Finanças · Ferramenta gratuita online

Quitação antecipada de hipoteca

Estimativa de retorno e juros hipotecários, inferindo um saldo remanescente do histórico de empréstimos ou comparando um cenário quinzenal acelerado.

Moeda: BRL

Insira todos os valores em BRL. A troca de moeda mantém os números; nenhuma taxa de câmbio é aplicada.

Seus dados

Mês do primeiro pagamento

Os cálculos são feitos no navegador. Não é necessário ter conta.

RESULTADO DE EXEMPLOCalculado no dispositivo
Parcela mensal regular
R$ 1.580,17
Valor do empréstimo
R$ 250.000,00
Juros totais
R$ 318.861,22
Pagamentos totais
R$ 568.861,22
Prazo de quitação
360 meses
Ir para a tabela completa
Meu espaço

Calcule com seus dados para salvar um resultado ou comparar cenários.

Saldo do empréstimo ao longo do tempo

BRL
Saldo
062,4 mil124,9 mil187,3 mil249,8 mil1180360
Pagamento 360
SaldoR$ 0,00

Composição dos pagamentos do empréstimo

BRL

Principal e juros ao longo do prazo do empréstimo.

TotalR$ 568.861,22
  • CapitalR$ 250.000,0043,9%
  • JurosR$ 318.861,2256,1%

Detalhamento completo

Todas as 360 linhas

O cálculo completo, linha por linha. Valores em BRL.

