415 E 54TH ST #19G    Exclusive
Cross Streets: First Ave & sutton Pl (Midtown East)   Web ID 1797669

Mortgage Terms
Mortgage Term:	30 Years 15 Years 7 Years
Interest Rate:
Sale Price:
Percent Down:
Monthly Maint/CC:
Monthly Taxes:
Results
Mortgage Amount:	$2,280,000.00
Down Payment:	$570,000.00
Monthly Mortgage Payment:	$11,552.43
Total Monthly Payment:	$17,087.43

Amortization Schedule
Month	Principal	Interest	Balance
1	$3,002	$8,550	$2,276,998
2	$3,014	$8,539	$2,273,984
3	$3,025	$8,527	$2,270,959
4	$3,036	$8,516	$2,267,923
5	$3,048	$8,505	$2,264,875
6	$3,059	$8,493	$2,261,816
7	$3,071	$8,482	$2,258,745
8	$3,082	$8,470	$2,255,663
9	$3,094	$8,459	$2,252,569
10	$3,105	$8,447	$2,249,464
11	$3,117	$8,435	$2,246,347
12	$3,129	$8,424	$2,243,218
13	$3,140	$8,412	$2,240,078
14	$3,152	$8,400	$2,236,926
15	$3,164	$8,388	$2,233,762
16	$3,176	$8,377	$2,230,586
17	$3,188	$8,365	$2,227,398
18	$3,200	$8,353	$2,224,199
19	$3,212	$8,341	$2,220,987
20	$3,224	$8,329	$2,217,763
21	$3,236	$8,317	$2,214,528
22	$3,248	$8,304	$2,211,280
23	$3,260	$8,292	$2,208,019
24	$3,272	$8,280	$2,204,747
25	$3,285	$8,268	$2,201,463
26	$3,297	$8,255	$2,198,166
27	$3,309	$8,243	$2,194,856
28	$3,322	$8,231	$2,191,535
29	$3,334	$8,218	$2,188,200
30	$3,347	$8,206	$2,184,854
31	$3,359	$8,193	$2,181,494
32	$3,372	$8,181	$2,178,123
33	$3,384	$8,168	$2,174,738
34	$3,397	$8,155	$2,171,341
35	$3,410	$8,143	$2,167,931
36	$3,423	$8,130	$2,164,508
37	$3,436	$8,117	$2,161,073
38	$3,448	$8,104	$2,157,625
39	$3,461	$8,091	$2,154,163
40	$3,474	$8,078	$2,150,689
41	$3,487	$8,065	$2,147,202
42	$3,500	$8,052	$2,143,701
43	$3,514	$8,039	$2,140,188
44	$3,527	$8,026	$2,136,661
45	$3,540	$8,012	$2,133,121
46	$3,553	$7,999	$2,129,568
47	$3,567	$7,986	$2,126,001
48	$3,580	$7,973	$2,122,421
49	$3,593	$7,959	$2,118,828
50	$3,607	$7,946	$2,115,221
51	$3,620	$7,932	$2,111,601
52	$3,634	$7,919	$2,107,967
53	$3,648	$7,905	$2,104,319
54	$3,661	$7,891	$2,100,658
55	$3,675	$7,877	$2,096,983
56	$3,689	$7,864	$2,093,294
57	$3,703	$7,850	$2,089,592
58	$3,716	$7,836	$2,085,875
59	$3,730	$7,822	$2,082,145
60	$3,744	$7,808	$2,078,401
61	$3,758	$7,794	$2,074,642
62	$3,773	$7,780	$2,070,870
63	$3,787	$7,766	$2,067,083
64	$3,801	$7,752	$2,063,282
65	$3,815	$7,737	$2,059,467
66	$3,829	$7,723	$2,055,638
67	$3,844	$7,709	$2,051,794
68	$3,858	$7,694	$2,047,936
69	$3,873	$7,680	$2,044,063
70	$3,887	$7,665	$2,040,176
71	$3,902	$7,651	$2,036,274
72	$3,916	$7,636	$2,032,357
73	$3,931	$7,621	$2,028,426
74	$3,946	$7,607	$2,024,481
75	$3,961	$7,592	$2,020,520
76	$3,975	$7,577	$2,016,544
77	$3,990	$7,562	$2,012,554
78	$4,005	$7,547	$2,008,549
79	$4,020	$7,532	$2,004,528
80	$4,035	$7,517	$2,000,493
81	$4,051	$7,502	$1,996,442
82	$4,066	$7,487	$1,992,377
83	$4,081	$7,471	$1,988,296
84	$4,096	$7,456	$1,984,199
85	$4,112	$7,441	$1,980,088
86	$4,127	$7,425	$1,975,961
87	$4,143	$7,410	$1,971,818
88	$4,158	$7,394	$1,967,660
89	$4,174	$7,379	$1,963,486
90	$4,189	$7,363	$1,959,297
91	$4,205	$7,347	$1,955,092
92	$4,221	$7,332	$1,950,871
93	$4,237	$7,316	$1,946,634
94	$4,253	$7,300	$1,942,382
95	$4,268	$7,284	$1,938,113
96	$4,285	$7,268	$1,933,829
97	$4,301	$7,252	$1,929,528
98	$4,317	$7,236	$1,925,211
