Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $11,000.00
Precio a Financiar: $209,000.00
Pago Mensual: $997.80


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $696.67 $301.13 $208,698.87
2 $695.66 $302.14 $208,396.73
3 $694.66 $303.14 $208,093.59
4 $693.65 $304.15 $207,789.44
5 $692.63 $305.17 $207,484.27
6 $691.61 $306.18 $207,178.09
7 $690.59 $307.20 $206,870.88
8 $689.57 $308.23 $206,562.66
9 $688.54 $309.26 $206,253.40
10 $687.51 $310.29 $205,943.11
11 $686.48 $311.32 $205,631.79
12 $685.44 $312.36 $205,319.43
Total de años: 1
  Usted invertirá: $11,973.58 en su casa en el año 1
$8,293.01 irá al INTERES
$3,680.57 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $684.40 $313.40 $205,006.03
14 $683.35 $314.44 $204,691.59
15 $682.31 $315.49 $204,376.10
16 $681.25 $316.54 $204,059.55
17 $680.20 $317.60 $203,741.95
18 $679.14 $318.66 $203,423.29
19 $678.08 $319.72 $203,103.57
20 $677.01 $320.79 $202,782.79
21 $675.94 $321.86 $202,460.93
22 $674.87 $322.93 $202,138.01
23 $673.79 $324.00 $201,814.00
24 $672.71 $325.08 $201,488.92
Total de años: 2
  Usted invertirá: $11,973.58 en su casa en el año 2
$8,143.06 irá al INTERES
$3,830.52 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $671.63 $326.17 $201,162.75
26 $670.54 $327.26 $200,835.49
27 $669.45 $328.35 $200,507.15
28 $668.36 $329.44 $200,177.70
29 $667.26 $330.54 $199,847.17
30 $666.16 $331.64 $199,515.53
31 $665.05 $332.75 $199,182.78
32 $663.94 $333.86 $198,848.92
33 $662.83 $334.97 $198,513.96
34 $661.71 $336.08 $198,177.87
35 $660.59 $337.21 $197,840.67
36 $659.47 $338.33 $197,502.34
Total de años: 3
  Usted invertirá: $11,973.58 en su casa en el año 3
$7,987.00 irá al INTERES
$3,986.58 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $658.34 $339.46 $197,162.88
38 $657.21 $340.59 $196,822.29
39 $656.07 $341.72 $196,480.57
40 $654.94 $342.86 $196,137.70
41 $653.79 $344.01 $195,793.70
42 $652.65 $345.15 $195,448.55
43 $651.50 $346.30 $195,102.24
44 $650.34 $347.46 $194,754.79
45 $649.18 $348.62 $194,406.17
46 $648.02 $349.78 $194,056.39
47 $646.85 $350.94 $193,705.45
48 $645.68 $352.11 $193,353.34
Total de años: 4
  Usted invertirá: $11,973.58 en su casa en el año 4
$7,824.58 irá al INTERES
$4,149.00 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $644.51 $353.29 $193,000.05
50 $643.33 $354.46 $192,645.59
51 $642.15 $355.65 $192,289.94
52 $640.97 $356.83 $191,933.11
53 $639.78 $358.02 $191,575.09
54 $638.58 $359.21 $191,215.87
55 $637.39 $360.41 $190,855.46
56 $636.18 $361.61 $190,493.85
57 $634.98 $362.82 $190,131.03
58 $633.77 $364.03 $189,767.00
59 $632.56 $365.24 $189,401.76
60 $631.34 $366.46 $189,035.30
Total de años: 5
  Usted invertirá: $11,973.58 en su casa en el año 5
$7,655.54 irá al INTERES
$4,318.04 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $630.12 $367.68 $188,667.62
62 $628.89 $368.91 $188,298.72
63 $627.66 $370.14 $187,928.58
64 $626.43 $371.37 $187,557.21
65 $625.19 $372.61 $187,184.60
66 $623.95 $373.85 $186,810.75
67 $622.70 $375.10 $186,435.66
68 $621.45 $376.35 $186,059.31
69 $620.20 $377.60 $185,681.71
70 $618.94 $378.86 $185,302.85
71 $617.68 $380.12 $184,922.73
72 $616.41 $381.39 $184,541.34
Total de años: 6
  Usted invertirá: $11,973.58 en su casa en el año 6
$7,479.62 irá al INTERES
$4,493.96 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $615.14 $382.66 $184,158.68
74 $613.86 $383.94 $183,774.75
75 $612.58 $385.22 $183,389.53
76 $611.30 $386.50 $183,003.03
77 $610.01 $387.79 $182,615.25
78 $608.72 $389.08 $182,226.16
79 $607.42 $390.38 $181,835.79
80 $606.12 $391.68 $181,444.11
81 $604.81 $392.98 $181,051.12
82 $603.50 $394.29 $180,656.83
83 $602.19 $395.61 $180,261.22
84 $600.87 $396.93 $179,864.29
Total de años: 7
  Usted invertirá: $11,973.58 en su casa en el año 7
$7,296.53 irá al INTERES
$4,677.05 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $599.55 $398.25 $179,466.04
86 $598.22 $399.58 $179,066.47
87 $596.89 $400.91 $178,665.56
88 $595.55 $402.25 $178,263.31
89 $594.21 $403.59 $177,859.72
90 $592.87 $404.93 $177,454.79
91 $591.52 $406.28 $177,048.51
92 $590.16 $407.64 $176,640.87
93 $588.80 $409.00 $176,231.88
94 $587.44 $410.36 $175,821.52
95 $586.07 $411.73 $175,409.79
96 $584.70 $413.10 $174,996.69
Total de años: 8
  Usted invertirá: $11,973.58 en su casa en el año 8
$7,105.98 irá al INTERES
$4,867.60 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $583.32 $414.48 $174,582.22
98 $581.94 $415.86 $174,166.36
99 $580.55 $417.24 $173,749.12
100 $579.16 $418.63 $173,330.48
101 $577.77 $420.03 $172,910.45
102 $576.37 $421.43 $172,489.02
103 $574.96 $422.83 $172,066.19
104 $573.55 $424.24 $171,641.95
105 $572.14 $425.66 $171,216.29
106 $570.72 $427.08 $170,789.21
107 $569.30 $428.50 $170,360.71
108 $567.87 $429.93 $169,930.78
Total de años: 9
  Usted invertirá: $11,973.58 en su casa en el año 9
$6,907.66 irá al INTERES
$5,065.91 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $566.44 $431.36 $169,499.42
110 $565.00 $432.80 $169,066.62
111 $563.56 $434.24 $168,632.38
112 $562.11 $435.69 $168,196.69
113 $560.66 $437.14 $167,759.54
114 $559.20 $438.60 $167,320.94
115 $557.74 $440.06 $166,880.88
116 $556.27 $441.53 $166,439.35
117 $554.80 $443.00 $165,996.35
118 $553.32 $444.48 $165,551.88
119 $551.84 $445.96 $165,105.92
120 $550.35 $447.44 $164,658.47
Total de años: 10
  Usted invertirá: $11,973.58 en su casa en el año 10
$6,701.27 irá al INTERES
$5,272.31 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $548.86 $448.94 $164,209.54
122 $547.37 $450.43 $163,759.11
123 $545.86 $451.93 $163,307.17
124 $544.36 $453.44 $162,853.73
125 $542.85 $454.95 $162,398.78
126 $541.33 $456.47 $161,942.31
127 $539.81 $457.99 $161,484.32
128 $538.28 $459.52 $161,024.80
129 $536.75 $461.05 $160,563.75
130 $535.21 $462.59 $160,101.17
131 $533.67 $464.13 $159,637.04
132 $532.12 $465.67 $159,171.37
Total de años: 11
  Usted invertirá: $11,973.58 en su casa en el año 11
$6,486.47 irá al INTERES
$5,487.11 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $530.57 $467.23 $158,704.14
134 $529.01 $468.78 $158,235.36
135 $527.45 $470.35 $157,765.01
136 $525.88 $471.91 $157,293.09
137 $524.31 $473.49 $156,819.61
138 $522.73 $475.07 $156,344.54
139 $521.15 $476.65 $155,867.89
140 $519.56 $478.24 $155,389.65
141 $517.97 $479.83 $154,909.82
142 $516.37 $481.43 $154,428.39
143 $514.76 $483.04 $153,945.35
144 $513.15 $484.65 $153,460.70
Total de años: 12
  Usted invertirá: $11,973.58 en su casa en el año 12
