Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,250.00
Precio a Financiar: $42,750.00
Pago Mensual: $204.10


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $142.50 $61.60 $42,688.40
2 $142.29 $61.80 $42,626.60
3 $142.09 $62.01 $42,564.60
4 $141.88 $62.21 $42,502.39
5 $141.67 $62.42 $42,439.96
6 $141.47 $62.63 $42,377.34
7 $141.26 $62.84 $42,314.50
8 $141.05 $63.05 $42,251.45
9 $140.84 $63.26 $42,188.20
10 $140.63 $63.47 $42,124.73
11 $140.42 $63.68 $42,061.05
12 $140.20 $63.89 $41,997.16
Total de años: 1
  Usted invertirá: $2,449.14 en su casa en el año 1
$1,696.30 irá al INTERES
$752.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $139.99 $64.10 $41,933.05
14 $139.78 $64.32 $41,868.73
15 $139.56 $64.53 $41,804.20
16 $139.35 $64.75 $41,739.45
17 $139.13 $64.96 $41,674.49
18 $138.91 $65.18 $41,609.31
19 $138.70 $65.40 $41,543.91
20 $138.48 $65.62 $41,478.30
21 $138.26 $65.83 $41,412.46
22 $138.04 $66.05 $41,346.41
23 $137.82 $66.27 $41,280.14
24 $137.60 $66.49 $41,213.64
Total de años: 2
  Usted invertirá: $2,449.14 en su casa en el año 2
$1,665.63 irá al INTERES
$783.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $137.38 $66.72 $41,146.93
26 $137.16 $66.94 $41,079.99
27 $136.93 $67.16 $41,012.83
28 $136.71 $67.39 $40,945.44
29 $136.48 $67.61 $40,877.83
30 $136.26 $67.84 $40,809.99
31 $136.03 $68.06 $40,741.93
32 $135.81 $68.29 $40,673.64
33 $135.58 $68.52 $40,605.13
34 $135.35 $68.74 $40,536.38
35 $135.12 $68.97 $40,467.41
36 $134.89 $69.20 $40,398.21
Total de años: 3
  Usted invertirá: $2,449.14 en su casa en el año 3
$1,633.70 irá al INTERES
$815.44 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $134.66 $69.43 $40,328.77
38 $134.43 $69.67 $40,259.11
39 $134.20 $69.90 $40,189.21
40 $133.96 $70.13 $40,119.08
41 $133.73 $70.36 $40,048.71
42 $133.50 $70.60 $39,978.11
43 $133.26 $70.83 $39,907.28
44 $133.02 $71.07 $39,836.21
45 $132.79 $71.31 $39,764.90
46 $132.55 $71.55 $39,693.35
47 $132.31 $71.78 $39,621.57
48 $132.07 $72.02 $39,549.55
Total de años: 4
  Usted invertirá: $2,449.14 en su casa en el año 4
$1,600.48 irá al INTERES
$848.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $131.83 $72.26 $39,477.28
50 $131.59 $72.50 $39,404.78
51 $131.35 $72.75 $39,332.03
52 $131.11 $72.99 $39,259.05
53 $130.86 $73.23 $39,185.81
54 $130.62 $73.48 $39,112.34
55 $130.37 $73.72 $39,038.62
56 $130.13 $73.97 $38,964.65
57 $129.88 $74.21 $38,890.44
58 $129.63 $74.46 $38,815.98
59 $129.39 $74.71 $38,741.27
60 $129.14 $74.96 $38,666.31
Total de años: 5
  Usted invertirá: $2,449.14 en su casa en el año 5
$1,565.91 irá al INTERES
$883.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $128.89 $75.21 $38,591.10
62 $128.64 $75.46 $38,515.65
63 $128.39 $75.71 $38,439.94
64 $128.13 $75.96 $38,363.98
65 $127.88 $76.22 $38,287.76
66 $127.63 $76.47 $38,211.29
67 $127.37 $76.72 $38,134.57
68 $127.12 $76.98 $38,057.59
69 $126.86 $77.24 $37,980.35
70 $126.60 $77.49 $37,902.86
71 $126.34 $77.75 $37,825.10
72 $126.08 $78.01 $37,747.09
Total de años: 6
  Usted invertirá: $2,449.14 en su casa en el año 6
