ABCDEFGHJKLMNOPQRSTUVWXYZ
1
Calculadora Préstamo Hipotecario UVA
DESCARGAR PARA EDITAR (ARCHIVO/ DESCARGAR)
@sebascaos
2
3
ConceptoValorPeríodoInflaciónSalarios RealSalarios
4
Fecha26/5/2025ene-mar 258,6%0,0%8,6%
5
Valor PropiedadUSD 125.000 abr-252,7%0,0%2,7%
6
Préstamo Hipotecario80% 100.000 may-251,8%0,0%1,8%
7
Vivienda Única Si jun-251,3%0,0%1,3%
8
Gastos Adqusición Inmueble10% 12.500 jul-251,1%0,0%1,1%
9
Ahorro Necesario
USD 37.500 ago-251,0%0,0%1,0%
10
Plazo Totalaños 15 sept-251,0%0,0%1,0%
11
TNA10,00%oct-251,0%0,0%1,0%
12
TNA Promoaños - 0,00%nov-251,0%0,0%1,0%
13
Seguro Inflación No dic-251,0%0,0%1,0%
14
UVA26/5/2025 1.480,34 202615,0%0,0%15,0%
15
Tipo de CambioOficial 1.150 20273,0%0,0%3,0%
16
Préstamo HipotecarioUVA 77.685 2028-20313,0%0,0%3,0%
17
Pesos 115.000.000 2032-20353,0%0,0%3,0%
18
CuotaUVA 835 2036-20393,0%0,0%3,0%
19
Pesos 1.235.796 2040-20433,0%0,0%3,0%
20
Relación Cuota/Ingresos25%2044-20473,0%0,0%3,0%
21
Ingreso Familiar Neto Minimo Pesos 4.943.184 2048-20513,0%0,0%3,0%
22
Seguro de Incendio0,0012%2052-20563,0%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
may-250 77.685 1.480,34 115.000.000 4.943.184
28
jun-251 77.497 835 187 647 1.520,37 117.824.678 1.270.937 5.007.445 25%
29
jul-252 77.308 835 189 646 1.544,60 119.410.205 1.291.161 5.062.527 26%
30
ago-253 77.118 835 191 644 1.563,70 120.589.152 1.307.110 5.113.152 26%
31
sept-254 76.926 835 192 643 1.580,12 121.551.693 1.320.816 5.164.284 26%
32
oct-255 76.732 835 194 641 1.596,45 122.498.611 1.334.449 5.215.926 26%
33
nov-256 76.537 835 195 639 1.612,41 123.408.576 1.347.776 5.268.086 26%
34
dic-257 76.340 835 197 638 1.629,08 124.363.081 1.361.688 5.272.396 26%
35
ene-268 76.141 835 199 636 1.645,91 125.321.431 1.375.743 5.276.710 26%
36
feb-269 75.941 835 200 635 1.662,38 126.242.012 1.389.487 5.281.027 26%
37
mar-2610 75.739 835 202 633 1.682,23 127.409.703 1.406.058 5.285.348 27%
38
abr-2611 75.535 835 204 631 1.701,66 128.535.190 1.422.283 5.289.672 27%
39
may-2612 75.330 835 205 629 1.721,98 129.716.415 1.439.246 5.294.000 27%
40
jun-2613 75.123 835 207 628 1.741,88 130.854.425 1.455.854 5.298.331 27%
41
jul-2614 74.914 835 209 626 1.762,68 132.048.929 1.473.218 5.302.666 28%
42
ago-2615 74.703 835 211 624 1.783,73 133.250.199 1.490.789 5.307.005 28%
43
sept-2616 74.491 835 212 623 1.804,33 134.406.687 1.507.993 5.311.347 28%
44
oct-2617 74.277 835 214 621 1.825,88 135.620.803 1.525.979 5.315.692 29%
45
nov-2618 74.061 835 216 619 1.846,98 136.789.067 1.543.589 5.320.041 29%
46
dic-2619 73.843 835 218 617 1.869,03 138.015.699 1.562.001 5.381.507 29%
47
ene-2720 73.624 835 219 615 1.891,35 139.248.691 1.580.632 5.443.682 29%
48
feb-2721 73.403 835 221 614 1.904,25 139.776.952 1.591.399 5.506.576 29%
49
mar-2722 73.180 835 223 612 1.909,03 139.702.365 1.595.395 5.570.196 29%
50
abr-2723 72.955 835 225 610 1.913,68 139.611.655 1.599.272 5.634.551 28%
51
may-2724 72.728 835 227 608 1.918,49 139.527.379 1.603.287 5.699.650 28%
52
jun-2725 72.499 835 229 606 1.923,15 139.426.870 1.607.183 5.765.501 28%
53
jul-2726 72.268 835 231 604 1.927,99 139.332.655 1.611.219 5.832.113 28%
54
ago-2727 72.036 835 233 602 1.932,83 139.233.370 1.615.264 5.899.494 27%
55
sept-2728 71.801 835 235 600 1.937,54 139.117.684 1.619.189 5.967.654 27%
56
oct-2729 71.565 835 236 598 1.942,41 139.008.072 1.623.255 6.036.602 27%
57
nov-2730 71.326 835 238 596 1.947,13 138.881.946 1.627.199 6.106.345 27%
58
dic-2731 71.086 835 240 594 1.952,02 138.761.742 1.631.285 6.121.199 27%
59
ene-2832 70.844 835 242 592 1.956,93 138.636.136 1.635.381 6.136.088 27%
60
feb-2833 70.599 835 244 590 1.961,53 138.482.627 1.639.222 6.151.014 27%
61
mar-2834 70.353 835 246 588 1.966,46 138.346.030 1.643.338 6.165.976 27%
62
abr-2835 70.104 835 249 586 1.971,25 138.192.630 1.647.331 6.180.974 27%
63
may-2836 69.854 835 251 584 1.976,20 138.044.752 1.651.468 6.196.009 27%
64
jun-2837 69.601 835 253 582 1.981,01 137.879.954 1.655.481 6.211.081 27%
65
jul-2838 69.346 835 255 580 1.985,99 137.720.508 1.659.638 6.226.189 27%
66
ago-2839 69.089 835 257 578 1.990,98 137.555.161 1.663.805 6.241.334 27%
67
sept-2840 68.830 835 259 576 1.995,82 137.372.715 1.667.848 6.256.515 27%
68
oct-2841 68.569 835 261 574 2.000,84 137.195.358 1.672.036 6.271.734 27%
69
nov-2842 68.306 835 263 571 2.005,71 137.000.780 1.676.099 6.286.990 27%
70
dic-2843 68.040 835 266 569 2.010,75 136.811.109 1.680.308 6.302.282 27%
71
ene-2944 67.772 835 268 567 2.015,80 136.615.158 1.684.527 6.317.612 27%
72
feb-2945 67.502 835 270 565 2.020,38 136.379.709 1.688.347 6.332.980 27%
73
mar-2946 67.230 835 272 563 2.025,46 136.171.010 1.692.587 6.348.384 27%
74
abr-2947 66.955 835 275 560 2.030,38 135.944.782 1.696.700 6.363.826 27%
75
may-2948 66.678 835 277 558 2.035,49 135.722.982 1.700.960 6.379.306 27%
76
jun-2949 66.399 835 279 556 2.040,44 135.483.528 1.705.093 6.394.823 27%
77
jul-2950 66.118 835 281 553 2.045,57 135.248.301 1.709.375 6.410.378 27%
78
ago-2951 65.834 835 284 551 2.050,71 135.006.225 1.713.667 6.425.971 27%
79
sept-2952 65.548 835 286 549 2.055,70 134.746.302 1.717.832 6.441.602 27%
80
oct-2953 65.259 835 289 546 2.060,86 134.490.292 1.722.145 6.457.271 27%
81
nov-2954 64.968 835 291 544 2.065,88 134.216.305 1.726.330 6.472.978 27%
82
dic-2955 64.675 835 293 541 2.071,07 133.946.016 1.730.665 6.488.723 27%
83
ene-3056 64.379 835 296 539 2.076,28 133.668.442 1.735.011 6.504.506 27%
84
feb-3057 64.081 835 298 536 2.080,99 133.351.094 1.738.946 6.520.328 27%
85
mar-3058 63.780 835 301 534 2.086,22 133.058.754 1.743.312 6.536.189 27%
86
abr-3059 63.477 835 303 531 2.091,30 132.748.109 1.747.549 6.552.088 27%
87
may-3060 63.171 835 306 529 2.096,55 132.440.591 1.751.937 6.568.025 27%
88
jun-3061 62.862 835 308 526 2.101,65 132.114.632 1.756.194 6.584.001 27%
89
jul-3062 62.551 835 311 524 2.106,93 131.791.562 1.760.605 6.600.017 27%
90
ago-3063 62.238 835 314 521 2.112,23 131.460.560 1.765.026 6.616.071 27%
91
sept-3064 61.922 835 316 519 2.117,37 131.110.910 1.769.315 6.632.164 27%
92
oct-3065 61.603 835 319 516 2.122,69 130.763.778 1.773.758 6.648.296 27%
93
nov-3066 61.281 835 321 513 2.127,85 130.397.859 1.778.068 6.664.468 27%
94
dic-3067 60.957 835 324 511 2.133,20 130.034.203 1.782.533 6.680.679 27%
95
ene-3168 60.630 835 327 508 2.138,56 129.662.118 1.787.010 6.696.929 27%
96
feb-3169 60.301 835 330 505 2.143,42 129.250.097 1.791.062 6.713.219 27%
97
mar-3170 59.969 835 332 503 2.148,81 128.860.939 1.795.560 6.729.549 27%
98
abr-3171 59.634 835 335 500 2.154,03 128.452.641 1.799.924 6.745.918 27%
99
may-3172 59.296 835 338 497 2.159,45 128.045.934 1.804.444 6.762.327 27%
100
jun-3173 58.955 835 341 494 2.164,70 127.619.940 1.808.829 6.778.776 27%