Deslize horizontalmente para ver mais colunas.
Detalhamento completo · Todas as 360 linhas
PagamentoMêsValor do pagamento (BRL)Capital (BRL)Juros (BRL)Saldo (BRL)
12026-111.580,17226,001.354,17249.774,00
22026-121.580,17227,231.352,94249.546,77
32027-011.580,17228,461.351,71249.318,31
42027-021.580,17229,701.350,47249.088,61
52027-031.580,17230,941.349,23248.857,67
62027-041.580,17232,191.347,98248.625,48
72027-051.580,17233,451.346,72248.392,04
82027-061.580,17234,711.345,46248.157,32
92027-071.580,17235,981.344,19247.921,34
102027-081.580,17237,261.342,91247.684,07
112027-091.580,17238,551.341,62247.445,53
122027-101.580,17239,841.340,33247.205,69
132027-111.580,17241,141.339,03246.964,55
142027-121.580,17242,451.337,72246.722,10
152028-011.580,17243,761.336,41246.478,34
162028-021.580,17245,081.335,09246.233,26
172028-031.580,17246,411.333,76245.986,86
182028-041.580,17247,741.332,43245.739,12
192028-051.580,17249,081.331,09245.490,03
202028-061.580,17250,431.329,74245.239,60
212028-071.580,17251,791.328,38244.987,81
222028-081.580,17253,151.327,02244.734,66
232028-091.580,17254,521.325,65244.480,13
242028-101.580,17255,901.324,27244.224,23
252028-111.580,17257,291.322,88243.966,94
262028-121.580,17258,681.321,49243.708,26
272029-011.580,17260,081.320,09243.448,18
282029-021.580,17261,491.318,68243.186,68
292029-031.580,17262,911.317,26242.923,78
302029-041.580,17264,331.315,84242.659,44
312029-051.580,17265,761.314,41242.393,68
322029-061.580,17267,201.312,97242.126,47
332029-071.580,17268,651.311,52241.857,82
342029-081.580,17270,111.310,06241.587,72
352029-091.580,17271,571.308,60241.316,15
362029-101.580,17273,041.307,13241.043,10
372029-111.580,17274,521.305,65240.768,58
382029-121.580,17276,011.304,16240.492,58
392030-011.580,17277,501.302,67240.215,08
402030-021.580,17279,011.301,16239.936,07
412030-031.580,17280,521.299,65239.655,55
422030-041.580,17282,041.298,13239.373,52
432030-051.580,17283,561.296,61239.089,96
442030-061.580,17285,101.295,07238.804,86
452030-071.580,17286,641.293,53238.518,21
462030-081.580,17288,201.291,97238.230,02
472030-091.580,17289,761.290,41237.940,26
482030-101.580,17291,331.288,84237.648,93
492030-111.580,17292,911.287,27237.356,03
502030-121.580,17294,491.285,68237.061,53
512031-011.580,17296,091.284,08236.765,45
522031-021.580,17297,691.282,48236.467,76
532031-031.580,17299,301.280,87236.168,45
542031-041.580,17300,921.279,25235.867,53
552031-051.580,17302,551.277,62235.564,98
562031-061.580,17304,191.275,98235.260,78
572031-071.580,17305,841.274,33234.954,94
582031-081.580,17307,501.272,67234.647,44
592031-091.580,17309,161.271,01234.338,28
602031-101.580,17310,841.269,33234.027,44
612031-111.580,17312,521.267,65233.714,92
622031-121.580,17314,211.265,96233.400,71
632032-011.580,17315,921.264,25233.084,79
642032-021.580,17317,631.262,54232.767,16
652032-031.580,17319,351.260,82232.447,82
662032-041.580,17321,081.259,09232.126,74
672032-051.580,17322,821.257,35231.803,92
682032-061.580,17324,571.255,60231.479,36
692032-071.580,17326,321.253,85231.153,03
702032-081.580,17328,091.252,08230.824,94
712032-091.580,17329,871.250,30230.495,07
722032-101.580,17331,661.248,51230.163,42
732032-111.580,17333,451.246,72229.829,97
742032-121.580,17335,261.244,91229.494,71
752033-011.580,17337,071.243,10229.157,64
762033-021.580,17338,901.241,27228.818,74
772033-031.580,17340,741.239,43228.478,00
782033-041.580,17342,581.237,59228.135,42
792033-051.580,17344,441.235,73227.790,98
802033-061.580,17346,301.233,87227.444,68
812033-071.580,17348,181.231,99227.096,50
822033-081.580,17350,061.230,11226.746,44
832033-091.580,17351,961.228,21226.394,48
842033-101.580,17353,871.226,30226.040,61
852033-111.580,17355,781.224,39225.684,83
862033-121.580,17357,711.222,46225.327,12
872034-011.580,17359,651.220,52224.967,47
