Estime a parcela mensal total do financiamento, incluindo IPTU, seguro residencial, seguro prestamista e condomínio, com tabela de amortização completa.
Pagamento mensal
$2.443,56
Principal e juros
$1.918,56
Imposto predial (mensal)
$400,00
Seguro residencial (mensal)
$125,00
Valor do empréstimo
$320.000,00
Entrada
$80.000,00 (20%)
Total de 360 pagamentos do financiamento
$690.682,20
Juros totais
$370.682,20
Total de impostos, seguro, PMI e condomínio
$189.000,00
Custo total do empréstimo
$879.682,20
Data de quitação
nov 2056
Para onde vai seu dinheiro (total)
Principal 36,4%
Juros 42,1%
Imposto predial 16,4%
Seguro residencial 5,1%
Saldo devedor ao longo do tempo
Os resultados são estimativas e não constituem aconselhamento financeiro.
Cronograma de amortização
Ano
Juros
Principal
Impostos e taxas
Saldo final
2026
$1.600,00
$318,56
$525,00
$319.681,44
2027
$19.073,45
$3.949,27
$6.300,00
$315.732,17
2028
$18.829,87
$4.192,85
$6.300,00
$311.539,32
2029
$18.571,28
$4.451,44
$6.300,00
$307.087,88
2030
$18.296,71
$4.726,01
$6.300,00
$302.361,87
2031
$18.005,23
$5.017,49
$6.300,00
$297.344,38
2032
$17.695,75
$5.326,97
$6.300,00
$292.017,41
2033
$17.367,20
$5.655,52
$6.300,00
$286.361,89
2034
$17.018,39
$6.004,33
$6.300,00
$280.357,56
2035
$16.648,04
$6.374,68
$6.300,00
$273.982,88
2036
$16.254,86
$6.767,86
$6.300,00
$267.215,02
2037
$15.837,45
$7.185,27
$6.300,00
$260.029,75
2038
$15.394,28
$7.628,44
$6.300,00
$252.401,31
2039
$14.923,76
$8.098,96
$6.300,00
$244.302,35
2040
$14.424,24
$8.598,48
$6.300,00
$235.703,87
2041
$13.893,89
$9.128,83
$6.300,00
$226.575,04
2042
$13.330,87
$9.691,85
$6.300,00
$216.883,19
2043
$12.733,09
$10.289,63
$6.300,00
$206.593,56
2044
$12.098,45
$10.924,27
$6.300,00
$195.669,29
2045
$11.424,65
$11.598,07
$6.300,00
$184.071,22
2046
$10.709,32
$12.313,40
$6.300,00
$171.757,82
2047
$9.949,84
$13.072,88
$6.300,00
$158.684,94
2048
$9.143,54
$13.879,18
$6.300,00
$144.805,76
2049
$8.287,51
$14.735,21
$6.300,00
$130.070,55
2050
$7.378,67
$15.644,05
$6.300,00
$114.426,50
2051
$6.413,76
$16.608,96
$6.300,00
$97.817,54
2052
$5.389,37
$17.633,35
$6.300,00
$80.184,19
2053
$4.301,79
$18.720,93
$6.300,00
$61.463,26
2054
$3.147,13
$19.875,59
$6.300,00
$41.587,67
2055
$1.921,24
$21.101,48
$6.300,00
$20.486,19
2056
$619,72
$20.486,19
$5.775,00
$0,00
Mês
Juros
Principal
Impostos e taxas
Saldo final
dez 2026
$1.600,00
$318,56
$525,00
$319.681,44
jan 2027
$1.598,41
$320,15
$525,00
$319.361,29
fev 2027
$1.596,81
$321,75
$525,00
$319.039,54
mar 2027
$1.595,20
$323,36
$525,00
$318.716,18
abr 2027
$1.593,58
$324,98
$525,00
$318.391,20
mai 2027
$1.591,96
$326,60
$525,00
