Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $3,080.00
Precio a Financiar: $58,520.00
Pago Mensual: $389.34


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $341.37 $47.97 $58,472.03
2 $341.09 $48.25 $58,423.78
3 $340.81 $48.53 $58,375.25
4 $340.52 $48.81 $58,326.44
5 $340.24 $49.10 $58,277.34
6 $339.95 $49.38 $58,227.96
7 $339.66 $49.67 $58,178.29
8 $339.37 $49.96 $58,128.33
9 $339.08 $50.25 $58,078.07
10 $338.79 $50.55 $58,027.53
11 $338.49 $50.84 $57,976.69
12 $338.20 $51.14 $57,925.55
Total de años: 1
  Usted invertirá: $4,672.02 en su casa en el año 1
$4,077.57 irá al INTERES
$594.45 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $337.90 $51.44 $57,874.11
14 $337.60 $51.74 $57,822.38
15 $337.30 $52.04 $57,770.34
16 $336.99 $52.34 $57,718.00
17 $336.69 $52.65 $57,665.35
18 $336.38 $52.95 $57,612.40
19 $336.07 $53.26 $57,559.13
20 $335.76 $53.57 $57,505.56
21 $335.45 $53.89 $57,451.67
22 $335.13 $54.20 $57,397.47
23 $334.82 $54.52 $57,342.96
24 $334.50 $54.83 $57,288.12
Total de años: 2
  Usted invertirá: $4,672.02 en su casa en el año 2
$4,034.60 irá al INTERES
$637.42 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $334.18 $55.15 $57,232.97
26 $333.86 $55.48 $57,177.49
27 $333.54 $55.80 $57,121.69
28 $333.21 $56.13 $57,065.57
29 $332.88 $56.45 $57,009.12
30 $332.55 $56.78 $56,952.33
31 $332.22 $57.11 $56,895.22
32 $331.89 $57.45 $56,837.77
33 $331.55 $57.78 $56,779.99
34 $331.22 $58.12 $56,721.87
35 $330.88 $58.46 $56,663.42
36 $330.54 $58.80 $56,604.62
Total de años: 3
  Usted invertirá: $4,672.02 en su casa en el año 3
$3,988.52 irá al INTERES
$683.50 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $330.19 $59.14 $56,545.48
38 $329.85 $59.49 $56,485.99
39 $329.50 $59.83 $56,426.16
40 $329.15 $60.18 $56,365.98
41 $328.80 $60.53 $56,305.44
42 $328.45 $60.89 $56,244.56
43 $328.09 $61.24 $56,183.31
44 $327.74 $61.60 $56,121.71
45 $327.38 $61.96 $56,059.76
46 $327.02 $62.32 $55,997.44
47 $326.65 $62.68 $55,934.75
48 $326.29 $63.05 $55,871.70
Total de años: 4
  Usted invertirá: $4,672.02 en su casa en el año 4
$3,939.11 irá al INTERES
$732.91 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $325.92 $63.42 $55,808.29
50 $325.55 $63.79 $55,744.50
51 $325.18 $64.16 $55,680.34
52 $324.80 $64.53 $55,615.81
53 $324.43 $64.91 $55,550.90
54 $324.05 $65.29 $55,485.61
55 $323.67 $65.67 $55,419.94
56 $323.28 $66.05 $55,353.89
57 $322.90 $66.44 $55,287.45
58 $322.51 $66.82 $55,220.63
59 $322.12 $67.21 $55,153.41
60 $321.73 $67.61 $55,085.81
Total de años: 5
  Usted invertirá: $4,672.02 en su casa en el año 5
$3,886.12 irá al INTERES
$785.90 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $321.33 $68.00 $55,017.81
62 $320.94 $68.40 $54,949.41
63 $320.54 $68.80 $54,880.61
64 $320.14 $69.20 $54,811.41
65 $319.73 $69.60 $54,741.81
66 $319.33 $70.01 $54,671.80
67 $318.92 $70.42 $54,601.39
68 $318.51 $70.83 $54,530.56
69 $318.09 $71.24 $54,459.32
70 $317.68 $71.66 $54,387.66
71 $317.26 $72.07 $54,315.59
72 $316.84 $72.49 $54,243.10
Total de años: 6
  Usted invertirá: $4,672.02 en su casa en el año 6
$3,829.31 irá al INTERES
