Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $12,850.00
Precio a Financiar: $244,150.00
Pago Mensual: $1,165.61


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $813.83 $351.78 $243,798.22
2 $812.66 $352.95 $243,445.28
3 $811.48 $354.13 $243,091.15
4 $810.30 $355.31 $242,735.84
5 $809.12 $356.49 $242,379.35
6 $807.93 $357.68 $242,021.68
7 $806.74 $358.87 $241,662.81
8 $805.54 $360.07 $241,302.74
9 $804.34 $361.27 $240,941.47
10 $803.14 $362.47 $240,579.00
11 $801.93 $363.68 $240,215.32
12 $800.72 $364.89 $239,850.43
Total de años: 1
  Usted invertirá: $13,987.31 en su casa en el año 1
$9,687.74 irá al INTERES
$4,299.57 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $799.50 $366.11 $239,484.32
14 $798.28 $367.33 $239,116.99
15 $797.06 $368.55 $238,748.44
16 $795.83 $369.78 $238,378.66
17 $794.60 $371.01 $238,007.65
18 $793.36 $372.25 $237,635.39
19 $792.12 $373.49 $237,261.90
20 $790.87 $374.74 $236,887.17
21 $789.62 $375.99 $236,511.18
22 $788.37 $377.24 $236,133.94
23 $787.11 $378.50 $235,755.45
24 $785.85 $379.76 $235,375.69
Total de años: 2
  Usted invertirá: $13,987.31 en su casa en el año 2
$9,512.57 irá al INTERES
$4,474.74 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $784.59 $381.02 $234,994.66
26 $783.32 $382.29 $234,612.37
27 $782.04 $383.57 $234,228.80
28 $780.76 $384.85 $233,843.96
29 $779.48 $386.13 $233,457.83
30 $778.19 $387.42 $233,070.41
31 $776.90 $388.71 $232,681.70
32 $775.61 $390.00 $232,291.70
33 $774.31 $391.30 $231,900.39
34 $773.00 $392.61 $231,507.79
35 $771.69 $393.92 $231,113.87
36 $770.38 $395.23 $230,718.64
Total de años: 3
  Usted invertirá: $13,987.31 en su casa en el año 3
$9,330.26 irá al INTERES
$4,657.05 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $769.06 $396.55 $230,322.09
38 $767.74 $397.87 $229,924.22
39 $766.41 $399.20 $229,525.03
40 $765.08 $400.53 $229,124.50
41 $763.75 $401.86 $228,722.64
42 $762.41 $403.20 $228,319.44
43 $761.06 $404.54 $227,914.89
44 $759.72 $405.89 $227,509.00
45 $758.36 $407.25 $227,101.76
46 $757.01 $408.60 $226,693.15
47 $755.64 $409.97 $226,283.19
48 $754.28 $411.33 $225,871.85
Total de años: 4
  Usted invertirá: $13,987.31 en su casa en el año 4
$9,140.53 irá al INTERES
$4,846.78 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $752.91 $412.70 $225,459.15
50 $751.53 $414.08 $225,045.07
51 $750.15 $415.46 $224,629.61
52 $748.77 $416.84 $224,212.77
53 $747.38 $418.23 $223,794.53
54 $745.98 $419.63 $223,374.91
55 $744.58 $421.03 $222,953.88
56 $743.18 $422.43 $222,531.45
57 $741.77 $423.84 $222,107.61
58 $740.36 $425.25 $221,682.36
59 $738.94 $426.67 $221,255.69
60 $737.52 $428.09 $220,827.60
Total de años: 5
  Usted invertirá: $13,987.31 en su casa en el año 5
$8,943.06 irá al INTERES
$5,044.25 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $736.09 $429.52 $220,398.09
62 $734.66 $430.95 $219,967.14
63 $733.22 $432.39 $219,534.75
64 $731.78 $433.83 $219,100.92
65 $730.34 $435.27 $218,665.65
66 $728.89 $436.72 $218,228.93
67 $727.43 $438.18 $217,790.75
68 $725.97 $439.64 $217,351.11
69 $724.50 $441.11 $216,910.00
70 $723.03 $442.58 $216,467.43
71 $721.56 $444.05 $216,023.37
72 $720.08 $445.53 $215,577.84
Total de años: 6
  Usted invertirá: $13,987.31 en su casa en el año 6