$318.064,60
jun 2027
$1.590,32
$328,24
$525,00
$317.736,36
jul 2027
$1.588,68
$329,88
$525,00
$317.406,48
ago 2027
$1.587,03
$331,53
$525,00
$317.074,95
set 2027
$1.585,37
$333,19
$525,00
$316.741,76
out 2027
$1.583,71
$334,85
$525,00
$316.406,91
nov 2027
$1.582,03
$336,53
$525,00
$316.070,38
dez 2027
$1.580,35
$338,21
$525,00
$315.732,17
jan 2028
$1.578,66
$339,90
$525,00
$315.392,27
fev 2028
$1.576,96
$341,60
$525,00
$315.050,67
mar 2028
$1.575,25
$343,31
$525,00
$314.707,36
abr 2028
$1.573,54
$345,02
$525,00
$314.362,34
mai 2028
$1.571,81
$346,75
$525,00
$314.015,59
jun 2028
$1.570,08
$348,48
$525,00
$313.667,11
jul 2028
$1.568,34
$350,22
$525,00
$313.316,89
ago 2028
$1.566,58
$351,98
$525,00
$312.964,91
set 2028
$1.564,82
$353,74
$525,00
$312.611,17
out 2028
$1.563,06
$355,50
$525,00
$312.255,67
nov 2028
$1.561,28
$357,28
$525,00
$311.898,39
dez 2028
$1.559,49
$359,07
$525,00
$311.539,32
jan 2029
$1.557,70
$360,86
$525,00
$311.178,46
fev 2029
$1.555,89
$362,67
$525,00
$310.815,79
mar 2029
$1.554,08
$364,48
$525,00
$310.451,31
abr 2029
$1.552,26
$366,30
$525,00
$310.085,01
mai 2029
$1.550,43
$368,13
$525,00
$309.716,88
jun 2029
$1.548,58
$369,98
$525,00
$309.346,90
jul 2029
$1.546,73
$371,83
$525,00
$308.975,07
ago 2029
$1.544,88
$373,68
$525,00
$308.601,39
set 2029
$1.543,01
$375,55
$525,00
$308.225,84
out 2029
$1.541,13
$377,43
$525,00
$307.848,41
nov 2029
$1.539,24
$379,32
$525,00
$307.469,09
dez 2029
$1.537,35
$381,21
$525,00
$307.087,88
jan 2030
$1.535,44
$383,12
$525,00
$306.704,76
fev 2030
$1.533,52
$385,04
$525,00
$306.319,72
mar 2030
$1.531,60
$386,96
$525,00
$305.932,76
abr 2030
$1.529,66
$388,90
$525,00
$305.543,86
mai 2030
$1.527,72
$390,84
$525,00
$305.153,02
jun 2030
$1.525,77
$392,79
$525,00
$304.760,23
jul 2030
$1.523,80
$394,76
$525,00
$304.365,47
ago 2030
$1.521,83
$396,73
$525,00
$303.968,74
set 2030
$1.519,84
$398,72
$525,00
$303.570,02
out 2030
$1.517,85
$400,71
$525,00
$303.169,31
nov 2030
$1.515,85
$402,71
$525,00
$302.766,60
dez 2030
$1.513,83
$404,73
$525,00
$302.361,87
jan 2031
$1.511,81
$406,75
$525,00
$301.955,12
fev 2031
$1.509,78
$408,78
$525,00
$301.546,34
mar 2031
$1.507,73
$410,83
$525,00
$301.135,51
abr 2031
$1.505,68
$412,88
$525,00
$300.722,63
mai 2031
$1.503,61
$414,95
$525,00
$300.307,68
jun 2031
$1.501,54
$417,02
$525,00
$299.890,66
jul 2031
$1.499,45
$419,11
$525,00
$299.471,55
ago 2031
$1.497,36
$421,20
$525,00
$299.050,35
set 2031
$1.495,25
$423,31
$525,00
$298.627,04
out 2031
$1.493,14
$425,42
$525,00
$298.201,62
nov 2031
$1.491,01
$427,55
$525,00
$297.774,07
dez 2031
$1.488,87
$429,69
$525,00
$297.344,38
jan 2032
$1.486,72
$431,84
$525,00
$296.912,54
fev 2032
$1.484,56
$434,00
$525,00
$296.478,54
mar 2032
$1.482,39
$436,17
$525,00
$296.042,37
abr 2032
$1.480,21
$438,35
$525,00
$295.604,02
mai 2032
$1.478,02
$440,54
$525,00
$295.163,48
jun 2032
$1.475,82
$442,74
$525,00
$294.720,74
jul 2032
$1.473,60
$444,96
$525,00
$294.275,78
ago 2032
$1.471,38
$447,18
$525,00
$293.828,60
set 2032
$1.469,14
$449,42
$525,00
$293.379,18
out 2032
$1.466,90
$451,66
$525,00
$292.927,52
nov 2032
$1.464,64
$453,92
$525,00
$292.473,60
dez 2032
$1.462,37
$456,19
$525,00
$292.017,41
jan 2033
$1.460,09
$458,47
$525,00
$291.558,94
fev 2033
$1.457,79
$460,77
$525,00
$291.098,17
mar 2033
$1.455,49
$463,07
$525,00
$290.635,10
abr 2033
$1.453,18
$465,38
$525,00
$290.169,72
mai 2033
$1.450,85
$467,71
$525,00
$289.702,01
jun 2033
$1.448,51
$470,05
$525,00
$289.231,96
jul 2033
$1.446,16
$472,40
$525,00
$288.759,56
ago 2033
$1.443,80
$474,76
$525,00
$288.284,80
set 2033
$1.441,42
$477,14
$525,00
$287.807,66
out 2033
$1.439,04
$479,52
$525,00
$287.328,14
nov 2033
$1.436,64
$481,92
$525,00
$286.846,22
dez 2033
$1.434,23
$484,33
$525,00
$286.361,89
jan 2034
$1.431,81
$486,75
$525,00
$285.875,14
fev 2034
$1.429,38
$489,18
$525,00
$285.385,96
mar 2034
$1.426,93
$491,63
$525,00
$284.894,33
abr 2034
$1.424,47
$494,09
$525,00
$284.400,24
mai 2034
$1.422,00
$496,56
$525,00
$283.903,68
jun 2034
$1.419,52
$499,04
$525,00
$283.404,64
jul 2034
$1.417,02
$501,54
$525,00
$282.903,10
ago 2034
$1.414,52
$504,04
$525,00
$282.399,06
set 2034
$1.412,00
$506,56
$525,00
$281.892,50
out 2034
$1.409,46
$509,10
$525,00
$281.383,40
nov 2034
$1.406,92
$511,64
$525,00
$280.871,76
dez 2034
$1.404,36
$514,20
$525,00
$280.357,56
jan 2035
$1.401,79
$516,77
$525,00
$279.840,79
fev 2035
$1.399,20
$519,36
$525,00
$279.321,43
mar 2035
$1.396,61
$521,95
$525,00
$278.799,48
abr 2035
$1.394,00
$524,56
$525,00
$278.274,92
mai 2035
$1.391,37
$527,19
$525,00
$277.747,73
jun 2035
$1.388,74
$529,82
$525,00
$277.217,91
jul 2035
$1.386,09
$532,47
$525,00
$276.685,44
ago 2035
$1.383,43
$535,13
$525,00
$276.150,31
set 2035
$1.380,75
$537,81
$525,00
$275.612,50
out 2035
$1.378,06
$540,50
$525,00
$275.072,00
nov 2035
$1.375,36
$543,20
$525,00
$274.528,80
dez 2035
$1.372,64
$545,92
$525,00
$273.982,88
jan 2036
$1.369,91
$548,65
$525,00
$273.434,23
fev 2036
$1.367,17
$551,39
$525,00
$272.882,84
mar 2036
$1.364,41
$554,15
$525,00
$272.328,69
abr 2036
$1.361,64
$556,92
$525,00
$271.771,77
mai 2036
$1.358,86
$559,70
$525,00
$271.212,07
jun 2036
$1.356,06
$562,50
$525,00
$270.649,57
jul 2036
$1.353,25
$565,31
$525,00
$270.084,26
ago 2036
$1.350,42
$568,14
$525,00
$269.516,12
set 2036
$1.347,58
$570,98
$525,00
$268.945,14
out 2036
$1.344,73
$573,83
$525,00
$268.371,31
nov 2036
$1.341,86
$576,70
$525,00
$267.794,61
dez 2036
$1.338,97
$579,59
$525,00
$267.215,02
jan 2037
$1.336,08
$582,48
$525,00
$266.632,54
fev 2037
$1.333,16
$585,40
$525,00
$266.047,14
mar 2037
$1.330,24
$588,32
$525,00
$265.458,82
abr 2037
$1.327,29
$591,27
$525,00
$264.867,55
mai 2037
$1.324,34
$594,22
$525,00
$264.273,33
jun 2037
$1.321,37
$597,19
$525,00
$263.676,14
jul 2037
$1.318,38
$600,18
$525,00
$263.075,96
ago 2037
$1.315,38
$603,18
$525,00
$262.472,78
set 2037
$1.312,36
$606,20
$525,00
$261.866,58
out 2037
$1.309,33
$609,23
$525,00
$261.257,35
nov 2037
$1.306,29
$612,27
$525,00
$260.645,08
dez 2037
$1.303,23
$615,33
$525,00
$260.029,75
jan 2038
$1.300,15
$618,41
$525,00
$259.411,34
fev 2038
$1.297,06
$621,50
$525,00
$258.789,84
mar 2038
$1.293,95
$624,61
$525,00
$258.165,23
abr 2038
$1.290,83
$627,73
$525,00
$257.537,50
mai 2038
$1.287,69
$630,87
$525,00
$256.906,63
jun 2038
$1.284,53
$634,03
$525,00
$256.272,60
jul 2038
$1.281,36
$637,20
$525,00
$255.635,40
ago 2038
$1.278,18
$640,38
$525,00
$254.995,02
set 2038
$1.274,98
$643,58
$525,00
$254.351,44
out 2038
$1.271,76
$646,80
$525,00
$253.704,64
nov 2038
$1.268,52
$650,04
$525,00
$253.054,60
dez 2038
$1.265,27
$653,29
$525,00
$252.401,31
jan 2039
$1.262,01
$656,55
$525,00
$251.744,76
fev 2039
$1.258,72
$659,84
$525,00
$251.084,92
mar 2039
$1.255,42
$663,14
$525,00
$250.421,78
abr 2039
$1.252,11
$666,45
$525,00
$249.755,33
mai 2039
$1.248,78
$669,78
$525,00
$249.085,55
jun 2039
$1.245,43
$673,13
$525,00
$248.412,42
jul 2039
$1.242,06
$676,50
$525,00
$247.735,92
ago 2039
$1.238,68
$679,88
$525,00
$247.056,04
set 2039
$1.235,28
$683,28
$525,00
$246.372,76
out 2039
$1.231,86
$686,70
$525,00
$245.686,06
nov 2039
$1.228,43
$690,13
$525,00
$244.995,93
dez 2039
$1.224,98
$693,58
$525,00
$244.302,35
jan 2040
$1.221,51
$697,05
$525,00
$243.605,30
fev 2040
$1.218,03
$700,53
$525,00
$242.904,77
mar 2040
$1.214,52
$704,04
$525,00
$242.200,73
abr 2040
$1.211,00
$707,56
$525,00
$241.493,17
mai 2040
$1.207,47
$711,09
$525,00
$240.782,08
jun 2040
$1.203,91
$714,65
$525,00
$240.067,43
jul 2040
$1.200,34
$718,22
$525,00
$239.349,21
ago 2040
$1.196,75
$721,81
$525,00
$238.627,40
set 2040
$1.193,14
$725,42
$525,00
$237.901,98
out 2040
$1.189,51
$729,05
$525,00
$237.172,93
nov 2040
$1.185,86
$732,70
$525,00
$236.440,23
dez 2040
$1.182,20
$736,36
$525,00
$235.703,87
jan 2041
$1.178,52
$740,04
$525,00
$234.963,83
fev 2041
$1.174,82
$743,74
$525,00
$234.220,09
mar 2041
$1.171,10
$747,46
$525,00
$233.472,63
abr 2041
$1.167,36
$751,20
$525,00
