Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $8,000.00
Precio a Financiar: $152,000.00
Pago Mensual: $725.67


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $506.67 $219.00 $151,781.00
2 $505.94 $219.73 $151,561.26
3 $505.20 $220.47 $151,340.79
4 $504.47 $221.20 $151,119.59
5 $503.73 $221.94 $150,897.65
6 $502.99 $222.68 $150,674.97
7 $502.25 $223.42 $150,451.55
8 $501.51 $224.17 $150,227.39
9 $500.76 $224.91 $150,002.47
10 $500.01 $225.66 $149,776.81
11 $499.26 $226.42 $149,550.39
12 $498.50 $227.17 $149,323.22
Total de años: 1
  Usted invertirá: $8,708.05 en su casa en el año 1
$6,031.28 irá al INTERES
$2,676.78 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $497.74 $227.93 $149,095.30
14 $496.98 $228.69 $148,866.61
15 $496.22 $229.45 $148,637.16
16 $495.46 $230.21 $148,406.95
17 $494.69 $230.98 $148,175.97
18 $493.92 $231.75 $147,944.21
19 $493.15 $232.52 $147,711.69
20 $492.37 $233.30 $147,478.39
21 $491.59 $234.08 $147,244.32
22 $490.81 $234.86 $147,009.46
23 $490.03 $235.64 $146,773.82
24 $489.25 $236.43 $146,537.39
Total de años: 2
  Usted invertirá: $8,708.05 en su casa en el año 2
$5,922.22 irá al INTERES
$2,785.83 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $488.46 $237.21 $146,300.18
26 $487.67 $238.00 $146,062.18
27 $486.87 $238.80 $145,823.38
28 $486.08 $239.59 $145,583.79
29 $485.28 $240.39 $145,343.39
30 $484.48 $241.19 $145,102.20
31 $483.67 $242.00 $144,860.20
32 $482.87 $242.80 $144,617.40
33 $482.06 $243.61 $144,373.79
34 $481.25 $244.43 $144,129.36
35 $480.43 $245.24 $143,884.12
36 $479.61 $246.06 $143,638.06
Total de años: 3
  Usted invertirá: $8,708.05 en su casa en el año 3
$5,808.72 irá al INTERES
$2,899.33 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $478.79 $246.88 $143,391.19
38 $477.97 $247.70 $143,143.48
39 $477.14 $248.53 $142,894.96
40 $476.32 $249.35 $142,645.60
41 $475.49 $250.19 $142,395.42
42 $474.65 $251.02 $142,144.40
43 $473.81 $251.86 $141,892.54
44 $472.98 $252.70 $141,639.85
45 $472.13 $253.54 $141,386.31
46 $471.29 $254.38 $141,131.92
47 $470.44 $255.23 $140,876.69
48 $469.59 $256.08 $140,620.61
Total de años: 4
  Usted invertirá: $8,708.05 en su casa en el año 4
$5,690.60 irá al INTERES
$3,017.45 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $468.74 $256.94 $140,363.67
50 $467.88 $257.79 $140,105.88
51 $467.02 $258.65 $139,847.23
52 $466.16 $259.51 $139,587.72
53 $465.29 $260.38 $139,327.34
54 $464.42 $261.25 $139,066.09
55 $463.55 $262.12 $138,803.97
56 $462.68 $262.99 $138,540.98
57 $461.80 $263.87 $138,277.11
58 $460.92 $264.75 $138,012.37
59 $460.04 $265.63 $137,746.74
60 $459.16 $266.52 $137,480.22
Total de años: 5
  Usted invertirá: $8,708.05 en su casa en el año 5
$5,567.67 irá al INTERES
$3,140.39 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $458.27 $267.40 $137,212.82
62 $457.38 $268.30 $136,944.52
63 $456.48 $269.19 $136,675.33
64 $455.58 $270.09 $136,405.24
65 $454.68 $270.99 $136,134.26
66 $453.78 $271.89 $135,862.37
67 $452.87 $272.80 $135,589.57
68 $451.97 $273.71 $135,315.86
69 $451.05 $274.62 $135,041.25
70 $450.14 $275.53 $134,765.71
71 $449.22 $276.45 $134,489.26
72 $448.30 $277.37 $134,211.89
Total de años: 6
  Usted invertirá: $8,708.05 en su casa en el año 6
$5,439.72 irá al INTERES
$3,268.33 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $447.37 $278.30 $133,933.59
74 $446.45 $279.23 $133,654.36
75 $445.51 $280.16 $133,374.21
76 $444.58 $281.09 $133,093.11
77 $443.64 $282.03 $132,811.09
78 $442.70 $282.97 $132,528.12
79 $441.76 $283.91 $132,244.21
80 $440.81 $284.86 $131,959.35
81 $439.86 $285.81 $131,673.54
82 $438.91 $286.76 $131,386.79
83 $437.96 $287.72 $131,099.07
84 $437.00 $288.67 $130,810.40
Total de años: 7
  Usted invertirá: $8,708.05 en su casa en el año 7
$5,306.56 irá al INTERES
$3,401.49 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $436.03 $289.64 $130,520.76
86 $435.07 $290.60 $130,230.16
87 $434.10 $291.57 $129,938.59
88 $433.13 $292.54 $129,646.04
89 $432.15 $293.52 $129,352.53
90 $431.18 $294.50 $129,058.03
91 $430.19 $295.48 $128,762.55
92 $429.21 $296.46 $128,466.09
93 $428.22 $297.45 $128,168.64
94 $427.23 $298.44 $127,870.20
95 $426.23 $299.44 $127,570.76
96 $425.24 $300.44 $127,270.32
Total de años: 8
  Usted invertirá: $8,708.05 en su casa en el año 8
$5,167.98 irá al INTERES
$3,540.07 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $424.23 $301.44 $126,968.89
98 $423.23 $302.44 $126,666.44
99 $422.22 $303.45 $126,362.99
100 $421.21 $304.46 $126,058.53
101 $420.20 $305.48 $125,753.06
102 $419.18 $306.49 $125,446.56
103 $418.16 $307.52 $125,139.05
104 $417.13 $308.54 $124,830.51
105 $416.10 $309.57 $124,520.94
106 $415.07 $310.60 $124,210.34
107 $414.03 $311.64 $123,898.70
108 $413.00 $312.68 $123,586.02
Total de años: 9
  Usted invertirá: $8,708.05 en su casa en el año 9
$5,023.75 irá al INTERES
$3,684.30 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $411.95 $313.72 $123,272.30
110 $410.91 $314.76 $122,957.54
111 $409.86 $315.81 $122,641.73
112 $408.81 $316.87 $122,324.86
113 $407.75 $317.92 $122,006.94
114 $406.69 $318.98 $121,687.96
115 $405.63 $320.04 $121,367.92
116 $404.56 $321.11 $121,046.80
117 $403.49 $322.18 $120,724.62
118 $402.42 $323.26 $120,401.37
119 $401.34 $324.33 $120,077.03
120 $400.26 $325.41 $119,751.62
Total de años: 10
  Usted invertirá: $8,708.05 en su casa en el año 10
$4,873.65 irá al INTERES
$3,834.40 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $399.17 $326.50 $119,425.12
122 $398.08 $327.59 $119,097.53
123 $396.99 $328.68 $118,768.85
124 $395.90 $329.78 $118,439.08
125 $394.80 $330.87 $118,108.20
126 $393.69 $331.98 $117,776.23
127 $392.59 $333.08 $117,443.14
128 $391.48 $334.19 $117,108.95
129 $390.36 $335.31 $116,773.64
130 $389.25 $336.43 $116,437.21
131 $388.12 $337.55 $116,099.67
132 $387.00 $338.67 $115,760.99
Total de años: 11
  Usted invertirá: $8,708.05 en su casa en el año 11
$4,717.43 irá al INTERES
$3,990.62 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $385.87 $339.80 $115,421.19
134 $384.74 $340.93 $115,080.26
135 $383.60 $342.07 $114,738.19
136 $382.46 $343.21 $114,394.98
137 $381.32 $344.35 $114,050.62
138 $380.17 $345.50 $113,705.12
139 $379.02 $346.65 $113,358.47
140 $377.86 $347.81 $113,010.66
141 $376.70 $348.97 $112,661.69
142 $375.54 $350.13 $112,311.56
143 $374.37 $351.30 $111,960.26
144 $373.20 $352.47 $111,607.79
Total de años: 12
