ABCDEFGHJKLMNOPQRSTUVWXYZ
1
Calculadora Préstamo Hipotecario UVA
DESCARGAR PARA EDITAR (ARCHIVO/ DESCARGAR)
@sebascaos
2
3
ConceptoValorPeríodoInflaciónSalarios RealSalarios
4
Fecha15/8/2024abr-248,8%0,0%8,8%
5
Valor PropiedadUSD 125.000 may-244,2%0,0%4,2%
6
Préstamo Hipotecario80% 100.000 jun-244,6%0,0%4,6%
7
Vivienda Única Si jul-244,0%0,0%4,0%
8
Gastos Adqusición Inmueble10% 12.500 ago-244,2%0,0%4,2%
9
Ahorro Necesario
USD 37.500 sept-243,4%0,0%3,4%
10
Plazo Totalaños 20 oct-242,8%0,0%2,8%
11
TNA5,50%nov-242,2%0,0%2,2%
12
TNA Promoaños - 0,00%dic-242,0%0,0%2,0%
13
Seguro Inflación No 202519,5%0,0%19,5%
14
UVA15/8/2024 1.114,81 20263,0%0,0%3,0%
15
Tipo de CambioMEP 1.288 20273,0%0,0%3,0%
16
Préstamo HipotecarioUVA 115.535 2028-20313,0%0,0%3,0%
17
Pesos 128.800.000 2032-20353,0%0,0%3,0%
18
CuotaUVA 795 2036-20393,0%0,0%3,0%
19
Pesos 885.999 2040-20433,0%0,0%3,0%
20
Relación Cuota/Ingresos25%2044-20473,0%0,0%3,0%
21
Ingreso Familiar Neto Minimo Pesos 3.543.995 2048-20513,0%0,0%3,0%
22
Seguro de Incendio0,0012%2052-20553,0%0,0%3,0%
23
24
25
FechaCuotaUnidades de Valor AdquisitivoValor UVASaldo PesosCuota Pesos+Seguro Incendio+IVA s/InterésIngresoRelación Cuota/Ingreso
26
Saldo de DeudaCuotaAmortización Capitalinterés
27
ago-240 115.535 1.114,81 128.800.000 3.543.995
28
sept-241 115.270 795 265 530 1.180,35 136.059.141 940.019 3.855.867 24%
29
oct-242 115.004 795 266 528 1.229,94 141.447.431 979.429 4.017.813 24%
30
nov-243 114.736 795 268 527 1.268,06 145.492.284 1.009.727 4.202.633 24%
31
dic-244 114.467 795 269 526 1.300,70 148.887.436 1.035.667 4.370.738 24%
32
ene-255 114.197 795 270 525 1.328,89 151.755.426 1.058.072 4.552.998 23%
33
feb-256 113.926 795 271 523 1.350,66 153.874.517 1.075.370 4.707.800 23%
34
mar-257 113.653 795 273 522 1.371,25 155.846.582 1.091.735 4.839.618 23%
35
abr-258 113.379 795 274 521 1.391,47 157.764.254 1.107.810 4.946.090 22%
36
may-259 113.104 795 275 520 1.412,69 159.780.785 1.124.669 5.045.012 22%
37
jun-2510 112.828 795 276 518 1.433,52 161.741.364 1.141.229 5.119.425 22%
38
jul-2511 112.550 795 278 517 1.455,38 163.803.104 1.158.598 5.194.936 22%
39
ago-2512 112.271 795 279 516 1.477,57 165.888.235 1.176.232 5.271.560 22%
40
sept-2513 111.991 795 280 515 1.499,36 167.914.981 1.193.553 5.349.315 22%
41
oct-2514 111.710 795 281 513 1.522,22 170.046.445 1.211.719 5.428.217 22%
42
nov-2515 111.427 795 283 512 1.544,67 172.117.853 1.229.564 5.508.283 22%
43
dic-2516 111.143 795 284 511 1.568,22 174.296.388 1.248.279 5.589.529 22%
44
ene-2617 110.858 795 285 509 1.592,13 176.499.272 1.267.280 5.671.974 22%
45
feb-2618 110.571 795 287 508 1.605,52 177.523.226 1.277.920 5.755.635 22%
46
mar-2619 110.283 795 288 507 1.609,55 177.505.951 1.281.128 5.840.530 22%
47
abr-2620 109.994 795 289 505 1.613,47 177.470.965 1.284.239 5.926.677 22%
48
may-2621 109.703 795 291 504 1.617,52 177.446.983 1.287.462 6.014.094 21%
49
jun-2622 109.411 795 292 503 1.621,46 177.405.233 1.290.589 6.028.723 21%
50
jul-2623 109.118 795 293 501 1.625,53 177.374.418 1.293.829 6.043.388 21%
51
ago-2624 108.823 795 295 500 1.629,62 177.340.137 1.297.076 6.058.088 21%
52
sept-2625 108.527 795 296 499 1.633,58 177.287.998 1.300.226 6.072.824 21%
53
oct-2626 108.230 795 297 497 1.637,69 177.246.689 1.303.490 6.087.596 21%
54
nov-2627 107.931 795 299 496 1.641,67 177.187.465 1.306.656 6.102.404 21%
55
dic-2628 107.631 795 300 495 1.645,80 177.138.995 1.309.935 6.117.247 21%
56