882034-021.580,17361,601.218,57224.605,87
892034-031.580,17363,551.216,62224.242,32
902034-041.580,17365,521.214,65223.876,79
912034-051.580,17367,501.212,67223.509,29
922034-061.580,17369,491.210,68223.139,80
932034-071.580,17371,501.208,67222.768,30
942034-081.580,17373,511.206,66222.394,79
952034-091.580,17375,531.204,64222.019,26
962034-101.580,17377,571.202,60221.641,69
972034-111.580,17379,611.200,56221.262,08
982034-121.580,17381,671.198,50220.880,42
992035-011.580,17383,731.196,44220.496,68
1002035-021.580,17385,811.194,36220.110,87
1012035-031.580,17387,901.192,27219.722,97
1022035-041.580,17390,001.190,17219.332,96
1032035-051.580,17392,121.188,05218.940,84
1042035-061.580,17394,241.185,93218.546,60
1052035-071.580,17396,381.183,79218.150,23
1062035-081.580,17398,521.181,65217.751,71
1072035-091.580,17400,681.179,49217.351,02
1082035-101.580,17402,851.177,32216.948,17
1092035-111.580,17405,031.175,14216.543,14
1102035-121.580,17407,231.172,94216.135,91
1112036-011.580,17409,431.170,74215.726,48
1122036-021.580,17411,651.168,52215.314,82
1132036-031.580,17413,881.166,29214.900,94
1142036-041.580,17416,121.164,05214.484,82
1152036-051.580,17418,381.161,79214.066,44
1162036-061.580,17420,641.159,53213.645,80
1172036-071.580,17422,921.157,25213.222,88
1182036-081.580,17425,211.154,96212.797,66
1192036-091.580,17427,521.152,65212.370,15
1202036-101.580,17429,831.150,34211.940,32
1212036-111.580,17432,161.148,01211.508,16
1222036-121.580,17434,501.145,67211.073,66
1232037-011.580,17436,851.143,32210.636,80
1242037-021.580,17439,221.140,95210.197,58
1252037-031.580,17441,601.138,57209.755,98
1262037-041.580,17443,991.136,18209.311,99
1272037-051.580,17446,401.133,77208.865,59
1282037-061.580,17448,811.131,36208.416,78
1292037-071.580,17451,251.128,92207.965,53
1302037-081.580,17453,691.126,48207.511,84
1312037-091.580,17456,151.124,02207.055,69
1322037-101.580,17458,621.121,55206.597,07
1332037-111.580,17461,101.119,07206.135,97
1342037-121.580,17463,601.116,57205.672,37
1352038-011.580,17466,111.114,06205.206,26
1362038-021.580,17468,641.111,53204.737,62
1372038-031.580,17471,171.109,00204.266,45
1382038-041.580,17473,731.106,44203.792,72
1392038-051.580,17476,291.103,88203.316,43
1402038-061.580,17478,871.101,30202.837,56
1412038-071.580,17481,471.098,70202.356,09
1422038-081.580,17484,071.096,10201.872,02
1432038-091.580,17486,701.093,47201.385,32
1442038-101.580,17489,331.090,84200.895,99
1452038-111.580,17491,981.088,19200.404,00
1462038-121.580,17494,651.085,52199.909,35
1472039-011.580,17497,331.082,84199.412,03
1482039-021.580,17500,021.080,15198.912,01
1492039-031.580,17502,731.077,44198.409,28
1502039-041.580,17505,451.074,72197.903,82
1512039-051.580,17508,191.071,98197.395,63
1522039-061.580,17510,941.069,23196.884,69
1532039-071.580,17513,711.066,46196.370,98
1542039-081.580,17516,491.063,68195.854,48
1552039-091.580,17519,291.060,88195.335,19
1562039-101.580,17522,101.058,07194.813,09
1572039-111.580,17524,931.055,24194.288,15
1582039-121.580,17527,781.052,39193.760,38
1592040-011.580,17530,631.049,54193.229,74
1602040-021.580,17533,511.046,66192.696,23
1612040-031.580,17536,401.043,77192.159,84
1622040-041.580,17539,301.040,87191.620,53
1632040-051.580,17542,231.037,94191.078,31
1642040-061.580,17545,161.035,01190.533,14
1652040-071.580,17548,121.032,05189.985,03
1662040-081.580,17551,081.029,09189.433,94
1672040-091.580,17554,071.026,10188.879,87
1682040-101.580,17557,071.023,10188.322,80
1692040-111.580,17560,091.020,08187.762,71
1702040-121.580,17563,121.017,05187.199,59
1712041-011.580,17566,171.014,00186.633,42
1722041-021.580,17569,241.010,93186.064,18
1732041-031.580,17572,321.007,85185.491,86
1742041-041.580,17575,421.004,75184.916,44
1752041-051.580,17578,541.001,63184.337,90
1762041-061.580,17581,67998,50183.756,22
