500 W 43RD ST #12G    Exclusive
Cross Streets: Tenth Ave & Eleventh Ave (Midtown West)   Web ID 1797599

Mortgage Terms
Mortgage Term:	30 Years 15 Years 7 Years
Interest Rate:
Sale Price:
Percent Down:
Monthly Maint/CC:
Monthly Taxes:
Results
Mortgage Amount:	$428,000.00
Down Payment:	$107,000.00
Monthly Mortgage Payment:	$2,168.61
Total Monthly Payment:	$3,460.99

Amortization Schedule
Month	Principal	Interest	Balance
1	$564	$1,605	$427,436
2	$566	$1,603	$426,871
3	$568	$1,601	$426,303
4	$570	$1,599	$425,733
5	$572	$1,596	$425,161
6	$574	$1,594	$424,586
7	$576	$1,592	$424,010
8	$579	$1,590	$423,431
9	$581	$1,588	$422,851
10	$583	$1,586	$422,268
11	$585	$1,584	$421,683
12	$587	$1,581	$421,095
13	$590	$1,579	$420,506
14	$592	$1,577	$419,914
15	$594	$1,575	$419,320
16	$596	$1,572	$418,724
17	$598	$1,570	$418,126
18	$601	$1,568	$417,525
19	$603	$1,566	$416,922
20	$605	$1,563	$416,317
21	$607	$1,561	$415,710
22	$610	$1,559	$415,100
23	$612	$1,557	$414,488
24	$614	$1,554	$413,874
25	$617	$1,552	$413,257
26	$619	$1,550	$412,638
27	$621	$1,547	$412,017
28	$624	$1,545	$411,393
29	$626	$1,543	$410,767
30	$628	$1,540	$410,139
31	$631	$1,538	$409,509
32	$633	$1,536	$408,876
33	$635	$1,533	$408,240
34	$638	$1,531	$407,603
35	$640	$1,529	$406,963
36	$643	$1,526	$406,320
37	$645	$1,524	$405,675
38	$647	$1,521	$405,028
39	$650	$1,519	$404,378
40	$652	$1,516	$403,726
41	$655	$1,514	$403,071
42	$657	$1,512	$402,414
43	$660	$1,509	$401,755
44	$662	$1,507	$401,092
45	$665	$1,504	$400,428
46	$667	$1,502	$399,761
47	$670	$1,499	$399,091
48	$672	$1,497	$398,419
49	$675	$1,494	$397,745
50	$677	$1,492	$397,068
51	$680	$1,489	$396,388
52	$682	$1,486	$395,706
53	$685	$1,484	$395,021
54	$687	$1,481	$394,334
55	$690	$1,479	$393,644
56	$692	$1,476	$392,952
57	$695	$1,474	$392,257
58	$698	$1,471	$391,559
59	$700	$1,468	$390,859
60	$703	$1,466	$390,156
61	$706	$1,463	$389,450
62	$708	$1,460	$388,742
63	$711	$1,458	$388,031
64	$713	$1,455	$387,318
65	$716	$1,452	$386,602
66	$719	$1,450	$385,883
67	$722	$1,447	$385,161
68	$724	$1,444	$384,437
69	$727	$1,442	$383,710
70	$730	$1,439	$382,980
71	$732	$1,436	$382,248
72	$735	$1,433	$381,513
73	$738	$1,431	$380,775
74	$741	$1,428	$380,034
75	$743	$1,425	$379,291
76	$746	$1,422	$378,544
77	$749	$1,420	$377,795
78	$752	$1,417	$377,043
79	$755	$1,414	$376,289
80	$758	$1,411	$375,531
81	$760	$1,408	$374,771
82	$763	$1,405	$374,008
83	$766	$1,403	$373,241
84	$769	$1,400	$372,472
85	$772	$1,397	$371,701
86	$775	$1,394	$370,926
87	$778	$1,391	$370,148
88	$781	$1,388	$369,368
89	$783	$1,385	$368,584
90	$786	$1,382	$367,798
91	$789	$1,379	$367,008
92	$792	$1,376	$366,216
93	$795	$1,373	$365,421
94	$798	$1,370	$364,623
95	$801	$1,367	$363,821
96	$804	$1,364	$363,017
97	$807	$1,361	$362,210
98	$810	$1,358	$361,399
99	$813	$1,355	$360,586
100	$816	$1,352	$359,770
101	$819	$1,349	$358,950
102	$823	$1,346	$358,128
103	$826	$1,343	$357,302
104	$829	$1,340	$356,473
105	$832	$1,337	$355,641
106	$835	$1,334	$354,806
107	$838	$1,331	$353,968
108	$841	$1,327	$353,127
109	$844	$1,324	$352,283
110	$848	$1,321	$351,435
111	$851	$1,318	$350,584
112	$854	$1,315	$349,730
