157 W 57TH ST #36C    Exclusive
Cross Streets: Sixth Ave & Seventh Ave (Midtown West)   Web ID 784800

Mortgage Terms
Mortgage Term:	30 Years 15 Years 7 Years
Interest Rate:
Sale Price:
Percent Down:
Monthly Maint/CC:
Monthly Taxes:
Results
Mortgage Amount:	$4,480,000.00
Down Payment:	$1,120,000.00
Monthly Mortgage Payment:	$22,699.50
Total Monthly Payment:	$30,542.92

Amortization Schedule
Month	Principal	Interest	Balance
1	$5,900	$16,800	$4,474,100
2	$5,922	$16,778	$4,468,179
3	$5,944	$16,756	$4,462,235
4	$5,966	$16,733	$4,456,269
5	$5,988	$16,711	$4,450,280
6	$6,011	$16,689	$4,444,269
7	$6,033	$16,666	$4,438,236
8	$6,056	$16,643	$4,432,180
9	$6,079	$16,621	$4,426,101
10	$6,102	$16,598	$4,419,999
11	$6,125	$16,575	$4,413,875
12	$6,147	$16,552	$4,407,727
13	$6,171	$16,529	$4,401,557
14	$6,194	$16,506	$4,395,363
15	$6,217	$16,483	$4,389,146
16	$6,240	$16,459	$4,382,906
17	$6,264	$16,436	$4,376,643
18	$6,287	$16,412	$4,370,355
19	$6,311	$16,389	$4,364,045
20	$6,334	$16,365	$4,357,710
21	$6,358	$16,341	$4,351,352
22	$6,382	$16,318	$4,344,970
23	$6,406	$16,294	$4,338,565
24	$6,430	$16,270	$4,332,135
25	$6,454	$16,246	$4,325,681
26	$6,478	$16,221	$4,319,203
27	$6,502	$16,197	$4,312,700
28	$6,527	$16,173	$4,306,173
29	$6,551	$16,148	$4,299,622
30	$6,576	$16,124	$4,293,046
31	$6,601	$16,099	$4,286,445
32	$6,625	$16,074	$4,279,820
33	$6,650	$16,049	$4,273,170
34	$6,675	$16,024	$4,266,495
35	$6,700	$15,999	$4,259,795
36	$6,725	$15,974	$4,253,069
37	$6,750	$15,949	$4,246,319
38	$6,776	$15,924	$4,239,543
39	$6,801	$15,898	$4,232,742
40	$6,827	$15,873	$4,225,915
41	$6,852	$15,847	$4,219,063
42	$6,878	$15,821	$4,212,185
43	$6,904	$15,796	$4,205,281
44	$6,930	$15,770	$4,198,351
45	$6,956	$15,744	$4,191,395
46	$6,982	$15,718	$4,184,414
47	$7,008	$15,692	$4,177,406
48	$7,034	$15,665	$4,170,372
49	$7,061	$15,639	$4,163,311
50	$7,087	$15,612	$4,156,224
51	$7,114	$15,586	$4,149,110
52	$7,140	$15,559	$4,141,970
53	$7,167	$15,532	$4,134,803
54	$7,194	$15,506	$4,127,609
55	$7,221	$15,479	$4,120,388
56	$7,248	$15,451	$4,113,140
57	$7,275	$15,424	$4,105,864
58	$7,303	$15,397	$4,098,562
59	$7,330	$15,370	$4,091,232
60	$7,357	$15,342	$4,083,875
61	$7,385	$15,315	$4,076,490
62	$7,413	$15,287	$4,069,077
63	$7,440	$15,259	$4,061,637
64	$7,468	$15,231	$4,054,168
65	$7,496	$15,203	$4,046,672
66	$7,524	$15,175	$4,039,147
67	$7,553	$15,147	$4,031,595
68	$7,581	$15,118	$4,024,014
69	$7,609	$15,090	$4,016,404
70	$7,638	$15,062	$4,008,766
71	$7,667	$15,033	$4,001,100
72	$7,695	$15,004	$3,993,404
73	$7,724	$14,975	$3,985,680
74	$7,753	$14,946	$3,977,927
75	$7,782	$14,917	$3,970,144
76	$7,811	$14,888	$3,962,333
77	$7,841	$14,859	$3,954,492
78	$7,870	$14,829	$3,946,622
79	$7,900	$14,800	$3,938,722
80	$7,929	$14,770	$3,930,793
81	$7,959	$14,740	$3,922,834
82	$7,989	$14,711	$3,914,845
83	$8,019	$14,681	$3,906,826
84	$8,049	$14,651	$3,898,778
85	$8,079	$14,620	$3,890,698
86	$8,109	$14,590	$3,882,589
87	$8,140	$14,560	$3,874,449
88	$8,170	$14,529	$3,866,279
89	$8,201	$14,499	$3,858,078
90	$8,232	$14,468	$3,849,846
91	$8,263	$14,437	$3,841,584
92	$8,294	$14,406	$3,833,290
93	$8,325	$14,375	$3,824,965
94	$8,356	$14,344	$3,816,610
95	$8,387	$14,312	$3,808,222
96	$8,419	$14,281	$3,799,804
97	$8,450	$14,249	$3,791,353
98	$8,482	$14,218	$3,782,872
99	$8,514	$14,186	$3,774,358
100	$8,546	$14,154	$3,765,812
101	$8,578	$14,122	$3,757,234
102	$8,610	$14,090	$3,748,625
103	$8,642	$14,057	$3,739,982
104	$8,675	$14,025	$3,731,308
105	$8,707	$13,992	$3,722,601
106	$8,740	$13,960	$3,713,861
107	$8,773	$13,927	$3,705,088
108	$8,805	$13,894	$3,696,283
109	$8,838	$13,861	$3,687,445
110	$8,872	$13,828	$3,678,573
111	$8,905	$13,795	$3,669,668
112	$8,938	$13,761	$3,660,730
113	$8,972	$13,728	$3,651,758
114	$9,005	$13,694	$3,642,753
115	$9,039	$13,660	$3,633,714
116	$9,073	$13,626	$3,624,641
117	$9,107	$13,592	$3,615,533
118	$9,141	$13,558	$3,606,392
119	$9,176	$13,524	$3,597,217
120	$9,210	$13,490	$3,588,007
121	$9,244	$13,455	$3,578,762
122	$9,279	$13,420	$3,569,483
123	$9,314	$13,386	$3,560,169
124	$9,349	$13,351	$3,550,820
125	$9,384	$13,316	$3,541,436
126	$9,419	$13,280	$3,532,017
127	$9,454	$13,245	$3,522,563
128	$9,490	$13,210	$3,513,073
129	$9,525	$13,174	$3,503,547
130	$9,561	$13,138	$3,493,986
131	$9,597	$13,102	$3,484,389
132	$9,633	$13,066	$3,474,756
133	$9,669	$13,030	$3,465,087
134	$9,705	$12,994	$3,455,382
135	$9,742	$12,958	$3,445,640
136	$9,778	$12,921	$3,435,861
137	$9,815	$12,884	$3,426,046
138	$9,852	$12,848	$3,416,194
139	$9,889	$12,811	$3,406,306
140	$9,926	$12,774	$3,396,380
141	$9,963	$12,736	$3,386,417
142	$10,000	$12,699	$3,376,416
143	$10,038	$12,662	$3,366,378
144	$10,076	$12,624	$3,356,303
145	$10,113	$12,586	$3,346,189
146	$10,151	$12,548	$3,336,038
147	$10,189	$12,510	$3,325,849
148	$10,228	$12,472	$3,315,621
149	$10,266	$12,434	$3,305,355
150	$10,304	$12,395	$3,295,051
151	$10,343	$12,356	$3,284,708
152	$10,382	$12,318	$3,274,326
153	$10,421	$12,279	$3,263,905
154	$10,460	$12,240	$3,253,445
155	$10,499	$12,200	$3,242,946
156	$10,538	$12,161	$3,232,408
157	$10,578	$12,122	$3,221,830
158	$10,618	$12,082	$3,211,212
159	$10,657	$12,042	$3,200,555
160	$10,697	$12,002	$3,189,857
161	$10,738	$11,962	$3,179,120
162	$10,778	$11,922	$3,168,342
163	$10,818	$11,881	$3,157,524
164	$10,859	$11,841	$3,146,665
165	$10,900	$11,800	$3,135,765
166	$10,940	$11,759	$3,124,825
167	$10,981	$11,718	$3,113,844
168	$11,023	$11,677	$3,102,821
169	$11,064	$11,636	$3,091,757
170	$11,105	$11,594	$3,080,652
171	$11,147	$11,552	$3,069,505
172	$11,189	$11,511	$3,058,316
173	$11,231	$11,469	$3,047,085
174	$11,273	$11,427	$3,035,812
175	$11,315	$11,384	$3,024,497
176	$11,358	$11,342	$3,013,139
177	$11,400	$11,299	$3,001,739
178	$11,443	$11,257	$2,990,296
179	$11,486	$11,214	$2,978,810
180	$11,529	$11,171	$2,967,281
181	$11,572	$11,127	$2,955,709
182	$11,616	$11,084	$2,944,093
183	$11,659	$11,040	$2,932,434
184	$11,703	$10,997	$2,920,731
185	$11,747	$10,953	$2,908,985
186	$11,791	$10,909	$2,897,194
187	$11,835	$10,864	$2,885,359
188	$11,879	$10,820	$2,873,479
189	$11,924	$10,776	$2,861,555
190	$11,969	$10,731	$2,849,587
191	$12,014	$10,686	$2,837,573
192	$12,059	$10,641	$2,825,515
193	$12,104	$10,596	$2,813,411
194	$12,149	$10,550	$2,801,262
195	$12,195	$10,505	$2,789,067
196	$12,241	$10,459	$2,776,826
197	$12,286	$10,413	$2,764,540
198	$12,332	$10,367	$2,752,207
199	$12,379	$10,321	$2,739,829
200	$12,425	$10,274	$2,727,404
201	$12,472	$10,228	$2,714,932
202	$12,519	$10,181	$2,702,413
203	$12,565	$10,134	$2,689,848
204	$12,613	$10,087	$2,677,235
205	$12,660	$10,040	$2,664,575
206	$12,707	$9,992	$2,651,868
207	$12,755	$9,945	$2,639,113
208	$12,803	$9,897	$2,626,310
209	$12,851	$9,849	$2,613,459
210	$12,899	$9,800	$2,600,560
211	$12,947	$9,752	$2,587,613
212	$12,996	$9,704	$2,574,617
213	$13,045	$9,655	$2,561,572
214	$13,094	$9,606	$2,548,479
215	$13,143	$9,557	$2,535,336
216	$13,192	$9,508	$2,522,144
217	$13,241	$9,458	$2,508,903
218	$13,291	$9,408	$2,495,611
219	$13,341	$9,359	$2,482,270
220	$13,391	$9,309	$2,468,879
221	$13,441	$9,258	$2,455,438
222	$13,492	$9,208	$2,441,947
223	$13,542	$9,157	$2,428,404
224	$13,593	$9,107	$2,414,811
225	$13,644	$9,056	$2,401,168
226	$13,695	$9,004	$2,387,472
227	$13,746	$8,953	$2,373,726
228	$13,798	$8,901	$2,359,928
229	$13,850	$8,850	$2,346,078
230	$13,902	$8,798	$2,332,176
231	$13,954	$8,746	$2,318,223
232	$14,006	$8,693	$2,304,216
233	$14,059	$8,641	$2,290,158
234	$14,111	$8,588	$2,276,046
235	$14,164	$8,535	$2,261,882
236	$14,217	$8,482	$2,247,665
237	$14,271	$8,429	$2,233,394
238	$14,324	$8,375	$2,219,069
239	$14,378	$8,322	$2,204,692
240	$14,432	$8,268	$2,190,260
241	$14,486	$8,213	$2,175,774
242	$14,540	$8,159	$2,161,233
243	$14,595	$8,105	$2,146,638
244	$14,650	$8,050	$2,131,989
245	$14,705	$7,995	$2,117,284
246	$14,760	$7,940	$2,102,524
247	$14,815	$7,884	$2,087,709
248	$14,871	$7,829	$2,072,839
249	$14,926	$7,773	$2,057,913
250	$14,982	$7,717	$2,042,930
251	$15,039	$7,661	$2,027,892
252	$15,095	$7,605	$2,012,797
253	$15,152	$7,548	$1,997,645
254	$15,208	$7,491	$1,982,437
255	$15,265	$7,434	$1,967,172
256	$15,323	$7,377	$1,951,849
257	$15,380	$7,319	$1,936,469
258	$15,438	$7,262	$1,921,031
259	$15,496	$7,204	$1,905,535
260	$15,554	$7,146	$1,889,982
261	$15,612	$7,087	$1,874,370
262	$15,671	$7,029	$1,858,699
263	$15,729	$6,970	$1,842,970
264	$15,788	$6,911	$1,827,181
265	$15,848	$6,852	$1,811,334
266	$15,907	$6,793	$1,795,427
267	$15,967	$6,733	$1,779,460
268	$16,027	$6,673	$1,763,434
269	$16,087	$6,613	$1,747,347
270	$16,147	$6,553	$1,731,200
271	$16,208	$6,492	$1,714,992
272	$16,268	$6,431	$1,698,724
273	$16,329	$6,370	$1,682,395
274	$16,391	$6,309	$1,666,004
275	$16,452	$6,248	$1,649,552
276	$16,514	$6,186	$1,633,039
277	$16,576	$6,124	$1,616,463
278	$16,638	$6,062	$1,599,825
279	$16,700	$5,999	$1,583,125
280	$16,763	$5,937	$1,566,362
281	$16,826	$5,874	$1,549,537
282	$16,889	$5,811	$1,532,648
283	$16,952	$5,747	$1,515,696
284	$17,016	$5,684	$1,498,680
285	$17,079	$5,620	$1,481,601
286	$17,143	$5,556	$1,464,457
287	$17,208	$5,492	$1,447,250
288	$17,272	$5,427	$1,429,977
289	$17,337	$5,362	$1,412,640
290	$17,402	$5,297	$1,395,238
291	$17,467	$5,232	$1,377,771
292	$17,533	$5,167	$1,360,238
293	$17,599	$5,101	$1,342,639
294	$17,665	$5,035	$1,324,975
295	$17,731	$4,969	$1,307,244
296	$17,797	$4,902	$1,289,446
297	$17,864	$4,835	$1,271,582
298	$17,931	$4,768	$1,253,651
299	$17,998	$4,701	$1,235,653
300	$18,066	$4,634	$1,217,587
301	$18,134	$4,566	$1,199,454
302	$18,202	$4,498	$1,181,252
303	$18,270	$4,430	$1,162,982
304	$18,338	$4,361	$1,144,644
305	$18,407	$4,292	$1,126,237
306	$18,476	$4,223	$1,107,761
307	$18,545	$4,154	$1,089,215
308	$18,615	$4,085	$1,070,600
309	$18,685	$4,015	$1,051,916
310	$18,755	$3,945	$1,033,161
311	$18,825	$3,874	$1,014,336
312	$18,896	$3,804	$995,440
313	$18,967	$3,733	$976,473
314	$19,038	$3,662	$957,436
315	$19,109	$3,590	$938,327
316	$19,181	$3,519	$919,146
317	$19,253	$3,447	$899,893
318	$19,325	$3,375	$880,568
319	$19,397	$3,302	$861,171
320	$19,470	$3,229	$841,701
321	$19,543	$3,156	$822,158
322	$19,616	$3,083	$802,541
323	$19,690	$3,010	$782,851
324	$19,764	$2,936	$763,087
325	$19,838	$2,862	$743,249
326	$19,912	$2,787	$723,337
327	$19,987	$2,713	$703,350
328	$20,062	$2,638	$683,288
329	$20,137	$2,562	$663,151
330	$20,213	$2,487	$642,938
331	$20,288	$2,411	$622,650
332	$20,365	$2,335	$602,285
333	$20,441	$2,259	$581,844
334	$20,518	$2,182	$561,327
335	$20,595	$2,105	$540,732
336	$20,672	$2,028	$520,060
337	$20,749	$1,950	$499,311
338	$20,827	$1,872	$478,484
339	$20,905	$1,794	$457,579
340	$20,984	$1,716	$436,595
341	$21,062	$1,637	$415,533
342	$21,141	$1,558	$394,392
343	$21,221	$1,479	$373,171
344	$21,300	$1,399	$351,871
345	$21,380	$1,320	$330,491
346	$21,460	$1,239	$309,031
347	$21,541	$1,159	$287,490
348	$21,621	$1,078	$265,869
349	$21,702	$997	$244,167
350	$21,784	$916	$222,383
351	$21,866	$834	$200,517
352	$21,948	$752	$178,569
353	$22,030	$670	$156,540
354	$22,112	$587	$134,427
355	$22,195	$504	$112,232
356	$22,279	$421	$89,953
357	$22,362	$337	$67,591
358	$22,446	$253	$45,145
359	$22,530	$169	$22,615
360	$22,615	$85	$-0

INVESTOR APARTMENT. TENANT IN PLACE TILL NOV. 30.

Experience the ultimate in luxury living in this magnificent 2-bedroom, 2.5-bathroom apartment on billionaire row, the most prestigious and desirable section in New York City. This spectacular and spacious home boasts nearly 2000 square feet of living space, featuring stunning views of Central Park and the city skyline. It faces both south and west with excellent light throughout the day and offers breathtaking sunsets. The apartment has newly refinished hardwood floors, 11-ft soaring ceilings and floor-to-ceiling picture windows with motorized shades in every room .

The corner primary bedroom offers south and west exposures with views of the Hudson River. A huge walk-in closet and en-suite bath with an extra deep jacuzzi tub and separate shower and toilet rooms. There is a custom wood vanity with under-mount sinks topped by Nero Voda marble, radiant floor heat, and Italian Statuario marble slab walls. The second bedroom also has an en-suite bath, a custom vanity and an under-mount sink topped with white quartzite & Bianco Dolomite marble floors and walls.

The residences at One 57 feature over 22,000 square feet of world-class amenities (exclusive only to residents). Located on the 31st floor and overlooking Central Park from almost every room, there is a private dining and function room with a full catering kitchen, a library with a billiards table and a 24-foot Aquarium, on-site valet parking, discreet on-site parking garage, pet wash room, cold storage, arts & crafts atelier, screening & performance room complete with a Steinway concert piano, enjoy the private fitness center, with swimming pool, yoga, & pilates studio featuring Technogym cardio equipment & Peloton bikes. You'll also have the opportunity to use the exclusive private movie theater, where you can watch your favorite films on a large screen with surround sound.

This is the lowest priced 2-bedroom apartment in the building, offered at under $6.2 million. Don't miss this rare opportunity to own a piece of paradise in one of Manhattan's best locations. Contact me today to schedule a viewing and make your dream home a reality.