Simulador Hipoteca Básico
Introduce importe, años y el interés exacto que aplica a tú hipoteca. El simulador mostrará los pagos aplicables según el sistema francés (aplicable en España) y el desglose entre capital e intereses. Si quieres conocer en detalle cómo se realiza el cálculo visita ¿Cómo funciona una hipoteca? y te lo explicamos en detalle.
Ten en cuenta que este cálculo solo incluye el coste básico de la hipoteca y que en casi todos los casos existirán costes adicionales (apertura, impuestos, gestoría, etc.).
Resumen Simulación
- Cuota mensual
- 551,87 €
- Importe
- 120.000,00 €
- Interes
- 1,00 %
- Plazo
- 20 años
- Total a devolver
- 132.449,56 €
- Coste préstamo (intereses)
- 12.449,56 €
Capital vs Interes
Tabla de amortización
| Num. Cuota | Capital Restante | Cuota | Capital Reducido | Intereses Abonados |
|---|---|---|---|---|
| 1 | 120.000,00 | 551,87 | 451,87 82% | 100,00 18% |
| 2 | 119.548,13 | 551,87 | 452,25 82% | 99,62 18% |
| 3 | 119.095,88 | 551,87 | 452,63 82% | 99,25 18% |
| 4 | 118.643,25 | 551,87 | 453,00 82% | 98,87 18% |
| 5 | 118.190,25 | 551,87 | 453,38 82% | 98,49 18% |
| 6 | 117.736,87 | 551,87 | 453,76 82% | 98,11 18% |
| 7 | 117.283,11 | 551,87 | 454,14 82% | 97,74 18% |
| 8 | 116.828,97 | 551,87 | 454,52 82% | 97,36 18% |
| 9 | 116.374,45 | 551,87 | 454,89 82% | 96,98 18% |
| 10 | 115.919,56 | 551,87 | 455,27 82% | 96,60 18% |
| 11 | 115.464,29 | 551,87 | 455,65 83% | 96,22 17% |
| 12 | 115.008,63 | 551,87 | 456,03 83% | 95,84 17% |
| 13 | 114.552,60 | 551,87 | 456,41 83% | 95,46 17% |
| 14 | 114.096,19 | 551,87 | 456,79 83% | 95,08 17% |
| 15 | 113.639,39 | 551,87 | 457,17 83% | 94,70 17% |
| 16 | 113.182,22 | 551,87 | 457,55 83% | 94,32 17% |
| 17 | 112.724,67 | 551,87 | 457,94 83% | 93,94 17% |
| 18 | 112.266,73 | 551,87 | 458,32 83% | 93,56 17% |
| 19 | 111.808,41 | 551,87 | 458,70 83% | 93,17 17% |
| 20 | 111.349,71 | 551,87 | 459,08 83% | 92,79 17% |
| 21 | 110.890,63 | 551,87 | 459,46 83% | 92,41 17% |
| 22 | 110.431,17 | 551,87 | 459,85 83% | 92,03 17% |
| 23 | 109.971,32 | 551,87 | 460,23 83% | 91,64 17% |
| 24 | 109.511,09 | 551,87 | 460,61 83% | 91,26 17% |
| 25 | 109.050,48 | 551,87 | 461,00 84% | 90,88 16% |
| 26 | 108.589,48 | 551,87 | 461,38 84% | 90,49 16% |
| 27 | 108.128,10 | 551,87 | 461,77 84% | 90,11 16% |
| 28 | 107.666,33 | 551,87 | 462,15 84% | 89,72 16% |
| 29 | 107.204,18 | 551,87 | 462,54 84% | 89,34 16% |
| 30 | 106.741,64 | 551,87 | 462,92 84% | 88,95 16% |
| 31 | 106.278,72 | 551,87 | 463,31 84% | 88,57 16% |
| 32 | 105.815,41 | 551,87 | 463,69 84% | 88,18 16% |
| 33 | 105.351,72 | 551,87 | 464,08 84% | 87,79 16% |
| 34 | 104.887,64 | 551,87 | 464,47 84% | 87,41 16% |
| 35 | 104.423,17 | 551,87 | 464,85 84% | 87,02 16% |
| 36 | 103.958,32 | 551,87 | 465,24 84% | 86,63 16% |
| 37 | 103.493,08 | 551,87 | 465,63 84% | 86,24 16% |
| 38 | 103.027,45 | 551,87 | 466,02 84% | 85,86 16% |
| 39 | 102.561,43 | 551,87 | 466,41 85% | 85,47 15% |
| 40 | 102.095,03 | 551,87 | 466,79 85% | 85,08 15% |
| 41 | 101.628,23 | 551,87 | 467,18 85% | 84,69 15% |
| 42 | 101.161,05 | 551,87 | 467,57 85% | 84,30 15% |
| 43 | 100.693,48 | 551,87 | 467,96 85% | 83,91 15% |
| 44 | 100.225,51 | 551,87 | 468,35 85% | 83,52 15% |
| 45 | 99.757,16 | 551,87 | 468,74 85% | 83,13 15% |
| 46 | 99.288,42 | 551,87 | 469,13 85% | 82,74 15% |
| 47 | 98.819,29 | 551,87 | 469,52 85% | 82,35 15% |
| 48 | 98.349,76 | 551,87 | 469,92 85% | 81,96 15% |
| 49 | 97.879,85 | 551,87 | 470,31 85% | 81,57 15% |
| 50 | 97.409,54 | 551,87 | 470,70 85% | 81,17 15% |
| 51 | 96.938,84 | 551,87 | 471,09 85% | 80,78 15% |
| 52 | 96.467,75 | 551,87 | 471,48 85% | 80,39 15% |
| 53 | 95.996,27 | 551,87 | 471,88 86% | 80,00 14% |
| 54 | 95.524,39 | 551,87 | 472,27 86% | 79,60 14% |
| 55 | 95.052,12 | 551,87 | 472,66 86% | 79,21 14% |
| 56 | 94.579,46 | 551,87 | 473,06 86% | 78,82 14% |
| 57 | 94.106,40 | 551,87 | 473,45 86% | 78,42 14% |
| 58 | 93.632,95 | 551,87 | 473,85 86% | 78,03 14% |
| 59 | 93.159,11 | 551,87 | 474,24 86% | 77,63 14% |
| 60 | 92.684,87 | 551,87 | 474,64 86% | 77,24 14% |
| 61 | 92.210,23 | 551,87 | 475,03 86% | 76,84 14% |
| 62 | 91.735,20 | 551,87 | 475,43 86% | 76,45 14% |
| 63 | 91.259,77 | 551,87 | 475,82 86% | 76,05 14% |
| 64 | 90.783,95 | 551,87 | 476,22 86% | 75,65 14% |
| 65 | 90.307,73 | 551,87 | 476,62 86% | 75,26 14% |
| 66 | 89.831,11 | 551,87 | 477,01 86% | 74,86 14% |
| 67 | 89.354,10 | 551,87 | 477,41 87% | 74,46 13% |
| 68 | 88.876,69 | 551,87 | 477,81 87% | 74,06 13% |
| 69 | 88.398,88 | 551,87 | 478,21 87% | 73,67 13% |
| 70 | 87.920,67 | 551,87 | 478,61 87% | 73,27 13% |
| 71 | 87.442,06 | 551,87 | 479,00 87% | 72,87 13% |
| 72 | 86.963,06 | 551,87 | 479,40 87% | 72,47 13% |
| 73 | 86.483,65 | 551,87 | 479,80 87% | 72,07 13% |
| 74 | 86.003,85 | 551,87 | 480,20 87% | 71,67 13% |
| 75 | 85.523,65 | 551,87 | 480,60 87% | 71,27 13% |
| 76 | 85.043,04 | 551,87 | 481,00 87% | 70,87 13% |
| 77 | 84.562,04 | 551,87 | 481,40 87% | 70,47 13% |
| 78 | 84.080,64 | 551,87 | 481,81 87% | 70,07 13% |
| 79 | 83.598,83 | 551,87 | 482,21 87% | 69,67 13% |
| 80 | 83.116,62 | 551,87 | 482,61 87% | 69,26 13% |
| 81 | 82.634,01 | 551,87 | 483,01 88% | 68,86 12% |
| 82 | 82.151,00 | 551,87 | 483,41 88% | 68,46 12% |
| 83 | 81.667,59 | 551,87 | 483,82 88% | 68,06 12% |
| 84 | 81.183,77 | 551,87 | 484,22 88% | 67,65 12% |
| 85 | 80.699,55 | 551,87 | 484,62 88% | 67,25 12% |
| 86 | 80.214,93 | 551,87 | 485,03 88% | 66,85 12% |
