Listings - back to search results

3021 Cliff Palace, Santa Fe
$328,000
Listing Number: 906009
Town: Santa Fe
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: $328,000
Down Payment $98,400
Mortgage Amount: $229,600
Mortgage Payment: $1,339.88 / month
Property Tax: + $546.67 / month
Maint / HOA: + $0 / month
Total Monthly Payment: = $1,886.55 / month
Total Interest Paid: $252,758.00 over 30 years
Total Tax Paid: $196,800.00 over 30 years
Amortization Table
Month Interest Principal Balance
Sep, 20101100.17239.71229360.29
Oct, 20101099.02240.86229119.42
Nov, 20101097.86242.02228877.41
Dec, 20101096.70243.18228634.23
Jan, 20111095.54244.34228389.89
Feb, 20111094.37245.51228144.38
Mar, 20111093.19246.69227897.69
Apr, 20111092.01247.87227649.82
May, 20111090.82249.06227400.76
Jun, 20111089.63250.25227150.51
Jul, 20111088.43251.45226899.06
Aug, 20111087.22252.66226646.41
Sep, 20111086.01253.87226392.54
Oct, 20111084.80255.08226137.46
Nov, 20111083.58256.30225881.15
Dec, 20111082.35257.53225623.62
Jan, 20121081.11258.77225364.85
Feb, 20121079.87260.01225104.85
Mar, 20121078.63261.25224843.59
Apr, 20121077.38262.50224581.09
May, 20121076.12263.76224317.33
Jun, 20121074.85265.03224052.30
Jul, 20121073.58266.30223786.01
Aug, 20121072.31267.57223518.43
Sep, 20121071.03268.85223249.58
Oct, 20121069.74270.14222979.44
Nov, 20121068.44271.44222708.00
Dec, 20121067.14272.74222435.26
Jan, 20131065.84274.04222161.22
Feb, 20131064.52275.36221885.86
Mar, 20131063.20276.68221609.18
Apr, 20131061.88278.00221331.18
May, 20131060.55279.33221051.85
Jun, 20131059.21280.67220771.17
Jul, 20131057.86282.02220489.16
Aug, 20131056.51283.37220205.79
Sep, 20131055.15284.73219921.06
Oct, 20131053.79286.09219634.97
Nov, 20131052.42287.46219347.50
Dec, 20131051.04288.84219058.66
Jan, 20141049.66290.22218768.44
Feb, 20141048.27291.61218476.83
Mar, 20141046.87293.01218183.81
Apr, 20141045.46294.42217889.40
May, 20141044.05295.83217593.57
Jun, 20141042.64297.24217296.33
Jul, 20141041.21298.67216997.66
Aug, 20141039.78300.10216697.56
Sep, 20141038.34301.54216396.02
Oct, 20141036.90302.98216093.04
Nov, 20141035.45304.43215788.61
Dec, 20141033.99305.89215482.71
Jan, 20151032.52307.36215175.35
Feb, 20151031.05308.83214866.52
Mar, 20151029.57310.31214556.21
Apr, 20151028.08311.80214244.41
May, 20151026.59313.29213931.12
Jun, 20151025.09314.79213616.33
Jul, 20151023.58316.30213300.03
Aug, 20151022.06317.82212982.21
Sep, 20151020.54319.34212662.87
Oct, 20151019.01320.87212342.00
Nov, 20151017.47322.41212019.59
Dec, 20151015.93323.95211695.64
Jan, 20161014.37325.51211370.13
Feb, 20161012.82327.06211043.07
Mar, 20161011.25328.63210714.44
Apr, 20161009.67330.21210384.23
May, 20161008.09331.79210052.44
Jun, 20161006.50333.38209719.06
Jul, 20161004.90334.98209384.08
Aug, 20161003.30336.58209047.50
Sep, 20161001.69338.19208709.31
Oct, 20161000.07339.81208369.49
Nov, 2016998.44341.44208028.05
Dec, 2016996.80343.08207684.97
