Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $14,750.00
Precio a Financiar: $280,250.00
Pago Mensual: $1,337.96


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $934.17 $403.79 $279,846.21
2 $932.82 $405.14 $279,441.07
3 $931.47 $406.49 $279,034.59
4 $930.12 $407.84 $278,626.75
5 $928.76 $409.20 $278,217.55
6 $927.39 $410.56 $277,806.98
7 $926.02 $411.93 $277,395.05
8 $924.65 $413.31 $276,981.74
9 $923.27 $414.68 $276,567.06
10 $921.89 $416.07 $276,150.99
11 $920.50 $417.45 $275,733.54
12 $919.11 $418.84 $275,314.70
Total de años: 1
  Usted invertirá: $16,055.48 en su casa en el año 1
$11,120.17 irá al INTERES
$4,935.30 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $917.72 $420.24 $274,894.45
14 $916.31 $421.64 $274,472.81
15 $914.91 $423.05 $274,049.77
16 $913.50 $424.46 $273,625.31
17 $912.08 $425.87 $273,199.44
18 $910.66 $427.29 $272,772.15
19 $909.24 $428.72 $272,343.43
20 $907.81 $430.14 $271,913.28
21 $906.38 $431.58 $271,481.71
22 $904.94 $433.02 $271,048.69
23 $903.50 $434.46 $270,614.23
24 $902.05 $435.91 $270,178.32
Total de años: 2
  Usted invertirá: $16,055.48 en su casa en el año 2
$10,919.10 irá al INTERES
$5,136.38 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $900.59 $437.36 $269,740.96
26 $899.14 $438.82 $269,302.14
27 $897.67 $440.28 $268,861.85
28 $896.21 $441.75 $268,420.10
29 $894.73 $443.22 $267,976.88
30 $893.26 $444.70 $267,532.18
31 $891.77 $446.18 $267,086.00
32 $890.29 $447.67 $266,638.33
33 $888.79 $449.16 $266,189.17
34 $887.30 $450.66 $265,738.51
35 $885.80 $452.16 $265,286.35
36 $884.29 $453.67 $264,832.68
Total de años: 3
  Usted invertirá: $16,055.48 en su casa en el año 3
$10,709.84 irá al INTERES
$5,345.64 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $882.78 $455.18 $264,377.50
38 $881.26 $456.70 $263,920.80
39 $879.74 $458.22 $263,462.58
40 $878.21 $459.75 $263,002.83
41 $876.68 $461.28 $262,541.55
42 $875.14 $462.82 $262,078.73
43 $873.60 $464.36 $261,614.37
44 $872.05 $465.91 $261,148.46
45 $870.49 $467.46 $260,681.00
46 $868.94 $469.02 $260,211.98
47 $867.37 $470.58 $259,741.40
48 $865.80 $472.15 $259,269.25
Total de años: 4
  Usted invertirá: $16,055.48 en su casa en el año 4
$10,492.05 irá al INTERES
$5,563.43 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $864.23 $473.73 $258,795.52
50 $862.65 $475.30 $258,320.22
51 $861.07 $476.89 $257,843.33
52 $859.48 $478.48 $257,364.85
53 $857.88 $480.07 $256,884.78
54 $856.28 $481.67 $256,403.10
55 $854.68 $483.28 $255,919.82
56 $853.07 $484.89 $255,434.93
57 $851.45 $486.51 $254,948.43
58 $849.83 $488.13 $254,460.30
59 $848.20 $489.76 $253,970.54
60 $846.57 $491.39 $253,479.16
Total de años: 5
  Usted invertirá: $16,055.48 en su casa en el año 5
$10,265.38 irá al INTERES
$5,790.09 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $844.93 $493.03 $252,986.13
62 $843.29 $494.67 $252,491.46
63 $841.64 $496.32 $251,995.14
64 $839.98 $497.97 $251,497.17
65 $838.32 $499.63 $250,997.54
66 $836.66 $501.30 $250,496.24
67 $834.99 $502.97 $249,993.27
68 $833.31 $504.65 $249,488.62
69 $831.63 $506.33 $248,982.30
70 $829.94 $508.02 $248,474.28
71 $828.25 $509.71 $247,964.57
72 $826.55 $511.41 $247,453.17
Total de años: 6
  Usted invertirá: $16,055.48 en su casa en el año 6
$10,029.49 irá al INTERES
$6,025.99 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $824.84 $513.11 $246,940.05
74 $823.13 $514.82 $246,425.23
75 $821.42 $516.54 $245,908.69
76 $819.70 $518.26 $245,390.43
77 $817.97 $519.99 $244,870.44
78 $816.23 $521.72 $244,348.72
79 $814.50 $523.46 $243,825.26
80 $812.75 $525.21 $243,300.05
81 $811.00 $526.96 $242,773.10
82 $809.24 $528.71 $242,244.39
83 $807.48 $530.48 $241,713.91
84 $805.71 $532.24 $241,181.67
Total de años: 7
  Usted invertirá: $16,055.48 en su casa en el año 7
$9,783.98 irá al INTERES
$6,271.50 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $803.94 $534.02 $240,647.65
86 $802.16 $535.80 $240,111.85
87 $800.37 $537.58 $239,574.27
88 $798.58 $539.38 $239,034.89
89 $796.78 $541.17 $238,493.72
90 $794.98 $542.98 $237,950.74
91 $793.17 $544.79 $237,405.96
92 $791.35 $546.60 $236,859.35
93 $789.53 $548.43 $236,310.93
94 $787.70 $550.25 $235,760.67
95 $785.87 $552.09 $235,208.59
96 $784.03 $553.93 $234,654.66
Total de años: 8
  Usted invertirá: $16,055.48 en su casa en el año 8
$9,528.47 irá al INTERES
$6,527.01 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $782.18 $555.77 $234,098.88
98 $780.33 $557.63 $233,541.26
99 $778.47 $559.49 $232,981.77
100 $776.61 $561.35 $232,420.42
101 $774.73 $563.22 $231,857.20
102 $772.86 $565.10 $231,292.10
103 $770.97 $566.98 $230,725.12
104 $769.08 $568.87 $230,156.25
105 $767.19 $570.77 $229,585.48
106 $765.28 $572.67 $229,012.81
107 $763.38 $574.58 $228,438.22
108 $761.46 $576.50 $227,861.73
Total de años: 9
  Usted invertirá: $16,055.48 en su casa en el año 9
$9,262.55 irá al INTERES
$6,792.93 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $759.54 $578.42 $227,283.31
110 $757.61 $580.35 $226,702.97
111 $755.68 $582.28 $226,120.69
112 $753.74 $584.22 $225,536.47
113 $751.79 $586.17 $224,950.30
114 $749.83 $588.12 $224,362.18
115 $747.87 $590.08 $223,772.09
116 $745.91 $592.05 $223,180.04
117 $743.93 $594.02 $222,586.02
118 $741.95 $596.00 $221,990.02
119 $739.97 $597.99 $221,392.03
120 $737.97 $599.98 $220,792.05
Total de años: 10
  Usted invertirá: $16,055.48 en su casa en el año 10
$8,985.79 irá al INTERES
$7,069.68 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $735.97 $601.98 $220,190.06
122 $733.97 $603.99 $219,586.07
123 $731.95 $606.00 $218,980.07
124 $729.93 $608.02 $218,372.05
125 $727.91 $610.05 $217,762.00
126 $725.87 $612.08 $217,149.92
127 $723.83 $614.12 $216,535.79
128 $721.79 $616.17 $215,919.62
129 $719.73 $618.22 $215,301.40
130 $717.67 $620.29 $214,681.11
131 $715.60 $622.35 $214,058.76
132 $713.53 $624.43 $213,434.33
Total de años: 11
  Usted invertirá: $16,055.48 en su casa en el año 11
$8,697.76 irá al INTERES
$7,357.71 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $711.45 $626.51 $212,807.82
134 $709.36 $628.60 $212,179.23
135 $707.26 $630.69 $211,548.53
136 $705.16 $632.79 $210,915.74
137 $703.05 $634.90 $210,280.84
138 $700.94 $637.02 $209,643.82
139 $698.81 $639.14 $209,004.67
140 $696.68 $641.27 $208,363.40
141 $694.54 $643.41 $207,719.99
142 $692.40 $645.56 $207,074.43
143 $690.25 $647.71 $206,426.72
144 $688.09 $649.87 $205,776.85
Total de años: 12
  Usted invertirá: $16,055.48 en su casa en el año 12
$8,398.00 irá al INTERES
$7,657.48 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $685.92 $652.03 $205,124.82