  Usted invertirá: $8,708.05 en su casa en el año 12
$4,554.85 irá al INTERES
$4,153.21 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $372.03 $353.65 $111,254.14
146 $370.85 $354.82 $110,899.32
147 $369.66 $356.01 $110,543.31
148 $368.48 $357.19 $110,186.12
149 $367.29 $358.38 $109,827.73
150 $366.09 $359.58 $109,468.15
151 $364.89 $360.78 $109,107.38
152 $363.69 $361.98 $108,745.40
153 $362.48 $363.19 $108,382.21
154 $361.27 $364.40 $108,017.81
155 $360.06 $365.61 $107,652.20
156 $358.84 $366.83 $107,285.37
Total de años: 13
  Usted invertirá: $8,708.05 en su casa en el año 13
$4,385.64 irá al INTERES
$4,322.42 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $357.62 $368.05 $106,917.32
158 $356.39 $369.28 $106,548.04
159 $355.16 $370.51 $106,177.52
160 $353.93 $371.75 $105,805.78
161 $352.69 $372.99 $105,432.79
162 $351.44 $374.23 $105,058.56
163 $350.20 $375.48 $104,683.09
164 $348.94 $376.73 $104,306.36
165 $347.69 $377.98 $103,928.38
166 $346.43 $379.24 $103,549.13
167 $345.16 $380.51 $103,168.63
168 $343.90 $381.78 $102,786.85
Total de años: 14
  Usted invertirá: $8,708.05 en su casa en el año 14
$4,209.54 irá al INTERES
$4,498.52 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $342.62 $383.05 $102,403.80
170 $341.35 $384.33 $102,019.48
171 $340.06 $385.61 $101,633.87
172 $338.78 $386.89 $101,246.98
173 $337.49 $388.18 $100,858.80
174 $336.20 $389.48 $100,469.32
175 $334.90 $390.77 $100,078.55
176 $333.60 $392.08 $99,686.47
177 $332.29 $393.38 $99,293.09
178 $330.98 $394.69 $98,898.40
179 $329.66 $396.01 $98,502.39
180 $328.34 $397.33 $98,105.06
Total de años: 15
  Usted invertirá: $8,708.05 en su casa en el año 15
$4,026.26 irá al INTERES
$4,681.80 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $327.02 $398.65 $97,706.40
182 $325.69 $399.98 $97,306.42
183 $324.35 $401.32 $96,905.10
184 $323.02 $402.65 $96,502.45
185 $321.67 $404.00 $96,098.45
186 $320.33 $405.34 $95,693.11
187 $318.98 $406.69 $95,286.41
188 $317.62 $408.05 $94,878.36
189 $316.26 $409.41 $94,468.95
190 $314.90 $410.77 $94,058.18
191 $313.53 $412.14 $93,646.03
192 $312.15 $413.52 $93,232.52
Total de años: 16
  Usted invertirá: $8,708.05 en su casa en el año 16
$3,835.52 irá al INTERES
$4,872.54 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $310.78 $414.90 $92,817.62
194 $309.39 $416.28 $92,401.34
195 $308.00 $417.67 $91,983.67
196 $306.61 $419.06 $91,564.62
197 $305.22 $420.46 $91,144.16
198 $303.81 $421.86 $90,722.30
199 $302.41 $423.26 $90,299.04
200 $301.00 $424.67 $89,874.36
201 $299.58 $426.09 $89,448.27
202 $298.16 $427.51 $89,020.76
203 $296.74 $428.94 $88,591.83
204 $295.31 $430.37 $88,161.46
Total de años: 17
  Usted invertirá: $8,708.05 en su casa en el año 17
$3,637.00 irá al INTERES
$5,071.05 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $293.87 $431.80 $87,729.66
206 $292.43 $433.24 $87,296.42
207 $290.99 $434.68 $86,861.74
208 $289.54 $436.13 $86,425.61
209 $288.09 $437.59 $85,988.02
210 $286.63 $439.04 $85,548.98
211 $285.16 $440.51 $85,108.47
212 $283.69 $441.98 $84,666.49
213 $282.22 $443.45 $84,223.05
214 $280.74 $444.93 $83,778.12
215 $279.26 $446.41 $83,331.71
216 $277.77 $447.90 $82,883.81
Total de años: 18
  Usted invertirá: $8,708.05 en su casa en el año 18
$3,430.40 irá al INTERES
$5,277.66 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $276.28 $449.39 $82,434.42
218 $274.78 $450.89 $81,983.53
219 $273.28 $452.39 $81,531.13
220 $271.77 $453.90 $81,077.23
221 $270.26 $455.41 $80,621.82
222 $268.74 $456.93 $80,164.89
223 $267.22 $458.45 $79,706.43
224 $265.69 $459.98 $79,246.45
225 $264.15 $461.52 $78,784.93
226 $262.62 $463.05 $78,321.88
227 $261.07 $464.60 $77,857.28
228 $259.52 $466.15 $77,391.13
Total de años: 19
  Usted invertirá: $8,708.05 en su casa en el año 19
$3,215.38 irá al INTERES
$5,492.68 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $257.97 $467.70 $76,923.43
230 $256.41 $469.26 $76,454.17
231 $254.85 $470.82 $75,983.35
232 $253.28 $472.39 $75,510.95
233 $251.70 $473.97 $75,036.99
234 $250.12 $475.55 $74,561.44
235 $248.54 $477.13 $74,084.30
236 $246.95 $478.72 $73,605.58
237 $245.35 $480.32 $73,125.26
238 $243.75 $481.92 $72,643.34
239 $242.14 $483.53 $72,159.81
240 $240.53 $485.14 $71,674.68
Total de años: 20
  Usted invertirá: $8,708.05 en su casa en el año 20
$2,991.60 irá al INTERES
$5,716.46 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $238.92 $486.76 $71,187.92
242 $237.29 $488.38 $70,699.54
243 $235.67 $490.01 $70,209.54
244 $234.03 $491.64 $69,717.90
245 $232.39 $493.28 $69,224.62
246 $230.75 $494.92 $68,729.70
247 $229.10 $496.57 $68,233.12
248 $227.44 $498.23 $67,734.90
249 $225.78 $499.89 $67,235.01
250 $224.12 $501.55 $66,733.45
251 $222.44 $503.23 $66,230.23
252 $220.77 $504.90 $65,725.32
Total de años: 21
  Usted invertirá: $8,708.05 en su casa en el año 21
$2,758.70 irá al INTERES
$5,949.35 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $219.08 $506.59 $65,218.74
254 $217.40 $508.28 $64,710.46
255 $215.70 $509.97 $64,200.49
256 $214.00 $511.67 $63,688.82
257 $212.30 $513.38 $63,175.45
258 $210.58 $515.09 $62,660.36
259 $208.87 $516.80 $62,143.56
260 $207.15 $518.53 $61,625.03
261 $205.42 $520.25 $61,104.78
262 $203.68 $521.99 $60,582.79
263 $201.94 $523.73 $60,059.06
264 $200.20 $525.47 $59,533.58
Total de años: 22
  Usted invertirá: $8,708.05 en su casa en el año 22
$2,516.32 irá al INTERES
$6,191.74 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $198.45 $527.23 $59,006.36
266 $196.69 $528.98 $58,477.37
267 $194.92 $530.75 $57,946.63
268 $193.16 $532.52 $57,414.11
269 $191.38 $534.29 $56,879.82
270 $189.60 $536.07 $56,343.75
271 $187.81 $537.86 $55,805.89
272 $186.02 $539.65 $55,266.24
273 $184.22 $541.45 $54,724.79
274 $182.42 $543.26 $54,181.53
275 $180.61 $545.07 $53,636.47
276 $178.79 $546.88 $53,089.58
Total de años: 23
  Usted invertirá: $8,708.05 en su casa en el año 23
$2,264.06 irá al INTERES
$6,444.00 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $176.97 $548.71 $52,540.88
278 $175.14 $550.53 $51,990.34
279 $173.30 $552.37 $51,437.97
280 $171.46 $554.21 $50,883.76
281 $169.61 $556.06 $50,327.70
282 $167.76 $557.91 $49,769.79
283 $165.90 $559.77 $49,210.02
284 $164.03 $561.64 $48,648.38
285 $162.16 $563.51 $48,084.87
286 $160.28 $565.39 $47,519.48
287 $158.40 $567.27 $46,952.21
288 $156.51 $569.16 $46,383.05
Total de años: 24
  Usted invertirá: $8,708.05 en su casa en el año 24
