1 WALL ST #1406    Exclusive
Cross Streets: (Financial District)   Web ID 1797600

Mortgage Terms
Mortgage Term:	30 Years 15 Years 7 Years
Interest Rate:
Sale Price:
Percent Down:
Monthly Maint/CC:
Monthly Taxes:
Results
Mortgage Amount:	$423,200.00
Down Payment:	$105,800.00
Monthly Mortgage Payment:	$2,144.29
Total Monthly Payment:	$3,324.80

Amortization Schedule
Month	Principal	Interest	Balance
1	$557	$1,587	$422,643
2	$559	$1,585	$422,083
3	$561	$1,583	$421,522
4	$564	$1,581	$420,958
5	$566	$1,579	$420,393
6	$568	$1,576	$419,825
7	$570	$1,574	$419,255
8	$572	$1,572	$418,683
9	$574	$1,570	$418,108
10	$576	$1,568	$417,532
11	$579	$1,566	$416,954
12	$581	$1,564	$416,373
13	$583	$1,561	$415,790
14	$585	$1,559	$415,205
15	$587	$1,557	$414,618
16	$589	$1,555	$414,028
17	$592	$1,553	$413,436
18	$594	$1,550	$412,843
19	$596	$1,548	$412,246
20	$598	$1,546	$411,648
21	$601	$1,544	$411,047
22	$603	$1,541	$410,445
23	$605	$1,539	$409,839
24	$607	$1,537	$409,232
25	$610	$1,535	$408,622
26	$612	$1,532	$408,010
27	$614	$1,530	$407,396
28	$617	$1,528	$406,780
29	$619	$1,525	$406,161
30	$621	$1,523	$405,540
31	$624	$1,521	$404,916
32	$626	$1,518	$404,290
33	$628	$1,516	$403,662
34	$631	$1,514	$403,031
35	$633	$1,511	$402,398
36	$635	$1,509	$401,763
37	$638	$1,507	$401,125
38	$640	$1,504	$400,485
39	$642	$1,502	$399,843
40	$645	$1,499	$399,198
41	$647	$1,497	$398,551
42	$650	$1,495	$397,901
43	$652	$1,492	$397,249
44	$655	$1,490	$396,594
45	$657	$1,487	$395,937
46	$660	$1,485	$395,278
47	$662	$1,482	$394,616
48	$664	$1,480	$393,951
49	$667	$1,477	$393,284
50	$669	$1,475	$392,615
51	$672	$1,472	$391,943
52	$675	$1,470	$391,268
53	$677	$1,467	$390,591
54	$680	$1,465	$389,912
55	$682	$1,462	$389,229
56	$685	$1,460	$388,545
57	$687	$1,457	$387,858
58	$690	$1,454	$387,168
59	$692	$1,452	$386,475
60	$695	$1,449	$385,780
61	$698	$1,447	$385,083
62	$700	$1,444	$384,382
63	$703	$1,441	$383,680
64	$705	$1,439	$382,974
65	$708	$1,436	$382,266
66	$711	$1,433	$381,555
67	$713	$1,431	$380,842
68	$716	$1,428	$380,126
69	$719	$1,425	$379,407
70	$722	$1,423	$378,685
71	$724	$1,420	$377,961
72	$727	$1,417	$377,234
73	$730	$1,415	$376,504
74	$732	$1,412	$375,772
75	$735	$1,409	$375,037
76	$738	$1,406	$374,299
77	$741	$1,404	$373,558
78	$743	$1,401	$372,815
79	$746	$1,398	$372,069
80	$749	$1,395	$371,320
81	$752	$1,392	$370,568
82	$755	$1,390	$369,813
83	$757	$1,387	$369,056
84	$760	$1,384	$368,295
85	$763	$1,381	$367,532
86	$766	$1,378	$366,766
87	$769	$1,375	$365,997
88	$772	$1,372	$365,225
89	$775	$1,370	$364,451
90	$778	$1,367	$363,673
91	$781	$1,364	$362,892
92	$783	$1,361	$362,109
93	$786	$1,358	$361,323
94	$789	$1,355	$360,533
95	$792	$1,352	$359,741
96	$795	$1,349	$358,946
97	$798	$1,346	$358,147
98	$801	$1,343	$357,346
99	$804	$1,340	$356,542
100	$807	$1,337	$355,735
101	$810	$1,334	$354,924
102	$813	$1,331	$354,111
103	$816	$1,328	$353,295
104	$819	$1,325	$352,475
105	$823	$1,322	$351,653
106	$826	$1,319	$350,827
107	$829	$1,316	$349,999
108	$832	$1,312	$349,167
109	$835	$1,309	$348,332
110	$838	$1,306	$347,494
111	$841	$1,303	$346,653
112	$844	$1,300	$345,808
113	$848	$1,297	$344,961
114	$851	$1,294	$344,110
115	$854	$1,290	$343,256
116	$857	$1,287	$342,399
117	$860	$1,284	$341,539
118	$864	$1,281	$340,675
119	$867	$1,278	$339,808
120	$870	$1,274	$338,938
121	$873	$1,271	$338,065
122	$877	$1,268	$337,189
123	$880	$1,264	$336,309
124	$883	$1,261	$335,426
125	$886	$1,258	$334,539
126	$890	$1,255	$333,649
127	$893	$1,251	$332,756
128	$896	$1,248	$331,860
129	$900	$1,244	$330,960
130	$903	$1,241	$330,057
131	$907	$1,238	$329,150
132	$910	$1,234	$328,240
133	$913	$1,231	$327,327
134	$917	$1,227	$326,410
135	$920	$1,224	$325,490
136	$924	$1,221	$324,566
137	$927	$1,217	$323,639
138	$931	$1,214	$322,708
139	$934	$1,210	$321,774
140	$938	$1,207	$320,837
141	$941	$1,203	$319,895
142	$945	$1,200	$318,951
143	$948	$1,196	$318,003
144	$952	$1,193	$317,051
145	$955	$1,189	$316,095
146	$959	$1,185	$315,136
147	$963	$1,182	$314,174
148	$966	$1,178	$313,208
149	$970	$1,175	$312,238
150	$973	$1,171	$311,265
151	$977	$1,167	$310,288
152	$981	$1,164	$309,307
153	$984	$1,160	$308,322
154	$988	$1,156	$307,334
155	$992	$1,153	$306,343
156	$996	$1,149	$305,347
157	$999	$1,145	$304,348
158	$1,003	$1,141	$303,345
159	$1,007	$1,138	$302,338
160	$1,011	$1,134	$301,328
161	$1,014	$1,130	$300,313
162	$1,018	$1,126	$299,295
163	$1,022	$1,122	$298,273
164	$1,026	$1,119	$297,247
165	$1,030	$1,115	$296,218
166	$1,033	$1,111	$295,184
167	$1,037	$1,107	$294,147
168	$1,041	$1,103	$293,106
169	$1,045	$1,099	$292,061
170	$1,049	$1,095	$291,012
171	$1,053	$1,091	$289,959
172	$1,057	$1,087	$288,902
173	$1,061	$1,083	$287,841
174	$1,065	$1,079	$286,776
175	$1,069	$1,075	$285,707
176	$1,073	$1,071	$284,634
177	$1,077	$1,067	$283,557
178	$1,081	$1,063	$282,476
179	$1,085	$1,059	$281,391
180	$1,089	$1,055	$280,302
181	$1,093	$1,051	$279,209
182	$1,097	$1,047	$278,112
183	$1,101	$1,043	$277,010
184	$1,106	$1,039	$275,905
185	$1,110	$1,035	$274,795
186	$1,114	$1,030	$273,681
187	$1,118	$1,026	$272,563
188	$1,122	$1,022	$271,441
189	$1,126	$1,018	$270,315
190	$1,131	$1,014	$269,184
191	$1,135	$1,009	$268,049
192	$1,139	$1,005	$266,910
193	$1,143	$1,001	$265,767
194	$1,148	$997	$264,619
195	$1,152	$992	$263,467
196	$1,156	$988	$262,311
197	$1,161	$984	$261,150
198	$1,165	$979	$259,985
199	$1,169	$975	$258,816
200	$1,174	$971	$257,642
201	$1,178	$966	$256,464
202	$1,183	$962	$255,282
203	$1,187	$957	$254,095
204	$1,191	$953	$252,903
205	$1,196	$948	$251,707
206	$1,200	$944	$250,507
207	$1,205	$939	$249,302
208	$1,209	$935	$248,093
209	$1,214	$930	$246,879
210	$1,218	$926	$245,660
211	$1,223	$921	$244,437
212	$1,228	$917	$243,209
213	$1,232	$912	$241,977
214	$1,237	$907	$240,740
215	$1,242	$903	$239,499
216	$1,246	$898	$238,253
217	$1,251	$893	$237,002
218	$1,256	$889	$235,746
219	$1,260	$884	$234,486
220	$1,265	$879	$233,221
221	$1,270	$875	$231,951
222	$1,274	$870	$230,677
223	$1,279	$865	$229,397
224	$1,284	$860	$228,113
225	$1,289	$855	$226,825
226	$1,294	$851	$225,531
227	$1,299	$846	$224,232
228	$1,303	$841	$222,929
229	$1,308	$836	$221,621
230	$1,313	$831	$220,307
231	$1,318	$826	$218,989
232	$1,323	$821	$217,666
233	$1,328	$816	$216,338
234	$1,333	$811	$215,005
235	$1,338	$806	$213,667
236	$1,343	$801	$212,324
237	$1,348	$796	$210,976
238	$1,353	$791	$209,623
239	$1,358	$786	$208,265
240	$1,363	$781	$206,901
241	$1,368	$776	$205,533
242	$1,374	$771	$204,159
243	$1,379	$766	$202,781
244	$1,384	$760	$201,397
245	$1,389	$755	$200,008
246	$1,394	$750	$198,613
247	$1,399	$745	$197,214
248	$1,405	$740	$195,809
249	$1,410	$734	$194,399
250	$1,415	$729	$192,984
251	$1,421	$724	$191,563
252	$1,426	$718	$190,137
253	$1,431	$713	$188,706
254	$1,437	$708	$187,269
255	$1,442	$702	$185,827
256	$1,447	$697	$184,380
257	$1,453	$691	$182,927
258	$1,458	$686	$181,469
259	$1,464	$681	$180,005
260	$1,469	$675	$178,536
261	$1,475	$670	$177,061
262	$1,480	$664	$175,581
263	$1,486	$658	$174,095
264	$1,491	$653	$172,603
