Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $12,750.00
Precio a Financiar: $242,250.00
Pago Mensual: $1,156.54


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $807.50 $349.04 $241,900.96
2 $806.34 $350.20 $241,550.76
3 $805.17 $351.37 $241,199.39
4 $804.00 $352.54 $240,846.85
5 $802.82 $353.72 $240,493.13
6 $801.64 $354.89 $240,138.24
7 $800.46 $356.08 $239,782.16
8 $799.27 $357.26 $239,424.90
9 $798.08 $358.46 $239,066.44
10 $796.89 $359.65 $238,706.79
11 $795.69 $360.85 $238,345.94
12 $794.49 $362.05 $237,983.89
Total de años: 1
  Usted invertirá: $13,878.46 en su casa en el año 1
$9,612.35 irá al INTERES
$4,266.11 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $793.28 $363.26 $237,620.63
14 $792.07 $364.47 $237,256.16
15 $790.85 $365.68 $236,890.48
16 $789.63 $366.90 $236,523.57
17 $788.41 $368.13 $236,155.45
18 $787.18 $369.35 $235,786.09
19 $785.95 $370.58 $235,415.51
20 $784.72 $371.82 $235,043.69
21 $783.48 $373.06 $234,670.63
22 $782.24 $374.30 $234,296.32
23 $780.99 $375.55 $233,920.77
24 $779.74 $376.80 $233,543.97
Total de años: 2
  Usted invertirá: $13,878.46 en su casa en el año 2
$9,438.54 irá al INTERES
$4,439.92 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $778.48 $378.06 $233,165.91
26 $777.22 $379.32 $232,786.59
27 $775.96 $380.58 $232,406.01
28 $774.69 $381.85 $232,024.16
29 $773.41 $383.12 $231,641.03
30 $772.14 $384.40 $231,256.63
31 $770.86 $385.68 $230,870.95
32 $769.57 $386.97 $230,483.98
33 $768.28 $388.26 $230,095.72
34 $766.99 $389.55 $229,706.17
35 $765.69 $390.85 $229,315.32
36 $764.38 $392.15 $228,923.16
Total de años: 3
  Usted invertirá: $13,878.46 en su casa en el año 3
$9,257.65 irá al INTERES
$4,620.81 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $763.08 $393.46 $228,529.70
38 $761.77 $394.77 $228,134.93
39 $760.45 $396.09 $227,738.84
40 $759.13 $397.41 $227,341.43
41 $757.80 $398.73 $226,942.70
42 $756.48 $400.06 $226,542.63
43 $755.14 $401.40 $226,141.24
44 $753.80 $402.73 $225,738.50
45 $752.46 $404.08 $225,334.43
46 $751.11 $405.42 $224,929.00
47 $749.76 $406.78 $224,522.23
48 $748.41 $408.13 $224,114.10
Total de años: 4
  Usted invertirá: $13,878.46 en su casa en el año 4
$9,069.40 irá al INTERES
$4,809.07 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $747.05 $409.49 $223,704.60
50 $745.68 $410.86 $223,293.75
51 $744.31 $412.23 $222,881.52
52 $742.94 $413.60 $222,467.92
53 $741.56 $414.98 $222,052.94
54 $740.18 $416.36 $221,636.58
55 $738.79 $417.75 $221,218.83
56 $737.40 $419.14 $220,799.69
57 $736.00 $420.54 $220,379.15
58 $734.60 $421.94 $219,957.21
59 $733.19 $423.35 $219,533.86
60 $731.78 $424.76 $219,109.10
Total de años: 5
  Usted invertirá: $13,878.46 en su casa en el año 5
$8,873.47 irá al INTERES
$5,005.00 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $730.36 $426.17 $218,682.93
62 $728.94 $427.60 $218,255.33
63 $727.52 $429.02 $217,826.31
64 $726.09 $430.45 $217,395.86
65 $724.65 $431.89 $216,963.97
66 $723.21 $433.33 $216,530.65
67 $721.77 $434.77 $216,095.88
68 $720.32 $436.22 $215,659.66
69 $718.87 $437.67 $215,221.99
70 $717.41 $439.13 $214,782.85
71 $715.94 $440.60 $214,342.26
72 $714.47 $442.06 $213,900.19
Total de años: 6
  Usted invertirá: $13,878.46 en su casa en el año 6
