Finanzas · Herramienta gratuita en línea

Pago anticipado de hipoteca

Estimar el pago de la hipoteca y los intereses, inferir un saldo restante del historial de préstamos, o comparar un escenario bisemanal acelerado.

Moneda: EUR

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

Tus datos

Mes del primer pago

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

RESULTADO DE EJEMPLOCalculado localmente
Cuota mensual regular
1580,17 €
Importe del préstamo
250.000,00 €
Intereses totales
318.861,22 €
Pagos totales
568.861,22 €
Tiempo de amortización
360 meses
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
062,4 mil124,9 mil187,3 mil249,8 mil1180360
Pago 360
Saldo0,00 €

Desglose de los pagos del préstamo

EUR

Capital e intereses durante el plazo del préstamo.

Total568.861,22 €
  • Capital250.000,00 €43,9%
  • Intereses318.861,22 €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)
12026-111580,17226,001354,17249.774,00
22026-121580,17227,231352,94249.546,77
32027-011580,17228,461351,71249.318,31
42027-021580,17229,701350,47249.088,61
52027-031580,17230,941349,23248.857,67
62027-041580,17232,191347,98248.625,48
72027-051580,17233,451346,72248.392,04
82027-061580,17234,711345,46248.157,32
92027-071580,17235,981344,19247.921,34
102027-081580,17237,261342,91247.684,07
112027-091580,17238,551341,62247.445,53
122027-101580,17239,841340,33247.205,69
132027-111580,17241,141339,03246.964,55
142027-121580,17242,451337,72246.722,10
152028-011580,17243,761336,41246.478,34
162028-021580,17245,081335,09246.233,26
172028-031580,17246,411333,76245.986,86
182028-041580,17247,741332,43245.739,12
192028-051580,17249,081331,09245.490,03
202028-061580,17250,431329,74245.239,60
212028-071580,17251,791328,38244.987,81
222028-081580,17253,151327,02244.734,66
232028-091580,17254,521325,65244.480,13
242028-101580,17255,901324,27244.224,23
252028-111580,17257,291322,88243.966,94
262028-121580,17258,681321,49243.708,26
272029-011580,17260,081320,09243.448,18
282029-021580,17261,491318,68243.186,68
292029-031580,17262,911317,26242.923,78
302029-041580,17264,331315,84242.659,44
312029-051580,17265,761314,41242.393,68
322029-061580,17267,201312,97242.126,47
332029-071580,17268,651311,52241.857,82
342029-081580,17270,111310,06241.587,72
352029-091580,17271,571308,60241.316,15
362029-101580,17273,041307,13241.043,10
372029-111580,17274,521305,65240.768,58
382029-121580,17276,011304,16240.492,58
392030-011580,17277,501302,67240.215,08
402030-021580,17279,011301,16239.936,07
412030-031580,17280,521299,65239.655,55
422030-041580,17282,041298,13239.373,52
432030-051580,17283,561296,61239.089,96
442030-061580,17285,101295,07238.804,86
452030-071580,17286,641293,53238.518,21
462030-081580,17288,201291,97238.230,02
472030-091580,17289,761290,41237.940,26
482030-101580,17291,331288,84237.648,93
492030-111580,17292,911287,27237.356,03
502030-121580,17294,491285,68237.061,53
512031-011580,17296,091284,08236.765,45
522031-021580,17297,691282,48236.467,76
532031-031580,17299,301280,87236.168,45
542031-041580,17300,921279,25235.867,53
552031-051580,17302,551277,62235.564,98
562031-061580,17304,191275,98235.260,78
572031-071580,17305,841274,33234.954,94
582031-081580,17307,501272,67234.647,44
592031-091580,17309,161271,01234.338,28
602031-101580,17310,841269,33234.027,44
612031-111580,17312,521267,65233.714,92
622031-121580,17314,211265,96233.400,71
632032-011580,17315,921264,25233.084,79
642032-021580,17317,631262,54232.767,16
652032-031580,17319,351260,82232.447,82
662032-041580,17321,081259,09232.126,74
672032-051580,17322,821257,35231.803,92
682032-061580,17324,571255,60231.479,36
692032-071580,17326,321253,85231.153,03
702032-081580,17328,091252,08230.824,94
712032-091580,17329,871250,30230.495,07
722032-101580,17331,661248,51230.163,42
732032-111580,17333,451246,72229.829,97
742032-121580,17335,261244,91229.494,71
752033-011580,17337,071243,10229.157,64
762033-021580,17338,901241,27228.818,74
772033-031580,17340,741239,43228.478,00
782033-041580,17342,581237,59228.135,42
792033-051580,17344,441235,73227.790,98
802033-061580,17346,301233,87227.444,68
812033-071580,17348,181231,99227.096,50
822033-081580,17350,061230,11226.746,44
832033-091580,17351,961228,21226.394,48
842033-101580,17353,871226,30226.040,61
852033-111580,17355,781224,39225.684,83
862033-121580,17357,711222,46225.327,12
872034-011580,17359,651220,52224.967,47
882034-021580,17361,601218,57224.605,87
892034-031580,17363,551216,62224.242,32
902034-041580,17365,521214,65223.876,79
912034-051580,17367,501212,67223.509,29
922034-061580,17369,491210,68223.139,80
932034-071580,17371,501208,67222.768,30
942034-081580,17373,511206,66222.394,79
952034-091580,17375,531204,64222.019,26
962034-101580,17377,571202,60221.641,69
972034-111580,17379,611200,56221.262,08
982034-121580,17381,671198,50220.880,42
992035-011580,17383,731196,44220.496,68
1002035-021580,17385,811194,36220.110,87
1012035-031580,17387,901192,27219.722,97
1022035-041580,17390,001190,17219.332,96
1032035-051580,17392,121188,05218.940,84
1042035-061580,17394,241185,93218.546,60
1052035-071580,17396,381183,79218.150,23
1062035-081580,17398,521181,65217.751,71
1072035-091580,17400,681179,49217.351,02
1082035-101580,17402,851177,32216.948,17
1092035-111580,17405,031175,14216.543,14
1102035-121580,17407,231172,94216.135,91
1112036-011580,17409,431170,74215.726,48
1122036-021580,17411,651168,52215.314,82
1132036-031580,17413,881166,29214.900,94
1142036-041580,17416,121164,05214.484,82
1152036-051580,17418,381161,79214.066,44
1162036-061580,17420,641159,53213.645,80
1172036-071580,17422,921157,25213.222,88
1182036-081580,17425,211154,96212.797,66
1192036-091580,17427,521152,65212.370,15
1202036-101580,17429,831150,34211.940,32
1212036-111580,17432,161148,01211.508,16
1222036-121580,17434,501145,67211.073,66
1232037-011580,17436,851143,32210.636,80
1242037-021580,17439,221140,95210.197,58
1252037-031580,17441,601138,57209.755,98
1262037-041580,17443,991136,18209.311,99
1272037-051580,17446,401133,77208.865,59
1282037-061580,17448,811131,36208.416,78
1292037-071580,17451,251128,92207.965,53
1302037-081580,17453,691126,48207.511,84
1312037-091580,17456,151124,02207.055,69
1322037-101580,17458,621121,55206.597,07
1332037-111580,17461,101119,07206.135,97
1342037-121580,17463,601116,57205.672,37
1352038-011580,17466,111114,06205.206,26
1362038-021580,17468,641111,53204.737,62
1372038-031580,17471,171109,00204.266,45
1382038-041580,17473,731106,44203.792,72
1392038-051580,17476,291103,88203.316,43
1402038-061580,17478,871101,30202.837,56
1412038-071580,17481,471098,70202.356,09
1422038-081580,17484,071096,10201.872,02
1432038-091580,17486,701093,47201.385,32
1442038-101580,17489,331090,84200.895,99
1452038-111580,17491,981088,19200.404,00
1462038-121580,17494,651085,52199.909,35
1472039-011580,17497,331082,84199.412,03
1482039-021580,17500,021080,15198.912,01
1492039-031580,17502,731077,44198.409,28
1502039-041580,17505,451074,72197.903,82
1512039-051580,17508,191071,98197.395,63
1522039-061580,17510,941069,23196.884,69
1532039-071580,17513,711066,46196.370,98
1542039-081580,17516,491063,68195.854,48
1552039-091580,17519,291060,88195.335,19
1562039-101580,17522,101058,07194.813,09
1572039-111580,17524,931055,24194.288,15
1582039-121580,17527,781052,39193.760,38
1592040-011580,17530,631049,54193.229,74
1602040-021580,17533,511046,66192.696,23
1612040-031580,17536,401043,77192.159,84
1622040-041580,17539,301040,87191.620,53
1632040-051580,17542,231037,94191.078,31
1642040-061580,17545,161035,01190.533,14
1652040-071580,17548,121032,05189.985,03
1662040-081580,17551,081029,09189.433,94
1672040-091580,17554,071026,10188.879,87
1682040-101580,17557,071023,10188.322,80
1692040-111580,17560,091020,08187.762,71
1702040-121580,17563,121017,05187.199,59
1712041-011580,17566,171014,00186.633,42
1722041-021580,17569,241010,93186.064,18
1732041-031580,17572,321007,85185.491,86
1742041-041580,17575,421004,75184.916,44
1752041-051580,17578,541001,63184.337,90
1762041-061580,17581,67998,50183.756,22
1772041-071580,17584,82995,35183.171,40
1782041-081580,17587,99992,18182.583,41
1792041-091580,17591,18988,99181.992,23
1802041-101580,17594,38985,79181.397,85
1812041-111580,17597,60982,57180.800,25
1822041-121580,17600,84979,33180.199,42
1832042-011580,17604,09976,08179.595,33
1842042-021580,17607,36972,81178.987,97
1852042-031580,17610,65969,52178.377,32
1862042-041580,17613,96966,21177.763,36
1872042-051580,17617,29962,88177.146,07
1882042-061580,17620,63959,54176.525,44
1892042-071580,17623,99956,18175.901,45
1902042-081580,17627,37952,80175.274,08
1912042-091580,17630,77949,40174.643,31
1922042-101580,17634,19945,98174.009,13
1932042-111580,17637,62942,55173.371,51
1942042-121580,17641,07939,10172.730,43
1952043-011580,17644,55935,62172.085,88
1962043-021580,17648,04932,13171.437,85
1972043-031580,17651,55928,62170.786,30
1982043-041580,17655,08925,09170.131,22
1992043-051580,17658,63921,54169.472,59
2002043-061580,17662,19917,98168.810,40
2012043-071580,17665,78914,39168.144,62
2022043-081580,17669,39910,78167.475,23
2032043-091580,17673,01907,16166.802,22
2042043-101580,17676,66903,51166.125,56
2052043-111580,17680,32899,85165.445,24
2062043-121580,17684,01896,16164.761,23
2072044-011580,17687,71892,46164.073,52
2082044-021580,17691,44888,73163.382,08
2092044-031580,17695,18884,99162.686,90
2102044-041580,17698,95881,22161.987,95
2112044-051580,17702,74877,43161.285,21
2122044-061580,17706,54873,63160.578,67
2132044-071580,17710,37869,80159.868,30
2142044-081580,17714,22865,95159.154,08
2152044-091580,17718,09862,08158.436,00
2162044-101580,17721,98858,19157.714,02
2172044-111580,17725,89854,28156.988,14
2182044-121580,17729,82850,35156.258,32
2192045-011580,17733,77846,40155.524,55
2202045-021580,17737,75842,42154.786,80
2212045-031580,17741,74838,43154.045,06
2222045-041580,17745,76834,41153.299,30
2232045-051580,17749,80830,37152.549,50
2242045-061580,17753,86826,31151.795,64
2252045-071580,17757,94822,23151.037,70
2262045-081580,17762,05818,12150.275,65
2272045-091580,17766,18813,99149.509,47
2282045-101580,17770,33809,84148.739,15
2292045-111580,17774,50805,67147.964,65
2302045-121580,17778,69801,48147.185,95
2312046-011580,17782,91797,26146.403,04
2322046-021580,17787,15793,02145.615,89
2332046-031580,17791,42788,75144.824,47
2342046-041580,17795,70784,47144.028,76
2352046-051580,17800,01780,16143.228,75
2362046-061580,17804,35775,82142.424,40
2372046-071580,17808,70771,47141.615,70
2382046-081580,17813,09767,09140.802,61
2392046-091580,17817,49762,68139.985,12
2402046-101580,17821,92758,25139.163,21
2412046-111580,17826,37753,80138.336,84
2422046-121580,17830,85749,32137.505,99
2432047-011580,17835,35744,82136.670,65
2442047-021580,17839,87740,30135.830,77
2452047-031580,17844,42735,75134.986,35
2462047-041580,17848,99731,18134.137,36
2472047-051580,17853,59726,58133.283,77
2482047-061580,17858,22721,95132.425,55
2492047-071580,17862,86717,31131.562,69
2502047-081580,17867,54712,63130.695,15
2512047-091580,17872,24707,93129.822,91
2522047-101580,17876,96703,21128.945,95
2532047-111580,17881,71698,46128.064,23
2542047-121580,17886,49693,68127.177,75
2552048-011580,17891,29688,88126.286,46
2562048-021580,17896,12684,05125.390,34
2572048-031580,17900,97679,20124.489,36
2582048-041580,17905,85674,32123.583,51
2592048-051580,17910,76669,41122.672,75
2602048-061580,17915,69664,48121.757,06
2612048-071580,17920,65659,52120.836,41
2622048-081580,17925,64654,53119.910,77
2632048-091580,17930,65649,52118.980,11
2642048-101580,17935,69644,48118.044,42
2652048-111580,17940,76639,41117.103,66
2662048-121580,17945,86634,31116.157,80
2672049-011580,17950,98629,19115.206,82
2682049-021580,17956,13624,04114.250,68
2692049-031580,17961,31618,86113.289,37
2702049-041580,17966,52613,65112.322,85
2712049-051580,17971,75608,42111.351,10
2722049-061580,17977,02603,15110.374,08
2732049-071580,17982,31597,86109.391,77
2742049-081580,17987,63592,54108.404,14
2752049-091580,17992,98587,19107.411,16
2762049-101580,17998,36581,81106.412,80
2772049-111580,171003,77576,40105.409,03
2782049-121580,171009,20570,97104.399,82
2792050-011580,171014,67565,50103.385,15
2802050-021580,171020,17560,00102.364,99
2812050-031580,171025,69554,48101.339,29
2822050-041580,171031,25548,92100.308,04
2832050-051580,171036,83543,3499.271,21
2842050-061580,171042,45537,7298.228,76
2852050-071580,171048,10532,0797.180,66
2862050-081580,171053,77526,4096.126,89
2872050-091580,171059,48520,6995.067,40
2882050-101580,171065,22514,9594.002,18
2892050-111580,171070,99509,1892.931,19
2902050-121580,171076,79503,3891.854,40
2912051-011580,171082,63497,5490.771,77
2922051-021580,171088,49491,6889.683,28
2932051-031580,171094,39485,7888.588,90
2942051-041580,171100,31479,8687.488,58
2952051-051580,171106,27473,9086.382,31
2962051-061580,171112,27467,9085.270,04
2972051-071580,171118,29461,8884.151,75
2982051-081580,171124,35455,8283.027,40
2992051-091580,171130,44449,7381.896,97
3002051-101580,171136,56443,6180.760,41
3012051-111580,171142,72437,4579.617,69
3022051-121580,171148,91431,2678.468,78
3032052-011580,171155,13425,0477.313,65
3042052-021580,171161,39418,7876.152,26
3052052-031580,171167,68412,4974.984,58
3062052-041580,171174,00406,1773.810,58
3072052-051580,171180,36399,8172.630,22
3082052-061580,171186,76393,4171.443,46
3092052-071580,171193,18386,9970.250,28
3102052-081580,171199,65380,5269.050,63
3112052-091580,171206,15374,0267.844,48
3122052-101580,171212,68367,4966.631,80
3132052-111580,171219,25360,9265.412,55
3142052-121580,171225,85354,3264.186,70
3152053-011580,171232,49347,6862.954,21
3162053-021580,171239,17341,0061.715,04
3172053-031580,171245,88334,2960.469,16
3182053-041580,171252,63327,5459.216,53
3192053-051580,171259,41320,7657.957,12
3202053-061580,171266,24313,9356.690,88
3212053-071580,171273,09307,0855.417,79
3222053-081580,171279,99300,1854.137,80
3232053-091580,171286,92293,2552.850,88
3242053-101580,171293,89286,2851.556,98
3252053-111580,171300,90279,2750.256,08
3262053-121580,171307,95272,2248.948,13
3272054-011580,171315,03265,1447.633,09
3282054-021580,171322,16258,0146.310,94
3292054-031580,171329,32250,8544.981,62
3302054-041580,171336,52243,6543.645,10
3312054-051580,171343,76236,4142.301,34
3322054-061580,171351,04229,1340.950,30
3332054-071580,171358,36221,8139.591,94
3342054-081580,171365,71214,4638.226,23
3352054-091580,171373,11207,0636.853,12
3362054-101580,171380,55199,6235.472,57
3372054-111580,171388,03192,1434.084,54
3382054-121580,171395,55184,6232.689,00
3392055-011580,171403,10177,0731.285,89
3402055-021580,171410,70169,4729.875,19
3412055-031580,171418,35161,8228.456,84
3422055-041580,171426,03154,1427.030,81
3432055-051580,171433,75146,4225.597,06
3442055-061580,171441,52138,6524.155,54
3452055-071580,171449,33130,8422.706,21
3462055-081580,171457,18122,9921.249,04
3472055-091580,171465,07115,1019.783,96
3482055-101580,171473,01107,1618.310,96
3492055-111580,171480,9999,1816.829,97
3502055-121580,171489,0191,1615.340,96
3512056-011580,171497,0783,1013.843,89
3522056-021580,171505,1874,9912.338,71
3532056-031580,171513,3466,8310.825,37
3542056-041580,171521,5358,649303,84
3552056-051580,171529,7750,407774,07
3562056-061580,171538,0642,116236,01
3572056-071580,171546,3933,784689,61
3582056-081580,171554,7725,403134,85
3592056-091580,171563,1916,981571,66
3602056-101580,171571,668,510,00

Cómo funciona

Una distinción útil

Usa el saldo real tras pagos adicionales

Si ya hiciste pagos extra al capital, usa el saldo actual de tu estado de cuenta. Reconstruirlo desde las condiciones originales supone solo cuotas contractuales y puede sobrestimar deuda restante e intereses futuros.

Evaluación de un pago hipotecario anterior

Compare la hipoteca de referencia con el escenario de pago adicional utilizando el mismo saldo inicial y tipo de interés. Los extras basados en el calendario le permiten representar pagos cuando ocurren, mientras que la opción de inferencia de balance estima un saldo del historial de préstamos declarado. Revise tanto el interés ahorrado como la fecha de pago anterior. Antes de su uso, debe comprobarse un saldo inferido con respecto a un estado actual del prestamista.

Préstamo y calendario de pagos: fórmula y supuestos

Pago = P × r / [1−(1+r)^−n], donde r es la tasa mensual.

Los pagos mensuales iguales amortizan un préstamo a tipo fijo. Los pagos extras reducen el capital después del pago regular.

Pagos de pago fijo: fórmula y supuestos

Meses de pago = − ln(1−Pr/pago) / ln(1+r).

El pago mensual debe superar los intereses adeudados. La cuota final se reduce al saldo restante.

Extras de saldo y calendario inferidos: fórmula y supuestos

Pago = factor de valor actual principal / anualidad. Cada mes aplica intereses, pagos programados, luego extras.

Mensual, anual y fechado extras de una sola vez se combinan. El pago final se limita a la deuda adeudada. Compare el pago efectivo y los intereses con una base de referencia de pago sin cambios. La inferencia de crédito original supone que todos los pagos completados fueron contractuales sin ningún extra anterior. El modo de pago conocido deduce al principal del plazo restante introducido.

Pagos acelerados quincenales con saldo estimado: fórmula y supuestos

Asignación acelerada = pago mensual / 2. Factor de interés por intervalo = (1+APR/12)^(12/26).

Esto utiliza 26 períodos de interés iguales por año. El principal actual se puede inferir de los términos originales o de un par de pago / plazo restante. La recaudación y la publicación de préstamos-servicios pueden diferir.

Ejemplo práctico

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

Uso de la Préstamo y calendario de pagos ejemplo:

Datos
Importe del préstamo ($)
250000
Tasa de interés anual (%)
6.5
Plazo (años)
30
Pago mensual adicional ($)
0
Mes del primer pago
2026-11-01
Método

Pago = P × r / [1−(1+r)^−n], donde r es la tasa mensual.

Resultado

Resultado del ejemplo

Cuota mensual regular: 1580,17 US$

Importe del préstamo: 250.000,00 US$

Intereses totales: 318.861,22 US$

Pagos totales: 568.861,22 US$

Tiempo de amortización: 360 meses

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

Qué tener en cuenta

Supone una tasa fija y sin nuevos préstamos o honorarios atrasados.

Referencias de las fórmulas

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

Cuestiones comunes

¿Debo ingresar el monto original del préstamo o el saldo restante?

Utilice el saldo restante en los modos de pago estándar. Acelerada quincenalmente con la inferencia de saldo también puede comenzar desde los términos originales y los pagos completados, o un pago conocido y el plazo restante.

¿Puedo usar mi pago hipotecario completo incluido en el depósito?

Utilice el principal y el interés solamente. Los impuestos, seguros y otros cargos de garantía no reducen el capital hipotecario.

¿El resultado quincenal reproduce las fechas exactas de pago de mi prestamista?

No. Modela 26 períodos de interés iguales al año y la mitad del pago mensual contractual. Las fechas reales de cobro, los honorarios y el momento del principal-crédito dependen del prestamista.

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