Las Casas de Naga – Cebu
HLURB – LICENSE TO SELL NO. 029551
Affordable House and Lot for sale in Las Casas de Naga located in Inoburan, Naga, Cebu.
Subdivision Specifications:
Road right of way 8 meters width
Concrete carriage way
With Curve and Gutter
Concrete sidewalks
Underground drainage system
Individual Septic Tank
Individual parking space
Ready Power Supply Connections
Ready Water Supply Connection
With Subdivision Gate
With Guard House


House Details:
1-Storey Duplex House
Fully Finished
96 Square meters Standard Lot Area
40.6 Square meters Floor Area
2 Bedrooms
1 Toilet and Bath
With kitchen sink
House/Lot Price: 1,530,000.00 php
Less:
Downpayment: 10,000.00
Est. HDMF take-out 1,295,693.80
Total Equity : 224,306.20 php
Equity 1 : 100,000.00 ( 8 months to pay )
Equity 2 : 124,306.20 (18 months to pay)
Sample Schedule of Payments:
Downpayment: 01/25/16 10,000.00 Downpayment
Equity 1 : 02/25/16 12,500.00 2,816.67 Addt’l Fees
Equity 1 : 03/25/16 12,500.00 2,816.67 Addt’l Fees
Equity 1 : 04/25/16 12,500.00 2,816.67 Addt’l Fees
Equity 1 : 05/25/16 12,500.00 2,816.67 Addt’l Fees
Equity 1 : 06/25/16 12,500.00 2,816.67 Addt’l Fees
Equity 1 : 07/25/16 12,500.00 2,816.67 Addt’l Fees
Equity 1 : 08/25/16 12,500.00 2,816.67 Addt’l Fees
Equity 1 : 09/25/16 12,500.00 2,816.67 Addt’l Fees
Equity 2 : 10/25/16 6,905.90
( Equity 2 is 18 months to pay)
Monthly Amortizations:
3 years repricing
6.5% interest per annum
( Monthly Amort. ) Gross Income
15 years 12,501.80 35,719.43
20 years 10,863.58 31,038.80
25 years 9,945.30 28,415.14
30 years 9,382.34 26,806.69
Additional Fees:
HDMF Filing Fee
Notarial Fees
water Connection
Advance Realty Tax (3 years)
Fire Extinguisher
Other gov’t agencies fees
TOTAL (estimated) 16,900.00
( 6 months to pay) 2,816.67 ( monthly)