$1,529.92 irá al INTERES
$919.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $125.82 $78.27 $37,668.82
74 $125.56 $78.53 $37,590.29
75 $125.30 $78.79 $37,511.50
76 $125.04 $79.06 $37,432.44
77 $124.77 $79.32 $37,353.12
78 $124.51 $79.58 $37,273.53
79 $124.25 $79.85 $37,193.68
80 $123.98 $80.12 $37,113.57
81 $123.71 $80.38 $37,033.18
82 $123.44 $80.65 $36,952.53
83 $123.18 $80.92 $36,871.61
84 $122.91 $81.19 $36,790.42
Total de años: 7
  Usted invertirá: $2,449.14 en su casa en el año 7
$1,492.47 irá al INTERES
$956.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $122.63 $81.46 $36,708.96
86 $122.36 $81.73 $36,627.23
87 $122.09 $82.00 $36,545.23
88 $121.82 $82.28 $36,462.95
89 $121.54 $82.55 $36,380.40
90 $121.27 $82.83 $36,297.57
91 $120.99 $83.10 $36,214.47
92 $120.71 $83.38 $36,131.09
93 $120.44 $83.66 $36,047.43
94 $120.16 $83.94 $35,963.49
95 $119.88 $84.22 $35,879.28
96 $119.60 $84.50 $35,794.78
Total de años: 8
  Usted invertirá: $2,449.14 en su casa en el año 8
$1,453.50 irá al INTERES
$995.65 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $119.32 $84.78 $35,710.00
98 $119.03 $85.06 $35,624.94
99 $118.75 $85.35 $35,539.59
100 $118.47 $85.63 $35,453.96
101 $118.18 $85.92 $35,368.05
102 $117.89 $86.20 $35,281.85
103 $117.61 $86.49 $35,195.36
104 $117.32 $86.78 $35,108.58
105 $117.03 $87.07 $35,021.51
106 $116.74 $87.36 $34,934.16
107 $116.45 $87.65 $34,846.51
108 $116.16 $87.94 $34,758.57
Total de años: 9
  Usted invertirá: $2,449.14 en su casa en el año 9
$1,412.93 irá al INTERES
$1,036.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $115.86 $88.23 $34,670.34
110 $115.57 $88.53 $34,581.81
111 $115.27 $88.82 $34,492.99
112 $114.98 $89.12 $34,403.87
113 $114.68 $89.42 $34,314.45
114 $114.38 $89.71 $34,224.74
115 $114.08 $90.01 $34,134.73
116 $113.78 $90.31 $34,044.41
117 $113.48 $90.61 $33,953.80
118 $113.18 $90.92 $33,862.88
119 $112.88 $91.22 $33,771.67
120 $112.57 $91.52 $33,680.14
Total de años: 10
  Usted invertirá: $2,449.14 en su casa en el año 10
$1,370.71 irá al INTERES
$1,078.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $112.27 $91.83 $33,588.31
122 $111.96 $92.13 $33,496.18
123 $111.65 $92.44 $33,403.74
124 $111.35 $92.75 $33,310.99
125 $111.04 $93.06 $33,217.93
126 $110.73 $93.37 $33,124.56
127 $110.42 $93.68 $33,030.88
128 $110.10 $93.99 $32,936.89
129 $109.79 $94.31 $32,842.59
130 $109.48 $94.62 $32,747.97
131 $109.16 $94.94 $32,653.03
132 $108.84 $95.25 $32,557.78
Total de años: 11
  Usted invertirá: $2,449.14 en su casa en el año 11
$1,326.78 irá al INTERES
$1,122.36 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $108.53 $95.57 $32,462.21
134 $108.21 $95.89 $32,366.32
135 $107.89 $96.21 $32,270.12
136 $107.57 $96.53 $32,173.59
137 $107.25 $96.85 $32,076.74
138 $106.92 $97.17 $31,979.57
139 $106.60 $97.50 $31,882.07
140 $106.27 $97.82 $31,784.25
141 $105.95 $98.15 $31,686.10
142 $105.62 $98.47 $31,587.62
143 $105.29 $98.80 $31,488.82
144 $104.96 $99.13 $31,389.69
Total de años: 12
  Usted invertirá: $2,449.14 en su casa en el año 12
$1,281.05 irá al INTERES
