Post on 30-Jun-2015
SIMULADOR CREDITO HIPOTECARIO COFINAVIT
DATOS DEL CLIENTENombre del Solicitante EINAR ULYSSES HERNANDEZ
Atendido por: EDEN MARQUEZ MONROY
DATOS DEL CREDITOPlazo del Crédito: 20
Porcentaje de Gastos de Escrituración: 8.00%
Versión 1.30 (27 octubre 2010)
CAPTURACAPTURA CAPTURACAPTURA
Adquisición
12 de abril de 2023
SIMULADOR CREDITO HIPOTECARIO COFINAVIT
Teléfono
Esquema y Tasa
Seguro de Vida
BHF-034 (102010)
CAPTURACAPTURA CAPTURACAPTURA
Otros Destino
s
LIMPIAR TODO
12 de abril de 2023
SIMULADOR CREDITO HIPOTECARIO COFINAVIT
RESULTADO
Nombre del Solicitante: EINAR ULYSSES HERNANDEZAtendido por: EDEN MARQUEZ MONROY Teléfono: 0
Ingresos requeridosEsquema de pagos Congelados
Porcentaje máximo de financiamiento 85%
Plazo del crédito en años 20Pago por cada $1,000 de crédito $10.00
Tasa 10.52%
Monto crédito
Prima única #VALUE! ###
Monto Total de Crédito $352,295.28
Pago inicial (capital más intereses) $3,522.95
Valor mínimo de la vivienda $460,000.00
Comisión de apertura $3,522.95
Avalúo $1,595.00
Gastos Notariales $44,000.00
El monto de la vivienda es diferente al valor mínimo sugerido ?
Capture el nuevo valor de vivienda
NOTAS:1.- Los gastos notariales son aproximados y dependerán de la localidad y del valor de la vivienda.
Versión 1.30 (27 octubre 2010) BHF-034 (102010)
Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado, en virtud de que la información y documentación proporcionada por el
solicitante se someterá a comprobación y validación.
SIMULADOR CREDITO HIPOTECARIO COFINAVIT12 de abril de 2023
DATOS CLIENT Nombre del solicitante: EINAR ULYSSES HERNANDEZ
Atendido por EDEN MARQUEZ MONROY Teléfono 0
INFORMACION CORRECTA
DATOS CREDITO INFONAVIT DATOS DE LA VIVIENDATIPO DE CREDITO
Valor estimado de la vivienda $ 550,000.00
Monto de crédito a otorgar solicitante $ 121,841.37 Enganche opcional a cargo del solicitante
Total Crédito a otorgar INFONAVIT $ 121,841.37 DATOS SEGUROSNúmero de intervinientes
DATOS CREDITO BANCO0 .
$ 19,333.59 Tipo de vivienda a adquirir
¿Tiene antecedentes de crédito?
$ -
$ -
0
558.29
Para calcular el monto del crédito aproximado, por favor capture sus Ingresos personales
Sueldo mensual bruto del solicitanteOtros ingresos mensuales brutos del solicitante $ 23,000.00
Total Titular $ 23,000.00
$ - Total Ingresos $ 23,000.00
RESULTADO COFINAVIT
GASTOS INICIALES MONTO CREDITO
Gastos INFONAVIT (5%): $ 6,092.07 Valor de la vivienda: $ 550,000.00 (+) Escrituración (ambos créditos) ** $ 44,000.00 $ 55,210.02 (+) Comisión de apertura crédito banco: 3,522.95 Total de vivienda más gastos $ 605,210.02
(+) Costo estimado de avalúo: 1,595.00 $ 121,841.37
SUBTOTAL : 55,210.02 (-) Saldo Subcuenta Vivienda $ 19,333.59
(+) Enganche 63,166.41 Crédito Banco $ 345,658.63
(-) Gastos Financiados: - Prima Unica $ 6,636.65 . 0 118,376.43 MONTO TOTAL DEL CREDITO $ 352,295.28
TOTAL DE GASTOS : 118,376.43
$ 118,376.43
NOTAS:1.- Los gastos notariales son aproximados y dependerán de la localidad y del valor de la vivienda.
Versión 1.30 (27 octubre 2010) BHF-034 (102010)
Monto inicial disponible del saldo de la subcuenta de vivienda solicitante
Saldo total de la subcuenta de vivienda solicitante
Descuento mensual INFONAVIT más fondo de protección de pagos solicitante
(+) Total de gastos:
(-) Crédito INFONAVIT:
(=) DESEMBOLSO TOTAL DEL CLIENTE (GASTOS Y ENGANCHE)
2.- El descuento vía nómina para el pago de su crédito INFONAVIT no es responsabilidad de Banco Santander (México), S.A. y se incrementará con base a los aumentos que sufra el SMMDF o el que en su caso determine el INFONAVIT
Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado, en virtud de que la información y documentación proporcionada por el solicitante
se someterá a comprobación y validación.
COMBO SOLO PARA CASOS DE SEGUNDA VIVIENDA
12 de abril de 2023DATOS CLIENTE Nombre del solicitante: EINAR ULYSSES HERNANDEZ
Atendido por EDEN MARQUEZ MONROY Teléfono 0
CREDITO BANCO CREDITO FOVISSSTE DATOS SEGUROS
Número de intervinientesEsquema
Valor estimado de la vivienda
Enganche opcional Seleccione el producto correcto
Capturar valor de vivienda
ERROR: Seleccione el producto correctoFalta capturar Salario Base de Cotización del Titular
