116 Suarez Condominium in Gorordo Avenue, Cebu City

 116 SUAREZ  RESIDENCES  IN 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.

VIEWS/ORIENTATION :  Sea View, City View, Mountain View & Amenities View
3- Passanger Elevators (PE) . 1 service elevator (SE)

1-BEDROOM UNIT 

PHOTOS

PRICE LIST AS OF JAN.16, 2024

UNIT DETAILS :
Floor :  26 F-0016
Unit Type :  1-Bedroom
Orientation :  City View / Mountain View
Area :  43.97  Sq. m.
Total Contract Price : 16,131,281.60 / Dollar :  286,880.52
Conversion US DOLLAR :  
Reservation Fee :  100,000.00 / Dollar :  1,778.41

OPTION
Spot Cash :  16,131,292.00 / Dollar :  286,880.00
Net of Discount :  16,131,292.00/ Dollar :  286,880.52
Spot :  100.00% :  16,131,292.00 / 286,880.52
Less Reservation Fee :  100,000.00 / Dollar :  1,778.41
Less Discount   20.00% :  3,206,258.00 / Dollar :  57,020.42
Amount Due :  12,825,033.00 / Dollar :  228,081.69  ( if w/n 30 days )
Less Discount :  8,495,281.00 / Dollar :  154,717.31 ( if w/n 30 days )

REGULAR PAYMENT :  16,131,292.00 / Dollar :  286,880.52
Less Buyer’s Promo :  150,000.00 / Dollar :  2,721.83
Net of Discount :  8,495,281.00 / Dollar :  154,151.36
Less : Reservation Fee :  100,000.00 / Dollar :
25.00% 36 :  112,023.00 / Dollar :  1,992.23
75.00%  Balance :  12,098,469.00 / 215,160.39 Dollar

10% DP, 5% IN 36 MONTHS, 10% LUMPSUM EVERY 10 MONTHS :  16,131,292.00 / 286,880.52 Dollar
Balance Upon Turnover :  6,796,225.00 / Dollar :  123,321.09
Spot Downpayment 10% :  1,613,129.00 / Dollar :  28,688.05
Net Discount :  14,518,162.00 / Dollar :  258,192.47
Less : Reservation Fee :  100,000.00 / Dollar :  1,778.41
Spot Amount due :  1,513,129.00 / Dollar :  

5% MONTHLY AMORTIZATION IN 36 MOS. :  806,565.00 / Dollar :  14,344.03
Monthly Payment due :  22,505.00 / dollar :  398.45

10% LUMPSUM IN MONTH 10,20,30

BANK FINANCING :
Payment Due on 10th month :  537,710.00 / Dollar :  9,562.68
Payment Due on 20th month :  537,710.00 / Dollar :  9,562.68
Payment Due on 30ty month :  537,710.00 / dollar :   9,562.68

IN-HOUSE FINANCING :
5 years @ 12% int. :  269,123.75  / Dollar :  4,786.`12
10 years @ 14% int. :  187,848.61  / Dollar :  3,340.72

STUDIO UNIT / WITH BALCONY

PHOTOS

UNIT DETAILS :

PRICE LIST AS OF MAY 16, 2023

UNIT DETAILS :

Floor :  11th
Unit Type :  Studio w/ Balcony
Orientation :  
Area :  28.00 Sq. m.
Total Contract Price : 7,588,477.00 / Dollar :  137,696.91
Conversion US DOLLAR :  55.11 =  156,873.19
Reservation Fee :  30,000.00 / Dollar :  1,814.55

OPTION
Spot Cash :  7,588,477.00 / Dollar :  137,696.91
Less Buyer’s Promo :  100,000.00 / Dollar :  1,814.55
Net of discount :  100.00% = 7,488,477.00 / Dollar :  135,882.36
Less Reservation Fee :  30,000.00  / Dollar :  544.37
Less Discount :  8.00% :  488,648.00 / Dollar :  8,866.77
Amount Due :  6,969,829.00 / Dollar :  126,471.22  ( if w/n 7 days )
Less Discount :   6.00%  366,486.00 / Dollar :  6,650.08 ( if w/n 30 days )
Amount due :  7,091,991.00 / Dollar :  128,687.91

REGULAR PAYMENT :  7,588,477.00 / Dollar :  137,696.91
Less Buyer’s Promo :  100,000.00 / Dollar :  1,814.55
Net of Discount :  7,488,477.00 / Dollar :  135,882.36
Less : Reservation Fee :  30,000.00 / Dollar :  544.37
20.00% =42 :  34,945.00 / Dollar :  634.10 ( mos. 1 to 42 )
80.oo% Balance :  5,990,781.00 / dollar :  108,705.88

SET-UP PAYMENT:  7,588,477.00 / Dollar :  137,696.91
Less: Buyer’s Promo :  100,000.00 / Dollar :  1,814.55
Net of Discount :  7,488,477.00 / Dollar :  135,882.36
Less: Reservation Fee :  30,000.00 / Dollar :  5447.37
Mos. 1 to 12 @ 4.00%  12 :  22,462.00 / Dollar :  407.58
Mos. 13  to 22 @ 4.00% 10 :  29,954.00  / Dollar :  543.35
Mos. 23  to 32 @ 5.50% 10 :  41,187.00  / Dollar :  747.35
Mos. 33  to 42 @ 6.50% 10 :  48,675.00  / Dollar :  883.24
Upon Turnover @ 8.0%  Balance :  5,990,781.00/ Dollar :  108,705.88

INDICATE MONTHLY AMORTIZATION :
80% Bank Financing : ( Loanable Amount )
5 years @ 10% int. rate :  127,286.40 / Dollar :  2,309.68
10  years @ 10% int. rate :  79,168.62 / Dollar :  1,436.56
15  years @ 10% int. rate :  64,377.24 / Dollar :  1,168.16

IN-HOUSE FINANCING:
5  years @ 12% int. rate :  133,261.62 / Dollar :  2,418.10
10  years @ 14% int. rate :  93,016.13 / Dollar :  1,687.84

SAMPLE COMPUTATIONS :

AVAILABLE CHART AS OF OCT. 2020

PHOTOS

  Blueprinted for work and sanctuary, Vista Suarez Cebu is Vista Residences’ first  foray
  ​​into high-rise condominium development in the cuntry’s hey CBD in the Visayas.

Vista Suarez Cebu is designed to create the ideal human habitat by responding to nearly every         aspect of human life – education, business, leisure, family, the need for growth, and of course, 

building and nurturing dreams.

Everything from its location to its amenities will respond to whatever every resident, 

occupant, or guest will need to live fully, completely enjoy your stay, or build their careers.

 Because of this, Vista Suarez Cebu will prove to be a lucrative investment for those looking  to invest in the city, or the perfect first or second home for those working or studying in Uptown Cebu.

IMPORTANT REMINDERS:

All payments should be made directly and payable to VISTA RESIDENCES, INC.
Reservation Fee is non-refundable non-transferrable
Basement parking 3 is sold at 955,000.00 per parking unit.
Miscellaneous fees are subject to change based on prevailing rate at the time of document processing

Prices reflected are subject to change without prior notice.

 Temporary License To Sell No.  0075

This is for Information purposes only. . . 

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

CAROL N. CALIBO
Investment Manager
MauRealty & Brokerage
HLURB-CVRFO-A11/17-0514

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: