Beverly Homes Loma de Gato Phase 2

BEVERLY HOMES PRENZA II Loma de Gato Marilao, Bulacan
Barrio Prenza 2 (LOma De Gato), Marilao Bulacan

LTS # 030851 DEC. 2015

AMENITIES:
Grand Landscaped Entrance Gate
Basketball Court
Well Planned Community Development
Wide Concrete Road Network underground Drainage
_________________________________
Sample Computation: TOWNHOUSE
G/F with ceramic tiles
2/F laminated vinyl tiles
1 Toilet & bath
Dining area
Living area,Kitchen,Laundry with Ceiling and 1 car garage
Lot Area 52 sqm.
Floor Area 51 sqm.
Total Contract Price 1,079,000
ADD: Miscellaneous Fee 129,480
Total Selling Price 1,208,480
Less Loanable Value 1,074,000
Cash out / Equity 134,480
Less Reservation Fee 10,000
Total Cash out 124,480
less DISCOUNT 30,000
Net Cash out 94,480
24 mos. to pay 3,936.67
PAG-IBIG MONTHLY AMORTIZATION:
25 yrs. to pay 7,580.54
30 yrs. to pay 7,134.37
REQUIRED INCOME: 20,384.37

BANK FINANCING:
20% OF TSP 241,696
Less Reservation 10,000
Less Discount 30,000
NET CASHOUT 201,696
payable in 24 mos. 8,404
80% Balance 966,787
15 yrs. to pay 9,805.77
20 yrs. to pay 8,698.41
GROSS MONTHLY INCOME 28,994.69
_______________________________________
Sample Computation: SINGLE ATTACHED
G/F with ceramic tiles
2/F laminated vinyl tiles
1 Toilet & bath
Dining area
Living area,Kitchen,Laundry with Ceiling and 1 car garage
Lot Area 104 sqm.
Floor Area 72 sqm.
Total Contract Price 2,640,000
ADD: Miscellaneous Fee 316,800
Total Selling Price 2,956,800
BANK FINANCING:
Loan Value 2,182,000
CASHOUT 887,800
Less Reservation 20,000
Less Discount 100,000
payable in 24 mos. 27,283.33
payable in 36 mos. 18,188.89
PAG-IBIG FINANCING:
25 yrs. to pay 14,233.36
30 yrs. to pay 13,323.99
GROSS MONTHLY INCOME 44,414.00
_______________________________________
BANK FINANCING:
20% OF TSP 591,360
Less Reservation 20,000
Less Discount 100,000
NET CASHOUT 471,360
payable in 24 mos. 19,640
80% Balance 2,365,440
15 yrs. to pay 23,991.88
20 yrs. to pay 21,282.48
GROSS MONTHLY INCOME 70,941.60
CALL/ TEXT NOW
LEA P. CADALIN
Licensed Salesperson
(02)9948956
SUN# 09328679323
SMART# 0939.9126356
http//www.condohousenlotphils.com