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
601 Circulo de Morelia #203, Santa Fe
$325,000
Listing Number: 707889
Town: Santa Fe
Style: Condo
Bedrooms: 1
Baths: 1

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: $325,000
Down Payment $97,500
Mortgage Amount: $227,500
Mortgage Payment: $1,327.63 / month
Property Tax: + $541.67 / month
Maint / HOA: + $0 / month
Total Monthly Payment: = $1,869.30 / month
Total Interest Paid: $250,448.00 over 30 years
Total Tax Paid: $195,000.00 over 30 years
Amortization Table
Month Interest Principal Balance
Jul, 20081090.10237.53227262.47
Aug, 20081088.97238.66227023.81
Sep, 20081087.82239.81226784.00
Oct, 20081086.67240.96226543.05
Nov, 20081085.52242.11226300.93
Dec, 20081084.36243.27226057.66
Jan, 20091083.19244.44225813.23
Feb, 20091082.02245.61225567.62
Mar, 20091080.84246.79225320.83
Apr, 20091079.66247.97225072.87
May, 20091078.47249.16224823.71
Jun, 20091077.28250.35224573.36
Jul, 20091076.08251.55224321.81
Aug, 20091074.88252.75224069.06
Sep, 20091073.66253.97223815.09
Oct, 20091072.45255.18223559.91
Nov, 20091071.22256.41223303.50
Dec, 20091070.00257.63223045.87
Jan, 20101068.76258.87222787.00
Feb, 20101067.52260.11222526.89
Mar, 20101066.27261.36222265.53
Apr, 20101065.02262.61222002.93
May, 20101063.76263.87221739.06
Jun, 20101062.50265.13221473.93
Jul, 20101061.23266.40221207.53
Aug, 20101059.95267.68220939.85
Sep, 20101058.67268.96220670.89
Oct, 20101057.38270.25220400.64
Nov, 20101056.09271.54220129.10
Dec, 20101054.79272.84219856.26
Jan, 20111053.48274.15219582.10
Feb, 20111052.16275.47219306.64
Mar, 20111050.84276.79219029.85
Apr, 20111049.52278.11218751.74
May, 20111048.19279.44218472.30
Jun, 20111046.85280.78218191.51
Jul, 20111045.50282.13217909.38
Aug, 20111044.15283.48217625.90
Sep, 20111042.79284.84217341.06
Oct, 20111041.43286.20217054.86
Nov, 20111040.05287.58216767.28
Dec, 20111038.68288.95216478.33
Jan, 20121037.29290.34216187.99
Feb, 20121035.90291.73215896.26
Mar, 20121034.50293.13215603.14
Apr, 20121033.10294.53215308.60
May, 20121031.69295.94215012.66
Jun, 20121030.27297.36214715.30
Jul, 20121028.84298.79214416.51
Aug, 20121027.41300.22214116.30
Sep, 20121025.97301.66213814.64
Oct, 20121024.53303.10213511.54
Nov, 20121023.08304.55213206.99
Dec, 20121021.62306.01212900.97
Jan, 20131020.15307.48212593.49
Feb, 20131018.68308.95212284.54
Mar, 20131017.20310.43211974.11
Apr, 20131015.71311.92211662.19
May, 20131014.21313.42211348.77
Jun, 20131012.71314.92211033.85
Jul, 20131011.20316.43210717.43
Aug, 20131009.69317.94210399.49
Sep, 20131008.16319.47210080.02
Oct, 20131006.63321.00209759.02
Nov, 20131005.10322.53209436.49
Dec, 20131003.55324.08209112.41
Jan, 20141002.00325.63208786.77
Feb, 20141000.44327.19208459.58
Mar, 2014998.87328.76208130.82
Apr, 2014997.29330.34207800.48
May, 2014995.71331.92207468.56
Jun, 2014994.12333.51207135.05
Jul, 2014992.52335.11206799.95
Aug, 2014990.92336.71206463.23
