Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $2,660.00
Precio a Financiar: $50,540.00
Pago Mensual: $336.24


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $294.82 $41.43 $50,498.57
2 $294.58 $41.67 $50,456.90
3 $294.33 $41.91 $50,414.99
4 $294.09 $42.16 $50,372.84
5 $293.84 $42.40 $50,330.43
6 $293.59 $42.65 $50,287.78
7 $293.35 $42.90 $50,244.89
8 $293.10 $43.15 $50,201.74
9 $292.84 $43.40 $50,158.34
10 $292.59 $43.65 $50,114.68
11 $292.34 $43.91 $50,070.77
12 $292.08 $44.16 $50,026.61
Total de años: 1
  Usted invertirá: $4,034.93 en su casa en el año 1
$3,521.54 irá al INTERES
$513.39 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $291.82 $44.42 $49,982.19
14 $291.56 $44.68 $49,937.51
15 $291.30 $44.94 $49,892.56
16 $291.04 $45.20 $49,847.36
17 $290.78 $45.47 $49,801.89
18 $290.51 $45.73 $49,756.16
19 $290.24 $46.00 $49,710.16
20 $289.98 $46.27 $49,663.89
21 $289.71 $46.54 $49,617.36
22 $289.43 $46.81 $49,570.55
23 $289.16 $47.08 $49,523.46
24 $288.89 $47.36 $49,476.11
Total de años: 2
  Usted invertirá: $4,034.93 en su casa en el año 2
$3,484.42 irá al INTERES
$550.50 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $288.61 $47.63 $49,428.47
26 $288.33 $47.91 $49,380.56
27 $288.05 $48.19 $49,332.37
28 $287.77 $48.47 $49,283.90
29 $287.49 $48.75 $49,235.15
30 $287.21 $49.04 $49,186.11
31 $286.92 $49.32 $49,136.78
32 $286.63 $49.61 $49,087.17
33 $286.34 $49.90 $49,037.27
34 $286.05 $50.19 $48,987.07
35 $285.76 $50.49 $48,936.59
36 $285.46 $50.78 $48,885.81
Total de años: 3
  Usted invertirá: $4,034.93 en su casa en el año 3
$3,444.63 irá al INTERES
$590.30 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $285.17 $51.08 $48,834.73
38 $284.87 $51.37 $48,783.36
39 $284.57 $51.67 $48,731.68
40 $284.27 $51.98 $48,679.71
41 $283.96 $52.28 $48,627.43
42 $283.66 $52.58 $48,574.84
43 $283.35 $52.89 $48,521.95
44 $283.04 $53.20 $48,468.75
45 $282.73 $53.51 $48,415.24
46 $282.42 $53.82 $48,361.42
47 $282.11 $54.14 $48,307.29
48 $281.79 $54.45 $48,252.84
Total de años: 4
  Usted invertirá: $4,034.93 en su casa en el año 4
$3,401.95 irá al INTERES
$632.97 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $281.47 $54.77 $48,198.07
50 $281.16 $55.09 $48,142.98
51 $280.83 $55.41 $48,087.57
52 $280.51 $55.73 $48,031.83
53 $280.19 $56.06 $47,975.78
54 $279.86 $56.39 $47,919.39
55 $279.53 $56.71 $47,862.68
56 $279.20 $57.04 $47,805.63
57 $278.87 $57.38 $47,748.25
58 $278.53 $57.71 $47,690.54
59 $278.19 $58.05 $47,632.49
60 $277.86 $58.39 $47,574.11
Total de años: 5
  Usted invertirá: $4,034.93 en su casa en el año 5
$3,356.20 irá al INTERES
$678.73 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $277.52 $58.73 $47,515.38
62 $277.17 $59.07 $47,456.31
63 $276.83 $59.42 $47,396.89
64 $276.48 $59.76 $47,337.13
65 $276.13 $60.11 $47,277.02
66 $275.78 $60.46 $47,216.56
67 $275.43 $60.81 $47,155.74
68 $275.08 $61.17 $47,094.57
69 $274.72 $61.53 $47,033.05
70 $274.36 $61.88 $46,971.16
71 $274.00 $62.25 $46,908.92
72 $273.64 $62.61 $46,846.31
Total de años: 6
  Usted invertirá: $4,034.93 en su casa en el año 6
$3,307.13 irá al INTERES
