Listings - back to search results

950 Capulin, Los Alamos
$184,900
Listing Number: 901737
Town: Los Alamos
Style: Single Family
Bedrooms: 3
Baths: 2

Pilar West
Agency: Luna Luz Properties
Phone: 505-820-6977
Email: info@lunaluz.com

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

Mortgage Summary
Property Total: $184,900
Down Payment $55,470
Mortgage Amount: $129,430
Mortgage Payment: $755.32 / month
Property Tax: + $308.17 / month
Maint / HOA: + $0 / month
Total Monthly Payment: = $1,063.49 / month
Total Interest Paid: $142,486.40 over 30 years
Total Tax Paid: $110,940.00 over 30 years
Amortization Table
Month Interest Principal Balance
Sep, 2010620.19135.13129294.87
Oct, 2010619.54135.78129159.08
Nov, 2010618.89136.43129022.65
Dec, 2010618.23137.09128885.56
Jan, 2011617.58137.74128747.82
Feb, 2011616.92138.40128609.42
Mar, 2011616.25139.07128470.35
Apr, 2011615.59139.73128330.62
May, 2011614.92140.40128190.22
Jun, 2011614.24141.08128049.14
Jul, 2011613.57141.75127907.39
Aug, 2011612.89142.43127764.96
Sep, 2011612.21143.11127621.85
Oct, 2011611.52143.80127478.05
Nov, 2011610.83144.49127333.56
Dec, 2011610.14145.18127188.38
Jan, 2012609.44145.88127042.50
Feb, 2012608.75146.57126895.93
Mar, 2012608.04147.28126748.65
Apr, 2012607.34147.98126600.67
May, 2012606.63148.69126451.98
Jun, 2012605.92149.40126302.57
Jul, 2012605.20150.12126152.45
Aug, 2012604.48150.84126001.61
Sep, 2012603.76151.56125850.05
Oct, 2012603.03152.29125697.76
Nov, 2012602.30153.02125544.74
Dec, 2012601.57153.75125390.99
Jan, 2013600.83154.49125236.51
Feb, 2013600.09155.23125081.28
Mar, 2013599.35155.97124925.30
Apr, 2013598.60156.72124768.58
May, 2013597.85157.47124611.11
Jun, 2013597.09158.23124452.89
Jul, 2013596.34158.98124293.91
Aug, 2013595.57159.75124134.16
Sep, 2013594.81160.51123973.65
Oct, 2013594.04161.28123812.37
Nov, 2013593.27162.05123650.32
Dec, 2013592.49162.83123487.49
Jan, 2014591.71163.61123323.88
Feb, 2014590.93164.39123159.49
Mar, 2014590.14165.18122994.31
Apr, 2014589.35165.97122828.33
May, 2014588.55166.77122661.57
Jun, 2014587.75167.57122494.00
Jul, 2014586.95168.37122325.63
Aug, 2014586.14169.18122156.45
Sep, 2014585.33169.99121986.47
Oct, 2014584.52170.80121815.67
Nov, 2014583.70171.62121644.05
Dec, 2014582.88172.44121471.60
Jan, 2015582.05173.27121298.33
Feb, 2015581.22174.10121124.24
Mar, 2015580.39174.93120949.30
Apr, 2015579.55175.77120773.53
May, 2015578.71176.61120596.92
Jun, 2015577.86177.46120419.46
Jul, 2015577.01178.31120241.15
Aug, 2015576.16179.16120061.98
Sep, 2015575.30180.02119881.96
Oct, 2015574.43180.89119701.08
Nov, 2015573.57181.75119519.32
Dec, 2015572.70182.62119336.70
Jan, 2016571.82183.50119153.20
Feb, 2016570.94184.38118968.82
Mar, 2016570.06185.26118783.56
Apr, 2016569.17186.15118597.41
May, 2016568.28187.04118410.37
Jun, 2016567.38187.94118222.44
Jul, 2016566.48188.84118033.60
Aug, 2016565.58189.74117843.86
Sep, 2016564.67190.65117653.20
