HERMOSA CASA DENTRO DE CLOSTER

PRIVADA SAN CARLOS 14, PRIVADA SAN CARLOS, DOLORES HIDALGO, GUANAJUATO, GUANAJUATO

Precio

$6,400,000

Características

390

m² totales

275

m² construidos

Recámaras

Baños

Estacionamientos

Descripción

A CINCO CUADRAS DEL CENTRO DE DOLORES HIDALGO CIRCUITO TOTALMENTE SEGURO CON BARDA PERIMETRAL, PORTON ELECTRICO EN EL ACCESO AL CIRCUITO UNICAMENTE 12 CASAS EN EL CLOSTER TODAS LAS RECAMARAS EN PLANTA ALTA CON BAÑO, ESTUDIO Y RECIBIDOR RECAMARA EN PLANTA BAJA CON BAÑO Y UN MEDIO BAÑO TAMBIEN PARA ZONAS SOCIALES EN PLANTA BAJA CISTERNA DE 5 MIL LITROS TODAS LAS HABITACIONES CUENTAN CON CLOSET

Calculadora de hipoteca

Precio de la propiedad

Enganche: 20%

10%50%

Plazo

Tasa anual (%)

Mensualidad

$51,117

Monto financiado

$5,120,000

Total a pagar

$12,268,092

Total intereses

$7,148,092

Ver tabla de amortización (240 pagos)

