Answer To: Skip To ContentDashboard Account Dashboard Courses Calendar 30Inbox Help BIS155 Modules Week 5: Lab...
Ashish answered on Apr 09 2021
Search
Stay a While Longer - Apartments Search
Unit # 1607 Rental Price $1,710.00
Unit # Apartment Complex # Bed Rental Price Occupied Last Remodel Pet Deposit Recommendation
1101 Turning Leaf Circle 1 $ 765.00 Yes 2005 $100.00 No Change
1102 Turning Leaf Circle 1 $ 765.00 Yes 2003 $100.00 No Change
1103 Turning Leaf Circle 2 $ 895.00 No 1999 $100.00 Needs to Remodel
1104 Turning Leaf Circle 2 $ 895.00 Yes 2005 $100.00 No Change
1105 Turning Leaf Circle 3 $ 1,225.00 No 2007 $150.00 No Change
1106 Turning Leaf Circle 3 $ 1,225.00 Yes 2005 $100.00 No Change
1107 Turning Leaf Circle 2 $ 895.00 No 2005 $100.00 No Change
1108 Turning Leaf Circle 2 $ 895.00 Yes 2009 $150.00 No Change
1109 Turning Leaf Circle 3 $ 1,225.00 No 2008 $150.00 No Change
1110 Turning Leaf Circle 3 $ 1,225.00 Yes 2009 $150.00 No Change
1201 Turning Leaf Circle 1 $ 775.00 Yes 2011 $100.00 No Change
1202 Turning Leaf Circle 1 $ 775.00 Yes 2010 $100.00 No Change
1203 Turning Leaf Circle 2 $ 875.00 Yes 2011 $150.00 No Change
1204 Turning Leaf Circle 2 $ 875.00 No 2011 $150.00 No Change
1205 Turning Leaf Circle 3 $ 1,050.00 Yes 2005 $100.00 No Change
1206 Turning Leaf Circle 3 $ 1,050.00 No 2005 $100.00 No Change
1207 Turning Leaf Circle 2 $ 875.00 Yes 2000 $100.00 No Change
1208 Turning Leaf Circle 2 $ 875.00 Yes 2000 $100.00 No Change
1209 Turning Leaf Circle 3 $ 1,050.00 No 2005 $100.00 No Change
1210 Turning Leaf Circle 3 $ 1,050.00 Yes 2005 $100.00 No Change
1301 Piedra Springs 1 $ 875.00 No 2008 $100.00 No Change
1302 Piedra Springs 1 $ 875.00 No 2001 $100.00 Needs to Remodel
1303 Piedra Springs 1 $ 900.00 No 2001 $100.00 Needs to Remodel
1304 Piedra Springs 1 $ 900.00 Yes 2001 $100.00 No Change
1305 Piedra Springs 2 $ 1,355.00 No 2005 $100.00 No Change
1306 Piedra Springs 2 $ 1,355.00 Yes 2005 $100.00 No Change
1307 Piedra Springs 2 $ 1,355.00 Yes 2011 $150.00 No Change
1308 Piedra Springs 2 $ 1,355.00 No 2011 $150.00 No Change
1401 Eagles Domain Road 1 $ 875.00 No 2005 $100.00 No Change
1402 Eagles Domain Road 2 $ 950.00 No 2011 $150.00 No Change
1403 Eagles Domain Road 3 $ 1,355.00 Yes 2011 $150.00 No Change
1404 Eagles Domain Road 1 $ 875.00 No 2011 $100.00 No Change
1405 Eagles Domain Road 2 $ 950.00 Yes 2011 $150.00 No Change
1406 Eagles Domain Road 3 $ 1,355.00 No 2002 $100.00 Needs to Remodel
1407 Eagles Domain Road 2 $ 975.00 Yes 2002 $100.00 No Change
1408 Eagles Domain Road 2 $ 975.00 Yes 2002 $100.00 No Change
1501 Hickory Ridge Villas 1 $ 550.00 Yes 2011 $100.00 No Change
1502 Hickory Ridge Villas 1 $ 550.00 No 2011 $100.00 No Change
