Intalio Estates - Fresco - Inside Sa , Blk 12
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 : 3,251,388.32
Less: RF Discount (Promo) : -
Less: TSP Discount (Promo) : (50,000.00)
Net Total Selling Price : 3,201,388.32
Add: 12% Vat :
Add: Legal & Misc. Fees : 325,138.83
Total Contract Price : 3,526,527.15
STANDARD EQUITY COMPUTATION
Down Payment (0.2):
Holding Fee : (10,000.00)
Less: Promo for the Month : -
Net Equity Payment: (10,000.00)
Monthly Equity (16 months) : 625.00
Loanable Amount: 2,821,221.72
STEP UP EQUITY COMPUTATION
Downpayment (0.1) : 342,652.72
(25%) : 14,277.20
(35%) : 23,985.69
(40%) : 27,412.22
Loanable Amount (0.9) : 3,173,874.44
BANK FINANCING
(No. of years) (Rate) (Standard (0.20)) (Step-up (0.10))
(5 yrs) (7.0%) (55,863.57) (169,283.55) (62,846.52) (190,443.99)
(10 yrs) (7.0%) (32,756.78) (99,262.96) (36,851.37) (111,670.83)
(15 yrs) (7.0%) (25,357.94) (76,842.24) (28,527.68) (86,447.52)
(20 yrs) (7.0%) (21,872.90) (66,281.52) (24,607.01) (74,566.71)
Step Up in (%) (10%)
Step Up in Months 1st 6
2nd 5
3rd 5
16
Straight amort (10%)
21months 21,415.79
