Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,600.00
Precio a Financiar: $125,400.00
Pago Mensual: $834.29


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $731.50 $102.79 $125,297.21
2 $730.90 $103.39 $125,193.82
3 $730.30 $103.99 $125,089.83
4 $729.69 $104.60 $124,985.23
5 $729.08 $105.21 $124,880.02
6 $728.47 $105.82 $124,774.20
7 $727.85 $106.44 $124,667.76
8 $727.23 $107.06 $124,560.70
9 $726.60 $107.69 $124,453.01
10 $725.98 $108.31 $124,344.70
11 $725.34 $108.95 $124,235.76
12 $724.71 $109.58 $124,126.17
Total de años: 1
  Usted invertirá: $10,011.47 en su casa en el año 1
$8,737.65 irá al INTERES
$1,273.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $724.07 $110.22 $124,015.95
14 $723.43 $110.86 $123,905.09
15 $722.78 $111.51 $123,793.58
16 $722.13 $112.16 $123,681.42
17 $721.47 $112.81 $123,568.61
18 $720.82 $113.47 $123,455.14
19 $720.15 $114.13 $123,341.00
20 $719.49 $114.80 $123,226.20
21 $718.82 $115.47 $123,110.73
22 $718.15 $116.14 $122,994.59
23 $717.47 $116.82 $122,877.77
24 $716.79 $117.50 $122,760.26
Total de años: 2
  Usted invertirá: $10,011.47 en su casa en el año 2
$8,645.56 irá al INTERES
$1,365.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $716.10 $118.19 $122,642.08
26 $715.41 $118.88 $122,523.20
27 $714.72 $119.57 $122,403.63
28 $714.02 $120.27 $122,283.36
29 $713.32 $120.97 $122,162.39
30 $712.61 $121.68 $122,040.72
31 $711.90 $122.39 $121,918.33
32 $711.19 $123.10 $121,795.23
33 $710.47 $123.82 $121,671.41
34 $709.75 $124.54 $121,546.87
35 $709.02 $125.27 $121,421.61
36 $708.29 $126.00 $121,295.61
Total de años: 3
  Usted invertirá: $10,011.47 en su casa en el año 3
$8,546.82 irá al INTERES
$1,464.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $707.56 $126.73 $121,168.88
38 $706.82 $127.47 $121,041.41
39 $706.07 $128.21 $120,913.19
40 $705.33 $128.96 $120,784.23
41 $704.57 $129.71 $120,654.52
42 $703.82 $130.47 $120,524.05
43 $703.06 $131.23 $120,392.81
44 $702.29 $132.00 $120,260.82
45 $701.52 $132.77 $120,128.05
46 $700.75 $133.54 $119,994.51
47 $699.97 $134.32 $119,860.18
48 $699.18 $135.10 $119,725.08
Total de años: 4
  Usted invertirá: $10,011.47 en su casa en el año 4
$8,440.94 irá al INTERES
$1,570.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $698.40 $135.89 $119,589.19
50 $697.60 $136.69 $119,452.50
51 $696.81 $137.48 $119,315.02
52 $696.00 $138.29 $119,176.73
53 $695.20 $139.09 $119,037.64
54 $694.39 $139.90 $118,897.74
55 $693.57 $140.72 $118,757.02
56 $692.75 $141.54 $118,615.48
57 $691.92 $142.37 $118,473.11
58 $691.09 $143.20 $118,329.92
59 $690.26 $144.03 $118,185.89
60 $689.42 $144.87 $118,041.01
Total de años: 5
  Usted invertirá: $10,011.47 en su casa en el año 5
$8,327.41 irá al INTERES
$1,684.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $688.57 $145.72 $117,895.30
62 $687.72 $146.57 $117,748.73
63 $686.87 $147.42 $117,601.31
64 $686.01 $148.28 $117,453.03
65 $685.14 $149.15 $117,303.88
66 $684.27 $150.02 $117,153.86
67 $683.40 $150.89 $117,002.97
68 $682.52 $151.77 $116,851.20
69 $681.63 $152.66 $116,698.54
70 $680.74 $153.55 $116,544.99
71 $679.85 $154.44 $116,390.55
72 $678.94 $155.34 $116,235.21
Total de años: 6
