Back to properties
2-Storey Commercial Building for Sale in General Trias City (photo 1 of 4)
For Sale
Industrial · General Trias Drive, San Juan I, General Trias, Cavite

2-Storey Commercial Building for Sale in General Trias City

₱10,500,000₱35,000/sqm
300 sqm
Floor Area
4
Units / Beds
4
Baths
2
Parking

About this property

Commercial Building for Sale at Gen Trias City Cavite near Maple Grove and SMDC Zeal residences Lot area: 175 square meters Floor area: 300 sqm more or less Price: 10,500,000.00 Two storey building with Roof deck 2 car garage 4 apartment type rooms With 1 room proposed as japanese inspired / Izakaya - Shokudo theme restaurant space. Property near Megaworld Maple grove commercial district and SMDC Zeal residences Few minutes drive going to Ayala Evo City Kawit, EPZA - Cavite Economic Zone, Malls and other nearby commercial establishments Kindly call for site visit schedule. Details Garage Unfurnished Playground Multipurpose room

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱538,650/yr
    Monthly Loan Payment
    ₱61,478
    Annual Cash Flow
    ₱-199,090/yr
    Down Payment
    ₱3,150,000
    Principal Paid (yr 1)
    ₱149,740/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-49,350/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…