>

Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $3,010.00
Precio a Financiar: $82,990.00
Pago Mensual: $471.21


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $380.37 $90.84 $82,899.16
2 $379.95 $91.25 $82,807.91
3 $379.54 $91.67 $82,716.24
4 $379.12 $92.09 $82,624.15
5 $378.69 $92.51 $82,531.63
6 $378.27 $92.94 $82,438.69
7 $377.84 $93.36 $82,345.33
8 $377.42 $93.79 $82,251.54
9 $376.99 $94.22 $82,157.32
10 $376.55 $94.65 $82,062.66
11 $376.12 $95.09 $81,967.57
12 $375.68 $95.52 $81,872.05
Total de años: 1
  Usted invertirá: $5,654.50 en su casa en el año 1
$4,536.55 irá al INTERES
$1,117.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $375.25 $95.96 $81,776.09
14 $374.81 $96.40 $81,679.69
15 $374.37 $96.84 $81,582.85
16 $373.92 $97.29 $81,485.56
17 $373.48 $97.73 $81,387.83
18 $373.03 $98.18 $81,289.65
19 $372.58 $98.63 $81,191.01
20 $372.13 $99.08 $81,091.93
21 $371.67 $99.54 $80,992.40
22 $371.22 $99.99 $80,892.40
23 $370.76 $100.45 $80,791.95
24 $370.30 $100.91 $80,691.04
Total de años: 2
  Usted invertirá: $5,654.50 en su casa en el año 2
$4,473.49 irá al INTERES
$1,181.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $369.83 $101.37 $80,589.67
26 $369.37 $101.84 $80,487.83
27 $368.90 $102.31 $80,385.52
28 $368.43 $102.77 $80,282.75
29 $367.96 $103.25 $80,179.50
30 $367.49 $103.72 $80,075.78
31 $367.01 $104.19 $79,971.59
32 $366.54 $104.67 $79,866.92
33 $366.06 $105.15 $79,761.77
34 $365.57 $105.63 $79,656.13
35 $365.09 $106.12 $79,550.01
36 $364.60 $106.60 $79,443.41
Total de años: 3
  Usted invertirá: $5,654.50 en su casa en el año 3
$4,406.87 irá al INTERES
$1,247.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $364.12 $107.09 $79,336.32
38 $363.62 $107.58 $79,228.74
39 $363.13 $108.08 $79,120.66
40 $362.64 $108.57 $79,012.09
41 $362.14 $109.07 $78,903.02
42 $361.64 $109.57 $78,793.45
43 $361.14 $110.07 $78,683.38
44 $360.63 $110.58 $78,572.80
45 $360.13 $111.08 $78,461.72
46 $359.62 $111.59 $78,350.13
47 $359.10 $112.10 $78,238.02
48 $358.59 $112.62 $78,125.41
Total de años: 4
  Usted invertirá: $5,654.50 en su casa en el año 4
$4,336.49 irá al INTERES
$1,318.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $358.07 $113.13 $78,012.27
50 $357.56 $113.65 $77,898.62
51 $357.04 $114.17 $77,784.45
52 $356.51 $114.70 $77,669.75
53 $355.99 $115.22 $77,554.53
54 $355.46 $115.75 $77,438.78
55 $354.93 $116.28 $77,322.50
56 $354.39 $116.81 $77,205.69
57 $353.86 $117.35 $77,088.34
58 $353.32 $117.89 $76,970.45
59 $352.78 $118.43 $76,852.02
60 $352.24 $118.97 $76,733.05
Total de años: 5
  Usted invertirá: $5,654.50 en su casa en el año 5
$4,262.15 irá al INTERES
$1,392.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $351.69 $119.51 $76,613.54
62 $351.15 $120.06 $76,493.48
63 $350.60 $120.61 $76,372.86
64 $350.04 $121.17 $76,251.70
65 $349.49 $121.72 $76,129.98
66 $348.93 $122.28 $76,007.70
67 $348.37 $122.84 $75,884.86
68 $347.81 $123.40 $75,761.46
69 $347.24 $123.97 $75,637.49
70 $346.67 $124.54 $75,512.95
71 $346.10 $125.11 $75,387.84
72 $345.53 $125.68 $75,262.16
Total de años: 6
  Usted invertirá: $5,654.50 en su casa en el año 6
$4,183.61 irá al INTERES
$1,470.89 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $344.95 $126.26 $75,135.91
74 $344.37 $126.84 $75,009.07
75 $343.79 $127.42 $74,881.66
76 $343.21 $128.00 $74,753.66
77 $342.62 $128.59 $74,625.07
78 $342.03 $129.18 $74,495.89
79 $341.44 $129.77 $74,366.12
80 $340.84 $130.36 $74,235.76
81 $340.25 $130.96 $74,104.80
82 $339.65 $131.56 $73,973.24
83 $339.04 $132.16 $73,841.07
84 $338.44 $132.77 $73,708.30
Total de años: 7
  Usted invertirá: $5,654.50 en su casa en el año 7
$4,100.64 irá al INTERES
$1,553.86 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $337.83 $133.38 $73,574.93
86 $337.22 $133.99 $73,440.94
87 $336.60 $134.60 $73,306.33
88 $335.99 $135.22 $73,171.11
89 $335.37 $135.84 $73,035.27
90 $334.74 $136.46 $72,898.81
91 $334.12 $137.09 $72,761.72
92 $333.49 $137.72 $72,624.00
93 $332.86 $138.35 $72,485.65
94 $332.23 $138.98 $72,346.67
95 $331.59 $139.62 $72,207.05
96 $330.95 $140.26 $72,066.79
Total de años: 8
  Usted invertirá: $5,654.50 en su casa en el año 8
$4,012.99 irá al INTERES
$1,641.51 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $330.31 $140.90 $71,925.89
98 $329.66 $141.55 $71,784.34
99 $329.01 $142.20 $71,642.15
100 $328.36 $142.85 $71,499.30
101 $327.71 $143.50 $71,355.80
102 $327.05 $144.16 $71,211.64
103 $326.39 $144.82 $71,066.81
104 $325.72 $145.49 $70,921.33
105 $325.06 $146.15 $70,775.18
106 $324.39 $146.82 $70,628.36
107 $323.71 $147.49 $70,480.86
108 $323.04 $148.17 $70,332.69
Total de años: 9
  Usted invertirá: $5,654.50 en su casa en el año 9
$3,920.39 irá al INTERES
$1,734.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $322.36 $148.85 $70,183.84
110 $321.68 $149.53 $70,034.31
111 $320.99 $150.22 $69,884.09
112 $320.30 $150.91 $69,733.18
113 $319.61 $151.60 $69,581.59
114 $318.92 $152.29 $69,429.29
115 $318.22 $152.99 $69,276.30
116 $317.52 $153.69 $69,122.61
117 $316.81 $154.40 $68,968.22
118 $316.10 $155.10 $68,813.11
119 $315.39 $155.81 $68,657.30
120 $314.68 $156.53 $68,500.77
Total de años: 10
  Usted invertirá: $5,654.50 en su casa en el año 10
$3,822.58 irá al INTERES
$1,831.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $313.96 $157.25 $68,343.52
122 $313.24 $157.97 $68,185.56
123 $312.52 $158.69 $68,026.86
124 $311.79 $159.42 $67,867.45
125 $311.06 $160.15 $67,707.30
126 $310.33 $160.88 $67,546.41
127 $309.59 $161.62 $67,384.79
128 $308.85 $162.36 $67,222.43
129 $308.10 $163.11 $67,059.33
130 $307.36 $163.85 $66,895.47
131 $306.60 $164.60 $66,730.87
132 $305.85 $165.36 $66,565.51
Total de años: 11
  Usted invertirá: $5,654.50 en su casa en el año 11
$3,719.24 irá al INTERES
$1,935.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $305.09 $166.12 $66,399.40
134 $304.33 $166.88 $66,232.52
135 $303.57 $167.64 $66,064.88
136 $302.80 $168.41 $65,896.47
137 $302.03 $169.18 $65,727.28
138 $301.25 $169.96 $65,557.32
139 $300.47 $170.74 $65,386.59
140 $299.69 $171.52 $65,215.07
141 $298.90 $172.31 $65,042.76
142 $298.11 $173.10 $64,869.67
143 $297.32 $173.89 $64,695.78
144 $296.52 $174.69 $64,521.09
Total de años: 12
  Usted invertirá: $5,654.50 en su casa en el año 12
$3,610.08 irá al INTERES
