Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,750.00
Precio a Financiar: $52,250.00
Pago Mensual: $347.62


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $304.79 $42.83 $52,207.17
2 $304.54 $43.08 $52,164.09
3 $304.29 $43.33 $52,120.76
4 $304.04 $43.58 $52,077.18
5 $303.78 $43.84 $52,033.34
6 $303.53 $44.09 $51,989.25
7 $303.27 $44.35 $51,944.90
8 $303.01 $44.61 $51,900.29
9 $302.75 $44.87 $51,855.42
10 $302.49 $45.13 $51,810.29
11 $302.23 $45.39 $51,764.90
12 $301.96 $45.66 $51,719.24
Total de años: 1
  Usted invertirá: $4,171.45 en su casa en el año 1
$3,640.69 irá al INTERES
$530.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $301.70 $45.92 $51,673.31
14 $301.43 $46.19 $51,627.12
15 $301.16 $46.46 $51,580.66
16 $300.89 $46.73 $51,533.93
17 $300.61 $47.01 $51,486.92
18 $300.34 $47.28 $51,439.64
19 $300.06 $47.56 $51,392.08
20 $299.79 $47.83 $51,344.25
21 $299.51 $48.11 $51,296.14
22 $299.23 $48.39 $51,247.74
23 $298.95 $48.68 $51,199.07
24 $298.66 $48.96 $51,150.11
Total de años: 2
  Usted invertirá: $4,171.45 en su casa en el año 2
$3,602.32 irá al INTERES
$569.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $298.38 $49.24 $51,100.87
26 $298.09 $49.53 $51,051.33
27 $297.80 $49.82 $51,001.51
28 $297.51 $50.11 $50,951.40
29 $297.22 $50.40 $50,901.00
30 $296.92 $50.70 $50,850.30
31 $296.63 $50.99 $50,799.30
32 $296.33 $51.29 $50,748.01
33 $296.03 $51.59 $50,696.42
34 $295.73 $51.89 $50,644.53
35 $295.43 $52.19 $50,592.34
36 $295.12 $52.50 $50,539.84
Total de años: 3
  Usted invertirá: $4,171.45 en su casa en el año 3
$3,561.17 irá al INTERES
$610.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $294.82 $52.80 $50,487.03
38 $294.51 $53.11 $50,433.92
39 $294.20 $53.42 $50,380.50
40 $293.89 $53.73 $50,326.76
41 $293.57 $54.05 $50,272.72
42 $293.26 $54.36 $50,218.35
43 $292.94 $54.68 $50,163.67
44 $292.62 $55.00 $50,108.67
45 $292.30 $55.32 $50,053.35
46 $291.98 $55.64 $49,997.71
47 $291.65 $55.97 $49,941.74
48 $291.33 $56.29 $49,885.45
Total de años: 4
  Usted invertirá: $4,171.45 en su casa en el año 4
$3,517.06 irá al INTERES
$654.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $291.00 $56.62 $49,828.83
50 $290.67 $56.95 $49,771.88
51 $290.34 $57.28 $49,714.59
52 $290.00 $57.62 $49,656.97
53 $289.67 $57.95 $49,599.02
54 $289.33 $58.29 $49,540.72
55 $288.99 $58.63 $49,482.09
56 $288.65 $58.98 $49,423.12
57 $288.30 $59.32 $49,363.80
58 $287.96 $59.67 $49,304.13
59 $287.61 $60.01 $49,244.12
60 $287.26 $60.36 $49,183.76
Total de años: 5
  Usted invertirá: $4,171.45 en su casa en el año 5
$3,469.75 irá al INTERES
$701.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $286.91 $60.72 $49,123.04
62 $286.55 $61.07 $49,061.97
63 $286.19 $61.43 $49,000.55
64 $285.84 $61.78 $48,938.76
65 $285.48 $62.14 $48,876.62
66 $285.11 $62.51 $48,814.11
67 $284.75 $62.87 $48,751.24
68 $284.38 $63.24 $48,688.00
69 $284.01 $63.61 $48,624.39
70 $283.64 $63.98 $48,560.41
71 $283.27 $64.35 $48,496.06
72 $282.89 $64.73 $48,431.34
Total de años: 6
  Usted invertirá: $4,171.45 en su casa en el año 6
$3,419.03 irá al INTERES
