2-BR Thouse For Sale in Valenzuela Metro Manila

SAMPLE COMPUTATION

READY FOR OCCUPANCY

Project:

Camella Terra Alta

Block and Lot:

Arielle End Unit

Model:

36 sqm.

Floor Area:

120 sqm.

Lot Area:

TOTAL CONTRACT PRICE:

6,519,000

2.5% SPOT Downpayment, 5% in 8 mos, 7.5% Discount Upon LR

Reservation Fee:

30,000

15% Downpayment:

977,850

2.5% Spot Downpayment:

1,599,750

5% in 8 months

40,744

7.5% Discount upon Loan Release

488,925

Bank Financing

85% Loanable Amount:

5,541,150

5 yrs ammort at 8% interest

112,355

10 yrs ammort at 8% interest

67,229

15 yrs ammort at 8% interest

52,954

20 yrs ammort at 8% interest

46,348

Required Income for;

5 years

374,515

10 years

224,098

15 years (SE, OFW)

176,514

20 years (LE)

154,495