Back to properties
358 SQM Lot for Sale at Tivoli Place, Tagaytay Midlands (photo 1 of 2)
For Sale
Land · Isaac O. Tolentino Avenue, Iruhin South, Tagaytay, Cavite

358 SQM Lot for Sale at Tivoli Place, Tagaytay Midlands

₱10,800,000₱30,168/sqm
358 sqm
Floor Area

About this property

For Sale: Tagaytay Midland – Tivoli Place Lot Only 358 sqm Cul De Sac, Facing South With Golf Share (value is at Php1M) Php10,800,000 (Inclusive of CGT) For more information and viewing schedule, please contact me. Please advise 1 – 2 days prior preferred viewing schedule Thank you

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱554,040/yr
    Monthly Loan Payment
    ₱63,235
    Annual Cash Flow
    ₱-204,778/yr
    Down Payment
    ₱3,240,000
    Principal Paid (yr 1)
    ₱154,018/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-50,760/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…