In: Finance
| House value | 165,000.00 | |||
| Down payment | 33,000.00 | |||
| Loan period | 30.00 | Years | ||
| APR | 4% | |||
| Loan amount | 132,000.00 | |||
| Annual amount to bbe paid | 7,633.57 | |||
| Period | Principle balance | Amount paid | Interest | Principle paid |
| 1 | 132,000.00 | 7,633.57 | 5280 | 2,353.57 |
| 2 | 129,646.43 | 7,633.57 | 5185.857077 | 2,447.72 |
| 3 | 127,198.71 | 7,633.57 | 5087.948436 | 2,545.62 |
| 4 | 124,653.09 | 7,633.57 | 4986.12345 | 2,647.45 |
| 5 | 122,005.64 | 7,633.57 | 4880.225465 | 2,753.35 |
| 6 | 119,252.29 | 7,633.57 | 4770.09156 | 2,863.48 |
| 7 | 116,388.81 | 7,633.57 | 4655.552299 | 2,978.02 |
| 8 | 113,410.79 | 7,633.57 | 4536.431467 | 3,097.14 |
| 9 | 110,313.65 | 7,633.57 | 4412.545803 | 3,221.03 |
| 10 | 107,092.62 | 7,633.57 | 4283.704711 | 3,349.87 |
| 11 | 103,742.75 | 7,633.57 | 4149.709976 | 3,483.86 |
| 12 | 100,258.89 | 7,633.57 | 4010.355452 | 3,623.22 |
| 13 | 96,635.67 | 7,633.57 | 3865.426747 | 3,768.15 |
| 14 | 92,867.52 | 7,633.57 | 3714.700893 | 3,918.87 |
| 15 | 88,948.65 | 7,633.57 | 3557.946006 | 4,075.63 |
| 16 | 84,873.02 | 7,633.57 | 3394.920922 | 4,238.65 |
| 17 | 80,634.37 | 7,633.57 | 3225.374836 | 4,408.20 |
| 18 | 76,226.17 | 7,633.57 | 3049.046906 | 4,584.53 |
| 19 | 71,641.65 | 7,633.57 | 2865.665859 | 4,767.91 |
| 20 | 66,873.74 | 7,633.57 | 2674.94957 | 4,958.62 |
| 21 | 61,915.12 | 7,633.57 | 2476.604629 | 5,156.97 |
| 22 | 56,758.15 | 7,633.57 | 2270.325891 | 5,363.25 |
| 23 | 51,394.90 | 7,633.57 | 2055.796003 | 5,577.78 |
| 24 | 45,817.12 | 7,633.57 | 1832.684919 | 5,800.89 |
| 25 | 40,016.23 | 7,633.57 | 1600.649393 | 6,032.92 |
| 26 | 33,983.31 | 7,633.57 | 1359.332445 | 6,274.24 |
| 27 | 27,709.07 | 7,633.57 | 1108.36282 | 6,525.21 |
| 28 | 21,183.86 | 7,633.57 | 847.3544089 | 6,786.22 |
| 29 | 14,397.64 | 7,633.57 | 575.9056618 | 7,057.67 |
| 30 | 7,339.97 | 7,633.57 | 293.5989648 | 7,339.97 |
| 31 | 0.00 | 7,633.57 | -1.49157E-12 | 7,633.57 |
| Total interest paid | 97,007.19 |