Back to properties
Rockwell South Land for Sale at Carmelray, Canlubang, Laguna (photo 1 of 3)
For Sale
Land · Rockwell Carmelray Drive, Rockwell South at Carmelray, Canlubang, Calamba, Laguna

Rockwell South Land for Sale at Carmelray, Canlubang, Laguna

₱19,500,000₱78,000/sqm
250 sqm
Floor Area

About this property

Lot Sizes Cluster 1 | 650 – 1,000 sqm Cluster 2 | 300 – 475 sqm Cluster 3 | 440 – 565 sqm Cluster 5 | 400 – 585 sqm Cluster 6 | 250 – 468 sqm Price Range Php 19.5M – 58M All property information, including but not limited to pricing, availability, and specifications, is subject to change without prior notice. The listing is provided for informational purposes only and does not constitute a binding offer.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱1,000,350/yr
    Monthly Loan Payment
    ₱114,174
    Annual Cash Flow
    ₱-369,739/yr
    Down Payment
    ₱5,850,000
    Principal Paid (yr 1)
    ₱278,089/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-91,650/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…