1503 Hickory Ridge Villas 1 $ 550.00 No 2003 $100.00 Needs to Remodel
1504 Hickory Ridge Villas 1 $ 550.00 Yes 2001 $100.00 No Change
1505 Hickory Ridge Villas 2 $ 850.00 No 2003 $100.00 Needs to Remodel
1506 Hickory Ridge Villas 2 $ 850.00 Yes 2011 $150.00 No Change
1507 Hickory Ridge Villas 2 $ 850.00 No 2011 $150.00 No Change
1601 Cypress Trail 1 $ 1,225.00 Yes 2005 $100.00 No Change
1602 Cypress Trail 1 $ 1,225.00 Yes 2005 $100.00 No Change
1603 Cypress Trail 2 $ 1,355.00 No 2005 $100.00 No Change
1604 Cypress Trail 2 $ 1,355.00 Yes 2011 $150.00 No Change
1605 Cypress Trail 3 $ 1,675.00 No 2011 $150.00 No Change
1606 Cypress Trail 3 $ 1,695.00 Yes 2005 $100.00 No Change
1607 Cypress Trail 3 $ 1,710.00 No 2005 $100.00 No Change
Loan
Input Area Summary Calculations
Complex Cost $950,000.00 Loan Amount 550,000
Down Payment $400,000.00 No. Periods 360
# of Pmts per Year 12 Monthly Rate 0.44%
Years 30 Monthly Payment $3,062.72
APR 5.325% Total Interest Paid $552,579.17
1st Payment Date 1/20/17
Payment # Payment Date Beginning Balance Interest Paid Principal Payment Ending Balance
1 1/20/17 $ 550,000.00 $2,440.63 $622.09 $ 549,377.91
2 2/20/17 $ 549,377.91 $2,437.86 $624.86 $ 548,753.05
3 3/20/17 $ 548,753.05 $2,435.09 $627.63 $ 548,125.42
4 4/20/17 $ 548,125.42 $2,432.31 $630.41 $ 547,495.01
5 5/20/17 $ 547,495.01 $2,429.51 $633.21 $ 546,861.80
6 6/20/17 $ 546,861.80 $2,426.70 $636.02 $ 546,225.78
7 7/20/17 $ 546,225.78 $2,423.88 $638.84 $ 545,586.93
8 8/20/17 $ 545,586.93 $2,421.04 $641.68 $ 544,945.26
9 9/20/17 $ 544,945.26 $2,418.19 $644.53 $ 544,300.73
10 10/20/17 $ 544,300.73 $2,415.33 $647.39 $ 543,653.34
11 11/20/17 $ 543,653.34 $2,412.46 $650.26 $ 543,003.09
12 12/20/17 $ 543,003.09 $2,409.58 $653.14 $ 542,349.94
13 1/20/18 $ 542,349.94 $2,406.68 $656.04 $ 541,693.90
14 2/20/18 $ 541,693.90 $2,403.77 $658.95 $ 541,034.95
15 3/20/18 $ 541,034.95 $2,400.84 $661.88 $ 540,373.07
16 4/20/18 $ 540,373.07 $2,397.91 $664.81 $ 539,708.26
17 5/20/18 $ 539,708.26 $2,394.96 $667.76 $ 539,040.49
18 6/20/18 $ 539,040.49 $2,391.99 $670.73 $ 538,369.76
19 7/20/18 $ 538,369.76 $2,389.02 $673.70 $ 537,696.06
20 8/20/18 $ 537,696.06 $2,386.03 $676.69 $ 537,019.37
21 9/20/18 $ 537,019.37 $2,383.02 $679.70 $ 536,339.67
22 10/20/18 $ 536,339.67 $2,380.01 $682.71 $ 535,656.96
23 11/20/18 $ 535,656.96 $2,376.98 $685.74 $ 534,971.21
24 12/20/18 $ 534,971.21 $2,373.93 $688.79 $ 534,282.43
25 1/20/19 $ 534,282.43 $2,370.88 $691.84 $ 533,590.59
26 2/20/19 $ 533,590.59 $2,367.81 $694.91 $ 532,895.68
27 3/20/19 $ 532,895.68 $2,364.72 $698.00 $ 532,197.68
28 4/20/19 $ 532,197.68 $2,361.63 $701.09 $ 531,496.59
29 5/20/19 $ 531,496.59 $2,358.52 $704.20 $ 530,792.38
30 6/20/19 $ 530,792.38 $2,355.39 $707.33 $ 530,085.06