Oct, 2016563.75191.57117461.64
Nov, 2016562.84192.48117269.16
Dec, 2016561.91193.41117075.75
Jan, 2017560.99194.33116881.42
Feb, 2017560.06195.26116686.16
Mar, 2017559.12196.20116489.96
Apr, 2017558.18197.14116292.82
May, 2017557.24198.08116094.74
Jun, 2017556.29199.03115895.70
Jul, 2017555.33199.99115695.72
Aug, 2017554.38200.94115494.77
Sep, 2017553.41201.91115292.86
Oct, 2017552.44202.88115089.99
Nov, 2017551.47203.85114886.14
Dec, 2017550.50204.82114681.32
Jan, 2018549.51205.81114475.51
Feb, 2018548.53206.79114268.72
Mar, 2018547.54207.78114060.94
Apr, 2018546.54208.78113852.16
May, 2018545.54209.78113642.38
Jun, 2018544.54210.78113431.60
Jul, 2018543.53211.79113219.80
Aug, 2018542.51212.81113007.00
Sep, 2018541.49213.83112793.17
Oct, 2018540.47214.85112578.32
Nov, 2018539.44215.88112362.43
Dec, 2018538.40216.92112145.52
Jan, 2019537.36217.96111927.56
Feb, 2019536.32219.00111708.56
Mar, 2019535.27220.05111488.51
Apr, 2019534.22221.10111267.41
May, 2019533.16222.16111045.24
Jun, 2019532.09223.23110822.01
Jul, 2019531.02224.30110597.72
Aug, 2019529.95225.37110372.34
Sep, 2019528.87226.45110145.89
Oct, 2019527.78227.54109918.35
Nov, 2019526.69228.63109689.73
Dec, 2019525.60229.72109460.00
Jan, 2020524.50230.82109229.18
Feb, 2020523.39231.93108997.25
Mar, 2020522.28233.04108764.21
Apr, 2020521.16234.16108530.05
May, 2020520.04235.28108294.77
Jun, 2020518.91236.41108058.36
Jul, 2020517.78237.54107820.82
Aug, 2020516.64238.68107582.14
Sep, 2020515.50239.82107342.32
Oct, 2020514.35240.97107101.35
Nov, 2020513.19242.13106859.22
Dec, 2020512.03243.29106615.94
Jan, 2021510.87244.45106371.48
Feb, 2021509.70245.62106125.86
Mar, 2021508.52246.80105879.06
Apr, 2021507.34247.98105631.08
May, 2021506.15249.17105381.91
Jun, 2021504.95250.37105131.54
Jul, 2021503.76251.56104879.98
Aug, 2021502.55252.77104627.21
Sep, 2021501.34253.98104373.23
Oct, 2021500.12255.20104118.03
Nov, 2021498.90256.42103861.61
Dec, 2021497.67257.65103603.96
Jan, 2022496.44258.88103345.07
Feb, 2022495.20260.12103084.95
Mar, 2022493.95261.37102823.58
Apr, 2022492.70262.62102560.95
May, 2022491.44263.88102297.07
Jun, 2022490.17265.15102031.92
Jul, 2022488.90266.42101765.51
Aug, 2022487.63267.69101497.81
Sep, 2022486.34268.98101228.84
Oct, 2022485.05270.27100958.57
Nov, 2022483.76271.56100687.01
Dec, 2022482.46272.86100414.15
Jan, 2023481.15274.17100139.98
Feb, 2023479.84275.4899864.50
Mar, 2023478.52276.8099587.70
Apr, 2023477.19278.1399309.57
May, 2023475.86279.4699030.10
Jun, 2023474.52280.8098749.30
Jul, 2023473.17282.1598467.16
Aug, 2023471.82283.5098183.66
Sep, 2023470.46284.8697898.80
Oct, 2023469.10286.2297612.58
Nov, 2023467.73287.5997324.99
Dec, 2023466.35288.9797036.02
Jan, 2024464.96290.3696745.66
Feb, 2024463.57291.7596453.91
Mar, 2024462.18293.1496160.77
Apr, 2024460.77294.5595866.22
May, 2024459.36295.9695570.26
Jun, 2024457.94297.3895272.88
Jul, 2024456.52298.8094974.08