Jan, 2017995.16344.72207340.25
Feb, 2017993.51346.37206993.88
Mar, 2017991.85348.03206645.84
Apr, 2017990.18349.70206296.14
May, 2017988.50351.38205944.76
Jun, 2017986.82353.06205591.70
Jul, 2017985.13354.75205236.95
Aug, 2017983.43356.45204880.49
Sep, 2017981.72358.16204522.33
Oct, 2017980.00359.88204162.46
Nov, 2017978.28361.60203800.85
Dec, 2017976.55363.33203437.52
Jan, 2018974.80365.08203072.44
Feb, 2018973.06366.82202705.62
Mar, 2018971.30368.58202337.04
Apr, 2018969.53370.35201966.69
May, 2018967.76372.12201594.57
Jun, 2018965.97373.91201220.66
Jul, 2018964.18375.70200844.96
Aug, 2018962.38377.50200467.47
Sep, 2018960.57379.31200088.16
Oct, 2018958.76381.12199707.03
Nov, 2018956.93382.95199324.08
Dec, 2018955.09384.79198939.30
Jan, 2019953.25386.63198552.67
Feb, 2019951.40388.48198164.19
Mar, 2019949.54390.34197773.84
Apr, 2019947.67392.21197381.63
May, 2019945.79394.09196987.54
Jun, 2019943.90395.98196591.56
Jul, 2019942.00397.88196193.68
Aug, 2019940.09399.79195793.89
Sep, 2019938.18401.70195392.19
Oct, 2019936.25403.63194988.57
Nov, 2019934.32405.56194583.01
Dec, 2019932.38407.50194175.50
Jan, 2020930.42409.46193766.05
Feb, 2020928.46411.42193354.63
Mar, 2020926.49413.39192941.24
Apr, 2020924.51415.37192525.87
May, 2020922.52417.36192108.51
Jun, 2020920.52419.36191689.15
Jul, 2020918.51421.37191267.78
Aug, 2020916.49423.39190844.39
Sep, 2020914.46425.42190418.97
Oct, 2020912.42427.46189991.52
Nov, 2020910.38429.50189562.01
Dec, 2020908.32431.56189130.45
Jan, 2021906.25433.63188696.82
Feb, 2021904.17435.71188261.12
Mar, 2021902.08437.80187823.32
Apr, 2021899.99439.89187383.43
May, 2021897.88442.00186941.43
Jun, 2021895.76444.12186497.31
Jul, 2021893.63446.25186051.06
Aug, 2021891.49448.39185602.67
Sep, 2021889.35450.53185152.14
Oct, 2021887.19452.69184699.45
Nov, 2021885.02454.86184244.59
Dec, 2021882.84457.04183787.54
Jan, 2022880.65459.23183328.31
Feb, 2022878.45461.43182866.88
Mar, 2022876.24463.64182403.24
Apr, 2022874.02465.86181937.37
May, 2022871.78468.10181469.28
Jun, 2022869.54470.34180998.94
Jul, 2022867.29472.59180526.34
Aug, 2022865.02474.86180051.49
Sep, 2022862.75477.13179574.35
Oct, 2022860.46479.42179094.93
Nov, 2022858.16481.72178613.22
Dec, 2022855.85484.03178129.19
Jan, 2023853.54486.34177642.85
Feb, 2023851.21488.67177154.17
Mar, 2023848.86491.02176663.16
Apr, 2023846.51493.37176169.79
May, 2023844.15495.73175674.05
Jun, 2023841.77498.11175175.95
Jul, 2023839.38500.50174675.45
Aug, 2023836.99502.89174172.56
Sep, 2023834.58505.30173667.25
Oct, 2023832.16507.72173159.53
Nov, 2023829.72510.16172649.37
Dec, 2023827.28512.60172136.77
Jan, 2024824.82515.06171621.71
Feb, 2024822.35517.53171104.19
Mar, 2024819.87520.01170584.18
Apr, 2024817.38522.50170061.68
May, 2024814.88525.00169536.68
Jun, 2024812.36527.52169009.16
Jul, 2024809.84530.04168479.12
Aug, 2024807.30532.58167946.54
Sep, 2024804.74535.14167411.40
Oct, 2024802.18537.70166873.70
Nov, 2024799.60540.28166333.42