Sep, 2014989.30338.33206124.91
Oct, 2014987.68339.95205784.96
Nov, 2014986.05341.58205443.38
Dec, 2014984.42343.21205100.17
Jan, 2015982.77344.86204755.31
Feb, 2015981.12346.51204408.80
Mar, 2015979.46348.17204060.63
Apr, 2015977.79349.84203710.79
May, 2015976.11351.52203359.27
Jun, 2015974.43353.20203006.07
Jul, 2015972.74354.89202651.18
Aug, 2015971.04356.59202294.59
Sep, 2015969.33358.30201936.28
Oct, 2015967.61360.02201576.27
Nov, 2015965.89361.74201214.52
Dec, 2015964.15363.48200851.04
Jan, 2016962.41365.22200485.83
Feb, 2016960.66366.97200118.86
Mar, 2016958.90368.73199750.13
Apr, 2016957.14370.49199379.64
May, 2016955.36372.27199007.37
Jun, 2016953.58374.05198633.31
Jul, 2016951.78375.85198257.47
Aug, 2016949.98377.65197879.82
Sep, 2016948.17379.46197500.37
Oct, 2016946.36381.27197119.09
Nov, 2016944.53383.10196735.99
Dec, 2016942.69384.94196351.05
Jan, 2017940.85386.78195964.27
Feb, 2017939.00388.63195575.64
Mar, 2017937.13390.50195185.14
Apr, 2017935.26392.37194792.77
May, 2017933.38394.25194398.53
Jun, 2017931.49396.14194002.39
Jul, 2017929.59398.04193604.35
Aug, 2017927.69399.94193204.41
Sep, 2017925.77401.86192802.55
Oct, 2017923.85403.78192398.77
Nov, 2017921.91405.72191993.05
Dec, 2017919.97407.66191585.39
Jan, 2018918.01409.62191175.77
Feb, 2018916.05411.58190764.19
Mar, 2018914.08413.55190350.64
Apr, 2018912.10415.53189935.10
May, 2018910.11417.52189517.58
Jun, 2018908.11419.52189098.06
Jul, 2018906.09421.54188676.52
Aug, 2018904.07423.56188252.97
Sep, 2018902.05425.58187827.38
Oct, 2018900.01427.62187399.76
Nov, 2018897.96429.67186970.08
Dec, 2018895.90431.73186538.35
Jan, 2019893.83433.80186104.55
Feb, 2019891.75435.88185668.67
Mar, 2019889.66437.97185230.71
Apr, 2019887.56440.07184790.64
May, 2019885.46442.17184348.46
Jun, 2019883.34444.29183904.17
Jul, 2019881.21446.42183457.75
Aug, 2019879.07448.56183009.19
Sep, 2019876.92450.71182558.48
Oct, 2019874.76452.87182105.60
Nov, 2019872.59455.04181650.56
Dec, 2019870.41457.22181193.34
Jan, 2020868.22459.41180733.93
Feb, 2020866.02461.61180272.32
Mar, 2020863.80463.83179808.49
Apr, 2020861.58466.05179342.45
May, 2020859.35468.28178874.16
Jun, 2020857.11470.52178403.64
Jul, 2020854.85472.78177930.86
Aug, 2020852.59475.04177455.82
Sep, 2020850.31477.32176978.50
Oct, 2020848.02479.61176498.89
Nov, 2020845.72481.91176016.98
Dec, 2020843.41484.22175532.77
Jan, 2021841.09486.54175046.23
Feb, 2021838.76488.87174557.36
Mar, 2021836.42491.21174066.15
Apr, 2021834.07493.56173572.59
May, 2021831.70495.93173076.66
Jun, 2021829.33498.30172578.36
Jul, 2021826.94500.69172077.67
Aug, 2021824.54503.09171574.58
Sep, 2021822.13505.50171069.07
Oct, 2021819.71507.92170561.15
Nov, 2021817.27510.36170050.79
Dec, 2021814.83512.80169537.99
Jan, 2022812.37515.26169022.73
Feb, 2022809.90517.73168505.00
Mar, 2022807.42520.21167984.79
Apr, 2022804.93522.70167462.09
May, 2022802.42525.21166936.88
Jun, 2022799.91527.72166409.15
Jul, 2022797.38530.25165878.90
