Lic. E-147

Calculadora Hipotecaria

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


Información de Pagos de la Hipoteca:
Pronto Pago: $13,000.00
Precio a Financiar: $247,000.00
Pago Mensual: $1,028.09


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $596.92 $431.17 $246,568.83
2 $595.87 $432.21 $246,136.62
3 $594.83 $433.26 $245,703.36
4 $593.78 $434.30 $245,269.05
5 $592.73 $435.35 $244,833.70
6 $591.68 $436.41 $244,397.29
7 $590.63 $437.46 $243,959.83
8 $589.57 $438.52 $243,521.31
9 $588.51 $439.58 $243,081.73
10 $587.45 $440.64 $242,641.09
11 $586.38 $441.71 $242,199.39
12 $585.32 $442.77 $241,756.61
Total de años: 1
  Usted invertirá: $12,337.06 en su casa en el año 1
$7,093.67 irá al INTERES
$5,243.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $584.25 $443.84 $241,312.77
14 $583.17 $444.92 $240,867.86
15 $582.10 $445.99 $240,421.87
16 $581.02 $447.07 $239,974.80
17 $579.94 $448.15 $239,526.65
18 $578.86 $449.23 $239,077.42
19 $577.77 $450.32 $238,627.10
20 $576.68 $451.41 $238,175.69
21 $575.59 $452.50 $237,723.20
22 $574.50 $453.59 $237,269.61
23 $573.40 $454.69 $236,814.92
24 $572.30 $455.79 $236,359.13
Total de años: 2
  Usted invertirá: $12,337.06 en su casa en el año 2
$6,939.58 irá al INTERES
$5,397.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $571.20 $456.89 $235,902.25
26 $570.10 $457.99 $235,444.26
27 $568.99 $459.10 $234,985.16
28 $567.88 $460.21 $234,524.95
29 $566.77 $461.32 $234,063.63
30 $565.65 $462.43 $233,601.20
31 $564.54 $463.55 $233,137.65
32 $563.42 $464.67 $232,672.97
33 $562.29 $465.80 $232,207.18
34 $561.17 $466.92 $231,740.26
35 $560.04 $468.05 $231,272.21
36 $558.91 $469.18 $230,803.03
Total de años: 3
  Usted invertirá: $12,337.06 en su casa en el año 3
$6,780.95 irá al INTERES
$5,556.11 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $557.77 $470.31 $230,332.71
38 $556.64 $471.45 $229,861.26
39 $555.50 $472.59 $229,388.67
40 $554.36 $473.73 $228,914.94
41 $553.21 $474.88 $228,440.06
42 $552.06 $476.02 $227,964.04
43 $550.91 $477.17 $227,486.86
44 $549.76 $478.33 $227,008.54
45 $548.60 $479.48 $226,529.05
46 $547.45 $480.64 $226,048.41
47 $546.28 $481.80 $225,566.61
48 $545.12 $482.97 $225,083.64
Total de años: 4
  Usted invertirá: $12,337.06 en su casa en el año 4
$6,617.67 irá al INTERES
$5,719.39 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $543.95 $484.14 $224,599.50
50 $542.78 $485.31 $224,114.19
51 $541.61 $486.48 $223,627.72
52 $540.43 $487.65 $223,140.06
53 $539.26 $488.83 $222,651.23
54 $538.07 $490.01 $222,161.21
55 $536.89 $491.20 $221,670.02
56 $535.70 $492.39 $221,177.63
57 $534.51 $493.58 $220,684.05
58 $533.32 $494.77 $220,189.29
59 $532.12 $495.96 $219,693.32
60 $530.93 $497.16 $219,196.16
Total de años: 5
  Usted invertirá: $12,337.06 en su casa en el año 5
$6,449.58 irá al INTERES
$5,887.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $529.72 $498.36 $218,697.80
62 $528.52 $499.57 $218,198.23
63 $527.31 $500.78 $217,697.45
64 $526.10 $501.99 $217,195.47
65 $524.89 $503.20 $216,692.27
66 $523.67 $504.42 $216,187.85
67 $522.45 $505.63 $215,682.22
68 $521.23 $506.86 $215,175.36
69 $520.01 $508.08 $214,667.28
70 $518.78 $509.31 $214,157.97
71 $517.55 $510.54 $213,647.43
72 $516.31 $511.77 $213,135.66
