Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,700.00
Precio a Financiar: $146,300.00
Pago Mensual: $973.34


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $853.42 $119.92 $146,180.08
2 $852.72 $120.62 $146,059.46
3 $852.01 $121.32 $145,938.13
4 $851.31 $122.03 $145,816.10
5 $850.59 $122.74 $145,693.36
6 $849.88 $123.46 $145,569.90
7 $849.16 $124.18 $145,445.72
8 $848.43 $124.90 $145,320.82
9 $847.70 $125.63 $145,195.18
10 $846.97 $126.37 $145,068.82
11 $846.23 $127.10 $144,941.71
12 $845.49 $127.84 $144,813.87
Total de años: 1
  Usted invertirá: $11,680.05 en su casa en el año 1
$10,193.92 irá al INTERES
$1,486.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $844.75 $128.59 $144,685.28
14 $844.00 $129.34 $144,555.94
15 $843.24 $130.09 $144,425.85
16 $842.48 $130.85 $144,294.99
17 $841.72 $131.62 $144,163.38
18 $840.95 $132.38 $144,030.99
19 $840.18 $133.16 $143,897.83
20 $839.40 $133.93 $143,763.90
21 $838.62 $134.71 $143,629.19
22 $837.84 $135.50 $143,493.69
23 $837.05 $136.29 $143,357.39
24 $836.25 $137.09 $143,220.31
Total de años: 2
  Usted invertirá: $11,680.05 en su casa en el año 2
$10,086.49 irá al INTERES
$1,593.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $835.45 $137.89 $143,082.42
26 $834.65 $138.69 $142,943.73
27 $833.84 $139.50 $142,804.23
28 $833.02 $140.31 $142,663.92
29 $832.21 $141.13 $142,522.79
30 $831.38 $141.95 $142,380.83
31 $830.55 $142.78 $142,238.05
32 $829.72 $143.62 $142,094.44
33 $828.88 $144.45 $141,949.98
34 $828.04 $145.30 $141,804.69
35 $827.19 $146.14 $141,658.54
36 $826.34 $147.00 $141,511.55
Total de años: 3
  Usted invertirá: $11,680.05 en su casa en el año 3
$9,971.29 irá al INTERES
$1,708.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $825.48 $147.85 $141,363.69
38 $824.62 $148.72 $141,214.98
39 $823.75 $149.58 $141,065.39
40 $822.88 $150.46 $140,914.94
41 $822.00 $151.33 $140,763.60
42 $821.12 $152.22 $140,611.39
43 $820.23 $153.10 $140,458.28
44 $819.34 $154.00 $140,304.29
45 $818.44 $154.90 $140,149.39
46 $817.54 $155.80 $139,993.59
47 $816.63 $156.71 $139,836.88
48 $815.72 $157.62 $139,679.26
Total de años: 4
  Usted invertirá: $11,680.05 en su casa en el año 4
$9,847.76 irá al INTERES
$1,832.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $814.80 $158.54 $139,520.72
50 $813.87 $159.47 $139,361.25
51 $812.94 $160.40 $139,200.85
52 $812.00 $161.33 $139,039.52
53 $811.06 $162.27 $138,877.25
54 $810.12 $163.22 $138,714.03
55 $809.17 $164.17 $138,549.86
56 $808.21 $165.13 $138,384.73
57 $807.24 $166.09 $138,218.63
58 $806.28 $167.06 $138,051.57
59 $805.30 $168.04 $137,883.53
60 $804.32 $169.02 $137,714.52
Total de años: 5
  Usted invertirá: $11,680.05 en su casa en el año 5
$9,715.31 irá al INTERES
$1,964.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $803.33 $170.00 $137,544.51
62 $802.34 $170.99 $137,373.52
63 $801.35 $171.99 $137,201.53
64 $800.34 $173.00 $137,028.53
65 $799.33 $174.00 $136,854.53
66 $798.32 $175.02 $136,679.51
67 $797.30 $176.04 $136,503.47
68 $796.27 $177.07 $136,326.40
69 $795.24 $178.10 $136,148.30
70 $794.20 $179.14 $135,969.16
71 $793.15 $180.18 $135,788.98
72 $792.10 $181.24 $135,607.74
Total de años: 6
  Usted invertirá: $11,680.05 en su casa en el año 6