$8,669.56 irá al INTERES
$5,208.91 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $713.00 $443.54 $213,456.66
74 $711.52 $445.02 $213,011.64
75 $710.04 $446.50 $212,565.14
76 $708.55 $447.99 $212,117.15
77 $707.06 $449.48 $211,667.67
78 $705.56 $450.98 $211,216.69
79 $704.06 $452.48 $210,764.21
80 $702.55 $453.99 $210,310.22
81 $701.03 $455.50 $209,854.71
82 $699.52 $457.02 $209,397.69
83 $697.99 $458.55 $208,939.14
84 $696.46 $460.07 $208,479.07
Total de años: 7
  Usted invertirá: $13,878.46 en su casa en el año 7
$8,457.34 irá al INTERES
$5,421.13 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $694.93 $461.61 $208,017.46
86 $693.39 $463.15 $207,554.31
87 $691.85 $464.69 $207,089.62
88 $690.30 $466.24 $206,623.38
89 $688.74 $467.79 $206,155.59
90 $687.19 $469.35 $205,686.24
91 $685.62 $470.92 $205,215.32
92 $684.05 $472.49 $204,742.83
93 $682.48 $474.06 $204,268.77
94 $680.90 $475.64 $203,793.12
95 $679.31 $477.23 $203,315.90
96 $677.72 $478.82 $202,837.08
Total de años: 8
  Usted invertirá: $13,878.46 en su casa en el año 8
$8,236.47 irá al INTERES
$5,641.99 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $676.12 $480.41 $202,356.66
98 $674.52 $482.02 $201,874.65
99 $672.92 $483.62 $201,391.02
100 $671.30 $485.24 $200,905.79
101 $669.69 $486.85 $200,418.94
102 $668.06 $488.48 $199,930.46
103 $666.43 $490.10 $199,440.36
104 $664.80 $491.74 $198,948.62
105 $663.16 $493.38 $198,455.24
106 $661.52 $495.02 $197,960.22
107 $659.87 $496.67 $197,463.55
108 $658.21 $498.33 $196,965.22
Total de años: 9
  Usted invertirá: $13,878.46 en su casa en el año 9
$8,006.61 irá al INTERES
$5,871.85 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $656.55 $499.99 $196,465.24
110 $654.88 $501.65 $195,963.58
111 $653.21 $503.33 $195,460.25
112 $651.53 $505.00 $194,955.25
113 $649.85 $506.69 $194,448.56
114 $648.16 $508.38 $193,940.19
115 $646.47 $510.07 $193,430.11
116 $644.77 $511.77 $192,918.34
117 $643.06 $513.48 $192,404.87
118 $641.35 $515.19 $191,889.68
119 $639.63 $516.91 $191,372.77
120 $637.91 $518.63 $190,854.14
Total de años: 10
  Usted invertirá: $13,878.46 en su casa en el año 10
$7,767.38 irá al INTERES
$6,111.08 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $636.18 $520.36 $190,333.78
122 $634.45 $522.09 $189,811.69
123 $632.71 $523.83 $189,287.86
124 $630.96 $525.58 $188,762.28
125 $629.21 $527.33 $188,234.95
126 $627.45 $529.09 $187,705.86
127 $625.69 $530.85 $187,175.01
128 $623.92 $532.62 $186,642.38
129 $622.14 $534.40 $186,107.99
130 $620.36 $536.18 $185,571.81
131 $618.57 $537.97 $185,033.84
132 $616.78 $539.76 $184,494.08
Total de años: 11
  Usted invertirá: $13,878.46 en su casa en el año 11
$7,518.41 irá al INTERES
$6,360.06 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $614.98 $541.56 $183,952.53
134 $613.18 $543.36 $183,409.16
135 $611.36 $545.17 $182,863.99
136 $609.55 $546.99 $182,317.00
137 $607.72 $548.82 $181,768.18
138 $605.89 $550.64 $181,217.54
139 $604.06 $552.48 $180,665.06
140 $602.22 $554.32 $180,110.73
141 $600.37 $556.17 $179,554.56
142 $598.52 $558.02 $178,996.54
143 $596.66 $559.88 $178,436.66
144 $594.79 $561.75 $177,874.91
Total de años: 12
  Usted invertirá: $13,878.46 en su casa en el año 12
$7,259.29 irá al INTERES
