>

Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $4,200.00
Precio a Financiar: $115,800.00
Pago Mensual: $657.50


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $530.75 $126.75 $115,673.25
2 $530.17 $127.33 $115,545.92
3 $529.59 $127.91 $115,418.01
4 $529.00 $128.50 $115,289.51
5 $528.41 $129.09 $115,160.42
6 $527.82 $129.68 $115,030.73
7 $527.22 $130.28 $114,900.46
8 $526.63 $130.87 $114,769.59
9 $526.03 $131.47 $114,638.11
10 $525.42 $132.07 $114,506.04
11 $524.82 $132.68 $114,373.36
12 $524.21 $133.29 $114,240.07
Total de años: 1
  Usted invertirá: $7,890.00 en su casa en el año 1
$6,330.07 irá al INTERES
$1,559.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $523.60 $133.90 $114,106.17
14 $522.99 $134.51 $113,971.66
15 $522.37 $135.13 $113,836.53
16 $521.75 $135.75 $113,700.78
17 $521.13 $136.37 $113,564.41
18 $520.50 $137.00 $113,427.41
19 $519.88 $137.62 $113,289.79
20 $519.24 $138.25 $113,151.53
21 $518.61 $138.89 $113,012.65
22 $517.97 $139.53 $112,873.12
23 $517.34 $140.16 $112,732.96
24 $516.69 $140.81 $112,592.15
Total de años: 2
  Usted invertirá: $7,890.00 en su casa en el año 2
$6,242.07 irá al INTERES
$1,647.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $516.05 $141.45 $112,450.70
26 $515.40 $142.10 $112,308.60
27 $514.75 $142.75 $112,165.84
28 $514.09 $143.41 $112,022.44
29 $513.44 $144.06 $111,878.37
30 $512.78 $144.72 $111,733.65
31 $512.11 $145.39 $111,588.26
32 $511.45 $146.05 $111,442.21
33 $510.78 $146.72 $111,295.49
34 $510.10 $147.40 $111,148.09
35 $509.43 $148.07 $111,000.02
36 $508.75 $148.75 $110,851.27
Total de años: 3
  Usted invertirá: $7,890.00 en su casa en el año 3
$6,149.12 irá al INTERES
$1,740.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $508.07 $149.43 $110,701.84
38 $507.38 $150.12 $110,551.72
39 $506.70 $150.80 $110,400.92
40 $506.00 $151.50 $110,249.42
41 $505.31 $152.19 $110,097.23
42 $504.61 $152.89 $109,944.35
43 $503.91 $153.59 $109,790.76
44 $503.21 $154.29 $109,636.47
45 $502.50 $155.00 $109,481.47
46 $501.79 $155.71 $109,325.76
47 $501.08 $156.42 $109,169.33
48 $500.36 $157.14 $109,012.19
Total de años: 4
  Usted invertirá: $7,890.00 en su casa en el año 4
$6,050.92 irá al INTERES
$1,839.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $499.64 $157.86 $108,854.33
50 $498.92 $158.58 $108,695.75
51 $498.19 $159.31 $108,536.44
52 $497.46 $160.04 $108,376.40
53 $496.73 $160.77 $108,215.62
54 $495.99 $161.51 $108,054.11
55 $495.25 $162.25 $107,891.86
56 $494.50 $163.00 $107,728.86
57 $493.76 $163.74 $107,565.12
58 $493.01 $164.49 $107,400.63
59 $492.25 $165.25 $107,235.38
60 $491.50 $166.00 $107,069.38
Total de años: 5
  Usted invertirá: $7,890.00 en su casa en el año 5
$5,947.18 irá al INTERES
$1,942.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $490.73 $166.77 $106,902.61
62 $489.97 $167.53 $106,735.08
63 $489.20 $168.30 $106,566.79
64 $488.43 $169.07 $106,397.72
65 $487.66 $169.84 $106,227.88
66 $486.88 $170.62 $106,057.25
67 $486.10 $171.40 $105,885.85
68 $485.31 $172.19 $105,713.66
69 $484.52 $172.98 $105,540.68
70 $483.73 $173.77 $105,366.91
71 $482.93 $174.57 $105,192.34
72 $482.13 $175.37 $105,016.97
Total de años: 6
  Usted invertirá: $7,890.00 en su casa en el año 6
$5,837.59 irá al INTERES
$2,052.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $481.33 $176.17 $104,840.80
74 $480.52 $176.98 $104,663.82
75 $479.71 $177.79 $104,486.03
76 $478.89 $178.61 $104,307.43
77 $478.08 $179.42 $104,128.00
78 $477.25 $180.25 $103,947.76
79 $476.43 $181.07 $103,766.68
80 $475.60 $181.90 $103,584.78
81 $474.76 $182.74 $103,402.05
82 $473.93 $183.57 $103,218.47
83 $473.08 $184.42 $103,034.06
84 $472.24 $185.26 $102,848.80
Total de años: 7
  Usted invertirá: $7,890.00 en su casa en el año 7
$5,721.82 irá al INTERES
$2,168.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $471.39 $186.11 $102,662.69
86 $470.54 $186.96 $102,475.72
87 $469.68 $187.82 $102,287.91
88 $468.82 $188.68 $102,099.23
89 $467.95 $189.54 $101,909.68
90 $467.09 $190.41 $101,719.27
91 $466.21 $191.29 $101,527.98
92 $465.34 $192.16 $101,335.82
93 $464.46 $193.04 $101,142.77
94 $463.57 $193.93 $100,948.85
95 $462.68 $194.82 $100,754.03
96 $461.79 $195.71 $100,558.32
Total de años: 8
  Usted invertirá: $7,890.00 en su casa en el año 8
$5,599.52 irá al INTERES
$2,290.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $460.89 $196.61 $100,361.71
98 $459.99 $197.51 $100,164.20
99 $459.09 $198.41 $99,965.79
100 $458.18 $199.32 $99,766.46
101 $457.26 $200.24 $99,566.23
102 $456.35 $201.15 $99,365.07
103 $455.42 $202.08 $99,163.00
104 $454.50 $203.00 $98,959.99
105 $453.57 $203.93 $98,756.06
106 $452.63 $204.87 $98,551.19
107 $451.69 $205.81 $98,345.39
108 $450.75 $206.75 $98,138.64
Total de años: 9
  Usted invertirá: $7,890.00 en su casa en el año 9
$5,470.32 irá al INTERES
$2,419.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $449.80 $207.70 $97,930.94
110 $448.85 $208.65 $97,722.29
111 $447.89 $209.61 $97,512.68
112 $446.93 $210.57 $97,302.12
113 $445.97 $211.53 $97,090.59
114 $445.00 $212.50 $96,878.08
115 $444.02 $213.48 $96,664.61
116 $443.05 $214.45 $96,450.16
117 $442.06 $215.44 $96,234.72
118 $441.08 $216.42 $96,018.30
119 $440.08 $217.42 $95,800.88
120 $439.09 $218.41 $95,582.47
Total de años: 10
  Usted invertirá: $7,890.00 en su casa en el año 10
$5,333.83 irá al INTERES
$2,556.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $438.09 $219.41 $95,363.05
122 $437.08 $220.42 $95,142.64
123 $436.07 $221.43 $94,921.21
124 $435.06 $222.44 $94,698.76
125 $434.04 $223.46 $94,475.30
126 $433.01 $224.49 $94,250.81
127 $431.98 $225.52 $94,025.29
128 $430.95 $226.55 $93,798.74
129 $429.91 $227.59 $93,571.15
130 $428.87 $228.63 $93,342.52
131 $427.82 $229.68 $93,112.84
132 $426.77 $230.73 $92,882.11
Total de años: 11
  Usted invertirá: $7,890.00 en su casa en el año 11
$5,189.64 irá al INTERES
$2,700.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $425.71 $231.79 $92,650.32
134 $424.65 $232.85 $92,417.47
135 $423.58 $233.92 $92,183.55
136 $422.51 $234.99 $91,948.56
137 $421.43 $236.07 $91,712.49
138 $420.35 $237.15 $91,475.34
139 $419.26 $238.24 $91,237.10
140 $418.17 $239.33 $90,997.77
141 $417.07 $240.43 $90,757.34
142 $415.97 $241.53 $90,515.81
143 $414.86 $242.64 $90,273.18
144 $413.75 $243.75 $90,029.43
Total de años: 12
  Usted invertirá: $7,890.00 en su casa en el año 12