146 $683.75 $654.21 $204,470.61
147 $681.57 $656.39 $203,814.23
148 $679.38 $658.58 $203,155.65
149 $677.19 $660.77 $202,494.88
150 $674.98 $662.97 $201,831.91
151 $672.77 $665.18 $201,166.72
152 $670.56 $667.40 $200,499.32
153 $668.33 $669.63 $199,829.70
154 $666.10 $671.86 $199,157.84
155 $663.86 $674.10 $198,483.74
156 $661.61 $676.34 $197,807.40
Total de años: 13
  Usted invertirá: $16,055.48 en su casa en el año 13
$8,086.02 irá al INTERES
$7,969.46 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $659.36 $678.60 $197,128.80
158 $657.10 $680.86 $196,447.94
159 $654.83 $683.13 $195,764.81
160 $652.55 $685.41 $195,079.40
161 $650.26 $687.69 $194,391.71
162 $647.97 $689.98 $193,701.73
163 $645.67 $692.28 $193,009.44
164 $643.36 $694.59 $192,314.85
165 $641.05 $696.91 $191,617.95
166 $638.73 $699.23 $190,918.72
167 $636.40 $701.56 $190,217.15
168 $634.06 $703.90 $189,513.26
Total de años: 14
  Usted invertirá: $16,055.48 en su casa en el año 14
$7,761.33 irá al INTERES
$8,294.14 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $631.71 $706.25 $188,807.01
170 $629.36 $708.60 $188,098.41
171 $626.99 $710.96 $187,387.45
172 $624.62 $713.33 $186,674.12
173 $622.25 $715.71 $185,958.41
174 $619.86 $718.10 $185,240.31
175 $617.47 $720.49 $184,519.82
176 $615.07 $722.89 $183,796.93
177 $612.66 $725.30 $183,071.63
178 $610.24 $727.72 $182,343.92
179 $607.81 $730.14 $181,613.77
180 $605.38 $732.58 $180,881.20
Total de años: 15
  Usted invertirá: $16,055.48 en su casa en el año 15
$7,423.42 irá al INTERES
$8,632.06 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $602.94 $735.02 $180,146.18
182 $600.49 $737.47 $179,408.71
183 $598.03 $739.93 $178,668.78
184 $595.56 $742.39 $177,926.39
185 $593.09 $744.87 $177,181.52
186 $590.61 $747.35 $176,434.17
187 $588.11 $749.84 $175,684.32
188 $585.61 $752.34 $174,931.98
189 $583.11 $754.85 $174,177.13
190 $580.59 $757.37 $173,419.77
191 $578.07 $759.89 $172,659.88
192 $575.53 $762.42 $171,897.45
Total de años: 16
  Usted invertirá: $16,055.48 en su casa en el año 16
$7,071.73 irá al INTERES
$8,983.74 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $572.99 $764.96 $171,132.49
194 $570.44 $767.51 $170,364.97
195 $567.88 $770.07 $169,594.90
196 $565.32 $772.64 $168,822.26
197 $562.74 $775.22 $168,047.04
198 $560.16 $777.80 $167,269.25
199 $557.56 $780.39 $166,488.85
200 $554.96 $782.99 $165,705.86
201 $552.35 $785.60 $164,920.26
202 $549.73 $788.22 $164,132.03
203 $547.11 $790.85 $163,341.18
204 $544.47 $793.49 $162,547.70
Total de años: 17
  Usted invertirá: $16,055.48 en su casa en el año 17
$6,705.72 irá al INTERES
$9,349.75 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $541.83 $796.13 $161,751.57
206 $539.17 $798.78 $160,952.78
207 $536.51 $801.45 $160,151.34
208 $533.84 $804.12 $159,347.22
209 $531.16 $806.80 $158,540.42
210 $528.47 $809.49 $157,730.93
211 $525.77 $812.19 $156,918.74
212 $523.06 $814.89 $156,103.85
213 $520.35 $817.61 $155,286.24
214 $517.62 $820.34 $154,465.90
215 $514.89 $823.07 $153,642.83
216 $512.14 $825.81 $152,817.02
Total de años: 18
  Usted invertirá: $16,055.48 en su casa en el año 18
$6,324.80 irá al INTERES
$9,730.68 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $509.39 $828.57 $151,988.45
218 $506.63 $831.33 $151,157.13
219 $503.86 $834.10 $150,323.03
220 $501.08 $836.88 $149,486.15
221 $498.29 $839.67 $148,646.48
222 $495.49 $842.47 $147,804.01
223 $492.68 $845.28 $146,958.73
224 $489.86 $848.09 $146,110.64
225 $487.04 $850.92 $145,259.72
226 $484.20 $853.76 $144,405.96
227 $481.35 $856.60 $143,549.36
228 $478.50 $859.46 $142,689.90
Total de años: 19
  Usted invertirá: $16,055.48 en su casa en el año 19
$5,928.36 irá al INTERES
$10,127.12 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $475.63 $862.32 $141,827.58
230 $472.76 $865.20 $140,962.38
231 $469.87 $868.08 $140,094.30
232 $466.98 $870.98 $139,223.32
233 $464.08 $873.88 $138,349.44
234 $461.16 $876.79 $137,472.65
235 $458.24 $879.71 $136,592.94
236 $455.31 $882.65 $135,710.29
237 $452.37 $885.59 $134,824.70
238 $449.42 $888.54 $133,936.16
239 $446.45 $891.50 $133,044.66
240 $443.48 $894.47 $132,150.18
Total de años: 20
  Usted invertirá: $16,055.48 en su casa en el año 20
$5,515.76 irá al INTERES
$10,539.72 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $440.50 $897.46 $131,252.73
242 $437.51 $900.45 $130,352.28
243 $434.51 $903.45 $129,448.83
244 $431.50 $906.46 $128,542.37
245 $428.47 $909.48 $127,632.89
246 $425.44 $912.51 $126,720.38
247 $422.40 $915.56 $125,804.82
248 $419.35 $918.61 $124,886.21
249 $416.29 $921.67 $123,964.55
250 $413.22 $924.74 $123,039.80
251 $410.13 $927.82 $122,111.98
252 $407.04 $930.92 $121,181.06
Total de años: 21
  Usted invertirá: $16,055.48 en su casa en el año 21
$5,086.36 irá al INTERES
$10,969.12 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $403.94 $934.02 $120,247.05
254 $400.82 $937.13 $119,309.91
255 $397.70 $940.26 $118,369.66
256 $394.57 $943.39 $117,426.26
257 $391.42 $946.54 $116,479.73
258 $388.27 $949.69 $115,530.04
259 $385.10 $952.86 $114,577.18
260 $381.92 $956.03 $113,621.15
261 $378.74 $959.22 $112,661.93
262 $375.54 $962.42 $111,699.51
263 $372.33 $965.62 $110,733.89
264 $369.11 $968.84 $109,765.05
Total de años: 22
  Usted invertirá: $16,055.48 en su casa en el año 22
$4,639.46 irá al INTERES
$11,416.02 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $365.88 $972.07 $108,792.97
266 $362.64 $975.31 $107,817.66
267 $359.39 $978.56 $106,839.10
268 $356.13 $981.83 $105,857.27
269 $352.86 $985.10 $104,872.17
270 $349.57 $988.38 $103,883.79
271 $346.28 $991.68 $102,892.11
272 $342.97 $994.98 $101,897.13
273 $339.66 $998.30 $100,898.83
274 $336.33 $1,001.63 $99,897.20
275 $332.99 $1,004.97 $98,892.24
276 $329.64 $1,008.32 $97,883.92
Total de años: 23
  Usted invertirá: $16,055.48 en su casa en el año 23
$4,174.35 irá al INTERES
$11,881.12 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $326.28 $1,011.68 $96,872.24
278 $322.91 $1,015.05 $95,857.20
279 $319.52 $1,018.43 $94,838.76
280 $316.13 $1,021.83 $93,816.94
281 $312.72 $1,025.23 $92,791.70
282 $309.31 $1,028.65 $91,763.05
283 $305.88 $1,032.08 $90,730.97
284 $302.44 $1,035.52 $89,695.45
285 $298.98 $1,038.97 $88,656.48
286 $295.52 $1,042.43 $87,614.05
287 $292.05 $1,045.91 $86,568.14
288 $288.56 $1,049.40 $85,518.74
Total de años: 24
  Usted invertirá: $16,055.48 en su casa en el año 24
$3,690.30 irá al INTERES
$12,365.18 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $285.06 $1,052.89 $84,465.85
290 $281.55 $1,056.40 $83,409.44
291 $278.03 $1,059.92 $82,349.52
292 $274.50 $1,063.46 $81,286.06
293 $270.95 $1,067.00 $80,219.06
294 $267.40 $1,070.56 $79,148.50
295 $263.83 $1,074.13 $78,074.37
296 $260.25 $1,077.71 $76,996.66
297 $256.66 $1,081.30 $75,915.36
298 $253.05 $1,084.91 $74,830.46
299 $249.43 $1,088.52 $73,741.93
300 $245.81 $1,092.15 $72,649.78
Total de años: 25
  Usted invertirá: $16,055.48 en su casa en el año 25
$3,186.52 irá al INTERES
$12,868.96 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $242.17 $1,095.79 $71,553.99
302 $238.51 $1,099.44 $70,454.55
303 $234.85 $1,103.11 $69,351.44
304 $231.17 $1,106.78 $68,244.66
305 $227.48 $1,110.47 $67,134.18
306 $223.78 $1,114.18 $66,020.01
307 $220.07 $1,117.89 $64,902.12
308 $216.34 $1,121.62 $63,780.50
309 $212.60 $1,125.35 $62,655.15
310 $208.85 $1,129.11 $61,526.04
311 $205.09 $1,132.87 $60,393.17
312 $201.31 $1,136.65 $59,256.53
Total de años: 26
  Usted invertirá: $16,055.48 en su casa en el año 26
$2,662.22 irá al INTERES
$13,393.26 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $197.52 $1,140.43 $58,116.09
314 $193.72 $1,144.24 $56,971.86
315 $189.91 $1,148.05 $55,823.81
316 $186.08 $1,151.88 $54,671.93
317 $182.24 $1,155.72 $53,516.21
318 $178.39 $1,159.57 $52,356.64
319 $174.52 $1,163.43 $51,193.21
320 $170.64 $1,167.31 $50,025.90
321 $166.75 $1,171.20 $48,854.69
322 $162.85 $1,175.11 $47,679.59
323 $158.93 $1,179.02 $46,500.56
324 $155.00 $1,182.95 $45,317.61
Total de años: 27
  Usted invertirá: $16,055.48 en su casa en el año 27
$2,116.56 irá al INTERES
$13,938.92 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $151.06 $1,186.90 $44,130.71
326 $147.10 $1,190.85 $42,939.86
327 $143.13 $1,194.82 $41,745.03
328 $139.15 $1,198.81 $40,546.23
329 $135.15 $1,202.80 $39,343.42
330 $131.14 $1,206.81 $38,136.61
331 $127.12 $1,210.83 $36,925.78
332 $123.09 $1,214.87 $35,710.91
333 $119.04 $1,218.92 $34,491.99
334 $114.97 $1,222.98 $33,269.00
335 $110.90 $1,227.06 $32,041.94
336 $106.81 $1,231.15 $30,810.79
Total de años: 28
  Usted invertirá: $16,055.48 en su casa en el año 28
$1,548.66 irá al INTERES
$14,506.81 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $102.70 $1,235.25 $29,575.54
338 $98.59 $1,239.37 $28,336.17
339 $94.45 $1,243.50 $27,092.67
340 $90.31 $1,247.65 $25,845.02
341 $86.15 $1,251.81 $24,593.21
342 $81.98 $1,255.98 $23,337.23
343 $77.79 $1,260.17 $22,077.07
344 $73.59 $1,264.37 $20,812.70
345 $69.38 $1,268.58 $19,544.12
346 $65.15 $1,272.81 $18,271.31
347 $60.90 $1,277.05 $16,994.26
348 $56.65 $1,281.31 $15,712.95
Total de años: 29
  Usted invertirá: $16,055.48 en su casa en el año 29
$957.63 irá al INTERES
$15,097.84 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $52.38 $1,285.58 $14,427.37
350 $48.09 $1,289.87 $13,137.51
351 $43.79 $1,294.16 $11,843.34
352 $39.48 $1,298.48 $10,544.86
353 $35.15 $1,302.81 $9,242.06
354 $30.81 $1,307.15 $7,934.91
355 $26.45 $1,311.51 $6,623.40
356 $22.08 $1,315.88 $5,307.52
357 $17.69 $1,320.26 $3,987.26
358 $13.29 $1,324.67 $2,662.59
359 $8.88 $1,329.08 $1,333.51
360 $4.45 $1,333.51 $0.00
Total de años: 30
  Usted invertirá: $16,055.48 en su casa en el año 30
$342.52 irá al INTERES
$15,712.95 irá al PRINCIPAL
 


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