Camilo Páez

    HomeServicesBlogBooksProjectsExperiences
    ServicesReal Estate ValuationAbout meSite mapPrivacy policy

© 2024 Camilo Páez, all rights reserved

← Real Estate Analyzer·Rental Valuation·Investment Calculator

Mortgage Calculator

Model a property purchase — down payment, loan term, closing costs and optional rental income — and compare multiple buying options side by side.

Monthly mortgage payment

COP 3.738.207

/ month

Total interest paidCOP 352.877.331
Total closing costsCOP 9.600.000
Total cost of ownershipCOP 878.577.331
Loan payoffPaid off on schedule, in 15 years.
Total investment value (20 years)COP 1.574.121.906

What the investment is worth at your chosen horizon: the property's appreciated market value, minus whatever mortgage balance is still owed, plus the cumulative rental cash flow earned along the way.

Total agreed price of the property.

COP 400.000.000

%
COP

Edit the percentage or the amount — they stay in sync. This is paid upfront, before the mortgage covers the rest.

COP 80.000.000

Loan amount: COP 320.000.000

How many years to repay the mortgage.

Pre-filled from the selected bank — fully editable.

How many years out to evaluate cash flow and total investment value — independent of the loan term, so scenarios can be compared at the same point in time regardless of how long each mortgage runs.

Assumed yearly growth in the property's market value. DANE reported 7.09% annual growth in Bogotá residential prices (latest quarterly IPVN: +2.79%) — adjust to your market and property type.

Closing & holding costs

HOA-style monthly fee. Applies whether the unit is rented out or not, so it always counts toward your cost.

COP 645.000

Total closing costs: COP 9.600.000

Amortization — balance over time

Mortgage scenario report

Generated on: June 22, 2026

Definitions & how to read this report

Total cost of ownership
Everything paid over the life of the loan: purchase price, total interest, closing costs (notary, registration, 4x1000) and admin fees during the financing period. Does not include the additional projection years.

A

Scenario details

Property typeUsed / resale
Purchase price (COP)COP 400.000.000
Down payment — cuota inicial20.0% (COP 80.000.000)
Loan amountCOP 320.000.000
Loan term (years)15
Annual interest rate (%)11.50%
Monthly admin fee — cuota de administración (COP)COP 645.000
Add extra principal payments — aportes a capitalNo
Include rental income (ROI analysis)No

Results

Monthly mortgage paymentCOP 3.738.207
Total interest paidCOP 352.877.331
Total closing costsCOP 9.600.000
Total cost of ownershipCOP 878.577.331
Total investment value (20 years)COP 1.574.121.906

Estimates only — bank rates are manually curated and may not reflect live offers. Always confirm final terms with your lender.

Made with https://camilopaez.com/en/projects/real-estate-analyzer/mortgage

📊Based on 12,115 real estate listings across 12 localities of Bogotá · Updated Q2 2026
Want access to the full dataset? →

⚠ Estimates only — bank rates are manually curated and may not reflect live offers. Always confirm final terms with your lender.

Frequently asked questions

How is the down payment (cuota inicial) calculated for a mortgage in Colombia?

The calculator lets you set the down payment as a percentage of the purchase price or as a fixed COP amount — the two stay in sync. For new construction, that down payment is typically split into monthly installments paid during construction, while the mortgage itself only starts disbursing once the property is delivered.

What's the difference between financing new construction (sobre planos) and a used property?

New construction usually spreads the down payment over several months during the build, and the loan term doesn't start until delivery. Used properties are financed immediately: the down payment is paid upfront and the mortgage starts amortizing right away. The calculator models both schedules.

What closing costs are included — notary, registration, and 4x1000?

The calculator totals notary fees, registration tax, and the GMF financial transaction tax (4x1000), plus the recurring annual property tax (predial) and monthly admin fee (cuota de administración). Each rate is editable so you can match your specific transaction.

What's the difference between cap rate and cash-on-cash return in this calculator?

Cap rate is the year-1 annual rent divided by the purchase price — it ignores financing entirely, treating the property as a pure asset. Cash-on-cash return divides your net rental cash flow (after mortgage payment, predial and admin fee) by the actual cash you put in (down payment + closing costs), so it reflects your real leveraged return.

Where do the bank interest rates come from?

Rates are pulled from a manually curated list of Colombian bank reference rates, pre-filled when you pick a bank and fully editable afterward. They're estimates, not live offers — always confirm final terms with your lender.