Aug, 2022794.84532.79165346.11
Sep, 2022792.28535.35164810.76
Oct, 2022789.72537.91164272.85
Nov, 2022787.14540.49163732.36
Dec, 2022784.55543.08163189.28
Jan, 2023781.95545.68162643.60
Feb, 2023779.33548.30162095.30
Mar, 2023776.71550.92161544.38
Apr, 2023774.07553.56160990.82
May, 2023771.41556.22160434.60
Jun, 2023768.75558.88159875.72
Jul, 2023766.07561.56159314.16
Aug, 2023763.38564.25158749.91
Sep, 2023760.68566.95158182.96
Oct, 2023757.96569.67157613.29
Nov, 2023755.23572.40157040.89
Dec, 2023752.49575.14156465.75
Jan, 2024749.73577.90155887.85
Feb, 2024746.96580.67155307.18
Mar, 2024744.18583.45154723.73
Apr, 2024741.38586.25154137.49
May, 2024738.58589.05153548.43
Jun, 2024735.75591.88152956.55
Jul, 2024732.92594.71152361.84
Aug, 2024730.07597.56151764.28
Sep, 2024727.20600.43151163.85
Oct, 2024724.33603.30150560.55
Nov, 2024721.44606.19149954.35
Dec, 2024718.53609.10149345.26
Jan, 2025715.61612.02148733.24
Feb, 2025712.68614.95148118.29
Mar, 2025709.73617.90147500.39
Apr, 2025706.77620.86146879.53
May, 2025703.80623.83146255.70
Jun, 2025700.81626.82145628.88
Jul, 2025697.81629.82144999.06
Aug, 2025694.79632.84144366.21
Sep, 2025691.75635.88143730.34
Oct, 2025688.71638.92143091.42
Nov, 2025685.65641.98142449.43
Dec, 2025682.57645.06141804.37
Jan, 2026679.48648.15141156.22
Feb, 2026676.37651.26140504.97
Mar, 2026673.25654.38139850.59
Apr, 2026670.12657.51139193.08
May, 2026666.97660.66138532.41
Jun, 2026663.80663.83137868.58
Jul, 2026660.62667.01137201.57
Aug, 2026657.42670.21136531.37
Sep, 2026654.21673.42135857.95
Oct, 2026650.99676.64135181.31
Nov, 2026647.74679.89134501.42
Dec, 2026644.49683.14133818.28
Jan, 2027641.21686.42133131.86
Feb, 2027637.92689.71132442.15
Mar, 2027634.62693.01131749.14
Apr, 2027631.30696.33131052.81
May, 2027627.96699.67130353.14
Jun, 2027624.61703.02129650.12
Jul, 2027621.24706.39128943.73
Aug, 2027617.86709.77128233.95
Sep, 2027614.45713.18127520.78
Oct, 2027611.04716.59126804.19
Nov, 2027607.60720.03126084.16
Dec, 2027604.15723.48125360.68
Jan, 2028600.69726.94124633.74
Feb, 2028597.20730.43123903.31
Mar, 2028593.70733.93123169.39
Apr, 2028590.19737.44122431.94
May, 2028586.65740.98121690.97
Jun, 2028583.10744.53120946.44
Jul, 2028579.54748.09120198.34
Aug, 2028575.95751.68119446.66
Sep, 2028572.35755.28118691.38
Oct, 2028568.73758.90117932.48
Nov, 2028565.09762.54117169.95
Dec, 2028561.44766.19116403.75
Jan, 2029557.77769.86115633.89
Feb, 2029554.08773.55114860.34
Mar, 2029550.37777.26114083.08
Apr, 2029546.65780.98113302.10
May, 2029542.91784.72112517.38
Jun, 2029539.15788.48111728.89
Jul, 2029535.37792.26110936.63
Aug, 2029531.57796.06110140.57
Sep, 2029527.76799.87109340.70
Oct, 2029523.92803.71108536.99
Nov, 2029520.07807.56107729.44
Dec, 2029516.20811.43106918.01
Jan, 2030512.32815.31106102.70
Feb, 2030508.41819.22105283.47
Mar, 2030504.48823.15104460.33
Apr, 2030500.54827.09103633.24
May, 2030496.58831.05102802.18
Jun, 2030492.59835.04101967.15
Jul, 2030488.59839.04101128.11
Aug, 2030484.57843.06100285.05
Sep, 2030480.53847.1099437.95
Oct, 2030476.47851.1698586.80
Nov, 2030472.40855.2397731.56
Dec, 2030468.30859.3396872.23
Jan, 2031464.18863.4596008.78
Feb, 2031460.04867.5995141.19
Mar, 2031455.88871.7594269.45
Apr, 2031451.71875.9293393.52
May, 2031447.51880.1292513.40
Jun, 2031443.29884.3491629.07
Jul, 2031439.06888.5790740.49
Aug, 2031434.80892.8389847.66
Sep, 2031430.52897.1188950.55
Oct, 2031426.22901.4188049.14
Nov, 2031421.90905.7387143.42
Dec, 2031417.56910.0786233.35
Jan, 2032413.20914.4385318.92
Feb, 2032408.82918.8184400.11
Mar, 2032404.42923.2183476.90
Apr, 2032399.99927.6482549.26
May, 2032395.55932.0881617.18
Jun, 2032391.08936.5580680.63
Jul, 2032386.59941.0479739.60
Aug, 2032382.09945.5478794.05
Sep, 2032377.55950.0877843.98
Oct, 2032373.00954.6376889.35
Nov, 2032368.43959.2075930.15
Dec, 2032363.83963.8074966.35
Jan, 2033359.21968.4273997.93
Feb, 2033354.57973.0673024.88
Mar, 2033349.91977.7272047.16
Apr, 2033345.23982.4071064.75
May, 2033340.52987.1170077.64
Jun, 2033335.79991.8469085.80
Jul, 2033331.04996.5968089.21
Aug, 2033326.261001.3767087.84
Sep, 2033321.461006.1766081.67
Oct, 2033316.641010.9965070.68
Nov, 2033311.801015.8364054.85
Dec, 2033306.931020.7063034.15
Jan, 2034302.041025.5962008.56
Feb, 2034297.121030.5160978.05
Mar, 2034292.191035.4459942.61
Apr, 2034287.221040.4158902.20
May, 2034282.241045.3957856.81
Jun, 2034277.231050.4056806.41
Jul, 2034272.201055.4355750.98
Aug, 2034267.141060.4954690.49
Sep, 2034262.061065.5753624.92
Oct, 2034256.951070.6852554.24
Nov, 2034251.821075.8151478.43
Dec, 2034246.671080.9650397.47
Jan, 2035241.491086.1449311.33
Feb, 2035236.281091.3548219.98
Mar, 2035231.051096.5847123.41
Apr, 2035225.801101.8346021.58
May, 2035220.521107.1144914.47
Jun, 2035215.221112.4143802.05
Jul, 2035209.881117.7542684.31
Aug, 2035204.531123.1041561.20
Sep, 2035199.151128.4840432.72
Oct, 2035193.741133.8939298.83
Nov, 2035188.311139.3238159.51
Dec, 2035182.851144.7837014.73
Jan, 2036177.361150.2735864.46
Feb, 2036171.851155.7834708.68
Mar, 2036166.311161.3233547.36
Apr, 2036160.751166.8832380.48
May, 2036155.161172.4731208.01
Jun, 2036149.541178.0930029.91
Jul, 2036143.891183.7428846.18
Aug, 2036138.221189.4127656.77
Sep, 2036132.521195.1126461.66
Oct, 2036126.801200.8325260.83
Nov, 2036121.041206.5924054.24
Dec, 2036115.261212.3722841.87
Jan, 2037109.451218.1821623.69
Feb, 2037103.611224.0220399.67
Mar, 203797.751229.8819169.79
Apr, 203791.861235.7717934.02
May, 203785.931241.7016692.32
Jun, 203779.981247.6515444.67
Jul, 203774.011253.6214191.05
Aug, 203768.001259.6312931.42
Sep, 203761.961265.6711665.75
Oct, 203755.901271.7310394.02
Nov, 203749.801277.839116.19
Dec, 203743.681283.957832.25
Jan, 203837.531290.106542.15
Dec, 196931.351296.285245.86
Dec, 196956.492598.773943.37
Dec, 196975.393907.502634.63
Dec, 196988.015222.511319.63
Dec, 196994.336543.820
 

THE PLANS

PHASE III

PHASE IV