237 E 88TH ST #101    Exclusive
Cross Streets: Second Ave & Third Ave (Upper East Side)   Web ID 1879

Mortgage Terms
Mortgage Term:	30 Years 15 Years 7 Years
Interest Rate:
Sale Price:
Percent Down:
Monthly Maint/CC:
Monthly Taxes:
Results
Mortgage Amount:	$1,040,000.00
Down Payment:	$260,000.00
Monthly Mortgage Payment:	$5,269.53
Total Monthly Payment:	$7,547.62

Amortization Schedule
Month	Principal	Interest	Balance
1	$1,370	$3,900	$1,038,630
2	$1,375	$3,895	$1,037,256
3	$1,380	$3,890	$1,035,876
4	$1,385	$3,885	$1,034,491
5	$1,390	$3,879	$1,033,101
6	$1,395	$3,874	$1,031,705
7	$1,401	$3,869	$1,030,305
8	$1,406	$3,864	$1,028,899
9	$1,411	$3,858	$1,027,488
10	$1,416	$3,853	$1,026,071
11	$1,422	$3,848	$1,024,650
12	$1,427	$3,842	$1,023,222
13	$1,432	$3,837	$1,021,790
14	$1,438	$3,832	$1,020,352
15	$1,443	$3,826	$1,018,909
16	$1,449	$3,821	$1,017,460
17	$1,454	$3,815	$1,016,006
18	$1,460	$3,810	$1,014,547
19	$1,465	$3,805	$1,013,082
20	$1,470	$3,799	$1,011,611
21	$1,476	$3,794	$1,010,135
22	$1,482	$3,788	$1,008,654
23	$1,487	$3,782	$1,007,167
24	$1,493	$3,777	$1,005,674
25	$1,498	$3,771	$1,004,176
26	$1,504	$3,766	$1,002,672
27	$1,510	$3,760	$1,001,163
28	$1,515	$3,754	$999,647
29	$1,521	$3,749	$998,126
30	$1,527	$3,743	$996,600
31	$1,532	$3,737	$995,068
32	$1,538	$3,732	$993,530
33	$1,544	$3,726	$991,986
34	$1,550	$3,720	$990,436
35	$1,555	$3,714	$988,881
36	$1,561	$3,708	$987,320
37	$1,567	$3,702	$985,753
38	$1,573	$3,697	$984,180
39	$1,579	$3,691	$982,601
40	$1,585	$3,685	$981,016
41	$1,591	$3,679	$979,425
42	$1,597	$3,673	$977,829
43	$1,603	$3,667	$976,226
44	$1,609	$3,661	$974,617
45	$1,615	$3,655	$973,003
46	$1,621	$3,649	$971,382
47	$1,627	$3,643	$969,755
48	$1,633	$3,637	$968,122
49	$1,639	$3,630	$966,483
50	$1,645	$3,624	$964,838
51	$1,651	$3,618	$963,186
52	$1,658	$3,612	$961,529
53	$1,664	$3,606	$959,865
54	$1,670	$3,599	$958,195
55	$1,676	$3,593	$956,519
56	$1,683	$3,587	$954,836
57	$1,689	$3,581	$953,147
58	$1,695	$3,574	$951,452
59	$1,702	$3,568	$949,750
60	$1,708	$3,562	$948,042
61	$1,714	$3,555	$946,328
62	$1,721	$3,549	$944,607
63	$1,727	$3,542	$942,880
64	$1,734	$3,536	$941,146
65	$1,740	$3,529	$939,406
66	$1,747	$3,523	$937,659
67	$1,753	$3,516	$935,906
68	$1,760	$3,510	$934,146
69	$1,766	$3,503	$932,380
70	$1,773	$3,496	$930,606
71	$1,780	$3,490	$928,827
72	$1,786	$3,483	$927,040
73	$1,793	$3,476	$925,247
74	$1,800	$3,470	$923,447
75	$1,807	$3,463	$921,641
76	$1,813	$3,456	$919,827
77	$1,820	$3,449	$918,007
78	$1,827	$3,443	$916,180
79	$1,834	$3,436	$914,346
80	$1,841	$3,429	$912,506
81	$1,848	$3,422	$910,658
82	$1,855	$3,415	$908,803
83	$1,862	$3,408	$906,942
84	$1,868	$3,401	$905,073
85	$1,876	$3,394	$903,198
86	$1,883	$3,387	$901,315
87	$1,890	$3,380	$899,426