Dec, 2024797.01542.87165790.56
Jan, 2025794.41545.47165245.09
Feb, 2025791.80548.08164697.01
Mar, 2025789.17550.71164146.30
Apr, 2025786.53553.35163592.96
May, 2025783.88556.00163036.96
Jun, 2025781.22558.66162478.30
Jul, 2025778.54561.34161916.96
Aug, 2025775.85564.03161352.93
Sep, 2025773.15566.73160786.20
Oct, 2025770.43569.45160216.76
Nov, 2025767.71572.17159644.58
Dec, 2025764.96574.92159069.67
Jan, 2026762.21577.67158491.99
Feb, 2026759.44580.44157911.55
Mar, 2026756.66583.22157328.33
Apr, 2026753.86586.02156742.32
May, 2026751.06588.82156153.50
Jun, 2026748.24591.64155561.85
Jul, 2026745.40594.48154967.37
Aug, 2026742.55597.33154370.04
Sep, 2026739.69600.19153769.85
Oct, 2026736.81603.07153166.79
Nov, 2026733.92605.96152560.83
Dec, 2026731.02608.86151951.97
Jan, 2027728.10611.78151340.20
Feb, 2027725.17614.71150725.49
Mar, 2027722.23617.65150107.83
Apr, 2027719.27620.61149487.22
May, 2027716.29623.59148863.63
Jun, 2027713.30626.58148237.06
Jul, 2027710.30629.58147607.48
Aug, 2027707.29632.59146974.89
Sep, 2027704.25635.63146339.26
Oct, 2027701.21638.67145700.59
Nov, 2027698.15641.73145058.86
Dec, 2027695.07644.81144414.05
Jan, 2028691.98647.90143766.16
Feb, 2028688.88651.00143115.16
Mar, 2028685.76654.12142461.04
Apr, 2028682.63657.25141803.78
May, 2028679.48660.40141143.38
Jun, 2028676.31663.57140479.81
Jul, 2028673.13666.75139813.06
Aug, 2028669.94669.94139143.12
Sep, 2028666.73673.15138469.97
Oct, 2028663.50676.38137793.59
Nov, 2028660.26679.62137113.97
Dec, 2028657.00682.88136431.10
Jan, 2029653.73686.15135744.95
Feb, 2029650.44689.44135055.51
Mar, 2029647.14692.74134362.77
Apr, 2029643.82696.06133666.72
May, 2029640.49699.39132967.32
Jun, 2029637.14702.74132264.58
Jul, 2029633.77706.11131558.46
Aug, 2029630.38709.50130848.97
Sep, 2029626.98712.90130136.07
Oct, 2029623.57716.31129419.76
Nov, 2029620.14719.74128700.02
Dec, 2029616.69723.19127976.83
Jan, 2030613.22726.66127250.17
Feb, 2030609.74730.14126520.03
Mar, 2030606.24733.64125786.39
Apr, 2030602.73737.15125049.24
May, 2030599.19740.69124308.55
Jun, 2030595.65744.23123564.32
Jul, 2030592.08747.80122816.52
Aug, 2030588.50751.38122065.13
Sep, 2030584.90754.98121310.15
Oct, 2030581.28758.60120551.54
Nov, 2030577.64762.24119789.31
Dec, 2030573.99765.89119023.42
Jan, 2031570.32769.56118253.86
Feb, 2031566.63773.25117480.61
Mar, 2031562.93776.95116703.66
Apr, 2031559.21780.67115922.98
May, 2031555.46784.42115138.57
Jun, 2031551.71788.17114350.39
Jul, 2031547.93791.95113558.44
Aug, 2031544.13795.75112762.70
Sep, 2031540.32799.56111963.14
Oct, 2031536.49803.39111159.75
Nov, 2031532.64807.24110352.51
Dec, 2031528.77811.11109541.40
Jan, 2032524.89814.99108726.41
Feb, 2032520.98818.90107907.51
Mar, 2032517.06822.82107084.68
Apr, 2032513.11826.77106257.92
May, 2032509.15830.73105427.19
Jun, 2032505.17834.71104592.48
Jul, 2032501.17838.71103753.78
Aug, 2032497.15842.73102911.05
Sep, 2032493.12846.76102064.28
Oct, 2032489.06850.82101213.46
Nov, 2032484.98854.90100358.56
Dec, 2032480.88859.0099499.57
Jan, 2033476.77863.1198636.46
Feb, 2033472.63867.2597769.21
Mar, 2033468.48871.4096897.81
Apr, 2033464.30875.5896022.23
May, 2033460.11879.7795142.46
Jun, 2033455.89883.9994258.47
Jul, 2033451.66888.2293370.24
Aug, 2033447.40892.4892477.76
Sep, 2033443.12896.7691581.00
Oct, 2033438.83901.0590679.95
Nov, 2033434.51905.3789774.58
Dec, 2033430.17909.7188864.87
Jan, 2034425.81914.0787950.80
Feb, 2034421.43918.4587032.35
Mar, 2034417.03922.8586109.50
Apr, 2034412.61927.2785182.23
May, 2034408.16931.7284250.51
Jun, 2034403.70936.1883314.33
Jul, 2034399.21940.6782373.67
Aug, 2034394.71945.1781428.49
Sep, 2034390.18949.7080478.79
Oct, 2034385.63954.2579524.54
Nov, 2034381.06958.8278565.72
Dec, 2034376.46963.4277602.30
Jan, 2035371.84968.0476634.26
Feb, 2035367.21972.6775661.59
Mar, 2035362.55977.3374684.25
Apr, 2035357.86982.0273702.23
May, 2035353.16986.7272715.51
Jun, 2035348.43991.4571724.06
Jul, 2035343.68996.2070727.86
Aug, 2035338.901000.9869726.88
Sep, 2035334.111005.7768721.11
Oct, 2035329.291010.5967710.52
Nov, 2035324.451015.4366695.08
Dec, 2035319.581020.3065674.78
Jan, 2036314.691025.1964649.60
Feb, 2036309.781030.1063619.49
Mar, 2036304.841035.0462584.46
Apr, 2036299.881040.0061544.46
May, 2036294.901044.9860499.48
Jun, 2036289.891049.9959449.50
Jul, 2036284.861055.0258394.48
Aug, 2036279.811060.0757334.40
Sep, 2036274.731065.1556269.25
Oct, 2036269.621070.2655199.00
Nov, 2036264.501075.3854123.61
Dec, 2036259.341080.5453043.07
Jan, 2037254.161085.7251957.36
Feb, 2037248.961090.9250866.44
Mar, 2037243.741096.1449770.30
Apr, 2037238.481101.4048668.90
May, 2037233.211106.6747562.22
Jun, 2037227.901111.9846450.25
Jul, 2037222.571117.3145332.94
Aug, 2037217.221122.6644210.28
Sep, 2037211.841128.0443082.24
Oct, 2037206.441133.4441948.80
Nov, 2037201.001138.8840809.92
Dec, 2037195.551144.3339665.59
Jan, 2038190.061149.8238515.77
Dec, 1969184.551155.3337360.45
Dec, 1969363.572316.1936199.59
Dec, 1969537.033482.6135033.16
Dec, 1969704.904654.6233861.15
Dec, 1969867.155832.2532683.52
Dec, 19691023.767015.5231500.25
Dec, 19691174.708204.4630311.31
Dec, 19691319.949399.1029116.67
Dec, 19691459.4610599.4627916.31
Dec, 19691593.2311805.5726710.19
Dec, 19691721.2213017.4625498.30
Dec, 19691843.4014235.1624280.60
Dec, 19691959.7415458.7023057.06
Dec, 19692070.2216688.1021827.67
Dec, 19692174.8117923.3920592.38
Dec, 19692273.4819164.6019351.17
Dec, 19692366.2020411.7618104.01
Dec, 19692452.9521664.8916850.88
Dec, 19692533.6922924.0315591.74
Dec, 19692608.4024189.2014326.58
Dec, 19692677.0525460.4313055.34
Dec, 19692739.6126737.7511778.02
Dec, 19692796.0528021.1910494.58
Dec, 19692846.3429310.789204.98
Dec, 19692890.4530606.557909.21
Dec, 19692928.3531908.536607.23
Dec, 19692960.0133216.755299.01
Dec, 19692985.4034531.243984.52
Dec, 19693004.4935852.032663.73
Dec, 19693017.2537179.151336.62
Dec, 19693023.6538512.633.14