1772041-071.580,17584,82995,35183.171,40
1782041-081.580,17587,99992,18182.583,41
1792041-091.580,17591,18988,99181.992,23
1802041-101.580,17594,38985,79181.397,85
1812041-111.580,17597,60982,57180.800,25
1822041-121.580,17600,84979,33180.199,42
1832042-011.580,17604,09976,08179.595,33
1842042-021.580,17607,36972,81178.987,97
1852042-031.580,17610,65969,52178.377,32
1862042-041.580,17613,96966,21177.763,36
1872042-051.580,17617,29962,88177.146,07
1882042-061.580,17620,63959,54176.525,44
1892042-071.580,17623,99956,18175.901,45
1902042-081.580,17627,37952,80175.274,08
1912042-091.580,17630,77949,40174.643,31
1922042-101.580,17634,19945,98174.009,13
1932042-111.580,17637,62942,55173.371,51
1942042-121.580,17641,07939,10172.730,43
1952043-011.580,17644,55935,62172.085,88
1962043-021.580,17648,04932,13171.437,85
1972043-031.580,17651,55928,62170.786,30
1982043-041.580,17655,08925,09170.131,22
1992043-051.580,17658,63921,54169.472,59
2002043-061.580,17662,19917,98168.810,40
2012043-071.580,17665,78914,39168.144,62
2022043-081.580,17669,39910,78167.475,23
2032043-091.580,17673,01907,16166.802,22
2042043-101.580,17676,66903,51166.125,56
2052043-111.580,17680,32899,85165.445,24
2062043-121.580,17684,01896,16164.761,23
2072044-011.580,17687,71892,46164.073,52
2082044-021.580,17691,44888,73163.382,08
2092044-031.580,17695,18884,99162.686,90
2102044-041.580,17698,95881,22161.987,95
2112044-051.580,17702,74877,43161.285,21
2122044-061.580,17706,54873,63160.578,67
2132044-071.580,17710,37869,80159.868,30
2142044-081.580,17714,22865,95159.154,08
2152044-091.580,17718,09862,08158.436,00
2162044-101.580,17721,98858,19157.714,02
2172044-111.580,17725,89854,28156.988,14
2182044-121.580,17729,82850,35156.258,32
2192045-011.580,17733,77846,40155.524,55
2202045-021.580,17737,75842,42154.786,80
2212045-031.580,17741,74838,43154.045,06
2222045-041.580,17745,76834,41153.299,30
2232045-051.580,17749,80830,37152.549,50
2242045-061.580,17753,86826,31151.795,64
2252045-071.580,17757,94822,23151.037,70
2262045-081.580,17762,05818,12150.275,65
2272045-091.580,17766,18813,99149.509,47
2282045-101.580,17770,33809,84148.739,15
2292045-111.580,17774,50805,67147.964,65
2302045-121.580,17778,69801,48147.185,95
2312046-011.580,17782,91797,26146.403,04
2322046-021.580,17787,15793,02145.615,89
2332046-031.580,17791,42788,75144.824,47
2342046-041.580,17795,70784,47144.028,76
2352046-051.580,17800,01780,16143.228,75
2362046-061.580,17804,35775,82142.424,40
2372046-071.580,17808,70771,47141.615,70
2382046-081.580,17813,09767,09140.802,61
2392046-091.580,17817,49762,68139.985,12
2402046-101.580,17821,92758,25139.163,21
2412046-111.580,17826,37753,80138.336,84
2422046-121.580,17830,85749,32137.505,99
2432047-011.580,17835,35744,82136.670,65
2442047-021.580,17839,87740,30135.830,77
2452047-031.580,17844,42735,75134.986,35
2462047-041.580,17848,99731,18134.137,36
2472047-051.580,17853,59726,58133.283,77
2482047-061.580,17858,22721,95132.425,55
2492047-071.580,17862,86717,31131.562,69
2502047-081.580,17867,54712,63130.695,15
2512047-091.580,17872,24707,93129.822,91
2522047-101.580,17876,96703,21128.945,95
2532047-111.580,17881,71698,46128.064,23
2542047-121.580,17886,49693,68127.177,75
2552048-011.580,17891,29688,88126.286,46
2562048-021.580,17896,12684,05125.390,34
2572048-031.580,17900,97679,20124.489,36
2582048-041.580,17905,85674,32123.583,51
2592048-051.580,17910,76669,41122.672,75
2602048-061.580,17915,69664,48121.757,06
2612048-071.580,17920,65659,52120.836,41
2622048-081.580,17925,64654,53119.910,77
2632048-091.580,17930,65649,52118.980,11
2642048-101.580,17935,69644,48118.044,42
2652048-111.580,17940,76639,41117.103,66
2662048-121.580,17945,86634,31116.157,80
2672049-011.580,17950,98629,19115.206,82
2682049-021.580,17956,13624,04114.250,68
2692049-031.580,17961,31618,86113.289,37
