Listing ID: 65983
RIO DE ORO (GENERAL TRIAS CAVITE MANGGAHAN)
FOR SALE: House - Cavite
|
PROPERTY DESCRIPTION: |
|
|
|
RIO DE ORO Residential Estates |
|
|
|
|
|
|
|
General Trias, Cavite |
|
|
|
|
Sample Computation |
House and Lot Package |
|
|
|
Model Units |
|
Sta Ana |
Sta Monica |
Sta Rosa A |
|
Sta Isabela |
Lot Area (sqm) |
|
100 |
120 |
120 |
|
120 |
Floor Area (sqm) |
|
36 |
42 |
86.75 |
|
88.35 |
Total Price |
|
1,142,000.00 |
1,334,000.00 |
2,328,500.00 |
|
2,363,700.00 |
20% Downpayment |
|
228,400.00 |
268,800.00 |
465,700.00 |
|
472,740.00 |
Less:Reservation |
|
20,000.00 |
20,000.00 |
20,000.00 |
|
20,000.00 |
|
5% Disct. (7days) |
11,420.00 |
13,440.00 |
23,285.00 |
|
23,637.00 |
|
Net Downpayment |
196,980.00 |
235,630.00 |
422,415.00 |
|
429,103.00 |
Balance 80% |
|
P913,600.00 |
1,075,200.00 |
1,862,800.00 |
1,890.960.00 |
1,890,960.00 |
Monthly 5yrs @ 14% PA |
21,259.47 |
25,019.90 |
43,347.36 |
|
44,002.64 |
|
10 yrs @ 14% PA |
14,188.20 |
16,697.85 |
28,929.28 |
|
29,366.61 |
Monthly 25yrs @10.5% PA |
8,227.65 |
9,682.98 |
16,775.91 |
|
17,029.51 |
|
|
|
|
|
|
|
|
Sample computation for lot |
|
|
|
|
|
Lot Area (sqm) |
|
72.00 |
100.00 |
120.00 |
|
|
Price/Sqm |
|
3,500 |
3,500 |
3,500 |
|
|
Total Contract Price |
|
252,000.00 |
350,000.00 |
420,000.00 |
|
|
20% Downpayment |
|
50,400.00 |
70,000.00 |
84,000.00 |
|
|
Less: Reservation |
|
10,000.00 |
10,000.00 |
10,000.00 |
|
|
20% discount w/in 7days |
10,080.00 |
14,000.00 |
16,800.00 |
|
|
NET DOWNPAYMENT |
30,320.00 |
46,000.00 |
57,200.00 |
|
|
BALANCE 80% |
|
201,600.00 |
280,000.00 |
336,000.00 |
|
|
Monthly 5yrs NO interest |
3,360.00 |
4,666.66 |
5,600.00 |
|
|
|
|
|
|