Tuesday, May 6, 2008

DIRECT FINANCING

MODEL

STUDIO

1 BEDROOM

2 BEDROOM

Floor Area

19,125 sqm

21 sqm

33.25sqm

TCP

799,500

880,000

1,399,500

Loan – 70%

559,650

616,000

979,650

Loan – 30%

239,850

264,000

419,850

Res Fee

10,000

10,000

20,000

Net Equity

229,850

254,000

399,850

M / A – 12 mos

19,154

21,167

33,320

M / A – 5YTP

14,211

15,642

24,877

M / A – 7YTP

11,763

12,947

20,590

M / A – 10YTP

10,084

11,099

17,652

No comments: