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
604 Avenida Villahermosa, Santa Fe
$330,000
Listing Number: 702204
Town: Santa Fe
Style: Condo
Bedrooms: 2
Baths: 2

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: $330,000
Down Payment $99,000
Mortgage Amount: $231,000
Mortgage Payment: $1,348.05 / month
Property Tax: + $550.00 / month
Maint / HOA: + $0 / month
Total Monthly Payment: = $1,898.05 / month
Total Interest Paid: $254,298.00 over 30 years
Total Tax Paid: $198,000.00 over 30 years
Amortization Table
Month Interest Principal Balance
Jul, 20081106.88241.17230758.83
Aug, 20081105.72242.33230516.49
Sep, 20081104.56243.49230273.00
Oct, 20081103.39244.66230028.34
Nov, 20081102.22245.83229782.51
Dec, 20081101.04247.01229535.50
Jan, 20091099.86248.19229287.31
Feb, 20091098.67249.38229037.93
Mar, 20091097.47250.58228787.35
Apr, 20091096.27251.78228535.58
May, 20091095.07252.98228282.59
Jun, 20091093.85254.20228028.40
Jul, 20091092.64255.41227772.98
Aug, 20091091.41256.64227516.35
Sep, 20091090.18257.87227258.48
Oct, 20091088.95259.10226999.37
Nov, 20091087.71260.34226739.03
Dec, 20091086.46261.59226477.44
Jan, 20101085.20262.85226214.59
Feb, 20101083.94264.11225950.49
Mar, 20101082.68265.37225685.12
Apr, 20101081.41266.64225418.47
May, 20101080.13267.92225150.55
Jun, 20101078.85269.20224881.35
Jul, 20101077.56270.49224610.86
Aug, 20101076.26271.79224339.07
Sep, 20101074.96273.09224065.98
Oct, 20101073.65274.40223791.58
Nov, 20101072.33275.72223515.86
Dec, 20101071.01277.04223238.82
Jan, 20111069.69278.36222960.46
Feb, 20111068.35279.70222680.76
Mar, 20111067.01281.04222399.72
Apr, 20111065.67282.38222117.34
May, 20111064.31283.74221833.60
Jun, 20111062.95285.10221548.50
Jul, 20111061.59286.46221262.04
Aug, 20111060.21287.84220974.20
Sep, 20111058.83289.22220684.99
Oct, 20111057.45290.60220394.39
Nov, 20111056.06291.99220102.39
Dec, 20111054.66293.39219809.00
Jan, 20121053.25294.80219514.20
Feb, 20121051.84296.21219217.99
Mar, 20121050.42297.63218920.36
Apr, 20121048.99299.06218621.31
May, 20121047.56300.49218320.82
Jun, 20121046.12301.93218018.89
Jul, 20121044.67303.38217715.51
Aug, 20121043.22304.83217410.68
Sep, 20121041.76306.29217104.39
Oct, 20121040.29307.76216796.63
Nov, 20121038.82309.23216487.40
Dec, 20121037.34310.71216176.68
Jan, 20131035.85312.20215864.48
Feb, 20131034.35313.70215550.78
Mar, 20131032.85315.20215235.58
Apr, 20131031.34316.71214918.87
May, 20131029.82318.23214600.64
Jun, 20131028.29319.76214280.88
Jul, 20131026.76321.29213959.59
Aug, 20131025.22322.83213636.77
Sep, 20131023.68324.37213312.39
Oct, 20131022.12325.93212986.46
Nov, 20131020.56327.49212658.97
Dec, 20131018.99329.06212329.91
Jan, 20141017.41330.64211999.28
Feb, 20141015.83332.22211667.06
Mar, 20141014.24333.81211333.25
Apr, 20141012.64335.41210997.84
May, 20141011.03337.02210660.82
Jun, 20141009.42338.63210322.18
Jul, 20141007.79340.26209981.93
Aug, 20141006.16341.89209640.04
