FOR SALE : Fully-fitted 3BR RFO Condo at San Juan City

Open to Foreigners and Investors
Baron Tower Location : 191 Wilson, San Juan, Metro ManilaNear Greenhills Shopping Center and Cardinal Hospital10mins away to SM Megamall and Shaw Blvd

Unit 28D
3BR Units (FITTED)
2 Toilet and Baths
Maid’s Room with Toilet and Bath

Liveable Area: 112.44 sqm
Balcony Area: 7.34 sqm
Gross Area: 119.78 sqm
Zonal Value: 145,000/sqm = 17,368,100

Total Selling Price: 17,042,225.00
Less: Promo Discount: 3,330,028.91
ROLLBACK PRICE : 13,712,196.09

Total Contract Price: 17,262,880.34
(10%) Equity Downpayment: 1,726,288.03
Less: Reservation Fee: 50,000.00
Net Equity Payment: 1,676,288.03

5 Months Monthly Equity: 335,257.61

(90%) full balance: 15,536,592.31

Estimated Monthly Amortization
5 years: 307,643.15
10 years: 180,393.01
15 years: 139,647.28
20 years: 120,455.03

Required Income
5 years: 1,025,477.16
10 years: 601,310.03
15 years: 465,490.95
20 years: 401,516.78