BuenaRosa Santa Rosa, Laguna
MASTERPIECE OF RESIDENTIAL HOMES
Buena Perlas 1 - Sta. Rosa, Laguna
Buena Rosa : Candida Model:
Total Contract Price (TCP): 1,949,600.00
In-House Loan (80%): 1,559,680.00
Total Equity 20% (1,949,600.00 less 1,559,680.00):
429,920.00
Monthly Amortization of Equity: 71,653.33/month (6 months)
35,826.67/month (12 months)
Reservation Fee: 10,000.00
Monthly Amortization In-House loan: 38,486.37/month 7 yrs to pay
BUENA ROSA 1 & 2
Brgy. Labas, Sta. Rosa, Laguna
(In front of SM City Sta. Rosa)
Candida Model
Lot Area : 80 sq.m.
Floor Area : 72.20 sq.m.
Total Contract Price : 1,817,600.00
Pag-IBIG Loanable Amount : 1,109,607.80
EQUITY : 707,992.20
Add Processing Fee : 50,000.00
757,992.20
Less RESERVATION FEE : 10,000.00
NET EQUITY : 747,992.20
Monthly Amortization on Equity (0%):
18 months to pay - 41,555.12/month
24 months to pay - 31,166.34/month
Pag-IBIG Monthly Amortization
20 yrs to pay - 14,585.98/month
25 yrs to pay - 13,961.46/month
BUENA ROSA 9
DUPLEX TYPE
Lot Area : 50 sq.m.
Floor Area : 40 sq.m.
Total Contract Price : 960,500.00
Less: Discount : 50,000.00
Pag-IBIG loan amount : 700,000.00
-----------
EQUITY 210,500.00
Add:
Processing Fee : 25,000.00
Less:
Reservation Fee : 5,000.00
----------------
NET EQUITY : 230,500.00
Monthly Amortization on Equity @ 0% interest :
30 months (0% interest)- 7,683.33/month
Pag-IBIG monthly amortization
25 yrs to pay - 4,947.45/month
TOWNHOUSE UNIT
Lot Area : 40 sq.m.
Floor Area : 46 sq.m.
Total Contract Price : 856,000.00
Less: Discount : 50,000.00
Pag-IBIG loan amount : 630,000.00
----------------
EQUITY : 176,000.00
Add:
Processing Fee : 25,000.00
Less:
Reservation Fee : 5,000.00
---------------
NET EQUITY : 196,000.00
Monthly amortization on equity :6,533.33/month (30 months to pay)
Pag-IBIG monthly amortization:
25 yrs to pay - 4,999.11/month
| BUENA ROSA 9 SUBDIVISION | |||||
| Brgy. Tagapo, Sta. Rosa, Laguna Price effective April 13, 2009 | |||||
| HOUSE MODEL | DUPLEX | DUPLEX | DUPLEX | ROW TOWNHOUSE-END | ROW TOWNHOUSE-END |
|
| Regular | Regular | Regular | Regular | Prime |
| Lot Area | 50 sq.m. | 51 sq.m. | 75 sq.m. | 40 sq.m. | 50 sq.m. |
| Floor Area | 40 sq.m. | 40 sq.m. | 40 sq.m. | 40 sq.m. | 40 sq.m. |
| TOTAL CONTRACT PRICE | 960,000.00 | 966,000.00 | 1,098,000.00 | 856,000.00 | 922,000.00 |
| Less: discount | 50,000.00 | 50,000.00 | 50,000.00 | 50,000.00 | 50,000.00 |
| Estimated Loanable Amount | 700,000.00 | 700,000.00 | 700,000.00 | 630,000.00 | 650,000.00 |
| EQUITY | 210,500.00 | 216,000.00 | 348,000.00 | 176,000.00 | 222,000.00 |
| Processing Fee | 25,000.00 | 25,000.00 | 25,000.00 | 25,000.00 | 25,000.00 |
| Less: Reservation Fee | 5,000.00 | 5,000.00 | 5,000.00 | 5,000.00 | 5,000.00 |
| NET EQUITY | 230,000.00 | 236,000.00 | 368,000.00 | 196,000.00 | 242,000.00 |
| EQUITY PAYMENTS: |
|
|
|
|
|
| 30 mos.(0% interest) | 7,683.33 | 7,866.67 | 12,266.67 | 6,533.33 | 8,066.67 |
|
| n/a | n/a | n/a | n/a | n/a |
| Pag-IBIG monthly Amort. 25 yrs | 4,947.45/mo | 4,947.45/mo | 4,947.45 | 4,999.11 | 5,151.41 |
| BUENA ROSA 10 SUBDIVISION | ||||
| Brgy. Tagapo, Sta. Rosa, Laguna Price effective April 13, 2009 | ||||
| HOUSE MODEL | ROW TOWNHOUSE-END | ROW TOWNHOUSE-END | ROW TOWNHOUSE | ROW TOWNHOUSE |
|
| REGULAR | PRIME | REGULAR | PRIME |
| LOT SIZE | 50 sq. m. | 50 sq. m. | 40 sq. m. | 40 sq. m. |
| FLOOR SIZE | 40 sq. m. | 40 sq. m. | 40 sq. m. | 40 sq. m. |
|
|
|
|
|
|
| TOTAL CONTRACT PRICE | 831500.00 | 859000.00 | 771000.00 | 793000.00 |
| LESS: DISCOUNT | 20000.00 | 20000.00 | 20000.00 | 20000.00 |
| ESTIMATED LOANABLE AMOUNT | 700000.00 | 700000.00 | 660000.00 | 660000.00 |
| EQUITY | 111500.00 | 139000.00 | 91000.00 | 113000.00 |
| LESS:RESERVATION FEE | 5000.00 | 5000.00 | 5000.00 | 5000.00 |
| NET EQUITY | 106500.00 | 134000.00 | 86000.00 | 108000.00 |
| EQUITY PAYMENTS |
|
|
|
|
| 20 MOS.(0% INTEREST) | 5325.00 | 6700.00 | N/A | N/A |
| 22 MOS.(0% INTEREST) | N/A | N/A | 3909.09 | 4909.09 |
|
|
|
|
|
|
| HDMF MONTHLY AMORTIZATION |
|
|
|
|
| 25 years to pay | 4947.45 | 4947.45 | 4664.74 | 4664.74 |
FOR MORE DETAILS AND FREE TRIPPING PLEASE CONTACT ME @ 0916109465/09198881751 OR email me , bdionisio_mybusiness@yahoo.com
