20 WEST ST #15A    Exclusive
Cross Streets: Morris St & Battery Pl (Financial District)   Web ID 1797400

Mortgage Terms
Mortgage Term:	30 Years 15 Years 7 Years
Interest Rate:
Sale Price:
Percent Down:
Monthly Maint/CC:
Monthly Taxes:
Results
Mortgage Amount:	$463,200.00
Down Payment:	$115,800.00
Monthly Mortgage Payment:	$2,346.97
Total Monthly Payment:	$3,622.30

Amortization Schedule
Month	Principal	Interest	Balance
1	$610	$1,737	$462,590
2	$612	$1,735	$461,978
3	$615	$1,732	$461,363
4	$617	$1,730	$460,746
5	$619	$1,728	$460,127
6	$621	$1,725	$459,506
7	$624	$1,723	$458,882
8	$626	$1,721	$458,256
9	$629	$1,718	$457,627
10	$631	$1,716	$456,996
11	$633	$1,714	$456,363
12	$636	$1,711	$455,728
13	$638	$1,709	$455,090
14	$640	$1,707	$454,449
15	$643	$1,704	$453,806
16	$645	$1,702	$453,161
17	$648	$1,699	$452,514
18	$650	$1,697	$451,864
19	$652	$1,694	$451,211
20	$655	$1,692	$450,556
21	$657	$1,690	$449,899
22	$660	$1,687	$449,239
23	$662	$1,685	$448,577
24	$665	$1,682	$447,912
25	$667	$1,680	$447,244
26	$670	$1,677	$446,575
27	$672	$1,675	$445,902
28	$675	$1,672	$445,228
29	$677	$1,670	$444,550
30	$680	$1,667	$443,870
31	$682	$1,665	$443,188
32	$685	$1,662	$442,503
33	$688	$1,659	$441,815
34	$690	$1,657	$441,125
35	$693	$1,654	$440,432
36	$695	$1,652	$439,737
37	$698	$1,649	$439,039
38	$701	$1,646	$438,338
39	$703	$1,644	$437,635
40	$706	$1,641	$436,929
41	$708	$1,638	$436,221
42	$711	$1,636	$435,510
43	$714	$1,633	$434,796
44	$716	$1,630	$434,080
45	$719	$1,628	$433,360
46	$722	$1,625	$432,638
47	$725	$1,622	$431,914
48	$727	$1,620	$431,187
49	$730	$1,617	$430,457
50	$733	$1,614	$429,724
51	$736	$1,611	$428,988
52	$738	$1,609	$428,250
53	$741	$1,606	$427,509
54	$744	$1,603	$426,765
55	$747	$1,600	$426,019
56	$749	$1,598	$425,269
57	$752	$1,595	$424,517
58	$755	$1,592	$423,762
59	$758	$1,589	$423,004
60	$761	$1,586	$422,243
61	$764	$1,583	$421,480
62	$766	$1,581	$420,714
63	$769	$1,578	$419,944
64	$772	$1,575	$419,172
65	$775	$1,572	$418,397
66	$778	$1,569	$417,619
67	$781	$1,566	$416,838
68	$784	$1,563	$416,054
69	$787	$1,560	$415,268
70	$790	$1,557	$414,478
71	$793	$1,554	$413,685
72	$796	$1,551	$412,889
73	$799	$1,548	$412,091
74	$802	$1,545	$411,289
75	$805	$1,542	$410,485
76	$808	$1,539	$409,677
77	$811	$1,536	$408,866
78	$814	$1,533	$408,053
79	$817	$1,530	$407,236
80	$820	$1,527	$406,416
81	$823	$1,524	$405,593
82	$826	$1,521	$404,767
83	$829	$1,518	$403,938
84	$832	$1,515	$403,106
85	$835	$1,512	$402,270
86	$838	$1,509	$401,432
87	$842	$1,505	$400,590
88	$845	$1,502	$399,746
89	$848	$1,499	$398,898
90	$851	$1,496	$398,047
91	$854	$1,493	$397,192
92	$857	$1,489	$396,335
93	$861	$1,486	$395,474
94	$864	$1,483	$394,610
95	$867	$1,480	$393,743
96	$870	$1,477	$392,873
97	$874	$1,473	$391,999
98	$877	$1,470	$391,122
99	$880	$1,467	$390,242
100	$884	$1,463	$389,358
101	$887	$1,460	$388,471
102	$890	$1,457	$387,581
103	$894	$1,453	$386,687
104	$897	$1,450	$385,791
105	$900	$1,447	$384,890
106	$904	$1,443	$383,987
107	$907	$1,440	$383,080
108	$910	$1,437	$382,169
109	$914	$1,433	$381,255
110	$917	$1,430	$380,338
111	$921	$1,426	$379,417
112	$924	$1,423	$378,493
113	$928	$1,419	$377,566
