Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $9,150.00
Precio a Financiar: $173,850.00
Pago Mensual: $829.99


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $579.50 $250.49 $173,599.51
2 $578.67 $251.32 $173,348.19
3 $577.83 $252.16 $173,096.03
4 $576.99 $253.00 $172,843.03
5 $576.14 $253.84 $172,589.19
6 $575.30 $254.69 $172,334.50
7 $574.45 $255.54 $172,078.96
8 $573.60 $256.39 $171,822.57
9 $572.74 $257.24 $171,565.33
10 $571.88 $258.10 $171,307.23
11 $571.02 $258.96 $171,048.26
12 $570.16 $259.83 $170,788.44
Total de años: 1
  Usted invertirá: $9,959.84 en su casa en el año 1
$6,898.28 irá al INTERES
$3,061.56 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $569.29 $260.69 $170,527.75
14 $568.43 $261.56 $170,266.19
15 $567.55 $262.43 $170,003.75
16 $566.68 $263.31 $169,740.45
17 $565.80 $264.19 $169,476.26
18 $564.92 $265.07 $169,211.20
19 $564.04 $265.95 $168,945.25
20 $563.15 $266.84 $168,678.41
21 $562.26 $267.73 $168,410.69
22 $561.37 $268.62 $168,142.07
23 $560.47 $269.51 $167,872.55
24 $559.58 $270.41 $167,602.14
Total de años: 2
  Usted invertirá: $9,959.84 en su casa en el año 2
$6,773.54 irá al INTERES
$3,186.29 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $558.67 $271.31 $167,330.83
26 $557.77 $272.22 $167,058.61
27 $556.86 $273.12 $166,785.49
28 $555.95 $274.03 $166,511.45
29 $555.04 $274.95 $166,236.51
30 $554.12 $275.86 $165,960.64
31 $553.20 $276.78 $165,683.86
32 $552.28 $277.71 $165,406.15
33 $551.35 $278.63 $165,127.52
34 $550.43 $279.56 $164,847.96
35 $549.49 $280.49 $164,567.46
36 $548.56 $281.43 $164,286.03
Total de años: 3
  Usted invertirá: $9,959.84 en su casa en el año 3
$6,643.73 irá al INTERES
$3,316.11 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $547.62 $282.37 $164,003.67
38 $546.68 $283.31 $163,720.36
39 $545.73 $284.25 $163,436.11
40 $544.79 $285.20 $163,150.91
41 $543.84 $286.15 $162,864.76
42 $542.88 $287.10 $162,577.65
43 $541.93 $288.06 $162,289.59
44 $540.97 $289.02 $162,000.57
45 $540.00 $289.98 $161,710.59
46 $539.04 $290.95 $161,419.64
47 $538.07 $291.92 $161,127.72
48 $537.09 $292.89 $160,834.82
Total de años: 4
  Usted invertirá: $9,959.84 en su casa en el año 4
$6,508.63 irá al INTERES
$3,451.21 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $536.12 $293.87 $160,540.95
50 $535.14 $294.85 $160,246.10
51 $534.15 $295.83 $159,950.27
52 $533.17 $296.82 $159,653.45
53 $532.18 $297.81 $159,355.64
54 $531.19 $298.80 $159,056.84
55 $530.19 $299.80 $158,757.04
56 $529.19 $300.80 $158,456.25
57 $528.19 $301.80 $158,154.45
58 $527.18 $302.80 $157,851.64
59 $526.17 $303.81 $157,547.83
60 $525.16 $304.83 $157,243.00
Total de años: 5
  Usted invertirá: $9,959.84 en su casa en el año 5
$6,368.02 irá al INTERES
$3,591.82 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $524.14 $305.84 $156,937.16
62 $523.12 $306.86 $156,630.30
63 $522.10 $307.89 $156,322.41
64 $521.07 $308.91 $156,013.50
65 $520.04 $309.94 $155,703.56
66 $519.01 $310.97 $155,392.58
67 $517.98 $312.01 $155,080.57
68 $516.94 $313.05 $154,767.52
69 $515.89 $314.09 $154,453.43
70 $514.84 $315.14 $154,138.28
71 $513.79 $316.19 $153,822.09
72 $512.74 $317.25 $153,504.85
Total de años: 6
  Usted invertirá: $9,959.84 en su casa en el año 6
$6,221.68 irá al INTERES
$3,738.16 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $511.68 $318.30 $153,186.54
74 $510.62 $319.36 $152,867.18
75 $509.56 $320.43 $152,546.75
76 $508.49 $321.50 $152,225.25
77 $507.42 $322.57 $151,902.68
78 $506.34 $323.64 $151,579.04
79 $505.26 $324.72 $151,254.31
80 $504.18 $325.81 $150,928.51
81 $503.10 $326.89 $150,601.62
82 $502.01 $327.98 $150,273.64
83 $500.91 $329.07 $149,944.56
84 $499.82 $330.17 $149,614.39
Total de años: 7
  Usted invertirá: $9,959.84 en su casa en el año 7
$6,069.38 irá al INTERES
$3,890.45 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $498.71 $331.27 $149,283.12
86 $497.61 $332.38 $148,950.74
87 $496.50 $333.48 $148,617.26
88 $495.39 $334.60 $148,282.66
89 $494.28 $335.71 $147,946.95
90 $493.16 $336.83 $147,610.12
91 $492.03 $337.95 $147,272.17
92 $490.91 $339.08 $146,933.09
93 $489.78 $340.21 $146,592.88
94 $488.64 $341.34 $146,251.54
95 $487.51 $342.48 $145,909.06
96 $486.36 $343.62 $145,565.43
Total de años: 8
  Usted invertirá: $9,959.84 en su casa en el año 8
$5,910.88 irá al INTERES
$4,048.96 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $485.22 $344.77 $145,220.66
98 $484.07 $345.92 $144,874.75
99 $482.92 $347.07 $144,527.68
100 $481.76 $348.23 $144,179.45
101 $480.60 $349.39 $143,830.06
102 $479.43 $350.55 $143,479.51
103 $478.27 $351.72 $143,127.79
104 $477.09 $352.89 $142,774.89
105 $475.92 $354.07 $142,420.82
106 $474.74 $355.25 $142,065.57
107 $473.55 $356.43 $141,709.14
108 $472.36 $357.62 $141,351.51
Total de años: 9
  Usted invertirá: $9,959.84 en su casa en el año 9
$5,745.92 irá al INTERES
$4,213.92 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $471.17 $358.81 $140,992.70
110 $469.98 $360.01 $140,632.69
111 $468.78 $361.21 $140,271.48
112 $467.57 $362.41 $139,909.06
113 $466.36 $363.62 $139,545.44
114 $465.15 $364.84 $139,180.60
115 $463.94 $366.05 $138,814.55
116 $462.72 $367.27 $138,447.28
117 $461.49 $368.50 $138,078.79
118 $460.26 $369.72 $137,709.06
119 $459.03 $370.96 $137,338.11
120 $457.79 $372.19 $136,965.91
Total de años: 10
  Usted invertirá: $9,959.84 en su casa en el año 10
$5,574.24 irá al INTERES
$4,385.60 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $456.55 $373.43 $136,592.48
122 $455.31 $374.68 $136,217.80
123 $454.06 $375.93 $135,841.87
124 $452.81 $377.18 $135,464.69
125 $451.55 $378.44 $135,086.26
126 $450.29 $379.70 $134,706.56
127 $449.02 $380.96 $134,325.59
128 $447.75 $382.23 $133,943.36
129 $446.48 $383.51 $133,559.85
130 $445.20 $384.79 $133,175.06
131 $443.92 $386.07 $132,788.99
132 $442.63 $387.36 $132,401.64
Total de años: 11
  Usted invertirá: $9,959.84 en su casa en el año 11
$5,395.56 irá al INTERES
$4,564.28 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $441.34 $388.65 $132,012.99
134 $440.04 $389.94 $131,623.05
135 $438.74 $391.24 $131,231.80
136 $437.44 $392.55 $130,839.26
137 $436.13 $393.86 $130,445.40
138 $434.82 $395.17 $130,050.23
139 $433.50 $396.49 $129,653.75
140 $432.18 $397.81 $129,255.94
141 $430.85 $399.13 $128,856.81
142 $429.52 $400.46 $128,456.34
143 $428.19 $401.80 $128,054.54
144 $426.85 $403.14 $127,651.40
Total de años: 12
  Usted invertirá: $9,959.84 en su casa en el año 12
$5,209.61 irá al INTERES
$4,750.23 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $425.50 $404.48 $127,246.92
146 $424.16 $405.83 $126,841.09
147 $422.80 $407.18 $126,433.91
148 $421.45 $408.54 $126,025.37
149 $420.08 $409.90 $125,615.47
150 $418.72 $411.27 $125,204.20
151 $417.35 $412.64 $124,791.56
152 $415.97 $414.01 $124,377.55
153 $414.59 $415.39 $123,962.15
154 $413.21 $416.78 $123,545.37
155 $411.82 $418.17 $123,127.20
156 $410.42 $419.56 $122,707.64
Total de años: 13
  Usted invertirá: $9,959.84 en su casa en el año 13
$5,016.07 irá al INTERES
$4,943.76 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $409.03 $420.96 $122,286.68
158 $407.62 $422.36 $121,864.32
159 $406.21 $423.77 $121,440.54
160 $404.80 $425.18 $121,015.36
161 $403.38 $426.60 $120,588.76
162 $401.96 $428.02 $120,160.73
163 $400.54 $429.45 $119,731.28
164 $399.10 $430.88 $119,300.40
165 $397.67 $432.32 $118,868.08
166 $396.23 $433.76 $118,434.32
167 $394.78 $435.21 $117,999.12
168 $393.33 $436.66 $117,562.46
Total de años: 14
  Usted invertirá: $9,959.84 en su casa en el año 14
$4,814.66 irá al INTERES
$5,145.18 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $391.87 $438.11 $117,124.35
170 $390.41 $439.57 $116,684.78
171 $388.95 $441.04 $116,243.74
172 $387.48 $442.51 $115,801.23
173 $386.00 $443.98 $115,357.25
174 $384.52 $445.46 $114,911.79
175 $383.04 $446.95 $114,464.84
176 $381.55 $448.44 $114,016.40
177 $380.05 $449.93 $113,566.47
178 $378.55 $451.43 $113,115.04
179 $377.05 $452.94 $112,662.10
180 $375.54 $454.45 $112,207.66
Total de años: 15
  Usted invertirá: $9,959.84 en su casa en el año 15
$4,605.03 irá al INTERES
$5,354.80 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $374.03 $455.96 $111,751.70
182 $372.51 $457.48 $111,294.22
183 $370.98 $459.01 $110,835.21
184 $369.45 $460.54 $110,374.67
185 $367.92 $462.07 $109,912.60
186 $366.38 $463.61 $109,448.99
187 $364.83 $465.16 $108,983.84
188 $363.28 $466.71 $108,517.13
189 $361.72 $468.26 $108,048.87
190 $360.16 $469.82 $107,579.04
191 $358.60 $471.39 $107,107.65
192 $357.03 $472.96 $106,634.69
Total de años: 16
  Usted invertirá: $9,959.84 en su casa en el año 16
$4,386.87 irá al INTERES
$5,572.97 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $355.45 $474.54 $106,160.15
194 $353.87 $476.12 $105,684.03
195 $352.28 $477.71 $105,206.33
196 $350.69 $479.30 $104,727.03
197 $349.09 $480.90 $104,246.13
198 $347.49 $482.50 $103,763.63
199 $345.88 $484.11 $103,279.53
200 $344.27 $485.72 $102,793.80
201 $342.65 $487.34 $102,306.46
202 $341.02 $488.96 $101,817.50
203 $339.39 $490.59 $101,326.90
204 $337.76 $492.23 $100,834.67
Total de años: 17
  Usted invertirá: $9,959.84 en su casa en el año 17
$4,159.82 irá al INTERES
$5,800.02 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $336.12 $493.87 $100,340.80
206 $334.47 $495.52 $99,845.29
207 $332.82 $497.17 $99,348.12
208 $331.16 $498.83 $98,849.29
209 $329.50 $500.49 $98,348.80
210 $327.83 $502.16 $97,846.64
211 $326.16 $503.83 $97,342.81
212 $324.48 $505.51 $96,837.30
213 $322.79 $507.20 $96,330.11
214 $321.10 $508.89 $95,821.22
215 $319.40 $510.58 $95,310.64
216 $317.70 $512.28 $94,798.35
Total de años: 18
  Usted invertirá: $9,959.84 en su casa en el año 18
$3,923.52 irá al INTERES
$6,036.32 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $315.99 $513.99 $94,284.36
218 $314.28 $515.71 $93,768.66
219 $312.56 $517.42 $93,251.23
220 $310.84 $519.15 $92,732.08
221 $309.11 $520.88 $92,211.20
222 $307.37 $522.62 $91,688.59
223 $305.63 $524.36 $91,164.23
224 $303.88 $526.11 $90,638.13
225 $302.13 $527.86 $90,110.27
226 $300.37 $529.62 $89,580.65
227 $298.60 $531.38 $89,049.26
228 $296.83 $533.16 $88,516.11
Total de años: 19
  Usted invertirá: $9,959.84 en su casa en el año 19
$3,677.59 irá al INTERES
$6,282.25 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $295.05 $534.93 $87,981.17
230 $293.27 $536.72 $87,444.46
231 $291.48 $538.50 $86,905.95
232 $289.69 $540.30 $86,365.65
233 $287.89 $542.10 $85,823.55
234 $286.08 $543.91 $85,279.64
235 $284.27 $545.72 $84,733.92
236 $282.45 $547.54 $84,186.38
237 $280.62 $549.37 $83,637.02
238 $278.79 $551.20 $83,085.82
239 $276.95 $553.03 $82,532.79
240 $275.11 $554.88 $81,977.91
Total de años: 20
  Usted invertirá: $9,959.84 en su casa en el año 20
$3,421.64 irá al INTERES
$6,538.20 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $273.26 $556.73 $81,421.18
242 $271.40 $558.58 $80,862.60
243 $269.54 $560.44 $80,302.16
244 $267.67 $562.31 $79,739.84
245 $265.80 $564.19 $79,175.66
246 $263.92 $566.07 $78,609.59
247 $262.03 $567.95 $78,041.64
248 $260.14 $569.85 $77,471.79
249 $258.24 $571.75 $76,900.04
250 $256.33 $573.65 $76,326.39
251 $254.42 $575.57 $75,750.82
252 $252.50 $577.48 $75,173.34
Total de años: 21
  Usted invertirá: $9,959.84 en su casa en el año 21
$3,155.27 irá al INTERES
$6,804.57 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $250.58 $579.41 $74,593.93
254 $248.65 $581.34 $74,012.59
255 $246.71 $583.28 $73,429.31
256 $244.76 $585.22 $72,844.09
257 $242.81 $587.17 $72,256.92
258 $240.86 $589.13 $71,667.79
259 $238.89 $591.09 $71,076.69
260 $236.92 $593.06 $70,483.63
261 $234.95 $595.04 $69,888.59
262 $232.96 $597.02 $69,291.56
263 $230.97 $599.01 $68,692.55
264 $228.98 $601.01 $68,091.54
Total de años: 22
  Usted invertirá: $9,959.84 en su casa en el año 22
$2,878.04 irá al INTERES
$7,081.80 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $226.97 $603.01 $67,488.52
266 $224.96 $605.02 $66,883.50
267 $222.94 $607.04 $66,276.46
268 $220.92 $609.06 $65,667.39
269 $218.89 $611.10 $65,056.30
270 $216.85 $613.13 $64,443.16
271 $214.81 $615.18 $63,827.99
272 $212.76 $617.23 $63,210.76
273 $210.70 $619.28 $62,591.48
274 $208.64 $621.35 $61,970.13
275 $206.57 $623.42 $61,346.71
276 $204.49 $625.50 $60,721.21
Total de años: 23
  Usted invertirá: $9,959.84 en su casa en el año 23
$2,589.51 irá al INTERES
$7,370.32 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $202.40 $627.58 $60,093.63
278 $200.31 $629.67 $59,463.96
279 $198.21 $631.77 $58,832.18
280 $196.11 $633.88 $58,198.30
281 $193.99 $635.99 $57,562.31
282 $191.87 $638.11 $56,924.20
283 $189.75 $640.24 $56,283.96
284 $187.61 $642.37 $55,641.59
285 $185.47 $644.51 $54,997.07
286 $183.32 $646.66 $54,350.41
287 $181.17 $648.82 $53,701.59
288 $179.01 $650.98 $53,050.61
Total de años: 24
  Usted invertirá: $9,959.84 en su casa en el año 24
