Back to properties
24,450 SQM Brand New Commercial Building for Sale in QC (photo 1 of 3)
For Sale
Industrial · College Lane, Loyola Heights, 3rd District, Quezon City, Eastern Manila District

24,450 SQM Brand New Commercial Building for Sale in QC

₱1,300,000,000₱53,170/sqm
24,450 sqm
Floor Area

About this property

Category : For Sale Project : Commercial Building Location : Loyola Heights, Quezon City Size : FA: 24,450 sqm | LA: 1,375 sqm Price per sqm : ₱ 53,000 Selling Price : ₱ 1,300,000,000.00 (Net take home of seller) Details of the Property: • Clean Title • Bare • With Driver's Room • Facing Southeast Landmarks: • Near Katipunan Ave. • Gateway Mall • Eastwood If you’re interested in BUYING this property or wish to SELL a property, don't hesitate to contact us: Xena Elefan. Top Realty Corporation Details Air conditioning Unfurnished Alarm Fire alarm

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱66,690,000/yr
    Monthly Loan Payment
    ₱7,611,605
    Annual Cash Flow
    ₱-24,649,256/yr
    Down Payment
    ₱390,000,000
    Principal Paid (yr 1)
    ₱18,539,256/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-6,110,000/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…