Apartment Cikokol / Karawaci dijual Paragon Square/Village 0821 2332 0482

Beli Apartment Paragon Square” Rp.1 “ 0821 2332 0482

CASH / KPA REFUND 10 TAHUN

                                                      1 BEDROOM

-------------------------------------------------------------------

Harga cash refund                                                      Rp     351.570.000

Discount 10%                                                               Rp         35.157.000

Harga transaksi                                                           Rp       316.413.000

Booking Fee (BF)                                                        Rp           5.000.000

DP – 30%(H+15)                                                          Rp         89.923.900

Plafon KPA                                                                    Rp       221.489.100

Angsuran (asumsi bunga 10 %)

                5 tahun                                                           Rp             4.705.989

               10 tahun                                                         Rp              2.926.995

               15 tahun                                                         Rp              2.380.133

Estimate keuntungan (tahun ke-1 s/d tahun ke-10)

1.       Capital gain / kenaikan harga                                    Rp.   820.693.833

2.        Yield / pendapatan sewa                                          Rp.   192.000.000

3.       Bonus Refund 80%                                                   Rp.   253.130.000

                                                                    ________________           _____________                        

                Total estimasi keuntungan                                   Rp. 1.265.824.233

                                                                  ========================================

Keterangan lebih jelas hubungi kami :

Willy

0821 2332 0482

Paragon square