Intalio Estates - Fresco - Phase 3, Blk 3
Cagayan De Oro City, Misamis Oriental, Region X (Northern Mindanao)
Bedroom: 0
Bathroom: 0
Lot Area: 66 sqm
Floor Area: 45 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 4,064,913.33
Less: RF Discount (Promo) -
Less: TSP Discount (Promo) (50,000.00)
Net Total Selling Price 4,014,913.33
Add: (12%) Vat 481,789.60
Add Legal & Misc Fees 406,491.33
Total Contract Price 4,903,194.26
STANDARD EQUITY COMPUTATION
Down payment (15.00%) 735,479.14
Holding Fee (10,000.00)
Less: Promo for the Month - -
Net Equity Payment 725,479.14
Monthly Equity (34months) 21,337.62
Loanable Amount (85.00%) 4,412,874.84
STEP EQUITY COMPUTATION
Downpayment(0.15) 725,479.14
(25%) 15,114.15
(35%) 23,083.43
(40%) 26,381.06
Loanable Amount(0.85) 4,167,715.12
BANK FINANCING
Standard (0.20) Step-Up(0.150)
No. of Rate Amortization Income Req Amortization Income Req
years
5yrs (7.0%) (87,380.21) (264,788.52) (82,525.75) (250,078.04)
10yrs (7.0%) (51,237.22) (155,264.30) (48,390.71) (146,638.50)
15yrs (7.0%) (39,664.17) (120,194.44) (37,460.60) (113,516.98)
20yrs (7.0%) (34,212.97) (103,675.67) (32,312.25) (97,915.91)
Step Up in (%) (15%)
Step Up Months 1st 12
2nd 11
3rd 11
34
Straight amort (15%)
34 months 21,337.62
