Professional Documents
Culture Documents
Mortgage Calculations 15
Mortgage Calculations 15
Chapter 15
Real Estate Principles: A Value Approach by Ling and Archer, 5th Ed.
OUTLINE
SIMPLE AMORTIZATION
Loan terms (in yrs.) 2
Payment/yr. 12
Loan amount 50,000
=IPMT($C$1/$C$3, A8, $C$2*$C$3, $C$4)
=PPMT($C$1/$C$3, A8, $C$2*$C$3, $C$4)
Period Payment Interest Principal Balance
1 ($2,238.63) ($291.67) ($1,946.96) $48,053.04 =C4+D8
2 ($2,238.63) ($280.31) ($1,958.32) $46,094.72 =E8+D9
3 ($2,238.63) ($268.89) ($1,969.74) $44,124.98 =E9+D10
4 ($2,238.63) ($257.40) ($1,981.23) $42,143.74 =E10+D11
5 ($2,238.63) ($245.84) ($1,992.79) $40,150.95
6 ($2,238.63) ($234.21) ($2,004.42) $38,146.54
7 ($2,238.63) ($222.52) ($2,016.11) $36,130.43
8 ($2,238.63) ($210.76) ($2,027.87) $34,102.56
SCHEDULE
𝑟 × 𝑃𝑉
𝑃𝑀𝑇 =
1 − 1 + 𝑟 −180
0.004583 × 300,000 1374.90
= −180
= ≅ 𝟐𝟒𝟓𝟏. 𝟐𝟒
1 − 1.004583 0.5609
QUOTED RATE
• A 20-year mortgage. The monthly payment is $2,000. The
loan amount is $300,000. What is the quoted rate?
𝑌𝑒𝑎𝑟𝑙𝑦 𝑟𝑎𝑡𝑒
• 𝑛 = 20 × 12 = 240, 𝑟 = 12
, 𝑃𝑉
= $300,000, 𝑃𝑀𝑇 = $2000
• We know, 𝑃𝑉 𝑜𝑓 𝐿𝑜𝑎𝑛 = 𝑃𝑉 𝑜𝑓 𝑎𝑙𝑙 𝑓𝑢𝑡𝑢𝑟𝑒 𝑝𝑎𝑦𝑚𝑒𝑛𝑡𝑠
𝑛
−𝑛
𝑃𝑀𝑇 𝑃𝑀𝑇 × 1 − 1 + 𝑟
𝑛
=
1+𝑟 𝑟
𝑖=1
• If we want to calculate the ‘r’ by hand, we need to follow the
long way- “method of interpolation.”
𝑛 = 20 × 12 = 240,
QUOTED RATE… 𝑄=
𝑌𝑒𝑎𝑟𝑙𝑦 𝑟𝑎𝑡𝑒
,
12
𝑃𝑉 = $300,000,
𝑃𝑀𝑇 𝑃𝑀𝑇× 1− 1+𝑟 −𝑛 𝑃𝑀𝑇 = $2000
• 𝑛
σ𝑖=1
1+𝑟 𝑛
=
𝑟
2000× 1− 1+𝑟 −240
• 300,000 =
𝑟
, to calculate ‘r’, we need to follow the
interpolation formula: Given
(𝑣𝑎𝑙𝑢𝑒𝑙𝑜𝑤,𝑟 −𝑣𝑎𝑙𝑢𝑒𝑢𝑛𝑘𝑛𝑜𝑤𝑛,𝑟 ) PV
• 𝑟 = 𝑟𝑙𝑜𝑤 +
𝑣𝑎𝑙𝑢𝑒𝑙𝑜𝑤 −𝑣𝑎𝑙𝑢𝑒ℎ𝑖𝑔ℎ
× 𝑟ℎ𝑖𝑔ℎ − 𝑟𝑙𝑜𝑤
• This is the trial-and-error method used in IRR calculation
• In this you need to consider two values for ‘r’: one high and
one low
• Suppose, we assume 𝑄𝑙𝑜𝑤 = 5% 𝑎𝑛𝑑 𝑄ℎ𝑖𝑔ℎ = 7%
𝑛 = 20 × 12 = 240,
QUOTED RATE… 𝑄=
𝑌𝑒𝑎𝑟𝑙𝑦 𝑟𝑎𝑡𝑒
,
12
𝑃𝑉 = $300,000,
5% 7%
• 𝑟𝑙𝑜𝑤 =
12
= 0.3333% & 𝑟ℎ𝑖𝑔ℎ =
12
= 0.5833 𝑃𝑀𝑇 = $2000
• The use of rate caps in an ARM loan shifts the risk between the
borrower and the lender.
• If interest rates rise in an LPM, the borrower’s payments are
unaffected, while the value of the lender’s asset (the loan) falls
because the market now discounts the loan’s payment stream at a
higher discount rate.
• If short-term Treasury rates rise in an unconstrained ARM, so
does the borrower’s payment, protecting the value of the lender’s
mortgage asset, at least to some extent.
LPMS VS. ARMS: RISK
• Thus, the LPM places the bulk of the interest rate risk of the loan on
the lender.
• While an unconstrained ARM does much the opposite.
• Caps, on the other hand, reallocate interest rate risk someplace
between these extremes.
• The shift of interest rate risk back to the lender when tight caps are
included is a cost to the lender. How do lenders balance the pricing
of ARMs with rate caps relative to ARMs without such caps?
• They must, increase their expected return on the ARM with caps.
Thus, borrowers who choose ARMs with rate caps can expect a
higher initial contract interest rate, a higher margin, more up-front
financing costs, or some combination of the three.
REFINANCING
• Suppose that Alan also expects that the interest rate will drop
from 5% to 4% in 1 month.
• In 1 month, the existing loan has a remaining term of 14 years
and 11 months. The interest rate on the existing loan is 7%. The
existing monthly payment is $898.83.
• Thus, the remaining balance in 1 month is: n=179 ; r=0.5833;
PMT=898.83; PV 99,687.1661.
REFINANCING EXAMPLE…