$8,737.55 irá al INTERES
$5,249.76 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $718.59 $447.02 $215,130.83
74 $717.10 $448.51 $214,682.32
75 $715.61 $450.00 $214,232.32
76 $714.11 $451.50 $213,780.82
77 $712.60 $453.01 $213,327.81
78 $711.09 $454.52 $212,873.29
79 $709.58 $456.03 $212,417.26
80 $708.06 $457.55 $211,959.71
81 $706.53 $459.08 $211,500.63
82 $705.00 $460.61 $211,040.02
83 $703.47 $462.14 $210,577.88
84 $701.93 $463.68 $210,114.20
Total de años: 7
  Usted invertirá: $13,987.31 en su casa en el año 7
$8,523.67 irá al INTERES
$5,463.64 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $700.38 $465.23 $209,648.97
86 $698.83 $466.78 $209,182.19
87 $697.27 $468.34 $208,713.85
88 $695.71 $469.90 $208,243.96
89 $694.15 $471.46 $207,772.49
90 $692.57 $473.03 $207,299.46
91 $691.00 $474.61 $206,824.85
92 $689.42 $476.19 $206,348.66
93 $687.83 $477.78 $205,870.88
94 $686.24 $479.37 $205,391.50
95 $684.64 $480.97 $204,910.53
96 $683.04 $482.57 $204,427.96
Total de años: 8
  Usted invertirá: $13,987.31 en su casa en el año 8
$8,301.07 irá al INTERES
$5,686.24 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $681.43 $484.18 $203,943.77
98 $679.81 $485.80 $203,457.98
99 $678.19 $487.42 $202,970.56
100 $676.57 $489.04 $202,481.52
101 $674.94 $490.67 $201,990.85
102 $673.30 $492.31 $201,498.54
103 $671.66 $493.95 $201,004.59
104 $670.02 $495.59 $200,509.00
105 $668.36 $497.25 $200,011.75
106 $666.71 $498.90 $199,512.85
107 $665.04 $500.57 $199,012.28
108 $663.37 $502.24 $198,510.05
Total de años: 9
  Usted invertirá: $13,987.31 en su casa en el año 9
$8,069.41 irá al INTERES
$5,917.91 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $661.70 $503.91 $198,006.14
110 $660.02 $505.59 $197,500.55
111 $658.34 $507.27 $196,993.28
112 $656.64 $508.97 $196,484.31
113 $654.95 $510.66 $195,973.65
114 $653.25 $512.36 $195,461.29
115 $651.54 $514.07 $194,947.21
116 $649.82 $515.79 $194,431.43
117 $648.10 $517.50 $193,913.92
118 $646.38 $519.23 $193,394.69
119 $644.65 $520.96 $192,873.73
120 $642.91 $522.70 $192,351.04
Total de años: 10
  Usted invertirá: $13,987.31 en su casa en el año 10
$7,828.30 irá al INTERES
$6,159.01 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $641.17 $524.44 $191,826.60
122 $639.42 $526.19 $191,300.41
123 $637.67 $527.94 $190,772.47
124 $635.91 $529.70 $190,242.77
125 $634.14 $531.47 $189,711.30
126 $632.37 $533.24 $189,178.06
127 $630.59 $535.02 $188,643.05
128 $628.81 $536.80 $188,106.25
129 $627.02 $538.59 $187,567.66
130 $625.23 $540.38 $187,027.27
131 $623.42 $542.19 $186,485.09
132 $621.62 $543.99 $185,941.10
Total de años: 11
  Usted invertirá: $13,987.31 en su casa en el año 11
$7,577.37 irá al INTERES
$6,409.94 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $619.80 $545.81 $185,395.29
134 $617.98 $547.63 $184,847.67
135 $616.16 $549.45 $184,298.21
136 $614.33 $551.28 $183,746.93
137 $612.49 $553.12 $183,193.81
138 $610.65 $554.96 $182,638.85
139 $608.80 $556.81 $182,082.04
140 $606.94 $558.67 $181,523.37
141 $605.08 $560.53 $180,962.84
142 $603.21 $562.40 $180,400.44
143 $601.33 $564.27 $179,836.16
144 $599.45 $566.16 $179,270.01
Total de años: 12
  Usted invertirá: $13,987.31 en su casa en el año 12
$7,316.22 irá al INTERES
