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: $35.75
Precio a Financiar: $679.25
Pago Mensual: $2.83


Mes: Interés Pagado: Principal Pagado: Balance Restante:
1 $1.64 $1.19 $678.06
2 $1.64 $1.19 $676.88
3 $1.64 $1.19 $675.68
4 $1.63 $1.19 $674.49
5 $1.63 $1.20 $673.29
6 $1.63 $1.20 $672.09
7 $1.62 $1.20 $670.89
8 $1.62 $1.21 $669.68
9 $1.62 $1.21 $668.47
10 $1.62 $1.21 $667.26
11 $1.61 $1.21 $666.05
12 $1.61 $1.22 $664.83
Total de años: 1
  Usted invertirá: $33.93 en su casa en el año 1
$19.51 irá al INTERES
$14.42 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
13 $1.61 $1.22 $663.61
14 $1.60 $1.22 $662.39
15 $1.60 $1.23 $661.16
16 $1.60 $1.23 $659.93
17 $1.59 $1.23 $658.70
18 $1.59 $1.24 $657.46
19 $1.59 $1.24 $656.22
20 $1.59 $1.24 $654.98
21 $1.58 $1.24 $653.74
22 $1.58 $1.25 $652.49
23 $1.58 $1.25 $651.24
24 $1.57 $1.25 $649.99
Total de años: 2
  Usted invertirá: $33.93 en su casa en el año 2
$19.08 irá al INTERES
$14.84 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
25 $1.57 $1.26 $648.73
26 $1.57 $1.26 $647.47
27 $1.56 $1.26 $646.21
28 $1.56 $1.27 $644.94
29 $1.56 $1.27 $643.67
30 $1.56 $1.27 $642.40
31 $1.55 $1.27 $641.13
32 $1.55 $1.28 $639.85
33 $1.55 $1.28 $638.57
34 $1.54 $1.28 $637.29
35 $1.54 $1.29 $636.00
36 $1.54 $1.29 $634.71
Total de años: 3
  Usted invertirá: $33.93 en su casa en el año 3
$18.65 irá al INTERES
$15.28 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
37 $1.53 $1.29 $633.41
38 $1.53 $1.30 $632.12
39 $1.53 $1.30 $630.82
40 $1.52 $1.30 $629.52
41 $1.52 $1.31 $628.21
42 $1.52 $1.31 $626.90
43 $1.52 $1.31 $625.59
44 $1.51 $1.32 $624.27
45 $1.51 $1.32 $622.95
46 $1.51 $1.32 $621.63
47 $1.50 $1.32 $620.31
48 $1.50 $1.33 $618.98
Total de años: 4
  Usted invertirá: $33.93 en su casa en el año 4
$18.20 irá al INTERES
$15.73 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
49 $1.50 $1.33 $617.65
50 $1.49 $1.33 $616.31
51 $1.49 $1.34 $614.98
52 $1.49 $1.34 $613.64
53 $1.48 $1.34 $612.29
54 $1.48 $1.35 $610.94
55 $1.48 $1.35 $609.59
56 $1.47 $1.35 $608.24
57 $1.47 $1.36 $606.88
58 $1.47 $1.36 $605.52
59 $1.46 $1.36 $604.16
60 $1.46 $1.37 $602.79
Total de años: 5
  Usted invertirá: $33.93 en su casa en el año 5
$17.74 irá al INTERES
$16.19 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
61 $1.46 $1.37 $601.42
62 $1.45 $1.37 $600.05
63 $1.45 $1.38 $598.67
64 $1.45 $1.38 $597.29
65 $1.44 $1.38 $595.90
66 $1.44 $1.39 $594.52
67 $1.44 $1.39 $593.13
68 $1.43 $1.39 $591.73
69 $1.43 $1.40 $590.34
70 $1.43 $1.40 $588.93
71 $1.42 $1.40 $587.53
72 $1.42 $1.41 $586.12
Total de años: 6
  Usted invertirá: $33.93 en su casa en el año 6
$17.26 irá al INTERES