$2,044.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $295.72 $175.49 $64,345.61
146 $294.92 $176.29 $64,169.32
147 $294.11 $177.10 $63,992.22
148 $293.30 $177.91 $63,814.31
149 $292.48 $178.73 $63,635.58
150 $291.66 $179.55 $63,456.04
151 $290.84 $180.37 $63,275.67
152 $290.01 $181.19 $63,094.47
153 $289.18 $182.03 $62,912.45
154 $288.35 $182.86 $62,729.59
155 $287.51 $183.70 $62,545.89
156 $286.67 $184.54 $62,361.35
Total de años: 13
  Usted invertirá: $5,654.50 en su casa en el año 13
$3,494.76 irá al INTERES
$2,159.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $285.82 $185.39 $62,175.97
158 $284.97 $186.23 $61,989.73
159 $284.12 $187.09 $61,802.64
160 $283.26 $187.95 $61,614.70
161 $282.40 $188.81 $61,425.89
162 $281.54 $189.67 $61,236.22
163 $280.67 $190.54 $61,045.67
164 $279.79 $191.42 $60,854.26
165 $278.92 $192.29 $60,661.97
166 $278.03 $193.17 $60,468.79
167 $277.15 $194.06 $60,274.73
168 $276.26 $194.95 $60,079.78
Total de años: 14
  Usted invertirá: $5,654.50 en su casa en el año 14
$3,372.93 irá al INTERES
$2,281.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $275.37 $195.84 $59,883.94
170 $274.47 $196.74 $59,687.20
171 $273.57 $197.64 $59,489.56
172 $272.66 $198.55 $59,291.01
173 $271.75 $199.46 $59,091.55
174 $270.84 $200.37 $58,891.18
175 $269.92 $201.29 $58,689.89
176 $269.00 $202.21 $58,487.68
177 $268.07 $203.14 $58,284.54
178 $267.14 $204.07 $58,080.47
179 $266.20 $205.01 $57,875.46
180 $265.26 $205.95 $57,669.52
Total de años: 15
  Usted invertirá: $5,654.50 en su casa en el año 15
$3,244.23 irá al INTERES
$2,410.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $264.32 $206.89 $57,462.63
182 $263.37 $207.84 $57,254.79
183 $262.42 $208.79 $57,046.00
184 $261.46 $209.75 $56,836.25
185 $260.50 $210.71 $56,625.54
186 $259.53 $211.67 $56,413.87
187 $258.56 $212.64 $56,201.23
188 $257.59 $213.62 $55,987.61
189 $256.61 $214.60 $55,773.01
190 $255.63 $215.58 $55,557.43
191 $254.64 $216.57 $55,340.86
192 $253.65 $217.56 $55,123.29
Total de años: 16
  Usted invertirá: $5,654.50 en su casa en el año 16
$3,108.27 irá al INTERES
$2,546.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $252.65 $218.56 $54,904.73
194 $251.65 $219.56 $54,685.17
195 $250.64 $220.57 $54,464.61
196 $249.63 $221.58 $54,243.03
197 $248.61 $222.59 $54,020.43
198 $247.59 $223.61 $53,796.82
199 $246.57 $224.64 $53,572.18
200 $245.54 $225.67 $53,346.51
201 $244.50 $226.70 $53,119.81
202 $243.47 $227.74 $52,892.06
203 $242.42 $228.79 $52,663.28
204 $241.37 $229.83 $52,433.44
Total de años: 17
  Usted invertirá: $5,654.50 en su casa en el año 17
$2,964.65 irá al INTERES
$2,689.85 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $240.32 $230.89 $52,202.56
206 $239.26 $231.95 $51,970.61
207 $238.20 $233.01 $51,737.60
208 $237.13 $234.08 $51,503.52
209 $236.06 $235.15 $51,268.37
210 $234.98 $236.23 $51,032.14
211 $233.90 $237.31 $50,794.83
212 $232.81 $238.40 $50,556.43
213 $231.72 $239.49 $50,316.94
214 $230.62 $240.59 $50,076.35
215 $229.52 $241.69 $49,834.66
216 $228.41 $242.80 $49,591.86
Total de años: 18
  Usted invertirá: $5,654.50 en su casa en el año 18
$2,812.92 irá al INTERES
$2,841.58 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $227.30 $243.91 $49,347.95
218 $226.18 $245.03 $49,102.92
219 $225.06 $246.15 $48,856.77
220 $223.93 $247.28 $48,609.49
221 $222.79 $248.41 $48,361.07
222 $221.65 $249.55 $48,111.52
223 $220.51 $250.70 $47,860.82
224 $219.36 $251.85 $47,608.98
225 $218.21 $253.00 $47,355.98
226 $217.05 $254.16 $47,101.82
227 $215.88 $255.32 $46,846.49
228 $214.71 $256.50 $46,590.00
Total de años: 19
  Usted invertirá: $5,654.50 en su casa en el año 19
$2,652.63 irá al INTERES
$3,001.87 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $213.54 $257.67 $46,332.33
230 $212.36 $258.85 $46,073.48
231 $211.17 $260.04 $45,813.44
232 $209.98 $261.23 $45,552.21
233 $208.78 $262.43 $45,289.78
234 $207.58 $263.63 $45,026.15
235 $206.37 $264.84 $44,761.31
236 $205.16 $266.05 $44,495.26
237 $203.94 $267.27 $44,227.99
238 $202.71 $268.50 $43,959.49
239 $201.48 $269.73 $43,689.76
240 $200.24 $270.96 $43,418.80
Total de años: 20
  Usted invertirá: $5,654.50 en su casa en el año 20
$2,483.30 irá al INTERES
$3,171.20 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $199.00 $272.21 $43,146.60
242 $197.76 $273.45 $42,873.14
243 $196.50 $274.71 $42,598.44
244 $195.24 $275.97 $42,322.47
245 $193.98 $277.23 $42,045.24
246 $192.71 $278.50 $41,766.74
247 $191.43 $279.78 $41,486.96
248 $190.15 $281.06 $41,205.90
249 $188.86 $282.35 $40,923.56
250 $187.57 $283.64 $40,639.91
251 $186.27 $284.94 $40,354.97
252 $184.96 $286.25 $40,068.73
Total de años: 21
  Usted invertirá: $5,654.50 en su casa en el año 21
$2,304.42 irá al INTERES
$3,350.08 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $183.65 $287.56 $39,781.17
254 $182.33 $288.88 $39,492.29
255 $181.01 $290.20 $39,202.09
256 $179.68 $291.53 $38,910.55
257 $178.34 $292.87 $38,617.69
258 $177.00 $294.21 $38,323.48
259 $175.65 $295.56 $38,027.92
260 $174.29 $296.91 $37,731.00
261 $172.93 $298.27 $37,432.73
262 $171.57 $299.64 $37,133.09
263 $170.19 $301.01 $36,832.07
264 $168.81 $302.39 $36,529.68
Total de años: 22
  Usted invertirá: $5,654.50 en su casa en el año 22
$2,115.45 irá al INTERES
$3,539.05 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $167.43 $303.78 $36,225.90
266 $166.04 $305.17 $35,920.73
267 $164.64 $306.57 $35,614.15
268 $163.23 $307.98 $35,306.18
269 $161.82 $309.39 $34,996.79
270 $160.40 $310.81 $34,685.98
271 $158.98 $312.23 $34,373.75
272 $157.55 $313.66 $34,060.09
273 $156.11 $315.10 $33,744.99
274 $154.66 $316.54 $33,428.45
275 $153.21 $317.99 $33,110.45
276 $151.76 $319.45 $32,791.00
Total de años: 23
  Usted invertirá: $5,654.50 en su casa en el año 23
$1,915.82 irá al INTERES
$3,738.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $150.29 $320.92 $32,470.09
278 $148.82 $322.39 $32,147.70
279 $147.34 $323.86 $31,823.83
280 $145.86 $325.35 $31,498.49
281 $144.37 $326.84 $31,171.65
282 $142.87 $328.34 $30,843.31
283 $141.37 $329.84 $30,513.46
284 $139.85 $331.35 $30,182.11
285 $138.33 $332.87 $29,849.24
286 $136.81 $334.40 $29,514.84
287 $135.28 $335.93 $29,178.91
288 $133.74 $337.47 $28,841.43
Total de años: 24
  Usted invertirá: $5,654.50 en su casa en el año 24
$1,704.93 irá al INTERES
$3,949.57 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $132.19 $339.02 $28,502.42
290 $130.64 $340.57 $28,161.84
291 $129.08 $342.13 $27,819.71
292 $127.51 $343.70 $27,476.01
293 $125.93 $345.28 $27,130.73
294 $124.35 $346.86 $26,783.87
295 $122.76 $348.45 $26,435.43
296 $121.16 $350.05 $26,085.38
297 $119.56 $351.65 $25,733.73
298 $117.95 $353.26 $25,380.47
299 $116.33 $354.88 $25,025.59
300 $114.70 $356.51 $24,669.08
Total de años: 25
  Usted invertirá: $5,654.50 en su casa en el año 25
$1,482.14 irá al INTERES
$4,172.35 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $113.07 $358.14 $24,310.94
302 $111.43 $359.78 $23,951.16
303 $109.78 $361.43 $23,589.72
304 $108.12 $363.09 $23,226.63
305 $106.46 $364.75 $22,861.88
306 $104.78 $366.42 $22,495.46
307 $103.10 $368.10 $22,127.35
308 $101.42 $369.79 $21,757.56
309 $99.72 $371.49 $21,386.08
310 $98.02 $373.19 $21,012.89
311 $96.31 $374.90 $20,637.99
312 $94.59 $376.62 $20,261.37
Total de años: 26
  Usted invertirá: $5,654.50 en su casa en el año 26
$1,246.79 irá al INTERES
$4,407.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $92.86 $378.34 $19,883.03
314 $91.13 $380.08 $19,502.95
315 $89.39 $381.82 $19,121.13
316 $87.64 $383.57 $18,737.56
317 $85.88 $385.33 $18,352.23
318 $84.11 $387.09 $17,965.14
319 $82.34 $388.87 $17,576.27
320 $80.56 $390.65 $17,185.62
321 $78.77 $392.44 $16,793.18
322 $76.97 $394.24 $16,398.94
323 $75.16 $396.05 $16,002.90
324 $73.35 $397.86 $15,605.03
Total de años: 27
  Usted invertirá: $5,654.50 en su casa en el año 27
$998.16 irá al INTERES
$4,656.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $71.52 $399.69 $15,205.35
326 $69.69 $401.52 $14,803.83
327 $67.85 $403.36 $14,400.48
328 $66.00 $405.21 $13,995.27
329 $64.14 $407.06 $13,588.21
330 $62.28 $408.93 $13,179.28
331 $60.41 $410.80 $12,768.47
332 $58.52 $412.69 $12,355.79
333 $56.63 $414.58 $11,941.21
334 $54.73 $416.48 $11,524.73
335 $52.82 $418.39 $11,106.35
336 $50.90 $420.30 $10,686.04
Total de años: 28
  Usted invertirá: $5,654.50 en su casa en el año 28
$735.51 irá al INTERES
$4,918.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $48.98 $422.23 $10,263.81
338 $47.04 $424.17 $9,839.65
339 $45.10 $426.11 $9,413.54
340 $43.15 $428.06 $8,985.47
341 $41.18 $430.02 $8,555.45
342 $39.21 $432.00 $8,123.45
343 $37.23 $433.98 $7,689.48
344 $35.24 $435.96 $7,253.51
345 $33.25 $437.96 $6,815.55
346 $31.24 $439.97 $6,375.58
347 $29.22 $441.99 $5,933.59
348 $27.20 $444.01 $5,489.58
Total de años: 29
  Usted invertirá: $5,654.50 en su casa en el año 29
$458.04 irá al INTERES
$5,196.46 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $25.16 $446.05 $5,043.53
350 $23.12 $448.09 $4,595.44
351 $21.06 $450.15 $4,145.30
352 $19.00 $452.21 $3,693.09
353 $16.93 $454.28 $3,238.81
354 $14.84 $456.36 $2,782.44
355 $12.75 $458.46 $2,323.99
356 $10.65 $460.56 $1,863.43
357 $8.54 $462.67 $1,400.76
358 $6.42 $464.79 $935.98
359 $4.29 $466.92 $469.06
360 $2.15 $469.06 $0.00
Total de años: 30
  Usted invertirá: $5,654.50 en su casa en el año 30
$164.91 irá al INTERES
$5,489.58 irá al PRINCIPAL
 

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