Mortgage product from First Federal Savings and Loan Association of Lorain - Amortization Schedule Calculator
Use the calculator below to calculate your monthly mortgage payment. You can adjust loan amount, interest rate, and mortgage term to view the impact on the monthly payment amount. The calculator also provides an amortization table to show the amount of principal and interest payments a borrower will make over the life of the loan.
Mortgage product from First Federal Savings and Loan Association of Lorain
Interest Type: Fixed
Interest Rate: 6.880%
Monthly Payment: $
2,141.12
| Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
|---|---|---|---|---|
| 06/04/2025 | $239,234.88 | $2,141.12 | $1,376.00 | $765.12 |
| 07/04/2025 | $238,465.38 | $2,141.12 | $1,371.61 | $769.51 |
| 08/04/2025 | $237,691.46 | $2,141.12 | $1,367.20 | $773.92 |
| 09/04/2025 | $236,913.10 | $2,141.12 | $1,362.76 | $778.35 |
| 10/04/2025 | $236,130.29 | $2,141.12 | $1,358.30 | $782.82 |
| 11/04/2025 | $235,342.98 | $2,141.12 | $1,353.81 | $787.30 |
| 12/04/2025 | $234,551.16 | $2,141.12 | $1,349.30 | $791.82 |
| 01/04/2026 | $233,754.81 | $2,141.12 | $1,344.76 | $796.36 |
| 02/04/2026 | $232,953.88 | $2,141.12 | $1,340.19 | $800.92 |
| 03/04/2026 | $232,148.37 | $2,141.12 | $1,335.60 | $805.52 |
| 04/04/2026 | $231,338.23 | $2,141.12 | $1,330.98 | $810.13 |
| 05/04/2026 | $230,523.45 | $2,141.12 | $1,326.34 | $814.78 |
| 06/04/2026 | $229,704.00 | $2,141.12 | $1,321.67 | $819.45 |
| 07/04/2026 | $228,879.85 | $2,141.12 | $1,316.97 | $824.15 |
| 08/04/2026 | $228,050.98 | $2,141.12 | $1,312.24 | $828.87 |
| 09/04/2026 | $227,217.35 | $2,141.12 | $1,307.49 | $833.63 |
| 10/04/2026 | $226,378.95 | $2,141.12 | $1,302.71 | $838.41 |
| 11/04/2026 | $225,535.73 | $2,141.12 | $1,297.91 | $843.21 |
| 12/04/2026 | $224,687.69 | $2,141.12 | $1,293.07 | $848.05 |
| 01/04/2027 | $223,834.78 | $2,141.12 | $1,288.21 | $852.91 |
| 02/04/2027 | $222,976.98 | $2,141.12 | $1,283.32 | $857.80 |
| 03/04/2027 | $222,114.26 | $2,141.12 | $1,278.40 | $862.72 |
| 04/04/2027 | $221,246.60 | $2,141.12 | $1,273.46 | $867.66 |
| 05/04/2027 | $220,373.96 | $2,141.12 | $1,268.48 | $872.64 |
| 06/04/2027 | $219,496.32 | $2,141.12 | $1,263.48 | $877.64 |
| 07/04/2027 | $218,613.64 | $2,141.12 | $1,258.45 | $882.67 |
| 08/04/2027 | $217,725.91 | $2,141.12 | $1,253.38 | $887.73 |
| 09/04/2027 | $216,833.09 | $2,141.12 | $1,248.30 | $892.82 |
| 10/04/2027 | $215,935.15 | $2,141.12 | $1,243.18 | $897.94 |