$842.71 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $316.42 $72.92 $54,170.18
74 $315.99 $73.34 $54,096.84
75 $315.56 $73.77 $54,023.07
76 $315.13 $74.20 $53,948.87
77 $314.70 $74.63 $53,874.23
78 $314.27 $75.07 $53,799.16
79 $313.83 $75.51 $53,723.66
80 $313.39 $75.95 $53,647.71
81 $312.94 $76.39 $53,571.32
82 $312.50 $76.84 $53,494.49
83 $312.05 $77.28 $53,417.20
84 $311.60 $77.73 $53,339.47
Total de años: 7
  Usted invertirá: $4,672.02 en su casa en el año 7
$3,768.39 irá al INTERES
$903.63 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $311.15 $78.19 $53,261.28
86 $310.69 $78.64 $53,182.63
87 $310.23 $79.10 $53,103.53
88 $309.77 $79.56 $53,023.97
89 $309.31 $80.03 $52,943.94
90 $308.84 $80.50 $52,863.44
91 $308.37 $80.96 $52,782.48
92 $307.90 $81.44 $52,701.04
93 $307.42 $81.91 $52,619.13
94 $306.94 $82.39 $52,536.74
95 $306.46 $82.87 $52,453.87
96 $305.98 $83.35 $52,370.51
Total de años: 8
  Usted invertirá: $4,672.02 en su casa en el año 8
$3,703.07 irá al INTERES
$968.95 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $305.49 $83.84 $52,286.67
98 $305.01 $84.33 $52,202.34
99 $304.51 $84.82 $52,117.52
100 $304.02 $85.32 $52,032.21
101 $303.52 $85.81 $51,946.39
102 $303.02 $86.31 $51,860.08
103 $302.52 $86.82 $51,773.26
104 $302.01 $87.32 $51,685.94
105 $301.50 $87.83 $51,598.10
106 $300.99 $88.35 $51,509.76
107 $300.47 $88.86 $51,420.89
108 $299.96 $89.38 $51,331.51
Total de años: 9
  Usted invertirá: $4,672.02 en su casa en el año 9
$3,633.02 irá al INTERES
$1,039.00 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $299.43 $89.90 $51,241.61
110 $298.91 $90.43 $51,151.19
111 $298.38 $90.95 $51,060.23
112 $297.85 $91.48 $50,968.75
113 $297.32 $92.02 $50,876.73
114 $296.78 $92.55 $50,784.18
115 $296.24 $93.09 $50,691.09
116 $295.70 $93.64 $50,597.45
117 $295.15 $94.18 $50,503.27
118 $294.60 $94.73 $50,408.53
119 $294.05 $95.29 $50,313.25
120 $293.49 $95.84 $50,217.41
Total de años: 10
  Usted invertirá: $4,672.02 en su casa en el año 10
$3,557.91 irá al INTERES
$1,114.11 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $292.93 $96.40 $50,121.01
122 $292.37 $96.96 $50,024.04
123 $291.81 $97.53 $49,926.52
124 $291.24 $98.10 $49,828.42
125 $290.67 $98.67 $49,729.75
126 $290.09 $99.24 $49,630.50
127 $289.51 $99.82 $49,530.68
128 $288.93 $100.41 $49,430.28
129 $288.34 $100.99 $49,329.28
130 $287.75 $101.58 $49,227.70
131 $287.16 $102.17 $49,125.53
132 $286.57 $102.77 $49,022.76
Total de años: 11
  Usted invertirá: $4,672.02 en su casa en el año 11
$3,477.37 irá al INTERES
$1,194.65 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $285.97 $103.37 $48,919.39
134 $285.36 $103.97 $48,815.42
135 $284.76 $104.58 $48,710.84
136 $284.15 $105.19 $48,605.65
137 $283.53 $105.80 $48,499.85
138 $282.92 $106.42 $48,393.43
139 $282.30 $107.04 $48,286.39
140 $281.67 $107.66 $48,178.73
141 $281.04 $108.29 $48,070.43
142 $280.41 $108.92 $47,961.51
143 $279.78 $109.56 $47,851.95
144 $279.14 $110.20 $47,741.75
Total de años: 12
  Usted invertirá: $4,672.02 en su casa en el año 12
$3,391.01 irá al INTERES
$1,281.01 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $278.49 $110.84 $47,630.91
