SEARCH MLS
View Properties
Open Houses
Phase III
View Homes
Floor Plans
Features & Amenities
Phase IV
Featured Home
Schedule a Tour
The Sales Team
Office 505.986.0667
Email Sales Team



530 S. Guadalupe
Santa Fe NM 87501
Phone (505) 982-9836
Fax (505) 986-0097
608 Avenida Villahermosa, Santa Fe
$410,000
Listing Number: 702196
Town: Santa Fe
Style: Condo
Bedrooms: 2
Baths: 3

Janet Rubenstein
Zocalo Sales Associate
Agency: Barker Realty
Phone: (505) 986-0667
Email: info@zocalosantafe.com

Mortgage Parameters
Term:
Rate:
Price:
Percent Down:
Monthly Maint/HOA:
Monthly Taxes:

Mortgage Summary
Property Total: $410,000
Down Payment $123,000
Mortgage Amount: $287,000
Mortgage Payment: $1,674.85 / month
Property Tax: + $683.33 / month
Maint / HOA: + $0 / month
Total Monthly Payment: = $2,358.18 / month
Total Interest Paid: $315,944.80 over 30 years
Total Tax Paid: $246,000.00 over 30 years
Amortization Table
Month Interest Principal Balance
Jul, 20081375.21299.64286700.36
Aug, 20081373.77301.08286399.28
Sep, 20081372.33302.52286096.76
Oct, 20081370.88303.97285792.79
Nov, 20081369.42305.43285487.36
Dec, 20081367.96306.89285180.48
Jan, 20091366.49308.36284872.11
Feb, 20091365.01309.84284562.28
Mar, 20091363.53311.32284250.95
Apr, 20091362.04312.81283938.14
May, 20091360.54314.31283623.83
Jun, 20091359.03315.82283308.01
Jul, 20091357.52317.33282990.68
Aug, 20091356.00318.85282671.82
Sep, 20091354.47320.38282351.44
Oct, 20091352.93321.92282029.53
Nov, 20091351.39323.46281706.07
Dec, 20091349.84325.01281381.06
Jan, 20101348.28326.57281054.49
Feb, 20101346.72328.13280726.36
Mar, 20101345.15329.70280396.66
Apr, 20101343.57331.28280065.38
May, 20101341.98332.87279732.51
Jun, 20101340.38334.47279398.04
Jul, 20101338.78336.07279061.97
Aug, 20101337.17337.68278724.30
Sep, 20101335.55339.30278385.00
Oct, 20101333.93340.92278044.08
Nov, 20101332.29342.56277701.52
Dec, 20101330.65344.20277357.33
Jan, 20111329.00345.85277011.48
Feb, 20111327.35347.50276663.98
Mar, 20111325.68349.17276314.81
Apr, 20111324.01350.84275963.97
May, 20111322.33352.52275611.44
Jun, 20111320.64354.21275257.23
Jul, 20111318.94355.91274901.32
Aug, 20111317.24357.61274543.71
Sep, 20111315.52359.33274184.38
Oct, 20111313.80361.05273823.33
Nov, 20111312.07362.78273460.55
Dec, 20111310.33364.52273096.03
Jan, 20121308.59366.26272729.77
Feb, 20121306.83368.02272361.75
Mar, 20121305.07369.78271991.96
Apr, 20121303.29371.56271620.41
May, 20121301.51373.34271247.07
Jun, 20121299.73375.12270871.95
Jul, 20121297.93376.92270495.03
Aug, 20121296.12378.73270116.30
Sep, 20121294.31380.54269735.76
Oct, 20121292.48382.37269353.39
Nov, 20121290.65384.20268969.19
Dec, 20121288.81386.04268583.15
Jan, 20131286.96387.89268195.26
Feb, 20131285.10389.75267805.52
Mar, 20131283.23391.62267413.90
Apr, 20131281.36393.49267020.41
May, 20131279.47395.38266625.03
Jun, 20131277.58397.27266227.76
Jul, 20131275.67399.18265828.59
Aug, 20131273.76401.09265427.50
Sep, 20131271.84403.01265024.49
Oct, 20131269.91404.94264619.55
Nov, 20131267.97406.88264212.66
Dec, 20131266.02408.83263803.83
Jan, 20141264.06410.79263393.04