| 11/04/2027 | $215,032.05 | $2,141.12 | $1,238.03 | $903.09 |
| 12/04/2027 | $214,123.79 | $2,141.12 | $1,232.85 | $908.27 |
| 01/04/2028 | $213,210.31 | $2,141.12 | $1,227.64 | $913.48 |
| 02/04/2028 | $212,291.60 | $2,141.12 | $1,222.41 | $918.71 |
| 03/04/2028 | $211,367.62 | $2,141.12 | $1,217.14 | $923.98 |
| 04/04/2028 | $210,438.34 | $2,141.12 | $1,211.84 | $929.28 |
| 05/04/2028 | $209,503.74 | $2,141.12 | $1,206.51 | $934.61 |
| 06/04/2028 | $208,563.77 | $2,141.12 | $1,201.15 | $939.96 |
| 07/04/2028 | $207,618.42 | $2,141.12 | $1,195.77 | $945.35 |
| 08/04/2028 | $206,667.65 | $2,141.12 | $1,190.35 | $950.77 |
| 09/04/2028 | $205,711.42 | $2,141.12 | $1,184.89 | $956.22 |
| 10/04/2028 | $204,749.72 | $2,141.12 | $1,179.41 | $961.71 |
| 11/04/2028 | $203,782.50 | $2,141.12 | $1,173.90 | $967.22 |
| 12/04/2028 | $202,809.73 | $2,141.12 | $1,168.35 | $972.77 |
| 01/04/2029 | $201,831.39 | $2,141.12 | $1,162.78 | $978.34 |
| 02/04/2029 | $200,847.43 | $2,141.12 | $1,157.17 | $983.95 |
| 03/04/2029 | $199,857.84 | $2,141.12 | $1,151.53 | $989.59 |
| 04/04/2029 | $198,862.57 | $2,141.12 | $1,145.85 | $995.27 |
| 05/04/2029 | $197,861.60 | $2,141.12 | $1,140.15 | $1,000.97 |
| 06/04/2029 | $196,854.89 | $2,141.12 | $1,134.41 | $1,006.71 |
| 07/04/2029 | $195,842.41 | $2,141.12 | $1,128.63 | $1,012.48 |
| 08/04/2029 | $194,824.12 | $2,141.12 | $1,122.83 | $1,018.29 |
| 09/04/2029 | $193,799.99 | $2,141.12 | $1,116.99 | $1,024.13 |
| 10/04/2029 | $192,769.99 | $2,141.12 | $1,111.12 | $1,030.00 |
| 11/04/2029 | $191,734.09 | $2,141.12 | $1,105.21 | $1,035.90 |
| 12/04/2029 | $190,692.24 | $2,141.12 | $1,099.28 | $1,041.84 |
| 01/04/2030 | $189,644.43 | $2,141.12 | $1,093.30 | $1,047.82 |
| 02/04/2030 | $188,590.60 | $2,141.12 | $1,087.29 | $1,053.82 |
| 03/04/2030 | $187,530.74 | $2,141.12 | $1,081.25 | $1,059.87 |
| 04/04/2030 | $186,464.80 | $2,141.12 | $1,075.18 | $1,065.94 |
| 05/04/2030 | $185,392.74 | $2,141.12 | $1,069.06 | $1,072.05 |
| 06/04/2030 | $184,314.54 | $2,141.12 | $1,062.92 | $1,078.20 |
| 07/04/2030 | $183,230.16 | $2,141.12 | $1,056.74 | $1,084.38 |
| 08/04/2030 | $182,139.56 | $2,141.12 | $1,050.52 | $1,090.60 |
| 09/04/2030 | $181,042.71 | $2,141.12 | $1,044.27 | $1,096.85 |
| 10/04/2030 | $179,939.57 | $2,141.12 | $1,037.98 | $1,103.14 |
| 11/04/2030 | $178,830.10 | $2,141.12 | $1,031.65 | $1,109.47 |
| 12/04/2030 | $177,714.28 | $2,141.12 | $1,025.29 | $1,115.83 |
| 01/04/2031 | $176,592.05 | $2,141.12 | $1,018.90 | $1,122.22 |