$232.721,43
mai 2041
$1.163,61
$754,95
$525,00
$231.966,48
jun 2041
$1.159,83
$758,73
$525,00
$231.207,75
jul 2041
$1.156,04
$762,52
$525,00
$230.445,23
ago 2041
$1.152,23
$766,33
$525,00
$229.678,90
set 2041
$1.148,39
$770,17
$525,00
$228.908,73
out 2041
$1.144,54
$774,02
$525,00
$228.134,71
nov 2041
$1.140,67
$777,89
$525,00
$227.356,82
dez 2041
$1.136,78
$781,78
$525,00
$226.575,04
jan 2042
$1.132,88
$785,68
$525,00
$225.789,36
fev 2042
$1.128,95
$789,61
$525,00
$224.999,75
mar 2042
$1.125,00
$793,56
$525,00
$224.206,19
abr 2042
$1.121,03
$797,53
$525,00
$223.408,66
mai 2042
$1.117,04
$801,52
$525,00
$222.607,14
jun 2042
$1.113,04
$805,52
$525,00
$221.801,62
jul 2042
$1.109,01
$809,55
$525,00
$220.992,07
ago 2042
$1.104,96
$813,60
$525,00
$220.178,47
set 2042
$1.100,89
$817,67
$525,00
$219.360,80
out 2042
$1.096,80
$821,76
$525,00
$218.539,04
nov 2042
$1.092,70
$825,86
$525,00
$217.713,18
dez 2042
$1.088,57
$829,99
$525,00
$216.883,19
jan 2043
$1.084,42
$834,14
$525,00
$216.049,05
fev 2043
$1.080,25
$838,31
$525,00
$215.210,74
mar 2043
$1.076,05
$842,51
$525,00
$214.368,23
abr 2043
$1.071,84
$846,72
$525,00
$213.521,51
mai 2043
$1.067,61
$850,95
$525,00
$212.670,56
jun 2043
$1.063,35
$855,21
$525,00
$211.815,35
jul 2043
$1.059,08
$859,48
$525,00
$210.955,87
ago 2043
$1.054,78
$863,78
$525,00
$210.092,09
set 2043
$1.050,46
$868,10
$525,00
$209.223,99
out 2043
$1.046,12
$872,44
$525,00
$208.351,55
nov 2043
$1.041,76
$876,80
$525,00
$207.474,75
dez 2043
$1.037,37
$881,19
$525,00
$206.593,56
jan 2044
$1.032,97
$885,59
$525,00
$205.707,97
fev 2044
$1.028,54
$890,02
$525,00
$204.817,95
mar 2044
$1.024,09
$894,47
$525,00
$203.923,48
abr 2044
$1.019,62
$898,94
$525,00
$203.024,54
mai 2044
$1.015,12
$903,44
$525,00
$202.121,10
jun 2044
$1.010,61
$907,95
$525,00
$201.213,15
jul 2044
$1.006,07
$912,49
$525,00
$200.300,66
ago 2044
$1.001,50
$917,06
$525,00
$199.383,60
set 2044
$996,92
$921,64
$525,00
$198.461,96
out 2044
$992,31
$926,25
$525,00
$197.535,71
nov 2044
$987,68
$930,88
$525,00
$196.604,83
dez 2044
$983,02
$935,54
$525,00
$195.669,29
jan 2045
$978,35
$940,21
$525,00
$194.729,08
fev 2045
$973,65
$944,91
$525,00
$193.784,17
mar 2045
$968,92
$949,64
$525,00
$192.834,53
abr 2045
$964,17
$954,39
$525,00
$191.880,14
mai 2045
$959,40
$959,16
$525,00
$190.920,98
jun 2045
$954,60
$963,96
$525,00
$189.957,02
jul 2045
$949,79
$968,77
$525,00
$188.988,25
ago 2045
$944,94
$973,62
$525,00
$188.014,63
set 2045
$940,07
$978,49
$525,00
$187.036,14
out 2045
$935,18
$983,38
$525,00
$186.052,76
nov 2045
$930,26
$988,30
$525,00
$185.064,46
dez 2045
$925,32
$993,24
$525,00
$184.071,22
jan 2046
$920,36
$998,20
$525,00
$183.073,02
fev 2046
$915,37
$1.003,19
$525,00
$182.069,83
mar 2046
$910,35
$1.008,21
$525,00
$181.061,62
abr 2046
$905,31
$1.013,25
$525,00
$180.048,37
mai 2046
$900,24
$1.018,32
$525,00
$179.030,05
jun 2046
$895,15
$1.023,41
$525,00
$178.006,64
jul 2046
$890,03
$1.028,53
$525,00
$176.978,11
ago 2046
$884,89
$1.033,67
$525,00
$175.944,44
set 2046
$879,72
$1.038,84
$525,00
$174.905,60
out 2046
$874,53
$1.044,03
$525,00
$173.861,57
nov 2046
$869,31
$1.049,25
$525,00
$172.812,32
dez 2046
$864,06
$1.054,50
$525,00
$171.757,82
jan 2047
$858,79
$1.059,77
$525,00
$170.698,05
fev 2047
$853,49
$1.065,07
$525,00
$169.632,98
mar 2047
$848,16
$1.070,40
$525,00
$168.562,58
abr 2047
$842,81
$1.075,75
$525,00
$167.486,83
mai 2047
$837,43
$1.081,13
$525,00
$166.405,70
jun 2047
$832,03
$1.086,53
$525,00
$165.319,17
jul 2047
$826,60
$1.091,96
$525,00
$164.227,21
ago 2047
$821,14
$1.097,42
$525,00
$163.129,79
set 2047
$815,65
$1.102,91
$525,00
$162.026,88
out 2047
$810,13
$1.108,43
$525,00
$160.918,45
nov 2047
$804,59
$1.113,97
$525,00
$159.804,48
dez 2047
$799,02
$1.119,54
$525,00
$158.684,94
jan 2048
$793,42
$1.125,14
$525,00
$157.559,80
fev 2048
$787,80
$1.130,76
$525,00
$156.429,04
mar 2048
$782,15
$1.136,41
$525,00
$155.292,63
abr 2048
$776,46
$1.142,10
$525,00
$154.150,53
mai 2048
$770,75
$1.147,81
$525,00
$153.002,72
jun 2048
$765,01
$1.153,55
$525,00
$151.849,17
jul 2048
$759,25
$1.159,31
$525,00
$150.689,86
ago 2048
$753,45
$1.165,11
$525,00
$149.524,75
set 2048
$747,62
$1.170,94
$525,00
$148.353,81
out 2048
$741,77
$1.176,79
$525,00
$147.177,02
nov 2048
$735,89
$1.182,67
$525,00
$145.994,35
dez 2048
$729,97
$1.188,59
$525,00
$144.805,76
jan 2049
$724,03
$1.194,53
$525,00
$143.611,23
fev 2049
$718,06
$1.200,50
$525,00
$142.410,73
mar 2049
$712,05
$1.206,51
$525,00
$141.204,22
abr 2049
$706,02
$1.212,54
$525,00
$139.991,68
mai 2049
$699,96
$1.218,60
$525,00
$138.773,08
jun 2049
$693,87
$1.224,69
$525,00
$137.548,39
jul 2049
$687,74
$1.230,82
$525,00
$136.317,57
ago 2049
$681,59
$1.236,97
$525,00
$135.080,60
set 2049
$675,40
$1.243,16
$525,00
$133.837,44
out 2049
$669,19
$1.249,37
$525,00
$132.588,07
nov 2049
$662,94
$1.255,62
$525,00
$131.332,45
dez 2049
$656,66
$1.261,90
$525,00
$130.070,55
jan 2050
$650,35
$1.268,21
$525,00
$128.802,34
fev 2050
$644,01
$1.274,55
$525,00
$127.527,79
mar 2050
$637,64
$1.280,92
$525,00
$126.246,87
abr 2050
$631,23
$1.287,33
$525,00
$124.959,54
mai 2050
$624,80
$1.293,76
$525,00
$123.665,78
jun 2050
$618,33
$1.300,23
$525,00
$122.365,55
jul 2050
$611,83
$1.306,73
$525,00
$121.058,82
ago 2050
$605,29
$1.313,27
$525,00
