Back to properties
Commercial Development Site for Sale in San Miguel, Taguig (photo 1 of 3)
For Sale
Land · Acacia Avenue, Acacia Estates, Hagonoy, Hagonoy, Taguig District 1, Taguig, Southern Manila District

Commercial Development Site for Sale in San Miguel, Taguig

₱67,450,000₱38,000/sqm
1,775 sqm
Floor Area

About this property

Category : For Sale Project : Commercial Lot Location : San Miguel, Taguig City Size : 1,775 sqm Price per sqm: Php 38,000 Selling Price: Php 67,450,000.00 Gross Details of the Property: • Clean Title • 20 meter frontage from seagull ave • 18 meters frontage from cadena de amor • Has fence all around the lot • No encumbrances • Accessible to 40 footer trucks

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱3,460,185/yr
    Monthly Loan Payment
    ₱394,925
    Annual Cash Flow
    ₱-1,278,917/yr
    Down Payment
    ₱20,235,000
    Principal Paid (yr 1)
    ₱961,902/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-317,015/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…