| 02/04/2031 | $175,463.40 | $2,141.12 | $1,012.46 | $1,128.66 |
| 03/04/2031 | $174,328.27 | $2,141.12 | $1,005.99 | $1,135.13 |
| 04/04/2031 | $173,186.63 | $2,141.12 | $999.48 | $1,141.64 |
| 05/04/2031 | $172,038.45 | $2,141.12 | $992.94 | $1,148.18 |
| 06/04/2031 | $170,883.69 | $2,141.12 | $986.35 | $1,154.76 |
| 07/04/2031 | $169,722.30 | $2,141.12 | $979.73 | $1,161.39 |
| 08/04/2031 | $168,554.26 | $2,141.12 | $973.07 | $1,168.04 |
| 09/04/2031 | $167,379.52 | $2,141.12 | $966.38 | $1,174.74 |
| 10/04/2031 | $166,198.04 | $2,141.12 | $959.64 | $1,181.48 |
| 11/04/2031 | $165,009.79 | $2,141.12 | $952.87 | $1,188.25 |
| 12/04/2031 | $163,814.73 | $2,141.12 | $946.06 | $1,195.06 |
| 01/04/2032 | $162,612.81 | $2,141.12 | $939.20 | $1,201.91 |
| 02/04/2032 | $161,404.01 | $2,141.12 | $932.31 | $1,208.81 |
| 03/04/2032 | $160,188.27 | $2,141.12 | $925.38 | $1,215.74 |
| 04/04/2032 | $158,965.57 | $2,141.12 | $918.41 | $1,222.71 |
| 05/04/2032 | $157,735.85 | $2,141.12 | $911.40 | $1,229.72 |
| 06/04/2032 | $156,499.08 | $2,141.12 | $904.35 | $1,236.77 |
| 07/04/2032 | $155,255.23 | $2,141.12 | $897.26 | $1,243.86 |
| 08/04/2032 | $154,004.24 | $2,141.12 | $890.13 | $1,250.99 |
| 09/04/2032 | $152,746.08 | $2,141.12 | $882.96 | $1,258.16 |
| 10/04/2032 | $151,480.70 | $2,141.12 | $875.74 | $1,265.37 |
| 11/04/2032 | $150,208.07 | $2,141.12 | $868.49 | $1,272.63 |
| 12/04/2032 | $148,928.15 | $2,141.12 | $861.19 | $1,279.93 |
| 01/04/2033 | $147,640.88 | $2,141.12 | $853.85 | $1,287.26 |
| 02/04/2033 | $146,346.24 | $2,141.12 | $846.47 | $1,294.64 |
| 03/04/2033 | $145,044.17 | $2,141.12 | $839.05 | $1,302.07 |
| 04/04/2033 | $143,734.64 | $2,141.12 | $831.59 | $1,309.53 |
| 05/04/2033 | $142,417.60 | $2,141.12 | $824.08 | $1,317.04 |
| 06/04/2033 | $141,093.01 | $2,141.12 | $816.53 | $1,324.59 |
| 07/04/2033 | $139,760.83 | $2,141.12 | $808.93 | $1,332.19 |
| 08/04/2033 | $138,421.00 | $2,141.12 | $801.30 | $1,339.82 |
| 09/04/2033 | $137,073.50 | $2,141.12 | $793.61 | $1,347.50 |
| 10/04/2033 | $135,718.27 | $2,141.12 | $785.89 | $1,355.23 |
| 11/04/2033 | $134,355.27 | $2,141.12 | $778.12 | $1,363.00 |
| 12/04/2033 | $132,984.45 | $2,141.12 | $770.30 | $1,370.82 |
| 01/04/2034 | $131,605.78 | $2,141.12 | $762.44 | $1,378.67 |
| 02/04/2034 | $130,219.20 | $2,141.12 | $754.54 | $1,386.58 |
| 03/04/2034 | $128,824.67 | $2,141.12 | $746.59 | $1,394.53 |
| 04/04/2034 | $127,422.15 | $2,141.12 | $738.59 | $1,402.52 |
| 05/04/2034 | $126,011.58 | $2,141.12 | $730.55 | $1,410.56 |
| 06/04/2034 | $124,592.93 | $2,141.12 | $722.47 | $1,418.65 |
| 07/04/2034 | $123,166.14 | $2,141.12 | $714.33 | $1,426.79 |
| 08/04/2034 | $121,731.18 | $2,141.12 | $706.15 | $1,434.97 |
| 09/04/2034 | $120,287.98 | $2,141.12 | $697.93 | $1,443.19 |
| 10/04/2034 | $118,836.52 | $2,141.12 | $689.65 | $1,451.47 |
| 11/04/2034 | $117,376.73 | $2,141.12 | $681.33 | $1,459.79 |
| 12/04/2034 | $115,908.57 | $2,141.12 | $672.96 | $1,468.16 |
| 01/04/2035 | $114,431.99 | $2,141.12 | $664.54 | $1,476.58 |
| 02/04/2035 | $112,946.95 | $2,141.12 | $656.08 | $1,485.04 |
| 03/04/2035 | $111,453.39 | $2,141.12 | $647.56 | $1,493.56 |
| 04/04/2035 | $109,951.28 | $2,141.12 | $639.00 | $1,502.12 |
| 05/04/2035 | $108,440.54 | $2,141.12 | $630.39 | $1,510.73 |
| 06/04/2035 | $106,921.15 | $2,141.12 | $621.73 | $1,519.39 |
| 07/04/2035 | $105,393.05 | $2,141.12 | $613.01 | $1,528.10 |
| 08/04/2035 | $103,856.18 | $2,141.12 | $604.25 | $1,536.87 |
| 09/04/2035 | $102,310.51 | $2,141.12 | $595.44 | $1,545.68 |
| 10/04/2035 | $100,755.97 | $2,141.12 | $586.58 | $1,554.54 |
| 11/04/2035 | $99,192.52 | $2,141.12 | $577.67 | $1,563.45 |
| 12/04/2035 | $97,620.10 | $2,141.12 | $568.70 | $1,572.41 |
| 01/04/2036 | $96,038.67 | $2,141.12 | $559.69 | $1,581.43 |
| 02/04/2036 | $94,448.17 | $2,141.12 | $550.62 | $1,590.50 |
| 03/04/2036 | $92,848.56 | $2,141.12 | $541.50 | $1,599.62 |
| 04/04/2036 | $91,239.77 | $2,141.12 | $532.33 | $1,608.79 |
| 05/04/2036 | $89,621.76 | $2,141.12 | $523.11 | $1,618.01 |
| 06/04/2036 | $87,994.47 | $2,141.12 | $513.83 | $1,627.29 |
| 07/04/2036 | $86,357.86 | $2,141.12 | $504.50 | $1,636.62 |
| 08/04/2036 | $84,711.86 | $2,141.12 | $495.12 | $1,646.00 |
| 09/04/2036 | $83,056.42 | $2,141.12 | $485.68 | $1,655.44 |
| 10/04/2036 | $81,391.49 | $2,141.12 | $476.19 | $1,664.93 |
| 11/04/2036 | $79,717.02 | $2,141.12 | $466.64 | $1,674.47 |
| 12/04/2036 | $78,032.94 | $2,141.12 | $457.04 | $1,684.07 |
| 01/04/2037 | $76,339.21 | $2,141.12 | $447.39 | $1,693.73 |
| 02/04/2037 | $74,635.77 | $2,141.12 | $437.68 | $1,703.44 |
| 03/04/2037 | $72,922.57 | $2,141.12 | $427.91 | $1,713.21 |
| 04/04/2037 | $71,199.54 | $2,141.12 | $418.09 | $1,723.03 |
| 05/04/2037 | $69,466.63 | $2,141.12 | $408.21 | $1,732.91 |
| 06/04/2037 | $67,723.79 | $2,141.12 | $398.28 | $1,742.84 |
| 07/04/2037 | $65,970.95 | $2,141.12 | $388.28 | $1,752.84 |
| 08/04/2037 | $64,208.07 | $2,141.12 | $378.23 | $1,762.89 |
| 09/04/2037 | $62,435.07 | $2,141.12 | $368.13 | $1,772.99 |