$1,168.09 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $104.63 $99.46 $31,290.23
146 $104.30 $99.79 $31,190.43
147 $103.97 $100.13 $31,090.31
148 $103.63 $100.46 $30,989.84
149 $103.30 $100.80 $30,889.05
150 $102.96 $101.13 $30,787.92
151 $102.63 $101.47 $30,686.45
152 $102.29 $101.81 $30,584.64
153 $101.95 $102.15 $30,482.50
154 $101.61 $102.49 $30,380.01
155 $101.27 $102.83 $30,277.18
156 $100.92 $103.17 $30,174.01
Total de años: 13
  Usted invertirá: $2,449.14 en su casa en el año 13
$1,233.46 irá al INTERES
$1,215.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $100.58 $103.52 $30,070.49
158 $100.23 $103.86 $29,966.63
159 $99.89 $104.21 $29,862.43
160 $99.54 $104.55 $29,757.88
161 $99.19 $104.90 $29,652.97
162 $98.84 $105.25 $29,547.72
163 $98.49 $105.60 $29,442.12
164 $98.14 $105.95 $29,336.16
165 $97.79 $106.31 $29,229.86
166 $97.43 $106.66 $29,123.19
167 $97.08 $107.02 $29,016.18
168 $96.72 $107.37 $28,908.80
Total de años: 14
  Usted invertirá: $2,449.14 en su casa en el año 14
$1,183.93 irá al INTERES
$1,265.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $96.36 $107.73 $28,801.07
170 $96.00 $108.09 $28,692.98
171 $95.64 $108.45 $28,584.53
172 $95.28 $108.81 $28,475.71
173 $94.92 $109.18 $28,366.54
174 $94.56 $109.54 $28,257.00
175 $94.19 $109.91 $28,147.09
176 $93.82 $110.27 $28,036.82
177 $93.46 $110.64 $27,926.18
178 $93.09 $111.01 $27,815.17
179 $92.72 $111.38 $27,703.80
180 $92.35 $111.75 $27,592.05
Total de años: 15
  Usted invertirá: $2,449.14 en su casa en el año 15
$1,132.39 irá al INTERES
$1,316.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $91.97 $112.12 $27,479.93
182 $91.60 $112.50 $27,367.43
183 $91.22 $112.87 $27,254.56
184 $90.85 $113.25 $27,141.31
185 $90.47 $113.62 $27,027.69
186 $90.09 $114.00 $26,913.69
187 $89.71 $114.38 $26,799.30
188 $89.33 $114.76 $26,684.54
189 $88.95 $115.15 $26,569.39
190 $88.56 $115.53 $26,453.86
191 $88.18 $115.92 $26,337.95
192 $87.79 $116.30 $26,221.65
Total de años: 16
  Usted invertirá: $2,449.14 en su casa en el año 16
$1,078.74 irá al INTERES
$1,370.40 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $87.41 $116.69 $26,104.96
194 $87.02 $117.08 $25,987.88
195 $86.63 $117.47 $25,870.41
196 $86.23 $117.86 $25,752.55
197 $85.84 $118.25 $25,634.29
198 $85.45 $118.65 $25,515.65
199 $85.05 $119.04 $25,396.60
200 $84.66 $119.44 $25,277.16
201 $84.26 $119.84 $25,157.33
202 $83.86 $120.24 $25,037.09
203 $83.46 $120.64 $24,916.45
204 $83.05 $121.04 $24,795.41
Total de años: 17
  Usted invertirá: $2,449.14 en su casa en el año 17
$1,022.91 irá al INTERES
$1,426.23 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $82.65 $121.44 $24,673.97
206 $82.25 $121.85 $24,552.12
207 $81.84 $122.25 $24,429.86
208 $81.43 $122.66 $24,307.20
209 $81.02 $123.07 $24,184.13
210 $80.61 $123.48 $24,060.65
211 $80.20 $123.89 $23,936.76
212 $79.79 $124.31 $23,812.45
213 $79.37 $124.72 $23,687.73
214 $78.96 $125.14 $23,562.60
215 $78.54 $125.55 $23,437.04
216 $78.12 $125.97 $23,311.07
Total de años: 18
  Usted invertirá: $2,449.14 en su casa en el año 18