Feb, 20141262.09412.76262980.29
Mar, 20141260.11414.74262565.55
Apr, 20141258.13416.72262148.83
May, 20141256.13418.72261730.11
Jun, 20141254.12420.73261309.38
Jul, 20141252.11422.74260886.64
Aug, 20141250.08424.77260461.87
Sep, 20141248.05426.80260035.06
Oct, 20141246.00428.85259606.22
Nov, 20141243.95430.90259175.31
Dec, 20141241.88432.97258742.34
Jan, 20151239.81435.04258307.30
Feb, 20151237.72437.13257870.17
Mar, 20151235.63439.22257430.95
Apr, 20151233.52441.33256989.63
May, 20151231.41443.44256546.18
Jun, 20151229.28445.57256100.62
Jul, 20151227.15447.70255652.92
Aug, 20151225.00449.85255203.07
Sep, 20151222.85452.00254751.07
Oct, 20151220.68454.17254296.90
Nov, 20151218.51456.34253840.56
Dec, 20151216.32458.53253382.03
Jan, 20161214.12460.73252921.30
Feb, 20161211.91462.94252458.36
Mar, 20161209.70465.15251993.21
Apr, 20161207.47467.38251525.83
May, 20161205.23469.62251056.20
Jun, 20161202.98471.87250584.33
Jul, 20161200.72474.13250110.20
Aug, 20161198.44476.41249633.79
Sep, 20161196.16478.69249155.10
Oct, 20161193.87480.98248674.12
Nov, 20161191.56483.29248190.84
Dec, 20161189.25485.60247705.23
Jan, 20171186.92487.93247217.31
Feb, 20171184.58490.27246727.04
Mar, 20171182.23492.62246234.42
Apr, 20171179.87494.98245739.45
May, 20171177.50497.35245242.10
Jun, 20171175.12499.73244742.36
Jul, 20171172.72502.13244240.24
Aug, 20171170.32504.53243735.71
Sep, 20171167.90506.95243228.76
Oct, 20171165.47509.38242719.38
Nov, 20171163.03511.82242207.56
Dec, 20171160.58514.27241693.29
Jan, 20181158.11516.74241176.55
Feb, 20181155.64519.21240657.34
Mar, 20181153.15521.70240135.64
Apr, 20181150.65524.20239611.44
May, 20181148.14526.71239084.73
Jun, 20181145.61529.24238555.49
Jul, 20181143.08531.77238023.72
Aug, 20181140.53534.32237489.40
Sep, 20181137.97536.88236952.52
Oct, 20181135.40539.45236413.07
Nov, 20181132.81542.04235871.03
Dec, 20181130.22544.63235326.39
Jan, 20191127.61547.24234779.15
Feb, 20191124.98549.87234229.28
Mar, 20191122.35552.50233676.78
Apr, 20191119.70555.15233121.63
May, 20191117.04557.81232563.82
Jun, 20191114.37560.48232003.34
Jul, 20191111.68563.17231440.17
Aug, 20191108.98565.87230874.31
Sep, 20191106.27568.58230305.73
Oct, 20191103.55571.30229734.43
Nov, 20191100.81574.04229160.39
Dec, 20191098.06576.79228583.60
Jan, 20201095.30579.55228004.05
Feb, 20201092.52582.33227421.72
Mar, 20201089.73585.12226836.60
Apr, 20201086.93587.92226248.67
May, 20201084.11590.74225657.93
Jun, 20201081.28593.57225064.36
Jul, 20201078.43596.42224467.94
Aug, 20201075.58599.27223868.67
Sep, 20201072.70602.15223266.52
Oct, 20201069.82605.03222661.49
Nov, 20201066.92607.93222053.56
Dec, 20201064.01610.84221442.72
Jan, 20211061.08613.77220828.94
Feb, 20211058.14616.71220212.23
Mar, 20211055.18619.67219592.57
Apr, 20211052.21622.64218969.93
May, 20211049.23625.62218344.31
Jun, 20211046.23628.62217715.70
Jul, 20211043.22631.63217084.07
Aug, 20211040.19634.66216449.41
Sep, 20211037.15637.70215811.71
Oct, 20211034.10640.75215170.96
Nov, 20211031.03643.82214527.14
Dec, 20211027.94646.91213880.23
Jan, 20221024.84650.01213230.23
Feb, 20221021.73653.12212577.10
Mar, 20221018.60656.25211920.85
Apr, 20221015.45659.40211261.46
May, 20221012.29662.56210598.90
Jun, 20221009.12665.73209933.17
Jul, 20221005.93668.92209264.25
Aug, 20221002.72672.13208592.12
Sep, 2022999.50675.35207916.78
Oct, 2022996.27678.58207238.20
Nov, 2022993.02681.83206556.36
Dec, 2022989.75685.10205871.26
Jan, 2023986.47688.38205182.88
Feb, 2023983.17691.68204491.20
Mar, 2023979.85695.00203796.20
Apr, 2023976.52698.33203097.87
May, 2023973.18701.67202396.20
Jun, 2023969.82705.03201691.17
Jul, 2023966.44708.41200982.75
Aug, 2023963.04711.81200270.95
Sep, 2023959.63715.22199555.73
Oct, 2023956.20718.65198837.08
Nov, 2023952.76722.09198114.99
Dec, 2023949.30725.55197389.44
Jan, 2024945.82729.03196660.42
Feb, 2024942.33732.52195927.90
Mar, 2024938.82736.03195191.87
Apr, 2024935.29739.56194452.31
May, 2024931.75743.10193709.22
Jun, 2024928.19746.66192962.56
Jul, 2024924.61750.24192212.32
Aug, 2024921.02753.83191458.48
Sep, 2024917.41757.44190701.04
Oct, 2024913.78761.07189939.97
Nov, 2024910.13764.72189175.24
Dec, 2024906.46768.39188406.86
Jan, 2025902.78772.07187634.79
Feb, 2025899.08775.77186859.03
Mar, 2025895.37779.48186079.54
Apr, 2025891.63783.22185296.32
May, 2025887.88786.97184509.35
Jun, 2025884.11790.74183718.61
Jul, 2025880.32794.53182924.08
Aug, 2025876.51798.34182125.74
Sep, 2025872.69802.16181323.57
Oct, 2025868.84806.01180517.57
Nov, 2025864.98809.87179707.70
Dec, 2025861.10813.75178893.95
Jan, 2026857.20817.65178076.30
Feb, 2026853.28821.57177254.73
Mar, 2026849.35825.50176429.22
Apr, 2026845.39829.46175599.76
May, 2026841.42833.43174766.33
Jun, 2026837.42837.43173928.90
Jul, 2026833.41841.44173087.46
Aug, 2026829.38845.47172241.99
Sep, 2026825.33849.52171392.46
Oct, 2026821.26853.59170538.87
Nov, 2026817.17857.68169681.18
Dec, 2026813.06861.79168819.39
Jan, 2027808.93865.92167953.47
Feb, 2027804.78870.07167083.39
Mar, 2027800.61874.24166209.15
Apr, 2027796.42878.43165330.72
May, 2027792.21882.64164448.08
Jun, 2027787.98886.87163561.21
Jul, 2027783.73891.12162670.09
Aug, 2027779.46895.39161774.70
Sep, 2027775.17899.68160875.02
Oct, 2027770.86903.99159971.03
Nov, 2027766.53908.32159062.71
Dec, 2027762.18912.67158150.04
Jan, 2028757.80917.05157232.99
Feb, 2028753.41921.44156311.55
Mar, 2028748.99925.86155385.69
Apr, 2028744.56930.29154455.40
May, 2028740.10934.75153520.64
Jun, 2028735.62939.23152581.41
Jul, 2028731.12943.73151637.68
Aug, 2028726.60948.25150689.43
Sep, 2028722.05952.80149736.63
Oct, 2028717.49957.36148779.27
Nov, 2028712.90961.95147817.32
Dec, 2028708.29966.56146850.76
Jan, 2029703.66971.19145879.57
Feb, 2029699.01975.84144903.73
Mar, 2029694.33980.52143923.21
Apr, 2029689.63985.22142937.99
May, 2029684.91989.94141948.05
Jun, 2029680.17994.68140953.37
Jul, 2029675.40999.45139953.92
Aug, 2029670.611004.24138949.69
Sep, 2029665.801009.05137940.64
Oct, 2029660.971013.88136926.75
Nov, 2029656.111018.74135908.01
Dec, 2029651.231023.62134884.38
Jan, 2030646.321028.53133855.86
Feb, 2030641.391033.46132822.40
Mar, 2030636.441038.41131783.99
Apr, 2030631.461043.39130740.60
