Back to properties
7-Bedroom House for Sale at Intercity Homes, Muntinlupa (photo 1 of 3)
For Sale
Industrial · Don Jesus Boulevard, Cupang, Muntinlupa District 2, Muntinlupa, Southern Manila District

7-Bedroom House for Sale at Intercity Homes, Muntinlupa

₱25,530,000₱42,550/sqm
600 sqm
Floor Area

About this property

7 BEDROOM HOUSE FOR SALE @ INTERCITY HOMES IN MUNTINLUPA FOR SALE with 7 units individually such as : Unit A - 2 ½ Bedroom with 2 Toilet & Bath with Terrace at the front Unit B - 2 Bedroom with 2 Toilet & Bath Unit C - 2 Bedroom with 2 Toilet & Bath Unit Unit D - 3 Bedroom with 2 Toilet & Bath Unit Unit E – 4 Bedroom with 2 Toilet & Bath Unit F - 3 Bedroom with 2 Toilet & Bath Unit Unit G - 2 Bedroom with 2 Toilet & Bath with Terrace at the front With almost php: 150,000/- Income generating per month Association Dues: 7.500 /month The house has its own water tank and ELECTRIC Meter and with sub meter on all unt individually SELLING PRICE: 25,530,000/- (Transfer to the buyer) Clean title / 2 Title Residential title Intercity Homes Alabang Gated subdivision with 1. Covered basketball court 2. Open Tennis court 3. Clubhouse 4. Sto. Nino Chapel Details Alarm Unfurnished

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱1,309,689/yr
    Monthly Loan Payment
    ₱149,480
    Annual Cash Flow
    ₱-484,073/yr
    Down Payment
    ₱7,659,000
    Principal Paid (yr 1)
    ₱364,082/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-119,991/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…