$964.80 irá al INTERES
$1,484.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $77.70 $126.39 $23,184.68
218 $77.28 $126.81 $23,057.87
219 $76.86 $127.24 $22,930.63
220 $76.44 $127.66 $22,802.97
221 $76.01 $128.09 $22,674.89
222 $75.58 $128.51 $22,546.37
223 $75.15 $128.94 $22,417.43
224 $74.72 $129.37 $22,288.06
225 $74.29 $129.80 $22,158.26
226 $73.86 $130.23 $22,028.03
227 $73.43 $130.67 $21,897.36
228 $72.99 $131.10 $21,766.26
Total de años: 19
  Usted invertirá: $2,449.14 en su casa en el año 19
$904.33 irá al INTERES
$1,544.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $72.55 $131.54 $21,634.72
230 $72.12 $131.98 $21,502.74
231 $71.68 $132.42 $21,370.32
232 $71.23 $132.86 $21,237.46
233 $70.79 $133.30 $21,104.15
234 $70.35 $133.75 $20,970.40
235 $69.90 $134.19 $20,836.21
236 $69.45 $134.64 $20,701.57
237 $69.01 $135.09 $20,566.48
238 $68.55 $135.54 $20,430.94
239 $68.10 $135.99 $20,294.95
240 $67.65 $136.45 $20,158.50
Total de años: 20
  Usted invertirá: $2,449.14 en su casa en el año 20
$841.39 irá al INTERES
$1,607.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $67.20 $136.90 $20,021.60
242 $66.74 $137.36 $19,884.25
243 $66.28 $137.81 $19,746.43
244 $65.82 $138.27 $19,608.16
245 $65.36 $138.73 $19,469.42
246 $64.90 $139.20 $19,330.23
247 $64.43 $139.66 $19,190.57
248 $63.97 $140.13 $19,050.44
249 $63.50 $140.59 $18,909.85
250 $63.03 $141.06 $18,768.78
251 $62.56 $141.53 $18,627.25
252 $62.09 $142.00 $18,485.25
Total de años: 21
  Usted invertirá: $2,449.14 en su casa en el año 21
$775.88 irá al INTERES
$1,673.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $61.62 $142.48 $18,342.77
254 $61.14 $142.95 $18,199.82
255 $60.67 $143.43 $18,056.39
256 $60.19 $143.91 $17,912.48
257 $59.71 $144.39 $17,768.09
258 $59.23 $144.87 $17,623.23
259 $58.74 $145.35 $17,477.88
260 $58.26 $145.84 $17,332.04
261 $57.77 $146.32 $17,185.72
262 $57.29 $146.81 $17,038.91
263 $56.80 $147.30 $16,891.61
264 $56.31 $147.79 $16,743.82
Total de años: 22
  Usted invertirá: $2,449.14 en su casa en el año 22
$707.71 irá al INTERES
$1,741.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $55.81 $148.28 $16,595.54
266 $55.32 $148.78 $16,446.76
267 $54.82 $149.27 $16,297.49
268 $54.32 $149.77 $16,147.72
269 $53.83 $150.27 $15,997.45
270 $53.32 $150.77 $15,846.68
271 $52.82 $151.27 $15,695.41
272 $52.32 $151.78 $15,543.63
273 $51.81 $152.28 $15,391.35
274 $51.30 $152.79 $15,238.56
275 $50.80 $153.30 $15,085.26
276 $50.28 $153.81 $14,931.45
Total de años: 23
  Usted invertirá: $2,449.14 en su casa en el año 23
$636.77 irá al INTERES
$1,812.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $49.77 $154.32 $14,777.12
278 $49.26 $154.84 $14,622.28
279 $48.74 $155.35 $14,466.93
280 $48.22 $155.87 $14,311.06
281 $47.70 $156.39 $14,154.67
282 $47.18 $156.91 $13,997.75
283 $46.66 $157.44 $13,840.32
284 $46.13 $157.96 $13,682.36
285 $45.61 $158.49 $13,523.87
286 $45.08 $159.02 $13,364.85
287 $44.55 $159.55 $13,205.31
288 $44.02 $160.08 $13,045.23
Total de años: 24
  Usted invertirá: $2,449.14 en su casa en el año 24
$562.93 irá al INTERES
$1,886.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $43.48 $160.61 $12,884.62
290 $42.95 $161.15 $12,723.47
291 $42.41 $161.68 $12,561.79
292 $41.87 $162.22 $12,399.57
293 $41.33 $162.76 $12,236.81
294 $40.79 $163.31 $12,073.50
295 $40.24 $163.85 $11,909.65
296 $39.70 $164.40 $11,745.25
297 $39.15 $164.94 $11,580.31
298 $38.60 $165.49 $11,414.82
299 $38.05 $166.05 $11,248.77
300 $37.50 $166.60 $11,082.17
Total de años: 25
  Usted invertirá: $2,449.14 en su casa en el año 25
$486.08 irá al INTERES
$1,963.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $36.94 $167.15 $10,915.02
302 $36.38 $167.71 $10,747.30
303 $35.82 $168.27 $10,579.03
304 $35.26 $168.83 $10,410.20
305 $34.70 $169.39 $10,240.81
306 $34.14 $169.96 $10,070.85
307 $33.57 $170.53 $9,900.32
308 $33.00 $171.09 $9,729.23
309 $32.43 $171.66 $9,557.57
310 $31.86 $172.24 $9,385.33
311 $31.28 $172.81 $9,212.52
312 $30.71 $173.39 $9,039.13
Total de años: 26
  Usted invertirá: $2,449.14 en su casa en el año 26
$406.10 irá al INTERES
$2,043.04 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $30.13 $173.96 $8,865.17
314 $29.55 $174.54 $8,690.62
315 $28.97 $175.13 $8,515.50
316 $28.38 $175.71 $8,339.79
317 $27.80 $176.30 $8,163.49
318 $27.21 $176.88 $7,986.61
319 $26.62 $177.47 $7,809.13
320 $26.03 $178.06 $7,631.07
321 $25.44 $178.66 $7,452.41
322 $24.84 $179.25 $7,273.16
323 $24.24 $179.85 $7,093.31
324 $23.64 $180.45 $6,912.86
Total de años: 27
  Usted invertirá: $2,449.14 en su casa en el año 27
$322.86 irá al INTERES
$2,126.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $23.04 $181.05 $6,731.80
326 $22.44 $181.66 $6,550.15
327 $21.83 $182.26 $6,367.89
328 $21.23 $182.87 $6,185.02
329 $20.62 $183.48 $6,001.54
330 $20.01 $184.09 $5,817.45
331 $19.39 $184.70 $5,632.75
332 $18.78 $185.32 $5,447.43
333 $18.16 $185.94 $5,261.49
334 $17.54 $186.56 $5,074.93
335 $16.92 $187.18 $4,887.75
336 $16.29 $187.80 $4,699.95
Total de años: 28
  Usted invertirá: $2,449.14 en su casa en el año 28
$236.24 irá al INTERES
$2,212.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $15.67 $188.43 $4,511.52
338 $15.04 $189.06 $4,322.47
339 $14.41 $189.69 $4,132.78
340 $13.78 $190.32 $3,942.46
341 $13.14 $190.95 $3,751.51
342 $12.51 $191.59 $3,559.92
343 $11.87 $192.23 $3,367.69
344 $11.23 $192.87 $3,174.82
345 $10.58 $193.51 $2,981.31
346 $9.94 $194.16 $2,787.15
347 $9.29 $194.80 $2,592.34
348 $8.64 $195.45 $2,396.89
Total de años: 29
  Usted invertirá: $2,449.14 en su casa en el año 29
$146.08 irá al INTERES
$2,303.06 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $7.99 $196.11 $2,200.79
350 $7.34 $196.76 $2,004.03
351 $6.68 $197.41 $1,806.61
352 $6.02 $198.07 $1,608.54
353 $5.36 $198.73 $1,409.81
354 $4.70 $199.40 $1,210.41
355 $4.03 $200.06 $1,010.35
356 $3.37 $200.73 $809.62
357 $2.70 $201.40 $608.23
358 $2.03 $202.07 $406.16
359 $1.35 $202.74 $203.42
360 $0.68 $203.42 $0.00
Total de años: 30
  Usted invertirá: $2,449.14 en su casa en el año 30
$52.25 irá al INTERES
$2,396.89 irá al PRINCIPAL
 

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