$752.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $282.52 $65.10 $48,366.23
74 $282.14 $65.48 $48,300.75
75 $281.75 $65.87 $48,234.88
76 $281.37 $66.25 $48,168.63
77 $280.98 $66.64 $48,101.99
78 $280.59 $67.03 $48,034.97
79 $280.20 $67.42 $47,967.55
80 $279.81 $67.81 $47,899.74
81 $279.42 $68.21 $47,831.54
82 $279.02 $68.60 $47,762.93
83 $278.62 $69.00 $47,693.93
84 $278.21 $69.41 $47,624.52
Total de años: 7
  Usted invertirá: $4,171.45 en su casa en el año 7
$3,364.63 irá al INTERES
$806.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $277.81 $69.81 $47,554.71
86 $277.40 $70.22 $47,484.49
87 $276.99 $70.63 $47,413.87
88 $276.58 $71.04 $47,342.83
89 $276.17 $71.45 $47,271.37
90 $275.75 $71.87 $47,199.50
91 $275.33 $72.29 $47,127.21
92 $274.91 $72.71 $47,054.50
93 $274.48 $73.14 $46,981.36
94 $274.06 $73.56 $46,907.80
95 $273.63 $73.99 $46,833.81
96 $273.20 $74.42 $46,759.39
Total de años: 8
  Usted invertirá: $4,171.45 en su casa en el año 8
$3,306.31 irá al INTERES
$865.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $272.76 $74.86 $46,684.53
98 $272.33 $75.29 $46,609.24
99 $271.89 $75.73 $46,533.50
100 $271.45 $76.18 $46,457.33
101 $271.00 $76.62 $46,380.71
102 $270.55 $77.07 $46,303.64
103 $270.10 $77.52 $46,226.13
104 $269.65 $77.97 $46,148.16
105 $269.20 $78.42 $46,069.73
106 $268.74 $78.88 $45,990.85
107 $268.28 $79.34 $45,911.51
108 $267.82 $79.80 $45,831.71
Total de años: 9
  Usted invertirá: $4,171.45 en su casa en el año 9
$3,243.77 irá al INTERES
$927.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $267.35 $80.27 $45,751.44
110 $266.88 $80.74 $45,670.70
111 $266.41 $81.21 $45,589.50
112 $265.94 $81.68 $45,507.81
113 $265.46 $82.16 $45,425.66
114 $264.98 $82.64 $45,343.02
115 $264.50 $83.12 $45,259.90
116 $264.02 $83.60 $45,176.29
117 $263.53 $84.09 $45,092.20
118 $263.04 $84.58 $45,007.62
119 $262.54 $85.08 $44,922.54
120 $262.05 $85.57 $44,836.97
Total de años: 10
  Usted invertirá: $4,171.45 en su casa en el año 10
$3,176.71 irá al INTERES
$994.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $261.55 $86.07 $44,750.90
122 $261.05 $86.57 $44,664.33
123 $260.54 $87.08 $44,577.25
124 $260.03 $87.59 $44,489.66
125 $259.52 $88.10 $44,401.56
126 $259.01 $88.61 $44,312.95
127 $258.49 $89.13 $44,223.82
128 $257.97 $89.65 $44,134.17
129 $257.45 $90.17 $44,044.00
130 $256.92 $90.70 $43,953.31
131 $256.39 $91.23 $43,862.08
132 $255.86 $91.76 $43,770.32
Total de años: 11
  Usted invertirá: $4,171.45 en su casa en el año 11
$3,104.80 irá al INTERES
$1,066.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $255.33 $92.29 $43,678.03
134 $254.79 $92.83 $43,585.20
135 $254.25 $93.37 $43,491.82
136 $253.70 $93.92 $43,397.90
137 $253.15 $94.47 $43,303.44
138 $252.60 $95.02 $43,208.42
139 $252.05 $95.57 $43,112.85
140 $251.49 $96.13 $43,016.72
141 $250.93 $96.69 $42,920.03
142 $250.37 $97.25 $42,822.78
143 $249.80 $97.82 $42,724.96
144 $249.23 $98.39 $42,626.56
Total de años: 12
  Usted invertirá: $4,171.45 en su casa en el año 12
$3,027.69 irá al INTERES
$1,143.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $248.65 $98.97 $42,527.60
146 $248.08 $99.54 $42,428.06
147 $247.50 $100.12 $42,327.93
148 $246.91 $100.71 $42,227.22
149 $246.33 $101.30 $42,125.93
150 $245.73 $101.89 $42,024.04
151 $245.14 $102.48 $41,921.56
152 $244.54 $103.08 $41,818.48
153 $243.94 $103.68 $41,714.81
154 $243.34 $104.28 $41,610.52
155 $242.73 $104.89 $41,505.63
156 $242.12 $105.50 $41,400.12
Total de años: 13
  Usted invertirá: $4,171.45 en su casa en el año 13
$2,945.01 irá al INTERES
$1,226.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $241.50 $106.12 $41,294.00
158 $240.88 $106.74 $41,187.27
159 $240.26 $107.36 $41,079.90
160 $239.63 $107.99 $40,971.92
161 $239.00 $108.62 $40,863.30
162 $238.37 $109.25 $40,754.05
163 $237.73 $109.89 $40,644.16
164 $237.09 $110.53 $40,533.63
165 $236.45 $111.17 $40,422.45
166 $235.80 $111.82 $40,310.63
167 $235.15 $112.48 $40,198.16
168 $234.49 $113.13 $40,085.03
Total de años: 14
  Usted invertirá: $4,171.45 en su casa en el año 14
$2,856.35 irá al INTERES
$1,315.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $233.83 $113.79 $39,971.23
170 $233.17 $114.46 $39,856.78
171 $232.50 $115.12 $39,741.66
172 $231.83 $115.79 $39,625.86
173 $231.15 $116.47 $39,509.39
174 $230.47 $117.15 $39,392.24
175 $229.79 $117.83 $39,274.41
176 $229.10 $118.52 $39,155.89
177 $228.41 $119.21 $39,036.68
178 $227.71 $119.91 $38,916.77
179 $227.01 $120.61 $38,796.17
180 $226.31 $121.31 $38,674.86
Total de años: 15
  Usted invertirá: $4,171.45 en su casa en el año 15
$2,761.28 irá al INTERES
$1,410.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $225.60 $122.02 $38,552.84
182 $224.89 $122.73 $38,430.11
183 $224.18 $123.44 $38,306.67
184 $223.46 $124.16 $38,182.50
185 $222.73 $124.89 $38,057.61
186 $222.00 $125.62 $37,931.99
187 $221.27 $126.35 $37,805.64
188 $220.53 $127.09 $37,678.56
189 $219.79 $127.83 $37,550.73
190 $219.05 $128.57 $37,422.15
191 $218.30 $129.32 $37,292.83
192 $217.54 $130.08 $37,162.75
Total de años: 16
  Usted invertirá: $4,171.45 en su casa en el año 16
$2,659.34 irá al INTERES
$1,512.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $216.78 $130.84 $37,031.91
194 $216.02 $131.60 $36,900.31
195 $215.25 $132.37 $36,767.94
196 $214.48 $133.14 $36,634.80
197 $213.70 $133.92 $36,500.88
198 $212.92 $134.70 $36,366.18
199 $212.14 $135.48 $36,230.70
200 $211.35 $136.27 $36,094.42
201 $210.55 $137.07 $35,957.35
202 $209.75 $137.87 $35,819.49
203 $208.95 $138.67 $35,680.81
204 $208.14 $139.48 $35,541.33
Total de años: 17
  Usted invertirá: $4,171.45 en su casa en el año 17
$2,550.03 irá al INTERES
$1,621.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $207.32 $140.30 $35,401.03
206 $206.51 $141.11 $35,259.92
207 $205.68 $141.94 $35,117.98
208 $204.85 $142.77 $34,975.22
209 $204.02 $143.60 $34,831.62
210 $203.18 $144.44 $34,687.18
211 $202.34 $145.28 $34,541.90
212 $201.49 $146.13 $34,395.78
213 $200.64 $146.98 $34,248.80
214 $199.78 $147.84 $34,100.96
215 $198.92 $148.70 $33,952.26
216 $198.05 $149.57 $33,802.70
Total de años: 18
  Usted invertirá: $4,171.45 en su casa en el año 18
$2,432.81 irá al INTERES
$1,738.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $197.18 $150.44 $33,652.26