$119.745,55
set 2050
$598,73
$1.319,83
$525,00
$118.425,72
out 2050
$592,13
$1.326,43
$525,00
$117.099,29
nov 2050
$585,50
$1.333,06
$525,00
$115.766,23
dez 2050
$578,83
$1.339,73
$525,00
$114.426,50
jan 2051
$572,13
$1.346,43
$525,00
$113.080,07
fev 2051
$565,40
$1.353,16
$525,00
$111.726,91
mar 2051
$558,63
$1.359,93
$525,00
$110.366,98
abr 2051
$551,83
$1.366,73
$525,00
$109.000,25
mai 2051
$545,00
$1.373,56
$525,00
$107.626,69
jun 2051
$538,13
$1.380,43
$525,00
$106.246,26
jul 2051
$531,23
$1.387,33
$525,00
$104.858,93
ago 2051
$524,29
$1.394,27
$525,00
$103.464,66
set 2051
$517,32
$1.401,24
$525,00
$102.063,42
out 2051
$510,32
$1.408,24
$525,00
$100.655,18
nov 2051
$503,28
$1.415,28
$525,00
$99.239,90
dez 2051
$496,20
$1.422,36
$525,00
$97.817,54
jan 2052
$489,09
$1.429,47
$525,00
$96.388,07
fev 2052
$481,94
$1.436,62
$525,00
$94.951,45
mar 2052
$474,76
$1.443,80
$525,00
$93.507,65
abr 2052
$467,54
$1.451,02
$525,00
$92.056,63
mai 2052
$460,28
$1.458,28
$525,00
$90.598,35
jun 2052
$452,99
$1.465,57
$525,00
$89.132,78
jul 2052
$445,66
$1.472,90
$525,00
$87.659,88
ago 2052
$438,30
$1.480,26
$525,00
$86.179,62
set 2052
$430,90
$1.487,66
$525,00
$84.691,96
out 2052
$423,46
$1.495,10
$525,00
$83.196,86
nov 2052
$415,98
$1.502,58
$525,00
$81.694,28
dez 2052
$408,47
$1.510,09
$525,00
$80.184,19
jan 2053
$400,92
$1.517,64
$525,00
$78.666,55
fev 2053
$393,33
$1.525,23
$525,00
$77.141,32
mar 2053
$385,71
$1.532,85
$525,00
$75.608,47
abr 2053
$378,04
$1.540,52
$525,00
$74.067,95
mai 2053
$370,34
$1.548,22
$525,00
$72.519,73
jun 2053
$362,60
$1.555,96
$525,00
$70.963,77
jul 2053
$354,82
$1.563,74
$525,00
$69.400,03
ago 2053
$347,00
$1.571,56
$525,00
$67.828,47
set 2053
$339,14
$1.579,42
$525,00
$66.249,05
out 2053
$331,25
$1.587,31
$525,00
$64.661,74
nov 2053
$323,31
$1.595,25
$525,00
$63.066,49
dez 2053
$315,33
$1.603,23
$525,00
$61.463,26
jan 2054
$307,32
$1.611,24
$525,00
$59.852,02
fev 2054
$299,26
$1.619,30
$525,00
$58.232,72
mar 2054
$291,16
$1.627,40
$525,00
$56.605,32
abr 2054
$283,03
$1.635,53
$525,00
$54.969,79
mai 2054
$274,85
$1.643,71
$525,00
$53.326,08
jun 2054
$266,63
$1.651,93
$525,00
$51.674,15
jul 2054
$258,37
$1.660,19
$525,00
$50.013,96
ago 2054
$250,07
$1.668,49
$525,00
$48.345,47
set 2054
$241,73
$1.676,83
$525,00
$46.668,64
out 2054
$233,34
$1.685,22
$525,00
$44.983,42
nov 2054
$224,92
$1.693,64
$525,00
$43.289,78
dez 2054
$216,45
$1.702,11
$525,00
$41.587,67
jan 2055
$207,94
$1.710,62
$525,00
$39.877,05
fev 2055
$199,39
$1.719,17
$525,00
$38.157,88
mar 2055
$190,79
$1.727,77
$525,00
$36.430,11
abr 2055
$182,15
$1.736,41
$525,00
$34.693,70
mai 2055
$173,47
