Real Estate Salesperson

Carol N. CaliboCarol N. Calibo

Real Estate Sales Director
HLURB-CVRFO-A-000514-2017

Tel # (032) 516-5441

cell # (+63) 9329691358
(+63) 09176207235
(+63) 09255003410

carol_calibo16@yahoo.com
carolina.calibo16@gmail.com

Contact us now!

Unit 304-A Ma. Cristine Bldg. II, Fuente Osmenia, Cebu City, Philippines 6000

Related Posts

House and Lot
Condominiums
Lot Only
Memorial Garden

VILLA ALMIRA, BUANOY, BALAMBAN, CEBU

TWO STOREY ROWHOUSE  (SOLD OUT )

Lot Area : 48 sq. m.
All Units are Bare Units

SAMPLE COMPUTATION AS OF MARCH 2023

Model :  Natalia ( Bare Unit )
Type :  Bungalow
Lot Area :  48 sq. m.
House & Lot Price :  580,000.00
Less : Reservation Fee :  5,000.00
Est. HDMF take out :  572,125.00
Total Equity :  2,875.00
Loanable :  575,000.00
Appraised Value :  784.100.00
Actual Buyer Applied :  575.000.00

ADDITIONAL FEES :
HDMF Filing Fee :  
Notarial Fees

Other Charges by Govn’t Agencies
AMOUNT :  68,000.00
Less:  Down payment:  5,000.00
Balance :  63,000.00
AF 1 month :  20,000.00
AF 2 months to pay :  46,663.60
9.5% int. per annum in diminishing method

SAMPLE SCHEDULE OF PAYMENTS:
Reservation Date :  07-20-2023  =  5,000.00
Processing Date :   08-20-2023   =  5,000.00

Equity date on :   09-20-20213  =  2,875.00

AF 1 ( 8 m0s. ) from :  10-20-2023 –  T0 :  05-20-2024  =  2,500.00

AF 2 ( 20 m0s. ) from :  06-20-2024 –  To :  01-20-2026  =  2,333.18
Due Date every 20th day of the month

MONTHLY AMORTIZATIONS :
3 years repricing :  ( 6.250% interest per annum for above 12k Basic Monthly Income )
5 years repricing :  ( 3% interest per annum for 12k & below Basic Monthly Income )

( Above 12k Basic Income )
15 years  –  HDMF Amort :  5,161.43  =  Income /Monthly :  14,746.94
20 years –  HDMF Amort :  4,434.09 =  Income /Monthly :  12,688.83
25 years –  HDMF Amort :  4,024,35  =  Income /Monthly :   11,498.14
30 years –  HDMF Amort :  3,771.62   =  Income /Monthly :   10,776.06

NET INCOME should not be below 5K after HMDF amort. and AF installment

( 12k & Below Basic Income )
15 years  –  HDMF Amort :  4,202.09  =  Income /Monthly :  12,005.97
20 years –  HDMF Amort :  3,420.19   =  Income /Monthly  :   9,771.97
25 years –  HDMF Amort :   2,957.96  =  Income /Monthly :     8,451.31
30 years –  HDMF Amort  :  2,655.47   =  Income /Monthly :    7,587.06

NET INCOME should not be below 5K after HMDF amort. and AF installment

WATER  CONNECTION
*  Buyer to apply at Balamban Water District
*  Main office in Poblacion , Balamban
*  Estimated Connection Fee :  2,500.00

POWER CONNECTION
*  Buyer to apply individually at CEBECO
*  Main office in Aliwanay, Balamban
*  Buyer must attend seminar every Mon-Wed – Friday at 9am except , if the said days will fall on the      1st to 4th of the month
*  Estimated Membership Fee :  117,00
*  Estimated Installation Fee :  3,500.00

INHOUSE FINANCING:
Model :  Natalia
Lot Area :  49 sq. m.

Package Price :  580,000.00
Down payment :  105,000.00
Reservation Fee :  5,000.00
Total Downpayment :  100,000.00 ( payable 3 mos. to pay )
Balance :  475,000.00

Balance will be charged 9.5% interest in diminishing method
Monthly starts after Down payment

Term :
5 years / Monthly :   9,975.88  =  Net Monthly Income :  15,347.51
4 years / Monthly  :  11,933.49 =  Net Monthly Income :  18,359.22
3 years / Monthly  :  15,215.65  =  Net Monthly Income :  23,409.69
2 years / Monthly  :  21,809.38  =  Net Monthly Income : 33,552.89
1 year  / Monthly  :    41,649.67 =  Net Monthly Income : 64,076.42

SAMPLE SCHEDULE OF PAYMENTS :
Reservation date :  06-19-2023 =  10,000.00
Downpayment starts from : 09-28-2923  –  :  09-28-2023 :  100,000.00

