641 FIFTH AVE #26F    Exclusive
Cross Streets: E 51st St & E 52nd St (Midtown East)   Web ID 1797551

Mortgage Terms
Mortgage Term:	30 Years 15 Years 7 Years
Interest Rate:
Sale Price:
Percent Down:
Monthly Maint/CC:
Monthly Taxes:
Results
Mortgage Amount:	$1,820,000.00
Down Payment:	$455,000.00
Monthly Mortgage Payment:	$9,221.67
Total Monthly Payment:	$13,363.67

Amortization Schedule
Month	Principal	Interest	Balance
1	$2,397	$6,825	$1,817,603
2	$2,406	$6,816	$1,815,198
3	$2,415	$6,807	$1,812,783
4	$2,424	$6,798	$1,810,359
5	$2,433	$6,789	$1,807,926
6	$2,442	$6,780	$1,805,484
7	$2,451	$6,771	$1,803,033
8	$2,460	$6,761	$1,800,573
9	$2,470	$6,752	$1,798,104
10	$2,479	$6,743	$1,795,625
11	$2,488	$6,734	$1,793,137
12	$2,497	$6,724	$1,790,639
13	$2,507	$6,715	$1,788,132
14	$2,516	$6,705	$1,785,616
15	$2,526	$6,696	$1,783,091
16	$2,535	$6,687	$1,780,556
17	$2,545	$6,677	$1,778,011
18	$2,554	$6,668	$1,775,457
19	$2,564	$6,658	$1,772,893
20	$2,573	$6,648	$1,770,320
21	$2,583	$6,639	$1,767,737
22	$2,593	$6,629	$1,765,144
23	$2,602	$6,619	$1,762,542
24	$2,612	$6,610	$1,759,930
25	$2,622	$6,600	$1,757,308
26	$2,632	$6,590	$1,754,676
27	$2,642	$6,580	$1,752,034
28	$2,652	$6,570	$1,749,383
29	$2,661	$6,560	$1,746,721
30	$2,671	$6,550	$1,744,050
31	$2,681	$6,540	$1,741,368
32	$2,692	$6,530	$1,738,677
33	$2,702	$6,520	$1,735,975
34	$2,712	$6,510	$1,733,263
35	$2,722	$6,500	$1,730,542
36	$2,732	$6,490	$1,727,809
37	$2,742	$6,479	$1,725,067
38	$2,753	$6,469	$1,722,314
39	$2,763	$6,459	$1,719,551
40	$2,773	$6,448	$1,716,778
41	$2,784	$6,438	$1,713,994
42	$2,794	$6,427	$1,711,200
43	$2,805	$6,417	$1,708,395
44	$2,815	$6,406	$1,705,580
45	$2,826	$6,396	$1,702,754
46	$2,836	$6,385	$1,699,918
47	$2,847	$6,375	$1,697,071
48	$2,858	$6,364	$1,694,213
49	$2,868	$6,353	$1,691,345
50	$2,879	$6,343	$1,688,466
51	$2,890	$6,332	$1,685,576
52	$2,901	$6,321	$1,682,675
53	$2,912	$6,310	$1,679,764
54	$2,923	$6,299	$1,676,841
55	$2,934	$6,288	$1,673,908
56	$2,945	$6,277	$1,670,963
57	$2,956	$6,266	$1,668,007
58	$2,967	$6,255	$1,665,041
59	$2,978	$6,244	$1,662,063
60	$2,989	$6,233	$1,659,074
61	$3,000	$6,222	$1,656,074
62	$3,011	$6,210	$1,653,063
63	$3,023	$6,199	$1,650,040
64	$3,034	$6,188	$1,647,006
65	$3,045	$6,176	$1,643,960
66	$3,057	$6,165	$1,640,904
67	$3,068	$6,153	$1,637,835
68	$3,080	$6,142	$1,634,756
69	$3,091	$6,130	$1,631,664
70	$3,103	$6,119	$1,628,561
71	$3,115	$6,107	$1,625,447
72	$3,126	$6,095	$1,622,320
73	$3,138	$6,084	$1,619,182
74	$3,150	$6,072	$1,616,033
75	$3,162	$6,060	$1,612,871
76	$3,173	$6,048	$1,609,698
77	$3,185	$6,036	$1,606,512
78	$3,197	$6,024	$1,603,315
79	$3,209	$6,012	$1,600,106
80	$3,221	$6,000	$1,596,885
81	$3,233	$5,988	$1,593,651
82	$3,245	$5,976	$1,590,406
83	$3,258	$5,964	$1,587,148
84	$3,270	$5,952	$1,583,878
85	$3,282	$5,940	$1,580,596
86	$3,294	$5,927	$1,577,302
87	$3,307	$5,915	$1,573,995
88	$3,319	$5,902	$1,570,676
89	$3,332	$5,890	$1,567,344
90	$3,344	$5,878	$1,564,000
91	$3,357	$5,865	$1,560,643
92	$3,369	$5,852	$1,557,274
93	$3,382	$5,840	$1,553,892
94	$3,395	$5,827	$1,550,498
95	$3,407	$5,814	$1,547,090
96	$3,420	$5,802	$1,543,670
97	$3,433	$5,789	$1,540,237
98	$3,446	$5,776	$1,536,792
99	$3,459	$5,763	$1,533,333
100	$3,472	$5,750	$1,529,861
101	$3,485	$5,737	$1,526,376
102	$3,498	$5,724	$1,522,879
103	$3,511	$5,711	$1,519,368
104	$3,524	$5,698	$1,515,844
105	$3,537	$5,684	$1,512,307
106	$3,551	$5,671	$1,508,756
107	$3,564	$5,658	$1,505,192
108	$3,577	$5,644	$1,501,615
109	$3,591	$5,631	$1,498,024
110	$3,604	$5,618	$1,494,420
111	$3,618	$5,604	$1,490,803
112	$3,631	$5,591	$1,487,172
113	$3,645	$5,577	$1,483,527
114	$3,658	$5,563	$1,479,868
115	$3,672	$5,550	$1,476,196
116	$3,686	$5,536	$1,472,510
117	$3,700	$5,522	$1,468,810
118	$3,714	$5,508	$1,465,097
119	$3,728	$5,494	$1,461,369
120	$3,742	$5,480	$1,457,628
121	$3,756	$5,466	$1,453,872
122	$3,770	$5,452	$1,450,102
123	$3,784	$5,438	$1,446,319
124	$3,798	$5,424	$1,442,521
125	$3,812	$5,409	$1,438,709
126	$3,827	$5,395	$1,434,882
127	$3,841	$5,381	$1,431,041
128	$3,855	$5,366	$1,427,186
129	$3,870	$5,352	$1,423,316
130	$3,884	$5,337	$1,419,432
131	$3,899	$5,323	$1,415,533
132	$3,913	$5,308	$1,411,620
133	$3,928	$5,294	$1,407,692
134	$3,943	$5,279	$1,403,749
135	$3,958	$5,264	$1,399,791
136	$3,972	$5,249	$1,395,819
137	$3,987	$5,234	$1,391,831
138	$4,002	$5,219	$1,387,829
139	$4,017	$5,204	$1,383,812
140	$4,032	$5,189	$1,379,779
141	$4,048	$5,174	$1,375,732
142	$4,063	$5,159	$1,371,669
143	$4,078	$5,144	$1,367,591
144	$4,093	$5,128	$1,363,498
145	$4,109	$5,113	$1,359,389
146	$4,124	$5,098	$1,355,266
147	$4,139	$5,082	$1,351,126
148	$4,155	$5,067	$1,346,971
149	$4,171	$5,051	$1,342,801
150	$4,186	$5,036	$1,338,614
151	$4,202	$5,020	$1,334,413
152	$4,218	$5,004	$1,330,195
153	$4,233	$4,988	$1,325,961
154	$4,249	$4,972	$1,321,712
155	$4,265	$4,956	$1,317,447
156	$4,281	$4,940	$1,313,166
157	$4,297	$4,924	$1,308,868
158	$4,313	$4,908	$1,304,555
159	$4,330	$4,892	$1,300,225
160	$4,346	$4,876	$1,295,880
161	$4,362	$4,860	$1,291,517
162	$4,378	$4,843	$1,287,139
163	$4,395	$4,827	$1,282,744
164	$4,411	$4,810	$1,278,333
165	$4,428	$4,794	$1,273,905
166	$4,445	$4,777	$1,269,460
167	$4,461	$4,760	$1,264,999
168	$4,478	$4,744	$1,260,521
169	$4,495	$4,727	$1,256,026
170	$4,512	$4,710	$1,251,515
171	$4,528	$4,693	$1,246,986
172	$4,545	$4,676	$1,242,441
173	$4,563	$4,659	$1,237,878
174	$4,580	$4,642	$1,233,299
175	$4,597	$4,625	$1,228,702
176	$4,614	$4,608	$1,224,088
177	$4,631	$4,590	$1,219,456
178	$4,649	$4,573	$1,214,808
179	$4,666	$4,556	$1,210,142
180	$4,684	$4,538	$1,205,458
181	$4,701	$4,520	$1,200,757
182	$4,719	$4,503	$1,196,038
183	$4,737	$4,485	$1,191,301
184	$4,754	$4,467	$1,186,547
185	$4,772	$4,450	$1,181,775
186	$4,790	$4,432	$1,176,985
187	$4,808	$4,414	$1,172,177
188	$4,826	$4,396	$1,167,351
189	$4,844	$4,378	$1,162,507
190	$4,862	$4,359	$1,157,645
191	$4,881	$4,341	$1,152,764
192	$4,899	$4,323	$1,147,865
193	$4,917	$4,304	$1,142,948
194	$4,936	$4,286	$1,138,013
195	$4,954	$4,268	$1,133,058
196	$4,973	$4,249	$1,128,086
197	$4,991	$4,230	$1,123,094
198	$5,010	$4,212	$1,118,084
199	$5,029	$4,193	$1,113,055
200	$5,048	$4,174	$1,108,008
201	$5,067	$4,155	$1,102,941
202	$5,086	$4,136	$1,097,855
203	$5,105	$4,117	$1,092,751
204	$5,124	$4,098	$1,087,627
205	$5,143	$4,079	$1,082,484
206	$5,162	$4,059	$1,077,321
207	$5,182	$4,040	$1,072,140
208	$5,201	$4,021	$1,066,939
209	$5,221	$4,001	$1,061,718
210	$5,240	$3,981	$1,056,478
211	$5,260	$3,962	$1,051,218
212	$5,280	$3,942	$1,045,938
213	$5,299	$3,922	$1,040,639
214	$5,319	$3,902	$1,035,319
215	$5,339	$3,882	$1,029,980
216	$5,359	$3,862	$1,024,621
217	$5,379	$3,842	$1,019,242
218	$5,400	$3,822	$1,013,842
219	$5,420	$3,802	$1,008,422
220	$5,440	$3,782	$1,002,982
221	$5,460	$3,761	$997,522
222	$5,481	$3,741	$992,041
223	$5,502	$3,720	$986,539
224	$5,522	$3,700	$981,017
225	$5,543	$3,679	$975,474
226	$5,564	$3,658	$969,911
227	$5,585	$3,637	$964,326
228	$5,605	$3,616	$958,721
229	$5,626	$3,595	$953,094
230	$5,648	$3,574	$947,447
231	$5,669	$3,553	$941,778
232	$5,690	$3,532	$936,088
233	$5,711	$3,510	$930,377
234	$5,733	$3,489	$924,644
235	$5,754	$3,467	$918,890
236	$5,776	$3,446	$913,114
237	$5,797	$3,424	$907,316
238	$5,819	$3,402	$901,497
239	$5,841	$3,381	$895,656
240	$5,863	$3,359	$889,793
241	$5,885	$3,337	$883,908
242	$5,907	$3,315	$878,001
243	$5,929	$3,293	$872,072
244	$5,951	$3,270	$866,120
245	$5,974	$3,248	$860,147
246	$5,996	$3,226	$854,151
247	$6,019	$3,203	$848,132
248	$6,041	$3,180	$842,091
249	$6,064	$3,158	$836,027
250	$6,087	$3,135	$829,940
251	$6,109	$3,112	$823,831
252	$6,132	$3,089	$817,699
253	$6,155	$3,066	$811,543
254	$6,178	$3,043	$805,365
255	$6,202	$3,020	$799,163
256	$6,225	$2,997	$792,939
257	$6,248	$2,974	$786,690
258	$6,272	$2,950	$780,419
259	$6,295	$2,927	$774,124
260	$6,319	$2,903	$767,805
261	$6,342	$2,879	$761,463
262	$6,366	$2,855	$755,096
263	$6,390	$2,832	$748,706
264	$6,414	$2,808	$742,292
265	$6,438	$2,784	$735,854
266	$6,462	$2,759	$729,392
267	$6,486	$2,735	$722,906
268	$6,511	$2,711	$716,395
269	$6,535	$2,686	$709,860
270	$6,560	$2,662	$703,300
271	$6,584	$2,637	$696,716
272	$6,609	$2,613	$690,107
273	$6,634	$2,588	$683,473
274	$6,659	$2,563	$676,814
275	$6,684	$2,538	$670,131
276	$6,709	$2,513	$663,422
277	$6,734	$2,488	$656,688
278	$6,759	$2,463	$649,929
279	$6,784	$2,437	$643,145
280	$6,810	$2,412	$636,335
281	$6,835	$2,386	$629,499
282	$6,861	$2,361	$622,638
283	$6,887	$2,335	$615,751
284	$6,913	$2,309	$608,839
285	$6,939	$2,283	$601,900
286	$6,965	$2,257	$594,936
287	$6,991	$2,231	$587,945
288	$7,017	$2,205	$580,928
289	$7,043	$2,178	$573,885
290	$7,070	$2,152	$566,815
291	$7,096	$2,126	$559,719
292	$7,123	$2,099	$552,597
293	$7,149	$2,072	$545,447
294	$7,176	$2,045	$538,271
295	$7,203	$2,019	$531,068
296	$7,230	$1,992	$523,838
297	$7,257	$1,964	$516,580
298	$7,284	$1,937	$509,296
299	$7,312	$1,910	$501,984
300	$7,339	$1,882	$494,645
