>

Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $3,500.00
Precio a Financiar: $96,500.00
Pago Mensual: $547.92


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $442.29 $105.62 $96,394.38
2 $441.81 $106.11 $96,288.27
3 $441.32 $106.60 $96,181.67
4 $440.83 $107.08 $96,074.59
5 $440.34 $107.57 $95,967.01
6 $439.85 $108.07 $95,858.95
7 $439.35 $108.56 $95,750.38
8 $438.86 $109.06 $95,641.32
9 $438.36 $109.56 $95,531.76
10 $437.85 $110.06 $95,421.70
11 $437.35 $110.57 $95,311.13
12 $436.84 $111.07 $95,200.06
Total de años: 1
  Usted invertirá: $6,575.00 en su casa en el año 1
$5,275.06 irá al INTERES
$1,299.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $436.33 $111.58 $95,088.48
14 $435.82 $112.09 $94,976.38
15 $435.31 $112.61 $94,863.77
16 $434.79 $113.12 $94,750.65
17 $434.27 $113.64 $94,637.01
18 $433.75 $114.16 $94,522.84
19 $433.23 $114.69 $94,408.16
20 $432.70 $115.21 $94,292.94
21 $432.18 $115.74 $94,177.20
22 $431.65 $116.27 $94,060.93
23 $431.11 $116.80 $93,944.13
24 $430.58 $117.34 $93,826.79
Total de años: 2
  Usted invertirá: $6,575.00 en su casa en el año 2
$5,201.73 irá al INTERES
$1,373.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $430.04 $117.88 $93,708.91
26 $429.50 $118.42 $93,590.50
27 $428.96 $118.96 $93,471.54
28 $428.41 $119.51 $93,352.03
29 $427.86 $120.05 $93,231.98
30 $427.31 $120.60 $93,111.38
31 $426.76 $121.16 $92,990.22
32 $426.21 $121.71 $92,868.51
33 $425.65 $122.27 $92,746.24
34 $425.09 $122.83 $92,623.41
35 $424.52 $123.39 $92,500.02
36 $423.96 $123.96 $92,376.06
Total de años: 3
  Usted invertirá: $6,575.00 en su casa en el año 3
$5,124.27 irá al INTERES
$1,450.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $423.39 $124.53 $92,251.53
38 $422.82 $125.10 $92,126.44
39 $422.25 $125.67 $92,000.77
40 $421.67 $126.25 $91,874.52
41 $421.09 $126.82 $91,747.69
42 $420.51 $127.41 $91,620.29
43 $419.93 $127.99 $91,492.30
44 $419.34 $128.58 $91,363.72
45 $418.75 $129.17 $91,234.56
46 $418.16 $129.76 $91,104.80
47 $417.56 $130.35 $90,974.45
48 $416.97 $130.95 $90,843.50
Total de años: 4
  Usted invertirá: $6,575.00 en su casa en el año 4
$5,042.43 irá al INTERES
$1,532.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $416.37 $131.55 $90,711.94
50 $415.76 $132.15 $90,579.79
51 $415.16 $132.76 $90,447.03
52 $414.55 $133.37 $90,313.66
53 $413.94 $133.98 $90,179.69
54 $413.32 $134.59 $90,045.09
55 $412.71 $135.21 $89,909.88
56 $412.09 $135.83 $89,774.05
57 $411.46 $136.45 $89,637.60
58 $410.84 $137.08 $89,500.52
59 $410.21 $137.71 $89,362.82
60 $409.58 $138.34 $89,224.48
Total de años: 5
  Usted invertirá: $6,575.00 en su casa en el año 5
$4,955.98 irá al INTERES
$1,619.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $408.95 $138.97 $89,085.51
62 $408.31 $139.61 $88,945.90
63 $407.67 $140.25 $88,805.66
64 $407.03 $140.89 $88,664.77
65 $406.38 $141.54 $88,523.23
66 $405.73 $142.18 $88,381.04
67 $405.08 $142.84 $88,238.21
68 $404.43 $143.49 $88,094.72
69 $403.77 $144.15 $87,950.57
70 $403.11 $144.81 $87,805.76
71 $402.44 $145.47 $87,660.28
72 $401.78 $146.14 $87,514.14
Total de años: 6
  Usted invertirá: $6,575.00 en su casa en el año 6
