Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,600.00
Precio a Financiar: $49,400.00
Pago Mensual: $328.66


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $288.17 $40.49 $49,359.51
2 $287.93 $40.73 $49,318.78
3 $287.69 $40.97 $49,277.81
4 $287.45 $41.21 $49,236.61
5 $287.21 $41.45 $49,195.16
6 $286.97 $41.69 $49,153.47
7 $286.73 $41.93 $49,111.54
8 $286.48 $42.18 $49,069.37
9 $286.24 $42.42 $49,026.94
10 $285.99 $42.67 $48,984.28
11 $285.74 $42.92 $48,941.36
12 $285.49 $43.17 $48,898.19
Total de años: 1
  Usted invertirá: $3,943.91 en su casa en el año 1
$3,442.10 irá al INTERES
$501.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $285.24 $43.42 $48,854.77
14 $284.99 $43.67 $48,811.10
15 $284.73 $43.93 $48,767.17
16 $284.48 $44.18 $48,722.98
17 $284.22 $44.44 $48,678.54
18 $283.96 $44.70 $48,633.84
19 $283.70 $44.96 $48,588.88
20 $283.44 $45.22 $48,543.65
21 $283.17 $45.49 $48,498.17
22 $282.91 $45.75 $48,452.41
23 $282.64 $46.02 $48,406.39
24 $282.37 $46.29 $48,360.10
Total de años: 2
  Usted invertirá: $3,943.91 en su casa en el año 2
$3,405.83 irá al INTERES
$538.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $282.10 $46.56 $48,313.55
26 $281.83 $46.83 $48,266.71
27 $281.56 $47.10 $48,219.61
28 $281.28 $47.38 $48,172.23
29 $281.00 $47.65 $48,124.58
30 $280.73 $47.93 $48,076.65
31 $280.45 $48.21 $48,028.43
32 $280.17 $48.49 $47,979.94
33 $279.88 $48.78 $47,931.16
34 $279.60 $49.06 $47,882.10
35 $279.31 $49.35 $47,832.75
36 $279.02 $49.64 $47,783.12
Total de años: 3
  Usted invertirá: $3,943.91 en su casa en el año 3
$3,366.93 irá al INTERES
$576.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $278.73 $49.92 $47,733.20
38 $278.44 $50.22 $47,682.98
39 $278.15 $50.51 $47,632.47
40 $277.86 $50.80 $47,581.67
41 $277.56 $51.10 $47,530.57
42 $277.26 $51.40 $47,479.17
43 $276.96 $51.70 $47,427.47
44 $276.66 $52.00 $47,375.47
45 $276.36 $52.30 $47,323.17
46 $276.05 $52.61 $47,270.56
47 $275.74 $52.91 $47,217.65
48 $275.44 $53.22 $47,164.43
Total de años: 4
  Usted invertirá: $3,943.91 en su casa en el año 4
$3,325.22 irá al INTERES
$618.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $275.13 $53.53 $47,110.89
50 $274.81 $53.85 $47,057.05
51 $274.50 $54.16 $47,002.89
52 $274.18 $54.48 $46,948.41
53 $273.87 $54.79 $46,893.62
54 $273.55 $55.11 $46,838.50
55 $273.22 $55.43 $46,783.07
56 $272.90 $55.76 $46,727.31
57 $272.58 $56.08 $46,671.23
58 $272.25 $56.41 $46,614.82
59 $271.92 $56.74 $46,558.08
60 $271.59 $57.07 $46,501.01
Total de años: 5
  Usted invertirá: $3,943.91 en su casa en el año 5
$3,280.49 irá al INTERES
$663.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $271.26 $57.40 $46,443.60
62 $270.92 $57.74 $46,385.86
63 $270.58 $58.08 $46,327.79
64 $270.25 $58.41 $46,269.37
65 $269.90 $58.75 $46,210.62
66 $269.56 $59.10 $46,151.52
67 $269.22 $59.44 $46,092.08
68 $268.87 $59.79 $46,032.29
69 $268.52 $60.14 $45,972.15
70 $268.17 $60.49 $45,911.66
71 $267.82 $60.84 $45,850.82
72 $267.46 $61.20 $45,789.63
Total de años: 6
  Usted invertirá: $3,943.91 en su casa en el año 6
$3,232.53 irá al INTERES
$711.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $267.11 $61.55 $45,728.07
74 $266.75 $61.91 $45,666.16
75 $266.39 $62.27 $45,603.89
76 $266.02 $62.64 $45,541.25
77 $265.66 $63.00 $45,478.25
78 $265.29 $63.37 $45,414.88
79 $264.92 $63.74 $45,351.14
80 $264.55 $64.11 $45,287.03
81 $264.17 $64.49 $45,222.54
82 $263.80 $64.86 $45,157.68
83 $263.42 $65.24 $45,092.44
84 $263.04 $65.62 $45,026.82
Total de años: 7
  Usted invertirá: $3,943.91 en su casa en el año 7
$3,181.11 irá al INTERES
$762.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $262.66 $66.00 $44,960.82
86 $262.27 $66.39 $44,894.43
87 $261.88 $66.78 $44,827.66
88 $261.49 $67.16 $44,760.49
89 $261.10 $67.56 $44,692.94
90 $260.71 $67.95 $44,624.98
91 $260.31 $68.35 $44,556.64
92 $259.91 $68.75 $44,487.89
93 $259.51 $69.15 $44,418.74
94 $259.11 $69.55 $44,349.19
95 $258.70 $69.96 $44,279.24
96 $258.30 $70.36 $44,208.88
Total de años: 8
  Usted invertirá: $3,943.91 en su casa en el año 8
$3,125.97 irá al INTERES
$817.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $257.89 $70.77 $44,138.10
98 $257.47 $71.19 $44,066.91
99 $257.06 $71.60 $43,995.31
100 $256.64 $72.02 $43,923.29
101 $256.22 $72.44 $43,850.85
102 $255.80 $72.86 $43,777.99
103 $255.37 $73.29 $43,704.70
104 $254.94 $73.72 $43,630.98
105 $254.51 $74.15 $43,556.84
106 $254.08 $74.58 $43,482.26
107 $253.65 $75.01 $43,407.25
108 $253.21 $75.45 $43,331.80
Total de años: 9
  Usted invertirá: $3,943.91 en su casa en el año 9
$3,066.84 irá al INTERES
$877.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $252.77 $75.89 $43,255.91
110 $252.33 $76.33 $43,179.57
111 $251.88 $76.78 $43,102.80
112 $251.43 $77.23 $43,025.57
113 $250.98 $77.68 $42,947.89
114 $250.53 $78.13 $42,869.76
115 $250.07 $78.59 $42,791.18
116 $249.62 $79.04 $42,712.13
117 $249.15 $79.51 $42,632.63
118 $248.69 $79.97 $42,552.66
119 $248.22 $80.44 $42,472.22
120 $247.75 $80.90 $42,391.32
Total de años: 10
  Usted invertirá: $3,943.91 en su casa en el año 10
$3,003.43 irá al INTERES
$940.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $247.28 $81.38 $42,309.94
122 $246.81 $81.85 $42,228.09
123 $246.33 $82.33 $42,145.76
124 $245.85 $82.81 $42,062.95
125 $245.37 $83.29 $41,979.66
126 $244.88 $83.78 $41,895.88
127 $244.39 $84.27 $41,811.61
128 $243.90 $84.76 $41,726.86
129 $243.41 $85.25 $41,641.60
130 $242.91 $85.75 $41,555.85
131 $242.41 $86.25 $41,469.60
132 $241.91 $86.75 $41,382.85
Total de años: 11
  Usted invertirá: $3,943.91 en su casa en el año 11
$2,935.44 irá al INTERES
$1,008.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $241.40 $87.26 $41,295.59
134 $240.89 $87.77 $41,207.82
135 $240.38 $88.28 $41,119.54
136 $239.86 $88.80 $41,030.75
137 $239.35 $89.31 $40,941.43
138 $238.83 $89.83 $40,851.60
139 $238.30 $90.36 $40,761.24
140 $237.77 $90.89 $40,670.35
141 $237.24 $91.42 $40,578.94
142 $236.71 $91.95 $40,486.99
143 $236.17 $92.49 $40,394.50
144 $235.63 $93.02 $40,301.48
Total de años: 12
  Usted invertirá: $3,943.91 en su casa en el año 12
$2,862.54 irá al INTERES
$1,081.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $235.09 $93.57 $40,207.91
