Por Just Quality, desarrollo de software en Granada.

Finanzas

Calculadora de hipoteca mixta

Calcula una hipoteca con tramo fijo inicial y tramo variable con euríbor más diferencial.

Hipoteca mixta

711,22 €

Cuota inicial de hipoteca mixta calculada.

  • Cuota durante tramo fijo: 711,22 €.
  • Cuota estimada tras pasar a variable: 791,37 €.
  • Tipo fijo inicial: 2,5% durante 5 años.
  • Tipo variable estimado: euríbor 2,72% + diferencial 0,75% = 3,47%.
  • Intereses totales estimados: 100.085,01 €.

Cuadro de amortización completo

MesCuotaInterésCapitalPendiente
1711,22 €375,00 €336,22 €179.663,78 €
2711,22 €374,30 €336,92 €179.326,86 €
3711,22 €373,60 €337,62 €178.989,24 €
4711,22 €372,89 €338,32 €178.650,92 €
5711,22 €372,19 €339,03 €178.311,89 €
6711,22 €371,48 €339,73 €177.972,16 €
7711,22 €370,78 €340,44 €177.631,72 €
8711,22 €370,07 €341,15 €177.290,56 €
9711,22 €369,36 €341,86 €176.948,70 €
10711,22 €368,64 €342,57 €176.606,13 €
11711,22 €367,93 €343,29 €176.262,84 €
12711,22 €367,21 €344,00 €175.918,84 €
13711,22 €366,50 €344,72 €175.574,12 €
14711,22 €365,78 €345,44 €175.228,68 €
15711,22 €365,06 €346,16 €174.882,52 €
16711,22 €364,34 €346,88 €174.535,64 €
17711,22 €363,62 €347,60 €174.188,04 €
18711,22 €362,89 €348,33 €173.839,71 €
19711,22 €362,17 €349,05 €173.490,66 €
20711,22 €361,44 €349,78 €173.140,88 €
21711,22 €360,71 €350,51 €172.790,38 €
22711,22 €359,98 €351,24 €172.439,14 €
23711,22 €359,25 €351,97 €172.087,17 €
24711,22 €358,51 €352,70 €171.734,47 €
25711,22 €357,78 €353,44 €171.381,03 €
26711,22 €357,04 €354,17 €171.026,85 €
27711,22 €356,31 €354,91 €170.671,94 €
28711,22 €355,57 €355,65 €170.316,29 €
29711,22 €354,83 €356,39 €169.959,90 €
30711,22 €354,08 €357,13 €169.602,77 €
31711,22 €353,34 €357,88 €169.244,89 €
32711,22 €352,59 €358,62 €168.886,26 €
33711,22 €351,85 €359,37 €168.526,89 €
34711,22 €351,10 €360,12 €168.166,77 €
35711,22 €350,35 €360,87 €167.805,90 €
36711,22 €349,60 €361,62 €167.444,28 €
37711,22 €348,84 €362,38 €167.081,90 €
38711,22 €348,09 €363,13 €166.718,77 €
39711,22 €347,33 €363,89 €166.354,89 €
40711,22 €346,57 €364,64 €165.990,24 €
41711,22 €345,81 €365,40 €165.624,84 €
42711,22 €345,05 €366,17 €165.258,67 €
43711,22 €344,29 €366,93 €164.891,74 €
44711,22 €343,52 €367,69 €164.524,05 €
45711,22 €342,76 €368,46 €164.155,59 €
46711,22 €341,99 €369,23 €163.786,36 €
47711,22 €341,22 €370,00 €163.416,37 €
48711,22 €340,45 €370,77 €163.045,60 €
49711,22 €339,68 €371,54 €162.674,06 €
50711,22 €338,90 €372,31 €162.301,75 €
51711,22 €338,13 €373,09 €161.928,66 €
52711,22 €337,35 €373,87 €161.554,79 €
53711,22 €336,57 €374,65 €161.180,15 €
54711,22 €335,79 €375,43 €160.804,72 €
55711,22 €335,01 €376,21 €160.428,51 €
56711,22 €334,23 €376,99 €160.051,52 €
57711,22 €333,44 €377,78 €159.673,75 €
58711,22 €332,65 €378,56 €159.295,18 €
59711,22 €331,86 €379,35 €158.915,83 €
60711,22 €331,07 €380,14 €158.535,69 €
61791,37 €458,83 €332,54 €158.203,14 €
62791,37 €457,87 €333,51 €157.869,63 €
63791,37 €456,90 €334,47 €157.535,16 €
64791,37 €455,93 €335,44 €157.199,72 €
65791,37 €454,96 €336,41 €156.863,31 €
66791,37 €453,99 €337,38 €156.525,93 €
67791,37 €453,01 €338,36 €156.187,57 €
68791,37 €452,03 €339,34 €155.848,23 €
69791,37 €451,05 €340,32 €155.507,90 €
70791,37 €450,07 €341,31 €155.166,60 €
71791,37 €449,08 €342,30 €154.824,30 €
72791,37 €448,09 €343,29 €154.481,01 €
73791,37 €447,09 €344,28 €154.136,74 €
74791,37 €446,10 €345,28 €153.791,46 €
75791,37 €445,10 €346,28 €153.445,18 €
76791,37 €444,10 €347,28 €153.097,91 €
77791,37 €443,09 €348,28 €152.749,62 €
78791,37 €442,08 €349,29 €152.400,33 €
79791,37 €441,07 €350,30 €152.050,03 €
80791,37 €440,06 €351,32 €151.698,72 €
81791,37 €439,04 €352,33 €151.346,39 €
82791,37 €438,02 €353,35 €150.993,03 €
83791,37 €437,00 €354,37 €150.638,66 €
84791,37 €435,97 €355,40 €150.283,26 €
85791,37 €434,94 €356,43 €149.926,83 €
86791,37 €433,91 €357,46 €149.569,37 €
87791,37 €432,88 €358,49 €149.210,88 €
88791,37 €431,84 €359,53 €148.851,35 €
89791,37 €430,80 €360,57 €148.490,77 €
90791,37 €429,76 €361,62 €148.129,16 €
91791,37 €428,71 €362,66 €147.766,49 €
92791,37 €427,66 €363,71 €147.402,78 €
93791,37 €426,61 €364,76 €147.038,02 €
94791,37 €425,55 €365,82 €146.672,20 €
95791,37 €424,49 €366,88 €146.305,32 €
96791,37 €423,43 €367,94 €145.937,38 €
97791,37 €422,37 €369,01 €145.568,37 €
98791,37 €421,30 €370,07 €145.198,30 €
99791,37 €420,23 €371,15 €144.827,15 €
100791,37 €419,15 €372,22 €144.454,93 €
101791,37 €418,08 €373,30 €144.081,63 €
102791,37 €417,00 €374,38 €143.707,26 €
103791,37 €415,91 €375,46 €143.331,80 €
104791,37 €414,83 €376,55 €142.955,25 €
105791,37 €413,74 €377,64 €142.577,61 €
106791,37 €412,64 €378,73 €142.198,88 €
107791,37 €411,55 €379,83 €141.819,06 €
108791,37 €410,45 €380,93 €141.438,13 €
109791,37 €409,35 €382,03 €141.056,10 €
110791,37 €408,24 €383,13 €140.672,97 €
111791,37 €407,13 €384,24 €140.288,73 €
112791,37 €406,02 €385,35 €139.903,38 €
113791,37 €404,90 €386,47 €139.516,91 €
114791,37 €403,79 €387,59 €139.129,32 €
115791,37 €402,66 €388,71 €138.740,61 €
116791,37 €401,54 €389,83 €138.350,77 €
117791,37 €400,41 €390,96 €137.959,81 €
118791,37 €399,28 €392,09 €137.567,72 €
119791,37 €398,14 €393,23 €137.174,49 €
120791,37 €397,01 €394,37 €136.780,12 €
121791,37 €395,86 €395,51 €136.384,61 €
122791,37 €394,72 €396,65 €135.987,96 €
123791,37 €393,57 €397,80 €135.590,16 €
124791,37 €392,42 €398,95 €135.191,20 €
125791,37 €391,27 €400,11 €134.791,10 €
126791,37 €390,11 €401,27 €134.389,83 €
127791,37 €388,95 €402,43 €133.987,40 €
128791,37 €387,78 €403,59 €133.583,81 €
129791,37 €386,61 €404,76 €133.179,05 €
130791,37 €385,44 €405,93 €132.773,12 €
131791,37 €384,27 €407,11 €132.366,02 €
132791,37 €383,09 €408,28 €131.957,73 €
133791,37 €381,91 €409,47 €131.548,27 €
134791,37 €380,72 €410,65 €131.137,62 €
135791,37 €379,53 €411,84 €130.725,78 €
136791,37 €378,34 €413,03 €130.312,75 €
137791,37 €377,15 €414,23 €129.898,52 €
138791,37 €375,95 €415,43 €129.483,09 €
139791,37 €374,75 €416,63 €129.066,47 €
140791,37 €373,54 €417,83 €128.648,63 €
141791,37 €372,33 €419,04 €128.229,59 €
142791,37 €371,12 €420,26 €127.809,34 €
143791,37 €369,90 €421,47 €127.387,86 €
144791,37 €368,68 €422,69 €126.965,17 €
145791,37 €367,46 €423,91 €126.541,26 €
146791,37 €366,23 €425,14 €126.116,12 €
147791,37 €365,00 €426,37 €125.689,74 €
148791,37 €363,77 €427,61 €125.262,14 €
149791,37 €362,53 €428,84 €124.833,29 €
150791,37 €361,29 €430,08 €124.403,21 €
151791,37 €360,04 €431,33 €123.971,88 €
152791,37 €358,80 €432,58 €123.539,30 €
153791,37 €357,54 €433,83 €123.105,47 €
154791,37 €356,29 €435,09 €122.670,39 €
155791,37 €355,03 €436,34 €122.234,04 €
156791,37 €353,77 €437,61 €121.796,43 €
157791,37 €352,50 €438,87 €121.357,56 €
158791,37 €351,23 €440,14 €120.917,42 €
159791,37 €349,96 €441,42 €120.476,00 €
160791,37 €348,68 €442,70 €120.033,30 €
161791,37 €347,40 €443,98 €119.589,33 €
162791,37 €346,11 €445,26 €119.144,06 €
163791,37 €344,82 €446,55 €118.697,51 €
164791,37 €343,53 €447,84 €118.249,67 €
165791,37 €342,23 €449,14 €117.800,53 €
166791,37 €340,93 €450,44 €117.350,09 €
167791,37 €339,63 €451,74 €116.898,35 €
168791,37 €338,32 €453,05 €116.445,30 €
169791,37 €337,01 €454,36 €115.990,94 €
170791,37 €335,70 €455,68 €115.535,26 €
171791,37 €334,38 €456,99 €115.078,27 €
172791,37 €333,06 €458,32 €114.619,95 €
173791,37 €331,73 €459,64 €114.160,31 €
174791,37 €330,40 €460,97 €113.699,33 €
175791,37 €329,06 €462,31 €113.237,02 €
176791,37 €327,73 €463,65 €112.773,38 €
177791,37 €326,38 €464,99 €112.308,39 €
178791,37 €325,04 €466,33 €111.842,06 €
179791,37 €323,69 €467,68 €111.374,37 €
180791,37 €322,34 €469,04 €110.905,34 €
181791,37 €320,98 €470,39 €110.434,94 €
182791,37 €319,62 €471,76 €109.963,18 €
183791,37 €318,25 €473,12 €109.490,06 €
184791,37 €316,88 €474,49 €109.015,57 €
185791,37 €315,51 €475,86 €108.539,71 €
186791,37 €314,13 €477,24 €108.062,47 €
187791,37 €312,75 €478,62 €107.583,84 €
188791,37 €311,37 €480,01 €107.103,84 €
189791,37 €309,98 €481,40 €106.622,44 €
190791,37 €308,58 €482,79 €106.139,65 €
191791,37 €307,19 €484,19 €105.655,46 €
192791,37 €305,78 €485,59 €105.169,87 €
193791,37 €304,38 €486,99 €104.682,88 €
194791,37 €302,97 €488,40 €104.194,48 €
195791,37 €301,56 €489,82 €103.704,66 €
196791,37 €300,14 €491,23 €103.213,43 €
197791,37 €298,72 €492,66 €102.720,77 €
198791,37 €297,29 €494,08 €102.226,69 €
199791,37 €295,86 €495,51 €101.731,17 €
200791,37 €294,43 €496,95 €101.234,23 €
201791,37 €292,99 €498,38 €100.735,84 €
202791,37 €291,55 €499,83 €100.236,02 €
203791,37 €290,10 €501,27 €99.734,74 €
204791,37 €288,65 €502,72 €99.232,02 €
205791,37 €287,19 €504,18 €98.727,84 €
206791,37 €285,73 €505,64 €98.222,20 €
207791,37 €284,27 €507,10 €97.715,10 €
208791,37 €282,80 €508,57 €97.206,53 €
209791,37 €281,33 €510,04 €96.696,49 €
210791,37 €279,86 €511,52 €96.184,97 €
211791,37 €278,38 €513,00 €95.671,97 €
212791,37 €276,89 €514,48 €95.157,49 €
213791,37 €275,40 €515,97 €94.641,52 €
214791,37 €273,91 €517,46 €94.124,05 €
215791,37 €272,41 €518,96 €93.605,09 €
216791,37 €270,91 €520,46 €93.084,63 €
217791,37 €269,40 €521,97 €92.562,66 €
218791,37 €267,89 €523,48 €92.039,18 €
219791,37 €266,38 €525,00 €91.514,18 €
220791,37 €264,86 €526,52 €90.987,66 €
221791,37 €263,33 €528,04 €90.459,62 €
222791,37 €261,81 €529,57 €89.930,06 €
223791,37 €260,27 €531,10 €89.398,96 €
224791,37 €258,74 €532,64 €88.866,32 €
225791,37 €257,19 €534,18 €88.332,14 €
226791,37 €255,65 €535,73 €87.796,41 €
227791,37 €254,10 €537,28 €87.259,14 €
228791,37 €252,54 €538,83 €86.720,31 €
229791,37 €250,98 €540,39 €86.179,92 €
230791,37 €249,42 €541,95 €85.637,96 €
231791,37 €247,85 €543,52 €85.094,44 €
232791,37 €246,28 €545,10 €84.549,34 €
233791,37 €244,70 €546,67 €84.002,67 €
234791,37 €243,12 €548,26 €83.454,41 €
235791,37 €241,53 €549,84 €82.904,57 €
236791,37 €239,94 €551,43 €82.353,14 €
237791,37 €238,34 €553,03 €81.800,11 €
238791,37 €236,74 €554,63 €81.245,48 €
239791,37 €235,14 €556,24 €80.689,24 €
240791,37 €233,53 €557,85 €80.131,40 €
241791,37 €231,91 €559,46 €79.571,94 €
242791,37 €230,29 €561,08 €79.010,86 €
243791,37 €228,67 €562,70 €78.448,16 €
244791,37 €227,04 €564,33 €77.883,83 €
245791,37 €225,41 €565,96 €77.317,86 €
246791,37 €223,77 €567,60 €76.750,26 €
247791,37 €222,13 €569,25 €76.181,02 €
248791,37 €220,48 €570,89 €75.610,12 €
249791,37 €218,83 €572,54 €75.037,58 €
250791,37 €217,17 €574,20 €74.463,38 €
251791,37 €215,51 €575,86 €73.887,51 €
252791,37 €213,84 €577,53 €73.309,98 €
253791,37 €212,17 €579,20 €72.730,78 €
254791,37 €210,49 €580,88 €72.149,90 €
255791,37 €208,81 €582,56 €71.567,34 €
256791,37 €207,13 €584,25 €70.983,10 €
257791,37 €205,44 €585,94 €70.397,16 €
258791,37 €203,74 €587,63 €69.809,53 €
259791,37 €202,04 €589,33 €69.220,20 €
260791,37 €200,33 €591,04 €68.629,16 €
261791,37 €198,62 €592,75 €68.036,41 €
262791,37 €196,91 €594,46 €67.441,94 €
263791,37 €195,19 €596,18 €66.845,76 €
264791,37 €193,46 €597,91 €66.247,85 €
265791,37 €191,73 €599,64 €65.648,21 €
266791,37 €190,00 €601,38 €65.046,83 €
267791,37 €188,26 €603,12 €64.443,71 €
268791,37 €186,51 €604,86 €63.838,85 €
269791,37 €184,76 €606,61 €63.232,24 €
270791,37 €183,00 €608,37 €62.623,87 €
271791,37 €181,24 €610,13 €62.013,74 €
272791,37 €179,48 €611,90 €61.401,85 €
273791,37 €177,71 €613,67 €60.788,18 €
274791,37 €175,93 €615,44 €60.172,74 €
275791,37 €174,15 €617,22 €59.555,51 €
276791,37 €172,36 €619,01 €58.936,51 €
277791,37 €170,57 €620,80 €58.315,70 €
278791,37 €168,78 €622,60 €57.693,11 €
279791,37 €166,97 €624,40 €57.068,71 €
280791,37 €165,17 €626,21 €56.442,50 €
281791,37 €163,35 €628,02 €55.814,48 €
282791,37 €161,54 €629,84 €55.184,64 €
283791,37 €159,71 €631,66 €54.552,98 €
284791,37 €157,89 €633,49 €53.919,50 €
285791,37 €156,05 €635,32 €53.284,18 €
286791,37 €154,21 €637,16 €52.647,02 €
287791,37 €152,37 €639,00 €52.008,01 €
288791,37 €150,52 €640,85 €51.367,16 €
289791,37 €148,67 €642,71 €50.724,45 €
290791,37 €146,81 €644,57 €50.079,88 €
291791,37 €144,94 €646,43 €49.433,45 €
292791,37 €143,07 €648,30 €48.785,14 €
293791,37 €141,19 €650,18 €48.134,96 €
294791,37 €139,31 €652,06 €47.482,90 €
295791,37 €137,42 €653,95 €46.828,95 €
296791,37 €135,53 €655,84 €46.173,11 €
297791,37 €133,63 €657,74 €45.515,37 €
298791,37 €131,73 €659,64 €44.855,72 €
299791,37 €129,82 €661,55 €44.194,17 €
300791,37 €127,91 €663,47 €43.530,70 €
301791,37 €125,99 €665,39 €42.865,31 €
302791,37 €124,06 €667,31 €42.198,00 €
303791,37 €122,13 €669,25 €41.528,76 €
304791,37 €120,19 €671,18 €40.857,57 €
305791,37 €118,25 €673,12 €40.184,45 €
306791,37 €116,30 €675,07 €39.509,38 €
307791,37 €114,35 €677,03 €38.832,35 €
308791,37 €112,39 €678,99 €38.153,36 €
309791,37 €110,42 €680,95 €37.472,41 €
310791,37 €108,45 €682,92 €36.789,49 €
311791,37 €106,47 €684,90 €36.104,59 €
312791,37 €104,49 €686,88 €35.417,71 €
313791,37 €102,50 €688,87 €34.728,84 €
314791,37 €100,51 €690,86 €34.037,98 €
315791,37 €98,51 €692,86 €33.345,12 €
316791,37 €96,51 €694,87 €32.650,25 €
317791,37 €94,50 €696,88 €31.953,37 €
318791,37 €92,48 €698,89 €31.254,48 €
319791,37 €90,46 €700,92 €30.553,56 €
320791,37 €88,43 €702,95 €29.850,62 €
321791,37 €86,39 €704,98 €29.145,64 €
322791,37 €84,35 €707,02 €28.438,62 €
323791,37 €82,31 €709,07 €27.729,55 €
324791,37 €80,25 €711,12 €27.018,43 €
325791,37 €78,20 €713,18 €26.305,25 €
326791,37 €76,13 €715,24 €25.590,01 €
327791,37 €74,06 €717,31 €24.872,70 €
328791,37 €71,99 €719,39 €24.153,31 €
329791,37 €69,90 €721,47 €23.431,84 €
330791,37 €67,82 €723,56 €22.708,28 €
331791,37 €65,72 €725,65 €21.982,63 €
332791,37 €63,62 €727,75 €21.254,88 €
333791,37 €61,52 €729,86 €20.525,02 €
334791,37 €59,40 €731,97 €19.793,05 €
335791,37 €57,28 €734,09 €19.058,96 €
336791,37 €55,16 €736,21 €18.322,75 €
337791,37 €53,03 €738,34 €17.584,41 €
338791,37 €50,89 €740,48 €16.843,93 €
339791,37 €48,75 €742,62 €16.101,30 €
340791,37 €46,60 €744,77 €15.356,53 €
341791,37 €44,44 €746,93 €14.609,60 €
342791,37 €42,28 €749,09 €13.860,51 €
343791,37 €40,11 €751,26 €13.109,25 €
344791,37 €37,94 €753,43 €12.355,82 €
345791,37 €35,76 €755,61 €11.600,20 €
346791,37 €33,57 €757,80 €10.842,40 €
347791,37 €31,38 €759,99 €10.082,41 €
348791,37 €29,18 €762,19 €9320,22 €
349791,37 €26,97 €764,40 €8555,82 €
350791,37 €24,76 €766,61 €7789,21 €
351791,37 €22,54 €768,83 €7020,38 €
352791,37 €20,32 €771,06 €6249,32 €
353791,37 €18,09 €773,29 €5476,03 €
354791,37 €15,85 €775,52 €4700,51 €
355791,37 €13,60 €777,77 €3922,74 €
356791,37 €11,35 €780,02 €3142,72 €
357791,37 €9,10 €782,28 €2360,44 €
358791,37 €6,83 €784,54 €1575,90 €
359791,37 €4,56 €786,81 €789,09 €
360791,37 €2,28 €789,09 €0,00 €