113	$857	$1,311	$348,873
114	$860	$1,308	$348,013
115	$864	$1,305	$347,149
116	$867	$1,302	$346,283
117	$870	$1,299	$345,413
118	$873	$1,295	$344,539
119	$877	$1,292	$343,663
120	$880	$1,289	$342,783
121	$883	$1,285	$341,900
122	$886	$1,282	$341,013
123	$890	$1,279	$340,123
124	$893	$1,275	$339,230
125	$897	$1,272	$338,334
126	$900	$1,269	$337,434
127	$903	$1,265	$336,531
128	$907	$1,262	$335,624
129	$910	$1,259	$334,714
130	$913	$1,255	$333,800
131	$917	$1,252	$332,884
132	$920	$1,248	$331,963
133	$924	$1,245	$331,040
134	$927	$1,241	$330,112
135	$931	$1,238	$329,182
136	$934	$1,234	$328,247
137	$938	$1,231	$327,310
138	$941	$1,227	$326,369
139	$945	$1,224	$325,424
140	$948	$1,220	$324,476
141	$952	$1,217	$323,524
142	$955	$1,213	$322,568
143	$959	$1,210	$321,609
144	$963	$1,206	$320,647
145	$966	$1,202	$319,681
146	$970	$1,199	$318,711
147	$973	$1,195	$317,737
148	$977	$1,192	$316,760
149	$981	$1,188	$315,779
150	$984	$1,184	$314,795
151	$988	$1,180	$313,807
152	$992	$1,177	$312,815
153	$996	$1,173	$311,820
154	$999	$1,169	$310,820
155	$1,003	$1,166	$309,817
156	$1,007	$1,162	$308,810
157	$1,011	$1,158	$307,800
158	$1,014	$1,154	$306,785
159	$1,018	$1,150	$305,767
160	$1,022	$1,147	$304,745
161	$1,026	$1,143	$303,719
162	$1,030	$1,139	$302,690
163	$1,034	$1,135	$301,656
164	$1,037	$1,131	$300,619
165	$1,041	$1,127	$299,578
166	$1,045	$1,123	$298,532
167	$1,049	$1,119	$297,483
168	$1,053	$1,116	$296,430
169	$1,057	$1,112	$295,373
170	$1,061	$1,108	$294,312
171	$1,065	$1,104	$293,247
172	$1,069	$1,100	$292,178
173	$1,073	$1,096	$291,105
174	$1,077	$1,092	$290,028
175	$1,081	$1,088	$288,947
176	$1,085	$1,084	$287,862
177	$1,089	$1,079	$286,773
178	$1,093	$1,075	$285,680
179	$1,097	$1,071	$284,583
180	$1,101	$1,067	$283,481
181	$1,106	$1,063	$282,376
182	$1,110	$1,059	$281,266
183	$1,114	$1,055	$280,152
184	$1,118	$1,051	$279,034
185	$1,122	$1,046	$277,912
186	$1,126	$1,042	$276,785
187	$1,131	$1,038	$275,655
188	$1,135	$1,034	$274,520
189	$1,139	$1,029	$273,381
190	$1,143	$1,025	$272,237
191	$1,148	$1,021	$271,090
192	$1,152	$1,017	$269,938
193	$1,156	$1,012	$268,781
194	$1,161	$1,008	$267,621
195	$1,165	$1,004	$266,455
196	$1,169	$999	$265,286
197	$1,174	$995	$264,112
198	$1,178	$990	$262,934
199	$1,183	$986	$261,751
200	$1,187	$982	$260,564
201	$1,191	$977	$259,373
202	$1,196	$973	$258,177
203	$1,200	$968	$256,977
204	$1,205	$964	$255,772
205	$1,209	$959	$254,562
206	$1,214	$955	$253,348
207	$1,219	$950	$252,130
208	$1,223	$945	$250,906
209	$1,228	$941	$249,679
210	$1,232	$936	$248,446
211	$1,237	$932	$247,209
212	$1,242	$927	$245,968
213	$1,246	$922	$244,722
214	$1,251	$918	$243,471
215	$1,256	$913	$242,215
216	$1,260	$908	$240,955
217	$1,265	$904	$239,690
218	$1,270	$899	$238,420
219	$1,275	$894	$237,145
220	$1,279	$889	$235,866
221	$1,284	$884	$234,582
222	$1,289	$880	$233,293
223	$1,294	$875	$231,999
224	$1,299	$870	$230,701
225	$1,303	$865	$229,397
226	$1,308	$860	$228,089
227	$1,313	$855	$226,776
228	$1,318	$850	$225,457
229	$1,323	$845	$224,134
230	$1,328	$841	$222,806
231	$1,333	$836	$221,473
232	$1,338	$831	$220,135
233	$1,343	$826	$218,792
234	$1,348	$820	$217,444
235	$1,353	$815	$216,091
236	$1,358	$810	$214,732
237	$1,363	$805	$213,369
238	$1,368	$800	$212,000
239	$1,374	$795	$210,627
240	$1,379	$790	$209,248
241	$1,384	$785	$207,864
242	$1,389	$779	$206,475
243	$1,394	$774	$205,081
244	$1,400	$769	$203,681
245	$1,405	$764	$202,276
246	$1,410	$759	$200,866
247	$1,415	$753	$199,451
248	$1,421	$748	$198,030
249	$1,426	$743	$196,604
250	$1,431	$737	$195,173
251	$1,437	$732	$193,736
252	$1,442	$727	$192,294
253	$1,448	$721	$190,846
254	$1,453	$716	$189,394
255	$1,458	$710	$187,935
256	$1,464	$705	$186,471
257	$1,469	$699	$185,002
258	$1,475	$694	$183,527
259	$1,480	$688	$182,047
260	$1,486	$683	$180,561
261	$1,492	$677	$179,069
262	$1,497	$672	$177,572
263	$1,503	$666	$176,069
264	$1,508	$660	$174,561
265	$1,514	$655	$173,047
266	$1,520	$649	$171,527
267	$1,525	$643	$170,002
268	$1,531	$638	$168,471
269	$1,537	$632	$166,934
270	$1,543	$626	$165,391
271	$1,548	$620	$163,843
272	$1,554	$614	$162,289
273	$1,560	$609	$160,729
274	$1,566	$603	$159,163
275	$1,572	$597	$157,591
276	$1,578	$591	$156,014
277	$1,584	$585	$154,430
278	$1,590	$579	$152,840
279	$1,595	$573	$151,245
280	$1,601	$567	$149,644
281	$1,607	$561	$148,036
282	$1,613	$555	$146,423
283	$1,620	$549	$144,803
284	$1,626	$543	$143,177
285	$1,632	$537	$141,546
286	$1,638	$531	$139,908
287	$1,644	$525	$138,264
288	$1,650	$518	$136,614
289	$1,656	$512	$134,958
290	$1,663	$506	$133,295
291	$1,669	$500	$131,626
292	$1,675	$494	$129,951
293	$1,681	$487	$128,270
294	$1,688	$481	$126,582
295	$1,694	$475	$124,888
296	$1,700	$468	$123,188
297	$1,707	$462	$121,482
298	$1,713	$456	$119,768
299	$1,719	$449	$118,049
300	$1,726	$443	$116,323
301	$1,732	$436	$114,591
302	$1,739	$430	$112,852
303	$1,745	$423	$111,106
304	$1,752	$417	$109,354
305	$1,759	$410	$107,596
306	$1,765	$403	$105,831
307	$1,772	$397	$104,059
308	$1,778	$390	$102,281
309	$1,785	$384	$100,496
310	$1,792	$377	$98,704
311	$1,798	$370	$96,905
312	$1,805	$363	$95,100
313	$1,812	$357	$93,288
314	$1,819	$350	$91,469
315	$1,826	$343	$89,644
316	$1,832	$336	$87,811
317	$1,839	$329	$85,972
318	$1,846	$322	$84,126
319	$1,853	$315	$82,273
320	$1,860	$309	$80,412
321	$1,867	$302	$78,545
322	$1,874	$295	$76,671
323	$1,881	$288	$74,790
324	$1,888	$280	$72,902
325	$1,895	$273	$71,007
326	$1,902	$266	$69,105
327	$1,909	$259	$67,195
328	$1,917	$252	$65,278
329	$1,924	$245	$63,355
330	$1,931	$238	$61,424
331	$1,938	$230	$59,485
332	$1,946	$223	$57,540
333	$1,953	$216	$55,587
334	$1,960	$208	$53,627
335	$1,968	$201	$51,659
336	$1,975	$194	$49,684
337	$1,982	$186	$47,702
338	$1,990	$179	$45,712
339	$1,997	$171	$43,715
340	$2,005	$164	$41,710
341	$2,012	$156	$39,698
342	$2,020	$149	$37,679
343	$2,027	$141	$35,651
344	$2,035	$134	$33,616
345	$2,043	$126	$31,574
346	$2,050	$118	$29,524
347	$2,058	$111	$27,466
348	$2,066	$103	$25,400
349	$2,073	$95	$23,327
350	$2,081	$87	$21,245
351	$2,089	$80	$19,157
352	$2,097	$72	$17,060
353	$2,105	$64	$14,955
354	$2,113	$56	$12,843
355	$2,120	$48	$10,722
356	$2,128	$40	$8,594
357	$2,136	$32	$6,457
358	$2,144	$24	$4,313
359	$2,152	$16	$2,161
360	$2,161	$8	$-0

