350 W 50TH ST #4KK    Exclusive
Cross Streets: Eighth Ave & Ninth Ave (Midtown West)   Web ID 1797512

Mortgage Terms
Mortgage Term:	30 Years 15 Years 7 Years
Interest Rate:
Sale Price:
Percent Down:
Monthly Maint/CC:
Monthly Taxes:
Results
Mortgage Amount:	$494,400.00
Down Payment:	$123,600.00
Monthly Mortgage Payment:	$2,505.05
Total Monthly Payment:	$4,088.97

Amortization Schedule
Month	Principal	Interest	Balance
1	$651	$1,854	$493,749
2	$653	$1,852	$493,095
3	$656	$1,849	$492,440
4	$658	$1,847	$491,781
5	$661	$1,844	$491,120
6	$663	$1,842	$490,457
7	$666	$1,839	$489,791
8	$668	$1,837	$489,123
9	$671	$1,834	$488,452
10	$673	$1,832	$487,779
11	$676	$1,829	$487,103
12	$678	$1,827	$486,424
13	$681	$1,824	$485,743
14	$684	$1,822	$485,060
15	$686	$1,819	$484,374
16	$689	$1,816	$483,685
17	$691	$1,814	$482,994
18	$694	$1,811	$482,300
19	$696	$1,809	$481,604
20	$699	$1,806	$480,904
21	$702	$1,803	$480,203
22	$704	$1,801	$479,499
23	$707	$1,798	$478,792
24	$710	$1,795	$478,082
25	$712	$1,793	$477,370
26	$715	$1,790	$476,655
27	$718	$1,787	$475,937
28	$720	$1,785	$475,217
29	$723	$1,782	$474,494
30	$726	$1,779	$473,768
31	$728	$1,777	$473,040
32	$731	$1,774	$472,309
33	$734	$1,771	$471,575
34	$737	$1,768	$470,838
35	$739	$1,766	$470,099
36	$742	$1,763	$469,357
37	$745	$1,760	$468,612
38	$748	$1,757	$467,864
39	$751	$1,754	$467,113
40	$753	$1,752	$466,360
41	$756	$1,749	$465,604
42	$759	$1,746	$464,845
43	$762	$1,743	$464,083
44	$765	$1,740	$463,318
45	$768	$1,737	$462,550
46	$770	$1,735	$461,780
47	$773	$1,732	$461,007
48	$776	$1,729	$460,230
49	$779	$1,726	$459,451
50	$782	$1,723	$458,669
51	$785	$1,720	$457,884
52	$788	$1,717	$457,096
53	$791	$1,714	$456,305
54	$794	$1,711	$455,511
55	$797	$1,708	$454,714
56	$800	$1,705	$453,914
57	$803	$1,702	$453,111
58	$806	$1,699	$452,306
59	$809	$1,696	$451,497
60	$812	$1,693	$450,685
61	$815	$1,690	$449,870
62	$818	$1,687	$449,052
63	$821	$1,684	$448,231
64	$824	$1,681	$447,406
65	$827	$1,678	$446,579
66	$830	$1,675	$445,749
67	$833	$1,672	$444,915
68	$837	$1,668	$444,079
69	$840	$1,665	$443,239
70	$843	$1,662	$442,396
71	$846	$1,659	$441,550
72	$849	$1,656	$440,701
73	$852	$1,653	$439,848
74	$856	$1,649	$438,993
75	$859	$1,646	$438,134
76	$862	$1,643	$437,272
77	$865	$1,640	$436,406
78	$869	$1,637	$435,538
79	$872	$1,633	$434,666
80	$875	$1,630	$433,791
81	$878	$1,627	$432,913
82	$882	$1,623	$432,031
83	$885	$1,620	$431,146
84	$888	$1,617	$430,258
85	$892	$1,613	$429,366
86	$895	$1,610	$428,471
87	$898	$1,607	$427,573
88	$902	$1,603	$426,671
89	$905	$1,600	$425,766
90	$908	$1,597	$424,858
91	$912	$1,593	$423,946
92	$915	$1,590	$423,031
93	$919	$1,586	$422,112
94	$922	$1,583	$421,190
95	$926	$1,579	$420,265
96	$929	$1,576	$419,335
97	$933	$1,573	$418,403
98	$936	$1,569	$417,467
99	$940	$1,566	$416,527
100	$943	$1,562	$415,584
101	$947	$1,558	$414,638
102	$950	$1,555	$413,687
103	$954	$1,551	$412,734
104	$957	$1,548	$411,776
105	$961	$1,544	$410,816
106	$964	$1,541	$409,851
107	$968	$1,537	$408,883
108	$972	$1,533	$407,911
109	$975	$1,530	$406,936
110	$979	$1,526	$405,957
111	$983	$1,522	$404,974
112	$986	$1,519	$403,988
113	$990	$1,515	$402,998
114	$994	$1,511	$402,004