| 10/04/2037 | $60,651.92 | $2,141.12 | $357.96 | $1,783.16 |
| 11/04/2037 | $58,858.54 | $2,141.12 | $347.74 | $1,793.38 |
| 12/04/2037 | $57,054.87 | $2,141.12 | $337.46 | $1,803.66 |
| 01/04/2038 | $55,240.87 | $2,141.12 | $327.11 | $1,814.00 |
| 02/04/2038 | $53,416.46 | $2,141.12 | $316.71 | $1,824.40 |
| 03/04/2038 | $51,581.60 | $2,141.12 | $306.25 | $1,834.86 |
| 04/04/2038 | $49,736.22 | $2,141.12 | $295.73 | $1,845.38 |
| 05/04/2038 | $47,880.25 | $2,141.12 | $285.15 | $1,855.96 |
| 06/04/2038 | $46,013.65 | $2,141.12 | $274.51 | $1,866.61 |
| 07/04/2038 | $44,136.34 | $2,141.12 | $263.81 | $1,877.31 |
| 08/04/2038 | $42,248.27 | $2,141.12 | $253.05 | $1,888.07 |
| 09/04/2038 | $40,349.37 | $2,141.12 | $242.22 | $1,898.90 |
| 10/04/2038 | $38,439.59 | $2,141.12 | $231.34 | $1,909.78 |
| 11/04/2038 | $36,518.86 | $2,141.12 | $220.39 | $1,920.73 |
| 12/04/2038 | $34,587.12 | $2,141.12 | $209.37 | $1,931.74 |
| 01/04/2039 | $32,644.30 | $2,141.12 | $198.30 | $1,942.82 |
| 02/04/2039 | $30,690.34 | $2,141.12 | $187.16 | $1,953.96 |
| 03/04/2039 | $28,725.18 | $2,141.12 | $175.96 | $1,965.16 |
| 04/04/2039 | $26,748.75 | $2,141.12 | $164.69 | $1,976.43 |
| 05/04/2039 | $24,760.99 | $2,141.12 | $153.36 | $1,987.76 |
| 06/04/2039 | $22,761.84 | $2,141.12 | $141.96 | $1,999.16 |
| 07/04/2039 | $20,751.22 | $2,141.12 | $130.50 | $2,010.62 |
| 08/04/2039 | $18,729.07 | $2,141.12 | $118.97 | $2,022.14 |
| 09/04/2039 | $16,695.34 | $2,141.12 | $107.38 | $2,033.74 |
| 10/04/2039 | $14,649.94 | $2,141.12 | $95.72 | $2,045.40 |
| 11/04/2039 | $12,592.81 | $2,141.12 | $83.99 | $2,057.13 |
| 12/04/2039 | $10,523.89 | $2,141.12 | $72.20 | $2,068.92 |
| 01/04/2040 | $8,443.11 | $2,141.12 | $60.34 | $2,080.78 |
| 02/04/2040 | $6,350.40 | $2,141.12 | $48.41 | $2,092.71 |
| 03/04/2040 | $4,245.69 | $2,141.12 | $36.41 | $2,104.71 |
| 04/04/2040 | $2,128.91 | $2,141.12 | $24.34 | $2,116.78 |
| 05/04/2040 | $0.00 | $2,141.12 | $12.21 | $2,128.91 |
| TOTAL: | - | $385,401.34 | $145,401.34 | $240,000.00 |
Change options for different scenario in the form below:
Featured - 30 Year Fixed Mortgage Rates 2025
| Lender | APR | Rate (%) | Monthly Payment |
Learn More |
|---|---|---|---|---|
NMLS ID: 1025894 |
6.600% |
6.490%
0.88 points $3,679 fees |
$2,021 | Learn More |
NMLS ID: 401822 |
6.655% |
6.500%
1.00 points $5,195 fees |
$2,023 | Learn More |
NMLS ID: 6606 |
6.721% |
6.625%
1.00 points $3,181 fees |
$2,049 | Learn More |
NMLS ID: 3030 |
7.589% |
7.500%
0.88 points $2,800 fees |
$2,238 | Learn More |