80 RIVERSIDE BLVD #3K    Exclusive
Cross Streets: W. 63rd St & w. 64th St (Upper West Side)   Web ID 1797690

Mortgage Terms
Mortgage Term:	30 Years 15 Years 7 Years
Interest Rate:
Sale Price:
Percent Down:
Monthly Maint/CC:
Monthly Taxes:
Results
Mortgage Amount:	$1,056,000.00
Down Payment:	$264,000.00
Monthly Mortgage Payment:	$5,350.60
Total Monthly Payment:	$7,967.85

Amortization Schedule
Month	Principal	Interest	Balance
1	$1,391	$3,960	$1,054,609
2	$1,396	$3,955	$1,053,214
3	$1,401	$3,950	$1,051,813
4	$1,406	$3,944	$1,050,406
5	$1,412	$3,939	$1,048,995
6	$1,417	$3,934	$1,047,578
7	$1,422	$3,928	$1,046,156
8	$1,428	$3,923	$1,044,728
9	$1,433	$3,918	$1,043,295
10	$1,438	$3,912	$1,041,857
11	$1,444	$3,907	$1,040,413
12	$1,449	$3,902	$1,038,964
13	$1,454	$3,896	$1,037,510
14	$1,460	$3,891	$1,036,050
15	$1,465	$3,885	$1,034,585
16	$1,471	$3,880	$1,033,114
17	$1,476	$3,874	$1,031,637
18	$1,482	$3,869	$1,030,155
19	$1,488	$3,863	$1,028,668
20	$1,493	$3,858	$1,027,175
21	$1,499	$3,852	$1,025,676
22	$1,504	$3,846	$1,024,172
23	$1,510	$3,841	$1,022,662
24	$1,516	$3,835	$1,021,146
25	$1,521	$3,829	$1,019,625
26	$1,527	$3,824	$1,018,098
27	$1,533	$3,818	$1,016,565
28	$1,538	$3,812	$1,015,027
29	$1,544	$3,806	$1,013,482
30	$1,550	$3,801	$1,011,932
31	$1,556	$3,795	$1,010,376
32	$1,562	$3,789	$1,008,815
33	$1,568	$3,783	$1,007,247
34	$1,573	$3,777	$1,005,674
35	$1,579	$3,771	$1,004,094
36	$1,585	$3,765	$1,002,509
37	$1,591	$3,759	$1,000,918
38	$1,597	$3,753	$999,321
39	$1,603	$3,747	$997,718
40	$1,609	$3,741	$996,109
41	$1,615	$3,735	$994,493
42	$1,621	$3,729	$992,872
43	$1,627	$3,723	$991,245
44	$1,633	$3,717	$989,611
45	$1,640	$3,711	$987,972
46	$1,646	$3,705	$986,326
47	$1,652	$3,699	$984,674
48	$1,658	$3,693	$983,016
49	$1,664	$3,686	$981,352
50	$1,671	$3,680	$979,681
51	$1,677	$3,674	$978,005
52	$1,683	$3,668	$976,321
53	$1,689	$3,661	$974,632
54	$1,696	$3,655	$972,936
55	$1,702	$3,649	$971,234
56	$1,708	$3,642	$969,526
57	$1,715	$3,636	$967,811
58	$1,721	$3,629	$966,090
59	$1,728	$3,623	$964,362
60	$1,734	$3,616	$962,628
61	$1,741	$3,610	$960,887
62	$1,747	$3,603	$959,140
63	$1,754	$3,597	$957,386
64	$1,760	$3,590	$955,625
65	$1,767	$3,584	$953,858
66	$1,774	$3,577	$952,085
67	$1,780	$3,570	$950,304
68	$1,787	$3,564	$948,518
69	$1,794	$3,557	$946,724
70	$1,800	$3,550	$944,923
71	$1,807	$3,543	$943,116
72	$1,814	$3,537	$941,302
73	$1,821	$3,530	$939,482
74	$1,828	$3,523	$937,654
75	$1,834	$3,516	$935,820
76	$1,841	$3,509	$933,979
77	$1,848	$3,502	$932,130
78	$1,855	$3,495	$930,275
79	$1,862	$3,489	$928,413
80	$1,869	$3,482	$926,544
81	$1,876	$3,475	$924,668
82	$1,883	$3,468	$922,785
83	$1,890	$3,460	$920,895
84	$1,897	$3,453	$918,998
85	$1,904	$3,446	$917,093
86	$1,911	$3,439	$915,182
87	$1,919	$3,432	$913,263
88	$1,926	$3,425	$911,337
89	$1,933	$3,418	$909,404
90	$1,940	$3,410	$907,464
91	$1,948	$3,403	$905,516
92	$1,955	$3,396	$903,561
93	$1,962	$3,388	$901,599
94	$1,970	$3,381	$899,629
95	$1,977	$3,374	$897,652
96	$1,984	$3,366	$895,668
97	$1,992	$3,359	$893,676
98	$1,999	$3,351	$891,677
99	$2,007	$3,344	$889,670
100	$2,014	$3,336	$887,656
101	$2,022	$3,329	$885,634
102	$2,029	$3,321	$883,604
103	$2,037	$3,314	$881,567
104	$2,045	$3,306	$879,523
105	$2,052	$3,298	$877,470
106	$2,060	$3,291	$875,410
107	$2,068	$3,283	$873,342
108	$2,076	$3,275	$871,267
109	$2,083	$3,267	$869,183
110	$2,091	$3,259	$867,092
111	$2,099	$3,252	$864,993
112	$2,107	$3,244	$862,886
113	$2,115	$3,236	$860,772
114	$2,123	$3,228	$858,649
115	$2,131	$3,220	$856,518
116	$2,139	$3,212	$854,380
117	$2,147	$3,204	$852,233
118	$2,155	$3,196	$850,078
119	$2,163	$3,188	$847,915
120	$2,171	$3,180	$845,744
121	$2,179	$3,172	$843,565
122	$2,187	$3,163	$841,378
123	$2,195	$3,155	$839,183
124	$2,204	$3,147	$836,979
125	$2,212	$3,139	$834,767
126	$2,220	$3,130	$832,547
127	$2,229	$3,122	$830,318
128	$2,237	$3,114	$828,081
129	$2,245	$3,105	$825,836
130	$2,254	$3,097	$823,582
131	$2,262	$3,088	$821,320
132	$2,271	$3,080	$819,050
133	$2,279	$3,071	$816,770
134	$2,288	$3,063	$814,483
135	$2,296	$3,054	$812,186
136	$2,305	$3,046	$809,882
137	$2,314	$3,037	$807,568
138	$2,322	$3,028	$805,246
139	$2,331	$3,020	$802,915
140	$2,340	$3,011	$800,575
141	$2,348	$3,002	$798,227
142	$2,357	$2,993	$795,870
143	$2,366	$2,985	$793,503
144	$2,375	$2,976	$791,129
145	$2,384	$2,967	$788,745
146	$2,393	$2,958	$786,352
147	$2,402	$2,949	$783,950
148	$2,411	$2,940	$781,539
149	$2,420	$2,931	$779,119
150	$2,429	$2,922	$776,691
151	$2,438	$2,913	$774,253
152	$2,447	$2,903	$771,805
153	$2,456	$2,894	$769,349
154	$2,466	$2,885	$766,884
155	$2,475	$2,876	$764,409
156	$2,484	$2,867	$761,925
157	$2,493	$2,857	$759,431
158	$2,503	$2,848	$756,929
159	$2,512	$2,838	$754,416
160	$2,522	$2,829	$751,895
161	$2,531	$2,820	$749,364
162	$2,540	$2,810	$746,823
163	$2,550	$2,801	$744,273
164	$2,560	$2,791	$741,714
165	$2,569	$2,781	$739,145
166	$2,579	$2,772	$736,566
167	$2,588	$2,762	$733,977
168	$2,598	$2,752	$731,379
169	$2,608	$2,743	$728,771
170	$2,618	$2,733	$726,154
171	$2,628	$2,723	$723,526
172	$2,637	$2,713	$720,889
173	$2,647	$2,703	$718,241
174	$2,657	$2,693	$715,584
175	$2,667	$2,683	$712,917
176	$2,677	$2,673	$710,240
177	$2,687	$2,663	$707,553
178	$2,697	$2,653	$704,855
179	$2,707	$2,643	$702,148
180	$2,718	$2,633	$699,431
181	$2,728	$2,623	$696,703
182	$2,738	$2,613	$693,965
183	$2,748	$2,602	$691,217
184	$2,759	$2,592	$688,458
185	$2,769	$2,582	$685,689
186	$2,779	$2,571	$682,910
187	$2,790	$2,561	$680,120
188	$2,800	$2,550	$677,320
189	$2,811	$2,540	$674,509
190	$2,821	$2,529	$671,688
191	$2,832	$2,519	$668,857
192	$2,842	$2,508	$666,014
193	$2,853	$2,498	$663,161
194	$2,864	$2,487	$660,297
195	$2,874	$2,476	$657,423
196	$2,885	$2,465	$654,538
197	$2,896	$2,455	$651,642
198	$2,907	$2,444	$648,735
199	$2,918	$2,433	$645,817
200	$2,929	$2,422	$642,888
201	$2,940	$2,411	$639,948
202	$2,951	$2,400	$636,997
203	$2,962	$2,389	$634,036
204	$2,973	$2,378	$631,063
205	$2,984	$2,366	$628,078
206	$2,995	$2,355	$625,083
207	$3,007	$2,344	$622,077
208	$3,018	$2,333	$619,059
209	$3,029	$2,321	$616,030
210	$3,040	$2,310	$612,989
211	$3,052	$2,299	$609,937
212	$3,063	$2,287	$606,874
213	$3,075	$2,276	$603,799
214	$3,086	$2,264	$600,713
215	$3,098	$2,253	$597,615
216	$3,110	$2,241	$594,505
217	$3,121	$2,229	$591,384
218	$3,133	$2,218	$588,251
219	$3,145	$2,206	$585,107
220	$3,156	$2,194	$581,950
221	$3,168	$2,182	$578,782
222	$3,180	$2,170	$575,602
223	$3,192	$2,159	$572,410
224	$3,204	$2,147	$569,206
225	$3,216	$2,135	$565,989
226	$3,228	$2,122	$562,761
227	$3,240	$2,110	$559,521
228	$3,252	$2,098	$556,269
229	$3,265	$2,086	$553,004
230	$3,277	$2,074	$549,727
231	$3,289	$2,061	$546,438
232	$3,301	$2,049	$543,137
233	$3,314	$2,037	$539,823
234	$3,326	$2,024	$536,497
235	$3,339	$2,012	$533,158
236	$3,351	$1,999	$529,807
237	$3,364	$1,987	$526,443
238	$3,376	$1,974	$523,066
239	$3,389	$1,961	$519,677
240	$3,402	$1,949	$516,275
241	$3,415	$1,936	$512,861
242	$3,427	$1,923	$509,434
243	$3,440	$1,910	$505,993
244	$3,453	$1,897	$502,540
245	$3,466	$1,885	$499,074
246	$3,479	$1,872	$495,595
247	$3,492	$1,858	$492,103
248	$3,505	$1,845	$488,598
249	$3,518	$1,832	$485,079
250	$3,532	$1,819	$481,548
251	$3,545	$1,806	$478,003
252	$3,558	$1,793	$474,445
253	$3,571	$1,779	$470,874
254	$3,585	$1,766	$467,289
255	$3,598	$1,752	$463,690
256	$3,612	$1,739	$460,079
257	$3,625	$1,725	$456,453
258	$3,639	$1,712	$452,814
259	$3,653	$1,698	$449,162
260	$3,666	$1,684	$445,496
261	$3,680	$1,671	$441,816
262	$3,694	$1,657	$438,122
263	$3,708	$1,643	$434,414
264	$3,722	$1,629	$430,693
265	$3,735	$1,615	$426,957
266	$3,750	$1,601	$423,208
267	$3,764	$1,587	$419,444
268	$3,778	$1,573	$415,666
269	$3,792	$1,559	$411,875
270	$3,806	$1,545	$408,069
271	$3,820	$1,530	$404,248
272	$3,835	$1,516	$400,414
273	$3,849	$1,502	$396,565
274	$3,863	$1,487	$392,701
275	$3,878	$1,473	$388,823
276	$3,893	$1,458	$384,931
277	$3,907	$1,443	$381,023
278	$3,922	$1,429	$377,102
279	$3,936	$1,414	$373,165
280	$3,951	$1,399	$369,214
281	$3,966	$1,385	$365,248
282	$3,981	$1,370	$361,267
283	$3,996	$1,355	$357,271
284	$4,011	$1,340	$353,260
285	$4,026	$1,325	$349,234
286	$4,041	$1,310	$345,194
287	$4,056	$1,294	$341,137
288	$4,071	$1,279	$337,066
289	$4,087	$1,264	$332,979
290	$4,102	$1,249	$328,878
291	$4,117	$1,233	$324,760
292	$4,133	$1,218	$320,627
293	$4,148	$1,202	$316,479
294	$4,164	$1,187	$312,315
295	$4,179	$1,171	$308,136
296	$4,195	$1,156	$303,941
297	$4,211	$1,140	$299,730
298	$4,227	$1,124	$295,504
