Sakura Residences - Studio Unit
Cebu City, Cebu, Region VII (Central Visayas)
Bedroom: 1
Bathroom: 1
Lot Area: 0 sqm
Floor Area: 20 sqm
Sakura Residences is a serene, Japanese-inspired community nestled in Barangay Tabok, Mandaue City, Cebu. Developed by King Properties in partnership with Hankyu Hanshin Properties of Japan, it offers a unique blend of minimalist elegance and functional design. The property features thoughtfully designed amenities such as a zen garden, clubhouse, swimming pool with jacuzzi, gym, and bike-friendly facilities. It’s the perfect sanctuary for modern living, where comfort meets quiet sophistication. Strategically located near major thoroughfares, Sakura Residences offers both convenience and lasting investment value.
Payment Terms 95% Spot-5% Retention Deffered Cash in 36 mos Spot 20%-80% upon turnover 20% Spread (36 mos) 10% Spread (36 mos) 10% SPECIAL MONTHS
Selling Price: (3,129,817.31) (3,129,817.31) (3,129,817.31)(3,129,817.31) (3,129,817.31) (3,129,817.31)
Standard Discount: ((148,666.32) (93,894.52) (31,298.17)
Additional Discount: -
TSP Net of Discount: (2,981,150.98) (3,035,922.79) (3,098,519.13) (3,129,817.31) (3,129,817.31) (3,129,817.31)
Transfer Fee: (203,438.12) (203,438.12) (203,438.12) (203,438.12) (203,438.12) (203,438.12)
VAT: -
Total Contract Price: (3,184,589.11) (3,239,360.91) (3,301,957.26) (3,333,255.43) (3,333,255.43) (3,333,255.43)
Reservation Fee (25,000.00) (25,000.00) (25,000.00) (25,000.00) (25,000.00) (25,000.00) March 05, 2026
Monthly Amortization (3,000,359.65) (89,287.80) (635,391.45) (17,823.64)
(8,564.60) (4,860.95)
Months 1-12 (-) (89,287.80) (-) (17,823.64) (8,564.60) (4,860.95)
Months 13-24 (-) (89,287.80) (-) (17,823.64) (8,564.60) (8,333.14)
Months 25-36 (-) (89,287.80) (-) (17,823.64) (8,564.60) (12,499.71)
Turnover Balance (159,229.46) (-) (2,641,565.81) (2,666,604.34)
(0.00%) (80.00%) (80.00%)
(2,999,929.89) (2,999,929.89)
(90.00%) (90.00%)
ESTIMATED BANK LOAN AMORTIZATION - 90