$6,619.18 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $592.92 $563.62 $177,311.29
146 $591.04 $565.50 $176,745.78
147 $589.15 $567.39 $176,178.40
148 $587.26 $569.28 $175,609.12
149 $585.36 $571.17 $175,037.95
150 $583.46 $573.08 $174,464.87
151 $581.55 $574.99 $173,889.88
152 $579.63 $576.91 $173,312.97
153 $577.71 $578.83 $172,734.14
154 $575.78 $580.76 $172,153.39
155 $573.84 $582.69 $171,570.69
156 $571.90 $584.64 $170,986.06
Total de años: 13
  Usted invertirá: $13,878.46 en su casa en el año 13
$6,989.61 irá al INTERES
$6,888.85 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $569.95 $586.59 $170,399.47
158 $568.00 $588.54 $169,810.93
159 $566.04 $590.50 $169,220.43
160 $564.07 $592.47 $168,627.96
161 $562.09 $594.45 $168,033.51
162 $560.11 $596.43 $167,437.09
163 $558.12 $598.41 $166,838.67
164 $556.13 $600.41 $166,238.26
165 $554.13 $602.41 $165,635.85
166 $552.12 $604.42 $165,031.43
167 $550.10 $606.43 $164,425.00
168 $548.08 $608.46 $163,816.54
Total de años: 14
  Usted invertirá: $13,878.46 en su casa en el año 14
$6,708.95 irá al INTERES
$7,169.51 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $546.06 $610.48 $163,206.06
170 $544.02 $612.52 $162,593.54
171 $541.98 $614.56 $161,978.98
172 $539.93 $616.61 $161,362.37
173 $537.87 $618.66 $160,743.71
174 $535.81 $620.73 $160,122.98
175 $533.74 $622.80 $159,500.19
176 $531.67 $624.87 $158,875.32
177 $529.58 $626.95 $158,248.36
178 $527.49 $629.04 $157,619.32
179 $525.40 $631.14 $156,988.18
180 $523.29 $633.24 $156,354.93
Total de años: 15
  Usted invertirá: $13,878.46 en su casa en el año 15
$6,416.85 irá al INTERES
$7,461.61 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $521.18 $635.36 $155,719.58
182 $519.07 $637.47 $155,082.10
183 $516.94 $639.60 $154,442.51
184 $514.81 $641.73 $153,800.77
185 $512.67 $643.87 $153,156.91
186 $510.52 $646.02 $152,510.89
187 $508.37 $648.17 $151,862.72
188 $506.21 $650.33 $151,212.39
189 $504.04 $652.50 $150,559.89
190 $501.87 $654.67 $149,905.22
191 $499.68 $656.85 $149,248.37
192 $497.49 $659.04 $148,589.32
Total de años: 16
  Usted invertirá: $13,878.46 en su casa en el año 16
$6,112.85 irá al INTERES
$7,765.61 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $495.30 $661.24 $147,928.08
194 $493.09 $663.44 $147,264.64
195 $490.88 $665.66 $146,598.98
196 $488.66 $667.88 $145,931.11
197 $486.44 $670.10 $145,261.00
198 $484.20 $672.34 $144,588.67
199 $481.96 $674.58 $143,914.09
200 $479.71 $676.82 $143,237.27
201 $477.46 $679.08 $142,558.19
202 $475.19 $681.34 $141,876.84
203 $472.92 $683.62 $141,193.23
204 $470.64 $685.89 $140,507.33
Total de años: 17
  Usted invertirá: $13,878.46 en su casa en el año 17
$5,796.47 irá al INTERES
$8,081.99 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $468.36 $688.18 $139,819.15
206 $466.06 $690.47 $139,128.68
207 $463.76 $692.78 $138,435.90
208 $461.45 $695.09 $137,740.82
209 $459.14 $697.40 $137,043.41
210 $456.81 $699.73 $136,343.69
211 $454.48 $702.06 $135,641.63
212 $452.14 $704.40 $134,937.23
213 $449.79 $706.75 $134,230.48
214 $447.43 $709.10 $133,521.37
215 $445.07 $711.47 $132,809.91
216 $442.70 $713.84 $132,096.07
Total de años: 18
  Usted invertirá: $13,878.46 en su casa en el año 18
$5,467.20 irá al INTERES
