Back to properties
Vacant Lot for Sale in Taguig City – Prime Development Site (photo 1 of 3)
For Sale
Land · Wawa, Wawa, Taguig District 1, Taguig, Southern Manila District

Vacant Lot for Sale in Taguig City – Prime Development Site

₱669,861,000₱30,001/sqm
22,328 sqm
Floor Area

About this property

A real estate property (lot only) located in Barangay Wawa, Taguig City with road access along C6 Road. This open and raw lot is ideal for commercial and industrial development. It has a title and tax dec which are both clean and free of any encumbrances. The property has fence and is gated.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱34,363,869/yr
    Monthly Loan Payment
    ₱3,922,090
    Annual Cash Flow
    ₱-12,701,212/yr
    Down Payment
    ₱200,958,300
    Principal Paid (yr 1)
    ₱9,552,865/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-3,148,347/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…