INVESTMENT OPPORTUNITY
By:
MICHAEL APACIBLE- Account Manager
Direct: 0906.219.4557
Welcome to your Home in Baguio City
SUNTRUST 88 GIBRALTAR GARDEN RESIDENCES
Mines View Park, Baguio
INVESTMENT FORECAST
Present Investment: 78,000 per SQM +
Minimum Investment:
20,000 as Reservation Fee
+ 25% of Total Investment
13k/ month x 4yrs
PROJECTED INCREASE:
2-3 % after every 25 units sold
401 units (approx. with 16 times increase) 32 to 48% first Year if sold by December
2014
TOTAL INVESTMENT VALUE:
Total value: 2.4M
Future Value at 32 to 48% increase: 3.1 M to 3.5 M ( in 3 to 4 years)
SAMPLE COMPUTATION:
EQUITY PAYMENT PER ANNUM OF 150K
PROJECTED VALUE = 3,100,000 TO 3,500,000
- 2,400,000___________
GROSS PROFIT = 700K to 1.1M
LESS EQUITY = 150K_X 4YRS_
NET INCOME =100 to 600k
• BANK LOAN•15YRS fixed at 10.5% of 1.6M Balance •Monthly Amortization of 16K +•Unit ownership after 15 years•Rental monthly income at 1% of total value – 18k to 25k
1
• PAG-IBIG• Loan the future value once completed• Refund of total or partial equity 2
PROFIT/INCOME ANALYSIS