114	$931	$1,416	$376,635
115	$935	$1,412	$375,700
116	$938	$1,409	$374,762
117	$942	$1,405	$373,820
118	$945	$1,402	$372,875
119	$949	$1,398	$371,927
120	$952	$1,395	$370,974
121	$956	$1,391	$370,018
122	$959	$1,388	$369,059
123	$963	$1,384	$368,096
124	$967	$1,380	$367,129
125	$970	$1,377	$366,159
126	$974	$1,373	$365,185
127	$978	$1,369	$364,208
128	$981	$1,366	$363,227
129	$985	$1,362	$362,242
130	$989	$1,358	$361,253
131	$992	$1,355	$360,261
132	$996	$1,351	$359,265
133	$1,000	$1,347	$358,265
134	$1,003	$1,343	$357,262
135	$1,007	$1,340	$356,255
136	$1,011	$1,336	$355,244
137	$1,015	$1,332	$354,229
138	$1,019	$1,328	$353,210
139	$1,022	$1,325	$352,188
140	$1,026	$1,321	$351,161
141	$1,030	$1,317	$350,131
142	$1,034	$1,313	$349,097
143	$1,038	$1,309	$348,059
144	$1,042	$1,305	$347,018
145	$1,046	$1,301	$345,972
146	$1,050	$1,297	$344,923
147	$1,054	$1,293	$343,869
148	$1,057	$1,290	$342,812
149	$1,061	$1,286	$341,750
150	$1,065	$1,282	$340,685
151	$1,069	$1,278	$339,615
152	$1,073	$1,274	$338,542
153	$1,077	$1,270	$337,464
154	$1,081	$1,265	$336,383
155	$1,086	$1,261	$335,297
156	$1,090	$1,257	$334,208
157	$1,094	$1,253	$333,114
158	$1,098	$1,249	$332,016
159	$1,102	$1,245	$330,914
160	$1,106	$1,241	$329,808
161	$1,110	$1,237	$328,698
162	$1,114	$1,233	$327,584
163	$1,119	$1,228	$326,465
164	$1,123	$1,224	$325,343
165	$1,127	$1,220	$324,216
166	$1,131	$1,216	$323,085
167	$1,135	$1,212	$321,949
168	$1,140	$1,207	$320,810
169	$1,144	$1,203	$319,666
170	$1,148	$1,199	$318,517
171	$1,153	$1,194	$317,365
172	$1,157	$1,190	$316,208
173	$1,161	$1,186	$315,047
174	$1,166	$1,181	$313,881
175	$1,170	$1,177	$312,711
176	$1,174	$1,173	$311,537
177	$1,179	$1,168	$310,358
178	$1,183	$1,164	$309,175
179	$1,188	$1,159	$307,988
180	$1,192	$1,155	$306,796
181	$1,196	$1,150	$305,599
182	$1,201	$1,146	$304,398
183	$1,205	$1,141	$303,193
184	$1,210	$1,137	$301,983
185	$1,215	$1,132	$300,768
186	$1,219	$1,128	$299,549
187	$1,224	$1,123	$298,325
188	$1,228	$1,119	$297,097
189	$1,233	$1,114	$295,864
190	$1,237	$1,109	$294,627
191	$1,242	$1,105	$293,385
192	$1,247	$1,100	$292,138
193	$1,251	$1,096	$290,887
194	$1,256	$1,091	$289,630
195	$1,261	$1,086	$288,370
196	$1,266	$1,081	$287,104
197	$1,270	$1,077	$285,834
198	$1,275	$1,072	$284,559
199	$1,280	$1,067	$283,279
200	$1,285	$1,062	$281,994
201	$1,289	$1,057	$280,705
202	$1,294	$1,053	$279,410
203	$1,299	$1,048	$278,111
204	$1,304	$1,043	$276,807
205	$1,309	$1,038	$275,498
206	$1,314	$1,033	$274,184
207	$1,319	$1,028	$272,865
208	$1,324	$1,023	$271,542
209	$1,329	$1,018	$270,213
210	$1,334	$1,013	$268,879
211	$1,339	$1,008	$267,541
212	$1,344	$1,003	$266,197
213	$1,349	$998	$264,848
214	$1,354	$993	$263,494
215	$1,359	$988	$262,136
216	$1,364	$983	$260,772
217	$1,369	$978	$259,403
218	$1,374	$973	$258,028
219	$1,379	$968	$256,649
220	$1,385	$962	$255,265
221	$1,390	$957	$253,875
222	$1,395	$952	$252,480
223	$1,400	$947	$251,080
224	$1,405	$942	$249,674
225	$1,411	$936	$248,264
226	$1,416	$931	$246,848
227	$1,421	$926	$245,426
228	$1,427	$920	$244,000
229	$1,432	$915	$242,568
230	$1,437	$910	$241,130
231	$1,443	$904	$239,688
232	$1,448	$899	$238,240
