Question

In: Finance

You plan to purchase a $310,000 house using a 15-year mortgage obtained from your bank. The...

You plan to purchase a $310,000 house using a 15-year mortgage obtained from your bank. The mortgage rate offered to you is 5.10 percent. You will make a down payment of 20 percent of the purchase price.

a. Calculate your monthly payments on this mortgage.
b. Construct the amortization schedule for the mortgage. How much total interest is paid on this mortgage?
  

Construct the amortization schedule for the mortgage? (Do not round intermediate calculations. Round your answers to 2 decimal places. (e.g., 32.16))

  • How much total interest is paid on this mortgage? (Do not round intermediate calculations. Round your answer to 2 decimal places. (e.g., 32.16))

    Total interest is paid on this mortgage

Solutions

Expert Solution

Loan amount = Present value of future monthly payments = monthly payment * [1-(1+i)^-n]/i

i = interest rate per period

n = number of periods

a)

Loan amount = 310000 * 0.2 = 248000

monthly payment * [1-(1+0.051/12)^-180]/(0.051/12) = 248000

=>

monthly payment = 1974.11

b)

Beginning Balance Interest Principal Ending Balance
1 $248,000.00 $1,054.00 $920.11 $247,079.89
2 $247,079.89 $1,050.09 $924.02 $246,155.87
3 $246,155.87 $1,046.16 $927.95 $245,227.92
4 $245,227.92 $1,042.22 $931.89 $244,296.03
5 $244,296.03 $1,038.26 $935.85 $243,360.17
6 $243,360.17 $1,034.28 $939.83 $242,420.34
7 $242,420.34 $1,030.29 $943.82 $241,476.52
8 $241,476.52 $1,026.28 $947.83 $240,528.68
9 $240,528.68 $1,022.25 $951.86 $239,576.82
10 $239,576.82 $1,018.20 $955.91 $238,620.91
11 $238,620.91 $1,014.14 $959.97 $237,660.93
12 $237,660.93 $1,010.06 $964.05 $236,696.88
year 1 end
13 $236,696.88 $1,005.96 $968.15 $235,728.73
14 $235,728.73 $1,001.85 $972.26 $234,756.47
15 $234,756.47 $997.71 $976.40 $233,780.07
16 $233,780.07 $993.57 $980.54 $232,799.53
17 $232,799.53 $989.40 $984.71 $231,814.81
18 $231,814.81 $985.21 $988.90 $230,825.91
19 $230,825.91 $981.01 $993.10 $229,832.81
20 $229,832.81 $976.79 $997.32 $228,835.49
21 $228,835.49 $972.55 $1,001.56 $227,833.93
22 $227,833.93 $968.29 $1,005.82 $226,828.11
23 $226,828.11 $964.02 $1,010.09 $225,818.02
24 $225,818.02 $959.73 $1,014.38 $224,803.64
year 2 end
25 $224,803.64 $955.42 $1,018.69 $223,784.94
26 $223,784.94 $951.09 $1,023.02 $222,761.92
27 $222,761.92 $946.74 $1,027.37 $221,734.54
28 $221,734.54 $942.37 $1,031.74 $220,702.80
29 $220,702.80 $937.99 $1,036.12 $219,666.68
30 $219,666.68 $933.58 $1,040.53 $218,626.15
31 $218,626.15 $929.16 $1,044.95 $217,581.20
32 $217,581.20 $924.72 $1,049.39 $216,531.81
33 $216,531.81 $920.26 $1,053.85 $215,477.96
34 $215,477.96 $915.78 $1,058.33 $214,419.63
35 $214,419.63 $911.28 $1,062.83 $213,356.80
36 $213,356.80 $906.77 $1,067.34 $212,289.46
year 3 end
37 $212,289.46 $902.23 $1,071.88 $211,217.57
38 $211,217.57 $897.67 $1,076.44 $210,141.14
39 $210,141.14 $893.10 $1,081.01 $209,060.13
40 $209,060.13 $888.51 $1,085.60 $207,974.52
41 $207,974.52 $883.89 $1,090.22 $206,884.30
42 $206,884.30 $879.26 $1,094.85 $205,789.45
43 $205,789.45 $874.61 $1,099.50 $204,689.94