146 $277.85 $111.49 $47,519.42
147 $277.20 $112.14 $47,407.28
148 $276.54 $112.79 $47,294.49
149 $275.88 $113.45 $47,181.04
150 $275.22 $114.11 $47,066.93
151 $274.56 $114.78 $46,952.15
152 $273.89 $115.45 $46,836.70
153 $273.21 $116.12 $46,720.58
154 $272.54 $116.80 $46,603.78
155 $271.86 $117.48 $46,486.30
156 $271.17 $118.16 $46,368.14
Total de años: 13
  Usted invertirá: $4,672.02 en su casa en el año 13
$3,298.41 irá al INTERES
$1,373.61 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $270.48 $118.85 $46,249.28
158 $269.79 $119.55 $46,129.74
159 $269.09 $120.24 $46,009.49
160 $268.39 $120.95 $45,888.55
161 $267.68 $121.65 $45,766.89
162 $266.97 $122.36 $45,644.53
163 $266.26 $123.08 $45,521.46
164 $265.54 $123.79 $45,397.66
165 $264.82 $124.52 $45,273.15
166 $264.09 $125.24 $45,147.91
167 $263.36 $125.97 $45,021.94
168 $262.63 $126.71 $44,895.23
Total de años: 14
  Usted invertirá: $4,672.02 en su casa en el año 14
$3,199.11 irá al INTERES
$1,472.91 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $261.89 $127.45 $44,767.78
170 $261.15 $128.19 $44,639.59
171 $260.40 $128.94 $44,510.66
172 $259.65 $129.69 $44,380.97
173 $258.89 $130.45 $44,250.52
174 $258.13 $131.21 $44,119.31
175 $257.36 $131.97 $43,987.34
176 $256.59 $132.74 $43,854.60
177 $255.82 $133.52 $43,721.08
178 $255.04 $134.30 $43,586.79
179 $254.26 $135.08 $43,451.71
180 $253.47 $135.87 $43,315.84
Total de años: 15
  Usted invertirá: $4,672.02 en su casa en el año 15
$3,092.63 irá al INTERES
$1,579.39 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $252.68 $136.66 $43,179.18
182 $251.88 $137.46 $43,041.72
183 $251.08 $138.26 $42,903.47
184 $250.27 $139.06 $42,764.40
185 $249.46 $139.88 $42,624.53
186 $248.64 $140.69 $42,483.83
187 $247.82 $141.51 $42,342.32
188 $247.00 $142.34 $42,199.98
189 $246.17 $143.17 $42,056.81
190 $245.33 $144.00 $41,912.81
191 $244.49 $144.84 $41,767.97
192 $243.65 $145.69 $41,622.28
Total de años: 16
  Usted invertirá: $4,672.02 en su casa en el año 16
$2,978.46 irá al INTERES
$1,693.56 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $242.80 $146.54 $41,475.74
194 $241.94 $147.39 $41,328.35
195 $241.08 $148.25 $41,180.09
196 $240.22 $149.12 $41,030.98
197 $239.35 $149.99 $40,880.99
198 $238.47 $150.86 $40,730.13
199 $237.59 $151.74 $40,578.38
200 $236.71 $152.63 $40,425.76
201 $235.82 $153.52 $40,272.24
202 $234.92 $154.41 $40,117.82
203 $234.02 $155.31 $39,962.51
204 $233.11 $156.22 $39,806.29
Total de años: 17
  Usted invertirá: $4,672.02 en su casa en el año 17
$2,856.03 irá al INTERES
$1,815.99 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $232.20 $157.13 $39,649.16
206 $231.29 $158.05 $39,491.11
207 $230.36 $158.97 $39,332.14
208 $229.44 $159.90 $39,172.24
209 $228.50 $160.83 $39,011.41
210 $227.57 $161.77 $38,849.64
211 $226.62 $162.71 $38,686.93
212 $225.67 $163.66 $38,523.27
213 $224.72 $164.62 $38,358.65
214 $223.76 $165.58 $38,193.08
215 $222.79 $166.54 $38,026.54
216 $221.82 $167.51 $37,859.02
Total de años: 18
  Usted invertirá: $4,672.02 en su casa en el año 18
$2,724.75 irá al INTERES
$1,947.27 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $220.84 $168.49 $37,690.53
218 $219.86 $169.47 $37,521.06
219 $218.87 $170.46 $37,350.60
220 $217.88 $171.46 $37,179.14
221 $216.88 $172.46 $37,006.68
222 $215.87 $173.46 $36,833.22
223 $214.86 $174.47 $36,658.74
224 $213.84 $175.49 $36,483.25
225 $212.82 $176.52 $36,306.74
226 $211.79 $177.55 $36,129.19
227 $210.75 $178.58 $35,950.61
228 $209.71 $179.62 $35,770.99
Total de años: 19
  Usted invertirá: $4,672.02 en su casa en el año 19
$2,583.98 irá al INTERES
$2,088.04 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $208.66 $180.67 $35,590.31
230 $207.61 $181.72 $35,408.59
231 $206.55 $182.78 $35,225.81
232 $205.48 $183.85 $35,041.95
233 $204.41 $184.92 $34,857.03
234 $203.33 $186.00 $34,671.03
235 $202.25 $187.09 $34,483.94
236 $201.16 $188.18 $34,295.76
237 $200.06 $189.28 $34,106.49
238 $198.95 $190.38 $33,916.11
239 $197.84 $191.49 $33,724.61
240 $196.73 $192.61 $33,532.01
Total de años: 20
  Usted invertirá: $4,672.02 en su casa en el año 20
$2,433.04 irá al INTERES
$2,238.98 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $195.60 $193.73 $33,338.27
242 $194.47 $194.86 $33,143.41
243 $193.34 $196.00 $32,947.41
244 $192.19 $197.14 $32,750.27
245 $191.04 $198.29 $32,551.98
246 $189.89 $199.45 $32,352.53
247 $188.72 $200.61 $32,151.92
248 $187.55 $201.78 $31,950.14
249 $186.38 $202.96 $31,747.18
250 $185.19 $204.14 $31,543.04
251 $184.00 $205.33 $31,337.70
252 $182.80 $206.53 $31,131.17
Total de años: 21
  Usted invertirá: $4,672.02 en su casa en el año 21
$2,271.18 irá al INTERES
$2,400.84 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $181.60 $207.74 $30,923.43
254 $180.39 $208.95 $30,714.48
255 $179.17 $210.17 $30,504.32
256 $177.94 $211.39 $30,292.92
257 $176.71 $212.63 $30,080.30
258 $175.47 $213.87 $29,866.43
259 $174.22 $215.11 $29,651.32
260 $172.97 $216.37 $29,434.95
261 $171.70 $217.63 $29,217.32
262 $170.43 $218.90 $28,998.42
263 $169.16 $220.18 $28,778.24
264 $167.87 $221.46 $28,556.78
Total de años: 22
  Usted invertirá: $4,672.02 en su casa en el año 22
$2,097.63 irá al INTERES
$2,574.39 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $166.58 $222.75 $28,334.02
266 $165.28 $224.05 $28,109.97
267 $163.97 $225.36 $27,884.61
268 $162.66 $226.67 $27,657.94
269 $161.34 $228.00 $27,429.94
270 $160.01 $229.33 $27,200.61
271 $158.67 $230.66 $26,969.95
272 $157.32 $232.01 $26,737.94
273 $155.97 $233.36 $26,504.57
274 $154.61 $234.73 $26,269.85
275 $153.24 $236.09 $26,033.75
276 $151.86 $237.47 $25,796.28
Total de años: 23
  Usted invertirá: $4,672.02 en su casa en el año 23
$1,911.52 irá al INTERES
$2,760.50 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $150.48 $238.86 $25,557.42
278 $149.08 $240.25 $25,317.17
279 $147.68 $241.65 $25,075.52
280 $146.27 $243.06 $24,832.46
281 $144.86 $244.48 $24,587.98
282 $143.43 $245.91 $24,342.08
283 $142.00 $247.34 $24,094.74
284 $140.55 $248.78 $23,845.96
285 $139.10 $250.23 $23,595.72
286 $137.64 $251.69 $23,344.03
287 $136.17 $253.16 $23,090.87
288 $134.70 $254.64 $22,836.23
Total de años: 24
  Usted invertirá: $4,672.02 en su casa en el año 24
$1,711.97 irá al INTERES
