Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $6,490.00
Precio a Financiar: $123,310.00
Pago Mensual: $588.70


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $411.03 $177.67 $123,132.33
2 $410.44 $178.26 $122,954.07
3 $409.85 $178.85 $122,775.22
4 $409.25 $179.45 $122,595.77
5 $408.65 $180.05 $122,415.72
6 $408.05 $180.65 $122,235.07
7 $407.45 $181.25 $122,053.82
8 $406.85 $181.85 $121,871.97
9 $406.24 $182.46 $121,689.51
10 $405.63 $183.07 $121,506.44
11 $405.02 $183.68 $121,322.76
12 $404.41 $184.29 $121,138.47
Total de años: 1
  Usted invertirá: $7,064.41 en su casa en el año 1
$4,892.88 irá al INTERES
$2,171.53 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $403.79 $184.91 $120,953.56
14 $403.18 $185.52 $120,768.04
15 $402.56 $186.14 $120,581.90
16 $401.94 $186.76 $120,395.14
17 $401.32 $187.38 $120,207.75
18 $400.69 $188.01 $120,019.74
19 $400.07 $188.63 $119,831.11
20 $399.44 $189.26 $119,641.85
21 $398.81 $189.89 $119,451.95
22 $398.17 $190.53 $119,261.42
23 $397.54 $191.16 $119,070.26
24 $396.90 $191.80 $118,878.46
Total de años: 2
  Usted invertirá: $7,064.41 en su casa en el año 2
$4,804.40 irá al INTERES
$2,260.01 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $396.26 $192.44 $118,686.02
26 $395.62 $193.08 $118,492.94
27 $394.98 $193.72 $118,299.22
28 $394.33 $194.37 $118,104.85
29 $393.68 $195.02 $117,909.83
30 $393.03 $195.67 $117,714.16
31 $392.38 $196.32 $117,517.84
32 $391.73 $196.97 $117,320.86
33 $391.07 $197.63 $117,123.23
34 $390.41 $198.29 $116,924.94
35 $389.75 $198.95 $116,725.99
36 $389.09 $199.61 $116,526.38
Total de años: 3
  Usted invertirá: $7,064.41 en su casa en el año 3
$4,712.33 irá al INTERES
$2,352.08 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $388.42 $200.28 $116,326.10
38 $387.75 $200.95 $116,125.15
39 $387.08 $201.62 $115,923.53
40 $386.41 $202.29 $115,721.25
41 $385.74 $202.96 $115,518.28
42 $385.06 $203.64 $115,314.64
43 $384.38 $204.32 $115,110.32
44 $383.70 $205.00 $114,905.32
45 $383.02 $205.68 $114,699.64
46 $382.33 $206.37 $114,493.27
47 $381.64 $207.06 $114,286.22
48 $380.95 $207.75 $114,078.47
Total de años: 4
  Usted invertirá: $7,064.41 en su casa en el año 4
$4,616.50 irá al INTERES
$2,447.91 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $380.26 $208.44 $113,870.03
50 $379.57 $209.13 $113,660.90
51 $378.87 $209.83 $113,451.06
52 $378.17 $210.53 $113,240.53
53 $377.47 $211.23 $113,029.30
54 $376.76 $211.94 $112,817.37
55 $376.06 $212.64 $112,604.72
56 $375.35 $213.35 $112,391.37
57 $374.64 $214.06 $112,177.31
58 $373.92 $214.78 $111,962.53
59 $373.21 $215.49 $111,747.04
60 $372.49 $216.21 $111,530.83
Total de años: 5
  Usted invertirá: $7,064.41 en su casa en el año 5
$4,516.77 irá al INTERES
$2,547.64 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $371.77 $216.93 $111,313.90
62 $371.05 $217.65 $111,096.24
63 $370.32 $218.38 $110,877.86
64 $369.59 $219.11 $110,658.75
65 $368.86 $219.84 $110,438.92
66 $368.13 $220.57 $110,218.35
67 $367.39 $221.31 $109,997.04
68 $366.66 $222.04 $109,774.99
69 $365.92 $222.78 $109,552.21
70 $365.17 $223.53 $109,328.68
71 $364.43 $224.27 $109,104.41
72 $363.68 $225.02 $108,879.39
Total de años: 6
