Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,450.00
Precio a Financiar: $46,550.00
Pago Mensual: $222.24


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $155.17 $67.07 $46,482.93
2 $154.94 $67.29 $46,415.64
3 $154.72 $67.52 $46,348.12
4 $154.49 $67.74 $46,280.38
5 $154.27 $67.97 $46,212.41
6 $154.04 $68.20 $46,144.21
7 $153.81 $68.42 $46,075.79
8 $153.59 $68.65 $46,007.14
9 $153.36 $68.88 $45,938.26
10 $153.13 $69.11 $45,869.15
11 $152.90 $69.34 $45,799.81
12 $152.67 $69.57 $45,730.24
Total de años: 1
  Usted invertirá: $2,666.84 en su casa en el año 1
$1,847.08 irá al INTERES
$819.76 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $152.43 $69.80 $45,660.43
14 $152.20 $70.04 $45,590.40
15 $151.97 $70.27 $45,520.13
16 $151.73 $70.50 $45,449.63
17 $151.50 $70.74 $45,378.89
18 $151.26 $70.97 $45,307.92
19 $151.03 $71.21 $45,236.71
20 $150.79 $71.45 $45,165.26
21 $150.55 $71.69 $45,093.57
22 $150.31 $71.92 $45,021.65
23 $150.07 $72.16 $44,949.48
24 $149.83 $72.41 $44,877.08
Total de años: 2
  Usted invertirá: $2,666.84 en su casa en el año 2
$1,813.68 irá al INTERES
$853.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $149.59 $72.65 $44,804.43
26 $149.35 $72.89 $44,731.54
27 $149.11 $73.13 $44,658.41
28 $148.86 $73.38 $44,585.03
29 $148.62 $73.62 $44,511.41
30 $148.37 $73.87 $44,437.55
31 $148.13 $74.11 $44,363.44
32 $147.88 $74.36 $44,289.08
33 $147.63 $74.61 $44,214.47
34 $147.38 $74.86 $44,139.62
35 $147.13 $75.10 $44,064.51
36 $146.88 $75.36 $43,989.16
Total de años: 3
  Usted invertirá: $2,666.84 en su casa en el año 3
$1,778.92 irá al INTERES
$887.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $146.63 $75.61 $43,913.55
38 $146.38 $75.86 $43,837.69
39 $146.13 $76.11 $43,761.58
40 $145.87 $76.36 $43,685.22
41 $145.62 $76.62 $43,608.60
42 $145.36 $76.87 $43,531.72
43 $145.11 $77.13 $43,454.59
44 $144.85 $77.39 $43,377.20
45 $144.59 $77.65 $43,299.56
46 $144.33 $77.90 $43,221.65
47 $144.07 $78.16 $43,143.49
48 $143.81 $78.43 $43,065.06
Total de años: 4
  Usted invertirá: $2,666.84 en su casa en el año 4
$1,742.75 irá al INTERES
$924.10 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $143.55 $78.69 $42,986.37
50 $143.29 $78.95 $42,907.43
51 $143.02 $79.21 $42,828.21
52 $142.76 $79.48 $42,748.74
53 $142.50 $79.74 $42,669.00
54 $142.23 $80.01 $42,588.99
55 $141.96 $80.27 $42,508.72
56 $141.70 $80.54 $42,428.18
57 $141.43 $80.81 $42,347.37
58 $141.16 $81.08 $42,266.29
59 $140.89 $81.35 $42,184.94
60 $140.62 $81.62 $42,103.32
Total de años: 5
  Usted invertirá: $2,666.84 en su casa en el año 5
$1,705.10 irá al INTERES
$961.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $140.34 $81.89 $42,021.42
62 $140.07 $82.17 $41,939.26
63 $139.80 $82.44 $41,856.82
64 $139.52 $82.71 $41,774.11
65 $139.25 $82.99 $41,691.12
66 $138.97 $83.27 $41,607.85
67 $138.69 $83.54 $41,524.31
68 $138.41 $83.82 $41,440.48
69 $138.13 $84.10 $41,356.38
70 $137.85 $84.38 $41,272.00
71 $137.57 $84.66 $41,187.34
72 $137.29 $84.95 $41,102.39
Total de años: 6
  Usted invertirá: $2,666.84 en su casa en el año 6
$1,665.91 irá al INTERES
