Back to properties
BF Homes Paranaque Commercial Building for Sale – Prime (photo 1 of 4)
For Sale
Industrial · Ginang Pilar Banzon Street, BF Homes, Parañaque District 2, Parañaque, Southern Manila District

BF Homes Paranaque Commercial Building for Sale – Prime

₱130,000,000₱185,714/sqm
700 sqm
Floor Area
5
Parking
2024
Year Built

About this property

FOR SALE: PHP 130 Million Property Name: Commercial Building in BF Homes Property Details: Fully Finished FA: 700 sqm Ground Floor 220 sqm 2nd Floor 240 sqm 3rd Floor 240 sqm LA: 350 sqm 4 - 5 Parking Slots OTHER DETAILS: • Clean Title • Each floor: restroom, complete outlet & button, emergency exit, stairs and more! • With Rooftop • Built December 2024 Details Air conditioning Unfurnished

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱6,669,000/yr
    Monthly Loan Payment
    ₱761,160
    Annual Cash Flow
    ₱-2,464,926/yr
    Down Payment
    ₱39,000,000
    Principal Paid (yr 1)
    ₱1,853,926/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-611,000/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…