$727.80 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $273.27 $62.97 $46,783.34
74 $272.90 $63.34 $46,720.00
75 $272.53 $63.71 $46,656.29
76 $272.16 $64.08 $46,592.20
77 $271.79 $64.46 $46,527.75
78 $271.41 $64.83 $46,462.91
79 $271.03 $65.21 $46,397.70
80 $270.65 $65.59 $46,332.11
81 $270.27 $65.97 $46,266.14
82 $269.89 $66.36 $46,199.78
83 $269.50 $66.75 $46,133.04
84 $269.11 $67.13 $46,065.90
Total de años: 7
  Usted invertirá: $4,034.93 en su casa en el año 7
$3,254.52 irá al INTERES
$780.41 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $268.72 $67.53 $45,998.38
86 $268.32 $67.92 $45,930.46
87 $267.93 $68.32 $45,862.14
88 $267.53 $68.71 $45,793.43
89 $267.13 $69.12 $45,724.31
90 $266.73 $69.52 $45,654.79
91 $266.32 $69.92 $45,584.87
92 $265.91 $70.33 $45,514.54
93 $265.50 $70.74 $45,443.79
94 $265.09 $71.16 $45,372.64
95 $264.67 $71.57 $45,301.07
96 $264.26 $71.99 $45,229.08
Total de años: 8
  Usted invertirá: $4,034.93 en su casa en el año 8
$3,198.10 irá al INTERES
$836.82 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $263.84 $72.41 $45,156.67
98 $263.41 $72.83 $45,083.84
99 $262.99 $73.25 $45,010.59
100 $262.56 $73.68 $44,936.91
101 $262.13 $74.11 $44,862.79
102 $261.70 $74.54 $44,788.25
103 $261.26 $74.98 $44,713.27
104 $260.83 $75.42 $44,637.85
105 $260.39 $75.86 $44,562.00
106 $259.94 $76.30 $44,485.70
107 $259.50 $76.74 $44,408.95
108 $259.05 $77.19 $44,331.76
Total de años: 9
  Usted invertirá: $4,034.93 en su casa en el año 9
$3,137.61 irá al INTERES
$897.32 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $258.60 $77.64 $44,254.12
110 $258.15 $78.09 $44,176.03
111 $257.69 $78.55 $44,097.48
112 $257.24 $79.01 $44,018.47
113 $256.77 $79.47 $43,939.00
114 $256.31 $79.93 $43,859.06
115 $255.84 $80.40 $43,778.67
116 $255.38 $80.87 $43,697.80
117 $254.90 $81.34 $43,616.46
118 $254.43 $81.81 $43,534.64
119 $253.95 $82.29 $43,452.35
120 $253.47 $82.77 $43,369.58
Total de años: 10
  Usted invertirá: $4,034.93 en su casa en el año 10
$3,072.74 irá al INTERES
$962.18 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $252.99 $83.25 $43,286.32
122 $252.50 $83.74 $43,202.58
123 $252.02 $84.23 $43,118.35
124 $251.52 $84.72 $43,033.63
125 $251.03 $85.21 $42,948.42
126 $250.53 $85.71 $42,862.71
127 $250.03 $86.21 $42,776.50
128 $249.53 $86.71 $42,689.78
129 $249.02 $87.22 $42,602.56
130 $248.51 $87.73 $42,514.83
131 $248.00 $88.24 $42,426.59
132 $247.49 $88.76 $42,337.84
Total de años: 11
  Usted invertirá: $4,034.93 en su casa en el año 11
$3,003.19 irá al INTERES
$1,031.74 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $246.97 $89.27 $42,248.56
134 $246.45 $89.79 $42,158.77
135 $245.93 $90.32 $42,068.45
136 $245.40 $90.84 $41,977.61
137 $244.87 $91.37 $41,886.23
138 $244.34 $91.91 $41,794.33
139 $243.80 $92.44 $41,701.88
140 $243.26 $92.98 $41,608.90
141 $242.72 $93.53 $41,515.37
142 $242.17 $94.07 $41,421.30
143 $241.62 $94.62 $41,326.68
144 $241.07 $95.17 $41,231.51
Total de años: 12
  Usted invertirá: $4,034.93 en su casa en el año 12
$2,928.60 irá al INTERES
$1,106.33 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $240.52 $95.73 $41,135.79
