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
Photo Not Available
$345,000
Listing Number: 702213
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: $345,000
Down Payment $103,500
Mortgage Amount: $241,500
Mortgage Payment: $1,409.33 / month
Property Tax: + $575.00 / month
Maint / HOA: + $0 / month
Total Monthly Payment: = $1,984.33 / month
Total Interest Paid: $265,858.80 over 30 years
Total Tax Paid: $207,000.00 over 30 years
Amortization Table
Month Interest Principal Balance
Jul, 20081157.19252.14241247.86
Aug, 20081155.98253.35240994.51
Sep, 20081154.77254.56240739.94
Oct, 20081153.55255.78240484.16
Nov, 20081152.32257.01240227.15
Dec, 20081151.09258.24239968.91
Jan, 20091149.85259.48239709.43
Feb, 20091148.61260.72239448.70
Mar, 20091147.36261.97239186.73
Apr, 20091146.10263.23238923.51
May, 20091144.84264.49238659.02
Jun, 20091143.57265.76238393.26
Jul, 20091142.30267.03238126.23
Aug, 20091141.02268.31237857.93
Sep, 20091139.74269.59237588.33
Oct, 20091138.44270.89237317.45
Nov, 20091137.15272.18237045.26
Dec, 20091135.84273.49236771.77
Jan, 20101134.53274.80236496.97
Feb, 20101133.21276.12236220.86
Mar, 20101131.89277.44235943.42
Apr, 20101130.56278.77235664.65
May, 20101129.23280.10235384.55
Jun, 20101127.88281.45235103.10
Jul, 20101126.54282.79234820.31
Aug, 20101125.18284.15234536.16
Sep, 20101123.82285.51234250.65
Oct, 20101122.45286.88233963.77
Nov, 20101121.08288.25233675.52
Dec, 20101119.70289.63233385.88
Jan, 20111118.31291.02233094.86
Feb, 20111116.91292.42232802.44
Mar, 20111115.51293.82232508.62
Apr, 20111114.10295.23232213.40
May, 20111112.69296.64231916.76
Jun, 20111111.27298.06231618.69
Jul, 20111109.84299.49231319.20
Aug, 20111108.40300.93231018.28
Sep, 20111106.96302.37230715.91
Oct, 20111105.51303.82230412.09
Nov, 20111104.06305.27230106.82
Dec, 20111102.60306.73229800.09
Jan, 20121101.13308.20229491.88
Feb, 20121099.65309.68229182.20
Mar, 20121098.16311.17228871.04
Apr, 20121096.67312.66228558.38
May, 20121095.18314.15228244.23
Jun, 20121093.67315.66227928.57
Jul, 20121092.16317.17227611.39
Aug, 20121090.64318.69227292.70
Sep, 20121089.11320.22226972.48
Oct, 20121087.58321.75226650.73
Nov, 20121086.03323.30226327.43
Dec, 20121084.49324.84226002.59
Jan, 20131082.93326.40225676.19
Feb, 20131081.37327.96225348.22
Mar, 20131079.79329.54225018.69
Apr, 20131078.21331.12224687.57
May, 20131076.63332.70224354.87
Jun, 20131075.03334.30224020.57
Jul, 20131073.43335.90223684.68
Aug, 20131071.82337.51223347.17
Sep, 20131070.21339.12223008.04
Oct, 20131068.58340.75222667.29
Nov, 20131066.95342.38222324.91
Dec, 20131065.31344.02221980.89
Jan, 20141063.66345.67221635.22
Feb, 20141062.00347.33221287.89
Mar, 20141060.34348.99220938.90
Apr, 20141058.67350.66220588.23
May, 20141056.99352.34220235.89
Jun, 20141055.30354.03219881.85
Jul, 20141053.60355.73219526.12
Aug, 20141051.90357.43219168.69
Sep, 20141050.18359.15218809.54
Oct, 20141048.46360.87218448.68
Nov, 20141046.73362.60218086.08
Dec, 20141045.00364.33217721.75
Jan, 20151043.25366.08217355.67
Feb, 20151041.50367.83216987.83
Mar, 20151039.73369.60216618.23
Apr, 20151037.96371.37216246.87
May, 20151036.18373.15215873.72
Jun, 20151034.39374.94215498.78
Jul, 20151032.60376.73215122.05
Aug, 20151030.79378.54214743.52
Sep, 20151028.98380.35214363.17
Oct, 20151027.16382.17213980.99
Nov, 20151025.33384.00213596.99
Dec, 20151023.49385.84213211.14
Jan, 20161021.64387.69212823.45
Feb, 20161019.78389.55212433.90
Mar, 20161017.91391.42212042.48
Apr, 20161016.04393.29211649.19
May, 20161014.15395.18211254.01
Jun, 20161012.26397.07210856.94
Jul, 20161010.36398.97210457.97
Aug, 20161008.44400.89210057.08
Sep, 20161006.52402.81209654.27
Oct, 20161004.59404.74209249.54
Nov, 20161002.65406.68208842.86
Dec, 20161000.71408.62208434.24
Jan, 2017998.75410.58208023.65
Feb, 2017996.78412.55207611.10
Mar, 2017994.80414.53207196.58
Apr, 2017992.82416.51206780.06
May, 2017990.82418.51206361.56
Jun, 2017988.82420.51205941.04
Jul, 2017986.80422.53205518.51
Aug, 2017984.78424.55205093.96
Sep, 2017982.74426.59204667.37
Oct, 2017980.70428.63204238.74
Nov, 2017978.64430.69203808.05
Dec, 2017976.58432.75203375.30
Jan, 2018974.51434.82202940.48
Feb, 2018972.42436.91202503.57
Mar, 2018970.33439.00202064.57
Apr, 2018968.23441.10201623.47
May, 2018966.11443.22201180.25
Jun, 2018963.99445.34200734.91
Jul, 2018961.85447.48200287.43
Aug, 2018959.71449.62199837.81
Sep, 2018957.56451.77199386.04
Oct, 2018955.39453.94198932.10
Nov, 2018953.22456.11198475.99
Dec, 2018951.03458.30198017.69
Jan, 2019948.83460.50197557.19
Feb, 2019946.63462.70197094.49
Mar, 2019944.41464.92196629.57
Apr, 2019942.18467.15196162.43
May, 2019939.94469.39195693.04
Jun, 2019937.70471.63195221.41
Jul, 2019935.44473.89194747.51
Aug, 2019933.17476.16194271.35
Sep, 2019930.88478.45193792.90
Oct, 2019928.59480.74193312.16
Nov, 2019926.29483.04192829.12
Dec, 2019923.97485.36192343.76
Jan, 2020921.65487.68191856.08
Feb, 2020919.31490.02191366.06
Mar, 2020916.96492.37190873.69
Apr, 2020914.60494.73190378.97
May, 2020912.23497.10189881.87
Jun, 2020909.85499.48189382.39
Jul, 2020907.46501.87188880.52
Aug, 2020905.05504.28188376.24
Sep, 2020902.64506.69187869.54
Oct, 2020900.21509.12187360.42
Nov, 2020897.77511.56186848.86
Dec, 2020895.32514.01186334.85
Jan, 2021892.85516.48185818.37
Feb, 2021890.38518.95185299.42
Mar, 2021887.89521.44184777.99
Apr, 2021885.39523.94184254.05
May, 2021882.88526.45183727.61
Jun, 2021880.36528.97183198.64
Jul, 2021877.83531.50182667.13
Aug, 2021875.28534.05182133.08
Sep, 2021872.72536.61181596.47
Oct, 2021870.15539.18181057.29
Nov, 2021867.57541.76180515.53
Dec, 2021864.97544.36179971.17
Jan, 2022862.36546.97179424.20
Feb, 2022859.74549.59178874.61
Mar, 2022857.11552.22178322.39
Apr, 2022854.46554.87177767.52
May, 2022851.80557.53177210.00
Jun, 2022849.13560.20176649.80
Jul, 2022846.45562.88176086.91
Aug, 2022843.75565.58175521.33