$2,960.05 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $133.21 $256.12 $22,580.11
290 $131.72 $257.62 $22,322.49
291 $130.21 $259.12 $22,063.37
292 $128.70 $260.63 $21,802.74
293 $127.18 $262.15 $21,540.58
294 $125.65 $263.68 $21,276.90
295 $124.12 $265.22 $21,011.68
296 $122.57 $266.77 $20,744.91
297 $121.01 $268.32 $20,476.59
298 $119.45 $269.89 $20,206.70
299 $117.87 $271.46 $19,935.24
300 $116.29 $273.05 $19,662.19
Total de años: 25
  Usted invertirá: $4,672.02 en su casa en el año 25
$1,497.99 irá al INTERES
$3,174.03 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $114.70 $274.64 $19,387.56
302 $113.09 $276.24 $19,111.31
303 $111.48 $277.85 $18,833.46
304 $109.86 $279.47 $18,553.99
305 $108.23 $281.10 $18,272.89
306 $106.59 $282.74 $17,990.14
307 $104.94 $284.39 $17,705.75
308 $103.28 $286.05 $17,419.70
309 $101.61 $287.72 $17,131.98
310 $99.94 $289.40 $16,842.58
311 $98.25 $291.09 $16,551.49
312 $96.55 $292.78 $16,258.71
Total de años: 26
  Usted invertirá: $4,672.02 en su casa en el año 26
$1,268.53 irá al INTERES
$3,403.49 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $94.84 $294.49 $15,964.22
314 $93.12 $296.21 $15,668.01
315 $91.40 $297.94 $15,370.07
316 $89.66 $299.68 $15,070.39
317 $87.91 $301.42 $14,768.97
318 $86.15 $303.18 $14,465.78
319 $84.38 $304.95 $14,160.83
320 $82.60 $306.73 $13,854.10
321 $80.82 $308.52 $13,545.58
322 $79.02 $310.32 $13,235.26
323 $77.21 $312.13 $12,923.13
324 $75.38 $313.95 $12,609.18
Total de años: 27
  Usted invertirá: $4,672.02 en su casa en el año 27
$1,022.50 irá al INTERES
$3,649.52 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $73.55 $315.78 $12,293.40
326 $71.71 $317.62 $11,975.78
327 $69.86 $319.48 $11,656.30
328 $68.00 $321.34 $11,334.96
329 $66.12 $323.21 $11,011.75
330 $64.24 $325.10 $10,686.65
331 $62.34 $327.00 $10,359.65
332 $60.43 $328.90 $10,030.75
333 $58.51 $330.82 $9,699.93
334 $56.58 $332.75 $9,367.18
335 $54.64 $334.69 $9,032.48
336 $52.69 $336.65 $8,695.84
Total de años: 28
  Usted invertirá: $4,672.02 en su casa en el año 28
$758.67 irá al INTERES
$3,913.35 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $50.73 $338.61 $8,357.23
338 $48.75 $340.58 $8,016.64
339 $46.76 $342.57 $7,674.07
340 $44.77 $344.57 $7,329.50
341 $42.76 $346.58 $6,982.92
342 $40.73 $348.60 $6,634.32
343 $38.70 $350.63 $6,283.69
344 $36.65 $352.68 $5,931.01
345 $34.60 $354.74 $5,576.27
346 $32.53 $356.81 $5,219.46
347 $30.45 $358.89 $4,860.57
348 $28.35 $360.98 $4,499.59
Total de años: 29
  Usted invertirá: $4,672.02 en su casa en el año 29
$475.78 irá al INTERES
$4,196.24 irá al PRINCIPAL
 

Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $26.25 $363.09 $4,136.50
350 $24.13 $365.21 $3,771.30
351 $22.00 $367.34 $3,403.96
352 $19.86 $369.48 $3,034.48
353 $17.70 $371.63 $2,662.85
354 $15.53 $373.80 $2,289.05
355 $13.35 $375.98 $1,913.07
356 $11.16 $378.18 $1,534.89
357 $8.95 $380.38 $1,154.51
358 $6.73 $382.60 $771.91
359 $4.50 $384.83 $387.08
360 $2.26 $387.08 $0.00
Total de años: 30
  Usted invertirá: $4,672.02 en su casa en el año 30
$172.43 irá al INTERES
$4,499.59 irá al PRINCIPAL
 


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