425 E 13TH ST #PHF    Co-Exclusive
Cross Streets: First Ave & Avenue A (East Village)   Web ID 2301

Mortgage Terms
Mortgage Term:	30 Years 15 Years 7 Years
Interest Rate:
Sale Price:
Percent Down:
Monthly Maint/CC:
Monthly Taxes:
Results
Mortgage Amount:	$2,600,000.00
Down Payment:	$650,000.00
Monthly Mortgage Payment:	$13,173.82
Total Monthly Payment:	$23,483.82

Amortization Schedule
Month	Principal	Interest	Balance
1	$3,424	$9,750	$2,596,576
2	$3,437	$9,737	$2,593,140
3	$3,450	$9,724	$2,589,690
4	$3,462	$9,711	$2,586,227
5	$3,475	$9,698	$2,582,752
6	$3,488	$9,685	$2,579,264
7	$3,502	$9,672	$2,575,762
8	$3,515	$9,659	$2,572,247
9	$3,528	$9,646	$2,568,719
10	$3,541	$9,633	$2,565,178
11	$3,554	$9,619	$2,561,624
12	$3,568	$9,606	$2,558,056
13	$3,581	$9,593	$2,554,475
14	$3,595	$9,579	$2,550,880
15	$3,608	$9,566	$2,547,272
16	$3,622	$9,552	$2,543,651
17	$3,635	$9,539	$2,540,016
18	$3,649	$9,525	$2,536,367
19	$3,662	$9,511	$2,532,705
20	$3,676	$9,498	$2,529,028
21	$3,690	$9,484	$2,525,338
22	$3,704	$9,470	$2,521,635
23	$3,718	$9,456	$2,517,917
24	$3,732	$9,442	$2,514,185
25	$3,746	$9,428	$2,510,440
26	$3,760	$9,414	$2,506,680
27	$3,774	$9,400	$2,502,906
28	$3,788	$9,386	$2,499,118
29	$3,802	$9,372	$2,495,316
30	$3,816	$9,357	$2,491,500
31	$3,831	$9,343	$2,487,669
32	$3,845	$9,329	$2,483,824
33	$3,859	$9,314	$2,479,965
34	$3,874	$9,300	$2,476,091
35	$3,888	$9,285	$2,472,202
36	$3,903	$9,271	$2,468,299
37	$3,918	$9,256	$2,464,381
38	$3,932	$9,241	$2,460,449
39	$3,947	$9,227	$2,456,502
40	$3,962	$9,212	$2,452,540
41	$3,977	$9,197	$2,448,563
42	$3,992	$9,182	$2,444,571
43	$4,007	$9,167	$2,440,565
44	$4,022	$9,152	$2,436,543
45	$4,037	$9,137	$2,432,506
46	$4,052	$9,122	$2,428,454
47	$4,067	$9,107	$2,424,387
48	$4,082	$9,091	$2,420,305
49	$4,098	$9,076	$2,416,207
50	$4,113	$9,061	$2,412,094
51	$4,128	$9,045	$2,407,966
52	$4,144	$9,030	$2,403,822
53	$4,159	$9,014	$2,399,662
54	$4,175	$8,999	$2,395,487
55	$4,191	$8,983	$2,391,296
56	$4,206	$8,967	$2,387,090
57	$4,222	$8,952	$2,382,868
58	$4,238	$8,936	$2,378,630
59	$4,254	$8,920	$2,374,376
60	$4,270	$8,904	$2,370,106
61	$4,286	$8,888	$2,365,820
62	$4,302	$8,872	$2,361,518
63	$4,318	$8,856	$2,357,200
64	$4,334	$8,839	$2,352,865
65	$4,351	$8,823	$2,348,515
66	$4,367	$8,807	$2,344,148
67	$4,383	$8,791	$2,339,765
68	$4,400	$8,774	$2,335,365
69	$4,416	$8,758	$2,330,949
70	$4,433	$8,741	$2,326,516
71	$4,449	$8,724	$2,322,067
72	$4,466	$8,708	$2,317,601
73	$4,483	$8,691	$2,313,118
74	$4,500	$8,674	$2,308,618
75	$4,516	$8,657	$2,304,102
76	$4,533	$8,640	$2,299,568
77	$4,550	$8,623	$2,295,018
78	$4,568	$8,606	$2,290,450
79	$4,585	$8,589	$2,285,866
80	$4,602	$8,572	$2,281,264
81	$4,619	$8,555	$2,276,645
82	$4,636	$8,537	$2,272,008
83	$4,654	$8,520	$2,267,355
84	$4,671	$8,503	$2,262,683
85	$4,689	$8,485	$2,257,995
86	$4,706	$8,467	$2,253,288
87	$4,724	$8,450	$2,248,564
88	$4,742	$8,432	$2,243,823
89	$4,759	$8,414	$2,239,063
90	$4,777	$8,396	$2,234,286
91	$4,795	$8,379	$2,229,491
92	$4,813	$8,361	$2,224,677
93	$4,831	$8,343	$2,219,846
94	$4,849	$8,324	$2,214,997
95	$4,868	$8,306	$2,210,129
96	$4,886	$8,288	$2,205,243
97	$4,904	$8,270	$2,200,339
98	$4,923	$8,251	$2,195,417
99	$4,941	$8,233	$2,190,476
100	$4,960	$8,214	$2,185,516
101	$4,978	$8,196	$2,180,538
102	$4,997	$8,177	$2,175,541
103	$5,016	$8,158	$2,170,526
104	$5,034	$8,139	$2,165,491
105	$5,053	$8,121	$2,160,438
106	$5,072	$8,102	$2,155,366
107	$5,091	$8,083	$2,150,275
108	$5,110	$8,064	$2,145,164
109	$5,129	$8,044	$2,140,035
110	$5,149	$8,025	$2,134,886
111	$5,168	$8,006	$2,129,718
112	$5,187	$7,986	$2,124,531
113	$5,207	$7,967	$2,119,324
114	$5,226	$7,947	$2,114,098
115	$5,246	$7,928	$2,108,852
116	$5,266	$7,908	$2,103,586
117	$5,285	$7,888	$2,098,301
118	$5,305	$7,869	$2,092,995
119	$5,325	$7,849	$2,087,670
120	$5,345	$7,829	$2,082,325
121	$5,365	$7,809	$2,076,960
122	$5,385	$7,789	$2,071,575
123	$5,405	$7,768	$2,066,170
124	$5,426	$7,748	$2,060,744
125	$5,446	$7,728	$2,055,298
126	$5,466	$7,707	$2,049,831
127	$5,487	$7,687	$2,044,344
128	$5,508	$7,666	$2,038,837
129	$5,528	$7,646	$2,033,309
130	$5,549	$7,625	$2,027,760
131	$5,570	$7,604	$2,022,190
132	$5,591	$7,583	$2,016,600
133	$5,612	$7,562	$2,010,988
134	$5,633	$7,541	$2,005,355
135	$5,654	$7,520	$1,999,702
136	$5,675	$7,499	$1,994,027
137	$5,696	$7,478	$1,988,330
138	$5,718	$7,456	$1,982,613
139	$5,739	$7,435	$1,976,874
140	$5,761	$7,413	$1,971,113
141	$5,782	$7,392	$1,965,331
142	$5,804	$7,370	$1,959,527
143	$5,826	$7,348	$1,953,702
144	$5,847	$7,326	$1,947,854
145	$5,869	$7,304	$1,941,985
146	$5,891	$7,282	$1,936,094
147	$5,913	$7,260	$1,930,180
148	$5,936	$7,238	$1,924,244
149	$5,958	$7,216	$1,918,287
150	$5,980	$7,194	$1,912,306
151	$6,003	$7,171	$1,906,304
152	$6,025	$7,149	$1,900,278
153	$6,048	$7,126	$1,894,231
154	$6,070	$7,103	$1,888,160
155	$6,093	$7,081	$1,882,067
156	$6,116	$7,058	$1,875,951
157	$6,139	$7,035	$1,869,812
158	$6,162	$7,012	$1,863,650
159	$6,185	$6,989	$1,857,465
160	$6,208	$6,965	$1,851,256
161	$6,232	$6,942	$1,845,025
162	$6,255	$6,919	$1,838,770
163	$6,278	$6,895	$1,832,491
164	$6,302	$6,872	$1,826,189
165	$6,326	$6,848	$1,819,864
166	$6,349	$6,824	$1,813,515
167	$6,373	$6,801	$1,807,141
168	$6,397	$6,777	$1,800,744
169	$6,421	$6,753	$1,794,323
170	$6,445	$6,729	$1,787,878
171	$6,469	$6,705	$1,781,409
172	$6,494	$6,680	$1,774,915
173	$6,518	$6,656	$1,768,398
174	$6,542	$6,631	$1,761,855
175	$6,567	$6,607	$1,755,288
176	$6,591	$6,582	$1,748,697
177	$6,616	$6,558	$1,742,081
178	$6,641	$6,533	$1,735,440
179	$6,666	$6,508	$1,728,774
180	$6,691	$6,483	$1,722,083
181	$6,716	$6,458	$1,715,367
182	$6,741	$6,433	$1,708,626
183	$6,766	$6,407	$1,701,859
184	$6,792	$6,382	$1,695,067
185	$6,817	$6,357	$1,688,250
186	$6,843	$6,331	$1,681,407
187	$6,869	$6,305	$1,674,539
188	$6,894	$6,280	$1,667,644
189	$6,920	$6,254	$1,660,724
190	$6,946	$6,228	$1,653,778
191	$6,972	$6,202	$1,646,806
192	$6,998	$6,176	$1,639,808
193	$7,025	$6,149	$1,632,783
194	$7,051	$6,123	$1,625,732
195	$7,077	$6,096	$1,618,655
196	$7,104	$6,070	$1,611,551
197	$7,131	$6,043	$1,604,420
198	$7,157	$6,017	$1,597,263
199	$7,184	$5,990	$1,590,079
200	$7,211	$5,963	$1,582,868
201	$7,238	$5,936	$1,575,630
202	$7,265	$5,909	$1,568,365
203	$7,292	$5,881	$1,561,072
204	$7,320	$5,854	$1,553,753
205	$7,347	$5,827	$1,546,405
206	$7,375	$5,799	$1,539,031
207	$7,402	$5,771	$1,531,628
208	$7,430	$5,744	$1,524,198
209	$7,458	$5,716	$1,516,740
210	$7,486	$5,688	$1,509,254
211	$7,514	$5,660	$1,501,740
212	$7,542	$5,632	$1,494,197
213	$7,571	$5,603	$1,486,627
214	$7,599	$5,575	$1,479,028
215	$7,627	$5,546	$1,471,400
216	$7,656	$5,518	$1,463,744
217	$7,685	$5,489	$1,456,060
218	$7,714	$5,460	$1,448,346
219	$7,743	$5,431	$1,440,603
220	$7,772	$5,402	$1,432,832
221	$7,801	$5,373	$1,425,031
222	$7,830	$5,344	$1,417,201
223	$7,859	$5,315	$1,409,342
224	$7,889	$5,285	$1,401,453
225	$7,918	$5,255	$1,393,535
226	$7,948	$5,226	$1,385,587
227	$7,978	$5,196	$1,377,609
228	$8,008	$5,166	$1,369,601
229	$8,038	$5,136	$1,361,563
230	$8,068	$5,106	$1,353,495
231	$8,098	$5,076	$1,345,397
232	$8,129	$5,045	$1,337,268
233	$8,159	$5,015	$1,329,109
234	$8,190	$4,984	$1,320,920
235	$8,220	$4,953	$1,312,699
236	$8,251	$4,923	$1,304,448
237	$8,282	$4,892	$1,296,166
238	$8,313	$4,861	$1,287,853
239	$8,344	$4,829	$1,279,508
240	$8,376	$4,798	$1,271,133
241	$8,407	$4,767	$1,262,726
242	$8,439	$4,735	$1,254,287
243	$8,470	$4,704	$1,245,817
244	$8,502	$4,672	$1,237,315
245	$8,534	$4,640	$1,228,781
246	$8,566	$4,608	$1,220,215
247	$8,598	$4,576	$1,211,617
248	$8,630	$4,544	$1,202,987
249	$8,663	$4,511	$1,194,324
250	$8,695	$4,479	$1,185,629
251	$8,728	$4,446	$1,176,901
252	$8,760	$4,413	$1,168,141
253	$8,793	$4,381	$1,159,348
254	$8,826	$4,348	$1,150,521
255	$8,859	$4,314	$1,141,662
256	$8,893	$4,281	$1,132,769
257	$8,926	$4,248	$1,123,844
258	$8,959	$4,214	$1,114,884
259	$8,993	$4,181	$1,105,891
260	$9,027	$4,147	$1,096,864
261	$9,061	$4,113	$1,087,804
262	$9,095	$4,079	$1,078,709
263	$9,129	$4,045	$1,069,581
264	$9,163	$4,011	$1,060,418
265	$9,197	$3,977	$1,051,220
266	$9,232	$3,942	$1,041,989
267	$9,266	$3,907	$1,032,722
268	$9,301	$3,873	$1,023,421
269	$9,336	$3,838	$1,014,085
270	$9,371	$3,803	$1,004,714
271	$9,406	$3,768	$995,308
272	$9,441	$3,732	$985,867
273	$9,477	$3,697	$976,390
274	$9,512	$3,661	$966,878
275	$9,548	$3,626	$957,330
276	$9,584	$3,590	$947,746
277	$9,620	$3,554	$938,126
278	$9,656	$3,518	$928,470
279	$9,692	$3,482	$918,778
280	$9,728	$3,445	$909,050
281	$9,765	$3,409	$899,285
282	$9,802	$3,372	$889,483
283	$9,838	$3,336	$879,645
284	$9,875	$3,299	$869,770
285	$9,912	$3,262	$859,858
286	$9,949	$3,224	$849,908
287	$9,987	$3,187	$839,922
288	$10,024	$3,150	$829,898
289	$10,062	$3,112	$819,836
290	$10,099	$3,074	$809,736
291	$10,137	$3,037	$799,599
292	$10,175	$2,998	$789,424
293	$10,213	$2,960	$779,210
294	$10,252	$2,922	$768,959
295	$10,290	$2,884	$758,668
296	$10,329	$2,845	$748,339
297	$10,368	$2,806	$737,972
298	$10,406	$2,767	$727,566
299	$10,445	$2,728	$717,120
300	$10,485	$2,689	$706,635
301	$10,524	$2,650	$696,112
302	$10,563	$2,610	$685,548
303	$10,603	$2,571	$674,945
304	$10,643	$2,531	$664,302
305	$10,683	$2,491	$653,620
306	$10,723	$2,451	$642,897
307	$10,763	$2,411	$632,134
308	$10,803	$2,371	$621,331
309	$10,844	$2,330	$610,487
310	$10,884	$2,289	$599,602
311	$10,925	$2,249	$588,677
312	$10,966	$2,208	$577,711
313	$11,007	$2,166	$566,703
314	$11,049	$2,125	$555,655
315	$11,090	$2,084	$544,565
316	$11,132	$2,042	$533,433
317	$11,173	$2,000	$522,259
318	$11,215	$1,958	$511,044
319	$11,257	$1,916	$499,787
320	$11,300	$1,874	$488,487
321	$11,342	$1,832	$477,145
322	$11,385	$1,789	$465,760
323	$11,427	$1,747	$454,333
324	$11,470	$1,704	$442,863
325	$11,513	$1,661	$431,350
326	$11,556	$1,618	$419,794
327	$11,600	$1,574	$408,194
328	$11,643	$1,531	$396,551
329	$11,687	$1,487	$384,864
330	$11,731	$1,443	$373,134
331	$11,775	$1,399	$361,359
332	$11,819	$1,355	$349,541
333	$11,863	$1,311	$337,678
334	$11,908	$1,266	$325,770
335	$11,952	$1,222	$313,818
336	$11,997	$1,177	$301,821
337	$12,042	$1,132	$289,779
338	$12,087	$1,087	$277,692
339	$12,132	$1,041	$265,559
340	$12,178	$996	$253,381
341	$12,224	$950	$241,158
342	$12,269	$904	$228,888
343	$12,315	$858	$216,573
344	$12,362	$812	$204,211
345	$12,408	$766	$191,803
346	$12,455	$719	$179,348
347	$12,501	$673	$166,847
348	$12,548	$626	$154,299
349	$12,595	$579	$141,704
350	$12,642	$531	$129,061
351	$12,690	$484	$116,372
352	$12,737	$436	$103,634
353	$12,785	$389	$90,849
354	$12,833	$341	$78,016
355	$12,881	$293	$65,134
356	$12,930	$244	$52,205
357	$12,978	$196	$39,227
358	$13,027	$147	$26,200
359	$13,076	$98	$13,125
360	$13,125	$49	$-0

Expansive 4-Bedroom Penthouse with 3 Private Outdoor Spaces and Skyline Views Welcome to Penthouse F at 425 East 13th Street — a rare, sun-drenched duplex in one of downtown's premier full-service buildings, complete with a rooftop pool, fitness center, and 24-hour doorman. This sprawling 4-bedroom, 4-bathroom home spans approx. 2,500 square feet and features three private outdoor spaces, including two balconies and a full rooftop terrace with sweeping city views. Enter through a private keyed elevator into a bright and airy living room with floor-to-ceiling windows and seamless access to the dining area and first balcony — perfect for morning coffee or evening meals. On the main level, a spacious primary suite offers a large walk-in closet, en-suite bath, and its own private balcony for quiet lounging. The upper level of this duplex home offers three additional bedrooms, each filled with natural light and stunning views. Above the living quarters sits a private rooftop terrace — ideal for entertaining or unwinding with open, unobstructed skyline vistas. Additional features include in-unit washer/dryer, ample storage throughout, and a dedicated storage unit in the building. 425 East 13th Street offers top-tier amenities including a landscaped rooftop with pool, barbecue area, gym, and full-time staff. Located in the vibrant East Village, moments from top restaurants, shops, parks, and subway access. Don't miss this one-of-a-kind penthouse that blends luxury, light, and location. Note: monthly assessment of $822 per month