Sep, 20141004.53343.52209296.52
Oct, 20141002.88345.17208951.34
Nov, 20141001.23346.82208604.52
Dec, 2014999.56348.49208256.03
Jan, 2015997.89350.16207905.88
Feb, 2015996.22351.83207554.04
Mar, 2015994.53353.52207200.52
Apr, 2015992.84355.21206845.31
May, 2015991.13356.92206488.39
Jun, 2015989.42358.63206129.77
Jul, 2015987.71360.34205769.42
Aug, 2015985.98362.07205407.35
Sep, 2015984.24363.81205043.54
Oct, 2015982.50365.55204677.99
Nov, 2015980.75367.30204310.69
Dec, 2015978.99369.06203941.63
Jan, 2016977.22370.83203570.80
Feb, 2016975.44372.61203198.19
Mar, 2016973.66374.39202823.80
Apr, 2016971.86376.19202447.62
May, 2016970.06377.99202069.63
Jun, 2016968.25379.80201689.83
Jul, 2016966.43381.62201308.21
Aug, 2016964.60383.45200924.76
Sep, 2016962.76385.29200539.47
Oct, 2016960.92387.13200152.34
Nov, 2016959.06388.99199763.36
Dec, 2016957.20390.85199372.51
Jan, 2017955.33392.72198979.78
Feb, 2017953.44394.61198585.18
Mar, 2017951.55396.50198188.68
Apr, 2017949.65398.40197790.29
May, 2017947.75400.30197389.98
Jun, 2017945.83402.22196987.76
Jul, 2017943.90404.15196583.61
Aug, 2017941.96406.09196177.52
Sep, 2017940.02408.03195769.49
Oct, 2017938.06409.99195359.50
Nov, 2017936.10411.95194947.55
Dec, 2017934.12413.93194533.62
Jan, 2018932.14415.91194117.71
Feb, 2018930.15417.90193699.81
Mar, 2018928.14419.91193279.90
Apr, 2018926.13421.92192857.99
May, 2018924.11423.94192434.05
Jun, 2018922.08425.97192008.08
Jul, 2018920.04428.01191580.07
Aug, 2018917.99430.06191150.00
Sep, 2018915.93432.12190717.88
Oct, 2018913.86434.19190283.69
Nov, 2018911.78436.27189847.41
Dec, 2018909.69438.36189409.05
Jan, 2019907.59440.46188968.58
Feb, 2019905.47442.58188526.01
Mar, 2019903.35444.70188081.31
Apr, 2019901.22446.83187634.48
May, 2019899.08448.97187185.52
Jun, 2019896.93451.12186734.40
Jul, 2019894.77453.28186281.12
Aug, 2019892.60455.45185825.66
Sep, 2019890.41457.64185368.03
Oct, 2019888.22459.83184908.20
Nov, 2019886.02462.03184446.17
Dec, 2019883.80464.25183981.92
Jan, 2020881.58466.47183515.45
Feb, 2020879.34468.71183046.75
Mar, 2020877.10470.95182575.80
Apr, 2020874.84473.21182102.59
May, 2020872.57475.48181627.11
Jun, 2020870.30477.75181149.36
Jul, 2020868.01480.04180669.32
Aug, 2020865.71482.34180186.98
Sep, 2020863.40484.65179702.32
Oct, 2020861.07486.98179215.34
Nov, 2020858.74489.31178726.03
Dec, 2020856.40491.65178234.38
Jan, 2021854.04494.01177740.37
Feb, 2021851.67496.38177243.99
Mar, 2021849.29498.76176745.24
Apr, 2021846.90501.15176244.09
May, 2021844.50503.55175740.54
Jun, 2021842.09505.96175234.58
Jul, 2021839.67508.38174726.20
Aug, 2021837.23510.82174215.38
Sep, 2021834.78513.27173702.11
Oct, 2021832.32515.73173186.38
Nov, 2021829.85518.20172668.19
Dec, 2021827.37520.68172147.50
Jan, 2022824.87523.18171624.33
Feb, 2022822.37525.68171098.64
Mar, 2022819.85528.20170570.44
Apr, 2022817.32530.73170039.71
May, 2022814.77533.28169506.43
Jun, 2022812.22535.83168970.60
Jul, 2022809.65538.40168432.20