Aug, 2024455.08300.2494673.84
Sep, 2024453.65301.6794372.16
Oct, 2024452.20303.1294069.04
Nov, 2024450.75304.5793764.47
Dec, 2024449.29306.0393458.44
Jan, 2025447.82307.5093150.94
Feb, 2025446.35308.9792841.97
Mar, 2025444.87310.4592531.52
Apr, 2025443.38311.9492219.58
May, 2025441.89313.4391906.14
Jun, 2025440.38314.9491591.21
Jul, 2025438.87316.4591274.76
Aug, 2025437.36317.9690956.80
Sep, 2025435.83319.4990637.31
Oct, 2025434.30321.0290316.30
Nov, 2025432.77322.5589993.74
Dec, 2025431.22324.1089669.64
Jan, 2026429.67325.6589343.99
Feb, 2026428.11327.2189016.78
Mar, 2026426.54328.7888688.00
Apr, 2026424.96330.3688357.64
May, 2026423.38331.9488025.70
Jun, 2026421.79333.5387692.17
Jul, 2026420.19335.1387357.04
Aug, 2026418.59336.7387020.31
Sep, 2026416.97338.3586681.96
Oct, 2026415.35339.9786341.99
Nov, 2026413.72341.6086000.39
Dec, 2026412.09343.2385657.16
Jan, 2027410.44344.8885312.28
Feb, 2027408.79346.5384965.75
Mar, 2027407.13348.1984617.55
Apr, 2027405.46349.8684267.69
May, 2027403.78351.5483916.16
Jun, 2027402.10353.2283562.93
Jul, 2027400.41354.9183208.02
Aug, 2027398.71356.6182851.41
Sep, 2027397.00358.3282493.08
Oct, 2027395.28360.0482133.04
Nov, 2027393.55361.7781771.27
Dec, 2027391.82363.5081407.78
Jan, 2028390.08365.2481042.53
Feb, 2028388.33366.9980675.54
Mar, 2028386.57368.7580306.79
Apr, 2028384.80370.5279936.28
May, 2028383.03372.2979563.99
Jun, 2028381.24374.0879189.91
Jul, 2028379.45375.8778814.04
Aug, 2028377.65377.6778436.37
Sep, 2028375.84379.4878056.89
Oct, 2028374.02381.3077675.59
Nov, 2028372.20383.1277292.47
Dec, 2028370.36384.9676907.51
Jan, 2029368.52386.8076520.71
Feb, 2029366.66388.6676132.05
Mar, 2029364.80390.5275741.53
Apr, 2029362.93392.3975349.13
May, 2029361.05394.2774954.86
Jun, 2029359.16396.1674558.70
Jul, 2029357.26398.0674160.64
Aug, 2029355.35399.9773760.67
Sep, 2029353.44401.8873358.79
Oct, 2029351.51403.8172954.98
Nov, 2029349.58405.7472549.24
Dec, 2029347.63407.6972141.55
Jan, 2030345.68409.6471731.91
Feb, 2030343.72411.6071320.30
Mar, 2030341.74413.5870906.73
Apr, 2030339.76415.5670491.17
May, 2030337.77417.5570073.62
Jun, 2030335.77419.5569654.07
Jul, 2030333.76421.5669232.51
Aug, 2030331.74423.5868808.93
Sep, 2030329.71425.6168383.32
Oct, 2030327.67427.6567955.67
Nov, 2030325.62429.7067525.97
Dec, 2030323.56431.7667094.21
Jan, 2031321.49433.8366660.38
Feb, 2031319.41435.9166224.48
Mar, 2031317.33437.9965786.48
Apr, 2031315.23440.0965346.39
May, 2031313.12442.2064904.19
Jun, 2031311.00444.3264459.87
Jul, 2031308.87446.4564013.42
Aug, 2031306.73448.5963564.83
Sep, 2031304.58450.7463114.09
Oct, 2031302.42452.9062661.19
Nov, 2031300.25455.0762206.12
Dec, 2031298.07457.2561748.87
Jan, 2032295.88459.4461289.43
Feb, 2032293.68461.6460827.79
Mar, 2032291.47463.8560363.94
Apr, 2032289.24466.0859897.86
May, 2032287.01468.3159429.55
Jun, 2032284.77470.5558959.00
Jul, 2032282.51472.8158486.19
Aug, 2032280.25475.0758011.12