Loan Balance Amort ( 60 mos. )  from : 10-03-2023 –  To :  09-03-2028 :  9,975.88

AF 1 ( 8 mos. to pay ) from :  07-03-2023 –  To :  02-03-2024 :  2,500.00

AF 2 ( 20 mos. to pay ) from :  03-03-2024 –  To :  02-03-2024 :  2,500.00

ADDITIONAL FEES :
* Notarial Fees
*  Advance Realty Tax ( 5 years )
*  Processing Fee / VAT
*  Other govn’t agencies fees

Total ( approximate only ) :  68,000.00
Less : Downpayment :  5,000.00
Balance :  63,000.00

Addtl 1 :  20,000.00  ( 8 mos. to pay :  2,500.00 )

Addtl 2 ( w/9.5% int. per annum in diminishing method :  46,663.60 )
20 mos. to pay :  2,333.18

NOTE :
1.  charging of Fire Insurance will be stopped after execution of Deed of Sale ( DOAS )
2.  Buyer to pay realty tax after 5 years from date of Reservation.

WATER  CONNECTION:
*  Buyer to apply at Balamban Water District
*  Main office in Poblacion , Balamban
*  Estimated Connection Fee :  2,500.00

POWER CONNECTION:
*  Buyer to apply individually at CEBECO
*  Main office in Aliwanay, Balamban
*  Buyer must attend seminar every Mon-Wed – Friday at 9am except , if the said days will fall on the      1st to 4th of the month
*  Estimated Membership Fee :  117,00
*  Estimated Installation Fee :  3,500.00

REQUIREMENTS FOR INHOUSE FINANCING :
*  Proof of Income
*  Post dated Cheques ( PDC ) for monthly payments
*  2 valid ID’s ( at least 1 gvnt’t issued ) w/ spouse
*  Marriage Contract / Birth Certificate
*  Special Power of Atty ( SPA ) , if applicable
*  2 valid ID’s ( at least 1 govn’t issued  ) of SPA
*  Latest Proof of Billing w/ Certification , if borrowed
*  TIN ID or ITR  

1 STOREY ROWHOUSE


Lot Area : 48 sq. m.
All Units are Bare Units

SAMPLE COMPUTATION AS OF MARCH 2023

Model :  Natalia ( Bare Unit )
Type :  Bungalow
Lot Area :  48 sq. m.
House & Lot Price :  580,000.00
Less : Reservation Fee :  5,000.00
Est. HDMF take out :  572,125.00
Total Equity :  2,875.00
Loanable :  575,000.00
Appraised Value :  784.100.00
Actual Buyer Applied :  575.000.00

ADDITIONAL FEES :
HDMF Filing Fee :  
Notarial Fees

Other Charges by Govn’t Agencies
AMOUNT :  68,000.00
Less:  Down payment:  5,000.00
Balance :  63,000.00
AF 1 month :  20,000.00
AF 2 months to pay :  46,663.60
9.5% int. per annum in diminishing method

SAMPLE SCHEDULE OF PAYMENTS:
Reservation Date :  07-20-2023  =  5,000.00
Processing Date :   08-20-2023   =  5,000.00

Equity date on :   09-20-20213  =  2,875.00

AF 1 ( 8 m0s. ) from :  10-20-2023 –  T0 :  05-20-2024  =  2,500.00

AF 2 ( 20 m0s. ) from :  06-20-2024 –  To :  01-20-2026  =  2,333.18
Due Date every 20th day of the month

MONTHLY AMORTIZATIONS :
3 years repricing :  ( 6.250% interest per annum for above 12k Basic Monthly Income )
5 years repricing :  ( 3% interest per annum for 12k & below Basic Monthly Income )

( Above 12k Basic Income )
15 years  –  HDMF Amort :  5,161.43  =  Income /Monthly :  14,746.94
20 years –  HDMF Amort :  4,434.09 =  Income /Monthly :  12,688.83
25 years –  HDMF Amort :  4,024,35  =  Income /Monthly :   11,498.14
30 years –  HDMF Amort :  3,771.62   =  Income /Monthly :   10,776.06

NET INCOME should not be below 5K after HMDF amort. and AF installment

( 12k & Below Basic Income )
15 years  –  HDMF Amort :  4,202.09  =  Income /Monthly :  12,005.97
20 years –  HDMF Amort :  3,420.19   =  Income /Monthly  :   9,771.97
25 years –  HDMF Amort :   2,957.96  =  Income /Monthly :     8,451.31
30 years –  HDMF Amort  :  2,655.47   =  Income /Monthly :    7,587.06

NET INCOME should not be below 5K after HMDF amort. and AF installment

WATER  CONNECTION
*  Buyer to apply at Balamban Water District
*  Main office in Poblacion , Balamban
*  Estimated Connection Fee :  2,500.00

