Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $12,250.00
Precio a Financiar: $232,750.00
Pago Mensual: $1,111.18


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $775.83 $335.35 $232,414.65
2 $774.72 $336.47 $232,078.18
3 $773.59 $337.59 $231,740.59
4 $772.47 $338.72 $231,401.88
5 $771.34 $339.84 $231,062.03
6 $770.21 $340.98 $230,721.05
7 $769.07 $342.11 $230,378.94
8 $767.93 $343.25 $230,035.68
9 $766.79 $344.40 $229,691.29
10 $765.64 $345.55 $229,345.74
11 $764.49 $346.70 $228,999.04
12 $763.33 $347.85 $228,651.19
Total de años: 1
  Usted invertirá: $13,334.21 en su casa en el año 1
$9,235.40 irá al INTERES
$4,098.81 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $762.17 $349.01 $228,302.17
14 $761.01 $350.18 $227,952.00
15 $759.84 $351.34 $227,600.65
16 $758.67 $352.52 $227,248.14
17 $757.49 $353.69 $226,894.45
18 $756.31 $354.87 $226,539.58
19 $755.13 $356.05 $226,183.53
20 $753.95 $357.24 $225,826.29
21 $752.75 $358.43 $225,467.86
22 $751.56 $359.62 $225,108.23
23 $750.36 $360.82 $224,747.41
24 $749.16 $362.03 $224,385.38
Total de años: 2
  Usted invertirá: $13,334.21 en su casa en el año 2
$9,068.40 irá al INTERES
$4,265.80 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $747.95 $363.23 $224,022.15
26 $746.74 $364.44 $223,657.71
27 $745.53 $365.66 $223,292.05
28 $744.31 $366.88 $222,925.17
29 $743.08 $368.10 $222,557.07
30 $741.86 $369.33 $222,187.74
31 $740.63 $370.56 $221,817.19
32 $739.39 $371.79 $221,445.39
33 $738.15 $373.03 $221,072.36
34 $736.91 $374.28 $220,698.08
35 $735.66 $375.52 $220,322.56
36 $734.41 $376.78 $219,945.78
Total de años: 3
  Usted invertirá: $13,334.21 en su casa en el año 3
$8,894.61 irá al INTERES
$4,439.60 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $733.15 $378.03 $219,567.75
38 $731.89 $379.29 $219,188.46
39 $730.63 $380.56 $218,807.90
40 $729.36 $381.82 $218,426.08
41 $728.09 $383.10 $218,042.98
42 $726.81 $384.37 $217,658.61
43 $725.53 $385.66 $217,272.95
44 $724.24 $386.94 $216,886.01
45 $722.95 $388.23 $216,497.78
46 $721.66 $389.52 $216,108.26
47 $720.36 $390.82 $215,717.43
48 $719.06 $392.13 $215,325.31
Total de años: 4
  Usted invertirá: $13,334.21 en su casa en el año 4
$8,713.73 irá al INTERES
$4,620.48 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $717.75 $393.43 $214,931.87
50 $716.44 $394.74 $214,537.13
51 $715.12 $396.06 $214,141.07
52 $713.80 $397.38 $213,743.69
53 $712.48 $398.71 $213,344.98
54 $711.15 $400.03 $212,944.95
55 $709.82 $401.37 $212,543.58
56 $708.48 $402.71 $212,140.88
57 $707.14 $404.05 $211,736.83
58 $705.79 $405.39 $211,331.43
59 $704.44 $406.75 $210,924.69
60 $703.08 $408.10 $210,516.59
Total de años: 5
  Usted invertirá: $13,334.21 en su casa en el año 5
$8,525.49 irá al INTERES
$4,808.72 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $701.72 $409.46 $210,107.12
62 $700.36 $410.83 $209,696.30
63 $698.99 $412.20 $209,284.10
64 $697.61 $413.57 $208,870.53
65 $696.24 $414.95 $208,455.58
66 $694.85 $416.33 $208,039.25
67 $693.46 $417.72 $207,621.53
68 $692.07 $419.11 $207,202.42
69 $690.67 $420.51 $206,781.91
70 $689.27 $421.91 $206,360.00
71 $687.87 $423.32 $205,936.68
72 $686.46 $424.73 $205,511.95
Total de años: 6
  Usted invertirá: $13,334.21 en su casa en el año 6
$8,329.57 irá al INTERES
$5,004.64 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $685.04 $426.14 $205,085.81
74 $683.62 $427.56 $204,658.24
75 $682.19 $428.99 $204,229.25
76 $680.76 $430.42 $203,798.83
77 $679.33 $431.85 $203,366.98
78 $677.89 $433.29 $202,933.68
79 $676.45 $434.74 $202,498.94
80 $675.00 $436.19 $202,062.76
81 $673.54 $437.64 $201,625.12
82 $672.08 $439.10 $201,186.02
83 $670.62 $440.56 $200,745.45
84 $669.15 $442.03 $200,303.42
Total de años: 7
  Usted invertirá: $13,334.21 en su casa en el año 7
$8,125.68 irá al INTERES
$5,208.53 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $667.68 $443.51 $199,859.91
86 $666.20 $444.98 $199,414.93
87 $664.72 $446.47 $198,968.46
88 $663.23 $447.96 $198,520.50
89 $661.74 $449.45 $198,071.06
90 $660.24 $450.95 $197,620.11
91 $658.73 $452.45 $197,167.66
92 $657.23 $453.96 $196,713.70
93 $655.71 $455.47 $196,258.23
94 $654.19 $456.99 $195,801.24
95 $652.67 $458.51 $195,342.72
96 $651.14 $460.04 $194,882.68
Total de años: 8
  Usted invertirá: $13,334.21 en su casa en el año 8
$7,913.47 irá al INTERES
$5,420.74 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $649.61 $461.58 $194,421.11
98 $648.07 $463.11 $193,957.99
99 $646.53 $464.66 $193,493.34
100 $644.98 $466.21 $193,027.13
101 $643.42 $467.76 $192,559.37
102 $641.86 $469.32 $192,090.05
103 $640.30 $470.88 $191,619.17
104 $638.73 $472.45 $191,146.71
105 $637.16 $474.03 $190,672.68
106 $635.58 $475.61 $190,197.08
107 $633.99 $477.19 $189,719.88
108 $632.40 $478.78 $189,241.10
Total de años: 9
  Usted invertirá: $13,334.21 en su casa en el año 9
$7,692.62 irá al INTERES
$5,641.59 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $630.80 $480.38 $188,760.72
110 $629.20 $481.98 $188,278.74
111 $627.60 $483.59 $187,795.15
112 $625.98 $485.20 $187,309.95
113 $624.37 $486.82 $186,823.13
114 $622.74 $488.44 $186,334.69
115 $621.12 $490.07 $185,844.62
116 $619.48 $491.70 $185,352.92
117 $617.84 $493.34 $184,859.58
118 $616.20 $494.99 $184,364.59
119 $614.55 $496.64 $183,867.96
120 $612.89 $498.29 $183,369.67
Total de años: 10
  Usted invertirá: $13,334.21 en su casa en el año 10
$7,462.78 irá al INTERES
$5,871.43 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $611.23 $499.95 $182,869.71
122 $609.57 $501.62 $182,368.09
123 $607.89 $503.29 $181,864.80
124 $606.22 $504.97 $181,359.84
125 $604.53 $506.65 $180,853.18
126 $602.84 $508.34 $180,344.84
127 $601.15 $510.03 $179,834.81
128 $599.45 $511.73 $179,323.08
129 $597.74 $513.44 $178,809.63
130 $596.03 $515.15 $178,294.48
131 $594.31 $516.87 $177,777.61
132 $592.59 $518.59 $177,259.02
Total de años: 11
  Usted invertirá: $13,334.21 en su casa en el año 11
$7,223.57 irá al INTERES
$6,110.64 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $590.86 $520.32 $176,738.70
134 $589.13 $522.06 $176,216.65
135 $587.39 $523.80 $175,692.85
136 $585.64 $525.54 $175,167.31
137 $583.89 $527.29 $174,640.02
138 $582.13 $529.05 $174,110.97
139 $580.37 $530.81 $173,580.15
140 $578.60 $532.58 $173,047.57
141 $576.83 $534.36 $172,513.21
142 $575.04 $536.14 $171,977.07
143 $573.26 $537.93 $171,439.14
144 $571.46 $539.72 $170,899.42
Total de años: 12
  Usted invertirá: $13,334.21 en su casa en el año 12
$6,974.61 irá al INTERES
$6,359.60 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $569.66 $541.52 $170,357.90
146 $567.86 $543.32 $169,814.58
147 $566.05 $545.14 $169,269.44
148 $564.23 $546.95 $168,722.49
149 $562.41 $548.78 $168,173.71
150 $560.58 $550.61 $167,623.11
151 $558.74 $552.44 $167,070.67
152 $556.90 $554.28 $166,516.39
153 $555.05 $556.13 $165,960.26
154 $553.20 $557.98 $165,402.27
155 $551.34 $559.84 $164,842.43
156 $549.47 $561.71 $164,280.72
Total de años: 13
  Usted invertirá: $13,334.21 en su casa en el año 13
$6,715.51 irá al INTERES
$6,618.70 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $547.60 $563.58 $163,717.14
158 $545.72 $565.46 $163,151.68
159 $543.84 $567.35 $162,584.33
160 $541.95 $569.24 $162,015.10
161 $540.05 $571.13 $161,443.96
162 $538.15 $573.04 $160,870.93
163 $536.24 $574.95 $160,295.98
164 $534.32 $576.86 $159,719.11
165 $532.40 $578.79 $159,140.33
166 $530.47 $580.72 $158,559.61
167 $528.53 $582.65 $157,976.96
168 $526.59 $584.59 $157,392.36
Total de años: 14
  Usted invertirá: $13,334.21 en su casa en el año 14
$6,445.85 irá al INTERES
$6,888.36 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $524.64 $586.54 $156,805.82
170 $522.69 $588.50 $156,217.32
171 $520.72 $590.46 $155,626.86
172 $518.76 $592.43 $155,034.44
173 $516.78 $594.40 $154,440.03
174 $514.80 $596.38 $153,843.65
175 $512.81 $598.37 $153,245.28
176 $510.82 $600.37 $152,644.91
177 $508.82 $602.37 $152,042.54
178 $506.81 $604.38 $151,438.17
179 $504.79 $606.39 $150,831.78
180 $502.77 $608.41 $150,223.37
Total de años: 15
  Usted invertirá: $13,334.21 en su casa en el año 15
$6,165.21 irá al INTERES
$7,169.00 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $500.74 $610.44 $149,612.93
182 $498.71 $612.47 $149,000.45
183 $496.67 $614.52 $148,385.94
184 $494.62 $616.56 $147,769.37
185 $492.56 $618.62 $147,150.75
186 $490.50 $620.68 $146,530.07
187 $488.43 $622.75 $145,907.32
188 $486.36 $624.83 $145,282.49
189 $484.27 $626.91 $144,655.58
190 $482.19 $629.00 $144,026.59
191 $480.09 $631.10 $143,395.49
192 $477.98 $633.20 $142,762.29
Total de años: 16
  Usted invertirá: $13,334.21 en su casa en el año 16
$5,873.13 irá al INTERES
$7,461.07 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $475.87 $635.31 $142,126.98
194 $473.76 $637.43 $141,489.55
195 $471.63 $639.55 $140,850.00
196 $469.50 $641.68 $140,208.32
197 $467.36 $643.82 $139,564.49
198 $465.21 $645.97 $138,918.53
199 $463.06 $648.12 $138,270.40
200 $460.90 $650.28 $137,620.12
201 $458.73 $652.45 $136,967.67
202 $456.56 $654.63 $136,313.04
203 $454.38 $656.81 $135,656.24
204 $452.19 $659.00 $134,997.24
Total de años: 17
  Usted invertirá: $13,334.21 en su casa en el año 17
$5,569.16 irá al INTERES
$7,765.05 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $449.99 $661.19 $134,336.05
206 $447.79 $663.40 $133,672.65
207 $445.58 $665.61 $133,007.04
208 $443.36 $667.83 $132,339.21
209 $441.13 $670.05 $131,669.16
210 $438.90 $672.29 $130,996.87
211 $436.66 $674.53 $130,322.35
212 $434.41 $676.78 $129,645.57
213 $432.15 $679.03 $128,966.54
214 $429.89 $681.30 $128,285.24
215 $427.62 $683.57 $127,601.68
216 $425.34 $685.85 $126,915.83
Total de años: 18
  Usted invertirá: $13,334.21 en su casa en el año 18
$5,252.80 irá al INTERES
$8,081.41 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $423.05 $688.13 $126,227.70
218 $420.76 $690.43 $125,537.27
219 $418.46 $692.73 $124,844.55
220 $416.15 $695.04 $124,149.51
221 $413.83 $697.35 $123,452.16
222 $411.51 $699.68 $122,752.48
223 $409.17 $702.01 $122,050.47
224 $406.83 $704.35 $121,346.12
225 $404.49 $706.70 $120,639.43
226 $402.13 $709.05 $119,930.37
227 $399.77 $711.42 $119,218.96
228 $397.40 $713.79 $118,505.17
Total de años: 19
  Usted invertirá: $13,334.21 en su casa en el año 19
$4,923.55 irá al INTERES
$8,410.66 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $395.02 $716.17 $117,789.00
230 $392.63 $718.55 $117,070.45
231 $390.23 $720.95 $116,349.50
232 $387.83 $723.35 $115,626.15
233 $385.42 $725.76 $114,900.38
234 $383.00 $728.18 $114,172.20
235 $380.57 $730.61 $113,441.59
236 $378.14 $733.05 $112,708.55
237 $375.70 $735.49 $111,973.06
238 $373.24 $737.94 $111,235.12
239 $370.78 $740.40 $110,494.72
240 $368.32 $742.87 $109,751.85
Total de años: 20
  Usted invertirá: $13,334.21 en su casa en el año 20
$4,580.89 irá al INTERES
$8,753.32 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $365.84 $745.34 $109,006.50
242 $363.36 $747.83 $108,258.67
243 $360.86 $750.32 $107,508.35
244 $358.36 $752.82 $106,755.53
245 $355.85 $755.33 $106,000.20
246 $353.33 $757.85 $105,242.35
247 $350.81 $760.38 $104,481.97
248 $348.27 $762.91 $103,719.06
249 $345.73 $765.45 $102,953.61
250 $343.18 $768.01 $102,185.60
251 $340.62 $770.57 $101,415.04
252 $338.05 $773.13 $100,641.90
Total de años: 21
  Usted invertirá: $13,334.21 en su casa en el año 21
$4,224.26 irá al INTERES
$9,109.95 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $335.47 $775.71 $99,866.19
254 $332.89 $778.30 $99,087.89
255 $330.29 $780.89 $98,307.00
256 $327.69 $783.49 $97,523.51
257 $325.08 $786.11 $96,737.40
258 $322.46 $788.73 $95,948.68
259 $319.83 $791.36 $95,157.32
260 $317.19 $793.99 $94,363.33
261 $314.54 $796.64 $93,566.69
262 $311.89 $799.30 $92,767.39
263 $309.22 $801.96 $91,965.43
264 $306.55 $804.63 $91,160.80
Total de años: 22
  Usted invertirá: $13,334.21 en su casa en el año 22
$3,853.11 irá al INTERES
$9,481.10 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $303.87 $807.31 $90,353.49
266 $301.18 $810.01 $89,543.48
267 $298.48 $812.71 $88,730.77
268 $295.77 $815.41 $87,915.36
269 $293.05 $818.13 $87,097.23
270 $290.32 $820.86 $86,276.37
271 $287.59 $823.60 $85,452.77
272 $284.84 $826.34 $84,626.43
273 $282.09 $829.10 $83,797.33
274 $279.32 $831.86 $82,965.47
275 $276.55 $834.63 $82,130.84
276 $273.77 $837.41 $81,293.43
Total de años: 23
  Usted invertirá: $13,334.21 en su casa en el año 23
$3,466.83 irá al INTERES
$9,867.37 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $270.98 $840.21 $80,453.22
278 $268.18 $843.01 $79,610.21
279 $265.37 $845.82 $78,764.40
280 $262.55 $848.64 $77,915.76
281 $259.72 $851.46 $77,064.30
282 $256.88 $854.30 $76,209.99
283 $254.03 $857.15 $75,352.84
284 $251.18 $860.01 $74,492.83
285 $248.31 $862.87 $73,629.96
286 $245.43 $865.75 $72,764.21
287 $242.55 $868.64 $71,895.57
288 $239.65 $871.53 $71,024.04
Total de años: 24
  Usted invertirá: $13,334.21 en su casa en el año 24
$3,064.82 irá al INTERES
$10,269.39 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $236.75 $874.44 $70,149.60
290 $233.83 $877.35 $69,272.25
291 $230.91 $880.28 $68,391.97
292 $227.97 $883.21 $67,508.76
293 $225.03 $886.15 $66,622.61
294 $222.08 $889.11 $65,733.50
295 $219.11 $892.07 $64,841.43
296 $216.14 $895.05 $63,946.38
297 $213.15 $898.03 $63,048.35
298 $210.16 $901.02 $62,147.33
299 $207.16 $904.03 $61,243.30
300 $204.14 $907.04 $60,336.26
Total de años: 25
  Usted invertirá: $13,334.21 en su casa en el año 25
$2,646.43 irá al INTERES
$10,687.78 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $201.12 $910.06 $59,426.20
302 $198.09 $913.10 $58,513.10
303 $195.04 $916.14 $57,596.96
304 $191.99 $919.19 $56,677.77
305 $188.93 $922.26 $55,755.51
306 $185.85 $925.33 $54,830.18
307 $182.77 $928.42 $53,901.76
308 $179.67 $931.51 $52,970.25
309 $176.57 $934.62 $52,035.63
310 $173.45 $937.73 $51,097.90
311 $170.33 $940.86 $50,157.04
312 $167.19 $943.99 $49,213.05
Total de años: 26
  Usted invertirá: $13,334.21 en su casa en el año 26
$2,211.00 irá al INTERES
$11,123.21 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $164.04 $947.14 $48,265.91
314 $160.89 $950.30 $47,315.61
315 $157.72 $953.47 $46,362.14
316 $154.54 $956.64 $45,405.50
317 $151.35 $959.83 $44,445.67
318 $148.15 $963.03 $43,482.64
319 $144.94 $966.24 $42,516.39
320 $141.72 $969.46 $41,546.93
321 $138.49 $972.69 $40,574.24
322 $135.25 $975.94 $39,598.30
323 $131.99 $979.19 $38,619.11
324 $128.73 $982.45 $37,636.66
Total de años: 27
  Usted invertirá: $13,334.21 en su casa en el año 27
$1,757.82 irá al INTERES
$11,576.39 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $125.46 $985.73 $36,650.93
326 $122.17 $989.01 $35,661.91
327 $118.87 $992.31 $34,669.60
328 $115.57 $995.62 $33,673.98
329 $112.25 $998.94 $32,675.05
330 $108.92 $1,002.27 $31,672.78
331 $105.58 $1,005.61 $30,667.17
332 $102.22 $1,008.96 $29,658.21
333 $98.86 $1,012.32 $28,645.89
334 $95.49 $1,015.70 $27,630.19
335 $92.10 $1,019.08 $26,611.11
336 $88.70 $1,022.48 $25,588.63
Total de años: 28
  Usted invertirá: $13,334.21 en su casa en el año 28
$1,286.18 irá al INTERES
$12,048.03 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $85.30 $1,025.89 $24,562.74
338 $81.88 $1,029.31 $23,533.43
339 $78.44 $1,032.74 $22,500.69
340 $75.00 $1,036.18 $21,464.51
341 $71.55 $1,039.64 $20,424.87
342 $68.08 $1,043.10 $19,381.77
343 $64.61 $1,046.58 $18,335.19
344 $61.12 $1,050.07 $17,285.13
345 $57.62 $1,053.57 $16,231.56
346 $54.11 $1,057.08 $15,174.48
347 $50.58 $1,060.60 $14,113.88
348 $47.05 $1,064.14 $13,049.74
Total de años: 29
  Usted invertirá: $13,334.21 en su casa en el año 29
$795.32 irá al INTERES
$12,538.89 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $43.50 $1,067.68 $11,982.05
350 $39.94 $1,071.24 $10,910.81
351 $36.37 $1,074.81 $9,836.00
352 $32.79 $1,078.40 $8,757.60
353 $29.19 $1,081.99 $7,675.61
354 $25.59 $1,085.60 $6,590.01
355 $21.97 $1,089.22 $5,500.79
356 $18.34 $1,092.85 $4,407.94
357 $14.69 $1,096.49 $3,311.45
358 $11.04 $1,100.15 $2,211.31
359 $7.37 $1,103.81 $1,107.49
360 $3.69 $1,107.49 $0.00
Total de años: 30
  Usted invertirá: $13,334.21 en su casa en el año 30
$284.47 irá al INTERES
$13,049.74 irá al PRINCIPAL
 


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