Adelle Townhouse

Adelle House Information

House Model: ADELLE HOUSE MODEL
Village Name: Brighton Village
Location: Imus-General Trias Cavite
Floor Area: 70 square meters (753 sq. ft.)
Typical Lot Area: 60 square meters (753 sq. ft.)
House Type: Townhouse
Bedrooms: Four (4) Bedrooms
Toilets & Bath Two (2) Toilets & Bath
Car Garage: One (1) Car garage
Balcony Inclusion: Yes
Developer: Property Company of Friends Inc. (Pro-Friends)
Construction Status: ON-GOING CONSTRUCTION

Ground Floor

Kitchen, Dining, Living Areas – 22.93 sqm (246.81 sq.ft)
Bedroom 1 – 5.85 sqm (62.97 sq,ft)
Toilet 1 (Ground Floor) – 2.67 sqm (28.74 sq.ft)
Others – 2.00 sqm (21.52 sq.ft)

Second Floor

Bedroom 2 – 6.65 sqm (71.58 sq.ft)
Bedroom 3 – 8.95 sqm (96.33 sq.ft)
Master’s Bedroom – 11.80 sqm (127.01 sq.ft)
Toilet and Bath (2nd Flr) – 3.90 sqm (41.98 sq.ft)
Balcony – 4.72 sqm (50.80 sq.ft)
Others – 5.25 sqm (56.51 sq.ft)

Adelle Townhouse at Lancaster New City Cavite | Sample Price Computation

10% EQUITY TERM! PRE-SELLING
OPTION 1 – Installment DP / Bank Financing
Adelle House Model
Inner Corner End
Lot Area 60 Sqm. 91 Sqm. 80 Sqm.
House Area 70 Sqm. 70 Sqm. 70 Sqm.
Downpayment (DP) 10% 10% 10%
Downpayment Term 12 Months 12 Months 12 Months
Estimated Move-in Time 8-12 mos after DP 8-12 mos after DP 8-12 mos after DP
Total Contract Price 2,288,280.00 2,795,880.00 2,457,840.00
Gross Required DP 228,828.00 279,588.00 245,784.00
Less: Reservation Fee 20,000.00 20,000.00 20,000.00
Net Required DP 208,828.00 259,588.00 225,784.00
12 Monthly DP 17,402.33 21,632.33 18,815.33
Amortization/month ( to start after DP term ) 8% per year
5 yrs. 42,717.38 52,151.76 45,868.86
10 yrs. 25,946.00 31,660.00 27,854.69
15 yrs. 20,640.31 25,177.43 22,155.90
20 yrs. 18,185.20 22,177.70 19,518.86
Required Salary/Income
5 yrs. 142,391.27 173,839.20 152,896.20
10 yrs. 86,486.67 105,533.33 92,848.97
15 yrs. 68,801.03 83,924.77 73,853.00
20 yrs. 60,617.33 73,925.67 65,062.87
1. For Bank Financing – Proceesing Fees are payment of title transfer, bank charges, insurances, HOA, blueprint and administrative expenses.
2. For Corner & End – Limited Units Only
OPTION 2 – Inhouse Financing
Inner Corner End
Lot Area 60 Sqm. 91 Sqm. 80 Sqm.
House Area 70 Sqm. 70 Sqm. 70 Sqm.
Downpayment (DP) 20% 20% 20%
Downpayment Term 12 Months 12 Months 12 Months
Estimated Move-in Time 8-12 mos after DP 8-12 mos after DP 8-12 mos after DP
Total Contract Price (TCP) 2,215,095.00 2,706,245.00 2,379,160.00
Gross Required DP 443,019.00 541,249.00 475,832.00
Less: Reservation Fee 20,000.00 20,000.00 20,000.00
Net Required DP 423,019.00 521,249.00 455,832.00
Monthly DP 35,251.58 43,437.42 37,986.00
Amortization/month ( to start after DP term ) 18% or 21% per year
5 yrs. 45,850.43 55,975.36 49,232.59
10 yrs. 36,280.76 44,283.82 38,954.12
Required Salary/Income
5 yrs. 152,834.77 186,584.53 164,108.63
10 yrs. 120,935.87 147,612.73 129,847.07
1. Total Contract Price (TCP) = Selling Price + Misc/Processing Fees.
2. For Inhouse Financing / Deferred / Spot Cash Payment of TCP – Proceesing Fees are payment of insurances, HOA, blueprint and administrative expenses. Title transfer is not included.
3. For Corner & End – Limited Units Only. No Required Salary or Income
OPTION 3 – Spot Cash / Full Total Contract Price
Adelle Model
Within 7 Days from Reservation Day
Inner Corner End
Lot Area 60 Sqm. 91 Sqm. 80 Sqm.
House Area 70 Sqm. 70 Sqm. 70 Sqm.
Selling Price 2,118,778.00 2,588,778.00 2,157,000.00
Less: Reservation Fee 20,000.00 20,000.00 20,000.00
Net Selling Price 2,098,778.00 2,568,778.00 2,137,000.00
Less: Discount 10% 209,877.80 256,877.80 213,700.00
Net Selling Price after Discount 1,888,900.20 2,311,900.20 1,923,300.00
Add: Misc Fee 4.5% 95,345.01 116,495.01 97,065.00
Net Amount Payable 1,984,245.21 2,428,395.21 2,020,365.00
PLS NOTE:
Spot Cash / Full Total Contract Price of Ready For Occupancy Houses & Pre-Selling Houses are entitled to Discount.
OPTION 4 – 24 Months Deferred Payment Zero Interest
Adelle Model
24 Months Zero Interest 
Inner Corner End
Lot Area 60 Sqm. 91 Sqm. 80 Sqm.
House Area 70 Sqm. 70 Sqm. 70 Sqm.
Total Contract Price 2,215,095.00 2,706,245.00 2,379,160.00
Less: Reservation Fee 20,000.00 20,000.00 20,000.00
Net Total Contract Price 2,195,095.00 2,686,245.00 2,359,160.00
Monthly Payment: 91,462.29 111,926.88 98,298.33
Net TCP Divided by 24 Months Zero Interest
No Required Salary or Income
Price is subject to change without prior notice.