Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,400.00
Precio a Financiar: $121,600.00
Pago Mensual: $809.01


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $709.33 $99.67 $121,500.33
2 $708.75 $100.26 $121,400.07
3 $708.17 $100.84 $121,299.23
4 $707.58 $101.43 $121,197.80
5 $706.99 $102.02 $121,095.78
6 $706.39 $102.62 $120,993.16
7 $705.79 $103.21 $120,889.95
8 $705.19 $103.82 $120,786.13
9 $704.59 $104.42 $120,681.71
10 $703.98 $105.03 $120,576.68
11 $703.36 $105.64 $120,471.04
12 $702.75 $106.26 $120,364.78
Total de años: 1
  Usted invertirá: $9,708.09 en su casa en el año 1
$8,472.87 irá al INTERES
$1,235.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $702.13 $106.88 $120,257.90
14 $701.50 $107.50 $120,150.39
15 $700.88 $108.13 $120,042.26
16 $700.25 $108.76 $119,933.50
17 $699.61 $109.40 $119,824.10
18 $698.97 $110.03 $119,714.07
19 $698.33 $110.68 $119,603.39
20 $697.69 $111.32 $119,492.07
21 $697.04 $111.97 $119,380.10
22 $696.38 $112.62 $119,267.48
23 $695.73 $113.28 $119,154.20
24 $695.07 $113.94 $119,040.26
Total de años: 2
  Usted invertirá: $9,708.09 en su casa en el año 2
$8,383.57 irá al INTERES
$1,324.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $694.40 $114.61 $118,925.65
26 $693.73 $115.27 $118,810.37
27 $693.06 $115.95 $118,694.43
28 $692.38 $116.62 $118,577.80
29 $691.70 $117.30 $118,460.50
30 $691.02 $117.99 $118,342.51
31 $690.33 $118.68 $118,223.84
32 $689.64 $119.37 $118,104.47
33 $688.94 $120.07 $117,984.40
34 $688.24 $120.77 $117,863.64
35 $687.54 $121.47 $117,742.17
36 $686.83 $122.18 $117,619.99
Total de años: 3
  Usted invertirá: $9,708.09 en su casa en el año 3
$8,287.83 irá al INTERES
$1,420.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $686.12 $122.89 $117,497.10
38 $685.40 $123.61 $117,373.49
39 $684.68 $124.33 $117,249.16
40 $683.95 $125.05 $117,124.10
41 $683.22 $125.78 $116,998.32
42 $682.49 $126.52 $116,871.80
43 $681.75 $127.26 $116,744.55
44 $681.01 $128.00 $116,616.55
45 $680.26 $128.74 $116,487.80
46 $679.51 $129.50 $116,358.31
47 $678.76 $130.25 $116,228.06
48 $678.00 $131.01 $116,097.05
Total de años: 4
  Usted invertirá: $9,708.09 en su casa en el año 4
$8,185.15 irá al INTERES
$1,522.94 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $677.23 $131.78 $115,965.27
50 $676.46 $132.54 $115,832.73
51 $675.69 $133.32 $115,699.41
52 $674.91 $134.09 $115,565.32
53 $674.13 $134.88 $115,430.44
54 $673.34 $135.66 $115,294.78
55 $672.55 $136.45 $115,158.32
56 $671.76 $137.25 $115,021.07
57 $670.96 $138.05 $114,883.02
58 $670.15 $138.86 $114,744.16
59 $669.34 $139.67 $114,604.49
60 $668.53 $140.48 $114,464.01
Total de años: 5
  Usted invertirá: $9,708.09 en su casa en el año 5
$8,075.06 irá al INTERES
$1,633.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $667.71 $141.30 $114,322.71
62 $666.88 $142.13 $114,180.59
63 $666.05 $142.95 $114,037.63
64 $665.22 $143.79 $113,893.84
65 $664.38 $144.63 $113,749.22
66 $663.54 $145.47 $113,603.75
67 $662.69 $146.32 $113,457.43
68 $661.83 $147.17 $113,310.25
69 $660.98 $148.03 $113,162.22
70 $660.11 $148.89 $113,013.33
71 $659.24 $149.76 $112,863.56
72 $658.37 $150.64 $112,712.93
Total de años: 6
  Usted invertirá: $9,708.09 en su casa en el año 6
$7,957.01 irá al INTERES
$1,751.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $657.49 $151.52 $112,561.41
74 $656.61 $152.40 $112,409.01
75 $655.72 $153.29 $112,255.72
76 $654.83 $154.18 $112,101.54
77 $653.93 $155.08 $111,946.46
78 $653.02 $155.99 $111,790.47
79 $652.11 $156.90 $111,633.57
80 $651.20 $157.81 $111,475.76
81 $650.28 $158.73 $111,317.03
82 $649.35 $159.66 $111,157.37
83 $648.42 $160.59 $110,996.78
84 $647.48 $161.53 $110,835.26
Total de años: 7
  Usted invertirá: $9,708.09 en su casa en el año 7
$7,830.42 irá al INTERES
$1,877.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $646.54 $162.47 $110,672.79
86 $645.59 $163.42 $110,509.37
87 $644.64 $164.37 $110,345.00
88 $643.68 $165.33 $110,179.67
89 $642.71 $166.29 $110,013.38
90 $641.74 $167.26 $109,846.12
91 $640.77 $168.24 $109,677.88
92 $639.79 $169.22 $109,508.66
93 $638.80 $170.21 $109,338.45
94 $637.81 $171.20 $109,167.25
95 $636.81 $172.20 $108,995.05
96 $635.80 $173.20 $108,821.85
Total de años: 8
  Usted invertirá: $9,708.09 en su casa en el año 8
$7,694.69 irá al INTERES
$2,013.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $634.79 $174.21 $108,647.63
98 $633.78 $175.23 $108,472.40
99 $632.76 $176.25 $108,296.15
100 $631.73 $177.28 $108,118.87
101 $630.69 $178.31 $107,940.56
102 $629.65 $179.35 $107,761.20
103 $628.61 $180.40 $107,580.80
104 $627.55 $181.45 $107,399.35
105 $626.50 $182.51 $107,216.84
106 $625.43 $183.58 $107,033.26
107 $624.36 $184.65 $106,848.61
108 $623.28 $185.72 $106,662.89
Total de años: 9
  Usted invertirá: $9,708.09 en su casa en el año 9
$7,549.14 irá al INTERES
$2,158.96 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $622.20 $186.81 $106,476.08
110 $621.11 $187.90 $106,288.18
111 $620.01 $188.99 $106,099.19
112 $618.91 $190.10 $105,909.09
113 $617.80 $191.20 $105,717.89
114 $616.69 $192.32 $105,525.57
115 $615.57 $193.44 $105,332.13
116 $614.44 $194.57 $105,137.56
117 $613.30 $195.71 $104,941.85
118 $612.16 $196.85 $104,745.00
119 $611.01 $198.00 $104,547.01
120 $609.86 $199.15 $104,347.86
Total de años: 10
  Usted invertirá: $9,708.09 en su casa en el año 10
$7,393.06 irá al INTERES
$2,315.03 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $608.70 $200.31 $104,147.55
122 $607.53 $201.48 $103,946.07
123 $606.35 $202.66 $103,743.41
124 $605.17 $203.84 $103,539.57
125 $603.98 $205.03 $103,334.55
126 $602.78 $206.22 $103,128.32
127 $601.58 $207.43 $102,920.90
128 $600.37 $208.64 $102,712.26
129 $599.15 $209.85 $102,502.41
130 $597.93 $211.08 $102,291.33
131 $596.70 $212.31 $102,079.02
132 $595.46 $213.55 $101,865.47
Total de años: 11
  Usted invertirá: $9,708.09 en su casa en el año 11
$7,225.71 irá al INTERES
$2,482.38 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $594.22 $214.79 $101,650.68
134 $592.96 $216.05 $101,434.64
135 $591.70 $217.31 $101,217.33
136 $590.43 $218.57 $100,998.76
137 $589.16 $219.85 $100,778.91
138 $587.88 $221.13 $100,557.78
139 $586.59 $222.42 $100,335.36
140 $585.29 $223.72 $100,111.64
141 $583.98 $225.02 $99,886.62
142 $582.67 $226.34 $99,660.28
143 $581.35 $227.66 $99,432.62
144 $580.02 $228.98 $99,203.64
Total de años: 12