ene-2729 107.330 795 301 493 1.649,94 177.086.893 1.313.223 6.132.127 21%
57
feb-2730 107.027 795 303 492 1.653,68 176.988.121 1.316.200 6.147.043 21%
58
mar-2731 106.723 795 304 491 1.657,84 176.928.666 1.319.504 6.161.996 21%
59
abr-2732 106.417 795 306 489 1.661,87 176.851.154 1.322.708 6.176.984 21%
60
may-2733 106.110 795 307 488 1.666,05 176.784.201 1.326.028 6.192.010 21%
61
jun-2734 105.802 795 308 486 1.670,10 176.699.133 1.329.249 6.207.071 21%
62
jul-2735 105.492 795 310 485 1.674,30 176.624.542 1.332.586 6.222.170 21%
63
ago-2736 105.180 795 311 484 1.678,51 176.546.076 1.335.930 6.237.305 21%
64
sept-2737 104.868 795 313 482 1.682,59 176.449.409 1.339.175 6.252.477 21%
65
oct-2738 104.554 795 314 481 1.686,82 176.363.092 1.342.537 6.267.685 21%
66
nov-2739 104.238 795 316 479 1.690,92 176.258.517 1.345.797 6.282.931 21%
67
dic-2740 103.921 795 317 478 1.695,17 176.164.204 1.349.175 6.298.214 21%
68
ene-2841 103.603 795 318 476 1.699,43 176.065.834 1.352.562 6.313.534 21%
69
feb-2842 103.283 795 320 475 1.703,43 175.934.872 1.355.738 6.328.891 21%
70
mar-2843 102.961 795 321 473 1.707,71 175.828.293 1.359.141 6.344.286 21%
71
abr-2844 102.639 795 323 472 1.711,86 175.703.316 1.362.442 6.359.718 21%
72
may-2845 102.314 795 324 470 1.716,17 175.588.370 1.365.862 6.375.188 21%
73
jun-2846 101.988 795 326 469 1.720,34 175.454.969 1.369.179 6.390.695 21%
74
jul-2847 101.661 795 327 467 1.724,67 175.331.503 1.372.616 6.406.240 21%
75
ago-2848 101.332 795 329 466 1.729,00 175.203.714 1.376.062 6.421.823 21%
76
sept-2849 101.002 795 330 464 1.733,21 175.057.386 1.379.404 6.437.444 21%
77
oct-2850 100.670 795 332 463 1.737,56 174.920.843 1.382.867 6.453.102 21%
78
nov-2851 100.337 795 333 461 1.741,79 174.765.706 1.386.226 6.468.799 21%
79
dic-2852 100.002 795 335 460 1.746,17 174.620.251 1.389.705 6.484.534 21%
80
ene-2953 99.666 795 336 458 1.750,56 174.470.275 1.393.194 6.500.308 21%
81
feb-2954 99.328 795 338 457 1.754,53 174.273.390 1.396.352 6.516.119 21%
82
mar-2955 98.988 795 340 455 1.758,94 174.114.285 1.399.857 6.531.969 21%
83
abr-2956 98.647 795 341 454 1.763,22 173.936.448 1.403.257 6.547.858 21%
84
may-2957 98.304 795 343 452 1.767,65 173.768.024 1.406.780 6.563.785 21%
85
jun-2958 97.960 795 344 451 1.771,95 173.580.814 1.410.197 6.579.751 21%
86
jul-2959 97.614 795 346 449 1.776,41 173.402.905 1.413.737 6.595.756 21%
87
ago-2960 97.267 795 347 447 1.780,87 173.220.183 1.417.285 6.611.800 21%
88
sept-2961 96.918 795 349 446 1.785,20 173.018.593 1.420.728 6.627.883 21%
89
oct-2962 96.568 795 351 444 1.789,69 172.826.130 1.424.295 6.644.005 21%
90
nov-2963 96.215 795 352 443 1.794,04 172.614.744 1.427.754 6.660.166 21%
91
dic-2964 95.862 795 354 441 1.798,55 172.412.366 1.431.338 6.676.366 21%
92
ene-3065 95.506 795 355 439 1.803,07 172.204.957 1.434.931 6.692.606 21%
93
feb-3066 95.149 795 357 438 1.807,17 171.950.691 1.438.184 6.708.886 21%
94
mar-3067 94.791 795 359 436 1.811,71 171.733.137 1.441.795 6.725.205 21%
95
abr-3068 94.430 795 360 434 1.816,12 171.496.528 1.445.297 6.741.563 21%
96
may-3069 94.068 795 362 433 1.820,68 171.268.615 1.448.925 6.757.962 21%
97
jun-3070 93.705 795 364 431 1.825,11 171.021.594 1.452.445 6.774.400 21%
98
jul-3071 93.339 795 365 429 1.829,70 170.783.139 1.456.091 6.790.879 21%
99
ago-3072 92.973 795 367 428 1.834,30 170.539.333 1.459.746 6.807.397 21%
100
sept-3073 92.604 795 369 426 1.838,76 170.276.341 1.463.292 6.823.956 21%