$2,001.52 irá al INTERES
$6,706.54 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $154.61 $571.06 $45,811.99
290 $152.71 $572.96 $45,239.02
291 $150.80 $574.87 $44,664.15
292 $148.88 $576.79 $44,087.36
293 $146.96 $578.71 $43,508.64
294 $145.03 $580.64 $42,928.00
295 $143.09 $582.58 $42,345.42
296 $141.15 $584.52 $41,760.90
297 $139.20 $586.47 $41,174.43
298 $137.25 $588.42 $40,586.01
299 $135.29 $590.38 $39,995.63
300 $133.32 $592.35 $39,403.27
Total de años: 25
  Usted invertirá: $8,708.05 en su casa en el año 25
$1,728.28 irá al INTERES
$6,979.77 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $131.34 $594.33 $38,808.95
302 $129.36 $596.31 $38,212.64
303 $127.38 $598.30 $37,614.34
304 $125.38 $600.29 $37,014.05
305 $123.38 $602.29 $36,411.76
306 $121.37 $604.30 $35,807.46
307 $119.36 $606.31 $35,201.15
308 $117.34 $608.33 $34,592.82
309 $115.31 $610.36 $33,982.45
310 $113.27 $612.40 $33,370.06
311 $111.23 $614.44 $32,755.62
312 $109.19 $616.49 $32,139.13
Total de años: 26
  Usted invertirá: $8,708.05 en su casa en el año 26
$1,443.92 irá al INTERES
$7,264.14 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $107.13 $618.54 $31,520.59
314 $105.07 $620.60 $30,899.99
315 $103.00 $622.67 $30,277.32
316 $100.92 $624.75 $29,652.57
317 $98.84 $626.83 $29,025.74
318 $96.75 $628.92 $28,396.82
319 $94.66 $631.02 $27,765.81
320 $92.55 $633.12 $27,132.69
321 $90.44 $635.23 $26,497.46
322 $88.32 $637.35 $25,860.11
323 $86.20 $639.47 $25,220.64
324 $84.07 $641.60 $24,579.04
Total de años: 27
  Usted invertirá: $8,708.05 en su casa en el año 27
$1,147.96 irá al INTERES
$7,560.09 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $81.93 $643.74 $23,935.30
326 $79.78 $645.89 $23,289.41
327 $77.63 $648.04 $22,641.37
328 $75.47 $650.20 $21,991.17
329 $73.30 $652.37 $21,338.81
330 $71.13 $654.54 $20,684.26
331 $68.95 $656.72 $20,027.54
332 $66.76 $658.91 $19,368.63
333 $64.56 $661.11 $18,707.52
334 $62.36 $663.31 $18,044.21
335 $60.15 $665.52 $17,378.68
336 $57.93 $667.74 $16,710.94
Total de años: 28
  Usted invertirá: $8,708.05 en su casa en el año 28
$839.95 irá al INTERES
$7,868.10 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $55.70 $669.97 $16,040.97
338 $53.47 $672.20 $15,368.77
339 $51.23 $674.44 $14,694.33
340 $48.98 $676.69 $14,017.64
341 $46.73 $678.95 $13,338.69
342 $44.46 $681.21 $12,657.48
343 $42.19 $683.48 $11,974.00
344 $39.91 $685.76 $11,288.25
345 $37.63 $688.04 $10,600.20
346 $35.33 $690.34 $9,909.86
347 $33.03 $692.64 $9,217.23
348 $30.72 $694.95 $8,522.28
Total de años: 29
  Usted invertirá: $8,708.05 en su casa en el año 29
$519.39 irá al INTERES
$8,188.66 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $28.41 $697.26 $7,825.02
350 $26.08 $699.59 $7,125.43
351 $23.75 $701.92 $6,423.51
352 $21.41 $704.26 $5,719.25
353 $19.06 $706.61 $5,012.64
354 $16.71 $708.96 $4,303.68
355 $14.35 $711.33 $3,592.35
356 $11.97 $713.70 $2,878.66
357 $9.60 $716.08 $2,162.58
358 $7.21 $718.46 $1,444.12
359 $4.81 $720.86 $723.26
360 $2.41 $723.26 $0.00
Total de años: 30
  Usted invertirá: $8,708.05 en su casa en el año 30
$185.78 irá al INTERES
$8,522.28 irá al PRINCIPAL
 


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