845 UNITED NATIONS PLAZA #6D    Exclusive
Cross Streets: E 47th St & E 48th St (Midtown East)   Web ID 1797488

Mortgage Terms
Mortgage Term:	30 Years 15 Years 7 Years
Interest Rate:
Sale Price:
Percent Down:
Monthly Maint/CC:
Monthly Taxes:
Results
Mortgage Amount:	$1,800,000.00
Down Payment:	$450,000.00
Monthly Mortgage Payment:	$9,120.34
Total Monthly Payment:	$13,527.34

Amortization Schedule
Month	Principal	Interest	Balance
1	$2,370	$6,750	$1,797,630
2	$2,379	$6,741	$1,795,250
3	$2,388	$6,732	$1,792,862
4	$2,397	$6,723	$1,790,465
5	$2,406	$6,714	$1,788,059
6	$2,415	$6,705	$1,785,644
7	$2,424	$6,696	$1,783,220
8	$2,433	$6,687	$1,780,787
9	$2,442	$6,678	$1,778,344
10	$2,452	$6,669	$1,775,893
11	$2,461	$6,660	$1,773,432
12	$2,470	$6,650	$1,770,962
13	$2,479	$6,641	$1,768,483
14	$2,489	$6,632	$1,765,994
15	$2,498	$6,622	$1,763,496
16	$2,507	$6,613	$1,760,989
17	$2,517	$6,604	$1,758,472
18	$2,526	$6,594	$1,755,946
19	$2,536	$6,585	$1,753,411
20	$2,545	$6,575	$1,750,866
21	$2,555	$6,566	$1,748,311
22	$2,564	$6,556	$1,745,747
23	$2,574	$6,547	$1,743,173
24	$2,583	$6,537	$1,740,590
25	$2,593	$6,527	$1,737,997
26	$2,603	$6,517	$1,735,394
27	$2,613	$6,508	$1,732,781
28	$2,622	$6,498	$1,730,159
29	$2,632	$6,488	$1,727,527
30	$2,642	$6,478	$1,724,884
31	$2,652	$6,468	$1,722,232
32	$2,662	$6,458	$1,719,571
33	$2,672	$6,448	$1,716,899
34	$2,682	$6,438	$1,714,217
35	$2,692	$6,428	$1,711,525
36	$2,702	$6,418	$1,708,822
37	$2,712	$6,408	$1,706,110
38	$2,722	$6,398	$1,703,388
39	$2,733	$6,388	$1,700,655
40	$2,743	$6,377	$1,697,912
41	$2,753	$6,367	$1,695,159
42	$2,763	$6,357	$1,692,396
43	$2,774	$6,346	$1,689,622
44	$2,784	$6,336	$1,686,838
45	$2,795	$6,326	$1,684,043
46	$2,805	$6,315	$1,681,238
47	$2,816	$6,305	$1,678,422
48	$2,826	$6,294	$1,675,596
49	$2,837	$6,283	$1,672,759
50	$2,847	$6,273	$1,669,911
51	$2,858	$6,262	$1,667,053
52	$2,869	$6,251	$1,664,184
53	$2,880	$6,241	$1,661,305
54	$2,890	$6,230	$1,658,414
55	$2,901	$6,219	$1,655,513
56	$2,912	$6,208	$1,652,601
57	$2,923	$6,197	$1,649,678
58	$2,934	$6,186	$1,646,744
59	$2,945	$6,175	$1,643,799
60	$2,956	$6,164	$1,640,843
61	$2,967	$6,153	$1,637,875
62	$2,978	$6,142	$1,634,897
63	$2,989	$6,131	$1,631,908
64	$3,001	$6,120	$1,628,907
65	$3,012	$6,108	$1,625,895
66	$3,023	$6,097	$1,622,872
67	$3,035	$6,086	$1,619,837
68	$3,046	$6,074	$1,616,791
69	$3,057	$6,063	$1,613,734
70	$3,069	$6,052	$1,610,665
71	$3,080	$6,040	$1,607,585
72	$3,092	$6,028	$1,604,493
73	$3,103	$6,017	$1,601,389
74	$3,115	$6,005	$1,598,274
75	$3,127	$5,994	$1,595,147
76	$3,139	$5,982	$1,592,009
77	$3,150	$5,970	$1,588,859
78	$3,162	$5,958	$1,585,696
79	$3,174	$5,946	$1,582,522
80	$3,186	$5,934	$1,579,337
81	$3,198	$5,923	$1,576,139
82	$3,210	$5,911	$1,572,929
83	$3,222	$5,898	$1,569,707
84	$3,234	$5,886	$1,566,473
85	$3,246	$5,874	$1,563,227
86	$3,258	$5,862	$1,559,969
87	$3,270	$5,850	$1,556,698
88	$3,283	$5,838	$1,553,416
89	$3,295	$5,825	$1,550,121
90	$3,307	$5,813	$1,546,813
91	$3,320	$5,801	$1,543,493
92	$3,332	$5,788	$1,540,161
93	$3,345	$5,776	$1,536,816
94	$3,357	$5,763	$1,533,459
95	$3,370	$5,750	$1,530,089
96	$3,383	$5,738	$1,526,707
97	$3,395	$5,725	$1,523,312
98	$3,408	$5,712	$1,519,904
99	$3,421	$5,700	$1,516,483
100	$3,434	$5,687	$1,513,050
101	$3,446	$5,674	$1,509,603
102	$3,459	$5,661	$1,506,144
103	$3,472	$5,648	$1,502,672
104	$3,485	$5,635	$1,499,186
105	$3,498	$5,622	$1,495,688
106	$3,512	$5,609	$1,492,176
107	$3,525	$5,596	$1,488,652
108	$3,538	$5,582	$1,485,114
109	$3,551	$5,569	$1,481,563
110	$3,564	$5,556	$1,477,998
111	$3,578	$5,542	$1,474,420
112	$3,591	$5,529	$1,470,829
113	$3,605	$5,516	$1,467,224
114	$3,618	$5,502	$1,463,606
115	$3,632	$5,489	$1,459,974
116	$3,645	$5,475	$1,456,329
117	$3,659	$5,461	$1,452,670
118	$3,673	$5,448	$1,448,997
119	$3,687	$5,434	$1,445,310
120	$3,700	$5,420	$1,441,610
121	$3,714	$5,406	$1,437,896
122	$3,728	$5,392	$1,434,167
123	$3,742	$5,378	$1,430,425
124	$3,756	$5,364	$1,426,669
125	$3,770	$5,350	$1,422,899
126	$3,784	$5,336	$1,419,114
127	$3,799	$5,322	$1,415,315
128	$3,813	$5,307	$1,411,502
129	$3,827	$5,293	$1,407,675
130	$3,842	$5,279	$1,403,834
131	$3,856	$5,264	$1,399,978
132	$3,870	$5,250	$1,396,107
133	$3,885	$5,235	$1,392,222
134	$3,900	$5,221	$1,388,323
135	$3,914	$5,206	$1,384,409
136	$3,929	$5,192	$1,380,480
137	$3,944	$5,177	$1,376,536
138	$3,958	$5,162	$1,372,578
139	$3,973	$5,147	$1,368,605
140	$3,988	$5,132	$1,364,617
141	$4,003	$5,117	$1,360,614
142	$4,018	$5,102	$1,356,596
143	$4,033	$5,087	$1,352,563
144	$4,048	$5,072	$1,348,515
145	$4,063	$5,057	$1,344,451
146	$4,079	$5,042	$1,340,372
147	$4,094	$5,026	$1,336,279
148	$4,109	$5,011	$1,332,169
149	$4,125	$4,996	$1,328,045
150	$4,140	$4,980	$1,323,904
151	$4,156	$4,965	$1,319,749
152	$4,171	$4,949	$1,315,577
153	$4,187	$4,933	$1,311,390
154	$4,203	$4,918	$1,307,188
155	$4,218	$4,902	$1,302,969
156	$4,234	$4,886	$1,298,735
157	$4,250	$4,870	$1,294,485
158	$4,266	$4,854	$1,290,219
159	$4,282	$4,838	$1,285,937
160	$4,298	$4,822	$1,281,639
161	$4,314	$4,806	$1,277,325
162	$4,330	$4,790	$1,272,995
163	$4,347	$4,774	$1,268,648
164	$4,363	$4,757	$1,264,285
165	$4,379	$4,741	$1,259,906
166	$4,396	$4,725	$1,255,510
167	$4,412	$4,708	$1,251,098
168	$4,429	$4,692	$1,246,669
169	$4,445	$4,675	$1,242,224
170	$4,462	$4,658	$1,237,762
171	$4,479	$4,642	$1,233,283
172	$4,496	$4,625	$1,228,788
173	$4,512	$4,608	$1,224,275
174	$4,529	$4,591	$1,219,746
175	$4,546	$4,574	$1,215,200
176	$4,563	$4,557	$1,210,636
177	$4,580	$4,540	$1,206,056
178	$4,598	$4,523	$1,201,458
179	$4,615	$4,505	$1,196,843
180	$4,632	$4,488	$1,192,211
181	$4,650	$4,471	$1,187,562
182	$4,667	$4,453	$1,182,895
183	$4,684	$4,436	$1,178,210
184	$4,702	$4,418	$1,173,508
185	$4,720	$4,401	$1,168,788
186	$4,737	$4,383	$1,164,051
187	$4,755	$4,365	$1,159,296
188	$4,773	$4,347	$1,154,523
189	$4,791	$4,329	$1,149,732
190	$4,809	$4,311	$1,144,923
191	$4,827	$4,293	$1,140,096
192	$4,845	$4,275	$1,135,251
193	$4,863	$4,257	$1,130,388
194	$4,881	$4,239	$1,125,507
195	$4,900	$4,221	$1,120,607
196	$4,918	$4,202	$1,115,689
197	$4,937	$4,184	$1,110,753
198	$4,955	$4,165	$1,105,798
199	$4,974	$4,147	$1,100,824
200	$4,992	$4,128	$1,095,832
201	$5,011	$4,109	$1,090,821
202	$5,030	$4,091	$1,085,791
203	$5,049	$4,072	$1,080,742
204	$5,068	$4,053	$1,075,675
205	$5,087	$4,034	$1,070,588
206	$5,106	$4,015	$1,065,483
207	$5,125	$3,996	$1,060,358
208	$5,144	$3,976	$1,055,214
209	$5,163	$3,957	$1,050,051
210	$5,183	$3,938	$1,044,868
211	$5,202	$3,918	$1,039,666
212	$5,222	$3,899	$1,034,444
213	$5,241	$3,879	$1,029,203
214	$5,261	$3,860	$1,023,942
215	$5,281	$3,840	$1,018,662
216	$5,300	$3,820	$1,013,361
217	$5,320	$3,800	$1,008,041
218	$5,340	$3,780	$1,002,701
219	$5,360	$3,760	$997,341
220	$5,380	$3,740	$991,961
221	$5,400	$3,720	$986,560
222	$5,421	$3,700	$981,139
223	$5,441	$3,679	$975,698
224	$5,461	$3,659	$970,237
225	$5,482	$3,638	$964,755
226	$5,503	$3,618	$959,252
227	$5,523	$3,597	$953,729
228	$5,544	$3,576	$948,185
229	$5,565	$3,556	$942,621
230	$5,586	$3,535	$937,035
231	$5,606	$3,514	$931,429
232	$5,627	$3,493	$925,801
233	$5,649	$3,472	$920,153
234	$5,670	$3,451	$914,483
235	$5,691	$3,429	$908,792
236	$5,712	$3,408	$903,079
237	$5,734	$3,387	$897,346
238	$5,755	$3,365	$891,590
239	$5,777	$3,343	$885,814
240	$5,799	$3,322	$880,015
241	$5,820	$3,300	$874,195
242	$5,842	$3,278	$868,353
243	$5,864	$3,256	$862,489
244	$5,886	$3,234	$856,603
245	$5,908	$3,212	$850,695
246	$5,930	$3,190	$844,764
247	$5,952	$3,168	$838,812
248	$5,975	$3,146	$832,837
249	$5,997	$3,123	$826,840
250	$6,020	$3,101	$820,820
251	$6,042	$3,078	$814,778
252	$6,065	$3,055	$808,713
253	$6,088	$3,033	$802,625
254	$6,110	$3,010	$796,515
255	$6,133	$2,987	$790,381
256	$6,156	$2,964	$784,225
257	$6,179	$2,941	$778,046
258	$6,203	$2,918	$771,843
259	$6,226	$2,894	$765,617
260	$6,249	$2,871	$759,368
261	$6,273	$2,848	$753,095
262	$6,296	$2,824	$746,799
263	$6,320	$2,800	$740,479
264	$6,344	$2,777	$734,135
265	$6,367	$2,753	$727,768
266	$6,391	$2,729	$721,377
267	$6,415	$2,705	$714,962
268	$6,439	$2,681	$708,522
269	$6,463	$2,657	$702,059
270	$6,488	$2,633	$695,571
271	$6,512	$2,608	$689,059
272	$6,536	$2,584	$682,523
273	$6,561	$2,559	$675,962
274	$6,585	$2,535	$669,377
275	$6,610	$2,510	$662,767
276	$6,635	$2,485	$656,132
277	$6,660	$2,460	$649,472
278	$6,685	$2,436	$642,787
279	$6,710	$2,410	$636,077
280	$6,735	$2,385	$629,342
281	$6,760	$2,360	$622,582
282	$6,786	$2,335	$615,796
283	$6,811	$2,309	$608,985
284	$6,837	$2,284	$602,148
285	$6,862	$2,258	$595,286
286	$6,888	$2,232	$588,398
287	$6,914	$2,206	$581,484
288	$6,940	$2,181	$574,544
289	$6,966	$2,155	$567,579
290	$6,992	$2,128	$560,587
291	$7,018	$2,102	$553,569
292	$7,044	$2,076	$546,524
293	$7,071	$2,049	$539,453
294	$7,097	$2,023	$532,356
295	$7,124	$1,996	$525,232
296	$7,151	$1,970	$518,081
297	$7,178	$1,943	$510,904
298	$7,204	$1,916	$503,699
299	$7,231	$1,889	$496,468
300	$7,259	$1,862	$489,209
301	$7,286	$1,835	$481,923
302	$7,313	$1,807	$474,610
303	$7,341	$1,780	$467,270
304	$7,368	$1,752	$459,902
305	$7,396	$1,725	$452,506
306	$7,423	$1,697	$445,082
307	$7,451	$1,669	$437,631
308	$7,479	$1,641	$430,152
309	$7,507	$1,613	$422,645
310	$7,535	$1,585	$415,109
311	$7,564	$1,557	$407,546
312	$7,592	$1,528	$399,954
313	$7,621	$1,500	$392,333
314	$7,649	$1,471	$384,684
315	$7,678	$1,443	$377,006
316	$7,707	$1,414	$369,300
317	$7,735	$1,385	$361,564
318	$7,764	$1,356	$353,800
319	$7,794	$1,327	$346,006
320	$7,823	$1,298	$338,183
321	$7,852	$1,268	$330,331
322	$7,882	$1,239	$322,450
323	$7,911	$1,209	$314,538
324	$7,941	$1,180	$306,598
325	$7,971	$1,150	$298,627
326	$8,000	$1,120	$290,627
327	$8,030	$1,090	$282,596
328	$8,061	$1,060	$274,535
329	$8,091	$1,030	$266,445
330	$8,121	$999	$258,323
331	$8,152	$969	$250,172
332	$8,182	$938	$241,990
333	$8,213	$907	$233,777
334	$8,244	$877	$225,533
335	$8,275	$846	$217,258
336	$8,306	$815	$208,953
337	$8,337	$784	$200,616
338	$8,368	$752	$192,248
339	$8,399	$721	$183,849
340	$8,431	$689	$175,418
341	$8,463	$658	$166,955
342	$8,494	$626	$158,461
343	$8,526	$594	$149,935
344	$8,558	$562	$141,377
345	$8,590	$530	$132,787
346	$8,622	$498	$124,164
347	$8,655	$466	$115,510
348	$8,687	$433	$106,822
349	$8,720	$401	$98,103
350	$8,752	$368	$89,350
351	$8,785	$335	$80,565
352	$8,818	$302	$71,747
353	$8,851	$269	$62,895
354	$8,884	$236	$54,011
355	$8,918	$203	$45,093
356	$8,951	$169	$36,142
357	$8,985	$136	$27,157
358	$9,018	$102	$18,139
359	$9,052	$68	$9,086
360	$9,086	$34	$-0

Tenant in place until 7/31/2025 Two Bedroom Windowed eat-in-kitchen, a guest powder room, a primary bedroom with a luxurious marble primary bath, and a split second bedroom with en suite marble bath. The apartment has 10-foot ceilings, maple herringbone floors and floor-ceiling tinted windows. Mechanic features include GE monogram kitchen appliances, in-unit washer/dryer and room-controlled central air conditioning/heat. 845 United Nations Plaza is a luxurious condominium located in Midtown East. The condominium employs 24-hour doormen, a full-time concierge, a building manager and a wonderful staff. Building amenities include an on-site fitness center, a spa, an indoor pool and parking garage. Valet parking is available from the building's private driveway. Pets are allowed. The condominium also offers, a children's playroom, wine storage, private storage rooms/closets, bike storage, newly landscaped private park, a new dog park and much more. The up-scale UN Plaza Grill and The World Bar is located in the building