VISTA SUAREZ CEBU
PROJECT CONCEPT / DESCRIPTION
Vista Residences flagship condominium property in Cebu. . will tower over Gorordo Avenue, right in the middle of the Metro’s key hubs;
The Cebu Business Park, Fuente Osmena Circle and the Cebu Provincial Capitol.
L-shaped Tower, mixed-use Condominium Building.
LOCATION : Cebu City
EXACT ADDRESS NEIGHBORHOOD : 116 Gorordo Ave. Brgy. Kamputhaw, Cebu City
BUSINESS DISTRICTS : Cebu Business Park, IT Park
HOSPITALS : Perpetual Succour Hospital, Cebu Doctors Hospital, Chong Hua, Cebu Velez Gen- Hospital
SHOPPING MALLS:
Ayala Terraces, JY Square Mall, Escario & Mango Central Mall, Robinsons Cybergate
PUBLIC TRANSPORT : Ayala Public Utility Terminal
POLICE STATIONS : Camo Sotero Cabahug, Cebu Police Station 7, Provincial Highway Patrol Team Cebu.
CHURCHES : Asilo de Milagrosa, Our Lady of Sacred Heart nParish, Inc.- Cebu City Locale.
NO. OF FLOORS . 29 floors
TOTAL LAND AREA : 3,764 sq. m.
Studio : 528 – Units
1- Bedroom : 108 – Units
2 – Bedrooms : 9 – Units
Penthouse : 6- Units
AVE. NO. OF UNITS/FLR : 43 – Units
VIEWS/ORIENTATION : Sea View, City View, Mountain View & Amenities View
3- Passanger Elevators (PE) . 1 service elevator (SE)
1-BEDROOM UNIT / WITH BALCONY
PHOTOS
UNIT DETAILS :
11F-0004
Unit type : 1-Bedroom / Balcony
Area : 43.12 Sq. m.
Total Contract Price : 6,154,048.00
Reservation Fee : 30,000.00
LOW MONTHLY PAYMENT SCHEME :
Spot 10% : 585,404.80
20% DP in 42 months : 29,304.99
Monthly Amortization :
15 years @ 10% in p.a. : 46,292.20
REGULAR PAYMENT SCHEME :
35% DP in 43 months : 49,393.41
Monthly Amortization ( 15 years @ 10% in p.a. : 46,292.20 )
UNIT DETAILS :
12F-0004
Unit type : Studio / With Balcony
Area : 34.63 Sq. m.
Total Contract Price : 5,128,276.00
Reservation Fee : 20,000.00
LOW MONTHLY PAYMENT SCHEME :
Spot 10% : 492,827.60
20% DP in 42 months : 24,420.36
Monthly Amortization :
15 years @ 10% in p.a. : 38,576.10
REGULAR PAYMENT SCHEME :
35% DP in 43 months : 41,276.67
Monthly Amortization ( 15 years @ 10% in p.a. :38,576.10)
UNIT DETAILS :
12F-0004
Unit type : Studio
Area : 24.50Sq. m.
Total Contract Price : 3,275,200.00
Reservation Fee : 20,000.00
LOW MONTHLY PAYMENT SCHEME :
Spot 10% : 307,520.00
20% DP in 42 months : 15,596.19
Monthly Amortization :
15 years @ 10% in p.a. : 24,636.83
REGULAR PAYMENT SCHEME :
35% DP in 43 months : 26,193.00
Monthly Amortization ( 15 years @ 10% in p.a. : 24,636.83)
2-BEDROOMS UNIT / WITH BALCONY
UNIT DETAILS :
17F-0010
Unit type : 2-Bedrooms / with Balcony
Area : 56.57 Sq. m.
Total Contract Price : 8,142,428.00
Reservation Fee : 40,000.00
LOW MONTHLY PAYMENT SCHEME :
Spot 10% : 774,242.80
20% DP in 42 months : 38,773.47
Monthly Amortization :
15 years @ 10% in p.a. :61,249.26
REGULAR PAYMENT SCHEME :
35% DP in 43 months : 63,345.34
Monthly Amortization ( 15 years @ 10% in p.a. :6`1,249.26 )
SAMPLE INVESTMENT COMPUTATION :
Floor/Unit No. : 11F-0011
Unit Type : Studio
View/Orientation : Sea/City View
Unit Area : 24.50 sq. m.
Unit Area ( sq. ft.) : 264 sq. ft.
USD Exchange Rate ( Depends on Daily Rate ) = 52.00
Total Contract Price : 3,275,200.00 ( PHP ) / USD ( 62,985.00 )
Outright Buyer’s Promo: 75,000.00 ( 1,442.00 )
New Total Contract Price : 3,200,200.00 ( 61,542.00 )
Reservation Fee : 20,000.00 ( 385 )
PAYMENT OPTIONS :
Options
Option 1 : 100% Spot Cash in 30 Days
Less : Reservation Fee : 20,000.00 ( 385 ) = Upon Reservation
Net Payable Amount : 3,180,200.00 ( 61,158 )
Discount 10% : 294,463.00 ( 5,663 )
Amount Due : 2,885,737.00 ( 55,495 ) = 30 days after reservation
Option 2 : 5% Spot DP; 25% in 42 Mos.
Less: Reservation Fee : 20,000.00 ( 385 ) = Upon Reservation
5% Spot Down payment : 140,000.00 ( 2,693) = 30 days after reservation
25% Down payment : 800,050.00 ( 15,386) = payable in 24 months
Monthly Payment : 42 19,049.00 ( 366) = Month 2 – 42
70% Balance 70% 2,240,140.00 ( 43,080) = Upon Turn Over
Option 3: 35% Regular Down payment in 43 Mos.
Less : Reservation Fee : 20,000.00 ( 385) = Upon Reservation
35% Down payment : 1,100,070.00 ( 21,155) =
Monthly Payment : 43 25,583.00 (492) = Month 1 to 43
65% Balance 65 2,080,130.00 ( 40,003) = Upon Turn Over
INDICATIVE MONTHLY AMORTIZATION RATES
70% Bank Financing
5 years @ 10% int. : 47,596.35
10 years @ 10% int. : 29,603.62
15 years @ 10% int. : 24,072.66
65% Bank Financing
5 years @ 10% int. : 44,196.62
10 years @ 10% int. : 27,489.07
15 years @ 10% int. : 22,353.18
70% Bank Financing
5 years @ 12% int. : 49,830,68
10 years @ 12% int. : 32,139.50
65% Bank Financing
5 years @ 12% int. : 46,271.34
10 years 2 12% int. : 29,843.82
PRICE AS OF MAY 2018
Temporary License To Sell No. 0075
For more info & for site viewing:
Pls. Contact:
NESTOR O.. CALIBO
Property Consultant
MauRealty & Brokerage
HLURB-CVRFO-A-01/17-2973
Landline – – – (032) 516-5441 / (032) 415-3974
Sun – – – – – – -+639255003410 / +639329691358
Globe – – – – – +639176207235
email – – – – – nestycalyx@gmail.com