$16.67 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
73 $1.42 $1.41 $584.71
74 $1.41 $1.41 $583.30
75 $1.41 $1.42 $581.88
76 $1.41 $1.42 $580.46
77 $1.40 $1.42 $579.03
78 $1.40 $1.43 $577.61
79 $1.40 $1.43 $576.18
80 $1.39 $1.43 $574.74
81 $1.39 $1.44 $573.30
82 $1.39 $1.44 $571.86
83 $1.38 $1.45 $570.42
84 $1.38 $1.45 $568.97
Total de años: 7
  Usted invertirá: $33.93 en su casa en el año 7
$16.77 irá al INTERES
$17.16 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
85 $1.38 $1.45 $567.51
86 $1.37 $1.46 $566.06
87 $1.37 $1.46 $564.60
88 $1.36 $1.46 $563.14
89 $1.36 $1.47 $561.67
90 $1.36 $1.47 $560.20
91 $1.35 $1.47 $558.73
92 $1.35 $1.48 $557.25
93 $1.35 $1.48 $555.77
94 $1.34 $1.48 $554.29
95 $1.34 $1.49 $552.80
96 $1.34 $1.49 $551.31
Total de años: 8
  Usted invertirá: $33.93 en su casa en el año 8
$16.27 irá al INTERES
$17.66 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
97 $1.33 $1.49 $549.81
98 $1.33 $1.50 $548.31
99 $1.33 $1.50 $546.81
100 $1.32 $1.51 $545.31
101 $1.32 $1.51 $543.80
102 $1.31 $1.51 $542.28
103 $1.31 $1.52 $540.77
104 $1.31 $1.52 $539.25
105 $1.30 $1.52 $537.72
106 $1.30 $1.53 $536.19
107 $1.30 $1.53 $534.66
108 $1.29 $1.54 $533.13
Total de años: 9
  Usted invertirá: $33.93 en su casa en el año 9
$15.75 irá al INTERES
$18.18 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
109 $1.29 $1.54 $531.59
110 $1.28 $1.54 $530.05
111 $1.28 $1.55 $528.50
112 $1.28 $1.55 $526.95
113 $1.27 $1.55 $525.40
114 $1.27 $1.56 $523.84
115 $1.27 $1.56 $522.28
116 $1.26 $1.57 $520.71
117 $1.26 $1.57 $519.14
118 $1.25 $1.57 $517.57
119 $1.25 $1.58 $515.99
120 $1.25 $1.58 $514.41
Total de años: 10
  Usted invertirá: $33.93 en su casa en el año 10
$15.21 irá al INTERES
$18.71 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
121 $1.24 $1.58 $512.83
122 $1.24 $1.59 $511.24
123 $1.24 $1.59 $509.65
124 $1.23 $1.60 $508.05
125 $1.23 $1.60 $506.45
126 $1.22 $1.60 $504.85
127 $1.22 $1.61 $503.24
128 $1.22 $1.61 $501.63
129 $1.21 $1.61 $500.02
130 $1.21 $1.62 $498.40
131 $1.20 $1.62 $496.78
132 $1.20 $1.63 $495.15
Total de años: 11
  Usted invertirá: $33.93 en su casa en el año 11
$14.66 irá al INTERES
$19.26 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
133 $1.20 $1.63 $493.52
134 $1.19 $1.63 $491.88
135 $1.19 $1.64 $490.25
136 $1.18 $1.64 $488.60
137 $1.18 $1.65 $486.96
138 $1.18 $1.65 $485.31
139 $1.17 $1.65 $483.65
140 $1.17 $1.66 $481.99
141 $1.16 $1.66 $480.33
142 $1.16 $1.67 $478.67
143 $1.16 $1.67 $476.99
144 $1.15 $1.67 $475.32
Total de años: 12
  Usted invertirá: $33.93 en su casa en el año 12
$14.10 irá al INTERES