Total de años: 6
  Usted invertirá: $12,337.06 en su casa en el año 6
$6,276.56 irá al INTERES
$6,060.50 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $515.08 $513.01 $212,622.65
74 $513.84 $514.25 $212,108.40
75 $512.60 $515.49 $211,592.91
76 $511.35 $516.74 $211,076.17
77 $510.10 $517.99 $210,558.18
78 $508.85 $519.24 $210,038.94
79 $507.59 $520.49 $209,518.45
80 $506.34 $521.75 $208,996.70
81 $505.08 $523.01 $208,473.68
82 $503.81 $524.28 $207,949.41
83 $502.54 $525.54 $207,423.86
84 $501.27 $526.81 $206,897.05
Total de años: 7
  Usted invertirá: $12,337.06 en su casa en el año 7
$6,098.45 irá al INTERES
$6,238.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $500.00 $528.09 $206,368.96
86 $498.72 $529.36 $205,839.60
87 $497.45 $530.64 $205,308.96
88 $496.16 $531.92 $204,777.03
89 $494.88 $533.21 $204,243.82
90 $493.59 $534.50 $203,709.32
91 $492.30 $535.79 $203,173.53
92 $491.00 $537.09 $202,636.45
93 $489.70 $538.38 $202,098.06
94 $488.40 $539.68 $201,558.38
95 $487.10 $540.99 $201,017.39
96 $485.79 $542.30 $200,475.09
Total de años: 8
  Usted invertirá: $12,337.06 en su casa en el año 8
$5,915.10 irá al INTERES
$6,421.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $484.48 $543.61 $199,931.49
98 $483.17 $544.92 $199,386.57
99 $481.85 $546.24 $198,840.33
100 $480.53 $547.56 $198,292.77
101 $479.21 $548.88 $197,743.89
102 $477.88 $550.21 $197,193.69
103 $476.55 $551.54 $196,642.15
104 $475.22 $552.87 $196,089.28
105 $473.88 $554.21 $195,535.07
106 $472.54 $555.54 $194,979.53
107 $471.20 $556.89 $194,422.64
108 $469.85 $558.23 $193,864.41
Total de años: 9
  Usted invertirá: $12,337.06 en su casa en el año 9
$5,726.37 irá al INTERES
$6,610.69 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $468.51 $559.58 $193,304.83
110 $467.15 $560.93 $192,743.89
111 $465.80 $562.29 $192,181.60
112 $464.44 $563.65 $191,617.95
113 $463.08 $565.01 $191,052.94
114 $461.71 $566.38 $190,486.56
115 $460.34 $567.75 $189,918.82
116 $458.97 $569.12 $189,349.70
117 $457.60 $570.49 $188,779.21
118 $456.22 $571.87 $188,207.34
119 $454.83 $573.25 $187,634.08
120 $453.45 $574.64 $187,059.44
Total de años: 10
  Usted invertirá: $12,337.06 en su casa en el año 10
$5,532.09 irá al INTERES
$6,804.97 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $452.06 $576.03 $186,483.42
122 $450.67 $577.42 $185,906.00
123 $449.27 $578.82 $185,327.18
124 $447.87 $580.21 $184,746.97
125 $446.47 $581.62 $184,165.35
126 $445.07 $583.02 $183,582.33
127 $443.66 $584.43 $182,997.90
128 $442.24 $585.84 $182,412.05
129 $440.83 $587.26 $181,824.80
130 $439.41 $588.68 $181,236.12
131 $437.99 $590.10 $180,646.02
132 $436.56 $591.53 $180,054.49
Total de años: 11
  Usted invertirá: $12,337.06 en su casa en el año 11
$5,332.10 irá al INTERES
$7,004.95 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $435.13 $592.96 $179,461.53
134 $433.70 $594.39 $178,867.14
135 $432.26 $595.83 $178,271.32
136 $430.82 $597.27 $177,674.05
137 $429.38 $598.71 $177,075.34
138 $427.93 $600.16 $176,475.19
139 $426.48 $601.61 $175,873.58
140 $425.03 $603.06 $175,270.52
141 $423.57 $604.52 $174,666.00
142 $422.11 $605.98 $174,060.02
143 $420.65 $607.44 $173,452.58
144 $419.18 $608.91 $172,843.67
Total de años: 12