44 $204,689.94 $869.93 $1,104.18 $203,585.76
45 $203,585.76 $865.24 $1,108.87 $202,476.89
46 $202,476.89 $860.53 $1,113.58 $201,363.31
47 $201,363.31 $855.79 $1,118.32 $200,244.99
48 $200,244.99 $851.04 $1,123.07 $199,121.92
year 4 end
49 $199,121.92 $846.27 $1,127.84 $197,994.08
50 $197,994.08 $841.47 $1,132.64 $196,861.44
51 $196,861.44 $836.66 $1,137.45 $195,723.99
52 $195,723.99 $831.83 $1,142.28 $194,581.71
53 $194,581.71 $826.97 $1,147.14 $193,434.57
54 $193,434.57 $822.10 $1,152.01 $192,282.55
55 $192,282.55 $817.20 $1,156.91 $191,125.64
56 $191,125.64 $812.28 $1,161.83 $189,963.81
57 $189,963.81 $807.35 $1,166.76 $188,797.05
58 $188,797.05 $802.39 $1,171.72 $187,625.33
59 $187,625.33 $797.41 $1,176.70 $186,448.62
60 $186,448.62 $792.41 $1,181.70 $185,266.92
year 5 end
61 $185,266.92 $787.38 $1,186.73 $184,080.19
62 $184,080.19 $782.34 $1,191.77 $182,888.42
63 $182,888.42 $777.28 $1,196.83 $181,691.58
64 $181,691.58 $772.19 $1,201.92 $180,489.66
65 $180,489.66 $767.08 $1,207.03 $179,282.63
66 $179,282.63 $761.95 $1,212.16 $178,070.47
67 $178,070.47 $756.80 $1,217.31 $176,853.16
68 $176,853.16 $751.63 $1,222.48 $175,630.67
69 $175,630.67 $746.43 $1,227.68 $174,402.99
70 $174,402.99 $741.21 $1,232.90 $173,170.10
71 $173,170.10 $735.97 $1,238.14 $171,931.96
72 $171,931.96 $730.71 $1,243.40 $170,688.56
year 6 end
73 $170,688.56 $725.43 $1,248.68 $169,439.87
74 $169,439.87 $720.12 $1,253.99 $168,185.88
75 $168,185.88 $714.79 $1,259.32 $166,926.56
76 $166,926.56 $709.44 $1,264.67 $165,661.88
77 $165,661.88 $704.06 $1,270.05 $164,391.84
78 $164,391.84 $698.67 $1,275.44 $163,116.39
79 $163,116.39 $693.24 $1,280.87 $161,835.52
80 $161,835.52 $687.80 $1,286.31 $160,549.21
81 $160,549.21 $682.33 $1,291.78 $159,257.44
82 $159,257.44 $676.84 $1,297.27 $157,960.17
83 $157,960.17 $671.33 $1,302.78 $156,657.39
84 $156,657.39 $665.79 $1,308.32 $155,349.07
year 7 end
85 $155,349.07 $660.23 $1,313.88 $154,035.19
86 $154,035.19 $654.65 $1,319.46 $152,715.73
87 $152,715.73 $649.04 $1,325.07 $151,390.66
88 $151,390.66 $643.41 $1,330.70 $150,059.96
89 $150,059.96 $637.75 $1,336.36 $148,723.61
90 $148,723.61 $632.08 $1,342.03 $147,381.57
91 $147,381.57 $626.37 $1,347.74 $146,033.83
92 $146,033.83 $620.64 $1,353.47 $144,680.36
93 $144,680.36 $614.89 $1,359.22 $143,321.14
94 $143,321.14 $609.11 $1,365.00 $141,956.15
95 $141,956.15 $603.31 $1,370.80 $140,585.35
96 $140,585.35 $597.49 $1,376.62 $139,208.72
year 8 end
97 $139,208.72 $591.64 $1,382.47 $137,826.25
98 $137,826.25 $585.76 $1,388.35 $136,437.90
99 $136,437.90 $579.86 $1,394.25 $135,043.65
100 $135,043.65 $573.94 $1,400.17 $133,643.47
101 $133,643.47 $567.98 $1,406.13 $132,237.35
102 $132,237.35 $562.01 $1,412.10 $130,825.25
103 $130,825.25 $556.01 $1,418.10 $129,407.14
104 $129,407.14 $549.98 $1,424.13 $127,983.01
105 $127,983.01 $543.93 $1,430.18 $126,552.83
106 $126,552.83 $537.85 $1,436.26 $125,116.57
107 $125,116.57 $531.75 $1,442.36 $123,674.20
108 $123,674.20 $525.62 $1,448.49 $122,225.70
year 9 end
109 $122,225.70 $519.46 $1,454.65 $120,771.05
110 $120,771.05 $513.28 $1,460.83 $119,310.22
