23/02/2016
Murang Pabahay (Affordable Housing) sa Bali Hai Residences – Townhouse for Sale in Imus, Cavite
Price: P1.9M
Project: Bali Hai Residences – Townhouse
Location: Buhay na Tubig, Imus Cavite
Developer: Citihomes Builder and Development, Inc. (Citihomes)
Description: Bali Hai Residences is a community development influenced by the Modern Asian
Architecture that maximizes space and affordability without sacrificing the aesthetics of a unique
home design. The minimalist approach to the house layout makes it easier for homeowners to
personalize their homes based on their family's needs. The community also boasts a complete
recreational amenities for the family such as Multi-Purpose Clubhouse, Parks, Plagrounds and open
spaces for your weekend jogging and sports activities. LEIA House Model offers three (3) color variation
for buyers to choose. Located in the heart of Imus Bali Hai offers a 5.2 hectare community with an
estimated 407 saleable lots. Bali Hai Residences is strategically located along the main thoroughfares
of Cavite and has direct access from both Aguinaldo Hi-way in Imus and Molino via Buhay na Tubig.
Turn-over specifications: complete finish
-Ceramic floor tile ground floor wood grain vinyl floor planks finish at second floor
-Fiber cement board – painted finish tile on interior interior wall partition.
-Steel Casement window with security grilles.
-Exposed T-joist textured-painted finish ceiling at ground floor.
-Fiber cement board-painted finish ceiling at toilet and second floor.
-With complete plumbing fixtures ceramic floor tiles and wall tiles at toilet and bath.
-Varnish finish stair wood planks and handrails, and painted finish steel balustrade.
-Kitchen granite tile countertop with painted finish base cabinet.
-Laundry sink with ceramic tile finish
House Type: Two Storey Townhouse
Status: Pre-Selling
Lot Area (Inner unit) 65sqm
Floor Area 61.5sqm
FEATURES & AMENITIES:
Multipurpose Hall; Basketball Court; Jogging Path;
Landscape for Entrance Gate and Guardhouse
Parks and Playground; Underground Drainage System and Water System;
Concrete Roads/Paved Sidewalks with Planting Strip; Street Lights
SAMPLE COMPUTATION
EFFECTIVE JANUARY 1, 2016
LEIA MODEL
PARTICULARS INNER UNIT END UNIT
REGULAR LOT REGULAR LOT
LOT AREA 65 SQM 91 SQM
FLOOR AREA 61.5 SQM 61.5 SQM
TOTAL CONTRACT PRICE Php1,945,800 Php 2,197,305
BANK FINANCING
10 % DOWNPAYMENT 194,580 219,731
RESERVATION FEE 20,000 20,000
BALANCE ON DP 174,580 199,731
MONTHLY DP
10 MONTHS 17,458 19,973
9 MONTHS ( OGC) 19,398 22,192
6 MONTHS ( 50% -RFO) 29,097 33,289
LOANABLE AMOU 1,751,220 1,977,575
MO. AMORT @ 10.0% (0.0132150737/0.0107460512)
10 YRS 23,143 26,134
15 YRS 18,819 21,251
20 YR 16,900 19,084
ESTIMATED BANK CHARGES 63,239 71,412
IN-HOUSE FINANCING
20 % DOWNPAYMENT 389,160 439,461
RESERVATION FEE 20,000 20,000
BALANCE ON DP 369,160 419,461
MONTHLY DP 12 MONTHS 30,763 34,955
LOANABLE AMOUNT (80%) 1,556,640 1,757,844
MONTHLY AMORTIZATION (0.024318057/ 0.018018520)
5 YRS @ 16% p.a. 37,854 42,747
10 YRS @ 18% p.a. 28,048 31,674
15 YRS @ 18% p.a. 25,068 28,309
ESTIMATED MRI 9,340 10,547
ESTIMATED FIRE INSURANCE 1,500 1,500
INITIAL REQUIREMENT (YOU MAY BRING IT DURING TRIPPING COMPLETE WITH RESERVATION FEE):
Photocopy of Company ID (Back & Back)
1 Month Payslip ( a must for reservation)
P5K Reservation Fee
BASIC REQUIREMENT (YOU MAY BRING IT DURING TRIPPING COMPLETE WITH RESERVATION FEE):
Valid IDs
ID Pics 1x1
Proof of Billing/Remittance
Payslip
Birth/Marriage
Certificate Certificate of Employment/Job Contract
TIN/Passport
Cedula
SPA (IF NEEDED, especially for OFW)
Post Dated Check
For tripping schedule and other details ;
Genaro Naputo, Jr.
SMART MOBILE: 0999-495-6398
GLOBE MOBILE: 0936-9951578
LANDLINE+: 02-781-7216
FB page: Affordable Brandnew Real Estate Properties PH
Email: [email protected]