20 WEST ST #14B    Exclusive
Cross Streets: Morris St & Battery Pl (Financial District)   Web ID 419917

Mortgage Terms
Mortgage Term:	30 Years 15 Years 7 Years
Interest Rate:
Sale Price:
Percent Down:
Monthly Maint/CC:
Monthly Taxes:
Results
Mortgage Amount:	$439,200.00
Down Payment:	$109,800.00
Monthly Mortgage Payment:	$2,225.36
Total Monthly Payment:	$3,676.24

Amortization Schedule
Month	Principal	Interest	Balance
1	$578	$1,647	$438,622
2	$581	$1,645	$438,041
3	$583	$1,643	$437,458
4	$585	$1,640	$436,874
5	$587	$1,638	$436,286
6	$589	$1,636	$435,697
7	$591	$1,634	$435,106
8	$594	$1,632	$434,512
9	$596	$1,629	$433,916
10	$598	$1,627	$433,318
11	$600	$1,625	$432,717
12	$603	$1,623	$432,115
13	$605	$1,620	$431,510
14	$607	$1,618	$430,903
15	$609	$1,616	$430,293
16	$612	$1,614	$429,681
17	$614	$1,611	$429,067
18	$616	$1,609	$428,451
19	$619	$1,607	$427,832
20	$621	$1,604	$427,211
21	$623	$1,602	$426,588
22	$626	$1,600	$425,962
23	$628	$1,597	$425,334
24	$630	$1,595	$424,704
25	$633	$1,593	$424,071
26	$635	$1,590	$423,436
27	$637	$1,588	$422,799
28	$640	$1,585	$422,159
29	$642	$1,583	$421,516
30	$645	$1,581	$420,872
31	$647	$1,578	$420,225
32	$650	$1,576	$419,575
33	$652	$1,573	$418,923
34	$654	$1,571	$418,269
35	$657	$1,569	$417,612
36	$659	$1,566	$416,953
37	$662	$1,564	$416,291
38	$664	$1,561	$415,627
39	$667	$1,559	$414,960
40	$669	$1,556	$414,291
41	$672	$1,554	$413,619
42	$674	$1,551	$412,945
43	$677	$1,549	$412,268
44	$679	$1,546	$411,588
45	$682	$1,543	$410,906
46	$684	$1,541	$410,222
47	$687	$1,538	$409,535
48	$690	$1,536	$408,845
49	$692	$1,533	$408,153
50	$695	$1,531	$407,458
51	$697	$1,528	$406,761
52	$700	$1,525	$406,061
53	$703	$1,523	$405,358
54	$705	$1,520	$404,653
55	$708	$1,517	$403,945
56	$711	$1,515	$403,235
57	$713	$1,512	$402,521
58	$716	$1,509	$401,805
59	$719	$1,507	$401,087
60	$721	$1,504	$400,366
61	$724	$1,501	$399,642
62	$727	$1,499	$398,915
63	$729	$1,496	$398,185
64	$732	$1,493	$397,453
65	$735	$1,490	$396,718
66	$738	$1,488	$395,981
67	$740	$1,485	$395,240
68	$743	$1,482	$394,497
69	$746	$1,479	$393,751
70	$749	$1,477	$393,002
71	$752	$1,474	$392,251
72	$754	$1,471	$391,496
73	$757	$1,468	$390,739
74	$760	$1,465	$389,979
75	$763	$1,462	$389,216
76	$766	$1,460	$388,450
77	$769	$1,457	$387,681
78	$772	$1,454	$386,910
79	$774	$1,451	$386,135
80	$777	$1,448	$385,358
81	$780	$1,445	$384,578
82	$783	$1,442	$383,795
83	$786	$1,439	$383,009
84	$789	$1,436	$382,219
85	$792	$1,433	$381,427
86	$795	$1,430	$380,632
87	$798	$1,427	$379,834
88	$801	$1,424	$379,033
89	$804	$1,421	$378,229
90	$807	$1,418	$377,422
91	$810	$1,415	$376,612
92	$813	$1,412	$375,799
93	$816	$1,409	$374,983
94	$819	$1,406	$374,164
95	$822	$1,403	$373,342
96	$825	$1,400	$372,516
97	$828	$1,397	$371,688
98	$832	$1,394	$370,857
99	$835	$1,391	$370,022
100	$838	$1,388	$369,184
101	$841	$1,384	$368,343
102	$844	$1,381	$367,499
103	$847	$1,378	$366,652
104	$850	$1,375	$365,801
105	$854	$1,372	$364,948
106	$857	$1,369	$364,091
107	$860	$1,365	$363,231
108	$863	$1,362	$362,368
109	$866	$1,359	$361,501
110	$870	$1,356	$360,632
111	$873	$1,352	$359,759
112	$876	$1,349	$358,882
113	$880	$1,346	$358,003
114	$883	$1,343	$357,120
115	$886	$1,339	$356,234
116	$889	$1,336	$355,344
117	$893	$1,333	$354,451
118	$896	$1,329	$353,555
119	$900	$1,326	$352,656
120	$903	$1,322	$351,753
121	$906	$1,319	$350,847
122	$910	$1,316	$349,937
123	$913	$1,312	$349,024
124	$917	$1,309	$348,107
125	$920	$1,305	$347,187
126	$923	$1,302	$346,264
127	$927	$1,298	$345,337
128	$930	$1,295	$344,407
129	$934	$1,292	$343,473
130	$937	$1,288	$342,535
131	$941	$1,285	$341,595
132	$944	$1,281	$340,650
133	$948	$1,277	$339,702
134	$951	$1,274	$338,751
135	$955	$1,270	$337,796
136	$959	$1,267	$336,837
137	$962	$1,263	$335,875
138	$966	$1,260	$334,909
139	$969	$1,256	$333,940
140	$973	$1,252	$332,967
141	$977	$1,249	$331,990
142	$980	$1,245	$331,009
143	$984	$1,241	$330,025
144	$988	$1,238	$329,038
145	$991	$1,234	$328,046
146	$995	$1,230	$327,051
147	$999	$1,226	$326,052
148	$1,003	$1,223	$325,049
149	$1,006	$1,219	$324,043
150	$1,010	$1,215	$323,033
151	$1,014	$1,211	$322,019
152	$1,018	$1,208	$321,001
153	$1,022	$1,204	$319,979
154	$1,025	$1,200	$318,954
155	$1,029	$1,196	$317,925
156	$1,033	$1,192	$316,891
157	$1,037	$1,188	$315,854
158	$1,041	$1,184	$314,813
159	$1,045	$1,181	$313,769
160	$1,049	$1,177	$312,720
161	$1,053	$1,173	$311,667
162	$1,057	$1,169	$310,611
163	$1,061	$1,165	$309,550
164	$1,065	$1,161	$308,486
165	$1,069	$1,157	$307,417
166	$1,073	$1,153	$306,344
167	$1,077	$1,149	$305,268
168	$1,081	$1,145	$304,187
169	$1,085	$1,141	$303,103
170	$1,089	$1,137	$302,014
171	$1,093	$1,133	$300,921
172	$1,097	$1,128	$299,824
173	$1,101	$1,124	$298,723
174	$1,105	$1,120	$297,618
175	$1,109	$1,116	$296,509
176	$1,113	$1,112	$295,395
177	$1,118	$1,108	$294,278
178	$1,122	$1,104	$293,156
179	$1,126	$1,099	$292,030
180	$1,130	$1,095	$290,900
181	$1,134	$1,091	$289,765
182	$1,139	$1,087	$288,626
183	$1,143	$1,082	$287,483
184	$1,147	$1,078	$286,336
185	$1,152	$1,074	$285,184
186	$1,156	$1,069	$284,028
187	$1,160	$1,065	$282,868
188	$1,165	$1,061	$281,704
189	$1,169	$1,056	$280,535
190	$1,173	$1,052	$279,361
191	$1,178	$1,048	$278,184
192	$1,182	$1,043	$277,001
193	$1,187	$1,039	$275,815
194	$1,191	$1,034	$274,624
195	$1,196	$1,030	$273,428
196	$1,200	$1,025	$272,228
197	$1,205	$1,021	$271,024
198	$1,209	$1,016	$269,815
199	$1,214	$1,012	$268,601
200	$1,218	$1,007	$267,383
201	$1,223	$1,003	$266,160
202	$1,227	$998	$264,933
203	$1,232	$993	$263,701
204	$1,236	$989	$262,465
205	$1,241	$984	$261,224
206	$1,246	$980	$259,978
207	$1,250	$975	$258,727
208	$1,255	$970	$257,472
209	$1,260	$966	$256,212
210	$1,265	$961	$254,948
211	$1,269	$956	$253,678
212	$1,274	$951	$252,404
213	$1,279	$947	$251,126
214	$1,284	$942	$249,842
215	$1,288	$937	$248,553
216	$1,293	$932	$247,260
217	$1,298	$927	$245,962
218	$1,303	$922	$244,659
219	$1,308	$917	$243,351
220	$1,313	$913	$242,038
221	$1,318	$908	$240,721
222	$1,323	$903	$239,398
223	$1,328	$898	$238,070
224	$1,333	$893	$236,738
225	$1,338	$888	$235,400
226	$1,343	$883	$234,058
227	$1,348	$878	$232,710
228	$1,353	$873	$231,357
229	$1,358	$868	$229,999
230	$1,363	$862	$228,637
231	$1,368	$857	$227,269
232	$1,373	$852	$225,896
233	$1,378	$847	$224,517
234	$1,383	$842	$223,134
235	$1,389	$837	$221,745
236	$1,394	$832	$220,351
237	$1,399	$826	$218,952
238	$1,404	$821	$217,548
239	$1,410	$816	$216,139
240	$1,415	$811	$214,724
241	$1,420	$805	$213,304
242	$1,425	$800	$211,878
243	$1,431	$795	$210,447
244	$1,436	$789	$209,011
245	$1,442	$784	$207,569
246	$1,447	$778	$206,122
247	$1,452	$773	$204,670
248	$1,458	$768	$203,212
249	$1,463	$762	$201,749
250	$1,469	$757	$200,280
251	$1,474	$751	$198,806
252	$1,480	$746	$197,326
253	$1,485	$740	$195,841
254	$1,491	$734	$194,350
255	$1,497	$729	$192,853
256	$1,502	$723	$191,351
257	$1,508	$718	$189,843
258	$1,513	$712	$188,330
259	$1,519	$706	$186,811
260	$1,525	$701	$185,286
261	$1,531	$695	$183,755
262	$1,536	$689	$182,219
263	$1,542	$683	$180,677
264	$1,548	$678	$179,129
265	$1,554	$672	$177,575
266	$1,559	$666	$176,016
267	$1,565	$660	$174,451
268	$1,571	$654	$172,879
269	$1,577	$648	$171,302
270	$1,583	$642	$169,719
271	$1,589	$636	$168,131
272	$1,595	$630	$166,536
273	$1,601	$625	$164,935
274	$1,607	$619	$163,328
275	$1,613	$612	$161,715
276	$1,619	$606	$160,096
277	$1,625	$600	$158,471
278	$1,631	$594	$156,840
279	$1,637	$588	$155,203
280	$1,643	$582	$153,559
281	$1,650	$576	$151,910
282	$1,656	$570	$150,254
283	$1,662	$563	$148,592
284	$1,668	$557	$146,924
285	$1,674	$551	$145,250
286	$1,681	$545	$143,569
287	$1,687	$538	$141,882
288	$1,693	$532	$140,189
289	$1,700	$526	$138,489
290	$1,706	$519	$136,783
291	$1,712	$513	$135,071
292	$1,719	$507	$133,352
293	$1,725	$500	$131,627
294	$1,732	$494	$129,895
295	$1,738	$487	$128,157
296	$1,745	$481	$126,412
297	$1,751	$474	$124,660
298	$1,758	$467	$122,903
299	$1,764	$461	$121,138
300	$1,771	$454	$119,367
301	$1,778	$448	$117,589
302	$1,784	$441	$115,805
303	$1,791	$434	$114,014
304	$1,798	$428	$112,216
305	$1,805	$421	$110,411
306	$1,811	$414	$108,600
307	$1,818	$407	$106,782
308	$1,825	$400	$104,957
309	$1,832	$394	$103,125
310	$1,839	$387	$101,287
311	$1,846	$380	$99,441
312	$1,852	$373	$97,589
313	$1,859	$366	$95,729
314	$1,866	$359	$93,863
315	$1,873	$352	$91,990
316	$1,880	$345	$90,109
317	$1,887	$338	$88,222
318	$1,895	$331	$86,327
319	$1,902	$324	$84,425
320	$1,909	$317	$82,517
321	$1,916	$309	$80,601
322	$1,923	$302	$78,678
323	$1,930	$295	$76,747
324	$1,938	$288	$74,810
325	$1,945	$281	$72,865
326	$1,952	$273	$70,913
327	$1,959	$266	$68,953
328	$1,967	$259	$66,987
329	$1,974	$251	$65,012
330	$1,982	$244	$63,031
331	$1,989	$236	$61,042
332	$1,996	$229	$59,045
333	$2,004	$221	$57,042
334	$2,011	$214	$55,030
335	$2,019	$206	$53,011
336	$2,027	$199	$50,985
337	$2,034	$191	$48,950
338	$2,042	$184	$46,909
339	$2,049	$176	$44,859
340	$2,057	$168	$42,802
341	$2,065	$161	$40,737
342	$2,073	$153	$38,664
343	$2,080	$145	$36,584
344	$2,088	$137	$34,496
345	$2,096	$129	$32,400
346	$2,104	$121	$30,296
347	$2,112	$114	$28,184
348	$2,120	$106	$26,065
349	$2,128	$98	$23,937
350	$2,136	$90	$21,801
351	$2,144	$82	$19,658
352	$2,152	$74	$17,506
353	$2,160	$66	$15,346
354	$2,168	$58	$13,179
355	$2,176	$49	$11,003
356	$2,184	$41	$8,819
357	$2,192	$33	$6,626
358	$2,201	$25	$4,426
359	$2,209	$17	$2,217
360	$2,217	$8	$-0

.** Open Houses are By Appointment Only. Please schedule in advance. **


Sumptuous Studio Loft with Iconic Views.

This extraordinary loft studio boasts soaring 11+ foot ceilings, a massive picture window, and brilliant natural light with sweeping views of the Hudson River, New Jersey, and the Statue of Liberty.

The layout offers distinct dining, living, and sleeping areas for effortless flow. Features include:

Ultra-practical Murphy bed with abundant storage
Sleek modern kitchen with island
Elegant bathroom with Italian marble tile
Offered fully furnished, this home is ideal as a full-time residence, pied-à-terre, or investment.


THE DOWNTOWN CLUB - a historically landmarked condominium offering exceptional amenities:

24-hour doorman & concierge
State-of-the-art fitness center (with free weights, cardio, spinning studio, massage room, boxing bag and more)
Screening room
Roof deck & sun terrace with breathtaking panoramic views
Residents' lounge with free Wi-Fi
Valet services, bicycle room & more


PRIME LOCATION

Moments from major subway lines (red, green, yellow), the Staten Island Ferry, World Trade Center, Brookfield Place, Battery Park, the NYSE, and world-class shopping & dining.

✔️ 30-day minimum rental term – perfect for corporate rentals
✔️ Pied-à-terres, investors & parent-purchasers welcome
✔️ Up to 90% financing allowed
✔️ Pet-friendly – cats & dogs of all shapes and sizes welcome


Contact me today for a private viewing. This one-of-a-kind home is new to market and won't last!

Note: please provide 24+ hours' notice for showings.