---

---

OHANA HOMES 3

---

• DETAILS

• FEATURES

• SAMPLE COMPUTATION

• 4

• 5

• 6

• 7

• 8

• 9

• 10

• 11

• 12

• 13

• 14

• 15

• 16

• 17

• 18

• 19

• 20

• 21

• 22

• 23

• 24

• 25

• 26

• 27

• 28

• 29

• 30

• Project Selling Caloocan Post Listing, [11/6/2023 2:20 PM]
  Ohana Homes 3 
  Loc.Alibangbang St. Amparo Caloocan City
  2 Storey secured gated compound townhouse w/CCTV
  3 Bedrooms
  3 T&B
  Living Area
  Dining Area
  Kitchen
  Auxillary Kitchen/Laundry Area
  Balcony
  1 Carport w/ storage
  
  Project Selling Caloocan Post Listing, [11/6/2023 2:29 PM]
  Sample Computation
  Lot Area: 53sqm
  Floor Area: 99sqm
  Seling Price 6,275,000
  Res.Fee 10,000
  20% 1,255,000
  80% 5,020,000
  Bank Amortization
  10years 58,286.46
  15years 45,721.18
  20years 38,926.01
  
  ProjectSellingPropertyListing 2023-1161
  
  

  SITE DEVELOPMENT PLAN

  

  VICINITY MAP

  
• HOUSE MODEL: AURI
  
  FLOOR AREA:       55SQM
  LOT AREA:           114 SQM
  
  

  • 2 Storeys
  • 3 Bedrooms
  • 1 Bathroom
  • 1 Car Port
  • 1 Service Area
• LIST PRICE	​6,147,049.69
  TOTAL LIST PRICE	​6,147,049.69
  ADD: EVAT ​(12.00%)	737,645.96
  NET SALE PRICE	6,884,695.65
  LESS: UNIT-SPECIFIC DISCOUNT ​(8%)	550,775.65
  NET DISCOUNT PRICE	6,333,920.00
  LESS: PROMO DISCOUNT PRICE ​(0%)	-
  NET PROMO PRICE	​​6,333,920.00
  ADD: MISC. ​(​5.50%)	379,000.00
  TOTAL CONTRACT PRICE	6,712,920.00
  TCP ROUNDED (UNIT)	6,712,920.00

  DOWNPAYMENT	671,292.00
  RESERVATION FEE	15,000.00
  NET DP (LESS RF)	656,292.00
  MONTHS TO PAY: 19	34,541.68
  BALANCE	6,041,628.00

  AMORTIZATION SCHEDULE

  LOAN TAKEOUT

  6,041,628.00

  BANK LOAN

  • 5 YEARS

  • 10 YEARS

  • 15 YEARS

  • 4

  • 5

  • 6

  • 7

  • 8

  • 9

  • 10

  • 11

  • 12

  • 13

  • 14

  • 15

  • 16

  • 17

  • 18

  • 19

  • 20

  • 21

  • 22

  • 23

  • 24

  • 25

  • 26

  • 27

  • 28

  • 29

  • 30

  • • Interest Rate: 6.50%
    • Estimated Monthly Amortization: 118,211.39
  • • Interest Rate: 6.50%
    • Estimated Monthly Amortization: ​68,601.46
  • • Interest Rate: 6.50%
    • Estimated Monthly Amortization: 52,629.07

  PAGIBIG LOAN

  • 5 YEARS

  • 10 YEARS

  • 15 YEARS

  • 4

  • 5

  • 6

  • 7

  • 8

  • 9

  • 10

  • 11

  • 12

  • 13

  • 14

  • 15

  • 16

  • 17

  • 18

  • 19

  • 20

  • 21

  • 22

  • 23

  • 24

  • 25

  • 26

  • 27

  • 28

  • 29

  • 30

  • • Interest Rate: 6.50%
    • Estimated Monthly Amortization: 118,211.39
  • • Interest Rate: 6.50%
    • Estimated Monthly Amortization: ​68,601.46
  • • Interest Rate: 6.50%
    • Estimated Monthly Amortization: 52,629.07

  • 20 YEARS

  • 25 YEARS

  • 30 YEARS

  • 4

  • 5

  • 6

  • 7

  • 8

  • 9

  • 10

  • 11

  • 12

  • 13

  • 14

  • 15

  • 16

  • 17

  • 18

  • 19

  • 20

  • 21

  • 22

  • 23

  • 24

  • 25

  • 26

  • 27

  • 28

  • 29

  • 30

  • • Interest Rate: 6.50%
    • Estimated Monthly Amortization: ​45,044.76
  • • Interest Rate: 6.50%
    • Estimated Monthly Amortization: 40,793.50
  • • Interest Rate: 6.50%
    • Estimated Monthly Amortization: ​38,187.20

  *This serves only as a guide on the amortization schedule.
  Final payment schedule and interest fees will be provided by the bank
  

---

​Disclaimer:
All the Computations, Availability of the unit and Details Above is Subject to Change without prior Notice. Kindly Contact Below to Update for the Latest Details and Computations

Contact Nos:
Globe Mobile: 0977-8056369
Sun Mobile: 0923-9926283 

Email: [email protected]