$19.83 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
145 $1.15 $1.68 $473.64
146 $1.14 $1.68 $471.96
147 $1.14 $1.69 $470.27
148 $1.14 $1.69 $468.58
149 $1.13 $1.69 $466.89
150 $1.13 $1.70 $465.19
151 $1.12 $1.70 $463.48
152 $1.12 $1.71 $461.78
153 $1.12 $1.71 $460.07
154 $1.11 $1.72 $458.35
155 $1.11 $1.72 $456.63
156 $1.10 $1.72 $454.91
Total de años: 13
  Usted invertirá: $33.93 en su casa en el año 13
$13.51 irá al INTERES
$20.41 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
157 $1.10 $1.73 $453.18
158 $1.10 $1.73 $451.45
159 $1.09 $1.74 $449.71
160 $1.09 $1.74 $447.97
161 $1.08 $1.74 $446.23
162 $1.08 $1.75 $444.48
163 $1.07 $1.75 $442.72
164 $1.07 $1.76 $440.97
165 $1.07 $1.76 $439.21
166 $1.06 $1.77 $437.44
167 $1.06 $1.77 $435.67
168 $1.05 $1.77 $433.90
Total de años: 14
  Usted invertirá: $33.93 en su casa en el año 14
$12.91 irá al INTERES
$21.01 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
169 $1.05 $1.78 $432.12
170 $1.04 $1.78 $430.33
171 $1.04 $1.79 $428.55
172 $1.04 $1.79 $426.75
173 $1.03 $1.80 $424.96
174 $1.03 $1.80 $423.16
175 $1.02 $1.80 $421.35
176 $1.02 $1.81 $419.54
177 $1.01 $1.81 $417.73
178 $1.01 $1.82 $415.91
179 $1.01 $1.82 $414.09
180 $1.00 $1.83 $412.27
Total de años: 15
  Usted invertirá: $33.93 en su casa en el año 15
$12.30 irá al INTERES
$21.63 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
181 $1.00 $1.83 $410.43
182 $0.99 $1.84 $408.60
183 $0.99 $1.84 $406.76
184 $0.98 $1.84 $404.91
185 $0.98 $1.85 $403.07
186 $0.97 $1.85 $401.21
187 $0.97 $1.86 $399.36
188 $0.97 $1.86 $397.49
189 $0.96 $1.87 $395.63
190 $0.96 $1.87 $393.76
191 $0.95 $1.88 $391.88
192 $0.95 $1.88 $390.00
Total de años: 16
  Usted invertirá: $33.93 en su casa en el año 16
$11.66 irá al INTERES
$22.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
193 $0.94 $1.88 $388.11
194 $0.94 $1.89 $386.23
195 $0.93 $1.89 $384.33
196 $0.93 $1.90 $382.43
197 $0.92 $1.90 $380.53
198 $0.92 $1.91 $378.62
199 $0.92 $1.91 $376.71
200 $0.91 $1.92 $374.79
201 $0.91 $1.92 $372.87
202 $0.90 $1.93 $370.95
203 $0.90 $1.93 $369.02
204 $0.89 $1.94 $367.08
Total de años: 17
  Usted invertirá: $33.93 en su casa en el año 17
$11.01 irá al INTERES
$22.92 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
205 $0.89 $1.94 $365.14
206 $0.88 $1.94 $363.19
207 $0.88 $1.95 $361.25
208 $0.87 $1.95 $359.29
209 $0.87 $1.96 $357.33
210 $0.86 $1.96 $355.37
211 $0.86 $1.97 $353.40
212 $0.85 $1.97 $351.43
213 $0.85 $1.98 $349.45
214 $0.84 $1.98 $347.47
215 $0.84 $1.99 $345.48
216 $0.83 $1.99 $343.49
Total de años: 18
  Usted invertirá: $33.93 en su casa en el año 18
$10.33 irá al INTERES
$23.59 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