DATOS TITULAR Seleccione el producto correcto
- -
RESULTADO
MONTO DE LOS CREDITOS GASTOS
Valor vivienda $ -
CREDITO BANCO - $ - Avalúo $ -
Prima única $ 6,636.65
MONTO TOTAL DE CREDITO $ 6,636.65 Comisión apertura crédito $ 3,456.59
Saldo subcuenta vivienda $ - Escrituración $ -
Capacidad Máxima Crédito FOVISSSTE $ -
Total Crédito FOVISSSTE - $ - GASTOS A PAGAR POR EL CLIENTE $ 3,456.59
Enganche obligatorio $ -
Enganche opcional cliente $ -
TOTAL ENGANCHE $ -
DESEMBOLSO INICIAL DEL CLIENTE $ 3,456.59
**NOTAS:1.- Los gastos notariales son aproximados y dependerán de la localidad y del valor de la vivienda.
Versión 1.30 (27 octubre 2010)BHF-034 (102010)
Ingreso mensual bruto
Salario base de cotización
OTROS INGRESOS (comprobables)
Retención por nómina
Saldo subcuenta de vivienda en el SAR
Capacidad máxima crédito (pesos)
2.- El descuento vía nómina para el pago de su crédito FOVISSSTE no es responsabilidad de Banco Santander (México), S.A. y se incrementará con base a los aumentos que sufra el SMMDF o el que en su caso determine el FOVISSSTE
Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado, en virtud de que la información y documentación proporcionada por el solicitante se someterá a comprobación y validación.
Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado.
SIMULADOR CREDITO HIPOTECARIO COFINAVIT
Fecha 12 de abril de 2023
Nombre del solicitante EINAR ULYSSES HERNANDEZAtendido por EDEN MARQUEZ MONROY Valor de la vivienda 550,000.00Teléfono 0
Crédito Total 352,295.28Producto Hipoteca 10 x Mil Prima única 6,636.65
Gastos inicialesEnganche 63,166.41 Tasa de interés 10.53%Avalúo 1,595.00
Gastos estimados de escrituración 44,000.00 0.00%Comisión de apertura 3,522.95 0.00%
Total: 112,284.36 Pago por mil 10.00
CAT 13.3% Sin IVA 0.00%CAT Promedio para fines informativos y de comparación exclusivamente. Plazo en años 20
Tabla de Amortización Informativa
Periodo Intereses Amortización Pago de Crédito Seguro de Vida Seguro de Daños Pago Total
Pagos Anticipados
0 $352,295.281 $3,089.66 $433.29 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $351,861.992 $3,085.86 $437.09 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $351,424.893 $3,082.03 $440.92 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $350,983.974 $3,078.16 $444.79 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $350,539.185 $3,074.26 $448.69 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $350,090.496 $3,070.33 $452.63 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $349,637.867 $3,066.36 $456.60 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $349,181.268 $3,062.35 $460.60 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $348,720.669 $3,058.31 $464.64 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $348,256.0210 $3,054.24 $468.72 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $347,787.3111 $3,050.13 $472.83 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $347,314.4812 $3,045.98 $476.97 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $0.00 $346,837.5113 $3,041.80 $481.16 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $346,356.35 $0.0014 $3,037.58 $485.38 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $345,870.9815 $3,033.32 $489.63 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $345,381.3516 $3,029.03 $493.93 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $344,887.4217 $3,024.69 $498.26 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $344,389.1618 $3,020.33 $502.63 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $343,886.5319 $3,015.92 $507.04 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $343,379.5020 $3,011.47 $511.48 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $342,868.0221 $3,006.98 $515.97 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $342,352.0522 $3,002.46 $520.49 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $341,831.5523 $2,997.89 $525.06 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $341,306.5024 $2,993.29 $529.66 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $0.00 $340,776.8325 $2,988.64 $534.31 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $340,242.52 $0.0026 $2,983.96 $538.99 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $339,703.5327 $2,979.23 $543.72 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $339,159.8128 $2,974.46 $548.49 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $338,611.3229 $2,969.65 $553.30 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $338,058.0230 $2,964.80 $558.15 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $337,499.8731 $2,959.91 $563.05 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $336,936.8232 $2,954.97 $567.99 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $336,368.8333 $2,949.99 $572.97 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $335,795.8634 $2,944.96 $577.99 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $335,217.8735 $2,939.89 $583.06 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $334,634.8136 $2,934.78 $588.17 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $0.00 $334,046.6437 $2,929.62 $593.33 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $333,453.30 $0.0038 $2,924.42 $598.54 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $332,854.77
Comisión por Administración
Saldo al Final del Periodo
PLAZOCUOTA
Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado.
SIMULADOR CREDITO HIPOTECARIO COFINAVIT
Fecha 12 de abril de 2023
Nombre del solicitante EINAR ULYSSES HERNANDEZAtendido por EDEN MARQUEZ MONROY Valor de la vivienda 550,000.00Teléfono 0
Crédito Total 352,295.28Producto Hipoteca 10 x Mil Prima única 6,636.65
Gastos inicialesEnganche 63,166.41 Tasa de interés 10.53%Avalúo 1,595.00
Gastos estimados de escrituración 44,000.00 0.00%Comisión de apertura 3,522.95 0.00%
Total: 112,284.36 Pago por mil 10.00
CAT 13.3% Sin IVA 0.00%CAT Promedio para fines informativos y de comparación exclusivamente. Plazo en años 20
Tabla de Amortización Informativa
Periodo Intereses Amortización Pago de Crédito Seguro de Vida Seguro de Daños Pago Total
Pagos AnticipadosComisión por
AdministraciónSaldo al Final del
PeriodoPLAZOCUOTA
39 $2,919.17 $603.79 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $332,250.9840 $2,913.87 $609.08 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $331,641.9041 $2,908.53 $614.42 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $331,027.4842 $2,903.14 $619.81 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $330,407.6743 $2,897.71 $625.25 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $329,782.4244 $2,892.22 $630.73 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $329,151.6945 $2,886.69 $636.26 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $328,515.4346 $2,881.11 $641.84 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $327,873.5947 $2,875.48 $647.47 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $327,226.1248 $2,869.80 $653.15 $3,522.95 $0.00 $0.00 $185.68 $290.00 $0.00 $3,998.63 $0.00 $326,572.9749 $2,864.08 $658.88 $3,522.95 $0.00 $76.09 $185.68 $290.00 $0.00 $4,074.72 $325,914.09 $0.0050 $2,858.30 $664.66 $3,522.95 $0.00 $75.94 $185.68 $290.00 $0.00 $4,074.57 $325,249.4351 $2,852.47 $670.49 $3,522.95 $0.00 $75.78 $185.68 $290.00 $0.00 $4,074.42 $324,578.9552 $2,846.59 $676.37 $3,522.95 $0.00 $75.63 $185.68 $290.00 $0.00 $4,074.26 $323,902.5853 $2,840.66 $682.30 $3,522.95 $0.00 $75.47 $185.68 $290.00 $0.00 $4,074.10 $323,220.2854 $2,834.67 $688.28 $3,522.95 $0.00 $75.31 $185.68 $290.00 $0.00 $4,073.94 $322,532.0055 $2,828.64 $694.32 $3,522.95 $0.00 $75.15 $185.68 $290.00 $0.00 $4,073.78 $321,837.6956 $2,822.55 $700.41 $3,522.95 $0.00 $74.99 $185.68 $290.00 $0.00 $4,073.62 $321,137.2857 $2,816.40 $706.55 $3,522.95 $0.00 $74.82 $185.68 $290.00 $0.00 $4,073.46 $320,430.7358 $2,810.21 $712.75 $3,522.95 $0.00 $74.66 $185.68 $290.00 $0.00 $4,073.29 $319,717.9959 $2,803.96 $719.00 $3,522.95 $0.00 $74.49 $185.68 $290.00 $0.00 $4,073.13 $318,998.9960 $2,797.65 $725.30 $3,522.95 $0.00 $74.33 $185.68 $290.00 $0.00 $4,072.96 $0.00 $318,273.6961 $2,791.29 $731.66 $3,522.95 $0.00 $74.16 $185.68 $290.00 $0.00 $4,072.79 $317,542.02 $0.0062 $2,784.87 $738.08 $3,522.95 $0.00 $73.99 $185.68 $290.00 $0.00 $4,072.62 $316,803.9463 $2,778.40 $744.55 $3,522.95 $0.00 $73.82 $185.68 $290.00 $0.00 $4,072.45 $316,059.3964 $2,771.87 $751.08 $3,522.95 $0.00 $73.64 $185.68 $290.00 $0.00 $4,072.27 $315,308.3165 $2,765.28 $757.67 $3,522.95 $0.00 $73.47 $185.68 $290.00 $0.00 $4,072.10 $314,550.6466 $2,758.64 $764.31 $3,522.95 $0.00 $73.29 $185.68 $290.00 $0.00 $4,071.92 $313,786.3267 $2,751.94 $771.02 $3,522.95 $0.00 $73.11 $185.68 $290.00 $0.00 $4,071.75 $313,015.3168 $2,745.17 $777.78 $3,522.95 $0.00 $72.93 $185.68 $290.00 $0.00 $4,071.57 $312,237.5369 $2,738.35 $784.60 $3,522.95 $0.00 $72.75 $185.68 $290.00 $0.00 $4,071.38 $311,452.9370 $2,731.47 $791.48 $3,522.95 $0.00 $72.57 $185.68 $290.00 $0.00 $4,071.20 $310,661.4471 $2,724.53 $798.42 $3,522.95 $0.00 $72.38 $185.68 $290.00 $0.00 $4,071.02 $309,863.0272 $2,717.53 $805.43 $3,522.95 $0.00 $72.20 $185.68 $290.00 $0.00 $4,070.83 $0.00 $309,057.6073 $2,710.46 $812.49 $3,522.95 $0.00 $72.01 $185.68 $290.00 $0.00 $4,070.64 $308,245.1174 $2,703.34 $819.61 $3,522.95 $0.00 $71.82 $185.68 $290.00 $0.00 $4,070.45 $307,425.4975 $2,696.15 $826.80 $3,522.95 $0.00 $71.63 $185.68 $290.00 $0.00 $4,070.26 $306,598.6976 $2,688.90 $834.05 $3,522.95 $0.00 $71.44 $185.68 $290.00 $0.00 $4,070.07 $305,764.6477 $2,681.58 $841.37 $3,522.95 $0.00 $71.24 $185.68 $290.00 $0.00 $4,069.88 $304,923.27
Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado.
SIMULADOR CREDITO HIPOTECARIO COFINAVIT
Fecha 12 de abril de 2023
Nombre del solicitante EINAR ULYSSES HERNANDEZAtendido por EDEN MARQUEZ MONROY Valor de la vivienda 550,000.00Teléfono 0
Crédito Total 352,295.28Producto Hipoteca 10 x Mil Prima única 6,636.65
Gastos inicialesEnganche 63,166.41 Tasa de interés 10.53%Avalúo 1,595.00
Gastos estimados de escrituración 44,000.00 0.00%Comisión de apertura 3,522.95 0.00%
Total: 112,284.36 Pago por mil 10.00
CAT 13.3% Sin IVA 0.00%CAT Promedio para fines informativos y de comparación exclusivamente. Plazo en años 20
Tabla de Amortización Informativa
Periodo Intereses Amortización Pago de Crédito Seguro de Vida Seguro de Daños Pago Total
Pagos AnticipadosComisión por
AdministraciónSaldo al Final del
PeriodoPLAZOCUOTA
78 $2,674.21 $848.75 $3,522.95 $0.00 $71.05 $185.68 $290.00 $0.00 $4,069.68 $304,074.5279 $2,666.76 $856.19 $3,522.95 $0.00 $70.85 $185.68 $290.00 $0.00 $4,069.48 $303,218.3380 $2,659.25 $863.70 $3,522.95 $0.00 $70.65 $185.68 $290.00 $0.00 $4,069.28 $302,354.6381 $2,651.68 $871.27 $3,522.95 $0.00 $70.45 $185.68 $290.00 $0.00 $4,069.08 $301,483.3582 $2,644.04 $878.92 $3,522.95 $0.00 $70.25 $185.68 $290.00 $0.00 $4,068.88 $300,604.4483 $2,636.33 $886.62 $3,522.95 $0.00 $70.04 $185.68 $290.00 $0.00 $4,068.67 $299,717.8184 $2,628.55 $894.40 $3,522.95 $0.00 $69.83 $185.68 $290.00 $0.00 $4,068.47 $0.00 $298,823.4185 $2,620.71 $902.24 $3,522.95 $0.00 $69.63 $185.68 $290.00 $0.00 $4,068.26 $297,921.1786 $2,612.80 $910.16 $3,522.95 $0.00 $69.42 $185.68 $290.00 $0.00 $4,068.05 $297,011.0187 $2,604.81 $918.14 $3,522.95 $0.00 $69.20 $185.68 $290.00 $0.00 $4,067.84 $296,092.8788 $2,596.76 $926.19 $3,522.95 $0.00 $68.99 $185.68 $290.00 $0.00 $4,067.62 $295,166.6889 $2,588.64 $934.31 $3,522.95 $0.00 $68.77 $185.68 $290.00 $0.00 $4,067.41 $294,232.3790 $2,580.45 $942.51 $3,522.95 $0.00 $68.56 $185.68 $290.00 $0.00 $4,067.19 $293,289.8691 $2,572.18 $950.77 $3,522.95 $0.00 $68.34 $185.68 $290.00 $0.00 $4,066.97 $292,339.0992 $2,563.84 $959.11 $3,522.95 $0.00 $68.12 $185.68 $290.00 $0.00 $4,066.75 $291,379.9893 $2,555.43 $967.52 $3,522.95 $0.00 $67.89 $185.68 $290.00 $0.00 $4,066.52 $290,412.4594 $2,546.94 $976.01 $3,522.95 $0.00 $67.67 $185.68 $290.00 $0.00 $4,066.30 $289,436.4495 $2,538.38 $984.57 $3,522.95 $0.00 $67.44 $185.68 $290.00 $0.00 $4,066.07 $288,451.8896 $2,529.75 $993.20 $3,522.95 $0.00 $67.21 $185.68 $290.00 $0.00 $4,065.84 $0.00 $287,458.6797 $2,521.04 $1,001.91 $3,522.95 $0.00 $66.98 $185.68 $290.00 $0.00 $4,065.61 $286,456.7698 $2,512.25 $1,010.70 $3,522.95 $0.00 $66.74 $185.68 $290.00 $0.00 $4,065.38 $285,446.0699 $2,503.39 $1,019.56 $3,522.95 $0.00 $66.51 $185.68 $290.00 $0.00 $4,065.14 $284,426.49
100 $2,494.45 $1,028.51 $3,522.95 $0.00 $66.27 $185.68 $290.00 $0.00 $4,064.90 $283,397.99101 $2,485.43 $1,037.53 $3,522.95 $0.00 $66.03 $185.68 $290.00 $0.00 $4,064.66 $282,360.46102 $2,476.33 $1,046.63 $3,522.95 $0.00 $65.79 $185.68 $290.00 $0.00 $4,064.42 $281,313.84103 $2,467.15 $1,055.80 $3,522.95 $0.00 $65.55 $185.68 $290.00 $0.00 $4,064.18 $280,258.03104 $2,457.89 $1,065.06 $3,522.95 $0.00 $65.30 $185.68 $290.00 $0.00 $4,063.93 $279,192.97105 $2,448.55 $1,074.40 $3,522.95 $0.00 $65.05 $185.68 $290.00 $0.00 $4,063.68 $278,118.56106 $2,439.13 $1,083.83 $3,522.95 $0.00 $64.80 $185.68 $290.00 $0.00 $4,063.43 $277,034.74107 $2,429.62 $1,093.33 $3,522.95 $0.00 $64.55 $185.68 $290.00 $0.00 $4,063.18 $275,941.40108 $2,420.03 $1,102.92 $3,522.95 $0.00 $64.29 $185.68 $290.00 $0.00 $4,062.93 $0.00 $274,838.48109 $2,410.36 $1,112.59 $3,522.95 $0.00 $64.04 $185.68 $290.00 $0.00 $4,062.67 $273,725.89110 $2,400.60 $1,122.35 $3,522.95 $0.00 $63.78 $185.68 $290.00 $0.00 $4,062.41 $272,603.54111 $2,390.76 $1,132.19 $3,522.95 $0.00 $63.52 $185.68 $290.00 $0.00 $4,062.15 $271,471.34112 $2,380.83 $1,142.12 $3,522.95 $0.00 $63.25 $185.68 $290.00 $0.00 $4,061.89 $270,329.22113 $2,370.81 $1,152.14 $3,522.95 $0.00 $62.99 $185.68 $290.00 $0.00 $4,061.62 $269,177.08114 $2,360.71 $1,162.24 $3,522.95 $0.00 $62.72 $185.68 $290.00 $0.00 $4,061.35 $268,014.83115 $2,350.52 $1,172.44 $3,522.95 $0.00 $62.45 $185.68 $290.00 $0.00 $4,061.08 $266,842.40116 $2,340.23 $1,182.72 $3,522.95 $0.00 $62.17 $185.68 $290.00 $0.00 $4,060.81 $265,659.67
Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado.
SIMULADOR CREDITO HIPOTECARIO COFINAVIT
Fecha 12 de abril de 2023
Nombre del solicitante EINAR ULYSSES HERNANDEZAtendido por EDEN MARQUEZ MONROY Valor de la vivienda 550,000.00Teléfono 0
Crédito Total 352,295.28Producto Hipoteca 10 x Mil Prima única 6,636.65
Gastos inicialesEnganche 63,166.41 Tasa de interés 10.53%Avalúo 1,595.00
Gastos estimados de escrituración 44,000.00 0.00%Comisión de apertura 3,522.95 0.00%
Total: 112,284.36 Pago por mil 10.00
CAT 13.3% Sin IVA 0.00%CAT Promedio para fines informativos y de comparación exclusivamente. Plazo en años 20
Tabla de Amortización Informativa
Periodo Intereses Amortización Pago de Crédito Seguro de Vida Seguro de Daños Pago Total
Pagos AnticipadosComisión por
AdministraciónSaldo al Final del
PeriodoPLAZOCUOTA
117 $2,329.86 $1,193.09 $3,522.95 $0.00 $61.90 $185.68 $290.00 $0.00 $4,060.53 $264,466.58118 $2,319.40 $1,203.56 $3,522.95 $0.00 $61.62 $185.68 $290.00 $0.00 $4,060.25 $263,263.03119 $2,308.84 $1,214.11 $3,522.95 $0.00 $61.34 $185.68 $290.00 $0.00 $4,059.97 $262,048.91120 $2,298.19 $1,224.76 $3,522.95 $0.00 $61.06 $185.68 $290.00 $0.00 $4,059.69 $0.00 $260,824.15121 $2,287.45 $1,235.50 $3,522.95 $0.00 $60.77 $185.68 $290.00 $0.00 $4,059.41 $259,588.65122 $2,276.62 $1,246.34 $3,522.95 $0.00 $60.48 $185.68 $290.00 $0.00 $4,059.12 $258,342.32123 $2,265.69 $1,257.27 $3,522.95 $0.00 $60.19 $185.68 $290.00 $0.00 $4,058.83 $257,085.05124 $2,254.66 $1,268.29 $3,522.95 $0.00 $59.90 $185.68 $290.00 $0.00 $4,058.53 $255,816.76125 $2,243.54 $1,279.42 $3,522.95 $0.00 $59.61 $185.68 $290.00 $0.00 $4,058.24 $254,537.34126 $2,232.32 $1,290.64 $3,522.95 $0.00 $59.31 $185.68 $290.00 $0.00 $4,057.94 $253,246.70127 $2,221.00 $1,301.96 $3,522.95 $0.00 $59.01 $185.68 $290.00 $0.00 $4,057.64 $251,944.75128 $2,209.58 $1,313.37 $3,522.95 $0.00 $58.70 $185.68 $290.00 $0.00 $4,057.34 $250,631.37129 $2,198.06 $1,324.89 $3,522.95 $0.00 $58.40 $185.68 $290.00 $0.00 $4,057.03 $249,306.48130 $2,186.44 $1,336.51 $3,522.95 $0.00 $58.09 $185.68 $290.00 $0.00 $4,056.72 $247,969.97131 $2,174.72 $1,348.23 $3,522.95 $0.00 $57.78 $185.68 $290.00 $0.00 $4,056.41 $246,621.74132 $2,162.90 $1,360.06 $3,522.95 $0.00 $57.46 $185.68 $290.00 $0.00 $4,056.10 $0.00 $245,261.68133 $2,150.97 $1,371.99 $3,522.95 $0.00 $57.15 $185.68 $290.00 $0.00 $4,055.78 $243,889.69134 $2,138.94 $1,384.02 $3,522.95 $0.00 $56.83 $185.68 $290.00 $0.00 $4,055.46 $242,505.68135 $2,126.80 $1,396.16 $3,522.95 $0.00 $56.50 $185.68 $290.00 $0.00 $4,055.14 $241,109.52136 $2,114.55 $1,408.40 $3,522.95 $0.00 $56.18 $185.68 $290.00 $0.00 $4,054.81 $239,701.12137 $2,102.20 $1,420.75 $3,522.95 $0.00 $55.85 $185.68 $290.00 $0.00 $4,054.48 $238,280.37138 $2,089.74 $1,433.21 $3,522.95 $0.00 $55.52 $185.68 $290.00 $0.00 $4,054.15 $236,847.16139 $2,077.17 $1,445.78 $3,522.95 $0.00 $55.19 $185.68 $290.00 $0.00 $4,053.82 $235,401.38140 $2,064.49 $1,458.46 $3,522.95 $0.00 $54.85 $185.68 $290.00 $0.00 $4,053.48 $233,942.91141 $2,051.70 $1,471.25 $3,522.95 $0.00 $54.51 $185.68 $290.00 $0.00 $4,053.14 $232,471.66142 $2,038.80 $1,484.15 $3,522.95 $0.00 $54.17 $185.68 $290.00 $0.00 $4,052.80 $230,987.51143 $2,025.78 $1,497.17 $3,522.95 $0.00 $53.82 $185.68 $290.00 $0.00 $4,052.45 $229,490.34144 $2,012.65 $1,510.30 $3,522.95 $0.00 $53.47 $185.68 $290.00 $0.00 $4,052.10 $0.00 $227,980.04145 $1,999.41 $1,523.55 $3,522.95 $0.00 $53.12 $185.68 $290.00 $0.00 $4,051.75 $226,456.49146 $1,986.04 $1,536.91 $3,522.95 $0.00 $52.76 $185.68 $290.00 $0.00 $4,051.40 $224,919.58147 $1,972.57 $1,550.39 $3,522.95 $0.00 $52.41 $185.68 $290.00 $0.00 $4,051.04 $223,369.19148 $1,958.97 $1,563.98 $3,522.95 $0.00 $52.05 $185.68 $290.00 $0.00 $4,050.68 $221,805.21149 $1,945.25 $1,577.70 $3,522.95 $0.00 $51.68 $185.68 $290.00 $0.00 $4,050.31 $220,227.51150 $1,931.42 $1,591.54 $3,522.95 $0.00 $51.31 $185.68 $290.00 $0.00 $4,049.95 $218,635.97151 $1,917.46 $1,605.50 $3,522.95 $0.00 $50.94 $185.68 $290.00 $0.00 $4,049.58 $217,030.48152 $1,903.38 $1,619.58 $3,522.95 $0.00 $50.57 $185.68 $290.00 $0.00 $4,049.20 $215,410.90153 $1,889.17 $1,633.78 $3,522.95 $0.00 $50.19 $185.68 $290.00 $0.00 $4,048.82 $213,777.12154 $1,874.85 $1,648.11 $3,522.95 $0.00 $49.81 $185.68 $290.00 $0.00 $4,048.44 $212,129.01155 $1,860.39 $1,662.56 $3,522.95 $0.00 $49.43 $185.68 $290.00 $0.00 $4,048.06 $210,466.45
Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado.