$9,573.28 irá al INTERES
$2,106.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $791.05 $182.29 $135,425.45
74 $789.98 $183.36 $135,242.09
75 $788.91 $184.43 $135,057.67
76 $787.84 $185.50 $134,872.17
77 $786.75 $186.58 $134,685.58
78 $785.67 $187.67 $134,497.91
79 $784.57 $188.77 $134,309.14
80 $783.47 $189.87 $134,119.28
81 $782.36 $190.98 $133,928.30
82 $781.25 $192.09 $133,736.21
83 $780.13 $193.21 $133,543.00
84 $779.00 $194.34 $133,348.67
Total de años: 7
  Usted invertirá: $11,680.05 en su casa en el año 7
$9,420.98 irá al INTERES
$2,259.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $777.87 $195.47 $133,153.20
86 $776.73 $196.61 $132,956.59
87 $775.58 $197.76 $132,758.83
88 $774.43 $198.91 $132,559.92
89 $773.27 $200.07 $132,359.85
90 $772.10 $201.24 $132,158.61
91 $770.93 $202.41 $131,956.20
92 $769.74 $203.59 $131,752.60
93 $768.56 $204.78 $131,547.82
94 $767.36 $205.98 $131,341.85
95 $766.16 $207.18 $131,134.67
96 $764.95 $208.39 $130,926.28
Total de años: 8
  Usted invertirá: $11,680.05 en su casa en el año 8
$9,257.67 irá al INTERES
$2,422.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $763.74 $209.60 $130,716.68
98 $762.51 $210.82 $130,505.86
99 $761.28 $212.05 $130,293.81
100 $760.05 $213.29 $130,080.52
101 $758.80 $214.53 $129,865.98
102 $757.55 $215.79 $129,650.20
103 $756.29 $217.04 $129,433.15
104 $755.03 $218.31 $129,214.84
105 $753.75 $219.58 $128,995.26
106 $752.47 $220.87 $128,774.39
107 $751.18 $222.15 $128,552.24
108 $749.89 $223.45 $128,328.79
Total de años: 9
  Usted invertirá: $11,680.05 en su casa en el año 9
$9,082.55 irá al INTERES
$2,597.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $748.58 $224.75 $128,104.03
110 $747.27 $226.06 $127,877.97
111 $745.95 $227.38 $127,650.59
112 $744.63 $228.71 $127,421.88
113 $743.29 $230.04 $127,191.84
114 $741.95 $231.39 $126,960.45
115 $740.60 $232.73 $126,727.71
116 $739.25 $234.09 $126,493.62
117 $737.88 $235.46 $126,258.16
118 $736.51 $236.83 $126,021.33
119 $735.12 $238.21 $125,783.12
120 $733.73 $239.60 $125,543.52
Total de años: 10
  Usted invertirá: $11,680.05 en su casa en el año 10
$8,894.78 irá al INTERES
$2,785.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $732.34 $241.00 $125,302.52
122 $730.93 $242.41 $125,060.11
123 $729.52 $243.82 $124,816.29
124 $728.10 $245.24 $124,571.05
125 $726.66 $246.67 $124,324.37
126 $725.23 $248.11 $124,076.26
127 $723.78 $249.56 $123,826.70
128 $722.32 $251.02 $123,575.69
129 $720.86 $252.48 $123,323.21
130 $719.39 $253.95 $123,069.26
131 $717.90 $255.43 $122,813.82
132 $716.41 $256.92 $122,556.90
Total de años: 11
  Usted invertirá: $11,680.05 en su casa en el año 11
$8,693.43 irá al INTERES
$2,986.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $714.92 $258.42 $122,298.48
134 $713.41 $259.93 $122,038.55
135 $711.89 $261.45 $121,777.10
136 $710.37 $262.97 $121,514.13
137 $708.83 $264.51 $121,249.62
138 $707.29 $266.05 $120,983.58
139 $705.74 $267.60 $120,715.98
140 $704.18 $269.16 $120,446.82
141 $702.61 $270.73 $120,176.08
142 $701.03 $272.31 $119,903.77
143 $699.44 $273.90 $119,629.88
144 $697.84 $275.50 $119,354.38
Total de años: 12
  Usted invertirá: $11,680.05 en su casa en el año 12
