Back to properties
Corner Lot for Sale in Promenade, Sta. Rosa, Laguna City
For Sale
Land · Aberdeen Avenue, Santo Domingo, Santa Rosa, Laguna

Corner Lot for Sale in Promenade, Sta. Rosa, Laguna City

₱22,069,000₱29,000/sqm
761 sqm
Floor Area

About this property

New in the Market! For Sale Corner Lot • Location: Promenade Sta. Rosa Laguna in Sta. Elena • Lot Area: 761 sqm ** Gross Selling Price: PHP22,069,000 (Negotiable) ** Price per sqm: Php29,000 *Across Waldorf School *Very near UST *Surrounded by lush trees/Pine trees *Underground Wiring *Corner lot right across biggest park *Most popular “block” in the Promenade subdivision ✅BUY ✅SELL ✅LEASE ✅PMO LET ME BE YOUR PARTNER IN “GOOD DEALS” PROPERTIES! Thank you.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱1,132,140/yr
    Monthly Loan Payment
    ₱129,216
    Annual Cash Flow
    ₱-418,450/yr
    Down Payment
    ₱6,620,700
    Principal Paid (yr 1)
    ₱314,725/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-103,724/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…