Valor de Inmueble 1,700,000

Importe de crédito 1,190,000 % Fin: 70%

Tasa de Interés 15.50% CAT: 19.42%

Comisión 2.00% 23,800
Avalúo 0.25% 4,250
Gastos Notariales Tabulador 5,950
Comision x Admon. -- mensual
Seguro Daños 0.50 al millar
Seguro Vida 0.00 al millar
IVA 0% Persona Moral
Zona Fronteriza
P. Física Act. Emp.
Pago Saldo incial Interes IVA Intereses Amort Seguro vida Seguro daños
Pago inicial (Comisión + Avalúo + Gastos Notariales + IVA)
1 1,190,000 15,371 - 7,927 - 918
2 1,182,073 15,268 - 8,030 - 918
3 1,174,043 15,165 - 8,134 - 918
4 1,165,909 15,060 - 8,239 - 918
5 1,157,671 14,953 - 8,345 - 918
6 1,149,326 14,845 - 8,453 - 918
7 1,140,873 14,736 - 8,562 - 918
8 1,132,311 14,626 - 8,673 - 918
9 1,123,638 14,514 - 8,785 - 918
10 1,114,854 14,400 - 8,898 - 918
11 1,105,956 14,285 - 9,013 - 918
12 1,096,943 14,169 - 9,129 - 918
13 1,087,813 14,051 - 9,247 - 918
14 1,078,566 13,931 - 9,367 - 918
15 1,069,199 13,810 - 9,488 - 918
16 1,059,712 13,688 - 9,610 - 918
17 1,050,101 13,564 - 9,734 - 918
18 1,040,367 13,438 - 9,860 - 918
19 1,030,507 13,311 - 9,988 - 918
20 1,020,519 13,182 - 10,117 - 918
21 1,010,403 13,051 - 10,247 - 918
22 1,000,156 12,919 - 10,380 - 918
23 989,776 12,785 - 10,514 - 918
24 979,262 12,649 - 10,649 - 918
25 968,613 12,511 - 10,787 - 918
26 957,826 12,372 - 10,926 - 918
27 946,900 12,231 - 11,067 - 918
28 935,832 12,088 - 11,210 - 918
29 924,622 11,943 - 11,355 - 918
30 913,267 11,796 - 11,502 - 918
31 901,765 11,648 - 11,650 - 918
32 890,114 11,497 - 11,801 - 918
33 878,313 11,345 - 11,953 - 918
34 866,360 11,190 - 12,108 - 918
35 854,252 11,034 - 12,264 - 918
36 841,988 10,876 - 12,423 - 918
37 829,566 10,715 - 12,583 - 918
38 816,983 10,553 - 12,746 - 918
39 804,237 10,388 - 12,910 - 918
40 791,327 10,221 - 13,077 - 918
41 778,250 10,052 - 13,246 - 918
42 765,004 9,881 - 13,417 - 918
43 751,587 9,708 - 13,590 - 918
44 737,997 9,532 - 13,766 - 918
45 724,231 9,355 - 13,944 - 918
46 710,288 9,175 - 14,124 - 918
47 696,164 8,992 - 14,306 - 918
48 681,858 8,807 - 14,491 - 918
49 667,367 8,620 - 14,678 - 918
50 652,689 8,431 - 14,868 - 918
51 637,821 8,239 - 15,060 - 918
52 622,761 8,044 - 15,254 - 918
53 607,507 7,847 - 15,451 - 918
54 592,056 7,647 - 15,651 - 918
55 576,405 7,445 - 15,853 - 918
56 560,552 7,240 - 16,058 - 918
57 544,494 7,033 - 16,265 - 918
58 528,229 6,823 - 16,475 - 918
59 511,754 6,610 - 16,688 - 918
60 495,066 6,395 - 16,904 - 918
61 478,162 6,176 - 17,122 - 918
62 461,040 5,955 - 17,343 - 918
63 443,697 5,731 - 17,567 - 918
64 426,130 5,504 - 17,794 - 918
65 408,336 5,274 - 18,024 - 918
66 390,312 5,042 - 18,257 - 918
67 372,055 4,806 - 18,493 - 918
68 353,563 4,567 - 18,731 - 918
69 334,831 4,325 - 18,973 - 918
70 315,858 4,080 - 19,218 - 918
71 296,640 3,832 - 19,467 - 918
72 277,173 3,580 - 19,718 - 918
73 257,455 3,325 - 19,973 - 918
74 237,482 3,067 - 20,231 - 918
75 217,251 2,806 - 20,492 - 918
76 196,759 2,541 - 20,757 - 918
77 176,003 2,273 - 21,025 - 918
78 154,978 2,002 - 21,296 - 918
79 133,681 1,727 - 21,572 - 918
80 112,110 1,448 - 21,850 - 918
81 90,260 1,166 - 22,132 - 918
82 68,127 880 - 22,418 - 918
83 45,709 590 - 22,708 - 918
84 23,001 297 - 23,001 - 918
TOTAL 767,052 1,190,000 - 77,126
 Plazo

Destino

Financiamiento

Estado

IVA Seguro Com. Admon Pago Total

34,000
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
- - 24,216
-