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:	$455,200.00
Down Payment:	$113,800.00
Monthly Mortgage Payment:	$2,306.43
Total Monthly Payment:	$3,761.65

Amortization Schedule
Month	Principal	Interest	Balance
1	$599	$1,707	$454,601
2	$602	$1,705	$453,999
3	$604	$1,702	$453,395
4	$606	$1,700	$452,789
5	$608	$1,698	$452,180
6	$611	$1,696	$451,570
7	$613	$1,693	$450,956
8	$615	$1,691	$450,341
9	$618	$1,689	$449,723
10	$620	$1,686	$449,104
11	$622	$1,684	$448,481
12	$625	$1,682	$447,857
13	$627	$1,679	$447,230
14	$629	$1,677	$446,600
15	$632	$1,675	$445,969
16	$634	$1,672	$445,335
17	$636	$1,670	$444,698
18	$639	$1,668	$444,059
19	$641	$1,665	$443,418
20	$644	$1,663	$442,775
21	$646	$1,660	$442,128
22	$648	$1,658	$441,480
23	$651	$1,656	$440,829
24	$653	$1,653	$440,176
25	$656	$1,651	$439,520
26	$658	$1,648	$438,862
27	$661	$1,646	$438,201
28	$663	$1,643	$437,538
29	$666	$1,641	$436,872
30	$668	$1,638	$436,204
31	$671	$1,636	$435,533
32	$673	$1,633	$434,860
33	$676	$1,631	$434,185
34	$678	$1,628	$433,506
35	$681	$1,626	$432,826
36	$683	$1,623	$432,142
37	$686	$1,621	$431,456
38	$688	$1,618	$430,768
39	$691	$1,615	$430,077
40	$694	$1,613	$429,383
41	$696	$1,610	$428,687
42	$699	$1,608	$427,988
43	$701	$1,605	$427,287
44	$704	$1,602	$426,582
45	$707	$1,600	$425,876
46	$709	$1,597	$425,166
47	$712	$1,594	$424,454
48	$715	$1,592	$423,740
49	$717	$1,589	$423,022
50	$720	$1,586	$422,302
51	$723	$1,584	$421,579
52	$726	$1,581	$420,854
53	$728	$1,578	$420,125
54	$731	$1,575	$419,395
55	$734	$1,573	$418,661
56	$736	$1,570	$417,924
57	$739	$1,567	$417,185
58	$742	$1,564	$416,443
59	$745	$1,562	$415,698
60	$748	$1,559	$414,951
61	$750	$1,556	$414,200
62	$753	$1,553	$413,447
63	$756	$1,550	$412,691
64	$759	$1,548	$411,932
65	$762	$1,545	$411,171
66	$765	$1,542	$410,406
67	$767	$1,539	$409,639
68	$770	$1,536	$408,869
69	$773	$1,533	$408,095
70	$776	$1,530	$407,319
71	$779	$1,527	$406,540
72	$782	$1,525	$405,758
73	$785	$1,522	$404,974
74	$788	$1,519	$404,186
75	$791	$1,516	$403,395
76	$794	$1,513	$402,601
77	$797	$1,510	$401,805
78	$800	$1,507	$401,005
79	$803	$1,504	$400,202
80	$806	$1,501	$399,397
81	$809	$1,498	$398,588
82	$812	$1,495	$397,776
83	$815	$1,492	$396,961
84	$818	$1,489	$396,144
85	$821	$1,486	$395,323
86	$824	$1,482	$394,499
87	$827	$1,479	$393,672
88	$830	$1,476	$392,842
89	$833	$1,473	$392,008
90	$836	$1,470	$391,172
91	$840	$1,467	$390,332
92	$843	$1,464	$389,490
93	$846	$1,461	$388,644
94	$849	$1,457	$387,795
95	$852	$1,454	$386,943
96	$855	$1,451	$386,087
97	$859	$1,448	$385,229
98	$862	$1,445	$384,367
99	$865	$1,441	$383,502
100	$868	$1,438	$382,633
101	$872	$1,435	$381,762
102	$875	$1,432	$380,887
103	$878	$1,428	$380,009
104	$881	$1,425	$379,128
105	$885	$1,422	$378,243
106	$888	$1,418	$377,355
107	$891	$1,415	$376,463
108	$895	$1,412	$375,569
109	$898	$1,408	$374,671
110	$901	$1,405	$373,769
111	$905	$1,402	$372,864
112	$908	$1,398	$371,956
113	$912	$1,395	$371,045
114	$915	$1,391	$370,130
115	$918	$1,388	$369,211
116	$922	$1,385	$368,289
117	$925	$1,381	$367,364
118	$929	$1,378	$366,435
119	$932	$1,374	$365,503
120	$936	$1,371	$364,567
121	$939	$1,367	$363,628
122	$943	$1,364	$362,685
123	$946	$1,360	$361,739
124	$950	$1,357	$360,789
125	$953	$1,353	$359,835
126	$957	$1,349	$358,878
127	$961	$1,346	$357,918
128	$964	$1,342	$356,953
129	$968	$1,339	$355,985
130	$971	$1,335	$355,014
131	$975	$1,331	$354,039
132	$979	$1,328	$353,060
133	$982	$1,324	$352,078
134	$986	$1,320	$351,091
135	$990	$1,317	$350,102
136	$994	$1,313	$349,108
137	$997	$1,309	$348,111
138	$1,001	$1,305	$347,110
139	$1,005	$1,302	$346,105
140	$1,009	$1,298	$345,096
141	$1,012	$1,294	$344,084
142	$1,016	$1,290	$343,068
143	$1,020	$1,287	$342,048
144	$1,024	$1,283	$341,024
145	$1,028	$1,279	$339,997
146	$1,031	$1,275	$338,965
147	$1,035	$1,271	$337,930
148	$1,039	$1,267	$336,891
149	$1,043	$1,263	$335,848
150	$1,047	$1,259	$334,801
151	$1,051	$1,256	$333,750
152	$1,055	$1,252	$332,695
153	$1,059	$1,248	$331,636
154	$1,063	$1,244	$330,573
155	$1,067	$1,240	$329,507
156	$1,071	$1,236	$328,436
157	$1,075	$1,232	$327,361
158	$1,079	$1,228	$326,282
159	$1,083	$1,224	$325,199
160	$1,087	$1,219	$324,112
161	$1,091	$1,215	$323,021
162	$1,095	$1,211	$321,926
163	$1,099	$1,207	$320,827
164	$1,103	$1,203	$319,724
165	$1,107	$1,199	$318,616
166	$1,112	$1,195	$317,505
167	$1,116	$1,191	$316,389
168	$1,120	$1,186	$315,269
169	$1,124	$1,182	$314,145
170	$1,128	$1,178	$313,016
171	$1,133	$1,174	$311,884
172	$1,137	$1,170	$310,747
173	$1,141	$1,165	$309,606
174	$1,145	$1,161	$308,460
175	$1,150	$1,157	$307,310
176	$1,154	$1,152	$306,156
177	$1,158	$1,148	$304,998
178	$1,163	$1,144	$303,835
179	$1,167	$1,139	$302,668
180	$1,171	$1,135	$301,497
181	$1,176	$1,131	$300,321
182	$1,180	$1,126	$299,141
183	$1,185	$1,122	$297,956
184	$1,189	$1,117	$296,767
185	$1,194	$1,113	$295,574
186	$1,198	$1,108	$294,376
187	$1,203	$1,104	$293,173
188	$1,207	$1,099	$291,966
189	$1,212	$1,095	$290,754
190	$1,216	$1,090	$289,538
191	$1,221	$1,086	$288,318
192	$1,225	$1,081	$287,092
193	$1,230	$1,077	$285,863
194	$1,234	$1,072	$284,628
195	$1,239	$1,067	$283,389
196	$1,244	$1,063	$282,145
197	$1,248	$1,058	$280,897
198	$1,253	$1,053	$279,644
199	$1,258	$1,049	$278,386
200	$1,262	$1,044	$277,124
201	$1,267	$1,039	$275,856
202	$1,272	$1,034	$274,584
203	$1,277	$1,030	$273,308
204	$1,282	$1,025	$272,026
205	$1,286	$1,020	$270,740
206	$1,291	$1,015	$269,449
207	$1,296	$1,010	$268,153
208	$1,301	$1,006	$266,852
209	$1,306	$1,001	$265,546
210	$1,311	$996	$264,236
211	$1,316	$991	$262,920
212	$1,320	$986	$261,599
213	$1,325	$981	$260,274
214	$1,330	$976	$258,944
215	$1,335	$971	$257,608
216	$1,340	$966	$256,268
217	$1,345	$961	$254,922
218	$1,350	$956	$253,572
219	$1,356	$951	$252,216
220	$1,361	$946	$250,856
221	$1,366	$941	$249,490
222	$1,371	$936	$248,119
223	$1,376	$930	$246,743
224	$1,381	$925	$245,362
225	$1,386	$920	$243,976
226	$1,392	$915	$242,584
227	$1,397	$910	$241,188
228	$1,402	$904	$239,786
229	$1,407	$899	$238,378
230	$1,413	$894	$236,966
231	$1,418	$889	$235,548
232	$1,423	$883	$234,125
233	$1,428	$878	$232,696
234	$1,434	$873	$231,263
235	$1,439	$867	$229,823
236	$1,445	$862	$228,379
237	$1,450	$856	$226,929
238	$1,455	$851	$225,473
239	$1,461	$846	$224,012
240	$1,466	$840	$222,546
241	$1,472	$835	$221,074
242	$1,477	$829	$219,597
243	$1,483	$823	$218,114
244	$1,489	$818	$216,625
245	$1,494	$812	$215,131
246	$1,500	$807	$213,632
247	$1,505	$801	$212,126
248	$1,511	$795	$210,615
249	$1,517	$790	$209,099
250	$1,522	$784	$207,576
251	$1,528	$778	$206,048
252	$1,534	$773	$204,515
253	$1,540	$767	$202,975
254	$1,545	$761	$201,430
255	$1,551	$755	$199,879
256	$1,557	$750	$198,322
257	$1,563	$744	$196,759
258	$1,569	$738	$195,190
259	$1,574	$732	$193,616
260	$1,580	$726	$192,036
261	$1,586	$720	$190,449
262	$1,592	$714	$188,857
263	$1,598	$708	$187,259
264	$1,604	$702	$185,655
265	$1,610	$696	$184,044
266	$1,616	$690	$182,428
267	$1,622	$684	$180,806
268	$1,628	$678	$179,177
269	$1,635	$672	$177,543
270	$1,641	$666	$175,902
271	$1,647	$660	$174,255
272	$1,653	$653	$172,603
273	$1,659	$647	$170,943
274	$1,665	$641	$169,278
275	$1,672	$635	$167,606
276	$1,678	$629	$165,928
277	$1,684	$622	$164,244
278	$1,691	$616	$162,554
279	$1,697	$610	$160,857
280	$1,703	$603	$159,154
281	$1,710	$597	$157,444
282	$1,716	$590	$155,728
283	$1,722	$584	$154,006
284	$1,729	$578	$152,277
285	$1,735	$571	$150,541
286	$1,742	$565	$148,799
287	$1,748	$558	$147,051
288	$1,755	$551	$145,296
289	$1,762	$545	$143,534
290	$1,768	$538	$141,766
291	$1,775	$532	$139,991
292	$1,781	$525	$138,210
293	$1,788	$518	$136,422
294	$1,795	$512	$134,627
295	$1,802	$505	$132,825
296	$1,808	$498	$131,017
297	$1,815	$491	$129,202
298	$1,822	$485	$127,380
299	$1,829	$478	$125,551
300	$1,836	$471	$123,716
301	$1,842	$464	$121,873
302	$1,849	$457	$120,024
303	$1,856	$450	$118,167
304	$1,863	$443	$116,304
305	$1,870	$436	$114,434
306	$1,877	$429	$112,556
307	$1,884	$422	$110,672
308	$1,891	$415	$108,781
309	$1,899	$408	$106,882
310	$1,906	$401	$104,977
311	$1,913	$394	$103,064
312	$1,920	$386	$101,144
313	$1,927	$379	$99,217
314	$1,934	$372	$97,282
315	$1,942	$365	$95,341
316	$1,949	$358	$93,392
317	$1,956	$350	$91,436
318	$1,964	$343	$89,472
319	$1,971	$336	$87,501
320	$1,978	$328	$85,523
321	$1,986	$321	$83,537
322	$1,993	$313	$81,544
323	$2,001	$306	$79,543
324	$2,008	$298	$77,535
325	$2,016	$291	$75,519
326	$2,023	$283	$73,496
327	$2,031	$276	$71,465
328	$2,038	$268	$69,427
329	$2,046	$260	$67,381
330	$2,054	$253	$65,327
331	$2,061	$245	$63,266
332	$2,069	$237	$61,196
333	$2,077	$229	$59,120
334	$2,085	$222	$57,035
335	$2,093	$214	$54,942
336	$2,100	$206	$52,842
337	$2,108	$198	$50,734
338	$2,116	$190	$48,617
339	$2,124	$182	$46,493
340	$2,132	$174	$44,361
341	$2,140	$166	$42,221
342	$2,148	$158	$40,073
343	$2,156	$150	$37,917
344	$2,164	$142	$35,753
345	$2,172	$134	$33,580
346	$2,181	$126	$31,400
347	$2,189	$118	$29,211
348	$2,197	$110	$27,014
349	$2,205	$101	$24,809
350	$2,213	$93	$22,596
351	$2,222	$85	$20,374
352	$2,230	$76	$18,144
353	$2,238	$68	$15,906
354	$2,247	$60	$13,659
355	$2,255	$51	$11,404
356	$2,264	$43	$9,140
357	$2,272	$34	$6,868
358	$2,281	$26	$4,587
359	$2,289	$17	$2,298
360	$2,298	$9	$-0

Bright, beautiful, "feel good" studio with WATER VIEW, fabulous light and oodles of storage!

This apartment has it all - high beamed ceilings (over 9' high), water/ river views, fantastic light, gorgeous finishes (black granite kitchen and Italian marble bathroom), modern galley kitchen, G.E. stainless steel appliances (including a dishwasher), custom storage, wall-mounted TV, custom Murphy Bed and much more.

This unit is in MINT condition and is perfect as a starter home, pied-a-terre or pure investment. It comes FULLY FURNISHED, making it ready for immediate occupancy or rental.

Apartment 14B is located at the Downtown Club, a historically landmarked full-service condominium with full-time concierge, residents' lounge, screening room, sun patio, roof deck (with amazing views!), huge well-equipped gym (free to building residents), onsite valet services and much more!

Located near transportation too (red/yellow/green trains are within a 1-block radius, with WTC station a few short blocks away).

Building is investor-friendly and welcomes pets of all shapes and sizes.

Short-term rentals allowed. Minimum rental term is only 30 DAYS.

Contact me today for a private showing.

NOTES:
** Please provide 24 hours' notice for showings
** Investor unit with tenant in place. For Investors Only.