218 $196.30 $151.32 $33,500.94
219 $195.42 $152.20 $33,348.75
220 $194.53 $153.09 $33,195.66
221 $193.64 $153.98 $33,041.68
222 $192.74 $154.88 $32,886.80
223 $191.84 $155.78 $32,731.02
224 $190.93 $156.69 $32,574.33
225 $190.02 $157.60 $32,416.73
226 $189.10 $158.52 $32,258.21
227 $188.17 $159.45 $32,098.76
228 $187.24 $160.38 $31,938.38
Total de años: 19
  Usted invertirá: $4,171.45 en su casa en el año 19
$2,307.13 irá al INTERES
$1,864.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $186.31 $161.31 $31,777.07
230 $185.37 $162.25 $31,614.81
231 $184.42 $163.20 $31,451.61
232 $183.47 $164.15 $31,287.46
233 $182.51 $165.11 $31,122.35
234 $181.55 $166.07 $30,956.27
235 $180.58 $167.04 $30,789.23
236 $179.60 $168.02 $30,621.22
237 $178.62 $169.00 $30,452.22
238 $177.64 $169.98 $30,282.24
239 $176.65 $170.97 $30,111.26
240 $175.65 $171.97 $29,939.29
Total de años: 20
  Usted invertirá: $4,171.45 en su casa en el año 20
$2,172.36 irá al INTERES
$1,999.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $174.65 $172.97 $29,766.32
242 $173.64 $173.98 $29,592.33
243 $172.62 $175.00 $29,417.33
244 $171.60 $176.02 $29,241.31
245 $170.57 $177.05 $29,064.27
246 $169.54 $178.08 $28,886.19
247 $168.50 $179.12 $28,707.07
248 $167.46 $180.16 $28,526.91
249 $166.41 $181.21 $28,345.70
250 $165.35 $182.27 $28,163.42
251 $164.29 $183.33 $27,980.09
252 $163.22 $184.40 $27,795.69
Total de años: 21
  Usted invertirá: $4,171.45 en su casa en el año 21
$2,027.84 irá al INTERES
$2,143.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $162.14 $185.48 $27,610.21
254 $161.06 $186.56 $27,423.65
255 $159.97 $187.65 $27,236.00
256 $158.88 $188.74 $27,047.25
257 $157.78 $189.84 $26,857.41
258 $156.67 $190.95 $26,666.46
259 $155.55 $192.07 $26,474.39
260 $154.43 $193.19 $26,281.20
261 $153.31 $194.31 $26,086.89
262 $152.17 $195.45 $25,891.44
263 $151.03 $196.59 $25,694.86
264 $149.89 $197.73 $25,497.12
Total de años: 22
  Usted invertirá: $4,171.45 en su casa en el año 22
$1,872.88 irá al INTERES
$2,298.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $148.73 $198.89 $25,298.24
266 $147.57 $200.05 $25,098.19
267 $146.41 $201.21 $24,896.97
268 $145.23 $202.39 $24,694.58
269 $144.05 $203.57 $24,491.02
270 $142.86 $204.76 $24,286.26
271 $141.67 $205.95 $24,080.31
272 $140.47 $207.15 $23,873.16
273 $139.26 $208.36 $23,664.80
274 $138.04 $209.58 $23,455.22
275 $136.82 $210.80 $23,244.42
276 $135.59 $212.03 $23,032.39
Total de años: 23
  Usted invertirá: $4,171.45 en su casa en el año 23
$1,706.72 irá al INTERES
$2,464.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $134.36 $213.26 $22,819.13
278 $133.11 $214.51 $22,604.62
279 $131.86 $215.76 $22,388.86
280 $130.60 $217.02 $22,171.84
281 $129.34 $218.28 $21,953.56
282 $128.06 $219.56 $21,734.00
283 $126.78 $220.84 $21,513.16
284 $125.49 $222.13 $21,291.03
285 $124.20 $223.42 $21,067.61
286 $122.89 $224.73 $20,842.88
287 $121.58 $226.04 $20,616.85
288 $120.26 $227.36 $20,389.49
Total de años: 24
  Usted invertirá: $4,171.45 en su casa en el año 24
$1,528.54 irá al INTERES
