Dressed-up Unit:
Turnover Unit:
Beatrice model is a three-storey townhouse 90 sqm floor area on a 60 sqm lot area. The unit with three bedrooms, three toilets and baths, family room, dining area and kitchen, utility/maid’s room, laundry/service area, and provision for one-car garage.
Selling Price: Php 2,512,000.00
House Type: Townhouse
Floor Area: 90 sqm
Lot Area: 60 sqm
House Type: Townhouse
Floor Area: 90 sqm
Lot Area: 60 sqm
House Features:
- Three Bedrooms
- Three Toilets and Baths
- Living Area
- Dining Area
- Kitchen Area
- Utility/Maid’s Room
- Provision for One-Car Garage
- Laundry and Service Area
Materials & Finish:
- Painted Sandblast Finish with decorative stone accent for extrior walll
- Painted Plain Cement Finish for Interior Wall
- Tiled Toilet and Bath
- Tiled Kitchen Counter with Stainless Sink
- Aluminum Frame Sliding Windows
- Concrete Stairs with Wood Planks
- Wood Handrail with Steel Decorative Railing
- Ceramic Tiles for all Floors
- Concrete Roof Tiles
Floor Plan:
Sample Computations:
| Item | Bank Financing | In-House Financing |
|---|---|---|
| 12.5% DP | 24 Months DP | |
| Selling Price | Php 2,512,000.00 | Php 2,512,000.00 |
| Add: Legal and Misc. Fees | Php 200,960.00 (8%) | Php 113,040.00 (4.5%) |
| Total Contract Price | Php 2,712,960.00 | Php 2,625,040.00 |
| Down payment | Php 339,120.00 (12.5%) | Php 787,512.00 (30%) |
| Less: Reservation | Php 25,000.00 | Php 25,000.00 |
| Net Down payment | Php 314,120.00 | Php 762,512.00 |
| Monthly DP | Php 20,941.33 (15mos) | Php 31,771.33 (24mos) |
| Total Loanable Amt. | Php 2,373,840.00 (87.5%) | Php 1,837,528.00 (70%) |
Monthly Amortization @ 8% (prevailing bank rates will apply):
| 20 yrs. | Php 20,981.58 | |
| 15 yrs. | Php 23,811.48 | |
| 10 yrs. | Php 29,927.06 | Php 37,662.72(21% int) |
| 05 yrs. | Php 49,258.74 | Php 47,585.84(18% int) |
Remarks:
- MRI and FIRE Insurances are included
- Move-in is on the 18th month – Pre-selling Units
- Bank max loan term for OFW is 15 or 20 years, while for Locally Employed is up to 20 or 25 years depending on the assigned bank
- For client’s convenience, this is a developer-assisted bank loan – Metrobank, UCPB, or BDO. No Minimum Net Disposable Income(NDI) is required
- Max age on loan maturity for OFW is 60yrs, while LOCAL is 65 years
- Transfer Fees are included for Bank financing 8% LMF. Transfer Fees are not yet included for In-house financing 4.5% LMF
- House Prices and Bank Policies are subject to change without prior notice, please confirm with your assisting BSHomes Agent
Cash Payment Scheme:
| Total Selling Price | Php 2,512,000.00 |
| Plus: Legal & Miscellaneous Fees (4.5%) | Php 113,040.00 |
| Total Contract Price | Php 2,625,040.00 |
| Less: Reservation Fee | Php 25,000.00 |
| Net TCP (before discount) | Php 2,600,040.00 |
| Less: 10% Discount on TSP within 7 days upon reservation | Php 251,200.00 |
| Net TCP @10% | Php 2,348,840.00 |
| Less: 9.5% Discount on TSP within 30 days | Php 238,640.00 |
| Net TCP @9.5% | Php 2,361,400.00 |
| Less: 9% Discount on TSP within 60 days | Php 226,080.00 |
| Net TCP @9% | Php 2,373,960.00 |
| … up to | |
| Less: 4% Discount on TSP within 360 days | Php 100,480.00 |
| Net TCP @4% | Php 2,499,560.00 |
Note: LMF does not include transfer fees
Deferred Cash Payment Scheme:
| Total Selling Price | Php 2,512,000.00 |
| Plus: Legal & Miscellaneous Fees (4.5%) | Php 113,040.00 |
| Total Contract Price | Php 2,625,040.00 |
| Less: Reservation Fee | Php 25,000.00 |
| Net TCP | Php 2,600,040.00 |
| Deferred Payments, 24 Months (Zero Interest) | Php 108,335.00 |
Note: LMF does not include transfer fees
Want to know more?
You may leave your message or inquiry below and we will get back to you within 24 hours. Thank you very much.