$6,262.91 irá al INTERES
$5,710.66 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $511.54 $486.26 $152,974.44
146 $509.91 $487.88 $152,486.56
147 $508.29 $489.51 $151,997.05
148 $506.66 $491.14 $151,505.91
149 $505.02 $492.78 $151,013.13
150 $503.38 $494.42 $150,518.71
151 $501.73 $496.07 $150,022.64
152 $500.08 $497.72 $149,524.92
153 $498.42 $499.38 $149,025.54
154 $496.75 $501.05 $148,524.49
155 $495.08 $502.72 $148,021.77
156 $493.41 $504.39 $147,517.38
Total de años: 13
  Usted invertirá: $11,973.58 en su casa en el año 13
$6,030.25 irá al INTERES
$5,943.32 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $491.72 $506.07 $147,011.31
158 $490.04 $507.76 $146,503.55
159 $488.35 $509.45 $145,994.10
160 $486.65 $511.15 $145,482.94
161 $484.94 $512.85 $144,970.09
162 $483.23 $514.56 $144,455.53
163 $481.52 $516.28 $143,939.25
164 $479.80 $518.00 $143,421.25
165 $478.07 $519.73 $142,901.52
166 $476.34 $521.46 $142,380.06
167 $474.60 $523.20 $141,856.86
168 $472.86 $524.94 $141,331.92
Total de años: 14
  Usted invertirá: $11,973.58 en su casa en el año 14
$5,788.11 irá al INTERES
$6,185.46 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $471.11 $526.69 $140,805.23
170 $469.35 $528.45 $140,276.78
171 $467.59 $530.21 $139,746.57
172 $465.82 $531.98 $139,214.60
173 $464.05 $533.75 $138,680.85
174 $462.27 $535.53 $138,145.32
175 $460.48 $537.31 $137,608.00
176 $458.69 $539.10 $137,068.90
177 $456.90 $540.90 $136,528.00
178 $455.09 $542.70 $135,985.29
179 $453.28 $544.51 $135,440.78
180 $451.47 $546.33 $134,894.45
Total de años: 15
  Usted invertirá: $11,973.58 en su casa en el año 15
$5,536.11 irá al INTERES
$6,437.47 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $449.65 $548.15 $134,346.30
182 $447.82 $549.98 $133,796.32
183 $445.99 $551.81 $133,244.51
184 $444.15 $553.65 $132,690.86
185 $442.30 $555.50 $132,135.37
186 $440.45 $557.35 $131,578.02
187 $438.59 $559.20 $131,018.82
188 $436.73 $561.07 $130,457.75
189 $434.86 $562.94 $129,894.81
190 $432.98 $564.82 $129,330.00
191 $431.10 $566.70 $128,763.30
192 $429.21 $568.59 $128,194.71
Total de años: 16
  Usted invertirá: $11,973.58 en su casa en el año 16
$5,273.84 irá al INTERES
$6,699.74 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $427.32 $570.48 $127,624.23
194 $425.41 $572.38 $127,051.84
195 $423.51 $574.29 $126,477.55
196 $421.59 $576.21 $125,901.35
197 $419.67 $578.13 $125,323.22
198 $417.74 $580.05 $124,743.17
199 $415.81 $581.99 $124,161.18
200 $413.87 $583.93 $123,577.25
201 $411.92 $585.87 $122,991.38
202 $409.97 $587.83 $122,403.55
203 $408.01 $589.79 $121,813.76
204 $406.05 $591.75 $121,222.01
Total de años: 17
  Usted invertirá: $11,973.58 en su casa en el año 17
$5,000.88 irá al INTERES
$6,972.70 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $404.07 $593.72 $120,628.29
206 $402.09 $595.70 $120,032.58
207 $400.11 $597.69 $119,434.89
208 $398.12 $599.68 $118,835.21
209 $396.12 $601.68 $118,233.53
210 $394.11 $603.69 $117,629.85
211 $392.10 $605.70 $117,024.15
212 $390.08 $607.72 $116,416.43
213 $388.05 $609.74 $115,806.69
214 $386.02 $611.78 $115,194.91
215 $383.98 $613.81 $114,581.10
216 $381.94 $615.86 $113,965.24
Total de años: 18
  Usted invertirá: $11,973.58 en su casa en el año 18
