Math 1050 Mortgage Project

Name: Madison Ross

In this project we will examine a home loan or mortgage. Assume
that you have found a home for sale and have agreed to a purchase
price of $201,000.


Down Payment: Assume that you are going to make a 10% down
payment on the house. Determine the amount of your down
payment and the balance to finance.
Down Payment: $21,000
Mortgage Amount: $ 180,900



Part I: 30 year Mortgage
Monthly Payment: Calculate the monthly payment for a 30 year
loan (rounding up to the nearest cent) by using the following
formula . Show your work. [ PMT is the monthly loan payment, P
is the mortgage amount, r is the annual percent rate for the loan in
decimal, and Y is the number of years to pay off the loan. For the
30 year loan use an annual interest rate of 4.975%.

180,900 (0.04975/12)+0.04975/12) ^-12(30)


= 749.98
.7744953944



Monthly Payment for a 30 year mortgage = $ 968.35



Note that this monthly payment covers only the interest and the
principal on the loan. It does not cover any insurance or taxes on
the property.

Amortization Schedule: In order to summarize all the information
regarding the amortization of a loan, construct a schedule that
keeps track of the payment number, the principal paid, the interest,
and the unpaid balance. A spreadsheet program is an excellent tool
to develop an amortization schedule. We can use a free
amortization spreadsheet on the web.
The web address
is: http://www.bretwhissel.net/amortization/amortize.html. Enter
the amount of the loan, i.e. the selling price minus the down
payment, the interest rate, and the appropriate number of
years. Check the box to show the schedule. If you are making
extra payments towards the principal, include it in the monthly
payment and leave the number of payments box blank.


Amortization Schedule monthly payment for a 30 year mortgage =
$ 968.35
(Note: if this is more than 2 or 3 cents different from your
calculation, check your numbers!)

Total interest paid over 30 years = $ 167,706.00

Total amount repaid = $ 348,606.00


Notice that the amount of the payment that goes towards the
principal and the amount that goes towards the interest are not
constant. What do you observe about each of these values?

At first, the amount of the payment that goes towards the
interest is much larger than that goes towards the principle.
But as time passes, the amount that goes to interest becomes
less and that to principle becomes more.



Find the number of the first payment when more of the payment
goes toward principal than interest.
The 194
th
payment


As already mentioned, these payments are for principal and interest
only. You will also have monthly payments for home insurance
and property taxes. In addition, it is helpful to have money left
over for those little luxuries like electricity, running water, and
food. As a wise home owner, you decide that your monthly
principal and interest payment should not exceed 35% of your
monthly take-home pay. What minimum monthly take-home pay
should you have in order to meet this goal? Show your work for
making this calculation.

Let the monthly take home pay be $ X
35% x = 968.35

X= 2766.71

Minimum monthly take home pay = $ 2,766.71

It is also important to note that your net or take-home pay (after
taxes) is less than your gross pay (before taxes). Assuming that
your net pay is 73% of your gross pay, what minimum gross
annual salary will you need to make to have the monthly net salary
stated above? Show your work for making this calculation.

Let the minimum monthly take home pay be $ Y
73% Y = 2766.71

12


73% Y= 3789.99

Y= 45,479.88



Minimum gross annual salary = $ 45,479.88

Part II: Selling the House

Let's suppose that after living in the house for 10 years, you want
to sell. The economy experiences ups and downs, but in general
the value of real estate increases over time. To calculate the value
of an investment such as real estate, we use continuously
compounded interest.

Find the value of the home 10 years after purchase assuming a
continuous interest rate of 4%. Use the full purchase price as the
principal. Show your work.

A=Pe^rt 201,00
0e^-0.04

201,000e^-.04= 299856.76




Assuming that you can sell the house for this amount, use the
following information to calculate your gains or losses:

Selling price of your house $ 299,856.76

Original down payment $20,100

Mortgage paid over the ten years $116,201

The principal balance on your loan after ten years $147,036.48



Do you gain or lose money over the 10 years? How much? Show
your amounts and summarize your results:

You gain $16,519.28 when selling the house, and that is
less than the original down payment when you bought the
house.


Part III: 15 year Mortgage

Using the same purchase price and down payment, we will
investigate a 15 year mortgage.


Monthly Payment: Calculate the monthly payment for a 15 year
loan (rounding up to the nearest cent) by using the following
formula . Show your work. [ PMT is the monthly loan payment, P
is the mortgage amount, r is the annual percent rate for the loan in
decimal, and Y is the number of years to pay off the loan. For the
15 year loan use an annual interest rate of 4.735%.

= 180,900(0.04735/12)
1- (1+0.04735/12)^12(15)

= 713.80
0.5077912733


= 1405.70

Monthly Payment for a 15 year mortgage = $ 1,405.70


Use the amortization spreadsheet on the web again, this time
entering the interest rate and number of payments for a 15 year
loan.

Amortization Schedule monthly payment for a 15 year mortgage
= $ 1405.70

Total interest paid over 15 years = $ 72,126.00
Total amount repaid = $ 253,026.00


Find the number of the first payment when more of the payment
goes toward principal than interest.
The 5
th
payment




Suppose you paid an additional $100 towards the principal each
month.

How long would it take to pay off the loan with this additional
payment?

13 years 7 months

What is the total amount of interest paid over the life of the loan?

$ 64,713.29
Compare this total amount repaid to the total amount repaid
without any extra payments. How much more or less would you
spend if you made the extra principal payments?

$ 253,026.00-$ 72,126.00=180,900




Part III: Reflection

Did this project change the way you think about buying a
home? Write one paragraph stating what ideas changed and
why. If this project did not change the way you think, write how
this project gave further evidence to support your existing opinion
about buying a home. Be specific.

No, this project did not completely change the way I
think. Instead, it gave further evidence to support my existing
opinion. The advantages of a 15- year mortgage would be a less
amount of interest, a lower interest rate and require shorter
amount of time to pay off. I think that a 30- year mortgage
might offer a larger flexibility in that the monthly payment is
much lower and at the same time you can pay extra principal
payments to shorten the term on the loan and it also can save
on interest. It made me realize how much goes into buying a
home and how much you actually have to think about when
you do buy a home. It shows how math is used in practical,
everyday life.