MacenStriplingHO6.xlsx - Scenario Summary Best Case SceWorst Case ScMost Likely Scenario Changing Cells Cost of home $250,000.00 down payment $

MacenStriplingHO6.xlsx - Scenario Summary Best Case...

This preview shows page 1 - 3 out of 3 pages.

Scenario Summary Best Case SceWorst Case ScMost Likely Scenario Changing Cells: Cost of home ### ### $250,000.00 down payment $ 10,000.00 $ 15,000.00 $ 8,500.00 apr 2.25% 6.00% 4.25% years 15 45 30 Result Cells: monthly payment $ 1,572.20 $ 1,260.27 $ 1,188.03 total to repay loan ### ### $427,692.54 total interest paid
Image of page 1
Input Area One-Variable Data Table: APR Cost of home $ 250,000.00 Calculated Results for Each APR Down Payment $ 10,000.00 APR 1572.20345 $ 282,996.62 $ 42,996.62 APR 2.25% 4.00% $ 1,775.25 $ 319,545.18 $ 90,323.26 No. Years for Loan 15 4.25% $ 1,805.47 $ 324,984.27 $ 96,894.71 Payments Per Year 12 4.50% $ 1,835.98 $ 330,477.10 $ 103,566.07 4.75% $ 1,866.80 $ 336,023.39 $ 110,335.44 Output Area 5.00% $ 1,897.90 $ 341,622.85 $ 117,200.83 Amount of Loan
Image of page 2
Image of page 3

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture