2-bedroom Single Detached House For Sale

SAMPLE COMPUTATION

NON READY FOR OCCUPANCY

Camella Terra Alta

Project:

Block and Lot:

Criselle Single Firewall

Model:

40 sqm.

Floor Area:

63 sqm.

Lot Area:

TOTAL CONTRACT PRICE:

4,557,000

10% Downpayment payable in 24 months

Reservation Fee:

20,000

10% Downpayment:

455,700

Monthly DP in 24 months

18,154

Bank Financing

90% Loanable Amount:

4,101,300

5 yrs ammort at 8% interest

83,160

10 yrs ammort at 8% interest

49,760

15 yrs ammort at 8% interest

39,194

20 yrs ammort at 8% interest

34,305

Required Income for;

5 years

277,199

10 years

165,867

15 years (SE, OFW)

130,647

20 years (LE)

114,350

Total Contract Price:

DEFERRED CASH (NRFO & LOT ONLY)

4,557,000

Reservation Fee:

20,000

Remaining Balance:

4,537,000

Monthly DP in 42 months

108,024