  Usted invertirá: $12,337.06 en su casa en el año 12
$5,126.24 irá al INTERES
$7,210.82 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $417.71 $610.38 $172,233.29
146 $416.23 $611.86 $171,621.43
147 $414.75 $613.34 $171,008.09
148 $413.27 $614.82 $170,393.28
149 $411.78 $616.30 $169,776.97
150 $410.29 $617.79 $169,159.18
151 $408.80 $619.29 $168,539.89
152 $407.30 $620.78 $167,919.11
153 $405.80 $622.28 $167,296.82
154 $404.30 $623.79 $166,673.04
155 $402.79 $625.29 $166,047.74
156 $401.28 $626.81 $165,420.94
Total de años: 13
  Usted invertirá: $12,337.06 en su casa en el año 13
$4,914.32 irá al INTERES
$7,422.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $399.77 $628.32 $164,792.62
158 $398.25 $629.84 $164,162.78
159 $396.73 $631.36 $163,531.41
160 $395.20 $632.89 $162,898.53
161 $393.67 $634.42 $162,264.11
162 $392.14 $635.95 $161,628.16
163 $390.60 $637.49 $160,990.67
164 $389.06 $639.03 $160,351.65
165 $387.52 $640.57 $159,711.08
166 $385.97 $642.12 $159,068.96
167 $384.42 $643.67 $158,425.28
168 $382.86 $645.23 $157,780.06
Total de años: 14
  Usted invertirá: $12,337.06 en su casa en el año 14
$4,696.18 irá al INTERES
$7,640.88 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $381.30 $646.79 $157,133.27
170 $379.74 $648.35 $156,484.92
171 $378.17 $649.92 $155,835.01
172 $376.60 $651.49 $155,183.52
173 $375.03 $653.06 $154,530.46
174 $373.45 $654.64 $153,875.82
175 $371.87 $656.22 $153,219.60
176 $370.28 $657.81 $152,561.79
177 $368.69 $659.40 $151,902.39
178 $367.10 $660.99 $151,241.40
179 $365.50 $662.59 $150,578.81
180 $363.90 $664.19 $149,914.63
Total de años: 15
  Usted invertirá: $12,337.06 en su casa en el año 15
$4,471.62 irá al INTERES
$7,865.43 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $362.29 $665.79 $149,248.83
182 $360.68 $667.40 $148,581.43
183 $359.07 $669.02 $147,912.41
184 $357.45 $670.63 $147,241.78
185 $355.83 $672.25 $146,569.52
186 $354.21 $673.88 $145,895.65
187 $352.58 $675.51 $145,220.14
188 $350.95 $677.14 $144,543.00
189 $349.31 $678.78 $143,864.22
190 $347.67 $680.42 $143,183.81
191 $346.03 $682.06 $142,501.75
192 $344.38 $683.71 $141,818.04
Total de años: 16
  Usted invertirá: $12,337.06 en su casa en el año 16
$4,240.47 irá al INTERES
$8,096.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $342.73 $685.36 $141,132.68
194 $341.07 $687.02 $140,445.66
195 $339.41 $688.68 $139,756.98
196 $337.75 $690.34 $139,066.64
197 $336.08 $692.01 $138,374.63
198 $334.41 $693.68 $137,680.95
199 $332.73 $695.36 $136,985.59
200 $331.05 $697.04 $136,288.55
201 $329.36 $698.72 $135,589.82
202 $327.68 $700.41 $134,889.41
203 $325.98 $702.11 $134,187.31
204 $324.29 $703.80 $133,483.50
Total de años: 17
  Usted invertirá: $12,337.06 en su casa en el año 17
$4,002.52 irá al INTERES
$8,334.53 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $322.59 $705.50 $132,778.00
206 $320.88 $707.21 $132,070.79
207 $319.17 $708.92 $131,361.88
208 $317.46 $710.63 $130,651.25
209 $315.74 $712.35 $129,938.90
210 $314.02 $714.07 $129,224.83
211 $312.29 $715.79 $128,509.03
212 $310.56 $717.52 $127,791.51
213 $308.83 $719.26 $127,072.25
214 $307.09 $721.00 $126,351.26
215 $305.35 $722.74 $125,628.52
216 $303.60 $724.49 $124,904.03
Total de años: 18
