Back to properties
3-Storey Mixed-Use Building for Sale – Prime Commercial (photo 1 of 4)
For Sale
Mixed Use · Technopark Main Avenue, Dasmariñas Techno Park, Paliparan 1, Paliparan, Dasmariñas, Cavite

3-Storey Mixed-Use Building for Sale – Prime Commercial

₱203,200,000₱67,733/sqm
3,000 sqm
Floor Area
15
Parking
2019
Year Built

About this property

FOR SALE 3 STOREY MIX USED BUILDING ( Warehouse, Office and Commercial) Address: Dasmariñas Technopark PROPERTY DETAILS Ground Floor : Commercial Units 2nd Floor : Office Units 3rd Floor : Residential/Function Area Lot Area 3000 sqm Total Usable Area: 3,750 sqm * Building Floor Area 2,112 sqm * Warehouse Floor Area 1,638 sqm Frontage : 42 meters Depth : 86.70 meters Road : 20 meters wide PROXIMITY 170 meters to Governors Drive 30 meters from the main gate 4.7 km away to SM Dasma Pala Pala 6.5 km to Dasmariñas City Hall MAIN ACCESS ROAD Governor's Drive Via Pala Pala RD Via Aguinaldo Via CALAX Via SLEX Carmona Asking Price 203,200,000 Commercial and Industrial Property specialist NCR-CALABARZON Details Garage Air conditioning Alarm Internet Water tank Partly furnished Security Lift Access for people with disabilities Cctv Concierge Multipurpose room

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱10,424,160/yr
    Monthly Loan Payment
    ₱1,189,752
    Annual Cash Flow
    ₱-3,852,868/yr
    Down Payment
    ₱60,960,000
    Principal Paid (yr 1)
    ₱2,897,828/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-955,040/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…