$5,037.32 irá al INTERES
$2,852.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $412.63 $244.86 $89,784.57
146 $411.51 $245.99 $89,538.58
147 $410.39 $247.11 $89,291.47
148 $409.25 $248.25 $89,043.22
149 $408.11 $249.38 $88,793.83
150 $406.97 $250.53 $88,543.31
151 $405.82 $251.68 $88,291.63
152 $404.67 $252.83 $88,038.80
153 $403.51 $253.99 $87,784.81
154 $402.35 $255.15 $87,529.66
155 $401.18 $256.32 $87,273.34
156 $400.00 $257.50 $87,015.84
Total de años: 13
  Usted invertirá: $7,890.00 en su casa en el año 13
$4,876.40 irá al INTERES
$3,013.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $398.82 $258.68 $86,757.16
158 $397.64 $259.86 $86,497.30
159 $396.45 $261.05 $86,236.25
160 $395.25 $262.25 $85,974.00
161 $394.05 $263.45 $85,710.54
162 $392.84 $264.66 $85,445.88
163 $391.63 $265.87 $85,180.01
164 $390.41 $267.09 $84,912.92
165 $389.18 $268.32 $84,644.60
166 $387.95 $269.55 $84,375.06
167 $386.72 $270.78 $84,104.28
168 $385.48 $272.02 $83,832.26
Total de años: 14
  Usted invertirá: $7,890.00 en su casa en el año 14
$4,706.41 irá al INTERES
$3,183.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $384.23 $273.27 $83,558.99
170 $382.98 $274.52 $83,284.47
171 $381.72 $275.78 $83,008.69
172 $380.46 $277.04 $82,731.65
173 $379.19 $278.31 $82,453.33
174 $377.91 $279.59 $82,173.74
175 $376.63 $280.87 $81,892.87
176 $375.34 $282.16 $81,610.72
177 $374.05 $283.45 $81,327.27
178 $372.75 $284.75 $81,042.52
179 $371.44 $286.05 $80,756.46
180 $370.13 $287.37 $80,469.10
Total de años: 15
  Usted invertirá: $7,890.00 en su casa en el año 15
$4,526.83 irá al INTERES
$3,363.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $368.82 $288.68 $80,180.41
182 $367.49 $290.01 $79,890.41
183 $366.16 $291.34 $79,599.07
184 $364.83 $292.67 $79,306.40
185 $363.49 $294.01 $79,012.39
186 $362.14 $295.36 $78,717.03
187 $360.79 $296.71 $78,420.32
188 $359.43 $298.07 $78,122.24
189 $358.06 $299.44 $77,822.80
190 $356.69 $300.81 $77,521.99
191 $355.31 $302.19 $77,219.80
192 $353.92 $303.58 $76,916.22
Total de años: 16
  Usted invertirá: $7,890.00 en su casa en el año 16
$4,337.13 irá al INTERES
$3,552.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $352.53 $304.97 $76,611.26
194 $351.13 $306.36 $76,304.89
195 $349.73 $307.77 $75,997.12
196 $348.32 $309.18 $75,687.94
197 $346.90 $310.60 $75,377.35
198 $345.48 $312.02 $75,065.33
199 $344.05 $313.45 $74,751.88
200 $342.61 $314.89 $74,436.99
201 $341.17 $316.33 $74,120.66
202 $339.72 $317.78 $73,802.88
203 $338.26 $319.24 $73,483.64
204 $336.80 $320.70 $73,162.94
Total de años: 17
  Usted invertirá: $7,890.00 en su casa en el año 17
$4,136.72 irá al INTERES
$3,753.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $335.33 $322.17 $72,840.78
206 $333.85 $323.65 $72,517.13
207 $332.37 $325.13 $72,192.00
208 $330.88 $326.62 $71,865.38
209 $329.38 $328.12 $71,537.26
210 $327.88 $329.62 $71,207.64
211 $326.37 $331.13 $70,876.51
212 $324.85 $332.65 $70,543.86
213 $323.33 $334.17 $70,209.69
214 $321.79 $335.71 $69,873.98
215 $320.26 $337.24 $69,536.74
216 $318.71 $338.79 $69,197.95
Total de años: 18
  Usted invertirá: $7,890.00 en su casa en el año 18