88	$1,897	$3,373	$897,529
89	$1,904	$3,366	$895,625
90	$1,911	$3,359	$893,714
91	$1,918	$3,351	$891,796
92	$1,925	$3,344	$889,871
93	$1,933	$3,337	$887,938
94	$1,940	$3,330	$885,999
95	$1,947	$3,322	$884,052
96	$1,954	$3,315	$882,097
97	$1,962	$3,308	$880,136
98	$1,969	$3,301	$878,167
99	$1,976	$3,293	$876,190
100	$1,984	$3,286	$874,206
101	$1,991	$3,278	$872,215
102	$1,999	$3,271	$870,216
103	$2,006	$3,263	$868,210
104	$2,014	$3,256	$866,196
105	$2,021	$3,248	$864,175
106	$2,029	$3,241	$862,146
107	$2,036	$3,233	$860,110
108	$2,044	$3,225	$858,066
109	$2,052	$3,218	$856,014
110	$2,059	$3,210	$853,954
111	$2,067	$3,202	$851,887
112	$2,075	$3,195	$849,812
113	$2,083	$3,187	$847,730
114	$2,091	$3,179	$845,639
115	$2,098	$3,171	$843,541
116	$2,106	$3,163	$841,434
117	$2,114	$3,155	$839,320
118	$2,122	$3,147	$837,198
119	$2,130	$3,139	$835,068
120	$2,138	$3,132	$832,930
121	$2,146	$3,123	$830,784
122	$2,154	$3,115	$828,630
123	$2,162	$3,107	$826,468
124	$2,170	$3,099	$824,298
125	$2,178	$3,091	$822,119
126	$2,187	$3,083	$819,933
127	$2,195	$3,075	$817,738
128	$2,203	$3,067	$815,535
129	$2,211	$3,058	$813,324
130	$2,220	$3,050	$811,104
131	$2,228	$3,042	$808,876
132	$2,236	$3,033	$806,640
133	$2,245	$3,025	$804,395
134	$2,253	$3,016	$802,142
135	$2,261	$3,008	$799,881
136	$2,270	$3,000	$797,611
137	$2,278	$2,991	$795,332
138	$2,287	$2,982	$793,045
139	$2,296	$2,974	$790,750
140	$2,304	$2,965	$788,445
141	$2,313	$2,957	$786,132
142	$2,322	$2,948	$783,811
143	$2,330	$2,939	$781,481
144	$2,339	$2,931	$779,142
145	$2,348	$2,922	$776,794
146	$2,357	$2,913	$774,437
147	$2,365	$2,904	$772,072
148	$2,374	$2,895	$769,698
149	$2,383	$2,886	$767,315
150	$2,392	$2,877	$764,923
151	$2,401	$2,868	$762,521
152	$2,410	$2,859	$760,111
153	$2,419	$2,850	$757,692
154	$2,428	$2,841	$755,264
155	$2,437	$2,832	$752,827
156	$2,446	$2,823	$750,380
157	$2,456	$2,814	$747,925
158	$2,465	$2,805	$745,460
159	$2,474	$2,795	$742,986
160	$2,483	$2,786	$740,503
161	$2,493	$2,777	$738,010
162	$2,502	$2,768	$735,508
163	$2,511	$2,758	$732,997
164	$2,521	$2,749	$730,476
165	$2,530	$2,739	$727,946
166	$2,540	$2,730	$725,406
167	$2,549	$2,720	$722,857
168	$2,559	$2,711	$720,298
169	$2,568	$2,701	$717,729
170	$2,578	$2,691	$715,151
171	$2,588	$2,682	$712,564
172	$2,597	$2,672	$709,966
173	$2,607	$2,662	$707,359
174	$2,617	$2,653	$704,742
175	$2,627	$2,643	$702,115
176	$2,637	$2,633	$699,479
177	$2,646	$2,623	$696,832
178	$2,656	$2,613	$694,176
179	$2,666	$2,603	$691,509
180	$2,676	$2,593	$688,833
181	$2,686	$2,583	$686,147
182	$2,696	$2,573	$683,450
183	$2,707	$2,563	$680,744
184	$2,717	$2,553	$678,027
185	$2,727	$2,543	$675,300
186	$2,737	$2,532	$672,563
187	$2,747	$2,522	$669,815
188	$2,758	$2,512	$667,058
189	$2,768	$2,501	$664,290
190	$2,778	$2,491	$661,511
191	$2,789	$2,481	$658,722
192	$2,799	$2,470	$655,923
193	$2,810	$2,460	$653,113
194	$2,820	$2,449	$650,293
195	$2,831	$2,439	$647,462
196	$2,842	$2,428	$644,620
197	$2,852	$2,417	$641,768
198	$2,863	$2,407	$638,905
199	$2,874	$2,396	$636,032
200	$2,884	$2,385	$633,147
201	$2,895	$2,374	$630,252
202	$2,906	$2,363	$627,346
203	$2,917	$2,353	$624,429
204	$2,928	$2,342	$621,501
205	$2,939	$2,331	$618,562
206	$2,950	$2,320	$615,612
207	$2,961	$2,309	$612,651
208	$2,972	$2,297	$609,679
209	$2,983	$2,286	$606,696
210	$2,994	$2,275	$603,702
211	$3,006	$2,264	$600,696
212	$3,017	$2,253	$597,679
213	$3,028	$2,241	$594,651
214	$3,040	$2,230	$591,611
215	$3,051	$2,219	$588,560
216	$3,062	$2,207	$585,498
217	$3,074	$2,196	$582,424
218	$3,085	$2,184	$579,338
219	$3,097	$2,173	$576,241
220	$3,109	$2,161	$573,133
221	$3,120	$2,149	$570,012
222	$3,132	$2,138	$566,880
223	$3,144	$2,126	$563,737
224	$3,156	$2,114	$560,581
225	$3,167	$2,102	$557,414
226	$3,179	$2,090	$554,235
227	$3,191	$2,078	$551,044
228	$3,203	$2,066	$547,840
229	$3,215	$2,054	$544,625
230	$3,227	$2,042	$541,398
231	$3,239	$2,030	$538,159
232	$3,251	$2,018	$534,907
233	$3,264	$2,006	$531,644
234	$3,276	$1,994	$528,368
235	$3,288	$1,981	$525,080
236	$3,300	$1,969	$521,779
237	$3,313	$1,957	$518,466
238	$3,325	$1,944	$515,141
239	$3,338	$1,932	$511,803
240	$3,350	$1,919	$508,453
241	$3,363	$1,907	$505,090
242	$3,375	$1,894	$501,715
243	$3,388	$1,881	$498,327
244	$3,401	$1,869	$494,926
245	$3,414	$1,856	$491,512
246	$3,426	$1,843	$488,086
247	$3,439	$1,830	$484,647
248	$3,452	$1,817	$481,195
249	$3,465	$1,804	$477,730
250	$3,478	$1,791	$474,252
251	$3,491	$1,778	$470,761
252	$3,504	$1,765	$467,256
253	$3,517	$1,752	$463,739
254	$3,531	$1,739	$460,209
255	$3,544	$1,726	$456,665
256	$3,557	$1,712	$453,108
257	$3,570	$1,699	$449,537
258	$3,584	$1,686	$445,954
259	$3,597	$1,672	$442,356
260	$3,611	$1,659	$438,746
261	$3,624	$1,645	$435,122
262	$3,638	$1,632	$431,484
263	$3,651	$1,618	$427,832
264	$3,665	$1,604	$424,167
265	$3,679	$1,591	$420,488
266	$3,693	$1,577	$416,795
267	$3,707	$1,563	$413,089
268	$3,720	$1,549	$409,369
269	$3,734	$1,535	$405,634
270	$3,748	$1,521	$401,886
271	$3,762	$1,507	$398,123
272	$3,777	$1,493	$394,347
273	$3,791	$1,479	$390,556
274	$3,805	$1,465	$386,751
275	$3,819	$1,450	$382,932
276	$3,834	$1,436	$379,098
277	$3,848	$1,422	$375,250
278	$3,862	$1,407	$371,388
279	$3,877	$1,393	$367,511
280	$3,891	$1,378	$363,620
281	$3,906	$1,364	$359,714
282	$3,921	$1,349	$355,793
283	$3,935	$1,334	$351,858
284	$3,950	$1,319	$347,908
285	$3,965	$1,305	$343,943
286	$3,980	$1,290	$339,963
287	$3,995	$1,275	$335,969
288	$4,010	$1,260	$331,959
289	$4,025	$1,245	$327,934
290	$4,040	$1,230	$323,895
291	$4,055	$1,215	$319,840
292	$4,070	$1,199	$315,770
293	$4,085	$1,184	$311,684
294	$4,101	$1,169	$307,583
295	$4,116	$1,153	$303,467
296	$4,132	$1,138	$299,336
297	$4,147	$1,123	$295,189
298	$4,163	$1,107	$291,026
299	$4,178	$1,091	$286,848
300	$4,194	$1,076	$282,654
301	$4,210	$1,060	$278,445
302	$4,225	$1,044	$274,219
303	$4,241	$1,028	$269,978
304	$4,257	$1,012	$265,721
305	$4,273	$996	$261,448
306	$4,289	$980	$257,159
307	$4,305	$964	$252,854
308	$4,321	$948	$248,532
309	$4,338	$932	$244,195
310	$4,354	$916	$239,841
311	$4,370	$899	$235,471
312	$4,387	$883	$231,084
313	$4,403	$867	$226,681
314	$4,419	$850	$222,262
315	$4,436	$833	$217,826
316	$4,453	$817	$213,373
317	$4,469	$800	$208,904
318	$4,486	$783	$204,418
319	$4,503	$767	$199,915
320	$4,520	$750	$195,395
321	$4,537	$733	$190,858
322	$4,554	$716	$186,304
323	$4,571	$699	$181,733
324	$4,588	$681	$177,145
325	$4,605	$664	$172,540
326	$4,623	$647	$167,918
327	$4,640	$630	$163,278
328	$4,657	$612	$158,620
329	$4,675	$595	$153,946
330	$4,692	$577	$149,254
331	$4,710	$560	$144,544
332	$4,727	$542	$139,816
333	$4,745	$524	$135,071
334	$4,763	$507	$130,308
335	$4,781	$489	$125,527
336	$4,799	$471	$120,728
337	$4,817	$453	$115,912
338	$4,835	$435	$111,077
339	$4,853	$417	$106,224
340	$4,871	$398	$101,352
341	$4,889	$380	$96,463
342	$4,908	$362	$91,555
343	$4,926	$343	$86,629
344	$4,945	$325	$81,684
345	$4,963	$306	$76,721
346	$4,982	$288	$71,739
347	$5,001	$269	$66,739
348	$5,019	$250	$61,720
349	$5,038	$231	$56,682
350	$5,057	$213	$51,625
351	$5,076	$194	$46,549
352	$5,095	$175	$41,454
353	$5,114	$155	$36,340
354	$5,133	$136	$31,206
355	$5,153	$117	$26,054
356	$5,172	$98	$20,882
357	$5,191	$78	$15,691
358	$5,211	$59	$10,480
359	$5,230	$39	$5,250
360	$5,250	$20	$-0

TIME TO SELL OR RENT short/long term. 1475 SF Garden Duplex. GREAT FIND for families/shares. 850 SF Private Yard. Pets welcome! 2 Bed 2 Bath upstairs (double beds only). Stainless kitchen; Sub Zero, with high ceilings and big windows face garden. Family room and W/D bath downstairs. Lower level (below grade), with 2 small windows that could be converted into doors to a patio if garden is excavated. Lots of space for recreation room, office. Two zone AC. Many options for altering floor plans. *\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/ Call Owner/Broker LYNDA DEPPE to see any time! O: (212) 979-7756 • C: (917) 770-8333 • E: LD@SITEREALTYPARTNERS.COM *\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/*\\*/ ~ Evaluation PSF ~ Upper level = 737 SF @ $800 PSF = $590,000 Lower level = 737 SF @ $700 PSF = $516,000 Garden = 750 SF @ 350 PSF = $264,000 TOTAL VALUE = $1,370,000 Asking price = $1,300,000 CC: $709.10 Taxes: $1498 Total: $2206