Mes	Cuota	Capital	Interés	Saldo
1	$51,117	$6,317	$44,800	$5,113,683
2	$51,117	$6,372	$44,745	$5,107,311
3	$51,117	$6,428	$44,689	$5,100,883
4	$51,117	$6,484	$44,633	$5,094,398
5	$51,117	$6,541	$44,576	$5,087,857
6	$51,117	$6,598	$44,519	$5,081,259
7	$51,117	$6,656	$44,461	$5,074,603
8	$51,117	$6,714	$44,403	$5,067,889
9	$51,117	$6,773	$44,344	$5,061,116
10	$51,117	$6,832	$44,285	$5,054,283
11	$51,117	$6,892	$44,225	$5,047,391
12	$51,117	$6,952	$44,165	$5,040,439
13	$51,117	$7,013	$44,104	$5,033,426
14	$51,117	$7,075	$44,042	$5,026,351
15	$51,117	$7,136	$43,981	$5,019,215
16	$51,117	$7,199	$43,918	$5,012,016
17	$51,117	$7,262	$43,855	$5,004,754
18	$51,117	$7,325	$43,792	$4,997,428
19	$51,117	$7,390	$43,727	$4,990,039
20	$51,117	$7,454	$43,663	$4,982,584
21	$51,117	$7,519	$43,598	$4,975,065
22	$51,117	$7,585	$43,532	$4,967,480
23	$51,117	$7,652	$43,465	$4,959,828
24	$51,117	$7,719	$43,398	$4,952,110
25	$51,117	$7,786	$43,331	$4,944,324
26	$51,117	$7,854	$43,263	$4,936,469
27	$51,117	$7,923	$43,194	$4,928,546
28	$51,117	$7,992	$43,125	$4,920,554
29	$51,117	$8,062	$43,055	$4,912,492
30	$51,117	$8,133	$42,984	$4,904,359
31	$51,117	$8,204	$42,913	$4,896,155
32	$51,117	$8,276	$42,841	$4,887,880
33	$51,117	$8,348	$42,769	$4,879,531
34	$51,117	$8,421	$42,696	$4,871,110
35	$51,117	$8,495	$42,622	$4,862,615
36	$51,117	$8,569	$42,548	$4,854,046
37	$51,117	$8,644	$42,473	$4,845,402
38	$51,117	$8,720	$42,397	$4,836,682
39	$51,117	$8,796	$42,321	$4,827,886
40	$51,117	$8,873	$42,244	$4,819,013
41	$51,117	$8,951	$42,166	$4,810,063
42	$51,117	$9,029	$42,088	$4,801,034
43	$51,117	$9,108	$42,009	$4,791,926
44	$51,117	$9,188	$41,929	$4,782,738
45	$51,117	$9,268	$41,849	$4,773,470
46	$51,117	$9,349	$41,768	$4,764,121
47	$51,117	$9,431	$41,686	$4,754,690
48	$51,117	$9,514	$41,604	$4,745,176
49	$51,117	$9,597	$41,520	$4,735,579
50	$51,117	$9,681	$41,436	$4,725,899
51	$51,117	$9,765	$41,352	$4,716,133
52	$51,117	$9,851	$41,266	$4,706,282
53	$51,117	$9,937	$41,180	$4,696,345
54	$51,117	$10,024	$41,093	$4,686,321
55	$51,117	$10,112	$41,005	$4,676,209
56	$51,117	$10,200	$40,917	$4,666,009
57	$51,117	$10,289	$40,828	$4,655,720
58	$51,117	$10,380	$40,738	$4,645,340
59	$51,117	$10,470	$40,647	$4,634,870
60	$51,117	$10,562	$40,555	$4,624,308
61	$51,117	$10,654	$40,463	$4,613,654
62	$51,117	$10,748	$40,369	$4,602,906
63	$51,117	$10,842	$40,275	$4,592,064
64	$51,117	$10,936	$40,181	$4,581,128
65	$51,117	$11,032	$40,085	$4,570,096
66	$51,117	$11,129	$39,988	$4,558,967
67	$51,117	$11,226	$39,891	$4,547,741
68	$51,117	$11,324	$39,793	$4,536,417
69	$51,117	$11,423	$39,694	$4,524,993
70	$51,117	$11,523	$39,594	$4,513,470
71	$51,117	$11,624	$39,493	$4,501,846
72	$51,117	$11,726	$39,391	$4,490,120
73	$51,117	$11,829	$39,289	$4,478,291
74	$51,117	$11,932	$39,185	$4,466,359
75	$51,117	$12,036	$39,081	$4,454,323
76	$51,117	$12,142	$38,975	$4,442,181
77	$51,117	$12,248	$38,869	$4,429,933
78	$51,117	$12,355	$38,762	$4,417,578
79	$51,117	$12,463	$38,654	$4,405,115
80	$51,117	$12,572	$38,545	$4,392,542
81	$51,117	$12,682	$38,435	$4,379,860
