Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $15,450.00
Precio a Financiar: $293,550.00
Pago Mensual: $1,401.45


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $978.50 $422.95 $293,127.05
2 $977.09 $424.36 $292,702.68
3 $975.68 $425.78 $292,276.91
4 $974.26 $427.20 $291,849.71
5 $972.83 $428.62 $291,421.09
6 $971.40 $430.05 $290,991.04
7 $969.97 $431.48 $290,559.56
8 $968.53 $432.92 $290,126.64
9 $967.09 $434.36 $289,692.28
10 $965.64 $435.81 $289,256.46
11 $964.19 $437.26 $288,819.20
12 $962.73 $438.72 $288,380.48
Total de años: 1
  Usted invertirá: $16,817.43 en su casa en el año 1
$11,647.91 irá al INTERES
$5,169.52 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $961.27 $440.18 $287,940.29
14 $959.80 $441.65 $287,498.64
15 $958.33 $443.12 $287,055.52
16 $956.85 $444.60 $286,610.92
17 $955.37 $446.08 $286,164.83
18 $953.88 $447.57 $285,717.26
19 $952.39 $449.06 $285,268.20
20 $950.89 $450.56 $284,817.64
21 $949.39 $452.06 $284,365.58
22 $947.89 $453.57 $283,912.02
23 $946.37 $455.08 $283,456.94
24 $944.86 $456.60 $283,000.34
Total de años: 2
  Usted invertirá: $16,817.43 en su casa en el año 2
$11,437.29 irá al INTERES
$5,380.14 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $943.33 $458.12 $282,542.22
26 $941.81 $459.65 $282,082.58
27 $940.28 $461.18 $281,621.40
28 $938.74 $462.71 $281,158.69
29 $937.20 $464.26 $280,694.43
30 $935.65 $465.80 $280,228.62
31 $934.10 $467.36 $279,761.27
32 $932.54 $468.92 $279,292.35
33 $930.97 $470.48 $278,821.87
34 $929.41 $472.05 $278,349.83
35 $927.83 $473.62 $277,876.21
36 $926.25 $475.20 $277,401.01
Total de años: 3
  Usted invertirá: $16,817.43 en su casa en el año 3
$11,218.10 irá al INTERES
$5,599.33 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $924.67 $476.78 $276,924.23
38 $923.08 $478.37 $276,445.85
39 $921.49 $479.97 $275,965.89
40 $919.89 $481.57 $275,484.32
41 $918.28 $483.17 $275,001.15
42 $916.67 $484.78 $274,516.37
43 $915.05 $486.40 $274,029.97
44 $913.43 $488.02 $273,541.95
45 $911.81 $489.65 $273,052.30
46 $910.17 $491.28 $272,561.03
47 $908.54 $492.92 $272,068.11
48 $906.89 $494.56 $271,573.55
Total de años: 4
  Usted invertirá: $16,817.43 en su casa en el año 4
$10,989.97 irá al INTERES
$5,827.46 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $905.25 $496.21 $271,077.34
50 $903.59 $497.86 $270,579.48
51 $901.93 $499.52 $270,079.96
52 $900.27 $501.19 $269,578.78
53 $898.60 $502.86 $269,075.92
54 $896.92 $504.53 $268,571.39
55 $895.24 $506.21 $268,065.17
56 $893.55 $507.90 $267,557.27
57 $891.86 $509.60 $267,047.67
58 $890.16 $511.29 $266,536.38
59 $888.45 $513.00 $266,023.38
60 $886.74 $514.71 $265,508.67
Total de años: 5
  Usted invertirá: $16,817.43 en su casa en el año 5
$10,752.55 irá al INTERES
$6,064.88 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $885.03 $516.42 $264,992.25
62 $883.31 $518.15 $264,474.11
63 $881.58 $519.87 $263,954.23
64 $879.85 $521.61 $263,432.63
65 $878.11 $523.34 $262,909.28
66 $876.36 $525.09 $262,384.20
67 $874.61 $526.84 $261,857.36
68 $872.86 $528.59 $261,328.76
69 $871.10 $530.36 $260,798.41
70 $869.33 $532.12 $260,266.28
71 $867.55 $533.90 $259,732.38
72 $865.77 $535.68 $259,196.71
Total de años: 6
  Usted invertirá: $16,817.43 en su casa en el año 6
$10,505.46 irá al INTERES
$6,311.97 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $863.99 $537.46 $258,659.24
74 $862.20 $539.26 $258,119.99
75 $860.40 $541.05 $257,578.93
76 $858.60 $542.86 $257,036.08
77 $856.79 $544.67 $256,491.41
78 $854.97 $546.48 $255,944.93
79 $853.15 $548.30 $255,396.63
80 $851.32 $550.13 $254,846.50
81 $849.49 $551.96 $254,294.53
82 $847.65 $553.80 $253,740.73
83 $845.80 $555.65 $253,185.08
84 $843.95 $557.50 $252,627.58
Total de años: 7
  Usted invertirá: $16,817.43 en su casa en el año 7
$10,248.30 irá al INTERES
$6,569.13 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $842.09 $559.36 $252,068.22
86 $840.23 $561.23 $251,506.99
87 $838.36 $563.10 $250,943.89
88 $836.48 $564.97 $250,378.92
89 $834.60 $566.86 $249,812.07
90 $832.71 $568.75 $249,243.32
91 $830.81 $570.64 $248,672.68
92 $828.91 $572.54 $248,100.13
93 $827.00 $574.45 $247,525.68
94 $825.09 $576.37 $246,949.32
95 $823.16 $578.29 $246,371.03
96 $821.24 $580.22 $245,790.81
Total de años: 8
  Usted invertirá: $16,817.43 en su casa en el año 8
$9,980.67 irá al INTERES
$6,836.77 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $819.30 $582.15 $245,208.66
98 $817.36 $584.09 $244,624.57
99 $815.42 $586.04 $244,038.53
100 $813.46 $587.99 $243,450.54
101 $811.50 $589.95 $242,860.59
102 $809.54 $591.92 $242,268.68
103 $807.56 $593.89 $241,674.78
104 $805.58 $595.87 $241,078.91
105 $803.60 $597.86 $240,481.06
106 $801.60 $599.85 $239,881.21
107 $799.60 $601.85 $239,279.36
108 $797.60 $603.85 $238,675.51
Total de años: 9
  Usted invertirá: $16,817.43 en su casa en el año 9
$9,702.13 irá al INTERES
$7,115.31 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $795.59 $605.87 $238,069.64
110 $793.57 $607.89 $237,461.75
111 $791.54 $609.91 $236,851.84
112 $789.51 $611.95 $236,239.89
113 $787.47 $613.99 $235,625.91
114 $785.42 $616.03 $235,009.87
115 $783.37 $618.09 $234,391.79
116 $781.31 $620.15 $233,771.64
117 $779.24 $622.21 $233,149.43
118 $777.16 $624.29 $232,525.14
119 $775.08 $626.37 $231,898.77
120 $773.00 $628.46 $231,270.31
Total de años: 10
  Usted invertirá: $16,817.43 en su casa en el año 10
$9,412.24 irá al INTERES
$7,405.19 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $770.90 $630.55 $230,639.76
122 $768.80 $632.65 $230,007.11
123 $766.69 $634.76 $229,372.35
124 $764.57 $636.88 $228,735.47
125 $762.45 $639.00 $228,096.47
126 $760.32 $641.13 $227,455.33
127 $758.18 $643.27 $226,812.07
128 $756.04 $645.41 $226,166.65
129 $753.89 $647.56 $225,519.09
130 $751.73 $649.72 $224,869.37
131 $749.56 $651.89 $224,217.48
132 $747.39 $654.06 $223,563.42
Total de años: 11
  Usted invertirá: $16,817.43 en su casa en el año 11
$9,110.54 irá al INTERES
$7,706.89 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $745.21 $656.24 $222,907.18
134 $743.02 $658.43 $222,248.75
135 $740.83 $660.62 $221,588.13
136 $738.63 $662.83 $220,925.30
137 $736.42 $665.03 $220,260.27
138 $734.20 $667.25 $219,593.01
139 $731.98 $669.48 $218,923.54
140 $729.75 $671.71 $218,251.83
141 $727.51 $673.95 $217,577.88
142 $725.26 $676.19 $216,901.69
143 $723.01 $678.45 $216,223.24
144 $720.74 $680.71 $215,542.54
Total de años: 12
  Usted invertirá: $16,817.43 en su casa en el año 12
$8,796.55 irá al INTERES
$8,020.88 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $718.48 $682.98 $214,859.56
146 $716.20 $685.25 $214,174.30
147 $713.91 $687.54 $213,486.77
148 $711.62 $689.83 $212,796.94
149 $709.32 $692.13 $212,104.81
150 $707.02 $694.44 $211,410.37
151 $704.70 $696.75 $210,713.62
152 $702.38 $699.07 $210,014.54
153 $700.05 $701.40 $209,313.14
154 $697.71 $703.74 $208,609.40
155 $695.36 $706.09 $207,903.31
156 $693.01 $708.44 $207,194.87
Total de años: 13
  Usted invertirá: $16,817.43 en su casa en el año 13
$8,469.76 irá al INTERES
$8,347.67 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $690.65 $710.80 $206,484.07
158 $688.28 $713.17 $205,770.89
159 $685.90 $715.55 $205,055.34
160 $683.52 $717.93 $204,337.41
161 $681.12 $720.33 $203,617.08
162 $678.72 $722.73 $202,894.35
163 $676.31 $725.14 $202,169.21
164 $673.90 $727.56 $201,441.66
165 $671.47 $729.98 $200,711.68
166 $669.04 $732.41 $199,979.26
167 $666.60 $734.86 $199,244.41
168 $664.15 $737.30 $198,507.10
Total de años: 14
  Usted invertirá: $16,817.43 en su casa en el año 14
$8,129.67 irá al INTERES
$8,687.76 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $661.69 $739.76 $197,767.34
170 $659.22 $742.23 $197,025.11
171 $656.75 $744.70 $196,280.41
172 $654.27 $747.18 $195,533.23
173 $651.78 $749.68 $194,783.55
174 $649.28 $752.17 $194,031.38
175 $646.77 $754.68 $193,276.70
176 $644.26 $757.20 $192,519.50
177 $641.73 $759.72 $191,759.78
178 $639.20 $762.25 $190,997.53
179 $636.66 $764.79 $190,232.73
180 $634.11 $767.34 $189,465.39
Total de años: 15
  Usted invertirá: $16,817.43 en su casa en el año 15
$7,775.71 irá al INTERES
$9,041.72 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $631.55 $769.90 $188,695.49
182 $628.98 $772.47 $187,923.02
183 $626.41 $775.04 $187,147.98
184 $623.83 $777.63 $186,370.35
185 $621.23 $780.22 $185,590.13
186 $618.63 $782.82 $184,807.31
187 $616.02 $785.43 $184,021.89
188 $613.41 $788.05 $183,233.84
189 $610.78 $790.67 $182,443.17
190 $608.14 $793.31 $181,649.86
191 $605.50 $795.95 $180,853.90
192 $602.85 $798.61 $180,055.30
Total de años: 16
  Usted invertirá: $16,817.43 en su casa en el año 16
$7,407.34 irá al INTERES
$9,410.09 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $600.18 $801.27 $179,254.03
194 $597.51 $803.94 $178,450.09
195 $594.83 $806.62 $177,643.47
196 $592.14 $809.31 $176,834.16
197 $589.45 $812.01 $176,022.16
198 $586.74 $814.71 $175,207.45
199 $584.02 $817.43 $174,390.02
200 $581.30 $820.15 $173,569.87
201 $578.57 $822.89 $172,746.98
202 $575.82 $825.63 $171,921.35
203 $573.07 $828.38 $171,092.97
204 $570.31 $831.14 $170,261.83
Total de años: 17
  Usted invertirá: $16,817.43 en su casa en el año 17
$7,023.96 irá al INTERES
$9,793.47 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $567.54 $833.91 $169,427.91
206 $564.76 $836.69 $168,591.22
207 $561.97 $839.48 $167,751.74
208 $559.17 $842.28 $166,909.46
209 $556.36 $845.09 $166,064.37
210 $553.55 $847.90 $165,216.47
211 $550.72 $850.73 $164,365.73
212 $547.89 $853.57 $163,512.17
213 $545.04 $856.41 $162,655.76
214 $542.19 $859.27 $161,796.49
215 $539.32 $862.13 $160,934.36
216 $536.45 $865.00 $160,069.35
Total de años: 18
  Usted invertirá: $16,817.43 en su casa en el año 18
$6,624.96 irá al INTERES
$10,192.47 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $533.56 $867.89 $159,201.47
218 $530.67 $870.78 $158,330.68
219 $527.77 $873.68 $157,457.00
220 $524.86 $876.60 $156,580.40
221 $521.93 $879.52 $155,700.89
222 $519.00 $882.45 $154,818.44
223 $516.06 $885.39 $153,933.05
224 $513.11 $888.34 $153,044.70
225 $510.15 $891.30 $152,153.40
226 $507.18 $894.27 $151,259.13
227 $504.20 $897.26 $150,361.87
228 $501.21 $900.25 $149,461.62
Total de años: 19
  Usted invertirá: $16,817.43 en su casa en el año 19
$6,209.70 irá al INTERES
$10,607.73 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $498.21 $903.25 $148,558.38
230 $495.19 $906.26 $147,652.12
231 $492.17 $909.28 $146,742.84
232 $489.14 $912.31 $145,830.53
233 $486.10 $915.35 $144,915.18
234 $483.05 $918.40 $143,996.78
235 $479.99 $921.46 $143,075.31
236 $476.92 $924.53 $142,150.78
237 $473.84 $927.62 $141,223.16
238 $470.74 $930.71 $140,292.45
239 $467.64 $933.81 $139,358.64
240 $464.53 $936.92 $138,421.72
Total de años: 20
  Usted invertirá: $16,817.43 en su casa en el año 20
$5,777.53 irá al INTERES
$11,039.91 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $461.41 $940.05 $137,481.67
242 $458.27 $943.18 $136,538.49
243 $455.13 $946.32 $135,592.17
244 $451.97 $949.48 $134,642.69
245 $448.81 $952.64 $133,690.04
246 $445.63 $955.82 $132,734.23
247 $442.45 $959.01 $131,775.22
248 $439.25 $962.20 $130,813.02
249 $436.04 $965.41 $129,847.61
250 $432.83 $968.63 $128,878.98
251 $429.60 $971.86 $127,907.13
252 $426.36 $975.10 $126,932.03
Total de años: 21
  Usted invertirá: $16,817.43 en su casa en el año 21
$5,327.74 irá al INTERES
$11,489.69 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $423.11 $978.35 $125,953.68
254 $419.85 $981.61 $124,972.08
255 $416.57 $984.88 $123,987.20
256 $413.29 $988.16 $122,999.04
257 $410.00 $991.46 $122,007.58
258 $406.69 $994.76 $121,012.82
259 $403.38 $998.08 $120,014.74
260 $400.05 $1,001.40 $119,013.34
261 $396.71 $1,004.74 $118,008.60
262 $393.36 $1,008.09 $117,000.51
263 $390.00 $1,011.45 $115,989.06
264 $386.63 $1,014.82 $114,974.23
Total de años: 22
  Usted invertirá: $16,817.43 en su casa en el año 22
$4,859.64 irá al INTERES
$11,957.80 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $383.25 $1,018.21 $113,956.03
266 $379.85 $1,021.60 $112,934.43
267 $376.45 $1,025.00 $111,909.43
268 $373.03 $1,028.42 $110,881.00
269 $369.60 $1,031.85 $109,849.16
270 $366.16 $1,035.29 $108,813.87
271 $362.71 $1,038.74 $107,775.13
272 $359.25 $1,042.20 $106,732.92
273 $355.78 $1,045.68 $105,687.25
274 $352.29 $1,049.16 $104,638.09
275 $348.79 $1,052.66 $103,585.43
276 $345.28 $1,056.17 $102,529.26
Total de años: 23
  Usted invertirá: $16,817.43 en su casa en el año 23
$4,372.46 irá al INTERES
$12,444.97 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $341.76 $1,059.69 $101,469.57
278 $338.23 $1,063.22 $100,406.35
279 $334.69 $1,066.76 $99,339.59
280 $331.13 $1,070.32 $98,269.27
281 $327.56 $1,073.89 $97,195.38
282 $323.98 $1,077.47 $96,117.91
283 $320.39 $1,081.06 $95,036.85
284 $316.79 $1,084.66 $93,952.19
285 $313.17 $1,088.28 $92,863.91
286 $309.55 $1,091.91 $91,772.00
287 $305.91 $1,095.55 $90,676.46
288 $302.25 $1,099.20 $89,577.26
Total de años: 24
  Usted invertirá: $16,817.43 en su casa en el año 24
$3,865.43 irá al INTERES
$12,952.00 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $298.59 $1,102.86 $88,474.40
290 $294.91 $1,106.54 $87,367.86
291 $291.23 $1,110.23 $86,257.63
292 $287.53 $1,113.93 $85,143.70
293 $283.81 $1,117.64 $84,026.06
294 $280.09 $1,121.37 $82,904.70
295 $276.35 $1,125.10 $81,779.60
296 $272.60 $1,128.85 $80,650.74
297 $268.84 $1,132.62 $79,518.12
298 $265.06 $1,136.39 $78,381.73
299 $261.27 $1,140.18 $77,241.55
300 $257.47 $1,143.98 $76,097.57
Total de años: 25
  Usted invertirá: $16,817.43 en su casa en el año 25
$3,337.74 irá al INTERES
$13,479.69 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $253.66 $1,147.79 $74,949.78
302 $249.83 $1,151.62 $73,798.16
303 $245.99 $1,155.46 $72,642.70
304 $242.14 $1,159.31 $71,483.39
305 $238.28 $1,163.17 $70,320.21
306 $234.40 $1,167.05 $69,153.16
307 $230.51 $1,170.94 $67,982.22
308 $226.61 $1,174.85 $66,807.37
309 $222.69 $1,178.76 $65,628.61
310 $218.76 $1,182.69 $64,445.92
311 $214.82 $1,186.63 $63,259.29
312 $210.86 $1,190.59 $62,068.70
Total de años: 26
  Usted invertirá: $16,817.43 en su casa en el año 26
$2,788.56 irá al INTERES
$14,028.87 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $206.90 $1,194.56 $60,874.14
314 $202.91 $1,198.54 $59,675.61
315 $198.92 $1,202.53 $58,473.07
316 $194.91 $1,206.54 $57,266.53
317 $190.89 $1,210.56 $56,055.97
318 $186.85 $1,214.60 $54,841.37
319 $182.80 $1,218.65 $53,622.72
320 $178.74 $1,222.71 $52,400.01
321 $174.67 $1,226.79 $51,173.22
322 $170.58 $1,230.88 $49,942.35
323 $166.47 $1,234.98 $48,707.37
324 $162.36 $1,239.09 $47,468.27
Total de años: 27
  Usted invertirá: $16,817.43 en su casa en el año 27
$2,217.00 irá al INTERES
$14,600.43 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $158.23 $1,243.23 $46,225.05
326 $154.08 $1,247.37 $44,977.68
327 $149.93 $1,251.53 $43,726.15
328 $145.75 $1,255.70 $42,470.45
329 $141.57 $1,259.88 $41,210.57
330 $137.37 $1,264.08 $39,946.49
331 $133.15 $1,268.30 $38,678.19
332 $128.93 $1,272.53 $37,405.66
333 $124.69 $1,276.77 $36,128.90
334 $120.43 $1,281.02 $34,847.87
335 $116.16 $1,285.29 $33,562.58
336 $111.88 $1,289.58 $32,273.00
Total de años: 28
  Usted invertirá: $16,817.43 en su casa en el año 28
$1,622.16 irá al INTERES
$15,195.27 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $107.58 $1,293.88 $30,979.13
338 $103.26 $1,298.19 $29,680.94
339 $98.94 $1,302.52 $28,378.42
340 $94.59 $1,306.86 $27,071.56
341 $90.24 $1,311.21 $25,760.35
342 $85.87 $1,315.58 $24,444.76
343 $81.48 $1,319.97 $23,124.79
344 $77.08 $1,324.37 $21,800.42
345 $72.67 $1,328.78 $20,471.64
346 $68.24 $1,333.21 $19,138.43
347 $63.79 $1,337.66 $17,800.77
348 $59.34 $1,342.12 $16,458.65
Total de años: 29
  Usted invertirá: $16,817.43 en su casa en el año 29
$1,003.08 irá al INTERES
$15,814.35 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $54.86 $1,346.59 $15,112.06
350 $50.37 $1,351.08 $13,760.98
351 $45.87 $1,355.58 $12,405.40
352 $41.35 $1,360.10 $11,045.30
353 $36.82 $1,364.63 $9,680.66
354 $32.27 $1,369.18 $8,311.48
355 $27.70 $1,373.75 $6,937.73
356 $23.13 $1,378.33 $5,559.40
357 $18.53 $1,382.92 $4,176.48
358 $13.92 $1,387.53 $2,788.95
359 $9.30 $1,392.16 $1,396.80
360 $4.66 $1,396.80 $0.00
Total de años: 30
  Usted invertirá: $16,817.43 en su casa en el año 30
$358.78 irá al INTERES
$16,458.65 irá al PRINCIPAL
 


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