Mortgage Update + Condo Costs (June '11)

Since we "borrowed" money from our short term accounts, I had to wait to pay the mortgage until Monday to make sure that my paycheck cleared... and now I can update our progress:
 
Mortgage payment: $808.18

• Principle paid down: $153.19
• Interest paid: $497.45
• Amount to Escrow: $157.54 (MIP- $51.97, Property Taxes-$105.57)

New Balance: $113,548.80
The pay off date is still January 2039... 8 months ahead of schedule. If I continue to pay the minimum on my loan, I will pay $111,996.75 in interest instead of the original $116,404.23. The little extra I've tossed at the mortgage has saved us $4,407.58 in interest over the life of the loan.

Total Condo Costs: -$24,729.37 
Money paid to acquire the property and get keys: -$7,057.08
Money Spent to Remodel and Repair Property: -$17,672.29

How we are breaking even:

• First Time Home buyer's Credit: +$8,000.00
• Current equity: +$6,451.20 (assuming property is worth the purchase price) 
• 2009 Prop Tax Deduction: +$90.10
• Electrician costs 2010 -$95.00
• TILE Refund +$1,265.00
• 2010 Federal tax break +$1,087.00*
• 2010 State tax break +$461.00*
• 2011 Home Depot -$12.97

*The difference between what I would have gotten back claiming the standard deduction... and the increased amount from itemizing the housing expenses.*

Current amount in the hole: -$7,483.04

If I sold the condo tomorrow, I'd have to sell the property for $137,270.00 to break even.

• This assumes a 6% total commission ($8,236.20)
• Enough money to refund the amount i'm in the hole for ($7,483.04)
• & enough money to cover the $8,000.00 tax CREDIT i'd have to repay for not living in the property for 3 years. ($8,000.00)

If I wait out the remaining 16 months left on the credit, I'd be able to sell for $122,980.40

• Assuming 6% total commission ($7,378.82)
• & Enough money to refund the amount i would be in the hole for taking into account for the additional principle reductions from 16 more payments ($4,760.88) 

FYI:

If I add up what I spend on my condo in a given year, its equivalent to (or less) to what my annual costs would be if I lived in my old apartment complex... So I look at all my monthly expenses as a "wash" since I would have thrown the money away renting. In this post, I break down the process I used to figure out what it costs to rent each year. For 2011 the figures are:

Apartment: $14,202.00 for the year, or $1,183.50 a month [this figure includes the rent, trash, water, gas, laundry, & renters insurance, and it assumes I stayed in the previous unit i did the prior year (ie- no security deposit) and signed a new 12 month lease].

Condo: $13,281.24 for the year, or $1,106.77 a month [this figure includes my mortgage, hoa- (which includes water, trash, & gas utilities), taxes, mip, earthquake insurance, and homeowner insurance]

$76.73 LESS a month than the apartment... giving me $920.76 a year I can either toss at the mortgage or use for home improvements while STILL breaking even BEFORE tax deductions are even considered. To date for 2011 I've added: $257.54 in Extra principal and spent $12.97 in repairs. Total: $270.51/$920.76