|
|
|
Cebu City Grand Residences
Binaliw, Cebu City |
|
AFFORDABLE
PRE-SELLING HOUSE & LOT IN CEBU CITY |
|
LOCATION:
Binaliw, Cebu City |
|
PHOTOS OF MODEL
UNITS |
|
SITE DEVELOPMENT
PLAN |
|
UNIT TYPES |
2-Storey Duplex
2-Storey Townhouse |
|
SAMPLE
COMPUTATION (2-Storey DUPLEX)
|
Selling
Price: 2,000,000
Documentation Fee: 220,000
Total Contract Price: 2,220,000
Downpayment: Equity (300,000) + Documentation Fee
(220,000)
Reservation: 20,000
Downpayment spread over 24 months @ 20,833 per month
Remaining Balance: 1,700,000 (Loanable to Pag-ibig)
Estimated Monthly Amortization
30 years: 10,745.16 per month (Req'd income: 30,700 per
month)
25 years: 11,478.52 per month (Req'd income: 32,795 per
month)
20 years: 12,674.74 per month (Req'd income: 36,213 per
month)
15 years: 14,808.83 per month (Req'd income: 42,310 per
month)
10 years: 19,303.16 per month (Req'd income: 55,151 per
month)
|
|
SAMPLE COMPUTATION
(2-Storey TOWNHOUSE) |
Selling
Price: 2,500,000
Documentation Fee: 320,000
Total Contract Price: 3,020,000
Downpayment: Equity (300,000) + Documentation Fee
(320,000)
Reservation: 20,000
Downpayment spread over 24 months @ 25,000 per month
Remaining Balance: 1,700,000 (Loanable to Pag-ibig)
Estimated Monthly Amortization
30 years: 15,169.63 per month (Req'd income: 43,341 per
month)
25 years: 16,204.97 per month (Req'd income: 46,299 per
month)
20 years: 17,893.76 per month (Req'd income: 51,125 per
month)
15 years: 20,906.58 per month (Req'd income: 59,733 per
month)
10 years: 27,251.51 per month (Req'd income: 77,861 per
month)
|
Untitled Document
|
|
|