$8,477.53 irá al INTERES
$3,202.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $696.23 $277.10 $119,077.28
146 $694.62 $278.72 $118,798.56
147 $692.99 $280.35 $118,518.21
148 $691.36 $281.98 $118,236.23
149 $689.71 $283.63 $117,952.60
150 $688.06 $285.28 $117,667.32
151 $686.39 $286.94 $117,380.38
152 $684.72 $288.62 $117,091.76
153 $683.04 $290.30 $116,801.45
154 $681.34 $292.00 $116,509.46
155 $679.64 $293.70 $116,215.76
156 $677.93 $295.41 $115,920.35
Total de años: 13
  Usted invertirá: $11,680.05 en su casa en el año 13
$8,246.02 irá al INTERES
$3,434.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $676.20 $297.14 $115,623.21
158 $674.47 $298.87 $115,324.34
159 $672.73 $300.61 $115,023.73
160 $670.97 $302.37 $114,721.37
161 $669.21 $304.13 $114,417.24
162 $667.43 $305.90 $114,111.33
163 $665.65 $307.69 $113,803.64
164 $663.85 $309.48 $113,494.16
165 $662.05 $311.29 $113,182.87
166 $660.23 $313.10 $112,869.77
167 $658.41 $314.93 $112,554.84
168 $656.57 $316.77 $112,238.07
Total de años: 14
  Usted invertirá: $11,680.05 en su casa en el año 14
$7,997.77 irá al INTERES
$3,682.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $654.72 $318.62 $111,919.46
170 $652.86 $320.47 $111,598.98
171 $650.99 $322.34 $111,276.64
172 $649.11 $324.22 $110,952.41
173 $647.22 $326.12 $110,626.30
174 $645.32 $328.02 $110,298.28
175 $643.41 $329.93 $109,968.35
176 $641.48 $331.86 $109,636.49
177 $639.55 $333.79 $109,302.70
178 $637.60 $335.74 $108,966.96
179 $635.64 $337.70 $108,629.27
180 $633.67 $339.67 $108,289.60
Total de años: 15
  Usted invertirá: $11,680.05 en su casa en el año 15
$7,731.58 irá al INTERES
$3,948.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $631.69 $341.65 $107,947.95
182 $629.70 $343.64 $107,604.31
183 $627.69 $345.65 $107,258.67
184 $625.68 $347.66 $106,911.00
185 $623.65 $349.69 $106,561.31
186 $621.61 $351.73 $106,209.58
187 $619.56 $353.78 $105,855.80
188 $617.49 $355.85 $105,499.96
189 $615.42 $357.92 $105,142.04
190 $613.33 $360.01 $104,782.03
191 $611.23 $362.11 $104,419.92
192 $609.12 $364.22 $104,055.70
Total de años: 16
  Usted invertirá: $11,680.05 en su casa en el año 16
$7,446.15 irá al INTERES
$4,233.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $606.99 $366.35 $103,689.35
194 $604.85 $368.48 $103,320.87
195 $602.71 $370.63 $102,950.24
196 $600.54 $372.79 $102,577.44
197 $598.37 $374.97 $102,202.47
198 $596.18 $377.16 $101,825.32
199 $593.98 $379.36 $101,445.96
200 $591.77 $381.57 $101,064.39
201 $589.54 $383.80 $100,680.59
202 $587.30 $386.03 $100,294.56
203 $585.05 $388.29 $99,906.27
204 $582.79 $390.55 $99,515.72
Total de años: 17
  Usted invertirá: $11,680.05 en su casa en el año 17
$7,140.08 irá al INTERES
$4,539.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $580.51 $392.83 $99,122.89
206 $578.22 $395.12 $98,727.77
207 $575.91 $397.43 $98,330.35
208 $573.59 $399.74 $97,930.60
209 $571.26 $402.08 $97,528.53
210 $568.92 $404.42 $97,124.11
211 $566.56 $406.78 $96,717.33
212 $564.18 $409.15 $96,308.17
213 $561.80 $411.54 $95,896.63
214 $559.40 $413.94 $95,482.69
215 $556.98 $416.36 $95,066.34
216 $554.55 $418.78 $94,647.55
Total de años: 18
  Usted invertirá: $11,680.05 en su casa en el año 18
$6,811.88 irá al INTERES
$4,868.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $552.11 $421.23 $94,226.33
218 $549.65 $423.68 $93,802.64
219 $547.18 $426.16 $93,376.49
220 $544.70 $428.64 $92,947.85
221 $542.20 $431.14 $92,516.70
222 $539.68 $433.66 $92,083.05
223 $537.15 $436.19 $91,646.86
224 $534.61 $438.73 $91,208.13
225 $532.05 $441.29 $90,766.84
226 $529.47 $443.86 $90,322.98
227 $526.88 $446.45 $89,876.52
228 $524.28 $449.06 $89,427.46
Total de años: 19
  Usted invertirá: $11,680.05 en su casa en el año 19
$6,459.96 irá al INTERES
$5,220.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $521.66 $451.68 $88,975.79
230 $519.03 $454.31 $88,521.48
231 $516.38 $456.96 $88,064.51
232 $513.71 $459.63 $87,604.88
233 $511.03 $462.31 $87,142.58
234 $508.33 $465.01 $86,677.57
235 $505.62 $467.72 $86,209.85
236 $502.89 $470.45 $85,739.40
237 $500.15 $473.19 $85,266.21
238 $497.39 $475.95 $84,790.26
239 $494.61 $478.73 $84,311.53
240 $491.82 $481.52 $83,830.01
Total de años: 20
  Usted invertirá: $11,680.05 en su casa en el año 20
$6,082.60 irá al INTERES
$5,597.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $489.01 $484.33 $83,345.69
242 $486.18 $487.15 $82,858.53
243 $483.34 $490.00 $82,368.53
244 $480.48 $492.85 $81,875.68
245 $477.61 $495.73 $81,379.95
246 $474.72 $498.62 $80,881.33
247 $471.81 $501.53 $80,379.80
248 $468.88 $504.46 $79,875.34
249 $465.94 $507.40 $79,367.95
250 $462.98 $510.36 $78,857.59
251 $460.00 $513.33 $78,344.25
252 $457.01 $516.33 $77,827.92
Total de años: 21
  Usted invertirá: $11,680.05 en su casa en el año 21
$5,677.96 irá al INTERES
$6,002.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $454.00 $519.34 $77,308.58
254 $450.97 $522.37 $76,786.21
255 $447.92 $525.42 $76,260.79
256 $444.85 $528.48 $75,732.31
257 $441.77 $531.57 $75,200.75
258 $438.67 $534.67 $74,666.08
259 $435.55 $537.79 $74,128.29
260 $432.42 $540.92 $73,587.37
261 $429.26 $544.08 $73,043.29
262 $426.09 $547.25 $72,496.04
263 $422.89 $550.44 $71,945.60
264 $419.68 $553.65 $71,391.94
Total de años: 22
  Usted invertirá: $11,680.05 en su casa en el año 22
$5,244.07 irá al INTERES
$6,435.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $416.45 $556.88 $70,835.06
266 $413.20 $560.13 $70,274.93
267 $409.94 $563.40 $69,711.52
268 $406.65 $566.69 $69,144.84
269 $403.34 $569.99 $68,574.85
270 $400.02 $573.32 $68,001.53
271 $396.68 $576.66 $67,424.87
272 $393.31 $580.03 $66,844.84
273 $389.93 $583.41 $66,261.43
274 $386.53 $586.81 $65,674.62
275 $383.10 $590.24 $65,084.38
276 $379.66 $593.68 $64,490.70
Total de años: 23
  Usted invertirá: $11,680.05 en su casa en el año 23
$4,778.81 irá al INTERES
$6,901.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $376.20 $597.14 $63,893.56
278 $372.71 $600.63 $63,292.94
279 $369.21 $604.13 $62,688.81
280 $365.68 $607.65 $62,081.16
281 $362.14 $611.20 $61,469.96
282 $358.57 $614.76 $60,855.19
283 $354.99 $618.35 $60,236.85
284 $351.38 $621.96 $59,614.89
285 $347.75 $625.58 $58,989.31
286 $344.10 $629.23 $58,360.07
287 $340.43 $632.90 $57,727.17
288 $336.74 $636.60 $57,090.57
Total de años: 24
  Usted invertirá: $11,680.05 en su casa en el año 24
$4,279.92 irá al INTERES