2702049-041.580,17966,52613,65112.322,85
2712049-051.580,17971,75608,42111.351,10
2722049-061.580,17977,02603,15110.374,08
2732049-071.580,17982,31597,86109.391,77
2742049-081.580,17987,63592,54108.404,14
2752049-091.580,17992,98587,19107.411,16
2762049-101.580,17998,36581,81106.412,80
2772049-111.580,171.003,77576,40105.409,03
2782049-121.580,171.009,20570,97104.399,82
2792050-011.580,171.014,67565,50103.385,15
2802050-021.580,171.020,17560,00102.364,99
2812050-031.580,171.025,69554,48101.339,29
2822050-041.580,171.031,25548,92100.308,04
2832050-051.580,171.036,83543,3499.271,21
2842050-061.580,171.042,45537,7298.228,76
2852050-071.580,171.048,10532,0797.180,66
2862050-081.580,171.053,77526,4096.126,89
2872050-091.580,171.059,48520,6995.067,40
2882050-101.580,171.065,22514,9594.002,18
2892050-111.580,171.070,99509,1892.931,19
2902050-121.580,171.076,79503,3891.854,40
2912051-011.580,171.082,63497,5490.771,77
2922051-021.580,171.088,49491,6889.683,28
2932051-031.580,171.094,39485,7888.588,90
2942051-041.580,171.100,31479,8687.488,58
2952051-051.580,171.106,27473,9086.382,31
2962051-061.580,171.112,27467,9085.270,04
2972051-071.580,171.118,29461,8884.151,75
2982051-081.580,171.124,35455,8283.027,40
2992051-091.580,171.130,44449,7381.896,97
3002051-101.580,171.136,56443,6180.760,41
3012051-111.580,171.142,72437,4579.617,69
3022051-121.580,171.148,91431,2678.468,78
3032052-011.580,171.155,13425,0477.313,65
3042052-021.580,171.161,39418,7876.152,26
3052052-031.580,171.167,68412,4974.984,58
3062052-041.580,171.174,00406,1773.810,58
3072052-051.580,171.180,36399,8172.630,22
3082052-061.580,171.186,76393,4171.443,46
3092052-071.580,171.193,18386,9970.250,28
3102052-081.580,171.199,65380,5269.050,63
3112052-091.580,171.206,15374,0267.844,48
3122052-101.580,171.212,68367,4966.631,80
3132052-111.580,171.219,25360,9265.412,55
3142052-121.580,171.225,85354,3264.186,70
3152053-011.580,171.232,49347,6862.954,21
3162053-021.580,171.239,17341,0061.715,04
3172053-031.580,171.245,88334,2960.469,16
3182053-041.580,171.252,63327,5459.216,53
3192053-051.580,171.259,41320,7657.957,12
3202053-061.580,171.266,24313,9356.690,88
3212053-071.580,171.273,09307,0855.417,79
3222053-081.580,171.279,99300,1854.137,80
3232053-091.580,171.286,92293,2552.850,88
3242053-101.580,171.293,89286,2851.556,98
3252053-111.580,171.300,90279,2750.256,08
3262053-121.580,171.307,95272,2248.948,13
3272054-011.580,171.315,03265,1447.633,09
3282054-021.580,171.322,16258,0146.310,94
3292054-031.580,171.329,32250,8544.981,62
3302054-041.580,171.336,52243,6543.645,10
3312054-051.580,171.343,76236,4142.301,34
3322054-061.580,171.351,04229,1340.950,30
3332054-071.580,171.358,36221,8139.591,94
3342054-081.580,171.365,71214,4638.226,23
3352054-091.580,171.373,11207,0636.853,12
3362054-101.580,171.380,55199,6235.472,57
3372054-111.580,171.388,03192,1434.084,54
3382054-121.580,171.395,55184,6232.689,00
3392055-011.580,171.403,10177,0731.285,89
3402055-021.580,171.410,70169,4729.875,19
3412055-031.580,171.418,35161,8228.456,84
3422055-041.580,171.426,03154,1427.030,81
3432055-051.580,171.433,75146,4225.597,06
3442055-061.580,171.441,52138,6524.155,54
3452055-071.580,171.449,33130,8422.706,21
3462055-081.580,171.457,18122,9921.249,04
3472055-091.580,171.465,07115,1019.783,96
3482055-101.580,171.473,01107,1618.310,96
3492055-111.580,171.480,9999,1816.829,97
3502055-121.580,171.489,0191,1615.340,96
3512056-011.580,171.497,0783,1013.843,89
3522056-021.580,171.505,1874,9912.338,71
3532056-031.580,171.513,3466,8310.825,37
3542056-041.580,171.521,5358,649.303,84
3552056-051.580,171.529,7750,407.774,07
3562056-061.580,171.538,0642,116.236,01
3572056-071.580,171.546,3933,784.689,61
3582056-081.580,171.554,7725,403.134,85
3592056-091.580,171.563,1916,981.571,66
3602056-101.580,171.571,668,510,00