146 $239.96 $96.29 $41,039.50
147 $239.40 $96.85 $40,942.65
148 $238.83 $97.41 $40,845.24
149 $238.26 $97.98 $40,747.26
150 $237.69 $98.55 $40,648.71
151 $237.12 $99.13 $40,549.58
152 $236.54 $99.70 $40,449.88
153 $235.96 $100.29 $40,349.59
154 $235.37 $100.87 $40,248.72
155 $234.78 $101.46 $40,147.26
156 $234.19 $102.05 $40,045.21
Total de años: 13
  Usted invertirá: $4,034.93 en su casa en el año 13
$2,848.62 irá al INTERES
$1,186.30 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $233.60 $102.65 $39,942.56
158 $233.00 $103.25 $39,839.32
159 $232.40 $103.85 $39,735.47
160 $231.79 $104.45 $39,631.02
161 $231.18 $105.06 $39,525.95
162 $230.57 $105.68 $39,420.28
163 $229.95 $106.29 $39,313.99
164 $229.33 $106.91 $39,207.07
165 $228.71 $107.54 $39,099.54
166 $228.08 $108.16 $38,991.37
167 $227.45 $108.79 $38,882.58
168 $226.82 $109.43 $38,773.15
Total de años: 14
  Usted invertirá: $4,034.93 en su casa en el año 14
$2,762.87 irá al INTERES
$1,272.06 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $226.18 $110.07 $38,663.08
170 $225.53 $110.71 $38,552.38
171 $224.89 $111.36 $38,441.02
172 $224.24 $112.00 $38,329.02
173 $223.59 $112.66 $38,216.36
174 $222.93 $113.32 $38,103.04
175 $222.27 $113.98 $37,989.07
176 $221.60 $114.64 $37,874.43
177 $220.93 $115.31 $37,759.12
178 $220.26 $115.98 $37,643.13
179 $219.58 $116.66 $37,526.47
180 $218.90 $117.34 $37,409.13
Total de años: 15
  Usted invertirá: $4,034.93 en su casa en el año 15
$2,670.91 irá al INTERES
$1,364.02 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $218.22 $118.02 $37,291.11
182 $217.53 $118.71 $37,172.40
183 $216.84 $119.40 $37,052.99
184 $216.14 $120.10 $36,932.89
185 $215.44 $120.80 $36,812.09
186 $214.74 $121.51 $36,690.58
187 $214.03 $122.22 $36,568.37
188 $213.32 $122.93 $36,445.44
189 $212.60 $123.65 $36,321.79
190 $211.88 $124.37 $36,197.43
191 $211.15 $125.09 $36,072.34
192 $210.42 $125.82 $35,946.51
Total de años: 16
  Usted invertirá: $4,034.93 en su casa en el año 16
$2,572.30 irá al INTERES
$1,462.62 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $209.69 $126.56 $35,819.96
194 $208.95 $127.29 $35,692.66
195 $208.21 $128.04 $35,564.63
196 $207.46 $128.78 $35,435.84
197 $206.71 $129.53 $35,306.31
198 $205.95 $130.29 $35,176.02
199 $205.19 $131.05 $35,044.97
200 $204.43 $131.81 $34,913.15
201 $203.66 $132.58 $34,780.57
202 $202.89 $133.36 $34,647.21
203 $202.11 $134.14 $34,513.08
204 $201.33 $134.92 $34,378.16
Total de años: 17
  Usted invertirá: $4,034.93 en su casa en el año 17
$2,466.57 irá al INTERES
$1,568.35 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $200.54 $135.70 $34,242.45
206 $199.75 $136.50 $34,105.96
207 $198.95 $137.29 $33,968.67
208 $198.15 $138.09 $33,830.57
209 $197.35 $138.90 $33,691.67
210 $196.53 $139.71 $33,551.96
211 $195.72 $140.52 $33,411.44
212 $194.90 $141.34 $33,270.10
213 $194.08 $142.17 $33,127.93
214 $193.25 $143.00 $32,984.93
215 $192.41 $143.83 $32,841.10
216 $191.57 $144.67 $32,696.43
Total de años: 18
  Usted invertirá: $4,034.93 en su casa en el año 18
$2,353.20 irá al INTERES
$1,681.73 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $190.73 $145.51 $32,550.91
