Back to properties
4-Storey Building for Sale Along Dona Soledad, Parañaque (photo 1 of 4)
For Sale
Industrial · Santa Lucia Street, San Antonio, Parañaque District 2, Parañaque, Southern Manila District

4-Storey Building for Sale Along Dona Soledad, Parañaque

₱78,000,000₱120,000/sqm
650 sqm
Floor Area
6
Parking

About this property

Category : For Sale Project : Commercial Building City :Dona Soledad, Paranaque Size : FA : 650 sqm | LA : 299 sqm Parking : 6 Car Garage Price per sqm: Php 120,000 Selling Price : Php 78,000,000.00 Gross Details of the Property: • Clean title • Income generating • 4 storey building • With Elevator • CCTV and fire alarm • 12 meters frontage • Along Dona Soledad Ave. • Near Better living, SM Bicutan, Don Bosco, Moonwalk 📍 1st floor: 1 unit (currently tenanted 100k/month) 📍 2nd floor: 3 units ( has 56, 54, 52 sqm, Php 800/sqm) 📍 3rd floor: 3 units (has 56, 54, 52 sqm, Php 800/sqm) 📍 4th floor: 1 unit (162 sqm, P120,000, 4BR with open living and dining)

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱4,001,400/yr
    Monthly Loan Payment
    ₱456,696
    Annual Cash Flow
    ₱-1,478,955/yr
    Down Payment
    ₱23,400,000
    Principal Paid (yr 1)
    ₱1,112,355/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-366,600/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…