Intalio Estates - Fresco - Blk 19 Phase 3 Lot 12
Cagayan De Oro City, Misamis Oriental, Region X (Northern Mindanao)
Bedroom: 0
Bathroom: 0
Lot Area: 66 sqm
Floor Area: 45 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.
FRESCO SAMPLE COMPUTATION
Total Selling Price: 3,100,094.71
Less: RF Discount (Promo) -
Less: TSP Discount (Promo) : (50,000.00)
Net Total Selling Price: 3,050,094.71
Add: (12%) Vat -
Add: Legal & Misc. Fees: 310,009.47
Total Contract Price: 3,360,104.19
STANDARD EQUITY COMPUTATION
Down payment (20.00%) 672,020.84
Holding Fee: (10,000.00)
Less: Promo for the Month -
Net Equity Payment: 662,020.84
Monthly Equity (35months): 19471.20
Loanable Amount (80.00%): 2,688,083.35
STEP EQUITY COMPUTATION
Downpayment(0.15): 494,015.63
(25%) 10,291.99
(35%) 14,408.79
(40%) 17,964.20
Loanable Amount(0.85): 2,856,088.56
BANK FINANCING
Standard (0.2%) Step-Up(0.15%)
No. of Rate Amortization Income Req Amortization Income Req
years
5yrs (7.0%) (53,227.27) (161,294.76) (56,553.98) (171,375.69)
10yrs (7.0%) (31,210.93) (94,578.57) (33,161.61) (100,489.73)
15yrs (7.0%) (24,161.25) (73,215.92) (25,671.33) (77,791.91)
20yrs (7.0%) (20,840.68) (63,153.58) (22,143.22) (67,100.68)
Step Up in (%) (15.00%)
Step Up Months 1st 12
2nd 11
3rd 11
34
Straight amort (15.00%)
35 months 14,529.87