  Usted invertirá: $12,337.06 en su casa en el año 18
$3,757.58 irá al INTERES
$8,579.47 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $301.85 $726.24 $124,177.79
218 $300.10 $727.99 $123,449.80
219 $298.34 $729.75 $122,720.05
220 $296.57 $731.51 $121,988.54
221 $294.81 $733.28 $121,255.25
222 $293.03 $735.05 $120,520.20
223 $291.26 $736.83 $119,783.37
224 $289.48 $738.61 $119,044.76
225 $287.69 $740.40 $118,304.36
226 $285.90 $742.19 $117,562.17
227 $284.11 $743.98 $116,818.19
228 $282.31 $745.78 $116,072.42
Total de años: 19
  Usted invertirá: $12,337.06 en su casa en el año 19
$3,505.44 irá al INTERES
$8,831.61 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $280.51 $747.58 $115,324.84
230 $278.70 $749.39 $114,575.45
231 $276.89 $751.20 $113,824.25
232 $275.08 $753.01 $113,071.24
233 $273.26 $754.83 $112,316.41
234 $271.43 $756.66 $111,559.75
235 $269.60 $758.49 $110,801.27
236 $267.77 $760.32 $110,040.95
237 $265.93 $762.16 $109,278.79
238 $264.09 $764.00 $108,514.79
239 $262.24 $765.84 $107,748.95
240 $260.39 $767.69 $106,981.26
Total de años: 20
  Usted invertirá: $12,337.06 en su casa en el año 20
$3,245.90 irá al INTERES
$9,091.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $258.54 $769.55 $106,211.71
242 $256.68 $771.41 $105,440.30
243 $254.81 $773.27 $104,667.02
244 $252.95 $775.14 $103,891.88
245 $251.07 $777.02 $103,114.86
246 $249.19 $778.89 $102,335.97
247 $247.31 $780.78 $101,555.19
248 $245.43 $782.66 $100,772.53
249 $243.53 $784.55 $99,987.98
250 $241.64 $786.45 $99,201.53
251 $239.74 $788.35 $98,413.17
252 $237.83 $790.26 $97,622.92
Total de años: 21
  Usted invertirá: $12,337.06 en su casa en el año 21
$2,978.72 irá al INTERES
$9,358.34 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $235.92 $792.17 $96,830.75
254 $234.01 $794.08 $96,036.67
255 $232.09 $796.00 $95,240.67
256 $230.16 $797.92 $94,442.75
257 $228.24 $799.85 $93,642.90
258 $226.30 $801.78 $92,841.11
259 $224.37 $803.72 $92,037.39
260 $222.42 $805.66 $91,231.73
261 $220.48 $807.61 $90,424.12
262 $218.52 $809.56 $89,614.55
263 $216.57 $811.52 $88,803.03
264 $214.61 $813.48 $87,989.55
Total de años: 22
  Usted invertirá: $12,337.06 en su casa en el año 22
$2,703.69 irá al INTERES
$9,633.37 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $212.64 $815.45 $87,174.11
266 $210.67 $817.42 $86,356.69
267 $208.70 $819.39 $85,537.30
268 $206.72 $821.37 $84,715.92
269 $204.73 $823.36 $83,892.57
270 $202.74 $825.35 $83,067.22
271 $200.75 $827.34 $82,239.88
272 $198.75 $829.34 $81,410.53
273 $196.74 $831.35 $80,579.19
274 $194.73 $833.36 $79,745.83
275 $192.72 $835.37 $78,910.46
276 $190.70 $837.39 $78,073.08
Total de años: 23
  Usted invertirá: $12,337.06 en su casa en el año 23
$2,420.58 irá al INTERES
$9,916.48 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $188.68 $839.41 $77,233.66
278 $186.65 $841.44 $76,392.22
279 $184.61 $843.47 $75,548.75
280 $182.58 $845.51 $74,703.24
281 $180.53 $847.56 $73,855.68
282 $178.48 $849.60 $73,006.08
283 $176.43 $851.66 $72,154.42
284 $174.37 $853.71 $71,300.71
285 $172.31 $855.78 $70,444.93
286 $170.24 $857.85 $69,587.08
287 $168.17 $859.92 $68,727.17
288 $166.09 $862.00 $67,865.17
Total de años: 24
  Usted invertirá: $12,337.06 en su casa en el año 24