115	$998	$1,508	$401,006
116	$1,001	$1,504	$400,005
117	$1,005	$1,500	$399,000
118	$1,009	$1,496	$397,991
119	$1,013	$1,492	$396,979
120	$1,016	$1,489	$395,962
121	$1,020	$1,485	$394,942
122	$1,024	$1,481	$393,918
123	$1,028	$1,477	$392,890
124	$1,032	$1,473	$391,858
125	$1,036	$1,469	$390,823
126	$1,039	$1,466	$389,783
127	$1,043	$1,462	$388,740
128	$1,047	$1,458	$387,693
129	$1,051	$1,454	$386,641
130	$1,055	$1,450	$385,586
131	$1,059	$1,446	$384,527
132	$1,063	$1,442	$383,464
133	$1,067	$1,438	$382,397
134	$1,071	$1,434	$381,326
135	$1,075	$1,430	$380,251
136	$1,079	$1,426	$379,172
137	$1,083	$1,422	$378,089
138	$1,087	$1,418	$377,001
139	$1,091	$1,414	$375,910
140	$1,095	$1,410	$374,815
141	$1,099	$1,406	$373,715
142	$1,104	$1,401	$372,612
143	$1,108	$1,397	$371,504
144	$1,112	$1,393	$370,392
145	$1,116	$1,389	$369,276
146	$1,120	$1,385	$368,156
147	$1,124	$1,381	$367,031
148	$1,129	$1,376	$365,902
149	$1,133	$1,372	$364,770
150	$1,137	$1,368	$363,632
151	$1,141	$1,364	$362,491
152	$1,146	$1,359	$361,345
153	$1,150	$1,355	$360,195
154	$1,154	$1,351	$359,041
155	$1,159	$1,346	$357,882
156	$1,163	$1,342	$356,719
157	$1,167	$1,338	$355,552
158	$1,172	$1,333	$354,380
159	$1,176	$1,329	$353,204
160	$1,181	$1,325	$352,024
161	$1,185	$1,320	$350,839
162	$1,189	$1,316	$349,649
163	$1,194	$1,311	$348,455
164	$1,198	$1,307	$347,257
165	$1,203	$1,302	$346,054
166	$1,207	$1,298	$344,847
167	$1,212	$1,293	$343,635
168	$1,216	$1,289	$342,418
169	$1,221	$1,284	$341,197
170	$1,226	$1,279	$339,972
171	$1,230	$1,275	$338,742
172	$1,235	$1,270	$337,507
173	$1,239	$1,266	$336,268
174	$1,244	$1,261	$335,024
175	$1,249	$1,256	$333,775
176	$1,253	$1,252	$332,521
177	$1,258	$1,247	$331,263
178	$1,263	$1,242	$330,001
179	$1,268	$1,238	$328,733
180	$1,272	$1,233	$327,461
181	$1,277	$1,228	$326,184
182	$1,282	$1,223	$324,902
183	$1,287	$1,218	$323,615
184	$1,291	$1,214	$322,324
185	$1,296	$1,209	$321,027
186	$1,301	$1,204	$319,726
187	$1,306	$1,199	$318,420
188	$1,311	$1,194	$317,109
189	$1,316	$1,189	$315,793
190	$1,321	$1,184	$314,472
191	$1,326	$1,179	$313,146
192	$1,331	$1,174	$311,816
193	$1,336	$1,169	$310,480
194	$1,341	$1,164	$309,139
195	$1,346	$1,159	$307,793
196	$1,351	$1,154	$306,443
197	$1,356	$1,149	$305,087
198	$1,361	$1,144	$303,726
199	$1,366	$1,139	$302,360
200	$1,371	$1,134	$300,988
201	$1,376	$1,129	$299,612
202	$1,382	$1,124	$298,231
203	$1,387	$1,118	$296,844
204	$1,392	$1,113	$295,452
205	$1,397	$1,108	$294,055
206	$1,402	$1,103	$292,653
207	$1,408	$1,097	$291,245
208	$1,413	$1,092	$289,832
209	$1,418	$1,087	$288,414
210	$1,424	$1,082	$286,990
211	$1,429	$1,076	$285,562
212	$1,434	$1,071	$284,127
213	$1,440	$1,065	$282,688
214	$1,445	$1,060	$281,243
215	$1,450	$1,055	$279,792
216	$1,456	$1,049	$278,337
217	$1,461	$1,044	$276,875
218	$1,467	$1,038	$275,409
219	$1,472	$1,033	$273,936
220	$1,478	$1,027	$272,458
221	$1,483	$1,022	$270,975
222	$1,489	$1,016	$269,486
223	$1,494	$1,011	$267,992
224	$1,500	$1,005	$266,492
225	$1,506	$999	$264,986
226	$1,511	$994	$263,475
227	$1,517	$988	$261,958
228	$1,523	$982	$260,435
229	$1,528	$977	$258,906
230	$1,534	$971	$257,372
231	$1,540	$965	$255,832
232	$1,546	$959	$254,287
233	$1,551	$954	$252,735
234	$1,557	$948	$251,178
235	$1,563	$942	$249,615
236	$1,569	$936	$248,046
237	$1,575	$930	$246,471
238	$1,581	$924	$244,890
239	$1,587	$918	$243,303
240	$1,593	$912	$241,711
241	$1,599	$906	$240,112
242	$1,605	$900	$238,508
243	$1,611	$894	$236,897
244	$1,617	$888	$235,280
245	$1,623	$882	$233,657
246	$1,629	$876	$232,029
247	$1,635	$870	$230,394
248	$1,641	$864	$228,753
249	$1,647	$858	$227,105
250	$1,653	$852	$225,452
251	$1,660	$845	$223,792
252	$1,666	$839	$222,126
253	$1,672	$833	$220,454
254	$1,678	$827	$218,776
255	$1,685	$820	$217,091
256	$1,691	$814	$215,400
257	$1,697	$808	$213,703
258	$1,704	$801	$212,000
259	$1,710	$795	$210,289
260	$1,716	$789	$208,573
261	$1,723	$782	$206,850
262	$1,729	$776	$205,121
263	$1,736	$769	$203,385
264	$1,742	$763	$201,643
265	$1,749	$756	$199,894
266	$1,755	$750	$198,138
267	$1,762	$743	$196,376
268	$1,769	$736	$194,607
269	$1,775	$730	$192,832
270	$1,782	$723	$191,050
271	$1,789	$716	$189,262
272	$1,795	$710	$187,466
273	$1,802	$703	$185,664
274	$1,809	$696	$183,855
275	$1,816	$689	$182,040
276	$1,822	$683	$180,217
277	$1,829	$676	$178,388
278	$1,836	$669	$176,552
279	$1,843	$662	$174,709
280	$1,850	$655	$172,859
281	$1,857	$648	$171,002
282	$1,864	$641	$169,139
283	$1,871	$634	$167,268
284	$1,878	$627	$165,390
285	$1,885	$620	$163,505
286	$1,892	$613	$161,613
287	$1,899	$606	$159,714
288	$1,906	$599	$157,808
289	$1,913	$592	$155,895
290	$1,920	$585	$153,974
291	$1,928	$577	$152,047
292	$1,935	$570	$150,112
293	$1,942	$563	$148,170
294	$1,949	$556	$146,220
295	$1,957	$548	$144,264
296	$1,964	$541	$142,300
297	$1,971	$534	$140,328
298	$1,979	$526	$138,349
299	$1,986	$519	$136,363
300	$1,994	$511	$134,369
301	$2,001	$504	$132,368
302	$2,009	$496	$130,360
303	$2,016	$489	$128,343
304	$2,024	$481	$126,320
305	$2,031	$474	$124,288
306	$2,039	$466	$122,249
307	$2,047	$458	$120,203
308	$2,054	$451	$118,148
309	$2,062	$443	$116,086
310	$2,070	$435	$114,017
311	$2,077	$428	$111,939
312	$2,085	$420	$109,854
313	$2,093	$412	$107,761
314	$2,101	$404	$105,660
315	$2,109	$396	$103,551
316	$2,117	$388	$101,434
317	$2,125	$380	$99,310
318	$2,133	$372	$97,177
319	$2,141	$364	$95,036
320	$2,149	$356	$92,888
321	$2,157	$348	$90,731
322	$2,165	$340	$88,566
323	$2,173	$332	$86,393
324	$2,181	$324	$84,212
325	$2,189	$316	$82,023
326	$2,197	$308	$79,825
327	$2,206	$299	$77,620
328	$2,214	$291	$75,406
329	$2,222	$283	$73,183
330	$2,231	$274	$70,953
331	$2,239	$266	$68,714
332	$2,247	$258	$66,466
333	$2,256	$249	$64,211
334	$2,264	$241	$61,946
335	$2,273	$232	$59,674
336	$2,281	$224	$57,392
337	$2,290	$215	$55,103
338	$2,298	$207	$52,804
339	$2,307	$198	$50,497
340	$2,316	$189	$48,181
341	$2,324	$181	$45,857
342	$2,333	$172	$43,524
343	$2,342	$163	$41,182
344	$2,351	$154	$38,831
345	$2,359	$146	$36,472
346	$2,368	$137	$34,104
347	$2,377	$128	$31,727
348	$2,386	$119	$29,341
349	$2,395	$110	$26,946
350	$2,404	$101	$24,542
351	$2,413	$92	$22,128
352	$2,422	$83	$19,706
353	$2,431	$74	$17,275
354	$2,440	$65	$14,835
355	$2,449	$56	$12,386
356	$2,459	$46	$9,927
357	$2,468	$37	$7,459
358	$2,477	$28	$4,982
359	$2,486	$19	$2,496
360	$2,496	$9	$-0

* FOR INVESTORS ONLY - Tenant in Place.*

This lovely apartment faces west, ensuring fabulous natural light all day long. It also features a modern pass-through kitchen (with stainless steel appliances, stone countertop, dishwasher and breakfast bar), excellent closet space and a PRIVATE BALCONY with a serene garden view.

This gem is located at Worldwide Plaza, a full-service condominium in the heart of Midtown West / Clinton/ Hell's Kitchen. The condo has a 24-hour doorman / concierge service; onsite parking garage; laundry on every floor; TMPL Gym by David Barton; and private "residents only" indoor garden. Mid-block, there's a landscaped public square with a Starbucks and various cafes with both indoor and outdoor seating.

Finally, the location of Worldwide Plaza is the best in NYC – just a short walking distance from MoMA, Carnegie Hall, Lincoln Center, the Theater District, Central Park, Times Square, Rockefeller Center, Radio City Music Hall and the Shops at Columbus Circle Mall (including Whole Foods). Some of the city's finest restaurants are on 9th Avenue, just one block away!

Transportation options are amazing too, with the C/E trains at 50th Street and 8th Avenue; the #1 train at 50th and 7th Ave; and M20, M104, M11 and M50 (crosstown bus) just steps away.

This apartment is a perfect starter home, pied-a-terre or investor unit. It's PET and INVESTOR-FRIENDLY. The MINIMUM RENTAL TERM is only 30 DAYS (works great as a furnished rental).

Contact us today for a private viewing. You'll be happy you did!

NOTES:
* Apartment is occupied. Please provide 24+ hours' notice for showings.