Sakura Residences - 1 Bedroom ( Corner Unit )
Cebu City, Cebu, Region VII (Central Visayas)
Bedroom: 1
Bathroom: 1
Lot Area: 0 sqm
Floor Area: 25 sqm
Sakura Residences is a serene, Japanese-inspired community nestled in Barangay Tabok, Mandaue City, Cebu. Developed by King Properties in partnership with Hankyu Hanshin Properties of Japan, it offers a unique blend of minimalist elegance and functional design. The property features thoughtfully designed amenities such as a zen garden, clubhouse, swimming pool with jacuzzi, gym, and bike-friendly facilities. It’s the perfect sanctuary for modern living, where comfort meets quiet sophistication. Strategically located near major thoroughfares, Sakura Residences offers both convenience and lasting investment value.
Selling Price: 3,768,702.13
Discounts
Standard Discount:
95% Spot: (179,013.35)
Deferred Cash: (113,061.06)
Spot (20%)-(80%): (37,687.02)
TSP Net of Discount
(95%) Spot: 3,589,688.78
Deferred Cash: 3,655,641.07
Spot (20%)-(80%): 3,731,015.11
(20%) Spread: 3,768,702.13
(10%) Spread: 3,768,702.13
(10%) Special: 3,768,702.13
Other Charges
Transfer Fee: 244,965.64
VAT:
Deferred Cash: 438,676.93
Spot (20%)-(80%): 447,721.81
Others: 452,244.26
TOTAL CONTRACT PRICE
(95%)_ Spot –( 5%) Retention: 3,834,654.42
Deferred Cash (36 mos): 4,339,283.64
Spot (20%)-(80%) upon turnover: 4,423,702.56
(20%) Spread (36 mos): 4,465,912.03
(10%) Spread (36 mos): 4,465,912.03
(10%) Special: 4,465,912.03
FEES
Reservation Fee: 25,000.00
MONTHLY AMORTIZATION (Samples)
(95%) Spot
3,617,921.70 (one-time / near full payment)
Deferred Cash (36 months)
119,841.21 monthly
Spot (20%-80%)
859,740.51 (downpayment)
(20%) Spread (36 months)
24,116.18 monthly
(10%) Spread (36 months)
11,710.87 monthly
(10%) Special Plan
Starts at 7,220.65
Increases to:
11,164.78
16,747.17 (ladderized)
TURNOVER BALANCE
(95%) Spot: 191,732.72 (0%)
Deferred Cash: (0.00%)
Spot (20%)-(80%): 3,538,962.05 (80%)
(20%) Spread: 3,572,729.62 (80%)
(10%) Spread: 4,019,320.82 (90%)
(10%) Special: 4,019,320.82 (90%)
ESTIMATED BANK LOAN AMORTIZATION (90
