townhouse in San Jose del Monte City, Central Luzon for sale

VILLA HERMANO SUB. – PRINCESS HOMES STO. CRISTO SAN JOSE DEL MONTE BULACAN
LOT AREA: 48sqm
FLOOR AREA: 62.5sqm
3 Bedrooms
1 Toilet & bathroom
PRICE: 1,600.000
Sample Computation:
Resevation: 10,000.00
TCP :1,600.000.00
Equity: 50,000.00
Net Equity: 40,000.00
Mos. Equity (6 mos.) 6,666.67
Balance ( payable thru Bank Financing) 1,550,000.00
Thru HDMF Equity: 160,000.00
Reservation Fee: 5,000.00
Net Equity: 155,000.00
Monthly Equity (12 mos.) 12,916.67
Balance payable thru HDMF: 1,440,000.00
Mothly M.A Thru Bank finance:
5 yrs.: 32,175.45
10 yrs.: 19,634.74
15 yrs.: 15,721.13
20yrs.: 14,448.03
25yrs. : 13, 542.30
Monthly M.A Thru HDMF:
5 yrs.: 30,242.68
10 yrs :18,633.25
15 yrs.: 15,036.84
20 yrs. : 13, 422.69
25 yrs. : 12,084.43
30 yrs.: 12, 108.30
Other Charges
Transfer of Title in Bank: 40,000.00
Water Connection Fee: 5,600.00
Bank Appraisal Fee: 5,000
Bank charges (estimate) : 38,750.00
Transfer of Title in HDMF 40,000.00
Water Connection Fee: 5,600
Pag ibig processing Fee : 3,000.00