Back to properties
6-Unit Apartment Compound for Sale in Muntinlupa City Area
For Sale
Industrial · M. L. Quezon Street, Mullet Compound, Cupang, Muntinlupa District 2, Muntinlupa, Southern Manila District

6-Unit Apartment Compound for Sale in Muntinlupa City Area

₱250,000,000₱93,668/sqm
2,669 sqm
Floor Area

About this property

FOR SALE: 6-Unit Apartment Compound in Muntinlupa City Address: Las Vegas St., Brgy. Putatan Muntinlupa City Item ID: C-0724 PROPERTY DETAILS: - Lot Area: 2,669 sqm - Clean title - Updated Real Property Tax - With building - Business is operating– lodging house - 130 rooms all in all - With six (6) unit apartment inside - Wide parking inside Selling Price: P250,000,000 Details Garage Fully furnished

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱12,825,000/yr
    Monthly Loan Payment
    ₱1,463,770
    Annual Cash Flow
    ₱-4,740,241/yr
    Down Payment
    ₱75,000,000
    Principal Paid (yr 1)
    ₱3,565,241/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-1,175,000/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…