Finanzas · Herramienta gratuita en línea

Amortización de hipoteca

Vea cómo los pagos hipotecarios se dividen entre el principal y los intereses, y cómo los pagos adicionales cambian el calendario de saldo y pago.

Moneda: EUR

Introduce todos los importes en EUR. Cambiar la moneda mantiene los números; no se aplica ningún tipo de cambio.

Tus datos

Pagos adicionales y otros supuestos
Mes del primer pago

Los cálculos se realizan en tu navegador. No necesitas una cuenta.

RESULTADO DE EJEMPLOCalculado localmente
Costo mensual inicial de propiedad
2422,62 €
Cuota mensual regular
2022,62 €
Importe del préstamo
320.000,00 €
Intereses totales
408.142,36 €
Pagos totales
728.142,36 €
Tiempo de amortización
360 meses
Pago inicial
80.000,00 €
Costes de propiedad durante el préstamo
144.000,00 €

Acerca de este resultado

Los costes de propiedad no incluyen los pagos de capital adicional. La entrada de seguro se mantiene constante excepto por el crecimiento introducido; la cancelación hipoteca-seguro no es automática.

Ir a la tabla completa
Mi espacio

Calcula con tus datos para guardar un resultado o comparar escenarios.

Saldo del préstamo a lo largo del tiempo

EUR
Saldo
079,9 mil159,9 mil239,8 mil319,7 mil1180360
Pago 360
Saldo0,00 €

Desglose de los pagos del préstamo

EUR

Capital e intereses durante el plazo del préstamo.

Total728.142,36 €
  • Capital320.000,00 €43,9%
  • Intereses408.142,36 €56,1%

Desglose detallado

Las 360 filas

El cálculo completo, fila por fila. Importes en EUR.

