Préstamo Hipotecario Verde BBVA

Importe a Solicitar: S/ 330,000.00

Días de pago: 27
Duración total (meses): 72 meses
Periodo de gracia (meses): -
Fecha de Solicitud: 27/02/2024
Cuota S/ 5,308.35
Tipo Seguro Desgravamen: SIN SEGURO
Importe Seguro Desgravamen: S/ 0.00
Importe Seguro de Bien: S/ 0.00
Tasa Efectiva Anual: 5%
TCEA Referencial de Operación: 5.000001%
Comisión envío físico estado de cuenta: -
Cuotas Adicionales: -
Comisiones +
Mes Vencimiento Amortización Interés Subvención Cuota Saldo
Seguros
1 27/03/2024 S/ 4,008.79 S/ 1,299.56 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 325,991.21
2 29/04/2024 S/ 3,847.11 S/ 1,461.24 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 322,144.10
3 27/05/2024 S/ 4,083.56 S/ 1,224.79 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 318,060.54
4 27/06/2024 S/ 3,969.25 S/ 1,339.10 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 314,091.29
5 30/07/2024 S/ 3,900.45 S/ 1,407.90 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 310,190.84
6 27/08/2024 S/ 4,129.00 S/ 1,179.35 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 306,061.84
7 27/09/2024 S/ 4,019.76 S/ 1,288.59 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 302,042.08
8 28/10/2024 S/ 4,036.69 S/ 1,271.66 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 298,005.39
9 27/11/2024 S/ 4,094.24 S/ 1,214.11 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 293,911.15
10 27/12/2024 S/ 4,110.92 S/ 1,197.43 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 289,800.23
11 27/01/2025 S/ 4,088.23 S/ 1,220.12 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 285,712.00
12 27/02/2025 S/ 4,105.44 S/ 1,202.91 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 281,606.56
13 27/03/2025 S/ 4,237.68 S/ 1,070.67 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 277,368.88
14 28/04/2025 S/ 4,102.82 S/ 1,205.53 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 273,266.06
15 27/05/2025 S/ 4,232.21 S/ 1,076.14 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 269,033.85
16 27/06/2025 S/ 4,175.66 S/ 1,132.69 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 264,858.19
17 30/07/2025 S/ 4,121.14 S/ 1,187.21 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 260,737.05
18 27/08/2025 S/ 4,317.03 S/ 991.32 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 256,420.02
19 29/09/2025 S/ 4,158.96 S/ 1,149.39 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 252,261.06
20 27/10/2025 S/ 4,349.25 S/ 959.10 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 247,911.81
21 27/11/2025 S/ 4,264.59 S/ 1,043.76 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 243,647.22
22 29/12/2025 S/ 4,249.38 S/ 1,058.97 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 239,397.84
23 27/01/2026 S/ 4,365.59 S/ 942.76 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 235,032.25
24 27/02/2026 S/ 4,318.81 S/ 989.54 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 230,713.44
25 27/03/2026 S/ 4,431.18 S/ 877.17 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 226,282.26
26 27/04/2026 S/ 4,355.65 S/ 952.70 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 221,926.61
27 27/05/2026 S/ 4,404.19 S/ 904.16 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 217,522.42
 Comisiones +
Mes Vencimiento Amortización Interés Subvención Cuota Saldo
Seguros
28 30/06/2026 S/ 4,303.70 S/ 1,004.65 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 213,218.72
29 27/07/2026 S/ 4,526.70 S/ 781.65 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 208,692.02
30 27/08/2026 S/ 4,429.71 S/ 878.64 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 204,262.31
31 28/09/2026 S/ 4,420.56 S/ 887.79 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 199,841.75
32 27/10/2026 S/ 4,521.36 S/ 786.99 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 195,320.39
33 27/11/2026 S/ 4,486.01 S/ 822.34 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 190,834.38
34 28/12/2026 S/ 4,504.90 S/ 803.45 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 186,329.48
35 27/01/2027 S/ 4,549.22 S/ 759.13 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 181,780.26
36 01/03/2027 S/ 4,493.53 S/ 814.82 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 177,286.73
