Back to properties
Vacant Lot for Sale in Mahanadiong, Taysan, Batangas City (photo 1 of 2)
For Sale
Land · Panghayaan, Taysan, Batangas

Vacant Lot for Sale in Mahanadiong, Taysan, Batangas City

₱39,400,000₱4,503/sqm
8,749 sqm
Floor Area

About this property

Very Good Location, Along Brgy. Road, Flat Land 8749 SQMs (along barangay road, 100 meters away from national road, walking distance to private school), gas stations, convenience stores, motorcycle shop, and other establishments (Inasal, Bakery, Car wash, and karinderia) For viewing please contact me: Viber Details Garage

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱2,021,220/yr
    Monthly Loan Payment
    ₱230,690
    Annual Cash Flow
    ₱-747,062/yr
    Down Payment
    ₱11,820,000
    Principal Paid (yr 1)
    ₱561,882/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-185,180/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…