Intalio Estates - Aura Phase -4 Inner,f2f
Cagayan De Oro City, Misamis Oriental, Region X (Northern Mindanao)
Bedroom: 0
Bathroom: 0
Lot Area: 8.89 sqm
Floor Area: 70 sqm
Intalio Estates is a residential subdivision in Cagayan de Oro City developed by Wee Comm Magnum Properties, offering homes with open floor plans, access to nature with scenic views, and exclusive clubhouses for a lifestyle of comfort and elegance. The project aims to provide quality, world-class housing for the Kagayanon community, with multiple house models like Magnum, Rocca Plus, Vita, Oro, and Fresco.Intalio Estates is a residential subdivision in Cagayan de Oro City developed by Wee Comm Magnum Properties, offering homes with open floor plans, access to nature with scenic views, and exclusive clubhouses for a lifestyle of comfort and elegance. The project aims to provide quality, world-class housing for the Kagayanon community, with multiple house models like Magnum, Rocca Plus, Vita, Oro, and Fresco.
Sample Computation
Total Selling Price 4,655,473.99
Less: RF Discount (Promo)
Less: TSP Discount (Promo)
Net Total Selling Price 4,655,473.99
Add: 12% Vat 558,656.88
Add: Legal & Misc. Fees 465,547 40
Total Contract Price 5,679,678.26
STANDARD EQUITY COMPUTATION
Down Payment (20.00%) 1,135,935.65
Holding Fee (10,000.00)
Less. Promo for the Month
Net Equity Payment 1,125,935.65
Monthly Equity (65 months) 20,105.99
Loanable Amount (80.00%) 4,543,742.61
STEP UP EQUITY COMPUTATION
Downpayment (0.2) 1,125.935.65
25,814.94
35 ,740.92
40%.020.79
Loanable Amount (0.8) 4,543,742.61
BANK FINANCING
No, of years
5 yrs
10 yrs
15 yrs
20 yrs
Rate
(7.0%)
(7.0%)
(7.0%)
(7.0%)
Income Req
272,641.06
159,868.80
123,758.92
106,750.27
Standard (20.00%)
Amortization
89,971.55
52,756.70
40,840.44
35,227.59
Step Up in .00%
Step Up in Months 1st 19
2nd 19
3rd 18
58
Step-Up (20.00%)
Amortization
89,971.55
52,756.70
40,840.44
35,227.59
Income Req
272,641,06
159,868.80
123,758.92
106,750.27
Straight amort 20.00V months 20.105.99