$4,864.66 irá al INTERES
$1,710.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $401.11 $146.81 $87,367.33
74 $400.43 $147.48 $87,219.85
75 $399.76 $148.16 $87,071.69
76 $399.08 $148.84 $86,922.86
77 $398.40 $149.52 $86,773.34
78 $397.71 $150.21 $86,623.13
79 $397.02 $150.89 $86,472.24
80 $396.33 $151.59 $86,320.65
81 $395.64 $152.28 $86,168.37
82 $394.94 $152.98 $86,015.39
83 $394.24 $153.68 $85,861.71
84 $393.53 $154.38 $85,707.33
Total de años: 7
  Usted invertirá: $6,575.00 en su casa en el año 7
$4,768.18 irá al INTERES
$1,806.81 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $392.83 $155.09 $85,552.24
86 $392.11 $155.80 $85,396.44
87 $391.40 $156.52 $85,239.92
88 $390.68 $157.23 $85,082.69
89 $389.96 $157.95 $84,924.73
90 $389.24 $158.68 $84,766.06
91 $388.51 $159.41 $84,606.65
92 $387.78 $160.14 $84,446.51
93 $387.05 $160.87 $84,285.64
94 $386.31 $161.61 $84,124.04
95 $385.57 $162.35 $83,961.69
96 $384.82 $163.09 $83,798.60
Total de años: 8
  Usted invertirá: $6,575.00 en su casa en el año 8
$4,666.26 irá al INTERES
$1,908.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $384.08 $163.84 $83,634.76
98 $383.33 $164.59 $83,470.17
99 $382.57 $165.34 $83,304.82
100 $381.81 $166.10 $83,138.72
101 $381.05 $166.86 $82,971.86
102 $380.29 $167.63 $82,804.23
103 $379.52 $168.40 $82,635.83
104 $378.75 $169.17 $82,466.66
105 $377.97 $169.94 $82,296.72
106 $377.19 $170.72 $82,125.99
107 $376.41 $171.51 $81,954.49
108 $375.62 $172.29 $81,782.20
Total de años: 9
  Usted invertirá: $6,575.00 en su casa en el año 9
$4,558.60 irá al INTERES
$2,016.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $374.84 $173.08 $81,609.12
110 $374.04 $173.87 $81,435.24
111 $373.24 $174.67 $81,260.57
112 $372.44 $175.47 $81,085.10
113 $371.64 $176.28 $80,908.82
114 $370.83 $177.08 $80,731.74
115 $370.02 $177.90 $80,553.84
116 $369.21 $178.71 $80,375.13
117 $368.39 $179.53 $80,195.60
118 $367.56 $180.35 $80,015.25
119 $366.74 $181.18 $79,834.07
120 $365.91 $182.01 $79,652.06
Total de años: 10
  Usted invertirá: $6,575.00 en su casa en el año 10
$4,444.86 irá al INTERES
$2,130.14 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $365.07 $182.84 $79,469.21
122 $364.23 $183.68 $79,285.53
123 $363.39 $184.52 $79,101.01
124 $362.55 $185.37 $78,915.63
125 $361.70 $186.22 $78,729.42
126 $360.84 $187.07 $78,542.34
127 $359.99 $187.93 $78,354.41
128 $359.12 $188.79 $78,165.62
129 $358.26 $189.66 $77,975.96
130 $357.39 $190.53 $77,785.44
131 $356.52 $191.40 $77,594.04
132 $355.64 $192.28 $77,401.76
Total de años: 11
  Usted invertirá: $6,575.00 en su casa en el año 11
$4,324.70 irá al INTERES
$2,250.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $354.76 $193.16 $77,208.60
134 $353.87 $194.04 $77,014.56
135 $352.98 $194.93 $76,819.62
136 $352.09 $195.83 $76,623.80
137 $351.19 $196.72 $76,427.07
138 $350.29 $197.63 $76,229.45
139 $349.38 $198.53 $76,030.92
140 $348.48 $199.44 $75,831.47
141 $347.56 $200.36 $75,631.12
142 $346.64 $201.27 $75,429.85
143 $345.72 $202.20 $75,227.65
144 $344.79 $203.12 $75,024.53
Total de años: 12
  Usted invertirá: $6,575.00 en su casa en el año 12
$4,197.76 irá al INTERES
$2,377.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $343.86 $204.05 $74,820.47
146 $342.93 $204.99 $74,615.48
147 $341.99 $205.93 $74,409.55
148 $341.04 $206.87 $74,202.68
149 $340.10 $207.82 $73,994.86
150 $339.14 $208.77 $73,786.09
151 $338.19 $209.73 $73,576.36
152 $337.22 $210.69 $73,365.67
153 $336.26 $211.66 $73,154.01
154 $335.29 $212.63 $72,941.38
155 $334.31 $213.60 $72,727.78
156 $333.34 $214.58 $72,513.20
Total de años: 13
  Usted invertirá: $6,575.00 en su casa en el año 13
$4,063.67 irá al INTERES
$2,511.33 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $332.35 $215.56 $72,297.64
158 $331.36 $216.55 $72,081.08
159 $330.37 $217.54 $71,863.54
160 $329.37 $218.54 $71,645.00
161 $328.37 $219.54 $71,425.45
162 $327.37 $220.55 $71,204.90
163 $326.36 $221.56 $70,983.34
164 $325.34 $222.58 $70,760.77
165 $324.32 $223.60 $70,537.17
166 $323.30 $224.62 $70,312.55
167 $322.27 $225.65 $70,086.90
168 $321.23 $226.68 $69,860.21
Total de años: 14
  Usted invertirá: $6,575.00 en su casa en el año 14
$3,922.01 irá al INTERES
$2,652.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $320.19 $227.72 $69,632.49
170 $319.15 $228.77 $69,403.72
171 $318.10 $229.82 $69,173.91
172 $317.05 $230.87 $68,943.04
173 $315.99 $231.93 $68,711.11
174 $314.93 $232.99 $68,478.12
175 $313.86 $234.06 $68,244.06
176 $312.79 $235.13 $68,008.93
177 $311.71 $236.21 $67,772.72
178 $310.62 $237.29 $67,535.43
179 $309.54 $238.38 $67,297.05
180 $308.44 $239.47 $67,057.58
Total de años: 15
  Usted invertirá: $6,575.00 en su casa en el año 15
$3,772.36 irá al INTERES
$2,802.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $307.35 $240.57 $66,817.01
182 $306.24 $241.67 $66,575.34
183 $305.14 $242.78 $66,332.56
184 $304.02 $243.89 $66,088.67
185 $302.91 $245.01 $65,843.66
186 $301.78 $246.13 $65,597.52
187 $300.66 $247.26 $65,350.26
188 $299.52 $248.39 $65,101.87
189 $298.38 $249.53 $64,852.34
190 $297.24 $250.68 $64,601.66
191 $296.09 $251.83 $64,349.83
192 $294.94 $252.98 $64,096.85
Total de años: 16
  Usted invertirá: $6,575.00 en su casa en el año 16
$3,614.27 irá al INTERES
$2,960.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $293.78 $254.14 $63,842.71
194 $292.61 $255.30 $63,587.41
195 $291.44 $256.47 $63,330.94
196 $290.27 $257.65 $63,073.29
197 $289.09 $258.83 $62,814.46
198 $287.90 $260.02 $62,554.44
199 $286.71 $261.21 $62,293.23
200 $285.51 $262.41 $62,030.83
201 $284.31 $263.61 $61,767.22
202 $283.10 $264.82 $61,502.40
203 $281.89 $266.03 $61,236.37
204 $280.67 $267.25 $60,969.12
Total de años: 17
  Usted invertirá: $6,575.00 en su casa en el año 17
$3,447.26 irá al INTERES
$3,127.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $279.44 $268.47 $60,700.65
206 $278.21 $269.71 $60,430.94
207 $276.98 $270.94 $60,160.00
208 $275.73 $272.18 $59,887.82
209 $274.49 $273.43 $59,614.39
210 $273.23 $274.68 $59,339.70
211 $271.97 $275.94 $59,063.76
212 $270.71 $277.21 $58,786.55
213 $269.44 $278.48 $58,508.07
214 $268.16 $279.75 $58,228.32
215 $266.88 $281.04 $57,947.28
216 $265.59 $282.32 $57,664.96
Total de años: 18
  Usted invertirá: $6,575.00 en su casa en el año 18
$3,270.83 irá al INTERES
$3,304.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $264.30 $283.62 $57,381.34
218 $263.00 $284.92 $57,096.42
219 $261.69 $286.22 $56,810.20
220 $260.38 $287.54 $56,522.66
221 $259.06 $288.85 $56,233.81
222 $257.74 $290.18 $55,943.63
223 $256.41 $291.51 $55,652.12
224 $255.07 $292.84 $55,359.28
225 $253.73 $294.19 $55,065.09
226 $252.38 $295.53 $54,769.55
227 $251.03 $296.89 $54,472.67
228 $249.67 $298.25 $54,174.42
Total de años: 19
  Usted invertirá: $6,575.00 en su casa en el año 19
$3,084.45 irá al INTERES
$3,490.54 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $248.30 $299.62 $53,874.80
230 $246.93 $300.99 $53,573.81
231 $245.55 $302.37 $53,271.44
232 $244.16 $303.76 $52,967.68
233 $242.77 $305.15 $52,662.54
234 $241.37 $306.55 $52,355.99
235 $239.96 $307.95 $52,048.04
236 $238.55 $309.36 $51,738.67
237 $237.14 $310.78 $51,427.89
238 $235.71 $312.21 $51,115.69
239 $234.28 $313.64 $50,802.05
240 $232.84 $315.07 $50,486.98
Total de años: 20
  Usted invertirá: $6,575.00 en su casa en el año 20
$2,887.56 irá al INTERES
$3,687.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $231.40 $316.52 $50,170.46
242 $229.95 $317.97 $49,852.49
243 $228.49 $319.43 $49,533.07
244 $227.03 $320.89 $49,212.18
245 $225.56 $322.36 $48,889.82
246 $224.08 $323.84 $48,565.98
247 $222.59 $325.32 $48,240.66
248 $221.10 $326.81 $47,913.84
249 $219.61 $328.31 $47,585.53
250 $218.10 $329.82 $47,255.72
251 $216.59 $331.33 $46,924.39
252 $215.07 $332.85 $46,591.54
Total de años: 21
  Usted invertirá: $6,575.00 en su casa en el año 21
$2,679.56 irá al INTERES
$3,895.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $213.54 $334.37 $46,257.17
254 $212.01 $335.90 $45,921.26
255 $210.47 $337.44 $45,583.82
256 $208.93 $338.99 $45,244.83
257 $207.37 $340.54 $44,904.29
258 $205.81 $342.11 $44,562.18
259 $204.24 $343.67 $44,218.51
260 $202.67 $345.25 $43,873.26
261 $201.09 $346.83 $43,526.43
262 $199.50 $348.42 $43,178.01
263 $197.90 $350.02 $42,827.99
264 $196.29 $351.62 $42,476.37
Total de años: 22
  Usted invertirá: $6,575.00 en su casa en el año 22
$2,459.83 irá al INTERES
$4,115.17 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $194.68 $353.23 $42,123.14
266 $193.06 $354.85 $41,768.29
267 $191.44 $356.48 $41,411.81
268 $189.80 $358.11 $41,053.69
269 $188.16 $359.75 $40,693.94
270 $186.51 $361.40 $40,332.54
271 $184.86 $363.06 $39,969.48
272 $183.19 $364.72 $39,604.76
273 $181.52 $366.39 $39,238.36
274 $179.84 $368.07 $38,870.29
275 $178.16 $369.76 $38,500.53
276 $176.46 $371.46 $38,129.07
Total de años: 23
  Usted invertirá: $6,575.00 en su casa en el año 23
$2,227.70 irá al INTERES
$4,347.30 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $174.76 $373.16 $37,755.91
278 $173.05 $374.87 $37,381.05
279 $171.33 $376.59 $37,004.46
280 $169.60 $378.31 $36,626.15
281 $167.87 $380.05 $36,246.10
282 $166.13 $381.79 $35,864.31
283 $164.38 $383.54 $35,480.77
284 $162.62 $385.30 $35,095.48
285 $160.85 $387.06 $34,708.41
286 $159.08 $388.84 $34,319.58
287 $157.30 $390.62 $33,928.96
288 $155.51 $392.41 $33,536.55
Total de años: 24
  Usted invertirá: $6,575.00 en su casa en el año 24
$1,982.48 irá al INTERES
$4,592.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $153.71 $394.21 $33,142.34
290 $151.90 $396.01 $32,746.33
291 $150.09 $397.83 $32,348.50
292 $148.26 $399.65 $31,948.85
293 $146.43 $401.48 $31,547.36
294 $144.59 $403.32 $31,144.04
295 $142.74 $405.17 $30,738.87
296 $140.89 $407.03 $30,331.84
297 $139.02 $408.90 $29,922.94
298 $137.15 $410.77 $29,512.17
299 $135.26 $412.65 $29,099.52
300 $133.37 $414.54 $28,684.98
Total de años: 25
  Usted invertirá: $6,575.00 en su casa en el año 25
$1,723.42 irá al INTERES
$4,851.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $131.47 $416.44 $28,268.53
302 $129.56 $418.35 $27,850.18
303 $127.65 $420.27 $27,429.91
304 $125.72 $422.20 $27,007.71
305 $123.79 $424.13 $26,583.58
306 $121.84 $426.07 $26,157.51
307 $119.89 $428.03 $25,729.48
308 $117.93 $429.99 $25,299.49
309 $115.96 $431.96 $24,867.53
310 $113.98 $433.94 $24,433.59
311 $111.99 $435.93 $23,997.66
312 $109.99 $437.93 $23,559.73
Total de años: 26
  Usted invertirá: $6,575.00 en su casa en el año 26
$1,449.75 irá al INTERES
$5,125.24 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $107.98 $439.93 $23,119.80
314 $105.97 $441.95 $22,677.85
315 $103.94 $443.98 $22,233.87
316 $101.91 $446.01 $21,787.86
317 $99.86 $448.06 $21,339.81
318 $97.81 $450.11 $20,889.70
319 $95.74 $452.17 $20,437.53
320 $93.67 $454.24 $19,983.28
321 $91.59 $456.33 $19,526.96
322 $89.50 $458.42 $19,068.54
323 $87.40 $460.52 $18,608.02
324 $85.29 $462.63 $18,145.39
Total de años: 27
  Usted invertirá: $6,575.00 en su casa en el año 27
$1,160.65 irá al INTERES
$5,414.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $83.17 $464.75 $17,680.64
326 $81.04 $466.88 $17,213.76
327 $78.90 $469.02 $16,744.74
328 $76.75 $471.17 $16,273.57
329 $74.59 $473.33 $15,800.24
330 $72.42 $475.50 $15,324.74
331 $70.24 $477.68 $14,847.06
332 $68.05 $479.87 $14,367.20
333 $65.85 $482.07 $13,885.13
334 $63.64 $484.28 $13,400.85
335 $61.42 $486.50 $12,914.36
336 $59.19 $488.73 $12,425.63
Total de años: 28
  Usted invertirá: $6,575.00 en su casa en el año 28
$855.24 irá al INTERES
$5,719.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $56.95 $490.97 $11,934.67
338 $54.70 $493.22 $11,441.45
339 $52.44 $495.48 $10,945.97
340 $50.17 $497.75 $10,448.23
341 $47.89 $500.03 $9,948.20
342 $45.60 $502.32 $9,445.88
343 $43.29 $504.62 $8,941.25
344 $40.98 $506.94 $8,434.32
345 $38.66 $509.26 $7,925.06
346 $36.32 $511.59 $7,413.47
347 $33.98 $513.94 $6,899.53
348 $31.62 $516.29 $6,383.24
Total de años: 29
  Usted invertirá: $6,575.00 en su casa en el año 29
$532.60 irá al INTERES
$6,042.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $29.26 $518.66 $5,864.58
350 $26.88 $521.04 $5,343.54
351 $24.49 $523.43 $4,820.11
352 $22.09 $525.82 $4,294.29
353 $19.68 $528.23 $3,766.05
354 $17.26 $530.66 $3,235.40
355 $14.83 $533.09 $2,702.31
356 $12.39 $535.53 $2,166.78
357 $9.93 $537.99 $1,628.80
358 $7.47 $540.45 $1,088.34
359 $4.99 $542.93 $545.42
360 $2.50 $545.42 $0.00
Total de años: 30
  Usted invertirá: $6,575.00 en su casa en el año 30
$191.76 irá al INTERES
$6,383.24 irá al PRINCIPAL
 

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