In: Finance
You can afford a $1250 per month mortgage payment. You've found
a 30 year loan at 6% interest.
a) How big of a loan can you afford?
$
b) How much total money will you pay the loan company?
$
c) How much of that money is interest?
Monthly rate(M)= | yearly rate/12= | 0.50% | Monthly payment= | 1250.00 | |
Month | Beginning balance (A) | Monthly payment | Interest = M*A | Principal paid | Ending balance |
1 | 208969.01 | 1250.00 | 1044.85 | 205.15 | 208763.85 |
2 | 208763.85 | 1250.00 | 1043.82 | 206.18 | 208557.67 |
3 | 208557.67 | 1250.00 | 1042.79 | 207.21 | 208350.46 |
4 | 208350.46 | 1250.00 | 1041.75 | 208.25 | 208142.21 |
5 | 208142.21 | 1250.00 | 1040.71 | 209.29 | 207932.92 |
6 | 207932.92 | 1250.00 | 1039.66 | 210.34 | 207722.59 |
7 | 207722.59 | 1250.00 | 1038.61 | 211.39 | 207511.20 |
8 | 207511.20 | 1250.00 | 1037.56 | 212.44 | 207298.76 |
9 | 207298.76 | 1250.00 | 1036.49 | 213.51 | 207085.25 |
10 | 207085.25 | 1250.00 | 1035.43 | 214.57 | 206870.68 |
11 | 206870.68 | 1250.00 | 1034.35 | 215.65 | 206655.03 |
12 | 206655.03 | 1250.00 | 1033.28 | 216.72 | 206438.30 |
13 | 206438.30 | 1250.00 | 1032.19 | 217.81 | 206220.50 |
14 | 206220.50 | 1250.00 | 1031.10 | 218.90 | 206001.60 |
15 | 206001.60 | 1250.00 | 1030.01 | 219.99 | 205781.61 |
16 | 205781.61 | 1250.00 | 1028.91 | 221.09 | 205560.51 |
17 | 205560.51 | 1250.00 | 1027.80 | 222.20 | 205338.32 |
18 | 205338.32 | 1250.00 | 1026.69 | 223.31 | 205115.01 |
19 | 205115.01 | 1250.00 | 1025.58 | 224.42 | 204890.58 |
.
.
.
351 | 12163.01 | 1250.00 | 60.82 | 1189.18 | 10973.83 |
352 | 10973.83 | 1250.00 | 54.87 | 1195.13 | 9778.70 |
353 | 9778.70 | 1250.00 | 48.89 | 1201.11 | 8577.59 |
354 | 8577.59 | 1250.00 | 42.89 | 1207.11 | 7370.48 |
355 | 7370.48 | 1250.00 | 36.85 | 1213.15 | 6157.33 |
356 | 6157.33 | 1250.00 | 30.79 | 1219.21 | 4938.12 |
357 | 4938.12 | 1250.00 | 24.69 | 1225.31 | 3712.81 |
358 | 3712.81 | 1250.00 | 18.56 | 1231.44 | 2481.37 |
359 | 2481.37 | 1250.00 | 12.41 | 1237.59 | 1243.78 |
360 | 1243.78 | 1250.00 | 6.22 | 1243.78 | 0.00 |
Where |
Interest paid = Beginning balance * Monthly interest rate |
Principal = Monthly payment – interest paid |
Ending balance = beginning balance – principal paid |
Beginning balance = previous Month ending balance |
a)Principal = 208969.01
b) total money paid = monthly payment*number of months = 300*1250=375000
c) interest = total money paid-principal = 375000-208969.01=166030.99