  Usted invertirá: $9,708.09 en su casa en el año 12
$7,046.26 irá al INTERES
$2,661.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $578.69 $230.32 $98,973.32
146 $577.34 $231.66 $98,741.66
147 $575.99 $233.01 $98,508.64
148 $574.63 $234.37 $98,274.27
149 $573.27 $235.74 $98,038.53
150 $571.89 $237.12 $97,801.41
151 $570.51 $238.50 $97,562.91
152 $569.12 $239.89 $97,323.02
153 $567.72 $241.29 $97,081.73
154 $566.31 $242.70 $96,839.03
155 $564.89 $244.11 $96,594.92
156 $563.47 $245.54 $96,349.38
Total de años: 13
  Usted invertirá: $9,708.09 en su casa en el año 13
$6,853.83 irá al INTERES
$2,854.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $562.04 $246.97 $96,102.41
158 $560.60 $248.41 $95,854.00
159 $559.15 $249.86 $95,604.14
160 $557.69 $251.32 $95,352.82
161 $556.22 $252.78 $95,100.04
162 $554.75 $254.26 $94,845.78
163 $553.27 $255.74 $94,590.04
164 $551.78 $257.23 $94,332.81
165 $550.27 $258.73 $94,074.08
166 $548.77 $260.24 $93,813.83
167 $547.25 $261.76 $93,552.07
168 $545.72 $263.29 $93,288.79
Total de años: 14
  Usted invertirá: $9,708.09 en su casa en el año 14
$6,647.50 irá al INTERES
$3,060.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $544.18 $264.82 $93,023.96
170 $542.64 $266.37 $92,757.59
171 $541.09 $267.92 $92,489.67
172 $539.52 $269.48 $92,220.19
173 $537.95 $271.06 $91,949.13
174 $536.37 $272.64 $91,676.49
175 $534.78 $274.23 $91,402.27
176 $533.18 $275.83 $91,126.44
177 $531.57 $277.44 $90,849.00
178 $529.95 $279.06 $90,569.94
179 $528.32 $280.68 $90,289.26
180 $526.69 $282.32 $90,006.94
Total de años: 15
  Usted invertirá: $9,708.09 en su casa en el año 15
$6,426.25 irá al INTERES
$3,281.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $525.04 $283.97 $89,722.97
182 $523.38 $285.62 $89,437.35
183 $521.72 $287.29 $89,150.06
184 $520.04 $288.97 $88,861.09
185 $518.36 $290.65 $88,570.44
186 $516.66 $292.35 $88,278.10
187 $514.96 $294.05 $87,984.04
188 $513.24 $295.77 $87,688.28
189 $511.51 $297.49 $87,390.78
190 $509.78 $299.23 $87,091.55
191 $508.03 $300.97 $86,790.58
192 $506.28 $302.73 $86,487.85
Total de años: 16
  Usted invertirá: $9,708.09 en su casa en el año 16
$6,189.00 irá al INTERES
$3,519.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $504.51 $304.50 $86,183.36
194 $502.74 $306.27 $85,877.08
195 $500.95 $308.06 $85,569.03
196 $499.15 $309.86 $85,259.17
197 $497.35 $311.66 $84,947.51
198 $495.53 $313.48 $84,634.03
199 $493.70 $315.31 $84,318.72
200 $491.86 $317.15 $84,001.57
201 $490.01 $319.00 $83,682.57
202 $488.15 $320.86 $83,361.71
203 $486.28 $322.73 $83,038.98
204 $484.39 $324.61 $82,714.37
Total de años: 17
  Usted invertirá: $9,708.09 en su casa en el año 17
$5,934.61 irá al INTERES
$3,773.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $482.50 $326.51 $82,387.86
206 $480.60 $328.41 $82,059.45
207 $478.68 $330.33 $81,729.12
208 $476.75 $332.25 $81,396.87
209 $474.82 $334.19 $81,062.67
210 $472.87 $336.14 $80,726.53
211 $470.90 $338.10 $80,388.43
212 $468.93 $340.08 $80,048.35
213 $466.95 $342.06 $79,706.29
214 $464.95 $344.05 $79,362.24
215 $462.95 $346.06 $79,016.18
216 $460.93 $348.08 $78,668.10
Total de años: 18
  Usted invertirá: $9,708.09 en su casa en el año 18