299	$4,242	$1,108	$291,261
300	$4,258	$1,092	$287,003
301	$4,274	$1,076	$282,728
302	$4,290	$1,060	$278,438
303	$4,306	$1,044	$274,132
304	$4,323	$1,028	$269,809
305	$4,339	$1,012	$265,470
306	$4,355	$996	$261,115
307	$4,371	$979	$256,744
308	$4,388	$963	$252,356
309	$4,404	$946	$247,952
310	$4,421	$930	$243,531
311	$4,437	$913	$239,093
312	$4,454	$897	$234,639
313	$4,471	$880	$230,169
314	$4,487	$863	$225,681
315	$4,504	$846	$221,177
316	$4,521	$829	$216,656
317	$4,538	$812	$212,118
318	$4,555	$795	$207,562
319	$4,572	$778	$202,990
320	$4,589	$761	$198,401
321	$4,607	$744	$193,794
322	$4,624	$727	$189,170
323	$4,641	$709	$184,529
324	$4,659	$692	$179,871
325	$4,676	$675	$175,195
326	$4,694	$657	$170,501
327	$4,711	$639	$165,790
328	$4,729	$622	$161,061
329	$4,747	$604	$156,314
330	$4,764	$586	$151,550
331	$4,782	$568	$146,767
332	$4,800	$550	$141,967
333	$4,818	$532	$137,149
334	$4,836	$514	$132,313
335	$4,854	$496	$127,458
336	$4,873	$478	$122,586
337	$4,891	$460	$117,695
338	$4,909	$441	$112,786
339	$4,928	$423	$107,858
340	$4,946	$404	$102,912
341	$4,965	$386	$97,947
342	$4,983	$367	$92,964
343	$5,002	$349	$87,962
344	$5,021	$330	$82,941
345	$5,040	$311	$77,901
346	$5,058	$292	$72,843
347	$5,077	$273	$67,766
348	$5,096	$254	$62,669
349	$5,116	$235	$57,554
350	$5,135	$216	$52,419
351	$5,154	$197	$47,265
352	$5,173	$177	$42,091
353	$5,193	$158	$36,899
354	$5,212	$138	$31,686
355	$5,232	$119	$26,455
356	$5,251	$99	$21,203
357	$5,271	$80	$15,932
358	$5,291	$60	$10,641
359	$5,311	$40	$5,331
360	$5,331	$20	$-0

Bright One-Bedroom with Large Private Terrace at The Rushmore

Bathed in natural light, this elegant one-bedroom home offers a 264-square-foot private terrace with beautiful eastern views of the landscaped garden. Inside, the residence showcases refined oak flooring and an open-concept kitchen outfitted with top-tier appliances from Sub-Zero, Viking, and Miele, complemented by marble countertops, a matching backsplash, and glossy lacquer cabinetry.

The spa-inspired bathroom features travertine stone and crystallized glass finishes, a deep Kohler soaking tub, and Waterworks fixtures, creating a serene retreat. Storage is plentiful, with two custom-designed closets in the bedroom and an additional spacious closet in the hallway. Every window is equipped with motorized shades for modern comfort and privacy.

The expansive terrace provides an ideal setting for outdoor dining, gardening, or relaxing with pets.

Residents of The Rushmore enjoy a lifestyle of sophistication and convenience, surrounded by parks and waterfront promenades. Amenities include Luxury Attach Concierge services, a state-of-the-art Wellness Center with indoor swimming pool, onsite parking garage, private screening room, garden lounge, entertainment suite, billiards room, and sundeck.