.20
Total de años: 9
  Usted invertirá: $8,039.52 en su casa en el año 9
$6,251.63 irá al INTERES
$1,787.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $515.26 $154.70 $88,175.50
110 $514.36 $155.60 $88,019.90
111 $513.45 $156.51 $87,863.39
112 $512.54 $157.42 $87,705.97
113 $511.62 $158.34 $87,547.63
114 $510.69 $159.27 $87,388.36
115 $509.77 $160.19 $87,228.17
116 $508.83 $161.13 $87,067.04
117 $507.89 $162.07 $86,904.97
118 $506.95 $163.01 $86,741.96
119 $505.99 $163.96 $86,577.99
120 $505.04 $164.92 $86,413.07
Total de años: 10
  Usted invertirá: $8,039.52 en su casa en el año 10
$6,122.38 irá al INTERES
$1,917.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $504.08 $165.88 $86,247.19
122 $503.11 $166.85 $86,080.34
123 $502.14 $167.82 $85,912.51
124 $501.16 $168.80 $85,743.71
125 $500.17 $169.79 $85,573.92
126 $499.18 $170.78 $85,403.14
127 $498.18 $171.77 $85,231.37
128 $497.18 $172.78 $85,058.59
129 $496.18 $173.78 $84,884.81
130 $495.16 $174.80 $84,710.01
131 $494.14 $175.82 $84,534.19
132 $493.12 $176.84 $84,357.35
Total de años: 11
  Usted invertirá: $8,039.52 en su casa en el año 11
$5,983.79 irá al INTERES
$2,055.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $492.08 $177.88 $84,179.47
134 $491.05 $178.91 $84,000.56
135 $490.00 $179.96 $83,820.60
136 $488.95 $181.01 $83,639.60
137 $487.90 $182.06 $83,457.53
138 $486.84 $183.12 $83,274.41
139 $485.77 $184.19 $83,090.22
140 $484.69 $185.27 $82,904.95
141 $483.61 $186.35 $82,718.60
142 $482.53 $187.43 $82,531.17
143 $481.43 $188.53 $82,342.64
144 $480.33 $189.63 $82,153.01
Total de años: 12
  Usted invertirá: $8,039.52 en su casa en el año 12
$5,835.18 irá al INTERES
$2,204.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $479.23 $190.73 $81,962.28
146 $478.11 $191.85 $81,770.43
147 $476.99 $192.97 $81,577.47
148 $475.87 $194.09 $81,383.38
149 $474.74 $195.22 $81,188.15
150 $473.60 $196.36 $80,991.79
151 $472.45 $197.51 $80,794.28
152 $471.30 $198.66 $80,595.63
153 $470.14 $199.82 $80,395.81
154 $468.98 $200.98 $80,194.82
155 $467.80 $202.16 $79,992.67
156 $466.62 $203.34 $79,789.33
Total de años: 13
  Usted invertirá: $8,039.52 en su casa en el año 13
$5,675.83 irá al INTERES
$2,363.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $465.44 $204.52 $79,584.81
158 $464.24 $205.71 $79,379.09
159 $463.04 $206.91 $79,172.18
160 $461.84 $208.12 $78,964.06
161 $460.62 $209.34 $78,754.72
162 $459.40 $210.56 $78,544.16
163 $458.17 $211.79 $78,332.38
164 $456.94 $213.02 $78,119.36
165 $455.70 $214.26 $77,905.09
166 $454.45 $215.51 $77,689.58
167 $453.19 $216.77 $77,472.81
168 $451.92 $218.03 $77,254.78
Total de años: 14
  Usted invertirá: $8,039.52 en su casa en el año 14
$5,504.96 irá al INTERES
$2,534.55 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $450.65 $219.31 $77,035.47
170 $449.37 $220.59 $76,814.88
171 $448.09 $221.87 $76,593.01
172 $446.79 $223.17 $76,369.84
173 $445.49 $224.47 $76,145.37
174 $444.18 $225.78 $75,919.60
175 $442.86 $227.10 $75,692.50
176 $441.54 $228.42 $75,464.08
177 $440.21 $229.75 $75,234.33
178 $438.87 $231.09 $75,003.24
179 $437.52 $232.44 $74,770.79
180 $436.16 $233.80 $74,537.00
Total de años: 15
  Usted invertirá: $8,039.52 en su casa en el año 15
$5,321.74 irá al INTERES
$2,717.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $434.80 $235.16 $74,301.84
182 $433.43 $236.53 $74,065.31
183 $432.05 $237.91 $73,827.39
184 $430.66 $239.30 $73,588.09
185 $429.26 $240.70 $73,347.40
186 $427.86 $242.10 $73,105.30
187 $426.45 $243.51 $72,861.79
188 $425.03 $244.93 $72,616.85
189 $423.60 $246.36 $72,370.49
190 $422.16 $247.80 $72,122.69
191 $420.72 $249.24 $71,873.45
192 $419.26 $250.70 $71,622.75
Total de años: 16
  Usted invertirá: $8,039.52 en su casa en el año 16
$5,125.27 irá al INTERES
$2,914.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $417.80 $252.16 $71,370.59
194 $416.33 $253.63 $71,116.96
195 $414.85 $255.11 $70,861.85
196 $413.36 $256.60 $70,605.25
197 $411.86 $258.10 $70,347.16
198 $410.36 $259.60 $70,087.55
199 $408.84 $261.12 $69,826.44
200 $407.32 $262.64 $69,563.80
201 $405.79 $264.17 $69,299.63
202 $404.25 $265.71 $69,033.92
203 $402.70 $267.26 $68,766.66
204 $401.14 $268.82 $68,497.84
Total de años: 17
  Usted invertirá: $8,039.52 en su casa en el año 17
$4,914.60 irá al INTERES
$3,124.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $399.57 $270.39 $68,227.45
206 $397.99 $271.97 $67,955.48
207 $396.41 $273.55 $67,681.93
208 $394.81 $275.15 $67,406.78
209 $393.21 $276.75 $67,130.03
210 $391.59 $278.37 $66,851.66
211 $389.97 $279.99 $66,571.67
212 $388.33 $281.62 $66,290.04
213 $386.69 $283.27 $66,006.77
214 $385.04 $284.92 $65,721.85
215 $383.38 $286.58 $65,435.27
216 $381.71 $288.25 $65,147.02
Total de años: 18
  Usted invertirá: $8,039.52 en su casa en el año 18
$4,688.70 irá al INTERES
$3,350.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $380.02 $289.94 $64,857.08
218 $378.33 $291.63 $64,565.46
219 $376.63 $293.33 $64,272.13
220 $374.92 $295.04 $63,977.09
221 $373.20 $296.76 $63,680.33
222 $371.47 $298.49 $63,381.84
223 $369.73 $300.23 $63,081.61
224 $367.98 $301.98 $62,779.62
225 $366.21 $303.75 $62,475.88
226 $364.44 $305.52 $62,170.36
227 $362.66 $307.30 $61,863.06
228 $360.87 $309.09 $61,553.97
Total de años: 19
  Usted invertirá: $8,039.52 en su casa en el año 19
$4,446.47 irá al INTERES
$3,593.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $359.06 $310.89 $61,243.07
230 $357.25 $312.71 $60,930.37
231 $355.43 $314.53 $60,615.83
232 $353.59 $316.37 $60,299.47
233 $351.75 $318.21 $59,981.25
234 $349.89 $320.07 $59,661.18
235 $348.02 $321.94 $59,339.25
236 $346.15 $323.81 $59,015.43
237 $344.26 $325.70 $58,689.73
238 $342.36 $327.60 $58,362.13
239 $340.45 $329.51 $58,032.61
240 $338.52 $331.44 $57,701.18
Total de años: 20
  Usted invertirá: $8,039.52 en su casa en el año 20
$4,186.73 irá al INTERES
$3,852.79 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $336.59 $333.37 $57,367.81
242 $334.65 $335.31 $57,032.50
243 $332.69 $337.27 $56,695.23
244 $330.72 $339.24 $56,355.99
245 $328.74 $341.22 $56,014.77
246 $326.75 $343.21 $55,671.56
247 $324.75 $345.21 $55,326.36
248 $322.74 $347.22 $54,979.13
249 $320.71 $349.25 $54,629.89
250 $318.67 $351.29 $54,278.60
251 $316.63 $353.33 $53,925.27
252 $314.56 $355.40 $53,569.87
Total de años: 21
  Usted invertirá: $8,039.52 en su casa en el año 21
$3,908.21 irá al INTERES
$4,131.31 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $312.49 $357.47 $53,212.40
254 $310.41 $359.55 $52,852.85
255 $308.31 $361.65 $52,491.20
256 $306.20 $363.76 $52,127.44
257 $304.08 $365.88 $51,761.55
258 $301.94 $368.02 $51,393.54
259 $299.80 $370.16 $51,023.37
260 $297.64 $372.32 $50,651.05
261 $295.46 $374.50 $50,276.55
262 $293.28 $376.68 $49,899.87
263 $291.08 $378.88 $49,521.00
264 $288.87 $381.09 $49,139.91
Total de años: 22
  Usted invertirá: $8,039.52 en su casa en el año 22
$3,609.55 irá al INTERES
$4,429.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $286.65 $383.31 $48,756.60
266 $284.41 $385.55 $48,371.05
267 $282.16 $387.80 $47,983.26
268 $279.90 $390.06 $47,593.20
269 $277.63 $392.33 $47,200.87
270 $275.34 $394.62 $46,806.25
271 $273.04 $396.92 $46,409.32
272 $270.72 $399.24 $46,010.08
273 $268.39 $401.57 $45,608.52
274 $266.05 $403.91 $45,204.61
275 $263.69 $406.27 $44,798.34
276 $261.32 $408.64 $44,389.71
Total de años: 23
  Usted invertirá: $8,039.52 en su casa en el año 23