| 87 | 79.729,90 | 551,87 | 485,43 88% | 66,44 12% |
| 88 | 79.244,47 | 551,87 | 485,84 88% | 66,04 12% |
| 89 | 78.758,63 | 551,87 | 486,24 88% | 65,63 12% |
| 90 | 78.272,39 | 551,87 | 486,65 88% | 65,23 12% |
| 91 | 77.785,74 | 551,87 | 487,05 88% | 64,82 12% |
| 92 | 77.298,69 | 551,87 | 487,46 88% | 64,42 12% |
| 93 | 76.811,24 | 551,87 | 487,86 88% | 64,01 12% |
| 94 | 76.323,37 | 551,87 | 488,27 88% | 63,60 12% |
| 95 | 75.835,10 | 551,87 | 488,68 89% | 63,20 11% |
| 96 | 75.346,42 | 551,87 | 489,08 89% | 62,79 11% |
| 97 | 74.857,34 | 551,87 | 489,49 89% | 62,38 11% |
| 98 | 74.367,85 | 551,87 | 489,90 89% | 61,97 11% |
| 99 | 73.877,95 | 551,87 | 490,31 89% | 61,56 11% |
| 100 | 73.387,64 | 551,87 | 490,72 89% | 61,16 11% |
| 101 | 72.896,92 | 551,87 | 491,13 89% | 60,75 11% |
| 102 | 72.405,80 | 551,87 | 491,54 89% | 60,34 11% |
| 103 | 71.914,26 | 551,87 | 491,94 89% | 59,93 11% |
| 104 | 71.422,32 | 551,87 | 492,35 89% | 59,52 11% |
| 105 | 70.929,96 | 551,87 | 492,76 89% | 59,11 11% |
| 106 | 70.437,20 | 551,87 | 493,18 89% | 58,70 11% |
| 107 | 69.944,02 | 551,87 | 493,59 89% | 58,29 11% |
| 108 | 69.450,44 | 551,87 | 494,00 90% | 57,88 10% |
| 109 | 68.956,44 | 551,87 | 494,41 90% | 57,46 10% |
| 110 | 68.462,03 | 551,87 | 494,82 90% | 57,05 10% |
| 111 | 67.967,21 | 551,87 | 495,23 90% | 56,64 10% |
| 112 | 67.471,97 | 551,87 | 495,65 90% | 56,23 10% |
| 113 | 66.976,33 | 551,87 | 496,06 90% | 55,81 10% |
| 114 | 66.480,27 | 551,87 | 496,47 90% | 55,40 10% |
| 115 | 65.983,79 | 551,87 | 496,89 90% | 54,99 10% |
| 116 | 65.486,91 | 551,87 | 497,30 90% | 54,57 10% |
| 117 | 64.989,61 | 551,87 | 497,72 90% | 54,16 10% |
| 118 | 64.491,89 | 551,87 | 498,13 90% | 53,74 10% |
| 119 | 63.993,76 | 551,87 | 498,55 90% | 53,33 10% |
| 120 | 63.495,22 | 551,87 | 498,96 90% | 52,91 10% |
| 121 | 62.996,26 | 551,87 | 499,38 90% | 52,50 10% |
| 122 | 62.496,88 | 551,87 | 499,79 91% | 52,08 9% |
| 123 | 61.997,09 | 551,87 | 500,21 91% | 51,66 9% |
| 124 | 61.496,88 | 551,87 | 500,63 91% | 51,25 9% |
| 125 | 60.996,25 | 551,87 | 501,04 91% | 50,83 9% |
| 126 | 60.495,21 | 551,87 | 501,46 91% | 50,41 9% |
| 127 | 59.993,75 | 551,87 | 501,88 91% | 49,99 9% |
| 128 | 59.491,87 | 551,87 | 502,30 91% | 49,58 9% |
| 129 | 58.989,57 | 551,87 | 502,72 91% | 49,16 9% |
| 130 | 58.486,86 | 551,87 | 503,13 91% | 48,74 9% |
| 131 | 57.983,73 | 551,87 | 503,55 91% | 48,32 9% |
| 132 | 57.480,17 | 551,87 | 503,97 91% | 47,90 9% |
| 133 | 56.976,20 | 551,87 | 504,39 91% | 47,48 9% |
| 134 | 56.471,81 | 551,87 | 504,81 91% | 47,06 9% |
| 135 | 55.966,99 | 551,87 | 505,23 92% | 46,64 8% |
| 136 | 55.461,76 | 551,87 | 505,66 92% | 46,22 8% |
| 137 | 54.956,10 | 551,87 | 506,08 92% | 45,80 8% |
| 138 | 54.450,03 | 551,87 | 506,50 92% | 45,38 8% |
| 139 | 53.943,53 | 551,87 | 506,92 92% | 44,95 8% |
| 140 | 53.436,61 | 551,87 | 507,34 92% | 44,53 8% |
| 141 | 52.929,27 | 551,87 | 507,77 92% | 44,11 8% |
| 142 | 52.421,50 | 551,87 | 508,19 92% | 43,68 8% |
| 143 | 51.913,31 | 551,87 | 508,61 92% | 43,26 8% |
| 144 | 51.404,70 | 551,87 | 509,04 92% | 42,84 8% |
| 145 | 50.895,66 | 551,87 | 509,46 92% | 42,41 8% |
| 146 | 50.386,20 | 551,87 | 509,88 92% | 41,99 8% |
| 147 | 49.876,32 | 551,87 | 510,31 92% | 41,56 8% |
| 148 | 49.366,01 | 551,87 | 510,73 93% | 41,14 7% |
| 149 | 48.855,27 | 551,87 | 511,16 93% | 40,71 7% |
| 150 | 48.344,11 | 551,87 | 511,59 93% | 40,29 7% |
| 151 | 47.832,53 | 551,87 | 512,01 93% | 39,86 7% |
| 152 | 47.320,52 | 551,87 | 512,44 93% | 39,43 7% |
| 153 | 46.808,08 | 551,87 | 512,87 93% | 39,01 7% |
| 154 | 46.295,21 | 551,87 | 513,29 93% | 38,58 7% |
| 155 | 45.781,92 | 551,87 | 513,72 93% | 38,15 7% |
| 156 | 45.268,19 | 551,87 | 514,15 93% | 37,72 7% |
| 157 | 44.754,04 | 551,87 | 514,58 93% | 37,30 7% |
| 158 | 44.239,47 | 551,87 | 515,01 93% | 36,87 7% |
| 159 | 43.724,46 | 551,87 | 515,44 93% | 36,44 7% |
| 160 | 43.209,02 | 551,87 | 515,87 93% | 36,01 7% |
| 161 | 42.693,16 | 551,87 | 516,30 94% | 35,58 6% |
| 162 | 42.176,86 | 551,87 | 516,73 94% | 35,15 6% |
| 163 | 41.660,14 | 551,87 | 517,16 94% | 34,72 6% |
| 164 | 41.142,98 | 551,87 | 517,59 94% | 34,29 6% |
| 165 | 40.625,39 | 551,87 | 518,02 94% | 33,85 6% |
| 166 | 40.107,37 | 551,87 | 518,45 94% | 33,42 6% |
| 167 | 39.588,92 | 551,87 | 518,88 94% | 32,99 6% |
| 168 | 39.070,04 | 551,87 | 519,31 94% | 32,56 6% |
| 169 | 38.550,73 | 551,87 | 519,75 94% | 32,13 6% |
| 170 | 38.030,98 | 551,87 | 520,18 94% | 31,69 6% |
| 171 | 37.510,80 | 551,87 | 520,61 94% | 31,26 6% |
| 172 | 36.990,18 | 551,87 | 521,05 94% | 30,83 6% |
| 173 | 36.469,14 | 551,87 | 521,48 94% | 30,39 6% |
| 174 | 35.947,65 | 551,87 | 521,92 95% | 29,96 5% |
| 175 | 35.425,74 | 551,87 | 522,35 95% | 29,52 5% |
| 176 | 34.903,38 | 551,87 | 522,79 95% | 29,09 5% |
| 177 | 34.380,60 | 551,87 | 523,22 95% | 28,65 5% |
| 178 | 33.857,38 | 551,87 | 523,66 95% | 28,21 5% |
| 179 | 33.333,72 | 551,87 | 524,10 95% | 27,78 5% |
| 180 | 32.809,62 | 551,87 | 524,53 95% | 27,34 5% |
| 181 | 32.285,09 | 551,87 | 524,97 95% | 26,90 5% |
| 182 | 31.760,12 | 551,87 | 525,41 95% | 26,47 5% |
| 183 | 31.234,71 | 551,87 | 525,84 95% | 26,03 5% |
| 184 | 30.708,87 | 551,87 | 526,28 95% | 25,59 5% |
| 185 | 30.182,59 | 551,87 | 526,72 95% | 25,15 5% |
| 186 | 29.655,87 | 551,87 | 527,16 96% | 24,71 4% |
| 187 | 29.128,71 | 551,87 | 527,60 96% | 24,27 4% |
| 188 | 28.601,11 | 551,87 | 528,04 96% | 23,83 4% |
| 189 | 28.073,07 | 551,87 | 528,48 96% | 23,39 4% |
| 190 | 27.544,59 | 551,87 | 528,92 96% | 22,95 4% |
| 191 | 27.015,67 | 551,87 | 529,36 96% | 22,51 4% |
| 192 | 26.486,31 | 551,87 | 529,80 96% | 22,07 4% |
| 193 | 25.956,51 | 551,87 | 530,24 96% | 21,63 4% |
| 194 | 25.426,27 | 551,87 | 530,68 96% | 21,19 4% |
| 195 | 24.895,58 | 551,87 | 531,13 96% | 20,75 4% |
| 196 | 24.364,45 | 551,87 | 531,57 96% | 20,30 4% |
| 197 | 23.832,89 | 551,87 | 532,01 96% | 19,86 4% |
| 198 | 23.300,87 | 551,87 | 532,46 96% | 19,42 4% |
| 199 | 22.768,42 | 551,87 | 532,90 97% | 18,97 3% |
| 200 | 22.235,52 | 551,87 | 533,34 97% | 18,53 3% |
| 201 | 21.702,17 | 551,87 | 533,79 97% | 18,09 3% |
| 202 | 21.168,39 | 551,87 | 534,23 97% | 17,64 3% |
| 203 | 20.634,15 | 551,87 | 534,68 97% | 17,20 3% |
| 204 | 20.099,48 | 551,87 | 535,12 97% | 16,75 3% |
| 205 | 19.564,35 | 551,87 | 535,57 97% | 16,30 3% |
| 206 | 19.028,78 | 551,87 | 536,02 97% | 15,86 3% |
| 207 | 18.492,77 | 551,87 | 536,46 97% | 15,41 3% |
| 208 | 17.956,30 | 551,87 | 536,91 97% | 14,96 3% |
| 209 | 17.419,39 | 551,87 | 537,36 97% | 14,52 3% |
| 210 | 16.882,04 | 551,87 | 537,80 97% | 14,07 3% |
| 211 | 16.344,23 | 551,87 | 538,25 98% | 13,62 2% |
| 212 | 15.805,98 | 551,87 | 538,70 98% | 13,17 2% |
| 213 | 15.267,28 | 551,87 | 539,15 98% | 12,72 2% |
| 214 | 14.728,13 | 551,87 | 539,60 98% | 12,27 2% |
| 215 | 14.188,53 | 551,87 | 540,05 98% | 11,82 2% |
| 216 | 13.648,48 | 551,87 | 540,50 98% | 11,37 2% |
| 217 | 13.107,98 | 551,87 | 540,95 98% | 10,92 2% |
| 218 | 12.567,03 | 551,87 | 541,40 98% | 10,47 2% |
| 219 | 12.025,63 | 551,87 | 541,85 98% | 10,02 2% |
| 220 | 11.483,78 | 551,87 | 542,30 98% | 9,57 2% |
| 221 | 10.941,47 | 551,87 | 542,76 98% | 9,12 2% |
| 222 | 10.398,72 | 551,87 | 543,21 98% | 8,67 2% |
| 223 | 9855,51 | 551,87 | 543,66 99% | 8,21 1% |
| 224 | 9311,85 | 551,87 | 544,11 99% | 7,76 1% |
| 225 | 8767,74 | 551,87 | 544,57 99% | 7,31 1% |
| 226 | 8223,17 | 551,87 | 545,02 99% | 6,85 1% |
| 227 | 7678,15 | 551,87 | 545,47 99% | 6,40 1% |
| 228 | 7132,67 | 551,87 | 545,93 99% | 5,94 1% |
| 229 | 6586,75 | 551,87 | 546,38 99% | 5,49 1% |
| 230 | 6040,36 | 551,87 | 546,84 99% | 5,03 1% |
| 231 | 5493,52 | 551,87 | 547,30 99% | 4,58 1% |
| 232 | 4946,23 | 551,87 | 547,75 99% | 4,12 1% |
| 233 | 4398,48 | 551,87 | 548,21 99% | 3,67 1% |
| 234 | 3850,27 | 551,87 | 548,66 99% | 3,21 1% |
| 235 | 3301,60 | 551,87 | 549,12 100% | 2,75 0% |
| 236 | 2752,48 | 551,87 | 549,58 100% | 2,29 0% |
| 237 | 2202,90 | 551,87 | 550,04 100% | 1,84 0% |
| 238 | 1652,86 | 551,87 | 550,50 100% | 1,38 0% |
| 239 | 1102,37 | 551,87 | 550,95 100% | 0,92 0% |
| 240 | 551,41 | 551,87 | 551,41 100% | 0,46 0% |