Back to properties
Perimeter Lot for Sale in McKinley West Village, Taguig (photo 1 of 2)
For Sale
Land · Marichu R. Tiñga Avenue, Pinagsama, Taguig District 2, Taguig, Southern Manila District

Perimeter Lot for Sale in McKinley West Village, Taguig

₱182,600,000₱415,000/sqm
440 sqm
Floor Area

About this property

Location: McKinley West Village, Taguig City Lot: Block 8, Lot 8 Lot Area: 440 sqm Furnishing: As Is, Where Is Title Status: Fully Paid (Title still with the developer) Property Features: ✔ Generous 440 sqm residential lot ✔ Desirable perimeter location with a “tumbok” orientation ✔ Ideal for building a luxury custom home ✔ Situated within the prestigious McKinley West Village community ✔ Fully paid and ready for title transfer upon release by the developer 💰 Selling Price: Php 182,600,000 (Gross Price) For inquiries and viewing schedules, contact: Details Garage Air conditioning

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱9,367,380/yr
    Monthly Loan Payment
    ₱1,069,138
    Annual Cash Flow
    ₱-3,462,272/yr
    Down Payment
    ₱54,780,000
    Principal Paid (yr 1)
    ₱2,604,052/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-858,220/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…