Sep, 2022841.04568.29174953.04
Oct, 2022838.32571.01174382.03
Nov, 2022835.58573.75173808.28
Dec, 2022832.83576.50173231.78
Jan, 2023830.07579.26172652.52
Feb, 2023827.29582.04172070.48
Mar, 2023824.50584.83171485.66
Apr, 2023821.70587.63170898.03
May, 2023818.89590.44170307.59
Jun, 2023816.06593.27169714.31
Jul, 2023813.21596.12169118.20
Aug, 2023810.36598.97168519.23
Sep, 2023807.49601.84167917.38
Oct, 2023804.60604.73167312.66
Nov, 2023801.71607.62166705.03
Dec, 2023798.79610.54166094.50
Jan, 2024795.87613.46165481.04
Feb, 2024792.93616.40164864.64
Mar, 2024789.98619.35164245.29
Apr, 2024787.01622.32163622.96
May, 2024784.03625.30162997.66
Jun, 2024781.03628.30162369.36
Jul, 2024778.02631.31161738.05
Aug, 2024774.99634.34161103.72
Sep, 2024771.96637.37160466.34
Oct, 2024768.90640.43159825.91
Nov, 2024765.83643.50159182.42
Dec, 2024762.75646.58158535.83
Jan, 2025759.65649.68157886.15
Feb, 2025756.54652.79157233.36
Mar, 2025753.41655.92156577.44
Apr, 2025750.27659.06155918.38
May, 2025747.11662.22155256.16
Jun, 2025743.94665.39154590.76
Jul, 2025740.75668.58153922.18
Aug, 2025737.54671.79153250.40
Sep, 2025734.32675.01152575.39
Oct, 2025731.09678.24151897.15
Nov, 2025727.84681.49151215.66
Dec, 2025724.58684.75150530.91
Jan, 2026721.29688.04149842.87
Feb, 2026718.00691.33149151.54
Mar, 2026714.68694.65148456.89
Apr, 2026711.36697.97147758.92
May, 2026708.01701.32147057.60
Jun, 2026704.65704.68146352.92
Jul, 2026701.27708.06145644.86
Aug, 2026697.88711.45144933.42
Sep, 2026694.47714.86144218.56
Oct, 2026691.05718.28143500.28
Nov, 2026687.61721.72142778.55
Dec, 2026684.15725.18142053.37
Jan, 2027680.67728.66141324.71
Feb, 2027677.18732.15140592.56
Mar, 2027673.67735.66139856.90
Apr, 2027670.15739.18139117.72
May, 2027666.61742.72138375.00
Jun, 2027663.05746.28137628.72
Jul, 2027659.47749.86136878.86
Aug, 2027655.88753.45136125.40
Sep, 2027652.27757.06135368.34
Oct, 2027648.64760.69134607.65
Nov, 2027644.99764.34133843.32
Dec, 2027641.33768.00133075.32
Jan, 2028637.65771.68132303.64
Feb, 2028633.95775.38131528.27
Mar, 2028630.24779.09130749.18
Apr, 2028626.51782.82129966.35
May, 2028622.76786.57129179.78
Jun, 2028618.99790.34128389.43
Jul, 2028615.20794.13127595.30
Aug, 2028611.39797.94126797.37
Sep, 2028607.57801.76125995.61
Oct, 2028603.73805.60125190.01
Nov, 2028599.87809.46124380.55
Dec, 2028595.99813.34123567.21
Jan, 2029592.09817.24122749.97
Feb, 2029588.18821.15121928.82
Mar, 2029584.24825.09121103.73
Apr, 2029580.29829.04120274.69
May, 2029576.32833.01119441.67
Jun, 2029572.32837.01118604.67
Jul, 2029568.31841.02117763.65
Aug, 2029564.28845.05116918.61
Sep, 2029560.23849.10116069.51
Oct, 2029556.17853.16115216.35
Nov, 2029552.08857.25114359.10
Dec, 2029547.97861.36113497.74
Jan, 2030543.84865.49112632.25
Feb, 2030539.70869.63111762.62
Mar, 2030535.53873.80110888.82
Apr, 2030531.34877.99110010.83
May, 2030527.14882.19109128.63
Jun, 2030522.91886.42108242.21
Jul, 2030518.66890.67107351.54