217 $0.83 $2.00 $341.49
218 $0.83 $2.00 $339.49
219 $0.82 $2.01 $337.48
220 $0.82 $2.01 $335.47
221 $0.81 $2.02 $333.45
222 $0.81 $2.02 $331.43
223 $0.80 $2.03 $329.40
224 $0.80 $2.03 $327.37
225 $0.79 $2.04 $325.34
226 $0.79 $2.04 $323.30
227 $0.78 $2.05 $321.25
228 $0.78 $2.05 $319.20
Total de años: 19
  Usted invertirá: $33.93 en su casa en el año 19
$9.64 irá al INTERES
$24.29 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
229 $0.77 $2.06 $317.14
230 $0.77 $2.06 $315.08
231 $0.76 $2.07 $313.02
232 $0.76 $2.07 $310.95
233 $0.75 $2.08 $308.87
234 $0.75 $2.08 $306.79
235 $0.74 $2.09 $304.70
236 $0.74 $2.09 $302.61
237 $0.73 $2.10 $300.52
238 $0.73 $2.10 $298.42
239 $0.72 $2.11 $296.31
240 $0.72 $2.11 $294.20
Total de años: 20
  Usted invertirá: $33.93 en su casa en el año 20
$8.93 irá al INTERES
$25.00 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
241 $0.71 $2.12 $292.08
242 $0.71 $2.12 $289.96
243 $0.70 $2.13 $287.83
244 $0.70 $2.13 $285.70
245 $0.69 $2.14 $283.57
246 $0.69 $2.14 $281.42
247 $0.68 $2.15 $279.28
248 $0.67 $2.15 $277.12
249 $0.67 $2.16 $274.97
250 $0.66 $2.16 $272.80
251 $0.66 $2.17 $270.64
252 $0.65 $2.17 $268.46
Total de años: 21
  Usted invertirá: $33.93 en su casa en el año 21
$8.19 irá al INTERES
$25.74 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
253 $0.65 $2.18 $266.28
254 $0.64 $2.18 $264.10
255 $0.64 $2.19 $261.91
256 $0.63 $2.19 $259.72
257 $0.63 $2.20 $257.52
258 $0.62 $2.20 $255.31
259 $0.62 $2.21 $253.10
260 $0.61 $2.22 $250.89
261 $0.61 $2.22 $248.67
262 $0.60 $2.23 $246.44
263 $0.60 $2.23 $244.21
264 $0.59 $2.24 $241.97
Total de años: 22
  Usted invertirá: $33.93 en su casa en el año 22
$7.44 irá al INTERES
$26.49 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
265 $0.58 $2.24 $239.73
266 $0.58 $2.25 $237.48
267 $0.57 $2.25 $235.23
268 $0.57 $2.26 $232.97
269 $0.56 $2.26 $230.70
270 $0.56 $2.27 $228.43
271 $0.55 $2.28 $226.16
272 $0.55 $2.28 $223.88
273 $0.54 $2.29 $221.59
274 $0.54 $2.29 $219.30
275 $0.53 $2.30 $217.00
276 $0.52 $2.30 $214.70
Total de años: 23
  Usted invertirá: $33.93 en su casa en el año 23
$6.66 irá al INTERES
$27.27 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
277 $0.52 $2.31 $212.39
278 $0.51 $2.31 $210.08
279 $0.51 $2.32 $207.76
280 $0.50 $2.33 $205.43
281 $0.50 $2.33 $203.10
282 $0.49 $2.34 $200.77
283 $0.49 $2.34 $198.42
284 $0.48 $2.35 $196.08
285 $0.47 $2.35 $193.72
286 $0.47 $2.36 $191.36
287 $0.46 $2.36 $189.00
288 $0.46 $2.37 $186.63
Total de años: 24
  Usted invertirá: $33.93 en su casa en el año 24
$5.86 irá al INTERES
$28.07 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
