Docstoc

ARM Calculator Green Capital Properties LLC Adjustable Rate

Document Sample
ARM Calculator Green Capital Properties LLC Adjustable Rate Powered By Docstoc
					 Green Capital Properties, LLC                             Adjustable Rate Mortgage (ARM) Calculator

 Place Data Into Yellow Fields                                     $700,000
                                                                                                       Loan Balance
                                                                                                       Cumulative Principal
               Loan Information                                    $600,000
                                                                                                       Cumulative Interest
                                                                   $500,000
                    Loan Amount        $        375,000
                    Term (Years)                      30           $400,000
            Starting Interest Rate               6.500%
                                                                   $300,000
              First Payment Date              1/2/2007
                                                                   $200,000
       Starting Monthly Payment              $2,370.26
                                                                   $100,000

                                                                                    $-
               Rate Adjustments                                                           0     50       100       150        200

                                                                                    14%
       Rate Remains Fixed For                            5 years
                                                                                    12%              Interest Rate History
   Months Between Adjustments                         12            Interest Rate   10%
          Expected Adjustment                    0.250%                             8%
                                                                                    6%
              Interest Rate Cap                 12.000%
                                                                                    4%
                                                                                    2%
           Estimated Max Rate                    12.00%                             0%
                                                                                          0     50        100      150        200
Estimated Max Monthly Payment                $3,229.98
                Total Payments             $1,022,791.08
                 Total Interest             $647,791.30

 Results may differ from other calculators due to rounding.
               Paymen           Interest                    Additional
     No.          t Date            Rate       Payment Due Payment                            Interest            Principal

     1        1/2/2007        6.500%            2,370.26           0.00                       2,031.25                   339.01
     2        2/2/2007        6.500%            2,370.26           0.00                       2,029.41                   340.85
     3        3/2/2007        6.500%            2,370.26           0.00                       2,027.57                   342.69
     4        4/2/2007        6.500%            2,370.26           0.00                       2,025.71                   344.55
     5        5/2/2007        6.500%            2,370.26           0.00                       2,023.84                   346.42
     6        6/2/2007        6.500%            2,370.26           0.00                       2,021.97                   348.29
     7        7/2/2007        6.500%            2,370.26           0.00                       2,020.08                   350.18
     8        8/2/2007        6.500%            2,370.26           0.00                       2,018.19                   352.07
     9        9/2/2007        6.500%            2,370.26           0.00                       2,016.28                   353.98
     10       #######         6.500%            2,370.26           0.00                       2,014.36                   355.90
     11       #######         6.500%            2,370.26           0.00                       2,012.43                   357.83
     12       #######         6.500%            2,370.26           0.00                       2,010.49                   359.77
     13       1/2/2008        6.500%            2,370.26           0.00                       2,008.55                   361.71
     14       2/2/2008        6.500%            2,370.26           0.00                       2,006.59                   363.67
     15       3/2/2008        6.500%            2,370.26           0.00                       2,004.62                   365.64
     16       4/2/2008        6.500%            2,370.26           0.00                       2,002.64                   367.62
     17       5/2/2008        6.500%            2,370.26           0.00                       2,000.64                   369.62
     18       6/2/2008        6.500%            2,370.26           0.00                       1,998.64                   371.62
     19       7/2/2008        6.500%            2,370.26           0.00                       1,996.63                   373.63
     20       8/2/2008        6.500%            2,370.26           0.00                       1,994.61                   375.65
     21       9/2/2008        6.500%            2,370.26           0.00                       1,992.57                   377.69
     22       #######         6.500%            2,370.26           0.00                       1,990.53                   379.73
     23       #######         6.500%            2,370.26           0.00                       1,988.47                   381.79
     24       #######         6.500%            2,370.26           0.00                       1,986.40                   383.86