$5,661.82 irá al INTERES
$4,046.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $458.90 $350.11 $78,317.99
218 $456.85 $352.15 $77,965.83
219 $454.80 $354.21 $77,611.63
220 $452.73 $356.27 $77,255.35
221 $450.66 $358.35 $76,897.00
222 $448.57 $360.44 $76,536.56
223 $446.46 $362.54 $76,174.01
224 $444.35 $364.66 $75,809.36
225 $442.22 $366.79 $75,442.57
226 $440.08 $368.93 $75,073.64
227 $437.93 $371.08 $74,702.56
228 $435.76 $373.24 $74,329.32
Total de años: 19
  Usted invertirá: $9,708.09 en su casa en el año 19
$5,369.32 irá al INTERES
$4,338.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $433.59 $375.42 $73,953.90
230 $431.40 $377.61 $73,576.29
231 $429.20 $379.81 $73,196.48
232 $426.98 $382.03 $72,814.45
233 $424.75 $384.26 $72,430.19
234 $422.51 $386.50 $72,043.69
235 $420.25 $388.75 $71,654.94
236 $417.99 $391.02 $71,263.92
237 $415.71 $393.30 $70,870.62
238 $413.41 $395.60 $70,475.02
239 $411.10 $397.90 $70,077.12
240 $408.78 $400.22 $69,676.90
Total de años: 20
  Usted invertirá: $9,708.09 en su casa en el año 20
$5,055.67 irá al INTERES
$4,652.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $406.45 $402.56 $69,274.34
242 $404.10 $404.91 $68,869.43
243 $401.74 $407.27 $68,462.16
244 $399.36 $409.65 $68,052.51
245 $396.97 $412.03 $67,640.48
246 $394.57 $414.44 $67,226.04
247 $392.15 $416.86 $66,809.18
248 $389.72 $419.29 $66,389.90
249 $387.27 $421.73 $65,968.16
250 $384.81 $424.19 $65,543.97
251 $382.34 $426.67 $65,117.30
252 $379.85 $429.16 $64,688.15
Total de años: 21
  Usted invertirá: $9,708.09 en su casa en el año 21
$4,719.34 irá al INTERES
$4,988.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $377.35 $431.66 $64,256.48
254 $374.83 $434.18 $63,822.31
255 $372.30 $436.71 $63,385.60
256 $369.75 $439.26 $62,946.34
257 $367.19 $441.82 $62,504.52
258 $364.61 $444.40 $62,060.12
259 $362.02 $446.99 $61,613.13
260 $359.41 $449.60 $61,163.53
261 $356.79 $452.22 $60,711.31
262 $354.15 $454.86 $60,256.45
263 $351.50 $457.51 $59,798.94
264 $348.83 $460.18 $59,338.76
Total de años: 22
  Usted invertirá: $9,708.09 en su casa en el año 22
$4,358.71 irá al INTERES
$5,349.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $346.14 $462.87 $58,875.89
266 $343.44 $465.57 $58,410.33
267 $340.73 $468.28 $57,942.05
268 $338.00 $471.01 $57,471.03
269 $335.25 $473.76 $56,997.27
270 $332.48 $476.52 $56,520.75
271 $329.70 $479.30 $56,041.45
272 $326.91 $482.10 $55,559.35
273 $324.10 $484.91 $55,074.44
274 $321.27 $487.74 $54,586.70
275 $318.42 $490.59 $54,096.11
276 $315.56 $493.45 $53,602.66
Total de años: 23
  Usted invertirá: $9,708.09 en su casa en el año 23
$3,972.00 irá al INTERES
$5,736.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $312.68 $496.33 $53,106.34
278 $309.79 $499.22 $52,607.12
279 $306.87 $502.13 $52,104.98
280 $303.95 $505.06 $51,599.92
281 $301.00 $508.01 $51,091.91
282 $298.04 $510.97 $50,580.94
283 $295.06 $513.95 $50,066.99
284 $292.06 $516.95 $49,550.04
285 $289.04 $519.97 $49,030.07
286 $286.01 $523.00 $48,507.07
287 $282.96 $526.05 $47,981.02
288 $279.89 $529.12 $47,451.90
Total de años: 24
  Usted invertirá: $9,708.09 en su casa en el año 24
$3,557.34 irá al INTERES