111 $119,310.22 $507.07 $1,467.04 $117,843.17
112 $117,843.17 $500.83 $1,473.28 $116,369.90
113 $116,369.90 $494.57 $1,479.54 $114,890.36
114 $114,890.36 $488.28 $1,485.83 $113,404.53
115 $113,404.53 $481.97 $1,492.14 $111,912.39
116 $111,912.39 $475.63 $1,498.48 $110,413.90
117 $110,413.90 $469.26 $1,504.85 $108,909.05
118 $108,909.05 $462.86 $1,511.25 $107,397.80
119 $107,397.80 $456.44 $1,517.67 $105,880.13
120 $105,880.13 $449.99 $1,524.12 $104,356.01
year 10 end
121 $104,356.01 $443.51 $1,530.60 $102,825.41
122 $102,825.41 $437.01 $1,537.10 $101,288.31
123 $101,288.31 $430.48 $1,543.63 $99,744.68
124 $99,744.68 $423.91 $1,550.20 $98,194.48
125 $98,194.48 $417.33 $1,556.78 $96,637.69
126 $96,637.69 $410.71 $1,563.40 $95,074.29
127 $95,074.29 $404.07 $1,570.04 $93,504.25
128 $93,504.25 $397.39 $1,576.72 $91,927.53
129 $91,927.53 $390.69 $1,583.42 $90,344.11
130 $90,344.11 $383.96 $1,590.15 $88,753.96
131 $88,753.96 $377.20 $1,596.91 $87,157.05
132 $87,157.05 $370.42 $1,603.69 $85,553.36
year 11 end
133 $85,553.36 $363.60 $1,610.51 $83,942.85
134 $83,942.85 $356.76 $1,617.35 $82,325.50
135 $82,325.50 $349.88 $1,624.23 $80,701.27
136 $80,701.27 $342.98 $1,631.13 $79,070.14
137 $79,070.14 $336.05 $1,638.06 $77,432.07
138 $77,432.07 $329.09 $1,645.02 $75,787.05
139 $75,787.05 $322.09 $1,652.02 $74,135.03
140 $74,135.03 $315.07 $1,659.04 $72,476.00
141 $72,476.00 $308.02 $1,666.09 $70,809.91
142 $70,809.91 $300.94 $1,673.17 $69,136.74
143 $69,136.74 $293.83 $1,680.28 $67,456.46
144 $67,456.46 $286.69 $1,687.42 $65,769.04
year 12 end
145 $65,769.04 $279.52 $1,694.59 $64,074.44
146 $64,074.44 $272.32 $1,701.79 $62,372.65
147 $62,372.65 $265.08 $1,709.03 $60,663.62
148 $60,663.62 $257.82 $1,716.29 $58,947.33
149 $58,947.33 $250.53 $1,723.58 $57,223.75
150 $57,223.75 $243.20 $1,730.91 $55,492.84
151 $55,492.84 $235.84 $1,738.27 $53,754.57
152 $53,754.57 $228.46 $1,745.65 $52,008.91
153 $52,008.91 $221.04 $1,753.07 $50,255.84
154 $50,255.84 $213.59 $1,760.52 $48,495.32
155 $48,495.32 $206.11 $1,768.00 $46,727.31
156 $46,727.31 $198.59 $1,775.52 $44,951.79
year 13 end
157 $44,951.79 $191.05 $1,783.06 $43,168.72
158 $43,168.72 $183.47 $1,790.64 $41,378.08
159 $41,378.08 $175.86 $1,798.25 $39,579.83
160 $39,579.83 $168.21 $1,805.90 $37,773.93
161 $37,773.93 $160.54 $1,813.57 $35,960.36
162 $35,960.36 $152.83 $1,821.28 $34,139.08
163 $34,139.08 $145.09 $1,829.02 $32,310.06
164 $32,310.06 $137.32 $1,836.79 $30,473.26
165 $30,473.26 $129.51 $1,844.60 $28,628.66
166 $28,628.66 $121.67 $1,852.44 $26,776.22
167 $26,776.22 $113.80 $1,860.31 $24,915.91
168 $24,915.91 $105.89 $1,868.22 $23,047.69
year 14 end
169 $23,047.69 $97.95 $1,876.16 $21,171.53
170 $21,171.53 $89.98 $1,884.13 $19,287.40
171 $19,287.40 $81.97 $1,892.14 $17,395.26
172 $17,395.26 $73.93 $1,900.18 $15,495.08
173 $15,495.08 $65.85 $1,908.26 $13,586.82
174 $13,586.82 $57.74 $1,916.37 $11,670.46
175 $11,670.46 $49.60 $1,924.51 $9,745.94
176 $9,745.94 $41.42 $1,932.69 $7,813.25
177 $7,813.25 $33.21 $1,940.90 $5,872.35
178 $5,872.35 $24.96 $1,949.15 $3,923.19
179 $3,923.19 $16.67 $1,957.44 $1,965.76
180 $1,965.76 $8.35 $1,965.76 $0.00
year 15 end