$8,411.26 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $440.32 $716.22 $131,379.85
218 $437.93 $718.61 $130,661.24
219 $435.54 $721.00 $129,940.24
220 $433.13 $723.40 $129,216.84
221 $430.72 $725.82 $128,491.02
222 $428.30 $728.24 $127,762.79
223 $425.88 $730.66 $127,032.13
224 $423.44 $733.10 $126,299.03
225 $421.00 $735.54 $125,563.49
226 $418.54 $737.99 $124,825.49
227 $416.08 $740.45 $124,085.04
228 $413.62 $742.92 $123,342.12
Total de años: 19
  Usted invertirá: $13,878.46 en su casa en el año 19
$5,124.51 irá al INTERES
$8,753.95 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $411.14 $745.40 $122,596.72
230 $408.66 $747.88 $121,848.84
231 $406.16 $750.38 $121,098.46
232 $403.66 $752.88 $120,345.58
233 $401.15 $755.39 $119,590.20
234 $398.63 $757.90 $118,832.29
235 $396.11 $760.43 $118,071.86
236 $393.57 $762.97 $117,308.89
237 $391.03 $765.51 $116,543.39
238 $388.48 $768.06 $115,775.33
239 $385.92 $770.62 $115,004.70
240 $383.35 $773.19 $114,231.52
Total de años: 20
  Usted invertirá: $13,878.46 en su casa en el año 20
$4,767.86 irá al INTERES
$9,110.60 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $380.77 $775.77 $113,455.75
242 $378.19 $778.35 $112,677.40
243 $375.59 $780.95 $111,896.45
244 $372.99 $783.55 $111,112.90
245 $370.38 $786.16 $110,326.74
246 $367.76 $788.78 $109,537.95
247 $365.13 $791.41 $108,746.54
248 $362.49 $794.05 $107,952.49
249 $359.84 $796.70 $107,155.79
250 $357.19 $799.35 $106,356.44
251 $354.52 $802.02 $105,554.42
252 $351.85 $804.69 $104,749.73
Total de años: 21
  Usted invertirá: $13,878.46 en su casa en el año 21
$4,396.68 irá al INTERES
$9,481.78 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $349.17 $807.37 $103,942.36
254 $346.47 $810.06 $103,132.30
255 $343.77 $812.76 $102,319.53
256 $341.07 $815.47 $101,504.06
257 $338.35 $818.19 $100,685.87
258 $335.62 $820.92 $99,864.95
259 $332.88 $823.66 $99,041.29
260 $330.14 $826.40 $98,214.89
261 $327.38 $829.16 $97,385.74
262 $324.62 $831.92 $96,553.82
263 $321.85 $834.69 $95,719.12
264 $319.06 $837.47 $94,881.65
Total de años: 22
  Usted invertirá: $13,878.46 en su casa en el año 22
$4,010.38 irá al INTERES
$9,868.08 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $316.27 $840.27 $94,041.38
266 $313.47 $843.07 $93,198.32
267 $310.66 $845.88 $92,352.44
268 $307.84 $848.70 $91,503.74
269 $305.01 $851.53 $90,652.22
270 $302.17 $854.36 $89,797.85
271 $299.33 $857.21 $88,940.64
272 $296.47 $860.07 $88,080.57
273 $293.60 $862.94 $87,217.63
274 $290.73 $865.81 $86,351.82
275 $287.84 $868.70 $85,483.12
276 $284.94 $871.59 $84,611.53
Total de años: 23
  Usted invertirá: $13,878.46 en su casa en el año 23
$3,608.34 irá al INTERES
$10,270.12 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $282.04 $874.50 $83,737.03
278 $279.12 $877.42 $82,859.61
279 $276.20 $880.34 $81,979.27
280 $273.26 $883.27 $81,096.00
281 $270.32 $886.22 $80,209.78
282 $267.37 $889.17 $79,320.60
283 $264.40 $892.14 $78,428.47
284 $261.43 $895.11 $77,533.36
285 $258.44 $898.09 $76,635.26
286 $255.45 $901.09 $75,734.18
287 $252.45 $904.09 $74,830.08
288 $249.43 $907.10 $73,922.98
Total de años: 24
  Usted invertirá: $13,878.46 en su casa en el año 24
$3,189.92 irá al INTERES
$10,688.55 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $246.41 $910.13 $73,012.85