  Usted invertirá: $10,011.47 en su casa en el año 6
$8,205.66 irá al INTERES
$1,805.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $678.04 $156.25 $116,078.96
74 $677.13 $157.16 $115,921.79
75 $676.21 $158.08 $115,763.71
76 $675.29 $159.00 $115,604.71
77 $674.36 $159.93 $115,444.79
78 $673.43 $160.86 $115,283.92
79 $672.49 $161.80 $115,122.12
80 $671.55 $162.74 $114,959.38
81 $670.60 $163.69 $114,795.69
82 $669.64 $164.65 $114,631.04
83 $668.68 $165.61 $114,465.43
84 $667.72 $166.57 $114,298.86
Total de años: 7
  Usted invertirá: $10,011.47 en su casa en el año 7
$8,075.12 irá al INTERES
$1,936.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $666.74 $167.55 $114,131.31
86 $665.77 $168.52 $113,962.79
87 $664.78 $169.51 $113,793.28
88 $663.79 $170.50 $113,622.79
89 $662.80 $171.49 $113,451.30
90 $661.80 $172.49 $113,278.81
91 $660.79 $173.50 $113,105.31
92 $659.78 $174.51 $112,930.80
93 $658.76 $175.53 $112,755.28
94 $657.74 $176.55 $112,578.73
95 $656.71 $177.58 $112,401.15
96 $655.67 $178.62 $112,222.53
Total de años: 8
  Usted invertirá: $10,011.47 en su casa en el año 8
$7,935.14 irá al INTERES
$2,076.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $654.63 $179.66 $112,042.87
98 $653.58 $180.71 $111,862.17
99 $652.53 $181.76 $111,680.41
100 $651.47 $182.82 $111,497.59
101 $650.40 $183.89 $111,313.70
102 $649.33 $184.96 $111,128.74
103 $648.25 $186.04 $110,942.70
104 $647.17 $187.12 $110,755.58
105 $646.07 $188.22 $110,567.36
106 $644.98 $189.31 $110,378.05
107 $643.87 $190.42 $110,187.63
108 $642.76 $191.53 $109,996.10
Total de años: 9
  Usted invertirá: $10,011.47 en su casa en el año 9
$7,785.05 irá al INTERES
$2,226.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $641.64 $192.65 $109,803.46
110 $640.52 $193.77 $109,609.69
111 $639.39 $194.90 $109,414.79
112 $638.25 $196.04 $109,218.75
113 $637.11 $197.18 $109,021.57
114 $635.96 $198.33 $108,823.24
115 $634.80 $199.49 $108,623.76
116 $633.64 $200.65 $108,423.10
117 $632.47 $201.82 $108,221.28
118 $631.29 $203.00 $108,018.29
119 $630.11 $204.18 $107,814.10
120 $628.92 $205.37 $107,608.73
Total de años: 10
  Usted invertirá: $10,011.47 en su casa en el año 10
$7,624.10 irá al INTERES
$2,387.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $627.72 $206.57 $107,402.16
122 $626.51 $207.78 $107,194.38
123 $625.30 $208.99 $106,985.39
124 $624.08 $210.21 $106,775.18
125 $622.86 $211.43 $106,563.75
126 $621.62 $212.67 $106,351.08
127 $620.38 $213.91 $106,137.17
128 $619.13 $215.16 $105,922.02
129 $617.88 $216.41 $105,705.61
130 $616.62 $217.67 $105,487.93
131 $615.35 $218.94 $105,268.99
132 $614.07 $220.22 $105,048.77
Total de años: 11
  Usted invertirá: $10,011.47 en su casa en el año 11
$7,451.51 irá al INTERES
$2,559.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $612.78 $221.50 $104,827.27
134 $611.49 $222.80 $104,604.47
135 $610.19 $224.10 $104,380.37
136 $608.89 $225.40 $104,154.97
137 $607.57 $226.72 $103,928.25
138 $606.25 $228.04 $103,700.21
139 $604.92 $229.37 $103,470.84
140 $603.58 $230.71 $103,240.13
141 $602.23 $232.06 $103,008.07
142 $600.88 $233.41 $102,774.66
143 $599.52 $234.77 $102,539.89
144 $598.15 $236.14 $102,303.75
Total de años: 12
  Usted invertirá: $10,011.47 en su casa en el año 12
$7,266.45 irá al INTERES
$2,745.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $596.77 $237.52 $102,066.24
146 $595.39 $238.90 $101,827.33
147 $593.99 $240.30 $101,587.04
148 $592.59 $241.70 $101,345.34
149 $591.18 $243.11 $101,102.23
150 $589.76 $244.53 $100,857.70
151 $588.34 $245.95 $100,611.75
152 $586.90 $247.39 $100,364.36
153 $585.46 $248.83 $100,115.53
154 $584.01 $250.28 $99,865.25
155 $582.55 $251.74 $99,613.51
156 $581.08 $253.21 $99,360.30
Total de años: 13
  Usted invertirá: $10,011.47 en su casa en el año 13
$7,068.02 irá al INTERES
$2,943.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $579.60 $254.69 $99,105.61
158 $578.12 $256.17 $98,849.44
159 $576.62 $257.67 $98,591.77
160 $575.12 $259.17 $98,332.60
161 $573.61 $260.68 $98,071.92
162 $572.09 $262.20 $97,809.71
163 $570.56 $263.73 $97,545.98
164 $569.02 $265.27 $97,280.71
165 $567.47 $266.82 $97,013.89
166 $565.91 $268.37 $96,745.52
167 $564.35 $269.94 $96,475.58
168 $562.77 $271.52 $96,204.06
Total de años: 14
  Usted invertirá: $10,011.47 en su casa en el año 14
$6,855.23 irá al INTERES
$3,156.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $561.19 $273.10 $95,930.96
170 $559.60 $274.69 $95,656.27
171 $557.99 $276.29 $95,379.98
172 $556.38 $277.91 $95,102.07
173 $554.76 $279.53 $94,822.54
174 $553.13 $281.16 $94,541.38
175 $551.49 $282.80 $94,258.59
176 $549.84 $284.45 $93,974.14
177 $548.18 $286.11 $93,688.03
178 $546.51 $287.78 $93,400.26
179 $544.83 $289.45 $93,110.80
180 $543.15 $291.14 $92,819.66
Total de años: 15
  Usted invertirá: $10,011.47 en su casa en el año 15
$6,627.07 irá al INTERES
$3,384.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $541.45 $292.84 $92,526.82
182 $539.74 $294.55 $92,232.27
183 $538.02 $296.27 $91,936.00
184 $536.29 $298.00 $91,638.00
185 $534.56 $299.73 $91,338.27
186 $532.81 $301.48 $91,036.79
187 $531.05 $303.24 $90,733.55
188 $529.28 $305.01 $90,428.53
189 $527.50 $306.79 $90,121.75
190 $525.71 $308.58 $89,813.17
191 $523.91 $310.38 $89,502.79
192 $522.10 $312.19 $89,190.60
Total de años: 16
  Usted invertirá: $10,011.47 en su casa en el año 16
$6,382.41 irá al INTERES
$3,629.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $520.28 $314.01 $88,876.59
194 $518.45 $315.84 $88,560.74
195 $516.60 $317.68 $88,243.06
196 $514.75 $319.54 $87,923.52
197 $512.89 $321.40 $87,602.12
198 $511.01 $323.28 $87,278.84
199 $509.13 $325.16 $86,953.68
200 $507.23 $327.06 $86,626.62
201 $505.32 $328.97 $86,297.65
202 $503.40 $330.89 $85,966.77
203 $501.47 $332.82 $85,633.95
204 $499.53 $334.76 $85,299.19
Total de años: 17
  Usted invertirá: $10,011.47 en su casa en el año 17
$6,120.07 irá al INTERES
$3,891.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $497.58 $336.71 $84,962.48
206 $495.61 $338.67 $84,623.81
207 $493.64 $340.65 $84,283.15
208 $491.65 $342.64 $83,940.52
209 $489.65 $344.64 $83,595.88
210 $487.64 $346.65 $83,249.23
211 $485.62 $348.67 $82,900.57
212 $483.59 $350.70 $82,549.86
213 $481.54 $352.75 $82,197.11
214 $479.48 $354.81 $81,842.31
215 $477.41 $356.88 $81,485.43
216 $475.33 $358.96 $81,126.47
Total de años: 18
  Usted invertirá: $10,011.47 en su casa en el año 18
$5,838.76 irá al INTERES
$4,172.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $473.24 $361.05 $80,765.42
218 $471.13 $363.16 $80,402.27
219 $469.01 $365.28 $80,036.99
220 $466.88 $367.41 $79,669.58
221 $464.74 $369.55 $79,300.03
222 $462.58 $371.71 $78,928.33
223 $460.42 $373.87 $78,554.45
224 $458.23 $376.06 $78,178.40
225 $456.04 $378.25 $77,800.15
226 $453.83 $380.46 $77,419.69
227 $451.61 $382.67 $77,037.02
228 $449.38 $384.91 $76,652.11
Total de años: 19
  Usted invertirá: $10,011.47 en su casa en el año 19
$5,537.11 irá al INTERES
$4,474.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $447.14 $387.15 $76,264.96
230 $444.88 $389.41 $75,875.55
231 $442.61 $391.68 $75,483.87
232 $440.32 $393.97 $75,089.90
233 $438.02 $396.26 $74,693.64
234 $435.71 $398.58 $74,295.06
235 $433.39 $400.90 $73,894.16
236 $431.05 $403.24 $73,490.92
237 $428.70 $405.59 $73,085.33
238 $426.33 $407.96 $72,677.37
239 $423.95 $410.34 $72,267.03
240 $421.56 $412.73 $71,854.30
Total de años: 20
  Usted invertirá: $10,011.47 en su casa en el año 20
$5,213.66 irá al INTERES
$4,797.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $419.15 $415.14 $71,439.16
242 $416.73 $417.56 $71,021.60
243 $414.29 $420.00 $70,601.60
244 $411.84 $422.45 $70,179.15
245 $409.38 $424.91 $69,754.24
246 $406.90 $427.39 $69,326.85
247 $404.41 $429.88 $68,896.97
248 $401.90 $432.39 $68,464.58
249 $399.38 $434.91 $68,029.67
250 $396.84 $437.45 $67,592.22
251 $394.29 $440.00 $67,152.22
252 $391.72 $442.57 $66,709.65
Total de años: 21
  Usted invertirá: $10,011.47 en su casa en el año 21
$4,866.82 irá al INTERES
$5,144.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $389.14 $445.15 $66,264.50
254 $386.54 $447.75 $65,816.75
255 $383.93 $450.36 $65,366.40
256 $381.30 $452.99 $64,913.41
257 $378.66 $455.63 $64,457.78
258 $376.00 $458.29 $63,999.50
259 $373.33 $460.96 $63,538.54
260 $370.64 $463.65 $63,074.89
261 $367.94 $466.35 $62,608.54
262 $365.22 $469.07 $62,139.46
263 $362.48 $471.81 $61,667.66
264 $359.73 $474.56 $61,193.09
Total de años: 22
  Usted invertirá: $10,011.47 en su casa en el año 22
$4,494.92 irá al INTERES
$5,516.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $356.96 $477.33 $60,715.76
266 $354.18 $480.11 $60,235.65
267 $351.37 $482.91 $59,752.74
268 $348.56 $485.73 $59,267.00
269 $345.72 $488.57 $58,778.44
270 $342.87 $491.42 $58,287.02
271 $340.01 $494.28 $57,792.74
272 $337.12 $497.17 $57,295.58
273 $334.22 $500.07 $56,795.51
274 $331.31 $502.98 $56,292.53
275 $328.37 $505.92 $55,786.61
276 $325.42 $508.87 $55,277.75
Total de años: 23
  Usted invertirá: $10,011.47 en su casa en el año 23
$4,096.12 irá al INTERES
$5,915.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $322.45 $511.84 $54,765.91
278 $319.47 $514.82 $54,251.09
279 $316.46 $517.82 $53,733.26
280 $313.44 $520.85 $53,212.42
281 $310.41 $523.88 $52,688.54
282 $307.35 $526.94 $52,161.60
283 $304.28 $530.01 $51,631.58
284 $301.18 $533.11 $51,098.48
285 $298.07 $536.21 $50,562.26
286 $294.95 $539.34 $50,022.92
287 $291.80 $542.49 $49,480.43
288 $288.64 $545.65 $48,934.78
Total de años: 24
  Usted invertirá: $10,011.47 en su casa en el año 24
$3,668.50 irá al INTERES
$6,342.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $285.45 $548.84 $48,385.94
290 $282.25 $552.04 $47,833.90
291 $279.03 $555.26 $47,278.64
292 $275.79 $558.50 $46,720.15
293 $272.53 $561.76 $46,158.39
294 $269.26 $565.03 $45,593.36
295 $265.96 $568.33 $45,025.03
296 $262.65 $571.64 $44,453.39
297 $259.31 $574.98 $43,878.41
298 $255.96 $578.33 $43,300.08
299 $252.58 $581.71 $42,718.37
300 $249.19 $585.10 $42,133.27
Total de años: 25
  Usted invertirá: $10,011.47 en su casa en el año 25
$3,209.97 irá al INTERES
$6,801.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $245.78 $588.51 $41,544.76
302 $242.34 $591.94 $40,952.82
303 $238.89 $595.40 $40,357.42
304 $235.42 $598.87 $39,758.55
305 $231.92 $602.36 $39,156.18
306 $228.41 $605.88 $38,550.31
307 $224.88 $609.41 $37,940.89
308 $221.32 $612.97 $37,327.93
309 $217.75 $616.54 $36,711.38
310 $214.15 $620.14 $36,091.24
311 $210.53 $623.76 $35,467.49
312 $206.89 $627.40 $34,840.09
Total de años: 26
  Usted invertirá: $10,011.47 en su casa en el año 26
$2,718.29 irá al INTERES
$7,293.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $203.23 $631.06 $34,209.03
314 $199.55 $634.74 $33,574.30
315 $195.85 $638.44 $32,935.86
316 $192.13 $642.16 $32,293.70
317 $188.38 $645.91 $31,647.79
318 $184.61 $649.68 $30,998.11
319 $180.82 $653.47 $30,344.64
320 $177.01 $657.28 $29,687.36
321 $173.18 $661.11 $29,026.25
322 $169.32 $664.97 $28,361.28
323 $165.44 $668.85 $27,692.43
324 $161.54 $672.75 $27,019.68
Total de años: 27
  Usted invertirá: $10,011.47 en su casa en el año 27
$2,191.06 irá al INTERES
$7,820.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $157.61 $676.67 $26,343.01
326 $153.67 $680.62 $25,662.39
327 $149.70 $684.59 $24,977.79
328 $145.70 $688.59 $24,289.21
329 $141.69 $692.60 $23,596.61
330 $137.65 $696.64 $22,899.96
331 $133.58 $700.71 $22,199.26
332 $129.50 $704.79 $21,494.46
333 $125.38 $708.90 $20,785.56
334 $121.25 $713.04 $20,072.52
335 $117.09 $717.20 $19,355.32
336 $112.91 $721.38 $18,633.94
Total de años: 28
  Usted invertirá: $10,011.47 en su casa en el año 28
$1,625.73 irá al INTERES
$8,385.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $108.70 $725.59 $17,908.34
338 $104.47 $729.82 $17,178.52
339 $100.21 $734.08 $16,444.44
340 $95.93 $738.36 $15,706.07
341 $91.62 $742.67 $14,963.40
342 $87.29 $747.00 $14,216.40
343 $82.93 $751.36 $13,465.04
344 $78.55 $755.74 $12,709.30
345 $74.14 $760.15 $11,949.15
346 $69.70 $764.59 $11,184.56
347 $65.24 $769.05 $10,415.51
348 $60.76 $773.53 $9,641.98
Total de años: 29
  Usted invertirá: $10,011.47 en su casa en el año 29
$1,019.52 irá al INTERES
$8,991.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $56.24 $778.04 $8,863.94
350 $51.71 $782.58 $8,081.35
351 $47.14 $787.15 $7,294.21
352 $42.55 $791.74 $6,502.47
353 $37.93 $796.36 $5,706.11
354 $33.29 $801.00 $4,905.10
355 $28.61 $805.68 $4,099.43
356 $23.91 $810.38 $3,289.05
357 $19.19 $815.10 $2,473.95
358 $14.43 $819.86 $1,654.09
359 $9.65 $824.64 $829.45
360 $4.84 $829.45 $0.00
Total de años: 30
  Usted invertirá: $10,011.47 en su casa en el año 30
$369.49 irá al INTERES
$9,641.98 irá al PRINCIPAL
 

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