$6,150.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $276.80 $532.21 $46,919.70
290 $273.70 $535.31 $46,384.39
291 $270.58 $538.43 $45,845.96
292 $267.43 $541.57 $45,304.38
293 $264.28 $544.73 $44,759.65
294 $261.10 $547.91 $44,211.74
295 $257.90 $551.11 $43,660.64
296 $254.69 $554.32 $43,106.32
297 $251.45 $557.55 $42,548.76
298 $248.20 $560.81 $41,987.96
299 $244.93 $564.08 $41,423.88
300 $241.64 $567.37 $40,856.51
Total de años: 25
  Usted invertirá: $9,708.09 en su casa en el año 25
$3,112.70 irá al INTERES
$6,595.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $238.33 $570.68 $40,285.83
302 $235.00 $574.01 $39,711.82
303 $231.65 $577.36 $39,134.47
304 $228.28 $580.72 $38,553.74
305 $224.90 $584.11 $37,969.63
306 $221.49 $587.52 $37,382.11
307 $218.06 $590.95 $36,791.17
308 $214.62 $594.39 $36,196.78
309 $211.15 $597.86 $35,598.92
310 $207.66 $601.35 $34,997.57
311 $204.15 $604.86 $34,392.71
312 $200.62 $608.38 $33,784.33
Total de años: 26
  Usted invertirá: $9,708.09 en su casa en el año 26
$2,635.92 irá al INTERES
$7,072.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $197.08 $611.93 $33,172.40
314 $193.51 $615.50 $32,556.90
315 $189.92 $619.09 $31,937.80
316 $186.30 $622.70 $31,315.10
317 $182.67 $626.34 $30,688.76
318 $179.02 $629.99 $30,058.77
319 $175.34 $633.66 $29,425.11
320 $171.65 $637.36 $28,787.75
321 $167.93 $641.08 $28,146.67
322 $164.19 $644.82 $27,501.85
323 $160.43 $648.58 $26,853.27
324 $156.64 $652.36 $26,200.90
Total de años: 27
  Usted invertirá: $9,708.09 en su casa en el año 27
$2,124.67 irá al INTERES
$7,583.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $152.84 $656.17 $25,544.73
326 $149.01 $660.00 $24,884.74
327 $145.16 $663.85 $24,220.89
328 $141.29 $667.72 $23,553.17
329 $137.39 $671.61 $22,881.56
330 $133.48 $675.53 $22,206.02
331 $129.54 $679.47 $21,526.55
332 $125.57 $683.44 $20,843.12
333 $121.58 $687.42 $20,155.69
334 $117.57 $691.43 $19,464.26
335 $113.54 $695.47 $18,768.79
336 $109.48 $699.52 $18,069.27
Total de años: 28
  Usted invertirá: $9,708.09 en su casa en el año 28
$1,576.46 irá al INTERES
$8,131.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $105.40 $703.60 $17,365.67
338 $101.30 $707.71 $16,657.96
339 $97.17 $711.84 $15,946.12
340 $93.02 $715.99 $15,230.13
341 $88.84 $720.17 $14,509.97
342 $84.64 $724.37 $13,785.60
343 $80.42 $728.59 $13,057.01
344 $76.17 $732.84 $12,324.17
345 $71.89 $737.12 $11,587.05
346 $67.59 $741.42 $10,845.63
347 $63.27 $745.74 $10,099.89
348 $58.92 $750.09 $9,349.80
Total de años: 29
  Usted invertirá: $9,708.09 en su casa en el año 29
$988.62 irá al INTERES
$8,719.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $54.54 $754.47 $8,595.33
350 $50.14 $758.87 $7,836.47
351 $45.71 $763.30 $7,073.17
352 $41.26 $767.75 $6,305.42
353 $36.78 $772.23 $5,533.20
354 $32.28 $776.73 $4,756.47
355 $27.75 $781.26 $3,975.20
356 $23.19 $785.82 $3,189.38
357 $18.60 $790.40 $2,398.98
358 $13.99 $795.01 $1,603.97
359 $9.36 $799.65 $804.32
360 $4.69 $804.32 $0.00
Total de años: 30
  Usted invertirá: $9,708.09 en su casa en el año 30
$358.29 irá al INTERES
$9,349.80 irá al PRINCIPAL
 

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