SAMPLE COMPUTATIONS:
A. COMMERCIAL LOT:
OPTION 1:
Lot Area: 100sqms
Estimated Price: Php 1,626,400.00
30% Downpayment: Php 487,920.00 (payable in 18 months)
Reservation Fee: Php 20,000.00
Monthly Downpayment for 18mos: Php 25,996.00
70% Balance: Php 1,138,480.00
Estimated Monthly Amortization 20yrs Php 10,246.00
OPTION 2:
Lot Area: 120sqms
Estimated Price: Php
1,926,000.00
30% Downpayment: Php 577,800.00 (payable in 18 months)
Reservation Fee: Php 20,000.00
Monthly Downpayment for 18mos: Php 30,988.00
70% Balance: Php 1,348,200.00
Monthly Amortization 20yrs: Php 12,132.00
B. RESIDENTIAL LOT:
OPTION 1:
Lot Area: 100sqms
Estimated Price: Php 1,337,500.00
30% Downpayment: Php 401,250.00 (payable in 18 months)
Reservation Fee: Php 20,000.00
Monthly Downpayment for 18mos: P21,180.00
70% Balance: Php 936,250.00
Monthly Amortization 20yrs: Php 8,450.00
OPTION 2:
Lot Area: 122sqms
Estimated Price: Php 1,631,750.00
30% Downpayment: Php 489,525.00 (payable in 18 months)
Reservation Fee: Php
20,000.00
Monthly Downpayment for 18mos: Php 26,084.00
70% Balance: Php
1,142,225.00
Monthly Amortization 20yrs: Php 10,280.00
ARALIA MODEL
Lot Area: 100sqms
House Area: 44sqms
Price: Php 2,608,660.00
20% Downpayment: Php 521,732.00 (payable in 24months)
Less Reservation Fee: Php 25,000.00
Net Downpayment: Php
496,732.00
Monthly Downpayment for 24mos: Php 20,697.00
80% Balance: Php
2,086,928.00
Monthly Amortization 20yrs: Php 18,782.00
AYANNA MODEL
Lot Area: 110sqms
House Area: 77sqms
Price: Php 3,961,510.00
20% Downpayment: Php 792,302.00 (payable in 24months)
Less Reservation Fee: Php 25,000.00
Net Downpayment: Php 767,302.00
Monthly Downpayment for 24mos: Php 31,971.00
80% Balance: Php 3,169,208.00
Monthly Amortization 20yrs: Php 28,522.00
AUREA MODEL
Lot Area: 120sqms
House Area: 97sqms
Price: Php
4,930,170.0020%
Required Downpayment: Php 986,034.00 (payable in 24months)
Less Reservation Fee: Php 25,000.00
Net Downpayment: Php 961,034.00
Monthly Downpayment for 24mos: Php 40,043.00
80% Balance: Php 3,944,136.00
Monthly Amortization 20yrs: Php 35,497.00
For Ocular
Inspection Please Call or Text:
Neil Marcelo
Real Estate Agent
09499950271
09395717100
VIBER: 09499950271
EMAIL:
neilmarcelogr@hotmail.com / neil.marcelo@hotmail.com
Follow, Share and
Like us @ fb.me/cavitedreamhousepage
Looking for Laguna
Properties? Follow, Share and Like us @ fb.me/cavitedreamhousepage
Looking for Business
Opportunity? Follow, Share and Like us @ fb.me/luxxeonlineshopping