$3,289.31 irá al INTERES
$4,750.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $258.94 $411.02 $43,978.69
278 $256.54 $413.42 $43,565.27
279 $254.13 $415.83 $43,149.44
280 $251.71 $418.25 $42,731.18
281 $249.27 $420.69 $42,310.49
282 $246.81 $423.15 $41,887.34
283 $244.34 $425.62 $41,461.73
284 $241.86 $428.10 $41,033.63
285 $239.36 $430.60 $40,603.03
286 $236.85 $433.11 $40,169.92
287 $234.32 $435.64 $39,734.29
288 $231.78 $438.18 $39,296.11
Total de años: 24
  Usted invertirá: $8,039.52 en su casa en el año 24
$2,945.92 irá al INTERES
$5,093.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $229.23 $440.73 $38,855.38
290 $226.66 $443.30 $38,412.07
291 $224.07 $445.89 $37,966.18
292 $221.47 $448.49 $37,517.69
293 $218.85 $451.11 $37,066.59
294 $216.22 $453.74 $36,612.85
295 $213.57 $456.38 $36,156.46
296 $210.91 $459.05 $35,697.42
297 $208.23 $461.72 $35,235.69
298 $205.54 $464.42 $34,771.28
299 $202.83 $467.13 $34,304.15
300 $200.11 $469.85 $33,834.30
Total de años: 25
  Usted invertirá: $8,039.52 en su casa en el año 25
$2,577.70 irá al INTERES
$5,461.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $197.37 $472.59 $33,361.70
302 $194.61 $475.35 $32,886.35
303 $191.84 $478.12 $32,408.23
304 $189.05 $480.91 $31,927.32
305 $186.24 $483.72 $31,443.60
306 $183.42 $486.54 $30,957.06
307 $180.58 $489.38 $30,467.69
308 $177.73 $492.23 $29,975.46
309 $174.86 $495.10 $29,480.35
310 $171.97 $497.99 $28,982.36
311 $169.06 $500.90 $28,481.47
312 $166.14 $503.82 $27,977.65
Total de años: 26
  Usted invertirá: $8,039.52 en su casa en el año 26
$2,182.87 irá al INTERES
$5,856.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $163.20 $506.76 $27,470.89
314 $160.25 $509.71 $26,961.18
315 $157.27 $512.69 $26,448.49
316 $154.28 $515.68 $25,932.82
317 $151.27 $518.68 $25,414.13
318 $148.25 $521.71 $24,892.42
319 $145.21 $524.75 $24,367.67
320 $142.14 $527.81 $23,839.85
321 $139.07 $530.89 $23,308.96
322 $135.97 $533.99 $22,774.97
323 $132.85 $537.11 $22,237.86
324 $129.72 $540.24 $21,697.62
Total de años: 27
  Usted invertirá: $8,039.52 en su casa en el año 27
$1,759.49 irá al INTERES
$6,280.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $126.57 $543.39 $21,154.23
326 $123.40 $546.56 $20,607.67
327 $120.21 $549.75 $20,057.92
328 $117.00 $552.96 $19,504.97
329 $113.78 $556.18 $18,948.79
330 $110.53 $559.43 $18,389.36
331 $107.27 $562.69 $17,826.68
332 $103.99 $565.97 $17,260.71
333 $100.69 $569.27 $16,691.43
334 $97.37 $572.59 $16,118.84
335 $94.03 $575.93 $15,542.91
336 $90.67 $579.29 $14,963.61
Total de años: 28
  Usted invertirá: $8,039.52 en su casa en el año 28
$1,305.51 irá al INTERES
$6,734.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $87.29 $582.67 $14,380.94
338 $83.89 $586.07 $13,794.87
339 $80.47 $589.49 $13,205.38
340 $77.03 $592.93 $12,612.45
341 $73.57 $596.39 $12,016.07
342 $70.09 $599.87 $11,416.20
343 $66.59 $603.37 $10,812.84
344 $63.07 $606.88 $10,205.95
345 $59.53 $610.42 $9,595.53
346 $55.97 $613.99 $8,981.54
347 $52.39 $617.57 $8,363.97
348 $48.79 $621.17 $7,742.80
Total de años: 29
  Usted invertirá: $8,039.52 en su casa en el año 29
$818.70 irá al INTERES
$7,220.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $45.17 $624.79 $7,118.01
350 $41.52 $628.44 $6,489.57
351 $37.86 $632.10 $5,857.47
352 $34.17 $635.79 $5,221.68
353 $30.46 $639.50 $4,582.18
354 $26.73 $643.23 $3,938.95
355 $22.98 $646.98 $3,291.97
356 $19.20 $650.76 $2,641.21
357 $15.41 $654.55 $1,986.66
358 $11.59 $658.37 $1,328.29
359 $7.75 $662.21 $666.07
360 $3.89 $666.07 $0.00
Total de años: 30
  Usted invertirá: $8,039.52 en su casa en el año 30
$296.71 irá al INTERES
$7,742.80 irá al PRINCIPAL
 

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