350 W 42ND ST #36E    Exclusive
Cross Streets: Eighth Ave & Ninth Ave (Midtown West)   Web ID 1797596

Mortgage Terms
Mortgage Term:	30 Years 15 Years 7 Years
Interest Rate:
Sale Price:
Percent Down:
Monthly Maint/CC:
Monthly Taxes:
Results
Mortgage Amount:	$1,036,000.00
Down Payment:	$259,000.00
Monthly Mortgage Payment:	$5,249.26
Total Monthly Payment:	$7,511.86

Amortization Schedule
Month	Principal	Interest	Balance
1	$1,364	$3,885	$1,034,636
2	$1,369	$3,880	$1,033,266
3	$1,375	$3,875	$1,031,892
4	$1,380	$3,870	$1,030,512
5	$1,385	$3,864	$1,029,127
6	$1,390	$3,859	$1,027,737
7	$1,395	$3,854	$1,026,342
8	$1,400	$3,849	$1,024,942
9	$1,406	$3,844	$1,023,536
10	$1,411	$3,838	$1,022,125
11	$1,416	$3,833	$1,020,709
12	$1,422	$3,828	$1,019,287
13	$1,427	$3,822	$1,017,860
14	$1,432	$3,817	$1,016,428
15	$1,438	$3,812	$1,014,990
16	$1,443	$3,806	$1,013,547
17	$1,448	$3,801	$1,012,099
18	$1,454	$3,795	$1,010,645
19	$1,459	$3,790	$1,009,185
20	$1,465	$3,784	$1,007,721
21	$1,470	$3,779	$1,006,250
22	$1,476	$3,773	$1,004,774
23	$1,481	$3,768	$1,003,293
24	$1,487	$3,762	$1,001,806
25	$1,492	$3,757	$1,000,314
26	$1,498	$3,751	$998,816
27	$1,504	$3,746	$997,312
28	$1,509	$3,740	$995,803
29	$1,515	$3,734	$994,288
30	$1,521	$3,729	$992,767
31	$1,526	$3,723	$991,240
32	$1,532	$3,717	$989,708
33	$1,538	$3,711	$988,171
34	$1,544	$3,706	$986,627
35	$1,549	$3,700	$985,077
36	$1,555	$3,694	$983,522
37	$1,561	$3,688	$981,961
38	$1,567	$3,682	$980,394
39	$1,573	$3,676	$978,822
40	$1,579	$3,671	$977,243
41	$1,585	$3,665	$975,658
42	$1,591	$3,659	$974,068
43	$1,597	$3,653	$972,471
44	$1,602	$3,647	$970,869
45	$1,609	$3,641	$969,260
46	$1,615	$3,635	$967,646
47	$1,621	$3,629	$966,025
48	$1,627	$3,623	$964,398
49	$1,633	$3,616	$962,766
50	$1,639	$3,610	$961,127
51	$1,645	$3,604	$959,482
52	$1,651	$3,598	$957,831
53	$1,657	$3,592	$956,173
54	$1,664	$3,586	$954,510
55	$1,670	$3,579	$952,840
56	$1,676	$3,573	$951,164
57	$1,682	$3,567	$949,481
58	$1,689	$3,561	$947,792
59	$1,695	$3,554	$946,097
60	$1,701	$3,548	$944,396
61	$1,708	$3,541	$942,688
62	$1,714	$3,535	$940,974
63	$1,721	$3,529	$939,253
64	$1,727	$3,522	$937,526
65	$1,734	$3,516	$935,793
66	$1,740	$3,509	$934,053
67	$1,747	$3,503	$932,306
68	$1,753	$3,496	$930,553
69	$1,760	$3,490	$928,793
70	$1,766	$3,483	$927,027
71	$1,773	$3,476	$925,254
72	$1,780	$3,470	$923,475
73	$1,786	$3,463	$921,688
74	$1,793	$3,456	$919,896
75	$1,800	$3,450	$918,096
76	$1,806	$3,443	$916,290
77	$1,813	$3,436	$914,476
78	$1,820	$3,429	$912,656
79	$1,827	$3,422	$910,830
80	$1,834	$3,416	$908,996
81	$1,841	$3,409	$907,155
82	$1,847	$3,402	$905,308
83	$1,854	$3,395	$903,454
84	$1,861	$3,388	$901,592
85	$1,868	$3,381	$899,724
86	$1,875	$3,374	$897,849
87	$1,882	$3,367	$895,966
88	$1,889	$3,360	$894,077
89	$1,896	$3,353	$892,181
90	$1,904	$3,346	$890,277
91	$1,911	$3,339	$888,366
92	$1,918	$3,331	$886,448
93	$1,925	$3,324	$884,523
94	$1,932	$3,317	$882,591
95	$1,940	$3,310	$880,651
96	$1,947	$3,302	$878,705
97	$1,954	$3,295	$876,750
98	$1,961	$3,288	$874,789
99	$1,969	$3,280	$872,820
100	$1,976	$3,273	$870,844
101	$1,984	$3,266	$868,860
102	$1,991	$3,258	$866,869
103	$1,998	$3,251	$864,871
104	$2,006	$3,243	$862,865
105	$2,014	$3,236	$860,851
106	$2,021	$3,228	$858,830
107	$2,029	$3,221	$856,802
108	$2,036	$3,213	$854,765
109	$2,044	$3,205	$852,722
110	$2,052	$3,198	$850,670
111	$2,059	$3,190	$848,611
112	$2,067	$3,182	$846,544
113	$2,075	$3,175	$844,469
114	$2,083	$3,167	$842,387
115	$2,090	$3,159	$840,296
116	$2,098	$3,151	$838,198
117	$2,106	$3,143	$836,092
118	$2,114	$3,135	$833,978
119	$2,122	$3,127	$831,856
120	$2,130	$3,119	$829,727
121	$2,138	$3,111	$827,589
122	$2,146	$3,103	$825,443
123	$2,154	$3,095	$823,289
124	$2,162	$3,087	$821,127
125	$2,170	$3,079	$818,957
126	$2,178	$3,071	$816,779
127	$2,186	$3,063	$814,593
128	$2,195	$3,055	$812,398
129	$2,203	$3,046	$810,195
130	$2,211	$3,038	$807,984
131	$2,219	$3,030	$805,765
132	$2,228	$3,022	$803,537
133	$2,236	$3,013	$801,301
134	$2,244	$3,005	$799,057
135	$2,253	$2,996	$796,804
136	$2,261	$2,988	$794,543
137	$2,270	$2,980	$792,273
138	$2,278	$2,971	$789,995
139	$2,287	$2,962	$787,708
140	$2,295	$2,954	$785,413
141	$2,304	$2,945	$783,109
142	$2,313	$2,937	$780,796
143	$2,321	$2,928	$778,475
144	$2,330	$2,919	$776,145
145	$2,339	$2,911	$773,806
146	$2,347	$2,902	$771,459
147	$2,356	$2,893	$769,103
148	$2,365	$2,884	$766,737
149	$2,374	$2,875	$764,363
150	$2,383	$2,866	$761,981
151	$2,392	$2,857	$759,589
152	$2,401	$2,848	$757,188
153	$2,410	$2,839	$754,778
154	$2,419	$2,830	$752,359
155	$2,428	$2,821	$749,931
156	$2,437	$2,812	$747,494
157	$2,446	$2,803	$745,048
158	$2,455	$2,794	$742,593
159	$2,465	$2,785	$740,128
160	$2,474	$2,775	$737,655
161	$2,483	$2,766	$735,171
162	$2,492	$2,757	$732,679
163	$2,502	$2,748	$730,177
164	$2,511	$2,738	$727,666
165	$2,521	$2,729	$725,146
166	$2,530	$2,719	$722,616
167	$2,539	$2,710	$720,076
168	$2,549	$2,700	$717,527
169	$2,559	$2,691	$714,969
170	$2,568	$2,681	$712,401
171	$2,578	$2,672	$709,823
172	$2,587	$2,662	$707,236
173	$2,597	$2,652	$704,638
174	$2,607	$2,642	$702,032
175	$2,617	$2,633	$699,415
176	$2,626	$2,623	$696,788
177	$2,636	$2,613	$694,152
178	$2,646	$2,603	$691,506
179	$2,656	$2,593	$688,850
180	$2,666	$2,583	$686,184
181	$2,676	$2,573	$683,508
182	$2,686	$2,563	$680,822
183	$2,696	$2,553	$678,125
184	$2,706	$2,543	$675,419
185	$2,716	$2,533	$672,703
186	$2,727	$2,523	$669,976
187	$2,737	$2,512	$667,239
188	$2,747	$2,502	$664,492
189	$2,757	$2,492	$661,735
190	$2,768	$2,482	$658,967
191	$2,778	$2,471	$656,189
192	$2,789	$2,461	$653,400
193	$2,799	$2,450	$650,601
194	$2,810	$2,440	$647,792
195	$2,820	$2,429	$644,972
196	$2,831	$2,419	$642,141
197	$2,841	$2,408	$639,300
198	$2,852	$2,397	$636,448
199	$2,863	$2,387	$633,585
200	$2,873	$2,376	$630,712
201	$2,884	$2,365	$627,828
202	$2,895	$2,354	$624,933
203	$2,906	$2,343	$622,027
204	$2,917	$2,333	$619,111
205	$2,928	$2,322	$616,183
206	$2,939	$2,311	$613,244
207	$2,950	$2,300	$610,295
208	$2,961	$2,289	$607,334
209	$2,972	$2,278	$604,362
210	$2,983	$2,266	$601,380
211	$2,994	$2,255	$598,385
212	$3,005	$2,244	$595,380
213	$3,017	$2,233	$592,364
214	$3,028	$2,221	$589,336
215	$3,039	$2,210	$586,296
216	$3,051	$2,199	$583,246
217	$3,062	$2,187	$580,184
218	$3,074	$2,176	$577,110
219	$3,085	$2,164	$574,025
220	$3,097	$2,153	$570,928
221	$3,108	$2,141	$567,820
222	$3,120	$2,129	$564,700
223	$3,132	$2,118	$561,569
224	$3,143	$2,106	$558,425
225	$3,155	$2,094	$555,270
226	$3,167	$2,082	$552,103
227	$3,179	$2,070	$548,924
228	$3,191	$2,058	$545,733
229	$3,203	$2,046	$542,531
230	$3,215	$2,034	$539,316
231	$3,227	$2,022	$536,089
232	$3,239	$2,010	$532,850