99	$4,333	$7,220	$1,920,879
100	$4,349	$7,203	$1,916,529
101	$4,365	$7,187	$1,912,164
102	$4,382	$7,171	$1,907,782
103	$4,398	$7,154	$1,903,384
104	$4,415	$7,138	$1,898,969
105	$4,431	$7,121	$1,894,538
106	$4,448	$7,105	$1,890,090
107	$4,465	$7,088	$1,885,625
108	$4,481	$7,071	$1,881,144
109	$4,498	$7,054	$1,876,646
110	$4,515	$7,037	$1,872,131
111	$4,532	$7,020	$1,867,599
112	$4,549	$7,003	$1,863,050
113	$4,566	$6,986	$1,858,484
114	$4,583	$6,969	$1,853,901
115	$4,600	$6,952	$1,849,301
116	$4,618	$6,935	$1,844,683
117	$4,635	$6,918	$1,840,048
118	$4,652	$6,900	$1,835,396
119	$4,670	$6,883	$1,830,726
120	$4,687	$6,865	$1,826,039
121	$4,705	$6,848	$1,821,334
122	$4,722	$6,830	$1,816,612
123	$4,740	$6,812	$1,811,872
124	$4,758	$6,795	$1,807,114
125	$4,776	$6,777	$1,802,338
126	$4,794	$6,759	$1,797,544
127	$4,812	$6,741	$1,792,733
128	$4,830	$6,723	$1,787,903
129	$4,848	$6,705	$1,783,055
130	$4,866	$6,686	$1,778,189
131	$4,884	$6,668	$1,773,305
132	$4,903	$6,650	$1,768,403
133	$4,921	$6,632	$1,763,482
134	$4,939	$6,613	$1,758,542
135	$4,958	$6,595	$1,753,584
136	$4,976	$6,576	$1,748,608
137	$4,995	$6,557	$1,743,613
138	$5,014	$6,539	$1,738,599
139	$5,033	$6,520	$1,733,566
140	$5,052	$6,501	$1,728,515
141	$5,070	$6,482	$1,723,444
142	$5,090	$6,463	$1,718,355
143	$5,109	$6,444	$1,713,246
144	$5,128	$6,425	$1,708,118
145	$5,147	$6,405	$1,702,971
146	$5,166	$6,386	$1,697,805
147	$5,186	$6,367	$1,692,619
148	$5,205	$6,347	$1,687,414
149	$5,225	$6,328	$1,682,190
150	$5,244	$6,308	$1,676,946
151	$5,264	$6,289	$1,671,682
152	$5,284	$6,269	$1,666,398
153	$5,303	$6,249	$1,661,095
154	$5,323	$6,229	$1,655,771
155	$5,343	$6,209	$1,650,428
156	$5,363	$6,189	$1,645,065
157	$5,383	$6,169	$1,639,681
158	$5,404	$6,149	$1,634,278
159	$5,424	$6,129	$1,628,854
160	$5,444	$6,108	$1,623,410
161	$5,465	$6,088	$1,617,945
162	$5,485	$6,067	$1,612,460
163	$5,506	$6,047	$1,606,954
164	$5,526	$6,026	$1,601,428
165	$5,547	$6,005	$1,595,881
166	$5,568	$5,985	$1,590,313
167	$5,589	$5,964	$1,584,724
168	$5,610	$5,943	$1,579,114
169	$5,631	$5,922	$1,573,484
170	$5,652	$5,901	$1,567,832
171	$5,673	$5,879	$1,562,159
172	$5,694	$5,858	$1,556,464
173	$5,716	$5,837	$1,550,749
174	$5,737	$5,815	$1,545,012
175	$5,759	$5,794	$1,539,253
176	$5,780	$5,772	$1,533,473
177	$5,802	$5,751	$1,527,671
178	$5,824	$5,729	$1,521,847
179	$5,845	$5,707	$1,516,002
180	$5,867	$5,685	$1,510,134
181	$5,889	$5,663	$1,504,245
182	$5,912	$5,641	$1,498,333
183	$5,934	$5,619	$1,492,400
184	$5,956	$5,596	$1,486,444
185	$5,978	$5,574	$1,480,465
186	$6,001	$5,552	$1,474,465
187	$6,023	$5,529	$1,468,442
188	$6,046	$5,507	$1,462,396
189	$6,068	$5,484	$1,456,327
190	$6,091	$5,461	$1,450,236
191	$6,114	$5,438	$1,444,122
192	$6,137	$5,415	$1,437,985
193	$6,160	$5,392	$1,431,825
194	$6,183	$5,369	$1,425,642
195	$6,206	$5,346	$1,419,436
196	$6,230	$5,323	$1,413,206
197	$6,253	$5,300	$1,406,953
198	$6,276	$5,276	$1,400,677
199	$6,300	$5,253	$1,394,377
200	$6,324	$5,229	$1,388,054
201	$6,347	$5,205	$1,381,706
202	$6,371	$5,181	$1,375,335
203	$6,395	$5,158	$1,368,940
204	$6,419	$5,134	$1,362,522
205	$6,443	$5,109	$1,356,079
206	$6,467	$5,085	$1,349,611
