3 bedroom House and Lot for sale in Lipa

MAHOGANY PLACE LIPA - ASPEN

Mahogany Place Lipa
BDO (20-80)

SAMPLE COMPUTATION

Model Unit: Aspen
Lot Area: 126sqm.
Floor Area: 90. 7sqm.
Total Contract Price: 2, 661, 103. 26
Estimate Loanable Amount: 2, 128, 882. 61
Equity: 532, 220. 65
Less Reservation Fee:30, 000
Net Equity: 502, 220. 65
12Monthly Equity Payment: 41, 851. 72

Estimate Monthly Amortization @ 6% int. fixed for the first year
5 Years: 41, 157. 28
10 Years: 23, 634. 97
15 Years - (OFW): 17, 964. 72
20 Years - (LOCAL): 15, 251. 98

Estimate bank charges (mortgage annotation, MRI and FI): 63, 866. 48
Net Disposable Income

5 Years: 137, 190. 93
10 Years: 78, 783. 23
15 Years:59, 882. 42
20 Years:50, 839. 93