Back to properties
AFPOVAI Storey Apartment Building Slot Available in Taguig
For Sale
Multifamily · R. Magsaysay Street, AFP Officers' Village, Western Bicutan, Taguig District 2, Taguig, Southern Manila District

AFPOVAI Storey Apartment Building Slot Available in Taguig

₱120,000,000₱133,333/sqm
900 sqm
Floor Area
21
Baths
6
Parking

About this property

An apartment building for sale on Dagohoy Street in the AFP Officers' Village, Western Bicutan, Taguig, with 900 sqm of floor area on a 400 sqm lot and six parking slots. AFPOVAI is an established, secured village with a stable resident population, which makes rental demand steadier than in areas dependent on transient tenants. A multi-unit residential building of this size is a commercial asset in the investment sense: it is valued on the rent it collects, so ask for the current occupancy and collection figures before you price it. Asking ₱120,000,000.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱6,156,000/yr
    Monthly Loan Payment
    ₱702,610
    Annual Cash Flow
    ₱-2,275,316/yr
    Down Payment
    ₱36,000,000
    Principal Paid (yr 1)
    ₱1,711,316/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-564,000/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…