265	$1,497	$647	$171,106
266	$1,503	$642	$169,604
267	$1,508	$636	$168,095
268	$1,514	$630	$166,581
269	$1,520	$625	$165,062
270	$1,525	$619	$163,537
271	$1,531	$613	$162,006
272	$1,537	$608	$160,469
273	$1,543	$602	$158,926
274	$1,548	$596	$157,378
275	$1,554	$590	$155,824
276	$1,560	$584	$154,264
277	$1,566	$578	$152,698
278	$1,572	$573	$151,126
279	$1,578	$567	$149,549
280	$1,583	$561	$147,965
281	$1,589	$555	$146,376
282	$1,595	$549	$144,781
283	$1,601	$543	$143,179
284	$1,607	$537	$141,572
285	$1,613	$531	$139,958
286	$1,619	$525	$138,339
287	$1,626	$519	$136,713
288	$1,632	$513	$135,082
289	$1,638	$507	$133,444
290	$1,644	$500	$131,800
291	$1,650	$494	$130,150
292	$1,656	$488	$128,494
293	$1,662	$482	$126,831
294	$1,669	$476	$125,163
295	$1,675	$469	$123,488
296	$1,681	$463	$121,807
297	$1,688	$457	$120,119
298	$1,694	$450	$118,425
299	$1,700	$444	$116,725
300	$1,707	$438	$115,019
301	$1,713	$431	$113,306
302	$1,719	$425	$111,586
303	$1,726	$418	$109,860
304	$1,732	$412	$108,128
305	$1,739	$405	$106,389
306	$1,745	$399	$104,644
307	$1,752	$392	$102,892
308	$1,758	$386	$101,134
309	$1,765	$379	$99,368
310	$1,772	$373	$97,597
311	$1,778	$366	$95,819
312	$1,785	$359	$94,034
313	$1,792	$353	$92,242
314	$1,798	$346	$90,443
315	$1,805	$339	$88,638
316	$1,812	$332	$86,826
317	$1,819	$326	$85,008
318	$1,826	$319	$83,182
319	$1,832	$312	$81,350
320	$1,839	$305	$79,511
321	$1,846	$298	$77,665
322	$1,853	$291	$75,811
323	$1,860	$284	$73,951
324	$1,867	$277	$72,085
325	$1,874	$270	$70,211
326	$1,881	$263	$68,330
327	$1,888	$256	$66,441
328	$1,895	$249	$64,546
329	$1,902	$242	$62,644
330	$1,909	$235	$60,735
331	$1,917	$228	$58,818
332	$1,924	$221	$56,894
333	$1,931	$213	$54,964
334	$1,938	$206	$53,025
335	$1,945	$199	$51,080
336	$1,953	$192	$49,127
337	$1,960	$184	$47,167
338	$1,967	$177	$45,200
339	$1,975	$169	$43,225
340	$1,982	$162	$41,243
341	$1,990	$155	$39,253
342	$1,997	$147	$37,256
343	$2,005	$140	$35,251
344	$2,012	$132	$33,239
345	$2,020	$125	$31,220
346	$2,027	$117	$29,192
347	$2,035	$109	$27,158
348	$2,042	$102	$25,115
349	$2,050	$94	$23,065
350	$2,058	$86	$21,007
351	$2,066	$79	$18,942
352	$2,073	$71	$16,868
353	$2,081	$63	$14,787
354	$2,089	$55	$12,699
355	$2,097	$48	$10,602
356	$2,105	$40	$8,497
357	$2,112	$32	$6,385
358	$2,120	$24	$4,265
359	$2,128	$16	$2,136
360	$2,136	$8	$-0

Cozy and Bright Studio in the heart of the Financial District!

Welcome to apartment 1406, which will steal your heart from the moment you enter.

This triple-mint apartment is bright, airy, cheerful and smartly laid out.

It features two oversized windows, stunning hardwood floors, modern marble bathroom, and practical kitchen with walnut cabinets, stainless steel appliances and granite counter top that doubles as a breakfast bar or desk.

The Cocoa Exchange is a historically landmarked flatiron style building that combines old-world charm with modern finishes and conveniences. Building has a full-time doorman, onsite laundry facilities and an amazing residents' lounge/ roof deck with comfy sofas, tables, lounge chairs and even a ping-pong table!

Best of all, it's located in the heart of the Financial District, near Wall Street, transportation, Stone Street, NYSE, WTC, Path Train, plus world-class restaurants, bars and shopping.

Contact me for a private showing. You'll be happy you did.

NOTES:
* Apartment is occupied. Please provide 24+ hours' notice for showings.
* Apartment may be delivered vacant or with an excellent long-term tenant in place.