218 $189.88 $146.36 $32,404.55
219 $189.03 $147.22 $32,257.33
220 $188.17 $148.08 $32,109.26
221 $187.30 $148.94 $31,960.32
222 $186.44 $149.81 $31,810.51
223 $185.56 $150.68 $31,659.82
224 $184.68 $151.56 $31,508.26
225 $183.80 $152.45 $31,355.82
226 $182.91 $153.33 $31,202.48
227 $182.01 $154.23 $31,048.25
228 $181.11 $155.13 $30,893.12
Total de años: 19
  Usted invertirá: $4,034.93 en su casa en el año 19
$2,231.62 irá al INTERES
$1,803.30 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $180.21 $156.03 $30,737.09
230 $179.30 $156.94 $30,580.15
231 $178.38 $157.86 $30,422.29
232 $177.46 $158.78 $30,263.51
233 $176.54 $159.71 $30,103.80
234 $175.61 $160.64 $29,943.16
235 $174.67 $161.58 $29,781.59
236 $173.73 $162.52 $29,619.07
237 $172.78 $163.47 $29,455.60
238 $171.82 $164.42 $29,291.18
239 $170.87 $165.38 $29,125.80
240 $169.90 $166.34 $28,959.46
Total de años: 20
  Usted invertirá: $4,034.93 en su casa en el año 20
$2,101.26 irá al INTERES
$1,933.66 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $168.93 $167.31 $28,792.15
242 $167.95 $168.29 $28,623.86
243 $166.97 $169.27 $28,454.58
244 $165.99 $170.26 $28,284.33
245 $164.99 $171.25 $28,113.07
246 $163.99 $172.25 $27,940.82
247 $162.99 $173.26 $27,767.57
248 $161.98 $174.27 $27,593.30
249 $160.96 $175.28 $27,418.02
250 $159.94 $176.31 $27,241.71
251 $158.91 $177.33 $27,064.38
252 $157.88 $178.37 $26,886.01
Total de años: 21
  Usted invertirá: $4,034.93 en su casa en el año 21
$1,961.48 irá al INTERES
$2,073.45 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $156.84 $179.41 $26,706.60
254 $155.79 $180.46 $26,526.15
255 $154.74 $181.51 $26,344.64
256 $153.68 $182.57 $26,162.07
257 $152.61 $183.63 $25,978.44
258 $151.54 $184.70 $25,793.74
259 $150.46 $185.78 $25,607.96
260 $149.38 $186.86 $25,421.09
261 $148.29 $187.95 $25,233.14
262 $147.19 $189.05 $25,044.09
263 $146.09 $190.15 $24,853.93
264 $144.98 $191.26 $24,662.67
Total de años: 22
  Usted invertirá: $4,034.93 en su casa en el año 22
$1,811.59 irá al INTERES
$2,223.34 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $143.87 $192.38 $24,470.29
266 $142.74 $193.50 $24,276.79
267 $141.61 $194.63 $24,082.16
268 $140.48 $195.76 $23,886.40
269 $139.34 $196.91 $23,689.49
270 $138.19 $198.06 $23,491.44
271 $137.03 $199.21 $23,292.23
272 $135.87 $200.37 $23,091.85
273 $134.70 $201.54 $22,890.31
274 $133.53 $202.72 $22,687.60
275 $132.34 $203.90 $22,483.70
276 $131.15 $205.09 $22,278.61
Total de años: 23
  Usted invertirá: $4,034.93 en su casa en el año 23
$1,650.86 irá al INTERES
$2,384.06 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $129.96 $206.29 $22,072.32
278 $128.76 $207.49 $21,864.83
279 $127.54 $208.70 $21,656.13
280 $126.33 $209.92 $21,446.22
281 $125.10 $211.14 $21,235.08
282 $123.87 $212.37 $21,022.70
283 $122.63 $213.61 $20,809.09
284 $121.39 $214.86 $20,594.23
285 $120.13 $216.11 $20,378.12
286 $118.87 $217.37 $20,160.75
287 $117.60 $218.64 $19,942.11
288 $116.33 $219.91 $19,722.20
Total de años: 24
  Usted invertirá: $4,034.93 en su casa en el año 24
$1,478.52 irá al INTERES
