Back to properties
3.3-Hectare Riverside Farm Land for Sale in Tumalim, Nasugbu (photo 1 of 2)
For Sale
Land · Tumalim, Nasugbu, Batangas

3.3-Hectare Riverside Farm Land for Sale in Tumalim, Nasugbu

₱24,750,000₱741/sqm
33,380 sqm
Floor Area

About this property

🌿🏞️ FARM & NATURE LOVERS, THIS IS FOR YOU! 🏞️🌿 ✨ 3.3 HECTARES RIVERSIDE FARM LOT IN NASUGBU, BATANGAS ✨ May malinis na ilog Boundary riverside at Bukal sa loob ng property 🚗 Only 98 KM from Manila — around 2 hours away! 💧 Fresh spring water source 🌊 Riverside property ⛰️ Stunning mountain views 🌱 Fertile land perfect for farming 📍 Sitio Hospital, Brgy. Tumalim, Nasugbu, Batangas 📍 Just 5.5 km from Tagaytay-Nasugbu Highway ✅ Ideal Family Farm ✅ Eco-Tourism Project ✅ Private Campsite or Nature Retreat ✅ Clean Title (NOT CLOA) 📐 Lot Area: 33,000 sqm (3.3 Hectares) 💰 ₱750/sqm Php 24,750,000 Reason for selling: Owner Migrating Escape the city and own your slice of nature! Fresh air, flowing river, mountain scenery, and peaceful surroundings await. 🍃☀️6

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱1,269,675/yr
    Monthly Loan Payment
    ₱144,913
    Annual Cash Flow
    ₱-469,284/yr
    Down Payment
    ₱7,425,000
    Principal Paid (yr 1)
    ₱352,959/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-116,325/yr (-1.57% on cash in)
    Why the cash flow is negative

    The property yields 5.13% but the loan costs 8%. Borrowing above the yield pulls cash flow down, which is normal for prime assets bought for location and long-term value rather than immediate income. Raise the down payment, lengthen the term, negotiate the price, or achieve a higher rent to close the gap. A cash purchase returns the full 5.13%.

    Estimates only — for illustration, not financial advice. Adjust the inputs to model your own scenario.

    Location

    Loading map…