Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $15,900.00
Precio a Financiar: $302,100.00
Pago Mensual: $1,442.27


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1,007.00 $435.27 $301,664.73
2 $1,005.55 $436.72 $301,228.01
3 $1,004.09 $438.18 $300,789.83
4 $1,002.63 $439.64 $300,350.19
5 $1,001.17 $441.10 $299,909.08
6 $999.70 $442.57 $299,466.51
7 $998.22 $444.05 $299,022.46
8 $996.74 $445.53 $298,576.93
9 $995.26 $447.02 $298,129.91
10 $993.77 $448.51 $297,681.41
11 $992.27 $450.00 $297,231.41
12 $990.77 $451.50 $296,779.91
Total de años: 1
  Usted invertirá: $17,307.26 en su casa en el año 1
$11,987.17 irá al INTERES
$5,320.09 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $989.27 $453.01 $296,326.90
14 $987.76 $454.52 $295,872.39
15 $986.24 $456.03 $295,416.36
16 $984.72 $457.55 $294,958.81
17 $983.20 $459.08 $294,499.73
18 $981.67 $460.61 $294,039.13
19 $980.13 $462.14 $293,576.99
20 $978.59 $463.68 $293,113.30
21 $977.04 $465.23 $292,648.08
22 $975.49 $466.78 $292,181.30
23 $973.94 $468.33 $291,712.96
24 $972.38 $469.90 $291,243.07
Total de años: 2
  Usted invertirá: $17,307.26 en su casa en el año 2
$11,770.42 irá al INTERES
$5,536.84 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $970.81 $471.46 $290,771.61
26 $969.24 $473.03 $290,298.57
27 $967.66 $474.61 $289,823.97
28 $966.08 $476.19 $289,347.77
29 $964.49 $477.78 $288,869.99
30 $962.90 $479.37 $288,390.62
31 $961.30 $480.97 $287,909.65
32 $959.70 $482.57 $287,427.08
33 $958.09 $484.18 $286,942.90
34 $956.48 $485.80 $286,457.10
35 $954.86 $487.41 $285,969.69
36 $953.23 $489.04 $285,480.65
Total de años: 3
  Usted invertirá: $17,307.26 en su casa en el año 3
$11,544.84 irá al INTERES
$5,762.42 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $951.60 $490.67 $284,989.98
38 $949.97 $492.31 $284,497.68
39 $948.33 $493.95 $284,003.73
40 $946.68 $495.59 $283,508.14
41 $945.03 $497.24 $283,010.89
42 $943.37 $498.90 $282,511.99
43 $941.71 $500.56 $282,011.43
44 $940.04 $502.23 $281,509.19
45 $938.36 $503.91 $281,005.28
46 $936.68 $505.59 $280,499.70
47 $935.00 $507.27 $279,992.42
48 $933.31 $508.96 $279,483.46
Total de años: 4
  Usted invertirá: $17,307.26 en su casa en el año 4
$11,310.07 irá al INTERES
$5,997.19 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $931.61 $510.66 $278,972.80
50 $929.91 $512.36 $278,460.44
51 $928.20 $514.07 $277,946.37
52 $926.49 $515.78 $277,430.58
53 $924.77 $517.50 $276,913.08
54 $923.04 $519.23 $276,393.85
55 $921.31 $520.96 $275,872.89
56 $919.58 $522.70 $275,350.20
57 $917.83 $524.44 $274,825.76
58 $916.09 $526.19 $274,299.58
59 $914.33 $527.94 $273,771.64
60 $912.57 $529.70 $273,241.94
Total de años: 5
  Usted invertirá: $17,307.26 en su casa en el año 5
$11,065.74 irá al INTERES
$6,241.52 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $910.81 $531.47 $272,710.47
62 $909.03 $533.24 $272,177.24
63 $907.26 $535.01 $271,642.22
64 $905.47 $536.80 $271,105.42
65 $903.68 $538.59 $270,566.84
66 $901.89 $540.38 $270,026.45
67 $900.09 $542.18 $269,484.27
68 $898.28 $543.99 $268,940.28
69 $896.47 $545.80 $268,394.48
70 $894.65 $547.62 $267,846.85
71 $892.82 $549.45 $267,297.40
72 $890.99 $551.28 $266,746.12
Total de años: 6
  Usted invertirá: $17,307.26 en su casa en el año 6
$10,811.45 irá al INTERES
$6,495.81 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $889.15 $553.12 $266,193.01
74 $887.31 $554.96 $265,638.04
75 $885.46 $556.81 $265,081.23
76 $883.60 $558.67 $264,522.57
77 $881.74 $560.53 $263,962.04
78 $879.87 $562.40 $263,399.64
79 $878.00 $564.27 $262,835.37
80 $876.12 $566.15 $262,269.21
81 $874.23 $568.04 $261,701.17
82 $872.34 $569.93 $261,131.24
83 $870.44 $571.83 $260,559.40
84 $868.53 $573.74 $259,985.66
Total de años: 7
  Usted invertirá: $17,307.26 en su casa en el año 7
$10,546.80 irá al INTERES
$6,760.46 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $866.62 $575.65 $259,410.01
86 $864.70 $577.57 $258,832.44
87 $862.77 $579.50 $258,252.94
88 $860.84 $581.43 $257,671.51
89 $858.91 $583.37 $257,088.15
90 $856.96 $585.31 $256,502.83
91 $855.01 $587.26 $255,915.57
92 $853.05 $589.22 $255,326.35
93 $851.09 $591.18 $254,735.17
94 $849.12 $593.15 $254,142.01
95 $847.14 $595.13 $253,546.88
96 $845.16 $597.12 $252,949.77
Total de años: 8
  Usted invertirá: $17,307.26 en su casa en el año 8
$10,271.37 irá al INTERES
$7,035.89 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $843.17 $599.11 $252,350.66
98 $841.17 $601.10 $251,749.56
99 $839.17 $603.11 $251,146.45
100 $837.15 $605.12 $250,541.34
101 $835.14 $607.13 $249,934.20
102 $833.11 $609.16 $249,325.04
103 $831.08 $611.19 $248,713.86
104 $829.05 $613.23 $248,100.63
105 $827.00 $615.27 $247,485.36
106 $824.95 $617.32 $246,868.04
107 $822.89 $619.38 $246,248.66
108 $820.83 $621.44 $245,627.22
Total de años: 9
  Usted invertirá: $17,307.26 en su casa en el año 9
$9,984.71 irá al INTERES
$7,322.55 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $818.76 $623.51 $245,003.71
110 $816.68 $625.59 $244,378.11
111 $814.59 $627.68 $243,750.44
112 $812.50 $629.77 $243,120.67
113 $810.40 $631.87 $242,488.80
114 $808.30 $633.98 $241,854.82
115 $806.18 $636.09 $241,218.73
116 $804.06 $638.21 $240,580.52
117 $801.94 $640.34 $239,940.19
118 $799.80 $642.47 $239,297.71
119 $797.66 $644.61 $238,653.10
120 $795.51 $646.76 $238,006.34
Total de años: 10
  Usted invertirá: $17,307.26 en su casa en el año 10
$9,686.38 irá al INTERES
$7,620.88 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $793.35 $648.92 $237,357.42
122 $791.19 $651.08 $236,706.34
123 $789.02 $653.25 $236,053.09
124 $786.84 $655.43 $235,397.67
125 $784.66 $657.61 $234,740.05
126 $782.47 $659.80 $234,080.25
127 $780.27 $662.00 $233,418.24
128 $778.06 $664.21 $232,754.03
129 $775.85 $666.42 $232,087.61
130 $773.63 $668.65 $231,418.96
131 $771.40 $670.88 $230,748.09
132 $769.16 $673.11 $230,074.98
Total de años: 11
  Usted invertirá: $17,307.26 en su casa en el año 11
$9,375.89 irá al INTERES
$7,931.37 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $766.92 $675.36 $229,399.62
134 $764.67 $677.61 $228,722.01
135 $762.41 $679.86 $228,042.15
136 $760.14 $682.13 $227,360.02
137 $757.87 $684.40 $226,675.61
138 $755.59 $686.69 $225,988.93
139 $753.30 $688.98 $225,299.95
140 $751.00 $691.27 $224,608.68
141 $748.70 $693.58 $223,915.10
142 $746.38 $695.89 $223,219.22
143 $744.06 $698.21 $222,521.01
144 $741.74 $700.53 $221,820.47
Total de años: 12
  Usted invertirá: $17,307.26 en su casa en el año 12
$9,052.76 irá al INTERES
$8,254.50 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $739.40 $702.87 $221,117.60