Desliza horizontalmente para ver más columnas.
Desglose detallado · Las 360 filas
PagoMesImporte del pago (EUR)Capital (EUR)Intereses (EUR)Saldo (EUR)
12026-112022,62289,281733,33319.710,72
22026-122022,62290,851731,77319.419,86
32027-012022,62292,431730,19319.127,44
42027-022022,62294,011728,61318.833,43
52027-032022,62295,601727,01318.537,82
62027-042022,62297,201725,41318.240,62
72027-052022,62298,811723,80317.941,80
82027-062022,62300,431722,18317.641,37
92027-072022,62302,061720,56317.339,31
102027-082022,62303,701718,92317.035,62
112027-092022,62305,341717,28316.730,27
122027-102022,62307,001715,62316.423,28
132027-112022,62308,661713,96316.114,62
142027-122022,62310,331712,29315.804,29
152028-012022,62312,011710,61315.492,28
162028-022022,62313,701708,92315.178,58
172028-032022,62315,401707,22314.863,18
182028-042022,62317,111705,51314.546,07
192028-052022,62318,831703,79314.227,24
202028-062022,62320,551702,06313.906,69
212028-072022,62322,291700,33313.584,40
222028-082022,62324,041698,58313.260,36
232028-092022,62325,791696,83312.934,57
242028-102022,62327,561695,06312.607,02
252028-112022,62329,331693,29312.277,69
262028-122022,62331,111691,50311.946,57
272029-012022,62332,911689,71311.613,67
282029-022022,62334,711687,91311.278,96
292029-032022,62336,521686,09310.942,43
302029-042022,62338,351684,27310.604,09
312029-052022,62340,181682,44310.263,91
322029-062022,62342,021680,60309.921,89
332029-072022,62343,871678,74309.578,01
342029-082022,62345,741676,88309.232,28
352029-092022,62347,611675,01308.884,67
362029-102022,62349,491673,13308.535,17
372029-112022,62351,391671,23308.183,79
382029-122022,62353,291669,33307.830,50
392030-012022,62355,201667,42307.475,30
402030-022022,62357,131665,49307.118,17
412030-032022,62359,061663,56306.759,11
422030-042022,62361,011661,61306.398,10
432030-052022,62362,961659,66306.035,14
442030-062022,62364,931657,69305.670,22
452030-072022,62366,901655,71305.303,31
462030-082022,62368,891653,73304.934,42
472030-092022,62370,891651,73304.563,53
482030-102022,62372,901649,72304.190,63
492030-112022,62374,921647,70303.815,71
502030-122022,62376,951645,67303.438,76
512031-012022,62378,991643,63303.059,77
522031-022022,62381,041641,57302.678,73
532031-032022,62383,111639,51302.295,62
542031-042022,62385,181637,43301.910,44
552031-052022,62387,271635,35301.523,17
562031-062022,62389,371633,25301.133,80
572031-072022,62391,481631,14300.742,33
582031-082022,62393,601629,02300.348,73
592031-092022,62395,731626,89299.953,00
602031-102022,62397,871624,75299.555,13
612031-112022,62400,031622,59299.155,10
622031-122022,62402,191620,42298.752,91
632032-012022,62404,371618,24298.348,53
642032-022022,62406,561616,05297.941,97
652032-032022,62408,771613,85297.533,20
662032-042022,62410,981611,64297.122,23
672032-052022,62413,211609,41296.709,02
682032-062022,62415,441607,17296.293,58
692032-072022,62417,691604,92295.875,88
702032-082022,62419,961602,66295.455,93
712032-092022,62422,231600,39295.033,69
722032-102022,62424,521598,10294.609,18
732032-112022,62426,821595,80294.182,36
742032-122022,62429,131593,49293.753,23
752033-012022,62431,451591,16293.321,77
762033-022022,62433,791588,83292.887,98
772033-032022,62436,141586,48292.451,84
782033-042022,62438,501584,11292.013,34
792033-052022,62440,881581,74291.572,46
802033-062022,62443,271579,35291.129,19
812033-072022,62445,671576,95290.683,52
822033-082022,62448,081574,54290.235,44
832033-092022,62450,511572,11289.784,93
842033-102022,62452,951569,67289.331,98
852033-112022,62455,401567,21288.876,58
862033-122022,62457,871564,75288.418,71
872034-012022,62460,351562,27287.958,36
882034-022022,62462,841559,77287.495,52