$2,642.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $118.94 $228.68 $20,160.81
290 $117.60 $230.02 $19,930.79
291 $116.26 $231.36 $19,699.44
292 $114.91 $232.71 $19,466.73
293 $113.56 $234.06 $19,232.66
294 $112.19 $235.43 $18,997.23
295 $110.82 $236.80 $18,760.43
296 $109.44 $238.18 $18,522.25
297 $108.05 $239.57 $18,282.67
298 $106.65 $240.97 $18,041.70
299 $105.24 $242.38 $17,799.32
300 $103.83 $243.79 $17,555.53
Total de años: 25
  Usted invertirá: $4,171.45 en su casa en el año 25
$1,337.49 irá al INTERES
$2,833.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $102.41 $245.21 $17,310.32
302 $100.98 $246.64 $17,063.67
303 $99.54 $248.08 $16,815.59
304 $98.09 $249.53 $16,566.06
305 $96.64 $250.99 $16,315.08
306 $95.17 $252.45 $16,062.63
307 $93.70 $253.92 $15,808.71
308 $92.22 $255.40 $15,553.30
309 $90.73 $256.89 $15,296.41
310 $89.23 $258.39 $15,038.02
311 $87.72 $259.90 $14,778.12
312 $86.21 $261.41 $14,516.70
Total de años: 26
  Usted invertirá: $4,171.45 en su casa en el año 26
$1,132.62 irá al INTERES
$3,038.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $84.68 $262.94 $14,253.76
314 $83.15 $264.47 $13,989.29
315 $81.60 $266.02 $13,723.27
316 $80.05 $267.57 $13,455.71
317 $78.49 $269.13 $13,186.58
318 $76.92 $270.70 $12,915.88
319 $75.34 $272.28 $12,643.60
320 $73.75 $273.87 $12,369.73
321 $72.16 $275.46 $12,094.27
322 $70.55 $277.07 $11,817.20
323 $68.93 $278.69 $11,538.51
324 $67.31 $280.31 $11,258.20
Total de años: 27
  Usted invertirá: $4,171.45 en su casa en el año 27
$912.94 irá al INTERES
$3,258.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $65.67 $281.95 $10,976.25
326 $64.03 $283.59 $10,692.66
327 $62.37 $285.25 $10,407.41
328 $60.71 $286.91 $10,120.50
329 $59.04 $288.58 $9,831.92
330 $57.35 $290.27 $9,541.65
331 $55.66 $291.96 $9,249.69
332 $53.96 $293.66 $8,956.03
333 $52.24 $295.38 $8,660.65
334 $50.52 $297.10 $8,363.55
335 $48.79 $298.83 $8,064.72
336 $47.04 $300.58 $7,764.14
Total de años: 28
  Usted invertirá: $4,171.45 en su casa en el año 28
$677.39 irá al INTERES
$3,494.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $45.29 $302.33 $7,461.81
338 $43.53 $304.09 $7,157.72
339 $41.75 $305.87 $6,851.85
340 $39.97 $307.65 $6,544.20
341 $38.17 $309.45 $6,234.75
342 $36.37 $311.25 $5,923.50
343 $34.55 $313.07 $5,610.43
344 $32.73 $314.89 $5,295.54
345 $30.89 $316.73 $4,978.81
346 $29.04 $318.58 $4,660.23
347 $27.18 $320.44 $4,339.80
348 $25.32 $322.31 $4,017.49
Total de años: 29
  Usted invertirá: $4,171.45 en su casa en el año 29
$424.80 irá al INTERES
$3,746.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $23.44 $324.19 $3,693.31
350 $21.54 $326.08 $3,367.23
351 $19.64 $327.98 $3,039.25
352 $17.73 $329.89 $2,709.36
353 $15.80 $331.82 $2,377.55
354 $13.87 $333.75 $2,043.79
355 $11.92 $335.70 $1,708.10
356 $9.96 $337.66 $1,370.44
357 $7.99 $339.63 $1,030.81
358 $6.01 $341.61 $689.20
359 $4.02 $343.60 $345.60
360 $2.02 $345.60 $0.00
Total de años: 30
  Usted invertirá: $4,171.45 en su casa en el año 30
$153.95 irá al INTERES
$4,017.49 irá al PRINCIPAL
 

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