May, 2030626.471048.38129692.22
Jun, 2030621.441053.41128638.81
Jul, 2030616.391058.46127580.36
Aug, 2030611.321063.53126516.83
Sep, 2030606.231068.62125448.20
Oct, 2030601.111073.74124374.46
Nov, 2030595.961078.89123295.57
Dec, 2030590.791084.06122211.51
Jan, 2031585.601089.25121122.26
Feb, 2031580.381094.47120027.79
Mar, 2031575.131099.72118928.07
Apr, 2031569.861104.99117823.08
May, 2031564.571110.28116712.80
Jun, 2031559.251115.60115597.20
Jul, 2031553.901120.95114476.26
Aug, 2031548.531126.32113349.94
Sep, 2031543.141131.71112218.22
Oct, 2031537.711137.14111081.08
Nov, 2031532.261142.59109938.50
Dec, 2031526.791148.06108790.44
Jan, 2032521.291153.56107636.87
Feb, 2032515.761159.09106477.78
Mar, 2032510.211164.64105313.14
Apr, 2032504.631170.22104142.92
May, 2032499.021175.83102967.08
Jun, 2032493.381181.47101785.62
Jul, 2032487.721187.13100598.49
Aug, 2032482.031192.8299405.68
Sep, 2032476.321198.5398207.14
Oct, 2032470.581204.2797002.87
Nov, 2032464.811210.0495792.83
Dec, 2032459.011215.8494576.98
Jan, 2033453.181221.6793355.31
Feb, 2033447.331227.5292127.79
Mar, 2033441.451233.4090894.39
Apr, 2033435.541239.3189655.07
May, 2033429.601245.2588409.82
Jun, 2033423.631251.2287158.60
Jul, 2033417.631257.2285901.39
Aug, 2033411.611263.2484638.15
Sep, 2033405.561269.2983368.85
Oct, 2033399.481275.3782093.48
Nov, 2033393.361281.4980811.99
Dec, 2033387.221287.6379524.37
Jan, 2034381.051293.8078230.57
Feb, 2034374.851300.0076930.58
Mar, 2034368.631306.2275624.35
Apr, 2034362.371312.4874311.87
May, 2034356.081318.7772993.10
Jun, 2034349.761325.0971668.01
Jul, 2034343.411331.4470336.57
Aug, 2034337.031337.8268998.74
Sep, 2034330.621344.2367654.51
Oct, 2034324.181350.6766303.84
Nov, 2034317.711357.1464946.70
Dec, 2034311.201363.6563583.05
Jan, 2035304.671370.1862212.87
Feb, 2035298.101376.7560836.12
Mar, 2035291.511383.3459452.78
Apr, 2035284.881389.9758062.81
May, 2035278.221396.6356666.17
Jun, 2035271.531403.3255262.85
Jul, 2035264.801410.0553852.80
Aug, 2035258.041416.8152436.00
Sep, 2035251.261423.5951012.40
Oct, 2035244.431430.4249581.99
Nov, 2035237.581437.2748144.72
Dec, 2035230.691444.1646700.56
Jan, 2036223.771451.0845249.48
Feb, 2036216.821458.0343791.45
Mar, 2036209.831465.0242326.44
Apr, 2036202.811472.0440854.40
May, 2036195.761479.0939375.31
Jun, 2036188.671486.1837889.14
Jul, 2036181.551493.3036395.84
Aug, 2036174.401500.4534895.38
Sep, 2036167.211507.6433387.74
Oct, 2036159.981514.8731872.87
Nov, 2036152.721522.1330350.75
Dec, 2036145.431529.4228821.33
Jan, 2037138.101536.7527284.58
Feb, 2037130.741544.1125740.47
Mar, 2037123.341551.5124188.96
Apr, 2037115.911558.9422630.02
May, 2037108.441566.4121063.60
Jun, 2037100.931573.9219489.68
Jul, 203793.391581.4617908.22
Aug, 203785.811589.0416319.18
Sep, 203778.201596.6514722.53
Oct, 203770.551604.3013118.22
Nov, 203762.861611.9911506.23
Dec, 203755.131619.729886.51
Jan, 203847.371627.488259.04
Dec, 196939.571635.286623.76
Dec, 196971.313278.394980.65
Dec, 196995.184929.373329.66
Dec, 1969111.136588.271670.77
Dec, 1969119.148255.113.93
 

THE PLANS

PHASE III

PHASE IV