Aug, 2022807.07540.98167891.22
Sep, 2022804.48543.57167347.65
Oct, 2022801.87546.18166801.48
Nov, 2022799.26548.79166252.68
Dec, 2022796.63551.42165701.26
Jan, 2023793.99554.06165147.19
Feb, 2023791.33556.72164590.48
Mar, 2023788.66559.39164031.09
Apr, 2023785.98562.07163469.02
May, 2023783.29564.76162904.26
Jun, 2023780.58567.47162336.79
Jul, 2023777.86570.19161766.61
Aug, 2023775.13572.92161193.69
Sep, 2023772.39575.66160618.02
Oct, 2023769.63578.42160039.60
Nov, 2023766.86581.19159458.41
Dec, 2023764.07583.98158874.43
Jan, 2024761.27586.78158287.65
Feb, 2024758.46589.59157698.06
Mar, 2024755.64592.41157105.65
Apr, 2024752.80595.25156510.40
May, 2024749.95598.10155912.30
Jun, 2024747.08600.97155311.32
Jul, 2024744.20603.85154707.47
Aug, 2024741.31606.74154100.73
Sep, 2024738.40609.65153491.08
Oct, 2024735.48612.57152878.51
Nov, 2024732.54615.51152263.00
Dec, 2024729.59618.46151644.55
Jan, 2025726.63621.42151023.13
Feb, 2025723.65624.40150398.73
Mar, 2025720.66627.39149771.34
Apr, 2025717.65630.40149140.94
May, 2025714.63633.42148507.53
Jun, 2025711.60636.45147871.08
Jul, 2025708.55639.50147231.57
Aug, 2025705.48642.57146589.01
Sep, 2025702.41645.64145943.36
Oct, 2025699.31648.74145294.63
Nov, 2025696.20651.85144642.78
Dec, 2025693.08654.97143987.81
Jan, 2026689.94658.11143329.70
Feb, 2026686.79661.26142668.44
Mar, 2026683.62664.43142004.01
Apr, 2026680.44667.61141336.39
May, 2026677.24670.81140665.58
Jun, 2026674.02674.03139991.55
Jul, 2026670.79677.26139314.30
Aug, 2026667.55680.50138633.79
Sep, 2026664.29683.76137950.03
Oct, 2026661.01687.04137262.99
Nov, 2026657.72690.33136572.66
Dec, 2026654.41693.64135879.02
Jan, 2027651.09696.96135182.06
Feb, 2027647.75700.30134481.76
Mar, 2027644.39703.66133778.10
Apr, 2027641.02707.03133071.07
May, 2027637.63710.42132360.65
Jun, 2027634.23713.82131646.83
Jul, 2027630.81717.24130929.59
Aug, 2027627.37720.68130208.91
Sep, 2027623.92724.13129484.77
Oct, 2027620.45727.60128757.17
Nov, 2027616.96731.09128026.08
Dec, 2027613.46734.59127291.49
Jan, 2028609.94738.11126553.38
Feb, 2028606.40741.65125811.73
Mar, 2028602.85745.20125066.53
Apr, 2028599.28748.77124317.76
May, 2028595.69752.36123565.40
Jun, 2028592.08755.97122809.43
Jul, 2028588.46759.59122049.84
Aug, 2028584.82763.23121286.61
Sep, 2028581.17766.88120519.73
Oct, 2028577.49770.56119749.17
Nov, 2028573.80774.25118974.92
Dec, 2028570.09777.96118196.96
Jan, 2029566.36781.69117415.27
Feb, 2029562.61785.44116629.83
Mar, 2029558.85789.20115840.63
Apr, 2029555.07792.98115047.65
May, 2029551.27796.78114250.87
Jun, 2029547.45800.60113450.27
Jul, 2029543.62804.43112645.84
Aug, 2029539.76808.29111837.55
Sep, 2029535.89812.16111025.39
Oct, 2029532.00816.05110209.34
Nov, 2029528.09819.96109389.37
Dec, 2029524.16823.89108565.48
Jan, 2030520.21827.84107737.64
Feb, 2030516.24831.81106905.83
Mar, 2030512.26835.79106070.04
Apr, 2030508.25839.80105230.24
May, 2030504.23843.82104386.42
Jun, 2030500.18847.87103538.56
Jul, 2030496.12851.93102686.63
Aug, 2030492.04856.01101830.62
Sep, 2030487.94860.11100970.51
Oct, 2030483.82864.23100106.27
Nov, 2030479.68868.3799237.90
Dec, 2030475.51872.5498365.36
Jan, 2031471.33876.7297488.65
Feb, 2031467.13880.9296607.73
Mar, 2031462.91885.1495722.59
Apr, 2031458.67889.3894833.21
May, 2031454.41893.6493939.57
Jun, 2031450.13897.9293041.65
Jul, 2031445.82902.2392139.42
Aug, 2031441.50906.5591232.88
Sep, 2031437.16910.8990321.98
Oct, 2031432.79915.2689406.73
Nov, 2031428.41919.6488487.08
Dec, 2031424.00924.0587563.03
Jan, 2032419.57928.4886634.56
Feb, 2032415.12932.9385701.63
Mar, 2032410.65937.4084764.23
Apr, 2032406.16941.8983822.35
May, 2032401.65946.4082875.95
Jun, 2032397.11950.9481925.01
Jul, 2032392.56955.4980969.52
Aug, 2032387.98960.0780009.45
Sep, 2032383.38964.6779044.77
Oct, 2032378.76969.2978075.48
Nov, 2032374.11973.9477101.54
Dec, 2032369.44978.6176122.94
Jan, 2033364.76983.2975139.64
Feb, 2033360.04988.0174151.64
Mar, 2033355.31992.7473158.90
Apr, 2033350.55997.5072161.40
May, 2033345.771002.2871159.12
Jun, 2033340.971007.0870152.04
Jul, 2033336.151011.9069140.14
Aug, 2033331.301016.7568123.39
Sep, 2033326.421021.6367101.76
Oct, 2033321.531026.5266075.24
Nov, 2033316.611031.4465043.80
Dec, 2033311.671036.3864007.42
Jan, 2034306.701041.3562966.07
Feb, 2034301.711046.3461919.73
Mar, 2034296.701051.3560868.38
Apr, 2034291.661056.3959811.99
May, 2034286.601061.4558750.54
Jun, 2034281.511066.5457684.00
Jul, 2034276.401071.6556612.36
Aug, 2034271.271076.7855535.57
Sep, 2034266.111081.9454453.63
Oct, 2034260.921087.1353366.51
Nov, 2034255.711092.3452274.17
Dec, 2034250.481097.5751176.60
Jan, 2035245.221102.8350073.77
Feb, 2035239.941108.1148965.66
Mar, 2035234.631113.4247852.24
Apr, 2035229.291118.7646733.48
May, 2035223.931124.1245609.36
Jun, 2035218.541129.5144479.85
Jul, 2035213.131134.9243344.94
Aug, 2035207.691140.3642204.58
Sep, 2035202.231145.8241058.76
Oct, 2035196.741151.3139907.45
Nov, 2035191.221156.8338750.63
Dec, 2035185.681162.3737588.26
Jan, 2036180.111167.9436420.32
Feb, 2036174.511173.5435246.78
Mar, 2036168.891179.1634067.62
Apr, 2036163.241184.8132882.81
May, 2036157.561190.4931692.32
Jun, 2036151.861196.1930496.13
Jul, 2036146.131201.9229294.21
Aug, 2036140.371207.6828086.53
Sep, 2036134.581213.4726873.06
Oct, 2036128.771219.2825653.78
Nov, 2036122.921225.1324428.65
Dec, 2036117.051231.0023197.66
Jan, 2037111.161236.8921960.76
Feb, 2037105.231242.8220717.94
Mar, 203799.271248.7819469.16
Apr, 203793.291254.7618214.40
May, 203787.281260.7716953.63
Jun, 203781.241266.8115686.82
Jul, 203775.171272.8814413.93
Aug, 203769.071278.9813134.95
Sep, 203762.941285.1111849.84
Oct, 203756.781291.2710558.57
Nov, 203750.591297.469261.11
Dec, 203744.381303.677957.44
Jan, 203838.131309.926647.52
Dec, 196931.851316.205331.32
Dec, 196957.402638.704008.82
Dec, 196976.613967.542679.97
Dec, 196989.455302.751344.77
Dec, 196995.896644.363.16
 

THE PLANS

PHASE III

PHASE IV