146 $234.55 $94.11 $40,113.80
147 $234.00 $94.66 $40,019.14
148 $233.44 $95.21 $39,923.92
149 $232.89 $95.77 $39,828.15
150 $232.33 $96.33 $39,731.82
151 $231.77 $96.89 $39,634.93
152 $231.20 $97.46 $39,537.48
153 $230.64 $98.02 $39,439.45
154 $230.06 $98.60 $39,340.86
155 $229.49 $99.17 $39,241.69
156 $228.91 $99.75 $39,141.94
Total de años: 13
  Usted invertirá: $3,943.91 en su casa en el año 13
$2,784.37 irá al INTERES
$1,159.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $228.33 $100.33 $39,041.60
158 $227.74 $100.92 $38,940.69
159 $227.15 $101.51 $38,839.18
160 $226.56 $102.10 $38,737.08
161 $225.97 $102.69 $38,634.39
162 $225.37 $103.29 $38,531.10
163 $224.76 $103.89 $38,427.20
164 $224.16 $104.50 $38,322.70
165 $223.55 $105.11 $38,217.59
166 $222.94 $105.72 $38,111.87
167 $222.32 $106.34 $38,005.53
168 $221.70 $106.96 $37,898.57
Total de años: 14
  Usted invertirá: $3,943.91 en su casa en el año 14
$2,700.55 irá al INTERES
$1,243.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $221.07 $107.58 $37,790.98
170 $220.45 $108.21 $37,682.77
171 $219.82 $108.84 $37,573.93
172 $219.18 $109.48 $37,464.45
173 $218.54 $110.12 $37,354.33
174 $217.90 $110.76 $37,243.58
175 $217.25 $111.41 $37,132.17
176 $216.60 $112.06 $37,020.12
177 $215.95 $112.71 $36,907.41
178 $215.29 $113.37 $36,794.04
179 $214.63 $114.03 $36,680.01
180 $213.97 $114.69 $36,565.32
Total de años: 15
  Usted invertirá: $3,943.91 en su casa en el año 15
$2,610.66 irá al INTERES
$1,333.25 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $213.30 $115.36 $36,449.96
182 $212.62 $116.03 $36,333.92
183 $211.95 $116.71 $36,217.21
184 $211.27 $117.39 $36,099.82
185 $210.58 $118.08 $35,981.74
186 $209.89 $118.77 $35,862.98
187 $209.20 $119.46 $35,743.52
188 $208.50 $120.16 $35,623.36
189 $207.80 $120.86 $35,502.51
190 $207.10 $121.56 $35,380.94
191 $206.39 $122.27 $35,258.67
192 $205.68 $122.98 $35,135.69
Total de años: 16
  Usted invertirá: $3,943.91 en su casa en el año 16
$2,514.28 irá al INTERES
$1,429.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $204.96 $123.70 $35,011.99
194 $204.24 $124.42 $34,887.57
195 $203.51 $125.15 $34,762.42
196 $202.78 $125.88 $34,636.54
197 $202.05 $126.61 $34,509.93
198 $201.31 $127.35 $34,382.57
199 $200.57 $128.09 $34,254.48
200 $199.82 $128.84 $34,125.64
201 $199.07 $129.59 $33,996.04
202 $198.31 $130.35 $33,865.70
203 $197.55 $131.11 $33,734.59
204 $196.79 $131.87 $33,602.71
Total de años: 17
  Usted invertirá: $3,943.91 en su casa en el año 17
$2,410.93 irá al INTERES
$1,532.98 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $196.02 $132.64 $33,470.07
206 $195.24 $133.42 $33,336.65
207 $194.46 $134.20 $33,202.45
208 $193.68 $134.98 $33,067.48
209 $192.89 $135.77 $32,931.71
210 $192.10 $136.56 $32,795.15
211 $191.31 $137.35 $32,657.80
212 $190.50 $138.16 $32,519.64
213 $189.70 $138.96 $32,380.68
214 $188.89 $139.77 $32,240.91
215 $188.07 $140.59 $32,100.32
216 $187.25 $141.41 $31,958.91
Total de años: 18
  Usted invertirá: $3,943.91 en su casa en el año 18
$2,300.12 irá al INTERES
$1,643.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $186.43 $142.23 $31,816.68