$6,671.09 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $597.57 $568.04 $178,701.96
146 $595.67 $569.94 $178,132.03
147 $593.77 $571.84 $177,560.19
148 $591.87 $573.74 $176,986.45
149 $589.95 $575.65 $176,410.79
150 $588.04 $577.57 $175,833.22
151 $586.11 $579.50 $175,253.72
152 $584.18 $581.43 $174,672.29
153 $582.24 $583.37 $174,088.92
154 $580.30 $585.31 $173,503.61
155 $578.35 $587.26 $172,916.35
156 $576.39 $589.22 $172,327.12
Total de años: 13
  Usted invertirá: $13,987.31 en su casa en el año 13
$7,044.43 irá al INTERES
$6,942.88 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $574.42 $591.19 $171,735.94
158 $572.45 $593.16 $171,142.78
159 $570.48 $595.13 $170,547.65
160 $568.49 $597.12 $169,950.53
161 $566.50 $599.11 $169,351.42
162 $564.50 $601.10 $168,750.32
163 $562.50 $603.11 $168,147.21
164 $560.49 $605.12 $167,542.09
165 $558.47 $607.14 $166,934.96
166 $556.45 $609.16 $166,325.80
167 $554.42 $611.19 $165,714.61
168 $552.38 $613.23 $165,101.38
Total de años: 14
  Usted invertirá: $13,987.31 en su casa en el año 14
$6,761.57 irá al INTERES
$7,225.75 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $550.34 $615.27 $164,486.11
170 $548.29 $617.32 $163,868.78
171 $546.23 $619.38 $163,249.40
172 $544.16 $621.44 $162,627.96
173 $542.09 $623.52 $162,004.44
174 $540.01 $625.59 $161,378.85
175 $537.93 $627.68 $160,751.17
176 $535.84 $629.77 $160,121.40
177 $533.74 $631.87 $159,489.53
178 $531.63 $633.98 $158,855.55
179 $529.52 $636.09 $158,219.46
180 $527.40 $638.21 $157,581.25
Total de años: 15
  Usted invertirá: $13,987.31 en su casa en el año 15
$6,467.18 irá al INTERES
$7,520.13 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $525.27 $640.34 $156,940.91
182 $523.14 $642.47 $156,298.43
183 $520.99 $644.61 $155,653.82
184 $518.85 $646.76 $155,007.06
185 $516.69 $648.92 $154,358.14
186 $514.53 $651.08 $153,707.05
187 $512.36 $653.25 $153,053.80
188 $510.18 $655.43 $152,398.37
189 $507.99 $657.61 $151,740.76
190 $505.80 $659.81 $151,080.95
191 $503.60 $662.01 $150,418.94
192 $501.40 $664.21 $149,754.73
Total de años: 16
  Usted invertirá: $13,987.31 en su casa en el año 16
$6,160.80 irá al INTERES
$7,826.52 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $499.18 $666.43 $149,088.30
194 $496.96 $668.65 $148,419.65
195 $494.73 $670.88 $147,748.78
196 $492.50 $673.11 $147,075.66
197 $490.25 $675.36 $146,400.31
198 $488.00 $677.61 $145,722.70
199 $485.74 $679.87 $145,042.83
200 $483.48 $682.13 $144,360.70
201 $481.20 $684.41 $143,676.29
202 $478.92 $686.69 $142,989.60
203 $476.63 $688.98 $142,300.62
204 $474.34 $691.27 $141,609.35
Total de años: 17
  Usted invertirá: $13,987.31 en su casa en el año 17
$5,841.93 irá al INTERES
$8,145.38 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $472.03 $693.58 $140,915.77
206 $469.72 $695.89 $140,219.88
207 $467.40 $698.21 $139,521.67
208 $465.07 $700.54 $138,821.14
209 $462.74 $702.87 $138,118.26
210 $460.39 $705.22 $137,413.05
211 $458.04 $707.57 $136,705.48
212 $455.68 $709.92 $135,995.56
213 $453.32 $712.29 $135,283.27
214 $450.94 $714.67 $134,568.60
215 $448.56 $717.05 $133,851.55
216 $446.17 $719.44 $133,132.12
Total de años: 18
  Usted invertirá: $13,987.31 en su casa en el año 18
$5,510.08 irá al INTERES
