Year | Beginning Balance | Interest | Annual Payment | Ending Balance |
---|---|---|---|---|
1 | $783000 | $31069 | $44858 | $769211 |
2 | 769211 | 30507 | 44858 | 754860 |
3 | 754860 | 29923 | 44858 | 739925 |
4 | 739925 | 29314 | 44858 | 724381 |
5 | 724381 | 28681 | 44858 | 708204 |
6 | 708204 | 28022 | 44858 | 691368 |
7 | 691368 | 27336 | 44858 | 673846 |
8 | 673846 | 26622 | 44858 | 655610 |
9 | 655610 | 25879 | 44858 | 636631 |
10 | 636631 | 25106 | 44858 | 616878 |
11 | 616878 | 24301 | 44858 | 596321 |
12 | 596321 | 23463 | 44858 | 574927 |
13 | 574927 | 22592 | 44858 | 552661 |
14 | 552661 | 21685 | 44858 | 529488 |
15 | 529488 | 20741 | 44858 | 505370 |
16 | 505370 | 19758 | 44858 | 480270 |
17 | 480270 | 18735 | 44858 | 454148 |
18 | 454148 | 17671 | 44858 | 426961 |
19 | 426961 | 16563 | 44858 | 398666 |
20 | 398666 | 15411 | 44858 | 369219 |
21 | 369219 | 14211 | 44858 | 338572 |
22 | 338572 | 12962 | 44858 | 306676 |
23 | 306676 | 11663 | 44858 | 273481 |
24 | 273481 | 10310 | 44858 | 238934 |
25 | 238934 | 8903 | 44858 | 202979 |
26 | 202979 | 7438 | 44858 | 165559 |
27 | 165559 | 5914 | 44858 | 126614 |
28 | 126614 | 4327 | 44858 | 86083 |
29 | 86083 | 2676 | 44858 | 43901 |
30 | 43901 | 957 | 44858 | 0 |
Well, by those numbers it is doable BUT they would be on the Dave Ramsey Beans and Rice budget for the entire time they are on that schedule. I bet someone as stupid as this couple is not going to sit still for 30 years paying off their draconian debt burden which they created themselves.
Sorry, I have no sympathy for them or their lenders...go into chapter 13 and live with the consequences, in a 1500 apartment rental they can afford and a beater for a car.
........I used this mortgage calculator based on 4% interest for a 30 year loan.................
The trouble with your table is that the debt includes car loans and student loans, so the entire payments are not over 30 years, or at 4%.
Probably near term their debt payments are considerably more than the $44k per year in your table.