Back to properties
36 Hectares Raw Land for Sale in Nasugbu, Batangas – Prime (photo 1 of 2)
For Sale
Land · Maugat, Nasugbu, Batangas

36 Hectares Raw Land for Sale in Nasugbu, Batangas – Prime

₱288,000,000₱800/sqm
360,000 sqm
Floor Area

About this property

-36 HAS -Rawland, flat, along barangay road -Can be for solar, housing project, agrifarm, ecofarm, etc -Mountain view all around -With water and electricity connectivity -5 mins to provincial road leading to Batangas towns (Lian, Tuy, Calatagan) and Cavite towns (Magallanes, Alfonso, Gen Emilio Aguinaldo, Tagaytay etc) -10mins to Nasugbu town proper

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱14,774,400/yr
    Monthly Loan Payment
    ₱1,686,263
    Annual Cash Flow
    ₱-5,460,758/yr
    Down Payment
    ₱86,400,000
    Principal Paid (yr 1)
    ₱4,107,158/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-1,353,600/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…