$8,477.23 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $443.77 $721.84 $132,410.28
218 $441.37 $724.24 $131,686.04
219 $438.95 $726.66 $130,959.38
220 $436.53 $729.08 $130,230.30
221 $434.10 $731.51 $129,498.80
222 $431.66 $733.95 $128,764.85
223 $429.22 $736.39 $128,028.46
224 $426.76 $738.85 $127,289.61
225 $424.30 $741.31 $126,548.30
226 $421.83 $743.78 $125,804.52
227 $419.35 $746.26 $125,058.25
228 $416.86 $748.75 $124,309.51
Total de años: 19
  Usted invertirá: $13,987.31 en su casa en el año 19
$5,164.70 irá al INTERES
$8,822.61 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $414.37 $751.24 $123,558.26
230 $411.86 $753.75 $122,804.51
231 $409.35 $756.26 $122,048.25
232 $406.83 $758.78 $121,289.47
233 $404.30 $761.31 $120,528.16
234 $401.76 $763.85 $119,764.31
235 $399.21 $766.40 $118,997.91
236 $396.66 $768.95 $118,228.96
237 $394.10 $771.51 $117,457.45
238 $391.52 $774.08 $116,683.37
239 $388.94 $776.66 $115,906.70
240 $386.36 $779.25 $115,127.45
Total de años: 20
  Usted invertirá: $13,987.31 en su casa en el año 20
$4,805.26 irá al INTERES
$9,182.06 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $383.76 $781.85 $114,345.60
242 $381.15 $784.46 $113,561.14
243 $378.54 $787.07 $112,774.07
244 $375.91 $789.70 $111,984.37
245 $373.28 $792.33 $111,192.04
246 $370.64 $794.97 $110,397.07
247 $367.99 $797.62 $109,599.45
248 $365.33 $800.28 $108,799.18
249 $362.66 $802.95 $107,996.23
250 $359.99 $805.62 $107,190.61
251 $357.30 $808.31 $106,382.30
252 $354.61 $811.00 $105,571.30
Total de años: 21
  Usted invertirá: $13,987.31 en su casa en el año 21
$4,431.17 irá al INTERES
$9,556.15 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $351.90 $813.71 $104,757.60
254 $349.19 $816.42 $103,941.18
255 $346.47 $819.14 $103,122.04
256 $343.74 $821.87 $102,300.17
257 $341.00 $824.61 $101,475.56
258 $338.25 $827.36 $100,648.20
259 $335.49 $830.12 $99,818.09
260 $332.73 $832.88 $98,985.21
261 $329.95 $835.66 $98,149.55
262 $327.17 $838.44 $97,311.10
263 $324.37 $841.24 $96,469.86
264 $321.57 $844.04 $95,625.82
Total de años: 22
  Usted invertirá: $13,987.31 en su casa en el año 22
$4,041.83 irá al INTERES
$9,945.48 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $318.75 $846.86 $94,778.96
266 $315.93 $849.68 $93,929.28
267 $313.10 $852.51 $93,076.77
268 $310.26 $855.35 $92,221.42
269 $307.40 $858.20 $91,363.21
270 $304.54 $861.07 $90,502.15
271 $301.67 $863.94 $89,638.21
272 $298.79 $866.82 $88,771.40
273 $295.90 $869.70 $87,901.69
274 $293.01 $872.60 $87,029.09
275 $290.10 $875.51 $86,153.58
276 $287.18 $878.43 $85,275.15
Total de años: 23
  Usted invertirá: $13,987.31 en su casa en el año 23
$3,636.64 irá al INTERES
$10,350.67 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $284.25 $881.36 $84,393.79
278 $281.31 $884.30 $83,509.49
279 $278.36 $887.24 $82,622.24
280 $275.41 $890.20 $81,732.04
281 $272.44 $893.17 $80,838.87
282 $269.46 $896.15 $79,942.73
283 $266.48 $899.13 $79,043.59
284 $263.48 $902.13 $78,141.46
285 $260.47 $905.14 $77,236.32
286 $257.45 $908.16 $76,328.17
287 $254.43 $911.18 $75,416.99
288 $251.39 $914.22 $74,502.77
Total de años: 24
  Usted invertirá: $13,987.31 en su casa en el año 24
$3,214.94 irá al INTERES
$10,772.38 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $248.34 $917.27 $73,585.50
