Calculadora Hipotecas
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
%
123
 
 
 
 
 
 
 
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
CUADRO AMORTIZACION PRESTAMO HIPOTECARIO A CUOTAS MENSUALES CONSTANTES
2
Introducir Valores en Celdas Amarillas
3
188500
Precio del Inmueble
4
10%18.850€
% ITP (Impuesto Transmisiones Patrimoniales - depende de tu CCAA)
5
5.655€
Gastos (estimado 3% notaría, gestoría, registro propiedad…)
6
213.005€Total Compra
7
80%150.800€
Financiación % sobre precio del inmueble
8
2,00%
Tipo de Interés TIN
9
30
Plazo en Años (máx. 35 años)
10
360Plazo en Meses
11
€557,39Cuota Mensual
12
€62.205,00
Aportación Inicial / Ahorro Necesario
13
14
Mes
Cuota Mensual
Ptmo
Total Acumul.
Cuotas Mens.
Cuota
Interés
Cuota
Amortización
Total Acumul.
Intereses
Capital Total
Amortizado
Capital Pdte.
Amortizar
15
1€557,39€557,39251,33€€306,05€251,33€306,05€150.493,95
16
2€557,39€1.114,77250,82€€306,56€502,16€612,62€150.187,38
17
3€557,39€1.672,16250,31€€307,07€752,47€919,69€149.880,31
18
4€557,39€2.229,54249,80€€307,59€1.002,27€1.227,28€149.572,72
19
5€557,39€2.786,93249,29€€308,10€1.251,56€1.535,37€149.264,63
20
6€557,39€3.344,32248,77€€308,61€1.500,33€1.843,99€148.956,01
21
7€557,39€3.901,70248,26€€309,13€1.748,59€2.153,11€148.646,89
22
8€557,39€4.459,09247,74€€309,64€1.996,34€2.462,75€148.337,25
23
9€557,39€5.016,48247,23€€310,16€2.243,57€2.772,91€148.027,09
24
10€557,39€5.573,86246,71€€310,67€2.490,28€3.083,58€147.716,42
25
11€557,39€6.131,25219,16€€311,19€2.709,44€3.394,78€147.405,22
26
12€557,39€6.688,63218,60€€311,71€2.928,04€3.706,49€147.093,51
27
13€557,39€7.246,02218,03€€312,23€3.146,07€4.018,72€146.781,28
28
14€557,39€7.803,41217,47€€312,75€3.363,54€4.331,47€146.468,53
29
15€557,39€8.360,79216,90€€313,27€3.580,44€4.644,74€146.155,26
30
16€557,39€8.918,18216,34€€313,79€3.796,78€4.958,53€145.841,47
31
17€557,39€9.475,56215,77€€314,32€4.012,55€5.272,85€145.527,15
32
18€557,39€10.032,95215,20€€314,84€4.227,75€5.587,69€145.212,31
33
19€557,39€10.590,34214,63€€315,37€4.442,38€5.903,06€144.896,94
34
20€557,39€11.147,72214,06€€315,89€4.656,44€6.218,95€144.581,05
35
21€557,39€11.705,11213,49€€316,42€4.869,93€6.535,37€144.264,63
36
22€557,39€12.262,50212,91€€316,95€5.082,84€6.852,31€143.947,69
37
23€557,39€12.819,88212,34€€317,47€5.295,18€7.169,79€143.630,21
38
24€557,39€13.377,27211,77€€318,00€5.506,95€7.487,79€143.312,21
39
25€557,39€13.934,65211,19€€318,53€5.718,14€7.806,32€142.993,68
40
26€557,39€14.492,04210,61€€319,06€5.928,75€8.125,38€142.674,62
41
27€557,39€15.049,43210,03€€319,60€6.138,78€8.444,98€142.355,02
42
28€557,39€15.606,81209,45€€320,13€6.348,23€8.765,11€142.034,89
43
29€557,39€16.164,20208,87€€320,66€6.557,10€9.085,77€141.714,23
44
30€557,39€16.721,58208,29€€321,20€6.765,39€9.406,96€141.393,04
45
31€557,39€17.278,97207,71€€321,73€6.973,10€9.728,70€141.071,30
46
32€557,39€17.836,36207,12€€322,27€7.180,22€10.050,96€140.749,04
47
33€557,39€18.393,74206,54€€322,80€7.386,76€10.373,77€140.426,23
48
34€557,39€18.951,13205,95€€323,34€7.592,71€10.697,11€140.102,89
49
35€557,39€19.508,52205,36€€323,88€7.798,07€11.020,99€139.779,01
50
36€557,39€20.065,90204,77€€324,42€8.002,84€11.345,41€139.454,59
51
37€557,39€20.623,29204,18€€324,96€8.207,02€11.670,37€139.129,63
52
38€557,39€21.180,67203,59€€325,50€8.410,61€11.995,88€138.804,12
53
39€557,39€21.738,06203,00€€326,05€8.613,61€12.321,92€138.478,08
54
40€557,39€22.295,45202,40€€326,59€8.816,01€12.648,51€138.151,49
55
41€557,39€22.852,83201,81€€327,13€9.017,82€12.975,65€137.824,35
56
42€557,39€23.410,22201,21€€327,68€9.219,03€13.303,33€137.496,67
57
43€557,39€23.967,61200,62€€328,23€9.419,65€13.631,55€137.168,45
58
44€557,39€24.524,99200,02€€328,77€9.619,67€13.960,32€136.839,68
59
45€557,39€25.082,38199,42€€329,32€9.819,09€14.289,64€136.510,36
60
46€557,39€25.639,76198,82€€329,87€10.017,91€14.619,51€136.180,49
61
47€557,39€26.197,15198,22€€330,42€10.216,13€14.949,93€135.850,07
62
48€557,39€26.754,54197,61€€330,97€10.413,74€15.280,90€135.519,10
63
49€557,39€27.311,92197,01€€331,52€10.610,75€15.612,42€135.187,58
64
50€557,39€27.869,31196,40€€332,07€10.807,15€15.944,49€134.855,51
65
51€557,39€28.426,69195,80€€332,63€11.002,95€16.277,12€134.522,88
66
52€557,39€28.984,08195,19€€333,18€11.198,14€16.610,30€134.189,70
67
53€557,39€29.541,47194,58€€333,74€11.392,72€16.944,04€133.855,96
68
54€557,39€30.098,85193,97€€334,29€11.586,69€17.278,33€133.521,67
69
55€557,39€30.656,24193,36€€334,85€11.780,05€17.613,18€133.186,82
70
56€557,39€31.213,63192,75€€335,41€11.972,80€17.948,59€132.851,41
71
57€557,39€31.771,01192,13€€335,97€12.164,93€18.284,56€132.515,44
72
58€557,39€32.328,40191,52€€336,53€12.356,45€18.621,08€132.178,92
73
59€557,39€32.885,78190,90€€337,09€12.547,35€18.958,17€131.841,83
74
60€557,39€33.443,17190,28€€337,65€12.737,63€19.295,82€131.504,18
75
61€557,39€34.000,56189,66€€338,21€12.927,29€19.634,03€131.165,97
76
62€557,39€34.557,94189,04€€338,78€13.116,33€19.972,81€130.827,19
77
63€557,39€35.115,33188,42€€339,34€13.304,75€20.312,15€130.487,85
78
64€557,39€35.672,71187,80€€339,91€13.492,55€20.652,06€130.147,94
79
65€557,39€36.230,10187,18€€340,47€13.679,73€20.992,53€129.807,47
80
66€557,39€36.787,49186,55€€341,04€13.866,28€21.333,57€129.466,43
81
67€557,39€37.344,87185,93€€341,61€14.052,21€21.675,18€129.124,82
82
68€557,39€37.902,26185,30€€342,18€14.237,51€22.017,36€128.782,64
83
69€557,39€38.459,65184,67€€342,75€14.422,18€22.360,11€128.439,89
84
70€557,39€39.017,03184,04€€343,32€14.606,22€22.703,43€128.096,57
85
71€557,39€39.574,42183,41€€343,89€14.789,63€23.047,32€127.752,68
86
72€557,39€40.131,80182,78€€344,47€14.972,41€23.391,78€127.408,22
87
73€557,39€40.689,19182,15€€345,04€15.154,56€23.736,82€127.063,18
88
74€557,39€41.246,58181,51€€345,61€15.336,07€24.082,44€126.717,56
89
75€557,39€41.803,96180,88€€346,19€15.516,95€24.428,63€126.371,37
90
76€557,39€42.361,35180,24€€346,77€15.697,19€24.775,39€126.024,61
91
77€557,39€42.918,73179,60€€347,35€15.876,79€25.122,74€125.677,26
92
78€557,39€43.476,12178,96€€347,92€16.055,75€25.470,66€125.329,34
93
79€557,39€44.033,51178,32€€348,50€16.234,07€25.819,17€124.980,83
94
80€557,39€44.590,89177,68€€349,08€16.411,75€26.168,25€124.631,75
95
81€557,39€45.148,28177,03€€349,67€16.588,78€26.517,92€124.282,08
96
82€557,39€45.705,67176,39€€350,25€16.765,17€26.868,17€123.931,83
97
83€557,39€46.263,05175,74€€350,83€16.940,91€27.219,00€123.581,00
98
84€557,39€46.820,44175,10€€351,42€17.116,01€27.570,42€123.229,58
99
85€557,39€47.377,82174,45€€352,00€17.290,46€27.922,42€122.877,58
100
86€557,39€47.935,21173,80€€352,59€17.464,26€28.275,01€122.524,99
Loading...