|
Listing ID: 69065
Jubilation New Binan, Mamplasan
1,197,000.00
30 sqm
FOR SALE: House - Laguna
|
|
PROPERTY DESCRIPTION: |
|
|
Summer Breeze County |
|
|
|
|
Lot Area |
50 sq.m. |
80 sq.m |
90 sq.m. |
|
Pag-Ibig Financing |
|
|
|
|
|
Lot Only |
|
Total Contract Price |
453,000.00 |
730,000.00 |
822,000.00 |
|
Discount (Spot DP - 30 days) |
25,000.00 |
40,000.00 |
45,000.00 |
|
Total Net Contract Price |
428,000.00 |
690,000.00 |
777,000.00 |
|
Downpayment |
86,000.00 |
138,000.00 |
156,000.00 |
|
Reservation |
10,000.00 |
10,000.00 |
10,000.00 |
|
Downpayment Balance |
76,000.00 |
128,000.00 |
146,000.00 |
|
Monthly DP 12 Months |
6,333.33 |
10,666.67 |
12,166.67 |
|
|
|
|
|
|
Pag-Ibig Loan |
342,000.00 |
552,000.00 |
621,000.00 |
|
Monthly Amort |
|
|
|
|
15 years |
3,214.21 |
5,187.85 |
5,836.33 |
|
20 years |
2,791.74 |
4,505.97 |
5,069.22 |
|
25 years |
2,557.40 |
4,127.74 |
5,836.33
|
|
|
House & Lot |
|
|
Pag-Ibig Computation |
|
House Model |
50/30 |
50/30 |
80/30 |
80/30 |
|
|
Basic Double Attached |
Complete Double Attached |
Basic Single Attached |
Complete Single Attached |
|
|
|
|
|
|
|
Total Contract Price |
906,000.00 |
978,000.00 |
1,197,000.00 |
1,245,000.00 |
|
Discount (Spot DP - 30 days) |
65,000.00 |
70,000.00 |
85,000.00 |
90,000.00 |
|
Total Net Price |
841,000.00 |
908,000.00 |
1,112,000.00 |
1,155,000.00 |
|
Downpayment (20%) |
168,200.00 |
181,600.00 |
223,000.00 |
231,000.00 |
|
Reservation |
10,000.00 |
10,000.00 |
10,000.00 |
10,000.00 |
|
Downpayment Balance |
158,200.00 |
171,600.00 |
213,000.00 |
221,000.00 |
|
Monthly DP 15 Months |
10,546.67 |
11,440.00 |
14,200.00 |
14,733.33 |
|
|
|
|
|
|
|
Loan Balance 80% |
672,800.00 |
726,400.00 |
889,000.00 |
924,000.00 |
|
Monthly Amort |
|
|
|
|
|
30 years |
|
|
|
|
|
25 years |
5,333.39 |
5,780.57 |
7,998.55 |
8,355.58 |
|
20 years |
5,793.85 |
6,275.97 |
8,555.03 |
8,933.96 |
|
10 years |
8,386.36 |
9,065.24 |
11,862.44 |
12,371.59 |
|
5 years |
----- |
----- |
----- |
----- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In-House Computation |
|
House Model |
50/30 |
50/30 |
80/30 |
80/30 |
|
|
Basic Double Attached |
Complete Double Attached |
Basic Single Attached |
Complete Single Attached |
|
|
|
|
|
|
|
Total Contract Price |
906,000.00 |
978,000.00 |
1,197,000.00 |
1,245,000.00 |
|
Discount (Spot DP - 30 days) |
65,000.00 |
70,000.00 |
85,000.00 |
90,000.00 |
|
Total Net Price |
841,000.00 |
908,000.00 |
1,112,000.00 |
1,155,000.00 |
|
Downpayment (20%) |
168,200.00 |
181,600.00 |
222,400.00 |
231,000.00 |
|
Reservation |
12,000.00 |
12,000.00 |
12,000.00 |
12,000.00 |
|
Downpayment Balance |
156,200.00 |
169,600.00 |
210,400.00 |
219,000.00 |
|
Monthly DP 15 Months |
10,413.33 |
11,306.67 |
14,026.67 |
14,600.00 |
|
|
|
|
|
|
|
Loan Balance 80% |
672,800.00 |
726,400.00 |
889,600.00 |
924,000.00 |
|
Monthly Amort |
|
|
|
|
|
30 years |
----- |
----- |
----- |
----- |
|
25 years |
----- |
----- |
----- |
----- |
|
20 years |
12,123.18 |
13,031.34 |
16,029.70 |
16,649.56 |
|
10 years |
17,085.08 |
18,364.94 |
22,590.50 |
23,464.06 |
|
5 years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Send An Email