290 $245.29 $920.32 $72,665.18
291 $242.22 $923.39 $71,741.78
292 $239.14 $926.47 $70,815.31
293 $236.05 $929.56 $69,885.76
294 $232.95 $932.66 $68,953.10
295 $229.84 $935.77 $68,017.33
296 $226.72 $938.88 $67,078.45
297 $223.59 $942.01 $66,136.43
298 $220.45 $945.15 $65,191.28
299 $217.30 $948.31 $64,242.97
300 $214.14 $951.47 $63,291.51
Total de años: 25
  Usted invertirá: $13,987.31 en su casa en el año 25
$2,776.05 irá al INTERES
$11,211.26 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $210.97 $954.64 $62,336.87
302 $207.79 $957.82 $61,379.05
303 $204.60 $961.01 $60,418.04
304 $201.39 $964.22 $59,453.82
305 $198.18 $967.43 $58,486.39
306 $194.95 $970.65 $57,515.74
307 $191.72 $973.89 $56,541.85
308 $188.47 $977.14 $55,564.71
309 $185.22 $980.39 $54,584.32
310 $181.95 $983.66 $53,600.65
311 $178.67 $986.94 $52,613.71
312 $175.38 $990.23 $51,623.48
Total de años: 26
  Usted invertirá: $13,987.31 en su casa en el año 26
$2,319.29 irá al INTERES
$11,668.02 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $172.08 $993.53 $50,629.95
314 $168.77 $996.84 $49,633.11
315 $165.44 $1,000.17 $48,632.94
316 $162.11 $1,003.50 $47,629.44
317 $158.76 $1,006.84 $46,622.60
318 $155.41 $1,010.20 $45,612.40
319 $152.04 $1,013.57 $44,598.83
320 $148.66 $1,016.95 $43,581.88
321 $145.27 $1,020.34 $42,561.55
322 $141.87 $1,023.74 $41,537.81
323 $138.46 $1,027.15 $40,510.66
324 $135.04 $1,030.57 $39,480.09
Total de años: 27
  Usted invertirá: $13,987.31 en su casa en el año 27
$1,843.92 irá al INTERES
$12,143.40 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $131.60 $1,034.01 $38,446.08
326 $128.15 $1,037.46 $37,408.62
327 $124.70 $1,040.91 $36,367.71
328 $121.23 $1,044.38 $35,323.32
329 $117.74 $1,047.87 $34,275.46
330 $114.25 $1,051.36 $33,224.10
331 $110.75 $1,054.86 $32,169.24
332 $107.23 $1,058.38 $31,110.86
333 $103.70 $1,061.91 $30,048.95
334 $100.16 $1,065.45 $28,983.51
335 $96.61 $1,069.00 $27,914.51
336 $93.05 $1,072.56 $26,841.95
Total de años: 28
  Usted invertirá: $13,987.31 en su casa en el año 28
$1,349.17 irá al INTERES
$12,638.14 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $89.47 $1,076.14 $25,765.81
338 $85.89 $1,079.72 $24,686.09
339 $82.29 $1,083.32 $23,602.76
340 $78.68 $1,086.93 $22,515.83
341 $75.05 $1,090.56 $21,425.27
342 $71.42 $1,094.19 $20,331.08
343 $67.77 $1,097.84 $19,233.24
344 $64.11 $1,101.50 $18,131.74
345 $60.44 $1,105.17 $17,026.57
346 $56.76 $1,108.85 $15,917.72
347 $53.06 $1,112.55 $14,805.17
348 $49.35 $1,116.26 $13,688.91
Total de años: 29
  Usted invertirá: $13,987.31 en su casa en el año 29
$834.28 irá al INTERES
$13,153.04 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $45.63 $1,119.98 $12,568.93
350 $41.90 $1,123.71 $11,445.22
351 $38.15 $1,127.46 $10,317.76
352 $34.39 $1,131.22 $9,186.54
353 $30.62 $1,134.99 $8,051.55
354 $26.84 $1,138.77 $6,912.78
355 $23.04 $1,142.57 $5,770.22
356 $19.23 $1,146.38 $4,623.84
357 $15.41 $1,150.20 $3,473.65
358 $11.58 $1,154.03 $2,319.61
359 $7.73 $1,157.88 $1,161.74
360 $3.87 $1,161.74 $0.00
Total de años: 30
  Usted invertirá: $13,987.31 en su casa en el año 30
$298.40 irá al INTERES
$13,688.91 irá al PRINCIPAL
 


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