$2,129.15 irá al INTERES
$10,207.91 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $164.01 $864.08 $67,001.09
290 $161.92 $866.17 $66,134.92
291 $159.83 $868.26 $65,266.66
292 $157.73 $870.36 $64,396.30
293 $155.62 $872.46 $63,523.83
294 $153.52 $874.57 $62,649.26
295 $151.40 $876.69 $61,772.57
296 $149.28 $878.80 $60,893.77
297 $147.16 $880.93 $60,012.84
298 $145.03 $883.06 $59,129.79
299 $142.90 $885.19 $58,244.59
300 $140.76 $887.33 $57,357.26
Total de años: 25
  Usted invertirá: $12,337.06 en su casa en el año 25
$1,829.15 irá al INTERES
$10,507.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $138.61 $889.47 $56,467.79
302 $136.46 $891.62 $55,576.17
303 $134.31 $893.78 $54,682.39
304 $132.15 $895.94 $53,786.45
305 $129.98 $898.10 $52,888.34
306 $127.81 $900.27 $51,988.07
307 $125.64 $902.45 $51,085.62
308 $123.46 $904.63 $50,180.99
309 $121.27 $906.82 $49,274.17
310 $119.08 $909.01 $48,365.16
311 $116.88 $911.21 $47,453.96
312 $114.68 $913.41 $46,540.55
Total de años: 26
  Usted invertirá: $12,337.06 en su casa en el año 26
$1,520.34 irá al INTERES
$10,816.72 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $112.47 $915.62 $45,624.93
314 $110.26 $917.83 $44,707.11
315 $108.04 $920.05 $43,787.06
316 $105.82 $922.27 $42,864.79
317 $103.59 $924.50 $41,940.29
318 $101.36 $926.73 $41,013.56
319 $99.12 $928.97 $40,084.59
320 $96.87 $931.22 $39,153.37
321 $94.62 $933.47 $38,219.90
322 $92.36 $935.72 $37,284.18
323 $90.10 $937.98 $36,346.20
324 $87.84 $940.25 $35,405.94
Total de años: 27
  Usted invertirá: $12,337.06 en su casa en el año 27
$1,202.45 irá al INTERES
$11,134.60 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $85.56 $942.52 $34,463.42
326 $83.29 $944.80 $33,518.62
327 $81.00 $947.08 $32,571.53
328 $78.71 $949.37 $31,622.16
329 $76.42 $951.67 $30,670.49
330 $74.12 $953.97 $29,716.52
331 $71.81 $956.27 $28,760.25
332 $69.50 $958.58 $27,801.67
333 $67.19 $960.90 $26,840.77
334 $64.87 $963.22 $25,877.54
335 $62.54 $965.55 $24,911.99
336 $60.20 $967.88 $23,944.11
Total de años: 28
  Usted invertirá: $12,337.06 en su casa en el año 28
$875.22 irá al INTERES
$11,461.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $57.86 $970.22 $22,973.89
338 $55.52 $972.57 $22,001.32
339 $53.17 $974.92 $21,026.40
340 $50.81 $977.27 $20,049.13
341 $48.45 $979.64 $19,069.49
342 $46.08 $982.00 $18,087.49
343 $43.71 $984.38 $17,103.11
344 $41.33 $986.76 $16,116.35
345 $38.95 $989.14 $15,127.21
346 $36.56 $991.53 $14,135.68
347 $34.16 $993.93 $13,141.76
348 $31.76 $996.33 $12,145.43
Total de años: 29
  Usted invertirá: $12,337.06 en su casa en el año 29
$538.38 irá al INTERES
$11,798.68 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $29.35 $998.74 $11,146.69
350 $26.94 $1,001.15 $10,145.54
351 $24.52 $1,003.57 $9,141.97
352 $22.09 $1,005.99 $8,135.98
353 $19.66 $1,008.43 $7,127.55
354 $17.22 $1,010.86 $6,116.69
355 $14.78 $1,013.31 $5,103.38
356 $12.33 $1,015.75 $4,087.63
357 $9.88 $1,018.21 $3,069.42
358 $7.42 $1,020.67 $2,048.75
359 $4.95 $1,023.14 $1,025.61
360 $2.48 $1,025.61 $0.00
Total de años: 30
  Usted invertirá: $12,337.06 en su casa en el año 30
$191.63 irá al INTERES
$12,145.43 irá al PRINCIPAL
 

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