Intalio Estates - Regus - Corner - Sa
Cagayan De Oro City, Misamis Oriental, Region X (Northern Mindanao)
Bedroom: 1
Bathroom: 1
Lot Area: 104 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 5,457,047.95
Less: RF Discount (Promo) -
Less: TSP Discount (Promo) -
Net Total Selling Price 5,457,047.95
Add: (12%) Vat 654,845.75
add: Legal & Misc. Fees 545,704.79
Total Contract Price 6,657,598.49
STANDARD EQUITY COMPUTATION
Down payment (20%) 1,331,519.70
Holding Fee (10,000.00)
Less: Promo for the Month -
Net Equity Payment 1,321,519.70
Monthly Equity (67months) 19,724.17
Loanable Amount (80%) 5,326,078.80
STEP EQUITY COMPUTATION
Downpayment(0.1) 1,321,519.70
(25%) 14,364.34
(35%) 21,024.18
(40%) 24,027.63
Loanable Amount(0.8) 5,326,078.80
BANK FINANCING
(No. of years) (Rate ) Standard (20.00%) Step-Up(20%)
(Amortization) (Income Req) (Amortization) (Income Req)
5yrs (7.0%) (105,462.74) (319,584.07) (105,462.74) (319,584.07)
10yrs (7.0%) (61,840.29) (187,394.82) (61,840.29) (187,394.82)
15yrs (7.0%) (47,872.30) (145,067.58) (47,872.30) (145,067.58)
20yrs (7.0%) (41,293.03) (125,130.40) (41,293.03) (125,130.40)
Step Up in (%) (20%)
Step Up Months 1st 23
2nd 22
3rd 22
67
Straight amort (20%)
37 months 19,724.17