** Available VACANT or with TENANT IN PLACE **

Fantastic studio in a phenomenal full-service building!

Welcome to apartment 12G, a unit unlike any other! This unit will steal your heart from the moment you enter.

This studio is BRIGHT, smartly laid out, and has zero wasted space! Its flexible layout allows you to have distinct areas for sleeping, living and dining.

The apartment has bright northwestern exposure with excellent city views, plus beautiful high-end finishes – stainless steel appliances, marble bathroom, brand new AC/heating unit, and beautiful wooden floors.

In addition to offering great space, apartment 12G is located in a fabulous building – the Strand Condominium. This building is FULL-SERVICE, with full-time doorman, concierge, resident manager and amazing amenities that include gym, huge heated swimming pool (in an atrium!), stunning roof deck with breathtaking views of Manhattan, and an unbeatable location in the heart of Midtown West/ Hell's Kitchen – near Hudson Yards, world-class entertainment, fantastic international restaurants, public transportation, and Hudson River Park (perfect for walking, biking, rollerblading, meditating and enjoying fresh air).

The condominium is pet-friendly and welcomes investors.

This unit is new to market and won't last! Contact us today for a private showing.

NOTES:
* Apartment is occupied. Please provide 24+ hours' notice for showings.
* There are two special assessments in place: $40.30 + $65.58 per month.
* Apartment may be delivered vacant or with a tenant in place (turnkey investor unit).