146 $737.06 $705.21 $220,412.39
147 $734.71 $707.56 $219,704.83
148 $732.35 $709.92 $218,994.90
149 $729.98 $712.29 $218,282.62
150 $727.61 $714.66 $217,567.95
151 $725.23 $717.05 $216,850.91
152 $722.84 $719.44 $216,131.47
153 $720.44 $721.83 $215,409.64
154 $718.03 $724.24 $214,685.40
155 $715.62 $726.65 $213,958.75
156 $713.20 $729.08 $213,229.67
Total de años: 13
  Usted invertirá: $17,307.26 en su casa en el año 13
$8,716.46 irá al INTERES
$8,590.80 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $710.77 $731.51 $212,498.16
158 $708.33 $733.94 $211,764.22
159 $705.88 $736.39 $211,027.83
160 $703.43 $738.85 $210,288.98
161 $700.96 $741.31 $209,547.68
162 $698.49 $743.78 $208,803.90
163 $696.01 $746.26 $208,057.64
164 $693.53 $748.75 $207,308.89
165 $691.03 $751.24 $206,557.65
166 $688.53 $753.75 $205,803.90
167 $686.01 $756.26 $205,047.64
168 $683.49 $758.78 $204,288.87
Total de años: 14
  Usted invertirá: $17,307.26 en su casa en el año 14
$8,366.45 irá al INTERES
$8,940.81 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $680.96 $761.31 $203,527.56
170 $678.43 $763.85 $202,763.71
171 $675.88 $766.39 $201,997.32
172 $673.32 $768.95 $201,228.37
173 $670.76 $771.51 $200,456.86
174 $668.19 $774.08 $199,682.78
175 $665.61 $776.66 $198,906.12
176 $663.02 $779.25 $198,126.86
177 $660.42 $781.85 $197,345.02
178 $657.82 $784.45 $196,560.56
179 $655.20 $787.07 $195,773.49
180 $652.58 $789.69 $194,983.80
Total de años: 15
  Usted invertirá: $17,307.26 en su casa en el año 15
$8,002.19 irá al INTERES
$9,305.07 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $649.95 $792.33 $194,191.47
182 $647.30 $794.97 $193,396.51
183 $644.66 $797.62 $192,598.89
184 $642.00 $800.28 $191,798.61
185 $639.33 $802.94 $190,995.67
186 $636.65 $805.62 $190,190.05
187 $633.97 $808.30 $189,381.75
188 $631.27 $811.00 $188,570.75
189 $628.57 $813.70 $187,757.04
190 $625.86 $816.41 $186,940.63
191 $623.14 $819.14 $186,121.49
192 $620.40 $821.87 $185,299.63
Total de años: 16
  Usted invertirá: $17,307.26 en su casa en el año 16
$7,623.09 irá al INTERES
$9,684.17 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $617.67 $824.61 $184,475.02
194 $614.92 $827.35 $183,647.67
195 $612.16 $830.11 $182,817.55
196 $609.39 $832.88 $181,984.67
197 $606.62 $835.66 $181,149.02
198 $603.83 $838.44 $180,310.58
199 $601.04 $841.24 $179,469.34
200 $598.23 $844.04 $178,625.30
201 $595.42 $846.85 $177,778.45
202 $592.59 $849.68 $176,928.77
203 $589.76 $852.51 $176,076.26
204 $586.92 $855.35 $175,220.91
Total de años: 17
  Usted invertirá: $17,307.26 en su casa en el año 17
$7,228.54 irá al INTERES
$10,078.72 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $584.07 $858.20 $174,362.71
206 $581.21 $861.06 $173,501.64
207 $578.34 $863.93 $172,637.71
208 $575.46 $866.81 $171,770.90
209 $572.57 $869.70 $170,901.20
210 $569.67 $872.60 $170,028.60
211 $566.76 $875.51 $169,153.09
212 $563.84 $878.43 $168,274.66
213 $560.92 $881.36 $167,393.30
214 $557.98 $884.29 $166,509.01
215 $555.03 $887.24 $165,621.77
216 $552.07 $890.20 $164,731.57
Total de años: 18
  Usted invertirá: $17,307.26 en su casa en el año 18
$6,817.92 irá al INTERES
$10,489.34 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $549.11 $893.17 $163,838.40
218 $546.13 $896.14 $162,942.26
219 $543.14 $899.13 $162,043.13
220 $540.14 $902.13 $161,141.00
221 $537.14 $905.13 $160,235.86
222 $534.12 $908.15 $159,327.71
223 $531.09 $911.18 $158,416.53
224 $528.06 $914.22 $157,502.32
225 $525.01 $917.26 $156,585.05
226 $521.95 $920.32 $155,664.73
227 $518.88 $923.39 $154,741.34
228 $515.80 $926.47 $153,814.87
Total de años: 19
  Usted invertirá: $17,307.26 en su casa en el año 19
$6,390.57 irá al INTERES
$10,916.69 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $512.72 $929.56 $152,885.32
230 $509.62 $932.65 $151,952.67
231 $506.51 $935.76 $151,016.90
232 $503.39 $938.88 $150,078.02
233 $500.26 $942.01 $149,136.01
234 $497.12 $945.15 $148,190.86
235 $493.97 $948.30 $147,242.56
236 $490.81 $951.46 $146,291.09
237 $487.64 $954.63 $145,336.46
238 $484.45 $957.82 $144,378.64
239 $481.26 $961.01 $143,417.63
240 $478.06 $964.21 $142,453.42
Total de años: 20
  Usted invertirá: $17,307.26 en su casa en el año 20
$5,945.80 irá al INTERES
$11,361.46 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $474.84 $967.43 $141,485.99
242 $471.62 $970.65 $140,515.34
243 $468.38 $973.89 $139,541.45
244 $465.14 $977.13 $138,564.32
245 $461.88 $980.39 $137,583.93
246 $458.61 $983.66 $136,600.27
247 $455.33 $986.94 $135,613.33
248 $452.04 $990.23 $134,623.11
249 $448.74 $993.53 $133,629.58
250 $445.43 $996.84 $132,632.74
251 $442.11 $1,000.16 $131,632.58
252 $438.78 $1,003.50 $130,629.08
Total de años: 21
  Usted invertirá: $17,307.26 en su casa en el año 21
$5,482.92 irá al INTERES
$11,824.34 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $435.43 $1,006.84 $129,622.24
254 $432.07 $1,010.20 $128,612.04
255 $428.71 $1,013.56 $127,598.48
256 $425.33 $1,016.94 $126,581.53
257 $421.94 $1,020.33 $125,561.20
258 $418.54 $1,023.73 $124,537.47
259 $415.12 $1,027.15 $123,510.32
260 $411.70 $1,030.57 $122,479.75
261 $408.27 $1,034.01 $121,445.74
262 $404.82 $1,037.45 $120,408.29
263 $401.36 $1,040.91 $119,367.38
264 $397.89 $1,044.38 $118,323.00
Total de años: 22
  Usted invertirá: $17,307.26 en su casa en el año 22
$5,001.18 irá al INTERES
$12,306.08 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $394.41 $1,047.86 $117,275.14
266 $390.92 $1,051.35 $116,223.78
267 $387.41 $1,054.86 $115,168.92
268 $383.90 $1,058.38 $114,110.55
269 $380.37 $1,061.90 $113,048.65
270 $376.83 $1,065.44 $111,983.20
271 $373.28 $1,068.99 $110,914.21
272 $369.71 $1,072.56 $109,841.65
273 $366.14 $1,076.13 $108,765.52
274 $362.55 $1,079.72 $107,685.80
275 $358.95 $1,083.32 $106,602.48
276 $355.34 $1,086.93 $105,515.55
Total de años: 23
  Usted invertirá: $17,307.26 en su casa en el año 23
$4,499.81 irá al INTERES
$12,807.45 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $351.72 $1,090.55 $104,425.00
278 $348.08 $1,094.19 $103,330.81
279 $344.44 $1,097.84 $102,232.97
280 $340.78 $1,101.50 $101,131.48
281 $337.10 $1,105.17 $100,026.31
282 $333.42 $1,108.85 $98,917.46
283 $329.72 $1,112.55 $97,804.91
284 $326.02 $1,116.26 $96,688.66
285 $322.30 $1,119.98 $95,568.68
286 $318.56 $1,123.71 $94,444.97
287 $314.82 $1,127.46 $93,317.52
288 $311.06 $1,131.21 $92,186.30
Total de años: 24
  Usted invertirá: $17,307.26 en su casa en el año 24
$3,978.01 irá al INTERES
$13,329.24 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $307.29 $1,134.98 $91,051.32
290 $303.50 $1,138.77 $89,912.55
291 $299.71 $1,142.56 $88,769.99
292 $295.90 $1,146.37 $87,623.62
293 $292.08 $1,150.19 $86,473.43
294 $288.24 $1,154.03 $85,319.40
295 $284.40 $1,157.87 $84,161.53
296 $280.54 $1,161.73 $82,999.79
297 $276.67 $1,165.61 $81,834.19
298 $272.78 $1,169.49 $80,664.70
299 $268.88 $1,173.39 $79,491.31
300 $264.97 $1,177.30 $78,314.01
Total de años: 25
  Usted invertirá: $17,307.26 en su casa en el año 25
$3,434.96 irá al INTERES
$13,872.30 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $261.05 $1,181.22 $77,132.78
302 $257.11 $1,185.16 $75,947.62
303 $253.16 $1,189.11 $74,758.51
304 $249.20 $1,193.08 $73,565.43
305 $245.22 $1,197.05 $72,368.38
306 $241.23 $1,201.04 $71,167.33
307 $237.22 $1,205.05 $69,962.28
308 $233.21 $1,209.06 $68,753.22
309 $229.18 $1,213.09 $67,540.13
310 $225.13 $1,217.14 $66,322.99
311 $221.08 $1,221.19 $65,101.79
312 $217.01 $1,225.27 $63,876.53
Total de años: 26
  Usted invertirá: $17,307.26 en su casa en el año 26
$2,869.78 irá al INTERES
$14,437.48 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $212.92 $1,229.35 $62,647.18
314 $208.82 $1,233.45 $61,413.73
315 $204.71 $1,237.56 $60,176.17
316 $200.59 $1,241.68 $58,934.49
317 $196.45 $1,245.82 $57,688.66
318 $192.30 $1,249.98 $56,438.69
319 $188.13 $1,254.14 $55,184.54
320 $183.95 $1,258.32 $53,926.22
321 $179.75 $1,262.52 $52,663.70
322 $175.55 $1,266.73 $51,396.98
323 $171.32 $1,270.95 $50,126.03
324 $167.09 $1,275.18 $48,850.84
Total de años: 27
  Usted invertirá: $17,307.26 en su casa en el año 27
$2,281.58 irá al INTERES
$15,025.68 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $162.84 $1,279.44 $47,571.41
326 $158.57 $1,283.70 $46,287.71
327 $154.29 $1,287.98 $44,999.73
328 $150.00 $1,292.27 $43,707.46
329 $145.69 $1,296.58 $42,410.88
330 $141.37 $1,300.90 $41,109.98
331 $137.03 $1,305.24 $39,804.74
332 $132.68 $1,309.59 $38,495.15
333 $128.32 $1,313.95 $37,181.19
334 $123.94 $1,318.33 $35,862.86
335 $119.54 $1,322.73 $34,540.13
336 $115.13 $1,327.14 $33,212.99
Total de años: 28
  Usted invertirá: $17,307.26 en su casa en el año 28
$1,669.41 irá al INTERES
$15,637.85 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $110.71 $1,331.56 $31,881.43
338 $106.27 $1,336.00 $30,545.43
339 $101.82 $1,340.45 $29,204.98
340 $97.35 $1,344.92 $27,860.06
341 $92.87 $1,349.40 $26,510.65
342 $88.37 $1,353.90 $25,156.75
343 $83.86 $1,358.42 $23,798.33
344 $79.33 $1,362.94 $22,435.39
345 $74.78 $1,367.49 $21,067.90
346 $70.23 $1,372.05 $19,695.86
347 $65.65 $1,376.62 $18,319.24
348 $61.06 $1,381.21 $16,938.03
Total de años: 29
  Usted invertirá: $17,307.26 en su casa en el año 29
$1,032.30 irá al INTERES
$16,274.96 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $56.46 $1,385.81 $15,552.22
350 $51.84 $1,390.43 $14,161.79
351 $47.21 $1,395.07 $12,766.72
352 $42.56 $1,399.72 $11,367.01
353 $37.89 $1,404.38 $9,962.62
354 $33.21 $1,409.06 $8,553.56
355 $28.51 $1,413.76 $7,139.80
356 $23.80 $1,418.47 $5,721.33
357 $19.07 $1,423.20 $4,298.13
358 $14.33 $1,427.94 $2,870.18
359 $9.57 $1,432.70 $1,437.48
360 $4.79 $1,437.48 $0.00
Total de años: 30
  Usted invertirá: $17,307.26 en su casa en el año 30
$369.23 irá al INTERES
$16,938.03 irá al PRINCIPAL
 


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