Back to properties
Vacant Lot for Lease in Filinvest Alabang, Muntinlupa City (photo 1 of 2)
For Lease
Land · Filinvest Avenue, Alabang, Muntinlupa District 2, Muntinlupa, Southern Manila District

Vacant Lot for Lease in Filinvest Alabang, Muntinlupa City

₱558,600/mo₱350/sqm/mo
1,596 sqm
Floor Area

About this property

FOR LEASE Classification: Residential Description: Vacant Lot in Filinvest Alabang, Muntinlupa City Location: Block 14, Lot 7 Lot Area: 1,596 sqm 350/sqm Frontage - 36.39 meters 6 Months advance rent, 3 months security deposit 12 Months rent applicable year 1 Price: P 558,600/month + VAT + association dues

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.70%
    Cash-on-Cash
    -4.42%
    Net Operating Income
    ₱4,776,030/yr
    Monthly Loan Payment
    ₱490,597
    Annual Cash Flow
    ₱-1,111,136/yr
    Down Payment
    ₱25,137,000
    Principal Paid (yr 1)
    ₱1,194,926/yr
    All-Cash Yield
    5.70%
    Total year-1 return (cash flow + principal repaid)
    ₱83,790/yr (0.33% on cash in)
    Why the cash flow is negative

    The property yields 5.70% 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 5.70%.

    Estimates only — for illustration, not financial advice. Adjust the inputs to model your own scenario.

    Location

    Loading map…