$2,556.41 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $115.05 $221.20 $19,501.00
290 $113.76 $222.49 $19,278.51
291 $112.46 $223.79 $19,054.73
292 $111.15 $225.09 $18,829.64
293 $109.84 $226.40 $18,603.23
294 $108.52 $227.73 $18,375.51
295 $107.19 $229.05 $18,146.45
296 $105.85 $230.39 $17,916.06
297 $104.51 $231.73 $17,684.33
298 $103.16 $233.09 $17,451.24
299 $101.80 $234.44 $17,216.80
300 $100.43 $235.81 $16,980.99
Total de años: 25
  Usted invertirá: $4,034.93 en su casa en el año 25
$1,293.71 irá al INTERES
$2,741.21 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $99.06 $237.19 $16,743.80
302 $97.67 $238.57 $16,505.23
303 $96.28 $239.96 $16,265.26
304 $94.88 $241.36 $16,023.90
305 $93.47 $242.77 $15,781.13
306 $92.06 $244.19 $15,536.94
307 $90.63 $245.61 $15,291.33
308 $89.20 $247.04 $15,044.29
309 $87.76 $248.49 $14,795.80
310 $86.31 $249.94 $14,545.86
311 $84.85 $251.39 $14,294.47
312 $83.38 $252.86 $14,041.61
Total de años: 26
  Usted invertirá: $4,034.93 en su casa en el año 26
$1,095.55 irá al INTERES
$2,939.37 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $81.91 $254.33 $13,787.28
314 $80.43 $255.82 $13,531.46
315 $78.93 $257.31 $13,274.15
316 $77.43 $258.81 $13,015.34
317 $75.92 $260.32 $12,755.02
318 $74.40 $261.84 $12,493.18
319 $72.88 $263.37 $12,229.81
320 $71.34 $264.90 $11,964.91
321 $69.80 $266.45 $11,698.46
322 $68.24 $268.00 $11,430.46
323 $66.68 $269.57 $11,160.89
324 $65.11 $271.14 $10,889.75
Total de años: 27
  Usted invertirá: $4,034.93 en su casa en el año 27
$883.06 irá al INTERES
$3,151.86 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $63.52 $272.72 $10,617.03
326 $61.93 $274.31 $10,342.72
327 $60.33 $275.91 $10,066.81
328 $58.72 $277.52 $9,789.29
329 $57.10 $279.14 $9,510.15
330 $55.48 $280.77 $9,229.38
331 $53.84 $282.41 $8,946.97
332 $52.19 $284.05 $8,662.92
333 $50.53 $285.71 $8,377.21
334 $48.87 $287.38 $8,089.83
335 $47.19 $289.05 $7,800.78
336 $45.50 $290.74 $7,510.04
Total de años: 28
  Usted invertirá: $4,034.93 en su casa en el año 28
$655.22 irá al INTERES
$3,379.71 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $43.81 $292.44 $7,217.61
338 $42.10 $294.14 $6,923.46
339 $40.39 $295.86 $6,627.61
340 $38.66 $297.58 $6,330.02
341 $36.93 $299.32 $6,030.71
342 $35.18 $301.06 $5,729.64
343 $33.42 $302.82 $5,426.82
344 $31.66 $304.59 $5,122.23
345 $29.88 $306.36 $4,815.87
346 $28.09 $308.15 $4,507.72
347 $26.30 $309.95 $4,197.77
348 $24.49 $311.76 $3,886.01
Total de años: 29
  Usted invertirá: $4,034.93 en su casa en el año 29
$410.90 irá al INTERES
$3,624.03 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $22.67 $313.58 $3,572.44
350 $20.84 $315.40 $3,257.03
351 $19.00 $317.24 $2,939.79
352 $17.15 $319.10 $2,620.69
353 $15.29 $320.96 $2,299.73
354 $13.42 $322.83 $1,976.91
355 $11.53 $324.71 $1,652.19
356 $9.64 $326.61 $1,325.59
357 $7.73 $328.51 $997.08
358 $5.82 $330.43 $666.65
359 $3.89 $332.36 $334.29
360 $1.95 $334.29 $0.00
Total de años: 30
  Usted invertirá: $4,034.93 en su casa en el año 30
$148.92 irá al INTERES
$3,886.01 irá al PRINCIPAL
 


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