CLEAR

 

 

 

20

 

 

 

8

 

 

 

6.75

 

0.56

Monthly interest rate (into i).

 

 

 

200132.06

 

200,132.06

Loan amount (into PV).

 

 

 

 

0

-2,031.55

Monthly payment on existing

 

mortgage (calculated).

 

 

10

 

0.83

Monthly interest on wrap-around.

 

 

 

300000

 

-300,000.00

Amount of wrap-around (into PV).

 

 

 

 

 

3,585.23

Monthly payment on wrap-around

 

 

(calculated).

 

 

 

0

 

1,553.69

Net monthly payment received (into

 

PMT).

 

 

 

 

-99,867.94

Net cash advanced (into PV).

200132.06

 

 

 

12

 

15.85

Nominal yield (IRR) to lender

 

(calculated).

 

 

Sometimes the wrap around mortgage will have a longer payback period than the original mortgage, or a balloon payment may exist.

where:

n1 = number of years remaining in original mortgage PMT1 = yearly payment of original mortgage

PV1 = remaining balance of original mortgage n2 = number of years in wrap-around mortgage PMT2 = yearly payment of wrap-around mortgage PV2 = total amount of wrap-around mortgage BAL = balloon payment

4

Page 5
Image 5
HP 12C manual Pmt