Back to properties
Commercial Lot for Sale in Filinvest Alabang, Muntinlupa
For Sale
Land · Centennial Lane, Filinvest City, Muntinlupa District 2, Muntinlupa, Southern Manila District

Commercial Lot for Sale in Filinvest Alabang, Muntinlupa

₱457,000,000₱364,434/sqm
1,254 sqm
Floor Area

About this property

FOR SALE Commercial Lot located in Filinvest Alabang, Muntinlupa Lot Area: 1,254 sqm 6 office / 8 residential Additional 2 basement floors for parking and Mezzanine floor Civic Dr Frontage: 37.51m Frontage: 40.87m Under Corporation Price: Php457,000,000 (P364,433.81/sqm) Gross

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱23,444,100/yr
    Monthly Loan Payment
    ₱2,675,772
    Annual Cash Flow
    ₱-8,665,161/yr
    Down Payment
    ₱137,100,000
    Principal Paid (yr 1)
    ₱6,517,261/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-2,147,900/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…