Back to properties
Alta Mira Tagaytay Highlands Vacant Lot for Sale in Tagaytay (photo 1 of 2)
For Sale
Land · San Lorenzo, San Pablo, Laguna

Alta Mira Tagaytay Highlands Vacant Lot for Sale in Tagaytay

₱22,525,000₱25,000/sqm
901 sqm
Floor Area

About this property

Vacant lot for sale at Alta Mira, Tagaytay Highlands, in Tagaytay City, Cavite. The lot measures 901 square metres and is priced at ₱22,525,000, which works out to exactly ₱25,000 per square metre. Alta Mira sits inside the Tagaytay Highlands estate, a gated mountain-side development on the Tagaytay ridge. Buyers here are typically building a private residence or a rest house rather than a commercial operation, so confirm the estate's deed restrictions and permitted uses with the developer before you commit to a plan for the lot.

Highlights

  • Enjoy the cold air, wonderful sceneries and attractive amenities in Tagaytay Highlands.
  • Perfect time to build new Modern home in this 901 sqm lot, where your family can live harmoniously.
  • Vacant Lot No 5
  • Lot Area : 901 sqm
  • Santa Barbara Alta Mira
  • Tagaytay
  • PHP 25K/SQM
  • Community characteristics

Investment Analysis

Investment Calculator

Cap Rate
5.13%
Cash-on-Cash
-6.32%
Net Operating Income
₱1,155,533/yr
Monthly Loan Payment
₱131,886
Annual Cash Flow
₱-427,096/yr
Down Payment
₱6,757,500
Principal Paid (yr 1)
₱321,228/yr
All-Cash Yield
5.13%
Total year-1 return (cash flow + principal repaid)
₱-105,867/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…