301	$7,367	$1,855	$487,278
302	$7,394	$1,827	$479,884
303	$7,422	$1,800	$472,462
304	$7,450	$1,772	$465,012
305	$7,478	$1,744	$457,534
306	$7,506	$1,716	$450,028
307	$7,534	$1,688	$442,494
308	$7,562	$1,659	$434,931
309	$7,591	$1,631	$427,341
310	$7,619	$1,603	$419,722
311	$7,648	$1,574	$412,074
312	$7,676	$1,545	$404,397
313	$7,705	$1,516	$396,692
314	$7,734	$1,488	$388,958
315	$7,763	$1,459	$381,195
316	$7,792	$1,429	$373,403
317	$7,821	$1,400	$365,582
318	$7,851	$1,371	$357,731
319	$7,880	$1,341	$349,851
320	$7,910	$1,312	$341,941
321	$7,939	$1,282	$334,002
322	$7,969	$1,253	$326,032
323	$7,999	$1,223	$318,033
324	$8,029	$1,193	$310,004
325	$8,059	$1,163	$301,945
326	$8,089	$1,132	$293,856
327	$8,120	$1,102	$285,736
328	$8,150	$1,072	$277,586
329	$8,181	$1,041	$269,405
330	$8,211	$1,010	$261,194
331	$8,242	$979	$252,952
332	$8,273	$949	$244,678
333	$8,304	$918	$236,374
334	$8,335	$886	$228,039
335	$8,367	$855	$219,672
336	$8,398	$824	$211,275
337	$8,429	$792	$202,845
338	$8,461	$761	$194,384
339	$8,493	$729	$185,891
340	$8,525	$697	$177,367
341	$8,557	$665	$168,810
342	$8,589	$633	$160,222
343	$8,621	$601	$151,601
344	$8,653	$569	$142,948
345	$8,686	$536	$134,262
346	$8,718	$503	$125,544
347	$8,751	$471	$116,793
348	$8,784	$438	$108,009
349	$8,817	$405	$99,193
350	$8,850	$372	$90,343
351	$8,883	$339	$81,460
352	$8,916	$305	$72,544
353	$8,950	$272	$63,594
354	$8,983	$238	$54,611
355	$9,017	$205	$45,594
356	$9,051	$171	$36,543
357	$9,085	$137	$27,459
358	$9,119	$103	$18,340
359	$9,153	$69	$9,187
360	$9,187	$34	$-0

Enjoy some of the most amazing views from floor-to-ceiling windows across from a Huge Living Room and Large Master Bedroom. Super unique views directly facing the graceful spires of St. Patrick's Cathedral – right at eye level. Also a full view of the Empire State Building and Rockefeller Center from its rooftop gardens down to the ice skating rink and the giant Christmas tree in season. Southern exposure bathes the space in sunlight by day, and the spectacular view becomes a romantic fairyland at night.

In excess of 1,200 square feet of splendid living space in a recently renovated apartment with new wide hard-wood floors throughout. The large Living Room has a spacious Alcove perfect as a den, study or private guest bedroom which can be closed off by tall, custom fitted, frosted glass doors. The Master Bedroom has an en-suite marble bathroom and an overabundance of fitted storage. There is a new full second bathroom with rain shower, and a renovated kitchen with stainless steel appliances and closet with new washer and dryer.

Originally conceived by Aristotle Onassis in 1974, Olympic Tower is widely considered one of the finest full-service condominium buildings in New York City. The Olympic Tower is a white glove, 5-star building with impeccable service. Conveniences include full-time doorman and concierge services, attended elevator, park-view gym, bicycle storage room, and valet parking.