Aug, 2030514.39894.94106456.60
Sep, 2030510.10899.23105557.38
Oct, 2030505.80903.53104653.84
Nov, 2030501.47907.86103745.98
Dec, 2030497.12912.21102833.77
Jan, 2031492.75916.58101917.18
Feb, 2031488.35920.98100996.21
Mar, 2031483.94925.39100070.82
Apr, 2031479.51929.8299140.99
May, 2031475.05934.2898206.71
Jun, 2031470.57938.7697267.96
Jul, 2031466.08943.2596324.70
Aug, 2031461.56947.7795376.93
Sep, 2031457.01952.3294424.61
Oct, 2031452.45956.8893467.73
Nov, 2031447.87961.4692506.27
Dec, 2031443.26966.0791540.20
Jan, 2032438.63970.7090569.50
Feb, 2032433.98975.3589594.15
Mar, 2032429.31980.0288614.12
Apr, 2032424.61984.7287629.40
May, 2032419.89989.4486639.96
Jun, 2032415.15994.1885645.78
Jul, 2032410.39998.9484646.84
Aug, 2032405.601003.7383643.11
Sep, 2032400.791008.5482634.57
Oct, 2032395.961013.3781621.20
Nov, 2032391.101018.2380602.97
Dec, 2032386.221023.1179579.86
Jan, 2033381.321028.0178551.85
Feb, 2033376.391032.9477518.91
Mar, 2033371.441037.8976481.03
Apr, 2033366.471042.8675438.17
May, 2033361.471047.8674390.32
Jun, 2033356.451052.8873337.44
Jul, 2033351.411057.9272279.52
Aug, 2033346.341062.9971216.53
Sep, 2033341.251068.0870148.44
Oct, 2033336.131073.2069075.24
Nov, 2033330.991078.3467996.90
Dec, 2033325.821083.5166913.38
Jan, 2034320.631088.7065824.68
Feb, 2034315.411093.9264730.76
Mar, 2034310.171099.1663631.60
Apr, 2034304.901104.4362527.17
May, 2034299.611109.7261417.45
Jun, 2034294.291115.0460302.41
Jul, 2034288.951120.3859182.03
Aug, 2034283.581125.7558056.28
Sep, 2034278.191131.1456925.14
Oct, 2034272.771136.5655788.57
Nov, 2034267.321142.0154646.56
Dec, 2034261.851147.4853499.08
Jan, 2035256.351152.9852346.10
Feb, 2035250.831158.5051187.60
Mar, 2035245.271164.0650023.54
Apr, 2035239.701169.6348853.91
May, 2035234.091175.2447678.67
Jun, 2035228.461180.8746497.80
Jul, 2035222.801186.5345311.27
Aug, 2035217.121192.2144119.06
Sep, 2035211.401197.9342921.13
Oct, 2035205.661203.6741717.47
Nov, 2035199.901209.4340508.03
Dec, 2035194.101215.2339292.80
Jan, 2036188.281221.0538071.75
Feb, 2036182.431226.9036844.85
Mar, 2036176.551232.7835612.07
Apr, 2036170.641238.6934373.38
May, 2036164.711244.6233128.75
Jun, 2036158.741250.5931878.16
Jul, 2036152.751256.5830621.58
Aug, 2036146.731262.6029358.98
Sep, 2036140.681268.6528090.33
Oct, 2036134.601274.7326815.60
Nov, 2036128.491280.8425534.76
Dec, 2036122.351286.9824247.79
Jan, 2037116.191293.1422954.64
Feb, 2037109.991299.3421655.30
Mar, 2037103.771305.5620349.74
Apr, 203797.511311.8219037.92
May, 203791.221318.1117719.81
Jun, 203784.911324.4216395.39
Jul, 203778.561330.7715064.62
Aug, 203772.181337.1513727.48
Sep, 203765.781343.5512383.92
Oct, 203759.341349.9911033.93
Nov, 203752.871356.469677.47
Dec, 203746.371362.968314.51
Jan, 203839.841369.496945.03
Dec, 196933.281376.055568.97
Dec, 196959.962758.704186.33
Dec, 196980.024147.972797.06
Dec, 196993.425543.901401.13
Dec, 1969100.136946.520
 

THE PLANS

PHASE III

PHASE IV