Sep, 2032277.97477.3557533.77
Oct, 2032275.68479.6457054.13
Nov, 2032273.38481.9456572.19
Dec, 2032271.08484.2456087.95
Jan, 2033268.75486.5755601.38
Feb, 2033266.42488.9055112.49
Mar, 2033264.08491.2454621.25
Apr, 2033261.73493.5954127.65
May, 2033259.36495.9653631.70
Jun, 2033256.99498.3353133.36
Jul, 2033254.60500.7252632.64
Aug, 2033252.20503.1252129.52
Sep, 2033249.79505.5351623.98
Oct, 2033247.36507.9651116.03
Nov, 2033244.93510.3950605.64
Dec, 2033242.49512.8350092.80
Jan, 2034240.03515.2949577.51
Feb, 2034237.56517.7649059.75
Mar, 2034235.08520.2448539.51
Apr, 2034232.59522.7348016.78
May, 2034230.08525.2447491.54
Jun, 2034227.56527.7646963.78
Jul, 2034225.03530.2946433.49
Aug, 2034222.49532.8345900.67
Sep, 2034219.94535.3845365.29
Oct, 2034217.38537.9444827.34
Nov, 2034214.80540.5244286.82
Dec, 2034212.21543.1143743.71
Jan, 2035209.61545.7143197.99
Feb, 2035206.99548.3342649.66
Mar, 2035204.36550.9642098.71
Apr, 2035201.72553.6041545.11
May, 2035199.07556.2540988.86
Jun, 2035196.40558.9240429.95
Jul, 2035193.73561.5939868.35
Aug, 2035191.04564.2839304.07
Sep, 2035188.33566.9938737.08
Oct, 2035185.62569.7038167.38
Nov, 2035182.89572.4337594.94
Dec, 2035180.14575.1837019.76
Jan, 2036177.39577.9336441.83
Feb, 2036174.62580.7035861.13
Mar, 2036171.83583.4935277.64
Apr, 2036169.04586.2834691.36
May, 2036166.23589.0934102.27
Jun, 2036163.41591.9133510.36
Jul, 2036160.57594.7532915.61
Aug, 2036157.72597.6032318.01
Sep, 2036154.86600.4631717.54
Oct, 2036151.98603.3431114.20
Nov, 2036149.09606.2330507.97
Dec, 2036146.18609.1429898.84
Jan, 2037143.27612.0529286.78
Feb, 2037140.33614.9928671.80
Mar, 2037137.39617.9328053.86
Apr, 2037134.42620.9027432.97
May, 2037131.45623.8726809.10
Jun, 2037128.46626.8626182.24
Jul, 2037125.46629.8625552.37
Aug, 2037122.44632.8824919.49
Sep, 2037119.41635.9124283.58
Oct, 2037116.36638.9623644.62
Nov, 2037113.30642.0223002.59
Dec, 2037110.22645.1022357.49
Jan, 2038107.13648.1921709.30
Dec, 1969104.02651.3021058.01
Dec, 1969204.921305.7220403.59
Dec, 1969302.691963.2719746.04
Dec, 1969397.312623.9719085.33
Dec, 1969488.763287.8418421.46
Dec, 1969577.033954.8917754.41
Dec, 1969662.104625.1417084.17
Dec, 1969743.965298.6016410.71
Dec, 1969822.595975.2915734.02
Dec, 1969897.986655.2215054.09
Dec, 1969970.117338.4114370.91
Dec, 19691038.978024.8713684.45
Dec, 19691104.548714.6212994.70
Dec, 19691166.819407.6712301.65
Dec, 19691225.7610104.0411605.27
Dec, 19691281.3710803.7510905.56
Dec, 19691333.6311506.8110202.50
Dec, 19691382.5212213.249496.06
Dec, 19691428.0212923.068786.25
Dec, 19691470.1213636.288073.03
Dec, 19691508.8014352.927356.39
Dec, 19691544.0515072.996636.32
Dec, 19691575.8515796.515912.80
Dec, 19691604.1816523.505185.81
Dec, 19691629.0317253.974455.34
Dec, 19691650.3817987.943721.37
Dec, 19691668.2118725.432983.88
Dec, 19691682.5119466.452242.86
Dec, 19691693.2620211.021498.28
Dec, 19691700.4420959.16750.14
Dec, 19691704.0321710.890