290 $243.38 $913.16 $72,099.69
291 $240.33 $916.21 $71,183.48
292 $237.28 $919.26 $70,264.22
293 $234.21 $922.32 $69,341.90
294 $231.14 $925.40 $68,416.50
295 $228.05 $928.48 $67,488.02
296 $224.96 $931.58 $66,556.44
297 $221.85 $934.68 $65,621.75
298 $218.74 $937.80 $64,683.95
299 $215.61 $940.93 $63,743.03
300 $212.48 $944.06 $62,798.97
Total de años: 25
  Usted invertirá: $13,878.46 en su casa en el año 25
$2,754.45 irá al INTERES
$11,124.01 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $209.33 $947.21 $61,851.76
302 $206.17 $950.37 $60,901.39
303 $203.00 $953.53 $59,947.86
304 $199.83 $956.71 $58,991.15
305 $196.64 $959.90 $58,031.24
306 $193.44 $963.10 $57,068.14
307 $190.23 $966.31 $56,101.83
308 $187.01 $969.53 $55,132.30
309 $183.77 $972.76 $54,159.54
310 $180.53 $976.01 $53,183.53
311 $177.28 $979.26 $52,204.27
312 $174.01 $982.52 $51,221.74
Total de años: 26
  Usted invertirá: $13,878.46 en su casa en el año 26
$2,301.24 irá al INTERES
$11,577.22 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $170.74 $985.80 $50,235.94
314 $167.45 $989.09 $49,246.86
315 $164.16 $992.38 $48,254.48
316 $160.85 $995.69 $47,258.79
317 $157.53 $999.01 $46,259.78
318 $154.20 $1,002.34 $45,257.44
319 $150.86 $1,005.68 $44,251.76
320 $147.51 $1,009.03 $43,242.72
321 $144.14 $1,012.40 $42,230.33
322 $140.77 $1,015.77 $41,214.56
323 $137.38 $1,019.16 $40,195.40
324 $133.98 $1,022.55 $39,172.85
Total de años: 27
  Usted invertirá: $13,878.46 en su casa en el año 27
$1,829.57 irá al INTERES
$12,048.90 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $130.58 $1,025.96 $38,146.88
326 $127.16 $1,029.38 $37,117.50
327 $123.73 $1,032.81 $36,084.69
328 $120.28 $1,036.26 $35,048.43
329 $116.83 $1,039.71 $34,008.72
330 $113.36 $1,043.18 $32,965.55
331 $109.89 $1,046.65 $31,918.89
332 $106.40 $1,050.14 $30,868.75
333 $102.90 $1,053.64 $29,815.11
334 $99.38 $1,057.15 $28,757.95
335 $95.86 $1,060.68 $27,697.27
336 $92.32 $1,064.21 $26,633.06
Total de años: 28
  Usted invertirá: $13,878.46 en su casa en el año 28
$1,338.68 irá al INTERES
$12,539.79 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $88.78 $1,067.76 $25,565.30
338 $85.22 $1,071.32 $24,493.98
339 $81.65 $1,074.89 $23,419.09
340 $78.06 $1,078.47 $22,340.61
341 $74.47 $1,082.07 $21,258.54
342 $70.86 $1,085.68 $20,172.86
343 $67.24 $1,089.30 $19,083.57
344 $63.61 $1,092.93 $17,990.64
345 $59.97 $1,096.57 $16,894.07
346 $56.31 $1,100.22 $15,793.85
347 $52.65 $1,103.89 $14,689.95
348 $48.97 $1,107.57 $13,582.38
Total de años: 29
  Usted invertirá: $13,878.46 en su casa en el año 29
$827.79 irá al INTERES
$13,050.68 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $45.27 $1,111.26 $12,471.12
350 $41.57 $1,114.97 $11,356.15
351 $37.85 $1,118.68 $10,237.47
352 $34.12 $1,122.41 $9,115.05
353 $30.38 $1,126.16 $7,988.90
354 $26.63 $1,129.91 $6,858.99
355 $22.86 $1,133.68 $5,725.31
356 $19.08 $1,137.45 $4,587.86
357 $15.29 $1,141.25 $3,446.61
358 $11.49 $1,145.05 $2,301.56
359 $7.67 $1,148.87 $1,152.70
360 $3.84 $1,152.70 $0.00
Total de años: 30
  Usted invertirá: $13,878.46 en su casa en el año 30
$296.08 irá al INTERES
$13,582.38 irá al PRINCIPAL
 


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