Compra de Inmueble con Financiamiento

Importe de Compra $633,974.00

Enganche $253,589.60
Importe del crédito $380,384.40
Tasa de interés anual 3.00%
Periodo del crédito en años 4
Fecha de inicio del crédito 14/05/2024

Pago mensual $8,419.55

Número de pagos 48
Importe total de los intereses $23,754.13
Coste total del crédito $404,138.53
Importe Neto de Compra $657,728.13

N.º Fecha de pago Salgo inicial Pago Principal Interés Saldo final

1 14/06/2024 $380,384.40 $8,419.55 $7,468.59 $950.96 $372,915.81

2 14/07/2024 $372,915.81 $8,419.55 $7,487.26 $932.29 $365,428.55

3 14/08/2024 $365,428.55 $8,419.55 $7,505.98 $913.57 $357,922.56

4 14/09/2024 $357,922.56 $8,419.55 $7,524.75 $894.81 $350,397.82

5 14/10/2024 $350,397.82 $8,419.55 $7,543.56 $875.99 $342,854.26

6 14/11/2024 $342,854.26 $8,419.55 $7,562.42 $857.14 $335,291.84

7 14/12/2024 $335,291.84 $8,419.55 $7,581.32 $838.23 $327,710.52

8 14/01/2025 $327,710.52 $8,419.55 $7,600.28 $819.28 $320,110.24

9 14/02/2025 $320,110.24 $8,419.55 $7,619.28 $800.28 $312,490.97

10 14/03/2025 $312,490.97 $8,419.55 $7,638.33 $781.23 $304,852.64

11 14/04/2025 $304,852.64 $8,419.55 $7,657.42 $762.13 $297,195.22

12 14/05/2025 $297,195.22 $8,419.55 $7,676.56 $742.99 $289,518.65

13 14/06/2025 $289,518.65 $8,419.55 $7,695.76 $723.80 $281,822.90

14 14/07/2025 $281,822.90 $8,419.55 $7,715.00 $704.56 $274,107.90

15 14/08/2025 $274,107.90 $8,419.55 $7,734.28 $685.27 $266,373.62

16 14/09/2025 $266,373.62 $8,419.55 $7,753.62 $665.93 $258,620.00

17 14/10/2025 $258,620.00 $8,419.55 $7,773.00 $646.55 $250,847.00

18 14/11/2025 $250,847.00 $8,419.55 $7,792.44 $627.12 $243,054.56

19 14/12/2025 $243,054.56 $8,419.55 $7,811.92 $607.64 $235,242.65

20 14/01/2026 $235,242.65 $8,419.55 $7,831.45 $588.11 $227,411.20

21 14/02/2026 $227,411.20 $8,419.55 $7,851.02 $568.53 $219,560.18

N.º Fecha de pago Salgo inicial Pago Principal Interés Saldo final

22 14/03/2026 $219,560.18 $8,419.55 $7,870.65 $548.90 $211,689.52

23 14/04/2026 $211,689.52 $8,419.55 $7,890.33 $529.22 $203,799.20

24 14/05/2026 $203,799.20 $8,419.55 $7,910.05 $509.50 $195,889.14

25 14/06/2026 $195,889.14 $8,419.55 $7,929.83 $489.72 $187,959.31

26 14/07/2026 $187,959.31 $8,419.55 $7,949.65 $469.90 $180,009.66

27 14/08/2026 $180,009.66 $8,419.55 $7,969.53 $450.02 $172,040.13

28 14/09/2026 $172,040.13 $8,419.55 $7,989.45 $430.10 $164,050.68

29 14/10/2026 $164,050.68 $8,419.55 $8,009.43 $410.13 $156,041.25

30 14/11/2026 $156,041.25 $8,419.55 $8,029.45 $390.10 $148,011.80

31 14/12/2026 $148,011.80 $8,419.55 $8,049.52 $370.03 $139,962.28

32 14/01/2027 $139,962.28 $8,419.55 $8,069.65 $349.91 $131,892.63

33 14/02/2027 $131,892.63 $8,419.55 $8,089.82 $329.73 $123,802.81

34 14/03/2027 $123,802.81 $8,419.55 $8,110.05 $309.51 $115,692.76

35 14/04/2027 $115,692.76 $8,419.55 $8,130.32 $289.23 $107,562.44

36 14/05/2027 $107,562.44 $8,419.55 $8,150.65 $268.91 $99,411.80

37 14/06/2027 $99,411.80 $8,419.55 $8,171.02 $248.53 $91,240.77

38 14/07/2027 $91,240.77 $8,419.55 $8,191.45 $228.10 $83,049.32

39 14/08/2027 $83,049.32 $8,419.55 $8,211.93 $207.62 $74,837.39

40 14/09/2027 $74,837.39 $8,419.55 $8,232.46 $187.09 $66,604.93

41 14/10/2027 $66,604.93 $8,419.55 $8,253.04 $166.51 $58,351.89

42 14/11/2027 $58,351.89 $8,419.55 $8,273.67 $145.88 $50,078.22

43 14/12/2027 $50,078.22 $8,419.55 $8,294.36 $125.20 $41,783.86

44 14/01/2028 $41,783.86 $8,419.55 $8,315.09 $104.46 $33,468.77

45 14/02/2028 $33,468.77 $8,419.55 $8,335.88 $83.67 $25,132.89

46 14/03/2028 $25,132.89 $8,419.55 $8,356.72 $62.83 $16,776.17

47 14/04/2028 $16,776.17 $8,419.55 $8,377.61 $41.94 $8,398.56

48 14/05/2028 $8,398.56 $8,419.55 $8,398.56 $21.00 $0.00

Page 2 of 3
N.º Fecha de pago Salgo inicial Pago Principal Interés Saldo final

Page 3 of 3