  Usted invertirá: $7,064.41 en su casa en el año 6
$4,412.97 irá al INTERES
$2,651.44 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $362.93 $225.77 $108,653.62
74 $362.18 $226.52 $108,427.10
75 $361.42 $227.28 $108,199.82
76 $360.67 $228.03 $107,971.79
77 $359.91 $228.79 $107,742.99
78 $359.14 $229.56 $107,513.44
79 $358.38 $230.32 $107,283.11
80 $357.61 $231.09 $107,052.02
81 $356.84 $231.86 $106,820.16
82 $356.07 $232.63 $106,587.53
83 $355.29 $233.41 $106,354.12
84 $354.51 $234.19 $106,119.93
Total de años: 7
  Usted invertirá: $7,064.41 en su casa en el año 7
$4,304.95 irá al INTERES
$2,759.46 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $353.73 $234.97 $105,884.97
86 $352.95 $235.75 $105,649.21
87 $352.16 $236.54 $105,412.68
88 $351.38 $237.33 $105,175.35
89 $350.58 $238.12 $104,937.24
90 $349.79 $238.91 $104,698.33
91 $348.99 $239.71 $104,458.62
92 $348.20 $240.51 $104,218.11
93 $347.39 $241.31 $103,976.81
94 $346.59 $242.11 $103,734.70
95 $345.78 $242.92 $103,491.78
96 $344.97 $243.73 $103,248.05
Total de años: 8
  Usted invertirá: $7,064.41 en su casa en el año 8
$4,192.53 irá al INTERES
$2,871.88 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $344.16 $244.54 $103,003.51
98 $343.35 $245.36 $102,758.15
99 $342.53 $246.17 $102,511.98
100 $341.71 $246.99 $102,264.99
101 $340.88 $247.82 $102,017.17
102 $340.06 $248.64 $101,768.52
103 $339.23 $249.47 $101,519.05
104 $338.40 $250.30 $101,268.75
105 $337.56 $251.14 $101,017.61
106 $336.73 $251.98 $100,765.63
107 $335.89 $252.82 $100,512.82
108 $335.04 $253.66 $100,259.16
Total de años: 9
  Usted invertirá: $7,064.41 en su casa en el año 9
$4,075.52 irá al INTERES
$2,988.89 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $334.20 $254.50 $100,004.66
110 $333.35 $255.35 $99,749.31
111 $332.50 $256.20 $99,493.10
112 $331.64 $257.06 $99,236.05
113 $330.79 $257.91 $98,978.13
114 $329.93 $258.77 $98,719.36
115 $329.06 $259.64 $98,459.72
116 $328.20 $260.50 $98,199.22
117 $327.33 $261.37 $97,937.85
118 $326.46 $262.24 $97,675.61
119 $325.59 $263.12 $97,412.49
120 $324.71 $263.99 $97,148.50
Total de años: 10
  Usted invertirá: $7,064.41 en su casa en el año 10
$3,953.75 irá al INTERES
$3,110.66 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $323.83 $264.87 $96,883.63
122 $322.95 $265.76 $96,617.87
123 $322.06 $266.64 $96,351.23
124 $321.17 $267.53 $96,083.70
125 $320.28 $268.42 $95,815.28
126 $319.38 $269.32 $95,545.96
127 $318.49 $270.21 $95,275.75
128 $317.59 $271.11 $95,004.63
129 $316.68 $272.02 $94,732.61
130 $315.78 $272.93 $94,459.69
131 $314.87 $273.84 $94,185.85
132 $313.95 $274.75 $93,911.11
Total de años: 11
  Usted invertirá: $7,064.41 en su casa en el año 11
$3,827.02 irá al INTERES
$3,237.39 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $313.04 $275.66 $93,635.44
134 $312.12 $276.58 $93,358.86
135 $311.20 $277.50 $93,081.36
136 $310.27 $278.43 $92,802.93
137 $309.34 $279.36 $92,523.57
138 $308.41 $280.29 $92,243.28
139 $307.48 $281.22 $91,962.06
140 $306.54 $282.16 $91,679.90
141 $305.60 $283.10 $91,396.79
142 $304.66 $284.04 $91,112.75
143 $303.71 $284.99 $90,827.76
144 $302.76 $285.94 $90,541.82
Total de años: 12
