Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $7,750.00
Precio a Financiar: $147,250.00
Pago Mensual: $702.99


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $490.83 $212.16 $147,037.84
2 $490.13 $212.87 $146,824.97
3 $489.42 $213.58 $146,611.39
4 $488.70 $214.29 $146,397.10
5 $487.99 $215.00 $146,182.10
6 $487.27 $215.72 $145,966.38
7 $486.55 $216.44 $145,749.94
8 $485.83 $217.16 $145,532.78
9 $485.11 $217.88 $145,314.90
10 $484.38 $218.61 $145,096.28
11 $483.65 $219.34 $144,876.94
12 $482.92 $220.07 $144,656.87
Total de años: 1
  Usted invertirá: $8,435.93 en su casa en el año 1
$5,842.80 irá al INTERES
$2,593.13 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $482.19 $220.80 $144,436.07
14 $481.45 $221.54 $144,214.53
15 $480.72 $222.28 $143,992.25
16 $479.97 $223.02 $143,769.23
17 $479.23 $223.76 $143,545.47
18 $478.48 $224.51 $143,320.96
19 $477.74 $225.26 $143,095.70
20 $476.99 $226.01 $142,869.69
21 $476.23 $226.76 $142,642.93
22 $475.48 $227.52 $142,415.41
23 $474.72 $228.28 $142,187.14
24 $473.96 $229.04 $141,958.10
Total de años: 2
  Usted invertirá: $8,435.93 en su casa en el año 2
$5,737.15 irá al INTERES
$2,698.77 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $473.19 $229.80 $141,728.30
26 $472.43 $230.57 $141,497.73
27 $471.66 $231.33 $141,266.40
28 $470.89 $232.11 $141,034.29
29 $470.11 $232.88 $140,801.41
30 $469.34 $233.66 $140,567.76
31 $468.56 $234.43 $140,333.32
32 $467.78 $235.22 $140,098.11
33 $466.99 $236.00 $139,862.10
34 $466.21 $236.79 $139,625.32
35 $465.42 $237.58 $139,387.74
36 $464.63 $238.37 $139,149.37
Total de años: 3
  Usted invertirá: $8,435.93 en su casa en el año 3
$5,627.20 irá al INTERES
$2,808.73 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $463.83 $239.16 $138,910.21
38 $463.03 $239.96 $138,670.25
39 $462.23 $240.76 $138,429.49
40 $461.43 $241.56 $138,187.93
41 $460.63 $242.37 $137,945.56
42 $459.82 $243.18 $137,702.39
43 $459.01 $243.99 $137,458.40
44 $458.19 $244.80 $137,213.60
45 $457.38 $245.62 $136,967.98
46 $456.56 $246.43 $136,721.55
47 $455.74 $247.26 $136,474.29
48 $454.91 $248.08 $136,226.22
Total de años: 4
  Usted invertirá: $8,435.93 en su casa en el año 4
$5,512.77 irá al INTERES
$2,923.16 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $454.09 $248.91 $135,977.31
50 $453.26 $249.74 $135,727.57
51 $452.43 $250.57 $135,477.00
52 $451.59 $251.40 $135,225.60
53 $450.75 $252.24 $134,973.36
54 $449.91 $253.08 $134,720.27
55 $449.07 $253.93 $134,466.35
56 $448.22 $254.77 $134,211.58
57 $447.37 $255.62 $133,955.95
58 $446.52 $256.47 $133,699.48
59 $445.66 $257.33 $133,442.15
60 $444.81 $258.19 $133,183.96
Total de años: 5
  Usted invertirá: $8,435.93 en su casa en el año 5
$5,393.68 irá al INTERES
$3,042.25 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $443.95 $259.05 $132,924.92
62 $443.08 $259.91 $132,665.00
63 $442.22 $260.78 $132,404.23
64 $441.35 $261.65 $132,142.58
65 $440.48 $262.52 $131,880.06
66 $439.60 $263.39 $131,616.67
67 $438.72 $264.27 $131,352.40
68 $437.84 $265.15 $131,087.24
69 $436.96 $266.04 $130,821.21
70 $436.07 $266.92 $130,554.28
71 $435.18 $267.81 $130,286.47
72 $434.29 $268.71 $130,017.76
Total de años: 6
  Usted invertirá: $8,435.93 en su casa en el año 6
$5,269.73 irá al INTERES
$3,166.20 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $433.39 $269.60 $129,748.16
74 $432.49 $270.50 $129,477.66
75 $431.59 $271.40 $129,206.26
76 $430.69 $272.31 $128,933.95
77 $429.78 $273.21 $128,660.74
78 $428.87 $274.12 $128,386.62
79 $427.96 $275.04 $128,111.58
80 $427.04 $275.96 $127,835.62
81 $426.12 $276.88 $127,558.75
82 $425.20 $277.80 $127,280.95
83 $424.27 $278.72 $127,002.22
84 $423.34 $279.65 $126,722.57
Total de años: 7
  Usted invertirá: $8,435.93 en su casa en el año 7
$5,140.73 irá al INTERES
$3,295.19 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $422.41 $280.59 $126,441.99
86 $421.47 $281.52 $126,160.46
87 $420.53 $282.46 $125,878.01
88 $419.59 $283.40 $125,594.60
89 $418.65 $284.35 $125,310.26
90 $417.70 $285.29 $125,024.97
91 $416.75 $286.24 $124,738.72
92 $415.80 $287.20 $124,451.52
93 $414.84 $288.16 $124,163.37
94 $413.88 $289.12 $123,874.25
95 $412.91 $290.08 $123,584.17
96 $411.95 $291.05 $123,293.13
Total de años: 8
  Usted invertirá: $8,435.93 en su casa en el año 8
$5,006.48 irá al INTERES
$3,429.45 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $410.98 $292.02 $123,001.11
98 $410.00 $292.99 $122,708.12
99 $409.03 $293.97 $122,414.15
100 $408.05 $294.95 $122,119.20
101 $407.06 $295.93 $121,823.27
102 $406.08 $296.92 $121,526.36
103 $405.09 $297.91 $121,228.45
104 $404.09 $298.90 $120,929.55
105 $403.10 $299.90 $120,629.66
106 $402.10 $300.90 $120,328.76
107 $401.10 $301.90 $120,026.86
108 $400.09 $302.90 $119,723.96
Total de años: 9
  Usted invertirá: $8,435.93 en su casa en el año 9
$4,866.76 irá al INTERES
$3,569.17 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $399.08 $303.91 $119,420.05
110 $398.07 $304.93 $119,115.12
111 $397.05 $305.94 $118,809.17
112 $396.03 $306.96 $118,502.21
113 $395.01 $307.99 $118,194.22
114 $393.98 $309.01 $117,885.21
115 $392.95 $310.04 $117,575.17
116 $391.92 $311.08 $117,264.09
117 $390.88 $312.11 $116,951.98
118 $389.84 $313.15 $116,638.82
119 $388.80 $314.20 $116,324.63
120 $387.75 $315.25 $116,009.38
Total de años: 10
  Usted invertirá: $8,435.93 en su casa en el año 10
$4,721.35 irá al INTERES
$3,714.58 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $386.70 $316.30 $115,693.08
122 $385.64 $317.35 $115,375.73
123 $384.59 $318.41 $115,057.33
124 $383.52 $319.47 $114,737.86
125 $382.46 $320.53 $114,417.32
126 $381.39 $321.60 $114,095.72
127 $380.32 $322.67 $113,773.04
128 $379.24 $323.75 $113,449.29
129 $378.16 $324.83 $113,124.46
130 $377.08 $325.91 $112,798.55
131 $376.00 $327.00 $112,471.55
132 $374.91 $328.09 $112,143.46
Total de años: 11
  Usted invertirá: $8,435.93 en su casa en el año 11
$4,570.01 irá al INTERES
$3,865.92 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $373.81 $329.18 $111,814.28
134 $372.71 $330.28 $111,484.00
135 $371.61 $331.38 $111,152.62
136 $370.51 $332.49 $110,820.13
137 $369.40 $333.59 $110,486.54
138 $368.29 $334.71 $110,151.84
139 $367.17 $335.82 $109,816.01
140 $366.05 $336.94 $109,479.07
141 $364.93 $338.06 $109,141.01
142 $363.80 $339.19 $108,801.82
143 $362.67 $340.32 $108,461.50
144 $361.54 $341.46 $108,120.04
Total de años: 12
  Usted invertirá: $8,435.93 en su casa en el año 12
$4,412.51 irá al INTERES
$4,023.42 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $360.40 $342.59 $107,777.45
146 $359.26 $343.74 $107,433.71
147 $358.11 $344.88 $107,088.83
148 $356.96 $346.03 $106,742.80
149 $355.81 $347.18 $106,395.61
150 $354.65 $348.34 $106,047.27
151 $353.49 $349.50 $105,697.77
152 $352.33 $350.67 $105,347.10
153 $351.16 $351.84 $104,995.26
154 $349.98 $353.01 $104,642.25
155 $348.81 $354.19 $104,288.07
156 $347.63 $355.37 $103,932.70
Total de años: 13
  Usted invertirá: $8,435.93 en su casa en el año 13
$4,248.59 irá al INTERES
$4,187.34 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $346.44 $356.55 $103,576.15
158 $345.25 $357.74 $103,218.41
159 $344.06 $358.93 $102,859.48
160 $342.86 $360.13 $102,499.35
161 $341.66 $361.33 $102,138.02
162 $340.46 $362.53 $101,775.48
163 $339.25 $363.74 $101,411.74
164 $338.04 $364.95 $101,046.79
165 $336.82 $366.17 $100,680.62
166 $335.60 $367.39 $100,313.22
167 $334.38 $368.62 $99,944.61
168 $333.15 $369.85 $99,574.76
Total de años: 14
  Usted invertirá: $8,435.93 en su casa en el año 14
$4,077.99 irá al INTERES
$4,357.94 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $331.92 $371.08 $99,203.68
170 $330.68 $372.32 $98,831.37
171 $329.44 $373.56 $98,457.81
172 $328.19 $374.80 $98,083.01
173 $326.94 $376.05 $97,706.96
174 $325.69 $377.30 $97,329.66
175 $324.43 $378.56 $96,951.09
176 $323.17 $379.82 $96,571.27
177 $321.90 $381.09 $96,190.18
178 $320.63 $382.36 $95,807.82
179 $319.36 $383.63 $95,424.19
180 $318.08 $384.91 $95,039.27
Total de años: 15
  Usted invertirá: $8,435.93 en su casa en el año 15
$3,900.44 irá al INTERES
$4,535.49 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $316.80 $386.20 $94,653.08
182 $315.51 $387.48 $94,265.59
183 $314.22 $388.78 $93,876.82
184 $312.92 $390.07 $93,486.75
185 $311.62 $391.37 $93,095.37
186 $310.32 $392.68 $92,702.70
187 $309.01 $393.99 $92,308.71
188 $307.70 $395.30 $91,913.41
189 $306.38 $396.62 $91,516.80
190 $305.06 $397.94 $91,118.86
191 $303.73 $399.26 $90,719.60
192 $302.40 $400.60 $90,319.00
Total de años: 16
  Usted invertirá: $8,435.93 en su casa en el año 16
$3,715.66 irá al INTERES
$4,720.27 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $301.06 $401.93 $89,917.07
194 $299.72 $403.27 $89,513.80
195 $298.38 $404.61 $89,109.18
196 $297.03 $405.96 $88,703.22
197 $295.68 $407.32 $88,295.90
198 $294.32 $408.67 $87,887.23
199 $292.96 $410.04 $87,477.19
200 $291.59 $411.40 $87,065.79
201 $290.22 $412.77 $86,653.02
202 $288.84 $414.15 $86,238.87
203 $287.46 $415.53 $85,823.33
204 $286.08 $416.92 $85,406.42
Total de años: 17
  Usted invertirá: $8,435.93 en su casa en el año 17
$3,523.35 irá al INTERES
$4,912.58 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $284.69 $418.31 $84,988.11
206 $283.29 $419.70 $84,568.41
207 $281.89 $421.10 $84,147.31
208 $280.49 $422.50 $83,724.81
209 $279.08 $423.91 $83,300.90
210 $277.67 $425.32 $82,875.57
211 $276.25 $426.74 $82,448.83
212 $274.83 $428.16 $82,020.67
213 $273.40 $429.59 $81,591.07
214 $271.97 $431.02 $81,160.05
215 $270.53 $432.46 $80,727.59
216 $269.09 $433.90 $80,293.69
Total de años: 18
  Usted invertirá: $8,435.93 en su casa en el año 18
$3,323.20 irá al INTERES
$5,112.73 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $267.65 $435.35 $79,858.34
218 $266.19 $436.80 $79,421.54
219 $264.74 $438.26 $78,983.29
220 $263.28 $439.72 $78,543.57
221 $261.81 $441.18 $78,102.39
222 $260.34 $442.65 $77,659.73
223 $258.87 $444.13 $77,215.61
224 $257.39 $445.61 $76,770.00
225 $255.90 $447.09 $76,322.90
226 $254.41 $448.58 $75,874.32
227 $252.91 $450.08 $75,424.24
228 $251.41 $451.58 $74,972.66
Total de años: 19
  Usted invertirá: $8,435.93 en su casa en el año 19
$3,114.90 irá al INTERES
$5,321.03 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $249.91 $453.09 $74,519.57
230 $248.40 $454.60 $74,064.98
231 $246.88 $456.11 $73,608.87
232 $245.36 $457.63 $73,151.24
233 $243.84 $459.16 $72,692.08
234 $242.31 $460.69 $72,231.39
235 $240.77 $462.22 $71,769.17
236 $239.23 $463.76 $71,305.41
237 $237.68 $465.31 $70,840.10
238 $236.13 $466.86 $70,373.24
239 $234.58 $468.42 $69,904.82
240 $233.02 $469.98 $69,434.84
Total de años: 20
  Usted invertirá: $8,435.93 en su casa en el año 20
$2,898.11 irá al INTERES
$5,537.82 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $231.45 $471.54 $68,963.30
242 $229.88 $473.12 $68,490.18
243 $228.30 $474.69 $68,015.49
244 $226.72 $476.28 $67,539.21
245 $225.13 $477.86 $67,061.35
246 $223.54 $479.46 $66,581.89
247 $221.94 $481.05 $66,100.84
248 $220.34 $482.66 $65,618.18
249 $218.73 $484.27 $65,133.91
250 $217.11 $485.88 $64,648.03
251 $215.49 $487.50 $64,160.53
252 $213.87 $489.13 $63,671.41
Total de años: 21
  Usted invertirá: $8,435.93 en su casa en el año 21
$2,672.49 irá al INTERES
$5,763.44 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $212.24 $490.76 $63,180.65
254 $210.60 $492.39 $62,688.26
255 $208.96 $494.03 $62,194.23
256 $207.31 $495.68 $61,698.55
257 $205.66 $497.33 $61,201.21
258 $204.00 $498.99 $60,702.22
259 $202.34 $500.65 $60,201.57
260 $200.67 $502.32 $59,699.25
261 $199.00 $504.00 $59,195.25
262 $197.32 $505.68 $58,689.58
263 $195.63 $507.36 $58,182.21
264 $193.94 $509.05 $57,673.16
Total de años: 22
  Usted invertirá: $8,435.93 en su casa en el año 22
$2,437.68 irá al INTERES
$5,998.25 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $192.24 $510.75 $57,162.41
266 $190.54 $512.45 $56,649.96
267 $188.83 $514.16 $56,135.80
268 $187.12 $515.87 $55,619.92
269 $185.40 $517.59 $55,102.33
270 $183.67 $519.32 $54,583.01
271 $181.94 $521.05 $54,061.96
272 $180.21 $522.79 $53,539.17
273 $178.46 $524.53 $53,014.64
274 $176.72 $526.28 $52,488.36
275 $174.96 $528.03 $51,960.33
276 $173.20 $529.79 $51,430.53
Total de años: 23
  Usted invertirá: $8,435.93 en su casa en el año 23
$2,193.30 irá al INTERES
$6,242.62 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $171.44 $531.56 $50,898.98
278 $169.66 $533.33 $50,365.65
279 $167.89 $535.11 $49,830.54
280 $166.10 $536.89 $49,293.64
281 $164.31 $538.68 $48,754.96
282 $162.52 $540.48 $48,214.49
283 $160.71 $542.28 $47,672.21
284 $158.91 $544.09 $47,128.12
285 $157.09 $545.90 $46,582.22
286 $155.27 $547.72 $46,034.50
287 $153.45 $549.55 $45,484.95
288 $151.62 $551.38 $44,933.58
Total de años: 24
  Usted invertirá: $8,435.93 en su casa en el año 24
$1,938.97 irá al INTERES
$6,496.96 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $149.78 $553.22 $44,380.36
290 $147.93 $555.06 $43,825.30
291 $146.08 $556.91 $43,268.39
292 $144.23 $558.77 $42,709.63
293 $142.37 $560.63 $42,149.00
294 $140.50 $562.50 $41,586.50
295 $138.62 $564.37 $41,022.13
296 $136.74 $566.25 $40,455.87
297 $134.85 $568.14 $39,887.73
298 $132.96 $570.03 $39,317.70
299 $131.06 $571.94 $38,745.76
300 $129.15 $573.84 $38,171.92
Total de años: 25
  Usted invertirá: $8,435.93 en su casa en el año 25
$1,674.27 irá al INTERES
$6,761.66 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $127.24 $575.75 $37,596.17
302 $125.32 $577.67 $37,018.49
303 $123.39 $579.60 $36,438.89
304 $121.46 $581.53 $35,857.36
305 $119.52 $583.47 $35,273.89
306 $117.58 $585.41 $34,688.48
307 $115.63 $587.37 $34,101.11
308 $113.67 $589.32 $33,511.79
309 $111.71 $591.29 $32,920.50
310 $109.74 $593.26 $32,327.24
311 $107.76 $595.24 $31,732.01
312 $105.77 $597.22 $31,134.79
Total de años: 26
  Usted invertirá: $8,435.93 en su casa en el año 26
$1,398.79 irá al INTERES
$7,037.14 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $103.78 $599.21 $30,535.57
314 $101.79 $601.21 $29,934.37
315 $99.78 $603.21 $29,331.15
316 $97.77 $605.22 $28,725.93
317 $95.75 $607.24 $28,118.69
318 $93.73 $609.27 $27,509.42
319 $91.70 $611.30 $26,898.13
320 $89.66 $613.33 $26,284.79
321 $87.62 $615.38 $25,669.42
322 $85.56 $617.43 $25,051.99
323 $83.51 $619.49 $24,432.50
324 $81.44 $621.55 $23,810.95
Total de años: 27
  Usted invertirá: $8,435.93 en su casa en el año 27
$1,112.09 irá al INTERES
$7,323.84 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $79.37 $623.62 $23,187.32
326 $77.29 $625.70 $22,561.62
327 $75.21 $627.79 $21,933.83
328 $73.11 $629.88 $21,303.95
329 $71.01 $631.98 $20,671.97
330 $68.91 $634.09 $20,037.88
331 $66.79 $636.20 $19,401.68
332 $64.67 $638.32 $18,763.36
333 $62.54 $640.45 $18,122.91
334 $60.41 $642.58 $17,480.32
335 $58.27 $644.73 $16,835.60
336 $56.12 $646.88 $16,188.72
Total de años: 28
  Usted invertirá: $8,435.93 en su casa en el año 28
$813.70 irá al INTERES
$7,622.22 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $53.96 $649.03 $15,539.69
338 $51.80 $651.20 $14,888.50
339 $49.63 $653.37 $14,235.13
340 $47.45 $655.54 $13,579.59
341 $45.27 $657.73 $12,921.86
342 $43.07 $659.92 $12,261.94
343 $40.87 $662.12 $11,599.82
344 $38.67 $664.33 $10,935.49
345 $36.45 $666.54 $10,268.95
346 $34.23 $668.76 $9,600.18
347 $32.00 $670.99 $8,929.19
348 $29.76 $673.23 $8,255.96
Total de años: 29
  Usted invertirá: $8,435.93 en su casa en el año 29
$503.16 irá al INTERES
$7,932.76 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $27.52 $675.47 $7,580.48
350 $25.27 $677.73 $6,902.76
351 $23.01 $679.98 $6,222.77
352 $20.74 $682.25 $5,540.52
353 $18.47 $684.53 $4,856.00
354 $16.19 $686.81 $4,169.19
355 $13.90 $689.10 $3,480.09
356 $11.60 $691.39 $2,788.70
357 $9.30 $693.70 $2,095.00
358 $6.98 $696.01 $1,398.99
359 $4.66 $698.33 $700.66
360 $2.34 $700.66 $0.00
Total de años: 30
  Usted invertirá: $8,435.93 en su casa en el año 30
$179.97 irá al INTERES
$8,255.96 irá al PRINCIPAL
 


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