RESIDENTIAL UNIT SAMPLE COMPUTATION
10% DP PAYABLE IN 18 MOS.
20% DP 24MOS PAYABLE
INVESTMENT COMPUTATION
1 Bedroom Flat Unit
Unit Area: 28.54 sqm
| Total Investment Value: | Php. 1,622,670.24 |
| 24 Months Investment | 12,688.62 |
| Balance thru bank financing (indicative rate) |
| 5 years (11.5%) | 28,549.40 |
| 10 years (11.5%) | 18,251.20 |
| 15 years (11.5%) | 15,1164.70 |
|
INVESTMENT COMPUTATION
Small 2 Bedroom Flat Unit
Unit Area: 49.61 sqm
| Total Investment Value: | Php. 2,738,472 |
| 24 Months Investment | 21,987.2 |
| Balance thru bank financing (indicative rate) |
| >5 years (11.5%) | 48,180.92 |
| 10 years (11.5%) | 30,801.33 |
| 15 years (11.5%) | 25,592.44 |
|
INVESTMENT COMPUTATION
1 Bedroom Loft
Unit Area: 50.09 sqm
| Total Investment Value: | Php. 2,754,250.00 |
| 24 Months Investment | 22,118.75 |
| Balance thru bank financing (indicative rate) |
| 5 years (11.5%) | 48,458.52 |
| 10 years (11.5%) | 30,978.79 |
| 15 years (11.5%) | 25,739.90 |
|
INVESTMENT COMPUTATION
3 Bedrooms Loft Unit
Unit Area: 89.55 sqm
| Total Investment Value: | Php. 4,925,250.00 |
| 24 Months Investment | 40,210.42 |
| Balance thru bank financing (indicative rate) |
| 5 years (11.5%) | 86,655.28 |
| 10 years (11.5%) | 55,397.40 |
| 15 years (11.5%) | 46,029.02 |
|
|
INQUIRE NOW!