218 $185.60 $143.06 $31,673.62
219 $184.76 $143.90 $31,529.72
220 $183.92 $144.74 $31,384.99
221 $183.08 $145.58 $31,239.41
222 $182.23 $146.43 $31,092.98
223 $181.38 $147.28 $30,945.69
224 $180.52 $148.14 $30,797.55
225 $179.65 $149.01 $30,648.54
226 $178.78 $149.88 $30,498.67
227 $177.91 $150.75 $30,347.92
228 $177.03 $151.63 $30,196.29
Total de años: 19
  Usted invertirá: $3,943.91 en su casa en el año 19
$2,181.29 irá al INTERES
$1,762.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $176.15 $152.51 $30,043.77
230 $175.26 $153.40 $29,890.37
231 $174.36 $154.30 $29,736.07
232 $173.46 $155.20 $29,580.87
233 $172.56 $156.10 $29,424.77
234 $171.64 $157.01 $29,267.75
235 $170.73 $157.93 $29,109.82
236 $169.81 $158.85 $28,950.97
237 $168.88 $159.78 $28,791.19
238 $167.95 $160.71 $28,630.48
239 $167.01 $161.65 $28,468.83
240 $166.07 $162.59 $28,306.24
Total de años: 20
  Usted invertirá: $3,943.91 en su casa en el año 20
$2,053.87 irá al INTERES
$1,890.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $165.12 $163.54 $28,142.70
242 $164.17 $164.49 $27,978.21
243 $163.21 $165.45 $27,812.75
244 $162.24 $166.42 $27,646.33
245 $161.27 $167.39 $27,478.94
246 $160.29 $168.37 $27,310.58
247 $159.31 $169.35 $27,141.23
248 $158.32 $170.34 $26,970.90
249 $157.33 $171.33 $26,799.57
250 $156.33 $172.33 $26,627.24
251 $155.33 $173.33 $26,453.90
252 $154.31 $174.34 $26,279.56
Total de años: 21
  Usted invertirá: $3,943.91 en su casa en el año 21
$1,917.23 irá al INTERES
$2,026.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $153.30 $175.36 $26,104.20
254 $152.27 $176.38 $25,927.81
255 $151.25 $177.41 $25,750.40
256 $150.21 $178.45 $25,571.95
257 $149.17 $179.49 $25,392.46
258 $148.12 $180.54 $25,211.92
259 $147.07 $181.59 $25,030.33
260 $146.01 $182.65 $24,847.68
261 $144.94 $183.71 $24,663.97
262 $143.87 $184.79 $24,479.18
263 $142.80 $185.86 $24,293.32
264 $141.71 $186.95 $24,106.37
Total de años: 22
  Usted invertirá: $3,943.91 en su casa en el año 22
$1,770.72 irá al INTERES
$2,173.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $140.62 $188.04 $23,918.33
266 $139.52 $189.14 $23,729.20
267 $138.42 $190.24 $23,538.96
268 $137.31 $191.35 $23,347.61
269 $136.19 $192.47 $23,155.14
270 $135.07 $193.59 $22,961.55
271 $133.94 $194.72 $22,766.84
272 $132.81 $195.85 $22,570.98
273 $131.66 $197.00 $22,373.99
274 $130.51 $198.14 $22,175.84
275 $129.36 $199.30 $21,976.54
276 $128.20 $200.46 $21,776.08
Total de años: 23
  Usted invertirá: $3,943.91 en su casa en el año 23
$1,613.62 irá al INTERES
$2,330.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $127.03 $201.63 $21,574.45
278 $125.85 $202.81 $21,371.64
279 $124.67 $203.99 $21,167.65
280 $123.48 $205.18 $20,962.47
281 $122.28 $206.38 $20,756.09
282 $121.08 $207.58 $20,548.51
283 $119.87 $208.79 $20,339.71
284 $118.65 $210.01 $20,129.70
285 $117.42 $211.24 $19,918.47
286 $116.19 $212.47 $19,706.00
287 $114.95 $213.71 $19,492.29
288 $113.71 $214.95 $19,277.34
Total de años: 24
  Usted invertirá: $3,943.91 en su casa en el año 24
$1,445.17 irá al INTERES
