Préstamos y Deuda · Herramienta gratuita
Calculadora de Hipoteca
Simula tu crédito hipotecario. Calcula la mensualidad, el costo total de la hipoteca, intereses pagados y genera tu tabla de amortización.
Monto del crédito
$2,000,000.00
Cuota mensual (con seguro)
$22,371.72
Total pagado
$5,869,213.44
Total intereses
$3,285,213.44
Desglose del costo total
Enganche$500,000.00
Capital (crédito)$2,000,000.00
Intereses totales$3,285,213.44
Seguros totales$84,000.00
Costo total de la vivienda$5,869,213.44
Composición de pagos mensuales
Capital
Intereses
Amortización anual
| Año | Capital pagado | Intereses | Seguros | Saldo restante |
|---|---|---|---|---|
| 1 | $25,640.50 | $238,620.17 | $4,200.00 | $1,974,359.50 |
| 2 | $28,892.36 | $235,368.31 | $4,200.00 | $1,945,467.13 |
| 3 | $32,556.64 | $231,704.04 | $4,200.00 | $1,912,910.50 |
| 4 | $36,685.63 | $227,575.04 | $4,200.00 | $1,876,224.87 |
| 5 | $41,338.29 | $222,922.38 | $4,200.00 | $1,834,886.58 |
| 6 | $46,581.02 | $217,679.65 | $4,200.00 | $1,788,305.56 |
| 7 | $52,488.66 | $211,772.01 | $4,200.00 | $1,735,816.90 |
| 8 | $59,145.53 | $205,115.14 | $4,200.00 | $1,676,671.37 |
| 9 | $66,646.67 | $197,614.00 | $4,200.00 | $1,610,024.70 |
| 10 | $75,099.13 | $189,161.54 | $4,200.00 | $1,534,925.57 |
| 11 | $84,623.58 | $179,637.09 | $4,200.00 | $1,450,301.98 |
| 12 | $95,355.97 | $168,904.70 | $4,200.00 | $1,354,946.01 |
| 13 | $107,449.50 | $156,811.18 | $4,200.00 | $1,247,496.52 |
| 14 | $121,076.78 | $143,183.89 | $4,200.00 | $1,126,419.74 |
| 15 | $136,432.35 | $127,828.32 | $4,200.00 | $989,987.39 |
| 16 | $153,735.38 | $110,525.29 | $4,200.00 | $836,252.00 |
| 17 | $173,232.88 | $91,027.79 | $4,200.00 | $663,019.13 |
| 18 | $195,203.14 | $69,057.53 | $4,200.00 | $467,815.98 |
| 19 | $219,959.79 | $44,300.88 | $4,200.00 | $247,856.19 |
| 20 | $247,856.19 | $16,404.48 | $4,200.00 | $0.00 |