POWER CONNECTION
*  Buyer to apply individually at CEBECO
*  Main office in Aliwanay, Balamban
*  Buyer must attend seminar every Mon-Wed – Friday at 9am except , if the said days will fall on the      1st to 4th of the month
*  Estimated Membership Fee :  117,00
*  Estimated Installation Fee :  3,500.00

INHOUSE FINANCING:
Model :  Natalia
Lot Area :  49 sq. m.
Package Price :  580,000.00
Down payment :  105,000.00
Reservation Fee :  5,000.00
Total Downpayment :  100,000.00 ( payable 3 mos. to pay )
Balance :  475,000.00

Balance will be charged 9.5% interest in diminishing method
Monthly starts after Down payment

Term :
5 years / Monthly :   9,975.88  =  Net Monthly Income :  15,347.51
4 years / Monthly  :  11,933.49 =  Net Monthly Income :  18,359.22
3 years / Monthly  :  15,215.65  =  Net Monthly Income :  23,409.69
2 years / Monthly  :  21,809.38  =  Net Monthly Income : 33,552.89
1 year  / Monthly  :    41,649.67 =  Net Monthly Income : 64,076.42

SAMPLE SCHEDULE OF PAYMENTS :
Reservation date :  06-19-2023 =  10,000.00
Downpayment starts from : 09-28-2923  –  :  09-28-2023 :  100,000.00

Loan Balance Amort ( 60 mos. )  from : 10-03-2023 –  To :  09-03-2028 :  9,975.88

AF 1 ( 8 mos. to pay ) from :  07-03-2023 –  To :  02-03-2024 :  2,500.00

AF 2 ( 20 mos. to pay ) from :  03-03-2024 –  To :  02-03-2024 :  2,500.00

ADDITIONAL FEES :
* Notarial Fees
*  Advance Realty Tax ( 5 years )
*  Processing Fee / VAT
*  Other govn’t agencies fees

Total ( approximate only ) :  68,000.00
Less : Downpayment :  5,000.00
Balance :  63,000.00

Addtl 1 :  20,000.00  ( 8 mos. to pay :  2,500.00 )

Addtl 2 ( w/9.5% int. per annum in diminishing method :  46,663.60 )
20 mos. to pay :  2,333.18

NOTE :
1.  charging of Fire Insurance will be stopped after execution of Deed of Sale ( DOAS )
2.  Buyer to pay realty tax after 5 years from date of Reservation.

WATER  CONNECTION:
*  Buyer to apply at Balamban Water District
*  Main office in Poblacion , Balamban
*  Estimated Connection Fee :  2,500.00

POWER CONNECTION:
*  Buyer to apply individually at CEBECO
*  Main office in Aliwanay, Balamban
*  Buyer must attend seminar every Mon-Wed – Friday at 9am except , if the said days will fall on the      1st to 4th of the month
*  Estimated Membership Fee :  117,00
*  Estimated Installation Fee :  3,500.00

REQUIREMENTS FOR INHOUSE FINANCING :
*  Proof of Income
*  Post dated Cheques ( PDC ) for monthly payments
*  2 valid ID’s ( at least 1 gvnt’t issued ) w/ spouse
*  Marriage Contract / Birth Certificate
*  Special Power of Atty ( SPA ) , if applicable
*  2 valid ID’s ( at least 1 govn’t issued  ) of SPA
*  Latest Proof of Billing w/ Certification , if borrowed
*  TIN ID or ITR  

 NOTE :
*  Buyer to apply at Balamban Water District
*  Main Office in Poblacion Balamban
*  Estimated Connection Fee 2,500.00

POWER CONNECTION :
*  Buyer to apply individual at CEBECO
*  Main Office in Aliwanay, Balamban
*  Buyer must attend seminar every Mon-Wed-Fri at 9am except, if the said days will fall on the 1st to 4th month 
* Estimated Membership Fee :  117.00
*  Estimated Installation Fee :  3,500.00

SUBDIVISION MAP AS OF FEB., 2025

REQUIREMENTS :

LOCATION MAP

For more info & for site viewing:
Pls. Contact:  

CAROL N. CALIBO
Investment Manager
MauRealty & Brokerage
HLURB-CVRFO-A-11/18-0514

email ad:        carol_calibo16@yahoo.com
gmail:               carolina.calibo16@gmail.com

Tel:                    (032)516-5441 / (032)427-7611
Sun:                  +639255003410 / +639329691358
Globe:              +639176207235

Please follow and like us:
Disclaimer: All prices, discounts, promotions, etc. are subject to change without prior notice. We usually update every now and then once prices, availability and other details changes. Information and details presented may not be necessarily final but for those interested buyers are requested to contact us for the latest update. Nothing contained herein shall constitute a contract.
Copyright © 2014 Cebu Sweet Homes. All Rights Reserved. Website Designed by Waren
error

Enjoy this blog? Please spread the word :)