In: Finance
Consider the following pair of mortgage loan options for a ?$135,000 mortgage. Which mortgage loan has the larger total cost? (closing costs? + the amount paid for points? + total cost of? interest)? By how? much? Mortgage? A: 20?-year fixed at 12.25?% with closing costs of ?$2400 and 1 point. Mortgage?, B: 20?-year fixed at 11.25?% with closing costs of ?$2400 and 2 points. Choose the correct answer? below,
A. Mortgage B has a larger total cost than mortgage A by ?$ __________
B. Mortgage A has a larger total cost than mortgage B by ?$ ___________
A | Mortgage Loan | 135000 | |||||
Points | 1%*135000 | 1350 | |||||
Closing Costs | 2400 | ||||||
Using the PMT function in excel we get yearly payment of | |||||||
PMT(12.25%,20,135000) | |||||||
($18,357.57) | |||||||
Years | Beginning Loan | Interest | Principal | Total Payment | Closing Balance | ||
1 | 135000 | 16537.50 | 1,820.07 | 18357.57 | 133179.9 | ||
2 | 133179.93 | 16314.54 | 2,043.03 | 18357.57 | 131136.9 | ||
3 | 131136.9014 | 16064.27 | 2,293.30 | 18357.57 | 128843.6 | ||
4 | 128843.6018 | 15783.34 | 2,574.23 | 18357.57 | 126269.4 | ||
5 | 126269.3731 | 15468.00 | 2,889.57 | 18357.57 | 123379.8 | ||
6 | 123379.8013 | 15114.03 | 3,243.54 | 18357.57 | 120136.3 | ||
7 | 120136.2569 | 14716.69 | 3,640.88 | 18357.57 | 116495.4 | ||
8 | 116495.3784 | 14270.68 | 4,086.89 | 18357.57 | 112408.5 | ||
9 | 112408.4923 | 13770.04 | 4,587.53 | 18357.57 | 107821 | ||
10 | 107820.9626 | 13208.07 | 5,149.50 | 18357.57 | 102671.5 | ||
11 | 102671.4605 | 12577.25 | 5,780.32 | 18357.57 | 96891.14 | ||
12 | 96891.14439 | 11869.17 | 6,488.40 | 18357.57 | 90402.74 | ||
13 | 90402.73958 | 11074.34 | 7,283.23 | 18357.57 | 83119.51 | ||
14 | 83119.50518 | 10182.14 | 8,175.43 | 18357.57 | 74944.07 | ||
15 | 74944.07456 | 9180.65 | 9,176.92 | 18357.57 | 65767.15 | ||
16 | 65767.15369 | 8056.48 | 10,301.09 | 18357.57 | 55466.06 | ||
17 | 55466.06002 | 6794.59 | 11,562.98 | 18357.57 | 43903.08 | ||
18 | 43903.08237 | 5378.13 | 12,979.44 | 18357.57 | 30923.64 | ||
19 | 30923.63996 | 3788.15 | 14,569.42 | 18357.57 | 16354.22 | ||
20 | 16354.21586 | 2003.39 | 16,354.18 | 18357.57 | 0.037302 | ||
232151.44 | 134999.96 | ||||||
Cost of Loan = 232151.44+1350+2400 | 235901.44 | ||||||
B | Interest Rate | 11.25% | |||||
Closing costs | 2400 | ||||||
Points | 2%*135000 | 2700 | |||||
Using the PMT function in excel we get yearly payment of | |||||||
PMT(11.25%,20,135000) | |||||||
($17,230.66) | |||||||
Years | Beginning Loan | Interest | Principal | Total Payment | Closing Balance | ||
1 | 135000 | 15187.50 | 2,043.16 | 17230.66 | 132956.8 | ||
2 | 132956.84 | 14957.64 | 2,273.02 | 17230.66 | 130683.8 | ||
3 | 130683.8245 | 14701.93 | 2,528.73 | 17230.66 | 128155.1 | ||
4 | 128155.0948 | 14417.45 | 2,813.21 | 17230.66 | 125341.9 | ||
5 | 125341.8829 | 14100.96 | 3,129.70 | 17230.66 | 122212.2 | ||
6 | 122212.1847 | 13748.87 | 3,481.79 | 17230.66 | 118730.4 | ||
7 | 118730.3955 | 13357.17 | 3,873.49 | 17230.66 | 114856.9 | ||
8 | 114856.905 | 12921.40 | 4,309.26 | 17230.66 | 110547.6 | ||
9 | 110547.6468 | 12436.61 | 4,794.05 | 17230.66 | 105753.6 | ||
10 | 105753.5971 | 11897.28 | 5,333.38 | 17230.66 | 100420.2 | ||
11 | 100420.2168 | 11297.27 | 5,933.39 | 17230.66 | 94486.83 | ||
12 | 94486.83117 | 10629.77 | 6,600.89 | 17230.66 | 87885.94 | ||
13 | 87885.93968 | 9887.17 | 7,343.49 | 17230.66 | 80542.45 | ||
14 | 80542.44789 | 9061.03 | 8,169.63 | 17230.66 | 72372.81 | ||
15 | 72372.81328 | 8141.94 | 9,088.72 | 17230.66 | 63284.09 | ||
16 | 63284.09478 | 7119.46 | 10,111.20 | 17230.66 | 53172.9 | ||
17 | 53172.89544 | 5981.95 | 11,248.71 | 17230.66 | 41924.19 | ||
18 | 41924.18618 | 4716.47 | 12,514.19 | 17230.66 | 29410 | ||
19 | 29409.99712 | 3308.62 | 13,922.04 | 17230.66 | 15487.96 | ||
20 | 15487.9618 | 1742.40 | 15,488.26 | 17230.66 | -0.3025 | ||
209612.90 | 135000.30 | ||||||
Total Costs = 209612.90+2400+2700 | 214712.9 | ||||||
A | B | ||||||
A) | 235901.44 | 214712.9 | 21188.54 | ||||
Mortgage A has a larger total cost than mortgage B by $ 21188.54 | |||||||