Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $16,250.00
Precio a Financiar: $308,750.00
Pago Mensual: $1,474.02


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1,029.17 $444.85 $308,305.15
2 $1,027.68 $446.34 $307,858.81
3 $1,026.20 $447.82 $307,410.99
4 $1,024.70 $449.32 $306,961.67
5 $1,023.21 $450.81 $306,510.86
6 $1,021.70 $452.32 $306,058.54
7 $1,020.20 $453.82 $305,604.72
8 $1,018.68 $455.34 $305,149.38
9 $1,017.16 $456.86 $304,692.52
10 $1,015.64 $458.38 $304,234.14
11 $1,014.11 $459.91 $303,774.24
12 $1,012.58 $461.44 $303,312.80
Total de años: 1
  Usted invertirá: $17,688.24 en su casa en el año 1
$12,251.04 irá al INTERES
$5,437.20 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $1,011.04 $462.98 $302,849.82
14 $1,009.50 $464.52 $302,385.30
15 $1,007.95 $466.07 $301,919.23
16 $1,006.40 $467.62 $301,451.61
17 $1,004.84 $469.18 $300,982.43
18 $1,003.27 $470.74 $300,511.69
19 $1,001.71 $472.31 $300,039.37
20 $1,000.13 $473.89 $299,565.48
21 $998.55 $475.47 $299,090.01
22 $996.97 $477.05 $298,612.96
23 $995.38 $478.64 $298,134.32
24 $993.78 $480.24 $297,654.08
Total de años: 2
  Usted invertirá: $17,688.24 en su casa en el año 2
$12,029.52 irá al INTERES
$5,658.72 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $992.18 $481.84 $297,172.24
26 $990.57 $483.45 $296,688.80
27 $988.96 $485.06 $296,203.74
28 $987.35 $486.67 $295,717.06
29 $985.72 $488.30 $295,228.77
30 $984.10 $489.92 $294,738.84
31 $982.46 $491.56 $294,247.29
32 $980.82 $493.20 $293,754.09
33 $979.18 $494.84 $293,259.25
34 $977.53 $496.49 $292,762.76
35 $975.88 $498.14 $292,264.62
36 $974.22 $499.80 $291,764.82
Total de años: 3
  Usted invertirá: $17,688.24 en su casa en el año 3
$11,798.97 irá al INTERES
$5,889.26 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $972.55 $501.47 $291,263.34
38 $970.88 $503.14 $290,760.20
39 $969.20 $504.82 $290,255.38
40 $967.52 $506.50 $289,748.88
41 $965.83 $508.19 $289,240.69
42 $964.14 $509.88 $288,730.81
43 $962.44 $511.58 $288,219.22
44 $960.73 $513.29 $287,705.94
45 $959.02 $515.00 $287,190.94
46 $957.30 $516.72 $286,674.22
47 $955.58 $518.44 $286,155.78
48 $953.85 $520.17 $285,635.61
Total de años: 4
  Usted invertirá: $17,688.24 en su casa en el año 4
$11,559.03 irá al INTERES
$6,129.20 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $952.12 $521.90 $285,113.71
50 $950.38 $523.64 $284,590.07
51 $948.63 $525.39 $284,064.68
52 $946.88 $527.14 $283,537.55
53 $945.13 $528.89 $283,008.65
54 $943.36 $530.66 $282,478.00
55 $941.59 $532.43 $281,945.57
56 $939.82 $534.20 $281,411.37
57 $938.04 $535.98 $280,875.39
58 $936.25 $537.77 $280,337.62
59 $934.46 $539.56 $279,798.06
60 $932.66 $541.36 $279,256.70
Total de años: 5
  Usted invertirá: $17,688.24 en su casa en el año 5
$11,309.32 irá al INTERES
$6,378.92 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $930.86 $543.16 $278,713.53
62 $929.05 $544.97 $278,168.56
63 $927.23 $546.79 $277,621.77
64 $925.41 $548.61 $277,073.15
65 $923.58 $550.44 $276,522.71
66 $921.74 $552.28 $275,970.43
67 $919.90 $554.12 $275,416.31
68 $918.05 $555.97 $274,860.35
69 $916.20 $557.82 $274,302.53
70 $914.34 $559.68 $273,742.85
71 $912.48 $561.54 $273,181.31
72 $910.60 $563.42 $272,617.89
Total de años: 6
  Usted invertirá: $17,688.24 en su casa en el año 6