$2,498.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $112.45 $216.21 $19,061.13
290 $111.19 $217.47 $18,843.66
291 $109.92 $218.74 $18,624.92
292 $108.65 $220.01 $18,404.91
293 $107.36 $221.30 $18,183.61
294 $106.07 $222.59 $17,961.02
295 $104.77 $223.89 $17,737.13
296 $103.47 $225.19 $17,511.94
297 $102.15 $226.51 $17,285.43
298 $100.83 $227.83 $17,057.61
299 $99.50 $229.16 $16,828.45
300 $98.17 $230.49 $16,597.96
Total de años: 25
  Usted invertirá: $3,943.91 en su casa en el año 25
$1,264.53 irá al INTERES
$2,679.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $96.82 $231.84 $16,366.12
302 $95.47 $233.19 $16,132.93
303 $94.11 $234.55 $15,898.38
304 $92.74 $235.92 $15,662.46
305 $91.36 $237.30 $15,425.16
306 $89.98 $238.68 $15,186.48
307 $88.59 $240.07 $14,946.41
308 $87.19 $241.47 $14,704.94
309 $85.78 $242.88 $14,462.06
310 $84.36 $244.30 $14,217.76
311 $82.94 $245.72 $13,972.04
312 $81.50 $247.16 $13,724.88
Total de años: 26
  Usted invertirá: $3,943.91 en su casa en el año 26
$1,070.84 irá al INTERES
$2,873.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $80.06 $248.60 $13,476.29
314 $78.61 $250.05 $13,226.24
315 $77.15 $251.51 $12,974.73
316 $75.69 $252.97 $12,721.76
317 $74.21 $254.45 $12,467.31
318 $72.73 $255.93 $12,211.38
319 $71.23 $257.43 $11,953.95
320 $69.73 $258.93 $11,695.02
321 $68.22 $260.44 $11,434.58
322 $66.70 $261.96 $11,172.63
323 $65.17 $263.49 $10,909.14
324 $63.64 $265.02 $10,644.12
Total de años: 27
  Usted invertirá: $3,943.91 en su casa en el año 27
$863.15 irá al INTERES
$3,080.77 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $62.09 $266.57 $10,377.55
326 $60.54 $268.12 $10,109.42
327 $58.97 $269.69 $9,839.74
328 $57.40 $271.26 $9,568.48
329 $55.82 $272.84 $9,295.63
330 $54.22 $274.43 $9,021.20
331 $52.62 $276.04 $8,745.16
332 $51.01 $277.65 $8,467.52
333 $49.39 $279.27 $8,188.25
334 $47.76 $280.89 $7,907.36
335 $46.13 $282.53 $7,624.82
336 $44.48 $284.18 $7,340.64
Total de años: 28
  Usted invertirá: $3,943.91 en su casa en el año 28
$640.44 irá al INTERES
$3,303.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $42.82 $285.84 $7,054.80
338 $41.15 $287.51 $6,767.30
339 $39.48 $289.18 $6,478.11
340 $37.79 $290.87 $6,187.24
341 $36.09 $292.57 $5,894.67
342 $34.39 $294.27 $5,600.40
343 $32.67 $295.99 $5,304.41
344 $30.94 $297.72 $5,006.69
345 $29.21 $299.45 $4,707.24
346 $27.46 $301.20 $4,406.04
347 $25.70 $302.96 $4,103.08
348 $23.93 $304.72 $3,798.36
Total de años: 29
  Usted invertirá: $3,943.91 en su casa en el año 29
$401.63 irá al INTERES
$3,542.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $22.16 $306.50 $3,491.85
350 $20.37 $308.29 $3,183.56
351 $18.57 $310.09 $2,873.48
352 $16.76 $311.90 $2,561.58
353 $14.94 $313.72 $2,247.86
354 $13.11 $315.55 $1,932.31
355 $11.27 $317.39 $1,614.93
356 $9.42 $319.24 $1,295.69
357 $7.56 $321.10 $974.59
358 $5.69 $322.97 $651.61
359 $3.80 $324.86 $326.75
360 $1.91 $326.75 $0.00
Total de años: 30
  Usted invertirá: $3,943.91 en su casa en el año 30
$145.56 irá al INTERES
$3,798.36 irá al PRINCIPAL
 

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