$4,716.80 irá al INTERES
$7,256.78 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $379.88 $617.91 $113,347.32
218 $377.82 $619.97 $112,727.35
219 $375.76 $622.04 $112,105.31
220 $373.68 $624.11 $111,481.19
221 $371.60 $626.19 $110,855.00
222 $369.52 $628.28 $110,226.72
223 $367.42 $630.38 $109,596.34
224 $365.32 $632.48 $108,963.87
225 $363.21 $634.59 $108,329.28
226 $361.10 $636.70 $107,692.58
227 $358.98 $638.82 $107,053.76
228 $356.85 $640.95 $106,412.81
Total de años: 19
  Usted invertirá: $11,973.58 en su casa en el año 19
$4,421.15 irá al INTERES
$7,552.43 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $354.71 $643.09 $105,769.72
230 $352.57 $645.23 $105,124.49
231 $350.41 $647.38 $104,477.10
232 $348.26 $649.54 $103,827.56
233 $346.09 $651.71 $103,175.86
234 $343.92 $653.88 $102,521.98
235 $341.74 $656.06 $101,865.92
236 $339.55 $658.24 $101,207.67
237 $337.36 $660.44 $100,547.24
238 $335.16 $662.64 $99,884.59
239 $332.95 $664.85 $99,219.75
240 $330.73 $667.07 $98,552.68
Total de años: 20
  Usted invertirá: $11,973.58 en su casa en el año 20
$4,113.45 irá al INTERES
$7,860.13 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $328.51 $669.29 $97,883.39
242 $326.28 $671.52 $97,211.87
243 $324.04 $673.76 $96,538.11
244 $321.79 $676.00 $95,862.11
245 $319.54 $678.26 $95,183.85
246 $317.28 $680.52 $94,503.33
247 $315.01 $682.79 $93,820.55
248 $312.74 $685.06 $93,135.48
249 $310.45 $687.35 $92,448.14
250 $308.16 $689.64 $91,758.50
251 $305.86 $691.94 $91,066.56
252 $303.56 $694.24 $90,372.32
Total de años: 21
  Usted invertirá: $11,973.58 en su casa en el año 21
$3,793.22 irá al INTERES
$8,180.36 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $301.24 $696.56 $89,675.76
254 $298.92 $698.88 $88,976.88
255 $296.59 $701.21 $88,275.68
256 $294.25 $703.55 $87,572.13
257 $291.91 $705.89 $86,866.24
258 $289.55 $708.24 $86,157.99
259 $287.19 $710.60 $85,447.39
260 $284.82 $712.97 $84,734.42
261 $282.45 $715.35 $84,019.07
262 $280.06 $717.73 $83,301.33
263 $277.67 $720.13 $82,581.21
264 $275.27 $722.53 $81,858.68
Total de años: 22
  Usted invertirá: $11,973.58 en su casa en el año 22
$3,459.93 irá al INTERES
$8,513.64 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $272.86 $724.94 $81,133.74
266 $270.45 $727.35 $80,406.39
267 $268.02 $729.78 $79,676.61
268 $265.59 $732.21 $78,944.40
269 $263.15 $734.65 $78,209.75
270 $260.70 $737.10 $77,472.66
271 $258.24 $739.56 $76,733.10
272 $255.78 $742.02 $75,991.08
273 $253.30 $744.49 $75,246.58
274 $250.82 $746.98 $74,499.61
275 $248.33 $749.47 $73,750.14
276 $245.83 $751.96 $72,998.18
Total de años: 23
  Usted invertirá: $11,973.58 en su casa en el año 23
$3,113.08 irá al INTERES
$8,860.50 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $243.33 $754.47 $72,243.71
278 $240.81 $756.99 $71,486.72
279 $238.29 $759.51 $70,727.21
280 $235.76 $762.04 $69,965.17
281 $233.22 $764.58 $69,200.59
282 $230.67 $767.13 $68,433.46
283 $228.11 $769.69 $67,663.78
284 $225.55 $772.25 $66,891.52
285 $222.97 $774.83 $66,116.70
286 $220.39 $777.41 $65,339.29
287 $217.80 $780.00 $64,559.29
288 $215.20 $782.60 $63,776.69
Total de años: 24
  Usted invertirá: $11,973.58 en su casa en el año 24
$2,752.09 irá al INTERES
$9,221.49 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $212.59 $785.21 $62,991.48
290 $209.97 $787.83 $62,203.65
291 $207.35 $790.45 $61,413.20
292 $204.71 $793.09 $60,620.11
293 $202.07 $795.73 $59,824.38
294 $199.41 $798.38 $59,026.00
295 $196.75 $801.04 $58,224.95
296 $194.08 $803.71 $57,421.24
297 $191.40 $806.39 $56,614.85
298 $188.72 $809.08 $55,805.76
299 $186.02 $811.78 $54,993.99
300 $183.31 $814.48 $54,179.50
Total de años: 25
  Usted invertirá: $11,973.58 en su casa en el año 25
$2,376.39 irá al INTERES
$9,597.19 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $180.60 $817.20 $53,362.30
302 $177.87 $819.92 $52,542.38
303 $175.14 $822.66 $51,719.72
304 $172.40 $825.40 $50,894.32
305 $169.65 $828.15 $50,066.17
306 $166.89 $830.91 $49,235.26
307 $164.12 $833.68 $48,401.58
308 $161.34 $836.46 $47,565.12
309 $158.55 $839.25 $46,725.87
310 $155.75 $842.05 $45,883.83
311 $152.95 $844.85 $45,038.98
312 $150.13 $847.67 $44,191.31
Total de años: 26
  Usted invertirá: $11,973.58 en su casa en el año 26
$1,985.38 irá al INTERES
$9,988.19 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $147.30 $850.49 $43,340.81
314 $144.47 $853.33 $42,487.49
315 $141.62 $856.17 $41,631.31
316 $138.77 $859.03 $40,772.29
317 $135.91 $861.89 $39,910.40
318 $133.03 $864.76 $39,045.63
319 $130.15 $867.65 $38,177.99
320 $127.26 $870.54 $37,307.45
321 $124.36 $873.44 $36,434.01
322 $121.45 $876.35 $35,557.66
323 $118.53 $879.27 $34,678.39
324 $115.59 $882.20 $33,796.18
Total de años: 27
  Usted invertirá: $11,973.58 en su casa en el año 27
$1,578.45 irá al INTERES
$10,395.13 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $112.65 $885.14 $32,911.04
326 $109.70 $888.09 $32,022.94
327 $106.74 $891.05 $31,131.89
328 $103.77 $894.03 $30,237.86
329 $100.79 $897.01 $29,340.86
330 $97.80 $900.00 $28,440.86
331 $94.80 $903.00 $27,537.87
332 $91.79 $906.01 $26,631.86
333 $88.77 $909.03 $25,722.84
334 $85.74 $912.06 $24,810.78
335 $82.70 $915.10 $23,895.69
336 $79.65 $918.15 $22,977.54
Total de años: 28
  Usted invertirá: $11,973.58 en su casa en el año 28
$1,154.94 irá al INTERES
$10,818.64 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $76.59 $921.21 $22,056.34
338 $73.52 $924.28 $21,132.06
339 $70.44 $927.36 $20,204.70
340 $67.35 $930.45 $19,274.25
341 $64.25 $933.55 $18,340.70
342 $61.14 $936.66 $17,404.04
343 $58.01 $939.78 $16,464.25
344 $54.88 $942.92 $15,521.34
345 $51.74 $946.06 $14,575.28
346 $48.58 $949.21 $13,626.06
347 $45.42 $952.38 $12,673.69
348 $42.25 $955.55 $11,718.13
Total de años: 29
  Usted invertirá: $11,973.58 en su casa en el año 29
$714.17 irá al INTERES
$11,259.41 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $39.06 $958.74 $10,759.40
350 $35.86 $961.93 $9,797.46
351 $32.66 $965.14 $8,832.32
352 $29.44 $968.36 $7,863.97
353 $26.21 $971.58 $6,892.38
354 $22.97 $974.82 $5,917.56
355 $19.73 $978.07 $4,939.49
356 $16.46 $981.33 $3,958.15
357 $13.19 $984.60 $2,973.55
358 $9.91 $987.89 $1,985.66
359 $6.62 $991.18 $994.48
360 $3.31 $994.48 $0.00
Total de años: 30
  Usted invertirá: $11,973.58 en su casa en el año 30
$255.44 irá al INTERES
$11,718.13 irá al PRINCIPAL
 


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