3 bedroom House and Lot for sale in Talisay

SMYRNA SUBDIVISION, Bulacao, Pardo - 3. 25M

SMYRNA SUBDIVISION in Bulacao, Cebu City

TOTAL SELLING PRICE: 3, 250, 000
FLOOR AREA: 90 sqm
* LOT AREA: 60sqm
* 3BRs with 1 Maid´s Room with own T&B
* 1CR with separate shower on 2nd Floor
* Grooming Area
* Powder Room
* Kitchen with sink and cabinetry.
* Fully finished with elegant tiles.
* Carport

AMENITIES:
* Gated Subdivision Entrance
* 24/7 Guard House
* Concrete Roads
* Community Cistern / Deepwell
* MCWD Ready
* Drainage
* Electrical Posts

PAYMENT OPTIONS

REGULAR UNITS
TOTAL CONTRACT PRICE (TCP) : 3, 250, 000
RESERVATION FEE (RF): 20, 000 (DEDUCTIBLE TO CONTRACT PRICE)

OPTION 1 – SPOT CASH
5% DISCOUNT ON TCP
TCP – RF - 5% DISCOUNT
3, 250, 000 -20, 000 – 162, 500 = 3, 067, 500

OPTION 2 – DEFERRED CASH / TCP IN 12 MONTHS
3% DISCOUNT ON TCP
(TCP – 20, 000 - 3% DISCOUNT) / 12MONTHS
(3, 250, 000 – 20, 000 - 97, 500) / 12 MONTHS = 261, 041. 66

OPTION 3 – 50% SPOT DP
5% DISCOUNT ON DOWNPAYMENT
50% EQUITY – RF - 5% DISCOUNT
1, 625, 000 – 20, 000 – 81, 250 = 1, 523, 570
50% Balance – Bank Financing

OPTION 4 – 20% SPOT DP
5% DISCOUNT ON DOWNPAYMENT
20% EQUITY – RF - 5% DISCOUNT
650, 000 – 20, 000 – 32, 500 = 597, 500
80% Balance – Bank Financing

OPTION 5 - 20% EQUITY IN 12 MONTHS
(20% EQUITY – RF) / 12 MONTHS
(650, 000 – 20, 000) / 12 = 52, 500/MONTH
80% Balance – Bank Financing

OPTION 6 – 20% EQUITY IN 24 MONTHS
(20% EQUITY – RF) / 24 MONTHS
(650, 000 – 20, 000) /24 months = 26, 000/month

OPTION 7 – 20% EQUITY IN 36 MONTHS
(20% EQUITY – RF) / 36 MONTHS
(650, 000 – 20, 000) / 36 months = 17, 500/month
CORNER UNITS
TOTAL CONTRACT PRICE (TCP) : 3, 450, 000
RESERVATION FEE (RF): 20, 000 (DEDUCTIBLE TO CONTRACT PRICE)

OPTION 1 – SPOT CASH
5% DISCOUNT ON TCP
TCP – RF - 5% DISCOUNT
3, 450, 000 -20, 000 – 172, 500 = 3, 257, 500

OPTION 2 – DEFERRED CASH / TCP IN 12 MONTHS
3% DISCOUNT ON TCP
(TCP – 20, 000 - 3% DISCOUNT) / 12MONTHS
(3, 450, 000 – 20, 000 - 103, 500) / 12 MONTHS = 277, 208. 33/month

OPTION 3 – 50% SPOT DP
5% DISCOUNT ON DOWNPAYMENT
50% EQUITY – RF - 5% DISCOUNT
1, 725, 000 – 20, 000 – 86, 250 = 1, 618, 750
50% Balance – Bank Financing

OPTION 4 – 20% SPOT DP
5% DISCOUNT ON DOWNPAYMENT
20% EQUITY – RF - 5% DISCOUNT
690, 000 – 20, 000 – 34, 500 = 635, 500
80% Balance – Bank Financing

OPTION 5 - 20% EQUITY IN 12 MONTHS
(20% EQUITY – RF) / 12 MONTHS
(690, 000 – 20, 000) / 12 = 55, 833. 33/MONTH
80% Balance – Bank Financing

OPTION 6 – 20% EQUITY IN 24 MONTHS
(20% EQUITY – RF) / 24 MONTHS
(690, 000 – 20, 000) / 24 = 27, 916. 66/month

OPTION 7 – 20% EQUITY IN 36 MONTHS
(20% EQUITY – RF) / 36 MONTHS
(690, 000 – 20, 000) / 36 = 18, 611/month

For more information and Site Viewing
You may Contact:
Jasmine Rivas
0923-139-0981