233	$3,251	$1,998	$529,599
234	$3,263	$1,986	$526,336
235	$3,276	$1,974	$523,060
236	$3,288	$1,961	$519,772
237	$3,300	$1,949	$516,472
238	$3,312	$1,937	$513,160
239	$3,325	$1,924	$509,835
240	$3,337	$1,912	$506,498
241	$3,350	$1,899	$503,148
242	$3,362	$1,887	$499,785
243	$3,375	$1,874	$496,410
244	$3,388	$1,862	$493,022
245	$3,400	$1,849	$489,622
246	$3,413	$1,836	$486,209
247	$3,426	$1,823	$482,783
248	$3,439	$1,810	$479,344
249	$3,452	$1,798	$475,892
250	$3,465	$1,785	$472,428
251	$3,478	$1,772	$468,950
252	$3,491	$1,759	$465,459
253	$3,504	$1,745	$461,955
254	$3,517	$1,732	$458,439
255	$3,530	$1,719	$454,908
256	$3,543	$1,706	$451,365
257	$3,557	$1,693	$447,808
258	$3,570	$1,679	$444,238
259	$3,583	$1,666	$440,655
260	$3,597	$1,652	$437,058
261	$3,610	$1,639	$433,448
262	$3,624	$1,625	$429,824
263	$3,637	$1,612	$426,187
264	$3,651	$1,598	$422,536
265	$3,665	$1,585	$418,871
266	$3,678	$1,571	$415,192
267	$3,692	$1,557	$411,500
268	$3,706	$1,543	$407,794
269	$3,720	$1,529	$404,074
270	$3,734	$1,515	$400,340
271	$3,748	$1,501	$396,592
272	$3,762	$1,487	$392,830
273	$3,776	$1,473	$389,054
274	$3,790	$1,459	$385,264
275	$3,805	$1,445	$381,459
276	$3,819	$1,430	$377,640
277	$3,833	$1,416	$373,807
278	$3,847	$1,402	$369,960
279	$3,862	$1,387	$366,098
280	$3,876	$1,373	$362,221
281	$3,891	$1,358	$358,330
282	$3,906	$1,344	$354,425
283	$3,920	$1,329	$350,505
284	$3,935	$1,314	$346,570
285	$3,950	$1,300	$342,620
286	$3,964	$1,285	$338,656
287	$3,979	$1,270	$334,676
288	$3,994	$1,255	$330,682
289	$4,009	$1,240	$326,673
290	$4,024	$1,225	$322,649
291	$4,039	$1,210	$318,609
292	$4,054	$1,195	$314,555
293	$4,070	$1,180	$310,485
294	$4,085	$1,164	$306,400
295	$4,100	$1,149	$302,300
296	$4,116	$1,134	$298,184
297	$4,131	$1,118	$294,053
298	$4,147	$1,103	$289,907
299	$4,162	$1,087	$285,745
300	$4,178	$1,072	$281,567
301	$4,193	$1,056	$277,374
302	$4,209	$1,040	$273,165
303	$4,225	$1,024	$268,940
304	$4,241	$1,009	$264,699
305	$4,257	$993	$260,442
306	$4,273	$977	$256,170
307	$4,289	$961	$251,881
308	$4,305	$945	$247,576
309	$4,321	$928	$243,256
310	$4,337	$912	$238,918
311	$4,353	$896	$234,565
312	$4,370	$880	$230,195
313	$4,386	$863	$225,809
314	$4,402	$847	$221,407
315	$4,419	$830	$216,988
316	$4,436	$814	$212,552
317	$4,452	$797	$208,100
318	$4,469	$780	$203,631
319	$4,486	$764	$199,146
320	$4,502	$747	$194,643
321	$4,519	$730	$190,124
322	$4,536	$713	$185,588
323	$4,553	$696	$181,034
324	$4,570	$679	$176,464
325	$4,588	$662	$171,876
326	$4,605	$645	$167,272
327	$4,622	$627	$162,650
328	$4,639	$610	$158,010
329	$4,657	$593	$153,354
330	$4,674	$575	$148,679
331	$4,692	$558	$143,988
332	$4,709	$540	$139,278
333	$4,727	$522	$134,552
334	$4,745	$505	$129,807
335	$4,762	$487	$125,044
336	$4,780	$469	$120,264
337	$4,798	$451	$115,466
338	$4,816	$433	$110,649
339	$4,834	$415	$105,815
340	$4,852	$397	$100,963
341	$4,871	$379	$96,092
342	$4,889	$360	$91,203
343	$4,907	$342	$86,296
344	$4,926	$324	$81,370
345	$4,944	$305	$76,426
346	$4,963	$287	$71,463
347	$4,981	$268	$66,482
348	$5,000	$249	$61,482
349	$5,019	$231	$56,464
350	$5,038	$212	$51,426
351	$5,056	$193	$46,370
352	$5,075	$174	$41,294
353	$5,094	$155	$36,200
354	$5,114	$136	$31,086
355	$5,133	$117	$25,954
356	$5,152	$97	$20,802
357	$5,171	$78	$15,630
358	$5,191	$59	$10,440
359	$5,210	$39	$5,230
360	$5,230	$20	$-0

