16/07/2025
Vista Rosa at San Francisco
Residential Units
TYPE 1
MODEL TYPE: TOWNHOUSE
LOT AREA: 50 SQM
GROSS FLOOR AREA: 75 SQM
SELLING PRICE: 4,350,000
INTRODUCTORY DISCOUNT: 200,000
NET SELLING PRICE: 4,150,000
ADD: VAT @ 12%: 498,000
Miscellaneous fee & Others: 588,000
TOTAL CONTRACT PRICE: 5,236,000
DOWN PAYMENT SCHEMES
10% DOWN PAYMENT: 523,600
LESS: RESERVATION FEE: 20,000
NET DOWN PAYMENT: 503,600
STANDARD PAYMENT
1st-24th month: 20,983.33
BALANCE / AMORTIZATION
90% LOAN VALUE: 4,712,400
AMORTIZATION (7% Interest)
30 YEARS: 31,352
25 YEARS: 33,306
20 YEARS: 36,535
15 YEARS: 42,356
10 YEARS: 54,715
5 YEARS: 93,311
30% MIN. NDI / REQUIRED BASIC INCOME: 104,505.72
=================================================
TYPE 3
MODEL TYPE: TOWNHOUSE
LOT AREA: 50 SQM
GROSS FLOOR AREA: 76 SQM
SELLING PRICE: 4,400,000
INTRODUCTORY DISCOUNT: 200,000
NET SELLING PRICE: 4,200,000
ADD: VAT @ 12%: 504,000
Miscellaneous fee & Others: 594,000
TOTAL CONTRACT PRICE: 5,298,000
DOWN PAYMENT SCHEMES
10% DOWN PAYMENT: 529,800
LESS: RESERVATION FEE: 20,000
NET DOWN PAYMENT: 509,800
STANDARD PAYMENT
1st-24th month: 21,241.67
BALANCE / AMORTIZATION
90% LOAN VALUE: 4,768,200
AMORTIZATION (7% Interest)
30 YEARS: 31,723
25 YEARS: 33,701
20 YEARS: 36,968
15 YEARS: 42,858
10 YEARS: 55,363
5 YEARS: 94,416
30% MIN. NDI / REQUIRED BASIC INCOME: 105,743.18
For inquiries, site tripping, and reservations