Simulador Crédito de Vivienda

Leasing habitacional
Cuota mensual con seguros desde:

$ 736.244
Valor de la vivienda $460.000.000

Cuota inicial necesaria $400.000.000

Plazo del crédito 15 años

Incluir seguros Si

Valor que vas a solicitar $60.000.000

Valor total intereses $45.538.368

Valor total seguro de vida $1.651.295

Valor total seguro incendio y terremoto $24.633.295

Opción de compra (0%) $0

Valor total a pagar + seguros elegidos $131.822.959

Tasa de interés efectiva anual 8.7%

Este cálculo es una simulación, es aproximado e informativo y puede variar.

Recuerda que la UVR varía diariamente según el IPC y la tasa será la vigente al día
del desembolso. Este resultado no compromete al Banco, ni constituye una
asesoría.
 Plan de pagos
Mes Capital Intereses Cuota sin Seguro de Seguro de Cuota con Saldo
seguros vida incendio y seguros
terremoto

1 $167.761 $418.561 $586.323 $13.070 $136.852 $736.244 $59.832.239

2 $168.932 $417.391 $586.323 $13.034 $136.852 $736.208 $59.663.307

3 $170.110 $416.212 $586.323 $12.997 $136.852 $736.171 $59.493.197

4 $171.297 $415.026 $586.323 $12.960 $136.852 $736.134 $59.321.900

5 $172.492 $413.831 $586.323 $12.922 $136.852 $736.097 $59.149.408

6 $173.695 $412.627 $586.323 $12.885 $136.852 $736.059 $58.975.713

7 $174.907 $411.416 $586.323 $12.847 $136.852 $736.021 $58.800.807

8 $176.127 $410.196 $586.323 $12.809 $136.852 $735.983 $58.624.680

9 $177.356 $408.967 $586.323 $12.771 $136.852 $735.945 $58.447.324

10 $178.593 $407.730 $586.323 $12.732 $136.852 $735.906 $58.268.731

11 $179.839 $406.484 $586.323 $12.693 $136.852 $735.867 $58.088.892

12 $181.093 $405.229 $586.323 $13.417 $136.852 $736.591 $57.907.799

13 $182.357 $403.966 $586.323 $13.375 $136.852 $736.549 $57.725.443

14 $183.629 $402.694 $586.323 $13.333 $136.852 $736.507 $57.541.814

15 $184.910 $401.413 $586.323 $13.290 $136.852 $736.464 $57.356.904

16 $186.200 $400.123 $586.323 $13.248 $136.852 $736.422 $57.170.705

17 $187.499 $398.824 $586.323 $13.205 $136.852 $736.379 $56.983.206

18 $188.807 $397.516 $586.323 $13.161 $136.852 $736.335 $56.794.400

19 $190.124 $396.199 $586.323 $13.118 $136.852 $736.292 $56.604.276

20 $191.450 $394.873 $586.323 $13.074 $136.852 $736.248 $56.412.826

21 $192.786 $393.537 $586.323 $13.030 $136.852 $736.204 $56.220.040

22 $194.130 $392.192 $586.323 $12.985 $136.852 $736.159 $56.025.910

23 $195.485 $390.838 $586.323 $12.940 $136.852 $736.114 $55.830.425

24 $196.848 $389.474 $586.323 $13.482 $136.852 $736.656 $55.633.577

25 $198.222 $388.101 $586.323 $13.434 $136.852 $736.609 $55.435.355

26 $199.604 $386.718 $586.323 $13.386 $136.852 $736.561 $55.235.751

27 $200.997 $385.326 $586.323 $13.338 $136.852 $736.512 $55.034.754

28 $202.399 $383.924 $586.323 $13.290 $136.852 $736.464 $54.832.355

29 $203.811 $382.512 $586.323 $13.241 $136.852 $736.415 $54.628.544

30 $205.233 $381.090 $586.323 $13.192 $136.852 $736.366 $54.423.312

31 $206.664 $379.658 $586.323 $13.142 $136.852 $736.316 $54.216.647

32 $208.106 $378.216 $586.323 $13.092 $136.852 $736.266 $54.008.541

33 $209.558 $376.765 $586.323 $13.042 $136.852 $736.216 $53.798.983

34 $211.020 $375.303 $586.323 $12.991 $136.852 $736.165 $53.587.963

35 $212.492 $373.831 $586.323 $12.940 $136.852 $736.115 $53.375.472

36 $213.974 $372.348 $586.323 $13.531 $136.852 $736.706 $53.161.497

37 $215.467 $370.856 $586.323 $13.477 $136.852 $736.651 $52.946.031

38 $216.970 $369.353 $586.323 $13.423 $136.852 $736.597 $52.729.061

39 $218.484 $367.839 $586.323 $13.368 $136.852 $736.542 $52.510.577

40 $220.008 $366.315 $586.323 $13.312 $136.852 $736.486 $52.290.569

41 $221.542 $364.780 $586.323 $13.256 $136.852 $736.431 $52.069.027

42 $223.088 $363.235 $586.323 $13.200 $136.852 $736.374 $51.845.939

43 $224.644 $361.678 $586.323 $13.144 $136.852 $736.318 $51.621.295

44 $226.211 $360.111 $586.323 $13.087 $136.852 $736.261 $51.395.083

45 $227.789 $358.533 $586.323 $13.029 $136.852 $736.204 $51.167.294

46 $229.378 $356.944 $586.323 $12.972 $136.852 $736.146 $50.937.916

47 $230.979 $355.344 $586.323 $12.914 $136.852 $736.088 $50.706.937

48 $232.590 $353.733 $586.323 $13.204 $136.852 $736.378 $50.474.347

49 $234.212 $352.110 $586.323 $13.143 $136.852 $736.317 $50.240.134

50 $235.846 $350.476 $586.323 $13.082 $136.852 $736.256 $50.004.288

51 $237.492 $348.831 $586.323 $13.021 $136.852 $736.195 $49.766.797

52 $239.148 $347.174 $586.323 $12.959 $136.852 $736.133 $49.527.648

53 $240.817 $345.506 $586.323 $12.897 $136.852 $736.071 $49.286.831

54 $242.497 $343.826 $586.323 $12.834 $136.852 $736.008 $49.044.335

55 $244.188 $342.134 $586.323 $12.771 $136.852 $735.945 $48.800.147

56 $245.892 $340.431 $586.323 $12.707 $136.852 $735.881 $48.554.255

57 $247.607 $338.715 $586.323 $12.643 $136.852 $735.817 $48.306.648

58 $249.334 $336.988 $586.323 $12.579 $136.852 $735.753 $48.057.313

59 $251.074 $335.249 $586.323 $12.514 $136.852 $735.688 $47.806.240

60 $252.825 $333.497 $586.323 $11.849 $136.852 $735.023 $47.553.414

61 $254.589 $331.734 $586.323 $11.786 $136.852 $734.961 $47.298.825

62 $256.365 $329.958 $586.323 $11.723 $136.852 $734.897 $47.042.460

63 $258.153 $328.169 $586.323 $11.660 $136.852 $734.834 $46.784.307

64 $259.954 $326.368 $586.323 $11.596 $136.852 $734.770 $46.524.353

65 $261.768 $324.555 $586.323 $11.531 $136.852 $734.705 $46.262.585

66 $263.594 $322.729 $586.323 $11.466 $136.852 $734.641 $45.998.991

67 $265.433 $320.890 $586.323 $11.401 $136.852 $734.575 $45.733.559

68 $267.284 $319.038 $586.323 $11.335 $136.852 $734.509 $45.466.274

69 $269.149 $317.174 $586.323 $11.269 $136.852 $734.443 $45.197.125

70 $271.026 $315.296 $586.323 $11.202 $136.852 $734.377 $44.926.099

71 $272.917 $313.405 $586.323 $11.135 $136.852 $734.309 $44.653.182

72 $274.821 $311.502 $586.323 $11.121 $136.852 $734.295 $44.378.361

73 $276.738 $309.584 $586.323 $11.052 $136.852 $734.226 $44.101.622

74 $278.669 $307.654 $586.323 $10.983 $136.852 $734.157 $43.822.954

75 $280.613 $305.710 $586.323 $10.914 $136.852 $734.088 $43.542.341

76 $282.570 $303.752 $586.323 $10.844 $136.852 $734.018 $43.259.771

77 $284.542 $301.781 $586.323 $10.774 $136.852 $733.948 $42.975.229

78 $286.526 $299.796 $586.323 $10.703 $136.852 $733.877 $42.688.703

79 $288.525 $297.797 $586.323 $10.631 $136.852 $733.806 $42.400.177

80 $290.538 $295.785 $586.323 $10.560 $136.852 $733.734 $42.109.639

81 $292.565 $293.758 $586.323 $10.487 $136.852 $733.661 $41.817.074

82 $294.606 $291.717 $586.323 $10.414 $136.852 $733.589 $41.522.469

83 $296.661 $289.662 $586.323 $10.341 $136.852 $733.515 $41.225.808

84 $298.730 $287.592 $586.323 $9.858 $136.852 $733.032 $40.927.077

85 $300.814 $285.508 $586.323 $9.787 $136.852 $732.961 $40.626.263

86 $302.913 $283.410 $586.323 $9.715 $136.852 $732.889 $40.323.350

87 $305.026 $281.297 $586.323 $9.642 $136.852 $732.817 $40.018.324

88 $307.154 $279.169 $586.323 $9.569 $136.852 $732.744 $39.711.170

89 $309.297 $277.026 $586.323 $9.496 $136.852 $732.670 $39.401.873

90 $311.454 $274.868 $586.323 $9.422 $136.852 $732.596 $39.090.419

91 $313.627 $272.696 $586.323 $9.348 $136.852 $732.522 $38.776.792

92 $315.815 $270.508 $586.323 $9.273 $136.852 $732.447 $38.460.977

93 $318.018 $268.305 $586.323 $9.197 $136.852 $732.371 $38.142.959

94 $320.236 $266.086 $586.323 $9.121 $136.852 $732.295 $37.822.723

95 $322.470 $263.852 $586.323 $9.044 $136.852 $732.219 $37.500.252

96 $324.720 $261.603 $586.323 $10.538 $136.852 $733.712 $37.175.532

97 $326.985 $259.337 $586.323 $10.447 $136.852 $733.621 $36.848.547

98 $329.266 $257.056 $586.323 $10.355 $136.852 $733.529 $36.519.281

99 $331.563 $254.759 $586.323 $10.263 $136.852 $733.437 $36.187.717

100 $333.876 $252.446 $586.323 $10.169 $136.852 $733.344 $35.853.841

101 $336.205 $250.117 $586.323 $10.076 $136.852 $733.250 $35.517.636

102 $338.551 $247.772 $586.323 $9.981 $136.852 $733.155 $35.179.085

103 $340.913 $245.410 $586.323 $9.886 $136.852 $733.060 $34.838.172

104 $343.291 $243.032 $586.323 $9.790 $136.852 $732.964 $34.494.881

105 $345.686 $240.637 $586.323 $9.694 $136.852 $732.868 $34.149.196

106 $348.097 $238.225 $586.323 $9.596 $136.852 $732.771 $33.801.099

107 $350.525 $235.797 $586.323 $9.499 $136.852 $732.673 $33.450.573

108 $352.971 $233.352 $586.323 $8.931 $136.852 $732.105 $33.097.603

109 $355.433 $230.890 $586.323 $8.837 $136.852 $732.011 $32.742.170

110 $357.913 $228.410 $586.323 $8.742 $136.852 $731.916 $32.384.257

111 $360.409 $225.913 $586.323 $8.646 $136.852 $731.820 $32.023.848

112 $362.924 $223.399 $586.323 $8.550 $136.852 $731.724 $31.660.924

113 $365.455 $220.867 $586.323 $8.453 $136.852 $731.627 $31.295.469

114 $368.005 $218.318 $586.323 $8.356 $136.852 $731.530 $30.927.464

115 $370.572 $215.751 $586.323 $8.257 $136.852 $731.432 $30.556.892

116 $373.157 $213.166 $586.323 $8.158 $136.852 $731.333 $30.183.735

117 $375.760 $210.562 $586.323 $8.059 $136.852 $731.233 $29.807.975

118 $378.382 $207.941 $586.323 $7.958 $136.852 $731.133 $29.429.594

119 $381.021 $205.301 $586.323 $7.857 $136.852 $731.032 $29.048.573

120 $383.679 $202.643 $586.323 $8.690 $136.852 $731.864 $28.664.893

121 $386.356 $199.967 $586.323 $8.575 $136.852 $731.749 $28.278.538

122 $389.051 $197.272 $586.323 $8.459 $136.852 $731.634 $27.889.487

123 $391.765 $194.558 $586.323 $8.343 $136.852 $731.517 $27.497.722

124 $394.498 $191.825 $586.323 $8.226 $136.852 $731.400 $27.103.224

125 $397.250 $189.073 $586.323 $8.108 $136.852 $731.282 $26.705.974

126 $400.021 $186.301 $586.323 $7.989 $136.852 $731.163 $26.305.953

127 $402.812 $183.511 $586.323 $7.869 $136.852 $731.044 $25.903.141

128 $405.622 $180.701 $586.323 $7.749 $136.852 $730.923 $25.497.520

129 $408.451 $177.871 $586.323 $7.628 $136.852 $730.802 $25.089.068

130 $411.301 $175.022 $586.323 $7.505 $136.852 $730.680 $24.677.768

131 $414.170 $172.153 $586.323 $7.382 $136.852 $730.557 $24.263.598

132 $417.059 $169.263 $586.323 $6.771 $136.852 $729.946 $23.846.538

133 $419.969 $166.354 $586.323 $6.655 $136.852 $729.829 $23.426.570

134 $422.898 $163.424 $586.323 $6.538 $136.852 $729.712 $23.003.671

135 $425.848 $160.474 $586.323 $6.420 $136.852 $729.594 $22.577.823

136 $428.819 $157.503 $586.323 $6.301 $136.852 $729.475 $22.149.004

137 $431.811 $154.512 $586.323 $6.181 $136.852 $729.356 $21.717.193

138 $434.823 $151.500 $586.323 $6.061 $136.852 $729.235 $21.282.370

139 $437.856 $148.466 $586.323 $5.939 $136.852 $729.114 $20.844.514

140 $440.911 $145.412 $586.323 $5.817 $136.852 $728.991 $20.403.603

141 $443.987 $142.336 $586.323 $5.694 $136.852 $728.868 $19.959.616

142 $447.084 $139.239 $586.323 $5.570 $136.852 $728.745 $19.512.533

143 $450.203 $136.120 $586.323 $5.446 $136.852 $728.620 $19.062.330

144 $453.343 $132.979 $586.323 $5.212 $136.852 $728.386 $18.608.986

145 $456.506 $129.817 $586.323 $5.088 $136.852 $728.262 $18.152.481

146 $459.690 $126.632 $586.323 $4.963 $136.852 $728.138 $17.692.790

147 $462.897 $123.425 $586.323 $4.838 $136.852 $728.012 $17.229.893

148 $466.126 $120.196 $586.323 $4.711 $136.852 $727.885 $16.763.766

149 $469.378 $116.944 $586.323 $4.584 $136.852 $727.758 $16.294.388

150 $472.653 $113.670 $586.323 $4.455 $136.852 $727.630 $15.821.736

151 $475.950 $110.373 $586.323 $4.326 $136.852 $727.500 $15.345.786

152 $479.270 $107.053 $586.323 $4.196 $136.852 $727.370 $14.866.516

153 $482.613 $103.709 $586.323 $4.065 $136.852 $727.239 $14.383.902

154 $485.980 $100.342 $586.323 $3.933 $136.852 $727.107 $13.897.922

155 $489.370 $96.952 $586.323 $3.800 $136.852 $726.974 $13.408.552

156 $492.784 $93.538 $586.323 $4.242 $136.852 $727.416 $12.915.768

157 $496.222 $90.101 $586.323 $4.086 $136.852 $727.261 $12.419.546

158 $499.684 $86.639 $586.323 $3.929 $136.852 $727.104 $11.919.862

159 $503.169 $83.153 $586.323 $3.771 $136.852 $726.945 $11.416.693

160 $506.679 $79.643 $586.323 $3.612 $136.852 $726.786 $10.910.013

161 $510.214 $76.108 $586.323 $3.452 $136.852 $726.626 $10.399.799

162 $513.773 $72.549 $586.323 $3.290 $136.852 $726.465 $9.886.026

163 $517.357 $68.965 $586.323 $3.128 $136.852 $726.302 $9.368.668

164 $520.967 $65.356 $586.323 $2.964 $136.852 $726.138 $8.847.702

165 $524.601 $61.722 $586.323 $2.799 $136.852 $725.973 $8.323.101

166 $528.260 $58.062 $586.323 $2.633 $136.852 $725.808 $7.794.841

167 $531.946 $54.377 $586.323 $2.466 $136.852 $725.640 $7.262.895

168 $535.656 $50.666 $586.323 $1.965 $136.852 $725.139 $6.727.239

169 $539.393 $46.929 $586.323 $1.820 $136.852 $724.994 $6.187.845

170 $543.156 $43.167 $586.323 $1.674 $136.852 $724.848 $5.644.689

171 $546.945 $39.377 $586.323 $1.527 $136.852 $724.701 $5.097.744

172 $550.761 $35.562 $586.323 $1.379 $136.852 $724.553 $4.546.984

173 $554.603 $31.720 $586.323 $1.230 $136.852 $724.404 $3.992.381

174 $558.472 $27.851 $586.323 $1.080 $136.852 $724.254 $3.433.909

175 $562.368 $23.955 $586.323 $929 $136.852 $724.103 $2.871.542

176 $566.291 $20.032 $586.323 $777 $136.852 $723.951 $2.305.251

177 $570.241 $16.081 $586.323 $624 $136.852 $723.798 $1.735.010

178 $574.219 $12.103 $586.323 $469 $136.852 $723.644 $1.160.791

179 $578.225 $8.098 $586.323 $314 $136.852 $723.488 $582.566

180 $582.566 $4.064 $586.630 $165 $136.852 $723.646 0

Total $60.000.000 $45.538.368 $105.538.368 $24.633.295 $1.651.295 $131.822.959