Calculadora de Hipotecas
Detalles Financieros
Precio de la CasaDepósito
Importe Financiado
Tasa de Interés
Mensualidad
Coste Total
Costo Total de la Financiación
Principal Total Pagado
Plan de Amortización
Año | Mes | Pago | Pago Interesado | Pagado Director | Balance |
---|---|---|---|---|---|
$134,100.00 | |||||
2024 | May | $864.01 | $670.50 | $193.51 | $133,906.49 |
. | June | $864.01 | $669.53 | $194.48 | $133,712.02 |
. | July | $864.01 | $668.56 | $195.45 | $133,516.57 |
. | Aug | $864.01 | $667.58 | $196.43 | $133,320.14 |
. | Sept | $864.01 | $666.60 | $197.41 | $133,122.74 |
. | Oct | $864.01 | $665.61 | $198.39 | $132,924.34 |
. | Nov | $864.01 | $664.62 | $199.39 | $132,724.95 |
. | Dec | $864.01 | $663.62 | $200.38 | $132,524.57 |
2025 | Jan | $864.01 | $662.62 | $201.39 | $132,323.19 |
. | Feb | $864.01 | $661.62 | $202.39 | $132,120.79 |
. | Mar | $864.01 | $660.60 | $203.40 | $131,917.39 |
. | Apr | $864.01 | $659.59 | $204.42 | $131,712.97 |
. | May | $864.01 | $658.56 | $205.44 | $131,507.52 |
. | June | $864.01 | $657.54 | $206.47 | $131,301.05 |
. | July | $864.01 | $656.51 | $207.50 | $131,093.55 |
. | Aug | $864.01 | $655.47 | $208.54 | $130,885.01 |
. | Sept | $864.01 | $654.43 | $209.58 | $130,675.43 |
. | Oct | $864.01 | $653.38 | $210.63 | $130,464.80 |
. | Nov | $864.01 | $652.32 | $211.68 | $130,253.11 |
. | Dec | $864.01 | $651.27 | $212.74 | $130,040.37 |
2026 | Jan | $864.01 | $650.20 | $213.81 | $129,826.56 |
. | Feb | $864.01 | $649.13 | $214.88 | $129,611.69 |
. | Mar | $864.01 | $648.06 | $215.95 | $129,395.74 |
. | Apr | $864.01 | $646.98 | $217.03 | $129,178.71 |
. | May | $864.01 | $645.89 | $218.11 | $128,960.59 |
. | June | $864.01 | $644.80 | $219.21 | $128,741.39 |
. | July | $864.01 | $643.71 | $220.30 | $128,521.09 |
. | Aug | $864.01 | $642.61 | $221.40 | $128,299.68 |
. | Sept | $864.01 | $641.50 | $222.51 | $128,077.18 |
. | Oct | $864.01 | $640.39 | $223.62 | $127,853.55 |
. | Nov | $864.01 | $639.27 | $224.74 | $127,628.81 |
. | Dec | $864.01 | $638.14 | $225.86 | $127,402.95 |
2027 | Jan | $864.01 | $637.01 | $226.99 | $127,175.95 |
. | Feb | $864.01 | $635.88 | $228.13 | $126,947.83 |
. | Mar | $864.01 | $634.74 | $229.27 | $126,718.56 |
. | Apr | $864.01 | $633.59 | $230.42 | $126,488.14 |
. | May | $864.01 | $632.44 | $231.57 | $126,256.57 |
. | June | $864.01 | $631.28 | $232.73 | $126,023.85 |
. | July | $864.01 | $630.12 | $233.89 | $125,789.96 |
. | Aug | $864.01 | $628.95 | $235.06 | $125,554.90 |
. | Sept | $864.01 | $627.77 | $236.23 | $125,318.67 |
. | Oct | $864.01 | $626.59 | $237.41 | $125,081.25 |
. | Nov | $864.01 | $625.41 | $238.60 | $124,842.65 |
. | Dec | $864.01 | $624.21 | $239.79 | $124,602.86 |
2028 | Jan | $864.01 | $623.01 | $240.99 | $124,361.86 |
. | Feb | $864.01 | $621.81 | $242.20 | $124,119.66 |
. | Mar | $864.01 | $620.60 | $243.41 | $123,876.25 |
. | Apr | $864.01 | $619.38 | $244.63 | $123,631.63 |
. | May | $864.01 | $618.16 | $245.85 | $123,385.78 |
. | June | $864.01 | $616.93 | $247.08 | $123,138.70 |
. | July | $864.01 | $615.69 | $248.31 | $122,890.38 |
. | Aug | $864.01 | $614.45 | $249.56 | $122,640.83 |
. | Sept | $864.01 | $613.20 | $250.80 | $122,390.02 |
. | Oct | $864.01 | $611.95 | $252.06 | $122,137.96 |
. | Nov | $864.01 | $610.69 | $253.32 | $121,884.65 |
. | Dec | $864.01 | $609.42 | $254.58 | $121,630.06 |
2029 | Jan | $864.01 | $608.15 | $255.86 | $121,374.20 |
. | Feb | $864.01 | $606.87 | $257.14 | $121,117.07 |
. | Mar | $864.01 | $605.59 | $258.42 | $120,858.64 |
. | Apr | $864.01 | $604.29 | $259.71 | $120,598.93 |