Intalio Estates - Magna - Obra Phase 3 Lot 3
Cagayan De Oro City, Misamis Oriental, Region X (Northern Mindanao)
Bedroom: 0
Bathroom: 0
Lot Area: 143 sqm
Floor Area: 158.04 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 8,650,043.80
Less: RF Discount (Promo) -
Less: TSP Discount (Promo) (50,000.00)
Net Total Selling Price 8,600,043.80
Add: (12%) Vat 1,032,005.26
add: Legal & Misc. Fees 865,004.38
Total Contract Price 10,497,053.44
STANDARD EQUITY COMPUTATION
Down payment (20%) 2,099,410.69
Holding Fee (20,000.00)
Less: Promo for the Month -
Net Equity Payment 2,079,410.69
Monthly Equity (35 months) 59,411.73
Loanable Amount (80%%) 8,397,642.75
STEP EQUITY COMPUTATION
Downpayment(15%) 1,574,558.29
(25%) 32,803.29
(35%) 45,924.61
(40%) 57,256.66
Loanable Amount(85%) 8,922,495.42
BANK FINANCING
Standard (20%) Step-Up(15%)
No. of Rate Amortization Income Req Amortization Income Req
years
5yrs (7.0%) (166,283.39) (503,889.06) (176,676.10) (535,382.13)
10yrs (7.0%) (97,503.75) (295,465.92) (103,597.74) (313,932.54)
15yrs (7.0%) (75,480.39) (228,728.45) (80,197.91) (243,023.97)
20yrs (7.0%) (65,106.83) (197,293.44) (69,176.01) (209,624.28)
Step Up in (%) (15.00%)
Step Up Months 1st 12
2nd 12
3rd 11
35
Straight amort (15.00%)
35 months 44,987.37