  Usted invertirá: $7,064.41 en su casa en el año 12
$3,695.12 irá al INTERES
$3,369.29 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $301.81 $286.89 $90,254.92
146 $300.85 $287.85 $89,967.07
147 $299.89 $288.81 $89,678.26
148 $298.93 $289.77 $89,388.49
149 $297.96 $290.74 $89,097.75
150 $296.99 $291.71 $88,806.04
151 $296.02 $292.68 $88,513.36
152 $295.04 $293.66 $88,219.70
153 $294.07 $294.64 $87,925.07
154 $293.08 $295.62 $87,629.45
155 $292.10 $296.60 $87,332.85
156 $291.11 $297.59 $87,035.26
Total de años: 13
  Usted invertirá: $7,064.41 en su casa en el año 13
$3,557.85 irá al INTERES
$3,506.56 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $290.12 $298.58 $86,736.67
158 $289.12 $299.58 $86,437.09
159 $288.12 $300.58 $86,136.52
160 $287.12 $301.58 $85,834.94
161 $286.12 $302.58 $85,532.35
162 $285.11 $303.59 $85,228.76
163 $284.10 $304.60 $84,924.16
164 $283.08 $305.62 $84,618.53
165 $282.06 $306.64 $84,311.90
166 $281.04 $307.66 $84,004.23
167 $280.01 $308.69 $83,695.55
168 $278.99 $309.72 $83,385.83
Total de años: 14
  Usted invertirá: $7,064.41 en su casa en el año 14
$3,414.99 irá al INTERES
$3,649.42 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $277.95 $310.75 $83,075.08
170 $276.92 $311.78 $82,763.30
171 $275.88 $312.82 $82,450.48
172 $274.83 $313.87 $82,136.61
173 $273.79 $314.91 $81,821.70
174 $272.74 $315.96 $81,505.74
175 $271.69 $317.02 $81,188.72
176 $270.63 $318.07 $80,870.65
177 $269.57 $319.13 $80,551.52
178 $268.51 $320.20 $80,231.32
179 $267.44 $321.26 $79,910.06
180 $266.37 $322.33 $79,587.73
Total de años: 15
  Usted invertirá: $7,064.41 en su casa en el año 15
$3,266.30 irá al INTERES
$3,798.11 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $265.29 $323.41 $79,264.32
182 $264.21 $324.49 $78,939.83
183 $263.13 $325.57 $78,614.26
184 $262.05 $326.65 $78,287.61
185 $260.96 $327.74 $77,959.87
186 $259.87 $328.83 $77,631.03
187 $258.77 $329.93 $77,301.10
188 $257.67 $331.03 $76,970.07
189 $256.57 $332.13 $76,637.94
190 $255.46 $333.24 $76,304.70
191 $254.35 $334.35 $75,970.35
192 $253.23 $335.47 $75,634.88
Total de años: 16
  Usted invertirá: $7,064.41 en su casa en el año 16
$3,111.56 irá al INTERES
$3,952.85 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $252.12 $336.58 $75,298.29
194 $250.99 $337.71 $74,960.59
195 $249.87 $338.83 $74,621.76
196 $248.74 $339.96 $74,281.79
197 $247.61 $341.09 $73,940.70
198 $246.47 $342.23 $73,598.47
199 $245.33 $343.37 $73,255.10
200 $244.18 $344.52 $72,910.58
201 $243.04 $345.67 $72,564.91
202 $241.88 $346.82 $72,218.09
203 $240.73 $347.97 $71,870.12
204 $239.57 $349.13 $71,520.99
Total de años: 17
  Usted invertirá: $7,064.41 en su casa en el año 17
$2,950.52 irá al INTERES
$4,113.89 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $238.40 $350.30 $71,170.69
206 $237.24 $351.47 $70,819.22
207 $236.06 $352.64 $70,466.59
208 $234.89 $353.81 $70,112.78
209 $233.71 $354.99 $69,757.78
210 $232.53 $356.17 $69,401.61
211 $231.34 $357.36 $69,044.25
212 $230.15 $358.55 $68,685.69
213 $228.95 $359.75 $68,325.95
214 $227.75 $360.95 $67,965.00
215 $226.55 $362.15 $67,602.85
216 $225.34 $363.36 $67,239.49
Total de años: 18
  Usted invertirá: $7,064.41 en su casa en el año 18
$2,782.91 irá al INTERES
$4,281.50 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $224.13 $364.57 $66,874.92
218 $222.92 $365.78 $66,509.14
219 $221.70 $367.00 $66,142.13
220 $220.47 $368.23 $65,773.90
221 $219.25 $369.45 $65,404.45
222 $218.01 $370.69 $65,033.76
223 $216.78 $371.92 $64,661.84
224 $215.54 $373.16 $64,288.68
225 $214.30 $374.41 $63,914.28
226 $213.05 $375.65 $63,538.62
227 $211.80 $376.91 $63,161.72
228 $210.54 $378.16 $62,783.56
Total de años: 19
  Usted invertirá: $7,064.41 en su casa en el año 19
$2,608.48 irá al INTERES
$4,455.93 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $209.28 $379.42 $62,404.13
230 $208.01 $380.69 $62,023.45
231 $206.74 $381.96 $61,641.49
232 $205.47 $383.23 $61,258.26
233 $204.19 $384.51 $60,873.75
234 $202.91 $385.79 $60,487.97
235 $201.63 $387.07 $60,100.89
236 $200.34 $388.36 $59,712.53
237 $199.04 $389.66 $59,322.87
238 $197.74 $390.96 $58,931.91
239 $196.44 $392.26 $58,539.65
240 $195.13 $393.57 $58,146.08
Total de años: 20
  Usted invertirá: $7,064.41 en su casa en el año 20
$2,426.93 irá al INTERES
$4,637.47 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $193.82 $394.88 $57,751.20
242 $192.50 $396.20 $57,355.00
243 $191.18 $397.52 $56,957.49
244 $189.86 $398.84 $56,558.64
245 $188.53 $400.17 $56,158.47
246 $187.19 $401.51 $55,756.97
247 $185.86 $402.84 $55,354.12
248 $184.51 $404.19 $54,949.93
249 $183.17 $405.53 $54,544.40
250 $181.81 $406.89 $54,137.51
251 $180.46 $408.24 $53,729.27
252 $179.10 $409.60 $53,319.67
Total de años: 21
  Usted invertirá: $7,064.41 en su casa en el año 21
$2,238.00 irá al INTERES
$4,826.41 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $177.73 $410.97 $52,908.70
254 $176.36 $412.34 $52,496.36
255 $174.99 $413.71 $52,082.65
256 $173.61 $415.09 $51,667.56
257 $172.23 $416.48 $51,251.08
258 $170.84 $417.86 $50,833.22
259 $169.44 $419.26 $50,413.96
260 $168.05 $420.65 $49,993.31
261 $166.64 $422.06 $49,571.25
262 $165.24 $423.46 $49,147.79
263 $163.83 $424.87 $48,722.91
264 $162.41 $426.29 $48,296.62
Total de años: 22
  Usted invertirá: $7,064.41 en su casa en el año 22
$2,041.36 irá al INTERES
$5,023.05 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $160.99 $427.71 $47,868.91
266 $159.56 $429.14 $47,439.77
267 $158.13 $430.57 $47,009.20
268 $156.70 $432.00 $46,577.20
269 $155.26 $433.44 $46,143.76
270 $153.81 $434.89 $45,708.87
271 $152.36 $436.34 $45,272.53
272 $150.91 $437.79 $44,834.74
273 $149.45 $439.25 $44,395.49
274 $147.98 $440.72 $43,954.77
275 $146.52 $442.18 $43,512.58
276 $145.04 $443.66 $43,068.93
Total de años: 23
  Usted invertirá: $7,064.41 en su casa en el año 23
$1,836.71 irá al INTERES
$5,227.69 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $143.56 $445.14 $42,623.79
278 $142.08 $446.62 $42,177.17
279 $140.59 $448.11 $41,729.06
280 $139.10 $449.60 $41,279.45
281 $137.60 $451.10 $40,828.35
282 $136.09 $452.61 $40,375.74
283 $134.59 $454.11 $39,921.63
284 $133.07 $455.63 $39,466.00
285 $131.55 $457.15 $39,008.85
286 $130.03 $458.67 $38,550.18
287 $128.50 $460.20 $38,089.98
288 $126.97 $461.73 $37,628.25
Total de años: 24
  Usted invertirá: $7,064.41 en su casa en el año 24
$1,623.73 irá al INTERES
$5,440.68 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $125.43 $463.27 $37,164.97
290 $123.88 $464.82 $36,700.16
291 $122.33 $466.37 $36,233.79
292 $120.78 $467.92 $35,765.87
293 $119.22 $469.48 $35,296.39
294 $117.65 $471.05 $34,825.34
295 $116.08 $472.62 $34,352.72
296 $114.51 $474.19 $33,878.53
297 $112.93 $475.77 $33,402.76
298 $111.34 $477.36 $32,925.40
299 $109.75 $478.95 $32,446.45
300 $108.15 $480.55 $31,965.91
Total de años: 25
  Usted invertirá: $7,064.41 en su casa en el año 25
$1,402.07 irá al INTERES
$5,662.34 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $106.55 $482.15 $31,483.76
302 $104.95 $483.75 $31,000.00
303 $103.33 $485.37 $30,514.64
304 $101.72 $486.99 $30,027.65
305 $100.09 $488.61 $29,539.04
306 $98.46 $490.24 $29,048.80
307 $96.83 $491.87 $28,556.93
308 $95.19 $493.51 $28,063.42
309 $93.54 $495.16 $27,568.27
310 $91.89 $496.81 $27,071.46
311 $90.24 $498.46 $26,573.00
312 $88.58 $500.12 $26,072.87
Total de años: 26
  Usted invertirá: $7,064.41 en su casa en el año 26
$1,171.38 irá al INTERES
$5,893.03 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $86.91 $501.79 $25,571.08
314 $85.24 $503.46 $25,067.62
315 $83.56 $505.14 $24,562.47
316 $81.87 $506.83 $24,055.65
317 $80.19 $508.52 $23,547.13
318 $78.49 $510.21 $23,036.92
319 $76.79 $511.91 $22,525.01
320 $75.08 $513.62 $22,011.39
321 $73.37 $515.33 $21,496.07
322 $71.65 $517.05 $20,979.02
323 $69.93 $518.77 $20,460.25
324 $68.20 $520.50 $19,939.75
Total de años: 27
  Usted invertirá: $7,064.41 en su casa en el año 27
$931.28 irá al INTERES
$6,133.12 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $66.47 $522.23 $19,417.51
326 $64.73 $523.98 $18,893.54
327 $62.98 $525.72 $18,367.81
328 $61.23 $527.47 $17,840.34
329 $59.47 $529.23 $17,311.11
330 $57.70 $531.00 $16,780.11
331 $55.93 $532.77 $16,247.34
332 $54.16 $534.54 $15,712.80
333 $52.38 $536.32 $15,176.47
334 $50.59 $538.11 $14,638.36
335 $48.79 $539.91 $14,098.46
336 $46.99 $541.71 $13,556.75
Total de años: 28
  Usted invertirá: $7,064.41 en su casa en el año 28
$681.41 irá al INTERES
$6,383.00 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $45.19 $543.51 $13,013.24
338 $43.38 $545.32 $12,467.91
339 $41.56 $547.14 $11,920.77
340 $39.74 $548.96 $11,371.81
341 $37.91 $550.79 $10,821.01
342 $36.07 $552.63 $10,268.38
343 $34.23 $554.47 $9,713.91
344 $32.38 $556.32 $9,157.59
345 $30.53 $558.18 $8,599.41
346 $28.66 $560.04 $8,039.38
347 $26.80 $561.90 $7,477.47
348 $24.92 $563.78 $6,913.70
Total de años: 29
  Usted invertirá: $7,064.41 en su casa en el año 29
$421.36 irá al INTERES
$6,643.05 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $23.05 $565.66 $6,348.04
350 $21.16 $567.54 $5,780.50
351 $19.27 $569.43 $5,211.07
352 $17.37 $571.33 $4,639.74
353 $15.47 $573.24 $4,066.51
354 $13.56 $575.15 $3,491.36
355 $11.64 $577.06 $2,914.30
356 $9.71 $578.99 $2,335.31
357 $7.78 $580.92 $1,754.39
358 $5.85 $582.85 $1,171.54
359 $3.91 $584.80 $586.74
360 $1.96 $586.74 $0.00
Total de años: 30
  Usted invertirá: $7,064.41 en su casa en el año 30
$150.71 irá al INTERES
$6,913.70 irá al PRINCIPAL
 


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