Scribd
Upload
78 views1 page

PADD Loan Calculator Tool: Payment Amount (Monthly) : $ 6,055.81

This document contains a loan calculator that estimates the payments and amortization schedule for a $468,000 loan with an interest rate of 9.5% over 10 years. It shows that the monthly payment would be $6,055.81, with a total of $258,696.68 paid in interest over the life of the loan. The principal balance would be paid off after 120 monthly payments totaling $726,696.68.

Uploaded by

Murali Dharan
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
78 views1 page

PADD Loan Calculator Tool: Payment Amount (Monthly) : $ 6,055.81

This document contains a loan calculator that estimates the payments and amortization schedule for a $468,000 loan with an interest rate of 9.5% over 10 years. It shows that the monthly payment would be $6,055.81, with a total of $258,696.68 paid in interest over the life of the loan. The principal balance would be paid off after 120 monthly payments totaling $726,696.68.

Uploaded by

Murali Dharan
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 1

PADD Loan Calculator Tool

Loan Amount: $ 468,000.00


Balloon Payment: $ -
Interest Rate (APR): 9.50%
Payment Rhythm: Monthly Semi-Annually
Loan Term in Years: 10
Payments in Advance / Arrears: Arrears
Payment Amount (Monthly): $ 6,055.81

Loan Summary:
Payment Amount (Monthly): $ 6,055.81
Number of Loan Payments over Loan Term: 120
Total Interest Paid over Loan Term: $ 258,696.68
Total Amount Paid over Loan Term: $ 726,696.68
Time until Principal exceeds Interest Payments: 2 10/12 Years

This calculator will give you just an estimate of your actual loan payment and amortization schedule. Your actual loan payment amount and amortization schedule will be determined at the time
of loan closing, when and if your loan application has been approved.

The PADD does not guarantee the correctness of any results.

First 12 Month Amortization Schedule Annual Amortization Schedule

Month Principal Interest Balance Year Principal Interest Balance


Total $ 29,470.96 $ 43,198.71 $ 438,529.04 Total $ 468,000.00 $ 258,696.68 -
1 $ 2,350.81 $ 3,705.00 $ 465,649.19 1 $ 29,470.96 $ 43,198.71 $ 438,529.04
2 $ 2,369.42 $ 3,686.39 $ 463,279.78 2 $ 32,395.88 $ 40,273.78 $ 406,133.15
3 $ 2,388.17 $ 3,667.63 $ 460,891.60 3 $ 35,611.10 $ 37,058.57 $ 370,522.06
4 $ 2,407.08 $ 3,648.73 $ 458,484.52 4 $ 39,145.41 $ 33,524.26 $ 331,376.64
5 $ 2,426.14 $ 3,629.67 $ 456,058.39 5 $ 43,030.50 $ 29,639.17 $ 288,346.14
6 $ 2,445.34 $ 3,610.46 $ 453,613.04 6 $ 47,301.17 $ 25,368.49 $ 241,044.97
7 $ 2,464.70 $ 3,591.10 $ 451,148.34 7 $ 51,995.70 $ 20,673.97 $ 189,049.27
8 $ 2,484.21 $ 3,571.59 $ 448,664.13 8 $ 57,156.15 $ 15,513.52 $ 131,893.12
9 $ 2,503.88 $ 3,551.92 $ 446,160.24 9 $ 62,828.76 $ 9,840.91 $ 69,064.36
10 $ 2,523.70 $ 3,532.10 $ 443,636.54 10 $ 69,064.36 $ 3,605.31 $ -
11 $ 2,543.68 $ 3,512.12 $ 441,092.86
12 $ 2,563.82 $ 3,491.99 $ 438,529.04

Interest

Principal

You might also like