Como funciona

Uma distinção útil

Use o saldo real após pagamentos extras

Se já houve amortizações extras, escolha o saldo atual conhecido no extrato. Reconstruí-lo pelos termos originais pressupõe apenas parcelas contratuais e pode superestimar tanto a dívida restante quanto os juros futuros.

Avaliando um pagamento de hipoteca anterior

Compare a hipoteca de base com o cenário de pagamento extra usando o mesmo saldo inicial e taxa de juros. Os extras baseados em calendário permitem que você represente os pagamentos quando eles ocorrem, enquanto a opção de saldo-inferência estima um saldo do histórico de empréstimos declarados. Revise os juros salvos e a data de pagamento anterior. Um saldo inferido deve ser verificado contra uma declaração atual do credor antes de usar.

Empréstimo e cronogramaFórmula e pressupostos

Pagamento = P × r / [1−(1+r)^−n]onde r é a taxa mensal.

Pagamentos mensais iguais amortizam um empréstimo de taxa fixa. Pagamentos extras reduzem o principal após o pagamento regular.

Pagamento fixoFórmula e pressupostos

meses de pagamento = −ln(1−Pr/pagamento) / ln(1+r).

O pagamento mensal deve exceder os juros devidos. A parcela final é reduzida ao saldo restante.

Equilíquido Inferido & calendário extrasFórmula e pressupostos

Pagamento = Principal / anuidade fator presente-valor. Cada mês aplica juros, pagamento programado e, em seguida, extras.

Extras mensais, anuais e datados são combinados. O pagamento final é limitado à dívida devida. Compare o retorno real e juros com uma linha de base de pagamento inalterada. A inferência de empréstimo original assume que todos os pagamentos concluídos foram contratuais sem extras passados. O modo de pagamento conhecido infere o principal do termo restante inserido.

Pagamentos acelerados a cada duas semanas com saldo estimadoFórmula e pressupostos

parcela acelerada = pagamento mensal / 2. Fator de interesse por intervalo = (1+APR/12)^(12/26).

Isso usa 26 períodos de juros iguais por ano. O principal atual pode ser inferido a partir de termos originais ou um par de pagamento / permanência. A coleta e postagem de empréstimos podem ser diferentes.

Exemplo trabalhado

Moeda de exemplo de referência: USD. Estes exemplos fixos não mudam com as preferências da calculadora.

Usando o Empréstimo e cronograma Exemplo:

Dados
Valor do empréstimo ($)
250000
Taxa de juros anual (%)
6.5
Prazo (anos)
30
Pagamento mensal extra ($)
0
Mês do primeiro pagamento
2026-11-01
Método

Pagamento = P × r / [1−(1+r)^−n]onde r é a taxa mensal.

Resultado

Resultado do exemplo

Parcela mensal regular: US$ 1.580,17

Valor do empréstimo: US$ 250.000,00

Juros totais: US$ 318.861,22

Pagamentos totais: US$ 568.861,22

Prazo de quitação: 360 meses

São inputs ilustrativos. Mude os valores para explorar um cenário diferente.

O que ter em mente

Assume uma taxa fixa e sem novos empréstimos ou taxas atrasadas.

Referências das fórmulas

As referências explicam os métodos subjacentes; elas não implicam endosso ou revisão profissional individual do Finflo.

Perguntas comuns

Devo inserir o valor do empréstimo original ou o saldo restante?

Use o saldo restante nos modos de pagamento padrão. A aceleração quinzenal com inferência de saldo também pode começar a partir de termos originais e pagamentos concluídos, ou um pagamento conhecido e termo restante.

Posso usar meu pagamento de hipoteca com garantia total?

Use apenas o principal e interesse. Impostos, seguros e outras taxas de custódia não reduzem o principal da hipoteca.

O resultado quinzenal reproduz as datas exatas de pagamento do credor?

- Não. Ele modela 26 períodos de juros iguais por ano e metade do pagamento mensal contratual. As datas reais de coleta, taxas e tempo de crédito principal dependem do credor.

Preparado pelo Finflo. Nossa metodologia · Política editorial · Aviso legal