289 $0.45 $2.38 $184.25
290 $0.45 $2.38 $181.87
291 $0.44 $2.39 $179.48
292 $0.43 $2.39 $177.09
293 $0.43 $2.40 $174.69
294 $0.42 $2.41 $172.29
295 $0.42 $2.41 $169.87
296 $0.41 $2.42 $167.46
297 $0.40 $2.42 $165.04
298 $0.40 $2.43 $162.61
299 $0.39 $2.43 $160.17
300 $0.39 $2.44 $157.73
Total de años: 25
  Usted invertirá: $33.93 en su casa en el año 25
$5.03 irá al INTERES
$28.90 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
301 $0.38 $2.45 $155.29
302 $0.38 $2.45 $152.83
303 $0.37 $2.46 $150.38
304 $0.36 $2.46 $147.91
305 $0.36 $2.47 $145.44
306 $0.35 $2.48 $142.97
307 $0.35 $2.48 $140.49
308 $0.34 $2.49 $138.00
309 $0.33 $2.49 $135.50
310 $0.33 $2.50 $133.00
311 $0.32 $2.51 $130.50
312 $0.32 $2.51 $127.99
Total de años: 26
  Usted invertirá: $33.93 en su casa en el año 26
$4.18 irá al INTERES
$29.75 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
313 $0.31 $2.52 $125.47
314 $0.30 $2.52 $122.94
315 $0.30 $2.53 $120.41
316 $0.29 $2.54 $117.88
317 $0.28 $2.54 $115.34
318 $0.28 $2.55 $112.79
319 $0.27 $2.55 $110.23
320 $0.27 $2.56 $107.67
321 $0.26 $2.57 $105.10
322 $0.25 $2.57 $102.53
323 $0.25 $2.58 $99.95
324 $0.24 $2.59 $97.37
Total de años: 27
  Usted invertirá: $33.93 en su casa en el año 27
$3.31 irá al INTERES
$30.62 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
325 $0.24 $2.59 $94.77
326 $0.23 $2.60 $92.18
327 $0.22 $2.60 $89.57
328 $0.22 $2.61 $86.96
329 $0.21 $2.62 $84.34
330 $0.20 $2.62 $81.72
331 $0.20 $2.63 $79.09
332 $0.19 $2.64 $76.45
333 $0.18 $2.64 $73.81
334 $0.18 $2.65 $71.16
335 $0.17 $2.66 $68.51
336 $0.17 $2.66 $65.85
Total de años: 28
  Usted invertirá: $33.93 en su casa en el año 28
$2.41 irá al INTERES
$31.52 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
337 $0.16 $2.67 $63.18
338 $0.15 $2.67 $60.50
339 $0.15 $2.68 $57.82
340 $0.14 $2.69 $55.14
341 $0.13 $2.69 $52.44
342 $0.13 $2.70 $49.74
343 $0.12 $2.71 $47.03
344 $0.11 $2.71 $44.32
345 $0.11 $2.72 $41.60
346 $0.10 $2.73 $38.87
347 $0.09 $2.73 $36.14
348 $0.09 $2.74 $33.40
Total de años: 29
  Usted invertirá: $33.93 en su casa en el año 29
$1.48 irá al INTERES
$32.45 irá al PRINCIPAL
 
Mes: Interés Pagado: Principal Pagado: Balance Restante:
349 $0.08 $2.75 $30.65
350 $0.07 $2.75 $27.90
351 $0.07 $2.76 $25.14
352 $0.06 $2.77 $22.37
353 $0.05 $2.77 $19.60
354 $0.05 $2.78 $16.82
355 $0.04 $2.79 $14.03
356 $0.03 $2.79 $11.24
357 $0.03 $2.80 $8.44
358 $0.02 $2.81 $5.63
359 $0.01 $2.81 $2.82
360 $0.01 $2.82 $0.00
Total de años: 30
  Usted invertirá: $33.93 en su casa en el año 30
$0.53 irá al INTERES
$33.40 irá al PRINCIPAL
 

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