El tramo variable es una hipótesis. Prueba también con un euríbor alto.

Los primeros años son ciertos, el resto es una apuesta

Una hipoteca mixta fija el tipo durante un tramo inicial y después pasa a euríbor más diferencial. La parte fija se puede calcular; la variable depende de dónde esté el euríbor dentro de diez años, y eso no lo sabe nadie. Haz la simulación dos veces, con un euríbor alto y con uno bajo: si la cuota del escenario malo no te cabe, la hipoteca no te cabe.

Fijo primero, variable después

  • Simular una oferta de hipoteca mixta con sus años de tipo fijo y su diferencial.
  • Ver cómo cambia la cuota al pasar del tramo fijo al variable con distintos escenarios de euríbor.
  • Comparar una mixta contra una fija con el mismo capital y plazo antes de firmar.

El tramo variable es una apuesta

El tramo variable se calcula con el euríbor que introduzcas, que es una hipótesis: el valor real se revisará periódicamente durante años y nadie puede predecirlo. Usa varios escenarios y trata los resultados como horquilla, no como promesa.

Preguntas frecuentes

¿Cómo se recalcula la cuota al entrar en el tramo variable?

Cogemos el capital que te queda vivo el día que termina la parte fija y calculamos una cuota nueva con el euríbor más el diferencial que hayas escrito, repartida entre los años que falten. Ahí está la clave del salto: el plazo no se estira, así que lo que quede se reparte entre menos meses.

¿Qué diferencia hay entre el tipo fijo inicial y el diferencial?

El tipo fijo es lo que pagas durante los primeros años, cerrado y sin sorpresas. El diferencial es lo que el banco suma al euríbor a partir de entonces, y ese te acompaña hasta el final. Firmar 0,50 en lugar de 0,90 son cuatro décimas durante veinte años: en la negociación pesa mucho más de lo que su tamaño sugiere.

¿Cuándo compensa una mixta frente a una fija?

Cuando el tramo fijo inicial es claramente más barato que la fija equivalente y tienes músculo para aguantar la fase variable. También si cuentas con amortizar buena parte antes de que se acabe la parte cerrada, por ejemplo porque esperas vender otra casa. Fuera de esos dos supuestos, la fija se defiende sola.