North Cambridge Investment Portfolio
Investment Overview
North Cambridge is the first Goshen Land Investment Condo in Northern Luzon. Its prime location right beside Saint Louis University (SLU) Bakakeng Campus enrolls around 8,000 students needing affordable housing and North Cambridge answers that need.
North Cambridge appreciates in value and when rented out, it gives potential 14.45% annual revenue for cash payment, or roughly Php 117,600 yearly. The bonus is you could even pay your down payment thru installments.
The North Cambridge Master Planned Condominium sits on a 1.1 hectare prime property beside SLU Bakakeng, with just a fence separating the two. North Cambridge offers fully furnished, studio units, in its next development phase, it also offers carefully selected leisure and commercial amenities that will enhance the value of the property and provide its residents the perks and privileges of affordable living in a master-planned Goshen Land Investment Condo.
North Cambridge appreciates in value and when rented out, it gives potential 14.45% annual revenue for cash payment, or roughly Php 117,600 yearly. The bonus is you could even pay your down payment thru installments.
The North Cambridge Master Planned Condominium sits on a 1.1 hectare prime property beside SLU Bakakeng, with just a fence separating the two. North Cambridge offers fully furnished, studio units, in its next development phase, it also offers carefully selected leisure and commercial amenities that will enhance the value of the property and provide its residents the perks and privileges of affordable living in a master-planned Goshen Land Investment Condo.
NC investment scenario for 20 square meter studio unit of WHARTON
Installment
Current purchase price of Wharton unit Php 1,600,000.00
Annual rental income at 9,800 per month Php 117,600.00
Annual deductions
Condominium dues Php 9,840.00
Water and electricity Php 9,600.00
Real property tax Php 700.00
Management fee Php 9,796.08
Total deduction Php 29,936.08
Net annual rental income * Php 87,663.92
Property Appreciation
Resale value of property after 5 years at an average appreciation
of 5% per annum Php 2,042,050.50
Less: Net purchase price Php 1,600,000.00
Gain on revaluation of property Php 442,050.50
Return on investment
Net rental income after 5 years Php 438,319.60
Add: Gain on revaluation of property Php 442,05.50
Total projected income Php 880,370.10
Annual return on investment* 11.00%
Installment
Current purchase price of Wharton unit Php 1,600,000.00
Annual rental income at 9,800 per month Php 117,600.00
Annual deductions
Condominium dues Php 9,840.00
Water and electricity Php 9,600.00
Real property tax Php 700.00
Management fee Php 9,796.08
Total deduction Php 29,936.08
Net annual rental income * Php 87,663.92
Property Appreciation
Resale value of property after 5 years at an average appreciation
of 5% per annum Php 2,042,050.50
Less: Net purchase price Php 1,600,000.00
Gain on revaluation of property Php 442,050.50
Return on investment
Net rental income after 5 years Php 438,319.60
Add: Gain on revaluation of property Php 442,05.50
Total projected income Php 880,370.10
Annual return on investment* 11.00%
GOSHEN LAND INVESTMENT CONDOS:
WISE DECISION INVESTMENTS
When the global recession struck the world’s affluent economies, financial gurus have been harping on securing your investments by investing in products you can feel, touch, see, and of course, smell. Invest in something real, tangible.
This way, you could actually see the result of your investment with your own eyes; clearly and physically experience a real, tangible secure investment that earns, like Goshen Land’s Investment condos.
There is nothing like entering your new Goshen Land Investment Condo--- gliding your fingers on it granite kitchen top, comforting yourself in its functional toilet and bath, resting your head and tired feet on its comfy beds, and smelling the scent of fresh potpourri inside.
Plus the unit’s Certificate of Condominium of Title (CCT) could be used as collateral for loans. But is a Goshen Land Investment affordable the down payment for a Goshen Land Investment Condo like the North Cambridge beside SLU Bakakeng could be paid through installment. The monthly cost is roughly the same as a mid priced touch screen cellphone.
With PAG-IBIG, you could pay the down payment in installments at PHP 8,235 per month only. When the unit is leased to four persons at a monthly Php 2,450 per head, the unit’s potential monthly income is Php 9,800. Since Goshen Land Investment Condos are cared for by the Property Management Team, the value of the property increases.
Since all Goshen Land Investment Condos are masterplanned in prime locations, the value of the Dproperty is further enhances by carefully selected amenities. These amenities are a mixture of commercial and leisure establishments that seek to give its buyers and residents a worls class development. It’s investment you could see and hold, not some vague product in the financial market that promises skyrocketing returns but eventually comes down to earth with the thud of a scam. This is the reason why investments, not on cloaked, sweet talk promises of pyramiding schemes that capitalize on deception and greed.
At Goshen Land, we believe that real estate is still the best investment in the world because of limited land space left for housing a growing population. As we say in Goshen Land,” God stopped making land but He didn’t stop making people.”
WISE DECISION INVESTMENTS
When the global recession struck the world’s affluent economies, financial gurus have been harping on securing your investments by investing in products you can feel, touch, see, and of course, smell. Invest in something real, tangible.
This way, you could actually see the result of your investment with your own eyes; clearly and physically experience a real, tangible secure investment that earns, like Goshen Land’s Investment condos.
There is nothing like entering your new Goshen Land Investment Condo--- gliding your fingers on it granite kitchen top, comforting yourself in its functional toilet and bath, resting your head and tired feet on its comfy beds, and smelling the scent of fresh potpourri inside.
Plus the unit’s Certificate of Condominium of Title (CCT) could be used as collateral for loans. But is a Goshen Land Investment affordable the down payment for a Goshen Land Investment Condo like the North Cambridge beside SLU Bakakeng could be paid through installment. The monthly cost is roughly the same as a mid priced touch screen cellphone.
With PAG-IBIG, you could pay the down payment in installments at PHP 8,235 per month only. When the unit is leased to four persons at a monthly Php 2,450 per head, the unit’s potential monthly income is Php 9,800. Since Goshen Land Investment Condos are cared for by the Property Management Team, the value of the property increases.
Since all Goshen Land Investment Condos are masterplanned in prime locations, the value of the Dproperty is further enhances by carefully selected amenities. These amenities are a mixture of commercial and leisure establishments that seek to give its buyers and residents a worls class development. It’s investment you could see and hold, not some vague product in the financial market that promises skyrocketing returns but eventually comes down to earth with the thud of a scam. This is the reason why investments, not on cloaked, sweet talk promises of pyramiding schemes that capitalize on deception and greed.
At Goshen Land, we believe that real estate is still the best investment in the world because of limited land space left for housing a growing population. As we say in Goshen Land,” God stopped making land but He didn’t stop making people.”