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 |
|---|---|---|---|---|---|
| $2,925,000.00 | |||||
| 2025 | June | $18,845.82 | $14,625.00 | $4,220.82 | $2,920,779.18 |
| . | July | $18,845.82 | $14,603.90 | $4,241.92 | $2,916,537.26 |
| . | Aug | $18,845.82 | $14,582.69 | $4,263.13 | $2,912,274.13 |
| . | Sept | $18,845.82 | $14,561.37 | $4,284.45 | $2,907,989.69 |
| . | Oct | $18,845.82 | $14,539.95 | $4,305.87 | $2,903,683.82 |
| . | Nov | $18,845.82 | $14,518.42 | $4,327.40 | $2,899,356.42 |
| . | Dec | $18,845.82 | $14,496.78 | $4,349.03 | $2,895,007.39 |
| 2026 | Jan | $18,845.82 | $14,475.04 | $4,370.78 | $2,890,636.61 |
| . | Feb | $18,845.82 | $14,453.18 | $4,392.63 | $2,886,243.98 |
| . | Mar | $18,845.82 | $14,431.22 | $4,414.60 | $2,881,829.38 |
| . | Apr | $18,845.82 | $14,409.15 | $4,436.67 | $2,877,392.71 |
| . | May | $18,845.82 | $14,386.96 | $4,458.85 | $2,872,933.86 |
| . | June | $18,845.82 | $14,364.67 | $4,481.15 | $2,868,452.71 |
| . | July | $18,845.82 | $14,342.26 | $4,503.55 | $2,863,949.16 |
| . | Aug | $18,845.82 | $14,319.75 | $4,526.07 | $2,859,423.09 |
| . | Sept | $18,845.82 | $14,297.12 | $4,548.70 | $2,854,874.39 |
| . | Oct | $18,845.82 | $14,274.37 | $4,571.44 | $2,850,302.95 |
| . | Nov | $18,845.82 | $14,251.51 | $4,594.30 | $2,845,708.65 |
| . | Dec | $18,845.82 | $14,228.54 | $4,617.27 | $2,841,091.37 |
| 2027 | Jan | $18,845.82 | $14,205.46 | $4,640.36 | $2,836,451.01 |
| . | Feb | $18,845.82 | $14,182.26 | $4,663.56 | $2,831,787.45 |
| . | Mar | $18,845.82 | $14,158.94 | $4,686.88 | $2,827,100.57 |
| . | Apr | $18,845.82 | $14,135.50 | $4,710.31 | $2,822,390.26 |
| . | May | $18,845.82 | $14,111.95 | $4,733.86 | $2,817,656.40 |
| . | June | $18,845.82 | $14,088.28 | $4,757.53 | $2,812,898.86 |
| . | July | $18,845.82 | $14,064.49 | $4,781.32 | $2,808,117.54 |
| . | Aug | $18,845.82 | $14,040.59 | $4,805.23 | $2,803,312.31 |
| . | Sept | $18,845.82 | $14,016.56 | $4,829.25 | $2,798,483.06 |
| . | Oct | $18,845.82 | $13,992.42 | $4,853.40 | $2,793,629.66 |
| . | Nov | $18,845.82 | $13,968.15 | $4,877.67 | $2,788,751.99 |
| . | Dec | $18,845.82 | $13,943.76 | $4,902.06 | $2,783,849.93 |
| 2028 | Jan | $18,845.82 | $13,919.25 | $4,926.57 | $2,778,923.37 |
| . | Feb | $18,845.82 | $13,894.62 | $4,951.20 | $2,773,972.17 |
| . | Mar | $18,845.82 | $13,869.86 | $4,975.96 | $2,768,996.21 |
| . | Apr | $18,845.82 | $13,844.98 | $5,000.83 | $2,763,995.38 |
| . | May | $18,845.82 | $13,819.98 | $5,025.84 | $2,758,969.54 |
| . | June | $18,845.82 | $13,794.85 | $5,050.97 | $2,753,918.57 |
| . | July | $18,845.82 | $13,769.59 | $5,076.22 | $2,748,842.35 |
| . | Aug | $18,845.82 | $13,744.21 | $5,101.60 | $2,743,740.74 |
| . | Sept | $18,845.82 | $13,718.70 | $5,127.11 | $2,738,613.63 |
| . | Oct | $18,845.82 | $13,693.07 | $5,152.75 | $2,733,460.88 |
| . | Nov | $18,845.82 | $13,667.30 | $5,178.51 | $2,728,282.37 |
| . | Dec | $18,845.82 | $13,641.41 | $5,204.40 | $2,723,077.97 |
| 2029 | Jan | $18,845.82 | $13,615.39 | $5,230.43 | $2,717,847.54 |
| . | Feb | $18,845.82 | $13,589.24 | $5,256.58 | $2,712,590.96 |
| . | Mar | $18,845.82 | $13,562.95 | $5,282.86 | $2,707,308.10 |
| . | Apr | $18,845.82 | $13,536.54 | $5,309.28 | $2,701,998.83 |
| . | May | $18,845.82 | $13,509.99 | $5,335.82 | $2,696,663.00 |
| . | June | $18,845.82 | $13,483.32 | $5,362.50 | $2,691,300.50 |
| . | July | $18,845.82 | $13,456.50 | $5,389.31 | $2,685,911.19 |
| . | Aug | $18,845.82 | $13,429.56 | $5,416.26 | $2,680,494.93 |
| . | Sept | $18,845.82 | $13,402.47 | $5,443.34 | $2,675,051.59 |
| . | Oct | $18,845.82 | $13,375.26 | $5,470.56 | $2,669,581.03 |
| . | Nov | $18,845.82 | $13,347.91 | $5,497.91 | $2,664,083.12 |
| . | Dec | $18,845.82 | $13,320.42 | $5,525.40 | $2,658,557.72 |
| 2030 | Jan | $18,845.82 | $13,292.79 | $5,553.03 | $2,653,004.69 |
| . | Feb | $18,845.82 | $13,265.02 | $5,580.79 | $2,647,423.90 |
| . | Mar | $18,845.82 | $13,237.12 | $5,608.70 | $2,641,815.20 |
| . | Apr | $18,845.82 | $13,209.08 | $5,636.74 | $2,636,178.46 |
| . | May | $18,845.82 | $13,180.89 | $5,664.92 | $2,630,513.54 |