SIMULADOR CREDITO HIPOTECARIO COFINAVIT
Fecha 12 de abril de 2023
Nombre del solicitante EINAR ULYSSES HERNANDEZAtendido por EDEN MARQUEZ MONROY Valor de la vivienda 550,000.00Teléfono 0
Crédito Total 352,295.28Producto Hipoteca 10 x Mil Prima única 6,636.65
Gastos inicialesEnganche 63,166.41 Tasa de interés 10.53%Avalúo 1,595.00
Gastos estimados de escrituración 44,000.00 0.00%Comisión de apertura 3,522.95 0.00%
Total: 112,284.36 Pago por mil 10.00
CAT 13.3% Sin IVA 0.00%CAT Promedio para fines informativos y de comparación exclusivamente. Plazo en años 20
Tabla de Amortización Informativa
Periodo Intereses Amortización Pago de Crédito Seguro de Vida Seguro de Daños Pago Total
Pagos AnticipadosComisión por
AdministraciónSaldo al Final del
PeriodoPLAZOCUOTA
156 $1,845.81 $1,677.14 $3,522.95 $0.00 $49.04 $185.68 $290.00 $0.00 $4,047.67 $0.00 $208,789.31157 $1,831.10 $1,691.85 $3,522.95 $0.00 $48.65 $185.68 $290.00 $0.00 $4,047.28 $207,097.46158 $1,816.26 $1,706.69 $3,522.95 $0.00 $48.25 $185.68 $290.00 $0.00 $4,046.89 $205,390.77159 $1,801.30 $1,721.66 $3,522.95 $0.00 $47.86 $185.68 $290.00 $0.00 $4,046.49 $203,669.11160 $1,786.20 $1,736.76 $3,522.95 $0.00 $47.45 $185.68 $290.00 $0.00 $4,046.09 $201,932.36161 $1,770.97 $1,751.99 $3,522.95 $0.00 $47.05 $185.68 $290.00 $0.00 $4,045.68 $200,180.37162 $1,755.60 $1,767.35 $3,522.95 $0.00 $46.64 $185.68 $290.00 $0.00 $4,045.28 $198,413.02163 $1,740.10 $1,782.85 $3,522.95 $0.00 $46.23 $185.68 $290.00 $0.00 $4,044.86 $196,630.16164 $1,724.46 $1,798.49 $3,522.95 $0.00 $45.81 $185.68 $290.00 $0.00 $4,044.45 $194,831.68165 $1,708.69 $1,814.26 $3,522.95 $0.00 $45.40 $185.68 $290.00 $0.00 $4,044.03 $193,017.41166 $1,692.78 $1,830.17 $3,522.95 $0.00 $44.97 $185.68 $290.00 $0.00 $4,043.61 $191,187.24167 $1,676.73 $1,846.22 $3,522.95 $0.00 $44.55 $185.68 $290.00 $0.00 $4,043.18 $189,341.02168 $1,660.54 $1,862.41 $3,522.95 $0.00 $44.12 $185.68 $290.00 $0.00 $4,042.75 $0.00 $187,478.60169 $1,644.20 $1,878.75 $3,522.95 $0.00 $43.68 $185.68 $290.00 $0.00 $4,042.32 $185,599.86170 $1,627.73 $1,895.22 $3,522.95 $0.00 $43.24 $185.68 $290.00 $0.00 $4,041.88 $183,704.63171 $1,611.11 $1,911.85 $3,522.95 $0.00 $42.80 $185.68 $290.00 $0.00 $4,041.44 $181,792.79172 $1,594.34 $1,928.61 $3,522.95 $0.00 $42.36 $185.68 $290.00 $0.00 $4,040.99 $179,864.17173 $1,577.43 $1,945.53 $3,522.95 $0.00 $41.91 $185.68 $290.00 $0.00 $4,040.54 $177,918.64174 $1,560.36 $1,962.59 $3,522.95 $0.00 $41.46 $185.68 $290.00 $0.00 $4,040.09 $175,956.05175 $1,543.15 $1,979.80 $3,522.95 $0.00 $41.00 $185.68 $290.00 $0.00 $4,039.63 $173,976.25176 $1,525.79 $1,997.17 $3,522.95 $0.00 $40.54 $185.68 $290.00 $0.00 $4,039.17 $171,979.09177 $1,508.27 $2,014.68 $3,522.95 $0.00 $40.07 $185.68 $290.00 $0.00 $4,038.70 $169,964.41178 $1,490.60 $2,032.35 $3,522.95 $0.00 $39.60 $185.68 $290.00 $0.00 $4,038.23 $167,932.06179 $1,472.78 $2,050.17 $3,522.95 $0.00 $39.13 $185.68 $290.00 $0.00 $4,037.76 $165,881.88180 $1,454.80 $2,068.15 $3,522.95 $0.00 $38.65 $185.68 $290.00 $0.00 $4,037.28 $0.00 $163,813.73181 $1,436.66 $2,086.29 $3,522.95 $0.00 $38.17 $185.68 $290.00 $0.00 $4,036.80 $161,727.44182 $1,418.36 $2,104.59 $3,522.95 $0.00 $37.68 $185.68 $290.00 $0.00 $4,036.32 $159,622.85183 $1,399.91 $2,123.05 $3,522.95 $0.00 $37.19 $185.68 $290.00 $0.00 $4,035.83 $157,499.81184 $1,381.29 $2,141.67 $3,522.95 $0.00 $36.70 $185.68 $290.00 $0.00 $4,035.33 $155,358.14185 $1,362.51 $2,160.45 $3,522.95 $0.00 $36.20 $185.68 $290.00 $0.00 $4,034.83 $153,197.69186 $1,343.56 $2,179.39 $3,522.95 $0.00 $35.70 $185.68 $290.00 $0.00 $4,034.33 $151,018.30187 $1,324.44 $2,198.51 $3,522.95 $0.00 $35.19 $185.68 $290.00 $0.00 $4,033.82 $148,819.79188 $1,305.16 $2,217.79 $3,522.95 $0.00 $34.68 $185.68 $290.00 $0.00 $4,033.31 $146,602.00189 $1,285.71 $2,237.24 $3,522.95 $0.00 $34.16 $185.68 $290.00 $0.00 $4,032.79 $144,364.76190 $1,266.09 $2,256.86 $3,522.95 $0.00 $33.64 $185.68 $290.00 $0.00 $4,032.27 $142,107.90191 $1,246.30 $2,276.65 $3,522.95 $0.00 $33.11 $185.68 $290.00 $0.00 $4,031.74 $139,831.25192 $1,226.33 $2,296.62 $3,522.95 $0.00 $32.58 $185.68 $290.00 $0.00 $4,031.21 $0.00 $137,534.63193 $1,206.19 $2,316.76 $3,522.95 $0.00 $32.05 $185.68 $290.00 $0.00 $4,030.68 $135,217.86194 $1,185.87 $2,337.08 $3,522.95 $0.00 $31.51 $185.68 $290.00 $0.00 $4,030.14 $132,880.79
Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado.
SIMULADOR CREDITO HIPOTECARIO COFINAVIT
Fecha 12 de abril de 2023
Nombre del solicitante EINAR ULYSSES HERNANDEZAtendido por EDEN MARQUEZ MONROY Valor de la vivienda 550,000.00Teléfono 0
Crédito Total 352,295.28Producto Hipoteca 10 x Mil Prima única 6,636.65
Gastos inicialesEnganche 63,166.41 Tasa de interés 10.53%Avalúo 1,595.00
Gastos estimados de escrituración 44,000.00 0.00%Comisión de apertura 3,522.95 0.00%
Total: 112,284.36 Pago por mil 10.00
CAT 13.3% Sin IVA 0.00%CAT Promedio para fines informativos y de comparación exclusivamente. Plazo en años 20
Tabla de Amortización Informativa
Periodo Intereses Amortización Pago de Crédito Seguro de Vida Seguro de Daños Pago Total
Pagos AnticipadosComisión por
AdministraciónSaldo al Final del
PeriodoPLAZOCUOTA
195 $1,165.38 $2,357.58 $3,522.95 $0.00 $30.96 $185.68 $290.00 $0.00 $4,029.59 $130,523.21196 $1,144.70 $2,378.25 $3,522.95 $0.00 $30.41 $185.68 $290.00 $0.00 $4,029.04 $128,144.96197 $1,123.84 $2,399.11 $3,522.95 $0.00 $29.86 $185.68 $290.00 $0.00 $4,028.49 $125,745.85198 $1,102.80 $2,420.15 $3,522.95 $0.00 $29.30 $185.68 $290.00 $0.00 $4,027.93 $123,325.70199 $1,081.58 $2,441.38 $3,522.95 $0.00 $28.73 $185.68 $290.00 $0.00 $4,027.37 $120,884.32200 $1,060.17 $2,462.79 $3,522.95 $0.00 $28.17 $185.68 $290.00 $0.00 $4,026.80 $118,421.54201 $1,038.57 $2,484.39 $3,522.95 $0.00 $27.59 $185.68 $290.00 $0.00 $4,026.23 $115,937.15202 $1,016.78 $2,506.17 $3,522.95 $0.00 $27.01 $185.68 $290.00 $0.00 $4,025.65 $113,430.98203 $994.80 $2,528.15 $3,522.95 $0.00 $26.43 $185.68 $290.00 $0.00 $4,025.06 $110,902.82204 $972.63 $2,550.32 $3,522.95 $0.00 $25.84 $185.68 $290.00 $0.00 $4,024.47 $0.00 $108,352.50205 $950.26 $2,572.69 $3,522.95 $0.00 $25.25 $185.68 $290.00 $0.00 $4,023.88 $105,779.81206 $927.70 $2,595.25 $3,522.95 $0.00 $24.65 $185.68 $290.00 $0.00 $4,023.28 $103,184.55207 $904.94 $2,618.01 $3,522.95 $0.00 $24.04 $185.68 $290.00 $0.00 $4,022.68 $100,566.54208 $881.98 $2,640.98 $3,522.95 $0.00 $23.43 $185.68 $290.00 $0.00 $4,022.07 $97,925.56209 $858.82 $2,664.14 $3,522.95 $0.00 $22.82 $185.68 $290.00 $0.00 $4,021.45 $95,261.43210 $835.45 $2,687.50 $3,522.95 $0.00 $22.20 $185.68 $290.00 $0.00 $4,020.83 $92,573.93211 $811.88 $2,711.07 $3,522.95 $0.00 $21.57 $185.68 $290.00 $0.00 $4,020.20 $89,862.85212 $788.11 $2,734.85 $3,522.95 $0.00 $20.94 $185.68 $290.00 $0.00 $4,019.57 $87,128.01213 $764.12 $2,758.83 $3,522.95 $0.00 $20.30 $185.68 $290.00 $0.00 $4,018.93 $84,369.17214 $739.93 $2,783.03 $3,522.95 $0.00 $19.66 $185.68 $290.00 $0.00 $4,018.29 $81,586.15215 $715.52 $2,807.43 $3,522.95 $0.00 $19.01 $185.68 $290.00 $0.00 $4,017.64 $78,778.71216 $690.90 $2,832.06 $3,522.95 $0.00 $18.36 $185.68 $290.00 $0.00 $4,016.99 $0.00 $75,946.66217 $666.06 $2,856.89 $3,522.95 $0.00 $17.70 $185.68 $290.00 $0.00 $4,016.33 $73,089.76218 $641.00 $2,881.95 $3,522.95 $0.00 $17.03 $185.68 $290.00 $0.00 $4,015.66 $70,207.81219 $615.73 $2,907.22 $3,522.95 $0.00 $16.36 $185.68 $290.00 $0.00 $4,014.99 $67,300.59220 $590.23 $2,932.72 $3,522.95 $0.00 $15.68 $185.68 $290.00 $0.00 $4,014.31 $64,367.87221 $564.51 $2,958.44 $3,522.95 $0.00 $15.00 $185.68 $290.00 $0.00 $4,013.63 $61,409.43222 $538.57 $2,984.39 $3,522.95 $0.00 $14.31 $185.68 $290.00 $0.00 $4,012.94 $58,425.04223 $512.39 $3,010.56 $3,522.95 $0.00 $13.61 $185.68 $290.00 $0.00 $4,012.25 $55,414.48224 $485.99 $3,036.96 $3,522.95 $0.00 $12.91 $185.68 $290.00 $0.00 $4,011.54 $52,377.52225 $459.36 $3,063.60 $3,522.95 $0.00 $12.20 $185.68 $290.00 $0.00 $4,010.84 $49,313.92226 $432.49 $3,090.47 $3,522.95 $0.00 $11.49 $185.68 $290.00 $0.00 $4,010.12 $46,223.46227 $405.38 $3,117.57 $3,522.95 $0.00 $10.77 $185.68 $290.00 $0.00 $4,009.40 $43,105.89228 $378.04 $3,144.91 $3,522.95 $0.00 $10.04 $185.68 $290.00 $0.00 $4,008.68 $0.00 $39,960.98229 $350.46 $3,172.49 $3,522.95 $0.00 $9.31 $185.68 $290.00 $0.00 $4,007.94 $36,788.48230 $322.64 $3,200.31 $3,522.95 $0.00 $8.57 $185.68 $290.00 $0.00 $4,007.20 $33,588.17231 $294.57 $3,228.38 $3,522.95 $0.00 $7.83 $185.68 $290.00 $0.00 $4,006.46 $30,359.79232 $266.26 $3,256.69 $3,522.95 $0.00 $7.07 $185.68 $290.00 $0.00 $4,005.71 $27,103.09233 $237.70 $3,285.26 $3,522.95 $0.00 $6.32 $185.68 $290.00 $0.00 $4,004.95 $23,817.84
Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado.
