19/04/2024
Birmingham Heights
BIRMINGHAM HEIGHTS - San Miguel St. Brgy. Fortune Marikina City
3 UNIT LEFT
Sample Computation:
DUPLEX: MODIFIED NEWCASTLE
2 Bedrooms, 2 T&B w/ Car garage
Lot area: 59 sqm.
Floor Area: 50 Sqm.
Total Contract Price: 5,472,000.00
15% Downpayment: 820,800.00
Reservation: 50,000.00
Net DP: 770,800.00
8 mos to pay: 96,350.00
80% Balance: 4,651,200.00
20 yrs. to pay: 36,046.80
Reg. Net Monthly Income: 111K
25 yrs. to pay: 32,883.98
Reg. Net Monthly Income: 100K
DUPLEX: MODIFIED NEWCASTLE
2 Bedrooms, 2 T&B w/ Car garage
Lot area: 71 sqm.
Floor Area: 50 sqm.
Total Contract Price: 5,963,000.00
15% Downpayment: 894,450.00
Reservation: 50,000.00
Net DP: 844,450.00
8 mos to pay: 105,556.25
12 mos to pay 70,370.83
80% Balance: 5,068,550.00
20 yrs. to pay: 39,281.26
Reg. Net Monthly Income: 120K
SHEFFIELD -
2 Bedrooms, 2 T&B w/ Car garage
Lot area: 50 sqm.
Floor Area: 50 sqm.
Total Contract Price: 5,245,000.00
15% Downpayment: 786,750.00
Reservation: 50,000.00
Net DP: 736,750.00
8 mos to pay: 95,92,093.75
12 mos to pay 61,395.83
80% Balance: 4,456,250.00
20 yrs. to pay: 34,519.44
Reg. Net Monthly Income: 105K
25 yrs. to pay: 31,519.83
Reg. Net Monthly Income: 96K