82	$51,117	$12,793	$38,324	$4,367,067
83	$51,117	$12,905	$38,212	$4,354,162
84	$51,117	$13,018	$38,099	$4,341,144
85	$51,117	$13,132	$37,985	$4,328,011
86	$51,117	$13,247	$37,870	$4,314,765
87	$51,117	$13,363	$37,754	$4,301,402
88	$51,117	$13,480	$37,637	$4,287,922
89	$51,117	$13,598	$37,519	$4,274,324
90	$51,117	$13,717	$37,400	$4,260,607
91	$51,117	$13,837	$37,280	$4,246,771
92	$51,117	$13,958	$37,159	$4,232,813
93	$51,117	$14,080	$37,037	$4,218,733
94	$51,117	$14,203	$36,914	$4,204,530
95	$51,117	$14,327	$36,790	$4,190,202
96	$51,117	$14,453	$36,664	$4,175,750
97	$51,117	$14,579	$36,538	$4,161,170
98	$51,117	$14,707	$36,410	$4,146,464
99	$51,117	$14,835	$36,282	$4,131,628
100	$51,117	$14,965	$36,152	$4,116,663
101	$51,117	$15,096	$36,021	$4,101,567
102	$51,117	$15,228	$35,889	$4,086,338
103	$51,117	$15,362	$35,755	$4,070,977
104	$51,117	$15,496	$35,621	$4,055,481
105	$51,117	$15,632	$35,485	$4,039,849
106	$51,117	$15,768	$35,349	$4,024,081
107	$51,117	$15,906	$35,211	$4,008,174
108	$51,117	$16,046	$35,072	$3,992,129
109	$51,117	$16,186	$34,931	$3,975,943
110	$51,117	$16,328	$34,789	$3,959,615
111	$51,117	$16,470	$34,647	$3,943,145
112	$51,117	$16,615	$34,503	$3,926,530
113	$51,117	$16,760	$34,357	$3,909,770
114	$51,117	$16,907	$34,210	$3,892,864
115	$51,117	$17,054	$34,063	$3,875,809
116	$51,117	$17,204	$33,913	$3,858,606
117	$51,117	$17,354	$33,763	$3,841,251
118	$51,117	$17,506	$33,611	$3,823,745
119	$51,117	$17,659	$33,458	$3,806,086
120	$51,117	$17,814	$33,303	$3,788,272
121	$51,117	$17,970	$33,147	$3,770,303
122	$51,117	$18,127	$32,990	$3,752,176
123	$51,117	$18,286	$32,832	$3,733,890
124	$51,117	$18,446	$32,672	$3,715,445
125	$51,117	$18,607	$32,510	$3,696,838
126	$51,117	$18,770	$32,347	$3,678,068
127	$51,117	$18,934	$32,183	$3,659,134
128	$51,117	$19,100	$32,017	$3,640,034
129	$51,117	$19,267	$31,850	$3,620,768
130	$51,117	$19,435	$31,682	$3,601,332
131	$51,117	$19,605	$31,512	$3,581,727
132	$51,117	$19,777	$31,340	$3,561,950
133	$51,117	$19,950	$31,167	$3,542,000
134	$51,117	$20,125	$30,993	$3,521,875
135	$51,117	$20,301	$30,816	$3,501,575
136	$51,117	$20,478	$30,639	$3,481,097
137	$51,117	$20,657	$30,460	$3,460,439
138	$51,117	$20,838	$30,279	$3,439,601
139	$51,117	$21,021	$30,097	$3,418,580
140	$51,117	$21,204	$29,913	$3,397,376
141	$51,117	$21,390	$29,727	$3,375,986
142	$51,117	$21,577	$29,540	$3,354,409
143	$51,117	$21,766	$29,351	$3,332,643
144	$51,117	$21,956	$29,161	$3,310,686
145	$51,117	$22,149	$28,969	$3,288,538
146	$51,117	$22,342	$28,775	$3,266,195
147	$51,117	$22,538	$28,579	$3,243,658
148	$51,117	$22,735	$28,382	$3,220,923
149	$51,117	$22,934	$28,183	$3,197,989
150	$51,117	$23,135	$27,982	$3,174,854
151	$51,117	$23,337	$27,780	$3,151,517
152	$51,117	$23,541	$27,576	$3,127,976
153	$51,117	$23,747	$27,370	$3,104,228
154	$51,117	$23,955	$27,162	$3,080,273
155	$51,117	$24,165	$26,952	$3,056,109
156	$51,117	$24,376	$26,741	$3,031,732
157	$51,117	$24,589	$26,528	$3,007,143
158	$51,117	$24,805	$26,313	$2,982,339
159	$51,117	$25,022	$26,095	$2,957,317
160	$51,117	$25,241	$25,877	$2,932,076
161	$51,117	$25,461	$25,656	$2,906,615
162	$51,117	$25,684	$25,433	$2,880,931
163	$51,117	$25,909	$25,208	$2,855,022
164	$51,117	$26,136	$24,981	$2,828,886
165	$51,117	$26,364	$24,753	$2,802,522
166	$51,117	$26,595	$24,522	$2,775,927
167	$51,117	$26,828	$24,289	$2,749,099
168	$51,117	$27,062	$24,055	$2,722,037
169	$51,117	$27,299	$23,818	$2,694,738
170	$51,117	$27,538	$23,579	$2,667,200
171	$51,117	$27,779	$23,338	$2,639,421
172	$51,117	$28,022	$23,095	$2,611,398
173	$51,117	$28,267	$22,850	$2,583,131
174	$51,117	$28,515	$22,602	$2,554,616
175	$51,117	$28,764	$22,353	$2,525,852
176	$51,117	$29,016	$22,101	$2,496,836
177	$51,117	$29,270	$21,847	$2,467,567
178	$51,117	$29,526	$21,591	$2,438,041
179	$51,117	$29,784	$21,333	$2,408,257
180	$51,117	$30,045	$21,072	$2,378,212
181	$51,117	$30,308	$20,809	$2,347,904
182	$51,117	$30,573	$20,544	$2,317,331
183	$51,117	$30,840	$20,277	$2,286,491
184	$51,117	$31,110	$20,007	$2,255,381
185	$51,117	$31,382	$19,735	$2,223,998
186	$51,117	$31,657	$19,460	$2,192,341
187	$51,117	$31,934	$19,183	$2,160,407
188	$51,117	$32,213	$18,904	$2,128,194
189	$51,117	$32,495	$18,622	$2,095,698
190	$51,117	$32,780	$18,337	$2,062,919
191	$51,117	$33,067	$18,051	$2,029,852
192	$51,117	$33,356	$17,761	$1,996,496
193	$51,117	$33,648	$17,469	$1,962,848
194	$51,117	$33,942	$17,175	$1,928,906
195	$51,117	$34,239	$16,878	$1,894,667
196	$51,117	$34,539	$16,578	$1,860,129
197	$51,117	$34,841	$16,276	$1,825,288
198	$51,117	$35,146	$15,971	$1,790,142
199	$51,117	$35,453	$15,664	$1,754,689
200	$51,117	$35,764	$15,354	$1,718,925
201	$51,117	$36,076	$15,041	$1,682,849
202	$51,117	$36,392	$14,725	$1,646,456
203	$51,117	$36,711	$14,406	$1,609,746
204	$51,117	$37,032	$14,085	$1,572,714
205	$51,117	$37,356	$13,761	$1,535,358
206	$51,117	$37,683	$13,434	$1,497,676
207	$51,117	$38,012	$13,105	$1,459,663
208	$51,117	$38,345	$12,772	$1,421,318
209	$51,117	$38,681	$12,437	$1,382,638
210	$51,117	$39,019	$12,098	$1,343,619
211	$51,117	$39,360	$11,757	$1,304,258
212	$51,117	$39,705	$11,412	$1,264,554
213	$51,117	$40,052	$11,065	$1,224,501
214	$51,117	$40,403	$10,714	$1,184,099
215	$51,117	$40,756	$10,361	$1,143,342
216	$51,117	$41,113	$10,004	$1,102,230
217	$51,117	$41,473	$9,645	$1,060,757
218	$51,117	$41,835	$9,282	$1,018,922
219	$51,117	$42,201	$8,916	$976,720
220	$51,117	$42,571	$8,546	$934,149
221	$51,117	$42,943	$8,174	$891,206
222	$51,117	$43,319	$7,798	$847,887
223	$51,117	$43,698	$7,419	$804,189
224	$51,117	$44,080	$7,037	$760,109
225	$51,117	$44,466	$6,651	$715,643
226	$51,117	$44,855	$6,262	$670,788
227	$51,117	$45,248	$5,869	$625,540
228	$51,117	$45,644	$5,473	$579,896
229	$51,117	$46,043	$5,074	$533,853
230	$51,117	$46,446	$4,671	$487,408
231	$51,117	$46,852	$4,265	$440,555
232	$51,117	$47,262	$3,855	$393,293
233	$51,117	$47,676	$3,441	$345,617
234	$51,117	$48,093	$3,024	$297,524
235	$51,117	$48,514	$2,603	$249,011
236	$51,117	$48,938	$2,179	$200,073
237	$51,117	$49,366	$1,751	$150,706
238	$51,117	$49,798	$1,319	$100,908
239	$51,117	$50,234	$883	$50,674
240	$51,117	$50,674	$443	$0