In: Finance
You currently have a 30-year fixed rate mortgage with an annual interest rate of 6%. You have had the mortgage 4 years, and on September 1, 2015 you made your 48th payment. The original principal amount was $280,000 and you monthly payment, without taxes and insurance, are $1,678.74 per month, computed using the Excel function =PMT(0.5%,360,280000,0,0).
Starting with your original mortgage your banker calls and says that you could refinance your existing mortgage (6% rate, 30-year original term) into a 15-year mortgage at 3.2%. Assume you will refinance the current principal (the current remaining loan balance) plus $40,000. This $40,000 of extra cash will be used to pay off some debt, do some home remodeling and take a vacation.
QUESTIONs:
What would the payments be with this 15-year mortgage?
Compare the total interest paid over the life of both loans: the 30-year loan and the new 15-year loan without and with the extra $40,000 of borrowing.
| Interest per month | 0.50% | |||||
| Principal | 280000 | |||||
| Monthly Installment | 1678.74 | |||||
| Computation of balance after 48 months | ||||||
| Month | Loan O/s | Interest on loan | Installment | Cl. Balance | ||
| 1 | 2,80,000.00 | 1,400.00 | 1678.7 | 2,79,721.30 | ||
| 2 | 2,79,721.30 | 1,398.61 | 1678.7 | 2,79,441.21 | ||
| 3 | 2,79,441.21 | 1,397.21 | 1678.7 | 2,79,159.71 | ||
| 4 | 2,79,159.71 | 1,395.80 | 1678.7 | 2,78,876.81 | ||
| 5 | 2,78,876.81 | 1,394.38 | 1678.7 | 2,78,592.50 | ||
| 6 | 2,78,592.50 | 1,392.96 | 1678.7 | 2,78,306.76 | ||
| 7 | 2,78,306.76 | 1,391.53 | 1678.7 | 2,78,019.59 | ||
| 8 | 2,78,019.59 | 1,390.10 | 1678.7 | 2,77,730.99 | ||
| 9 | 2,77,730.99 | 1,388.65 | 1678.7 | 2,77,440.94 | ||
| 10 | 2,77,440.94 | 1,387.20 | 1678.7 | 2,77,149.45 | ||
| 11 | 2,77,149.45 | 1,385.75 | 1678.7 | 2,76,856.50 | ||
| 12 | 2,76,856.50 | 1,384.28 | 1678.7 | 2,76,562.08 | ||
| 13 | 2,76,562.08 | 1,382.81 | 1678.7 | 2,76,266.19 | ||
| 14 | 2,76,266.19 | 1,381.33 | 1678.7 | 2,75,968.82 | ||
| 15 | 2,75,968.82 | 1,379.84 | 1678.7 | 2,75,669.96 | ||
| 16 | 2,75,669.96 | 1,378.35 | 1678.7 | 2,75,369.61 | ||
| 17 | 2,75,369.61 | 1,376.85 | 1678.7 | 2,75,067.76 | ||
| 18 | 2,75,067.76 | 1,375.34 | 1678.7 | 2,74,764.40 | ||
| 19 | 2,74,764.40 | 1,373.82 | 1678.7 | 2,74,459.52 | ||
| 20 | 2,74,459.52 | 1,372.30 | 1678.7 | 2,74,153.12 | ||
| 21 | 2,74,153.12 | 1,370.77 | 1678.7 | 2,73,845.19 | ||
| 22 | 2,73,845.19 | 1,369.23 | 1678.7 | 2,73,535.71 | ||
| 23 | 2,73,535.71 | 1,367.68 | 1678.7 | 2,73,224.69 | ||
| 24 | 2,73,224.69 | 1,366.12 | 1678.7 | 2,72,912.11 | ||
| 25 | 2,72,912.11 | 1,364.56 | 1678.7 | 2,72,597.97 | ||
| 26 | 2,72,597.97 | 1,362.99 | 1678.7 | 2,72,282.26 | ||
| 27 | 2,72,282.26 | 1,361.41 | 1678.7 | 2,71,964.98 | ||
| 28 | 2,71,964.98 | 1,359.82 | 1678.7 | 2,71,646.10 | ||
| 29 | 2,71,646.10 | 1,358.23 | 1678.7 | 2,71,325.63 | ||
| 30 | 2,71,325.63 | 1,356.63 | 1678.7 | 2,71,003.56 | ||
| 31 | 2,71,003.56 | 1,355.02 | 1678.7 | 2,70,679.88 | ||
| 32 | 2,70,679.88 | 1,353.40 | 1678.7 | 2,70,354.58 | ||
| 33 | 2,70,354.58 | 1,351.77 | 1678.7 | 2,70,027.65 | ||
| 34 | 2,70,027.65 | 1,350.14 | 1678.7 | 2,69,699.09 | ||
| 35 | 2,69,699.09 | 1,348.50 | 1678.7 | 2,69,368.88 | ||
| 36 | 2,69,368.88 | 1,346.84 | 1678.7 | 2,69,037.03 | ||
| 37 | 2,69,037.03 | 1,345.19 | 1678.7 | 2,68,703.51 | ||
| 38 | 2,68,703.51 | 1,343.52 | 1678.7 | 2,68,368.33 | ||
| 39 | 2,68,368.33 | 1,341.84 | 1678.7 | 2,68,031.47 | ||
| 40 | 2,68,031.47 | 1,340.16 | 1678.7 | 2,67,692.93 | ||
| 41 | 2,67,692.93 | 1,338.46 | 1678.7 | 2,67,352.69 | ||
| 42 | 2,67,352.69 | 1,336.76 | 1678.7 | 2,67,010.76 | ||
| 43 | 2,67,010.76 | 1,335.05 | 1678.7 | 2,66,667.11 | ||
| 44 | 2,66,667.11 | 1,333.34 | 1678.7 | 2,66,321.75 | ||
| 45 | 2,66,321.75 | 1,331.61 | 1678.7 | 2,65,974.66 | ||
| 46 | 2,65,974.66 | 1,329.87 | 1678.7 | 2,65,625.83 | ||
| 47 | 2,65,625.83 | 1,328.13 | 1678.7 | 2,65,275.26 | ||
| 48 | 2,65,275.26 | 1,326.38 | 1678.7 | 2,64,922.93 | ||
| Loan O/s Balance | 264922.93 | |||||
| Now Payment of loan - 15 years @3.2% | ||||||
| Period | 15*12 | 180 | ||||
| Monthly Intt | 3.2/12 | 0.2667% | ||||
| Therefore Payment per month | = | Loan otstanding / PVAF(180 , 0.2667%) | ||||
| Now Amount | 264922.93 / 177.0904 | |||||
| 1495.976 | ||||||
| Now iNterest paid on 15 year loan | ||||||
| Future Value of loan | 1495.976 * FVAF(0.2667% , 180) | |||||
| 1495.975*230.65 | ||||||
| 345046.63 | ||||||
| Less :- O/s Balance | 264922.93 | |||||
| Intt on 15 year loan | 80123.70 | |||||