$11,049.43 irá al INTERES
$6,638.80 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $908.73 $565.29 $272,052.60
74 $906.84 $567.18 $271,485.42
75 $904.95 $569.07 $270,916.35
76 $903.05 $570.97 $270,345.39
77 $901.15 $572.87 $269,772.52
78 $899.24 $574.78 $269,197.74
79 $897.33 $576.69 $268,621.05
80 $895.40 $578.62 $268,042.43
81 $893.47 $580.54 $267,461.89
82 $891.54 $582.48 $266,879.41
83 $889.60 $584.42 $266,294.99
84 $887.65 $586.37 $265,708.62
Total de años: 7
  Usted invertirá: $17,688.24 en su casa en el año 7
$10,778.96 irá al INTERES
$6,909.28 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $885.70 $588.32 $265,120.29
86 $883.73 $590.29 $264,530.01
87 $881.77 $592.25 $263,937.75
88 $879.79 $594.23 $263,343.53
89 $877.81 $596.21 $262,747.32
90 $875.82 $598.20 $262,149.12
91 $873.83 $600.19 $261,548.93
92 $871.83 $602.19 $260,946.74
93 $869.82 $604.20 $260,342.55
94 $867.81 $606.21 $259,736.34
95 $865.79 $608.23 $259,128.10
96 $863.76 $610.26 $258,517.84
Total de años: 8
  Usted invertirá: $17,688.24 en su casa en el año 8
$10,497.46 irá al INTERES
$7,190.77 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $861.73 $612.29 $257,905.55
98 $859.69 $614.33 $257,291.22
99 $857.64 $616.38 $256,674.83
100 $855.58 $618.44 $256,056.40
101 $853.52 $620.50 $255,435.90
102 $851.45 $622.57 $254,813.33
103 $849.38 $624.64 $254,188.69
104 $847.30 $626.72 $253,561.97
105 $845.21 $628.81 $252,933.15
106 $843.11 $630.91 $252,302.24
107 $841.01 $633.01 $251,669.23
108 $838.90 $635.12 $251,034.11
Total de años: 9
  Usted invertirá: $17,688.24 en su casa en el año 9
$10,204.50 irá al INTERES
$7,483.74 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $836.78 $637.24 $250,396.87
110 $834.66 $639.36 $249,757.51
111 $832.53 $641.49 $249,116.01
112 $830.39 $643.63 $248,472.38
113 $828.24 $645.78 $247,826.60
114 $826.09 $647.93 $247,178.67
115 $823.93 $650.09 $246,528.58
116 $821.76 $652.26 $245,876.32
117 $819.59 $654.43 $245,221.89
118 $817.41 $656.61 $244,565.27
119 $815.22 $658.80 $243,906.47
120 $813.02 $661.00 $243,245.47
Total de años: 10
  Usted invertirá: $17,688.24 en su casa en el año 10
$9,899.60 irá al INTERES
$7,788.63 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $810.82 $663.20 $242,582.27
122 $808.61 $665.41 $241,916.86
123 $806.39 $667.63 $241,249.23
124 $804.16 $669.86 $240,579.37
125 $801.93 $672.09 $239,907.29
126 $799.69 $674.33 $239,232.96
127 $797.44 $676.58 $238,556.38
128 $795.19 $678.83 $237,877.55
129 $792.93 $681.09 $237,196.45
130 $790.65 $683.36 $236,513.09
131 $788.38 $685.64 $235,827.45
132 $786.09 $687.93 $235,139.52
Total de años: 11
  Usted invertirá: $17,688.24 en su casa en el año 11
$9,582.28 irá al INTERES
$8,105.96 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $783.80 $690.22 $234,449.30
134 $781.50 $692.52 $233,756.78
135 $779.19 $694.83 $233,061.94
136 $776.87 $697.15 $232,364.80
137 $774.55 $699.47 $231,665.33
138 $772.22 $701.80 $230,963.53
139 $769.88 $704.14 $230,259.38
140 $767.53 $706.49 $229,552.90
141 $765.18 $708.84 $228,844.05
142 $762.81 $711.21 $228,132.85
143 $760.44 $713.58 $227,419.27
144 $758.06 $715.96 $226,703.31
Total de años: 12
  Usted invertirá: $17,688.24 en su casa en el año 12
$9,252.03 irá al INTERES
$8,436.20 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $755.68 $718.34 $225,984.97
146 $753.28 $720.74 $225,264.24
147 $750.88 $723.14 $224,541.10
148 $748.47 $725.55 $223,815.55
149 $746.05 $727.97 $223,087.58
150 $743.63 $730.39 $222,357.18
151 $741.19 $732.83 $221,624.36
152 $738.75 $735.27 $220,889.08
153 $736.30 $737.72 $220,151.36
154 $733.84 $740.18 $219,411.18
155 $731.37 $742.65 $218,668.53
156 $728.90 $745.12 $217,923.41
Total de años: 13
  Usted invertirá: $17,688.24 en su casa en el año 13
$8,908.33 irá al INTERES
$8,779.91 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $726.41 $747.61 $217,175.80
158 $723.92 $750.10 $216,425.70
159 $721.42 $752.60 $215,673.10
160 $718.91 $755.11 $214,917.99
161 $716.39 $757.63 $214,160.36
162 $713.87 $760.15 $213,400.21
163 $711.33 $762.69 $212,637.52
164 $708.79 $765.23 $211,872.29
165 $706.24 $767.78 $211,104.52
166 $703.68 $770.34 $210,334.18
167 $701.11 $772.91 $209,561.27
168 $698.54 $775.48 $208,785.79
Total de años: 14
  Usted invertirá: $17,688.24 en su casa en el año 14
$8,550.62 irá al INTERES
$9,137.62 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $695.95 $778.07 $208,007.72
170 $693.36 $780.66 $207,227.06
171 $690.76 $783.26 $206,443.80
172 $688.15 $785.87 $205,657.93
173 $685.53 $788.49 $204,869.43
174 $682.90 $791.12 $204,078.31
175 $680.26 $793.76 $203,284.55
176 $677.62 $796.40 $202,488.15
177 $674.96 $799.06 $201,689.09
178 $672.30 $801.72 $200,887.37
179 $669.62 $804.40 $200,082.97
180 $666.94 $807.08 $199,275.89
Total de años: 15
  Usted invertirá: $17,688.24 en su casa en el año 15
$8,178.34 irá al INTERES
$9,509.90 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $664.25 $809.77 $198,466.13
182 $661.55 $812.47 $197,653.66
183 $658.85 $815.17 $196,838.49
184 $656.13 $817.89 $196,020.60
185 $653.40 $820.62 $195,199.98
186 $650.67 $823.35 $194,376.62
187 $647.92 $826.10 $193,550.53
188 $645.17 $828.85 $192,721.68
189 $642.41 $831.61 $191,890.06
190 $639.63 $834.39 $191,055.68
191 $636.85 $837.17 $190,218.51
192 $634.06 $839.96 $189,378.55
Total de años: 16
  Usted invertirá: $17,688.24 en su casa en el año 16
$7,790.89 irá al INTERES
$9,897.34 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $631.26 $842.76 $188,535.79
194 $628.45 $845.57 $187,690.22
195 $625.63 $848.39 $186,841.84
196 $622.81 $851.21 $185,990.63
197 $619.97 $854.05 $185,136.57
198 $617.12 $856.90 $184,279.68
199 $614.27 $859.75 $183,419.92
200 $611.40 $862.62 $182,557.30
201 $608.52 $865.50 $181,691.81
202 $605.64 $868.38 $180,823.43
203 $602.74 $871.27 $179,952.15
204 $599.84 $874.18 $179,077.97
Total de años: 17
  Usted invertirá: $17,688.24 en su casa en el año 17
$7,387.66 irá al INTERES
$10,300.58 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $596.93 $877.09 $178,200.88
206 $594.00 $880.02 $177,320.86
207 $591.07 $882.95 $176,437.91
208 $588.13 $885.89 $175,552.02
209 $585.17 $888.85 $174,663.17
210 $582.21 $891.81 $173,771.36
211 $579.24 $894.78 $172,876.58
212 $576.26 $897.76 $171,978.82
213 $573.26 $900.76 $171,078.06
214 $570.26 $903.76 $170,174.30
215 $567.25 $906.77 $169,267.53
216 $564.23 $909.79 $168,357.73
Total de años: 18
  Usted invertirá: $17,688.24 en su casa en el año 18
$6,968.00 irá al INTERES
$10,720.24 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $561.19 $912.83 $167,444.91
218 $558.15 $915.87 $166,529.04
219 $555.10 $918.92 $165,610.11
220 $552.03 $921.99 $164,688.13
221 $548.96 $925.06 $163,763.07
222 $545.88 $928.14 $162,834.93
223 $542.78 $931.24 $161,903.69
224 $539.68 $934.34 $160,969.35
225 $536.56 $937.46 $160,031.89
226 $533.44 $940.58 $159,091.31
227 $530.30 $943.72 $158,147.60
228 $527.16 $946.86 $157,200.74
Total de años: 19
  Usted invertirá: $17,688.24 en su casa en el año 19
$6,531.24 irá al INTERES
$11,157.00 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $524.00 $950.02 $156,250.72
230 $520.84 $953.18 $155,297.54
231 $517.66 $956.36 $154,341.17
232 $514.47 $959.55 $153,381.63
233 $511.27 $962.75 $152,418.88
234 $508.06 $965.96 $151,452.92
235 $504.84 $969.18 $150,483.74
236 $501.61 $972.41 $149,511.34
237 $498.37 $975.65 $148,535.69
238 $495.12 $978.90 $147,556.79
239 $491.86 $982.16 $146,574.62
240 $488.58 $985.44 $145,589.19
Total de años: 20
  Usted invertirá: $17,688.24 en su casa en el año 20
$6,076.69 irá al INTERES
$11,611.55 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $485.30 $988.72 $144,600.46
242 $482.00 $992.02 $143,608.45
243 $478.69 $995.32 $142,613.12
244 $475.38 $998.64 $141,614.48
245 $472.05 $1,001.97 $140,612.51
246 $468.71 $1,005.31 $139,607.19
247 $465.36 $1,008.66 $138,598.53
248 $462.00 $1,012.02 $137,586.51
249 $458.62 $1,015.40 $136,571.11
250 $455.24 $1,018.78 $135,552.33
251 $451.84 $1,022.18 $134,530.15
252 $448.43 $1,025.59 $133,504.56
Total de años: 21
  Usted invertirá: $17,688.24 en su casa en el año 21
$5,603.61 irá al INTERES
$12,084.62 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $445.02 $1,029.00 $132,475.56
254 $441.59 $1,032.43 $131,443.12
255 $438.14 $1,035.88 $130,407.25
256 $434.69 $1,039.33 $129,367.92
257 $431.23 $1,042.79 $128,325.13
258 $427.75 $1,046.27 $127,278.86
259 $424.26 $1,049.76 $126,229.10
260 $420.76 $1,053.26 $125,175.84
261 $417.25 $1,056.77 $124,119.08
262 $413.73 $1,060.29 $123,058.79
263 $410.20 $1,063.82 $121,994.96
264 $406.65 $1,067.37 $120,927.59
Total de años: 22
  Usted invertirá: $17,688.24 en su casa en el año 22
$5,111.27 irá al INTERES
$12,576.97 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $403.09 $1,070.93 $119,856.67
266 $399.52 $1,074.50 $118,782.17
267 $395.94 $1,078.08 $117,704.09
268 $392.35 $1,081.67 $116,622.42
269 $388.74 $1,085.28 $115,537.14
270 $385.12 $1,088.90 $114,448.24
271 $381.49 $1,092.53 $113,355.72
272 $377.85 $1,096.17 $112,259.55
273 $374.20 $1,099.82 $111,159.73
274 $370.53 $1,103.49 $110,056.24
275 $366.85 $1,107.17 $108,949.07
276 $363.16 $1,110.86 $107,838.22
Total de años: 23
  Usted invertirá: $17,688.24 en su casa en el año 23
$4,598.86 irá al INTERES
$13,089.37 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $359.46 $1,114.56 $106,723.66
278 $355.75 $1,118.27 $105,605.39
279 $352.02 $1,122.00 $104,483.38
280 $348.28 $1,125.74 $103,357.64
281 $344.53 $1,129.49 $102,228.15
282 $340.76 $1,133.26 $101,094.89
283 $336.98 $1,137.04 $99,957.85
284 $333.19 $1,140.83 $98,817.02
285 $329.39 $1,144.63 $97,672.40
286 $325.57 $1,148.45 $96,523.95
287 $321.75 $1,152.27 $95,371.68
288 $317.91 $1,156.11 $94,215.56
Total de años: 24
  Usted invertirá: $17,688.24 en su casa en el año 24
$4,065.58 irá al INTERES
$13,622.66 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $314.05 $1,159.97 $93,055.59
290 $310.19 $1,163.83 $91,891.76
291 $306.31 $1,167.71 $90,724.05
292 $302.41 $1,171.61 $89,552.44
293 $298.51 $1,175.51 $88,376.93
294 $294.59 $1,179.43 $87,197.50
295 $290.66 $1,183.36 $86,014.14
296 $286.71 $1,187.31 $84,826.83
297 $282.76 $1,191.26 $83,635.57
298 $278.79 $1,195.23 $82,440.33
299 $274.80 $1,199.22 $81,241.11
300 $270.80 $1,203.22 $80,037.90
Total de años: 25
  Usted invertirá: $17,688.24 en su casa en el año 25
$3,510.57 irá al INTERES
$14,177.66 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $266.79 $1,207.23 $78,830.67
302 $262.77 $1,211.25 $77,619.42
303 $258.73 $1,215.29 $76,404.13
304 $254.68 $1,219.34 $75,184.79
305 $250.62 $1,223.40 $73,961.39
306 $246.54 $1,227.48 $72,733.91
307 $242.45 $1,231.57 $71,502.33
308 $238.34 $1,235.68 $70,266.66
309 $234.22 $1,239.80 $69,026.86
310 $230.09 $1,243.93 $67,782.93
311 $225.94 $1,248.08 $66,534.85
312 $221.78 $1,252.24 $65,282.61
Total de años: 26
  Usted invertirá: $17,688.24 en su casa en el año 26
$2,932.95 irá al INTERES
$14,755.28 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $217.61 $1,256.41 $64,026.20
314 $213.42 $1,260.60 $62,765.60
315 $209.22 $1,264.80 $61,500.80
316 $205.00 $1,269.02 $60,231.79
317 $200.77 $1,273.25 $58,958.54
318 $196.53 $1,277.49 $57,681.05
319 $192.27 $1,281.75 $56,399.30
320 $188.00 $1,286.02 $55,113.28
321 $183.71 $1,290.31 $53,822.97
322 $179.41 $1,294.61 $52,528.36
323 $175.09 $1,298.93 $51,229.43
324 $170.76 $1,303.25 $49,926.18
Total de años: 27
  Usted invertirá: $17,688.24 en su casa en el año 27
$2,331.80 irá al INTERES
$15,356.44 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $166.42 $1,307.60 $48,618.58
326 $162.06 $1,311.96 $47,306.62
327 $157.69 $1,316.33 $45,990.29
328 $153.30 $1,320.72 $44,669.57
329 $148.90 $1,325.12 $43,344.45
330 $144.48 $1,329.54 $42,014.91
331 $140.05 $1,333.97 $40,680.94
332 $135.60 $1,338.42 $39,342.53
333 $131.14 $1,342.88 $37,999.65
334 $126.67 $1,347.35 $36,652.29
335 $122.17 $1,351.85 $35,300.45
336 $117.67 $1,356.35 $33,944.10
Total de años: 28
  Usted invertirá: $17,688.24 en su casa en el año 28
$1,706.15 irá al INTERES
$15,982.08 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $113.15 $1,360.87 $32,583.22
338 $108.61 $1,365.41 $31,217.81
339 $104.06 $1,369.96 $29,847.85
340 $99.49 $1,374.53 $28,473.33
341 $94.91 $1,379.11 $27,094.22
342 $90.31 $1,383.71 $25,710.51
343 $85.70 $1,388.32 $24,322.19
344 $81.07 $1,392.95 $22,929.25
345 $76.43 $1,397.59 $21,531.66
346 $71.77 $1,402.25 $20,129.41
347 $67.10 $1,406.92 $18,722.49
348 $62.41 $1,411.61 $17,310.88
Total de años: 29
  Usted invertirá: $17,688.24 en su casa en el año 29
$1,055.02 irá al INTERES
$16,633.22 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $57.70 $1,416.32 $15,894.56
350 $52.98 $1,421.04 $14,473.52
351 $48.25 $1,425.77 $13,047.75
352 $43.49 $1,430.53 $11,617.22
353 $38.72 $1,435.30 $10,181.93
354 $33.94 $1,440.08 $8,741.85
355 $29.14 $1,444.88 $7,296.97
356 $24.32 $1,449.70 $5,847.27
357 $19.49 $1,454.53 $4,392.74
358 $14.64 $1,459.38 $2,933.36
359 $9.78 $1,464.24 $1,469.12
360 $4.90 $1,469.12 $0.00
Total de años: 30
  Usted invertirá: $17,688.24 en su casa en el año 30
$377.36 irá al INTERES
$17,310.88 irá al PRINCIPAL
 


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