$1.745,09
$525,00
$32.948,61
jun 2055
$164,74
$1.753,82
$525,00
$31.194,79
jul 2055
$155,97
$1.762,59
$525,00
$29.432,20
ago 2055
$147,16
$1.771,40
$525,00
$27.660,80
set 2055
$138,30
$1.780,26
$525,00
$25.880,54
out 2055
$129,40
$1.789,16
$525,00
$24.091,38
nov 2055
$120,46
$1.798,10
$525,00
$22.293,28
dez 2055
$111,47
$1.807,09
$525,00
$20.486,19
jan 2056
$102,43
$1.816,13
$525,00
$18.670,06
fev 2056
$93,35
$1.825,21
$525,00
$16.844,85
mar 2056
$84,22
$1.834,34
$525,00
$15.010,51
abr 2056
$75,05
$1.843,51
$525,00
$13.167,00
mai 2056
$65,84
$1.852,72
$525,00
$11.314,28
jun 2056
$56,57
$1.861,99
$525,00
$9.452,29
jul 2056
$47,26
$1.871,30
$525,00
$7.580,99
ago 2056
$37,90
$1.880,66
$525,00
$5.700,33
set 2056
$28,50
$1.890,06
$525,00
$3.810,27
out 2056
$19,05
$1.899,51
$525,00
$1.910,76
nov 2056
$9,55
$1.910,76
$525,00
$0,00
Sobre a calculadora de financiamento imobiliário
O financiamento imobiliário é um empréstimo usado para comprar um imóvel, pago em parcelas mensais iguais ao longo de muitos anos. Cada parcela cobre primeiro os juros sobre o saldo devedor, e o restante reduz o principal, então as primeiras parcelas são compostas principalmente de juros.
Seu custo mensal real de moradia é maior que a parcela do empréstimo. Esta calculadora soma o imposto predial, o seguro residencial, o seguro hipotecário privado (PMI) e eventuais taxas de condomínio (HOA), de modo que o número principal fica mais próximo do que sai da sua conta bancária a cada mês.
O PMI geralmente se aplica quando a entrada é inferior a 20%. Nesta calculadora, ele é cobrado enquanto o saldo do empréstimo estiver acima de 80% do preço do imóvel e depois deixa de ser cobrado. O gráfico de pizza mostra como o custo total se divide entre principal, juros e custos mensais adicionais.
Formas de reduzir o custo
Uma entrada maior reduz o empréstimo e pode eliminar o PMI. Um prazo menor aumenta a parcela, mas reduz drasticamente os juros. Mesmo uma pequena redução na taxa faz diferença ao longo de 30 anos, por isso compare ofertas de vários credores.
Fórmula
Valor do empréstimo L = Preço do imóvel − Entrada
Taxa mensal r = Taxa anual ÷ 12 ÷ 100, n = anos × 12
Parcela M = L × r ÷ (1 − (1 + r)^−n) (M = L ÷ n quando r = 0)
Total mensal = M + Imposto predial ÷ 12 + Seguro ÷ 12 + PMI ÷ 12 + HOA
Exemplo
Um imóvel de $400,000 com 20% de entrada ($80,000) resulta em um empréstimo de $320,000. A 6% por 30 anos, r = 0.005 e n = 360, então M = $1,918.56. Somando $400 de imposto predial mensal (1.2% do preço ÷ 12) e $125 de seguro, o total mensal é $2,443.56. Ao longo de 360 parcelas, você paga cerca de $370,682 em juros.