Intalio Estates - Obra - Phase 3 Lot 11 Blk 1
Cagayan De Oro City, Misamis Oriental, Region X (Northern Mindanao)
Bedroom: 0
Bathroom: 0
Lot Area: 121 sqm
Floor Area: 118.69 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 7,036,557.38
Less: RF Discount (Promo) -
Less: TSP Discount (Promo) 25,000,00
Net Total Selling Price 7,036,557.38
Add: (12%) Vat 844,386.89
add: Legal & Misc. Fees 703,655.74
Total Contract Price 8,556,600.00
STANDARD EQUITY COMPUTATION
Down payment (10.00%) 858,460.00
Holding Fee (15,000.00)
Less: Promo for the Month -
Net Equity Payment 843,460.00
Monthly Equity (34months) 49,891.76
Loanable Amount (90.00%) 7,726,140.00
STEP EQUITY COMPUTATION
Downpayment(0.1) 843,460.00
(25%) 19,169.55
(35%) 29,521.10
(40%) 33,738.40
Loanable Amount(0.9) 7,726,140.00
BANK FINANCING
Standard (10.00%) Step-Up(10.00%)
No. of Rate Amortization Income Req Amortization Income Req
years
5yrs (7.0%) (152,986.83) (463,596.46) (152,986.83) (463,596.46)
10yrs (7.0%) (89,707.04) (271,839.50) (89,707.04) (271,839.50)
15yrs (7.0%) (69,444.73) (210,438.58) (69,444.73) (210,438.58)
20yrs (7.0%) (59,900.68) (181,517.22) (59,900.68) (181,517.22)
Step Up in (%) (10.00%)
Step Up Months 1st 11
2nd 10
3rd 10
31
Straight amort (10.00%)
31 months 27,208.39