SIMULADOR CREDITO HIPOTECARIO COFINAVIT
Fecha 12 de abril de 2023
Nombre del solicitante EINAR ULYSSES HERNANDEZAtendido por EDEN MARQUEZ MONROY Valor de la vivienda 550,000.00Teléfono 0
Crédito Total 352,295.28Producto Hipoteca 10 x Mil Prima única 6,636.65
Gastos inicialesEnganche 63,166.41 Tasa de interés 10.53%Avalúo 1,595.00
Gastos estimados de escrituración 44,000.00 0.00%Comisión de apertura 3,522.95 0.00%
Total: 112,284.36 Pago por mil 10.00
CAT 13.3% Sin IVA 0.00%CAT Promedio para fines informativos y de comparación exclusivamente. Plazo en años 20
Tabla de Amortización Informativa
Periodo Intereses Amortización Pago de Crédito Seguro de Vida Seguro de Daños Pago Total
Pagos AnticipadosComisión por
AdministraciónSaldo al Final del
PeriodoPLAZOCUOTA
234 $208.88 $3,314.07 $3,522.95 $0.00 $5.55 $185.68 $290.00 $0.00 $4,004.18 $20,503.77235 $179.82 $3,343.13 $3,522.95 $0.00 $4.78 $185.68 $290.00 $0.00 $4,003.41 $17,160.64236 $150.50 $3,372.45 $3,522.95 $0.00 $4.00 $185.68 $290.00 $0.00 $4,002.63 $13,788.18237 $120.92 $3,402.03 $3,522.95 $0.00 $3.21 $185.68 $290.00 $0.00 $4,001.85 $10,386.15238 $91.09 $3,431.87 $3,522.95 $0.00 $2.42 $185.68 $290.00 $0.00 $4,001.05 $6,954.29239 $60.99 $3,461.96 $3,522.95 $0.00 $1.62 $185.68 $290.00 $0.00 $4,000.25 $3,492.33240 $30.63 $3,492.33 $3,522.95 $0.00 $0.81 $185.68 $290.00 $0.00 $3,999.45 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.000 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
TOTALES $352,295.28 $845,508.73 $0.00 $9,294.24 $44,563.20 $69,600.00 $0.00 $968,966.16 $0.00 $0.00 $0.00
Notas:1. Los periodos para el cálculo de intereses se consideran de 30 días.
2. Las aportaciones patronales y las Anualidades Garantizadas que deba entregar el INFONAVIT al Banco no son responsabilidad de Banco Santander (México), S.A. y su aplicación al crédito dependerá de la entrega de recursos que realice el INFONAVIT.
Este documento es de carácter informativo y su contenido está sujeto a cambios sin previo aviso y no constituye obligación o responsabilidad alguna para Banco Santander (México), S.A., en el otorgamiento del crédito solicitado.
SIMULADOR CREDITO HIPOTECARIO COFINAVIT
Fecha 12 de abril de 2023
Nombre del solicitante EINAR ULYSSES HERNANDEZAtendido por EDEN MARQUEZ MONROY Valor de la vivienda 550,000.00Teléfono 0
Crédito Total 352,295.28Producto Hipoteca 10 x Mil Prima única 6,636.65
Gastos inicialesEnganche 63,166.41 Tasa de interés 10.53%Avalúo 1,595.00
Gastos estimados de escrituración 44,000.00 0.00%Comisión de apertura 3,522.95 0.00%
Total: 112,284.36 Pago por mil 10.00
CAT 13.3% Sin IVA 0.00%CAT Promedio para fines informativos y de comparación exclusivamente. Plazo en años 20
Tabla de Amortización Informativa
Periodo Intereses Amortización Pago de Crédito Seguro de Vida Seguro de Daños Pago Total
Pagos AnticipadosComisión por
AdministraciónSaldo al Final del
PeriodoPLAZOCUOTA
Este documento es exclusivamente de carácter informativo y sólo simula los pagos anticipados con efectos de reducción de cuota. La tabla real de amortización se le entregara por los medios establecidos en su contrato de Crédito Hipotecario y dependerán de las cantidades pagadas en forma anticipada.
Este documento es exclusivamente de carácter informativo y sólo simula los pagos anticipados con efectos de reducción de plazo. La tabla real de amortización se le entregara por los medios establecidos en su contrato de Crédito Hipotecario y dependerán de las cantidades pagadas en forma anticipada.