207	$6,491	$5,061	$1,343,120
208	$6,516	$5,037	$1,336,604
209	$6,540	$5,012	$1,330,064
210	$6,565	$4,988	$1,323,499
211	$6,589	$4,963	$1,316,910
212	$6,614	$4,938	$1,310,296
213	$6,639	$4,914	$1,303,657
214	$6,664	$4,889	$1,296,994
215	$6,689	$4,864	$1,290,305
216	$6,714	$4,839	$1,283,591
217	$6,739	$4,813	$1,276,852
218	$6,764	$4,788	$1,270,088
219	$6,790	$4,763	$1,263,298
220	$6,815	$4,737	$1,256,483
221	$6,841	$4,712	$1,249,643
222	$6,866	$4,686	$1,242,776
223	$6,892	$4,660	$1,235,884
224	$6,918	$4,635	$1,228,967
225	$6,944	$4,609	$1,222,023
226	$6,970	$4,583	$1,215,053
227	$6,996	$4,556	$1,208,057
228	$7,022	$4,530	$1,201,035
229	$7,049	$4,504	$1,193,986
230	$7,075	$4,477	$1,186,911
231	$7,102	$4,451	$1,179,810
232	$7,128	$4,424	$1,172,682
233	$7,155	$4,398	$1,165,527
234	$7,182	$4,371	$1,158,345
235	$7,209	$4,344	$1,151,136
236	$7,236	$4,317	$1,143,901
237	$7,263	$4,290	$1,136,638
238	$7,290	$4,262	$1,129,348
239	$7,317	$4,235	$1,122,030
240	$7,345	$4,208	$1,114,686
241	$7,372	$4,180	$1,107,313
242	$7,400	$4,152	$1,099,913
243	$7,428	$4,125	$1,092,486
244	$7,456	$4,097	$1,085,030
245	$7,484	$4,069	$1,077,546
246	$7,512	$4,041	$1,070,035
247	$7,540	$4,013	$1,062,495
248	$7,568	$3,984	$1,054,927
249	$7,596	$3,956	$1,047,330
250	$7,625	$3,927	$1,039,706
251	$7,654	$3,899	$1,032,052
252	$7,682	$3,870	$1,024,370
253	$7,711	$3,841	$1,016,659
254	$7,740	$3,812	$1,008,919
255	$7,769	$3,783	$1,001,150
256	$7,798	$3,754	$993,352
257	$7,827	$3,725	$985,524
258	$7,857	$3,696	$977,668
259	$7,886	$3,666	$969,781
260	$7,916	$3,637	$961,866
261	$7,945	$3,607	$953,920
262	$7,975	$3,577	$945,945
263	$8,005	$3,547	$937,940
264	$8,035	$3,517	$929,905
265	$8,065	$3,487	$921,839
266	$8,096	$3,457	$913,744
267	$8,126	$3,427	$905,618
268	$8,156	$3,396	$897,462
269	$8,187	$3,365	$889,275
270	$8,218	$3,335	$881,057
271	$8,248	$3,304	$872,809
272	$8,279	$3,273	$864,529
273	$8,310	$3,242	$856,219
274	$8,342	$3,211	$847,877
275	$8,373	$3,180	$839,504
276	$8,404	$3,148	$831,100
277	$8,436	$3,117	$822,664
278	$8,467	$3,085	$814,197
279	$8,499	$3,053	$805,698
280	$8,531	$3,021	$797,167
281	$8,563	$2,989	$788,604
282	$8,595	$2,957	$780,008
283	$8,627	$2,925	$771,381
284	$8,660	$2,893	$762,721
285	$8,692	$2,860	$754,029
286	$8,725	$2,828	$745,304
287	$8,758	$2,795	$736,547
288	$8,790	$2,762	$727,756
289	$8,823	$2,729	$718,933
290	$8,856	$2,696	$710,077
291	$8,890	$2,663	$701,187
292	$8,923	$2,629	$692,264
293	$8,956	$2,596	$683,307
294	$8,990	$2,562	$674,317
295	$9,024	$2,529	$665,294
296	$9,058	$2,495	$656,236
297	$9,092	$2,461	$647,145
298	$9,126	$2,427	$638,019
299	$9,160	$2,393	$628,859
300	$9,194	$2,358	$619,665
301	$9,229	$2,324	$610,436
302	$9,263	$2,289	$601,173
303	$9,298	$2,254	$591,875
304	$9,333	$2,220	$582,542
305	$9,368	$2,185	$573,174
306	$9,403	$2,149	$563,771
307	$9,438	$2,114	$554,333
308	$9,474	$2,079	$544,859
309	$9,509	$2,043	$535,350
310	$9,545	$2,008	$525,805
311	$9,581	$1,972	$516,224
312	$9,617	$1,936	$506,608
313	$9,653	$1,900	$496,955
314	$9,689	$1,864	$487,266
315	$9,725	$1,827	$477,541
316	$9,762	$1,791	$467,780
317	$9,798	$1,754	$457,981
318	$9,835	$1,717	$448,146
319	$9,872	$1,681	$438,274
320	$9,909	$1,644	$428,366
321	$9,946	$1,606	$418,419
322	$9,983	$1,569	$408,436
323	$10,021	$1,532	$398,415
324	$10,058	$1,494	$388,357
325	$10,096	$1,456	$378,261
326	$10,134	$1,418	$368,127
327	$10,172	$1,380	$357,955
328	$10,210	$1,342	$347,745
329	$10,248	$1,304	$337,496
330	$10,287	$1,266	$327,210
331	$10,325	$1,227	$316,884
332	$10,364	$1,188	$306,520
333	$10,403	$1,149	$296,117
334	$10,442	$1,110	$285,675
335	$10,481	$1,071	$275,194
336	$10,520	$1,032	$264,674
337	$10,560	$993	$254,114
338	$10,599	$953	$243,514
339	$10,639	$913	$232,875
340	$10,679	$873	$222,196
341	$10,719	$833	$211,477
342	$10,759	$793	$200,717
343	$10,800	$753	$189,918
344	$10,840	$712	$179,077
345	$10,881	$672	$168,196
346	$10,922	$631	$157,275
347	$10,963	$590	$146,312
348	$11,004	$549	$135,308
349	$11,045	$507	$124,263
350	$11,086	$466	$113,177
351	$11,128	$424	$102,049
352	$11,170	$383	$90,879
353	$11,212	$341	$79,667
354	$11,254	$299	$68,414
355	$11,296	$257	$57,118
356	$11,338	$214	$45,780
357	$11,381	$172	$34,399
358	$11,423	$129	$22,976
359	$11,466	$86	$11,509
360	$11,509	$43	$-0

Welcome to this fabulous residence at the St. James's Tower Condominium, an excellent property in executive-level detail. Located on the 19th floor of a 106-unit condominium apartment building, this deluxe 3-bedroom, 3-bathroom property's exquisite openness and generous layout are a rare find. Entering the expansive foyer, you encounter the gorgeous views of the East River looking eastward. Morning sunlight and the beautiful riverscape across the rooftops of neighboring buildings are there for you to enjoy. All windows have the dual shade Blackout/Solar Shade system allowing you to control the natural lighting. Hardwood floors throughout in the living and dining rooms. The windowed kitchen is completely updated with the top-of-the-line stainless steel GE Monogram refrigerator, Dacor 4-burner gas stove, and Bosch dishwasher. Durable Caesarstone quartz counter tops and custom cabinetry make daily delicious meal preparation easy and efficient. There is plenty of amazing storage space throughout the property. The main bedroom has a full wall of closets for all season storage and an ensuite bath and sauna combination. There is an in-unit washer/dryer combo. The additional two bedrooms are located on the east and north side of the unit allowing for privacy and calmness. The bathroom accessible from the foyer serves as an ensuite bathroom and is fitted with Toto fixture. All bedrooms have individual temperature control units. Unique to this apartment are the views looking northernly, easternly and southernly. Featuring the New York City skyline, day and night, you will enjoy the cityscape from your perch in this Sutton Place enclave. The St. James's Tower Condominium has full time doorman service, concierge, personal mailbox service, seasoned welcoming professional staff and live-in building manager. Storage units are available monthly. The residents have access to the street-level park plaza and koi pond and garden along with the gorgeous roof deck, laundry room and exercise room. On going capital assessment, $156/mo. This property is worth a visit.