total interest paid = 107,340.03


Related Solutions

You plan to purchase a $250,000 house using a 15-year mortgage obtained from your bank. The...
You plan to purchase a $250,000 house using a 15-year mortgage obtained from your bank. The mortgage rate offered to you is 5.00 percent. You will make a down payment of 20 percent of the purchase price. a. Calculate your monthly payments on this mortgage. b. Construct the amortization schedule for the mortgage. How much total interest is paid on this mortgage?
You plan to purchase a $300,000 house using a 15-year mortgage obtained from your bank. The...
You plan to purchase a $300,000 house using a 15-year mortgage obtained from your bank. The mortgage rate offered to you is 4.70 percent. You will make a down payment of 25 percent of the purchase price. a. Calculate your monthly payments on this mortgage. b. Construct the amortization schedule for the mortgage. How much total interest is paid on this mortgage?
You plan to purchase an $80,000 house using a 15-year mortgage obtained from your local bank....
You plan to purchase an $80,000 house using a 15-year mortgage obtained from your local bank. The mortgage rate offered to you is 8.00 percent. You will make a down payment of 20 percent of the purchase price. Calculate your monthly payments on this mortgage. Calculate the amount of interest and, separately, principal paid in the 4th payment. Calculate the amount of interest paid over the life of this mortgage. (use bank rate.com, mortgage amortization table What will be your...
You plan to purchase an $120,000 house using a 15-year mortgage obtained from your local bank....
You plan to purchase an $120,000 house using a 15-year mortgage obtained from your local bank. The mortgage rate offered to you is 8.00 percent. You will make a down payment of 20 percent of the purchase price. Calculate the amount of interest and, separately, principal paid in the 120th payment 305.72 and 611.71 3057.20 and 6117.10 318.46 and 637.20 7926.90 and 73.11
You plan to purchase an $80,000 house using a 15-year mortgage obtained from your local bank....
You plan to purchase an $80,000 house using a 15-year mortgage obtained from your local bank. The mortgage rate offered to you is 8.00 percent. You will make a down payment of 20 percent of the purchase price. Calculate your monthly payments on this mortgage. Calculate the amount of interest and, separately, principal paid in the 4th payment. Calculate the amount of interest paid over the life of this mortgage.
You plan to purchase an $100,000 house using a 15-year mortgage obtained from your local bank....
You plan to purchase an $100,000 house using a 15-year mortgage obtained from your local bank. The mortgage rate offered to you is 4.5 percent. You will make a down payment of 10 percent of the purchase price. a. Calculate your monthly payments on this mortgage. b. Calculate the amount of interest and, separately, principal paid in the 80th payment. c. Calculate the amount of interest and, separately, principal paid in the 110th payment. d. Calculate the amount of interest...
You plan to purchase a house for $175,000 using a 15-year mortgage obtained from your local...
You plan to purchase a house for $175,000 using a 15-year mortgage obtained from your local bank. You will make a down payment of 25 percent of the purchase price. You will not pay off the mortgage early. (LG 7-3) a. Your bank offers you the following two options for payment: Option 1: Mortgage rate of 5 percent and zero points. Option 2: Mortgage rate of 4.75 percent and 2 points. Which option should you choose? b. Your bank offers...
1, You plan to purchase a house for $183,000 using a 15-year mortgage obtained from your...
1, You plan to purchase a house for $183,000 using a 15-year mortgage obtained from your local bank. You will make a down payment of 10 percent of the purchase price. You will not pay off the mortgage early. Assume the homeowner will remain in the house for the full term and ignore taxes in your analysis. a, Your bank offers you the following two options for payment. Which option should you choose? Option 1: Mortgage rate of 5.2 percent...
You plan to purchase a house for $200,000 using a 15-year mortgage obtained from your local...
You plan to purchase a house for $200,000 using a 15-year mortgage obtained from your local bank. You will make a down payment of 10 percent of the purchase price. You will not pay off the mortgage early. Assume the homeowner will remain in the house for the full term and ignore taxes in your analysis. a. Your bank offers you the following two options for payment. Which option should you choose? Option 1: Mortgage rate of 6.25 percent and...
You plan to purchase a house for $247,000 using a 15-year mortgage obtained from your local...
You plan to purchase a house for $247,000 using a 15-year mortgage obtained from your local bank. You will make a down payment of 20 percent of the purchase price. You will not pay off the mortgage early. Assume the homeowner will remain in the house for the full term and ignore taxes in your analysis. a. Your bank offers you the following two options for payment. Which option should you choose? Option 1: Mortgage rate of 6.8 percent and...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT