Intalio Estates - Regus - Phase 4 Blk 1 Lot 27
Cagayan De Oro City, Misamis Oriental, Region X (Northern Mindanao)
Bedroom: 0
Bathroom: 0
Lot Area: 88 sqm
Floor Area: 80 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.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 4,772,104.39
Less: RF Discount (Promo) -
Less: TSP Discount (Promo) (50,000.00)
Net Total Selling Price 4,722,104.39
Add: (12%) Vat 566,652.53
add: Legal & Misc. Fees 477,210.44
Total Contract Price 5,765,967.35
STANDARD EQUITY COMPUTATION
Down payment (15.00%) 864,895.10
Holding Fee (10,000.00)
Less: Promo for the Month -
Net Equity Payment 854,895.10
Monthly Equity (51 months) 22,415.56
Loanable Amount (85.00%) 4,901,072.25
STEP EQUITY COMPUTATION
Downpayment(0.15) 854,895.10
(25%) 11,873.54
(35%) 17,600.78
(40%) 20,115.18
Loanable Amount(0.85) 4,901,072.25
BANK FINANCING
(No. of years) (Rate ) Standard (15.00%) Step-Up(15.00%)
(Amortization) (Income Req) (Amortization) (Income Req)
5yrs (7.0%) (97,047.10) (294,082.14) (97,047.10) (294,082.14)
10yrs (7.0%) (56,905.60) (172,441.23) (56,905.60) (172,441.23)
15yrs (7.0%) (44,052.22) (133,491.58) (44,052.22) (133,491.58)
20yrs (7.0%) (37,997.96) (115,145.34) (37,997.96) (115,145.34)
Step Up in (%) (20%)
Step Up Months 1st 17
2nd 17
3rd 17
51
Straight amort (15.00%)
52 months 16,440.29
