Back to properties
3 Hectares Industrial Land & Warehouse for Sale in San Pedro (photo 1 of 3)
For Sale
Industrial · Crismor Avenue, Elvinda, Fatima, San Pedro, Laguna

3 Hectares Industrial Land & Warehouse for Sale in San Pedro

₱580,000,000₱17,576/sqm
33,000 sqm
Floor Area

About this property

For Sale: Approx 3 Hectares of Industrial Land / Warehouse in San Pedro, Laguna. Lot area: Approx 3 Hectares With multiple warehouses Nearby landmark: Within the Commercial district - Robinsons Mall, Schools, Gasoline stations Lot shape: rectangular Title status: Clean title under Corporation Price: Php 20K/sqm and negotiable Details Garage Air conditioning Fire alarm Internet Water tank Wifi Security Garden 24 hours security Cctv Access for people with disabilities Open space

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱29,754,000/yr
    Monthly Loan Payment
    ₱3,395,947
    Annual Cash Flow
    ₱-10,997,360/yr
    Down Payment
    ₱174,000,000
    Principal Paid (yr 1)
    ₱8,271,360/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-2,726,000/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…