13/09/2019
FOR SALE TOWNHOUSE IN LAS PINAS
For more info, contact Peter M. Delos Santos Jr.
0927-649-9951 / 0918-266-7531
SAMPLE COMPUTATION:
Site Callalily 1 #1 - preselling
Location Vergon Subd. Pulang Lupa 2 Las Pinas
Lot area 60
Floor area 47/52
Total contract price 3,330,000.00
20% Down payment 666,000.00
Reservation fee 20,000.00
Net down payment 646,000.00
# of months to pay DP 12
Monthly DP 53,833.33
80% Bank loan 2,664,000.00
If 20 yrs to pay 22,282.76 (required income 74,275.88)
If 15 yrs to pay 25,458.57 (required income 84,861.90)
------------------------------
Site Callalily 2 #1 - ongoing construction
Location Vergon Subd. Pulang Lupa 2 Las Pinas
Lot area 66
Floor area 47/52
Total contract price 3,489,000.00
20% Down payment 697,800.00
Reservation fee 20,000.00
Net down payment 677,800.00
# of months to pay DP 12
Monthly DP 56,483.33
80% Bank loan 2,791,200.00
If 20 yrs to pay 23,346.72 (required income 77,822.38)
If 15 yrs to pay 26,674.16 (required income 88,913.87)
------------------------------
Site Golden Acre Manuela Marcos Alvarez (Road lot unit #1-3) - ongoing construction
Location Mani street Manuela Homes Marcos Alvarez Las Pinas
Lot area 39
Floor area 46/49
Total contract price 2,847,000.00
20% Down payment 569,400.00
Reservation fee 20,000.00
Net down payment 549,400.00
# of months to pay 12
Monthly DP 45,783.33
80% Bank loan 2,277,600.00
If 20 yrs to pay 19,050.76 (required income 63,502.53)
If 15 yrs to pay 21,765.93 (required income 72,553.11)
------------------------------
Site Golden Acre Manuela Marcos Alvarez (Inner unit, compound with parking) - ongoing construction
Location Mani street Manuela Homes Marcos Alvarez Las Pinas
Lot area 34
Floor area 43/49
Total contract price 2,495,000.00
20% Down payment 499,000.00
Reservation fee 20,000.00
Net down payment 479,000.00
# of months to pay DP 12
Monthly DP 39,916.67
80% Bank loan 1,996,000.00
If 20 yrs to pay 16,695.34 (required income 55,651.15)
If 15 yrs to pay 19,074.82 (required income 63,582.72)
------------------------------
Site Rainbow #2 (last unit available) (near Moonwalk Village)
Location Rainbow Village Marcos Alvarez Las Pinas
Lot area 60
Floor area 48/52
Total contract price 3,331,000.00
20% Down payment 666,200.00
Reservation fee 20,000.00
Net down payment 646,200.00
# of months to pay DP 12
Monthly DP 53,850.00
80% Bank loan 2,664,800.00
If 20 yrs to pay 22,289.45 (required income 74,298.18)
If 15 yrs to pay 25,466.22 (required income 84,887.39)
------------------------------
Site Admiral (road lot units)
Location San Isidro St. Cor. San Juan St. Admiral Park Subd. Brgy Talon 3 Las Pinas City
Lot area 47
Floor area 44/50
Total contract price 3,250,000.00
20% Down payment 650,000.00
Reservation fee 20,000.00
Net down payment 630,000.00
# of months to pay DP 12
Monthly DP 52,500.00
80% Bank loan 2,600,000.00
If 20 yrs to pay 21,747.44 (required income 72,491.47)
If 15 yrs to pay 24,846.95 (required income 82,823.18)
------------------------------
Site Goodyear 2 (road lot, #5) – near RFO
Location Skylark street Goodyear Park Subd. Almanza Las Pinas
Lot area 57
Floor area 48/54
Total contract price 3,907,000.00
20% Down payment 781,400.00
Reservation fee 20,000.00
Net down payment 761,400.00
# of months to pay DP 6
Monthly DP 126,900.00
80% Bank loan 3,125,600.00
If 20 yrs to pay 26,143.77 (required income 87,145.90)
If 15 yrs to pay 29,869.86 (required income 99,566.20)
------------------------------
Site Goodyear 1 (road lot, #2) - RFO
Location Skylark street Goodyear Park Subd. Almanza Las Pinas
Lot area 54
Floor area 48/54
Total contract price 3,756,000.00
20% Down payment 751,200.00
Reservation fee 20,000.00
Net down payment 731,200.00
# of months to pay DP 6
Monthly DP 121,866.67
80% Bank loan 3,004,800.00
If 20 yrs to pay 25,133.35 (required income 83,777.84)
If 15 yrs to pay 28,715.43 (required income 95,718.11)
------------------------------
Site Champaca #5 (inner, compound with parking) - RFO
Location Champaca street Vergon Subd. Pulang Lupa 2 Las Pinas
Lot area 28
Floor area 44
Total contract price 2,755,000.00
20% Down payment 551,000.00
Reservation fee 20,000.00
Net down payment 531,000.00
# of months to pay DP 3
Monthly DP 177,000.00
80% Bank loan 2,204,000.00
If 20 yrs to pay 18,435.14 (required income 61,450.46)
If 15 yrs to pay 21,062.57 (required income 70,208.57)
------------------------------
Site Camella Naga Road, Unit #2 – last unit available
Location Apitong Street Camella 5 Subd. Naga Road Pulang Lupa Dos Las Pinas
Lot area 45
Floor area/Usable area 44/50
Total Contract Price 3,030,000.00
20% Down payment 606,000.00
Reservation fee 20,000.00
Net DP 586,000.00 payable in 12 months
Monthly DP 48,833.33
80% Bank Loan 2,424,000.00
If 20 years to pay 20,275.31 (required income 67,584.36)
If 15 years to pay 23,165.01 (required income 77,216.69)
Peter M. Delos Santos Jr.
0927-649-9951
0918-266-7531
Grace Lascano (REBL22340)
0917-843-1224