31 7/20/19 $ 530,085.06 $2,352.25 $710.47 $ 529,374.59
32 8/20/19 $ 529,374.59 $2,349.10 $713.62 $ 528,660.97
33 9/20/19 $ 528,660.97 $2,345.93 $716.79 $ 527,944.18
34 10/20/19 $ 527,944.18 $2,342.75 $719.97 $ 527,224.21
35 11/20/19 $ 527,224.21 $2,339.56 $723.16 $ 526,501.05
36 12/20/19 $ 526,501.05 $2,336.35 $726.37 $ 525,774.68
37 1/20/20 $ 525,774.68 $2,333.13 $729.59 $ 525,045.09
38 2/20/20 $ 525,045.09 $2,329.89 $732.83 $ 524,312.25
39 3/20/20 $ 524,312.25 $2,326.64 $736.08 $ 523,576.17
40 4/20/20 $ 523,576.17 $2,323.37 $739.35 $ 522,836.82
41 5/20/20 $ 522,836.82 $2,320.09 $742.63 $ 522,094.19
42 6/20/20 $ 522,094.19 $2,316.79 $745.93 $ 521,348.26
43 7/20/20 $ 521,348.26 $2,313.48 $749.24 $ 520,599.02
44 8/20/20 $ 520,599.02 $2,310.16 $752.56 $ 519,846.46
45 9/20/20 $ 519,846.46 $2,306.82 $755.90 $ 519,090.56
46 10/20/20 $ 519,090.56 $2,303.46 $759.26 $ 518,331.30
47 11/20/20 $ 518,331.30 $2,300.10 $762.62 $ 517,568.68
48 12/20/20 $ 517,568.68 $2,296.71 $766.01 $ 516,802.67
49 1/20/21 $ 516,802.67 $2,293.31 $769.41 $ 516,033.26
50 2/20/21 $ 516,033.26 $2,289.90 $772.82 $ 515,260.44
51 3/20/21 $ 515,260.44 $2,286.47 $776.25 $ 514,484.19
52 4/20/21 $ 514,484.19 $2,283.02 $779.70 $ 513,704.49
53 5/20/21 $ 513,704.49 $2,279.56 $783.16 $ 512,921.34
54 6/20/21 $ 512,921.34 $2,276.09 $786.63 $ 512,134.70
55 7/20/21 $ 512,134.70 $2,272.60 $790.12 $ 511,344.58
56 8/20/21 $ 511,344.58 $2,269.09 $793.63 $ 510,550.95
57 9/20/21 $ 510,550.95 $2,265.57 $797.15 $ 509,753.80
58 10/20/21 $ 509,753.80 $2,262.03 $800.69 $ 508,953.12
59 11/20/21 $ 508,953.12 $2,258.48 $804.24 $ 508,148.88
60 12/20/21 $ 508,148.88 $2,254.91 $807.81 $ 507,341.07
61 1/20/22 $ 507,341.07 $2,251.33 $811.39 $ 506,529.67
62 2/20/22 $ 506,529.67 $2,247.73 $814.99 $ 505,714.68
63 3/20/22 $ 505,714.68 $2,244.11 $818.61 $ 504,896.07
64 4/20/22 $ 504,896.07 $2,240.48 $822.24 $ 504,073.82
65 5/20/22 $ 504,073.82 $2,236.83 $825.89 $ 503,247.93
66 6/20/22 $ 503,247.93 $2,233.16 $829.56 $ 502,418.37
67 7/20/22 $ 502,418.37 $2,229.48 $833.24 $ 501,585.14
68 8/20/22 $ 501,585.14 $2,225.78 $836.94 $ 500,748.20
69 9/20/22 $ 500,748.20 $2,222.07 $840.65 $ 499,907.55
70 10/20/22 $ 499,907.55 $2,218.34 $844.38 $ 499,063.17
71 11/20/22 $ 499,063.17 $2,214.59 $848.13 $ 498,215.04
72 12/20/22 $ 498,215.04 $2,210.83 $851.89 $ 497,363.15
73 1/20/23 $ 497,363.15 $2,207.05 $855.67 $ 496,507.48
74 2/20/23 $ 496,507.48 $2,203.25 $859.47 $ 495,648.01
75 3/20/23 $ 495,648.01 $2,199.44 $863.28 $ 494,784.73
76 4/20/23 $ 494,784.73 $2,195.61 $867.11 $ 493,917.62
77 5/20/23 $ 493,917.62 $2,191.76 $870.96 $ 493,046.66
78 6/20/23 $ 493,046.66 $2,187.89 $874.83 $ 492,171.83
79 7/20/23 $ 492,171.83 $2,184.01 $878.71 $ ...