×
ESC
Allow notifications and receive property updates from Dot Property
7 Bedroom Townhouse for sale in Barangay 337, Metro Manila near LRT-1 Tayuman
Full description

Listing ID: 4524669

7 Bedroom Townhouse for sale in Barangay 337, Metro Manila near LRT-1 Tayuman

Apartment - 3

Lot area (sqm) 36.00

Floor area 176.00 

Number of studio units 7.00 

Can add 1 unit at roof deck   for owner's residential 

rate: 6 months above 

3GF monthly rental 10,500.00 

3B 11,500.00 

3C unit (daily rent - posted in AirbnB @ P898/night 17,960.00 

3D/3E 18,750.00 

3F/3A 16,750.00 

actual Income on the second year 75,460.00 

Selling Price 10,000,000.00   

OPTION 1:   

Downpayment (20%) 2,000,000.00 

Balance : 8,000,000.00 

Monthly amortization : 

   less (php65K) Monthly Income : 15 years 47,000.00 

   less (php65K) Monthly Income : 10 years 65,000.00 

on the 42th month (3.5years), buyer should transfer loan to Pagibig so on the 83rd month (7th year); loan is fully paid.   

Buyer's net income will range Php90K - Php100K per month 

NOTE: there's a 7% escalation per year on rental and buyer's monthly amortization 

 OPTION 2:

Downpayment (30%) 3,000,000.00 

Balance : 7,000,000.00 

Monthly amortization 

   less (php65K) Monthly Income : 15 years 33,000.00 

   less (php65K) Monthly Income : 10 years 48,000.00 

on the 23rd (2nd year) month, buyer should transfer loan to Pagibig so on the 69th month (6th year) loan is fully paid.   

Buyer's net income will range Php90K - Php100K per month 

OPTION 3:   

Downpayment (40%) 4,000,000.00 

Balance (THRU PAGIBIG) 6,000,000.00 

Monthly amortization 51,609.02 

Rental Income of Ph65K is more than enough to - pay monthly amortization to Pagibig for 15 years 

After 10 years, monthly rental income would approximately bePhp80K  

If a buyer will shell out at least Php58k per month, loan will be fully paid on on the 49th month    

monthly rental income would approximately bePhp80K  

OPTION 4:   

Downpayment (10%) 1,000,000.00

Balance (15 years to pay) 9,000,000.00 

In house financing: 

Monthly amortization 126,000.00 

Insurance 1,600.00 

TOTAL Monthly amortization 127,600.00 

   rental Income 68,000.00 

net monthly amortization (buyer should shell out at least 59,600.00 after 6 years (approximate balance would be P6M   

a buyer can transfer loan to Pagibig @ monthlyamortization of 52,000.00  

7% yearly escalation on rental including buyers monthly payment 

If buyer would continuously shell out, after 9years; a buyer would have monthly rental   

income of P120k-P135K 


OPTION 5 : NO DP/BUYER should shell out Php150K per month

for 5 years and on the 3rd year, buyer should loan the property

to Pagibig for Php6M

OPTION 6: CASH (10% discount)  

ROI : 8.28 YEARS


NOTE: BEST LOCATION- 80% of tenants came from JOSE REYES HOSPITAL (Doctors, nurses, staff on regular rate @ minimum of

 6 months, rate escalate by 5%-7% per year or per change of tenants. Almost everyday, queries are coming in.

COMPARISON OF RATE with same floor area: Pasig: php6,500 < Manila: Php11,300.00 : Law of Demand and Supply


Key features
Facilities
  • Air Conditioning
  • CCTV
  • Parking
  • Wi Fi
Mortgage calculator
7 Bedroom Townhouse for sale in Barangay 337, Metro Manila near LRT-1 Tayuman location map
Contact information
Other properties for sale from Janet
The information contained in this listing forms a property advertisement of which dotproperty.com.ph has no control over content contained within. Furthermore, dotproperty.com.ph cannot guarantee the accuracy of listing information, linked content or associated resources provided by private sellers, agencies or developers for the purpose of advertising. The advertiser assumes all responsibility for the advertisement details, please contact Janet for further detail.