TURNKEY INVESTOR UNIT.

Perched on the 36th floor, this unit will take your breath away with its amazing light and walls of windows to the south and east (the most desirable exposure in Manhattan).

From the comfort of your home, you may gaze upon the Hudson River, Empire State Building, Manhattan skyline, Clinton/Hell's Kitchen Historical District, and even the Statue of Liberty (on a clear day).

In addition to breathtaking views, this gem offers close to 800 square feet of living space with three closets, a windowed pass-through kitchen, deep soaking tub, and stunning finishes – wooden floors, granite countertops, stainless steel appliances, Waterworks fixtures, stone bathtub/sink, and much more.

The Orion is Midtown West's most desirable building, with amenities unlike any other. As a resident you may enjoy three levels of 5-star amenities, including full-time doorman, concierge services, La Palestra Fitness Center, lap pool, whirlpool, screening room, business, conference and party rooms, and multiple sun decks with 360 degree panoramic views of the City.

Finally, The Orion is located in Midtown West, near transportation, Broadway performances, Times Square and the most amazing restaurants you can imagine.

This is a new listing that won't last. Contact me today for a private viewing.

NOTES:
* Please provide 24 hours' notice for showings.
* There are two special assessments in effect: (A) $388.27 (capital improvements; (B) $70.04 (reserve fund).
* For investors only. Unit is rented through June 30, 2026.