$1,000.93 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $137.01 $85.23 $41,017.16
74 $136.72 $85.51 $40,931.65
75 $136.44 $85.80 $40,845.85
76 $136.15 $86.08 $40,759.77
77 $135.87 $86.37 $40,673.40
78 $135.58 $86.66 $40,586.74
79 $135.29 $86.95 $40,499.79
80 $135.00 $87.24 $40,412.55
81 $134.71 $87.53 $40,325.02
82 $134.42 $87.82 $40,237.20
83 $134.12 $88.11 $40,149.09
84 $133.83 $88.41 $40,060.68
Total de años: 7
  Usted invertirá: $2,666.84 en su casa en el año 7
$1,625.14 irá al INTERES
$1,041.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $133.54 $88.70 $39,971.98
86 $133.24 $89.00 $39,882.99
87 $132.94 $89.29 $39,793.69
88 $132.65 $89.59 $39,704.10
89 $132.35 $89.89 $39,614.21
90 $132.05 $90.19 $39,524.02
91 $131.75 $90.49 $39,433.53
92 $131.45 $90.79 $39,342.74
93 $131.14 $91.09 $39,251.65
94 $130.84 $91.40 $39,160.25
95 $130.53 $91.70 $39,068.54
96 $130.23 $92.01 $38,976.54
Total de años: 8
  Usted invertirá: $2,666.84 en su casa en el año 8
$1,582.69 irá al INTERES
$1,084.15 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $129.92 $92.32 $38,884.22
98 $129.61 $92.62 $38,791.60
99 $129.31 $92.93 $38,698.67
100 $129.00 $93.24 $38,605.43
101 $128.68 $93.55 $38,511.87
102 $128.37 $93.86 $38,418.01
103 $128.06 $94.18 $38,323.83
104 $127.75 $94.49 $38,229.34
105 $127.43 $94.81 $38,134.54
106 $127.12 $95.12 $38,039.42
107 $126.80 $95.44 $37,943.98
108 $126.48 $95.76 $37,848.22
Total de años: 9
  Usted invertirá: $2,666.84 en su casa en el año 9
$1,538.52 irá al INTERES
$1,128.32 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $126.16 $96.08 $37,752.14
110 $125.84 $96.40 $37,655.75
111 $125.52 $96.72 $37,559.03
112 $125.20 $97.04 $37,461.99
113 $124.87 $97.36 $37,364.63
114 $124.55 $97.69 $37,266.94
115 $124.22 $98.01 $37,168.92
116 $123.90 $98.34 $37,070.58
117 $123.57 $98.67 $36,971.92
118 $123.24 $99.00 $36,872.92
119 $122.91 $99.33 $36,773.59
120 $122.58 $99.66 $36,673.93
Total de años: 10
  Usted invertirá: $2,666.84 en su casa en el año 10
$1,492.56 irá al INTERES
$1,174.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $122.25 $99.99 $36,573.94
122 $121.91 $100.32 $36,473.62
123 $121.58 $100.66 $36,372.96
124 $121.24 $100.99 $36,271.97
125 $120.91 $101.33 $36,170.64
126 $120.57 $101.67 $36,068.97
127 $120.23 $102.01 $35,966.96
128 $119.89 $102.35 $35,864.62
129 $119.55 $102.69 $35,761.93
130 $119.21 $103.03 $35,658.90
131 $118.86 $103.37 $35,555.52
132 $118.52 $103.72 $35,451.80
Total de años: 11
  Usted invertirá: $2,666.84 en su casa en el año 11
$1,444.71 irá al INTERES
$1,222.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $118.17 $104.06 $35,347.74
134 $117.83 $104.41 $35,243.33
135 $117.48 $104.76 $35,138.57
136 $117.13 $105.11 $35,033.46
137 $116.78 $105.46 $34,928.00
138 $116.43 $105.81 $34,822.19
139 $116.07 $106.16 $34,716.03
140 $115.72 $106.52 $34,609.51
141 $115.37 $106.87 $34,502.64
142 $115.01 $107.23 $34,395.41
143 $114.65 $107.59 $34,287.83
144 $114.29 $107.94 $34,179.88
Total de años: 12
  Usted invertirá: $2,666.84 en su casa en el año 12
$1,394.92 irá al INTERES
$1,271.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $113.93 $108.30 $34,071.58
146 $113.57 $108.66 $33,962.92
147 $113.21 $109.03 $33,853.89
148 $112.85 $109.39 $33,744.50
149 $112.48 $109.76 $33,634.74
150 $112.12 $110.12 $33,524.62
151 $111.75 $110.49 $33,414.13
152 $111.38 $110.86 $33,303.28
153 $111.01 $111.23 $33,192.05
154 $110.64 $111.60 $33,080.45
155 $110.27 $111.97 $32,968.49
156 $109.89 $112.34 $32,856.14
Total de años: 13
  Usted invertirá: $2,666.84 en su casa en el año 13
$1,343.10 irá al INTERES
$1,323.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $109.52 $112.72 $32,743.43
158 $109.14 $113.09 $32,630.34
159 $108.77 $113.47 $32,516.87
160 $108.39 $113.85 $32,403.02
161 $108.01 $114.23 $32,288.79
162 $107.63 $114.61 $32,174.19
163 $107.25 $114.99 $32,059.20
164 $106.86 $115.37 $31,943.82
165 $106.48 $115.76 $31,828.07
166 $106.09 $116.14 $31,711.92
167 $105.71 $116.53 $31,595.39
168 $105.32 $116.92 $31,478.47
Total de años: 14
  Usted invertirá: $2,666.84 en su casa en el año 14
$1,289.17 irá al INTERES
$1,377.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $104.93 $117.31 $31,361.16
170 $104.54 $117.70 $31,243.46
171 $104.14 $118.09 $31,125.37
172 $103.75 $118.49 $31,006.89
173 $103.36 $118.88 $30,888.01
174 $102.96 $119.28 $30,768.73
175 $102.56 $119.67 $30,649.06
176 $102.16 $120.07 $30,528.98
177 $101.76 $120.47 $30,408.51
178 $101.36 $120.88 $30,287.63
179 $100.96 $121.28 $30,166.36
180 $100.55 $121.68 $30,044.67
Total de años: 15
  Usted invertirá: $2,666.84 en su casa en el año 15
$1,233.04 irá al INTERES
$1,433.80 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $100.15 $122.09 $29,922.59
182 $99.74 $122.49 $29,800.09
183 $99.33 $122.90 $29,677.19
184 $98.92 $123.31 $29,553.87
185 $98.51 $123.72 $29,430.15
186 $98.10 $124.14 $29,306.01
187 $97.69 $124.55 $29,181.46
188 $97.27 $124.97 $29,056.50
189 $96.85 $125.38 $28,931.12
190 $96.44 $125.80 $28,805.32
191 $96.02 $126.22 $28,679.10
192 $95.60 $126.64 $28,552.46
Total de años: 16
  Usted invertirá: $2,666.84 en su casa en el año 16
$1,174.63 irá al INTERES
$1,492.21 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $95.17 $127.06 $28,425.40
194 $94.75 $127.49 $28,297.91
195 $94.33 $127.91 $28,170.00
196 $93.90 $128.34 $28,041.66
197 $93.47 $128.76 $27,912.90
198 $93.04 $129.19 $27,783.71
199 $92.61 $129.62 $27,654.08
200 $92.18 $130.06 $27,524.02
201 $91.75 $130.49 $27,393.53
202 $91.31 $130.93 $27,262.61
203 $90.88 $131.36 $27,131.25
204 $90.44 $131.80 $26,999.45
Total de años: 17
  Usted invertirá: $2,666.84 en su casa en el año 17
$1,113.83 irá al INTERES
$1,553.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $90.00 $132.24 $26,867.21
206 $89.56 $132.68 $26,734.53
207 $89.12 $133.12 $26,601.41
208 $88.67 $133.57 $26,467.84
209 $88.23 $134.01 $26,333.83
210 $87.78 $134.46 $26,199.37
211 $87.33 $134.91 $26,064.47
212 $86.88 $135.36 $25,929.11
213 $86.43 $135.81 $25,793.31
214 $85.98 $136.26 $25,657.05
215 $85.52 $136.71 $25,520.34
216 $85.07 $137.17 $25,383.17
Total de años: 18
  Usted invertirá: $2,666.84 en su casa en el año 18
$1,050.56 irá al INTERES
$1,616.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $84.61 $137.63 $25,245.54
218 $84.15 $138.09 $25,107.45
219 $83.69 $138.55 $24,968.91
220 $83.23 $139.01 $24,829.90
221 $82.77 $139.47 $24,690.43
222 $82.30 $139.94 $24,550.50
223 $81.83 $140.40 $24,410.09
224 $81.37 $140.87 $24,269.22
225 $80.90 $141.34 $24,127.89
226 $80.43 $141.81 $23,986.07
227 $79.95 $142.28 $23,843.79
228 $79.48 $142.76 $23,701.03
Total de años: 19
  Usted invertirá: $2,666.84 en su casa en el año 19
$984.71 irá al INTERES
$1,682.13 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $79.00 $143.23 $23,557.80
230 $78.53 $143.71 $23,414.09
231 $78.05 $144.19 $23,269.90
232 $77.57 $144.67 $23,125.23
233 $77.08 $145.15 $22,980.08
234 $76.60 $145.64 $22,834.44
235 $76.11 $146.12 $22,688.32
236 $75.63 $146.61 $22,541.71
237 $75.14 $147.10 $22,394.61
238 $74.65 $147.59 $22,247.02
239 $74.16 $148.08 $22,098.94
240 $73.66 $148.57 $21,950.37
Total de años: 20
  Usted invertirá: $2,666.84 en su casa en el año 20
$916.18 irá al INTERES
$1,750.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $73.17 $149.07 $21,801.30
242 $72.67 $149.57 $21,651.73
243 $72.17 $150.06 $21,501.67
244 $71.67 $150.56 $21,351.11
245 $71.17 $151.07 $21,200.04
246 $70.67 $151.57 $21,048.47
247 $70.16 $152.08 $20,896.39
248 $69.65 $152.58 $20,743.81
249 $69.15 $153.09 $20,590.72
250 $68.64 $153.60 $20,437.12
251 $68.12 $154.11 $20,283.01
252 $67.61 $154.63 $20,128.38
Total de años: 21
  Usted invertirá: $2,666.84 en su casa en el año 21
$844.85 irá al INTERES
$1,821.99 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $67.09 $155.14 $19,973.24
254 $66.58 $155.66 $19,817.58
255 $66.06 $156.18 $19,661.40
256 $65.54 $156.70 $19,504.70
257 $65.02 $157.22 $19,347.48
258 $64.49 $157.75 $19,189.74
259 $63.97 $158.27 $19,031.46
260 $63.44 $158.80 $18,872.67
261 $62.91 $159.33 $18,713.34
262 $62.38 $159.86 $18,553.48
263 $61.84 $160.39 $18,393.09
264 $61.31 $160.93 $18,232.16
Total de años: 22
  Usted invertirá: $2,666.84 en su casa en el año 22
$770.62 irá al INTERES
$1,896.22 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $60.77 $161.46 $18,070.70
266 $60.24 $162.00 $17,908.70
267 $59.70 $162.54 $17,746.15
268 $59.15 $163.08 $17,583.07
269 $58.61 $163.63 $17,419.45
270 $58.06 $164.17 $17,255.27
271 $57.52 $164.72 $17,090.55
272 $56.97 $165.27 $16,925.29
273 $56.42 $165.82 $16,759.47
274 $55.86 $166.37 $16,593.09
275 $55.31 $166.93 $16,426.17
276 $54.75 $167.48 $16,258.69
Total de años: 23
  Usted invertirá: $2,666.84 en su casa en el año 23
$693.37 irá al INTERES
$1,973.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $54.20 $168.04 $16,090.64
278 $53.64 $168.60 $15,922.04
279 $53.07 $169.16 $15,752.88
280 $52.51 $169.73 $15,583.15
281 $51.94 $170.29 $15,412.86
282 $51.38 $170.86 $15,242.00
283 $50.81 $171.43 $15,070.57
284 $50.24 $172.00 $14,898.57
285 $49.66 $172.57 $14,725.99
286 $49.09 $173.15 $14,552.84
287 $48.51 $173.73 $14,379.11
288 $47.93 $174.31 $14,204.81
Total de años: 24
  Usted invertirá: $2,666.84 en su casa en el año 24
$612.96 irá al INTERES
$2,053.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $47.35 $174.89 $14,029.92
290 $46.77 $175.47 $13,854.45
291 $46.18 $176.06 $13,678.39
292 $45.59 $176.64 $13,501.75
293 $45.01 $177.23 $13,324.52
294 $44.42 $177.82 $13,146.70
295 $43.82 $178.41 $12,968.29
296 $43.23 $179.01 $12,789.28
297 $42.63 $179.61 $12,609.67
298 $42.03 $180.20 $12,429.47
299 $41.43 $180.81 $12,248.66
300 $40.83 $181.41 $12,067.25
Total de años: 25
  Usted invertirá: $2,666.84 en su casa en el año 25
$529.29 irá al INTERES
$2,137.56 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $40.22 $182.01 $11,885.24
302 $39.62 $182.62 $11,702.62
303 $39.01 $183.23 $11,519.39
304 $38.40 $183.84 $11,335.55
305 $37.79 $184.45 $11,151.10
306 $37.17 $185.07 $10,966.04
307 $36.55 $185.68 $10,780.35
308 $35.93 $186.30 $10,594.05
309 $35.31 $186.92 $10,407.13
310 $34.69 $187.55 $10,219.58
311 $34.07 $188.17 $10,031.41
312 $33.44 $188.80 $9,842.61
Total de años: 26
  Usted invertirá: $2,666.84 en su casa en el año 26
$442.20 irá al INTERES
$2,224.64 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $32.81 $189.43 $9,653.18
314 $32.18 $190.06 $9,463.12
315 $31.54 $190.69 $9,272.43
316 $30.91 $191.33 $9,081.10
317 $30.27 $191.97 $8,889.13
318 $29.63 $192.61 $8,696.53
319 $28.99 $193.25 $8,503.28
320 $28.34 $193.89 $8,309.39
321 $27.70 $194.54 $8,114.85
322 $27.05 $195.19 $7,919.66
323 $26.40 $195.84 $7,723.82
324 $25.75 $196.49 $7,527.33
Total de años: 27
  Usted invertirá: $2,666.84 en su casa en el año 27
$351.56 irá al INTERES
$2,315.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $25.09 $197.15 $7,330.19
326 $24.43 $197.80 $7,132.38
327 $23.77 $198.46 $6,933.92
328 $23.11 $199.12 $6,734.80
329 $22.45 $199.79 $6,535.01
330 $21.78 $200.45 $6,334.56
331 $21.12 $201.12 $6,133.43
332 $20.44 $201.79 $5,931.64
333 $19.77 $202.46 $5,729.18
334 $19.10 $203.14 $5,526.04
335 $18.42 $203.82 $5,322.22
336 $17.74 $204.50 $5,117.73
Total de años: 28
  Usted invertirá: $2,666.84 en su casa en el año 28
$257.24 irá al INTERES
$2,409.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $17.06 $205.18 $4,912.55
338 $16.38 $205.86 $4,706.69
339 $15.69 $206.55 $4,500.14
340 $15.00 $207.24 $4,292.90
341 $14.31 $207.93 $4,084.97
342 $13.62 $208.62 $3,876.35
343 $12.92 $209.32 $3,667.04
344 $12.22 $210.01 $3,457.03
345 $11.52 $210.71 $3,246.31
346 $10.82 $211.42 $3,034.90
347 $10.12 $212.12 $2,822.78
348 $9.41 $212.83 $2,609.95
Total de años: 29
  Usted invertirá: $2,666.84 en su casa en el año 29
$159.06 irá al INTERES
$2,507.78 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $8.70 $213.54 $2,396.41
350 $7.99 $214.25 $2,182.16
351 $7.27 $214.96 $1,967.20
352 $6.56 $215.68 $1,751.52
353 $5.84 $216.40 $1,535.12
354 $5.12 $217.12 $1,318.00
355 $4.39 $217.84 $1,100.16
356 $3.67 $218.57 $881.59
357 $2.94 $219.30 $662.29
358 $2.21 $220.03 $442.26
359 $1.47 $220.76 $221.50
360 $0.74 $221.50 $0.00
Total de años: 30
  Usted invertirá: $2,666.84 en su casa en el año 30
$56.89 irá al INTERES
$2,609.95 irá al PRINCIPAL
 

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