Intalio Estates - Magna - Obra Phase 3 Lot 3
Cagayan De Oro City, Misamis Oriental, Region X (Northern Mindanao)
Bedroom: 0
Bathroom: 0
Lot Area: 156 sqm
Floor Area: 158.04 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.
Total Selling Price 9,794,722.59
Less: RF Discount (Promo) -
Less: TSP Discount (Promo)
Net Total Selling Price 9,794,722.59
Add: (12%) Vat 1,175,366.71
add: Legal & Misc. Fees 979,472.26
Total Contract Price 11,949,561.56
STANDARD EQUITY COMPUTATION
Down payment (10.00%) 1,194,956.16
Holding Fee (10,000.00)
Less: Promo for the Month -
Net Equity Payment 1,184,956.16
Monthly Equity (48months) 24,686.59
Loanable Amount (90.00%) 10,754,605.40
STEP EQUITY COMPUTATION
Downpayment(0.1) 1,184,956.16
(25%) 18,514.94
(35%) 25,920.92
(40%) 29,623.90
Loanable Amount(0.9) 10,754,605.40
BANK FINANCING
Standard (10.00%) Step-Up(10.00%)
No. of Rate Amortization Income Req Amortization Income Req
years
5yrs (7.0%) (212,954.08) (645,315.38) (212,954.08) (645,315.38)
10yrs (7.0%) (124,870.09) (378,394.21) (124,870.09) (378,394.21)
15yrs (7.0%) (96,665.43) (292,925.56) (96,665.43) (292,925.56)
20yrs (7.0%) (83,380.34) (252,667.70) (83,380.34) (252,667.70)
Step Up in (%) (10.00%)
Step Up Months 1st 16
2nd 16
3rd 16
48
Straight amort (10.00%)
48 months 24,686.59
