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 |
---|---|---|---|---|---|
$45,000.00 | |||||
2024 | May | $289.94 | $225.00 | $64.94 | $44,935.06 |
. | June | $289.94 | $224.68 | $65.26 | $44,869.80 |
. | July | $289.94 | $224.35 | $65.59 | $44,804.22 |
. | Aug | $289.94 | $224.02 | $65.91 | $44,738.30 |
. | Sept | $289.94 | $223.69 | $66.24 | $44,672.06 |
. | Oct | $289.94 | $223.36 | $66.58 | $44,605.48 |
. | Nov | $289.94 | $223.03 | $66.91 | $44,538.58 |
. | Dec | $289.94 | $222.69 | $67.24 | $44,471.33 |
2025 | Jan | $289.94 | $222.36 | $67.58 | $44,403.75 |
. | Feb | $289.94 | $222.02 | $67.92 | $44,335.84 |
. | Mar | $289.94 | $221.68 | $68.26 | $44,267.58 |
. | Apr | $289.94 | $221.34 | $68.60 | $44,198.98 |
. | May | $289.94 | $220.99 | $68.94 | $44,130.04 |
. | June | $289.94 | $220.65 | $69.29 | $44,060.76 |
. | July | $289.94 | $220.30 | $69.63 | $43,991.12 |
. | Aug | $289.94 | $219.96 | $69.98 | $43,921.14 |
. | Sept | $289.94 | $219.61 | $70.33 | $43,850.81 |
. | Oct | $289.94 | $219.25 | $70.68 | $43,780.13 |
. | Nov | $289.94 | $218.90 | $71.03 | $43,709.10 |
. | Dec | $289.94 | $218.55 | $71.39 | $43,637.71 |
2026 | Jan | $289.94 | $218.19 | $71.75 | $43,565.96 |
. | Feb | $289.94 | $217.83 | $72.11 | $43,493.85 |
. | Mar | $289.94 | $217.47 | $72.47 | $43,421.39 |
. | Apr | $289.94 | $217.11 | $72.83 | $43,348.56 |
. | May | $289.94 | $216.74 | $73.19 | $43,275.37 |
. | June | $289.94 | $216.38 | $73.56 | $43,201.81 |
. | July | $289.94 | $216.01 | $73.93 | $43,127.88 |
. | Aug | $289.94 | $215.64 | $74.30 | $43,053.59 |
. | Sept | $289.94 | $215.27 | $74.67 | $42,978.92 |
. | Oct | $289.94 | $214.89 | $75.04 | $42,903.88 |
. | Nov | $289.94 | $214.52 | $75.42 | $42,828.46 |
. | Dec | $289.94 | $214.14 | $75.79 | $42,752.67 |
2027 | Jan | $289.94 | $213.76 | $76.17 | $42,676.49 |
. | Feb | $289.94 | $213.38 | $76.55 | $42,599.94 |
. | Mar | $289.94 | $213.00 | $76.94 | $42,523.01 |
. | Apr | $289.94 | $212.62 | $77.32 | $42,445.69 |
. | May | $289.94 | $212.23 | $77.71 | $42,367.98 |
. | June | $289.94 | $211.84 | $78.10 | $42,289.88 |
. | July | $289.94 | $211.45 | $78.49 | $42,211.40 |
. | Aug | $289.94 | $211.06 | $78.88 | $42,132.52 |
. | Sept | $289.94 | $210.66 | $79.27 | $42,053.24 |
. | Oct | $289.94 | $210.27 | $79.67 | $41,973.57 |
. | Nov | $289.94 | $209.87 | $80.07 | $41,893.51 |
. | Dec | $289.94 | $209.47 | $80.47 | $41,813.04 |
2028 | Jan | $289.94 | $209.07 | $80.87 | $41,732.17 |
. | Feb | $289.94 | $208.66 | $81.27 | $41,650.89 |
. | Mar | $289.94 | $208.25 | $81.68 | $41,569.21 |
. | Apr | $289.94 | $207.85 | $82.09 | $41,487.12 |
. | May | $289.94 | $207.44 | $82.50 | $41,404.62 |
. | June | $289.94 | $207.02 | $82.91 | $41,321.71 |
. | July | $289.94 | $206.61 | $83.33 | $41,238.38 |
. | Aug | $289.94 | $206.19 | $83.74 | $41,154.64 |
. | Sept | $289.94 | $205.77 | $84.16 | $41,070.48 |
. | Oct | $289.94 | $205.35 | $84.58 | $40,985.89 |
. | Nov | $289.94 | $204.93 | $85.01 | $40,900.89 |
. | Dec | $289.94 | $204.50 | $85.43 | $40,815.46 |
2029 | Jan | $289.94 | $204.08 | $85.86 | $40,729.60 |
. | Feb | $289.94 | $203.65 | $86.29 | $40,643.31 |
. | Mar | $289.94 | $203.22 | $86.72 | $40,556.59 |
. | Apr | $289.94 | $202.78 | $87.15 | $40,469.44 |