233	$1,454	$893	$236,786
234	$1,459	$888	$235,327
235	$1,464	$882	$233,862
236	$1,470	$877	$232,392
237	$1,475	$871	$230,917
238	$1,481	$866	$229,436
239	$1,487	$860	$227,949
240	$1,492	$855	$226,457
241	$1,498	$849	$224,959
242	$1,503	$844	$223,456
243	$1,509	$838	$221,947
244	$1,515	$832	$220,432
245	$1,520	$827	$218,912
246	$1,526	$821	$217,386
247	$1,532	$815	$215,854
248	$1,538	$809	$214,317
249	$1,543	$804	$212,773
250	$1,549	$798	$211,224
251	$1,555	$792	$209,670
252	$1,561	$786	$208,109
253	$1,567	$780	$206,542
254	$1,572	$775	$204,970
255	$1,578	$769	$203,391
256	$1,584	$763	$201,807
257	$1,590	$757	$200,217
258	$1,596	$751	$198,621
259	$1,602	$745	$197,019
260	$1,608	$739	$195,411
261	$1,614	$733	$193,796
262	$1,620	$727	$192,176
263	$1,626	$721	$190,550
264	$1,632	$715	$188,917
265	$1,639	$708	$187,279
266	$1,645	$702	$185,634
267	$1,651	$696	$183,983
268	$1,657	$690	$182,326
269	$1,663	$684	$180,663
270	$1,669	$677	$178,994
271	$1,676	$671	$177,318
272	$1,682	$665	$175,636
273	$1,688	$659	$173,948
274	$1,695	$652	$172,253
275	$1,701	$646	$170,552
276	$1,707	$640	$168,845
277	$1,714	$633	$167,131
278	$1,720	$627	$165,411
279	$1,727	$620	$163,684
280	$1,733	$614	$161,951
281	$1,740	$607	$160,211
282	$1,746	$601	$158,465
283	$1,753	$594	$156,712
284	$1,759	$588	$154,953
285	$1,766	$581	$153,187
286	$1,773	$574	$151,414
287	$1,779	$568	$149,635
288	$1,786	$561	$147,849
289	$1,793	$554	$146,057
290	$1,799	$548	$144,258
291	$1,806	$541	$142,452
292	$1,813	$534	$140,639
293	$1,820	$527	$138,819
294	$1,826	$521	$136,993
295	$1,833	$514	$135,160
296	$1,840	$507	$133,320
297	$1,847	$500	$131,473
298	$1,854	$493	$129,619
299	$1,861	$486	$127,758
300	$1,868	$479	$125,890
301	$1,875	$472	$124,015
302	$1,882	$465	$122,133
303	$1,889	$458	$120,244
304	$1,896	$451	$118,348
305	$1,903	$444	$116,445
306	$1,910	$437	$114,535
307	$1,917	$430	$112,617
308	$1,925	$422	$110,692
309	$1,932	$415	$108,761
310	$1,939	$408	$106,821
311	$1,946	$401	$104,875
312	$1,954	$393	$102,921
313	$1,961	$386	$100,960
314	$1,968	$379	$98,992
315	$1,976	$371	$97,016
316	$1,983	$364	$95,033
317	$1,991	$356	$93,043
318	$1,998	$349	$91,044
319	$2,006	$341	$89,039
320	$2,013	$334	$87,026
321	$2,021	$326	$85,005
322	$2,028	$319	$82,977
323	$2,036	$311	$80,941
324	$2,043	$304	$78,898
325	$2,051	$296	$76,847
326	$2,059	$288	$74,788
327	$2,067	$280	$72,721
328	$2,074	$273	$70,647
329	$2,082	$265	$68,565
330	$2,090	$257	$66,475
331	$2,098	$249	$64,378
332	$2,106	$241	$62,272
333	$2,113	$234	$60,159
334	$2,121	$226	$58,037
335	$2,129	$218	$55,908
336	$2,137	$210	$53,771
337	$2,145	$202	$51,625
338	$2,153	$194	$49,472
339	$2,161	$186	$47,310
340	$2,170	$177	$45,141
341	$2,178	$169	$42,963
342	$2,186	$161	$40,777
343	$2,194	$153	$38,583
344	$2,202	$145	$36,381
345	$2,211	$136	$34,170
346	$2,219	$128	$31,952
347	$2,227	$120	$29,724
348	$2,235	$111	$27,489
349	$2,244	$103	$25,245
350	$2,252	$95	$22,993
351	$2,261	$86	$20,732
352	$2,269	$78	$18,463
353	$2,278	$69	$16,185
354	$2,286	$61	$13,899
355	$2,295	$52	$11,604
356	$2,303	$44	$9,301
357	$2,312	$35	$6,988
358	$2,321	$26	$4,668
359	$2,329	$18	$2,338
360	$2,338	$9	$-0

Fabulous loft in FiDi's finest condominium!

Apartment 15A is quite a gem! It features high ceilings, wooden floors, modern kitchen (with black granite countertops and stainless steel appliances, including dishwasher), Italian marble bathroom, TWO large windows with water view and bright western exposure, and ultra-generous closet space.

The apartment is located at the Downtown Club Condominium, a landmarked Art Deco skyscraper with a rich history. Built as the Downtown Athletic Club, it served as home to the Heisman Trophy until being converted to a condominium.

The Downtown Club offers fantastic amenities, including 24-hour doorman/concierge, onsite valet services (drycleaning, shoe repair, wash ‘n fold laundry, maid service, etc.), residents' lounge (with free WiFi and cable TV), health club, yoga studio, his/her steam rooms, movie theater, spa treatment room, bicycle storage, lushly landscaped sun deck and a roof deck with jaw-dropping panoramic views of NYC, NJ, the Hudson and much more.

Condo is investor-friendly (minimum rental term is only 30 days) and welcomes pets of all shapes and sizes.

The building is a short walking distance from the World Trade Center, World Financial Center, Brookfield Place, Wall Street, Hudson River Greenway, South Street Seaport, Stone Street, Battery Park, and world-class shopping and dining. It's steps from transportation too, with the yellow, red and green subway lines within a one-block radius.

This unit is new to market and won't last. Contact me today for a private viewing.

NOTES:
** Please provide 24+ hours' notice for showings.
** Apartment may be delivered vacant or with excellent tenant in place.