37 29/03/2027 S/ 4,634.31 S/ 674.04 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 172,652.42
38 27/04/2027 S/ 4,628.44 S/ 679.91 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 168,023.98
39 27/05/2027 S/ 4,623.80 S/ 684.55 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 163,400.18
40 28/06/2027 S/ 4,598.16 S/ 710.19 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 158,802.02
41 27/07/2027 S/ 4,682.98 S/ 625.37 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 154,119.04
42 27/08/2027 S/ 4,659.48 S/ 648.87 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 149,459.56
43 27/09/2027 S/ 4,679.09 S/ 629.26 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 144,780.47
44 27/10/2027 S/ 4,718.50 S/ 589.85 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 140,061.97
45 29/11/2027 S/ 4,680.53 S/ 627.82 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 135,381.44
46 27/12/2027 S/ 4,793.63 S/ 514.72 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 130,587.81
47 27/01/2028 S/ 4,758.55 S/ 549.80 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 125,829.26
48 28/02/2028 S/ 4,761.46 S/ 546.89 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 121,067.80
49 27/03/2028 S/ 4,848.05 S/ 460.30 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 116,219.75
50 27/04/2028 S/ 4,819.04 S/ 489.31 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 111,400.71
51 29/05/2028 S/ 4,824.17 S/ 484.18 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 106,576.54
52 27/06/2028 S/ 4,888.65 S/ 419.70 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 101,687.89
53 27/07/2028 S/ 4,894.06 S/ 414.29 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 96,793.83
54 28/08/2028 S/ 4,887.65 S/ 420.70 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 91,906.18
55 27/09/2028 S/ 4,933.91 S/ 374.44 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 86,972.27
56 27/10/2028 S/ 4,954.01 S/ 354.34 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 82,018.26
57 27/11/2028 S/ 4,963.04 S/ 345.31 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 77,055.22
58 27/12/2028 S/ 4,994.42 S/ 313.93 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 72,060.80
59 29/01/2029 S/ 4,985.34 S/ 323.01 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 67,075.46
60 27/02/2029 S/ 5,044.20 S/ 264.15 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 62,031.26
61 27/03/2029 S/ 5,072.51 S/ 235.84 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 56,958.75
62 27/04/2029 S/ 5,068.54 S/ 239.81 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 51,890.21
63 28/05/2029 S/ 5,089.88 S/ 218.47 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 46,800.33
64 27/06/2029 S/ 5,117.68 S/ 190.67 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 41,682.65
65 27/07/2029 S/ 5,138.53 S/ 169.82 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 36,544.12
66 27/08/2029 S/ 5,154.49 S/ 153.86 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 31,389.63
67 27/09/2029 S/ 5,176.19 S/ 132.16 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 26,213.44
68 29/10/2029 S/ 5,194.42 S/ 113.93 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 21,019.02
69 27/11/2029 S/ 5,225.58 S/ 82.77 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 15,793.44
 Comisiones +
Mes Vencimiento Amortización Interés Subvención Cuota Saldo
Seguros
70 27/12/2029 S/ 5,244.01 S/ 64.34 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 10,549.43
71 28/01/2030 S/ 5,262.50 S/ 45.85 S/ 0.00 S/ 0.00 S/ 5,308.35 S/ 5,286.93
72 27/02/2030 S/ 5,286.93 S/ 21.54 S/ 0.00 S/ 0.00 S/ 5,308.47 S/ 0.00
S/ 330,000.00 S/ 52,201.32 S/ 0.00 S/ 0.00 S/ 382,201.32

- Los datos emitidos por este simulador son referenciales.

- El otorgamiento del préstamo está sujeto a evaluación crediticia.

- La fecha de desembolso, para efectos de esta simulación, es la fecha de solicitud que ha ingresado
en este simulador.

- La simulación no incluye el ITF.

- La tasa de interés es fija.

- Usted podrá contratar directamente su póliza de seguro, con las mismas características y beneficios
a la ofrecida, y endosarla a favor del Banco. El endoso de la póliza está sujeto a comisión publicada
en nuestro tarifario en: www.bbva.pe