Braden Mortgage Loan Payment Calvulator

Braden Mortgage Loan Payment Calvulator - Loan Payment...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Loan Payment Calculator Date Item Price Down Payment Loan Amount Rate 4.50% 4.75% 5.00% 5.25% 5.50% 5.75% 6.00% 6.25% 6.50% 6.75% 7.00% 7.25% 7.50% 7.75% 30­Sep­2009 Rate Home Years $265,000.00 Monthly Payment $30,000.00 Total Interest $235,000.00 Total Cost 5.75% 18 $1,748.80 $142,740.46 $407,740.46 Total Cost $407,740.46 373,302.37 380,044.51 386,859.98 393,748.21 400,708.58 407,740.46 414,843.19 422,016.11 429,258.51 436,569.68 443,948.90 451,395.42 458,908.46 466,487.26 Year 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 Beginning Balance $235,000.00 227,326.79 219,200.56 210,594.56 201,480.45 191,828.26 181,606.20 170,780.63 159,315.92 147,174.34 134,315.92 120,698.34 106,276.78 91,003.77 74,829.05 57,699.38 39,558.37 20,346.32 0.00 Amortization Schedule Ending Balance $227,326.79 219,200.56 210,594.56 201,480.45 191,828.26 181,606.20 170,780.63 159,315.92 147,174.34 134,315.92 120,698.34 106,276.78 91,003.77 74,829.05 57,699.38 39,558.37 20,346.32 0.00 0.00 Subtotal Down Pymt Total Cost Paid on Interest Paid $13,312.37 12,859.35 12,379.58 11,871.48 11,333.38 10,763.52 10,160.01 9,520.87 8,844.00 8,127.16 7,368.00 6,564.02 5,712.58 4,810.86 3,855.91 2,844.57 1,773.53 639.26 PAID IN FULL $142,740.46 $30,000.00 $407,740.46 Principal $7,673.21 8,126.23 8,606.00 9,114.10 9,652.20 10,222.06 10,825.57 11,464.71 12,141.58 12,858.42 13,617.58 14,421.56 15,273.01 16,174.72 17,129.67 18,141.01 19,212.05 20,346.32 0.00 $235,000.00 Interest Rate Schedule Monthly Payment $1,748.80 1,589.36 1,620.58 1,652.13 1,684.02 1,716.24 1,748.80 1,781.68 1,814.89 1,848.42 1,882.27 1,916.43 1,950.90 1,985.69 2,020.77 Total Interest $142,740.46 108,302.37 115,044.51 121,859.98 128,748.21 135,708.58 142,740.46 149,843.19 157,016.11 164,258.51 171,569.68 178,948.90 186,395.42 193,908.46 201,487.26 ...
View Full Document

Ask a homework question - tutors are online