Intalio Estates - Magnum - Blk 9 Lot 21
Cagayan De Oro City, Misamis Oriental, Region X (Northern Mindanao)
Bedroom: 0
Bathroom: 0
Lot Area: 90 sqm
Floor Area: 110 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 5,697,460.18
Less: RF Discount (Promo) -
Less: TSP Discount (Promo) (100,000.00)
Net Total Selling Price 5,597,460.18
Add: (12%) Vat 671,695.22
add: Legal & Misc. Fees 569,746.02
Total Contract Price 6,838,901.42
STANDARD EQUITY COMPUTATION
Down payment (10.00%) 683,890.14
Holding Fee 28,078.76
Less: Promo for the Month -
Net Equity Payment 673,890.14
Monthly Equity (23months) 29,299.57
Loanable Amount (80%) 5,471,121.14
STEP EQUITY COMPUTATION
Downpayment(0.1) 673,890.14
(25%) 21,059.07
(35%) 29,482.69
(40%) 38,508.01
Loanable Amount(0.9) 6,155,011.28
BANK FINANCING
Standard (0.20%) Step-Up(0.10%)
No. of Rate Amortization Income Req Amortization Income Req
years
5yrs (7.0%) (108,334.76) (328,287.14) (121,876.60) (369,323.03)
10yrs (7.0%) (63,524.36) (192,498.05) (71,464.90) (216,560.30)
15yrs (7.0%) (49,175.98) (149,018.13) (55,322.98) (167,645.40)
20yrs (7.0%) (42,417.54) (128,538.01) (47,719.74) (144,605.26)
Step Up in (%) (10%)
Step Up Months 1st 8
2nd 8
3rd 7
23
Straight amort (10%)
13 months 29,299.57