$2,289.23 irá al INTERES
$7,670.60 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $176.84 $653.15 $52,397.46
290 $174.66 $655.33 $51,742.13
291 $172.47 $657.51 $51,084.62
292 $170.28 $659.70 $50,424.91
293 $168.08 $661.90 $49,763.01
294 $165.88 $664.11 $49,098.90
295 $163.66 $666.32 $48,432.58
296 $161.44 $668.54 $47,764.03
297 $159.21 $670.77 $47,093.26
298 $156.98 $673.01 $46,420.25
299 $154.73 $675.25 $45,745.00
300 $152.48 $677.50 $45,067.49
Total de años: 25
  Usted invertirá: $9,959.84 en su casa en el año 25
$1,976.72 irá al INTERES
$7,983.12 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $150.22 $679.76 $44,387.73
302 $147.96 $682.03 $43,705.70
303 $145.69 $684.30 $43,021.40
304 $143.40 $686.58 $42,334.82
305 $141.12 $688.87 $41,645.95
306 $138.82 $691.17 $40,954.79
307 $136.52 $693.47 $40,261.31
308 $134.20 $695.78 $39,565.53
309 $131.89 $698.10 $38,867.43
310 $129.56 $700.43 $38,167.00
311 $127.22 $702.76 $37,464.24
312 $124.88 $705.11 $36,759.13
Total de años: 26
  Usted invertirá: $9,959.84 en su casa en el año 26
$1,651.48 irá al INTERES
$8,308.36 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $122.53 $707.46 $36,051.68
314 $120.17 $709.81 $35,341.86
315 $117.81 $712.18 $34,629.68
316 $115.43 $714.55 $33,915.13
317 $113.05 $716.94 $33,198.19
318 $110.66 $719.33 $32,478.87
319 $108.26 $721.72 $31,757.14
320 $105.86 $724.13 $31,033.01
321 $103.44 $726.54 $30,306.47
322 $101.02 $728.96 $29,577.51
323 $98.59 $731.39 $28,846.11
324 $96.15 $733.83 $28,112.28
Total de años: 27
  Usted invertirá: $9,959.84 en su casa en el año 27
$1,312.98 irá al INTERES
$8,646.86 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $93.71 $736.28 $27,376.00
326 $91.25 $738.73 $26,637.27
327 $88.79 $741.20 $25,896.07
328 $86.32 $743.67 $25,152.40
329 $83.84 $746.15 $24,406.26
330 $81.35 $748.63 $23,657.63
331 $78.86 $751.13 $22,906.50
332 $76.35 $753.63 $22,152.87
333 $73.84 $756.14 $21,396.72
334 $71.32 $758.66 $20,638.06
335 $68.79 $761.19 $19,876.87
336 $66.26 $763.73 $19,113.14
Total de años: 28
  Usted invertirá: $9,959.84 en su casa en el año 28
$960.70 irá al INTERES
$8,999.14 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $63.71 $766.28 $18,346.86
338 $61.16 $768.83 $17,578.03
339 $58.59 $771.39 $16,806.64
340 $56.02 $773.96 $16,032.67
341 $53.44 $776.54 $15,256.13
342 $50.85 $779.13 $14,477.00
343 $48.26 $781.73 $13,695.27
344 $45.65 $784.34 $12,910.93
345 $43.04 $786.95 $12,123.98
346 $40.41 $789.57 $11,334.41
347 $37.78 $792.21 $10,542.20
348 $35.14 $794.85 $9,747.36
Total de años: 29
  Usted invertirá: $9,959.84 en su casa en el año 29
$594.06 irá al INTERES
$9,365.78 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $32.49 $797.50 $8,949.86
350 $29.83 $800.15 $8,149.71
351 $27.17 $802.82 $7,346.89
352 $24.49 $805.50 $6,541.39
353 $21.80 $808.18 $5,733.21
354 $19.11 $810.88 $4,922.33
355 $16.41 $813.58 $4,108.75
356 $13.70 $816.29 $3,292.46
357 $10.97 $819.01 $2,473.45
358 $8.24 $821.74 $1,651.71
359 $5.51 $824.48 $827.23
360 $2.76 $827.23 $0.00
Total de años: 30
  Usted invertirá: $9,959.84 en su casa en el año 30
$212.48 irá al INTERES
$9,747.36 irá al PRINCIPAL
 


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