$7,400.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $333.03 $640.31 $56,450.26
290 $329.29 $644.04 $55,806.22
291 $325.54 $647.80 $55,158.42
292 $321.76 $651.58 $54,506.84
293 $317.96 $655.38 $53,851.46
294 $314.13 $659.20 $53,192.25
295 $310.29 $663.05 $52,529.20
296 $306.42 $666.92 $51,862.29
297 $302.53 $670.81 $51,191.48
298 $298.62 $674.72 $50,516.76
299 $294.68 $678.66 $49,838.10
300 $290.72 $682.62 $49,155.49
Total de años: 25
  Usted invertirá: $11,680.05 en su casa en el año 25
$3,744.96 irá al INTERES
$7,935.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $286.74 $686.60 $48,468.89
302 $282.74 $690.60 $47,778.29
303 $278.71 $694.63 $47,083.66
304 $274.65 $698.68 $46,384.97
305 $270.58 $702.76 $45,682.21
306 $266.48 $706.86 $44,975.36
307 $262.36 $710.98 $44,264.38
308 $258.21 $715.13 $43,549.25
309 $254.04 $719.30 $42,829.95
310 $249.84 $723.50 $42,106.45
311 $245.62 $727.72 $41,378.73
312 $241.38 $731.96 $40,646.77
Total de años: 26
  Usted invertirá: $11,680.05 en su casa en el año 26
$3,171.34 irá al INTERES
$8,508.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $237.11 $736.23 $39,910.54
314 $232.81 $740.53 $39,170.01
315 $228.49 $744.85 $38,425.17
316 $224.15 $749.19 $37,675.98
317 $219.78 $753.56 $36,922.42
318 $215.38 $757.96 $36,164.46
319 $210.96 $762.38 $35,402.08
320 $206.51 $766.83 $34,635.26
321 $202.04 $771.30 $33,863.96
322 $197.54 $775.80 $33,088.16
323 $193.01 $780.32 $32,307.84
324 $188.46 $784.88 $31,522.96
Total de años: 27
  Usted invertirá: $11,680.05 en su casa en el año 27
$2,556.24 irá al INTERES
$9,123.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $183.88 $789.45 $30,733.51
326 $179.28 $794.06 $29,939.45
327 $174.65 $798.69 $29,140.76
328 $169.99 $803.35 $28,337.41
329 $165.30 $808.04 $27,529.37
330 $160.59 $812.75 $26,716.62
331 $155.85 $817.49 $25,899.13
332 $151.08 $822.26 $25,076.87
333 $146.28 $827.06 $24,249.82
334 $141.46 $831.88 $23,417.94
335 $136.60 $836.73 $22,581.20
336 $131.72 $841.61 $21,739.59
Total de años: 28
  Usted invertirá: $11,680.05 en su casa en el año 28
$1,896.68 irá al INTERES
$9,783.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $126.81 $846.52 $20,893.07
338 $121.88 $851.46 $20,041.61
339 $116.91 $856.43 $19,185.18
340 $111.91 $861.42 $18,323.75
341 $106.89 $866.45 $17,457.31
342 $101.83 $871.50 $16,585.80
343 $96.75 $876.59 $15,709.21
344 $91.64 $881.70 $14,827.51
345 $86.49 $886.84 $13,940.67
346 $81.32 $892.02 $13,048.65
347 $76.12 $897.22 $12,151.43
348 $70.88 $902.45 $11,248.98
Total de años: 29
  Usted invertirá: $11,680.05 en su casa en el año 29
$1,189.44 irá al INTERES
$10,490.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $65.62 $907.72 $10,341.26
350 $60.32 $913.01 $9,428.25
351 $55.00 $918.34 $8,509.91
352 $49.64 $923.70 $7,586.21
353 $44.25 $929.08 $6,657.13
354 $38.83 $934.50 $5,722.62
355 $33.38 $939.96 $4,782.67
356 $27.90 $945.44 $3,837.23
357 $22.38 $950.95 $2,886.27
358 $16.84 $956.50 $1,929.77
359 $11.26 $962.08 $967.69
360 $5.64 $967.69 $0.00
Total de años: 30
  Usted invertirá: $11,680.05 en su casa en el año 30
$431.07 irá al INTERES
$11,248.98 irá al PRINCIPAL
 

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