Back to properties
Vacant Farm Lot for Sale in Brgy. Mabacan, Calauan, Laguna (photo 1 of 2)
For Sale
Land · F. T. San Luis Road, Jubileeville, Masaya, Bay, Laguna

Vacant Farm Lot for Sale in Brgy. Mabacan, Calauan, Laguna

₱55,000,000₱1,000/sqm
55,000 sqm
Floor Area

About this property

Vacant farm lot of 55,000 square metres, or 5.5 hectares, in Laguna. The asking price is ₱55,000,000, or ₱1,000 per square metre. This is agricultural land. If you are buying for a commercial or industrial use, confirm the current classification and ask the LGU whether reclassification is possible before you make an offer, because agricultural land carries restrictions a commercial buyer has to clear first. Note: the title of this listing refers to Calauan while the registered address is in Bay, Laguna. Confirm the exact location before viewing.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱2,821,500/yr
    Monthly Loan Payment
    ₱322,029
    Annual Cash Flow
    ₱-1,042,853/yr
    Down Payment
    ₱16,500,000
    Principal Paid (yr 1)
    ₱784,353/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-258,500/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…