$3,925.00 irá al INTERES
$3,964.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $317.16 $340.34 $68,857.61
218 $315.60 $341.90 $68,515.71
219 $314.03 $343.47 $68,172.24
220 $312.46 $345.04 $67,827.19
221 $310.87 $346.63 $67,480.57
222 $309.29 $348.21 $67,132.35
223 $307.69 $349.81 $66,782.54
224 $306.09 $351.41 $66,431.13
225 $304.48 $353.02 $66,078.11
226 $302.86 $354.64 $65,723.47
227 $301.23 $356.27 $65,367.20
228 $299.60 $357.90 $65,009.30
Total de años: 19
  Usted invertirá: $7,890.00 en su casa en el año 19
$3,701.34 irá al INTERES
$4,188.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $297.96 $359.54 $64,649.76
230 $296.31 $361.19 $64,288.57
231 $294.66 $362.84 $63,925.73
232 $292.99 $364.51 $63,561.22
233 $291.32 $366.18 $63,195.04
234 $289.64 $367.86 $62,827.19
235 $287.96 $369.54 $62,457.64
236 $286.26 $371.24 $62,086.41
237 $284.56 $372.94 $61,713.47
238 $282.85 $374.65 $61,338.83
239 $281.14 $376.36 $60,962.46
240 $279.41 $378.09 $60,584.37
Total de años: 20
  Usted invertirá: $7,890.00 en su casa en el año 20
$3,465.07 irá al INTERES
$4,424.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $277.68 $379.82 $60,204.55
242 $275.94 $381.56 $59,822.99
243 $274.19 $383.31 $59,439.68
244 $272.43 $385.07 $59,054.61
245 $270.67 $386.83 $58,667.78
246 $268.89 $388.61 $58,279.17
247 $267.11 $390.39 $57,888.79
248 $265.32 $392.18 $57,496.61
249 $263.53 $393.97 $57,102.64
250 $261.72 $395.78 $56,706.86
251 $259.91 $397.59 $56,309.26
252 $258.08 $399.42 $55,909.85
Total de años: 21
  Usted invertirá: $7,890.00 en su casa en el año 21
$3,215.47 irá al INTERES
$4,674.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $256.25 $401.25 $55,508.60
254 $254.41 $403.09 $55,105.52
255 $252.57 $404.93 $54,700.59
256 $250.71 $406.79 $54,293.80
257 $248.85 $408.65 $53,885.14
258 $246.97 $410.53 $53,474.62
259 $245.09 $412.41 $53,062.21
260 $243.20 $414.30 $52,647.91
261 $241.30 $416.20 $52,231.72
262 $239.40 $418.10 $51,813.61
263 $237.48 $420.02 $51,393.59
264 $235.55 $421.95 $50,971.64
Total de años: 22
  Usted invertirá: $7,890.00 en su casa en el año 22
$2,951.79 irá al INTERES
$4,938.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $233.62 $423.88 $50,547.76
266 $231.68 $425.82 $50,121.94
267 $229.73 $427.77 $49,694.17
268 $227.76 $429.73 $49,264.43
269 $225.80 $431.70 $48,832.73
270 $223.82 $433.68 $48,399.05
271 $221.83 $435.67 $47,963.38
272 $219.83 $437.67 $47,525.71
273 $217.83 $439.67 $47,086.03
274 $215.81 $441.69 $46,644.35
275 $213.79 $443.71 $46,200.63
276 $211.75 $445.75 $45,754.89
Total de años: 23
  Usted invertirá: $7,890.00 en su casa en el año 23
$2,673.24 irá al INTERES
$5,216.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $209.71 $447.79 $45,307.10
278 $207.66 $449.84 $44,857.25
279 $205.60 $451.90 $44,405.35
280 $203.52 $453.98 $43,951.38
281 $201.44 $456.06 $43,495.32
282 $199.35 $458.15 $43,037.17
283 $197.25 $460.25 $42,576.93
284 $195.14 $462.36 $42,114.57
285 $193.03 $464.47 $41,650.10
286 $190.90 $466.60 $41,183.49
287 $188.76 $468.74 $40,714.75
288 $186.61 $470.89 $40,243.86
Total de años: 24
  Usted invertirá: $7,890.00 en su casa en el año 24
$2,378.97 irá al INTERES
$5,511.02 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $184.45 $473.05 $39,770.81
290 $182.28 $475.22 $39,295.60
291 $180.10 $477.39 $38,818.20
292 $177.92 $479.58 $38,338.62
293 $175.72 $481.78 $37,856.84
294 $173.51 $483.99 $37,372.85
295 $171.29 $486.21 $36,886.64
296 $169.06 $488.44 $36,398.20
297 $166.83 $490.67 $35,907.53
298 $164.58 $492.92 $35,414.61
299 $162.32 $495.18 $34,919.42
300 $160.05 $497.45 $34,421.97
Total de años: 25
  Usted invertirá: $7,890.00 en su casa en el año 25
$2,068.11 irá al INTERES
$5,821.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $157.77 $499.73 $33,922.24
302 $155.48 $502.02 $33,420.22
303 $153.18 $504.32 $32,915.89
304 $150.86 $506.64 $32,409.26
305 $148.54 $508.96 $31,900.30
306 $146.21 $511.29 $31,389.01
307 $143.87 $513.63 $30,875.38
308 $141.51 $515.99 $30,359.39
309 $139.15 $518.35 $29,841.04
310 $136.77 $520.73 $29,320.31
311 $134.38 $523.11 $28,797.19
312 $131.99 $525.51 $28,271.68
Total de años: 26
  Usted invertirá: $7,890.00 en su casa en el año 26
$1,739.71 irá al INTERES
$6,150.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $129.58 $527.92 $27,743.76
314 $127.16 $530.34 $27,213.42
315 $124.73 $532.77 $26,680.65
316 $122.29 $535.21 $26,145.43
317 $119.83 $537.67 $25,607.77
318 $117.37 $540.13 $25,067.64
319 $114.89 $542.61 $24,525.03
320 $112.41 $545.09 $23,979.94
321 $109.91 $547.59 $23,432.35
322 $107.40 $550.10 $22,882.25
323 $104.88 $552.62 $22,329.62
324 $102.34 $555.16 $21,774.47
Total de años: 27
  Usted invertirá: $7,890.00 en su casa en el año 27
$1,392.78 irá al INTERES
$6,497.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $99.80 $557.70 $21,216.77
326 $97.24 $560.26 $20,656.51
327 $94.68 $562.82 $20,093.69
328 $92.10 $565.40 $19,528.28
329 $89.50 $568.00 $18,960.29
330 $86.90 $570.60 $18,389.69
331 $84.29 $573.21 $17,816.48
332 $81.66 $575.84 $17,240.64
333 $79.02 $578.48 $16,662.16
334 $76.37 $581.13 $16,081.02
335 $73.70 $583.79 $15,497.23
336 $71.03 $586.47 $14,910.76
Total de años: 28
  Usted invertirá: $7,890.00 en su casa en el año 28
$1,026.29 irá al INTERES
$6,863.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $68.34 $589.16 $14,321.60
338 $65.64 $591.86 $13,729.74
339 $62.93 $594.57 $13,135.17
340 $60.20 $597.30 $12,537.87
341 $57.47 $600.03 $11,937.84
342 $54.72 $602.78 $11,335.05
343 $51.95 $605.55 $10,729.51
344 $49.18 $608.32 $10,121.18
345 $46.39 $611.11 $9,510.07
346 $43.59 $613.91 $8,896.16
347 $40.77 $616.73 $8,279.43
348 $37.95 $619.55 $7,659.88
Total de años: 29
  Usted invertirá: $7,890.00 en su casa en el año 29
$639.12 irá al INTERES
$7,250.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $35.11 $622.39 $7,037.49
350 $32.26 $625.24 $6,412.25
351 $29.39 $628.11 $5,784.14
352 $26.51 $630.99 $5,153.15
353 $23.62 $633.88 $4,519.27
354 $20.71 $636.79 $3,882.48
355 $17.79 $639.70 $3,242.77
356 $14.86 $642.64 $2,600.14
357 $11.92 $645.58 $1,954.55
358 $8.96 $648.54 $1,306.01
359 $5.99 $651.51 $654.50
360 $3.00 $654.50 $0.00
Total de años: 30
  Usted invertirá: $7,890.00 en su casa en el año 30
$230.11 irá al INTERES
$7,659.88 irá al PRINCIPAL
 

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