892034-032022,62465,351557,27287.030,17
902034-042022,62467,871554,75286.562,30
912034-052022,62470,411552,21286.091,89
922034-062022,62472,951549,66285.618,94
932034-072022,62475,521547,10285.143,42
942034-082022,62478,091544,53284.665,33
952034-092022,62480,681541,94284.184,65
962034-102022,62483,281539,33283.701,37
972034-112022,62485,901536,72283.215,47
982034-122022,62488,531534,08282.726,93
992035-012022,62491,181531,44282.235,75
1002035-022022,62493,841528,78281.741,91
1012035-032022,62496,521526,10281.245,40
1022035-042022,62499,211523,41280.746,19
1032035-052022,62501,911520,71280.244,28
1042035-062022,62504,631517,99279.739,65
1052035-072022,62507,361515,26279.232,29
1062035-082022,62510,111512,51278.722,18
1072035-092022,62512,871509,75278.209,31
1082035-102022,62515,651506,97277.693,66
1092035-112022,62518,441504,17277.175,22
1102035-122022,62521,251501,37276.653,96
1112036-012022,62524,081498,54276.129,89
1122036-022022,62526,911495,70275.602,97
1132036-032022,62529,771492,85275.073,21
1142036-042022,62532,641489,98274.540,57
1152036-052022,62535,521487,09274.005,05
1162036-062022,62538,421484,19273.466,62
1172036-072022,62541,341481,28272.925,28
1182036-082022,62544,271478,35272.381,01
1192036-092022,62547,221475,40271.833,79
1202036-102022,62550,181472,43271.283,60
1212036-112022,62553,161469,45270.730,44
1222036-122022,62556,161466,46270.174,28
1232037-012022,62559,171463,44269.615,10
1242037-022022,62562,201460,42269.052,90
1252037-032022,62565,251457,37268.487,65
1262037-042022,62568,311454,31267.919,34
1272037-052022,62571,391451,23267.347,96
1282037-062022,62574,481448,13266.773,47
1292037-072022,62577,591445,02266.195,88
1302037-082022,62580,721441,89265.615,16
1312037-092022,62583,871438,75265.031,29
1322037-102022,62587,031435,59264.444,26
1332037-112022,62590,211432,41263.854,04
1342037-122022,62593,411429,21263.260,64
1352038-012022,62596,621426,00262.664,01
1362038-022022,62599,851422,76262.064,16
1372038-032022,62603,101419,51261.461,06
1382038-042022,62606,371416,25260.854,69
1392038-052022,62609,651412,96260.245,03
1402038-062022,62612,961409,66259.632,07
1412038-072022,62616,281406,34259.015,80
1422038-082022,62619,621403,00258.396,18
1432038-092022,62622,971399,65257.773,21
1442038-102022,62626,351396,27257.146,86
1452038-112022,62629,741392,88256.517,12
1462038-122022,62633,151389,47255.883,97
1472039-012022,62636,581386,04255.247,39
1482039-022022,62640,031382,59254.607,37
1492039-032022,62643,491379,12253.963,87
1502039-042022,62646,981375,64253.316,89
1512039-052022,62650,481372,13252.666,41
1522039-062022,62654,011368,61252.012,40
1532039-072022,62657,551365,07251.354,85
1542039-082022,62661,111361,51250.693,74
1552039-092022,62664,691357,92250.029,04
1562039-102022,62668,291354,32249.360,75
1572039-112022,62671,911350,70248.688,84
1582039-122022,62675,551347,06248.013,28
1592040-012022,62679,211343,41247.334,07
1602040-022022,62682,891339,73246.651,18
1612040-032022,62686,591336,03245.964,59
1622040-042022,62690,311332,31245.274,28
1632040-052022,62694,051328,57244.580,23
1642040-062022,62697,811324,81243.882,42
1652040-072022,62701,591321,03243.180,84
1662040-082022,62705,391317,23242.475,45
1672040-092022,62709,211313,41241.766,24
1682040-102022,62713,051309,57241.053,19
1692040-112022,62716,911305,70240.336,27
1702040-122022,62720,801301,82239.615,48
1712041-012022,62724,701297,92238.890,78
1722041-022022,62728,631293,99238.162,15
1732041-032022,62732,571290,04237.429,58
1742041-042022,62736,541286,08236.693,04
1752041-052022,62740,531282,09235.952,51
1762041-062022,62744,541278,08235.207,97
1772041-072022,62748,571274,04234.459,39
1782041-082022,62752,631269,99233.706,76
1792041-092022,62756,711265,91232.950,06
1802041-102022,62760,801261,81232.189,25
1812041-112022,62764,931257,69231.424,33
1822041-122022,62769,071253,55230.655,26
1832042-012022,62773,241249,38229.882,02
1842042-022022,62777,421245,19229.104,60
1852042-032022,62781,631240,98228.322,96
1862042-042022,62785,871236,75227.537,10
1872042-052022,62790,131232,49226.746,97
1882042-062022,62794,401228,21225.952,57
1892042-072022,62798,711223,91225.153,86
1902042-082022,62803,031219,58224.350,82
1912042-092022,62807,381215,23223.543,44
1922042-102022,62811,761210,86222.731,68
1932042-112022,62816,151206,46221.915,53
1942042-122022,62820,581202,04221.094,95
1952043-012022,62825,021197,60220.269,93
1962043-022022,62829,491193,13219.440,44
1972043-032022,62833,981188,64218.606,46
1982043-042022,62838,501184,12217.767,96
1992043-052022,62843,041179,58216.924,92
2002043-062022,62847,611175,01216.077,31
2012043-072022,62852,201170,42215.225,11
2022043-082022,62856,811165,80214.368,30
2032043-092022,62861,461161,16213.506,84
2042043-102022,62866,121156,50212.640,72
2052043-112022,62870,811151,80211.769,91
2062043-122022,62875,531147,09210.894,38
2072044-012022,62880,271142,34210.014,10
2082044-022022,62885,041137,58209.129,06
2092044-032022,62889,841132,78208.239,23
2102044-042022,62894,661127,96207.344,57
2112044-052022,62899,501123,12206.445,07
2122044-062022,62904,371118,24205.540,70
2132044-072022,62909,271113,35204.631,42
2142044-082022,62914,201108,42203.717,23
2152044-092022,62919,151103,47202.798,08
2162044-102022,62924,131098,49201.873,95
2172044-112022,62929,131093,48200.944,82
2182044-122022,62934,171088,45200.010,65
2192045-012022,62939,231083,39199.071,42
2202045-022022,62944,311078,30198.127,11
2212045-032022,62949,431073,19197.177,68
2222045-042022,62954,571068,05196.223,11
2232045-052022,62959,741062,88195.263,37
2242045-062022,62964,941057,68194.298,42
2252045-072022,62970,171052,45193.328,26
2262045-082022,62975,421047,19192.352,83
2272045-092022,62980,711041,91191.372,13
2282045-102022,62986,021036,60190.386,11
2292045-112022,62991,361031,26189.394,75
2302045-122022,62996,731025,89188.398,02
2312046-012022,621002,131020,49187.395,89
2322046-022022,621007,561015,06186.388,33
2332046-032022,621013,011009,60185.375,32
2342046-042022,621018,501004,12184.356,82
2352046-052022,621024,02998,60183.332,80
2362046-062022,621029,57993,05182.303,24
2372046-072022,621035,14987,48181.268,09
2382046-082022,621040,75981,87180.227,34
2392046-092022,621046,39976,23179.180,96
2402046-102022,621052,05970,56178.128,90
2412046-112022,621057,75964,86177.071,15
2422046-122022,621063,48959,14176.007,67
2432047-012022,621069,24953,37174.938,43
2442047-022022,621075,03947,58173.863,39
2452047-032022,621080,86941,76172.782,53
2462047-042022,621086,71935,91171.695,82
2472047-052022,621092,60930,02170.603,22
2482047-062022,621098,52924,10169.504,71
2492047-072022,621104,47918,15168.400,24
2502047-082022,621110,45912,17167.289,79
2512047-092022,621116,46906,15166.173,32
2522047-102022,621122,51900,11165.050,81
2532047-112022,621128,59894,03163.922,22
2542047-122022,621134,71887,91162.787,51
2552048-012022,621140,85881,77161.646,66
2562048-022022,621147,03875,59160.499,63
2572048-032022,621153,24869,37159.346,39
2582048-042022,621159,49863,13158.186,89
2592048-052022,621165,77856,85157.021,12
2602048-062022,621172,09850,53155.849,04
2612048-072022,621178,44844,18154.670,60
2622048-082022,621184,82837,80153.485,78
2632048-092022,621191,24831,38152.294,55
2642048-102022,621197,69824,93151.096,86
2652048-112022,621204,18818,44149.892,68
2662048-122022,621210,70811,92148.681,98
2672049-012022,621217,26805,36147.464,72
2682049-022022,621223,85798,77146.240,87
2692049-032022,621230,48792,14145.010,39
2702049-042022,621237,14785,47143.773,25
2712049-052022,621243,85778,77142.529,40
2722049-062022,621250,58772,03141.278,82
2732049-072022,621257,36765,26140.021,46
2742049-082022,621264,17758,45138.757,30
2752049-092022,621271,02751,60137.486,28
2762049-102022,621277,90744,72136.208,38
2772049-112022,621284,82737,80134.923,56
2782049-122022,621291,78730,84133.631,78
2792050-012022,621298,78723,84132.333,00
2802050-022022,621305,81716,80131.027,18
2812050-032022,621312,89709,73129.714,30
2822050-042022,621320,00702,62128.394,30
2832050-052022,621327,15695,47127.067,15
2842050-062022,621334,34688,28125.732,81
2852050-072022,621341,56681,05124.391,25
2862050-082022,621348,83673,79123.042,41
2872050-092022,621356,14666,48121.686,28
2882050-102022,621363,48659,13120.322,79
2892050-112022,621370,87651,75118.951,92
2902050-122022,621378,29644,32117.573,63
2912051-012022,621385,76636,86116.187,87
2922051-022022,621393,27629,35114.794,60
2932051-032022,621400,81621,80113.393,79
2942051-042022,621408,40614,22111.985,39
2952051-052022,621416,03606,59110.569,36
2962051-062022,621423,70598,92109.145,66
2972051-072022,621431,41591,21107.714,24
2982051-082022,621439,17583,45106.275,08
2992051-092022,621446,96575,66104.828,12
3002051-102022,621454,80567,82103.373,32
3012051-112022,621462,68559,94101.910,64
3022051-122022,621470,60552,02100.440,04
3032052-012022,621478,57544,0598.961,47
3042052-022022,621486,58536,0497.474,89
3052052-032022,621494,63527,9995.980,27
3062052-042022,621502,72519,8994.477,54
3072052-052022,621510,86511,7592.966,68
3082052-062022,621519,05503,5791.447,63
3092052-072022,621527,28495,3489.920,35
3102052-082022,621535,55487,0788.384,80
3112052-092022,621543,87478,7586.840,94
3122052-102022,621552,23470,3985.288,71
3132052-112022,621560,64461,9883.728,07
3142052-122022,621569,09453,5382.158,98
3152053-012022,621577,59445,0380.581,39
3162053-022022,621586,14436,4878.995,25
3172053-032022,621594,73427,8977.400,53
3182053-042022,621603,36419,2575.797,16
3192053-052022,621612,05410,5774.185,11
3202053-062022,621620,78401,8472.564,33
3212053-072022,621629,56393,0670.934,77
3222053-082022,621638,39384,2369.296,38
3232053-092022,621647,26375,3667.649,12
3242053-102022,621656,18366,4365.992,94
3252053-112022,621665,16357,4664.327,78
3262053-122022,621674,18348,4462.653,60
3272054-012022,621683,24339,3760.970,36
3282054-022022,621692,36330,2659.278,00
3292054-032022,621701,53321,0957.576,47
3302054-042022,621710,75311,8755.865,73
3312054-052022,621720,01302,6154.145,71
3322054-062022,621729,33293,2952.416,38
3332054-072022,621738,70283,9250.677,69
3342054-082022,621748,11274,5048.929,58
3352054-092022,621757,58265,0447.171,99
3362054-102022,621767,10255,5145.404,89
3372054-112022,621776,67245,9443.628,22
3382054-122022,621786,30236,3241.841,92
3392055-012022,621795,97226,6440.045,94
3402055-022022,621805,70216,9238.240,24
3412055-032022,621815,48207,1336.424,76
3422055-042022,621825,32197,3034.599,44
3432055-052022,621835,20187,4132.764,24
3442055-062022,621845,14177,4730.919,09
3452055-072022,621855,14167,4829.063,95
3462055-082022,621865,19157,4327.198,77
3472055-092022,621875,29147,3325.323,47
3482055-102022,621885,45137,1723.438,03
3492055-112022,621895,66126,9621.542,36
3502055-122022,621905,93116,6919.636,43
3512056-012022,621916,25106,3617.720,18
3522056-022022,621926,6395,9815.793,55
3532056-032022,621937,0785,5513.856,48
3542056-042022,621947,5675,0611.908,92
3552056-052022,621958,1164,519950,81
3562056-062022,621968,7253,907982,09
3572056-072022,621979,3843,246002,71
3582056-082022,621990,1032,514012,60
3592056-092022,622000,8821,732011,72
3602056-102022,622011,7210,900,00

Cómo funciona

Una distinción útil

Media duración no equivale a medio préstamo

Con tasa fija positiva y sin pagos extra, queda más de la mitad del capital a mitad del plazo. Consulta el saldo en la fecha prevista de venta en vez de prorratear el préstamo inicial.

Leyendo un programa de amortización de hipotecas

El calendario de amortización muestra cómo cada pago de hipoteca se divide entre interés y principal. Mira el saldo restante en la fecha en que esperas vender o refinanciar, así como el interés total a lo largo de todo el plazo. Un saldo pendiente menor no significa que cada pago vaya hacia el principal; la columna de intereses explica la diferencia.

Amortización hipotecaria: fórmula y supuestos

Préstamo = precio × (1−pago inicial%). Pago mensual = Pr/[1−(1+r)^−n].

El calendario asume una tasa de interés fija durante el período de amortización introducido. Los costos de propiedad se rastrean por separado del principal del préstamo y los intereses.

Ejemplo práctico

Moneda de ejemplo de referencia: USD. Estos ejemplos fijos no cambian con sus preferencias de calculadora.

Uso de la Amortización hipotecaria ejemplo:

Datos
Precio de la vivienda ($)
400000
Pago inicial (%)
20
Tasa de interés anual (%)
6.5
Plazo (años)
30
Impuesto anual sobre inmuebles ($)
3600
Seguro anual de vivienda ($)
1200
Seguro hipotecario mensual ($)
0
Cuotas mensuales de comunidad ($)
0
Otros gastos mensuales de propiedad ($)
0
Aumento anual del impuesto (%)
0
Aumento anual del seguro (%)
0
Aumento anual de cuotas de comunidad (%)
0
Capital adicional mensual ($)
0
Capital adicional anual ($)
0
Capital adicional único ($)
0
Mes del pago único
12
Mes del primer pago
2026-11-01
Método

Préstamo = precio × (1−pago inicial%). Pago mensual = Pr/[1−(1+r)^−n].

Resultado

Resultado del ejemplo

Costo mensual inicial de propiedad: 2422,62 US$

Cuota mensual regular: 2022,62 US$

Importe del préstamo: 320.000,00 US$

Intereses totales: 408.142,36 US$

Pagos totales: 728.142,36 US$

Tiempo de amortización: 360 meses

Pago inicial: 80.000,00 US$

Costes de propiedad durante el préstamo: 144.000,00 US$

  • Los costes de propiedad no incluyen los pagos de capital adicional. La entrada de seguro se mantiene constante excepto por el crecimiento introducido; la cancelación hipoteca-seguro no es automática.

Estas son aportaciones ilustrativas. Cambiar los valores para explorar un escenario diferente.

Qué tener en cuenta

Esto es una estimación, no una oferta de préstamo. Los impuestos, los seguros, la cancelación de hipotecas y seguros, las condiciones de renovación y los honorarios dependen de su acuerdo.

Referencias de las fórmulas

Las referencias explican los métodos subyacentes; no implican aprobación o revisión profesional individual de Finflo.

Cuestiones comunes

¿Por qué la participación en los intereses cae con el tiempo?

Los intereses se calculan sobre la base del saldo restante. A medida que el principal cae, menos de un pago fijo va hacia los intereses.

¿Prevé el calendario futuros cambios en las tasas hipotecarias?

No. Utiliza el tipo fijo introducido a lo largo del plazo; los ajustes de tipo variable y la refinanciación requieren un escenario diferente.

Preparado por Finflo. Nuestra metodología · Política editorial · Aviso legal